FFC LATEST UPDATED Modified April

EPS 10.31 12.49 11.
98
Rs mn CY00 CY01 CY02

Manufactured Urea
Summary FFC and PSFL

Capacity (tpd) 1,330,000 1,330,000 1,903,675
Production 1,425,802 1,494,024 2,106,600
Capacity utilization 107% 112% 111%
Unit 1
Capacity 694,355 694,355 694,355
Utilization 105% 106% 115%
Production 729,864 737,607 801,825
Unit 2
Capacity 635,645 635,645 635,645
Utilization 109% 119% 112%
Production 695,938 756,417 713,889
Unit 3
Capacity - - 573,676
Utilization - - 103%
Production - - 590,886
Urea
Sales (tons) 1,832,000 2,110,075 1,832,000
Average Price (PRs/ton) 6,728 7,785 8,233
Revenue 12,324,780,000 16,427,879,870 15,083,161,333
Purchased Fertilizer Sales

Sales (tons) 321,977 340,301 288,672
Average Price (PRs/ton) 13,640 15,300 15,600
Revenue 462 1,613 4,444
Total fertilizer sales (tons) 2,153,977 2,450,376 2,120,672
gross fertilizer revenue (PRsm) 10,677,045,000 16,427,881,482 19,527,260,000
commission 74,884,000 79,047,000 104,447,000

trade allowance 400,842,000 221,477,000 353,784,000
GST - 854,838,000 2,282,330,000
NET SALES 10,201 11,982 16,787
Urea sales 1,832,000 2,110,075 1,832,000

Production 1,425,802 1,494,024 2,106,600
Growth Rate assumption 15% -13%
Purchased fertilizer Import Tons

Urea
DAP
SOP
Purchased fertilizer Sales Tons
Urea
DAP
TSP
SOP
Beginning Inventory
Urea Import
Urea
DAP
TSP
SOP
Purchased fertilizer sales Rs
Urea
DAP
TSP
SOP
Purchased fertilizer revenue
Urea
DAP
TSP
SOP
Purchased fertilizer growth
Urea
DAP
TSP
SOP
Revenue contribution
Urea
Imported urea
DAP
SOP
Ending inventory manufactured urea (Tons)

COGM per ton
Ending inventory added (Rs)
Urea cost per ton
SOP cost per ton
DAP cost per ton
Ending inventory purchased fertilizer
Urea import
DAP import
TSP import
SOP import
Total closing inventory purchased fertilizer
Purchased fertilizer margin
Purchased fertilizer Sales 321,977 340,301 288,672

Growth rate 6% -15%
GST RATE ASSUMPTION 11.60% 11.60% 11.60%

trade allowance 2%
Growth in aveerage prices purchased fertilizer 0.26 12% 2%
imported urea - 34,035 -

opening inventory imported urea
closing inventory imported urea
purchased fertilizer sales 321,977 340,301 288,672
International Urea price per ton

International urea price per bag
Subsidized import cost per bag
Subsidized import cost per ton
Total imports ( tons)
Import Cost
Purchasd fertilizer cost/ton

Purchased fertilzer cost
Total purchased fertilizer cost
Growth in average prices

GST on urea
GST on DAP
Urea - domestic prices (PRs/bag)
January 327 385 388

February 326 386 409
March 326 389 409
April 324 391 411
May 323 391 411
June 322 391 411
July 325 392 416
August 331 392 419
September 340 391 418
October 350 388 417
November 363 388 417
December 381 388 416
W. average price for the year 336 389 412

Price per ton 6,728 7,785 8,233
Ex factory price per bag 326 379 402

Ex factory price per ton 6,528 7,585 8,033
Growth in average price 16% 6%
purschased fertilizer prices

price per bag 682 765 780
price per ton 13,640 15,300 15,600
Growth in average price 12% 2%
Ex factory 672 755 770
Ex factoryper ton 13,440 15,100 15,400
Feedstock
January 58.74
February 58.74
March 58.74
April 58.74
May 58.74
June 58.74
July 61.68
August 61.68
September 61.68
October 61.68
November 61.68
December 61.68
Avg price for the year (MMBTU) 60.21
Fuelstock
January
February
March
April
May
June
July
August
September
October
November
December
Avg price for the year (MMBTU)
1 MMBTU into MCF 0 1 MMBTU 0

1 MMBTU into MMCF 0 1 MMBTU 0
Feedstock consumption
Fuel stock consumption
production
feedstock as a % of production
fuelstock as a % of production
Gas calculations
Capacity
Gas allocation MMCF

Feedstock Consumption
Fuel stock Consumption
Total consumption
Gas Charges ( Rs)

Feedstock
Fuel stock
Total Charges
Yearly adjustment (July)

Feedstock
- Unit 1
First adjustment (Feb)

Fuelstock
Second adjustment (September)
Fuelstock
Cost of Good Sold

Raw materials consumed 1,784 1,643 2,150
Amortization of deferred cost 69 82 101
Fuel and power 1,328 1,369 1,791
Provision for slow moving and surplus spares 41 34 19
Chemicals and supplies 67 68 81
Salaries, wages and benefits 509 611 871
Training and employees welfare
Rent, rates and taxes 4 5 7
Insurance 19 21 74
Technical services 11 15 11
Travel and conveyance 23 26 44
Repairs and maintenance 268 291 276
Depreciation 868 841 1,286
Communication, establishment and other
expenses 118 130 215
Opening stock - work in process 8 9 16
Closing stock - work in process (9) (12) (12)
Cost of goods manufactured 5,108 5,135 6,929
Add: Opening stock of manufactured urea 103 8 245
Less: Closing stock of manufactured urea (8) (177) (365)
Cost of sales - own manufactured urea 5,203 4,966 6,809
Opening stock of purchased fertilizers - 14 224

Purchase of fertilizers for resale 387 1,606 3,300
Less: Closing stock of purchased fertilizers 14 224 224

Cost of sales - purchased fertilizers 372 1,396 3,300
COST OF GOOD SOLD 5,575 6,363 10,109
COST OF SALES
Chemicals and supplies % of sales 0.50% 0.50%
Salaries, wages and benefits ( growth rate) 9% 9%
Rent, rates and taxes % of sales 0.04% 0.04%
Insurance % of sales 0.30% 0.30%
Technical services 0.06% 0.06%
Travel and conveyance 0.39% 0.39%
Repairs and maintenance
Communication, establishment and other 1.52% 1.52%
expenses 1.80% 1.80%
Opening stock - work in process 0.04% 0.04%
Closing stock - work in process 0.07% 0.07%
purschased fertilizer 462 1,613 4,444
Distribution Cost
Product transportation 559,249 681,781 1,026,000
Salaries, wages and benefits 148,240 181,938 227,781
Training and employee welfare
Rent, rates and taxes 26,945 28,601 35,814
Insurance 604 680 2,256
Technical services to farmers 1,345 1,361 1,902
Travel and conveyance 17,291 20,591 31,827
Sale promotion and advertising 21,588 24,920 48,668
Communication, establishment and other
expenses 21,210 22,646 33,084
Warehousing expenses 57,946 46,642 37,772
Depreciation 14,952 12,979 12,693
DISTRIBUTION COST 869 1,022 1,458
Product transportation 6% 6% 6%
Salaries, wages and benefits 1.46% 1.46% 1.46%
Rent, rates and taxes 0.23% 0.23% 0.23%
Insurance 0.01% 0.01% 0.01%
Technical services to farmers 0.01% 0.01% 0.01%
Travel and conveyance 0.23% 0.23% 0.23%
Sale promotion and
Communication, advertising and other
establishment 0.18% 0.18% 0.18%
expenses 0.10% 0.10% 0.10%
Warehousing expenses 0.23% 0.23% 0.23%
Depreciation
Cost at start
Freehold land
Lasehold land
Buildings on free hild
Building on leasehold
Railway sliding
Plant
Catalysts
Furniture
Office
Vehicles
Maintenance
Library books
Capital WIP
Total
Additions
Freehold land
Lasehold land
Railway sliding
Plant
Catalysts
Furniture
Office
Vehicles
Maintenance
Library books
Capital WIP
Total
Disposals
Freehold land
Lasehold land
Railway sliding
Plant
Catalysts
Furniture
Office
Vehicles
Maintenance
Library books
Capital WIP
Total
Adjustments
Freehold land
Lasehold land
Railway sliding
Plant
Catalysts
Furniture
Office
Vehicles
Maintenance
Library books
Capital WIP
Total
Cost at end
Freehold land
Lasehold land
Buildings on free hold
Railway sliding
Plant
Catalysts
Furniture
Office
Vehicles
Maintenance
Library books
Capital WIP
Total
Depreciation at start
Freehold land
Lasehold land
Railway sliding
Plant
Catalsyts
Furniture
Office
Vehicles
Maintenance
Library books
Total
Depreciation for the year

Freehold land
Lasehold land
Railway sliding
Plant
Catalysts
Furniture
Office
Vehicles
Maintenance
Library books
Total
Disposals
Freehold land
Lasehold land
Railway sliding
Plant
Catalysts
Furniture
Office
Vehicles
Maintenance
Library books
Total
Adjustments
Freehold land
Lasehold land
Railway sliding
Plant
Catalysts
Furniture
Office
Vehicles
Maintenance
Library books
Total
Depreciation at end
Freehold land
Lasehold land
Railway sliding
Plant
Catalysts
Furniture
Office
Vehicles
Maintenance
Library books
Total
Capital WIP
BV at end
Freehold land
Lasehold land
Railway sliding
Plant
Catalysts
Furniture
Office
Vehicles
Maintenance
Library books
Capital WIP
Total
Deprciation rate
Freehold land
Lasehold land
Railway sliding
Plant
Catalysts
Furniture
Office
Vehicles
Maintenance
Library books
Depreciation allocation
Cost of sales
Distribution cost
Charged to FFBL
Total
Property, plant and equipment sold
Cost
Book value
Sale proceeds
Gain on sale
% of assets
Other income
Income on loans deposits 664
Income on tax exempt investments 45
(Loss)/gain on remeasuremnt of investments -

Gain on sale of NIT units -
Exchange gain on financial instruments (9)
from financial assets 1,062 1,033 749

dividend from FFBL - - -
commission on FFBL sales 14 14 12
income from non financial assets 6 7 6
Old liabilities written back
Scrap sales
Others
other income 8 8 17
total 1,090 1,062 784
89%
6%
0%
0%
-1%
Other income assumptions

no of FFBL sahres
FFC share in FFBL
FFBL expected EPS
earnings growth
EPS
Payout
DPS
total dividends income
Income from financial assets

growth %
commsion on FFBL sales
growth %
income from non financial assets
growth %
other income
growth %
Other expenses
Amortization of goodwill 0 0 104.62
Research and development
worker's participation fund 225.57 269.04 261.31
welfare fund 95.83 117.95 125.41
auditor's remuneration 0.9 0.9 1
audit fee 1.28 2.54 3.64
out of pocket expenses 0.1 0.1 0.1
total 324 391 496
3.17% 3.26% 2.96%
amortization 0 0 104.62
growth in amortization
worker's profit participation fund 225.57 269.04 261
growth in w.p.f
workers welfare fund 95.83 117.95 125
growth
auditors remuneration 0.9 0.9 1
growth
other fees 1.28 2.54 4
growth
out of pocket expenses 0.1 0.1 0.1
growth
Travel and conveyance

Product transportation 6% 6% 6%
Salaries, wages and benefits 1.00% 1.50% 1.40%
Rent, rates and taxes 0.20% 0.50% 0.20%
Insurance 0.15% 0.20% 0.01%
Technical services to farmers 0.01% 0.02% 0.01%
Travel and conveyance 0.22% 0.11% 0.25%
Sale promotion and
Communication, advertising and other
establishment 0.18% 0.21% 0.17%
expenses 0.10% 0.10% 0.10%
Warehousing expenses 0.22% 0.21% 0.25%
short term loans

short term loans growth
exchange loss growth
Bank charges
Effctive Tax Rate 34% 34% 34%

No. of outstanding shares 256 256 256
Payout ratio
Proposed DPS as a % of Interim DPS
Interim DPS
Interim DPS as a % of total DPS
Total DPS
Proposed Dividends
1st interim dividend as % of Interim DPS
2nd interim dividend as % of Interim DPS
3rd interim dividend as % of Interim DPS
1st interim DPS
2nd interim DPS
3rd interim DPS
General Reserve 6,200 7,200 8,000

Adjustments fair value (286) (677) (180)
Revenue Reserves 6,144 6,777 8,038
Trade and other Payables as a % of sales

Creditors 7.0% 1% 3%
Accrued liabilities
Consignment account with an associated 4.0% 3% 3%
company 0.4% 3% 2%
Other liabilities 0.3% 1% 1%
Sales tax payable 1.4% 1% 2%
Deposits 0.6% 0% 0%
Retention money 0.1% 0% 0%
Advances from customers 7.0% 0% 1%
Workers' Profit Participation Fund 2.8% 2% 2%
Workers' Welfare Fund 2.0% 2% 2%
Unclaimed dividend 2.0% 0% 0%
Interest and Mark-up

On long term financing Accrued
as % of long term
finance 5.5% 4.0% 3.0%
On short term borrowings as % 0f short term bor 0.8% 1.0% 0.9%
Provision for taxation P & L as a % of tax P & L 50.0% 33.0% 45.0%
Certificate of investments as % of sales ( COI) 0.5% 0.3% 0.4%
Current portion of LTI as % of LOI 4.4% 5.4% 4.0%

Current portion of LTI as % of LOI
loans to executives growth 2.7% 11.0% 13.0%
loans to other employees 3% 1% 0%
current portion as a % of total 14% 14% 15%
deposits growth 1% 20% 1001%

prepayments growth 30% 40% 42%
stores & spares as a % of sales 26% 10.3% 9.6%

Stock in trade 9% 5.1% 3.8%
Trade debts 13% 7.3% 8.3%
Loans and advances 1% 0.4% 0.4%
Deposits and prepayments 0% 0.1% 0.1%
Other recievables 6% 0.0% 0.0%
Short term investments 26% 28% 30%
Cash and bank bakances 11% 12% 12%
Balance Sheet
Accelerated Depreciation 341 140 (109)
Provision for slow moving (42) (54) (61)
Measurement to fair value of fixed assets - - 2,860
Deferred Taxation 299 86 2,690
Stores, Spares and Loose Tools

Stores 65 54 113
Spares 1,188 1,241 1,573
Provision for slow moving and surplus items 99 133 152
1,089 1,108 1,421
Loose tools 0 0 0
Items in transit 88 66 85
1,243 1,229 1,618

Stores as a % of total 5% 4% 7%
Spares asfor
Provision a% of total
slow moving and surplus items as 96% 101% 97%
a % of total 8% 11% 9%
Loose tools as a % of total 0% 0% 0%

Items in transit as % of total 7% 5% 5%
1,243 1,229 1,618
Other recievables 939 961 986

Provision
Provision for
for other
other recieavbles
recieavbles as a % of other 6 6 6
recievable 1% 1% 1%
Provision for doubtful debts 2 2 1

Provision for doubtful debts as a % of trade debts 0% 0% 0%
trade debts 769 880 1,401
BS assumptions
Accelerated Depreciation 341 140 (109)
Provision for slow moving / surplus
spares,doubtful debts (42) (54) (61)
Measurement to fair value of fixed assets - 2,860
TOTAL 299 86 2,690
Trade and other Payables
Creditors 166 180 556
Accrued liabilities 269 325 551
Consignment account with an associated
company 91 303 337
Other liabilities 127 72 187
Sales tax payable - 61 295
Deposits 38 40 56
Retention money 7 6 11
Advances from customers 705 41 139
Workers' Profit Participation Fund 226 269 290
Workers' Welfare Fund 179 209 347
Payable to gratuity fund
Unclaimed dividend 38 54 60
Divivdend payable 513 513 641
Proposed dividend 513 256 256
TOTAL 2,873 2,330 3,727
Interest and Mark-up Accrued

On long term financing - - -
On short term borrowings - - -
TOTAL - - -
Short term borrowings - Secured

Short term loans 1,650 800 1,355
Short term running finances - - 797
Short term import credit - - 1,237
Total 1,650 800 3,389
Mark up on ST borrowing
Provision forTaxation 512 527 976

Current portion of long term 536 503 918
Intagible assets
Goodwill - - 2,092
Amortization - - (105)
- - 1,988
Long term Investments

Advance against equity investment in foreign
company
Pakistan Maroc Phosphore S.A - - -
- - -
Investment in FFBL 717 326 3,822
Investment in Fauji Cement
Investments available for sale

Certificates of investment 542 355 250
Government of Pakistan Special US Dollar
Bonds 1,151 1,195 1,156
National savings Certificates 1,000 1,000 1,000
2,693 2,550 2,406
Invesment held to maturity
Pakistan Investment Bonds 200 600 700
Term Finance Certificates - - 150

200 600 850
3,609 3,476 7,078
Less:Current portion shown under short
term investments
Investments available for sale
Certificates of investment - - -
Government of Pakistan Special US
Dollar Bond 203 984 -
National Savings Certificates - - -
Investment held to maturity
Pakistan Investment Bonds - -
Term Finance Certificates - 0
fair value adjustments
203 984 0
Total long term investments 3,406 2,491 7,078
Long term loans and advances: considered

good
Executives 39 45 61
Other employees 8 16 16
Less: portion shown under current loans and
advances 12 16 26
34 45 50
Long term deposits and prepayments %
deferreed costs
Deposits 2 2 2
Prepayments 1 1 1
deferred costs 159 159 126
162 162 128
Current Assets
Stores, spares and loose tools 1,243 1,230 1,618
Stock in trade 68 614 631
Trade debts 769 880 1,401
Loans and advances 43 49 60
Deposits and prepayments 8 15 22
Accrued income on investments
Advance tax
Subsidy recievable
Recievable from retiremnt benefit fund
Other-considered good
Considered doubtful
Provision for doubtful recievables
3,070 3,749 4,718
Short term investments 4,825 3,727 2,792

Cash and bank balances 1,667 2,270 1,895
6,492 5,997 4,687

Stores 65 54 113
Spares 1,188 1,241 1,573
Provision for slow moving and surplus items 99 133 152

1,089 1,108 1,421
Loose tools 0 0 0
Items in transit 88 66 85
1,243 1,229 1,618

Stores
Spares
Provision for slow moving and surplus items
Loose tools
Items in transit
6 6 6
Provision for doubtful debts 2 2 1
Provision for gratuity

Provision for pension
Growth in gratuity
Growth in pension
Pension
Balance at beginning
Expense for the year
Payments during the year
Balance at end
Gratuity
Balance at beginning
Expense for the year
Payments during the year
Balance at end
Proceds from sales of property plant and

equipment
Accrued income on investments

Advance tax
Subsidy as % of purchase of fertilizer
Recievable from retiremnt benefit fund
Other-considered good
Considered doubtful
Provision for doubtful recievables
Cash and bank balances 1,895
ST highly liquid investments 2,571
4,466
Beginning balance cash

Beginning balance ST investments
cash for the year
ST investments for the year
ST investments as % of ST highly liquid 109%

ST investments 2,792
Cash and bank balances 42%

ST investments 58%
Check
Difference
Other advances 854 802 877
Stock in trade
Raw materials
WIP
Finished goods:
Manufacured area
Purchased fertilizer
WPPF
Balance at bginning
Allocation for the year
Payment
Allocation
ST investmnts
Term deposits
Available for sale
Local currency
Foreign currency
Held to maturity
Local currncy
Foreign currency
Investments at fair value through profit or

loss
Meezan fund
NIT
Nafa cash fund
AMZ olus income fund
Askari income fund
Current maturity of long term investments

Available for sale
Held to maturity
Subject to lease
0.0% 5.0%
14.4% 0.0%
0.0% 0.0%
12.26 13.58 9.92 9.39 2.62 2.21
CY03 CY04 CY05 CY06 1Q-CY07 2Q-CY07
1,903,675 1,903,675 1,903,675 1,903,675

2,135,508 2,174,831 2,303,000 2,295,883 605,368 591,387
112% 114% 121% 121%
694,355 694,355 694,355 694,355

115% 115% 118% 120%
798,508 741,831 820,000 833,226
635,645 635,645 635,645 635,645

110% 122% 120%
710,000 717,000 773,000 762,773
573,676 573,676 573,676 573,676

111% 125% 124% 122%
627,000 716,000 710,000 699,884
2,110,075 2,376,000 2,555,000 2,542,000

8,350 8,909 9,930 10,170
17,618,348,761 21,168 25,370 25,851
410,273 153,818 151,461 351,100

16,180 18,480 23,600 26,740
6,638 2,843 3,574 9,388
2,520,348 2,529,818 2,706,461 2,893,100
17,618,355,399 24,011 28,945 35,239
178,618,000
291,032,000 335 292 705
2,942,963,000 2,484 2,484 4,229
14,206 21,191 26,169 30,306
2,110,075 2,376,000 2,555,000 2,542,000

2,135,508 2,174,831 2,303,000 2,295,883
15% 13% 8% -1%
178,000 352,000
10,000 14,500
20,000 19,960
16,545 19,695
88% 73% #DIV/0! #DIV/0!
12% 27% #DIV/0! #DIV/0!
410,273 153,818 151,461 351,100

42% -63% -2% 132%
17% 10% 9% 12%

2% 2% 1% 2%
4% 14% 28% 14%
- 85,000 251,000 249,000 (605,368) (591,387)

251,000 42,000 5,000
42,000 77,000 77,000 77,000 77,000
410,273 153,818 151,461 351,100
17,690
885
523
10,470
249,000
2,606,905,500
15,013
5,270,888,750
7,878
1% 7% 8% 10%
15% 15% 15% 15%
418 427 481 522

