{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["dash board","Assumption Sheet","financial statements","valuation","comparables","Ratio Analysis","projected financials statements","Graphs Data","strategey","Sheet1","Sheet2"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":2,"defined_names":46,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"dash board","index":0,"n_rows":114,"n_cols":39,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[null,"Key Assumptions , Variables & Ratios",null,null,null,null,null,null,null,null,"Key Assumptions , Variables & Ratios",null,null,null,null,null,null,null,null,null,null,"General Information",null,null,null,null,"Sensitivity Analaysis",null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Macro Economic Assumptions",null,null,"Unit",null,null,null,null,"Meezan Key Variables & IS Assumptions",null,null,null,"Unit",{"$f":"P2-1","v":2009},{"$f":"YEAR(Y3)","v":2010},{"$f":"P2+1","v":2011},{"$f":"Q2+1","v":2012},{"$f":"R2+1","v":2013},{"$f":"S2+1","v":2014},null,"Company Name",null,null,"Meezan Bank "]
[null,"Nominal GDP 2009",null,null,"PKR MM",null,null,{"$f":"169000*'Assumption Sheet'!L12","v":13520000},null,"6 monthly KIBOR",null,null,null,"%",0.125,{"$f":"H13","v":0.14000000000000001},{"$f":"IF(P3+$H$14+$H$15>$H$16,P3+$H$14+$H$15,$H$16)","v":0.13},{"$f":"IF(Q3+$H$14+$H$15>$H$16,Q3+$H$14+$H$15,$H$16)","v":0.12000000000000001},0.11000000000000001,0.10000000000000002,0.14000000000000001,"Last Fiscal Year End (dd/mm/yy)",null,null,"2010-12-31",null,"Share in Industry Deposits","Share Price"]
[null,"Money supply (M2) 2010",null,null,"PKR MM",null,null,5799709.6587791862,null,"GDP Growth Rate",null,null,null,"%",null,{"$f":"H5","v":0.02},{"$f":"IF(P4+$H$7<=$H$6,P4+$H$7,$H$6)","v":0.03},{"$f":"IF(Q4+$H$7<=$H$6,Q4+$H$7,$H$6)","v":0.04},0.05,6.0000000000000005E-2,null,"Current Share Price",null,null,18.64,null,null,{"$f":"Y18","v":37.376888071025}]
[null,"GDP Growth rate 2010",null,null,"%",null,null,0.02,null,"Inflation",null,null,null,"%",null,{"$f":"H8","v":0.15},{"$f":"IF(P5+$H$9>$H$10,P5+$H$9,$H$10)","v":0.13999999999999999},{"$f":"IF(Q5+$H$9>$H$10,Q5+$H$9,$H$10)","v":0.12999999999999998},{"$f":"IF(R5+$H$9>$H$10,R5+$H$9,$H$10)","v":0.11999999999999998},{"$f":"IF(S5+$H$9>$H$10,S5+$H$9,$H$10)","v":0.10999999999999999},null,"Current Date",null,null,"2011-04-17",null,0.01,-17.240093328277055]
[null,"Terminal GDP Growth Rate",null,null,"%",null,null,{"$f":"AL6/100","v":0.06},null,"Velocity",null,null,null,"x",null,{"$f":"P63/100","v":3.4},{"$f":"Q63/100","v":4},4.12,4.24,4.3,null,"Valuation Assumptions",null,null,null,null,1.4999999999999999E-2,4.705825479479242,null,null,null,null,null,null,null,"DO NOT TOUCH",null,6]
[null,"Increase in GDP Growth Rate",null,null,"%",null,null,{"$f":"AL7/100","v":0.01},null,"GDP",null,null,null,"PKR MM",null,{"$f":"H3*(1+P4)","v":13790400},{"$f":"P7*(1+Q4)","v":14204112},{"$f":"Q7*(1+R4)","v":14772276.48},{"$f":"R7*(1+S4)","v":15510890.304000001},{"$f":"S7*(1+T4)","v":16441543.722240003},null,"Valuation / deal date",null,null,{"$f":"Y5","v":"2011-04-17"},null,0.02,23.162853785605154,null,null,null,null,null,null,null,null,null,1]
[null,"Inflation 2010",null,null,"%",null,null,0.15,null,"Money Supply M2",null,null,null,"PKRMM",null,{"$f":"H4","v":5799709.6587791862},{"$f":"(Q7*(Q4+Q5)/Q6)+P8","v":6403384.418779186},{"$f":"(R7*(R4+R5)/R6)+Q8","v":7012920.0987791857},{"$f":"(S7*(S4+S5)/S6)+R8","v":7634819.0024772985},{"$f":"(T7*(T4+T5)/T6)+S8","v":8284833.5217286479},null,"Exit P/BV multiple",null,null,1.2,null,2.5000000000000001E-2,40.150567360481212]
[null,"Change in Inflation per year",null,null,"%",null,null,{"$f":"-AK9/100","v":-0.01},null,"M2 Growth",null,null,null,"%",null,null,{"$f":"(Q8/P8)-1","v":0.10408706564926051},{"$f":"(R8/Q8)-1","v":9.5189612263854695E-2},{"$f":"(S8/R8)-1","v":8.8679023137077095E-2},{"$f":"(T8/S8)-1","v":8.5138170143972847E-2},null,"Exit P/ E multiple",null,null,11,null,0.03,56.377553074271887,null,null,null,null,null,null,null,null,1,10,70]
[null,"Minimum Inflation",null,null,"%",null,null,{"$f":"AM9/1000","v":7.0000000000000007E-2},null,"Share in industry deposits",null,null,null,"%",null,{"$f":"H23","v":2.4164453539823008E-2},{"$f":"P10+$H$24","v":2.7164453539823007E-2},{"$f":"Q10+$H$24","v":3.0164453539823007E-2},{"$f":"R10+$H$24","v":3.3164453539823009E-2},{"$f":"S10+$H$24","v":3.6164453539823012E-2},null,"Exit P/E = 1 ,Exit P/BV = 2",null,null,1,null,3.5000000000000003E-2,72.158686713180799,null,null,null,null,null,null,null,null,null,null,50]
[null,"PKR Devaluation 2010",null,null,"%",null,null,2.2192904818656121E-2,null,"Industry Deposit",null,null,null,"PKRMM",null,{"$f":"P8*$H$20","v":5424000},{"$f":"Q8*$H$20","v":5988568.2440815894},{"$f":"R8*$H$20","v":6558617.7332513491},{"$f":"S8*$H$20","v":7140229.5469655897},{"$f":"T8*$H$20","v":7748135.6250021691},null,"Calculated Discount Rate ",null,null,{"$f":"valuation!D9","v":0.2203},null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,"PKR Devaluation Long Term",null,null,"%",null,null,{"$f":"AM10/1000","v":0.05},null,"Meezan Depsit",null,null,null,"PKRMM",null,{"$f":"P11*P10","v":131067.996},{"$f":"Q11*Q10","v":162676.18383641378},{"$f":"R11*R10","v":197837.11990011961},{"$f":"S11*S10","v":236801.81107401178},{"$f":"T11*T10","v":280207.09083063848},null,"Over Riding Discount Rate",null,null,null,null,"Advances to Deposits %","Share price"]
[null,"6 Monthly Kibor 2010",null,null,"%",null,null,0.14000000000000001,null,"Meezan Deposit growth rate",null,null,null,"%",null,{"$f":"(P12/'Assumption Sheet'!L27)-1","v":0.30635008875781389},{"$f":"(Q12/'Assumption Sheet'!M27)-1","v":0.24115870236097736},{"$f":"(R12/'Assumption Sheet'!N27)-1","v":0.2161406496913123},{"$f":"(S12/'Assumption Sheet'!O27)-1","v":0.19695338869451784},{"$f":"(T12/'Assumption Sheet'!P27)-1","v":0.1832979214126893},null,"Discount Rate ",null,null,{"$f":"valuation!D9","v":0.2203},null,null,{"$f":"Y18","v":37.376888071025}]
[null,"Decrease in 6 Monthly KIBOR per Year",null,null,"%",null,null,{"$f":"-AK14/1000","v":-0.01},null,"Interest Earned on Financing",null,null,null,"%",9.6308014928776386E-2,{"$f":"O14*(P$3/O$3)","v":0.10786497672022956},0.10016033552592744,9.2455694331625343E-2,8.4751053137323243E-2,7.7046411943021142E-2,null,"Exit Year",null,null,2014,null,0.4,38.000848477858291,null,null,null,null,null,null,null,null,10]
[null,"Increase in 6 Monthly KIBOR 2011",null,null,"%",null,null,{"$f":"IF(H14<0,0,AM1/1000)","v":0},null,"Interest Earned on Debt Investments",null,null,null,"%",6.0099339344486025E-2,6.7311260065824358E-2,6.2503312918265469E-2,5.7695365770706587E-2,5.2887418623147713E-2,4.8079471475588831E-2,null,"Valuation Results",null,null,null,null,0.41,37.47927267119158]
[null,"Terminal 6 Monthly KIBOR",null,null,"%",null,null,{"$f":"AM11/1000","v":0.08},null,"Interest Earned on Deposits",null,null,null,"%",0.13505391185249591,0.15126038127479544,0.14045606832659574,0.12965175537839607,0.1188474424301964,0.10804312948199674,null,"Enterprice Value",null,null,{"$f":"valuation!G28","v":30050756.370887604},null,0.42,36.957696864524848]
[null,"Market Return",null,null,"%",null,null,2.5683186252500712E-2,null,"Fee, Comission Income Growth",null,null,null,"%",null,{"$f":"P64/100","v":0.18813866832098167},{"$f":"Q64/100","v":0.05},0.05,0.05,0.05,null,"No of Shares ",null,null,{"$f":"valuation!G29","v":803993},null,0.43,36.436121057858109]
[null,"Banking Sector Assumptions  ",null,null,"Unit",null,null,null,null,"Return fromFX Exposure",null,null,null,"%",null,{"$f":"H11","v":2.2192904818656121E-2},{"$f":"$H$12","v":0.05},{"$f":"$H$12","v":0.05},{"$f":"$H$12","v":0.05},{"$f":"$H$12","v":0.05},null,"Share Price",null,null,{"$f":"valuation!G30","v":37.376888071025},null,0.44,35.914545251191392]
[null,"Advance / Deposit 2010",null,null,"%",null,null,0.66,null,"Other Income Growth",null,null,null,"%",null,{"$f":"P65/100","v":7.0000000000000007E-2},{"$f":"Q65/100","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,0.45,35.392969444524645]
[null,"Indutry Deposit as % of M2",null,null,"%",null,null,0.93521922977463812,null,"Share of result of Associate Growth",null,null,null,"%",null,{"$f":"P66/100","v":-0.71000957501123063},{"$f":"Q66/100","v":0.5},0.2,0.2,0.2,null,"Status",null,null,{"$f":"IF(Y4>Y18,\"Over Value\",IF(Y4<Y18,\"Under Value\",\"PerfectlyValue\"))","v":"Under Value"}]
[null,"Advance / Deposit Incremental",null,null,"%",null,null,5.0000000000000001E-3,null,"Interest Spread on Financing",null,null,null,"%",0.05,{"$f":"O21+P22","v":4.3000000000000003E-2},{"$f":"P21+Q22+$H$15*0.58","v":4.5000000000000005E-2},{"$f":"Q21+R22+$H$15*0.58","v":5.1000000000000004E-2},5.7000000000000002E-2,5.8000000000000003E-2,null,"Recommendation",null,null,{"$f":"IF(Y4>Y18,\"Sell\",IF(Y4<Y18,\"Buy\",\"Hold\"))","v":"Buy"},null,"Interest Spread","Share Price"]
["Meezan Balance Sheet & ISAssumptions","Meezan Balance Sheet & ISAssumptions",null,null,"Unit",null,null,null,null,"Change in Interest Spread",null,null,null,"%",null,{"$f":"-P67/1000","v":-7.0000000000000001E-3},{"$f":"Q67/1000","v":2E-3},{"$f":"R67/1000","v":6.0000000000000001E-3},{"$f":"S67/1000","v":6.0000000000000001E-3},{"$f":"T67/1000","v":1E-3},null,null,null,null,null,null,null,{"$f":"Y18","v":37.376888071025}]
[null,"Share in industry deposits 2010",null,null,"%",null,null,2.4164453539823008E-2,null,"Interest Cost on Deposits & Other Accounts",null,null,null,"%",null,{"$f":"P14-P21","v":6.4864976720229561E-2},{"$f":"Q14-Q21","v":5.5160335525927438E-2},{"$f":"R14-R21","v":4.145569433162534E-2},{"$f":"S14-S21","v":2.7751053137323241E-2},{"$f":"T14-T21","v":1.904641194302114E-2},null,null,null,null,null,null,0.05,49.310941642735493,null,null,null,null,null,null,null,null,null,null,3]
[null,"Increae in Market Share",null,null,"%",null,null,{"$f":"AM23/1000","v":3.0000000000000001E-3},null,"Rumenerative Deposits as % of Deposits",null,null,null,"%",null,{"$f":"P68/100","v":0.70579999999999998},{"$f":"Q68/100","v":0.70579999999999998},0.70579999999999998,0.70579999999999998,0.70579999999999998,null,null,null,null,null,null,5.5E-2,57.835265622528674]
[null,"Bills Payable / Deposits",null,null,"%",null,null,1.3484374934671313E-2,null,"Interest Cost on Dues to FI's",null,null,null,"%",8.5922988936277339E-2,{"$f":"O25*(P3/O3)","v":9.6233747608630626E-2},{"$f":"P25*(Q3/P3)","v":8.9359908493728435E-2},{"$f":"Q25*(R3/Q3)","v":8.2486069378826257E-2},{"$f":"R25*(S3/R3)","v":7.561223026392408E-2},{"$f":"S25*(T3/S3)","v":6.8738391149021902E-2},null,null,null,null,null,null,0.06,66.359589602321904]
[null,"Other Liabilities / Deposits",null,null,"%",null,null,5.8894903680376726E-2,null,"Number of Branches",null,null,null,null,201,{"$f":"O26*(1+P27)","v":268.03271165644173},{"$f":"P26*(1+Q27)","v":332.67113258980322},{"$f":"Q26*(1+R27)","v":404.57488732130798},{"$f":"R26*(1+S27)","v":484.25728235994234},{"$f":"S26*(1+T27)","v":573.02063564547746},null,null,null,null,null,null,6.5000000000000002E-2,74.883913582115071,null,null,null,null,null,null,null,null,null,41.196298599087456]
[null,"Advance / Deposit",null,null,"%",null,null,{"$f":"AL26/100","v":0.41196298599087455},null,"Branch Growth Rate",null,null,null,"%",null,{"$f":"(((P12/$H$34)-O26)/O26)","v":0.33349607789274494},{"$f":"(((Q12/$H$34)-P26)/P26)","v":0.24115870236097731},{"$f":"(((R12/$H$34)-Q26)/Q26)","v":0.2161406496913123},{"$f":"(((S12/$H$34)-R26)/R26)","v":0.19695338869451776},{"$f":"(((T12/$H$34)-S26)/S26)","v":0.18329792141268914},null,null,null,null,null,null,7.0000000000000007E-2,83.408237561908322,null,null,null,null,null,null,null,null,null,38.544410185381942]
[null,"Investments / Deposit",null,null,"%",null,null,{"$f":"AL27/100","v":0.38544410185381944},null,"Admin Expenses Growth",null,null,null,"%",null,0.2,{"$f":"Q5*0.75+Q27*0.5","v":0.22557935118048864},{"$f":"R5*0.75+R27*0.5","v":0.20557032484565613},{"$f":"S5*0.75+S27*0.5","v":0.18847669434725886},{"$f":"T5*0.75+T27*0.5","v":0.17414896070634456},null," ",null,null,null,null,7.4999999999999997E-2,91.932561541701475,null,null,null,null,null,null,null,null,null,85]
[null,"Debt Investment as % of Debt",null,null,"%",null,null,{"$f":"AL28/100","v":0.85},null,"Provisions / Deposits",null,null,null,"%",null,{"$f":"P69/10000","v":5.0000000000000001E-4},{"$f":"Q69/10000","v":5.0000000000000001E-4},5.0000000000000001E-4,5.0000000000000001E-4,4.0000000000000002E-4]
[null,"Equityt Investment as % of Debt",null,null,"%",null,null,{"$f":"1-H29","v":0.15000000000000002},null,"Depriciation Expense",null,null,null,"%",null,-0.2,-0.2,-0.2,-0.2,-0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5973977659656935]
[null,"Balance with Other Banks / Deposits",null,null,"%",null,null,{"$f":"AL30/100","v":7.5973977659656938E-2},null,"Change in NPL Charge as % of Gross Advances",null,null,null,"%",null,{"$f":"P70/1000","v":-6.5144444157854342E-3},{"$f":"-Q70/1000","v":0},{"$f":"-R70/1000","v":0},{"$f":"-S70/1000","v":0},0,null,null,null,null,null,null,null,"P/E MULTIPLE",null,null,null,null,null,null,null,null,null,8.0201539054583559]
[null,"Placement with FI's / Deposits",null,null,"%",null,null,{"$f":"AL31/100","v":8.0201539054583562E-2},null,"NPL Charge as % of Gross Advances",null,null,null,"%",3.8823888200237675E-2,{"$f":"O32+P31","v":3.2309443784452239E-2},{"$f":"P32+Q31","v":3.2309443784452239E-2},{"$f":"Q32+R31","v":3.2309443784452239E-2},{"$f":"R32+S31","v":3.2309443784452239E-2},{"$f":"S32+T31","v":3.2309443784452239E-2},null,null,null,null,null,null,null,{"$f":"Y18","v":37.376888071025},10,11,12,13,14,null,null,null,null,13.509976913052066]
[null,"Other Assets / Deposits",null,null,"%",null,null,{"$f":"AL32/100","v":0.13509976913052066},null,"Change in Reversals as % of  Net Advances",null,null,null,"%",null,{"$f":"P71/1000","v":0},{"$f":"Q71/1000","v":2E-3},{"$f":"R71/1000","v":0},0,0,null,null,null,null,null,null,null,1.2,34.829877939279477,37.376888071025,39.923898202770523,42.470908334516054,45.017918466261584]
[null,"Deposit / Branch",null,null,"PKR MM",null,null,489,null,"Reversals as % of  Net Advances",null,null,null,"%",-3.3212361002629073E-3,{"$f":"O34+P33","v":-3.3212361002629073E-3},{"$f":"P34+Q33","v":-1.3212361002629073E-3},{"$f":"Q34+R33","v":-1.3212361002629073E-3},{"$f":"R34+S33","v":-1.3212361002629073E-3},{"$f":"S34+T33","v":-1.3212361002629073E-3},null,null,null,null,null,null,"P/BV MULTIPLE",1.5,34.829877939279477,37.376888071025,39.923898202770523,42.470908334516054,45.017918466261584]
[null,"Cash as % of Deposits",null,null,"%",null,null,0.08,null,"Assets Write off as % of Provisions",null,null,null,"%",null,{"$f":"-P72/1000","v":-1E-3},{"$f":"-Q72/1000","v":-1E-3},-1E-3,-1E-3,-1E-3,null,null,null,null,null,null,null,2,34.829877939279477,37.376888071025,39.923898202770523,42.470908334516054,45.017918466261584,null,null,null,null,12]
[null,"FX Exposure as % of Deposit",null,null,"%",null,null,{"$f":"AL35/100","v":0.12},null,"Lending / Deposit",null,null,null,"%",null,{"$f":"'Assumption Sheet'!M33","v":4.4475357660919757E-2},{"$f":"'Assumption Sheet'!N33","v":-2.7397468208152252E-3},{"$f":"'Assumption Sheet'!O33","v":-2.4437763981134782E-2},{"$f":"'Assumption Sheet'!P33","v":-4.3174779445368509E-2},{"$f":"'Assumption Sheet'!Q33","v":-6.0367838452803503E-2},null,null,null,null,null,null,null,2.5,34.829877939279477,37.376888071025,39.923898202770523,42.470908334516054,45.017918466261584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,34.829877939279477,37.376888071025,39.923898202770523,42.470908334516054,45.017918466261584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5,34.829877939279477,37.376888071025,39.923898202770523,42.470908334516054,45.017918466261584]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"44+48+0.51","v":92.51}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M49/131.068","v":0.70581682790612499}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT TOUCH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P61+1%","v":0.01},{"$f":"Q61+1%","v":0.02},{"$f":"R61+1%","v":0.03},{"$f":"S61+1%","v":0.04}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,400,412,424,430]
[null,null,null,null,null,null,null,null,null,null,null,null,"FEE",null,null,18.813866832098167,5,5,5,5]
[null,null,null,null,null,null,null,null,null,null,null,null,"OTI",null,null,7,7,7,7,7]
[null,null,null,null,null,null,null,null,null,null,null,null,"ASS",null,null,-71.000957501123068,50,20,20,20]
[null,null,null,null,null,null,null,null,null,null,null,null,"INT",null,null,7,2,6,6,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"RIM",null,null,70.58,70.58,70.58,70.58,{"$f":"S68","v":70.58}]
[null,null,null,null,null,null,null,null,null,null,null,null,"PROV",null,null,5,5,5,5,4]
[null,null,null,null,null,null,null,null,null,null,null,null,"NPL",null,null,-6.5144444157854338,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"REV",null,null,0,2,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"ASSET",null,null,1,1,1,1,1,0.1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]

{"sheet":"Assumption Sheet","index":1,"n_rows":142,"n_cols":22,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"\"Key Assumptions For \" &'dash board'!Y2","v":"Key Assumptions For Meezan Bank "}]
[null,null,"Company Name",{"$f":"'dash board'!Y2","v":"Meezan Bank "}]
[null,null,"Last Fiscal Year End (dd/mm/yy)",{"$f":"'dash board'!Y3","v":"2010-12-31"}]
[null,null,"Current Share Price",{"$f":"'dash board'!Y4","v":18.64}]
[null,null,"Current Date",{"$f":"'dash board'!Y5","v":"2011-04-17"}]
[null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5]
[null,null,"Macro Economic Assumptions",null,null,null,"Unit",null,null,{"$f":"K8-1","v":2007},{"$f":"L8-1","v":2008},{"$f":"M8-1","v":2009},{"$f":"YEAR(D4)","v":2010},{"$f":"M8+1","v":2011},{"$f":"N8+1","v":2012},{"$f":"O8+1","v":2013},{"$f":"P8+1","v":2014}]
[null,null,"  Nominal GDP",null,null,null,"PKR MM",null,null,null,null,{"$f":"'dash board'!H3","v":13520000},{"$f":"'dash board'!P7","v":13790400},{"$f":"M9*(1+N10)","v":14204112},{"$f":"N9*(1+O10)","v":14772276.48},{"$f":"O9*(1+P10)","v":15510890.304000001},{"$f":"P9*(1+Q10)","v":16441543.722240003}]
[null,null,"GDP Growth rate",null,null,null,"%",null,null,null,null,0.03,{"$f":"'dash board'!P4","v":0.02},{"$f":"IF(M10+1%<6%,M10+1%,6%)","v":0.03},{"$f":"IF(N10+1%<6%,N10+1%,6%)","v":0.04},{"$f":"IF(O10+1%<6%,O10+1%,6%)","v":0.05},{"$f":"IF(P10+1%<6%,P10+1%,6%)","v":0.06}]
[null,null,"Inflation",null,null,null,"%",null,null,null,null,0.2,{"$f":"'dash board'!P5","v":0.15},{"$f":"'dash board'!Q5","v":0.13999999999999999},{"$f":"'dash board'!R5","v":0.12999999999999998},{"$f":"'dash board'!S5","v":0.11999999999999998},{"$f":"'dash board'!T5","v":0.10999999999999999}]
[null,null,"Exchange Rate",null,null,null,"PKR/USD",null,null,null,null,80,86,{"$f":"M12*(1+N13)","v":90.3},{"$f":"N12*(1+O13)","v":94.814999999999998},{"$f":"O12*(1+P13)","v":99.555750000000003},{"$f":"P12*(1+Q13)","v":104.53353750000001}]
[null,null,"Devaluation",null,null,null,"%",null,null,null,null,null,{"$f":"'dash board'!H11","v":2.2192904818656121E-2},{"$f":"'dash board'!$H$12","v":0.05},{"$f":"'dash board'!$H$12","v":0.05},{"$f":"'dash board'!$H$12","v":0.05},{"$f":"'dash board'!$H$12","v":0.05}]
[null,null,"6 monthly KIBOR",null,null,null,"%",null,null,0.1,{"$f":"(10%*0.15+15%*0.85)","v":0.14250000000000002},0.125,{"$f":"'dash board'!P3","v":0.14000000000000001},{"$f":"'dash board'!Q3","v":0.13},{"$f":"'dash board'!R3","v":0.12000000000000001},{"$f":"'dash board'!S3","v":0.11000000000000001},{"$f":"'dash board'!T3","v":0.10000000000000002}]
[null,null,"Money Velocity",null,null,null,"x",null,null,null,null,null,{"$f":"'dash board'!P6","v":3.4},{"$f":"'dash board'!Q6","v":4},{"$f":"'dash board'!R6","v":4.12},{"$f":"'dash board'!S6","v":4.24},{"$f":"'dash board'!T6","v":4.3}]
[null,null,"Market Return",null,null,null,"%",null,null,null,null,null,{"$f":"'dash board'!$H$17","v":2.5683186252500712E-2},{"$f":"'dash board'!$H$17","v":2.5683186252500712E-2},{"$f":"'dash board'!$H$17","v":2.5683186252500712E-2},{"$f":"'dash board'!$H$17","v":2.5683186252500712E-2},{"$f":"'dash board'!$H$17","v":2.5683186252500712E-2}]
[]
[null,null,"Banking Sector Assumptions  ",null,null,null,"Unit",null,null,{"$f":"K18-1","v":2007},{"$f":"L18-1","v":2008},{"$f":"M18-1","v":2009},{"$f":"YEAR($D$4)","v":2010},{"$f":"M18+1","v":2011},{"$f":"N18+1","v":2012},{"$f":"O18+1","v":2013},{"$f":"P18+1","v":2014}]
[null,null,"Money supply (M2)",null,null,null,"PKR MM",null,null,4074800,4689143,5137219,{"$f":"'dash board'!P8","v":5799709.6587791862},{"$f":"'dash board'!Q8","v":6403384.418779186},{"$f":"'dash board'!R8","v":7012920.0987791857},{"$f":"'dash board'!S8","v":7634819.0024772985},{"$f":"'dash board'!T8","v":8284833.5217286479}]
[null,null,"M2 Growth",null,null,null,"%",null,null,null,null,null,null,{"$f":"'dash board'!Q9","v":0.10408706564926051},{"$f":"'dash board'!R9","v":9.5189612263854695E-2},{"$f":"'dash board'!S9","v":8.8679023137077095E-2},{"$f":"'dash board'!T9","v":8.5138170143972847E-2}]
[null,null,"Industry deposit ",null,null,null,"PKR MM",null,null,null,null,4769737,{"$f":"'dash board'!P11","v":5424000},{"$f":"'dash board'!Q11","v":5988568.2440815894},{"$f":"'dash board'!R11","v":6558617.7332513491},{"$f":"'dash board'!S11","v":7140229.5469655897},{"$f":"'dash board'!T11","v":7748135.6250021691}]
[null,null,"Deposit Growth",null,null,null,"%",null,null,null,null,null,null,{"$f":"N20","v":0.10408706564926051},{"$f":"O20","v":9.5189612263854695E-2},{"$f":"P20","v":8.8679023137077095E-2},{"$f":"Q20","v":8.5138170143972847E-2}]
[null,null,"Advances",null,null,null,"PKR MM",null,null,null,null,null,null,{"$f":"N21*N24","v":3982397.8823142573},{"$f":"O21*O24","v":4394273.881278404},{"$f":"P21*P24","v":4819654.944201773},{"$f":"Q21*Q24","v":5268732.2250014758},null,null,null,null,79.290000000000006]
[null,null,"Advance / Deposit",null,null,null,"%",null,null,null,null,null,0.66,{"$f":"M24+0.5%","v":0.66500000000000004},{"$f":"N24+0.5%","v":0.67},{"$f":"O24+0.5%","v":0.67500000000000004},{"$f":"P24+0.5%","v":0.68},null,null,null,null,84.14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V24/V23","v":1.0611678648001008}]
[null,null,"Balance Sheet Liabilities Assumptions",null,null,null,"Unit",null,null,{"$f":"K26-1","v":2007},{"$f":"L26-1","v":2008},{"$f":"M26-1","v":2009},{"$f":"YEAR($D$4)","v":2010},{"$f":"M26+1","v":2011},{"$f":"N26+1","v":2012},{"$f":"O26+1","v":2013},{"$f":"P26+1","v":2014},null,null,null,null,{"$f":"V25-1","v":6.1167864800100835E-2}]
[null,null,"Total Deposits",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E104/1000","v":54580.451999999997},{"$f":"'financial statements'!F104/1000","v":70231.95},{"$f":"'financial statements'!G104/1000","v":100331.448},{"$f":"'dash board'!P12","v":131067.996},{"$f":"'dash board'!Q12","v":162676.18383641378},{"$f":"'dash board'!R12","v":197837.11990011961},{"$f":"'dash board'!S12","v":236801.81107401178},{"$f":"'dash board'!T12","v":280207.09083063848}]
[null,null,"Share in industry deposits",null,null,null,"%",null,null,{"$f":"J27/J19","v":1.3394633356238342E-2},{"$f":"K27/K19","v":1.4977566263174315E-2},{"$f":"L27/L21","v":2.1035006332634273E-2},{"$f":"'dash board'!P10","v":2.4164453539823008E-2},{"$f":"'dash board'!Q10","v":2.7164453539823007E-2},{"$f":"'dash board'!R10","v":3.0164453539823007E-2},{"$f":"'dash board'!S10","v":3.3164453539823009E-2},{"$f":"'dash board'!T10","v":3.6164453539823012E-2},null,null,6.1167864800100835E-2]
[null,null,"Deposit growth rate",null,null,null,"%",null,null,null,null,"N/A",{"$f":"'dash board'!P13","v":0.30635008875781389},{"$f":"'dash board'!Q13","v":0.24115870236097736},{"$f":"'dash board'!R13","v":0.2161406496913123},{"$f":"'dash board'!S13","v":0.19695338869451784},{"$f":"'dash board'!T13","v":0.1832979214126893}]
[null,null,"Bills Payable / Deposits",null,null,null,"%",null,null,{"$f":"J31/J27","v":2.1842252240783937E-2},{"$f":"K31/K27","v":1.5050372373257471E-2},{"$f":"L31/L27","v":1.2450831966463795E-2},{"$f":"'dash board'!$H$25","v":1.3484374934671313E-2},{"$f":"'dash board'!$H$25","v":1.3484374934671313E-2},{"$f":"'dash board'!$H$25","v":1.3484374934671313E-2},{"$f":"'dash board'!$H$25","v":1.3484374934671313E-2},{"$f":"'dash board'!$H$25","v":1.3484374934671313E-2}]
[null,null,"Bills Payable",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E102/1000","v":1192.1600000000001},{"$f":"'financial statements'!F102/1000","v":1057.0170000000001},{"$f":"'financial statements'!G102/1000","v":1249.21},{"$f":"M30*M27","v":1767.37},{"$f":"N30*N27","v":2193.5866557917207},{"$f":"O30*O27","v":2667.7099007287361},{"$f":"P30*P27","v":3193.1244057311765},{"$f":"Q30*Q27","v":3778.4174721138293}]
[null,null,"Lending",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E103/1000","v":2565.6060000000002},{"$f":"'financial statements'!F103/1000","v":4133.4960000000001},{"$f":"'financial statements'!G103/1000","v":8593.4249999999993},5829.2960000000003,{"$f":"SUM(N40,N44,N46,N48,N50)-N27-N36","v":-445.69155748816775},{"$f":"SUM(O40,O44,O46,O48,O50)-O27-O36","v":-4834.6968428265864},{"$f":"SUM(P40,P44,P46,P48,P50)-P27-P36","v":-10223.865965384281},{"$f":"SUM(Q40,Q44,Q46,Q48,Q50)-Q27-Q36","v":-16915.496392594021}]
[null,null,"Lending / Deposits",null,null,null,"%",null,null,{"$f":"J32/J27","v":4.7005950042333842E-2},5.8854922866302305E-2,8.5650363582911698E-2,4.4475357660919757E-2,-2.7397468208152252E-3,-2.4437763981134782E-2,-4.3174779445368509E-2,-6.0367838452803503E-2]
[null,null,"Other Liabilities",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E108/1000","v":2922.0219999999999},{"$f":"'financial statements'!F108/1000","v":3622.1759999999999},{"$f":"'financial statements'!G108/1000","v":5129.01},{"$f":"M35*M27","v":7719.2370000000019},{"$f":"N35*N27","v":9580.7981781368471},{"$f":"O35*O27","v":11651.598120920686},{"$f":"P35*P27","v":13946.419854542692},{"$f":"Q35*Q27","v":16502.769625029025}]
[null,null,"Other Liabilities / Deposits",null,null,null,"%",null,null,{"$f":"J34/J27","v":5.353605353066699E-2},{"$f":"K34/K27","v":5.157447571938413E-2},{"$f":"L34/L27","v":5.1120661589574588E-2},{"$f":"'dash board'!$H$26","v":5.8894903680376726E-2},{"$f":"'dash board'!$H$26","v":5.8894903680376726E-2},{"$f":"'dash board'!$H$26","v":5.8894903680376726E-2},{"$f":"'dash board'!$H$26","v":5.8894903680376726E-2},{"$f":"'dash board'!$H$26","v":5.8894903680376726E-2}]
[null,null,"Equity available to support financing",null,null,null,"PKR MM",null,null,null,null,null,{"$f":"'financial statements'!G110/1000-SUM('financial statements'!H96:H98)/1000+SUM('financial statements'!H102,'financial statements'!H108)/1000-L61","v":-8956.8358697015028},{"$f":"'financial statements'!H110/1000-SUM('financial statements'!I96:I98)/1000+SUM('financial statements'!I102,'financial statements'!I108)/1000-M61","v":-7105.3131964901149},{"$f":"'financial statements'!I110/1000-SUM('financial statements'!J96:J98)/1000+SUM('financial statements'!J102,'financial statements'!J108)/1000-N61","v":-4348.3869844987603},{"$f":"'financial statements'!J110/1000-SUM('financial statements'!K96:K98)/1000+SUM('financial statements'!K102,'financial statements'!K108)/1000-O61","v":-767.85734039860472},{"$f":"'financial statements'!K110/1000-SUM('financial statements'!L96:L98)/1000+SUM('financial statements'!L102,'financial statements'!L108)/1000-P61","v":3909.0130521177307}]
[]
[null,null,"Balance Sheet Assets Assumptions",null,null,null,"Unit",null,null,{"$f":"K38-1","v":2007},{"$f":"L38-1","v":2008},{"$f":"M38-1","v":2009},{"$f":"YEAR($D$4)","v":2010},{"$f":"M38+1","v":2011},{"$f":"N38+1","v":2012},{"$f":"O38+1","v":2013},{"$f":"P38+1","v":2014}]
[null,null,"Advance / Deposit",null,null,null,"%",null,null,{"$f":"'financial statements'!E95/'financial statements'!E104","v":0.6334810125793755},{"$f":"'financial statements'!F95/'financial statements'!F104","v":0.56283117583948616},{"$f":"'financial statements'!G95/'financial statements'!G104","v":0.44042089375606341},{"$f":"'dash board'!$H$27","v":0.41196298599087455},{"$f":"'dash board'!$H$27","v":0.41196298599087455},{"$f":"'dash board'!$H$27","v":0.41196298599087455},{"$f":"'dash board'!$H$27","v":0.41196298599087455},{"$f":"'dash board'!$H$27","v":0.41196298599087455}]
[null,null,"Advances",null,null,null,"PKR MM",null,null,{"$f":"J27*J39","v":34575.68},39528.731,44188.066000000006,53995.163,67016.566442849464,81501.570653887946,97553.581178096836,115434.94983440603]
[null,null,"Investments / Deposit",null,null,null,"%",null,null,{"$f":"'financial statements'!E93/'financial statements'!E104","v":0.20816665277891067},{"$f":"'financial statements'!F93/'financial statements'!F104","v":0.2108679596679289},{"$f":"'financial statements'!G93/'financial statements'!G104","v":0.24289682333698603},{"$f":"'dash board'!$H$28","v":0.38544410185381944},{"$f":"'dash board'!$H$28","v":0.38544410185381944},{"$f":"'dash board'!$H$28","v":0.38544410185381944},{"$f":"'dash board'!$H$28","v":0.38544410185381944},{"$f":"'dash board'!$H$28","v":0.38544410185381944},{"$f":"SUM(N39,N41,M47,N49)","v":0.95358260455893451}]
[null,null,"Investments",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E93/1000","v":11361.83},{"$f":"'financial statements'!F93/1000","v":14809.668},{"$f":"'financial statements'!G93/1000","v":24370.19},{"$f":"M27*M41","v":50519.385999999999},{"$f":"N27*N41","v":62702.575571833331},{"$f":"O27*O41","v":76255.150993247997},{"$f":"P27*P41","v":91273.861386780307},{"$f":"Q27*Q41","v":108004.17045828706}]
[null,null,"Debt Investment ",null,null,null,"%",null,null,{"$f":"'financial statements'!E82","v":0.63594332955166555},{"$f":"'financial statements'!F82","v":0.78362134789247129},{"$f":"'financial statements'!G82","v":0.82692523119434025},{"$f":"'dash board'!$H$29","v":0.85},{"$f":"'dash board'!$H$29","v":0.85},{"$f":"'dash board'!$H$29","v":0.85},{"$f":"'dash board'!$H$29","v":0.85},{"$f":"'dash board'!$H$29","v":0.85}]
[null,null,"Debt Investment ",null,null,null,"PKR MM",null,null,{"$f":"J43*J42","v":7225.4800000000005},{"$f":"K43*K42","v":11605.171999999999},{"$f":"L43*L42","v":20152.324999999997},{"$f":"M42*M43","v":42941.4781},{"$f":"N42*N43","v":53297.18923605833},{"$f":"O42*O43","v":64816.878344260796},{"$f":"P42*P43","v":77582.782178763257},{"$f":"Q42*Q43","v":91803.544889543991}]
[null,null,"Equity Investment",null,null,null,"%",null,null,0.36405667044833445,0.21637865210752869,0.1730747688056597,{"$f":"'dash board'!$H$30","v":0.15000000000000002},{"$f":"'dash board'!$H$30","v":0.15000000000000002},{"$f":"'dash board'!$H$30","v":0.15000000000000002},{"$f":"'dash board'!$H$30","v":0.15000000000000002},{"$f":"'dash board'!$H$30","v":0.15000000000000002}]
[null,null,"Equity Investment",null,null,null,"PKR MM",null,null,{"$f":"J42*J45","v":4136.3499999999995},{"$f":"K42*K45","v":3204.4960000000001},{"$f":"L42*L45","v":4217.8649999999998},{"$f":"M45*M42","v":7577.9079000000011},{"$f":"N45*N42","v":9405.3863357750015},{"$f":"O45*O42","v":11438.272648987202},{"$f":"P45*P42","v":13691.079208017049},{"$f":"Q45*Q42","v":16200.625568743062}]
[null,null,"Balance with Other Banks / Deposits",null,null,null,"%",null,{"$f":"AVERAGE(J47:L47)","v":4.6950488665425338E-2},{"$f":"J48/J27","v":6.8955236940874007E-2},{"$f":"K48/K27","v":1.944666209609729E-2},{"$f":"L48/L27","v":5.2449566959304722E-2},{"$f":"'dash board'!$H$31","v":7.5973977659656938E-2},{"$f":"'dash board'!$H$31","v":7.5973977659656938E-2},{"$f":"'dash board'!$H$31","v":7.5973977659656938E-2},{"$f":"'dash board'!$H$31","v":7.5973977659656938E-2},{"$f":"'dash board'!$H$31","v":7.5973977659656938E-2}]
