SUTM - Sunrays Tetile Mills Ltd. - Analysis - 03/12/2012

Company	SUTM	Symbol
Company Name	Sunrays Tetile Mills Ltd.	Company Name
Avg EPS	Rs 22.41	Average of past year end EPS's
Avg EPS FV	Rs 224.13	Fair Value based on average of past year end EPS's
EPS	Rs 75.22	Last four quarters EPS
EPS FV	Rs 752.20	Fair Value based on last four quarters EPS
Current Price	Rs 163.36	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 10.00	Total dividend paid during last four quarters
Div FV	Rs 100.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 2.38	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 23.75	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 465.62	Fair value (averaged of other fair value)
Upside	185.03%	Upside potential (in percentage) based on the above Average.
Div Yield	6.12%	Dividend yield
Book Value	Rs 1,140.63	Book Value
Sector	Personal Goods (Textile)	Sector
FV CF/S	Rs 826.65	Fair Value based on cash flow per share
Outstanding Shares	6,900,000	Number of  Outstanding Shares
Current Assets	Rs 4,234.34	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 2,909.48	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 192.01	Net Current Asset Value / Share
Total Assets	Rs 10,779.81	Currency in Millions of Pakistan Rupees
Quarter	NA	Data Quarter
CfO	Rs 570.39	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 82.66	Cash Flow per Share
Symbol	SUTM
Current Price	Rs 163.36
Previous Day Price	Rs 171.95
Daily Return	-5.00%
Price Week Ago	Rs 173.05
Weekly Return	-5.60%
Price Month Ago	Rs 88.50
Monthly Return	84.59%
Price Quarter Ago	Rs 67.50
Quarterly Return	142.01%
Price Year Ago	Rs 67.50
Yearly Return	142.01%

SUTM - Sunrays Tetile Mills Ltd. - Analysis - 03/12/2012