418 430 497 519
417 432 484 516
417 433 484 517
415 435 484 519
414 442 494 519
421 458 511 530
417 457 507 529
416 452 503 527
416 451 500 529
419 456 503 527
422 472 512 528
417 445 496 523

8,350 8,909 9,930 10,470
407 435 486 508

8,150 8,709 9,730 10,170
1% 7% 11% 5%
809 924 1,180 1,357

16,180 18,480 23,600 27,140
4% 14% 28% 15%
799 914 1,170 1,337
15,980 18,280 23,400 26,740
61.68 66.30 72.93 82.05

61.68 66.30 72.93 82.05
61.68 66.30 72.93 82.05
61.68 66.30 72.93 82.05
61.68 66.30 72.93 82.05
61.68 66.30 72.93 82.05
66.30 72.93 82.05 90.21
66.30 72.93 82.05 90.21
66.30 72.93 82.05 90.21
66.30 72.93 82.05 90.21
66.30 72.93 82.05 90.21
66.30 72.93 82.05 90.21
63.99 69.62 77.49 86.13
165.15 182.08 208.56 240.91

165.15 182.08 208.56 240.91
173.41 197.10 225.77 252.96
173.41 197.10 225.77 252.96
173.41 197.10 225.77 252.96
173.41 197.10 225.77 252.96
173.41 208.56 225.77 252.96
173.41 208.56 225.77 252.96
182.08 208.56 240.91 264.86
182.08 208.56 240.91 264.86
182.08 208.56 240.91 264.86
182.08 208.56 240.91 264.86
174.92 200.33 227.95 254.92
1 MMBTU 0.91 0.91 0.91

1 MMBTU 913.24 913.24 913.24
64,451 66,459 65,893 71,801

16,100 16,200 16,800 20,000
2,135,508 2,174,831 2,303,000 2,295,883
3.02% 3.06% 2.86% 3.13% #DIV/0! #DIV/0!
0.75% 0.74% 0.73% 0.87% #DIV/0! #DIV/0!
694,355 694,355 694,355
64,451 66,459 65,893 71,801

16,100 16,200 16,800 20,000
80,551 82,659 82,693 91,801
4,225 4,663 5,648

2,964 3,497 4,656
7,189 8,160 10,304
7.5% 10.0% 12.5% 10.0%
5.0% 8.0% 8.3% 5.0%

5.0% 5.8% 5.8% 4.7%
3,448 3,997 4,657 5,194 1,403 1,396

85
2,304 2,445 2,897 3,599 855 852
52 92 - 4
106 115 143 152 36 41
1,058 1,263 1,554 1,421 321 332
219 83 63
8 9 11 17 5 4
84 93 91 97 25 26
14 14 16 - -
69 82 101 113 29 31
547 487 390 716 118 146
745 684 752 780 195 197
327 342 461 464 117 131

12 21 10 18 23 21
(21) (10) (18) (23) (21) (27)
8,838 9,634 11,064 12,766 3,187 3,218
365 542 22 19 34 1,098
(542) (22) 19 (34) (1,098) (1,064)
8,661 10,154 11,067 12,751 2,124 3,252
224 103 157 488 840 606

4,919 3,057 5,647 7,843 - 1,136
103 2,957 488 (840) (606) (1,628)

5,040 3,003 5,315 7,491 234 113
13,701 13,158 16,383 20,242 2,358 3,365

0.50% 0.50% 0.50% 1.36% 0.86%
9% 9% 23% 9% 7.72%
0.04% 0.04% 0.04% 0.04% 0.12%
0.30% 0.30% 0.30% 0.30% 0.60%
0.06% 0.06% 0.06% 0.06% 0.00%
0.39% 0.39% 0.39% 0.39% 0.70%
1.52% 1.52% 1.52% 1.52% 2.83%
1.80% 1.80% 1.80% 1.80% 2.81%
0.04% 0.04% 0.04% 0.04% 0.57%
0.07% 0.07% 0.07% 0.00 -0.51%
6,638 2,843 3,574 9,388
1,324,020 1,234,997 1,797,694 2,130

293,225 309,092 367,517 371
24
52,501 49,381 45,803 46
1,042 2,813 450 0
2,461 3,050 3,610 4
41,892 48,210 58,569 66
45,412 37,865 28,170 31
25,517 21,888 40,105 26

51,444 47,821 16,864 36
13,656 11,535 12,426 13
1,851 1,767 2,371 2,747
8.80% 8.40% 9.31% 9.17% 11.64% 10.17%
6% 6% 7% 6%
1.46% 1.46% 1.44% 1.45%
0.23% 0.23% 0.18% 0.21%
0.01% 0.01% 0.00% 0.01%
0.01% 0.01% 0.01% 0.01%
0.23% 0.23% 0.23% 0.23%
0.18% 0.18% 0.11% 0.15%
0.10% 0.10% 0.16% 0.13%
0.23% 0.23% 0.07% 0.15%
163 172 175 177

82 82 82 82
1,524 1,574 1,683 1,844
42 42 42 42
27 27 27 27
18,288 18,464 18,583 18,759
- 283 314 379
178 60 76 90
- 156 195 239
181 189 221 251
456 515 578 643
5 6 7 9
286 338
20,947 21,569 22,270 22,880
9 2 2 16
- - - -
50 109 185 82
- - - -
- - - -
176 119 183 158
- 31 183 162
42 18 19 14
- 52 43 36
46 67 55 34
60 82 64 101
1 1 2 2
515 806
384 482 1,250 1,410
- - - -
- - - -
- - - -
- - - -
- - - -
- (0) - (4)
(118) (84)
(4) (1) (2) (5)
(12) (8) (11)
(38) (35) (25) (23)
(1) (19) (11) (8)
- (0) - (0)
-
(44) (67) (164) (135)
- - - -
- - - -
- - (24) (1)
- - - -
- - - -
- - (6) -
- - - -
- - (4) -
- - 9 (0)
- - (0) -
- - 12 0
- - - -
(463) (185)
- - (477) (187)
172 175 177 193

82 82 82 82
1,574 1,683 1,844 1,925
42 42 42 42
27 27 27 27
18,464 18,583 18,759 18,913
- 314 379 457
216 76 90 99
- 195 239 264
189 221 251 261
515 578 643 736
6 7 9 11
338 959
21,287 21,984 22,880 23,969
- - - -
5 10 15 21
909 975 1,027 1,089
40 40 40 41
26 26 26 26
9,954 10,555 11,015 11,479
- 160 223 181
122 36 40 45
- 103 113 138
130 121 124 139
377 419 459 527
5 5 6 7
11,568 12,451 13,089 13,695
- - - -
5 5 5 5
66 52 67 71
0 0 0 0
0 0 0 0
601 460 465 472
- 63 76 91
19 5 7 8
- 21 29 30
27 34 40 45
43 59.0 79 74
1 1 1 1
762 700 769 798
- - - -
- - - -
- - - -
- - - -
- - - -
- (0) - (4)
- (118) (84)
(2) (1) (1) (5)
- (11) (6) (11)
(36) (31) (24) (21)
(1) (19) (11) (8)
- (0) - (0)
(40) (62) (161) (132)
- - - -
- - - -
- - (4) (0)
- - - -
- - - -
- - (1) -
- - - -
- - (0) -
- - 2 (0)
- - (0) -
- - 1 -
- - - 0
- - (3) (0)
- - - -
10 15 21 26
975 1,027 1,089 1,160
40 40 41 41
26 26 26 27
10,555 11,015 11,479 11,948
- 223 181 189
139 40 45 49
- 113 138 157
121 124 139 163
419 459 527 593
5 6 7 9
12,290 13,089 13,695 14,361
- 286 338 312
172 175 177 193

72 67 62 57
599 656 755 764
2 2 2 2
0 0 0 -
7,909 7,568 7,280 6,965
- 91 197 268
77 36 45 51
- 82 102 107
68 98 111 98
97 120 116 143
1 1 2 2
338 959
8,996 8,895 9,185 9,608
0% 0% 0% 0%
6% 6% 6% 6%
4% 3% 4% 4%
0% 0% 0% 0%
0% 0% 0% 0%
3% 2% 2% 2%
20% 20% 20%
9% 7% 8% 8%
11% 12% 11%
14% 15% 16% 17%
8% 10% 12% 10%
12% 11% 12% 13%
745 684 752 780

14 12 12 13
3 5 5 5
761 700 769 798
98% 98% 98% 98%

2% 2% 2% 2%
0% 1% 1% 1%
164 135
3 3
20 17
17 15
1% 1%
2% 2%
0 0
363 316 400 364

37 46 15 -
- 1 (4) (14)
- - 2 -
(19) 15 7 16
381 379 421 366

- 475 950 832
13 20 22 23
64 16 17 15
29 0 10
7 16 23
8 13 8
- 44 30 41
457 934 1,440 1,276 670 113
51% 66% 65%
95% 84% 95% 99%

10% 12% 4% 4%
0% 0% -1% -1%
0% 0% 0% 0%
-5% 4% 2% 2%
366
44 30 45
67% 1% 34%
15% 54% 35%
18% 44% 31%
934
475
1 2 3 2.12
51.50% 32% 41.91%
1.31 1.98 2.62 2.12
- 51% 76.28% 80%
- 1 2 2.00
- 475 950 950
381 379 421 366

-1% 11% -13%
13 20 22 30
52% 10% 40%
64 16 17 21
3% 25%
- 44 30 45
50%
105 105 105 105

114
265 328 387 375
114 126 134 140
1 1 1 1
3 1 1 1
0 0 0 0
488 560 627 735
2.32% 2.67% 2.46% 2.46% 3.58% 3.41%
105 105 105 105

0% 0% 0% 0%
265 328 387 375
23% 18% -3%
114 126 134 140
11% 6% 5%
1.02 1.02 1.02 1
0% 0% 0% 1%
3 1 1 0.9
-72% 0% 2%
0.1 0.1 0.1 0.1
0% 0% 0%
6% 6% 7% 6%
1.60% 1.40% 1.40% 1.40%
0.30% 0.20% 0.17% 0.17%
0.50% 0.01% 0.00% 0.001%
0.02% 0.01% 0.01% 0.01%
0.22% 0.22% 0.22% 0.22%
0.00% 19.00% 0.11% 0.11%
0.10% 0.19% 0.15% 0.15%
0.23% 0.23% 0.07% 0.07%
-97% 2405% 81%

-165.8% -80.0% 708.8%
2% 2% 2%
34% 34% 32% 34% 25% 35%

256 295 493 493
81.57% 88% 98% 93%
25% 23% 24%
12 9.75 10.00
80% 81% 81%
15 12 12.40
3 2.25 2.40
27% 26% 26%
40% 41% 40%
33% 33% 33%
3.25 2.50 2.64
4.75 4 4.03
4 3.25 3.33
8,600 7,450 7,290 6,190

0 0 0
8,798 8,743 7,347 7,862
1% 2% 5% 1%
3% 3% 4% 3%
1% 1% 1% 1%
1% 0% 0% 0%
2% 2% 1% 0%
0% 0% 0% 0%
0% 0% 0% 0%
2% 12% 11% 1%
1% 2% 2% 1%
2% 2% 1% 1%
0% 3% 2% 0%
5.0% 6% 2% 2%
1.0% 1% 1% 3%
50.0% 29% 61% 56%
0.4% 0.4% 0.3% 0.3%
9.7% 20.1% 0.7% 1.4%

1.6% 1.6% 0.0% 0.0%
11.0% 10% 13% 10%
1% 2% -2% 1%
15% 15% 15% 15%
-11% 25% -14% -14%

30% -11% 14% 14%
8.0% 8.2% 8.5% 7.4%

3.2% 1.0% 2.2% 3.2%
8.9% 6.7% 2.6% 3.2%
0.3% 0.4% 0.5% 0.3%
0.1% 0.1% 0.1% 0.1%
0.2% 0.2% 0.3% 0.2%
5.3% 5.4% 5.2% 1.6%
0.0% 0.0% 0.0% 2.9%
(108) 2,516 2,446 2,446

(79) 109 45 50
2,709 - 0 0
2,522 2,407 2,401 2,396
65 77 92 Err:522
1,684 1,819 1,948 Err:522
203 296 109 Err:522
1,481 1,523 1,839 Err:522
0 0 0 Err:522
141 127 223 Err:522
1,687 1,727 2,154 Err:522
4% 4% 4% Err:522
100% 105% 90% Err:522
12% 17% 5% Err:522
0% 0% 0% Err:522
8% 7% 10% Err:522
1,687 1,727 2,154 2,202
561 561 580 -

6 2 2 0
1% 0% 0% 1%
2 2 2 Err:522
0% 0% 0% Err:522
1,876 1,408 660 961
(108) 2,516 2,446 2,446
(79) 109 45 50
2,709 - - -
2,522 2,407 2,401 2,396
249 490 1,186 295

551 653 936 979
184 305 268 375

111 14 16 12
323 319 136 147
55 59 67 85
12 15 22 25
445 2,603 2,749 369
265 328 387 375
367 316 346 377
4
44 729 625 982
834
385
3,825 5,831 6,738 4,026
- 72 63 43
- 2 19 91
- 74 82 134
600 100 500 -

2,372 - 1,545 4,031
- - 460 500
2,972 100 2,505 4,531
4% 55% 1% 6%
330 598 1,414 1,306

1,532 2,269 1,887 887
1,988 1,883 1,778 1,674

(105) (105) (105) (105)
1,883 1,778 1,674 1,569
- 179 367 706

-
4,752 4,752 4,752 4,752
250 247 280 293
1,138 969 - -
1,000 500 - -
2,388 1,716 280 293
700 700 600 600
148 20 100 150

848 720 700 750
7,989 7,368 6,100 6,501
77 12 42 92
201 969 - -
500 500 - -
- 100 - -
128 20 0 0
906 1,602 42 92
7,083 5,766 6,058 6,409
80 65 74 78
15 41 41 39
31 39 50 41
64 67 65 77
2 2 2 2
1 1 1 0
122 - - -
126 3 3 2
1,687 1,727 2,154 2,202

681 219 560 953
1,876 1,408 660 961
64 86 117 95
23 25 26 25
44 49 74 50
476 476 476 476
864
2 1 - -
38 35 29 61
6 2 2 2
(6) (2) (2) (2)
561 561 580 1,451
4,892 4,026 4,097 4,237
2,201 4,565 6,195 153

1,834 1,056 1,172 277
4,035 5,621 7,367 430
65 77 92 89
1,684 1,819 1,948 2,043
203 (125) (109) (125)

1,481 1,694 1,839 1,918
0 0 0 0
141 127 223 195
1,687 1,898 2,154 2,202
(16)
0% 0% 0% 0%
8% 9% 8% 7%
1% -1% 0% 0%
0% 0% 0% 0%
1% 1% 1% 1%
6 2 2 -
2 2 2 Err:522
29 34 37
29 31 33
9% 9% 9%
9% 9% 9%
0 (2) (1) 0
19 29 33 36
(21) (27) (32) (36)
(2) (1) (0) (0)
3 15 - -
38 29 36 45
(26) (44) (36) (41)
15 - - 4
15 21 20 17
0% 0% 0% 0%
2% 2% 2% 2%
11%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
1,834 1,056 1,172 Err:522
1,206 3,053 6,004 Err:522
3,040 4,108 7,176 3,885
1,895 1,834 1,056 1,172

2,571 1,206 3,053 6,004
(61) (778) 116 Err:522
(1,365) 1,847 2,952 Err:522
(1,426) 1,068 3,068 Err:522
183% 150% 103% Err:522

2,201 4,565 6,195 2,453
60% 26% 16% Err:522

40% 74% 84% Err:522
451
Err:522
987 1,158 1,327 1,475
35 56
18 23
19 34
488 840
560 953
266 328 387

328 387 375
(266) (328) (387)
328 387 375
18% -3%
1,200 2,550 500 500
- - 4,650 775
95 312 906 882
- 101 98 86
- - - 96
- - - 21
778 1,482 42 92
128 120 0 0
2,201 4,565 6,195 2,453
292 1,252 214 589
329% -83% 175%

2.97 3.06 10.86 3.66 1.75 2.72
3Q-CY07 4Q-CY07 CY07 1Q-CY08 2Q-CY08 3Q-CY08
1,903,675 490,919 490,919 490,919

559,427 563,078 2,320,000 602,487 594,448 594,448
122%
694,355
119%
829,000
635,645
128%
811,000
573,676
119%
680,000
2,297,670 607,555 621,584 594,448

10,553 11,767 12,046 12,547
22,161 7,149 7,487 7,458
386,210 46,984 43,853 51,263

30,811
11,900 1,137 1,510 2,659
2,683,880 654,539 665,437 645,711
31,483 8,286 8,998 10,118
600 168 176 176

2,454 825 864 860
28,429 7,293 7,958 9,082
Err:522
2,320,000
Err:522
23,930 20,738 16,590

21,083 3,083 31,624
1,016 2,032 3,048
79,000 24,885 20,738 16,590

210,829 21,083 21,083 31,624
16,936 1,016 2,032 3,048
955 2,928 2,928

27,136 22,989 (4,147)
18,000 24,063 6,063
-
- 10,001 10,001
11,767 12,046 12,547

21,800 38,297 55,636 72,936
24,000 35,970 43,134 47,417
293 250 208

807 1,173 2,307
37 88 145
1,137 1,510 2,659
30% 25% 20%
20% 20% 30%
10% 20% 30%
#DIV/0! #DIV/0! 70% 86% 83% 74%

#DIV/0! #DIV/0! 30% 14% 17% 26%
50% 20% 10%
22,989 (4,147) (4,147)

0 0 0
144 (26) (27)
10,002 10,841 11,292
30,575 38,821 42,676
32,553 50,072 65,642
2,928 2,928 2,928

24,063 6,063 6,063
-
10,001 10,001 10,001
15% 10% 10%

85% 90% 90%
386,210
10%
11% 12% 12% 12%

3% 2% 2% 2%
12%
(559,427) (563,078) 79,000

77,000
77,000 77,000 77,000
386,210
18,652
933
543
10,853
79,000
857,413,333
17,264
6,667,674,269
7,525
10%
15%
539
542
538
536
535
534
540
544
543
545
547
569
543 608 622 647

10,853
528 588 602 627

10,553 11,767 12,046 12,547
9%
1,561
31,211
15%
1,541
30,811
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21 90.22 90.22 94.73
264.86
238.38
238.38
238.38
238.38
238.38
238.38
238.38
238.38
238.38
238.38
238.38
240.59 251.55 251.55 255.32
0.91 0.91 0.91 0.91

913.24 913.24 913.24 913.24
72,694 18,878 18,626 18,626

18,941 4,919 4,853 4,853
2,320,000 602,487 594,448 594,448
#DIV/0! #DIV/0! 3.13% 3.13% 3.13% 3.13%
#DIV/0! #DIV/0! 0.82% 0.82% 0.82% 0.82%
694,355 - - -
70,500 18,878 18,626 18,626

18,941 4,919 4,853 4,853
89,441 23,797 23,479 23,479
5,808 1,555 1,535 1,611

4,162 1,130 1,115 1,132
9,970 2,685 2,650 2,743
10.0%
-10.0%
0.0%
1,353 5,531 1,555 1,535 1,611
864 3,374 1,130 1,115 1,132

-
45 160 45 45 51
316 649 1,617 331 348 365
64 308 85 75 74
3 16 4 5 4
25 102 26 21 29
- - - 3 3
29 116 29 31 36
197 711 200 160 160
205 809 215 215 215
125 544 140 152 174

27 23 16 - -
(28) (16) - - -
3,227 649 13,294 3,777 3,706 3,855
1,064 34 165 144 (26)
(700) (165) (144) 26 27
3,591 649 13,164 3,797 3,876 3,856
1,628 840 395 1,118 724

671 4,704 966 1,359 2,393
(561) (395) (1,118) (724) (858)

1,738 - 5,148 243 1,754 2,259
5,329 649 18,312 4,041 5,630 6,115

0.56% 0.56% 0.56% 0.56%
14% 5% 5% 5%
0.06% 0.04% 0.04% 0.04%
0.36% 0.36% 0.36% 0.36%
0.00% 0.04% 0.04% 0.04%
0.41% 0.39% 0.39% 0.39%
2.50%
1.91% 1.91% 1.91% 1.91%
0.04%
0.00
11,900
1,641
481
30
55
1
4
69
28
31
66
14
2,419 752 792 812
7.02% 8.00% 8.51% 10.31% 9.96% 8.94%
7%
1.45%
0.18%
0.00%
0.01%
0.23%
0.13%
0.14%
0.11%
193
82
1,925
42
27
18,913
457
99
264
261
736
11
959
23,969
26
96
221
-
-
270
82
29
33
20
163
2
1,608
2,550
-
-
-
-
-
(4)
(81)
(2)
(9)
(10)
(24)
(0)
-
(131)
-
-
-
-
-
-
-
(0)
-
-
0
-
(938)
(938)
219
179
2,145
42
27
19,179
457
126
288
271
875
13
1,628
25,450
-
26
1,160
41
27
11,948
189
49
157
163
593
9
14,361
-
10
76
0
-
480
98
9
30
43
80
1
828
-
-
-
-
-
(4)
(81)
(1)
(8)
(10)
(24)
(0)
(129)
-
-
-
-
-
-
-
-
(0)
-
0
-
-
-
35
1,236
41
27
12,424
206
56
178
196
650
10
15,059
325
219
143
909
1
-
6,755
251
70
110
75
225
3
1,628
10,390
0%
5%
4%
0%
0%
3%
21%
7%
10%
16%
9%
11%
809
14
5
828
98%
2%
1%
131
1
9
8
1%
2%
12%
269
-
33
1
-
303 83 83 83
1,307 475 - 119
17 15 15 15
8 4 4 4
- 5 5 5
20 7 7 7
4 6 6 6
24 19 19 19
287 622 1,658 596 121 240
79% 70% 70% 70%
89% 94%
4%
-1%
0%
2%
303
50
18%
45%
38%
2.01
37.12%
2.91
80%
1.25 1.00 - 0.25
594 475 - 119
303 83 83 83
20%
42
40%
24
15%
50
10%
-
119
427
297
1
1
0
845 217 212 242
2.35% 2.61% 2.97% 2.97% 2.66% 2.67%
-
0%
427
14%
297
113%
1
1%
1.3
2%
0.1
0%
7%
1.40%
0.17%
0.000%
0.01%
0.22%
0.11%
0.15%
0.07%
5%
20.0%
2.0%
33% 36% 31.40% 32% 32% 32%