[null,null,"Balance with Other Banks",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E91/1000","v":3763.6080000000002},{"$f":"'financial statements'!F91/1000","v":1365.777},{"$f":"'financial statements'!G91/1000","v":5262.3410000000003},{"$f":"M47*M27","v":9957.7570000000051},{"$f":"N47*N27","v":12359.156756545946},{"$f":"O47*O27","v":15030.472927542558},{"$f":"P47*P27","v":17990.775504303274},{"$f":"Q47*Q27","v":21288.44725884439}]
[null,null,"Placement with FI's / Deposits",null,null,null,"%",null,null,{"$f":"J50/J27","v":0.16214596390663824},{"$f":"K50/K27","v":0.25783137161932712},{"$f":"L50/L27","v":0.34385529849025998},{"$f":"'dash board'!$H$32","v":8.0201539054583562E-2},{"$f":"'dash board'!$H$32","v":8.0201539054583562E-2},{"$f":"'dash board'!$H$32","v":8.0201539054583562E-2},{"$f":"'dash board'!$H$32","v":8.0201539054583562E-2},{"$f":"'dash board'!$H$32","v":8.0201539054583562E-2}]
[null,null,"Placement with FI's ",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E92/1000","v":8850},{"$f":"'financial statements'!F92/1000","v":18108},{"$f":"'financial statements'!G92/1000","v":34499.5},{"$f":"M49*M27","v":10511.855000000001},{"$f":"N49*N27","v":13046.880311206754},{"$f":"O49*O27","v":15866.841498115773},{"$f":"P49*P27","v":18991.869699048475},{"$f":"Q49*Q27","v":22473.039938624697}]
[null,null,"Other Assets / Deposits",null,null,null,"%",null,{"$f":"AVERAGE(J51:L51)","v":5.9691230582937016E-2},{"$f":"J52/J27","v":5.5268065570435364E-2},{"$f":"K52/K27","v":6.1659059729937724E-2},{"$f":"L52/L27","v":6.2146566448437982E-2},{"$f":"'dash board'!$H$33","v":0.13509976913052066},{"$f":"'dash board'!$H$33","v":0.13509976913052066},{"$f":"'dash board'!$H$33","v":0.13509976913052066},{"$f":"'dash board'!$H$33","v":0.13509976913052066},{"$f":"'dash board'!$H$33","v":0.13509976913052066}]
[null,null,"Other Assets",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E98/1000","v":3016.556},{"$f":"'financial statements'!F98/1000","v":4330.4359999999997},{"$f":"'financial statements'!G98/1000","v":6235.2550000000001},{"$f":"M51*M27","v":17707.256000000005},{"$f":"N51*N27","v":21977.514879333638},{"$f":"O51*O27","v":26727.749223953295},{"$f":"P51*P27","v":31991.870005788162},{"$f":"Q51*Q27","v":37855.913279954089}]
[null,null,"Net Charge For the Year",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E66/1000","v":435.01799999999997},{"$f":"'financial statements'!F66/1000","v":424.916},{"$f":"'financial statements'!G66/1000","v":1430.355},{"$f":"'financial statements'!H66/1000","v":1330.0569999999996},{"$f":"'financial statements'!I66/1000","v":1778.9336750934251},{"$f":"'financial statements'!J66/1000","v":2235.8209567343465},{"$f":"'financial statements'!K66/1000","v":2752.2197513203855},{"$f":"'financial statements'!L66/1000","v":3332.9965605796228}]
[null,null,"Operating Assets"]
[null,null,"Capital Expenditure",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E96/1000","v":1049.376},{"$f":"'financial statements'!F96/1000","v":1898.53},{"$f":"'financial statements'!G96/1000","v":2437.2280000000001},{"$f":"(M58-L58)*$I$56*(1+M11)^M7","v":875.10378712687816},{"$f":"(N58-M58)*$I$56*(1+N11)^N7","v":953.62005505971445},{"$f":"(O58-N58)*$I$56*(1+O11)^O7","v":1177.7736523082476},{"$f":"(P58-O58)*$I$56*(1+P11)^P7","v":1423.3424592060303},{"$f":"(Q58-P58)*$I$56*(1+Q11)^Q7","v":1697.9446515843031}]
[null,null,"Operating Fixed Assets / Branch",null,null,null,"PKR MM",null,{"$f":"AVERAGE(J56:L56)","v":11.352066716218106},{"$f":"J55/J58","v":10.49376},{"$f":"K55/K58","v":11.436927710843372},{"$f":"L55/L58","v":12.125512437810945}]
[null,null,"Deprciation"]
[null,null,"Number of Branches",null,null,null,null,null,null,100,166,201,{"$f":"'dash board'!P26","v":268.03271165644173},{"$f":"'dash board'!Q26","v":332.67113258980322},{"$f":"'dash board'!R26","v":404.57488732130798},{"$f":"'dash board'!S26","v":484.25728235994234},{"$f":"'dash board'!T26","v":573.02063564547746}]
[null,null,"Branch Growth Rate",null,null,null,"%",null,null,null,{"$f":"(K58/J58)-1","v":0.65999999999999992},{"$f":"(L58/K58)-1","v":0.21084337349397586},{"$f":"'dash board'!P27","v":0.33349607789274494},{"$f":"'dash board'!Q27","v":0.24115870236097731},{"$f":"'dash board'!R27","v":0.2161406496913123},{"$f":"'dash board'!S27","v":0.19695338869451776},{"$f":"'dash board'!T27","v":0.18329792141268914}]
[null,null,"Deposits / Branch",null,null,null,"PKR MM",null,{"$f":"AVERAGE(J60:L60)","v":489.34999632679978},{"$f":"('financial statements'!E104/1000)/'Assumption Sheet'!J58","v":545.80452000000002},{"$f":"('financial statements'!F104/1000)/'Assumption Sheet'!K58","v":423.08403614457831},{"$f":"('financial statements'!G104/1000)/'Assumption Sheet'!L58","v":499.1614328358209},{"$f":"M27/M58","v":488.99999999999994},{"$f":"N27/N58","v":489},{"$f":"O27/O58","v":489},{"$f":"P27/P58","v":488.99999999999994},{"$f":"Q27/Q58","v":489}]
[null,null,"Cash & balances with treasury banks",null,null,null,"PKR MM",null,null,{"$f":"J27*J62","v":4366.4361600000002},5618.5559999999996,8026.5158400000009,10485.439679999999,13014.094706913103,15826.969592009569,18944.144885920945,22416.567266451078]
[null,null,"Cash as % of Deposits",null,null,null,"%",null,null,0.08,0.08,0.08,{"$f":"'dash board'!$H$35","v":0.08},{"$f":"'dash board'!$H$35","v":0.08},{"$f":"'dash board'!$H$35","v":0.08},{"$f":"'dash board'!$H$35","v":0.08},{"$f":"'dash board'!$H$35","v":0.08}]
[null,null,"Foreign Currency Exposure as % of Deposit",null,null,null,"%",null,null,0.1199663205427467,9.0428231025907732E-2,{"$f":"L64/L27","v":0.12269717832648371},{"$f":"'dash board'!$H$36","v":0.12},{"$f":"'dash board'!$H$36","v":0.12},{"$f":"'dash board'!$H$36","v":0.12},{"$f":"'dash board'!$H$36","v":0.12},{"$f":"'dash board'!$H$36","v":0.12}]
[null,null,"Foreign Currency Exposure ",null,null,null,"PKR MM",null,null,{"$f":"J63*J27","v":6547.8159999999998},6350.951,{"$f":"L79","v":12310.385567010328},15728.159519999999,19521.142060369653,23740.454388014354,28416.217328881412,33624.850899676618]
[]
[]
[null,null,"Income Assumptions",null,null,null,"Unit",null,null,{"$f":"K67-1","v":2007},{"$f":"L67-1","v":2008},{"$f":"M67-1","v":2009},{"$f":"YEAR($D$4)","v":2010},{"$f":"M67+1","v":2011},{"$f":"N67+1","v":2012},{"$f":"O67+1","v":2013},{"$f":"P67+1","v":2014}]
[null,null,"Interest Earned on Financing",null,null,null,"%",null,null,{"$f":"'financial statements'!E16/'financial statements'!E95","v":9.4924409295782469E-2},{"$f":"'financial statements'!F16/'financial statements'!F95","v":0.11863659372217135},{"$f":"'financial statements'!G16/'financial statements'!G95","v":0.11520101377598196},{"$f":"'dash board'!P14","v":0.10786497672022956},{"$f":"'dash board'!Q14","v":0.10016033552592744},{"$f":"'dash board'!R14","v":9.2455694331625343E-2},{"$f":"'dash board'!S14","v":8.4751053137323243E-2},{"$f":"'dash board'!T14","v":7.7046411943021142E-2}]
[null,null,"Interest Income on Financing",null,null,null,"PKR MM",null,null,{"$f":"J68*'Assumption Sheet'!J40","v":3282.076},{"$f":"K68*'Assumption Sheet'!K40","v":4689.5540000000001},{"$f":"L68*'Assumption Sheet'!L40","v":5090.5100000000011},{"$f":"M68*'Assumption Sheet'!M40","v":5824.1870000000008},{"$f":"N68*'Assumption Sheet'!N40","v":6712.4017807114124},{"$f":"O68*'Assumption Sheet'!O40","v":7535.2843039232303},{"$f":"P68*'Assumption Sheet'!P40","v":8267.7687421610608},{"$f":"Q68*'Assumption Sheet'!Q40","v":8893.848697563626}]
[null,null,"Interest Earned on Debt Investments",null,null,null,"%",null,null,{"$f":"('financial statements'!E17/1000)/'Assumption Sheet'!J44","v":5.2421292426247108E-2},{"$f":"('financial statements'!F17/1000)/'Assumption Sheet'!K44","v":7.9690934352373247E-2},{"$f":"('financial statements'!G17/1000)/'Assumption Sheet'!L44","v":9.7855756097621496E-2},{"$f":"'dash board'!P15","v":6.7311260065824358E-2},{"$f":"'dash board'!Q15","v":6.2503312918265469E-2},{"$f":"'dash board'!R15","v":5.7695365770706587E-2},{"$f":"'dash board'!S15","v":5.2887418623147713E-2},{"$f":"'dash board'!T15","v":4.8079471475588831E-2}]
[null,null,"Interest Income on Debt Investment",null,null,null,"PKR MM",null,null,{"$f":"J70*J44","v":378.76900000000001},924.827,1972.0209999999997,2890.4450000000011,3331.2508964853637,3739.6335041875172,4103.153079036736,4413.8659178747694]
[null,null,"Interest Earned on Deposits",null,null,null,"%",null,null,{"$f":"'financial statements'!E18/SUM('financial statements'!E91:E92)","v":7.2429633139066946E-2},{"$f":"'financial statements'!F18/SUM('financial statements'!F91:F92)","v":6.1264951324029232E-2},{"$f":"'financial statements'!G18/SUM('financial statements'!G91:G92)","v":7.6530334699542707E-2},{"$f":"'dash board'!P16","v":0.15126038127479544},{"$f":"'dash board'!Q16","v":0.14045606832659574},{"$f":"'dash board'!R16","v":0.12965175537839607},{"$f":"'dash board'!S16","v":0.1188474424301964},{"$f":"'dash board'!T16","v":0.10804312948199674}]
[null,null,"Interest Income on Deposits",null,null,null,"PKR MM",null,null,{"$f":"SUM(J48,J50)*J72","v":913.59899999999993},1193.0600000000002,3042.9870000000001,3096.2413156671291,3568.4320782962977,4005.8910517648424,4395.2927967217265,4728.1280276008956]
[null,null,"Fee, Comission Income Growth",null,null,null,"%",null,null,{"$f":"('financial statements'!E31/'financial statements'!D31)-1","v":0.40176864002914003},{"$f":"('financial statements'!F31/'financial statements'!E31)-1","v":0.27457936639695113},{"$f":"('financial statements'!G31/'financial statements'!F31)-1","v":5.8920385204565662E-2},{"$f":"'dash board'!P17","v":0.18813866832098167},{"$f":"'dash board'!Q17","v":0.05},{"$f":"'dash board'!R17","v":0.05},{"$f":"'dash board'!S17","v":0.05},{"$f":"'dash board'!T17","v":0.05}]
[null,null,"Fee, Comission Income",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!D31*(1+'Assumption Sheet'!J74)/1000","v":554.16399999999999},{"$f":"'financial statements'!E31*(1+'Assumption Sheet'!K74)/1000","v":706.32600000000002},{"$f":"'financial statements'!G31/1000","v":747.94299999999998},{"$f":"L75*(1+M74)","v":888.65999999999985},{"$f":"M75*(1+N74)","v":933.09299999999985},{"$f":"N75*(1+O74)","v":979.74764999999991},{"$f":"O75*(1+P74)","v":1028.7350325},{"$f":"P75*(1+Q74)","v":1080.1717841249999}]
[null,null,"Return on Equity Investments",null,null,null,"%",null,null,0.15905883206208371,4.3679255645817629E-2,3.6362235396343888E-2,{"$f":"'dash board'!$H$17","v":2.5683186252500712E-2},{"$f":"'dash board'!$H$17","v":2.5683186252500712E-2},{"$f":"'dash board'!$H$17","v":2.5683186252500712E-2},{"$f":"'dash board'!$H$17","v":2.5683186252500712E-2},{"$f":"'dash board'!$H$17","v":2.5683186252500712E-2}]
[null,null,"Income from Equity Investments",null,null,null,"PKR MM",null,null,{"$f":"J46*J76","v":657.92299999999989},139.97,153.37100000000001,194.62481999999656,241.56028903843455,293.771286850823,351.6305372972418,416.08368388905336]
[null,null,"Return fromFX Exposure",null,null,null,"%",null,null,5.9916008635551153E-2,4.7975807087788896E-2,9.7014925373134275E-2,{"$f":"'dash board'!P3-3%-'dash board'!$H11","v":8.7807095181343886E-2},{"$f":"'dash board'!Q3-3%-'dash board'!$H12","v":0.05},{"$f":"'dash board'!R3-3%-'dash board'!$H12","v":4.0000000000000008E-2},{"$f":"'dash board'!S3-3%-'dash board'!$H12","v":3.0000000000000013E-2},{"$f":"'dash board'!T3-3%-'dash board'!$H12","v":2.0000000000000018E-2},null,null,{"$f":"80/67","v":1.1940298507462686}]
[null,null,"Net Foreign Currency Exposure",null,null,null,"PKR MM",null,null,{"$f":"6547816/1000","v":6547.8159999999998},{"$f":"6350951/1000","v":6350.951},{"$f":"L80/0.0611678648001008","v":12310.385567010328},null,null,null,null,null,null,null,{"$f":"T78-1","v":0.19402985074626855}]
[null,null,"Income from FX Exposure",null,null,null,"PKR MM",null,null,{"$f":"J78*J64","v":392.31900000000002},304.69200000000001,753,1381.0439999999999,976.05710301848274,949.61817552057437,852.48651986644268,672.49701799353295,null,{"$f":"86/80","v":1.075},{"$f":"T79/2","v":9.7014925373134275E-2}]
[null,null,"Other Income",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E38/1000","v":37.932000000000002},{"$f":"'financial statements'!F38/1000","v":109.361},{"$f":"'financial statements'!G38/1000","v":53.274000000000001},{"$f":"L81*(1+M82)","v":57.003180000000008},{"$f":"M81*(1+N82)","v":60.99340260000001},{"$f":"N81*(1+O82)","v":65.262940782000015},{"$f":"O81*(1+P82)","v":69.831346636740022},{"$f":"P81*(1+Q82)","v":74.719540901311831},null,{"$f":"S80-1","v":7.4999999999999956E-2},{"$f":"L80/T80","v":7761.6923076923122}]
[null,null,"Other Income Growth",null,null,null,"%",null,null,null,null,null,{"$f":"'dash board'!P19","v":7.0000000000000007E-2},{"$f":"'dash board'!Q19","v":7.0000000000000007E-2},{"$f":"'dash board'!R19","v":7.0000000000000007E-2},{"$f":"'dash board'!S19","v":7.0000000000000007E-2},{"$f":"'dash board'!T19","v":7.0000000000000007E-2}]
[null,null,"Share of Result of Assosiate",null,null,null,"PKR MM",null,null,{"$f":"'financial statements'!E48/1000","v":62.244999999999997},{"$f":"'financial statements'!F48/1000","v":-527.67899999999997},{"$f":"'financial statements'!G48/1000","v":842.98599999999999},{"$f":"L83*(1+M84)","v":244.45786839958274},{"$f":"M83*(1+N84)","v":366.68680259937412},{"$f":"N83*(1+O84)","v":440.02416311924895},{"$f":"O83*(1+P84)","v":528.02899574309868},{"$f":"P83*(1+Q84)","v":633.63479489171834}]
[null,null,"Growth",null,null,null,"%",null,null,null,null,null,{"$f":"'dash board'!P20","v":-0.71000957501123063},{"$f":"'dash board'!Q20","v":0.5},{"$f":"'dash board'!R20","v":0.2},{"$f":"'dash board'!S20","v":0.2},{"$f":"'dash board'!T20","v":0.2}]
[]
[null,null,"Expense Assumptions",null,null,null,"Unit",null,null,{"$f":"K86-1","v":2007},{"$f":"L86-1","v":2008},{"$f":"M86-1","v":2009},{"$f":"YEAR($D$4)","v":2010},{"$f":"M86+1","v":2011},{"$f":"N86+1","v":2012},{"$f":"O86+1","v":2013},{"$f":"P86+1","v":2014}]
[null,null,"Interest Spread on Financing",null,null,null,"%",null,null,{"$f":"J68-J88","v":4.2634730540958184E-2},{"$f":"K68-K88","v":6.0232432452822907E-2},{"$f":"L68-L88","v":5.1328332896260404E-2},{"$f":"'dash board'!P21","v":4.3000000000000003E-2},{"$f":"'dash board'!Q21","v":4.5000000000000005E-2},{"$f":"'dash board'!R21","v":5.1000000000000004E-2},{"$f":"'dash board'!S21","v":5.7000000000000002E-2},{"$f":"'dash board'!T21","v":5.8000000000000003E-2}]
[null,null,"Interest Cost on Deposits & Other Accounts",null,null,null,"%",null,null,5.2289678754824286E-2,5.8404161269348442E-2,6.3872680879721561E-2,{"$f":"'dash board'!P23","v":6.4864976720229561E-2},{"$f":"'dash board'!Q23","v":5.5160335525927438E-2},{"$f":"'dash board'!R23","v":4.145569433162534E-2},{"$f":"'dash board'!S23","v":2.7751053137323241E-2},{"$f":"'dash board'!T23","v":1.904641194302114E-2}]
[null,null,"Interest Expense on Deposits & Other Accounts",null,null,null,"PKR MM",null,null,{"$f":"J90*J27*J88","v":0},0,0,6000.5157470689801,6333.3360004642918,5788.6011750060943,4638.1644474148452,3766.8120270727495]
[null,null,"Rumenerative Deposits as % of Deposits",null,null,null,"%",null,null,{"$f":"'financial statements'!O127","v":0},{"$f":"'financial statements'!P127","v":0},{"$f":"'financial statements'!Q127","v":0},{"$f":"'dash board'!P$24","v":0.70579999999999998},{"$f":"'dash board'!Q$24","v":0.70579999999999998},{"$f":"'dash board'!R$24","v":0.70579999999999998},{"$f":"'dash board'!S$24","v":0.70579999999999998},{"$f":"'dash board'!T$24","v":0.70579999999999998}]
[null,null,"Interest Cost on Dues to FI's",null,null,null,"%",null,null,{"$f":"'financial statements'!E22/'financial statements'!E103","v":9.2748457869212972E-2},{"$f":"'financial statements'!F22/'financial statements'!F103","v":4.628333981694914E-2},{"$f":"'financial statements'!G22/'financial statements'!G103","v":4.5743809947721661E-2},{"$f":"'dash board'!P25","v":9.6233747608630626E-2},{"$f":"'dash board'!Q25","v":8.9359908493728435E-2},{"$f":"'dash board'!R25","v":8.2486069378826257E-2},{"$f":"'dash board'!S25","v":7.561223026392408E-2},{"$f":"'dash board'!T25","v":6.8738391149021902E-2}]
[null,null,"Interest Expense on Dues to FI's",null,null,null,"PKR MM",null,null,{"$f":"J91*J32","v":237.95600000000005},191.31200000000001,393.096,560.97500000000014,-39.826956793569977,-398.79513920298609,-773.04930756213264,-1162.7440075139968]
[null,null,"Admin Expenses",null,null,null,"PKR MM",null,null,1874.2840000000001,2742.2669999999998,3681.0880000000002,{"$f":"L93*(1+M94)","v":4417.3055999999997},{"$f":"M93*(1+N94)","v":5413.758531213939},{"$f":"N93*(1+O94)","v":6526.6666311115314},{"$f":"O93*(1+P94)","v":7756.7911828499937},{"$f":"P93*(1+Q94)","v":9107.6283057594555}]
[null,null,"Admin Expenses Growth",null,null,null,"%",null,null,null,{"$f":"(K93/J93)-1","v":0.46310110954369765},{"$f":"(L95/K95)-1","v":0.33081689324185115},{"$f":"'dash board'!P28","v":0.2},{"$f":"'dash board'!Q28","v":0.22557935118048864},{"$f":"'dash board'!R28","v":0.20557032484565613},{"$f":"'dash board'!S28","v":0.18847669434725886},{"$f":"'dash board'!T28","v":0.17414896070634456}]
[null,null,"Admin Expenses Less Dep.",null,null,null,"PKR MM",null,null,null,2511.087,3341.797,{"$f":"L95*(1+M94)","v":4010.1563999999998},{"$f":"M95*(1+N94)","v":4914.7648788442839},{"$f":"N95*(1+O94)","v":5925.0946915283257},{"$f":"O95*(1+P94)","v":7041.8369526820761},{"$f":"P95*(1+Q94)","v":8268.1655394551908}]
[null,null,"Provisions / Deposits",null,null,null,"%",null,null,1.0897674500753495E-4,1.2282586486634646E-3,-6.0657950436437437E-4,{"$f":"'dash board'!P29","v":5.0000000000000001E-4},{"$f":"'dash board'!Q29","v":5.0000000000000001E-4},{"$f":"'dash board'!R29","v":5.0000000000000001E-4},{"$f":"'dash board'!S29","v":5.0000000000000001E-4},{"$f":"'dash board'!T29","v":4.0000000000000002E-4}]
[null,null,"Provision Expense",null,null,null,"PKR MM",null,null,{"$f":"J96*J27","v":5.9480000000000004},86.263000000000005,-60.859000000000002,65.533997999999997,81.338091918206885,98.918559950059802,118.4009055370059,112.0828363322554]
[null,null,"Depriciation Expense",null,null,null,"PKR MM",null,null,null,{"$f":"'financial statements'!F148/1000","v":-231.18},{"$f":"'financial statements'!G148/1000","v":-339.291},{"$f":"'financial statements'!H148/1000","v":-879.02775742537574},{"$f":"'financial statements'!I148/1000","v":-1069.7517684373186},{"$f":"'financial statements'!J148/1000","v":-1305.3064988989681},{"$f":"'financial statements'!K148/1000","v":-1589.9749907401742},{"$f":"'financial statements'!L148/1000","v":-1929.5639210570348}]
[]
[null,null,"Equity Schedule ",null,null,null,null,null,null,{"$f":"K100-1","v":2007},{"$f":"L100-1","v":2008},{"$f":"M100-1","v":2009},{"$f":"YEAR($D$4)","v":2010},{"$f":"M100+1","v":2011},{"$f":"N100+1","v":2012},{"$f":"O100+1","v":2013},{"$f":"P100+1","v":2014}]
[null,null,"Share CapitalOpening Balance",null,null,null,"PKR MM",null,null,null,{"$f":"3779897/1000","v":3779.8969999999999},{"$f":"K104","v":4925.9610000000002},6650.0480000000007,6916.0497364000003,7607.6542510400004,8368.4192171440009,9205.2606798584002]
[null,null,"Right Issue",null,null,null,"PKR MM",null,null,null,null,{"$f":"1724087/1000","v":1724.087}]
[null,null,"Issuance of Bonus Shares",null,null,null,"PKR MM",null,null,null,{"$f":"1146064/1000","v":1146.0640000000001},null,{"$f":"M131","v":266.00173640000003},{"$f":"N131","v":691.60451464000005},{"$f":"O131","v":760.764966104},{"$f":"P131","v":836.8414627144},{"$f":"Q131","v":920.52560898584011}]
[null,null,"Closing Balance",null,null,null,"PKR MM",null,null,null,{"$f":"SUM(K101:K103)","v":4925.9610000000002},{"$f":"SUM(L101:L103)","v":6650.0480000000007},6916.0497364000003,7607.6542510400004,8368.4192171440009,9205.2606798584002,10125.78628884424]
[]
[null,null,"Statutory Reserve Opening Balance",null,null,null,"PKR MM",null,null,null,{"$f":"654019/1000","v":654.01900000000001},{"$f":"K108","v":778.25599999999997},983.32600000000002,1315.4445931810453,1838.0696340996205,2519.3767859072259,3403.5335019244235]
[null,null,"Transfer to the Reserve",null,null,null,"PKR MM",null,null,null,{"$f":"124237/1000","v":124.23699999999999},{"$f":"-L118","v":205.07},332.11859318104536,522.62504091857534,681.30715180760524,884.15671601719748,981.94736040781595]
[null,null,"Closing Balance",null,null,null,"PKR MM",null,null,null,{"$f":"SUM(K106:K107)","v":778.25599999999997},{"$f":"SUM(L106:L107)","v":983.32600000000002},1315.4445931810453,1838.0696340996205,2519.3767859072259,3403.5335019244235,4385.4808623322397]
[]
[null,null,"General Reserves Opening Balance",null,null,null,"PKR MM",null,null,null,{"$f":"91082/1000","v":91.081999999999994},{"$f":"K112","v":91.081999999999994},91.081999999999994,91.081999999999994,91.081999999999994,91.081999999999994,91.081999999999994]
[null,null,"Changes During the Year",null,null,null,"PKR MM"]
[null,null,"Closing Balance",null,null,null,"PKR MM",null,null,null,{"$f":"SUM(K110:K111)","v":91.081999999999994},{"$f":"SUM(L110:L111)","v":91.081999999999994},91.081999999999994,91.081999999999994,91.081999999999994,91.081999999999994,91.081999999999994]
[]
[null,null,"Retained Earnings Opening Balance",null,null,null,"PKR MM",null,null,null,{"$f":"1774988/1000","v":1774.9880000000001},{"$f":"K119","v":717.68400000000008},2089.9559999999997,3078.4016363241808,4399.5689353584821,6282.4178089849029,8896.5077044642931]
[null,null,"Profit After Tax",null,null,null,"PKR MM",null,null,null,{"$f":"'financial statements'!F51/1000","v":156},{"$f":"'financial statements'!G51/1000","v":1676.242},{"$f":"'financial statements'!H51/1000","v":1660.5929659052267},{"$f":"'financial statements'!I51/1000","v":2613.1252045928768},{"$f":"'financial statements'!J51/1000","v":3406.5357590380263},{"$f":"'financial statements'!K51/1000","v":4420.7835800859875},{"$f":"'financial statements'!L51/1000","v":4909.7368020390795}]
[null,null,"Minority Stake",null,null,null,"PKR MM",null,null,null,{"$f":"('financial statements'!F52)/1000","v":56.997},{"$f":"('financial statements'!G52)/1000","v":-98.9},{"$f":"('financial statements'!H52)/1000","v":-74.026999999999987},{"$f":"('financial statements'!I52)/1000","v":-77.728349999999992},{"$f":"('financial statements'!J52)/1000","v":-81.614767499999999},{"$f":"('financial statements'!K52)/1000","v":-85.695505875000009},{"$f":"('financial statements'!L52)/1000","v":-89.980281168750011}]
[null,null,"Bonus Issue",null,null,null,"PKR MM",null,null,null,{"$f":"-1146064/1000","v":-1146.0640000000001},null,{"$f":"-M131","v":-266.00173640000003},{"$f":"-N131","v":-691.60451464000005},{"$f":"-O131","v":-760.764966104},{"$f":"-P131","v":-836.8414627144},{"$f":"-Q131","v":-920.52560898584011}]
[null,null,"Transfer to Statutory Reserve",null,null,null,"PKR MM",null,null,null,{"$f":"-124237/1000","v":-124.23699999999999},{"$f":"-205070/1000","v":-205.07},{"$f":"-(0.2*'financial statements'!H51)/1000","v":-332.11859318104536},{"$f":"-(0.2*'financial statements'!I51)/1000","v":-522.62504091857534},{"$f":"-(0.2*'financial statements'!J51)/1000","v":-681.30715180760524},{"$f":"-(0.2*'financial statements'!K51)/1000","v":-884.15671601719748},{"$f":"-(0.2*'financial statements'!L51)/1000","v":-981.94736040781595}]
[null,null,"Closing Balances",null,null,null,"PKR MM",null,null,null,{"$f":"SUM(K114:K118)","v":717.68400000000008},{"$f":"SUM(L114:L118)","v":2089.9559999999997},3078.4016363241808,4399.5689353584821,6282.4178089849029,8896.5077044642931,11813.791255940967]
[]
[null,null,"Non Controlling Interest Opening Balance",null,null,null,"PKR MM",null,null,null,{"$f":"261084/1000","v":261.084},{"$f":"K124","v":204.08699999999999},302.98699999999997,377.01399999999995,454.74234999999993,536.35711749999996,622.05262337499994]
[null,null,"Profit/(Loss) During the Year",null,null,null,"PKR MM",null,null,null,{"$f":"-('financial statements'!F52/1000)","v":-56.997},{"$f":"-('financial statements'!G52/1000)","v":98.9},{"$f":"L122*(1+M123)","v":74.026999999999987},{"$f":"M122*(1+N123)","v":77.728349999999992},{"$f":"N122*(1+O123)","v":81.614767499999999},{"$f":"O122*(1+P123)","v":85.695505875000009},{"$f":"P122*(1+Q123)","v":89.980281168750011}]
[null,null,"Growth During a Year",null,null,null,"%",null,null,null,null,null,-0.25149646107178975,0.05,0.05,0.05,0.05]
[null,null,"Closing Balance",null,null,null,"PKR MM",null,null,null,{"$f":"SUM(K121:K122)","v":204.08699999999999},{"$f":"SUM(L121:L122)","v":302.98699999999997},377.01399999999995,454.74234999999993,536.35711749999996,622.05262337499994,712.03290454374996]
[null,null,"Total Change in the Equity During the Year",null,null,null,"PKR MM",null,null,null,{"$f":"K104+K108+K112+K119+K124","v":6717.0700000000015},10117.398999999999,11777.991965905227,14391.117170498104,17797.652929536129,22218.436509622115,27128.173311661198]
[]
[null,null,"Weighted average basic shares outstanding",null,null,null,null,null,null,{"$f":"K127-1","v":2007},{"$f":"L127-1","v":2008},{"$f":"M127-1","v":2009},{"$f":"YEAR($D$4)","v":2010},{"$f":"M127+1","v":2011},{"$f":"N127+1","v":2012},{"$f":"O127+1","v":2013},{"$f":"P127+1","v":2014}]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"377989.686/1000","v":377.98968600000001},{"$f":"K135","v":492.595686},665.00434100000007,691.60451464000005,760.764966104,836.8414627144,920.52560898583999]
[null,null,"Bonus Share Perncentage",null,null,null,"%",null,null,null,null,null,0.04,0.1,0.1,0.1,0.1]
[null,null,"Right Share Percentage",null,null,null,"%",null,null,null,null,null,0,0,0,0,0]
[null,null,"Value of Bonus Shares",null,null,null,"PKR MM",null,null,null,{"$f":"1146065/1000","v":1146.0650000000001},null,{"$f":"M133*10","v":266.00173640000003},691.60451464000005,760.764966104,836.8414627144,920.52560898584011]
[null,null,"Value of Right Shares",null,null,null,"PKR MM",null,null,null,null,1724.087,0,0,0,0,0]
[null,null,"Bonus Shares Issued",null,null,null,null,null,null,null,{"$f":"114606/1000","v":114.60599999999999},null,{"$f":"M128*M129","v":26.600173640000005},{"$f":"N128*N129","v":69.160451464000005},{"$f":"O128*O129","v":76.0764966104},{"$f":"P128*P129","v":83.68414627144},{"$f":"Q128*Q129","v":92.052560898584005}]
[null,null,"Right Shares Issued",null,null,null,null,null,null,null,null,{"$f":"172.408655","v":172.40865500000001},{"$f":"M128*M130","v":0},{"$f":"N128*N130","v":0},{"$f":"O128*O130","v":0},{"$f":"P128*P130","v":0},{"$f":"Q128*Q130","v":0}]
[null,null,"End of the Basic Shares Outstanding",null,null,null,null,null,null,null,{"$f":"K128+K133+K134","v":492.595686},{"$f":"L128+L133+L134","v":665.00434100000007},691.60451464000005,760.764966104,836.8414627144,920.52560898583999,1012.578169884424]
[null,null,"Weighted average basic shares outstanding",null,null,null,null,null,null,{"$f":"377989.686/1000","v":377.98968600000001},509.00400000000002,599.18499999999995,{"$f":"AVERAGE(L135:M135)","v":678.30442782},{"$f":"AVERAGE(M135:N135)","v":726.18474037200008},{"$f":"AVERAGE(N135:O135)","v":798.8032144092},{"$f":"AVERAGE(O135:P135)","v":878.68353585012005},{"$f":"AVERAGE(P135:Q135)","v":966.55188943513201}]
[]
[]
[null,null,"State Bank Paid up Capital Requirement"]
[null,null,"paid up capital required",null,null,null,null,null,null,null,13000]
[null,null,"curren paid up capital ",null,null,null,null,null,null,null,{"$f":"SUM('financial statements'!G111,'financial statements'!G113)/1000","v":8740.0040000000008}]
[null,null,"Remaining Required",null,null,null,null,null,null,null,{"$f":"(K140-K141)/3","v":1419.9986666666664}]

{"sheet":"financial statements","index":2,"n_rows":186,"n_cols":12,"rows_kept":186,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"\"Financial Statement Model for \"&D6","v":"Financial Statement Model for Meezan Bank "}]
[]
[]
[null,null,"General Information"]
[null,null,"Company Name",{"$f":"'dash board'!Y2","v":"Meezan Bank "}]
[null,null,"Last Fiscal Year End (dd/mm/yy)",{"$f":"'dash board'!Y3","v":"2010-12-31"}]
[null,null,"Current Share Price",{"$f":"'dash board'!Y4","v":18.64}]
[null,null,"Current Date",{"$f":"'dash board'!Y5","v":"2011-04-17"}]
[]
[null,null,{"$f":"\"Income Statement of \"&D6","v":"Income Statement of Meezan Bank "}]
[null,null,null,"ACTUAL",null,null,null,"PROJECTED"]
[null,null,null,{"$f":"E13-1","v":2006},{"$f":"F13-1","v":2007},{"$f":"G13-1","v":2008},{"$f":"H13-1","v":2009},{"$f":"YEAR(D7)","v":2010},{"$f":"H13+1","v":2011},{"$f":"I13+1","v":2012},{"$f":"J13+1","v":2013},{"$f":"K13+1","v":2014}]
[null,null,null,{"$f":"DATE(YEAR(E14)-1,MONTH(E14),DAY(E14))","v":"2006-12-31"},{"$f":"DATE(YEAR(F14)-1,MONTH(F14),DAY(F14))","v":"2007-12-31"},{"$f":"DATE(YEAR(G14)-1,MONTH(G14),DAY(G14))","v":"2008-12-31"},{"$f":"DATE(YEAR(H14)-1,MONTH(H14),DAY(H14))","v":"2009-12-31"},{"$f":"D7","v":"2010-12-31"},{"$f":"DATE(YEAR(H14)+1,MONTH(H14),DAY(H14))","v":"2011-12-31"},{"$f":"DATE(YEAR(I14)+1,MONTH(I14),DAY(I14))","v":"2012-12-31"},{"$f":"DATE(YEAR(J14)+1,MONTH(J14),DAY(J14))","v":"2013-12-31"},{"$f":"DATE(YEAR(K14)+1,MONTH(K14),DAY(K14))","v":"2014-12-31"}]
[]
[null,null,"On Financing to Customers",2349049,3282076,4689554,5090510,{"$f":"'Assumption Sheet'!M69*1000","v":5824187.0000000009},{"$f":"'Assumption Sheet'!N69*1000","v":6712401.7807114124},{"$f":"'Assumption Sheet'!O69*1000","v":7535284.3039232306},{"$f":"'Assumption Sheet'!P69*1000","v":8267768.7421610607},{"$f":"'Assumption Sheet'!Q69*1000","v":8893848.6975636259}]
[null,null,"Interest Earned on Investments",130242,378769,924827,1972021,{"$f":"'Assumption Sheet'!M71*1000","v":2890445.0000000009},{"$f":"'Assumption Sheet'!N71*1000","v":3331250.8964853636},{"$f":"'Assumption Sheet'!O71*1000","v":3739633.5041875173},{"$f":"'Assumption Sheet'!P71*1000","v":4103153.0790367359},{"$f":"'Assumption Sheet'!Q71*1000","v":4413865.9178747693}]
[null,null,"On Deposits/Placements with Financial Institutions",224756,913599,1193060,3042987,{"$f":"'Assumption Sheet'!M73*1000","v":3096241.3156671291},{"$f":"'Assumption Sheet'!N73*1000","v":3568432.0782962977},{"$f":"'Assumption Sheet'!O73*1000","v":4005891.0517648426},{"$f":"'Assumption Sheet'!P73*1000","v":4395292.7967217267},{"$f":"'Assumption Sheet'!Q73*1000","v":4728128.0276008956}]
[null,null,"Return Earned on Cash",null,null,null,null,{"$f":"IF(G90>'Assumption Sheet'!L61,('financial statements'!G90-'Assumption Sheet'!L61)*('Assumption Sheet'!L72-2%),0)","v":473695.68433287146},{"$f":"IF(H90>'Assumption Sheet'!M61,('financial statements'!H90-'Assumption Sheet'!M61)*('Assumption Sheet'!M72-2%),0)","v":1680858.1117758416},{"$f":"IF(I90>'Assumption Sheet'!N61,('financial statements'!I90-'Assumption Sheet'!N61)*'Assumption Sheet'!N72,0)","v":1812193.3225351828},{"$f":"IF(J90>'Assumption Sheet'!O61,('financial statements'!J90-'Assumption Sheet'!O61)*'Assumption Sheet'!O72,0)","v":2086025.8045778617},{"$f":"IF(K90>'Assumption Sheet'!P61,('financial statements'!K90-'Assumption Sheet'!P61)*'Assumption Sheet'!P72,0)","v":2347837.1293416354}]
[null,null,"Profit /return on financings, investments and placements",{"$f":"SUM(D17:D18,D16)","v":2704047},{"$f":"SUM(E17:E18,E16)","v":4574444},{"$f":"SUM(F17:F18,F16)","v":6807441},{"$f":"SUM(G17:G18,G16)","v":10105518},{"$f":"SUM(H17:H18,H16,H19)","v":12284569.000000002},{"$f":"SUM(I17:I18,I16,I19)","v":15292942.867268916},{"$f":"SUM(J17:J18,J16,J19)","v":17093002.182410773},{"$f":"SUM(K17:K18,K16,K19)","v":18852240.422497384},{"$f":"SUM(L17:L18,L16,L19)","v":20383679.772380926}]
[null,null,"Deposits and Other Accounts",1226075,2213494,2896861,4576747,{"$f":"'Assumption Sheet'!M89*1000","v":6000515.7470689798},{"$f":"'Assumption Sheet'!N89*1000","v":6333336.0004642922},{"$f":"'Assumption Sheet'!O89*1000","v":5788601.1750060944},{"$f":"'Assumption Sheet'!P89*1000","v":4638164.4474148452},{"$f":"'Assumption Sheet'!Q89*1000","v":3766812.0270727496}]
[null,null,"Other Short Term Borrowings",237034,237956,191312,393096,{"$f":"'Assumption Sheet'!M92*1000","v":560975.00000000012},{"$f":"'Assumption Sheet'!N92*1000","v":-39826.956793569974},{"$f":"'Assumption Sheet'!O92*1000","v":-398795.13920298609},{"$f":"'Assumption Sheet'!P92*1000","v":-773049.3075621326},{"$f":"'Assumption Sheet'!Q92*1000","v":-1162744.0075139969}]
