TICL - Thal Industries Corporation Ltd. - Analysis - 26/12/2012

Company	TICL	Symbol
Company Name	Thal Industries Corporation Ltd.	Company Name
Sector	Food Producers
Avg EPS	Rs 6.96	Average of past year end EPS's
Avg EPS FV	Rs 73.26	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 14.29	Last four quarters EPS
EPS FV	Rs 150.42	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 46.30	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 2.00	Total dividend paid during last four quarters
Div FV	Rs 21.05	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 1.31	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 13.74	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -30.72	Fair value (averaged of other fair value)
Upside	-166.34%	Upside potential (in percentage) based on the above Average.
Div Yield	4.32%	Dividend yield
Book Value	Rs 52.85	Book Value
FV CF/S	Rs -461.04	Fair Value based on cash flow per share
Outstanding Shares	15,023,200	Number of  Outstanding Shares
Current Assets	Rs 4,481.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 5,462.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -65.30	Net Current Asset Value / Share
Total Assets	Rs 6,256.00	Currency in Millions of Pakistan Rupees
Quarter	June 2012	Data Quarter
CfO	Rs -658.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -43.80	Cash Flow per Share
P/E	3.24	Price over earnings ratio
P/E Sector Avg	-19.53	Sector Average P/E
P/B	0.88	Price over book value ratio
P/B Sector Avg	6.90	Sector Average P/B
Symbol	TICL
Current Price	#N/A
Previous Day Price	#N/A
Daily Return	#N/A
Price Week Ago	#N/A
Weekly Return	#N/A
Price Month Ago	#N/A
Monthly Return	#N/A
Price Quarter Ago	#N/A
Quarterly Return	#N/A
Price Year Ago	#N/A
Yearly Return	#N/A

TICL - Thal Industries Corporation Ltd. - Analysis - 26/12/2012