493
93%
24%
11.00
81%
13.59
2.59
26%
41%
33%
2.50
2.25
2.75
5,940
38
7,635
1%
3%
1%
0%
2%
0%
0%
1%
1%
2%
1%
2%
2%
45%
0.3%
8%
1%
11%
0%
15%
-1%
6%
6.0%
1.0%
3.2%
0.4%
0.1%
0.2%
4.0%
1.0%
2,400
55
18.53
2,364
Err:522
Err:522
301
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
10%
Err:522
Err:522
2,408
0
0
1%
Err:522
Err:522
1723
2,400
55
19
2,364
429
1,168
68
51
195
89
31
2,168
427
552
5
631
5,815
128
56
184
-
210
2,931
3,141
10%
1,101
1,023
1,569
-
1,569
706
4,752
-
260
653
54
966
-
-
6,425
100
0
-
-
0
100
6,325
84
89
30
143
1
1
-
2
2,408
643
1,723
84
34
45
476
936
-
86
2
(2)
1,543
4,891
420
100
521
111
2,285
(139)
2,145
0
152
2,408
0%
8%
0%
0%
1%
-
Err:522
41
36
9%
9%
0
35
(35)
(0)
3.769
46
(45)
5
0%
2%
11%
0%
0%
0%
0%
Err:522
Err:522
3,554
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
(273)
Err:522
1,983
66
16
165
395
643
375
427
(375)
427
7%
1,350
841
-
-
84
128
174
150
200
100
-
3,028
693
18%
2.92 11.05 3.39 3.19 3.55 3.11
4Q-CY08 CY08 1Q-CY09 2Q-CY09 3Q-CY09 4Q-CY09
490,919 1,963,675 490,919 490,919 490,919 490,919

594,448 2,377,792 594,776 594,776 594,776 594,776
121%
754,355
119%
898,906
635,645
123%
782,258
573,676
121%
696,628
594,448 2,418,035 594,776 594,776 594,776 590,629

12,851 12,302 13,290 13,335 13,610 13,939
7,639 29,748 7,905 7,931 8,095 8,233
56,426 198,526 48,587 45,423 53,328 58,626
3,104 8,410 2,392 2,443 3,580 3,675
650,874 2,616,561 643,363 640,199 648,104 649,254
10,743 38,144 10,297 10,375 11,675 11,907
180 700 214 215 219 223

881 3,430 875 878 896 912
9,682 34,014 9,208 9,282 10,560 10,773
Err:522
2,377,792
2%
20,738 82,950 25,383 21,152 16,922 21,152

31,624 105,415 22,137 22,137 33,206 33,206
4,065 10,162 1,067 2,134 3,201 4,268
20,738 82,950 25,383 21,152 16,922 21,152

31,624 105,415 22,137 22,137 33,206 33,206
4,065 10,162 1,067 2,134 3,201 4,268
2,928 2,928 2,928 2,928 2,928

(4,147) 27,136 (4,147) (4,147) (4,147) (4,147)
6,063 (4,147) 6,063 6,063 6,063 6,063
10,001 10,001 10,001 10,001 10,001
12,851 12,302 13,290 13,335 13,610 13,939

83,026 62,474 89,946 92,671 94,531 94,531
52,129 44,663 59,919 51,332 65,880 56,435
266 1,017 337 282 230 295

2,626 6,913 1,991 2,051 3,139 3,139
212 481 64 110 211 241

3,104 8,410 2,392 2,443 3,580 3,675
25% 5% 30% 25% 20% 25%
30% -50% 20% 20% 30% 30%
40% -40% 10% 20% 30% 40%
71% 78% 77% 76% 69% 69%

29% 22% 23% 24% 31% 31%
10% 60% 15% 15% 10% 10%
(4,147) (4,147) (4,147) (4,147) -

0 0 0 0 0
(30) (27) (27) (28) -
11,565 11,072 11,961 12,002 12,249 12,545
46,916 40,196 53,927 46,199 59,292 50,792
74,724 56,226 80,951 83,404 85,078 85,078
2,928 2,928 2,928 2,928 2,928

6,063 (4,147) 6,063 6,063 6,063 6,063
10,001 - 10,001 10,001 10,001 10,001
10% 10% 10% 10% 10% 10%

90% 90% 90% 90% 90% 90%
424,831
10%
12% 11% 11% 11% 11% 11%

2% 3% 3% 3% 3% 3%
12%
198,526
20,517
1,026
635
12,702
-
-
19,854
3,941,543,393
3,942
9%
15%
593
610
622
610
622
635
647
647
647
654
654
680
663 635 684 687 700 717

12,702
643 615 664 667 680 697

12,851 12,302 13,290 13,335 13,610 13,939
17%
1,717
34,332
10%
1,697
33,932
90.22
90.22
90.22
90.22
90.22
90.22
94.73
94.73
94.73
94.73
94.73
94.73
94.73 92.48 94.73 94.73 99.47 101.13
251.55
251.55
251.55
251.55
251.55
251.55
251.55
251.55
262.87
262.87
262.87
262.87
262.87 255.32 271.63 276.01 280.15 288.43
0.91 0.91 0.91 0.91 0.91 0.91

913.24 913.24 913.24 913.24 913.24 913.24
18,626 74,757 18,636 18,636 18,636 18,636

4,853 19,478 4,856 4,856 4,856 4,856
594,448 2,377,792 594,776 594,776 594,776 594,776
3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
0.82% 0.82% 0.82% 0.82% 0.82% 0.82%
- 754,355
18,626 74,757 18,636 18,636 18,636 18,636

4,853 19,478 4,856 4,856 4,856 4,856
23,479 94,235 23,492 23,492 23,492 23,492
1,611 6,313 1,612 1,612 1,693 1,721

1,165 4,542 1,205 1,224 1,242 1,279
2,776 10,855 2,817 2,836 2,935 3,000
5.0%
5.0%
4.5%
1,611 6,313 1,612 1,612 1,693 1,721
1,165 4,542 1,205 1,224 1,242 1,279
54 195 52 52 59 60
682 1,726 376 388 399 702
74 308
6 15 4 4 4 4
34 111 26 28 32 35
3 14 4 4 4 4
38 134 36 36 41 42
160 680 150 150 150 150
215 861 224 224 224 224
185 651 176 178 202 206

- 16 - - - -
- - - - - -
4,229 15,566 3,865 3,900 4,051 4,428
(27) (165)
30 - 27 27 28 -
4,231 15,401 3,892 3,927 4,080 4,428
858 395 956 1,065 1,003 1,145

2,794 7,569 2,153 2,199 3,222 3,307
(956) 233 (1,065) (1,003) (1,145) (1,061)

2,695 8,198 2,044 2,261 3,080 3,391
6,927 23,599 5,936 6,188 7,160 7,819

0.56% 0.56% 0.56% 0.56% 0.56% 0.56%
5% 10% 3% 3% 3% 3%
0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
0.36% 0.36% 0.36% 0.36% 0.36% 0.36%
0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
0.39% 0.39% 0.39% 0.39% 0.39% 0.39%
1.52%
1.91% 1.91% 1.91% 1.91% 1.91% 1.91%
0.04%
0.00
8,410
2,228
476
58
0
5
75
37
51
22
15
798 - 984 950 956 825
8.24% 10.69% 10.24% 9.05% 7.66%
7%
1.45%
0.18%
0.01%
0.01%
0.23%
0.14%
0.14%
0.13%
219
179
2,145
42
27
19,179
457
126
288
271
875
13
1,628
25,450
15
32
163
-
-
203
142
21
37
36
109
2
976
1,737
-
-
-
-
-
(2)
(94)
(3)
(9)
(20)
(15)
(0)
(143)
-
-
(8)
-
-
(2)
-
(1)
3
(0)
4
-
(529)
(534)
234
211
2,299
42
27
19,378
505
143
319
288
974
15
2,076
24,434
-
35
1,236
41
27
12,424
206
56
178
196
650
10
15,059
-
13
83
0
0
483
104
11
36
47
102
2
881
-
-
-
-
-
(2)
(94)
(3)
(8)
(19)
(14)
(0)
(141)
-
-
(1)
-
-
(0)
-
(0)
1
(0)
0
0
(1)
-
48
1,318
41
27
12,904
216
64
206
225
738
12
15,798
318
234
163
981
1
(0)
6,473
290
79
113
63
236
3
2,076
10,711
0%
6%
4%
0%
0%
2%
21%
8%
11%
16%
10%
12%
861
15
5
881
98%
2%
1%
147
3
19
16
1%
2%
13%
295
12
(3)
2
6
83 333 100 100 100 100

475 1,069 475 475 475 475
15 59 21 21 21 21
4 16 4 4 4 4
5 19 6 6 6 6
7 30 12 12 12 12
6 26 10 10 10 10
19 75 28 28 28 28
596 1,552 628 628 628 628
70% 70% 70% 70% 70%
89%
4%
-1%
0%
2%
333
75
26%
40%
35%
4.83
30.00%
3.78
80%
1.00 4.00 1.00 1.00 1.00 1.00
475 1,069 475 475 475 475
83 333 100 100 100 100

10%
59
40%
30
25%
75
50%
450
472
1
1
0
256 918 250 252 290 300
2.64% 2.70% 2.72% 2.72% 2.74% 2.78%
-
0%
450
5%
472
59%
1
1%
1.3
2%
0.1
0%
7%
1.40%
0.17%
0.000%
0.01%
0.22%
0.11%
0.15%
0.07%
10%
20.0%
2.0%
32% 32% 32% 32% 32% 32%

493
95%
24%
12.00
81%
14.86
2.86
26%
40%
33%
3.14
4.86
4.00
5,640
0
5,444
1%
3%
1%
0%
2%
0%
0%
1%
1%
1%
1%
2%
2%
39%
0.3%
8%
1%
11%
0%
15%
-10%
11%
6.0%
1.0%
3.2%
0.4%
0.1%
0.2%
3.6%
1.3%
2,872
66
0
2,806
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
2,393
0
0
1%
Err:522
Err:522
1092
2,872
66
-
2,806
335
1,112
405
34
680
93
29
420
436
507
506
4,558
-
79
79
-
4,656
578
5,233
10%
1,029
866
1,569
-
1,569
706
4,752
1,500
104
-
-
104
-
-
7,062
-
-
-
0
8
7,055
94
89
34
148
1
1
-
2
2,393
(160)
1,092
133
33
78
609
834
0
54
3
(3)
1,575
3,490
386
137
524
119
2,185
(136)
2,050
0
224
2,393
0%
8%
0%
0%
1%
-
Err:522
44
40
9%
9%
0
36
(36)
(0)
5
45
(43)
8
19
0%
2%
11%
0%
0%
0%
0%
Err:522
Err:522
5,612
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
Err:522
1,961
Err:522
1,808
73
-
-
(233)
(160)
427
436
(427)
436
2%
500
1,200
525
92
141
191
533
43
2,726
2,092
202%
13.25 3.57 3.79 4.13 3.58 15.07
CY09 1Q-CY10 2Q-CY10 3Q-CY10 4Q-CY10 CY10
1,963,675 490,919 490,919 490,919 490,919 1,963,675

2,379,103 595,711 595,711 595,711 595,711 2,382,843
121% 121%
754,355 754,355
120% 119%
901,589 900,377
635,645 635,645
124% 125%
785,344 792,867
573,676 573,676
121% 120%
692,171 689,600
2,374,956 595,711 595,711 595,711 595,711 2,382,843

13,543 14,414 14,463 14,760 15,116 14,689
32,163 8,587 8,616 8,793 9,005 35,000
205,964 50,255 47,060 55,487 60,922 213,724
12,090 2,752 2,935 4,338 4,574 14,598
2,580,920 645,965 642,771 651,198 656,633 2,596,567
44,254 11,338 11,551 13,131 13,579 49,599
871 233 233 238 244 948

3,561 951 954 974 997 3,875
39,822 10,155 10,364 11,919 12,338 44,776
Err:522 Err:522
2,379,103 2,382,843
2% 2%
84,609 25,890 21,575 17,260 21,575 86,301

110,685 23,244 23,244 34,866 34,866 116,219
10,670 1,120 2,241 3,361 4,481 11,203
84,609 25,890 21,575 17,260 21,575 86,301

110,685 23,244 23,244 34,866 34,866 116,219
10,670 1,120 2,241 3,361 4,481 11,203
2,928 2,928 2,928 2,928

- - - -
6,063 6,063 6,063 6,063
10,001 10,001 10,001 10,001
13,543 14,414 14,463 14,760 15,116 14,689

92,920 99,336 106,669 110,526 112,751 107,320
58,392 62,049 64,201 68,224 70,591 66,266
1,145 373 312 255 326 1,266

10,320 2,309 2,479 3,854 3,931 12,573
625 70 144 229 316 759

12,090 2,752 2,935 4,338 4,574 14,598
2% 30% 25% 20% 25% 2%
5% 20% 20% 30% 30% 5%
5% 10% 20% 30% 40% 5%
73% 76% 75% 67% 66% 71%

27% 24% 25% 33% 34% 29%
40% 10% 10% 10% 10% 30%
- - - -
0 0 0 0
- - - -
12,189 12,973 13,017 13,284 13,605 13,220
52,552 55,844 57,781 61,401 63,532 59,639
83,628 89,403 96,002 99,473 101,476 96,588
2,928 2,928 2,928 2,928

- 6,063 6,063 6,063 6,063 -
- 10,001 10,001 10,001 10,001 -
10% 10% 10% 10% 10% 10%

90% 90% 90% 90% 90% 90%
467,314 514,046
10% 10%
58,772 66,665
11% 11% 11% 11% 11% 11%
3% 3% 3% 3% 3% 3%
14% 16%
205,964 213,724
22,568 24,825
1,128 1,241
697 754
13,943 15,089
- -
- -
21,839 24,023
4,498,135,187 5,134,368,322
4,498 5,134
8% 8%
15% 15%
680 736
687 743
687 743
687 743
687 743
687 743
700 758
700 758
700 758
708 766
708 766
736 796
697 741 743 758 776 754

13,943 15,089
677 721 723 738 756 734

13,543 14,414 14,463 14,760 15,116 14,689
10% 8%
1,888 2,077
37,765 41,542
10% 10%
1,868 2,057
37,365 41,142
94.73 104.44
94.73 104.44
94.73 104.44
94.73 104.44
94.73 104.44
94.73 104.44
99.47 109.66
99.47 109.66
99.47 109.66
99.47 109.66
99.47 109.66
104.44 109.66
97.51 104.44 104.44 109.66 109.66 107.05
262.87 288.43
276.01 302.86
276.01 302.86
276.01 302.86
276.01 302.86
276.01 302.86
276.01 302.86
276.01 302.86
288.43 316.48
288.43 316.48
288.43 316.48
288.43 316.48
279.06 298.05 302.86 307.40 316.48 306.20
0.91 0.91 0.91 0.91 0.91 0.91

913.24 913.24 913.24 913.24 913.24 913.24
74,546 18,666 18,666 18,666 18,666 74,663

19,424 4,864 4,864 4,864 4,864 19,454
2,379,103 595,711 595,711 595,711 595,711 2,382,843
3.13% 3.13% 3.13% 3.13% 3.13% 3.13%
0.82% 0.82% 0.82% 0.82% 0.82% 0.82%
754,355 754,355
74,546 18,666 18,666 18,666 18,666 74,663

19,424 4,864 4,864 4,864 4,864 19,454
93,969 23,529 23,529 23,529 23,529 94,117
6,639 1,780 1,780 1,869 1,869 7,299

4,950 1,324 1,345 1,365 1,406 5,440
11,589 3,104 3,125 3,235 3,275 12,739
5.0% 5.0%
5.0% 5.0%
4.5% 4.5%
6,639 1,780 1,780 1,869 1,869 7,299
4,950 1,324 1,345 1,365 1,406 5,440
224 57 58 67 69 251
1,865 411 424 436 723 1,994
18 20
122 33 33 38 39 142
16 4 4 4 4 18
155 40 40 46 48 175
600 150 150 160 160 620
894 233 233 233 233 931
762 194 198 228 236 857

- - - - - -
- - - - - -
16,244 4,227 4,267 4,448 4,788 17,748
- -
- - - - - -
16,244 4,227 4,267 4,448 4,788 17,748
(233) 1,061 1,139 1,198 1,256 -

10,881 2,476 2,642 3,904 4,116 13,138
- (1,139) (1,198) (1,256) (1,290) -

10,648 2,398 2,582 3,846 4,082 13,138
26,892 6,625 6,849 8,293 8,870 30,886

0.56% 0.56% 0.56% 0.56% 0.56% 0.56%
6% 3% 3% 3% 3% 5%
0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
0.36% 0.36% 0.36% 0.36% 0.36% 0.36%
0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
0.39% 0.39% 0.39% 0.39% 0.39% 0.39%
1.52% 1.52%
1.91% 1.91% 1.91% 1.91% 1.91% 1.91%
0.04% 0.04%
0.00 0.00
12,090 14,598
2,638 2,950
558 627
68 76
0 0
6 6
88 99
44 49
60 67
26 30
15 16
- 1,105 1,049 994 983 -
10.88% 10.12% 8.34% 7.97%
7% 7%
1.45% 1.45%
0.18% 0.18%
0.01% 0.01%
0.01% 0.01%
0.23% 0.23%
0.13% 0.13%
0.14% 0.14%
0.12% 0.12%
234 252
211 254
2,299 2,451
42 42
27 27
19,378 19,584
505 548
143 161
319 346
288 301
974 1,084
15 17
2,076 2,655
26,510 27,720
19 20
43 57
155 179
- -
- -
210 228
129 117
21 24
36 35
30 29
124 132
2 2
1,130 1,238
1,899 2,062
- -
- -
- -
- -
- -
(3) (3)
(86) (87)
(3) (3)
(10) (9)
(18) (16)
(16) (18)
(0) (0)
(136) (137)
- -
- -
(3) (4)
- -
- -
(1) (1)
- -
(0) (1)
1 1
(0) (0)
2 2
- -
(551) (673)
(553) (675)
252 272
254 311
2,451 2,627
42 42
27 27
19,584 19,808
548 578
161 181
346 373
301 314
1,084 1,200
17 19
2,655 3,221
25,065 25,750
- -
48 63
1,318 1,406
41 41
27 27
12,904 13,390
216 242
64 73
206 235
225 258
738 830
12 14
15,798 16,579
- -
15 18
89 94
0 0
0 0
489 495
113 121
12 13
38 40
50 51
107 118
2 2
915 953
- -
- -
- -
- -
- -
(3) (3)
(86) (87)
(3) (2)
(9) (9)
(17) (15)
(16) (18)
(0) (0)
(134) (135)
- -
- -
(1) (1)
- -
- -
(0) (0)
- -
(0) (0)
0 0
(0) (0)
0 0
0 0
(0) (0)
- -
63 81
1,406 1,500
41 41
27 27
13,390 13,881
242 276
73 84
235 267
258 294
830 930
14 16
16,579 17,397
321 320
252 272
191 230
1,045 1,127
1 1
(0) (0)
6,194 5,926
305 302
87 97
111 106
43 20
254 269
2 2
2,655 3,221
11,141 11,573
0% 0%
6% 6%
4% 4%
0% 0%
0% 0%
2% 2%
21% 21%
8% 7%
11% 11%
17% 16%
10% 10%
12% 12%
894 931
15 16
6 6
915 953
98% 98%
2% 2%
1% 1%
155 157
3 3
19 20
16 17
1% 1%
2% 2%
13% 13%
354 425
15 18
(4) (4)
2 2
7 8
400 120 120 120 120 480

1,901 475 594 713 475 2,257
83 29 29 29 29 116
16 4 4 4 4 17
24 10 10 10 10 40
47 17 17 17 17 69
41 15 15 15 15 60
112 42 42 42 42 168
2,512 670 789 908 670 3,038
70% 70% 70% 70%
89% 89%
4% 4%
-1% -1%
0% 0%
2% 2%
400 480
112 168
22% 24%
42% 41%
36% 35%
5.00 3.71
30.00% 28.00%
4.92 6.29
80% 80%
4.00 1.00 1.25 1.50 1.00 4.50
1,901 475 594 713 475 2,257
400 120 120 120 120 480

20% 20%
83 116
40% 40%
38 47
25% 25%
112 168
50% 50%
- -
493 531
876 1,508
1 1
1 1
0 0
1,114 287 287 325 340 1,237
2.80% 2.82% 2.77% 2.73% 2.75% 2.76%
- -
0% 0%
493 531
10% 8%
876 1508
86% 72%
1 1
1% 1%
1.3 1.3
2% 2%
0.1 0.1
0% 0%
7% 7%
1.40% 1%
0.17% 0%
0.000% 0%
0.01% 0%
0.22% 0%
0.11% 0%
0.15% 0%
0.07% 0%
10% 10%
20.0% 20.0%
2.0% 2.0%
32% 32% 32% 32% 32% 32%