[null,null,"Return on deposits and other dues expensed",{"$f":"SUM(D21:D22)","v":1463109},2451450,3088173,4969843,6561490.7470689798,6293509.0436707223,5389806.0358031085,3865115.1398527129,2604068.0195587529]
[]
[null,null,"Net spread earned",{"$f":"D20-D23","v":1240938},2122994,3719268,5135675,5723078.2529310221,8999433.8235981949,11703196.146607663,14987125.28264467,17779611.752822172]
[null,null,"Provision against non- performing financings (net)",121581,435018,428436,1430536,{"$f":"'Assumption Sheet'!M53*1000","v":1330056.9999999995},{"$f":"'Assumption Sheet'!N53*1000","v":1778933.6750934252},{"$f":"'Assumption Sheet'!O53*1000","v":2235820.9567343467},{"$f":"'Assumption Sheet'!P53*1000","v":2752219.7513203854},{"$f":"'Assumption Sheet'!Q53*1000","v":3332996.5605796226}]
[null,null,"Provision for impairment in value of available for sale investments",1297,0,288884,88890,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D26:D27)","v":122878},435018,717320,1519426,1330056.9999999995,1778933.6750934252,2235820.9567343467,2752219.7513203854,3332996.5605796226]
[null,null,"Net spread after provisions",{"$f":"D25-D28","v":1118060},1687976,3001948,3616249,4393021.252931023,7220500.1485047694,9467375.1898733173,12234905.531324286,14446615.19224255]
[null,null,"OTHER INCOME"]
[null,null,"Fee, commission and brokerage income",395332,554164,706326,747943,{"$f":"'Assumption Sheet'!M75*1000","v":888659.99999999988},{"$f":"'Assumption Sheet'!N75*1000","v":933092.99999999988},{"$f":"'Assumption Sheet'!O75*1000","v":979747.64999999991},{"$f":"'Assumption Sheet'!P75*1000","v":1028735.0325},{"$f":"'Assumption Sheet'!Q75*1000","v":1080171.784125}]
[null,null,"Dividend income",70773,112119,125048,88101]
[null,null,"Income from dealing in foreign currencies",201519,392319,304692,752904,{"$f":"'Assumption Sheet'!M80*1000","v":1381043.9999999998},{"$f":"'Assumption Sheet'!N80*1000","v":976057.10301848268},{"$f":"'Assumption Sheet'!O80*1000","v":949618.17552057432},{"$f":"'Assumption Sheet'!P80*1000","v":852486.51986644266},{"$f":"'Assumption Sheet'!Q80*1000","v":672497.01799353294}]
[null,null,"Capital gain/(loss) on sale of investments",128131,570699,37903,66585]
[null,null,"Un-Realised Loss on Held for Trading",-35389,-24895,-22981,-1315,0,0,0,0,0]
[null,null,"Income on Equity Investment",null,{"$f":"SUM(E32,E34,E35)","v":657923},{"$f":"SUM(F32,F34,F35)","v":139970},{"$f":"SUM(G32,G34,G35)","v":153371},{"$f":"'Assumption Sheet'!M77*1000","v":194624.81999999657},{"$f":"'Assumption Sheet'!N77*1000","v":241560.28903843454},{"$f":"'Assumption Sheet'!O77*1000","v":293771.28685082303},{"$f":"'Assumption Sheet'!P77*1000","v":351630.5372972418},{"$f":"'Assumption Sheet'!Q77*1000","v":416083.68388905335}]
[null,null,"Impairment on Reclassification from HTM to AVS ",0,0,-362751,0,0,0,0,0,0]
[null,null,"Other income",34299,37932,109361,53274,{"$f":"'Assumption Sheet'!M81*1000","v":57003.180000000008},{"$f":"'Assumption Sheet'!N81*1000","v":60993.402600000009},{"$f":"'Assumption Sheet'!O81*1000","v":65262.940782000012},{"$f":"'Assumption Sheet'!P81*1000","v":69831.346636740025},{"$f":"'Assumption Sheet'!Q81*1000","v":74719.540901311833}]
[null,null,"Total other income",{"$f":"SUM(D31:D38)","v":794665},{"$f":"SUM(E31,E33,E36,E37,E38)","v":1642338},{"$f":"SUM(F31,F33,F36,F37,F38)","v":897598},1707492,2521331.9999999963,2211703.7946569175,2288400.053153397,2302683.4363004244,2243472.0269088978]
[null,null,"Earning Before Expenses and Taxes",{"$f":"D29+D39","v":1912725},3330314,3899546,5323741,6914353.2529310193,9432203.9431616869,11755775.243026715,14537588.967624711,16690087.219151448]
[null,null,"OTHER EXPENSES"]
[null,null,"Administrative expenses",1088883,1874284,2742267,3681088,{"$f":"'Assumption Sheet'!M95*1000","v":4010156.4},{"$f":"'Assumption Sheet'!N95*1000","v":4914764.8788442835},{"$f":"'Assumption Sheet'!O95*1000","v":5925094.6915283259},{"$f":"'Assumption Sheet'!P95*1000","v":7041836.952682076},{"$f":"'Assumption Sheet'!Q95*1000","v":8268165.5394551912}]
[null,null,"Depriciation Expense",null,null,null,null,{"$f":"-'Assumption Sheet'!M98*1000","v":879027.75742537575},{"$f":"-'Assumption Sheet'!N98*1000","v":1069751.7684373185},{"$f":"-'Assumption Sheet'!O98*1000","v":1305306.4988989681},{"$f":"-'Assumption Sheet'!P98*1000","v":1589974.9907401742},{"$f":"-'Assumption Sheet'!Q98*1000","v":1929563.9210570347}]
[null,null,"Provisions/ Write Offs/( Reversals)",0,5948,86263,-60859,{"$f":"'Assumption Sheet'!M97*1000","v":65533.998},{"$f":"'Assumption Sheet'!N97*1000","v":81338.09191820689},{"$f":"'Assumption Sheet'!O97*1000","v":98918.559950059804},{"$f":"'Assumption Sheet'!P97*1000","v":118400.90553700589},{"$f":"'Assumption Sheet'!Q97*1000","v":112082.83633225539}]
[null,null,"Other charges",4776,2884,20034,19093,0,0,0,0,0]
[null,null,"Total other expenses",{"$f":"SUM(D42:D45)","v":1093659},1883116,2848564,3639322,4954718.1554253753,6065854.7391998088,7329319.7503773542,8750212.848959256,10309812.296844482]
[null,null,"Earning after Expenses and Before Taxes",{"$f":"D40-D46","v":819066},1447198,1050982,1684419,1959635.097505644,3366349.2039618781,4426455.4926493606,5787376.1186654549,6380274.922306966]
[null,null,"Share of results of associates before taxation",102187,62245,-527679,842986,{"$f":"'Assumption Sheet'!M83*1000","v":244457.86839958275},{"$f":"'Assumption Sheet'!N83*1000","v":366686.80259937415},{"$f":"'Assumption Sheet'!O83*1000","v":440024.16311924893},{"$f":"'Assumption Sheet'!P83*1000","v":528028.99574309867},{"$f":"'Assumption Sheet'!Q83*1000","v":633634.79489171831}]
[null,null,"PROFIT BEFORE TAXATION",{"$f":"SUM(D47:D48)","v":921253},1509443,523303,2527405,2204092.9659052268,3733036.0065612523,4866479.6557686096,6315405.1144085536,7013909.7171986848]
[null,null,"Taxes",222651,385392,367303,851163,543500,{"$f":"I49*0.3","v":1119910.8019683757},{"$f":"J49*0.3","v":1459943.8967305829},{"$f":"K49*0.3","v":1894621.5343225659},{"$f":"L49*0.3","v":2104172.9151596054}]
[null,null,"PROFIT AFTER TAXATION",{"$f":"D49-D50","v":698602},1124051,156000,1676242,1660592.9659052268,2613125.2045928766,3406535.7590380264,4420783.5800859872,4909736.8020390794]
[null,null,"Share of profit attributable to non controlling interest",-47134,-75220,56997,-98900,{"$f":"-(1000*'Assumption Sheet'!M122)","v":-74026.999999999985},{"$f":"-(1000*'Assumption Sheet'!N122)","v":-77728.349999999991},{"$f":"-(1000*'Assumption Sheet'!O122)","v":-81614.767500000002},{"$f":"-(1000*'Assumption Sheet'!P122)","v":-85695.505875000003},{"$f":"-(1000*'Assumption Sheet'!Q122)","v":-89980.281168750007}]
[null,null,"PROFIT ATTRIBUTABLE TO SHAREHOLDERS",{"$f":"SUM(D51:D52)","v":651468},1048831,212997,1577342,1586565.9659052268,2535396.8545928765,3324920.9915380264,4335088.0742109874,4819756.5208703298]
[]
[null,null,"Pro Forma EBITDA Reconciliation"]
[null,null,"EBIT",null,null,{"$f":"F49","v":523303},2527405,2204092.9659052268,3733036.0065612523,4866479.6557686096,6315405.1144085536,7013909.7171986848]
[null,null,"Depreciation & Amortization ",null,null,231180,339291,{"$f":"H43","v":879027.75742537575},{"$f":"I43","v":1069751.7684373185},{"$f":"J43","v":1305306.4988989681},{"$f":"K43","v":1589974.9907401742},{"$f":"L43","v":1929563.9210570347}]
[null,null,"EBITDA",null,null,{"$f":"SUM(F56:F57)","v":754483},2866696,3083120.7233306025,4802787.7749985708,6171786.1546675777,7905380.105148728,8943473.6382557191]
[]
[null,null,"Pro Forma Basic EPS Reconciliation"]
[null,null,"Net Income for Basic EPS ",{"$f":"D53","v":651468},{"$f":"E53","v":1048831},{"$f":"F53","v":212997},1577342,1586565.9659052268,2535396.8545928765,3324920.9915380264,4335088.0742109874,4819756.5208703298]
[null,null,"Basic Shares Outstanding ",881.59199999999998,{"$f":"'Assumption Sheet'!J136*1000","v":377989.68599999999},{"$f":"'Assumption Sheet'!K136*1000","v":509004},{"$f":"'Assumption Sheet'!L136*1000","v":599185},{"$f":"'Assumption Sheet'!M135*1000","v":691604.51464000007},{"$f":"'Assumption Sheet'!N136*1000","v":726184.74037200003},{"$f":"'Assumption Sheet'!O136*1000","v":798803.21440920001},{"$f":"'Assumption Sheet'!P136*1000","v":878683.53585012001},{"$f":"'Assumption Sheet'!Q136*1000","v":966551.88943513203}]
[null,null,"Basic EPS",{"$f":"D61/D62","v":738.96768573217548},{"$f":"E61/E62","v":2.7747608965182189},{"$f":"F61/F62","v":0.41845840111276139},{"$f":"G61/G62","v":2.6324791174678941},{"$f":"H61/$H$62","v":2.2940364504865611},{"$f":"I61/$H$62","v":3.6659634240713759},4.8075466847823325,6.2681604622947331,6.968948899038276]
[]
[null,null,"Provisions Schedule"]
[null,null,"Net Charge For the Year",null,{"$f":"SUM(E68:E70)","v":435018},{"$f":"SUM(F68:F70)","v":424916},1430355,{"$f":"SUM(H68:H69)","v":1330056.9999999995},{"$f":"SUM(I68:I69)","v":1778933.6750934252},2235820.9567343467,2752219.7513203854,3332996.5605796226]
[null,null,"Opening balance ",116674,{"$f":"D71","v":238255},673273,1098189,2528544,3804605.8369999994,5516522.9456505757,7670842.3317310344,10325508.501873324]
[null,null,"Charge for the year",123118,458230,784704,1577295,{"$f":"H74*G73","v":1509387.6845951795},{"$f":"I74*H73","v":1867478.3819933857},{"$f":"J74*I73","v":2343503.7741103913},{"$f":"K74*J73","v":2881111.0644828151},{"$f":"L74*K73","v":3485513.3835328775}]
[null,null,"Less: Reversals",-1537,-23212,-356268,-146759,{"$f":"H75*H$72","v":-179330.68459518004},-88544.706899960438,-107682.81737604471,-128891.31316242961,-152516.82295325497]
[null,null,"Assets Write off",null,null,-3520,-181,-53995.163,-67016.566442849464,-81501.570653887946,-97553.581178096836,-115434.94983440604]
[null,null,"Closing balance ",{"$f":"SUM(D67:D70)","v":238255},673273,1098189,2528544,3804605.8369999994,5516522.9456505757,7670842.3317310344,10325508.501873324,13543070.112618539]
[null,null,"Net Advances",{"$f":"D95","v":0},{"$f":"'Assumption Sheet'!J40*1000","v":34575680},{"$f":"'Assumption Sheet'!K40*1000","v":39528731},{"$f":"'Assumption Sheet'!L40*1000","v":44188066.000000007},{"$f":"'Assumption Sheet'!M40*1000","v":53995163},{"$f":"'Assumption Sheet'!N40*1000","v":67016566.442849465},{"$f":"'Assumption Sheet'!O40*1000","v":81501570.653887942},{"$f":"'Assumption Sheet'!P40*1000","v":97553581.178096831},{"$f":"'Assumption Sheet'!Q40*1000","v":115434949.83440603}]
[null,null,"Gross Advances",null,{"$f":"SUM(E71:E72)","v":35248953},{"$f":"SUM(F71:F72)","v":40626920},46716610.000000007,57799768.836999997,72533089.388500035,89172412.985618979,107879089.67997016,128978019.94702457]
[null,null,"Charge for the year as % of Gross Advances",null,null,{"$f":"F68/E73","v":2.226176760484205E-2},{"$f":"G68/F73","v":3.8823888200237675E-2},{"$f":"'dash board'!P32","v":3.2309443784452239E-2},{"$f":"'dash board'!Q32","v":3.2309443784452239E-2},{"$f":"'dash board'!R32","v":3.2309443784452239E-2},{"$f":"'dash board'!S32","v":3.2309443784452239E-2},{"$f":"'dash board'!T32","v":3.2309443784452239E-2}]
[null,null,"Reversals as % of  Net Advances",null,{"$f":"E69/E72","v":-6.7133892955973675E-4},{"$f":"F69/F72","v":-9.0128873603354479E-3},{"$f":"G69/G72","v":-3.3212361002629073E-3},{"$f":"'dash board'!P34","v":-3.3212361002629073E-3},{"$f":"'dash board'!Q34","v":-1.3212361002629073E-3},{"$f":"'dash board'!R34","v":-1.3212361002629073E-3},{"$f":"'dash board'!S34","v":-1.3212361002629073E-3},{"$f":"'dash board'!T34","v":-1.3212361002629073E-3}]
[null,null,"Assets Write off as % of Provisions",null,{"$f":"E70/E67","v":0},{"$f":"F70/F67","v":-5.2281912389179428E-3},{"$f":"G70/G67","v":-1.6481680293647087E-4},{"$f":"'dash board'!P35","v":-1E-3},{"$f":"'dash board'!Q35","v":-1E-3},{"$f":"'dash board'!R35","v":-1E-3},{"$f":"'dash board'!S35","v":-1E-3},{"$f":"'dash board'!T35","v":-1E-3}]
[]
[null,null,"Investement Details"]
[null,null,"Equity Investements",null,4136350,3204496,4217865]
[null,null,"Debt Investements",null,7225480,11605172,20152325]
[null,null,"Total Investements",null,{"$f":"E93","v":11361830},{"$f":"F93","v":14809668},{"$f":"G93","v":24370190}]
[null,null,"Debt Investements",null,{"$f":"E80/E81","v":0.63594332955166555},{"$f":"F80/F81","v":0.78362134789247129},{"$f":"G80/G81","v":0.82692523119434025}]
[null,null,"Equity Investements",null,{"$f":"E79/E81","v":0.36405667044833445},{"$f":"F79/F81","v":0.21637865210752869},{"$f":"G79/G81","v":0.1730747688056597}]
[]
[null,null,"Balance Sheet"]
[null,null,null,"ACTUAL",null,null,null,"PROJECTED"]
[null,null,null,{"$f":"E87-1","v":2006},{"$f":"F87-1","v":2007},{"$f":"G87-1","v":2008},{"$f":"H87-1","v":2009},{"$f":"YEAR(D7)","v":2010},{"$f":"H87+1","v":2011},{"$f":"I87+1","v":2012},{"$f":"J87+1","v":2013},{"$f":"K87+1","v":2014}]
[null,null,null,{"$f":"DATE(YEAR(E88)-1,MONTH(E88),DAY(E88))","v":"2006-12-31"},{"$f":"DATE(YEAR(F88)-1,MONTH(F88),DAY(F88))","v":"2007-12-31"},{"$f":"DATE(YEAR(G88)-1,MONTH(G88),DAY(G88))","v":"2008-12-31"},{"$f":"DATE(YEAR(H88)-1,MONTH(H88),DAY(H88))","v":"2009-12-31"},{"$f":"D7","v":"2010-12-31"},{"$f":"DATE(YEAR(H88)+1,MONTH(H88),DAY(H88))","v":"2011-12-31"},{"$f":"DATE(YEAR(I88)+1,MONTH(I88),DAY(I88))","v":"2012-12-31"},{"$f":"DATE(YEAR(J88)+1,MONTH(J88),DAY(J88))","v":"2013-12-31"},{"$f":"DATE(YEAR(K88)+1,MONTH(K88),DAY(K88))","v":"2014-12-31"}]
[null,null,"ASSETS"]
[null,null,"Cash and balances with treasury banks",null,5644137,5763788,8387522,{"$f":"H186","v":12816010.575683847},{"$f":"I186","v":12915221.483293192},{"$f":"J186","v":16105279.815715658},{"$f":"K186","v":19773993.823137172},{"$f":"L186","v":23190031.900534108}]
[null,null,"Balances with other banks",null,3763608,1365777,5262341,{"$f":"1000*'Assumption Sheet'!M48","v":9957757.0000000056},{"$f":"1000*'Assumption Sheet'!N48","v":12359156.756545946},{"$f":"1000*'Assumption Sheet'!O48","v":15030472.927542558},{"$f":"1000*'Assumption Sheet'!P48","v":17990775.504303273},{"$f":"1000*'Assumption Sheet'!Q48","v":21288447.258844391}]
[null,null,"Due from financial institutions",null,8850000,18108000,34499500,{"$f":"'Assumption Sheet'!M50*1000","v":10511855.000000002},{"$f":"'Assumption Sheet'!N50*1000","v":13046880.311206754},{"$f":"'Assumption Sheet'!O50*1000","v":15866841.498115772},{"$f":"'Assumption Sheet'!P50*1000","v":18991869.699048474},{"$f":"'Assumption Sheet'!Q50*1000","v":22473039.938624699}]
[null,null,"Investments",null,11361830,14809668,24370190,{"$f":"'Assumption Sheet'!M42*1000","v":50519386},{"$f":"'Assumption Sheet'!N42*1000","v":62702575.571833335},{"$f":"'Assumption Sheet'!O42*1000","v":76255150.993248001},{"$f":"'Assumption Sheet'!P42*1000","v":91273861.386780307},{"$f":"'Assumption Sheet'!Q42*1000","v":108004170.45828706}]
[null,null,"Investment In Associates",null,null,null,null,{"$f":"-H157","v":73337.360519874826},{"$f":"H94-I157","v":183343.40129968707},{"$f":"I94-J157","v":315350.65023546177},{"$f":"J94-K157","v":473759.34895839135},{"$f":"K94-L157","v":663849.78742590686}]
[null,null,"Financings",null,34575680,39528731,44188066,{"$f":"'Assumption Sheet'!M40*1000","v":53995163},{"$f":"'Assumption Sheet'!N40*1000","v":67016566.442849465},{"$f":"'Assumption Sheet'!O40*1000","v":81501570.653887942},{"$f":"'Assumption Sheet'!P40*1000","v":97553581.178096831},{"$f":"'Assumption Sheet'!Q40*1000","v":115434949.83440603}]
[null,null,"Operating fixed assets",null,1049376,1898530,2437228,{"$f":"H144","v":2679248.0297015025},{"$f":"I144","v":2563116.3163238983},{"$f":"J144","v":2435583.4697331781},{"$f":"K144","v":2268950.938199034},{"$f":"L144","v":2037331.6687263027}]
[null,null,"Deferred tax assets",null,null,"-",134314,241746,241746,241746,241746,241746]
[null,null,"Other assets",null,3016556,4330436,6235255,{"$f":"'Assumption Sheet'!M52*1000","v":17707256.000000004},{"$f":"H98","v":17707256.000000004},{"$f":"I98","v":17707256.000000004},{"$f":"J98","v":17707256.000000004},{"$f":"K98","v":17707256.000000004}]
[null,null,"Total Asset",null,{"$f":"SUM(E90:E98)","v":68261187},85804930,125514416,158501758.96590522,188735862.28335229,225459252.00847858,266275793.8785235,311040822.84684855]
[]
[null,null,"Liabilities "]
[null,null,"Bills payable",null,1192160,1057017,1249210,{"$f":"'Assumption Sheet'!M31*1000","v":1767370},{"$f":"'Assumption Sheet'!N31*1000","v":2193586.6557917208},{"$f":"'Assumption Sheet'!O31*1000","v":2667709.9007287361},{"$f":"'Assumption Sheet'!P31*1000","v":3193124.4057311765},{"$f":"'Assumption Sheet'!Q31*1000","v":3778417.4721138291}]
[null,null,"Due to financial institutions",null,2565606,4133496,8593425,{"$f":"'Assumption Sheet'!M32*1000","v":5829296},{"$f":"'Assumption Sheet'!N32*1000","v":-445691.55748816777},{"$f":"'Assumption Sheet'!O32*1000","v":-4834696.8428265862},{"$f":"'Assumption Sheet'!P32*1000","v":-10223865.96538428},{"$f":"'Assumption Sheet'!Q32*1000","v":-16915496.392594021}]
[null,null,"Deposits and other accounts",null,54580452,70231950,100331448,{"$f":"'Assumption Sheet'!M27*1000","v":131067996},{"$f":"'Assumption Sheet'!N27*1000","v":162676183.83641377},{"$f":"'Assumption Sheet'!O27*1000","v":197837119.9001196},{"$f":"'Assumption Sheet'!P27*1000","v":236801811.07401177},{"$f":"'Assumption Sheet'!Q27*1000","v":280207090.83063847}]
[null,null,"Sub-ordinated loan",null,null,"-","-"]
[null,null,"Liabilities against assets subject to finance leases",null,null,"-","-"]
[null,null,"Deferred tax liabilities",null,453131,409340,"-"]
[null,null,"Other liabilities",null,2922022,3622176,5129010,{"$f":"'Assumption Sheet'!M34*1000","v":7719237.0000000019},{"$f":"'Assumption Sheet'!N34*1000","v":9580798.1781368479},{"$f":"'Assumption Sheet'!O34*1000","v":11651598.120920686},{"$f":"'Assumption Sheet'!P34*1000","v":13946419.854542691},{"$f":"'Assumption Sheet'!Q34*1000","v":16502769.625029024}]
[null,null,null,null,{"$f":"SUM(E102:E108)","v":61713371},79453979,115303093,146383899,174004877.11285418,207321731.07894245,243717489.36890137,283572781.5351873]
[null,null,"Net Assets",null,{"$f":"E99-E109","v":6547816},6350951,10211323,12117859.965905219,14730985.170498103,18137520.929536134,22558304.509622127,27468041.311661243]
[null,null,"Share capital",null,3779897,4925961,6650048,{"$f":"'Assumption Sheet'!M104*1000","v":6916049.7363999998},{"$f":"'Assumption Sheet'!N104*1000","v":7607654.2510400005},{"$f":"'Assumption Sheet'!O104*1000","v":8368419.2171440013},{"$f":"'Assumption Sheet'!P104*1000","v":9205260.6798583996},{"$f":"'Assumption Sheet'!Q104*1000","v":10125786.288844239}]
[null,null,"Reserves",null,745101,869338,1074408,{"$f":"1000*('Assumption Sheet'!M112+'Assumption Sheet'!M108)","v":1406526.5931810455},{"$f":"1000*('Assumption Sheet'!N112+'Assumption Sheet'!N108)","v":1929151.6340996204},{"$f":"1000*('Assumption Sheet'!O112+'Assumption Sheet'!O108)","v":2610458.7859072257},{"$f":"1000*('Assumption Sheet'!P112+'Assumption Sheet'!P108)","v":3494615.5019244235},{"$f":"1000*('Assumption Sheet'!Q112+'Assumption Sheet'!Q108)","v":4476562.8623322397}]
[null,null,"Unappropriated profit",null,1774988,717684,2089956,{"$f":"'Assumption Sheet'!M119*1000","v":3078401.6363241808},{"$f":"'Assumption Sheet'!N119*1000","v":4399568.9353584824},{"$f":"'Assumption Sheet'!O119*1000","v":6282417.8089849027},{"$f":"'Assumption Sheet'!P119*1000","v":8896507.7044642922},{"$f":"'Assumption Sheet'!Q119*1000","v":11813791.255940966}]
[null,null,null,null,{"$f":"SUM(E111:E113)","v":6299986},6512983,9814412,11400977.965905227,13936374.820498105,17261295.812036131,21596383.886247113,26416140.407117445]
[null,null,"NON CONTROLLING INTEREST",null,261084,204087,302987,{"$f":"'Assumption Sheet'!M124*1000","v":377013.99999999994},{"$f":"'Assumption Sheet'!N124*1000","v":454742.34999999992},{"$f":"'Assumption Sheet'!O124*1000","v":536357.11749999993},{"$f":"'Assumption Sheet'!P124*1000","v":622052.62337499997},{"$f":"'Assumption Sheet'!Q124*1000","v":712032.90454374999}]
[null,null,null,null,{"$f":"SUM(E114:E115)","v":6561070},6717070,10117399,11777991.965905227,14391117.170498105,17797652.92953613,22218436.509622112,27128173.311661195]
[null,null,"Surplus on revaluation of investments",null,-13254,-366119,93924,339868,339868,339868,339868,339868]
[null,null,"Total equity",null,{"$f":"SUM(E116:E117)","v":6547816},6350951,10211323,12117859.965905227,14730985.170498105,18137520.92953613,22558304.509622112,27468041.311661195]
[null,null,"check",null,{"$f":"E110-E118","v":0},0,0,0,0,0,0,4.8428773880004883E-8]
[]
[]
[null,null,"Balance Sheet Schedules"]
[]
[null,null,null,"%",2007,{"$f":"E124+1","v":2008},2009,2010,2011,2012,2013,2014]
[null,null,"Deposits and Other Accounts"]
[]
[null,null,"Customers\n- Fixed deposits",0.36016800175574554,21223117,23455160,32351628]
[null,null,"- Savings deposits",0.35511005844605242,17644610,24562979,36107257]
[null,null,"- Current accounts - non-remunerative",0.27582332588863906,12238793,20615241,28666058]
[null,null,"- Current accounts - remunerative",1.6490589380967265E-3,null,165787,250512]
[null,null,"- Margin",7.2495549714662955E-3,386674,615994,525275]
[null,null,null,1,{"$f":"SUM(E127:E131)","v":51493194},{"$f":"SUM(F127:F131)","v":69415161},{"$f":"SUM(G127:G131)","v":97900730}]
[null,null,"Financial institutions"]
[null,null,"- Remunerative deposits",null,3076974,800330,2419546]
[null,null,"- Non-remunerative deposits",null,10284,18384,12775]
[null,null,null,null,{"$f":"SUM(E134:E135)","v":3087258},{"$f":"SUM(F134:F135)","v":818714},{"$f":"SUM(G134:G135)","v":2432321}]
[null,null,"Total Deposits",null,{"$f":"E132+E136","v":54580452},{"$f":"F132+F136","v":70233875},{"$f":"G132+G136","v":100333051}]
[]
[null,null,"Fixed Assets Details"]
[null,null,"Cost of Operating Fixed Assets",null,null,{"$f":"2246964+141728+70228","v":2458920},{"$f":"2827958+141728+304405","v":3274091},{"$f":"G142+H117-G117","v":3520035},{"$f":"H142","v":4395138.7871268783},{"$f":"I142","v":5348758.8421865925},{"$f":"J142","v":6526532.4944948405},{"$f":"K142","v":7949874.9537008703}]
[null,null,"Additions",null,null,null,null,{"$f":"'Assumption Sheet'!M55*1000","v":875103.78712687816},{"$f":"'Assumption Sheet'!N55*1000","v":953620.05505971448},{"$f":"'Assumption Sheet'!O55*1000","v":1177773.6523082475},{"$f":"'Assumption Sheet'!P55*1000","v":1423342.4592060302},{"$f":"'Assumption Sheet'!Q55*1000","v":1697944.651584303}]
[null,null,"Gross Fixed Assets",null,null,{"$f":"SUM(F140:F141)","v":2458920},3274091,4395138.7871268783,5348758.8421865925,6526532.4944948405,7949874.9537008703,9647819.6052851733]
[null,null,"Accumulated Dep.",null,null,{"$f":"-(F140-F144)","v":-560390},{"$f":"-(G140-G144)","v":-836863},{"$f":"G143+H148","v":-1715890.7574253757},{"$f":"H143+I148","v":-2785642.5258626943},{"$f":"I143+J148","v":-4090949.0247616624},{"$f":"J143+K148","v":-5680924.0155018363},{"$f":"K143+L148","v":-7610487.9365588706}]
[null,null,"Net Operating Fixed Assets",null,null,{"$f":"F96","v":1898530},{"$f":"G96","v":2437228},{"$f":"SUM(H142:H143)","v":2679248.0297015025},{"$f":"SUM(I142:I143)","v":2563116.3163238983},{"$f":"SUM(J142:J143)","v":2435583.4697331781},{"$f":"SUM(K142:K143)","v":2268950.938199034},{"$f":"SUM(L142:L143)","v":2037331.6687263027}]
[]
[null,null,"Depreciation Schedule"]
[null,null,"Admin Expenses",null,{"$f":"E42","v":1874284},{"$f":"F42","v":2742267},{"$f":"G42","v":3681088}]
[null,null,"Depriciation",null,null,-231180,-339291,{"$f":"H149*H142","v":-879027.75742537575},{"$f":"I149*I142","v":-1069751.7684373185},{"$f":"J149*J142","v":-1305306.4988989681},{"$f":"K149*K142","v":-1589974.9907401742},{"$f":"L149*L142","v":-1929563.9210570347}]
[null,null,"Depriciation as % of Fixed Assets",null,null,{"$f":"F148/F142","v":-9.4016885461910102E-2},{"$f":"G148/G142","v":-0.10362906834293854},{"$f":"'dash board'!P30","v":-0.2},{"$f":"'dash board'!Q30","v":-0.2},{"$f":"'dash board'!R30","v":-0.2},{"$f":"'dash board'!S30","v":-0.2},{"$f":"'dash board'!T30","v":-0.2}]
[null,null,"Admin less Depriciation",null,null,{"$f":"F147+F148","v":2511087},3341797,-879027.75742537575,-1069751.7684373185,-1305306.4988989681,-1589974.9907401742,-1929563.9210570347]
[]
[null,null,"Cash Flow Statement"]
[null,null,null,null,null,null,null,{"$f":"YEAR(D7)","v":2010},{"$f":"H153+1","v":2011},{"$f":"I153+1","v":2012},{"$f":"J153+1","v":2013},{"$f":"K153+1","v":2014}]
[null,null,null,null,null,null,null,{"$f":"D7","v":"2010-12-31"},{"$f":"DATE(YEAR(H154)+1,MONTH(H154),DAY(H154))","v":"2011-12-31"},{"$f":"DATE(YEAR(I154)+1,MONTH(I154),DAY(I154))","v":"2012-12-31"},{"$f":"DATE(YEAR(J154)+1,MONTH(J154),DAY(J154))","v":"2013-12-31"},{"$f":"DATE(YEAR(K154)+1,MONTH(K154),DAY(K154))","v":"2014-12-31"}]
[null,null,"Cash Flows From Operations"]
[null,null,"Net Income",null,null,null,null,{"$f":"H53","v":1586565.9659052268},{"$f":"I53","v":2535396.8545928765},{"$f":"J53","v":3324920.9915380264},{"$f":"K53","v":4335088.0742109874},{"$f":"L53","v":4819756.5208703298}]
[null,null,"Share of Associate",null,null,null,null,{"$f":"-H48*0.3","v":-73337.360519874826},{"$f":"-I48*0.3","v":-110006.04077981225},{"$f":"-J48*0.3","v":-132007.24893577467},{"$f":"-K48*0.3","v":-158408.69872292961},{"$f":"-L48*0.3","v":-190090.43846751549}]
[null,null,"Dep and Ammortization",null,null,null,null,{"$f":"H43","v":879027.75742537575},{"$f":"I43","v":1069751.7684373185},{"$f":"J43","v":1305306.4988989681},{"$f":"K43","v":1589974.9907401742},{"$f":"L43","v":1929563.9210570347}]
[null,null,"Balances with other banks",null,null,null,null,{"$f":"-(H91-G91)","v":-4695416.0000000056},-2401399.7565459404,-2671316.1709966119,-2960302.5767607149,-3297671.7545411177]
[null,null,"Due from financial institutions",null,null,null,null,23987645,-2535025.3112067524,-2819961.1869090181,-3125028.200932702,-3481170.2395762242]
[null,null,"Financings",null,null,null,null,{"$f":"-(H95-G95)","v":-9807097},{"$f":"-(I95-H95)","v":-13021403.442849465},{"$f":"-(J95-I95)","v":-14485004.211038478},{"$f":"-(K95-J95)","v":-16052010.524208888},{"$f":"-(L95-K95)","v":-17881368.656309202}]
[null,null,"Deferred tax assets",null,null,null,null,{"$f":"-(H97-G97)","v":-107432},{"$f":"-(I97-H97)","v":0},0,0,0]
[null,null,"Other assets",null,null,null,null,{"$f":"-(H98-G98)","v":-11472001.000000004},0,0,0,0]
[null,null,"Bills payable",null,null,null,null,{"$f":"H102-G102","v":518160},426216.65579172084,474123.24493701523,525414.50500244042,585293.06638265261]
[null,null,"Due to financial institutions",null,null,null,null,-2764129,-6274987.5574881677,-4389005.2853384186,-5389169.1225576941,-6691630.4272097405]
[null,null,"Deposits and other accounts",null,null,null,null,30736548,31608187.836413771,35160936.063705832,38964691.17389217,43405279.756626695]
[null,null,"Sub-ordinated loan",null,null,null,null,0,{"$f":"I105-H105","v":0},0,0,0]
[null,null,"Liabilities against assets subject to finance leases",null,null,null,null,0,0,0,0,0]
[null,null,"Deferred tax liabilities",null,null,null,null,0,0,0,0,0]
[null,null,"Other liabilities",null,null,null,null,{"$f":"H108-G108","v":2590227.0000000019},{"$f":"I108-H108","v":1861561.1781368461},{"$f":"J108-I108","v":2070799.9427838381},{"$f":"K108-J108","v":2294821.7336220052},{"$f":"L108-K108","v":2556349.7704863325}]
[null,null,"Share of Associate",null,null,null,null,{"$f":"H115-G115","v":74026.999999999942},{"$f":"I115-H115","v":77728.349999999977},{"$f":"J115-I115","v":81614.767500000016},{"$f":"K115-J115","v":85695.505875000032},{"$f":"L115-K115","v":89980.281168750022}]
[null,null,"Net Cash Flows from Operations",null,null,null,null,{"$f":"SUM(H156:H171)","v":31452788.362810723},{"$f":"SUM(I156:I171)","v":13236020.534502394},{"$f":"SUM(J156:J171)","v":17920407.406145379},{"$f":"SUM(K156:K171)","v":20110766.860159852},{"$f":"SUM(L156:L171)","v":21844291.800487995}]
[]
[null,null,"Cash Flows from Investing"]
[null,null,"Investments",null,null,null,null,{"$f":"G93-H93","v":-26149196},{"$f":"H93-I93","v":-12183189.571833335},{"$f":"I93-J93","v":-13552575.421414666},{"$f":"J93-K93","v":-15018710.393532306},{"$f":"K93-L93","v":-16730309.071506754}]
[null,null,"Fixed Capital Investments",null,null,null,null,{"$f":"-H141","v":-875103.78712687816},{"$f":"-I141","v":-953620.05505971448},{"$f":"-J141","v":-1177773.6523082475},{"$f":"-K141","v":-1423342.4592060302},{"$f":"-L141","v":-1697944.651584303}]
[null,null,"Net Cash Flows From Investing",null,null,null,null,{"$f":"SUM(H175:H176)","v":-27024299.787126876},{"$f":"SUM(I175:I176)","v":-13136809.626893049},{"$f":"SUM(J175:J176)","v":-14730349.073722914},{"$f":"SUM(K175:K176)","v":-16442052.852738336},{"$f":"SUM(L175:L176)","v":-18428253.723091058}]
[]
[null,null,"Cash Flows from Financing"]
[null,null,"Amount received against issue of right shares"]
[null,null,"Dividend paid"]
[null,null,"Net Cash Flows from Financing"]
[]
[null,null,"Operning Cash & Cash Equivalents",null,null,null,null,{"$f":"G90","v":8387522},{"$f":"H90","v":12816010.575683847},{"$f":"I90","v":12915221.483293192},{"$f":"J90","v":16105279.815715658},{"$f":"K90","v":19773993.823137172}]
[null,null,"Net Increase / (Decrease) in C&C Equivalents",null,null,null,null,{"$f":"SUM(H182,H177,H172)","v":4428488.5756838471},{"$f":"SUM(I182,I177,I172)","v":99210.907609345391},{"$f":"SUM(J182,J177,J172)","v":3190058.3324224651},{"$f":"SUM(K182,K177,K172)","v":3668714.0074215159},{"$f":"SUM(L182,L177,L172)","v":3416038.0773969367}]
[null,null,"Closing Cash & Cash Equivalents",null,null,null,null,{"$f":"SUM(H184:H185)","v":12816010.575683847},{"$f":"SUM(I184:I185)","v":12915221.483293192},{"$f":"SUM(J184:J185)","v":16105279.815715658},{"$f":"SUM(K184:K185)","v":19773993.823137172},{"$f":"SUM(L184:L185)","v":23190031.900534108}]

{"sheet":"valuation","index":3,"n_rows":53,"n_cols":7,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"\"Discounted Cash Flow Model for \"&'dash board'!Y2","v":"Discounted Cash Flow Model for Meezan Bank "}]
[null,null,"All figures in thousands, except per share data"]
[]
[null,null,"Operating scenario:"]
[null,null,"Last fiscal year end date:",{"$f":"'dash board'!Y3","v":"2010-12-31"}]
[null,null,"Valuation / deal date",{"$f":"'dash board'!Y5","v":"2011-04-17"}]
[null,null,"Sub year fraction",{"$f":"1-(D7-D6)/365","v":0.70684931506849313}]
[null,null,"Cost of Equity ",{"$f":"IF(ISNUMBER('dash board'!Y12),'dash board'!Y12,valuation!D10)","v":0.2203},{"$f":"IF(ISNUMBER('dash board'!Z12),'dash board'!Z12,valuation!E10)","v":0.21030000000000001},{"$f":"IF(ISNUMBER('dash board'!AA12),'dash board'!AA12,valuation!F10)","v":0.20030000000000003},{"$f":"IF(ISNUMBER('dash board'!AB12),'dash board'!AB12,valuation!G10)","v":0.19030000000000002}]
[null,null,"Discount Rate",{"$f":"D53","v":0.2203},{"$f":"E53","v":0.21030000000000001},0.20030000000000003,0.19030000000000002]
[null,null,"Free cash flow buildup"]
[null,null,null,"Projected Annual Forecast"]
[null,null,null,{"$f":"YEAR(D6)+1","v":2011},{"$f":"D13+1","v":2012},{"$f":"E13+1","v":2013},{"$f":"F13+1","v":2014}]
[null,null,null,{"$f":"DATE(YEAR(D6)+1,MONTH(D6),DAY(D6))","v":"2011-12-31"},{"$f":"DATE(YEAR(D14)+1,MONTH(D14),DAY(D14))","v":"2012-12-31"},{"$f":"DATE(YEAR(E14)+1,MONTH(E14),DAY(E14))","v":"2013-12-31"},{"$f":"DATE(YEAR(F14)+1,MONTH(F14),DAY(F14))","v":"2014-12-31"}]
[]
[null,null,"Net Income",{"$f":"'financial statements'!I53","v":2535396.8545928765},{"$f":"'financial statements'!J53","v":3324920.9915380264},{"$f":"'financial statements'!K53","v":4335088.0742109874},{"$f":"'financial statements'!L53","v":4819756.5208703298}]
[null,null,"Depriciation & Amortization",{"$f":"'financial statements'!I43","v":1069751.7684373185},{"$f":"'financial statements'!J43","v":1305306.4988989681},{"$f":"'financial statements'!K43","v":1589974.9907401742},{"$f":"'financial statements'!L43","v":1929563.9210570347}]
