SEL - Sitara Energy Limited - Analysis - 20/11/2012

Company	SEL	Symbol
Company Name	Sitara Energy Limited	Company Name
Avg EPS	Rs 4.87	Average of past year end EPS's
Avg EPS FV	Rs 48.70	Fair Value based on average of past year end EPS's
EPS	Rs 13.99	Last four quarters EPS
EPS FV	Rs 139.90	Fair Value based on last four quarters EPS
Current Price	Rs 22.35	Last closing stock price
Updated	November 2012	Data Month/Year
Div	Rs 1.00	Total dividend paid during last four quarters
Div FV	Rs 10.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 1.22	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 12.22	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 28.57	Fair value (averaged of other fair value)
Upside	27.82%	Upside potential (in percentage) based on the above Average.
Div Yield	4.47%	Dividend yield
Book Value	Rs 76.81	Book Value
Sector	Electricity	Sector
FV CF/S	Rs -63.64	Fair Value based on cash flow per share
Outstanding Shares	19,092,000	Number of  Outstanding Shares
Current Assets	Rs 1,364.10	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,822.50	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -24.01	Net Current Asset Value / Share
Total Assets	Rs 3,288.90	Currency in Millions of Pakistan Rupees
Quarter	June 2012	Data Quarter
CfO	Rs -121.50	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -6.36	Cash Flow per Share
Symbol	SEL
Current Price	Rs 22.35
Previous Day Price	Rs 22.00
Daily Return	1.59%
Price Week Ago	Rs 21.25
Weekly Return	5.18%
Price Month Ago	Rs 21.14
Monthly Return	5.72%
Price Quarter Ago	Rs 17.00
Quarterly Return	31.47%
Price Year Ago	Rs 16.68
Yearly Return	33.99%

SEL - Sitara Energy Limited - Analysis - 20/11/2012