493 493
94% 94%
24% 24%
13.75 15.50
81% 81%
17.01 19.18
3.26 3.68
26% 26%
41% 41%
33% 33%
3.59 4.05
5.58 6.28
4.58 5.17
5,340 5,040
0 0
3,224 914
1% 1%
3% 3%
1% 1%
0% 0%
2% 2%
0% 0%
0% 0%
1% 1%
1% 1%
1% 1%
2% 1%
2% 2%
2% 2%
34% 31%
0.3% 0%
4% 5%
0% 0%
35% 30%
-5% -3%
15% 12%
-8% 4%
10% 9%
6.0% 6.0%
1.0% 1.0%
3.2% 3.2%
0.4% 0.4%
0.1% 0.1%
0.2% 0.2%
3.1% 3.6%
1.7% 1.3%
3,362 3,780
77 87
0 0
3,285 3,693
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
2,395 2,405
0 0
0 0
1% 1%
Err:522 Err:522
Err:522 Err:522
1278 1437
3,362 3,780
77 87
- -
3,285 3,693
393 442
1,302 1,464
499 544
40 45
796 896
110 123
34 38
491 552
458 474
573 639
695 627
5,391 5,843
- -
75 86
75 86
- -
5,121 5,634
635 699
5,757 6,332
10% 10%
1,067 1,085
316 282
1,569 1,569
- -
1,569 1,569
706 706
4,752 4,752
1,500 1,500
122 137
- -
- -
122 137
- -
- -
- -
7,080 7,095
5 7
- -
- -
- -
0 0
5 7
7,075 7,088
126 164
84 82
39 44
171 202
1 1
1 1
- -
2 2
2,395 2,405
80 88
1,278 1,437
147 172
38 44
83 100
702 815
1,199 1,447
0 0
70 74
3 4
(3) (4)
2,054 2,437
3,938 4,147
343 414
191 153
534 567
137 152
2,117 2,102
(127) (128)
1,989 1,974
0 0
268 279
2,395 2,405
0% 0%
7% 7%
0% 0%
0% 0%
1% 1%
- -
Err:522 Err:522
48 53
43 47
9% 9%
9% 9%
0 0
36 36
(36) (36)
(0) (0)
8 10
46 46
(44) (43)
10 12
19 20
0% 0%
2% 2%
11% 11%
0% 0%
0% 0%
0% 0%
0% 0%
Err:522 Err:522
Err:522 Err:522
5,062 4,021
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
Err:522 Err:522
(565) (1,132)
Err:522 Err:522
1,782 2,358
80 88
- -
- -
- -
80 88
436 458
458 474
(436) (458)
458 474
5% 4%
500 500
1,400 1,500
578 496
102 112
155 170
211 232
312 379
25 32
2,783 2,921
3,037 4,899
45% 61%
2.88 3 0 6
4Q-CY07 Oct Nov Dec 1H07 1H06
475,919
562,813 184,264 183,549 195,000 1,167,813 1,148,000
118% 119% 117%
711,105 103,835 242,231 365,039 1,112,041 1,148,000

10,647 10,600 10,640 10,700
7,584 1,101 2,577 3,906
119,881 22,832 90,409 2,000
3,525
830,986 126,667 332,640 367,039
11,109 1,101 2,577 3,906
301 30 70 106
1,230 122 285 432
9,578 949 2,222 3,368
- - - - 168,000
119,881 22,832 90,409 6,640 26,000
- - - -
- - - -
-
-
-
-
10,947
29,402 29,402
-
3,525
-
-
352474%
-
0
-
-
-
-
-
-
119,881 22,832 90,409 6,640
11% 11% 11% 11%

3% 3% 3% 3%
24095
2,184
0
547 545 547 550
10,947 10,900 10,940 11,000
532 530 532 535

10,647 10,600 10,640 10,700
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21
90.21
264.86
238.38
238.38
238.38
238.38
238.38
238.38
238.38
238.38
238.38
238.38
238.38
238.38
0.91
913.24
17,635 5,774 5,751 6,110

4,595 1,504 1,499 1,592
562,813 184,264 183,549 195,000
3.13% 0 0 0
0.82% 0 0 0
17,635
4,595
22,230
1,453
1,000
2,453
1,453
1,000
48
320
65
4
25
-
37
190
200
132
28
-
3,437
700
4,137
561
2,184
-
2,744
6,881
0.50%
4%
0.04%
0.30%
0.06%
0.39%
1.52%
1.80%
0.04%
0.50%
479
120
14
0
1
17
11
14
6
4
666
5%
2.00%
0.18%
0.01%
0.01%
0.23%
0.13%
0.14%
0.12%
-
2
67
-
8
0
-
125 140
475 238
10 11
2 4 9
- 2
4 11
4 9
2 23
622 415
0
1
475
60
10.6
12.46
-
30
107
-
0
0
0
137
106.74
5%
1%
0%
0%
0%
0%
0%
0%
0%
34%
2% 148,292
148,292
-
-3% 22% 581,000

EPS 10.31 12.49
Rs mn CY00 CY01
Gross Sales 10,677 16,428
Less: sales tax - 855
Less: Commission 74.88 79.05
Less: Trade Allowance 400.84 221.48
Net Sales 10,201 11,982
COGS 5,575 6,363
Gross profit 4,626 5,620

45.4% 46.9%
Distribution cost 869 1,022
Other expenses 324 391
Other income 1,090 1,062
EBIT 4,523 5,269
Finance cost 333 275
EBT 4,190 4,994
Taxation 1,546 1,790
EAT 2,644 3,204
EPS 10.31 12.49
DPS 8 9
Net margin 26% 27%

payout ratio 77.61% 68.05%
Proposed Dividend
Appropriations
Unappropriated profit b/f 338 230
Available for appropriations 2,982 3,433
Transfer from/ (to) general reserve 700 1,000
Dividends
Final dividend/proposed 513 769
1st interim 513 641
2nd interim 513 513
3rd interim 513 256
Total Dividends disbursed 2,052 2,180
transfer reserve for bonus shares
Unappropriated profit c/f 230 253
11.98 12.26 13.58 1.69 2.16
CY02 CY03 CY04 1Q-CY05 2Q-CY05

19,527 17,618 24,011
2,282 2,943 2,484
104 179 0
354 291 335.26
16,787 21,035 21,027 4,564 5,806
10,109 13,701 13,158 2,761 3,450
6,678 7,333 7,869 1,803 2,356

39.8% 34.9% 37.4% 39.5% 40.6%
1,458 1,851 1,767 419 529
496 488 560 126 152
784 457 934 121 57
5,508 5,451 6,476 1,378 1,732
668 521 373 72 67
4,839 4,931 6,103 1,306 1,664
1,766 1,786 2,099 473 599
3,073 3,145 4,004 833 1,065
11.98 12.26 13.58 1.69 2.16
10 10 12
65 82 71 #DIV/0! #DIV/0!
18% 15% 19% 18% 18%

83.46% 81.57% 88%
3
253 218 198

3,327 3,363 4,202
800 600 1,150
256 385
641 769 834
769 577 1,218
641 834 1,180
2,308 2,565 3,232
- 827
218 198 1,293
3.23 2.85 9.92 9.39 2.62
3Q-CY05 4Q-CY05 CY05 CY06 1Q-CY07

28,945 32,818
2,484 2,550
0 0
292.3 318
6,378 8,733 25,481 29,951 4,153
4,059 6,112 16,383 20,242 2,358
2,319 2,621 9,098 9,709 1,796

36.4% 30.0% 35.7% 32.4% 43.2%
550 874 2,371 2,747 483

12%
197 151 627 735 149
4%
723 539 1,440 1,276 670
2,295 2,135 7,540 7,503 1,834
85 102 326 517 104
2,210 2,033 7,214 6,985 1,729
617 628 2,317 2,349 435

25%
1,593 1,405 4,897 4,636 1,294
3.23 2.85 9.92 9.39 2.62
9.75 10.00 2.50
#DIV/0! #DIV/0! 52 61
25% 16% 19% 15% 31%

98% 106%
2.25 3.90
22% -5% 5%
1,293 (44)
6,190 4,592
160 1,200
885 1,110
848 1,110
1,560 987
1,458 913
4,751 4,121
1,543 -
57 1,672
-5%
2.21 2.97 3.06 10.86 3.66
2Q-CY07 3Q-CY07 4Q-CY07 CY07 1Q-CY08

31,483 8,286
2,454 825
- 0
600 168
5,937 8,143 9,578 28,429 7,293
3,365 5,329 6,881 18,312 4,041
2,572 2,814 2,697 10,117 3,252

43.3% 34.6% 28.2% 35.6% 44.6%
604 572 766 2,419 752

10% 7% 8%
202 191 250 845 217
3% 2%
113 287 622 1,658 596
1,879 2,337 2,303 8,511 2,879
212 139 241 696 212
1,667 2,199 2,061 7,815 2,667
576 733 732 2,454 863

35% 33%
1,091 1,466 1,329 5,361 1,805
2.21 2.97 3.06 10.86 3.66
2.25 2.75 3.00 11.00 4.00
417.17
0.23
18% 18% 14% 19% 25%

101% 109%
3.50
14% 74% -17% 16% 39%
1,672
7,033
250
1,925
1,234
1,110
1,357
5,626
-
1,657
1.75 2.72 2.92 11.05 3.39
2Q-CY08 3Q-CY08 4Q-CY08 CY08 1Q-CY09

8,998 10,118 10,743 38,144 10,297
864 860 881 3,430 875
0 0 0 -
176 176 180 700 214
7,958 9,082 9,682 34,014 9,208
5,630 6,115 6,927 22,712 5,936
2,328 2,967 2,755 11,302 3,272

29.3% 32.7% 28.5% 33.2% 35.5%
792 812 798 3,155 984
212 242 256 927 250
121 240 596 1,552 628
1,444 2,152 2,297 8,773 2,665
168 168 168 671 190
1,277 1,984 2,130 8,102 2,476
413 642 689 2,606 801
864 1,343 1,441 5,496 1,675
1.75 2.72 2.92 11.05 3.39
2.00 3.00 3.00 12.00 3.50
84.50 167.67 417.17 1,086.50 439.66

0.10 0.12 0.29 0.20 0.26
11% 15% 15% 16% 18%

114% 110% 103% 109% 103%
4.00
-21% -8% 8% 3% -7%
1,657
7,153
300
1,727
1,550
2,397
1,974
7,649
-
(196)
khurram_honest@hotmail.com
yasra40@hotmail.com
3.19 3.55 3.11 13.25 3.57
2Q-CY09 3Q-CY09 4Q-CY09 CY09 1Q-CY10

10,375 11,675 11,907 44,254 11,338
878 896 912 3,561 951
-
215 219 223 871 233
9,282 10,560 10,773 39,822 10,155
6,188 7,160 7,819 27,103 6,625
3,093 3,400 2,954 12,718 3,530

33.3% 32.2% 27.4% 31.9% 34.8%
950 956 825 3,715 1,105
252 290 300 1,092 287
628 628 628 2,512 670
2,519 2,782 2,457 10,423 2,809
190 190 190 758 204
2,329 2,593 2,268 9,665 2,605
753 839 733 3,126 842
1,576 1,754 1,534 6,539 1,762
3.19 3.55 3.11 13.25 3.57
3.50 3.50 3.25 13.75 3.50
439.66 439.66 439.66 1,758.63 469.32

0.28 0.25 0.29 0.27 0.27
17% 17% 14% 16% 17%

110% 98% 105% 104% 98%
4.25
82% 31% 6% 19% 5%
(196)
6,343
300
1,974
1,770
2,753
2,262
8,759
-
(2,116)
3.79 4.13 3.58 15.07 2.88
2Q-CY10 3Q-CY10 4Q-CY10 CY10 4Q-CY07 4Q-CY07

11,551 13,131 13,579 49,599 11,109
954 974 997 3,875 1,230
- 0
233 238 244 948 301
10,364 11,919 12,338 44,776 9,578 6,531
6,849 8,293 8,870 30,637 6,881 4,209
3,515 3,626 3,468 14,139 2,697 2,321

33.9% 30.4% 28.1% 31.6% 28.2% 36%
1,049 994 983 4,131 766 661

8%
287 325 340 1,239 250 159
3%
789 908 670 3,038 622 413
2,968 3,215 2,816 11,808 2,303 1,914
204 204 204 817 150 95
2,764 3,011 2,612 10,991 2,153 1,819
894 974 845 3,555 732 584
1,870 2,037 1,767 7,436 1,421 1,235
3.79 4.13 3.58 15.07 2.88 2.50
4.00 4.25 3.75 15.50 3.00 2.25
552.48 635.65 469.32 2,126.77

0.30 0.31 0.27 0.29
18% 17% 14% 17%

106% 103% 105% 103%
4.50
19% 16% 15% 14%
(2,116)
5,320
300
567
2,097 400.94
1,999 -0.29
3,100
2,550
9,746
-
(4,126)
% chg
47%
63%
-21%
16%
57%
51%
20%
59%
18%
25%
15% 2,715 2,191 24% 49%
0.15 5.50 4.44
33%
Model Assumptions
CY05 CY06 CY07 1Q-CY08 2Q-CY08 3Q-CY08 4Q-CY08 CY08F 1Q-CY09 2Q-CY09 3Q-CY09
Urea Capacity 1,904 1,904 1,904 491 491 491 491 1,964 491 491 491
Urea Production 2,303 2,296 2,320 602 594 594 594 2,378 595 595 595
Urea efficiency 121% 121% 122% 123% 121% 121% 121% 121% 121% 121% 121%
Domestic Urea Sales 2,555 2,542 2,298 608 622 594 594 2,418 595 595 595
Imported Urea 251 249 79 25 21 17 21 83 25 21 17
Imported DAP sales 178 352 211 21 21 32 32 105 22 22 33
Imported SOP sales 10 15 17 1 2 3 4 10 1 2 3
Urea price/ton 9,930 10,170 10,553 11,767 12,046 12,547 12,851 12,302 13,290 13,335 13,610
DAP price/ton 20,000 19,960 21,800 38,297 55,636 72,936 83,026 62,474 89,946 92,671 94,531
SOP price/ton 16,545 19,695 24,000 35,970 43,134 47,417 52,129 44,663 59,919 51,332 65,880
Urea price growth 1% 2% 4% 11% 2% 4% 2% -4% 8% 0% 2%
DAP price growth -2% 0% 9% 76% 45% 31% 14% -25% 44% 3% 2%
SOP price growth -3% 19% 22% 50% 20% 10% 10% -14% 34% -14% 28%
Feedstock consumed 65,893 71,801 72,694 18,878 18,626 18,626 18,626 74,757 18,636 18,636 18,636
Fuelstock consumed 16,800 20,000 18,941 4,919 4,853 4,853 4,853 19,478 4,856 4,856 4,856
Feedstock/MMBTU 77 86 90 90 90 95 95 92 95 95 99
Fuelstock/MMBTU 228 255 241 252 252 255 263 255 272 276 280
Feedstock cost 4,663 5,648 5,808 1,555 1,535 1,611 1,611 6,313 1,612 1,612 1,693
Fuelstock cost 3,497 4,656 4,162 1,130 1,115 1,132 1,165 4,542 1,205 1,224 1,242
Revenue contribution
Domestic Urea Sales 88% 73% 70% 86% 83% 74% 71% 78% 77% 76% 69%
Imported fertilizer 12% 27% 30% 14% 17% 26% 29% 22% 23% 24% 31%
DPS from FFBL 2.00 2.00 1.25 1.00 - 0.25 1.00 4.00 1.00 1.00 1.00
Payout ratio 98% 106% 101% 109% 114% 110% 103% 109% 103% 110% 98%
Source: Capital One Equities Research, Company reports
5%
Income Statement
CY05 CY06 CY07 1Q-CY08 2Q-CY08 3Q-CY08 4Q-CY08 CY08F 1Q-CY09 2Q-CY09 3Q-CY09
Sales 25,481 29,951 28,429 7,293 7,958 9,082 9,682 34,014 9,208 9,282 10,560
Cost of sales 16,383 20,242 18,312 4,041 5,630 6,115 6,927 22,712 5,936 6,188 7,160
Gross profit 9,098 9,709 10,117 3,252 2,328 2,967 2,755 11,302 3,272 3,093 3,400
GP margin 36% 32% 36% 45% 29% 33% 28% 33% 36% 33% 32%
Distribution costs 2,371 2,747 2,419 752 792 812 798 3,155 984 950 956
Other operating expenses 627 735 845 217 212 242 256 927 250 252 290
Other Income 1,440 1,276 1,658 596 121 240 596 1,552 628 628 628
EBIT 7,540 7,503 8,511 2,879 1,444 2,152 2,297 8,773 2,665 2,519 2,782
Finance cost 326 517 696 212 168 168 168 671 190 190 190
EBT 7,214 6,985 7,815 2,667 1,277 1,984 2,130 8,102 2,476 2,329 2,593
Tax 2,317 2,349 2,454 863 413 642 689 2,606 801 753 839
EAT 4,897 4,636 5,361 1,805 864 1,343 1,441 5,496 1,675 1,576 1,754
EPS (diluted) 9.92 9.39 10.86 3.66 1.75 2.72 2.92 11.05 3.39 3.19 3.55
DPS 9.75 10.00 11.00 4.00 2.00 3.00 3.00 12.00 3.50 3.50 3.50
Payout ratio 98% 106% 101% 109% 114% 110% 103% 109% 103% 110% 98%
Earnings growth 22% -5% 16% 39% -21% -8% 8% 3% -7% 82% 31%
Net margins 19% 15% 19% 25% 11% 15% 15% 16% 18% 17% 17%
Source: Capital One Equities Research, Company reports
DDM Value CY08 CY09 CY10

DPS 12.00 13.75 15.50
TV 164 140
Per share Value (Rs) 134 152
Source: Capital One Equities Research 0.08
0.09
16%
FFC financials (Rs mn) CY06 CY07 CY08 CY09 CY10
Net sales 29,951 28,429 34,014 39,822 44,776
Cost of Sales 20,242 18,312 22,712 27,103 30,637
Gross Profit 9,709 10,117 11,302 12,718 14,139
GP Margin 32% 36% 33% 32% 32%
Other Income 1,276 1,658 1,552 2,512 3,038
Finance cost 517 696 671 758 817
Tax 2,349 2,454 2,606 3,126 3,555
PAT 4,636 5,361 5,496 6,539 7,436
EPS (Rs) 9.39 10.86 11.05 13.25 15.07
DPS (Rs) 10.00 11.00 12.00 13.75 15.50
Source: Capital One Equities Research
4Q-CY09 CY09F 1Q-CY10 2Q-CY10 3Q-CY10 4Q-CY10 CY10F
491 1,964 491 491 491 491 1,964
595 2,379 596 596 596 596 2,383
121% 121% 121% 121% 121% 121% 121%
591 2,375 596 596 596 596 2,383
21 85 26 22 17 22 86
33 111 23 23 35 35 116
4 11 1 2 3 4 11
13,939 13,543 14,414 14,463 14,760 15,116 14,689
94,531 92,920 99,336 106,669 110,526 112,751 107,320
56,435 58,392 62,049 64,201 68,224 70,591 66,266
2% -3% 6% 0% 2% 2% -3%
0% -2% 7% 7% 4% 2% -5%
-14% 3% 6% 3% 6% 3% -6%
18,636 74,546 18,666 18,666 18,666 18,666 74,663
4,856 19,424 4,864 4,864 4,864 4,864 19,454
101 98 104 104 110 110 107
288 279 298 303 307 316 306
1,721 6,639 1,780 1,780 1,869 1,869 7,299
1,279 4,950 1,324 1,345 1,365 1,406 5,440
69% 73% 76% 75% 67% 66% 71%

31% 27% 24% 25% 33% 34% 29%
1.00 4.00 1.00 1.25 1.50 1.00 4.50
105% 104% 98% 106% 103% 105% 103%
-2% 0%
1%
4Q-CY09 CY09F 1Q-CY10 2Q-CY10 3Q-CY10 4Q-CY10 CY10F

10,773 39,822 10,155 10,364 11,919 12,338 44,776
7,819 27,103 6,625 6,849 8,293 8,870 30,637
2,954 12,718 3,530 3,515 3,626 3,468 14,139
27% 32% 35% 34% 30% 28% 32%
825 3,715 1,105 1,049 994 983 4,131
300 1,092 287 287 325 340 1,239
628 2,512 670 789 908 670 3,038
2,457 10,423 2,809 2,968 3,215 2,816 11,808
190 758 204 204 204 204 817
2,268 9,665 2,605 2,764 3,011 2,612 10,991
733 3,126 842 894 974 845 3,555
1,534 6,539 1,762 1,870 2,037 1,767 7,436
3.11 13.25 3.57 3.79 4.13 3.58 15.07
3.25 13.75 3.50 4.00 4.25 3.75 15.50
105% 104% 98% 106% 103% 105% 103%
6% 19% 5% 19% 16% 15% 14%
14% 16% 17% 18% 17% 14% 17%
EPS 10.31 12.49 11.98
Rs mn CY00 CY01 CY02

Share Capital 2,565 2,565 2,565
Capital reserves 160 160 160
Reserves for Bonus shares
Revenue Reserves 6,144 6,777 8,038
Equity 8,869 9,502 10,763
Non Current Liabilities 744 224 5,703
Deferred Taxes 299 86 2,690
Current Liabilities
Trade and other Payables 2,873 2,330 3,727
Interest and Mark-up Accrued - - -
Short term borrowings - Secured 1,650 800 3,389
Current portion of long term 536 503 918
Provision forTaxation 512 527 976
Subject to lease
5,571 4,161 9,010
Total Liabilities and Shareholder Equity 15,483 13,972 28,166
Property Plant Equipment 2,320 1,527 9,516
Goodwill - - 1,988
Long Term Inv 3,406 2,491 7,078