[null,null,"Capital Required As per state bank requirement",{"$f":"-'Assumption Sheet'!$K$142*1000","v":-1419998.6666666665},{"$f":"-'Assumption Sheet'!$K$142*1000","v":-1419998.6666666665},{"$f":"-'Assumption Sheet'!$K$142*1000","v":-1419998.6666666665},{"$f":"-'Assumption Sheet'!$K$142*1000","v":-1419998.6666666665}]
[null,null,"Capital expenditures ",{"$f":"'financial statements'!H176","v":-875103.78712687816},{"$f":"'financial statements'!I176","v":-953620.05505971448},{"$f":"'financial statements'!J176","v":-1177773.6523082475},{"$f":"'financial statements'!K176","v":-1423342.4592060302}]
[null,null,"Unlevered free cash flows",{"$f":"SUM(D16:D19)","v":1310046.1692366502},{"$f":"SUM(E16:E19)","v":2256608.7687106133},{"$f":"SUM(F16:F19)","v":3327290.7459762474},{"$f":"SUM(G16:G19)","v":3905979.3160546678}]
[null,null,"Discount factor",{"$f":"1/((1+$D$9)^D8)","v":0.86872263025409968},{"$f":"1/((1+E9)^((E13-$D$13)+$D$8))","v":0.72196157367362102},{"$f":"1/((1+F9)^((F13-$D$13)+$D$8))","v":0.61006265810576676},0.52426757828325898]
[null,null,"Midyear adustment factor",{"$f":"((1+$D$9)^(D8/2))","v":1.0729004624316811},{"$f":"((1+$D$9)^(0.5))","v":1.1046718969902329},{"$f":"((1+$D$9)^(0.5))","v":1.1046718969902329},{"$f":"((1+$D$9)^(0.5))","v":1.1046718969902329}]
[null,null,"Present value of free cash flows",{"$f":"D20*D21*D22","v":1221032.3465305339},{"$f":"E20*E21*E22","v":1799714.6832533323},{"$f":"F20*F21*F22","v":2242324.697833552},{"$f":"G20*G21*G22","v":2262123.1578928963}]
[null,null,"Sum of present values of FCE",{"$f":"SUM(D23:G23)","v":7525194.8855103143}]
[]
[null,null,"Terminal value",null,"Equity value calculations"]
[]
[null,null,"Exit multiple method",null,null,"Equity Value",{"$f":"D45","v":30050756.370887604}]
[null,null,"Exit price to earning multiple",{"$f":"'dash board'!Y9","v":11},null,"NO. of Shares",803993]
[null,null,"LTM Earning at end of projection",{"$f":"OFFSET(D20,0,('dash board'!Y14-valuation!D13))","v":3905979.3160546678},null,"Equity value / share",{"$f":"G28/G29","v":37.376888071025}]
[null,null,"Terminal value",{"$f":"D30*D29","v":42965772.476601347}]
[null,null,"Present value of terminal value",{"$f":"D31*G21","v":22525561.485377289}]
[null,null,"Equity Value",{"$f":"D32+D24","v":30050756.370887604}]
[]
[]
[null,null,"Exit multiple method"]
[null,null,"Exit Price to Book Value Multiple",{"$f":"'dash board'!Y8","v":1.2}]
[null,null,"LTM EBITDA at end of projection",{"$f":"OFFSET('financial statements'!I118,0,('dash board'!Y14-'financial statements'!I87))","v":27468041.311661195}]
[null,null,"Terminal value",{"$f":"D38*D37","v":32961649.573993433}]
[null,null,"Present value of terminal value",{"$f":"D39+D24","v":40486844.459503748}]
[null,null,"Equity Value",{"$f":"D40+D24","v":48012039.345014066}]
[]
[null,null,"Select a terminal value method"]
[null,null,"Price to earning = 1 boook value multiple = 2",{"$f":"'dash board'!Y10","v":1}]
[null,null,"Equity Value",{"$f":"IF(D44=1,D33,D41)","v":30050756.370887604}]
[null,null,"Terminal value as a percent of total value",{"$f":"IF(D44=1,D32, D39)/D45","v":0.749583844325445}]
[]
[null,null,"Analysis of Cost of Equity "]
[null,null,"Cost of equity"]
[null,null,"Risk-free rate (rf)",{"$f":"'dash board'!Q3","v":0.13},{"$f":"'dash board'!R3","v":0.12000000000000001},{"$f":"'dash board'!S3","v":0.11000000000000001},{"$f":"'dash board'!T3","v":0.10000000000000002}]
[null,null,"Market Risk Premium (rm - rf)",7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"Beta",1.29,1.29,1.29,1.29]
[null,null,"Cost of equity",{"$f":"D50+(D51*D52)","v":0.2203},{"$f":"E50+(E51*E52)","v":0.21030000000000001},0.20030000000000003,0.19030000000000002]

{"sheet":"comparables","index":4,"n_rows":170,"n_cols":8,"rows_kept":170,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,"Askari Bank","Bank Al Habib","Bank Alfalah","Soneri Bank","Meezan Bank"]
[null,null,null,"2010-09-30","2010-09-30","2010-09-30","2010-09-30","2010-09-30"]
[]
[null,null,"Cash & Treasury Balance",20318.898000000001,18041.767,36647.976000000002,6449.8050000000003,9731.3189999999995]
[null,null,"Deposits with Banks",9200.625,5711.5609999999997,18032.386999999999,1698.1420000000001,15821.165000000001]
[null,null,"Lending to FIs",6702.6530000000002,2760.8310000000001,3725.17,1564.2139999999999,37158.5]
[null,null,"Investments",81053.725000000006,124998.652,98900.362999999998,35088.226999999999,26645.17]
[null,null,"Advances",148111.63800000001,111719.56299999999,199335.08600000001,49164.43,43171.334999999999]
[null,null,"Operating Fixed Assets",10284.637000000001,10024.380999999999,14366.739,3369.45,2839.9119999999998]
[null,null,"Good Will",0,0,0,null,0]
[null,null,"Deferred Tax Assets",33.454000000000001,0,0,448.327,331.45]
[null,null,"Other Assets",13922.424000000001,5552.942,16000.069,3331.8960000000002,9059.3950000000004]
[]
[null,null,"TOTAL ASSETS",{"$f":"SUM(D10:D18)","v":289628.054},{"$f":"SUM(E10:E18)","v":278809.69699999993},{"$f":"SUM(F10:F18)","v":387007.79000000004},{"$f":"SUM(G10:G18)","v":101114.49099999999},{"$f":"SUM(H10:H18)","v":144758.24600000001}]
[]
[null,null,"Bills Payable",3065.6849999999999,4220.9059999999999,5982.2359999999999,2329.6930000000002,2226.9870000000001]
[null,null,"Borrowings from FIs",25210.955999999998,17724.940999999999,32515.266,8850.5540000000001,5382.9359999999997]
[null,null,"Deposits & other Accounts",229934.821,231802.337,308081.734,78332.487999999998,118998.181]
[null,null,"Sub-Ordinated Loans",5993.4,4842.66,7568.6859999999997,1197.5999999999999]
[null,null,"Liability against Financial Lease",5.93,0.57199999999999995,8.843,0]
[null,null,"Deferred tax Liabilities",null,718.68499999999995,951.60400000000004,0]
[null,null,"Other Liabilities",9479.3790000000008,4566.326,10245.377,1638.181,6792.5219999999999]
[null,null,null,null,null,null,null,0]
[null,null,"TOTAL LIABILITIES",{"$f":"SUM(D22:D28)","v":273690.17100000003},{"$f":"SUM(E22:E28)","v":263876.42699999997},{"$f":"SUM(F22:F28)","v":365353.74599999993},{"$f":"SUM(G22:G28)","v":92348.516000000003},{"$f":"SUM(H22:H28)","v":133400.62599999999}]
[]
[null,null,"Paid-up Capital/HO Balance",6427.44,7321.643,13491.563,6023.2209999999995,6982.55]
[null,null,"Reserves/Retained Profit",7485.4989999999998,4151.3620000000001,4036.0059999999999,2003.9480000000001,1273.356]
[null,null,"Accumulated Loss",932.46900000000005,1890.229,21.359000000000002,193.53399999999999,2635.498]
[null,null,"Share in share premium of associates",null,null,1615.473]
[null,null,"Revaluation Surplus",1063.643,1459.68,2489.643,545.27200000000005,130.273]
[null,null,"Minority Interset",28.832000000000001,110.35599999999999,0,null,335.94299999999998]
[]
[null,null,"TOTAL EQUITY",{"$f":"SUM(D32:D37)","v":15937.883},{"$f":"SUM(E32:E37)","v":14933.27},{"$f":"SUM(F32:F37)","v":21654.043999999998},{"$f":"SUM(G32:G37)","v":8765.9750000000004},{"$f":"SUM(H32:H37)","v":11357.619999999999}]
[]
[null,null,"MINORITY INTEREST"]
[]
[null,null,"Check",{"$f":"D39+D30-D20","v":0},{"$f":"E39+E30-E20","v":0},{"$f":"F39+F30-F20","v":0},{"$f":"G39+G30-G20","v":0},{"$f":"H39+H30-H20","v":0}]
[]
[null,null,"Other Information"]
[null,null,"Shares outstanding",642.77,732.16,1349.136,602.33000000000004,698.255]
[null,null,"BVPS",{"$f":"D39/D46","v":24.795623628980817},{"$f":"E39/E46","v":20.39618389423077},{"$f":"F39/F46","v":16.050304787656692},{"$f":"G39/G46","v":14.553442465093886},{"$f":"H39/H46","v":16.265719543719701}]
[null,null,"Beta",1.29,0.77400000000000002,1.35,0.95,1.29]
[null,null,"Purchsed price "]
[]
[null,null,"Per Share Price"]
[null,null,"Earning Assets",{"$f":"D13+D12+D11+D14","v":245068.641},{"$f":"E13+E12+E11+E14","v":245190.60699999999},{"$f":"F13+F12+F11+F14","v":319993.00599999999},{"$f":"G13+G12+G11+G14","v":87515.013000000006},{"$f":"H13+H12+H11+H14","v":122796.16999999998}]
[null,null,"Provision for NPL general/ specific",{"$f":"13874.861+622.133+318.264","v":14815.258},3097.9670000000001,9926.7919999999995,4398.7129999999997,2848.14]
[null,null,"Gross Loans (FN)",162926.89600000001,114817.53,209261.878,53563.142999999996,96151]
[null,null,"NPL for the year classified accounts (FN)",17725.451000000001,1685.0039999999999,18390.481,6707.8190000000004,3984.82]
[null,null,"Net NPLs",{"$f":"D55-D53","v":2910.1930000000011},{"$f":"E55-E53","v":-1412.9630000000002},{"$f":"F55-F53","v":8463.6890000000003},{"$f":"G55-G53","v":2309.1060000000007},{"$f":"H55-H53","v":1136.6800000000003}]
[null,null,"Net Loans",{"$f":"D54-D53","v":148111.63800000001},{"$f":"E54-E53","v":111719.56299999999},{"$f":"F54-F53","v":199335.08600000001},{"$f":"G54-G53","v":49164.429999999993},{"$f":"H54-H53","v":93302.86}]
[]
[null,null,null,"Askari Bank","Bank Al-Habib","Bank Alfalah","Soneri Bank","Meezan Bank"]
[null,null,null,"2010-09-30","2010-09-30","2010-09-30","2010-09-30","2010-09-30"]
[]
[null,null,"Interest Revenue",20521.686000000002,19910.972000000002,27930.516,7518.9859999999999,9037.7440000000006]
[null,null,"Interest Expense",13001.816000000001,12138.334000000001,17981.311000000002,5373.87,4695.6210000000001]
[]
[null,null,"Net Interest Income",{"$f":"D62-D63","v":7519.8700000000008},{"$f":"E62-E63","v":7772.6380000000008},{"$f":"F62-F63","v":9949.2049999999981},{"$f":"G62-G63","v":2145.116},{"$f":"H62-H63","v":4342.1230000000005}]
[]
[null,null,"Provision against NPL",1464.4159999999999,732.49699999999996,1296.616,1188.8209999999999,815.84299999999996]
[null,null,"impairment on AFS",229.79599999999999,0,null,null,32.082999999999998]
[null,null,"Reversals",0,null,null,-2.4460000000000002]
[null,null,"Provision for diminution of investments",90,0.22900000000000001,111.06399999999999,74.203999999999994]
[null,null,"Provision against off B/S items"]
[null,null,"Provision against REPO lending",65.808000000000007,0]
[null,null,"Bad debts written of directly",0,0,21.292000000000002,1.4999999999999999E-2]
[null,null,"Total Provision for NPLs/Write Offs",{"$f":"-SUM(D67:D73)","v":-1850.02},{"$f":"-SUM(E67:E73)","v":-732.726},{"$f":"-SUM(F67:F73)","v":-1428.972},{"$f":"-SUM(G67:G73)","v":-1260.5940000000001},{"$f":"-SUM(H67:H73)","v":-847.92599999999993}]
[]
[null,null,"Net Int Income After Provisions",{"$f":"D74+D65","v":5669.85},{"$f":"E74+E65","v":7039.9120000000012},{"$f":"F74+F65","v":8520.2329999999984},{"$f":"G74+G65","v":884.52199999999993},{"$f":"H74+H65","v":3494.1970000000006}]
[]
[null,null,"Fee Commisions etc",987.65,881.40599999999995,1487.845,285.85899999999998,675.41099999999994]
[null,null,"Dividend Income",199.45500000000001,151.15799999999999,117.364,97.138999999999996,61.591000000000001]
[null,null,"Fx Gain/(Loss)",69.856999999999999,158.726,760.39200000000005,144.745,812.81399999999996]
[null,null,"Capital Gains ",{"$f":"240.782-5.213","v":235.56900000000002},62.505000000000003,{"$f":"103.026-0.622","v":102.404},null,118.932]
[null,null,"share of profit from associate",0,77.805000000000007,0]
[null,null,"Other Income",361.43400000000003,228.852,936.2,396.25299999999999,47.000999999999998]
[]
[null,null,"Non Interest Income",{"$f":"SUM(D78:D83)","v":1853.9649999999999},{"$f":"SUM(E78:E83)","v":1560.4520000000002},{"$f":"SUM(F78:F83)","v":3404.2049999999999},{"$f":"SUM(G78:G83)","v":923.99599999999987},{"$f":"SUM(H78:H83)","v":1715.7489999999998}]
[]
[null,null,"Non Interest Expenses",6195.2039999999997,4772.1049999999996,9174.5460000000003,1886.365,3500.8310000000001]
[]
[null,null,"Share of net assests of associates",38.014000000000003,0,-397.50900000000001,0,75.204999999999998]
[null,null,"Profit Before Taxation",{"$f":"D76+D85-D87+D89","v":1366.6250000000007},{"$f":"E76+E85-E87+E89","v":3828.2590000000018},{"$f":"F76+F85-F87+F89","v":2352.382999999998},{"$f":"G76+G85-G87+G89","v":-77.847000000000207},{"$f":"H76+H85-H87+H89","v":1784.3199999999997}]
[]
[null,null,"Current Taxes",377.57799999999997,1496.7639999999999,817.75800000000004,267]
[null,null,"Prior Taxes",25.454000000000001,0,-12,0]
[null,null,"taxes of associate",null,null,13.124000000000001]
[null,null,"Deferred Taxes",32.555,61.898000000000003,130.86000000000001,-327.24700000000001]
[null,null,"Total Taxes ",{"$f":"-SUM(D92:D95)","v":-435.58699999999999},{"$f":"-SUM(E92:E95)","v":-1558.6619999999998},{"$f":"-SUM(F92:F95)","v":-949.74200000000008},{"$f":"-SUM(G92:G95)","v":60.247000000000014},-674.37199999999996]
[]
[null,null,"Profit After Tax",{"$f":"D90+D96","v":931.03800000000069},{"$f":"E90+E96","v":2269.597000000002},{"$f":"F90+F96","v":1402.6409999999978},{"$f":"G90+G96","v":-17.600000000000193},{"$f":"H90+H96","v":1109.9479999999999}]
[null,null,"Minority Interst",1.431,3.673,0,null,-32.956000000000003]
[null,null,"Profit After Tax & MI",{"$f":"D98+D99","v":932.46900000000073},{"$f":"E98","v":2269.597000000002},{"$f":"F98+F99","v":1402.6409999999978},{"$f":"G98+G99","v":-17.600000000000193},{"$f":"H98+H99","v":1076.992}]
[null,null,"Accumulated loss brought forward",0,0,0,0]
[null,null,"Surplas on Revaluation",0,0,0,0]
[]
[]
[null,null,"EPS TRALING EPS",2.13,4.68,0.71,0.28999999999999998,2.63]
[]
[null,null,"Other Information"]
[null,null,"Administrative expences",6194.7259999999997,4657.62,9116.9529999999995,1865.8430000000001,3458.3]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Price Multiples"]
[]
[null,null,"Current Price",18.600000000000001,37.6,11.7,7.4,19]
[null,null,"P/BVPS ",{"$f":"D118/D47","v":0.75013237328947646},{"$f":"E118/E47","v":1.8434821040535663},{"$f":"F118/F47","v":0.7289581197858469},{"$f":"G118/G47","v":0.50847076337771901},{"$f":"H118/H47","v":1.1681007992871746}]
[null,null,"P/EPS TRALING TTM",{"$f":"D118/D105","v":8.7323943661971839},{"$f":"E118/E105","v":8.0341880341880358},{"$f":"F118/F105","v":16.47887323943662},{"$f":"G118/G105","v":25.517241379310349},{"$f":"H118/H105","v":7.2243346007604563}]
[null,null,"Tier 1",{"$f":"D39","v":15937.883},{"$f":"E39","v":14933.27},{"$f":"F39","v":21654.043999999998},{"$f":"G39","v":8765.9750000000004},{"$f":"H39","v":11357.619999999999}]
[null,null,"Tier 2",{"$f":"D25+D39","v":21931.282999999999},{"$f":"E25+E39","v":19775.93},{"$f":"F25+F39","v":29222.729999999996},{"$f":"G25+G39","v":9963.5750000000007},{"$f":"H25+H39","v":11357.619999999999}]
[]
[null,null,"Ratios"]
[]
[null,null,"ROE",{"$f":"D98/D39","v":5.8416666755553466E-2},{"$f":"E98/E39","v":0.15198258653329122},{"$f":"F98/F39","v":6.4775013849606933E-2},{"$f":"G98/G39","v":-2.0077629698921334E-3},{"$f":"H98/H39","v":9.7727164670062913E-2}]
[null,null,"ROA",{"$f":"D98/D20","v":3.2145988178341337E-3},{"$f":"E98/E20","v":8.140308692347966E-3},{"$f":"F98/F20","v":3.6243223941306133E-3},{"$f":"G98/G20","v":-1.7406011567620109E-4},{"$f":"H98/H20","v":7.6675977408568472E-3}]
[null,null,"Pre-provisions Operating Profit / Equity",{"$f":"(D65+D85-D87)/(D39)","v":0.19943872093928669},{"$f":"(E65+E85-E87)/(E39)","v":0.30542439800525945},{"$f":"(F65+F85-F87)/(F39)","v":0.19298307512444318},{"$f":"(G65+G85-G87)/(G39)","v":0.1349247516676696},{"$f":"(H65+H85-H87)/(H39)","v":0.22513880548917822}]
[null,null,"Pre-provisions Operating Profit / Assets",{"$f":"(D65+D85-D87)/D20","v":1.0974872620592206E-2},{"$f":"(E65+E85-E87)/E20","v":1.6358774637598068E-2},{"$f":"(F65+F85-F87)/F20","v":1.079788083852265E-2},{"$f":"(G65+G85-G87)/G20","v":1.169710679748168E-2},{"$f":"(H65+H85-H87)/H20","v":1.766421651724075E-2}]
[null,null,"Equity / Total Assets",{"$f":"D39/D20","v":5.5028795656652793E-2},{"$f":"E39/E20","v":5.3560798496904517E-2},{"$f":"F39/F20","v":5.5952475788665641E-2},{"$f":"G39/G20","v":8.6693558097424447E-2},{"$f":"H39/H20","v":7.8459226426382631E-2}]
[null,null,"Cost of funds",{"$f":"D63/(D24+D23)","v":5.0958382117372851E-2},{"$f":"E63/(E24+E23)","v":4.8645318849669016E-2},{"$f":"F63/(F24+F23)","v":5.2793509631617427E-2},{"$f":"G63/(G24+G23)","v":6.1638936617972102E-2},{"$f":"H63/(H24+H23)","v":3.7751879973870951E-2}]
[null,null,"NPL/Advances",{"$f":"D55/D54","v":0.10879389121854995},{"$f":"E55/E54","v":1.467549423855399E-2},{"$f":"F55/F54","v":8.7882614720680277E-2},{"$f":"G55/G54","v":0.1252319902138678},{"$f":"H55/H54","v":4.1443354723299811E-2}]
[null,null,"Net NPL/Net Advances",{"$f":"D56/D57","v":1.9648645030851668E-2},{"$f":"E56/E57","v":-1.2647408941261257E-2},{"$f":"F56/F57","v":4.2459604928757999E-2},{"$f":"G56/G57","v":4.6967004397284802E-2},{"$f":"H56/H57","v":1.2182691934630946E-2}]
[null,null,"Provision to NPL",{"$f":"D53/D55","v":0.83581839469133956},{"$f":"E53/E55","v":1.8385517185715881},{"$f":"F53/F55","v":0.53977881274557205},{"$f":"G53/G55","v":0.6557590477620221},{"$f":"H53/H55","v":0.71474746663588307}]
[null,null,"Net NPL to Capital",{"$f":"D56/D39","v":0.18259595706656909},{"$f":"E56/E39","v":-9.4618459319358736E-2},{"$f":"F56/F39","v":0.39085950873656677},{"$f":"G56/G39","v":0.26341690456566447},{"$f":"H56/H39","v":0.10008082679293728}]
[null,null,"Adjusted Capital to Assets",{"$f":"(D39-D56)/D20","v":4.4980760047505612E-2},{"$f":"(E39-E56)/E20","v":5.8628638730596247E-2},{"$f":"(F39-F56)/F20","v":3.4082918589313144E-2},{"$f":"(G39-G56)/G20","v":6.3857009377617305E-2},{"$f":"(H39-H56)/H20","v":7.060696217609598E-2}]
[null,null,"Cost to Income Ratio",{"$f":"D108/(D85+D65)","v":0.66085289531979163},{"$f":"E108/(E85+E65)","v":0.49904372506854638},{"$f":"F108/(F85+F65)","v":0.68274343407414295},{"$f":"G108/(G85+G65)","v":0.60794229731596627},{"$f":"H108/(H85+H65)","v":0.5708770340475996}]
[null,null,"Operating Profit Margin",{"$f":"(D65+D85-D87)/(D65+D85)","v":0.33909611167681114},{"$f":"(E65+E85-E87)/(E65+E85)","v":0.48868970512445509},{"$f":"(F65+F85-F87)/(F65+F85)","v":0.3129435851965901},{"$f":"(G65+G85-G87)/(G65+G85)","v":0.38537107801865816},{"$f":"(H65+H85-H87)/(H65+H85)","v":0.42210218373712749}]
[null,null,"NPL Coverage",{"$f":"D53/D55","v":0.83581839469133956},{"$f":"E53/E55","v":1.8385517185715881},{"$f":"F53/F55","v":0.53977881274557205},{"$f":"G53/G55","v":0.6557590477620221},{"$f":"H53/H55","v":0.71474746663588307}]
[null,null,"NPL/Assets",{"$f":"D55/D20","v":6.120073920739736E-2},{"$f":"E55/E20","v":6.0435631117952129E-3},{"$f":"F55/F20","v":4.7519666206202203E-2},{"$f":"G55/G20","v":6.6338849492898116E-2},{"$f":"H55/H20","v":2.7527412842512609E-2}]
[null,null,"Advances/Deposits",{"$f":"D14/D24","v":0.64414618610549645},{"$f":"E14/E24","v":0.48196046875920839},{"$f":"F14/F24","v":0.64702013784432932},{"$f":"G14/G24","v":0.62763779442317724},{"$f":"H14/H24","v":0.36278987323344042}]
[null,null,"Investments/Deposits",{"$f":"D13/D24","v":0.35250739599810332},{"$f":"E13/E24","v":0.53924672899221027},{"$f":"F13/F24","v":0.32101988558659567},{"$f":"G13/G24","v":0.44793964670188952},{"$f":"H13/H24","v":0.22391241425782801}]
[null,null,"Net Interest Income to Gross interest Income",{"$f":"D65/D62","v":0.36643529191509899},{"$f":"E65/E62","v":0.39036959119825992},{"$f":"F65/F62","v":0.35621271730174975},{"$f":"G65/G62","v":0.28529325629812319},{"$f":"H65/H62","v":0.48044323893219371}]
[]
[null,null,"Meezan Bank"]
[null,null,null,2007,{"$f":"D146+1","v":2008},{"$f":"E146+1","v":2009},null," "]
[null,null,"Agriculture",1E-4,1.8E-3,4.7000000000000002E-3," "]
[null,null,"textile",0.31090000000000001,0.26340000000000002,0.30209999999999998]
[null,null,"individuals",0.20910000000000001,0.18729999999999999,0.14180000000000001]
[null,null,"whole sale and retail trade",6.7699999999999996E-2,0.1152,6.1499999999999999E-2]
[null,null,"chemical and pharmaceuticals",7.6600000000000001E-2,7.0499999999999993E-2,7.8799999999999995E-2]
[null,null,"0thers",0.33560000000000001,0.36180000000000001,0.41110000000000002]
[]
[null,null,"Askari Bank"]
[null,null,null,2007,{"$f":"D155+1","v":2008},{"$f":"E155+1","v":2009}]
[null,null,"Agriculture",4.36E-2,4.4400000000000002E-2,6.7000000000000004E-2]
[null,null,"textile",0.24260000000000001,0.20469999999999999,0.191]
[null,null,"individuals",0.12839999999999999,0.12189999999999999,0.13]
[null,null,"cement and construction",1.1900000000000001E-2,2.9100000000000001E-2,9.6000000000000002E-2]
[null,null,"chemical and pharmaceuticals",3.1399999999999997E-2,3.78E-2,4.7E-2]
[null,null,"0thers",0.54210000000000003,0.56210000000000004,0.46899999999999997]
[]
[null,null,"Bank Al-Habib"]
[null,null," ",{"$f":"'financial statements'!E13","v":2007},{"$f":"'financial statements'!F13","v":2008},{"$f":"'financial statements'!G13","v":2009}]
[null,null,"Agriculture",2.4E-2,2.3E-2,1.0999999999999999E-2]
[null,null,"textile",0.39250000000000002,0.40600000000000003,0.39850000000000002]
[null,null,"individuals",3.2399999999999998E-2,2.81E-2,2.2700000000000001E-2]
[null,null,"cement and construction",2.35E-2,2.41E-2,2.8899999999999999E-2]
[null,null,"chemical and pharmaceuticals",2.3800000000000002E-2,3.0700000000000002E-2,2.5000000000000001E-2]
[null,null,"0thers",0.50380000000000003,0.48809999999999998,0.51390000000000002]

{"sheet":"Ratio Analysis","index":5,"n_rows":35,"n_cols":13,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"\"Ratio Analysis of \" &'dash board'!Y2","v":"Ratio Analysis of Meezan Bank "}]
[null,null,"Company Name",{"$f":"'dash board'!Y2","v":"Meezan Bank "}]
[null,null,"Last Fiscal Year End (dd/mm/yy)",{"$f":"'dash board'!Y3","v":"2010-12-31"}]
[null,null,"Current Share Price",{"$f":"'dash board'!Y4","v":18.64}]
[null,null,"Current Date",{"$f":"'dash board'!Y5","v":"2011-04-17"}]
[]
[null,"Risk Management Ratios",null,null,"Unit",{"$f":"G8-1","v":2007},{"$f":"H8-1","v":2008},{"$f":"I8-1","v":2009},{"$f":"'dash board'!P2","v":2010},{"$f":"I8+1","v":2011},{"$f":"J8+1","v":2012},{"$f":"K8+1","v":2013},{"$f":"L8+1","v":2014}]
[null,"Total Assets",null,null,"PKR MM",{"$f":"'financial statements'!E99-'financial statements'!E90-'financial statements'!E96","v":61567674},{"$f":"'financial statements'!F99-'financial statements'!F90-'financial statements'!F96","v":78142612},{"$f":"'financial statements'!G99-'financial statements'!G90-'financial statements'!G96","v":114689666},{"$f":"'financial statements'!H99-('Assumption Sheet'!L61*1000)-'financial statements'!H96","v":147795995.09620371},{"$f":"'financial statements'!I99-('Assumption Sheet'!M61*1000)-'financial statements'!I96","v":175687306.28702837},{"$f":"'financial statements'!J99-('Assumption Sheet'!N61*1000)-'financial statements'!J96","v":210009573.83183229},{"$f":"'financial statements'!K99-('Assumption Sheet'!O61*1000)-'financial statements'!K96","v":248179873.34831488},{"$f":"'financial statements'!L99-('Assumption Sheet'!P61*1000)-'financial statements'!L96","v":290059346.29220128}]
[null,"Total Risk Weighted Assets",null,null,"PKR MM",56511241,62337045,71913815,{"$f":"I9*65%","v":96067396.812532425},{"$f":"J9*65%","v":114196749.08656844},{"$f":"K9*65%","v":136506222.99069101},{"$f":"L9*65%","v":161316917.67640468},{"$f":"M9*65%","v":188538575.08993083}]
[null,"Total Regulatory Capital Base",null,null,"PKR MM",6572524,6321809,10051230,{"$f":"SUM('financial statements'!G111:G113,'financial statements'!G115)","v":10117399},{"$f":"SUM('financial statements'!I111:I113,'financial statements'!I115)","v":14391117.170498105},{"$f":"SUM('financial statements'!J111:J113,'financial statements'!J115)","v":17797652.92953613},{"$f":"SUM('financial statements'!K111:K113,'financial statements'!K115)","v":22218436.509622112},{"$f":"SUM('financial statements'!L111:L113,'financial statements'!L115)","v":27128173.311661195}]
[null,"Capital Adequacy Ratio",null,null,"%",{"$f":"F11/F10","v":0.11630471891424221},{"$f":"G11/G10","v":0.10141335701748455},0.13976772056940659,0.10531563606062176,0.12602037523492648,0.13037979177513273,0.13773159585277603,0.14388659349271815]
[]
[null,"Risk Management Ratios",null,null,"Unit",{"$f":"G14-1","v":2007},{"$f":"H14-1","v":2008},{"$f":"I14-1","v":2009},{"$f":"'dash board'!P2","v":2010},{"$f":"I14+1","v":2011},{"$f":"J14+1","v":2012},{"$f":"K14+1","v":2013},{"$f":"L14+1","v":2014}]
[null,"ROA",null,null,"%",{"$f":"'financial statements'!E53/AVERAGE('financial statements'!E99:E99)","v":1.5364968675390892E-2},{"$f":"'financial statements'!F53/AVERAGE('financial statements'!F99:G99)","v":2.0158779026317828E-3},{"$f":"'financial statements'!G53/AVERAGE('financial statements'!G99:H99)","v":1.1107409640942827E-2},{"$f":"'financial statements'!H53/AVERAGE('financial statements'!H99:I99)","v":9.1382146911226682E-3},{"$f":"'financial statements'!I53/AVERAGE('financial statements'!I99:J99)","v":1.2242524197455903E-2},{"$f":"'financial statements'!J53/AVERAGE('financial statements'!J99:K99)","v":1.3523221577752154E-2},{"$f":"'financial statements'!K53/AVERAGE('financial statements'!K99:L99)","v":1.5018060969040761E-2},{"$f":"'financial statements'!L53/AVERAGE('financial statements'!L99:M99)","v":1.5495575393470136E-2}]
[null,"ROE",null,null,"%",{"$f":"'financial statements'!E53/AVERAGE('financial statements'!F118:F118)","v":0.16514550340571041},{"$f":"'financial statements'!F53/AVERAGE('financial statements'!F118:G118)","v":2.5720743419653604E-2},{"$f":"'financial statements'!G53/AVERAGE('financial statements'!G118:H118)","v":0.14128076270488427},{"$f":"'financial statements'!H53/AVERAGE('financial statements'!H118:I118)","v":0.11818504355362848},{"$f":"'financial statements'!I53/AVERAGE('financial statements'!I118:J118)","v":0.15427515000995043},{"$f":"'financial statements'!J53/AVERAGE('financial statements'!J118:K118)","v":0.16340354105896712},{"$f":"'financial statements'!K53/AVERAGE('financial statements'!K118:L118)","v":0.17331220192247818},{"$f":"'financial statements'!L53/AVERAGE('financial statements'!L118:M118)","v":0.17546779059285039}]
[null,"ROE (Excluding surplus)",null,null,"%",{"$f":"'financial statements'!E53/AVERAGE('financial statements'!E116:E116)","v":0.15985670020286324},{"$f":"'financial statements'!F53/AVERAGE('financial statements'!F116:G116)","v":2.530486705580081E-2},{"$f":"'financial statements'!G53/AVERAGE('financial statements'!G116:H116)","v":0.14407982049338003},{"$f":"'financial statements'!H53/AVERAGE('financial statements'!H116:I116)","v":0.12125487020864506},{"$f":"'financial statements'!I53/AVERAGE('financial statements'!I116:J116)","v":0.15753300587214294},{"$f":"'financial statements'!J53/AVERAGE('financial statements'!J116:K116)","v":0.16617920632116456},{"$f":"'financial statements'!K53/AVERAGE('financial statements'!K116:L116)","v":0.17569952991345125},{"$f":"'financial statements'!L53/AVERAGE('financial statements'!L116:M116)","v":0.17766609146508699}]
[]
[null,"Risk Management Ratios",null,null,"Unit",{"$f":"G19-1","v":2007},{"$f":"H19-1","v":2008},{"$f":"I19-1","v":2009},{"$f":"'dash board'!P2","v":2010},{"$f":"I19+1","v":2011},{"$f":"J19+1","v":2012},{"$f":"K19+1","v":2013},{"$f":"L19+1","v":2014}]
[null,"Advance to Deposit ",null,null,"%",{"$f":" 'financial statements'!E95/'financial statements'!E104","v":0.6334810125793755},{"$f":" 'financial statements'!F95/'financial statements'!F104","v":0.56283117583948616},{"$f":" 'financial statements'!G95/'financial statements'!G104","v":0.44042089375606341},{"$f":" 'financial statements'!H95/'financial statements'!H104","v":0.41196298599087455},{"$f":" 'financial statements'!I95/'financial statements'!I104","v":0.41196298599087461},{"$f":" 'financial statements'!J95/'financial statements'!J104","v":0.41196298599087455},{"$f":" 'financial statements'!K95/'financial statements'!K104","v":0.41196298599087455},{"$f":" 'financial statements'!L95/'financial statements'!L104","v":0.41196298599087455}]
[null,"Investments to Deposit Ratio",null,null,"%",{"$f":"'financial statements'!E93/'financial statements'!E104","v":0.20816665277891067},{"$f":"'financial statements'!F93/'financial statements'!F104","v":0.2108679596679289},{"$f":"'financial statements'!G93/'financial statements'!G104","v":0.24289682333698603},{"$f":"'financial statements'!H93/'financial statements'!H104","v":0.38544410185381944},{"$f":"'financial statements'!I93/'financial statements'!I104","v":0.3854441018538195},{"$f":"'financial statements'!J93/'financial statements'!J104","v":0.3854441018538195},{"$f":"'financial statements'!K93/'financial statements'!K104","v":0.38544410185381944},{"$f":"'financial statements'!L93/'financial statements'!L104","v":0.3854441018538195}]
[null,"Capital to total assets",null,null,"%",{"$f":"'financial statements'!E118/'financial statements'!E99","v":9.5922973035906925E-2},{"$f":"'financial statements'!F118/'financial statements'!F99","v":7.4016155015801541E-2},{"$f":"'financial statements'!G118/'financial statements'!G99","v":8.1355778287651032E-2},{"$f":"'financial statements'!H118/'financial statements'!H99","v":7.6452526741434199E-2},{"$f":"'financial statements'!I118/'financial statements'!I99","v":7.805080069193332E-2},{"$f":"'financial statements'!J118/'financial statements'!J99","v":8.0447002143225657E-2},{"$f":"'financial statements'!K118/'financial statements'!K99","v":8.4717818999023753E-2},{"$f":"'financial statements'!L118/'financial statements'!L99","v":8.831008438138685E-2}]
[null,"Adjusted capital to total assets",null,null,"%",{"$f":"('financial statements'!E118-'financial statements'!E66)/'financial statements'!E99","v":8.9550127512432506E-2},{"$f":"('financial statements'!F118-'financial statements'!F66)/'financial statements'!F99","v":6.9064038628083496E-2},{"$f":"('financial statements'!G118-'financial statements'!G66)/'financial statements'!G99","v":6.9959836326689354E-2},{"$f":"('financial statements'!H118-'financial statements'!H66)/'financial statements'!H99","v":6.8061093052132968E-2},{"$f":"('financial statements'!I118-'financial statements'!I66)/'financial statements'!I99","v":6.862528053073215E-2},{"$f":"('financial statements'!J118-'financial statements'!J66)/'financial statements'!J99","v":7.0530261371592712E-2},{"$f":"('financial statements'!K118-'financial statements'!K66)/'financial statements'!K99","v":7.438184474003437E-2},{"$f":"('financial statements'!L118-'financial statements'!L66)/'financial statements'!L99","v":7.7594460206804675E-2}]
[null,"NPLs to advances",null,null,"%",{"$f":"'financial statements'!E66/'financial statements'!E95","v":1.2581618062175495E-2},{"$f":"'financial statements'!F66/'financial statements'!F95","v":1.0749548221014229E-2},{"$f":"'financial statements'!G66/'financial statements'!G95","v":3.2369712673100473E-2},{"$f":"'financial statements'!H66/'financial statements'!H95","v":2.4632891653646818E-2},{"$f":"'financial statements'!I66/'financial statements'!I95","v":2.6544685434018292E-2},{"$f":"'financial statements'!J66/'financial statements'!J95","v":2.7432857290924973E-2},{"$f":"'financial statements'!K66/'financial statements'!K95","v":2.821239075063629E-2},{"$f":"'financial statements'!L66/'financial statements'!L95","v":2.8873374704635635E-2}]
[null,"Net NPLs to net advances",null,null,"%",{"$f":"'financial statements'!E66/'financial statements'!E72","v":1.2581618062175495E-2},{"$f":"'financial statements'!F66/'financial statements'!F72","v":1.0749548221014229E-2},{"$f":"'financial statements'!G66/'financial statements'!G72","v":3.2369712673100466E-2},{"$f":"'financial statements'!H66/'financial statements'!H72","v":2.4632891653646818E-2},{"$f":"'financial statements'!I66/'financial statements'!I72","v":2.6544685434018292E-2},{"$f":"'financial statements'!J66/'financial statements'!J72","v":2.7432857290924973E-2},{"$f":"'financial statements'!K66/'financial statements'!K72","v":2.821239075063629E-2},{"$f":"'financial statements'!L66/'financial statements'!L72","v":2.8873374704635635E-2}]
[null,"Net NPLs to capital",null,null,"%",{"$f":"'financial statements'!E66/'financial statements'!E118","v":6.6437114298874611E-2},{"$f":"'financial statements'!F66/'financial statements'!F118","v":6.6905885433535858E-2},{"$f":"'financial statements'!G66/'financial statements'!G118","v":0.14007538494277383},{"$f":"'financial statements'!H66/'financial statements'!H118","v":0.10976005695248532},{"$f":"'financial statements'!I66/'financial statements'!I118","v":0.12076135129482812},{"$f":"'financial statements'!J66/'financial statements'!J118","v":0.12327048252186514},{"$f":"'financial statements'!K66/'financial statements'!K118","v":0.12200472558327433},{"$f":"'financial statements'!L66/'financial statements'!L118","v":0.12134088931796687}]
