MARI - Mari Petroleum Company Limited - Analysis - 02/04/2013

Company	MARI	Symbol
Company Name	Mari Petroleum Company Limited	Company Name
Sector	Oil and Gas	Sector
Avg EPS	Rs 29.11	Average of past year end EPS's
Avg EPS FV	Rs 306.38	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 5.46	Last four quarters EPS
EPS FV	Rs 57.47	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 98.50	Last closing stock price
Updated	April 2013	Data Month/Year
Div	Rs 3.71	Total dividend paid during last four quarters
Div FV	Rs 39.05	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 2.74	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 28.79	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 91.69	Fair value (averaged of other fair value)
Upside	-6.92%	Upside potential (in percentage) based on the above Average.
Div Yield	3.77%	Dividend yield
Book Value	Rs 129.03	Book Value
FV FCF/S	Rs 88.91	Fair Value based on free cash flow per share
Outstanding Shares	91,875,000	Number of  Outstanding Shares
Current Assets	Rs 21,918.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 22,636.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -7.81	Net Current Asset Value / Share
Total Assets	Rs 34,491.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 904.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 8.45	Free Cash Flow per Share
P/E	18.04	Price over earnings ratio
P/E Sector Avg	2.35	Sector Average P/E
P/B	0.76	Price over book value ratio
P/B Sector Avg	1.30	Sector Average P/B
PR	67.95	Payout Ratio (in %)
PR Sector Avg	38.93	Sector average Payout Ratio (in %)
D/E Ratio	67.95	Debt / Equite ratio (%)
Sector D/E Ratio	197.98	Sector Debt / Equity ratio (%)

MARI - Mari Petroleum Company Limited - Analysis - 02/04/2013