Long Term Loans & Adv. 34 45 50
Long Term Deposits & Prepayments 162 162 128
Current Assets
Stores, spares 1,243 1,230 1,618
Stock in trade 68 614 631
Trade debts 769 880 1,401
Deposits and prepayments 8 15 22
Loans and advances 43 49 60
Short term investments 4,825 3,727 2,792
Cash and bank balances 1,667 2,270 1,895
9,561 9,746 9,405
Total Assets 15,483 13,972 28,166
Net Debt 2,930 1,527 10,010

Net Debt Change 2,930 (1,403) 8,483
Check
changes in NWC
stores
stock in trade
Trade debts
Loans
Deposits
Other
Trade and other payables
change in NWC
12.26 13.58 9.92 9.39
CY03 CY04 CY05 CY06 1Q-CY07 2Q-CY07 3Q-CY07

2,565 2,950 4,935 4,935 4934.74 4,935 4,935
160 160 160 160 160 160 160
442 - - - - -
8,798 8,743 7,347 7,862 7,232 7,131 7,489
11,523 12,295 12,441 12,957 12,326 12,226 12,583
4,515 2,868 981 1,194 2,033 1,496 2,905
2,522 2,407 2,401 2,396 2,373 2,375 2,382
3,825 5,831 6,738 4,026 2,090 3,475 2,652

- 74 82 134 132 197 164
2,972 100 2,505 4,531 4,641 6,694 4,733
1,532 2,269 1,887 887 840 1,012 945
330 598 1,414 1,306 1,267 1,393 1,580
292 1,252 214 589 - -
8,660 8,873 12,626 10,884 8,970 12,772 10,073
27,219 26,443 28,450 27,430 25,702 28,869 27,944
9,137 8,895 9,185 9,608 9,566 9,753 9,706
1,883 1,778 1,674 1,569 1,569 1,569 1,569
7,083 5,766 6,058 6,409 6,404 6,326 6,331

64 67 65 77 105 122 140
126 3 3 2 2 2 2
1,687 1,727 2,154 2,202 2,315 2,330 2,630

681 219 560 953 1,783 2,748 2,339
1,876 1,408 660 961 752 1,840 2,299
23 25 26 25 154 119 214
64 86 117 95 120 165 99
561 561 580 1,451 1,202 1,162 576
2,201 4,565 6,195 2,453 1,177 1,240 1,167
1,834 1,056 1,172 1,623 552 1,493 873
8,927 9,647 11,465 9,765 8,056 11,096 10,196
27,219 26,157 28,449 27,430 25,702 28,869 27,944
9,020 5,238 5,373 6,612 7,514 9,203 8,583

(991) (3,782) 136 1,239 902 1,689 (620)
- - - -
(443) (64)
(341) (392)
748 (302)
(30) 22
(1) 1
6 (847)
1,010 (3,085)
947 (4,668)
10.86 11.05 13.25 15.07
4Q-CY07 CY07 CY08 CY09 CY10

4,935 4,935 4,935 4,935 4,935
160 160 160 160 160
- - - -
7,684 7,635 5,444 3,224 914
12,779 12,730 10,539 8,319 6,009
2,671 1,622 1,490 620
2,364 2,806 3,285 3,693
5,815 4,558 5,391 5,843

184 79 75 86
3,141 5,233 5,757 6,332
1,023 866 316 282
1,313 1,029 1,067 1,085
- 2,092 3,037 4,899
- 11,476 13,858 15,642 18,528
12,779 29,241 28,824 28,736 28,850
10,390 10,711 11,141 11,573
1,569 1,569 1,569 1,569
6,325 7,055 7,075 7,088

143 148 171 202
2 2 2 2
2,408 2,393 2,395 2,405

643 (160) 80 88
1,723 1,092 1,278 1,437
34 33 38 44
84 133 147 172
1,543 1,575 2,054 2,437
3,028 2,726 2,783 2,921
1,350 3,311 2,746 1,614
- 10,811 11,102 11,520 11,118
- 29,241 30,587 31,478 31,552
- 6,835 7,722 7,564 7,234

(8,583) 223 887 (158) (329)
(12,779) (0) 1,763 2,742 2,702
(220) 19 6 (12)
310 803 (240) (8)
(761) 631 (186) (159)
11 (49) (14) (26)
(8) 1 (5) (6)
(91) (32) (479) (383)
1,913 (1,097) 557 438
1,154 275 (361) (155)

CY05
Net profit before taxation 7,214
Adjustments
Depreciation 765
Amortization 105
Provision for slow moving (187)
Provision for gratuity * 34
Provision for pension * 31
Provision for WPPF 387
Finance cost 319
Income on loans deposits (416)
Property plant written off * 474
Gain on sale of property plant (17)
Exchange (gain)/loss (3)
Loss/(gain) on remeasuremnet 4
Dividend from FFBL (950)
Old liabilities written back (0)
544
Changes in NWC
Stores (443)
Stock in trade (341)
Trade debts 748
Loans (30)
Deposits (1)
Other 6
Trade and other payables 1,012
Change in NWC 949
Changes in long term loans and advances 3
Changes in long term deposits and prepayments 0
CF generated from operations 8,710
CF from operating activities
Cash generated from operations 8,710

Finance cost paid (312)
Income tax paid (1,507)
Payment to gratuity fund (36)
Payment to pension fund (32)
Payment to WPPF (328)
Net cash from operating activities 6,823
CF from investing activities

Fixed capital expenditure (787)
Proceeds from sale of property plant equipment 20
Interest recieved 390
Investments in Pakistan Maroc (188)
(Increase)/ decrease in other investments 1,226
Dividend received from FFBL 950
Net cash generated from investing activities 1,611
CF from financing activities

Long term financing- proceeds -
Repayments (2,226)
Long term loans- repayments (2)
Long term murabaha- repayments (42)
Increase/(decrease) in short term borrowings 2,401
Dividends paid (4,855)
Net cash used in financing activities (4,723)
Net increase in cash and cash equivalents 3,712

Cash and cash equivalents at beginning 4,108
Effect of exchange rate changes 3
Cash and cash equivalents at the end of year 7,823
7,575 6,177
26 13
CY06 CY07F CY08F CY09F CY10F
6,985 7,815 8,102 9,665 10,991
793 823 875 909 947

105 - - - -
16 14 (4) (8) 1
40 44 44 48 53
32 33 40 43 47
375 426.954 436 458 474
475 655.666 495 539 593
(364) (268.530) (308) (369) (443)
- - 4 2 2
(15) (7.582) (16) (16) (17)
16 39.298 378 454 545
14 (33.157) 3 4 4
(832) (1,306.891) (1,069) (1,901) (2,257)
(10) - (19) (24) (40)
647 419.111 861 138 (90)
(64) (219.962) 19 6 (12)

(392) 310.069 803 (240) (8)
(302) (761.175) 631 (186) (159)
22 11.328 (49) (14) (26)
1 (8.177) 1 (5) (6)
(847) (96.415) (32) (479) (383)
(3,085) 2,096.753 (1,097) 557 438
(4,668) 1,332.421 275 (361) (155)
(12) (66.135) (5) (23) (31)
1 0.330 0 (0) (0)
2,953 9,500.680 9,233 9,419 10,715
2,953 9,500.680 9,233 9,419 10,715

(423) (605.275) (601) (544) (582)
(2,463) (2,497.500) (2,448) (2,609) (3,127)
(41) (44.592) (43) (44) (43)
(36) (35.472) (36) (36) (36)
(387) (374.992) (427) (436) (458)
(396) 5,942.849 6,105 6,187 6,927
(1,225) (1,611.784) (1,594) (1,763) (1,925)

17 8.983 19 19 20
388 273.572 274 364 426
(338) - - - -
(27) (457.901) (638) (18) (15)
832 1,306.891 1,069 1,901 2,257
(354) (480.239) (869) 504 763
1,100 2,600 800 500 500

(1,846) (987.327) 1,697 300 -
- - - - -
(42) - - - -
1,997 (1,436) 2,092 523 576
(3,764) (5,976.383) (7,773) (8,571) (9,814)
(2,555) (5,800) (3,184) (7,248) (8,738)
(3,305) (338) 2,052 (557) (1,049)

7,176 3,885 3,554 5,612 5,062
13 7 6 7 8
3,885 3,554 5,612 5,062 4,021
(396)
(1)
FCFE
CY06 CY07 CY08 CY09 CY10
FCFF 9,360 3,573 4,876 6,483 7,080
Less: Interest(1-tax) 347 696 671 758 817
Plus: Net borrowing 1,239 223 887 (158) (329)
FCFE 10,252 3,100 5,092 5,566 5,934

TV 47,425
PV of FCFE 8,804 2,662 3,755 3,525 3,227
PV of TV 25,790
PV 38,958
Fair value 79
Growth 4%
Tax 33%
WACC 13% 13% 13% 13% 13%
WACC (Average) 12.9%
CAPM 16%
hro@pakistani.ws job title 31
ROE 42% 52% 79% 124%

Retention -1% -9% -4% -3%
Growth -1% -4% -3% -4%

Average -3%
FCFF CY06 CY07 CY08
EBITDA (1-tax rate) 5,619 6,244 6,455
Plus: Depreciation x (Tax rate) 298 273 291
Less: Fixed Capital Investment 1,225 1,612 1,594
Less: Working Capital investment (4,668) 1,332 275
FCFF 9,360 3,573 4,876
CAPM
Beta 0.70
Risk free rate 10.50%
Risk premium 5%
Required rate of return 14.00%
WACC 13%
Terminal growth rate 4%
Tax rate 33%
CY09 CY10
7,583 8,535
302 315
1,763 1,925
(361) (155)
6,483 7,080
DDM CY07 CY08 CY09 CY10
DPS 11.00 12.00 13.75 15.50
TV 164.02
11.00 12.00 13.75 179.52
Fair Value $134.13
Risk free rate 13.0%

Risk premium 5%
BETA 0.70
Terminal growth 7%
Cost of Equity 16.45%
140
11.12
12.59
FFC
Economic Value Added CY06 CY07 CY08 CY09 CY10
NOPAT 4,172 4,592 4,838 5,300 5,876

Capital 1,345 1,361 1,516 1,583 1,571
EVA 2,827 3,231 3,323 3,718 4,305
Terminal value 52,489
EVA/share 6 7 7 8 9
Terminal value 106
NPV of EVA/share 5 5 5 5 64
Total value added/share 83

BV/share 26
Debt/share 13
EVA/share 123
Market value of debt 6,612 6,835 7,722 7,564 7,234

Market value of equity 12,957 12,730 10,539 8,319 6,009
Return on debt (rd) 8% 8% 8% 8% 8%
Required return on equity (r) 16% 16% 16% 16% 16%
WACC 13% 13% 13% 13% 13%
Cost of capital 16%
Shares O/s 493 493 493 493 493
Tax rate 33%
Growth 4%
Invested capital 10,271 10,209 11,793 12,414 12,536

Long term loans 5,703 4,515 2,868 981 1,194
Short term loans 3,389 2,972 100 2,505 4,531
9,092 7,488 2,968 3,486 5,725
Cost of long term 9% 9% 10% 11%
Cost of short term 8% 8% 9% 9%
Growth long term rate 0% 13% 10%
Growth short term rate 0% 6% 10%
Long term wieght 60% 97% 28% 21%

Short term wieght 40% 3% 72% 79%
Wtd average long trm 5% 9% 3% 2%

Wtd average short term 3% 0% 6% 7%
Cost of debt 9% 9% 9% 10%

After tax cost of debt 6% 6% 6% 7%
Cost of equity 16% 16% 16% 16%
Capital structure
Debt 44% 30% 30% 34%
Equity 56% 70% 70% 66%
WdKd (1-t) 3% 2% 2% 2%
WsKs 9% 12% 11% 11%
WACC 12% 13% 13% 13%
38,912
Mon/17/Jul/06 117.75
Tue/18/Jul/06 116.85
Wed/19/Jul/06 117.00
Thu/20/Jul/06 117.00
Fri/21/Jul/06 117.10
Mon/24/Jul/06 117.50
Tue/25/Jul/06 117.65
Wed/26/Jul/06 117.80
Thu/27/Jul/06 117.40
Fri/28/Jul/06 115.80
Mon/31/Jul/06 117.50
Tue/01/Aug/06 115.30
Wed/02/Aug/06 115.05
Thu/03/Aug/06 119.85
Fri/04/Aug/06 121.00
Mon/07/Aug/06 122.00
Tue/08/Aug/06 122.00
Wed/09/Aug/06 120
CY07 CY08 CY09 CY10
2,671 1,622 1,490 620
3,141 5,233 5,757 6,332
5,812 6,856 7,247 6,953
12% 14% 15% 15%
10% 11% 12% 14%
10% 10% 10% 3%
10% 10% 10% 10%
46% 24% 21% 9%

54% 76% 79% 91%
6% 3% 3% 1%
6% 9% 10% 12%
11% 12% 13% 14%

8% 8% 9% 9%
16% 16% 16% 16%
35% 42% 48% 55%

65% 58% 52% 45%
3% 3% 4% 5%
11% 9% 9% 7%
13% 13% 13% 13%
Rs mn
CY05 CY06 CY07 CY08
ABN 275 92 - -
MCB 300 100 - -
NBP- 1 500 167 - -
HBL- 1 469 281 - (0)
HBL- 2 125 63 94 -
UBL- 1 125 63 - -
NBP- 2 - 500 500 -
NBP-3 400 358
HBL- 3 - 500 500 396
AKBL - 100 100 -
UBL- 2 100 - - -
UBL- 3 500 - - -
UBL-2 800 601
BAFL 500 422
SCB 500 461
SPCB-1 150 126
SPCB-2 150 126
TFCs 433 216 - -
5,013 2,827 2,081 3,694 2,488

Less: current portion 2,186 1,846 887 1,023 866
2,827 981 1,194 2,671 1,622
Finance cost
Mark up on long term 290 282 217 292 100
Mark up on short term 55 37 258 364 523
Exchange loss 24 5 40 38 45
Bank charges 3 2 3 3 3
373 326 517 696 671
Current portion of Murabaha 83 42 -
Short term loan 100 500 - - -

Import credit - 1,545 4,031 4,233 4,656
Running finance - 460 500 525 578
100 2,505 4,531 4,758 5,233
LT financing proceeds 1,100 2,600 800
ABN
Amount outstanding 92
No of installments remaining 1
No of installments per year 2
Interest rate 9%
Installments 96
Date Balance Installment Principle
May 29 2007 92 96 92
MCB
Interest rate 9%
Installments 105
May 30 2007 100 105 100
NBP-1
Interest rate 9%
Installments 175
May 29 2007 167 175 167
HBL- 1
Interest rate 9%
Installments 103
May 30 2007 281 103 89
Nov 30 2007 192 103 94
May 30 2008 98 103 98
HBL- 2
Interest rate 9%
Installments 33
Dec 31 2007 63 33 31
Jun 31 2008 32 33 32
UBL- 1
Interest rate 9%
Installments 33
Dec 31 2007 63 33 31
Jun 31 2008 32 33 32
NBP- 2
Interest rate 11%
Installments 555
Dec 31 2007 500
May 31 2008 500 555 500
HBL- 3
Interest rate 12%
Installments 80
May-08 500 80 51
Nov-08 449 80 54
May-09 396 80 57
Nov-09 339 80 60
May-10 279 80 64
Nov-10 215 80 68
May-11 147 80 72
Nov-11 76 80 76
ACBL
Interest rate 11%
Installments 111
Dec-07 100
Dec-08 100 111 100
UBL-2
Interest rate 11%
Installments 140
Feb-09 800 140 97
Aug-09 703 140 102
Feb-10 601 140 108
Aug-10 493 140 114
Feb-11 379 140 120
Aug-11 259 140 126
Aug-12 133 140 133
BAFL
Interest rate 11%
Installments 39
Jun-08 500 39 25
Sep-08 475 39 26
Dec-08 449 39 27
Mar-09 422 39 28
Jun-09 394 39 28
Sep-09 366 39 29
Dec-09 337 39 30
Mar-10 307 39 31
Jun-10 277 39 31
Sep-10 245 39 32
Dec-10 213 39 33
Mar-11 180 39 34
Jun-11 146 39 35
Sep-11 111 39 36
Dec-11 75 39 37
Mar-12 38 39 38
SCB
Interest rate 11%
Installments 66
Sep-08 500 66 39
Mar-09 461 66 41
Sep-09 420 66 43
Mar-10 377 66 46
Sep-10 331 66 48
Mar-11 283 66 51
Sep-11 232 66 53
Mar-12 178 66 56
Sep-12 122 66 59
Mar-13 63 66 63
TFCs
Interest rate 12%
Installments 118
Jan-07 216 118 105
Jul-07 111 118 111
NBP-3
Interest rate 10%
Installments 62
Aug-08 400 62 42
Feb-09 358 62 44
Aug-09 314 62 46
Feb-10 268 62 48
Aug-10 219 62 51
Feb-11 169 62 53
Aug-11 115 62 56
Aug-12 59 62 59
SPCB-1
Interest rate 10%
Installments 19
Mar-08 150 19 12
Sep-08 138 19 13
Mar-09 126 19 13
Sep-09 112 19 14
Mar-10 99 19 14
Sep-10 84 19 15
Mar-11 69 19 16
Sep-11 53 19 17
Mar-12 36 19 18
Sep-12 19 19 19
SPCB-2
Interest rate 10%
Installments 19
Jun-08 150 19 12
Dec-08 138 19 13
Jun-09 126 19 13
Dec-09 112 19 14
Jun-10 99 19 14
Dec-10 84 19 15
Jun-11 69 19 16
Dec-11 53 19 17
Jun-12 36 19 18
Dec-12 19 19 19
CY09 CY10
- -
- -
- -
- -
- -
- -
- -
268 169
279 -
- -
- -
- -
379 133
307 180
377 283
99 69
99 69
- -
1,807 902
316 282
1,490 620
125 115 13
576 633 80
55 65 10
3 3 1
758 817 104
- -
5,121 5,634
635 699
5,757 6,332
500 500
Interest Interest Rate Balance

4 5% -
5 5% -

8 5% -

13 5% 192
9 5% 98
5 5% (0)

3 5% 32
1 5% -

3 5% 32
1 5% -
500
55 11% -

30 6% 449
27 6% 396
23 6% 339
20 6% 279
17 6% 215
13 6% 147
9 6% 76
4 6% -

100
11 11% -

43 5% 703
38 5% 601
32 5% 493
27 5% 379
21 5% 259
14 5% 133
7 5% 0
14 3% 475
13 3% 449
12 3% 422
11 3% 394
11 3% 366
10 3% 337
9 3% 307
8 3% 277
7 3% 245
7 3% 213
6 3% 180
5 3% 146
4 3% 111
3 3% 75
2 3% 38
1 3% 0

27 5% 461
25 5% 420
23 5% 377
20 5% 331
18 5% 283
15 5% 232
13 5% 178
10 5% 122
7 5% 63
3 5% 0

13 6% 111
7 6% -

20 5% 358
18 5% 314
16 5% 268
13 5% 219
11 5% 169
8 5% 115
6 5% 59
3 5% 0

8 5% 138
7 5% 126
6 5% 112
6 5% 99
5 5% 84
4 5% 69
3 5% 53
3 5% 36
2 5% 19
1 5% 0

8 5% 138
7 5% 126
6 5% 112
6 5% 99
5 5% 84
4 5% 69
3 5% 53
3 5% 36
2 5% 19
1 5% 0
T bill 8% 1% 6M KIBOR 10%
Constant 1% Constant 0.5%
Constant 1.45%
Constant 0.4%
Enterprise Value
Market capitalization 60,599 No. of shares o/s 493
Plus: market value of debt 6,612 Price 122.80
Less: cash and investments 7,367
EV 59,843
EV/share 121.27
No of shares 256 295 493 493

Avg price 88 117 140 124
Market capitalization 22,500 34,547 69,165 61,206

Plus: market value of debt 9,020 5,238 5,373 6,612
Less: cash and investments 4,035 5,621 7,367 4,076
EV 27,484 34,163 67,171 63,742
EV/share 107 116 136 129
EV/EBITDA 4.35 4.69 7.98 7.58
CY03 CY04 CY05 CY06 CY07 CY08