[null,"Cost/Income ratio",null,null,"%",{"$f":" 'financial statements'!E42/('financial statements'!E20+'financial statements'!E39)","v":0.30148781153979665},{"$f":" 'financial statements'!F42/('financial statements'!F20+'financial statements'!F39)","v":0.35590566121728912},{"$f":" 'financial statements'!G42/('financial statements'!G20+'financial statements'!G39)","v":0.31161304358499653},{"$f":" 'financial statements'!H42/('financial statements'!H20+'financial statements'!H39)","v":0.27084852181572744},{"$f":" 'financial statements'!I42/('financial statements'!I20+'financial statements'!I39)","v":0.28076915654255019},{"$f":" 'financial statements'!J42/('financial statements'!J20+'financial statements'!J39)","v":0.30571032062148695},{"$f":" 'financial statements'!K42/('financial statements'!K20+'financial statements'!K39)","v":0.33286987935688317},{"$f":" 'financial statements'!L42/('financial statements'!L20+'financial statements'!L39)","v":0.36540902773784795}]
[null,"Operating Profit Margin",null,null,"%",{"$f":"('financial statements'!E20+'financial statements'!E39-'financial statements'!E46)/('financial statements'!E20+'financial statements'!E39)","v":0.69709151776594391},{"$f":"('financial statements'!F20+'financial statements'!F39-'financial statements'!F46)/('financial statements'!F20+'financial statements'!F39)","v":0.63029856175938892},{"$f":"('financial statements'!G20+'financial statements'!G39-'financial statements'!G46)/('financial statements'!G20+'financial statements'!G39)","v":0.6919225497989081},{"$f":"('financial statements'!H20+'financial statements'!H39-'financial statements'!H46)/('financial statements'!H20+'financial statements'!H39)","v":0.66535517457361248},{"$f":"('financial statements'!I20+'financial statements'!I39-'financial statements'!I46)/('financial statements'!I20+'financial statements'!I39)","v":0.65347174059825019},{"$f":"('financial statements'!J20+'financial statements'!J39-'financial statements'!J46)/('financial statements'!J20+'financial statements'!J39)","v":0.62183748826344887},{"$f":"('financial statements'!K20+'financial statements'!K39-'financial statements'!K46)/('financial statements'!K20+'financial statements'!K39)","v":0.58637464699168562},{"$f":"('financial statements'!L20+'financial statements'!L39-'financial statements'!L46)/('financial statements'!L20+'financial statements'!L39)","v":0.54436102306221024}]
[null,"Investment to deposit ratio",null,null,"%",{"$f":"'financial statements'!E93/'financial statements'!E104","v":0.20816665277891067},{"$f":"'financial statements'!F93/'financial statements'!F104","v":0.2108679596679289},{"$f":"'financial statements'!G93/'financial statements'!G104","v":0.24289682333698603},{"$f":"'financial statements'!H93/'financial statements'!H104","v":0.38544410185381944},{"$f":"'financial statements'!I93/'financial statements'!I104","v":0.3854441018538195},{"$f":"'financial statements'!J93/'financial statements'!J104","v":0.3854441018538195},{"$f":"'financial statements'!K93/'financial statements'!K104","v":0.38544410185381944},{"$f":"'financial statements'!L93/'financial statements'!L104","v":0.3854441018538195}]
[null,"Advances to total assets ratio",null,null,"%",{"$f":"'financial statements'!E95/'financial statements'!E99","v":0.50652034515602551},{"$f":"'financial statements'!F95/'financial statements'!F99","v":0.46068135012755096},{"$f":"'financial statements'!G95/'financial statements'!G99","v":0.35205570330662256},{"$f":"'financial statements'!H95/'financial statements'!H99","v":0.34065970846175098},{"$f":"'financial statements'!I95/'financial statements'!I99","v":0.35508125287941505},{"$f":"'financial statements'!J95/'financial statements'!J99","v":0.36149135565668872},{"$f":"'financial statements'!K95/'financial statements'!K99","v":0.36636293429886951},{"$f":"'financial statements'!L95/'financial statements'!L99","v":0.37112475712310061}]
[null,"Net Interest Income to Gross interest Income",null,null,"%",{"$f":"'financial statements'!E25/'financial statements'!E20","v":0.46409880632487793},{"$f":"'financial statements'!F25/'financial statements'!F20","v":0.54635332131413261},{"$f":"'financial statements'!G25/'financial statements'!G20","v":0.50820502224626185},{"$f":"'financial statements'!H25/'financial statements'!H20","v":0.46587538015627744},{"$f":"'financial statements'!I25/'financial statements'!I20","v":0.58846972108026685},{"$f":"'financial statements'!J25/'financial statements'!J20","v":0.68467762548176669},{"$f":"'financial statements'!K25/'financial statements'!K20","v":0.79497847188282911},{"$f":"'financial statements'!L25/'financial statements'!L20","v":0.87224740338164253}]
[]
[]
[]
[null,null," "]

{"sheet":"projected financials statements","index":6,"n_rows":114,"n_cols":7,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,"Income Statement",{"$f":"'[2]financial statements'!I13","v":2011},{"$f":"'[2]financial statements'!J13","v":2012},{"$f":"'[2]financial statements'!K13","v":2013},{"$f":"'[2]financial statements'!L13","v":2014}]
[]
[null,null,"On Financing to Customers",{"$f":"'[2]financial statements'!I16","v":5432861.6326085404},{"$f":"'[2]financial statements'!J16","v":5250830.4804170448},{"$f":"'[2]financial statements'!K16","v":5425799.3457663199},{"$f":"'[2]financial statements'!L16","v":6225250.5147764115}]
[null,null,"Interest Earned on Investments",{"$f":"'[2]financial statements'!I17","v":2745842.9003112349},{"$f":"'[2]financial statements'!J17","v":2653841.8554326999},{"$f":"'[2]financial statements'!K17","v":2742273.5235265805},{"$f":"'[2]financial statements'!L17","v":3146327.1264006682}]
[null,null,"On Deposits/Placements with Financial Institutions",{"$f":"'[2]financial statements'!I18","v":3518929.5463158274},{"$f":"'[2]financial statements'!J18","v":3401025.7889383351},{"$f":"'[2]financial statements'!K18","v":3514355.2185463728},{"$f":"'[2]financial statements'!L18","v":4032169.3153717332}]
[null,null,"Return Earned on Cash",{"$f":"'[2]financial statements'!I19","v":567385.63559385005},{"$f":"'[2]financial statements'!J19","v":710081.76537658588},{"$f":"'[2]financial statements'!K19","v":687141.1175221547},{"$f":"'[2]financial statements'!L19","v":714130.18689432996}]
[null,null,"Profit /return on financings, investments and placements",{"$f":"'[2]financial statements'!I20","v":12265019.714829452},{"$f":"'[2]financial statements'!J20","v":12015779.890164666},{"$f":"'[2]financial statements'!K20","v":12369569.205361426},{"$f":"'[2]financial statements'!L20","v":14117877.143443143}]
[null,null,"Deposits and Other Accounts",{"$f":"'[2]financial statements'!I21","v":4818319.0005244017},{"$f":"'[2]financial statements'!J21","v":3095830.4354473734},{"$f":"'[2]financial statements'!K21","v":1768044.9348443374},{"$f":"'[2]financial statements'!L21","v":2028553.2028337512}]
[null,null,"Other Short Term Borrowings",{"$f":"'[2]financial statements'!I22","v":239366.48440143143},{"$f":"'[2]financial statements'!J22","v":192015.36612841615},{"$f":"'[2]financial statements'!K22","v":158752.12405173722},{"$f":"'[2]financial statements'!L22","v":134811.58757619932}]
[null,null,"Return on deposits and other dues expensed",{"$f":"'[2]financial statements'!I23","v":5057685.4849258335},{"$f":"'[2]financial statements'!J23","v":3287845.8015757897},{"$f":"'[2]financial statements'!K23","v":1926797.0588960745},{"$f":"'[2]financial statements'!L23","v":2163364.7904099505}]
[]
[null,null,"Net spread earned",{"$f":"'[2]financial statements'!I25","v":7207334.2299036188},{"$f":"'[2]financial statements'!J25","v":8727934.0885888766},{"$f":"'[2]financial statements'!K25","v":10442772.146465352},{"$f":"'[2]financial statements'!L25","v":11954512.353033192}]
[null,null,"Provision against non- performing financings (net)",{"$f":"'[2]financial statements'!I26","v":1818509.0835420303},{"$f":"'[2]financial statements'!J26","v":2168865.1609398331},{"$f":"'[2]financial statements'!K26","v":2602353.0205733399},{"$f":"'[2]financial statements'!L26","v":3072741.8383692224}]
[null,null,"Provision for impairment in value of available for sale investments",{"$f":"'[2]financial statements'!I27","v":0},{"$f":"'[2]financial statements'!J27","v":0},{"$f":"'[2]financial statements'!K27","v":0},{"$f":"'[2]financial statements'!L27","v":0}]
[null,null,null,{"$f":"'[2]financial statements'!I28","v":1818509.0835420303},{"$f":"'[2]financial statements'!J28","v":2168865.1609398331},{"$f":"'[2]financial statements'!K28","v":2602353.0205733399},{"$f":"'[2]financial statements'!L28","v":3072741.8383692224}]
[null,null,"Net spread after provisions",{"$f":"'[2]financial statements'!I29","v":5388825.1463615885},{"$f":"'[2]financial statements'!J29","v":6559068.9276490435},{"$f":"'[2]financial statements'!K29","v":7840419.1258920114},{"$f":"'[2]financial statements'!L29","v":8881770.5146639701}]
[null,null,"OTHER INCOME"]
[null,null,"Fee, commission and brokerage income",{"$f":"'[2]financial statements'!I31","v":824607.15750000009},{"$f":"'[2]financial statements'!J31","v":865837.51537500019},{"$f":"'[2]financial statements'!K31","v":909129.39114375028},{"$f":"'[2]financial statements'!L31","v":954585.8607009378}]
[null,null,"Dividend income",{"$f":"'[2]financial statements'!I32","v":0},{"$f":"'[2]financial statements'!J32","v":0},{"$f":"'[2]financial statements'!K32","v":0},{"$f":"'[2]financial statements'!L32","v":0}]
[null,null,"Income from dealing in foreign currencies",{"$f":"'[2]financial statements'!I33","v":602895.71012664121},{"$f":"'[2]financial statements'!J33","v":712183.19672132574},{"$f":"'[2]financial statements'!K33","v":827903.99145500583},{"$f":"'[2]financial statements'!L33","v":949889.48550267529}]
[null,null,"Capital gain/(loss) on sale of investments",{"$f":"'[2]financial statements'!I34","v":0},{"$f":"'[2]financial statements'!J34","v":0},{"$f":"'[2]financial statements'!K34","v":0},{"$f":"'[2]financial statements'!L34","v":0}]
[null,null,"Un-Realised Loss on Held for Trading",{"$f":"'[2]financial statements'!I35","v":-1315},{"$f":"'[2]financial statements'!J35","v":-1315},{"$f":"'[2]financial statements'!K35","v":-1315},{"$f":"'[2]financial statements'!L35","v":-1315}]
[null,null,"Income on Equity Investment",{"$f":"'[2]financial statements'!I36","v":562702.66278486536},{"$f":"'[2]financial statements'!J36","v":664704.31693990424},{"$f":"'[2]financial statements'!K36","v":772710.39202467224},{"$f":"'[2]financial statements'!L36","v":886563.51980249712}]
[null,null,"Impairment on Reclassification from HTM to AVS "]
[null,null,"Other income",{"$f":"'[2]financial statements'!I38","v":60993.402600000009},{"$f":"'[2]financial statements'!J38","v":65262.940782000012},{"$f":"'[2]financial statements'!K38","v":69831.346636740025},{"$f":"'[2]financial statements'!L38","v":74719.540901311833}]
[null,null,"Total other income",{"$f":"'[2]financial statements'!I39","v":2051198.9330115067},{"$f":"'[2]financial statements'!J39","v":2307987.9698182303},{"$f":"'[2]financial statements'!K39","v":2579575.1212601685},{"$f":"'[2]financial statements'!L39","v":2865758.406907422}]
[null,null,"Earning Before Expenses and Taxes",{"$f":"'[2]financial statements'!I40","v":7440024.0793730952},{"$f":"'[2]financial statements'!J40","v":8867056.8974672742},{"$f":"'[2]financial statements'!K40","v":10419994.247152179},{"$f":"'[2]financial statements'!L40","v":11747528.921571393}]
[null,null,"Other Expenses"]
[null,null,"Administrative expenses",{"$f":"'[2]financial statements'!I42","v":4722750.1362864356},{"$f":"'[2]financial statements'!J42","v":5540425.7576098302},{"$f":"'[2]financial statements'!K42","v":6364529.1796060801},{"$f":"'[2]financial statements'!L42","v":7167549.974764144}]
[null,null,"Depriciation Expense",{"$f":"'[2]financial statements'!I43","v":429144.20051131514},{"$f":"'[2]financial statements'!J43","v":506195.89715440024},{"$f":"'[2]financial statements'!K43","v":590405.23084274901},{"$f":"'[2]financial statements'!L43","v":678605.49980938481}]
[null,null,"Provisions/ Write Offs/( Reversals)",{"$f":"'[2]financial statements'!I44","v":66988.412236293472},{"$f":"'[2]financial statements'!J44","v":79131.466302369532},{"$f":"'[2]financial statements'!K44","v":91989.33238388953},{"$f":"'[2]financial statements'!L44","v":105543.27616696391}]
[null,null,"Other charges"]
[null,null,"Total other expenses",{"$f":"'[2]financial statements'!I46","v":5218882.7490340443},{"$f":"'[2]financial statements'!J46","v":6125753.1210666001},{"$f":"'[2]financial statements'!K46","v":7046923.7428327184},{"$f":"'[2]financial statements'!L46","v":7951698.7507404927}]
[null,null,"Earning after Expenses and Before Taxes",{"$f":"'[2]financial statements'!I47","v":2221141.3303390509},{"$f":"'[2]financial statements'!J47","v":2741303.7764006741},{"$f":"'[2]financial statements'!K47","v":3373070.5043194611},{"$f":"'[2]financial statements'!L47","v":3795830.1708308998}]
[null,null,"Share of results of associates before taxation",{"$f":"'[2]financial statements'!I48","v":929392.06500000006},{"$f":"'[2]financial statements'!J48","v":975861.66825000022},{"$f":"'[2]financial statements'!K48","v":1024654.7516625003},{"$f":"'[2]financial statements'!L48","v":1075887.4892456254}]
[null,null,"PROFIT BEFORE TAXATION",{"$f":"'[2]financial statements'!I49","v":3150533.3953390508},{"$f":"'[2]financial statements'!J49","v":3717165.4446506742},{"$f":"'[2]financial statements'!K49","v":4397725.2559819613},{"$f":"'[2]financial statements'!L49","v":4871717.6600765251}]
[null,null,"Taxes",{"$f":"'[2]financial statements'!I50","v":945160.01860171522},{"$f":"'[2]financial statements'!J50","v":1115149.6333952022},{"$f":"'[2]financial statements'!K50","v":1319317.5767945882},{"$f":"'[2]financial statements'!L50","v":1461515.2980229575}]
[null,null,"PROFIT AFTER TAXATION",{"$f":"'[2]financial statements'!I51","v":2205373.3767373357},{"$f":"'[2]financial statements'!J51","v":2602015.8112554718},{"$f":"'[2]financial statements'!K51","v":3078407.6791873733},{"$f":"'[2]financial statements'!L51","v":3410202.3620535675}]
[null,null,"Share of profit attributable to non controlling interest",{"$f":"'[2]financial statements'!I52","v":-109037.25000000001},{"$f":"'[2]financial statements'!J52","v":-114489.11250000002},{"$f":"'[2]financial statements'!K52","v":-120213.56812500002},{"$f":"'[2]financial statements'!L52","v":-126224.24653125003}]
[null,null,"PROFIT ATTRIBUTABLE TO SHAREHOLDERS",{"$f":"'[2]financial statements'!I53","v":2096336.1267373357},{"$f":"'[2]financial statements'!J53","v":2487526.698755472},{"$f":"'[2]financial statements'!K53","v":2958194.111062373},{"$f":"'[2]financial statements'!L53","v":3283978.1155223176}]
[]
[]
[null,null,"Balance Sheet",{"$f":"'financial statements'!I87","v":2011},{"$f":"'financial statements'!J87","v":2012},{"$f":"'financial statements'!K87","v":2013},{"$f":"'financial statements'!L87","v":2014}]
[]
[null,null,"ASSETS"]
[null,null,"Cash and balances with treasury banks",{"$f":"'financial statements'!I90","v":12915221.483293192},{"$f":"'financial statements'!J90","v":16105279.815715658},{"$f":"'financial statements'!K90","v":19773993.823137172},{"$f":"'financial statements'!L90","v":23190031.900534108}]
[null,null,"Balances with other banks",{"$f":"'financial statements'!I91","v":12359156.756545946},{"$f":"'financial statements'!J91","v":15030472.927542558},{"$f":"'financial statements'!K91","v":17990775.504303273},{"$f":"'financial statements'!L91","v":21288447.258844391}]
[null,null,"Due from financial institutions",{"$f":"'financial statements'!I92","v":13046880.311206754},{"$f":"'financial statements'!J92","v":15866841.498115772},{"$f":"'financial statements'!K92","v":18991869.699048474},{"$f":"'financial statements'!L92","v":22473039.938624699}]
[null,null,"Investments",{"$f":"'financial statements'!I93","v":62702575.571833335},{"$f":"'financial statements'!J93","v":76255150.993248001},{"$f":"'financial statements'!K93","v":91273861.386780307},{"$f":"'financial statements'!L93","v":108004170.45828706}]
[null,null,"Investment In Associates",{"$f":"'financial statements'!I94","v":183343.40129968707},{"$f":"'financial statements'!J94","v":315350.65023546177},{"$f":"'financial statements'!K94","v":473759.34895839135},{"$f":"'financial statements'!L94","v":663849.78742590686}]
[null,null,"Financings",{"$f":"'financial statements'!I95","v":67016566.442849465},{"$f":"'financial statements'!J95","v":81501570.653887942},{"$f":"'financial statements'!K95","v":97553581.178096831},{"$f":"'financial statements'!L95","v":115434949.83440603}]
[null,null,"Operating fixed assets",{"$f":"'financial statements'!I96","v":2563116.3163238983},{"$f":"'financial statements'!J96","v":2435583.4697331781},{"$f":"'financial statements'!K96","v":2268950.938199034},{"$f":"'financial statements'!L96","v":2037331.6687263027}]
[null,null,"Deferred tax assets",{"$f":"'financial statements'!I97","v":241746},{"$f":"'financial statements'!J97","v":241746},{"$f":"'financial statements'!K97","v":241746},{"$f":"'financial statements'!L97","v":241746}]
[null,null,"Other assets",{"$f":"'financial statements'!I98","v":17707256.000000004},{"$f":"'financial statements'!J98","v":17707256.000000004},{"$f":"'financial statements'!K98","v":17707256.000000004},{"$f":"'financial statements'!L98","v":17707256.000000004}]
[null,null,"Total Asset",{"$f":"'financial statements'!I99","v":188735862.28335229},{"$f":"'financial statements'!J99","v":225459252.00847858},{"$f":"'financial statements'!K99","v":266275793.8785235},{"$f":"'financial statements'!L99","v":311040822.84684855}]
[]
[null,null,"Liabilities ",{"$f":"'financial statements'!I101","v":0},{"$f":"'financial statements'!J101","v":0},{"$f":"'financial statements'!K101","v":0},{"$f":"'financial statements'!L101","v":0}]
[null,null,"Bills payable",{"$f":"'financial statements'!I102","v":2193586.6557917208},{"$f":"'financial statements'!J102","v":2667709.9007287361},{"$f":"'financial statements'!K102","v":3193124.4057311765},{"$f":"'financial statements'!L102","v":3778417.4721138291}]
[null,null,"Due to financial institutions",{"$f":"'financial statements'!I103","v":-445691.55748816777},{"$f":"'financial statements'!J103","v":-4834696.8428265862},{"$f":"'financial statements'!K103","v":-10223865.96538428},{"$f":"'financial statements'!L103","v":-16915496.392594021}]
[null,null,"Deposits and other accounts",{"$f":"'financial statements'!I104","v":162676183.83641377},{"$f":"'financial statements'!J104","v":197837119.9001196},{"$f":"'financial statements'!K104","v":236801811.07401177},{"$f":"'financial statements'!L104","v":280207090.83063847}]
[null,null,"Sub-ordinated loan",{"$f":"'financial statements'!I105","v":0},{"$f":"'financial statements'!J105","v":0},{"$f":"'financial statements'!K105","v":0},{"$f":"'financial statements'!L105","v":0}]
[null,null,"Liabilities against assets subject to finance leases",{"$f":"'financial statements'!I106","v":0},{"$f":"'financial statements'!J106","v":0},{"$f":"'financial statements'!K106","v":0},{"$f":"'financial statements'!L106","v":0}]
[null,null,"Deferred tax liabilities",{"$f":"'financial statements'!I107","v":0},{"$f":"'financial statements'!J107","v":0},{"$f":"'financial statements'!K107","v":0},{"$f":"'financial statements'!L107","v":0}]
[null,null,"Other liabilities",{"$f":"'financial statements'!I108","v":9580798.1781368479},{"$f":"'financial statements'!J108","v":11651598.120920686},{"$f":"'financial statements'!K108","v":13946419.854542691},{"$f":"'financial statements'!L108","v":16502769.625029024}]
[null,null,"Total Liabilities",{"$f":"'financial statements'!I109","v":174004877.11285418},{"$f":"'financial statements'!J109","v":207321731.07894245},{"$f":"'financial statements'!K109","v":243717489.36890137},{"$f":"'financial statements'!L109","v":283572781.5351873}]
[null,null,"Net Assets",{"$f":"'financial statements'!I110","v":14730985.170498103},{"$f":"'financial statements'!J110","v":18137520.929536134},{"$f":"'financial statements'!K110","v":22558304.509622127},{"$f":"'financial statements'!L110","v":27468041.311661243}]
[null,null,"Share capital",{"$f":"'financial statements'!I111","v":7607654.2510400005},{"$f":"'financial statements'!J111","v":8368419.2171440013},{"$f":"'financial statements'!K111","v":9205260.6798583996},{"$f":"'financial statements'!L111","v":10125786.288844239}]
[null,null,"Reserves",{"$f":"'financial statements'!I112","v":1929151.6340996204},{"$f":"'financial statements'!J112","v":2610458.7859072257},{"$f":"'financial statements'!K112","v":3494615.5019244235},{"$f":"'financial statements'!L112","v":4476562.8623322397}]
[null,null,"Unappropriated profit",{"$f":"'financial statements'!I113","v":4399568.9353584824},{"$f":"'financial statements'!J113","v":6282417.8089849027},{"$f":"'financial statements'!K113","v":8896507.7044642922},{"$f":"'financial statements'!L113","v":11813791.255940966}]
[null,null,null,{"$f":"'financial statements'!I114","v":13936374.820498105},{"$f":"'financial statements'!J114","v":17261295.812036131},{"$f":"'financial statements'!K114","v":21596383.886247113},{"$f":"'financial statements'!L114","v":26416140.407117445}]
[null,null,"NON CONTROLLING INTEREST",{"$f":"'financial statements'!I115","v":454742.34999999992},{"$f":"'financial statements'!J115","v":536357.11749999993},{"$f":"'financial statements'!K115","v":622052.62337499997},{"$f":"'financial statements'!L115","v":712032.90454374999}]
[null,null,null,{"$f":"'financial statements'!I116","v":14391117.170498105},{"$f":"'financial statements'!J116","v":17797652.92953613},{"$f":"'financial statements'!K116","v":22218436.509622112},{"$f":"'financial statements'!L116","v":27128173.311661195}]
[null,null,"Surplus on revaluation of investments",{"$f":"'financial statements'!I117","v":339868},{"$f":"'financial statements'!J117","v":339868},{"$f":"'financial statements'!K117","v":339868},{"$f":"'financial statements'!L117","v":339868}]
[null,null,"Total Equity",{"$f":"'financial statements'!I118","v":14730985.170498105},{"$f":"'financial statements'!J118","v":18137520.92953613},{"$f":"'financial statements'!K118","v":22558304.509622112},{"$f":"'financial statements'!L118","v":27468041.311661195}]
[]
[null,null,"Cash Flow Statement",{"$f":"'financial statements'!I153","v":2011},{"$f":"'financial statements'!J153","v":2012},{"$f":"'financial statements'!K153","v":2013},{"$f":"'financial statements'!L153","v":2014}]
[]
[null,null,"Cash Flows From Operations"]
[null,null,"Net Income",{"$f":"'financial statements'!I156","v":2535396.8545928765},{"$f":"'financial statements'!J156","v":3324920.9915380264},{"$f":"'financial statements'!K156","v":4335088.0742109874},{"$f":"'financial statements'!L156","v":4819756.5208703298}]
[null,null,"Share of Associate",{"$f":"'financial statements'!I157","v":-110006.04077981225},{"$f":"'financial statements'!J157","v":-132007.24893577467},{"$f":"'financial statements'!K157","v":-158408.69872292961},{"$f":"'financial statements'!L157","v":-190090.43846751549}]
[null,null,"Dep and Ammortization",{"$f":"'financial statements'!I158","v":1069751.7684373185},{"$f":"'financial statements'!J158","v":1305306.4988989681},{"$f":"'financial statements'!K158","v":1589974.9907401742},{"$f":"'financial statements'!L158","v":1929563.9210570347}]
[null,null,"Balances with other banks",{"$f":"'financial statements'!I159","v":-2401399.7565459404},{"$f":"'financial statements'!J159","v":-2671316.1709966119},{"$f":"'financial statements'!K159","v":-2960302.5767607149},{"$f":"'financial statements'!L159","v":-3297671.7545411177}]
[null,null,"Due from financial institutions",{"$f":"'financial statements'!I160","v":-2535025.3112067524},{"$f":"'financial statements'!J160","v":-2819961.1869090181},{"$f":"'financial statements'!K160","v":-3125028.200932702},{"$f":"'financial statements'!L160","v":-3481170.2395762242}]
[null,null,"Financings",{"$f":"'financial statements'!I161","v":-13021403.442849465},{"$f":"'financial statements'!J161","v":-14485004.211038478},{"$f":"'financial statements'!K161","v":-16052010.524208888},{"$f":"'financial statements'!L161","v":-17881368.656309202}]
[null,null,"Deferred tax assets",{"$f":"'financial statements'!I162","v":0},{"$f":"'financial statements'!J162","v":0},{"$f":"'financial statements'!K162","v":0},{"$f":"'financial statements'!L162","v":0}]
[null,null,"Other assets",{"$f":"'financial statements'!I163","v":0},{"$f":"'financial statements'!J163","v":0},{"$f":"'financial statements'!K163","v":0},{"$f":"'financial statements'!L163","v":0}]
[null,null,"Bills payable",{"$f":"'financial statements'!I164","v":426216.65579172084},{"$f":"'financial statements'!J164","v":474123.24493701523},{"$f":"'financial statements'!K164","v":525414.50500244042},{"$f":"'financial statements'!L164","v":585293.06638265261}]
[null,null,"Due to financial institutions",{"$f":"'financial statements'!I165","v":-6274987.5574881677},{"$f":"'financial statements'!J165","v":-4389005.2853384186},{"$f":"'financial statements'!K165","v":-5389169.1225576941},{"$f":"'financial statements'!L165","v":-6691630.4272097405}]
[null,null,"Deposits and other accounts",{"$f":"'financial statements'!I166","v":31608187.836413771},{"$f":"'financial statements'!J166","v":35160936.063705832},{"$f":"'financial statements'!K166","v":38964691.17389217},{"$f":"'financial statements'!L166","v":43405279.756626695}]
[null,null,"Sub-ordinated loan",{"$f":"'financial statements'!I167","v":0},{"$f":"'financial statements'!J167","v":0},{"$f":"'financial statements'!K167","v":0},{"$f":"'financial statements'!L167","v":0}]
[null,null,"Liabilities against assets subject to finance leases",{"$f":"'financial statements'!I168","v":0},{"$f":"'financial statements'!J168","v":0},{"$f":"'financial statements'!K168","v":0},{"$f":"'financial statements'!L168","v":0}]
[null,null,"Deferred tax liabilities",{"$f":"'financial statements'!I169","v":0},{"$f":"'financial statements'!J169","v":0},{"$f":"'financial statements'!K169","v":0},{"$f":"'financial statements'!L169","v":0}]
[null,null,"Other liabilities",{"$f":"'financial statements'!I170","v":1861561.1781368461},{"$f":"'financial statements'!J170","v":2070799.9427838381},{"$f":"'financial statements'!K170","v":2294821.7336220052},{"$f":"'financial statements'!L170","v":2556349.7704863325}]
[null,null,"Share of Associate",{"$f":"'financial statements'!I171","v":77728.349999999977},{"$f":"'financial statements'!J171","v":81614.767500000016},{"$f":"'financial statements'!K171","v":85695.505875000032},{"$f":"'financial statements'!L171","v":89980.281168750022}]
[null,null,"Net Cash Flows from Operations",{"$f":"'financial statements'!I172","v":13236020.534502394},{"$f":"'financial statements'!J172","v":17920407.406145379},{"$f":"'financial statements'!K172","v":20110766.860159852},{"$f":"'financial statements'!L172","v":21844291.800487995}]
[]
[null,null,"Cash Flows from Investing"]
[null,null,"Investments",{"$f":"'financial statements'!I175","v":-12183189.571833335},{"$f":"'financial statements'!J175","v":-13552575.421414666},{"$f":"'financial statements'!K175","v":-15018710.393532306},{"$f":"'financial statements'!L175","v":-16730309.071506754}]
[null,null,"Fixed Capital Investments",{"$f":"'financial statements'!I176","v":-953620.05505971448},{"$f":"'financial statements'!J176","v":-1177773.6523082475},{"$f":"'financial statements'!K176","v":-1423342.4592060302},{"$f":"'financial statements'!L176","v":-1697944.651584303}]
[null,null,"Net Cash Flows From Investing",{"$f":"'financial statements'!I177","v":-13136809.626893049},{"$f":"'financial statements'!J177","v":-14730349.073722914},{"$f":"'financial statements'!K177","v":-16442052.852738336},{"$f":"'financial statements'!L177","v":-18428253.723091058}]
[]
[null,null,"Cash Flows from Financing"]
[null,null,"Amount received against issue of right shares",{"$f":"'financial statements'!I180","v":0},{"$f":"'financial statements'!J180","v":0},{"$f":"'financial statements'!K180","v":0},{"$f":"'financial statements'!L180","v":0}]
[null,null,"Dividend paid",{"$f":"'financial statements'!I181","v":0},{"$f":"'financial statements'!J181","v":0},{"$f":"'financial statements'!K181","v":0},{"$f":"'financial statements'!L181","v":0}]
[null,null,"Net Cash Flows from Financing",{"$f":"'financial statements'!I182","v":0},{"$f":"'financial statements'!J182","v":0},{"$f":"'financial statements'!K182","v":0},{"$f":"'financial statements'!L182","v":0}]
[]
[null,null,"Operning Cash & Cash Equivalents",{"$f":"'financial statements'!I184","v":12816010.575683847},{"$f":"'financial statements'!J184","v":12915221.483293192},{"$f":"'financial statements'!K184","v":16105279.815715658},{"$f":"'financial statements'!L184","v":19773993.823137172}]
[null,null,"Net Increase / (Decrease) in C&C Equivalents",{"$f":"'financial statements'!I185","v":99210.907609345391},{"$f":"'financial statements'!J185","v":3190058.3324224651},{"$f":"'financial statements'!K185","v":3668714.0074215159},{"$f":"'financial statements'!L185","v":3416038.0773969367}]
[null,null,"Closing Cash & Cash Equivalents",{"$f":"'financial statements'!I186","v":12915221.483293192},{"$f":"'financial statements'!J186","v":16105279.815715658},{"$f":"'financial statements'!K186","v":19773993.823137172},{"$f":"'financial statements'!L186","v":23190031.900534108}]

{"sheet":"Graphs Data","index":7,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,2011,{"$f":"B2+1","v":2012},{"$f":"C2+1","v":2013},2014]
["EPS",{"$f":"'financial statements'!I63","v":3.6659634240713759},{"$f":"'financial statements'!J63","v":4.8075466847823325},{"$f":"'financial statements'!K63","v":6.2681604622947331},{"$f":"'financial statements'!L63","v":6.968948899038276}]
["FCFE / Share",{"$f":"valuation!D20/valuation!$G$29","v":1.6294248447892583},{"$f":"valuation!E20/valuation!$G$29","v":2.8067517611603749},{"$f":"valuation!F20/valuation!$G$29","v":4.1384573571862537},{"$f":"valuation!G20/valuation!$G$29","v":4.8582255269071597}]
["Capital Adequacy Ratio",{"$f":"'Ratio Analysis'!J12","v":0.12602037523492648},{"$f":"'Ratio Analysis'!K12","v":0.13037979177513273},{"$f":"'Ratio Analysis'!L12","v":0.13773159585277603},{"$f":"'Ratio Analysis'!M12","v":0.14388659349271815}]

{"sheet":"strategey","index":8,"n_rows":37,"n_cols":27,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Investment Strategy"]
[null,null,"As on Dec,31st 2010 Rupees in 000"]
[null,null,"Equity Investments","Investment","Sector","Weights","Beta","weighted average beta",null,"Future Avaiable ","Beta","weight",null,null,null,null,null,"Future Avaiable ","OGDC","PTC","PPL","POL","NML","FFC","FFBL","LUCK","ENGRO"]
[null,null,"Held for Trading",null,null,null,null,null,null,{"$f":"TRANSPOSE(S4:AA5)","v":"OGDC"},1.0660000000000001,0.05,null,null,null,null,null,"Beta",{"$f":"Sheet1!E203","v":1.0660000000000001},{"$f":"Sheet1!E508","v":1.034},{"$f":"Sheet1!P203","v":0.89600000000000002},{"$f":"Sheet1!P508","v":1.0820000000000001},{"$f":"Sheet1!AA203","v":1.2589999999999999},{"$f":"Sheet1!AA508","v":0.79500000000000004},{"$f":"Sheet1!E813","v":0.79800000000000004},{"$f":"Sheet1!P813","v":1.175},{"$f":"Sheet1!AA812","v":1.1830000000000001}]
[null,null,"PSO",0,"Oil and Gas",{"$f":"D6/$D$30","v":0},1.1200000000000001,{"$f":"G6*F6","v":0},null,"PTC",1.034,0.05,null,null,null,null,null,"weight",0,0,0,0,0,0,0,0,0]
[null,null,"OGDCL",0,"Oil and Gas",{"$f":"D7/$D$30","v":0},1.07,{"$f":"G7*F7","v":0},null,"PPL",0.89600000000000002,0.05,null,null,null,null,null,"weighted average beta"]
[null,null,"FFBL",0,"Fertilizer",0,0.80900000000000005,0,null,"POL",1.0820000000000001,0.05,null,null,null,null,null,"Meezan Beta",1.29]
[null,null,"Avaiablble for sale",null,null,null,null,null,null,"NML",1.2589999999999999,0.05,null,null,null,null,null,"weighted average beta Equity",{"$f":"D37","v":0.1326306257538937}]
[null,null,"Agriauto industries",19521,"Automobile",1.1051121840868601E-2,1.0900000000000001,1.2045722806546776E-2,null,"FFC",0.79500000000000004,0.05,null,null,null,null,null,"Total Beta",{"$f":"SUM(S8:S9)","v":1.4226306257538937}]
[null,null,"Indus motor",7023,"Automobile",3.9758223804323639E-3,0.88500000000000001,3.5186028066826421E-3,null,"FFBL",0.79800000000000004,0.05]
[null,null,"Pak suzuki motors",8024,"Automobile",4.5425030301280492E-3,1.1859999999999999,5.3874085937318664E-3,null,"LUCK",1.175,0.05]
[null,null,"Attock cement",7838,"Cement",4.437205726588192E-3,1.1599999999999999,5.1471586428423026E-3,null,"ENGRO",1.1830000000000001,0.05]
[null,null,"Lucky cement",1987,"Cement",1.1248695813639623E-3,1.19,1.3385948018231151E-3,null,"MCB",{"$f":"Sheet1!AG203","v":1.256},0.05]
[null,null,"Pakistan state oil",888818,"Oil and Gas",0.50317278891230721,1.1200000000000001,0.56355352358178412,null,"AICL",{"$f":"Sheet1!AG508","v":1.637},0.15]
[null,null,"Shell",70,"Oil and Gas",3.9628017461236722E-5,0.90500000000000003,3.5863355802419237E-5,null,"DGKC",{"$f":"Sheet1!AG812","v":1.3640000000000001},4.9999999999999989E-2]
[null,null,"Hub power",119440,"Power ",6.7616720079573062E-2,0.63690000000000002,4.3065089018680086E-2,null,"BOP",{"$f":"Sheet1!E1118","v":1.5169999999999999},0.15]
[null,null,"POL",107414,"Oil and Gas",6.0808626679732587E-2,1.099,6.6828680721026115E-2,null,"UBL",{"$f":"Sheet1!P1118","v":1.1080000000000001},0.05]
[null,null,"OGDCL",58258,"Oil and Gas",3.2980700589381844E-2,1.07,3.5289349630638574E-2,null,"ANL",{"$f":"Sheet1!AA1115","v":1.4670000000000001},0.113224267209371]
[null,null,"PPL",141196,"Oil and Gas",7.9933107906525427E-2,0.88800000000000001,7.0980599820994583E-2]
[null,null,"FFBL",79762,"Fertilizer",4.5154427553473764E-2,0.80900000000000005,3.652993189076028E-2]
[null,null,"FFC",143643,"Fertilizer",8.131839017406324E-2,0.83230000000000004,6.7681296141872835E-2,null,"Weighted Average Beta",{"$f":"SUMPRODUCT(K5:K19,L5:L19)","v":1.2899999999961471}]
[null,null,"century paper",37905,"paper and board",2.1458571455259687E-2,0.81799999999999995,1.7553111450402423E-2,null,"Net Exposure",{"$f":"K22-S8","v":-3.8529179846591433E-12}]
[null,null,"ICI",54896,"Chemical",3.107742352217216E-2,1.23,3.8225230932271759E-2]
[null,null,"Nishat mills",24192,"Textile",1.3695442834603411E-2,1.24,1.698234911490823E-2]
[null,null,"PTC",43703,"Telecom",2.4740903530120407E-2,1.0129999999999999,2.5062535276011971E-2]
[null,null,"PRL",1207,"Refinary",6.8330024393875317E-4,1.23,8.4045930004466641E-4]
[null,null,"Thal limited",3565,"Jute",2.0181983178472703E-3,0.34699999999999998,7.0031481629300276E-4]
[null,null,"Tri pack",17965,"Miscleneous",null,0.77200000000000002]
[null,null,"Total equity investments listed",{"$f":"SUM(D6:D29)","v":1766427}]
[null,null,"Total weighted average beta"," ",null,null,null,{"$f":"SUM(H6:H28)","v":1.0107658227031175}]
[null,null,"Total investments ",24370190]
[null,null,"Total no of shares",698225]
[null,null,"per share equity",{"$f":"D30/D33","v":2.5298822012961439}]
[null,null,"Meezan Per Share Price",19.28]
[null,null,"Weight of Equity",{"$f":"D34/D35","v":0.13121795649876264}]
[null,null,"Weighted Average Beta",{"$f":"D36*H31","v":0.1326306257538937}]

{"sheet":"Sheet1","index":9,"n_rows":1710,"n_cols":33,"rows_kept":1710,"cut":false,"hidden":false,"merged":[]}
["Home ",null,null,null,null,null,null,null,null,null,null,"Home ",null,null,null,null,null,null,null,null,null,null,"Home ",null,null,null,null,null,"Home "]
["News ",null,null,null,null,null,null,null,null,null,null,"News ",null,null,null,null,null,null,null,null,null,null,"News ",null,null,null,null,null,"News "]
[]
[]
["Top Headlines",null,null,null,null,null,null,null,null,null,null,"Top Headlines",null,null,null,null,null,null,null,null,null,null,"Top Headlines",null,null,null,null,null,"Top Headlines"]
["Most Popular",null,null,null,null,null,null,null,null,null,null,"Most Popular",null,null,null,null,null,null,null,null,null,null,"Most Popular",null,null,null,null,null,"Most Popular"]
["Exclusive",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,"Exclusive"]
["Worldwide",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,"Worldwide"]
["Regions",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,"Regions"]
["Markets",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,"Markets"]
["Industries",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,"Industries"]
["Economy",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,"Economy"]
["Politics",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,"Politics"]
["Law",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,"Law"]
["Environment",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,"Environment"]
["Science",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,"Science"]
["Opinion",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,"Opinion"]
["Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,"Muse: Arts, Culture & Spend"]
["Sports",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,"Sports"]
["Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,"Bloomberg Markets Magazine"]
["Leaders",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,"Leaders"]
["Entrepreneurs",null,null,null,null,null,null,null,null,null,null,"Entrepreneurs",null,null,null,null,null,null,null,null,null,null,"Entrepreneurs",null,null,null,null,null,"Entrepreneurs"]
["Market Data ",null,null,null,null,null,null,null,null,null,null,"Market Data ",null,null,null,null,null,null,null,null,null,null,"Market Data ",null,null,null,null,null,"Market Data "]
[]
[]
["Overview",null,null,null,null,null,null,null,null,null,null,"Overview",null,null,null,null,null,null,null,null,null,null,"Overview",null,null,null,null,null,"Overview"]
["Stocks",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,"Stocks"]
["Stock Futures",null,null,null,null,null,null,null,null,null,null,"Stock Futures",null,null,null,null,null,null,null,null,null,null,"Stock Futures",null,null,null,null,null,"Stock Futures"]
["Currencies",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,"Currencies"]
["Commodities",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,"Commodities"]
["Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,"Rates & Bonds"]
["ETFs",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,"ETFs"]
["Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,"Mutual Funds"]
["Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,"Economic Calendar"]
[]
["Forex Trading Videos",null,null,null,null,null,null,null,null,null,null,"Forex Trading Videos",null,null,null,null,null,null,null,null,null,null,"Forex Trading Videos",null,null,null,null,null,"Forex Trading Videos"]
["Personal Finance ",null,null,null,null,null,null,null,null,null,null,"Personal Finance ",null,null,null,null,null,null,null,null,null,null,"Personal Finance ",null,null,null,null,null,"Personal Finance "]
[]
[]
["News & Videos",null,null,null,null,null,null,null,null,null,null,"News & Videos",null,null,null,null,null,null,null,null,null,null,"News & Videos",null,null,null,null,null,"News & Videos"]
["Calculators",null,null,null,null,null,null,null,null,null,null,"Calculators",null,null,null,null,null,null,null,null,null,null,"Calculators",null,null,null,null,null,"Calculators"]
["Portfolios",null,null,null,null,null,null,null,null,null,null,"Portfolios",null,null,null,null,null,null,null,null,null,null,"Portfolios",null,null,null,null,null,"Portfolios"]
["TV ",null,null,null,null,null,null,null,null,null,null,"TV ",null,null,null,null,null,null,null,null,null,null,"TV ",null,null,null,null,null,"TV "]
[]
[]
["Live TV",null,null,null,null,null,null,null,null,null,null,"Live TV",null,null,null,null,null,null,null,null,null,null,"Live TV",null,null,null,null,null,"Live TV"]
["Shows",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,"Shows"]
["Schedules",null,null,null,null,null,null,null,null,null,null,"Schedules",null,null,null,null,null,null,null,null,null,null,"Schedules",null,null,null,null,null,"Schedules"]
["Channel Finder",null,null,null,null,null,null,null,null,null,null,"Channel Finder",null,null,null,null,null,null,null,null,null,null,"Channel Finder",null,null,null,null,null,"Channel Finder"]
[]
["The Mentor",null,null,null,null,null,null,null,null,null,null,"The Mentor",null,null,null,null,null,null,null,null,null,null,"The Mentor",null,null,null,null,null,"The Mentor"]
["Radio ",null,null,null,null,null,null,null,null,null,null,"Radio ",null,null,null,null,null,null,null,null,null,null,"Radio ",null,null,null,null,null,"Radio "]
[]
[]
["Live Radio",null,null,null,null,null,null,null,null,null,null,"Live Radio",null,null,null,null,null,null,null,null,null,null,"Live Radio",null,null,null,null,null,"Live Radio"]
["Shows",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,"Shows"]
["Schedule",null,null,null,null,null,null,null,null,null,null,"Schedule",null,null,null,null,null,null,null,null,null,null,"Schedule",null,null,null,null,null,"Schedule"]
["More ",null,null,null,null,null,null,null,null,null,null,"More ",null,null,null,null,null,null,null,null,null,null,"More ",null,null,null,null,null,"More "]
[]
[]
["Video",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,"Video"]
["Paul Kedrosky",null,null,null,null,null,null,null,null,null,null,"Paul Kedrosky",null,null,null,null,null,null,null,null,null,null,"Paul Kedrosky",null,null,null,null,null,"Paul Kedrosky"]
["Podcasts",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,"Podcasts"]
["Mobile Apps",null,null,null,null,null,null,null,null,null,null,"Mobile Apps",null,null,null,null,null,null,null,null,null,null,"Mobile Apps",null,null,null,null,null,"Mobile Apps"]
[]
["Businessweek.com",null,null,null,null,null,null,null,null,null,null,"Businessweek.com",null,null,null,null,null,null,null,null,null,null,"Businessweek.com",null,null,null,null,null,"Businessweek.com"]
["Leadership Connections",null,null,null,null,null,null,null,null,null,null,"Leadership Connections",null,null,null,null,null,null,null,null,null,null,"Leadership Connections",null,null,null,null,null,"Leadership Connections"]
[]
["Inside Bloomberg.com",null,null,null,null,null,null,null,null,null,null,"Inside Bloomberg.com",null,null,null,null,null,null,null,null,null,null,"Inside Bloomberg.com",null,null,null,null,null,"Inside Bloomberg.com"]
["Feedback",null,null,null,null,null,null,null,null,null,null,"Feedback",null,null,null,null,null,null,null,null,null,null,"Feedback",null,null,null,null,null,"Feedback"]
[]
["Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,"Bloomberg"]
[]
["Anywhere ",null,null,null,null,null,null,null,null,null,null,"Anywhere ",null,null,null,null,null,null,null,null,null,null,"Anywhere ",null,null,null,null,null,"Anywhere "]
["Professional ",null,null,null,null,null,null,null,null,null,null,"Professional ",null,null,null,null,null,null,null,null,null,null,"Professional ",null,null,null,null,null,"Professional "]
["Solutions ",null,null,null,null,null,null,null,null,null,null,"Solutions ",null,null,null,null,null,null,null,null,null,null,"Solutions ",null,null,null,null,null,"Solutions "]
["About ",null,null,null,null,null,null,null,null,null,null,"About ",null,null,null,null,null,null,null,null,null,null,"About ",null,null,null,null,null,"About "]
[]
["Last Update: 6:11 AM ET, Jan 31 ",null,null,null,null,null,null,null,null,null,null,"Last Update: 5:55 AM ET, Jan 31 ",null,null,null,null,null,null,null,null,null,null,"Last Update: 6:09 AM ET, Jan 31 ",null,null,null,null,null,"Last Update: 6:09 AM ET, Jan 31 "]
[-6.4700000000000001E-3,null,null,null,null,null,null,null,null,null,null,-1.0800000000000001E-2,null,null,null,null,null,null,null,null,null,null,-1.208E-2,null,null,null,null,null,-2.8490000000000001E-2]
["PRICE: 171.940 PKR",null,null,null,null,null,null,null,null,null,null,"PRICE: 208.820 PKR",null,null,null,null,null,null,null,null,null,null,"PRICE: 66.240 PKR",null,null,null,null,null,"PRICE: 226.780 PKR"]
[]
["Oil & Gas Development Co Ltd (OGDC:PA)",null,null,null,null,null,null,null,null,null,null,"Pakistan Petroleum Ltd (PPL:PA)",null,null,null,null,null,null,null,null,null,null,"Nishat Mills Ltd (NML:PA)",null,null,null,null,null,"MCB Bank Ltd (MCB:PA)"]
[]
["Industry: Oil Comp-Explor&Prodtn •  Karachi  • Currency: PKR",null,null,null,null,null,null,null,null,null,null,"Industry: Oil Comp-Integrated •  Karachi  • Currency: PKR",null,null,null,null,null,null,null,null,null,null,"Industry: Textile-Products •  Karachi  • Currency: PKR",null,null,null,null,null,"Industry: Commer Banks Non-US •  Karachi  • Currency: PKR"]
[]
["+ Add Security to your Watch List",null,null,null,null,null,null,null,null,null,null,"+ Add Security to your Watch List",null,null,null,null,null,null,null,null,null,null,"+ Add Security to your Watch List",null,null,null,null,null,"+ Add Security to your Watch List"]
[]
["Snapshot",null,null,null,null,null,null,null,null,null,null,"Snapshot",null,null,null,null,null,null,null,null,null,null,"Snapshot",null,null,null,null,null,"Snapshot"]
[]
["Summary",null,null,"INTRA-DAY INTERACTIVE CHART ",null,null,null,null,null,null,null,"Summary",null,null,"INTRA-DAY INTERACTIVE CHART ",null,null,null,null,null,null,null,"Summary",null,null,"INTRA-DAY INTERACTIVE CHART ",null,null,"Summary",null,null,"INTRA-DAY INTERACTIVE CHART "]
["Change","-1.120 (-0.647%)",null,"Intra-Day Chart for Oil & Gas Development Co Ltd (OGDC:PA)",null,null,null,null,null,null,null,"Change","-2.280 (-1.080%)",null,"Intra-Day Chart for Pakistan Petroleum Ltd (PPL:PA)",null,null,null,null,null,null,null,"Change","-0.810 (-1.208%)",null,"Intra-Day Chart for Nishat Mills Ltd (NML:PA)",null,null,"Change","-6.650 (-2.849%)",null,"Intra-Day Chart for MCB Bank Ltd (MCB:PA)"]
["Bid",169.5,null,null,null,null,null,null,null,null,null,"Bid",207.6,null,null,null,null,null,null,null,null,null,"Bid",66.25,null,null,null,null,"Bid",225.6]
["Ask",169.95,null,null,null,null,null,null,null,null,null,"Ask",207.75,null,null,null,null,null,null,null,null,null,"Ask",66.5,null,null,null,null,"Ask",226]
["Open",173.06,null,null,null,null,null,null,null,null,null,"Open",210.78,null,null,null,null,null,null,null,null,null,"Open",67.05,null,null,null,null,"Open",233.43]
["High",175.8,null,null,null,null,null,null,null,null,null,"High",216,null,null,null,null,null,null,null,null,null,"High",68.3,null,null,null,null,"High",237.6]
["Low",168.01,null,null,null,null,null,null,null,null,null,"Low",207,null,null,null,null,null,null,null,null,null,"Low",66,null,null,null,null,"Low",225]
["52-Week Range","185.00 - 114.10",null,null,null,null,null,null,null,null,null,"52-Week Range","229.75 - 143.38",null,null,null,null,null,null,null,null,null,"52-Week Range","71.89 - 40.81",null,null,null,null,"52-Week Range","250.48 - 173.04"]
["Volume",1811682,null,null,null,null,null,null,null,null,null,"Volume",1481097,null,null,null,null,null,null,null,null,null,"Volume",3406472,null,null,null,null,"Volume",2396614]
["1-Yr Return",0.54393999999999998,null,null,null,null,null,null,null,null,null,"1-Yr Return",0.35587999999999997,null,null,null,null,null,null,null,null,null,"1-Yr Return",0.24315999999999999,null,null,null,null,"1-Yr Return",0.23269999999999999]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Earnings",null,null,null,null,null,null,null,null,null,null,"Earnings",null,null,null,null,null,null,null,null,null,null,"Earnings",null,null,null,null,null,"Earnings"]
[]
["Earnings",null,null,"Fundamentals",null,null,null,null,null,null,null,"Earnings",null,null,"Fundamentals",null,null,null,null,null,null,null,"Earnings",null,null,"Fundamentals",null,null,"Earnings",null,null,"Fundamentals"]
["Earnings",13.76,null,"Shares (Millions)",4300.9279999999999,null,null,null,null,null,null,"Earnings",19.516999999999999,null,"Shares (Millions)",1194.9780000000001,null,null,null,null,null,null,"Earnings",29.52,null,"Shares (Millions)",351.6,null,"Earnings",20.382000000000001,null,"Shares (Millions)",760.21500000000003]
["Price/Earnings (Trailing)",12.496,null,"Market Cap (Millions)",739501.6,null,null,null,null,null,null,"Price/Earnings (Trailing)",9.548,null,"Market Cap (Millions)",249535.4,null,null,null,null,null,null,"Price/Earnings (Trailing)","N.A.",null,"Market Cap (Millions)",23289.97,null,"Price/Earnings (Trailing)",10.938000000000001,null,"Market Cap (Millions)",172401.5]
["Relative P/E",1.1419999999999999,null,"ROE",41.738,null,null,null,null,null,null,"Relative P/E",0.872,null,"ROE",32.624000000000002,null,null,null,null,null,null,"Relative P/E","N.A.",null,"ROE",26.088000000000001,null,"Relative P/E",0.999,null,"ROE",24.178000000000001]
[null,null,null,"Last Dividend Reported","N.A. Interim",null,null,null,null,null,null,null,null,null,"Last Dividend Reported","N.A. Interim",null,null,null,null,null,null,null,null,null,"Last Dividend Reported","2.500 Regular Cash",null,null,null,null,"Last Dividend Reported","3.000 3rd Interim"]
[null,null,null,"Dividend Yield (ttm)",3.53,null,null,null,null,null,null,null,null,null,"Dividend Yield (ttm)",3.61,null,null,null,null,null,null,null,null,null,"Dividend Yield (ttm)",3.774,null,null,null,null,"Dividend Yield (ttm)",5.1689999999999996]
[null,null,null,"Relative Dividend Yield",0.77400000000000002,null,null,null,null,null,null,null,null,null,"Relative Dividend Yield",0.79200000000000004,null,null,null,null,null,null,null,null,null,"Relative Dividend Yield",0.82799999999999996,null,null,null,null,"Relative Dividend Yield",1.133]
[null,null,null,"90-Day Volatility",15.58,null,null,null,null,null,null,null,null,null,"90-Day Volatility",20.721,null,null,null,null,null,null,null,null,null,"90-Day Volatility",30.623999999999999,null,null,null,null,"90-Day Volatility",22.794]
[null,null,null,"Beta vs. KSE100",1.0660000000000001,null,null,null,null,null,null,null,null,null,"Beta vs. KSE100",0.89600000000000002,null,null,null,null,null,null,null,null,null,"Beta vs. KSE100",1.2589999999999999,null,null,null,null,"Beta vs. KSE100",1.256]
[]
["Interactive Chart",null,null,null,null,null,null,null,null,null,null,"Interactive Chart",null,null,null,null,null,null,null,null,null,null,"Interactive Chart",null,null,null,null,null,"Interactive Chart"]
[]
["Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET.",null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET.",null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET.",null,null,null,null,null,"Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET."]
[]
["Company News",null,null,null,null,null,null,null,null,null,null,"Company News",null,null,null,null,null,null,null,null,null,null,"Company News",null,null,null,null,null,"Company News"]
[]
["BP Sells Pakistan Assets to China UEG for $775 Million ",null,null,null,null,null,null,null,null,null,null,"Pakistan Stocks: Habib Bank, MCB Bank, Pakistan Petroleum ",null,null,null,null,null,null,null,null,null,null,"Pakistan Floods Limit Possibility of Credit Rating Upgrade, Moody's Says ",null,null,null,null,null,"Lawai Says Pakistan Central Bank Should Not Raise Key Rate "]
["BP Declines OGDC, PPL Joint Bid for Pakistan Oil Fields ",null,null,null,null,null,null,null,null,null,null,"BP Sells Pakistan Assets to China UEG for $775 Million ",null,null,null,null,null,null,null,null,null,null,"Toyota, Unilever Pakistan Say Floods May Sap Growth ",null,null,null,null,null,"Pakistan Stocks: Habib Bank, MCB Bank, Pakistan Petroleum "]
["Russia Approves Extra Spending on Exxon’s Sakhalin-1 ",null,null,null,null,null,null,null,null,null,null,"BP Declines OGDC, PPL Joint Bid for Pakistan Oil Fields ",null,null,null,null,null,null,null,null,null,null,"Cotton Futures Rise as Pakistan Flood Curbs Output; Orange Juice Advances ",null,null,null,null,null,"MCB Bank Plans Expansion in Pakistan, Abroad, Ignoring Domestic Slowdown "]
["Pakistan Oil & Gas First-Quarter Profit Rises 39% on Higher Fuel Prices ",null,null,null,null,null,null,null,null,null,null,"Pakistan Petroleum Full-Year Profit Falls on Fire, Failed Exploration Well ",null,null,null,null,null,null,null,null,null,null,"Taliban's Ties to Times Square Car-Bomb Plot May Spark Wider Pakistan War ",null,null,null,null,null,"National Bank of Pakistan, Rivals to See Net Fall as Rates Rise, Raza Says "]
[]
["More OGDC News",null,null,null,null,null,null,null,null,null,null,"More PPL News",null,null,null,null,null,null,null,null,null,null,"More NML News",null,null,null,null,null,"More MCB News"]
[]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,"Advertisement"]
[]
["Company Profile",null,null,null,null,null,null,null,null,null,null,"Company Profile",null,null,null,null,null,null,null,null,null,null,"Company Profile",null,null,null,null,null,"Company Profile"]
[]
["Oil & Gas Development Co. Ltd. explores and develops oil and natural gas properties in Pakistan.",null,null,null,null,null,null,null,null,null,null,"Pakistan Petroleum Ltd. specializes in the exploration and production of crude oil and natural gas. The Company also sells liquefied petroleum gas and condensates.",null,null,null,null,null,null,null,null,null,null,"Nishat Mills Limited is a textile manufacturing company. The Company spins, combs, weaves, bleaches, dyes, prints, and buys and sells yarn, linen, other cloth, and other goods. Nishat Mill's products and fabrics are made from raw cotton and synthetic fiber. The Company also owns a power plant that generates, accumulates, distributes, and supplies electricity.",null,null,null,null,null,"MCB Bank Ltd. is a full service commercial bank. The Bank offers a wide range of financial products and advice for personal and corporate customers, including online banking services."]
[]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,"Advertisement"]
[]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,"Advertisement"]
[]
["Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Sponsored Links",null,null,null,null,null,"Sponsored Links"]
[]
["Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Sponsored Links",null,null,null,null,null,"Sponsored Links"]
[]
[]
["Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,"Bloomberg"]
["Rate this Page",null,null,null,null,null,null,null,null,null,null,"Rate this Page",null,null,null,null,null,null,null,null,null,null,"Rate this Page",null,null,null,null,null,"Rate this Page"]
[]
["News",null,null,null,null,null,null,null,null,null,null,"News",null,null,null,null,null,null,null,null,null,null,"News",null,null,null,null,null,"News"]
[]
["Exclusive",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,"Exclusive"]
["Worldwide",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,"Worldwide"]
["Regions",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,"Regions"]
["Markets",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,"Markets"]
["Industries",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,"Industries"]
["Economy",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,"Economy"]
["Politics",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,"Politics"]
["Law",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,"Law"]
["Environment",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,"Environment"]
["Science",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,"Science"]
["Opinion",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,"Opinion"]
["Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,"Muse: Arts, Culture & Spend"]
["Sports",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,"Sports"]
[]
["Market Data",null,null,null,null,null,null,null,null,null,null,"Market Data",null,null,null,null,null,null,null,null,null,null,"Market Data",null,null,null,null,null,"Market Data"]
[]
["Stocks",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,"Stocks"]
["Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,"Rates & Bonds"]
["Currencies",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,"Currencies"]
["Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,"Mutual Funds"]
["ETFs",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,"ETFs"]
["Commodities",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,"Commodities"]
["Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,"Economic Calendar"]
[]
["Personal Finance",null,null,null,null,null,null,null,null,null,null,"Personal Finance",null,null,null,null,null,null,null,null,null,null,"Personal Finance",null,null,null,null,null,"Personal Finance"]
["TV",null,null,null,null,null,null,null,null,null,null,"TV",null,null,null,null,null,null,null,null,null,null,"TV",null,null,null,null,null,"TV"]
["Radio",null,null,null,null,null,null,null,null,null,null,"Radio",null,null,null,null,null,null,null,null,null,null,"Radio",null,null,null,null,null,"Radio"]
["Video",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,"Video"]
["Podcasts",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,"Podcasts"]
["Personalities",null,null,null,null,null,null,null,null,null,null,"Personalities",null,null,null,null,null,null,null,null,null,null,"Personalities",null,null,null,null,null,"Personalities"]
["Keene On Demand",null,null,null,null,null,null,null,null,null,null,"Keene On Demand",null,null,null,null,null,null,null,null,null,null,"Keene On Demand",null,null,null,null,null,"Keene On Demand"]
["Mobile",null,null,null,null,null,null,null,null,null,null,"Mobile",null,null,null,null,null,null,null,null,null,null,"Mobile",null,null,null,null,null,"Mobile"]
["Leaders",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,"Leaders"]
["Technology",null,null,null,null,null,null,null,null,null,null,"Technology",null,null,null,null,null,null,null,null,null,null,"Technology",null,null,null,null,null,"Technology"]
[]
["More from Bloomberg",null,null,null,null,null,null,null,null,null,null,"More from Bloomberg",null,null,null,null,null,null,null,null,null,null,"More from Bloomberg",null,null,null,null,null,"More from Bloomberg"]
[]
["Bloomberg Businessweek",null,null,null,null,null,null,null,null,null,null,"Bloomberg Businessweek",null,null,null,null,null,null,null,null,null,null,"Bloomberg Businessweek",null,null,null,null,null,"Bloomberg Businessweek"]
["Business Exchange",null,null,null,null,null,null,null,null,null,null,"Business Exchange",null,null,null,null,null,null,null,null,null,null,"Business Exchange",null,null,null,null,null,"Business Exchange"]
["BloombergNow on Twitter",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Twitter",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Twitter",null,null,null,null,null,"BloombergNow on Twitter"]
["BloombergNow on Facebook",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Facebook",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Facebook",null,null,null,null,null,"BloombergNow on Facebook"]
["Bloomberg Briefs",null,null,null,null,null,null,null,null,null,null,"Bloomberg Briefs",null,null,null,null,null,null,null,null,null,null,"Bloomberg Briefs",null,null,null,null,null,"Bloomberg Briefs"]
["Bloomberg Government",null,null,null,null,null,null,null,null,null,null,"Bloomberg Government",null,null,null,null,null,null,null,null,null,null,"Bloomberg Government",null,null,null,null,null,"Bloomberg Government"]
["日本語サイト",null,null,null,null,null,null,null,null,null,null,"日本語サイト",null,null,null,null,null,null,null,null,null,null,"日本語サイト",null,null,null,null,null,"日本語サイト"]
["Bloomberg Law",null,null,null,null,null,null,null,null,null,null,"Bloomberg Law",null,null,null,null,null,null,null,null,null,null,"Bloomberg Law",null,null,null,null,null,"Bloomberg Law"]
["Bloomberg Link",null,null,null,null,null,null,null,null,null,null,"Bloomberg Link",null,null,null,null,null,null,null,null,null,null,"Bloomberg Link",null,null,null,null,null,"Bloomberg Link"]
["Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,"Bloomberg Markets Magazine"]
["Bloomberg New Energy Finance",null,null,null,null,null,null,null,null,null,null,"Bloomberg New Energy Finance",null,null,null,null,null,null,null,null,null,null,"Bloomberg New Energy Finance",null,null,null,null,null,"Bloomberg New Energy Finance"]
["Bloomberg Open Symbology",null,null,null,null,null,null,null,null,null,null,"Bloomberg Open Symbology",null,null,null,null,null,null,null,null,null,null,"Bloomberg Open Symbology",null,null,null,null,null,"Bloomberg Open Symbology"]
["Bloomberg Press",null,null,null,null,null,null,null,null,null,null,"Bloomberg Press",null,null,null,null,null,null,null,null,null,null,"Bloomberg Press",null,null,null,null,null,"Bloomberg Press"]
["Bloomberg Sports",null,null,null,null,null,null,null,null,null,null,"Bloomberg Sports",null,null,null,null,null,null,null,null,null,null,"Bloomberg Sports",null,null,null,null,null,"Bloomberg Sports"]
["Bloomberg UTV",null,null,null,null,null,null,null,null,null,null,"Bloomberg UTV",null,null,null,null,null,null,null,null,null,null,"Bloomberg UTV",null,null,null,null,null,"Bloomberg UTV"]
[]
["Company",null,null,null,null,null,null,null,null,null,null,"Company",null,null,null,null,null,null,null,null,null,null,"Company",null,null,null,null,null,"Company"]
[]
["About Bloomberg",null,null,null,null,null,null,null,null,null,null,"About Bloomberg",null,null,null,null,null,null,null,null,null,null,"About Bloomberg",null,null,null,null,null,"About Bloomberg"]
["Solutions",null,null,null,null,null,null,null,null,null,null,"Solutions",null,null,null,null,null,null,null,null,null,null,"Solutions",null,null,null,null,null,"Solutions"]
["Careers",null,null,null,null,null,null,null,null,null,null,"Careers",null,null,null,null,null,null,null,null,null,null,"Careers",null,null,null,null,null,"Careers"]
["Contact Us",null,null,null,null,null,null,null,null,null,null,"Contact Us",null,null,null,null,null,null,null,null,null,null,"Contact Us",null,null,null,null,null,"Contact Us"]
["Press Room",null,null,null,null,null,null,null,null,null,null,"Press Room",null,null,null,null,null,null,null,null,null,null,"Press Room",null,null,null,null,null,"Press Room"]
["Help",null,null,null,null,null,null,null,null,null,null,"Help",null,null,null,null,null,null,null,null,null,null,"Help",null,null,null,null,null,"Help"]
["Sitemap",null,null,null,null,null,null,null,null,null,null,"Sitemap",null,null,null,null,null,null,null,null,null,null,"Sitemap",null,null,null,null,null,"Sitemap"]
["Trademarks",null,null,null,null,null,null,null,null,null,null,"Trademarks",null,null,null,null,null,null,null,null,null,null,"Trademarks",null,null,null,null,null,"Trademarks"]
["Feedback",null,null,null,null,null,null,null,null,null,null,"Feedback",null,null,null,null,null,null,null,null,null,null,"Feedback",null,null,null,null,null,"Feedback"]
[]
["©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising",null,null,null,null,null,null,null,null,null,null,"©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising",null,null,null,null,null,null,null,null,null,null,"©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising",null,null,null,null,null,"©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising"]
["Unless indicated otherwise, intraday market data is at least 15 minutes delayed.",null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise, intraday market data is at least 15 minutes delayed.",null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise, intraday market data is at least 15 minutes delayed.",null,null,null,null,null,"Unless indicated otherwise, intraday market data is at least 15 minutes delayed."]