EBITDA 6,317 7,281 8,414 8,405 9,339 9,654
EBITDA margin 30% 35% 33% 28% 33% 28%
Date Share price Market cap Debt Cash & investments EV EV/EBITDA
01-Jan-03 73.00 18,724 9,020 4,035 23,709 3.8
02-Jan-03 75.30 19,314 9,020 4,035 24,299 3.8
03-Jan-03 78.45 20,122 9,020 4,035 25,107 4.0
06-Jan-03 79.65 20,430 9,020 4,035 25,415 4.0
07-Jan-03 79.80 20,468 9,020 4,035 25,453 4.0
08-Jan-03 83.15 21,328 9,020 4,035 26,312 4.2
09-Jan-03 87.20 22,366 9,020 4,035 27,351 4.3
10-Jan-03 90.40 23,187 9,020 4,035 28,172 4.5
13-Jan-03 87.20 22,366 9,020 4,035 27,351 4.3
14-Jan-03 85.70 21,982 9,020 4,035 26,966 4.3
15-Jan-03 88.45 22,687 9,020 4,035 27,672 4.4
16-Jan-03 88.90 22,802 9,020 4,035 27,787 4.4
17-Jan-03 87.00 22,315 9,020 4,035 27,300 4.3
20-Jan-03 85.00 21,802 9,020 4,035 26,787 4.2
21-Jan-03 80.75 20,712 9,020 4,035 25,697 4.1
22-Jan-03 79.00 20,263 9,020 4,035 25,248 4.0
23-Jan-03 75.80 19,442 9,020 4,035 24,427 3.9
24-Jan-03 81.45 20,892 9,020 4,035 25,876 4.1
27-Jan-03 85.00 21,802 9,020 4,035 26,787 4.2
28-Jan-03 80.75 20,712 9,020 4,035 25,697 4.1
29-Jan-03 77.40 19,853 9,020 4,035 24,837 3.9
30-Jan-03 78.95 20,250 9,020 4,035 25,235 4.0
31-Jan-03 75.05 19,250 9,020 4,035 24,235 3.8
03-Feb-03 76.40 19,596 9,020 4,035 24,581 3.9
04-Feb-03 77.25 19,814 9,020 4,035 24,799 3.9
06-Feb-03 76.35 19,583 9,020 4,035 24,568 3.9
07-Feb-03 75.75 19,430 9,020 4,035 24,414 3.9
10-Feb-03 75.50 19,365 9,020 4,035 24,350 3.9
17-Feb-03 77.00 19,750 9,020 4,035 24,735 3.9
18-Feb-03 79.25 20,327 9,020 4,035 25,312 4.0
19-Feb-03 79.40 20,366 9,020 4,035 25,350 4.0
20-Feb-03 80.00 20,520 9,020 4,035 25,504 4.0
21-Feb-03 80.25 20,584 9,020 4,035 25,568 4.0
24-Feb-03 75.50 19,365 9,020 4,035 24,350 3.9
25-Feb-03 74.70 19,160 9,020 4,035 24,145 3.8
26-Feb-03 73.20 18,776 9,020 4,035 23,760 3.8
27-Feb-03 71.50 18,339 9,020 4,035 23,324 3.7
28-Feb-03 71.80 18,416 9,020 4,035 23,401 3.7
03-Mar-03 76.50 19,622 9,020 4,035 24,607 3.9
04-Mar-03 74.00 18,981 9,020 4,035 23,965 3.8
05-Mar-03 74.85 19,199 9,020 4,035 24,183 3.8
06-Mar-03 74.70 19,160 9,020 4,035 24,145 3.8
07-Mar-03 74.05 18,994 9,020 4,035 23,978 3.8
10-Mar-03 73.25 18,788 9,020 4,035 23,773 3.8
11-Mar-03 75.00 19,237 9,020 4,035 24,222 3.8
12-Mar-03 75.70 19,417 9,020 4,035 24,401 3.9
17-Mar-03 74.50 19,109 9,020 4,035 24,094 3.8
18-Mar-03 76.35 19,583 9,020 4,035 24,568 3.9
19-Mar-03 76.15 19,532 9,020 4,035 24,517 3.9
20-Mar-03 79.15 20,302 9,020 4,035 25,286 4.0
21-Mar-03 81.50 20,904 9,020 4,035 25,889 4.1
24-Mar-03 81.30 20,853 9,020 4,035 25,838 4.1
25-Mar-03 81.80 20,981 9,020 4,035 25,966 4.1
26-Mar-03 83.85 21,507 9,020 4,035 26,492 4.2
27-Mar-03 84.80 21,751 9,020 4,035 26,735 4.2
28-Mar-03 84.50 21,674 9,020 4,035 26,659 4.2
31-Mar-03 82.05 21,045 9,020 4,035 26,030 4.1
01-Apr-03 81.85 20,994 9,020 4,035 25,979 4.1
02-Apr-03 81.50 20,904 9,020 4,035 25,889 4.1
03-Apr-03 81.35 20,866 9,020 4,035 25,851 4.1
04-Apr-03 81.55 20,917 9,020 4,035 25,902 4.1
07-Apr-03 82.90 21,264 9,020 4,035 26,248 4.2
08-Apr-03 83.75 21,482 9,020 4,035 26,466 4.2
09-Apr-03 84.40 21,648 9,020 4,035 26,633 4.2
10-Apr-03 83.15 21,328 9,020 4,035 26,312 4.2
11-Apr-03 83.55 21,430 9,020 4,035 26,415 4.2
14-Apr-03 84.10 21,571 9,020 4,035 26,556 4.2
15-Apr-03 84.00 21,546 9,020 4,035 26,530 4.2
16-Apr-03 84.45 21,661 9,020 4,035 26,646 4.2
17-Apr-03 83.85 21,507 9,020 4,035 26,492 4.2
18-Apr-03 83.10 21,315 9,020 4,035 26,299 4.2
21-Apr-03 83.20 21,340 9,020 4,035 26,325 4.2
22-Apr-03 81.25 20,840 9,020 4,035 25,825 4.1
23-Apr-03 81.70 20,956 9,020 4,035 25,940 4.1
24-Apr-03 79.00 20,263 9,020 4,035 25,248 4.0
25-Apr-03 79.55 20,404 9,020 4,035 25,389 4.0
28-Apr-03 81.25 20,840 9,020 4,035 25,825 4.1
29-Apr-03 81.75 20,969 9,020 4,035 25,953 4.1
30-Apr-03 82.10 21,058 9,020 4,035 26,043 4.1
02-May-03 82.25 21,097 9,020 4,035 26,081 4.1
05-May-03 82.65 21,199 9,020 4,035 26,184 4.1
06-May-03 83.20 21,340 9,020 4,035 26,325 4.2
07-May-03 81.80 20,981 9,020 4,035 25,966 4.1
08-May-03 82.50 21,161 9,020 4,035 26,146 4.1
09-May-03 82.90 21,264 9,020 4,035 26,248 4.2
12-May-03 82.50 21,161 9,020 4,035 26,146 4.1
13-May-03 82.10 21,058 9,020 4,035 26,043 4.1
14-May-03 82.10 21,058 9,020 4,035 26,043 4.1
16-May-03 82.90 21,264 9,020 4,035 26,248 4.2
19-May-03 83.55 21,430 9,020 4,035 26,415 4.2
20-May-03 82.80 21,238 9,020 4,035 26,223 4.2
21-May-03 83.30 21,366 9,020 4,035 26,351 4.2
22-May-03 83.90 21,520 9,020 4,035 26,505 4.2
23-May-03 86.50 22,187 9,020 4,035 27,172 4.3
26-May-03 86.40 22,161 9,020 4,035 27,146 4.3
27-May-03 86.15 22,097 9,020 4,035 27,082 4.3
28-May-03 84.25 21,610 9,020 4,035 26,594 4.2
29-May-03 84.75 21,738 9,020 4,035 26,723 4.2
30-May-03 84.20 21,597 9,020 4,035 26,582 4.2
02-Jun-03 84.70 21,725 9,020 4,035 26,710 4.2
03-Jun-03 85.00 21,802 9,020 4,035 26,787 4.2
04-Jun-03 87.20 22,366 9,020 4,035 27,351 4.3
05-Jun-03 86.50 22,187 9,020 4,035 27,172 4.3
06-Jun-03 86.10 22,084 9,020 4,035 27,069 4.3
09-Jun-03 87.05 22,328 9,020 4,035 27,313 4.3
10-Jun-03 88.40 22,674 9,020 4,035 27,659 4.4
11-Jun-03 87.60 22,469 9,020 4,035 27,454 4.3
12-Jun-03 88.20 22,623 9,020 4,035 27,608 4.4
13-Jun-03 88.50 22,700 9,020 4,035 27,685 4.4
16-Jun-03 87.50 22,443 9,020 4,035 27,428 4.3
17-Jun-03 87.50 22,443 9,020 4,035 27,428 4.3
18-Jun-03 88.60 22,726 9,020 4,035 27,710 4.4
19-Jun-03 88.75 22,764 9,020 4,035 27,749 4.4
20-Jun-03 88.70 22,751 9,020 4,035 27,736 4.4
23-Jun-03 88.80 22,777 9,020 4,035 27,761 4.4
24-Jun-03 88.90 22,802 9,020 4,035 27,787 4.4
25-Jun-03 89.25 22,892 9,020 4,035 27,877 4.4
26-Jun-03 89.95 23,072 9,020 4,035 28,056 4.4
27-Jun-03 91.00 23,341 9,020 4,035 28,326 4.5
30-Jun-03 87.05 22,328 9,020 4,035 27,313 4.3
01-Jul-03 87.75 22,508 9,020 4,035 27,492 4.4
02-Jul-03 87.55 22,456 9,020 4,035 27,441 4.3
03-Jul-03 88.20 22,623 9,020 4,035 27,608 4.4
04-Jul-03 88.60 22,726 9,020 4,035 27,710 4.4
07-Jul-03 89.00 22,828 9,020 4,035 27,813 4.4
08-Jul-03 93.10 23,880 9,020 4,035 28,864 4.6
09-Jul-03 93.75 24,046 9,020 4,035 29,031 4.6
10-Jul-03 94.70 24,290 9,020 4,035 29,275 4.6
11-Jul-03 94.75 24,303 9,020 4,035 29,288 4.6
14-Jul-03 94.80 24,316 9,020 4,035 29,300 4.6
15-Jul-03 91.20 23,392 9,020 4,035 28,377 4.5
16-Jul-03 92.50 23,726 9,020 4,035 28,711 4.5
17-Jul-03 93.60 24,008 9,020 4,035 28,993 4.6
18-Jul-03 94.00 24,111 9,020 4,035 29,095 4.6
21-Jul-03 92.85 23,816 9,020 4,035 28,800 4.6
22-Jul-03 92.60 23,752 9,020 4,035 28,736 4.5
23-Jul-03 91.80 23,546 9,020 4,035 28,531 4.5
24-Jul-03 92.00 23,598 9,020 4,035 28,582 4.5
25-Jul-03 89.75 23,021 9,020 4,035 28,005 4.4
28-Jul-03 89.90 23,059 9,020 4,035 28,044 4.4
29-Jul-03 90.40 23,187 9,020 4,035 28,172 4.5
30-Jul-03 90.55 23,226 9,020 4,035 28,210 4.5
31-Jul-03 91.80 23,546 9,020 4,035 28,531 4.5
01-Aug-03 93.50 23,982 9,020 4,035 28,967 4.6
04-Aug-03 98.00 25,137 9,020 4,035 30,121 4.8
05-Aug-03 97.75 25,072 9,020 4,035 30,057 4.8
06-Aug-03 98.60 25,290 9,020 4,035 30,275 4.8
07-Aug-03 98.95 25,380 9,020 4,035 30,365 4.8
08-Aug-03 98.10 25,162 9,020 4,035 30,147 4.8
11-Aug-03 101.65 26,073 9,020 4,035 31,057 4.9
12-Aug-03 101.00 25,906 9,020 4,035 30,891 4.9
13-Aug-03 96.50 24,752 9,020 4,035 29,736 4.7
15-Aug-03 95.00 24,367 9,020 4,035 29,352 4.6
18-Aug-03 99.00 25,393 9,020 4,035 30,378 4.8
19-Aug-03 100.60 25,803 9,020 4,035 30,788 4.9
20-Aug-03 102.00 26,163 9,020 4,035 31,147 4.9
21-Aug-03 101.60 26,060 9,020 4,035 31,045 4.9
22-Aug-03 101.25 25,970 9,020 4,035 30,955 4.9
25-Aug-03 99.00 25,393 9,020 4,035 30,378 4.8
26-Aug-03 99.20 25,444 9,020 4,035 30,429 4.8
27-Aug-03 99.45 25,509 9,020 4,035 30,493 4.8
28-Aug-03 100.60 25,803 9,020 4,035 30,788 4.9
29-Aug-03 102.65 26,329 9,020 4,035 31,314 5.0
01-Sep-03 103.00 26,419 9,020 4,035 31,404 5.0
02-Sep-03 103.70 26,599 9,020 4,035 31,583 5.0
03-Sep-03 102.10 26,188 9,020 4,035 31,173 4.9
04-Sep-03 100.10 25,675 9,020 4,035 30,660 4.9
05-Sep-03 99.75 25,585 9,020 4,035 30,570 4.8
08-Sep-03 101.50 26,034 9,020 4,035 31,019 4.9
09-Sep-03 103.45 26,535 9,020 4,035 31,519 5.0
10-Sep-03 102.70 26,342 9,020 4,035 31,327 5.0
11-Sep-03 102.15 26,201 9,020 4,035 31,186 4.9
12-Sep-03 104.00 26,676 9,020 4,035 31,660 5.0
15-Sep-03 102.10 26,188 9,020 4,035 31,173 4.9
16-Sep-03 102.50 26,291 9,020 4,035 31,275 5.0
17-Sep-03 101.00 25,906 9,020 4,035 30,891 4.9
18-Sep-03 102.00 26,163 9,020 4,035 31,147 4.9
19-Sep-03 103.40 26,522 9,020 4,035 31,506 5.0
22-Sep-03 96.10 24,649 9,020 4,035 29,634 4.7
23-Sep-03 93.95 24,098 9,020 4,035 29,082 4.6
24-Sep-03 94.25 24,175 9,020 4,035 29,159 4.6
25-Sep-03 96.25 24,688 9,020 4,035 29,672 4.7
26-Sep-03 94.00 24,111 9,020 4,035 29,095 4.6
29-Sep-03 90.10 23,110 9,020 4,035 28,095 4.4
30-Sep-03 92.25 23,662 9,020 4,035 28,646 4.5
01-Oct-03 94.00 24,111 9,020 4,035 29,095 4.6
02-Oct-03 94.50 24,239 9,020 4,035 29,224 4.6
03-Oct-03 95.15 24,406 9,020 4,035 29,390 4.7
06-Oct-03 94.50 24,239 9,020 4,035 29,224 4.6
07-Oct-03 94.00 24,111 9,020 4,035 29,095 4.6
08-Oct-03 93.50 23,982 9,020 4,035 28,967 4.6
09-Oct-03 92.40 23,700 9,020 4,035 28,685 4.5
10-Oct-03 92.00 23,598 9,020 4,035 28,582 4.5
13-Oct-03 91.35 23,431 9,020 4,035 28,416 4.5
14-Oct-03 89.00 22,828 9,020 4,035 27,813 4.4
15-Oct-03 91.25 23,405 9,020 4,035 28,390 4.5
16-Oct-03 90.65 23,251 9,020 4,035 28,236 4.5
17-Oct-03 89.80 23,033 9,020 4,035 28,018 4.4
20-Oct-03 90.00 23,085 9,020 4,035 28,069 4.4
21-Oct-03 89.75 23,021 9,020 4,035 28,005 4.4
22-Oct-03 89.00 22,828 9,020 4,035 27,813 4.4
23-Oct-03 87.35 22,405 9,020 4,035 27,390 4.3
24-Oct-03 88.75 22,764 9,020 4,035 27,749 4.4
27-Oct-03 89.05 22,841 9,020 4,035 27,826 4.4
28-Oct-03 88.00 22,572 9,020 4,035 27,556 4.4
29-Oct-03 88.00 22,572 9,020 4,035 27,556 4.4
30-Oct-03 90.00 23,085 9,020 4,035 28,069 4.4
31-Oct-03 88.00 22,572 9,020 4,035 27,556 4.4
03-Nov-03 88.00 22,572 9,020 4,035 27,556 4.4
04-Nov-03 86.50 22,187 9,020 4,035 27,172 4.3
05-Nov-03 86.15 22,097 9,020 4,035 27,082 4.3
06-Nov-03 86.00 22,059 9,020 4,035 27,043 4.3
07-Nov-03 85.00 21,802 9,020 4,035 26,787 4.2
10-Nov-03 85.80 22,007 9,020 4,035 26,992 4.3
11-Nov-03 85.40 21,905 9,020 4,035 26,889 4.3
12-Nov-03 86.00 22,059 9,020 4,035 27,043 4.3
13-Nov-03 85.65 21,969 9,020 4,035 26,954 4.3
14-Nov-03 84.85 21,764 9,020 4,035 26,748 4.2
17-Nov-03 85.00 21,802 9,020 4,035 26,787 4.2
18-Nov-03 85.00 21,802 9,020 4,035 26,787 4.2
19-Nov-03 84.10 21,571 9,020 4,035 26,556 4.2
20-Nov-03 85.00 21,802 9,020 4,035 26,787 4.2
21-Nov-03 85.75 21,995 9,020 4,035 26,979 4.3
24-Nov-03 86.55 22,200 9,020 4,035 27,184 4.3
25-Nov-03 87.00 22,315 9,020 4,035 27,300 4.3
01-Dec-03 91.00 23,341 9,020 4,035 28,326 4.5
02-Dec-03 92.50 23,726 9,020 4,035 28,711 4.5
03-Dec-03 93.00 23,854 9,020 4,035 28,839 4.6
04-Dec-03 92.55 23,739 9,020 4,035 28,723 4.5
05-Dec-03 91.50 23,469 9,020 4,035 28,454 4.5
08-Dec-03 91.50 23,469 9,020 4,035 28,454 4.5
09-Dec-03 91.40 23,444 9,020 4,035 28,428 4.5
10-Dec-03 91.65 23,508 9,020 4,035 28,492 4.5
11-Dec-03 90.50 23,213 9,020 4,035 28,198 4.5
12-Dec-03 90.85 23,303 9,020 4,035 28,287 4.5
15-Dec-03 89.75 23,021 9,020 4,035 28,005 4.4
16-Dec-03 90.00 23,085 9,020 4,035 28,069 4.4
17-Dec-03 88.50 22,700 9,020 4,035 27,685 4.4
18-Dec-03 89.70 23,008 9,020 4,035 27,992 4.4
19-Dec-03 92.00 23,598 9,020 4,035 28,582 4.5
22-Dec-03 94.75 24,303 9,020 4,035 29,288 4.6
23-Dec-03 94.50 24,239 9,020 4,035 29,224 4.6
24-Dec-03 95.05 24,380 9,020 4,035 29,365 4.6
26-Dec-03 94.50 24,239 9,020 4,035 29,224 4.6
29-Dec-03 94.40 24,213 9,020 4,035 29,198 4.6
30-Dec-03 94.05 24,123 9,020 4,035 29,108 4.6
31-Dec-03 95.50 24,495 9,020 4,035 29,480 4.7
01-Jan-04 97.10 28,642 5,238 5,621 28,258 3.9
02-Jan-04 97.05 28,627 5,238 5,621 28,243 3.9
05-Jan-04 98.25 28,981 5,238 5,621 28,597 3.9
06-Jan-04 97.80 28,848 5,238 5,621 28,464 3.9
07-Jan-04 97.35 28,715 5,238 5,621 28,332 3.9
08-Jan-04 98.00 28,907 5,238 5,621 28,523 3.9
09-Jan-04 98.00 28,907 5,238 5,621 28,523 3.9
12-Jan-04 100.00 29,497 5,238 5,621 29,113 4.0
13-Jan-04 99.25 29,276 5,238 5,621 28,892 4.0
14-Jan-04 99.35 29,305 5,238 5,621 28,922 4.0
15-Jan-04 99.90 29,468 5,238 5,621 29,084 4.0
16-Jan-04 99.50 29,350 5,238 5,621 28,966 4.0
19-Jan-04 99.10 29,232 5,238 5,621 28,848 4.0
20-Jan-04 98.50 29,055 5,238 5,621 28,671 3.9
21-Jan-04 100.25 29,571 5,238 5,621 29,187 4.0
22-Jan-04 101.45 29,925 5,238 5,621 29,541 4.1
23-Jan-04 101.15 29,836 5,238 5,621 29,453 4.0
26-Jan-04 99.40 29,320 5,238 5,621 28,936 4.0
27-Jan-04 104.30 30,765 5,238 5,621 30,382 4.2
28-Jan-04 104.25 30,751 5,238 5,621 30,367 4.2
29-Jan-04 106.05 31,282 5,238 5,621 30,898 4.2
30-Jan-04 106.75 31,488 5,238 5,621 31,104 4.3
06-Feb-04 106.50 31,414 5,238 5,621 31,031 4.3
09-Feb-04 106.50 31,414 5,238 5,621 31,031 4.3
10-Feb-04 108.50 32,004 5,238 5,621 31,621 4.3
11-Feb-04 107.50 31,709 5,238 5,621 31,326 4.3
12-Feb-04 106.60 31,444 5,238 5,621 31,060 4.3
13-Feb-04 110.90 32,712 5,238 5,621 32,328 4.4
16-Feb-04 112.75 33,258 5,238 5,621 32,874 4.5
17-Feb-04 109.00 32,152 5,238 5,621 31,768 4.4
18-Feb-04 111.60 32,919 5,238 5,621 32,535 4.5
19-Feb-04 111.10 32,771 5,238 5,621 32,387 4.4
20-Feb-04 110.50 32,594 5,238 5,621 32,210 4.4
23-Feb-04 102.60 30,264 5,238 5,621 29,880 4.1
24-Feb-04 105.00 30,972 5,238 5,621 30,588 4.2
25-Feb-04 105.45 31,105 5,238 5,621 30,721 4.2
26-Feb-04 107.00 31,562 5,238 5,621 31,178 4.3
27-Feb-04 108.75 32,078 5,238 5,621 31,694 4.4
03-Mar-04 109.00 32,152 5,238 5,621 31,768 4.4
04-Mar-04 107.50 31,709 5,238 5,621 31,326 4.3
05-Mar-04 107.90 31,827 5,238 5,621 31,444 4.3
08-Mar-04 107.70 31,768 5,238 5,621 31,385 4.3
09-Mar-04 107.95 31,842 5,238 5,621 31,458 4.3
10-Mar-04 107.50 31,709 5,238 5,621 31,326 4.3
11-Mar-04 107.50 31,709 5,238 5,621 31,326 4.3
12-Mar-04 108.45 31,990 5,238 5,621 31,606 4.3
15-Mar-04 106.90 31,532 5,238 5,621 31,149 4.3
16-Mar-04 108.75 32,078 5,238 5,621 31,694 4.4
17-Mar-04 108.00 31,857 5,238 5,621 31,473 4.3
18-Mar-04 107.50 31,709 5,238 5,621 31,326 4.3
19-Mar-04 107.50 31,709 5,238 5,621 31,326 4.3
22-Mar-04 110.25 32,520 5,238 5,621 32,137 4.4
24-Mar-04 112.30 33,125 5,238 5,621 32,741 4.5
25-Mar-04 112.80 33,273 5,238 5,621 32,889 4.5
26-Mar-04 111.55 32,904 5,238 5,621 32,520 4.5
29-Mar-04 111.05 32,756 5,238 5,621 32,373 4.4
30-Mar-04 111.25 32,815 5,238 5,621 32,432 4.5
31-Mar-04 111.25 32,815 5,238 5,621 32,432 4.5
01-Apr-04 112.00 33,037 5,238 5,621 32,653 4.5
02-Apr-04 112.50 33,184 5,238 5,621 32,800 4.5
05-Apr-04 118.25 34,880 5,238 5,621 34,497 4.7
06-Apr-04 117.90 34,777 5,238 5,621 34,393 4.7
07-Apr-04 120.75 35,618 5,238 5,621 35,234 4.8
08-Apr-04 122.00 35,986 5,238 5,621 35,603 4.9
09-Apr-04 122.20 36,045 5,238 5,621 35,662 4.9
12-Apr-04 124.00 36,576 5,238 5,621 36,193 5.0
13-Apr-04 123.75 36,503 5,238 5,621 36,119 5.0
14-Apr-04 123.05 36,296 5,238 5,621 35,912 4.9
15-Apr-04 125.25 36,945 5,238 5,621 36,561 5.0
16-Apr-04 125.90 37,137 5,238 5,621 36,753 5.0
19-Apr-04 125.10 36,901 5,238 5,621 36,517 5.0
20-Apr-04 126.25 37,240 5,238 5,621 36,856 5.1
21-Apr-04 129.05 38,066 5,238 5,621 37,682 5.2
22-Apr-04 131.75 38,862 5,238 5,621 38,479 5.3
23-Apr-04 128.45 37,889 5,238 5,621 37,505 5.2
26-Apr-04 128.50 37,904 5,238 5,621 37,520 5.2
27-Apr-04 126.10 37,196 5,238 5,621 36,812 5.1
28-Apr-04 126.40 37,284 5,238 5,621 36,901 5.1
29-Apr-04 125.25 36,945 5,238 5,621 36,561 5.0
30-Apr-04 127.20 37,520 5,238 5,621 37,136 5.1
04-May-04 130.30 38,435 5,238 5,621 38,051 5.2
05-May-04 128.20 37,815 5,238 5,621 37,431 5.1
06-May-04 130.70 38,553 5,238 5,621 38,169 5.2
07-May-04 130.35 38,449 5,238 5,621 38,066 5.2
10-May-04 128.25 37,830 5,238 5,621 37,446 5.1
11-May-04 127.50 37,609 5,238 5,621 37,225 5.1
12-May-04 124.45 36,709 5,238 5,621 36,325 5.0
13-May-04 126.00 37,166 5,238 5,621 36,783 5.1
14-May-04 126.45 37,299 5,238 5,621 36,915 5.1
17-May-04 126.00 37,166 5,238 5,621 36,783 5.1
18-May-04 129.20 38,110 5,238 5,621 37,726 5.2
19-May-04 128.85 38,007 5,238 5,621 37,623 5.2
20-May-04 128.50 37,904 5,238 5,621 37,520 5.2
21-May-04 129.45 38,184 5,238 5,621 37,800 5.2
24-May-04 128.75 37,977 5,238 5,621 37,594 5.2
25-May-04 128.60 37,933 5,238 5,621 37,549 5.2
26-May-04 129.10 38,081 5,238 5,621 37,697 5.2
27-May-04 128.45 37,889 5,238 5,621 37,505 5.2
28-May-04 127.65 37,653 5,238 5,621 37,269 5.1
31-May-04 127.50 37,609 5,238 5,621 37,225 5.1
01-Jun-04 127.00 37,461 5,238 5,621 37,078 5.1
02-Jun-04 126.60 37,343 5,238 5,621 36,960 5.1
03-Jun-04 124.35 36,680 5,238 5,621 36,296 5.0
04-Jun-04 128.50 37,904 5,238 5,621 37,520 5.2
07-Jun-04 125.25 36,945 5,238 5,621 36,561 5.0
08-Jun-04 124.70 36,783 5,238 5,621 36,399 5.0
09-Jun-04 124.40 36,694 5,238 5,621 36,311 5.0
10-Jun-04 120.40 35,514 5,238 5,621 35,131 4.8
11-Jun-04 122.50 36,134 5,238 5,621 35,750 4.9
14-Jun-04 119.35 35,205 5,238 5,621 34,821 4.8
15-Jun-04 120.50 35,544 5,238 5,621 35,160 4.8
16-Jun-04 119.00 35,101 5,238 5,621 34,718 4.8
17-Jun-04 118.50 34,954 5,238 5,621 34,570 4.7
18-Jun-04 118.00 34,806 5,238 5,621 34,423 4.7
21-Jun-04 116.40 34,335 5,238 5,621 33,951 4.7
22-Jun-04 116.75 34,438 5,238 5,621 34,054 4.7
23-Jun-04 117.20 34,571 5,238 5,621 34,187 4.7
24-Jun-04 119.50 35,249 5,238 5,621 34,865 4.8
25-Jun-04 116.70 34,423 5,238 5,621 34,039 4.7
28-Jun-04 120.75 35,618 5,238 5,621 35,234 4.8
29-Jun-04 119.90 35,367 5,238 5,621 34,983 4.8
30-Jun-04 118.85 35,057 5,238 5,621 34,673 4.8
01-Jul-04 121.40 35,809 5,238 5,621 35,426 4.9
02-Jul-04 121.35 35,795 5,238 5,621 35,411 4.9
05-Jul-04 124.70 36,783 5,238 5,621 36,399 5.0
06-Jul-04 127.00 37,461 5,238 5,621 37,078 5.1
07-Jul-04 128.90 38,022 5,238 5,621 37,638 5.2
08-Jul-04 128.90 38,022 5,238 5,621 37,638 5.2
09-Jul-04 129.00 38,051 5,238 5,621 37,667 5.2
12-Jul-04 128.50 37,904 5,238 5,621 37,520 5.2
13-Jul-04 130.95 38,626 5,238 5,621 38,243 5.3
14-Jul-04 132.25 39,010 5,238 5,621 38,626 5.3
15-Jul-04 131.65 38,833 5,238 5,621 38,449 5.3
16-Jul-04 130.00 38,346 5,238 5,621 37,962 5.2
19-Jul-04 129.10 38,081 5,238 5,621 37,697 5.2
20-Jul-04 129.35 38,154 5,238 5,621 37,771 5.2
21-Jul-04 131.00 38,641 5,238 5,621 38,257 5.3
22-Jul-04 129.50 38,199 5,238 5,621 37,815 5.2
23-Jul-04 129.25 38,125 5,238 5,621 37,741 5.2
26-Jul-04 127.60 37,638 5,238 5,621 37,254 5.1
27-Jul-04 125.50 37,019 5,238 5,621 36,635 5.0
28-Jul-04 127.00 37,461 5,238 5,621 37,078 5.1
29-Jul-04 123.50 36,429 5,238 5,621 36,045 5.0
30-Jul-04 132.75 39,157 5,238 5,621 38,774 5.3
02-Aug-04 132.20 38,995 5,238 5,621 38,611 5.3
03-Aug-04 132.25 39,010 5,238 5,621 38,626 5.3
04-Aug-04 131.00 38,641 5,238 5,621 38,257 5.3
05-Aug-04 131.00 38,641 5,238 5,621 38,257 5.3
06-Aug-04 131.15 38,685 5,238 5,621 38,302 5.3
09-Aug-04 131.00 38,641 5,238 5,621 38,257 5.3
10-Aug-04 129.60 38,228 5,238 5,621 37,844 5.2
11-Aug-04 129.80 38,287 5,238 5,621 37,903 5.2
12-Aug-04 129.60 38,228 5,238 5,621 37,844 5.2
13-Aug-04 129.45 38,184 5,238 5,621 37,800 5.2
16-Aug-04 129.55 38,213 5,238 5,621 37,830 5.2
17-Aug-04 129.00 38,051 5,238 5,621 37,667 5.2
18-Aug-04 130.25 38,420 5,238 5,621 38,036 5.2
19-Aug-04 129.85 38,302 5,238 5,621 37,918 5.2
20-Aug-04 131.25 38,715 5,238 5,621 38,331 5.3
23-Aug-04 112.40 33,155 5,238 5,621 32,771 4.5
24-Aug-04 112.50 33,184 5,238 5,621 32,800 4.5
25-Aug-04 112.55 33,199 5,238 5,621 32,815 4.5
26-Aug-04 112.50 33,184 5,238 5,621 32,800 4.5
27-Aug-04 111.00 32,742 5,238 5,621 32,358 4.4
30-Aug-04 109.60 32,329 5,238 5,621 31,945 4.4
31-Aug-04 109.05 32,167 5,238 5,621 31,783 4.4
01-Sep-04 109.75 32,373 5,238 5,621 31,989 4.4
02-Sep-04 110.35 32,550 5,238 5,621 32,166 4.4
03-Sep-04 108.95 32,137 5,238 5,621 31,753 4.4
06-Sep-04 105.10 31,001 5,238 5,621 30,618 4.2
07-Sep-04 104.80 30,913 5,238 5,621 30,529 4.2
08-Sep-04 107.25 31,636 5,238 5,621 31,252 4.3
09-Sep-04 107.95 31,842 5,238 5,621 31,458 4.3
10-Sep-04 107.00 31,562 5,238 5,621 31,178 4.3
13-Sep-04 104.90 30,942 5,238 5,621 30,559 4.2
14-Sep-04 105.70 31,178 5,238 5,621 30,795 4.2
15-Sep-04 104.50 30,824 5,238 5,621 30,441 4.2
16-Sep-04 106.25 31,341 5,238 5,621 30,957 4.3
17-Sep-04 106.00 31,267 5,238 5,621 30,883 4.2
20-Sep-04 105.45 31,105 5,238 5,621 30,721 4.2
21-Sep-04 103.25 30,456 5,238 5,621 30,072 4.1
22-Sep-04 104.10 30,706 5,238 5,621 30,323 4.2
23-Sep-04 105.05 30,987 5,238 5,621 30,603 4.2
24-Sep-04 105.50 31,119 5,238 5,621 30,736 4.2
27-Sep-04 106.30 31,355 5,238 5,621 30,972 4.3
28-Sep-04 106.00 31,267 5,238 5,621 30,883 4.2
29-Sep-04 106.00 31,267 5,238 5,621 30,883 4.2
30-Sep-04 105.75 31,193 5,238 5,621 30,809 4.2
01-Oct-04 105.25 31,046 5,238 5,621 30,662 4.2
04-Oct-04 105.85 31,223 5,238 5,621 30,839 4.2
05-Oct-04 104.40 30,795 5,238 5,621 30,411 4.2
06-Oct-04 105.25 31,046 5,238 5,621 30,662 4.2
07-Oct-04 105.00 30,972 5,238 5,621 30,588 4.2
08-Oct-04 106.50 31,414 5,238 5,621 31,031 4.3
11-Oct-04 108.60 32,034 5,238 5,621 31,650 4.3
12-Oct-04 108.15 31,901 5,238 5,621 31,517 4.3
13-Oct-04 108.60 32,034 5,238 5,621 31,650 4.3
14-Oct-04 109.10 32,181 5,238 5,621 31,798 4.4
15-Oct-04 109.00 32,152 5,238 5,621 31,768 4.4
18-Oct-04 107.00 31,562 5,238 5,621 31,178 4.3
19-Oct-04 110.00 32,447 5,238 5,621 32,063 4.4
20-Oct-04 112.95 33,317 5,238 5,621 32,933 4.5
21-Oct-04 112.50 33,184 5,238 5,621 32,800 4.5
22-Oct-04 112.20 33,096 5,238 5,621 32,712 4.5
25-Oct-04 112.00 33,037 5,238 5,621 32,653 4.5
26-Oct-04 112.25 33,110 5,238 5,621 32,727 4.5
27-Oct-04 115.75 34,143 5,238 5,621 33,759 4.6
28-Oct-04 115.00 33,922 5,238 5,621 33,538 4.6
29-Oct-04 115.70 34,128 5,238 5,621 33,744 4.6
01-Nov-04 114.90 33,892 5,238 5,621 33,508 4.6
02-Nov-04 115.60 34,099 5,238 5,621 33,715 4.6
03-Nov-04 115.75 34,143 5,238 5,621 33,759 4.6
04-Nov-04 115.45 34,054 5,238 5,621 33,671 4.6
05-Nov-04 115.75 34,143 5,238 5,621 33,759 4.6
08-Nov-04 116.90 34,482 5,238 5,621 34,098 4.7
10-Nov-04 118.45 34,939 5,238 5,621 34,556 4.7
12-Nov-04 119.50 35,249 5,238 5,621 34,865 4.8
18-Nov-04 120.30 35,485 5,238 5,621 35,101 4.8
19-Nov-04 119.15 35,146 5,238 5,621 34,762 4.8
22-Nov-04 119.75 35,323 5,238 5,621 34,939 4.8
23-Nov-04 120.10 35,426 5,238 5,621 35,042 4.8
24-Nov-04 120.20 35,455 5,238 5,621 35,072 4.8
25-Nov-04 120.75 35,618 5,238 5,621 35,234 4.8
26-Nov-04 122.00 35,986 5,238 5,621 35,603 4.9
29-Nov-04 123.40 36,399 5,238 5,621 36,016 4.9
30-Nov-04 123.50 36,429 5,238 5,621 36,045 5.0
01-Dec-04 123.50 36,429 5,238 5,621 36,045 5.0
02-Dec-04 123.00 36,281 5,238 5,621 35,898 4.9
03-Dec-04 123.40 36,399 5,238 5,621 36,016 4.9
06-Dec-04 124.30 36,665 5,238 5,621 36,281 5.0
07-Dec-04 125.90 37,137 5,238 5,621 36,753 5.0
08-Dec-04 125.95 37,152 5,238 5,621 36,768 5.0
09-Dec-04 127.00 37,461 5,238 5,621 37,078 5.1
10-Dec-04 126.30 37,255 5,238 5,621 36,871 5.1
13-Dec-04 123.20 36,340 5,238 5,621 35,957 4.9
14-Dec-04 122.50 36,134 5,238 5,621 35,750 4.9
15-Dec-04 123.00 36,281 5,238 5,621 35,898 4.9
16-Dec-04 125.35 36,975 5,238 5,621 36,591 5.0
17-Dec-04 126.60 37,343 5,238 5,621 36,960 5.1
20-Dec-04 127.30 37,550 5,238 5,621 37,166 5.1
21-Dec-04 127.05 37,476 5,238 5,621 37,092 5.1
22-Dec-04 128.75 37,977 5,238 5,621 37,594 5.2
23-Dec-04 129.25 38,125 5,238 5,621 37,741 5.2
24-Dec-04 131.00 38,641 5,238 5,621 38,257 5.3
27-Dec-04 137.50 40,558 5,238 5,621 40,175 5.5
28-Dec-04 137.10 40,440 5,238 5,621 40,057 5.5
29-Dec-04 141.80 41,827 5,238 5,621 41,443 5.7
30-Dec-04 139.00 41,001 5,238 5,621 40,617 5.6
31-Dec-04 139.45 41,134 5,238 5,621 40,750 5.6
03-Jan-05 138.75 68,470 5,373 7,367 66,476 7.9
04-Jan-05 138.90 68,544 5,373 7,367 66,550 7.9
05-Jan-05 137.70 67,951 5,373 7,367 65,957 7.8
06-Jan-05 138.60 68,396 5,373 7,367 66,402 7.9
07-Jan-05 142.85 70,493 5,373 7,367 68,499 8.1
10-Jan-05 150.50 74,268 5,373 7,367 72,274 8.6
11-Jan-05 153.00 75,502 5,373 7,367 73,508 8.7
12-Jan-05 149.75 73,898 5,373 7,367 71,904 8.5
13-Jan-05 143.25 70,690 5,373 7,367 68,696 8.2
14-Jan-05 148.25 73,158 5,373 7,367 71,164 8.5
17-Jan-05 147.50 72,787 5,373 7,367 70,793 8.4
18-Jan-05 145.85 71,973 5,373 7,367 69,979 8.3
19-Jan-05 148.20 73,133 5,373 7,367 71,139 8.5
24-Jan-05 148.20 73,133 5,373 7,367 71,139 8.5
25-Jan-05 147.00 72,541 5,373 7,367 70,547 8.4
26-Jan-05 146.75 72,417 5,373 7,367 70,423 8.4
27-Jan-05 143.00 70,567 5,373 7,367 68,573 8.1
28-Jan-05 149.20 73,626 5,373 7,367 71,632 8.5
31-Jan-05 151.20 74,613 5,373 7,367 72,619 8.6
01-Feb-05 153.90 75,946 5,373 7,367 73,952 8.8
02-Feb-05 156.00 76,982 5,373 7,367 74,988 8.9
03-Feb-05 156.60 77,278 5,373 7,367 75,284 8.9
04-Feb-05 156.40 77,179 5,373 7,367 75,185 8.9
07-Feb-05 156.75 77,352 5,373 7,367 75,358 9.0
08-Feb-05 156.60 77,278 5,373 7,367 75,284 8.9
09-Feb-05 156.50 77,229 5,373 7,367 75,235 8.9
10-Feb-05 156.60 77,278 5,373 7,367 75,284 8.9
11-Feb-05 159.00 78,462 5,373 7,367 76,468 9.1
14-Feb-05 161.80 79,844 5,373 7,367 77,850 9.3
15-Feb-05 161.70 79,795 5,373 7,367 77,801 9.2
16-Feb-05 161.75 79,819 5,373 7,367 77,825 9.2
17-Feb-05 165.40 81,621 5,373 7,367 79,627 9.5
18-Feb-05 175.00 86,358 5,373 7,367 84,364 10.0
21-Feb-05 176.10 86,901 5,373 7,367 84,907 10.1
22-Feb-05 159.00 78,462 5,373 7,367 76,468 9.1
23-Feb-05 163.50 80,683 5,373 7,367 78,689 9.4
24-Feb-05 158.60 78,265 5,373 7,367 76,271 9.1
25-Feb-05 156.15 77,056 5,373 7,367 75,062 8.9
28-Feb-05 154.40 76,192 5,373 7,367 74,198 8.8
01-Mar-05 159.00 78,462 5,373 7,367 76,468 9.1
02-Mar-05 156.00 76,982 5,373 7,367 74,988 8.9
03-Mar-05 155.30 76,637 5,373 7,367 74,643 8.9
04-Mar-05 162.00 79,943 5,373 7,367 77,949 9.3
07-Mar-05 158.90 78,413 5,373 7,367 76,419 9.1
08-Mar-05 160.90 79,400 5,373 7,367 77,406 9.2
09-Mar-05 160.00 78,956 5,373 7,367 76,962 9.1
10-Mar-05 164.40 81,127 5,373 7,367 79,133 9.4
11-Mar-05 169.45 83,619 5,373 7,367 81,625 9.7
14-Mar-05 175.30 86,506 5,373 7,367 84,512 10.0
15-Mar-05 175.45 86,580 5,373 7,367 84,586 10.1
16-Mar-05 167.00 82,410 5,373 7,367 80,416 9.6
17-Mar-05 158.65 78,290 5,373 7,367 76,296 9.1
18-Mar-05 156.10 77,031 5,373 7,367 75,037 8.9
21-Mar-05 148.30 73,182 5,373 7,367 71,188 8.5
22-Mar-05 140.90 69,531 5,373 7,367 67,537 8.0
24-Mar-05 133.90 66,076 5,373 7,367 64,082 7.6
25-Mar-05 127.25 62,795 5,373 7,367 60,801 7.2
28-Mar-05 128.35 63,337 5,373 7,367 61,343 7.3
29-Mar-05 137.95 68,075 5,373 7,367 66,081 7.9
30-Mar-05 148.25 73,158 5,373 7,367 71,164 8.5
31-Mar-05 142.00 70,073 5,373 7,367 68,079 8.1
01-Apr-05 141.90 70,024 5,373 7,367 68,030 8.1
04-Apr-05 151.80 74,909 5,373 7,367 72,915 8.7
05-Apr-05 145.50 71,801 5,373 7,367 69,807 8.3
06-Apr-05 144.50 71,307 5,373 7,367 69,313 8.2
07-Apr-05 145.75 71,924 5,373 7,367 69,930 8.3
08-Apr-05 141.00 69,580 5,373 7,367 67,586 8.0
11-Apr-05 133.95 66,101 5,373 7,367 64,107 7.6
12-Apr-05 131.00 64,645 5,373 7,367 62,651 7.4
13-Apr-05 140.75 69,456 5,373 7,367 67,462 8.0
14-Apr-05 142.50 70,320 5,373 7,367 68,326 8.1
15-Apr-05 146.95 72,516 5,373 7,367 70,522 8.4
18-Apr-05 139.65 68,914 5,373 7,367 66,920 8.0
19-Apr-05 135.90 67,063 5,373 7,367 65,069 7.7
20-Apr-05 137.25 67,729 5,373 7,367 65,735 7.8
21-Apr-05 138.00 68,099 5,373 7,367 66,105 7.9