["PTC",null,null,null,null,null,null,null,null,null,null,"POL"]
["Home ",null,null,null,null,null,null,null,null,null,null,"Home ",null,null,null,null,null,null,null,null,null,null,"Home ",null,null,null,null,null,"Home "]
["News ",null,null,null,null,null,null,null,null,null,null,"News ",null,null,null,null,null,null,null,null,null,null,"News ",null,null,null,null,null,"News "]
[]
[]
["Top Headlines",null,null,null,null,null,null,null,null,null,null,"Top Headlines",null,null,null,null,null,null,null,null,null,null,"Top Headlines",null,null,null,null,null,"Top Headlines"]
["Most Popular",null,null,null,null,null,null,null,null,null,null,"Most Popular",null,null,null,null,null,null,null,null,null,null,"Most Popular",null,null,null,null,null,"Most Popular"]
["Exclusive",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,"Exclusive"]
["Worldwide",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,"Worldwide"]
["Regions",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,"Regions"]
["Markets",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,"Markets"]
["Industries",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,"Industries"]
["Economy",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,"Economy"]
["Politics",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,"Politics"]
["Law",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,"Law"]
["Environment",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,"Environment"]
["Science",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,"Science"]
["Opinion",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,"Opinion"]
["Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,"Muse: Arts, Culture & Spend"]
["Sports",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,"Sports"]
["Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,"Bloomberg Markets Magazine"]
["Leaders",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,"Leaders"]
["Entrepreneurs",null,null,null,null,null,null,null,null,null,null,"Entrepreneurs",null,null,null,null,null,null,null,null,null,null,"Entrepreneurs",null,null,null,null,null,"Entrepreneurs"]
["Market Data ",null,null,null,null,null,null,null,null,null,null,"Market Data ",null,null,null,null,null,null,null,null,null,null,"Market Data ",null,null,null,null,null,"Market Data "]
[]
[]
["Overview",null,null,null,null,null,null,null,null,null,null,"Overview",null,null,null,null,null,null,null,null,null,null,"Overview",null,null,null,null,null,"Overview"]
["Stocks",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,"Stocks"]
["Stock Futures",null,null,null,null,null,null,null,null,null,null,"Stock Futures",null,null,null,null,null,null,null,null,null,null,"Stock Futures",null,null,null,null,null,"Stock Futures"]
["Currencies",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,"Currencies"]
["Commodities",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,"Commodities"]
["Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,"Rates & Bonds"]
["ETFs",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,"ETFs"]
["Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,"Mutual Funds"]
["Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,"Economic Calendar"]
[]
["Forex Trading Videos",null,null,null,null,null,null,null,null,null,null,"Forex Trading Videos",null,null,null,null,null,null,null,null,null,null,"Forex Trading Videos",null,null,null,null,null,"Forex Trading Videos"]
["Personal Finance ",null,null,null,null,null,null,null,null,null,null,"Personal Finance ",null,null,null,null,null,null,null,null,null,null,"Personal Finance ",null,null,null,null,null,"Personal Finance "]
[]
[]
["News & Videos",null,null,null,null,null,null,null,null,null,null,"News & Videos",null,null,null,null,null,null,null,null,null,null,"News & Videos",null,null,null,null,null,"News & Videos"]
["Calculators",null,null,null,null,null,null,null,null,null,null,"Calculators",null,null,null,null,null,null,null,null,null,null,"Calculators",null,null,null,null,null,"Calculators"]
["Portfolios",null,null,null,null,null,null,null,null,null,null,"Portfolios",null,null,null,null,null,null,null,null,null,null,"Portfolios",null,null,null,null,null,"Portfolios"]
["TV ",null,null,null,null,null,null,null,null,null,null,"TV ",null,null,null,null,null,null,null,null,null,null,"TV ",null,null,null,null,null,"TV "]
[]
[]
["Live TV",null,null,null,null,null,null,null,null,null,null,"Live TV",null,null,null,null,null,null,null,null,null,null,"Live TV",null,null,null,null,null,"Live TV"]
["Shows",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,"Shows"]
["Schedules",null,null,null,null,null,null,null,null,null,null,"Schedules",null,null,null,null,null,null,null,null,null,null,"Schedules",null,null,null,null,null,"Schedules"]
["Channel Finder",null,null,null,null,null,null,null,null,null,null,"Channel Finder",null,null,null,null,null,null,null,null,null,null,"Channel Finder",null,null,null,null,null,"Channel Finder"]
[]
["The Mentor",null,null,null,null,null,null,null,null,null,null,"The Mentor",null,null,null,null,null,null,null,null,null,null,"The Mentor",null,null,null,null,null,"The Mentor"]
["Radio ",null,null,null,null,null,null,null,null,null,null,"Radio ",null,null,null,null,null,null,null,null,null,null,"Radio ",null,null,null,null,null,"Radio "]
[]
[]
["Live Radio",null,null,null,null,null,null,null,null,null,null,"Live Radio",null,null,null,null,null,null,null,null,null,null,"Live Radio",null,null,null,null,null,"Live Radio"]
["Shows",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,"Shows"]
["Schedule",null,null,null,null,null,null,null,null,null,null,"Schedule",null,null,null,null,null,null,null,null,null,null,"Schedule",null,null,null,null,null,"Schedule"]
["More ",null,null,null,null,null,null,null,null,null,null,"More ",null,null,null,null,null,null,null,null,null,null,"More ",null,null,null,null,null,"More "]
[]
[]
["Video",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,"Video"]
["Paul Kedrosky",null,null,null,null,null,null,null,null,null,null,"Paul Kedrosky",null,null,null,null,null,null,null,null,null,null,"Paul Kedrosky",null,null,null,null,null,"Paul Kedrosky"]
["Podcasts",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,"Podcasts"]
["Mobile Apps",null,null,null,null,null,null,null,null,null,null,"Mobile Apps",null,null,null,null,null,null,null,null,null,null,"Mobile Apps",null,null,null,null,null,"Mobile Apps"]
[]
["Businessweek.com",null,null,null,null,null,null,null,null,null,null,"Businessweek.com",null,null,null,null,null,null,null,null,null,null,"Businessweek.com",null,null,null,null,null,"Businessweek.com"]
["Leadership Connections",null,null,null,null,null,null,null,null,null,null,"Leadership Connections",null,null,null,null,null,null,null,null,null,null,"Leadership Connections",null,null,null,null,null,"Leadership Connections"]
[]
["Inside Bloomberg.com",null,null,null,null,null,null,null,null,null,null,"Inside Bloomberg.com",null,null,null,null,null,null,null,null,null,null,"Inside Bloomberg.com",null,null,null,null,null,"Inside Bloomberg.com"]
["Feedback",null,null,null,null,null,null,null,null,null,null,"Feedback",null,null,null,null,null,null,null,null,null,null,"Feedback",null,null,null,null,null,"Feedback"]
[]
["Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,"Bloomberg"]
[]
["Anywhere ",null,null,null,null,null,null,null,null,null,null,"Anywhere ",null,null,null,null,null,null,null,null,null,null,"Anywhere ",null,null,null,null,null,"Anywhere "]
["Professional ",null,null,null,null,null,null,null,null,null,null,"Professional ",null,null,null,null,null,null,null,null,null,null,"Professional ",null,null,null,null,null,"Professional "]
["Solutions ",null,null,null,null,null,null,null,null,null,null,"Solutions ",null,null,null,null,null,null,null,null,null,null,"Solutions ",null,null,null,null,null,"Solutions "]
["About ",null,null,null,null,null,null,null,null,null,null,"About ",null,null,null,null,null,null,null,null,null,null,"About ",null,null,null,null,null,"About "]
[]
["Last Update: 6:00 AM ET, Jan 31 ",null,null,null,null,null,null,null,null,null,null,"Last Update: 6:24 AM ET, Jan 31 ",null,null,null,null,null,null,null,null,null,null,"Last Update: 5:55 AM ET, Jan 31 ",null,null,null,null,null,"Last Update: 5:55 AM ET, Jan 31 "]
[-3.1269999999999999E-2,null,null,null,null,null,null,null,null,null,null,-1.259E-2,null,null,null,null,null,null,null,null,null,null,-2.2899999999999999E-3,null,null,null,null,null,-2.2839999999999999E-2]
["PRICE: 18.590 PKR",null,null,null,null,null,null,null,null,null,null,"PRICE: 324.770 PKR",null,null,null,null,null,null,null,null,null,null,"PRICE: 152.420 PKR",null,null,null,null,null,"PRICE: 92.850 PKR"]
[]
["Pakistan Telecommunication Co Ltd (PTC:PA)",null,null,null,null,null,null,null,null,null,null,"Pakistan Oilfields Ltd (POL:PA)",null,null,null,null,null,null,null,null,null,null,"Fauji Fertilizer Co Ltd (FFC:PA)",null,null,null,null,null,"Adamjee Insurance Co Ltd (AICL:PA)"]
[]
["Industry: Telecom Services •  Karachi  • Currency: PKR",null,null,null,null,null,null,null,null,null,null,"Industry: Petrochemicals •  Karachi  • Currency: PKR",null,null,null,null,null,null,null,null,null,null,"Industry: Agricultural Chemicals •  Karachi  • Currency: PKR",null,null,null,null,null,"Industry: Multi-line Insurance •  Karachi  • Currency: PKR"]
[]
["+ Add Security to your Watch List",null,null,null,null,null,null,null,null,null,null,"+ Add Security to your Watch List",null,null,null,null,null,null,null,null,null,null,"+ Add Security to your Watch List",null,null,null,null,null,"+ Add Security to your Watch List"]
[]
["Snapshot",null,null,null,null,null,null,null,null,null,null,"Snapshot",null,null,null,null,null,null,null,null,null,null,"Snapshot",null,null,null,null,null,"Snapshot"]
[]
["Summary",null,null,"INTRA-DAY INTERACTIVE CHART ",null,null,null,null,null,null,null,"Summary",null,null,"INTRA-DAY INTERACTIVE CHART ",null,null,null,null,null,null,null,"Summary",null,null,"INTRA-DAY INTERACTIVE CHART ",null,null,"Summary",null,null,"INTRA-DAY INTERACTIVE CHART "]
["Change","-0.600 (-3.127%)",null,"Intra-Day Chart for Pakistan Telecommunication Co Ltd (PTC:PA)",null,null,null,null,null,null,null,"Change","-4.140 (-1.259%)",null,"Intra-Day Chart for Pakistan Oilfields Ltd (POL:PA)",null,null,null,null,null,null,null,"Change","-0.350 (-0.229%)",null,"Intra-Day Chart for Fauji Fertilizer Co Ltd (FFC:PA)",null,null,"Change","-2.170 (-2.284%)",null,"Intra-Day Chart for Adamjee Insurance Co Ltd (AICL:PA)"]
["Bid",18.260000000000002,null,null,null,null,null,null,null,null,null,"Bid",322.25,null,null,null,null,null,null,null,null,null,"Bid",151.80000000000001,null,null,null,null,"Bid",92.4]
["Ask",18.399999999999999,null,null,null,null,null,null,null,null,null,"Ask",322.79000000000002,null,null,null,null,null,null,null,null,null,"Ask",152,null,null,null,null,"Ask",92.75]
["Open",19.190000000000001,null,null,null,null,null,null,null,null,null,"Open",328.91,null,null,null,null,null,null,null,null,null,"Open",152.77000000000001,null,null,null,null,"Open",95.02]
["High",19.600000000000001,null,null,null,null,null,null,null,null,null,"High",337.33,null,null,null,null,null,null,null,null,null,"High",154.9,null,null,null,null,"High",96.4]
["Low",18.2,null,null,null,null,null,null,null,null,null,"Low",321.5,null,null,null,null,null,null,null,null,null,"Low",151.80000000000001,null,null,null,null,"Low",92.11]
["52-Week Range","22.49 - 16.50",null,null,null,null,null,null,null,null,null,"52-Week Range","341.50 - 207.90",null,null,null,null,null,null,null,null,null,"52-Week Range","157.85 - 101.10",null,null,null,null,"52-Week Range","118.91 - 63.05"]
["Volume",7403137,null,null,null,null,null,null,null,null,null,"Volume",3516069,null,null,null,null,null,null,null,null,null,"Volume",1881021,null,null,null,null,"Volume",433231]
["1-Yr Return",2.8549999999999999E-2,null,null,null,null,null,null,null,null,null,"1-Yr Return",0.55245999999999995,null,null,null,null,null,null,null,null,null,"1-Yr Return",0.61916000000000004,null,null,null,null,"1-Yr Return",-0.1147]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Earnings",null,null,null,null,null,null,null,null,null,null,"Earnings",null,null,null,null,null,null,null,null,null,null,"Earnings",null,null,null,null,null,"Earnings"]
[]
["Earnings",null,null,"Fundamentals",null,null,null,null,null,null,null,"Earnings",null,null,"Fundamentals",null,null,null,null,null,null,null,"Earnings",null,null,"Fundamentals",null,null,"Earnings",null,null,"Fundamentals"]
["Earnings",2.2999999999999998,null,"Shares (Millions)",3774,null,null,null,null,null,null,"Earnings",34.340000000000003,null,"Shares (Millions)",236.54599999999999,null,null,null,null,null,null,"Earnings",12.88,null,"Shares (Millions)",678.52700000000004,null,"Earnings",19.736000000000001,null,"Shares (Millions)",123.705]
["Price/Earnings (Trailing)",8.5280000000000005,null,"Market Cap (Millions)",94809,null,null,null,null,null,null,"Price/Earnings (Trailing)",8.5289999999999999,null,"Market Cap (Millions)",76823.02,null,null,null,null,null,null,"Price/Earnings (Trailing)","N.A.",null,"Market Cap (Millions)",103421.1,null,"Price/Earnings (Trailing)",33.564,null,"Market Cap (Millions)",11485.97]
["Relative P/E",0.77900000000000003,null,"ROE",11.013,null,null,null,null,null,null,"Relative P/E",0.77900000000000003,null,"ROE",27.573,null,null,null,null,null,null,"Relative P/E","N.A.",null,"ROE",63.884999999999998,null,"Relative P/E",3.0670000000000002,null,"ROE",25.276]
[null,null,null,"Last Dividend Reported","1.750 Interim",null,null,null,null,null,null,null,null,null,"Last Dividend Reported","10.000 Interim",null,null,null,null,null,null,null,null,null,"Last Dividend Reported","3.500 Regular Cash",null,null,null,null,"Last Dividend Reported","1.000 Interim"]
[null,null,null,"Dividend Yield (ttm)",9.5109999999999992,null,null,null,null,null,null,null,null,null,"Dividend Yield (ttm)",7.9,null,null,null,null,null,null,null,null,null,"Dividend Yield (ttm)",8.3879999999999999,null,null,null,null,"Dividend Yield (ttm)",2.548]
[null,null,null,"Relative Dividend Yield",2.0859999999999999,null,null,null,null,null,null,null,null,null,"Relative Dividend Yield",1.732,null,null,null,null,null,null,null,null,null,"Relative Dividend Yield",1.839,null,null,null,null,"Relative Dividend Yield",0.55900000000000005]
[null,null,null,"90-Day Volatility",18.667000000000002,null,null,null,null,null,null,null,null,null,"90-Day Volatility",26.552,null,null,null,null,null,null,null,null,null,"90-Day Volatility",20.998999999999999,null,null,null,null,"90-Day Volatility",33.381]
[null,null,null,"Beta vs. KSE100",1.034,null,null,null,null,null,null,null,null,null,"Beta vs. KSE100",1.0820000000000001,null,null,null,null,null,null,null,null,null,"Beta vs. KSE100",0.79500000000000004,null,null,null,null,"Beta vs. KSE100",1.637]
[]
["Interactive Chart",null,null,null,null,null,null,null,null,null,null,"Interactive Chart",null,null,null,null,null,null,null,null,null,null,"Interactive Chart",null,null,null,null,null,"Interactive Chart"]
[]
["Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET.",null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET.",null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET.",null,null,null,null,null,"Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET."]
[]
["Company News",null,null,null,null,null,null,null,null,null,null,"Company News",null,null,null,null,null,null,null,null,null,null,"Company News",null,null,null,null,null,"Company News"]
[]
["Lebanon to Triple Internet Speed With New Intercontinental Cable ",null,null,null,null,null,null,null,null,null,null,"Pakistan Oilfields Profit Rises 57% on Higher Output ",null,null,null,null,null,null,null,null,null,null,"Fauji Fertilizer's Second-Quarter Net Rises on Higher Pakistan Urea Sales ",null,null,null,null,null,"Latest AICL Press Releases »"]
["Pakistan Telecommunication's First-Quarter Profit Falls as Revenue Drops ",null,null,null,null,null,null,null,null,null,null,"Pakistan Stocks: Habib Bank, MCB Bank, Pakistan Petroleum ",null,null,null,null,null,null,null,null,null,null,"Fauji Fertilizer First-Quarter Profit Rises on Higher Pakistan Urea Prices "]
["Pakistan Telecom Net Profit Increases on Higher Dividend, Interest Income ",null,null,null,null,null,null,null,null,null,null,"Pakistan Oilfields' First-Quarter Net Profit Rises on Higher Fuel Prices ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertisement"]
["Pakistan Telecom Plans to Expand Network of Broadband Users to 3 Million ",null,null,null,null,null,null,null,null,null,null,"Pakistan Oilfields Net Income Advances to $27 Million on Higher Production ",null,null,null,null,null,null,null,null,null,null,"More FFC News"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company Profile"]
["More PTC News",null,null,null,null,null,null,null,null,null,null,"More POL News",null,null,null,null,null,null,null,null,null,null,"Advertisement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adamjee Insurance Company Ltd. underwrites insurance. The Company offers fire, marine, automobile, engineering, and miscellaneous coverages. The engineering coverage includes contractor's all risk, plant and machinery, electronic equipment and machinery insurance, and excise and customs, maintenance, and performance bonds. Miscellaneous includes health, accident, and liability."]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,null,null,null,null,null,"Company Profile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertisement"]
["Company Profile",null,null,null,null,null,null,null,null,null,null,"Company Profile",null,null,null,null,null,null,null,null,null,null,"Fauji Fertilizer Company Limited manufactures, purchases and markets fertilizers."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertisement"]
["Pakistan Telecommunication Company Limited provides fixed line domestic and international telephone services, telex, telegraph, fax and leased circuit services in Pakistan. The Company owns all public exchanges, the nationwide network of local telephone lines, principal long distance transmission facilities and international telephone gateways in Pakistan.",null,null,null,null,null,null,null,null,null,null,"Pakistan Oil Fields Limited specializes in the exploration, drilling, production and transmission of petroleum. The Company also markets Liquified Petroleum Gas (LPG).",null,null,null,null,null,null,null,null,null,null,"Advertisement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
[]
["Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Sponsored Links",null,null,null,null,null,"Bloomberg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate this Page"]
["Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,"News"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate this Page"]
["Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exclusive"]
["Rate this Page",null,null,null,null,null,null,null,null,null,null,"Rate this Page",null,null,null,null,null,null,null,null,null,null,"News",null,null,null,null,null,"Worldwide"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regions"]
["News",null,null,null,null,null,null,null,null,null,null,"News",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,"Markets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,"Industries"]
["Exclusive",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,"Economy"]
["Worldwide",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,"Politics"]
["Regions",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,"Law"]
["Markets",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,"Environment"]
["Industries",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,"Science"]
["Economy",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,"Opinion"]
["Politics",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,"Muse: Arts, Culture & Spend"]
["Law",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,"Sports"]
["Environment",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,null,null,null,null,null,"Opinion"]
["Science",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,"Market Data"]
["Opinion",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,null,null,null,null,null,"Sports"]
["Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stocks"]
["Sports",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,null,null,null,null,null,"Market Data",null,null,null,null,null,"Rates & Bonds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Currencies"]
["Market Data",null,null,null,null,null,null,null,null,null,null,"Market Data",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,"Mutual Funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,"ETFs"]
["Stocks",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,"Commodities"]
["Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,"Economic Calendar"]
["Currencies",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,null,null,null,null,null,"ETFs"]
["Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,"Personal Finance"]
["ETFs",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,"TV"]
["Commodities",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radio"]
["Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Personal Finance",null,null,null,null,null,"Video"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TV",null,null,null,null,null,"Podcasts"]
["Personal Finance",null,null,null,null,null,null,null,null,null,null,"Personal Finance",null,null,null,null,null,null,null,null,null,null,"Radio",null,null,null,null,null,"Personalities"]
["TV",null,null,null,null,null,null,null,null,null,null,"TV",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,"Keene On Demand"]
["Radio",null,null,null,null,null,null,null,null,null,null,"Radio",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,"Mobile"]
["Video",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,null,null,null,null,null,"Personalities",null,null,null,null,null,"Leaders"]
["Podcasts",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,null,null,null,null,null,"Keene On Demand",null,null,null,null,null,"Technology"]
["Personalities",null,null,null,null,null,null,null,null,null,null,"Personalities",null,null,null,null,null,null,null,null,null,null,"Mobile"]
["Keene On Demand",null,null,null,null,null,null,null,null,null,null,"Keene On Demand",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,"More from Bloomberg"]
["Mobile",null,null,null,null,null,null,null,null,null,null,"Mobile",null,null,null,null,null,null,null,null,null,null,"Technology"]
["Leaders",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bloomberg Businessweek"]
["Technology",null,null,null,null,null,null,null,null,null,null,"Technology",null,null,null,null,null,null,null,null,null,null,"More from Bloomberg",null,null,null,null,null,"Business Exchange"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BloombergNow on Twitter"]
["More from Bloomberg",null,null,null,null,null,null,null,null,null,null,"More from Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg Businessweek",null,null,null,null,null,"BloombergNow on Facebook"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Exchange",null,null,null,null,null,"Bloomberg Briefs"]
["Bloomberg Businessweek",null,null,null,null,null,null,null,null,null,null,"Bloomberg Businessweek",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Twitter",null,null,null,null,null,"Bloomberg Government"]
["Business Exchange",null,null,null,null,null,null,null,null,null,null,"Business Exchange",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Facebook",null,null,null,null,null,"日本語サイト"]
["BloombergNow on Twitter",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Twitter",null,null,null,null,null,null,null,null,null,null,"Bloomberg Briefs",null,null,null,null,null,"Bloomberg Law"]
["BloombergNow on Facebook",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Facebook",null,null,null,null,null,null,null,null,null,null,"Bloomberg Government",null,null,null,null,null,"Bloomberg Link"]
["Bloomberg Briefs",null,null,null,null,null,null,null,null,null,null,"Bloomberg Briefs",null,null,null,null,null,null,null,null,null,null,"日本語サイト",null,null,null,null,null,"Bloomberg Markets Magazine"]
["Bloomberg Government",null,null,null,null,null,null,null,null,null,null,"Bloomberg Government",null,null,null,null,null,null,null,null,null,null,"Bloomberg Law",null,null,null,null,null,"Bloomberg New Energy Finance"]
["日本語サイト",null,null,null,null,null,null,null,null,null,null,"日本語サイト",null,null,null,null,null,null,null,null,null,null,"Bloomberg Link",null,null,null,null,null,"Bloomberg Open Symbology"]
["Bloomberg Law",null,null,null,null,null,null,null,null,null,null,"Bloomberg Law",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,"Bloomberg Press"]
["Bloomberg Link",null,null,null,null,null,null,null,null,null,null,"Bloomberg Link",null,null,null,null,null,null,null,null,null,null,"Bloomberg New Energy Finance",null,null,null,null,null,"Bloomberg Sports"]
["Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Open Symbology",null,null,null,null,null,"Bloomberg UTV"]
["Bloomberg New Energy Finance",null,null,null,null,null,null,null,null,null,null,"Bloomberg New Energy Finance",null,null,null,null,null,null,null,null,null,null,"Bloomberg Press"]
["Bloomberg Open Symbology",null,null,null,null,null,null,null,null,null,null,"Bloomberg Open Symbology",null,null,null,null,null,null,null,null,null,null,"Bloomberg Sports",null,null,null,null,null,"Company"]
["Bloomberg Press",null,null,null,null,null,null,null,null,null,null,"Bloomberg Press",null,null,null,null,null,null,null,null,null,null,"Bloomberg UTV"]
["Bloomberg Sports",null,null,null,null,null,null,null,null,null,null,"Bloomberg Sports",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"About Bloomberg"]
["Bloomberg UTV",null,null,null,null,null,null,null,null,null,null,"Bloomberg UTV",null,null,null,null,null,null,null,null,null,null,"Company",null,null,null,null,null,"Solutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Careers"]
["Company",null,null,null,null,null,null,null,null,null,null,"Company",null,null,null,null,null,null,null,null,null,null,"About Bloomberg",null,null,null,null,null,"Contact Us"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solutions",null,null,null,null,null,"Press Room"]
["About Bloomberg",null,null,null,null,null,null,null,null,null,null,"About Bloomberg",null,null,null,null,null,null,null,null,null,null,"Careers",null,null,null,null,null,"Help"]
["Solutions",null,null,null,null,null,null,null,null,null,null,"Solutions",null,null,null,null,null,null,null,null,null,null,"Contact Us",null,null,null,null,null,"Sitemap"]
["Careers",null,null,null,null,null,null,null,null,null,null,"Careers",null,null,null,null,null,null,null,null,null,null,"Press Room",null,null,null,null,null,"Trademarks"]
["Contact Us",null,null,null,null,null,null,null,null,null,null,"Contact Us",null,null,null,null,null,null,null,null,null,null,"Help",null,null,null,null,null,"Feedback"]
["Press Room",null,null,null,null,null,null,null,null,null,null,"Press Room",null,null,null,null,null,null,null,null,null,null,"Sitemap"]
["Help",null,null,null,null,null,null,null,null,null,null,"Help",null,null,null,null,null,null,null,null,null,null,"Trademarks",null,null,null,null,null,"©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising"]
["Sitemap",null,null,null,null,null,null,null,null,null,null,"Sitemap",null,null,null,null,null,null,null,null,null,null,"Feedback",null,null,null,null,null,"Unless indicated otherwise, intraday market data is at least 15 minutes delayed."]
["Trademarks",null,null,null,null,null,null,null,null,null,null,"Trademarks"]
["Feedback",null,null,null,null,null,null,null,null,null,null,"Feedback",null,null,null,null,null,null,null,null,null,null,"©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise, intraday market data is at least 15 minutes delayed."]
["©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising",null,null,null,null,null,null,null,null,null,null,"©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising"]
["Unless indicated otherwise, intraday market data is at least 15 minutes delayed.",null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise, intraday market data is at least 15 minutes delayed."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home ",null,null,null,null,null,"Home "]
["Home ",null,null,null,null,null,null,null,null,null,null,"Home ",null,null,null,null,null,null,null,null,null,null,"News ",null,null,null,null,null,"News "]
["News ",null,null,null,null,null,null,null,null,null,null,"News "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top Headlines",null,null,null,null,null,"Top Headlines"]
["Top Headlines",null,null,null,null,null,null,null,null,null,null,"Top Headlines",null,null,null,null,null,null,null,null,null,null,"Most Popular",null,null,null,null,null,"Most Popular"]
["Most Popular",null,null,null,null,null,null,null,null,null,null,"Most Popular",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,"Exclusive"]
["Exclusive",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,"Worldwide"]
["Worldwide",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,"Regions"]
["Regions",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,"Markets"]
["Markets",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,"Industries"]
["Industries",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,"Economy"]
["Economy",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,"Politics"]
["Politics",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,"Law"]
["Law",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,"Environment"]
["Environment",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,"Science"]
["Science",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,"Opinion"]
["Opinion",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,"Muse: Arts, Culture & Spend"]
["Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,"Sports"]
["Sports",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,"Bloomberg Markets Magazine"]
["Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,"Leaders"]
["Leaders",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,null,null,null,null,null,"Entrepreneurs",null,null,null,null,null,"Entrepreneurs"]
["Entrepreneurs",null,null,null,null,null,null,null,null,null,null,"Entrepreneurs",null,null,null,null,null,null,null,null,null,null,"Market Data ",null,null,null,null,null,"Market Data "]
["Market Data ",null,null,null,null,null,null,null,null,null,null,"Market Data "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overview",null,null,null,null,null,"Overview"]
["Overview",null,null,null,null,null,null,null,null,null,null,"Overview",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,"Stocks"]
["Stocks",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,null,null,null,null,null,"Stock Futures",null,null,null,null,null,"Stock Futures"]
["Stock Futures",null,null,null,null,null,null,null,null,null,null,"Stock Futures",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,"Currencies"]
["Currencies",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,"Commodities"]
["Commodities",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,"Rates & Bonds"]
["Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,"ETFs"]
["ETFs",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,"Mutual Funds"]
["Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,"Economic Calendar"]
["Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Economic Calendar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forex Trading Videos",null,null,null,null,null,"Forex Trading Videos"]
["Forex Trading Videos",null,null,null,null,null,null,null,null,null,null,"Forex Trading Videos",null,null,null,null,null,null,null,null,null,null,"Personal Finance ",null,null,null,null,null,"Personal Finance "]
["Personal Finance ",null,null,null,null,null,null,null,null,null,null,"Personal Finance "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"News & Videos",null,null,null,null,null,"News & Videos"]
["News & Videos",null,null,null,null,null,null,null,null,null,null,"News & Videos",null,null,null,null,null,null,null,null,null,null,"Calculators",null,null,null,null,null,"Calculators"]
["Calculators",null,null,null,null,null,null,null,null,null,null,"Calculators",null,null,null,null,null,null,null,null,null,null,"Portfolios",null,null,null,null,null,"Portfolios"]
["Portfolios",null,null,null,null,null,null,null,null,null,null,"Portfolios",null,null,null,null,null,null,null,null,null,null,"TV ",null,null,null,null,null,"TV "]
["TV ",null,null,null,null,null,null,null,null,null,null,"TV "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Live TV",null,null,null,null,null,"Live TV"]
["Live TV",null,null,null,null,null,null,null,null,null,null,"Live TV",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,"Shows"]
["Shows",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,null,null,null,null,null,"Schedules",null,null,null,null,null,"Schedules"]
["Schedules",null,null,null,null,null,null,null,null,null,null,"Schedules",null,null,null,null,null,null,null,null,null,null,"Channel Finder",null,null,null,null,null,"Channel Finder"]
["Channel Finder",null,null,null,null,null,null,null,null,null,null,"Channel Finder"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The Mentor",null,null,null,null,null,"The Mentor"]
["The Mentor",null,null,null,null,null,null,null,null,null,null,"The Mentor",null,null,null,null,null,null,null,null,null,null,"Radio ",null,null,null,null,null,"Radio "]
["Radio ",null,null,null,null,null,null,null,null,null,null,"Radio "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Live Radio",null,null,null,null,null,"Live Radio"]
["Live Radio",null,null,null,null,null,null,null,null,null,null,"Live Radio",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,"Shows"]
["Shows",null,null,null,null,null,null,null,null,null,null,"Shows",null,null,null,null,null,null,null,null,null,null,"Schedule",null,null,null,null,null,"Schedule"]
["Schedule",null,null,null,null,null,null,null,null,null,null,"Schedule",null,null,null,null,null,null,null,null,null,null,"More ",null,null,null,null,null,"More "]
["More ",null,null,null,null,null,null,null,null,null,null,"More "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,"Video"]
["Video",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,null,null,null,null,null,"Paul Kedrosky",null,null,null,null,null,"Paul Kedrosky"]
["Paul Kedrosky",null,null,null,null,null,null,null,null,null,null,"Paul Kedrosky",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,"Podcasts"]
["Podcasts",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,null,null,null,null,null,"Mobile Apps",null,null,null,null,null,"Mobile Apps"]
["Mobile Apps",null,null,null,null,null,null,null,null,null,null,"Mobile Apps"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Businessweek.com",null,null,null,null,null,"Businessweek.com"]
["Businessweek.com",null,null,null,null,null,null,null,null,null,null,"Businessweek.com",null,null,null,null,null,null,null,null,null,null,"Leadership Connections",null,null,null,null,null,"Leadership Connections"]
["Leadership Connections",null,null,null,null,null,null,null,null,null,null,"Leadership Connections"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inside Bloomberg.com",null,null,null,null,null,"Inside Bloomberg.com"]
["Inside Bloomberg.com",null,null,null,null,null,null,null,null,null,null,"Inside Bloomberg.com",null,null,null,null,null,null,null,null,null,null,"Feedback",null,null,null,null,null,"Feedback"]
["Feedback",null,null,null,null,null,null,null,null,null,null,"Feedback"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,"Bloomberg"]
["Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anywhere ",null,null,null,null,null,"Anywhere "]
["Anywhere ",null,null,null,null,null,null,null,null,null,null,"Anywhere ",null,null,null,null,null,null,null,null,null,null,"Professional ",null,null,null,null,null,"Professional "]
["Professional ",null,null,null,null,null,null,null,null,null,null,"Professional ",null,null,null,null,null,null,null,null,null,null,"Solutions ",null,null,null,null,null,"Solutions "]
["Solutions ",null,null,null,null,null,null,null,null,null,null,"Solutions ",null,null,null,null,null,null,null,null,null,null,"About ",null,null,null,null,null,"About "]
["About ",null,null,null,null,null,null,null,null,null,null,"About "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Last Update: 5:55 AM ET, Jan 31 ",null,null,null,null,null,"Last Update: 5:55 AM ET, Jan 31 "]
["Last Update: 6:01 AM ET, Jan 31 ",null,null,null,null,null,null,null,null,null,null,"Last Update: 6:24 AM ET, Jan 31 ",null,null,null,null,null,null,null,null,null,null,3.5400000000000002E-3,null,null,null,null,null,-6.0499999999999998E-3]
[-4.13E-3,null,null,null,null,null,null,null,null,null,null,-1.925E-2,null,null,null,null,null,null,null,null,null,null,"PRICE: 212.820 PKR",null,null,null,null,null,"PRICE: 29.550 PKR"]
["PRICE: 41.020 PKR",null,null,null,null,null,null,null,null,null,null,"PRICE: 72.340 PKR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engro Corp Ltd/Pakistan (ENGRO:PA)",null,null,null,null,null,"DG Khan Cement Co Ltd (DGKC:PA)"]
["Fauji Fertilizer Bin Qasim Ltd (FFBL:PA)",null,null,null,null,null,null,null,null,null,null,"Lucky Cement Ltd (LUCK:PA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industry: Agricultural Chemicals •  Karachi  • Currency: PKR",null,null,null,null,null,"Industry: Bldg Prod-Cement/Aggreg •  Karachi  • Currency: PKR"]
["Industry: Agricultural Chemicals •  Karachi  • Currency: PKR",null,null,null,null,null,null,null,null,null,null,"Industry: Bldg Prod-Cement/Aggreg •  Karachi  • Currency: PKR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"+ Add Security to your Watch List",null,null,null,null,null,"+ Add Security to your Watch List"]
["+ Add Security to your Watch List",null,null,null,null,null,null,null,null,null,null,"+ Add Security to your Watch List"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Snapshot",null,null,null,null,null,"Snapshot"]
["Snapshot",null,null,null,null,null,null,null,null,null,null,"Snapshot"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary",null,null,"INTRA-DAY INTERACTIVE CHART ",null,null,"Summary",null,null,"INTRA-DAY INTERACTIVE CHART "]
["Summary",null,null,"INTRA-DAY INTERACTIVE CHART ",null,null,null,null,null,null,null,"Summary",null,null,"INTRA-DAY INTERACTIVE CHART ",null,null,null,null,null,null,null,"Change","0.750 (0.354%)",null,"Intra-Day Chart for Engro Corp Ltd/Pakistan (ENGRO:PA)",null,null,"Change","-0.180 (-0.605%)",null,"Intra-Day Chart for DG Khan Cement Co Ltd (DGKC:PA)"]
["Change","-0.170 (-0.413%)",null,"Intra-Day Chart for Fauji Fertilizer Bin Qasim Ltd (FFBL:PA)",null,null,null,null,null,null,null,"Change","-1.420 (-1.925%)",null,"Intra-Day Chart for Lucky Cement Ltd (LUCK:PA)",null,null,null,null,null,null,null,"Bid",212.7,null,null,null,null,"Bid",29.5]
["Bid",41.01,null,null,null,null,null,null,null,null,null,"Bid",71.61,null,null,null,null,null,null,null,null,null,"Ask",212.9,null,null,null,null,"Ask",29.52]
["Ask",41.05,null,null,null,null,null,null,null,null,null,"Ask",71.8,null,null,null,null,null,null,null,null,null,"Open",212.07,null,null,null,null,"Open",29.73]
["Open",41.19,null,null,null,null,null,null,null,null,null,"Open",73.760000000000005,null,null,null,null,null,null,null,null,null,"High",218.51,null,null,null,null,"High",30.25]
["High",41.85,null,null,null,null,null,null,null,null,null,"High",75.25,null,null,null,null,null,null,null,null,null,"Low",211,null,null,null,null,"Low",29.31]
["Low",40.9,null,null,null,null,null,null,null,null,null,"Low",71,null,null,null,null,null,null,null,null,null,"52-Week Range","222.80 - 165.50",null,null,null,null,"52-Week Range","33.10 - 20.34"]
["52-Week Range","43.99 - 25.00",null,null,null,null,null,null,null,null,null,"52-Week Range","84.31 - 58.00",null,null,null,null,null,null,null,null,null,"Volume",5642435,null,null,null,null,"Volume",1948886]
["Volume",6690389,null,null,null,null,null,null,null,null,null,"Volume",2111186,null,null,null,null,null,null,null,null,null,"1-Yr Return",0.26118000000000002,null,null,null,null,"1-Yr Return",3.363E-2]
["1-Yr Return",0.52105999999999997,null,null,null,null,null,null,null,null,null,"1-Yr Return",6.6710000000000005E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Earnings",null,null,null,null,null,"Earnings"]
["Earnings",null,null,null,null,null,null,null,null,null,null,"Earnings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Earnings",null,null,"Fundamentals",null,null,"Earnings",null,null,"Fundamentals"]
["Earnings",null,null,"Fundamentals",null,null,null,null,null,null,null,"Earnings",null,null,"Fundamentals",null,null,null,null,null,null,null,"Earnings",12.308999999999999,null,"Shares (Millions)",327.73700000000002,null,"Earnings",0.84,null,"Shares (Millions)",365.09899999999999]
["Earnings",4.05,null,"Shares (Millions)",934.11,null,null,null,null,null,null,"Earnings",9.6999999999999993,null,"Shares (Millions)",323.375,null,null,null,null,null,null,"Price/Earnings (Trailing)",17.29,null,"Market Cap (Millions)",69748.95,null,"Price/Earnings (Trailing)","N.A.",null,"Market Cap (Millions)",10788.68]
["Price/Earnings (Trailing)",7.798,null,"Market Cap (Millions)",38317.19,null,null,null,null,null,null,"Price/Earnings (Trailing)",5.7320000000000002,null,"Market Cap (Millions)",23392.95,null,null,null,null,null,null,"Relative P/E",1.58,null,"ROE",16.355,null,"Relative P/E","N.A.",null,"ROE",1.143]
["Relative P/E",0.71299999999999997,null,"ROE",35.792000000000002,null,null,null,null,null,null,"Relative P/E",0.52400000000000002,null,"ROE",12.978999999999999,null,null,null,null,null,null,null,null,null,"Last Dividend Reported","2.000 2nd Interim",null,null,null,null,"Last Dividend Reported","1.407 Regular Cash"]
[null,null,null,"Last Dividend Reported","3.500 Final",null,null,null,null,null,null,null,null,null,"Last Dividend Reported","4.000 Regular Cash",null,null,null,null,null,null,null,null,null,"Dividend Yield (ttm)",2.734,null,null,null,null,"Dividend Yield (ttm)","N.A."]
[null,null,null,"Dividend Yield (ttm)",12.92,null,null,null,null,null,null,null,null,null,"Dividend Yield (ttm)",5.5709999999999997,null,null,null,null,null,null,null,null,null,"Relative Dividend Yield",0.6,null,null,null,null,"Relative Dividend Yield","N.A."]
[null,null,null,"Relative Dividend Yield",2.8330000000000002,null,null,null,null,null,null,null,null,null,"Relative Dividend Yield",1.222,null,null,null,null,null,null,null,null,null,"90-Day Volatility",22.08,null,null,null,null,"90-Day Volatility",32.118000000000002]
[null,null,null,"90-Day Volatility",25.47,null,null,null,null,null,null,null,null,null,"90-Day Volatility",25.701000000000001,null,null,null,null,null,null,null,null,null,"Beta vs. KSE100",1.1830000000000001,null,null,null,null,"Beta vs. KSE100",1.3640000000000001]
[null,null,null,"Beta vs. KSE100",0.79800000000000004,null,null,null,null,null,null,null,null,null,"Beta vs. KSE100",1.175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interactive Chart",null,null,null,null,null,"Interactive Chart"]
["Interactive Chart",null,null,null,null,null,null,null,null,null,null,"Interactive Chart"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET.",null,null,null,null,null,"Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET."]
["Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET.",null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company News",null,null,null,null,null,"Company News"]
["Company News",null,null,null,null,null,null,null,null,null,null,"Company News"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toyota, Unilever Pakistan Say Floods May Sap Growth ",null,null,null,null,null,"Thatta Cement Plans to Double Capacity as Pakistan, Overseas Demand Rises "]
["Pakistan Fauji Fertilizer Bin Qasim Profit Rises on High Prices ",null,null,null,null,null,null,null,null,null,null,"Pakistan’s Lucky Cement Profit Falls on Rising Costs ",null,null,null,null,null,null,null,null,null,null,"Pakistan's Engro Foods Plans to Expand Overseas, Start Ice Cream Exports ",null,null,null,null,null,"Pakistan's D.G. Khan Cement Starts Power Production to Save $4.74 Million "]
["Pakistan's Fauji Bin Qasim Profit Increases 88% to $10.7 Million on Prices ",null,null,null,null,null,null,null,null,null,null,"9 hours ago",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.G. Khan Cement Posts Third-Quarter Loss on Higher Taxes; Shares Decline "]
["Pakistan's Fauji Bin Qasim First-Quarter Profit Rises on Lower Loan Costs ",null,null,null,null,null,null,null,null,null,null,"Thatta Cement Plans to Double Capacity as Pakistan, Overseas Demand Rises ",null,null,null,null,null,null,null,null,null,null,"More ENGRO News"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"More DGKC News"]
["More FFBL News",null,null,null,null,null,null,null,null,null,null,"More LUCK News",null,null,null,null,null,null,null,null,null,null,"Advertisement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertisement"]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,null,null,null,null,null,"Company Profile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company Profile"]
["Company Profile",null,null,null,null,null,null,null,null,null,null,"Company Profile",null,null,null,null,null,null,null,null,null,null,"Engro Corporation Ltd. manufactures and markets fertilizers and plastics; generates electricity; and processes food. The Company produces nitrogenous, phosphatic and blended fertilizers; polyvinyl chloride resin; and industrial automation products; develops electricity generating plants; produces dairy foods; and operates a liquefied petroleum gas and liquid chemical terminal."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D.G. Khan Cement Company Limited manufactures and sells portland cement."]
["Fauji Fertilizer Bin Qasim Limited manufactures, purchases, and markets fertilizers. The Company produces Granular Urea and DAP. Fauji Fertilizer provides its products to farmers in Pakistan.",null,null,null,null,null,null,null,null,null,null,"Lucky Cement Limited manufactures and sells cement. The Company's cement brands include Lucky Gold Brand, Lucky Brand, Lucky Star Brand. Lucky Cement's main plant site is located at the District Lucky Marwat in the North West Frontier province of Pakistan.",null,null,null,null,null,null,null,null,null,null,"Advertisement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertisement"]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertisement"]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
["Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
["Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bloomberg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate this Page",null,null,null,null,null,"Bloomberg"]
["Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate this Page"]
["Rate this Page",null,null,null,null,null,null,null,null,null,null,"Rate this Page",null,null,null,null,null,null,null,null,null,null,"News"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"News"]
["News",null,null,null,null,null,null,null,null,null,null,"News",null,null,null,null,null,null,null,null,null,null,"Exclusive"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,"Exclusive"]
["Exclusive",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,"Worldwide"]
["Worldwide",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,"Regions"]
["Regions",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,"Markets"]
["Markets",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,"Industries"]
["Industries",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,"Economy"]
["Economy",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,"Politics"]
["Politics",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,"Law"]
["Law",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,"Environment"]
["Environment",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,"Science"]
["Science",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,"Opinion"]
["Opinion",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,"Muse: Arts, Culture & Spend"]
["Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sports"]
["Sports",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,null,null,null,null,null,"Market Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Data"]
["Market Data",null,null,null,null,null,null,null,null,null,null,"Market Data",null,null,null,null,null,null,null,null,null,null,"Stocks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,"Stocks"]
["Stocks",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,"Rates & Bonds"]
["Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,"Currencies"]
["Currencies",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,"Mutual Funds"]
["Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,"ETFs"]
["ETFs",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,"Commodities"]
["Commodities",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Calendar"]
["Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Personal Finance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TV",null,null,null,null,null,"Personal Finance"]
["Personal Finance",null,null,null,null,null,null,null,null,null,null,"Personal Finance",null,null,null,null,null,null,null,null,null,null,"Radio",null,null,null,null,null,"TV"]
["TV",null,null,null,null,null,null,null,null,null,null,"TV",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,"Radio"]
["Radio",null,null,null,null,null,null,null,null,null,null,"Radio",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,"Video"]
["Video",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,null,null,null,null,null,"Personalities",null,null,null,null,null,"Podcasts"]
["Podcasts",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,null,null,null,null,null,"Keene On Demand",null,null,null,null,null,"Personalities"]
["Personalities",null,null,null,null,null,null,null,null,null,null,"Personalities",null,null,null,null,null,null,null,null,null,null,"Mobile",null,null,null,null,null,"Keene On Demand"]
["Keene On Demand",null,null,null,null,null,null,null,null,null,null,"Keene On Demand",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,"Mobile"]
["Mobile",null,null,null,null,null,null,null,null,null,null,"Mobile",null,null,null,null,null,null,null,null,null,null,"Technology",null,null,null,null,null,"Leaders"]
["Leaders",null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology"]
["Technology",null,null,null,null,null,null,null,null,null,null,"Technology",null,null,null,null,null,null,null,null,null,null,"More from Bloomberg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"More from Bloomberg"]
["More from Bloomberg",null,null,null,null,null,null,null,null,null,null,"More from Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg Businessweek"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Exchange",null,null,null,null,null,"Bloomberg Businessweek"]
["Bloomberg Businessweek",null,null,null,null,null,null,null,null,null,null,"Bloomberg Businessweek",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Twitter",null,null,null,null,null,"Business Exchange"]
["Business Exchange",null,null,null,null,null,null,null,null,null,null,"Business Exchange",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Facebook",null,null,null,null,null,"BloombergNow on Twitter"]
["BloombergNow on Twitter",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Twitter",null,null,null,null,null,null,null,null,null,null,"Bloomberg Briefs",null,null,null,null,null,"BloombergNow on Facebook"]
["BloombergNow on Facebook",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Facebook",null,null,null,null,null,null,null,null,null,null,"Bloomberg Government",null,null,null,null,null,"Bloomberg Briefs"]
["Bloomberg Briefs",null,null,null,null,null,null,null,null,null,null,"Bloomberg Briefs",null,null,null,null,null,null,null,null,null,null,"日本語サイト",null,null,null,null,null,"Bloomberg Government"]
["Bloomberg Government",null,null,null,null,null,null,null,null,null,null,"Bloomberg Government",null,null,null,null,null,null,null,null,null,null,"Bloomberg Law",null,null,null,null,null,"日本語サイト"]
["日本語サイト",null,null,null,null,null,null,null,null,null,null,"日本語サイト",null,null,null,null,null,null,null,null,null,null,"Bloomberg Link",null,null,null,null,null,"Bloomberg Law"]
["Bloomberg Law",null,null,null,null,null,null,null,null,null,null,"Bloomberg Law",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,"Bloomberg Link"]
["Bloomberg Link",null,null,null,null,null,null,null,null,null,null,"Bloomberg Link",null,null,null,null,null,null,null,null,null,null,"Bloomberg New Energy Finance",null,null,null,null,null,"Bloomberg Markets Magazine"]
["Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Open Symbology",null,null,null,null,null,"Bloomberg New Energy Finance"]
["Bloomberg New Energy Finance",null,null,null,null,null,null,null,null,null,null,"Bloomberg New Energy Finance",null,null,null,null,null,null,null,null,null,null,"Bloomberg Press",null,null,null,null,null,"Bloomberg Open Symbology"]
["Bloomberg Open Symbology",null,null,null,null,null,null,null,null,null,null,"Bloomberg Open Symbology",null,null,null,null,null,null,null,null,null,null,"Bloomberg Sports",null,null,null,null,null,"Bloomberg Press"]
["Bloomberg Press",null,null,null,null,null,null,null,null,null,null,"Bloomberg Press",null,null,null,null,null,null,null,null,null,null,"Bloomberg UTV",null,null,null,null,null,"Bloomberg Sports"]
["Bloomberg Sports",null,null,null,null,null,null,null,null,null,null,"Bloomberg Sports",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bloomberg UTV"]
["Bloomberg UTV",null,null,null,null,null,null,null,null,null,null,"Bloomberg UTV",null,null,null,null,null,null,null,null,null,null,"Company"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company"]
["Company",null,null,null,null,null,null,null,null,null,null,"Company",null,null,null,null,null,null,null,null,null,null,"About Bloomberg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solutions",null,null,null,null,null,"About Bloomberg"]
["About Bloomberg",null,null,null,null,null,null,null,null,null,null,"About Bloomberg",null,null,null,null,null,null,null,null,null,null,"Careers",null,null,null,null,null,"Solutions"]
["Solutions",null,null,null,null,null,null,null,null,null,null,"Solutions",null,null,null,null,null,null,null,null,null,null,"Contact Us",null,null,null,null,null,"Careers"]
["Careers",null,null,null,null,null,null,null,null,null,null,"Careers",null,null,null,null,null,null,null,null,null,null,"Press Room",null,null,null,null,null,"Contact Us"]
["Contact Us",null,null,null,null,null,null,null,null,null,null,"Contact Us",null,null,null,null,null,null,null,null,null,null,"Help",null,null,null,null,null,"Press Room"]
["Press Room",null,null,null,null,null,null,null,null,null,null,"Press Room",null,null,null,null,null,null,null,null,null,null,"Sitemap",null,null,null,null,null,"Help"]
["Help",null,null,null,null,null,null,null,null,null,null,"Help",null,null,null,null,null,null,null,null,null,null,"Trademarks",null,null,null,null,null,"Sitemap"]
["Sitemap",null,null,null,null,null,null,null,null,null,null,"Sitemap",null,null,null,null,null,null,null,null,null,null,"Feedback",null,null,null,null,null,"Trademarks"]
["Trademarks",null,null,null,null,null,null,null,null,null,null,"Trademarks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedback"]
["Feedback",null,null,null,null,null,null,null,null,null,null,"Feedback",null,null,null,null,null,null,null,null,null,null,"©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise, intraday market data is at least 15 minutes delayed.",null,null,null,null,null,"©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising"]
["©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising",null,null,null,null,null,null,null,null,null,null,"©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise, intraday market data is at least 15 minutes delayed."]
["Unless indicated otherwise, intraday market data is at least 15 minutes delayed.",null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise, intraday market data is at least 15 minutes delayed.",null,null,null,null,null,null,null,null,null,null,"Home "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"News "]
[]
["Home ",null,null,null,null,null,null,null,null,null,null,"Home "]
["News ",null,null,null,null,null,null,null,null,null,null,"News ",null,null,null,null,null,null,null,null,null,null,"Top Headlines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most Popular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exclusive"]
["Top Headlines",null,null,null,null,null,null,null,null,null,null,"Top Headlines",null,null,null,null,null,null,null,null,null,null,"Worldwide"]
["Most Popular",null,null,null,null,null,null,null,null,null,null,"Most Popular",null,null,null,null,null,null,null,null,null,null,"Regions"]
["Exclusive",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,null,null,null,null,null,"Markets"]
["Worldwide",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,null,null,null,null,null,"Industries"]
["Regions",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,null,null,null,null,null,"Economy"]
["Markets",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,null,null,null,null,null,"Politics"]
["Industries",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,null,null,null,null,null,"Law"]
["Economy",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,null,null,null,null,null,"Environment"]
["Politics",null,null,null,null,null,null,null,null,null,null,"Politics",null,null,null,null,null,null,null,null,null,null,"Science"]
["Law",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,null,null,null,null,null,"Opinion"]
["Environment",null,null,null,null,null,null,null,null,null,null,"Environment",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend"]
["Science",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,null,null,null,null,null,"Sports"]
["Opinion",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine"]
["Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Leaders"]
["Sports",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,null,null,null,null,null,"Entrepreneurs"]
["Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Market Data "]
["Leaders",null,null,null,null,null,null,null,null,null,null,"Leaders"]
["Entrepreneurs",null,null,null,null,null,null,null,null,null,null,"Entrepreneurs"]
["Market Data ",null,null,null,null,null,null,null,null,null,null,"Market Data ",null,null,null,null,null,null,null,null,null,null,"Overview"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stocks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock Futures"]
["Overview",null,null,null,null,null,null,null,null,null,null,"Overview",null,null,null,null,null,null,null,null,null,null,"Currencies"]
["Stocks",null,null,null,null,null,null,null,null,null,null,"Stocks",null,null,null,null,null,null,null,null,null,null,"Commodities"]
["Stock Futures",null,null,null,null,null,null,null,null,null,null,"Stock Futures",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds"]
["Currencies",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,null,null,null,null,null,"ETFs"]
["Commodities",null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,null,null,null,null,null,"Mutual Funds"]
["Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Economic Calendar"]
["ETFs",null,null,null,null,null,null,null,null,null,null,"ETFs"]
["Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Forex Trading Videos"]
["Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Personal Finance "]
[]
["Forex Trading Videos",null,null,null,null,null,null,null,null,null,null,"Forex Trading Videos"]
["Personal Finance ",null,null,null,null,null,null,null,null,null,null,"Personal Finance ",null,null,null,null,null,null,null,null,null,null,"News & Videos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculators"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portfolios"]
["News & Videos",null,null,null,null,null,null,null,null,null,null,"News & Videos",null,null,null,null,null,null,null,null,null,null,"TV "]
["Calculators",null,null,null,null,null,null,null,null,null,null,"Calculators"]
["Portfolios",null,null,null,null,null,null,null,null,null,null,"Portfolios"]
["TV ",null,null,null,null,null,null,null,null,null,null,"TV ",null,null,null,null,null,null,null,null,null,null,"Live TV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedules"]
["Live TV",null,null,null,null,null,null,null,null,null,null,"Live TV",null,null,null,null,null,null,null,null,null,null,"Channel Finder"]
["Shows",null,null,null,null,null,null,null,null,null,null,"Shows"]
["Schedules",null,null,null,null,null,null,null,null,null,null,"Schedules",null,null,null,null,null,null,null,null,null,null,"The Mentor"]
["Channel Finder",null,null,null,null,null,null,null,null,null,null,"Channel Finder",null,null,null,null,null,null,null,null,null,null,"Radio "]
[]
["The Mentor",null,null,null,null,null,null,null,null,null,null,"The Mentor"]
["Radio ",null,null,null,null,null,null,null,null,null,null,"Radio ",null,null,null,null,null,null,null,null,null,null,"Live Radio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule"]
["Live Radio",null,null,null,null,null,null,null,null,null,null,"Live Radio",null,null,null,null,null,null,null,null,null,null,"More "]
["Shows",null,null,null,null,null,null,null,null,null,null,"Shows"]
["Schedule",null,null,null,null,null,null,null,null,null,null,"Schedule"]
["More ",null,null,null,null,null,null,null,null,null,null,"More ",null,null,null,null,null,null,null,null,null,null,"Video"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paul Kedrosky"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Podcasts"]
["Video",null,null,null,null,null,null,null,null,null,null,"Video",null,null,null,null,null,null,null,null,null,null,"Mobile Apps"]
["Paul Kedrosky",null,null,null,null,null,null,null,null,null,null,"Paul Kedrosky"]
["Podcasts",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,null,null,null,null,null,"Businessweek.com"]
["Mobile Apps",null,null,null,null,null,null,null,null,null,null,"Mobile Apps",null,null,null,null,null,null,null,null,null,null,"Leadership Connections"]
[]
["Businessweek.com",null,null,null,null,null,null,null,null,null,null,"Businessweek.com",null,null,null,null,null,null,null,null,null,null,"Inside Bloomberg.com"]
["Leadership Connections",null,null,null,null,null,null,null,null,null,null,"Leadership Connections",null,null,null,null,null,null,null,null,null,null,"Feedback"]
[]
["Inside Bloomberg.com",null,null,null,null,null,null,null,null,null,null,"Inside Bloomberg.com",null,null,null,null,null,null,null,null,null,null,"Bloomberg"]
["Feedback",null,null,null,null,null,null,null,null,null,null,"Feedback"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anywhere "]
["Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,null,null,null,null,null,"Professional "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solutions "]
["Anywhere ",null,null,null,null,null,null,null,null,null,null,"Anywhere ",null,null,null,null,null,null,null,null,null,null,"About "]
["Professional ",null,null,null,null,null,null,null,null,null,null,"Professional "]
["Solutions ",null,null,null,null,null,null,null,null,null,null,"Solutions ",null,null,null,null,null,null,null,null,null,null,"Last Update: 5:56 AM ET, Jan 31 "]
["About ",null,null,null,null,null,null,null,null,null,null,"About ",null,null,null,null,null,null,null,null,null,null,-2.759E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRICE: 11.280 PKR"]
["Last Update: 5:55 AM ET, Jan 31 ",null,null,null,null,null,null,null,null,null,null,"Last Update: 5:55 AM ET, Jan 31 "]
[-1.899E-2,null,null,null,null,null,null,null,null,null,null,-2.1499999999999998E-2,null,null,null,null,null,null,null,null,null,null,"Azgard Nine Ltd (ANL:PA)"]
["PRICE: 8.780 PKR",null,null,null,null,null,null,null,null,null,null,"PRICE: 67.350 PKR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industry: Textile-Products •  Karachi  • Currency: PKR"]
["Bank of Punjab/Pakistan (BOP:PA)",null,null,null,null,null,null,null,null,null,null,"United Bank Ltd/Pakistan (UBL:PA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"+ Add Security to your Watch List"]
["Industry: Commer Banks Non-US •  Karachi  • Currency: PKR",null,null,null,null,null,null,null,null,null,null,"Industry: Regional Banks-Non US •  Karachi  • Currency: PKR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Snapshot"]
["+ Add Security to your Watch List",null,null,null,null,null,null,null,null,null,null,"+ Add Security to your Watch List"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary",null,null,"INTRA-DAY INTERACTIVE CHART "]
["Snapshot",null,null,null,null,null,null,null,null,null,null,"Snapshot",null,null,null,null,null,null,null,null,null,null,"Change","-0.320 (-2.759%)",null,"Intra-Day Chart for Azgard Nine Ltd (ANL:PA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bid",11.21]
["Summary",null,null,"INTRA-DAY INTERACTIVE CHART ",null,null,null,null,null,null,null,"Summary",null,null,"INTRA-DAY INTERACTIVE CHART ",null,null,null,null,null,null,null,"Ask",11.25]
["Change","-0.170 (-1.899%)",null,"Intra-Day Chart for Bank of Punjab/Pakistan (BOP:PA)",null,null,null,null,null,null,null,"Change","-1.480 (-2.150%)",null,"Intra-Day Chart for United Bank Ltd/Pakistan (UBL:PA)",null,null,null,null,null,null,null,"Open",11.65]
["Bid",8.73,null,null,null,null,null,null,null,null,null,"Bid",67.11,null,null,null,null,null,null,null,null,null,"High",11.95]
["Ask",8.75,null,null,null,null,null,null,null,null,null,"Ask",67.48,null,null,null,null,null,null,null,null,null,"Low",11.2]
["Open",8.9499999999999993,null,null,null,null,null,null,null,null,null,"Open",68.8,null,null,null,null,null,null,null,null,null,"52-Week Range","22.79 - 8.55"]
["High",9.17,null,null,null,null,null,null,null,null,null,"High",69.95,null,null,null,null,null,null,null,null,null,"Volume",5258293]
["Low",8.6999999999999993,null,null,null,null,null,null,null,null,null,"Low",67,null,null,null,null,null,null,null,null,null,"1-Yr Return",-0.46893000000000001]
["52-Week Range","20.60 - 7.35",null,null,null,null,null,null,null,null,null,"52-Week Range","70.65 - 49.00"]
["Volume",1725544,null,null,null,null,null,null,null,null,null,"Volume",936408]
["1-Yr Return",-0.50922000000000001,null,null,null,null,null,null,null,null,null,"1-Yr Return",0.2127]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Earnings"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Earnings",null,null,"Fundamentals"]
["Earnings",null,null,null,null,null,null,null,null,null,null,"Earnings",null,null,null,null,null,null,null,null,null,null,"Earnings",3.35,null,"Shares (Millions)",449.34899999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price/Earnings (Trailing)",38.896000000000001,null,"Market Cap (Millions)",5068.6620000000003]
["Earnings",null,null,"Fundamentals",null,null,null,null,null,null,null,"Earnings",null,null,"Fundamentals",null,null,null,null,null,null,null,"Relative P/E",3.5539999999999998,null,"ROE",11.753]
["Earnings",-19.07,null,"Shares (Millions)",528.79700000000003,null,null,null,null,null,null,"Earnings",7.782,null,"Shares (Millions)",1224.18,null,null,null,null,null,null,null,null,null,"Last Dividend Reported","0.914 Regular Cash"]
["Price/Earnings (Trailing)","N.A.",null,"Market Cap (Millions)",4642.8410000000003,null,null,null,null,null,null,"Price/Earnings (Trailing)",7.5949999999999998,null,"Market Cap (Millions)",82448.5,null,null,null,null,null,null,null,null,null,"Dividend Yield (ttm)","N.A."]
["Relative P/E","N.A.",null,"ROE",-88.7,null,null,null,null,null,null,"Relative P/E",0.69399999999999995,null,"ROE",16.943999999999999,null,null,null,null,null,null,null,null,null,"Relative Dividend Yield","N.A."]
[null,null,null,"Last Dividend Reported","0.333 Regular Cash",null,null,null,null,null,null,null,null,null,"Last Dividend Reported","1.000 Interim",null,null,null,null,null,null,null,null,null,"90-Day Volatility",47.468000000000004]
[null,null,null,"Dividend Yield (ttm)","N.A.",null,null,null,null,null,null,null,null,null,"Dividend Yield (ttm)",4.859,null,null,null,null,null,null,null,null,null,"Beta vs. KSE100",1.4670000000000001]
[null,null,null,"Relative Dividend Yield","N.A.",null,null,null,null,null,null,null,null,null,"Relative Dividend Yield",1.0660000000000001]
[null,null,null,"90-Day Volatility",34.828000000000003,null,null,null,null,null,null,null,null,null,"90-Day Volatility",22.411000000000001,null,null,null,null,null,null,"Interactive Chart"]
[null,null,null,"Beta vs. KSE100",1.5169999999999999,null,null,null,null,null,null,null,null,null,"Beta vs. KSE100",1.1080000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET."]
["Interactive Chart",null,null,null,null,null,null,null,null,null,null,"Interactive Chart"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company News"]
["Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET.",null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latest ANL Press Releases »"]
["Company News",null,null,null,null,null,null,null,null,null,null,"Company News"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertisement"]
["Pakistan's Bank of Punjab Former CEO Hamesh Khan to Be Extradited Tomorrow ",null,null,null,null,null,null,null,null,null,null,"Pakistan United Bank's Quarterly Profit Rises After Lower Loan Provisions "]
[null,null,null,null,null,null,null,null,null,null,null,"Pakistan's United Bank Second-Quarter Profit Rises 30% on Lower Provisions ",null,null,null,null,null,null,null,null,null,null,"Company Profile"]
["More BOP News",null,null,null,null,null,null,null,null,null,null,"Pakistan's United Bank's Profit Little Changed as Bad Debt Provisions Rise "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azgard Nine Limited manufactures and exports textile products such as denim fabrics, and apparel. The Company also manufactures and sells urea and phosphatic fertilizers from its fertilizer plants."]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"More UBL News"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertisement"]
["Company Profile",null,null,null,null,null,null,null,null,null,null,"Advertisement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertisement"]
["The Bank of Punjab (Pakistan) operates under the status of a scheduled bank in Pakistan. The bank provides commercial bank services.",null,null,null,null,null,null,null,null,null,null,"Company Profile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"United Bank Ltd. provides commercial banking and related services. The Bank offers a wide range of banking and financial services, including brokerage services."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
["Advertisement",null,null,null,null,null,null,null,null,null,null,"Advertisement"]
[]
["Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Advertisement",null,null,null,null,null,null,null,null,null,null,"Bloomberg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate this Page"]
["Sponsored Links",null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"News"]
[null,null,null,null,null,null,null,null,null,null,null,"Sponsored Links"]
["Bloomberg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exclusive"]
["Rate this Page",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worldwide"]
[null,null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,null,null,null,null,null,null,null,null,null,"Regions"]
["News",null,null,null,null,null,null,null,null,null,null,"Rate this Page",null,null,null,null,null,null,null,null,null,null,"Markets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industries"]
["Exclusive",null,null,null,null,null,null,null,null,null,null,"News",null,null,null,null,null,null,null,null,null,null,"Economy"]
["Worldwide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Politics"]
["Regions",null,null,null,null,null,null,null,null,null,null,"Exclusive",null,null,null,null,null,null,null,null,null,null,"Law"]
["Markets",null,null,null,null,null,null,null,null,null,null,"Worldwide",null,null,null,null,null,null,null,null,null,null,"Environment"]
["Industries",null,null,null,null,null,null,null,null,null,null,"Regions",null,null,null,null,null,null,null,null,null,null,"Science"]
["Economy",null,null,null,null,null,null,null,null,null,null,"Markets",null,null,null,null,null,null,null,null,null,null,"Opinion"]
["Politics",null,null,null,null,null,null,null,null,null,null,"Industries",null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend"]
["Law",null,null,null,null,null,null,null,null,null,null,"Economy",null,null,null,null,null,null,null,null,null,null,"Sports"]
["Environment",null,null,null,null,null,null,null,null,null,null,"Politics"]
["Science",null,null,null,null,null,null,null,null,null,null,"Law",null,null,null,null,null,null,null,null,null,null,"Market Data"]
["Opinion",null,null,null,null,null,null,null,null,null,null,"Environment"]
["Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Science",null,null,null,null,null,null,null,null,null,null,"Stocks"]
["Sports",null,null,null,null,null,null,null,null,null,null,"Opinion",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds"]
[null,null,null,null,null,null,null,null,null,null,null,"Muse: Arts, Culture & Spend",null,null,null,null,null,null,null,null,null,null,"Currencies"]
["Market Data",null,null,null,null,null,null,null,null,null,null,"Sports",null,null,null,null,null,null,null,null,null,null,"Mutual Funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ETFs"]
["Stocks",null,null,null,null,null,null,null,null,null,null,"Market Data",null,null,null,null,null,null,null,null,null,null,"Commodities"]
["Rates & Bonds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Calendar"]
["Currencies",null,null,null,null,null,null,null,null,null,null,"Stocks"]
["Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Rates & Bonds",null,null,null,null,null,null,null,null,null,null,"Personal Finance"]
["ETFs",null,null,null,null,null,null,null,null,null,null,"Currencies",null,null,null,null,null,null,null,null,null,null,"TV"]
["Commodities",null,null,null,null,null,null,null,null,null,null,"Mutual Funds",null,null,null,null,null,null,null,null,null,null,"Radio"]
["Economic Calendar",null,null,null,null,null,null,null,null,null,null,"ETFs",null,null,null,null,null,null,null,null,null,null,"Video"]
[null,null,null,null,null,null,null,null,null,null,null,"Commodities",null,null,null,null,null,null,null,null,null,null,"Podcasts"]
["Personal Finance",null,null,null,null,null,null,null,null,null,null,"Economic Calendar",null,null,null,null,null,null,null,null,null,null,"Personalities"]
["TV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Keene On Demand"]
["Radio",null,null,null,null,null,null,null,null,null,null,"Personal Finance",null,null,null,null,null,null,null,null,null,null,"Mobile"]
["Video",null,null,null,null,null,null,null,null,null,null,"TV",null,null,null,null,null,null,null,null,null,null,"Leaders"]
["Podcasts",null,null,null,null,null,null,null,null,null,null,"Radio",null,null,null,null,null,null,null,null,null,null,"Technology"]
["Personalities",null,null,null,null,null,null,null,null,null,null,"Video"]
["Keene On Demand",null,null,null,null,null,null,null,null,null,null,"Podcasts",null,null,null,null,null,null,null,null,null,null,"More from Bloomberg"]
["Mobile",null,null,null,null,null,null,null,null,null,null,"Personalities"]
["Leaders",null,null,null,null,null,null,null,null,null,null,"Keene On Demand",null,null,null,null,null,null,null,null,null,null,"Bloomberg Businessweek"]
["Technology",null,null,null,null,null,null,null,null,null,null,"Mobile",null,null,null,null,null,null,null,null,null,null,"Business Exchange"]
[null,null,null,null,null,null,null,null,null,null,null,"Leaders",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Twitter"]
["More from Bloomberg",null,null,null,null,null,null,null,null,null,null,"Technology",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Facebook"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bloomberg Briefs"]
["Bloomberg Businessweek",null,null,null,null,null,null,null,null,null,null,"More from Bloomberg",null,null,null,null,null,null,null,null,null,null,"Bloomberg Government"]
["Business Exchange",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"日本語サイト"]
["BloombergNow on Twitter",null,null,null,null,null,null,null,null,null,null,"Bloomberg Businessweek",null,null,null,null,null,null,null,null,null,null,"Bloomberg Law"]
["BloombergNow on Facebook",null,null,null,null,null,null,null,null,null,null,"Business Exchange",null,null,null,null,null,null,null,null,null,null,"Bloomberg Link"]
["Bloomberg Briefs",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Twitter",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine"]
["Bloomberg Government",null,null,null,null,null,null,null,null,null,null,"BloombergNow on Facebook",null,null,null,null,null,null,null,null,null,null,"Bloomberg New Energy Finance"]
["日本語サイト",null,null,null,null,null,null,null,null,null,null,"Bloomberg Briefs",null,null,null,null,null,null,null,null,null,null,"Bloomberg Open Symbology"]
["Bloomberg Law",null,null,null,null,null,null,null,null,null,null,"Bloomberg Government",null,null,null,null,null,null,null,null,null,null,"Bloomberg Press"]
["Bloomberg Link",null,null,null,null,null,null,null,null,null,null,"日本語サイト",null,null,null,null,null,null,null,null,null,null,"Bloomberg Sports"]
["Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Bloomberg Law",null,null,null,null,null,null,null,null,null,null,"Bloomberg UTV"]
["Bloomberg New Energy Finance",null,null,null,null,null,null,null,null,null,null,"Bloomberg Link"]
["Bloomberg Open Symbology",null,null,null,null,null,null,null,null,null,null,"Bloomberg Markets Magazine",null,null,null,null,null,null,null,null,null,null,"Company"]
["Bloomberg Press",null,null,null,null,null,null,null,null,null,null,"Bloomberg New Energy Finance"]
["Bloomberg Sports",null,null,null,null,null,null,null,null,null,null,"Bloomberg Open Symbology",null,null,null,null,null,null,null,null,null,null,"About Bloomberg"]
["Bloomberg UTV",null,null,null,null,null,null,null,null,null,null,"Bloomberg Press",null,null,null,null,null,null,null,null,null,null,"Solutions"]
[null,null,null,null,null,null,null,null,null,null,null,"Bloomberg Sports",null,null,null,null,null,null,null,null,null,null,"Careers"]
["Company",null,null,null,null,null,null,null,null,null,null,"Bloomberg UTV",null,null,null,null,null,null,null,null,null,null,"Contact Us"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Press Room"]
["About Bloomberg",null,null,null,null,null,null,null,null,null,null,"Company",null,null,null,null,null,null,null,null,null,null,"Help"]
["Solutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sitemap"]
["Careers",null,null,null,null,null,null,null,null,null,null,"About Bloomberg",null,null,null,null,null,null,null,null,null,null,"Trademarks"]
["Contact Us",null,null,null,null,null,null,null,null,null,null,"Solutions",null,null,null,null,null,null,null,null,null,null,"Feedback"]
["Press Room",null,null,null,null,null,null,null,null,null,null,"Careers"]
["Help",null,null,null,null,null,null,null,null,null,null,"Contact Us",null,null,null,null,null,null,null,null,null,null,"©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising"]
["Sitemap",null,null,null,null,null,null,null,null,null,null,"Press Room",null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise, intraday market data is at least 15 minutes delayed."]
["Trademarks",null,null,null,null,null,null,null,null,null,null,"Help"]
["Feedback",null,null,null,null,null,null,null,null,null,null,"Sitemap"]
[null,null,null,null,null,null,null,null,null,null,null,"Trademarks"]
["©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising",null,null,null,null,null,null,null,null,null,null,"Feedback"]
["Unless indicated otherwise, intraday market data is at least 15 minutes delayed."]
[null,null,null,null,null,null,null,null,null,null,null,"©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,"Unless indicated otherwise, intraday market data is at least 15 minutes delayed."]
["Home "]
["News "]
[]
[]
["Top Headlines"]
["Most Popular"]
["Exclusive"]
["Worldwide"]
["Regions"]
["Markets"]
["Industries"]
["Economy"]
["Politics"]
["Law"]
["Environment"]
["Science"]
["Opinion"]
["Muse: Arts, Culture & Spend"]
["Sports"]
["Bloomberg Markets Magazine"]
["Leaders"]
["Entrepreneurs"]
["Market Data "]
[]
[]
["Overview"]
["Stocks"]
["Stock Futures"]
["Currencies"]
["Commodities"]
["Rates & Bonds"]
["ETFs"]
["Mutual Funds"]
["Economic Calendar"]
[]
["Forex Trading Videos"]
["Personal Finance "]
[]
[]
["News & Videos"]
["Calculators"]
["Portfolios"]
["TV "]
[]
[]
["Live TV"]
["Shows"]
["Schedules"]
["Channel Finder"]
[]
["The Mentor"]
["Radio "]
[]
[]
["Live Radio"]
["Shows"]
["Schedule"]
["More "]
[]
[]
["Video"]
["Paul Kedrosky"]
["Podcasts"]
["Mobile Apps"]
[]
["Businessweek.com"]
["Leadership Connections"]
[]
["Inside Bloomberg.com"]
["Feedback"]
[]
["Bloomberg"]
[]
["Anywhere "]
["Professional "]
["Solutions "]
["About "]
[]
["Last Update: 6:00 AM ET, Jan 31 "]
[5.94E-3,null,null,null,null,"PKR"]
["PRICE: 18.640 PKR"]
[]
["Meezan Bank Ltd (MEBL:PA)"]
[]
["Industry: Commer Banks Non-US •  Karachi  • Currency: PKR"]
[]
["+ Add Security to your Watch List"]
[]
["Snapshot"]
[]
["Summary",null,null,"INTRA-DAY INTERACTIVE CHART "]
["Change","0.110 (0.594%)",null,"Intra-Day Chart for Meezan Bank Ltd (MEBL:PA)"]
["Bid",18.55]
["Ask",18.649999999999999]
["Open",18.53]
["High",19]
["Low",18.5]
["52-Week Range","20.30 - 13.80"]
["Volume",40768]
["1-Yr Return",0.19706000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Earnings"]
[]
["Earnings",null,null,"Fundamentals"]
["Earnings",2.5049999999999999,null,"Shares (Millions)",698.255]
["Price/Earnings (Trailing)",7.4420000000000002,null,"Market Cap (Millions)",13015.47]
["Relative P/E",0.68,null,"ROE",19.649000000000001]
[null,null,null,"Last Dividend Reported","0.224 Final"]
[null,null,null,"Dividend Yield (ttm)","N.A."]
[null,null,null,"Relative Dividend Yield","N.A."]
[null,null,null,"90-Day Volatility",33.521999999999998]
[null,null,null,"Beta vs. KSE100",1.202]
[]
["Interactive Chart"]
[]
["Unless indicated otherwise: intraday data is at least 15 minutes delayed; mutual fund NAVs are updated at the close of every market day; all prices are in the local currency; Time is ET."]
[]
["Company News"]
[]
["End to 14-Month Sukuk Freeze Spurs Pakistan Fund Buying: Islamic Finance "]
[]
["More MEBL News"]
[]
["Advertisement"]
[]
["Company Profile"]
[]
["Meezan Bank Limited is a commercial bank dedicated to Islamic banking. The bank provides a range of deposit products, loans, and other products through offices located throughout Pakistan."]
[]
["Advertisement"]
[]
["Advertisement"]
[]
["Sponsored Links"]
[]
["Sponsored Links"]
[]
[]
["Bloomberg"]
["Rate this Page"]
[]
["News"]
[]
["Exclusive"]
["Worldwide"]
["Regions"]
["Markets"]
["Industries"]
["Economy"]
["Politics"]
["Law"]
["Environment"]
["Science"]
["Opinion"]
["Muse: Arts, Culture & Spend"]
["Sports"]
[]
["Market Data"]
[]
["Stocks"]
["Rates & Bonds"]
["Currencies"]
["Mutual Funds"]
["ETFs"]
["Commodities"]
["Economic Calendar"]
[]
["Personal Finance"]
["TV"]
["Radio"]
["Video"]
["Podcasts"]
["Personalities"]
["Keene On Demand"]
["Mobile"]
["Leaders"]
["Technology"]
[]
["More from Bloomberg"]
[]
["Bloomberg Businessweek"]
["Business Exchange"]
["BloombergNow on Twitter"]
["BloombergNow on Facebook"]
["Bloomberg Briefs"]
["Bloomberg Government"]
["日本語サイト"]
["Bloomberg Law"]
["Bloomberg Link"]
["Bloomberg Markets Magazine"]
["Bloomberg New Energy Finance"]
["Bloomberg Open Symbology"]
["Bloomberg Press"]
["Bloomberg Sports"]
["Bloomberg UTV"]
[]
["Company"]
[]
["About Bloomberg"]
["Solutions"]
["Careers"]
["Contact Us"]
["Press Room"]
["Help"]
["Sitemap"]
["Trademarks"]
["Feedback"]
[]
["©2011 BLOOMBERG L.P. ALL RIGHTS RESERVED. Terms of Service Privacy Policy Advertising"]
["Unless indicated otherwise, intraday market data is at least 15 minutes delayed."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"PRICE:",18.53,"PKR"]

{"sheet":"Sheet2","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}