25-Apr-05 135.00 66,619 5,373 7,367 64,625 7.7
26-Apr-05 141.75 69,950 5,373 7,367 67,956 8.1
27-Apr-05 148.50 73,281 5,373 7,367 71,287 8.5
28-Apr-05 144.15 71,134 5,373 7,367 69,140 8.2
29-Apr-05 145.00 71,554 5,373 7,367 69,560 8.3
02-May-05 141.00 69,580 5,373 7,367 67,586 8.0
03-May-05 142.40 70,271 5,373 7,367 68,277 8.1
04-May-05 143.50 70,814 5,373 7,367 68,820 8.2
05-May-05 145.10 71,603 5,373 7,367 69,609 8.3
06-May-05 145.50 71,801 5,373 7,367 69,807 8.3
09-May-05 146.45 72,269 5,373 7,367 70,275 8.4
10-May-05 146.00 72,047 5,373 7,367 70,053 8.3
11-May-05 148.20 73,133 5,373 7,367 71,139 8.5
12-May-05 146.30 72,195 5,373 7,367 70,201 8.3
13-May-05 145.45 71,776 5,373 7,367 69,782 8.3
16-May-05 144.75 71,430 5,373 7,367 69,436 8.3
17-May-05 145.70 71,899 5,373 7,367 69,905 8.3
18-May-05 143.60 70,863 5,373 7,367 68,869 8.2
19-May-05 144.00 71,060 5,373 7,367 69,066 8.2
20-May-05 142.20 70,172 5,373 7,367 68,178 8.1
23-May-05 136.25 67,236 5,373 7,367 65,242 7.8
24-May-05 136.55 67,384 5,373 7,367 65,390 7.8
25-May-05 135.50 66,866 5,373 7,367 64,872 7.7
26-May-05 131.40 64,843 5,373 7,367 62,849 7.5
27-May-05 132.25 65,262 5,373 7,367 63,268 7.5
30-May-05 138.75 68,470 5,373 7,367 66,476 7.9
31-May-05 139.00 68,593 5,373 7,367 66,599 7.9
01-Jun-05 140.50 69,333 5,373 7,367 67,339 8.0
02-Jun-05 146.50 72,294 5,373 7,367 70,300 8.4
03-Jun-05 142.60 70,369 5,373 7,367 68,375 8.1
06-Jun-05 139.55 68,864 5,373 7,367 66,870 7.9
07-Jun-05 144.90 71,504 5,373 7,367 69,510 8.3
08-Jun-05 144.00 71,060 5,373 7,367 69,066 8.2
09-Jun-05 143.65 70,888 5,373 7,367 68,894 8.2
10-Jun-05 143.50 70,814 5,373 7,367 68,820 8.2
13-Jun-05 144.75 71,430 5,373 7,367 69,436 8.3
14-Jun-05 123.55 60,969 5,373 7,367 58,975 7.0
15-Jun-05 123.50 60,944 5,373 7,367 58,950 7.0
16-Jun-05 122.45 60,426 5,373 7,367 58,432 6.9
17-Jun-05 122.30 60,352 5,373 7,367 58,358 6.9
20-Jun-05 123.00 60,697 5,373 7,367 58,703 7.0
21-Jun-05 122.00 60,204 5,373 7,367 58,210 6.9
22-Jun-05 121.00 59,710 5,373 7,367 57,716 6.9
23-Jun-05 120.20 59,316 5,373 7,367 57,322 6.8
24-Jun-05 119.60 59,020 5,373 7,367 57,026 6.8
27-Jun-05 118.00 58,230 5,373 7,367 56,236 6.7
28-Jun-05 119.95 59,192 5,373 7,367 57,198 6.8
29-Jun-05 121.05 59,735 5,373 7,367 57,741 6.9
30-Jun-05 121.35 59,883 5,373 7,367 57,889 6.9
01-Jul-05 121.80 60,105 5,373 7,367 58,111 6.9
04-Jul-05 121.65 60,031 5,373 7,367 58,037 6.9
05-Jul-05 125.30 61,832 5,373 7,367 59,838 7.1
06-Jul-05 128.00 63,165 5,373 7,367 61,171 7.3
07-Jul-05 128.50 63,411 5,373 7,367 61,417 7.3
08-Jul-05 129.00 63,658 5,373 7,367 61,664 7.3
11-Jul-05 128.90 63,609 5,373 7,367 61,615 7.3
12-Jul-05 128.15 63,239 5,373 7,367 61,245 7.3
13-Jul-05 128.90 63,609 5,373 7,367 61,615 7.3
14-Jul-05 129.10 63,708 5,373 7,367 61,714 7.3
15-Jul-05 129.10 63,708 5,373 7,367 61,714 7.3
18-Jul-05 128.30 63,313 5,373 7,367 61,319 7.3
19-Jul-05 127.00 62,671 5,373 7,367 60,677 7.2
20-Jul-05 129.80 64,053 5,373 7,367 62,059 7.4
21-Jul-05 131.65 64,966 5,373 7,367 62,972 7.5
22-Jul-05 132.50 65,385 5,373 7,367 63,391 7.5
25-Jul-05 131.50 64,892 5,373 7,367 62,898 7.5
26-Jul-05 133.50 65,879 5,373 7,367 63,885 7.6
27-Jul-05 132.50 65,385 5,373 7,367 63,391 7.5
28-Jul-05 134.10 66,175 5,373 7,367 64,181 7.6
29-Jul-05 133.95 66,101 5,373 7,367 64,107 7.6
01-Aug-05 134.15 66,200 5,373 7,367 64,206 7.6
02-Aug-05 134.80 66,520 5,373 7,367 64,526 7.7
03-Aug-05 135.00 66,619 5,373 7,367 64,625 7.7
04-Aug-05 134.30 66,274 5,373 7,367 64,280 7.6
05-Aug-05 134.70 66,471 5,373 7,367 64,477 7.7
08-Aug-05 134.00 66,126 5,373 7,367 64,132 7.6
09-Aug-05 133.50 65,879 5,373 7,367 63,885 7.6
10-Aug-05 131.95 65,114 5,373 7,367 63,120 7.5
11-Aug-05 130.45 64,374 5,373 7,367 62,380 7.4
12-Aug-05 132.15 65,213 5,373 7,367 63,219 7.5
15-Aug-05 131.90 65,089 5,373 7,367 63,095 7.5
16-Aug-05 131.75 65,015 5,373 7,367 63,021 7.5
17-Aug-05 131.85 65,065 5,373 7,367 63,071 7.5
19-Aug-05 133.50 65,879 5,373 7,367 63,885 7.6
22-Aug-05 136.85 67,532 5,373 7,367 65,538 7.8
23-Aug-05 136.05 67,137 5,373 7,367 65,143 7.7
24-Aug-05 136.00 67,112 5,373 7,367 65,118 7.7
25-Aug-05 135.50 66,866 5,373 7,367 64,872 7.7
26-Aug-05 134.70 66,471 5,373 7,367 64,477 7.7
29-Aug-05 135.25 66,742 5,373 7,367 64,748 7.7
30-Aug-05 136.00 67,112 5,373 7,367 65,118 7.7
31-Aug-05 137.10 67,655 5,373 7,367 65,661 7.8
01-Sep-05 138.45 68,322 5,373 7,367 66,328 7.9
02-Sep-05 139.00 68,593 5,373 7,367 66,599 7.9
05-Sep-05 139.70 68,938 5,373 7,367 66,944 8.0
06-Sep-05 139.45 68,815 5,373 7,367 66,821 7.9
07-Sep-05 139.95 69,062 5,373 7,367 67,068 8.0
08-Sep-05 140.65 69,407 5,373 7,367 67,413 8.0
09-Sep-05 143.45 70,789 5,373 7,367 68,795 8.2
12-Sep-05 123.25 60,821 5,373 7,367 58,827 7.0
13-Sep-05 123.75 61,067 5,373 7,367 59,073 7.0
14-Sep-05 126.50 62,424 5,373 7,367 60,430 7.2
15-Sep-05 127.25 62,795 5,373 7,367 60,801 7.2
16-Sep-05 127.35 62,844 5,373 7,367 60,850 7.2
19-Sep-05 127.05 62,696 5,373 7,367 60,702 7.2
20-Sep-05 130.80 64,546 5,373 7,367 62,552 7.4
21-Sep-05 130.90 64,596 5,373 7,367 62,602 7.4
22-Sep-05 130.50 64,398 5,373 7,367 62,404 7.4
23-Sep-05 130.25 64,275 5,373 7,367 62,281 7.4
26-Sep-05 129.75 64,028 5,373 7,367 62,034 7.4
27-Sep-05 130.10 64,201 5,373 7,367 62,207 7.4
28-Sep-05 129.75 64,028 5,373 7,367 62,034 7.4
29-Sep-05 129.75 64,028 5,373 7,367 62,034 7.4
30-Sep-05 130.25 64,275 5,373 7,367 62,281 7.4
03-Oct-05 130.25 64,275 5,373 7,367 62,281 7.4
04-Oct-05 130.50 64,398 5,373 7,367 62,404 7.4
05-Oct-05 131.80 65,040 5,373 7,367 63,046 7.5
06-Oct-05 130.50 64,398 5,373 7,367 62,404 7.4
07-Oct-05 130.95 64,620 5,373 7,367 62,626 7.4
10-Oct-05 129.30 63,806 5,373 7,367 61,812 7.3
11-Oct-05 129.50 63,905 5,373 7,367 61,911 7.4
12-Oct-05 130.10 64,201 5,373 7,367 62,207 7.4
13-Oct-05 129.50 63,905 5,373 7,367 61,911 7.4
14-Oct-05 129.55 63,930 5,373 7,367 61,936 7.4
17-Oct-05 130.10 64,201 5,373 7,367 62,207 7.4
18-Oct-05 133.80 66,027 5,373 7,367 64,033 7.6
19-Oct-05 137.00 67,606 5,373 7,367 65,612 7.8
20-Oct-05 133.00 65,632 5,373 7,367 63,638 7.6
21-Oct-05 135.00 66,619 5,373 7,367 64,625 7.7
24-Oct-05 137.00 67,606 5,373 7,367 65,612 7.8
25-Oct-05 134.00 66,126 5,373 7,367 64,132 7.6
26-Oct-05 138.75 68,470 5,373 7,367 66,476 7.9
27-Oct-05 137.30 67,754 5,373 7,367 65,760 7.8
31-Oct-05 135.30 66,767 5,373 7,367 64,773 7.7
02-Nov-05 136.85 67,532 5,373 7,367 65,538 7.8
07-Nov-05 139.50 68,840 5,373 7,367 66,846 7.9
08-Nov-05 141.85 69,999 5,373 7,367 68,005 8.1
10-Nov-05 142.00 70,073 5,373 7,367 68,079 8.1
11-Nov-05 141.00 69,580 5,373 7,367 67,586 8.0
14-Nov-05 141.45 69,802 5,373 7,367 67,808 8.1
15-Nov-05 141.00 69,580 5,373 7,367 67,586 8.0
16-Nov-05 140.10 69,136 5,373 7,367 67,142 8.0
17-Nov-05 140.00 69,086 5,373 7,367 67,092 8.0
18-Nov-05 141.85 69,999 5,373 7,367 68,005 8.1
21-Nov-05 143.05 70,591 5,373 7,367 68,597 8.2
22-Nov-05 144.70 71,406 5,373 7,367 69,412 8.2
23-Nov-05 147.70 72,886 5,373 7,367 70,892 8.4
24-Nov-05 148.40 73,232 5,373 7,367 71,238 8.5
25-Nov-05 148.50 73,281 5,373 7,367 71,287 8.5
28-Nov-05 148.50 73,281 5,373 7,367 71,287 8.5
29-Nov-05 148.95 73,503 5,373 7,367 71,509 8.5
30-Nov-05 148.75 73,404 5,373 7,367 71,410 8.5
01-Dec-05 148.40 73,232 5,373 7,367 71,238 8.5
02-Dec-05 149.70 73,873 5,373 7,367 71,879 8.5
05-Dec-05 153.25 75,625 5,373 7,367 73,631 8.8
06-Dec-05 153.60 75,798 5,373 7,367 73,804 8.8
07-Dec-05 152.75 75,378 5,373 7,367 73,384 8.7
08-Dec-05 153.50 75,748 5,373 7,367 73,754 8.8
09-Dec-05 154.50 76,242 5,373 7,367 74,248 8.8
12-Dec-05 140.15 69,160 5,373 7,367 67,166 8.0
13-Dec-05 143.90 71,011 5,373 7,367 69,017 8.2
14-Dec-05 144.00 71,060 5,373 7,367 69,066 8.2
15-Dec-05 143.50 70,814 5,373 7,367 68,820 8.2
16-Dec-05 141.50 69,827 5,373 7,367 67,833 8.1
19-Dec-05 139.00 68,593 5,373 7,367 66,599 7.9
20-Dec-05 137.75 67,976 5,373 7,367 65,982 7.8
21-Dec-05 138.00 68,099 5,373 7,367 66,105 7.9
22-Dec-05 137.10 67,655 5,373 7,367 65,661 7.8
23-Dec-05 135.45 66,841 5,373 7,367 64,847 7.7
26-Dec-05 133.65 65,953 5,373 7,367 63,959 7.6
27-Dec-05 133.35 65,805 5,373 7,367 63,811 7.6
28-Dec-05 133.75 66,002 5,373 7,367 64,008 7.6
29-Dec-05 136.40 67,310 5,373 7,367 65,316 7.8
30-Dec-05 137.00 67,606 5,373 7,367 65,612 7.8
CY09 CY10
11,339 12,761
28% 28%
BV P/BV
45 1.6
45 1.7
45 1.7
45 1.8
45 1.8
45 1.9
45 1.9
45 2.0
45 1.9
45 1.9
45 2.0
45 2.0
45 1.9
45 1.9
45 1.8
45 1.8
45 1.7
45 1.8
45 1.9
45 1.8
45 1.7
45 1.8
45 1.7
45 1.7
45 1.7
45 1.7
45 1.7
45 1.7
45 1.7
45 1.8
45 1.8
45 1.8
45 1.8
45 1.7
45 1.7
45 1.6
45 1.6
45 1.6
45 1.7
45 1.6
45 1.7
45 1.7
45 1.6
45 1.6
45 1.7
45 1.7
45 1.7
45 1.7
45 1.7
45 1.8
45 1.8
45 1.8
45 1.8
45 1.9
45 1.9
45 1.9
45 1.8
45 1.8
45 1.8
45 1.8
45 1.8
45 1.8
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.8
45 1.9
45 1.8
45 1.8
45 1.8
45 1.8
45 1.8
45 1.8
45 1.8
45 1.8
45 1.8
45 1.9
45 1.8
45 1.8
45 1.8
45 1.8
45 1.8
45 1.8
45 1.8
45 1.9
45 1.8
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 2.0
45 1.9
45 2.0
45 2.0
45 1.9
45 1.9
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 1.9
45 2.0
45 1.9
45 2.0
45 2.0
45 2.0
45 2.1
45 2.1
45 2.1
45 2.1
45 2.1
45 2.0
45 2.1
45 2.1
45 2.1
45 2.1
45 2.1
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.1
45 2.2
45 2.2
45 2.2
45 2.2
45 2.2
45 2.3
45 2.2
45 2.1
45 2.1
45 2.2
45 2.2
45 2.3
45 2.3
45 2.3
45 2.2
45 2.2
45 2.2
45 2.2
45 2.3
45 2.3
45 2.3
45 2.3
45 2.2
45 2.2
45 2.3
45 2.3
45 2.3
45 2.3
45 2.3
45 2.3
45 2.3
45 2.2
45 2.3
45 2.3
45 2.1
45 2.1
45 2.1
45 2.1
45 2.1
45 2.0
45 2.1
45 2.1
45 2.1
45 2.1
45 2.1
45 2.1
45 2.1
45 2.1
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 1.9
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 1.9
45 2.0
45 2.1
45 2.1
45 2.1
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.0
45 2.1
45 2.1
45 2.1
45 2.1
45 2.1
45 2.1
45 2.1
42 2.3
42 2.3
42 2.4
42 2.3
42 2.3
42 2.4
42 2.4
42 2.4
42 2.4
42 2.4
42 2.4
42 2.4
42 2.4
42 2.4
42 2.4
42 2.4
42 2.4
42 2.4
42 2.5
42 2.5
42 2.5
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.7
42 2.7
42 2.6
42 2.7
42 2.7
42 2.7
42 2.5
42 2.5
42 2.5
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.7
42 2.7
42 2.7
42 2.7
42 2.7
42 2.7
42 2.7
42 2.7
42 2.8
42 2.8
42 2.9
42 2.9
42 2.9
42 3.0
42 3.0
42 3.0
42 3.0
42 3.0
42 3.0
42 3.0
42 3.1
42 3.2
42 3.1
42 3.1
42 3.0
42 3.0
42 3.0
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.0
42 3.0
42 3.0
42 3.0
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.0
42 3.0
42 3.0
42 3.1
42 3.0
42 3.0
42 3.0
42 2.9
42 2.9
42 2.9
42 2.9
42 2.9
42 2.8
42 2.8
42 2.8
42 2.8
42 2.8
42 2.9
42 2.8
42 2.9
42 2.9
42 2.9
42 2.9
42 2.9
42 3.0
42 3.0
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.2
42 3.2
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.0
42 3.0
42 3.0
42 3.2
42 3.2
42 3.2
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 3.1
42 2.7
42 2.7
42 2.7
42 2.7
42 2.7
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.5
42 2.5
42 2.6
42 2.6
42 2.6
42 2.5
42 2.5
42 2.5
42 2.5
42 2.5
42 2.5
42 2.5
42 2.5
42 2.5
42 2.5
42 2.6
42 2.5
42 2.5
42 2.5
42 2.5
42 2.5
42 2.5
42 2.5
42 2.5
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.6
42 2.7
42 2.7
42 2.7
42 2.7
42 2.7
42 2.8
42 2.8
42 2.8
42 2.8
42 2.8
42 2.8
42 2.8
42 2.8
42 2.8
42 2.8
42 2.9
42 2.9
42 2.9
42 2.9
42 2.9
42 2.9
42 2.9
42 2.9
42 3.0
42 3.0
42 3.0
42 3.0
42 3.0
42 3.0
42 3.0
42 3.0
42 3.0
42 3.0
42 3.0
42 2.9
42 3.0
42 3.0
42 3.0
42 3.1
42 3.0
42 3.1
42 3.1
42 3.1
42 3.3
42 3.3
42 3.4
42 3.3
42 3.3
25 5.5
25 5.5
25 5.5
25 5.5
25 5.7
25 6.0
25 6.1
25 5.9
25 5.7
25 5.9
25 5.9
25 5.8
25 5.9
25 5.9
25 5.8
25 5.8
25 5.7
25 5.9
25 6.0
25 6.1
25 6.2
25 6.2
25 6.2
25 6.2
25 6.2
25 6.2
25 6.2
25 6.3
25 6.4
25 6.4
25 6.4
25 6.6
25 6.9
25 7.0
25 6.3
25 6.5
25 6.3
25 6.2
25 6.1
25 6.3
25 6.2
25 6.2
25 6.4
25 6.3
25 6.4
25 6.3
25 6.5
25 6.7
25 7.0
25 7.0
25 6.6
25 6.3
25 6.2
25 5.9
25 5.6
25 5.3
25 5.0
25 5.1
25 5.5
25 5.9
25 5.6
25 5.6
25 6.0
25 5.8
25 5.7
25 5.8
25 5.6
25 5.3
25 5.2
25 5.6
25 5.7
25 5.8
25 5.5
25 5.4
25 5.4
25 5.5
25 5.4
25 5.6
25 5.9
25 5.7
25 5.8
25 5.6
25 5.6
25 5.7
25 5.8
25 5.8
25 5.8
25 5.8
25 5.9
25 5.8
25 5.8
25 5.7
25 5.8
25 5.7
25 5.7
25 5.6
25 5.4
25 5.4
25 5.4
25 5.2
25 5.2
25 5.5
25 5.5
25 5.6
25 5.8
25 5.7
25 5.5
25 5.7
25 5.7
25 5.7
25 5.7
25 5.7
25 4.9
25 4.9
25 4.9
25 4.9
25 4.9
25 4.8
25 4.8
25 4.8
25 4.7
25 4.7
25 4.8
25 4.8
25 4.8
25 4.8
25 4.8
25 5.0
25 5.1
25 5.1
25 5.1
25 5.1
25 5.1
25 5.1
25 5.1
25 5.1
25 5.1
25 5.0
25 5.1
25 5.2
25 5.3
25 5.2
25 5.3
25 5.3
25 5.3
25 5.3
25 5.3
25 5.3
25 5.4
25 5.3
25 5.3
25 5.3
25 5.3
25 5.2
25 5.2
25 5.2
25 5.2
25 5.2
25 5.2
25 5.3
25 5.4
25 5.4
25 5.4
25 5.4
25 5.3
25 5.4
25 5.4
25 5.4
25 5.5
25 5.5
25 5.5
25 5.5
25 5.6
25 5.6
25 5.7
25 4.9
25 4.9
25 5.0
25 5.0
25 5.1
25 5.0
25 5.2
25 5.2
25 5.2
25 5.2
25 5.1
25 5.2
25 5.1
25 5.1
25 5.2
25 5.2
25 5.2
25 5.2
25 5.2
25 5.2
25 5.1
25 5.1
25 5.2
25 5.1
25 5.1
25 5.2
25 5.3
25 5.4
25 5.3
25 5.4
25 5.4
25 5.3
25 5.5
25 5.4
25 5.4
25 5.4
25 5.5
25 5.6
25 5.6
25 5.6
25 5.6
25 5.6
25 5.6
25 5.6
25 5.6
25 5.7
25 5.7
25 5.9
25 5.9
25 5.9
25 5.9
25 5.9
25 5.9
25 5.9
25 5.9
25 6.1
25 6.1
25 6.1
25 6.1
25 6.1
25 5.6
25 5.7
25 5.7
25 5.7
25 5.6
25 5.5
25 5.5
25 5.5
25 5.4
25 5.4
25 5.3
25 5.3
25 5.3
25 5.4
25 5.4
Liquidity Ratios
Current ratio 2.34 1.04 1.03 1.09 0.91
Quick ratio (x) 1.90 0.79 0.75 0.87 0.69
Asset Utilization Ratios
Inventory turnover ratio (x) 4.03 4.94 5.93 6.10 7.03
Recievables Days outstanding 24.78 24.46 28.04 28.11 14.60
Fixed assset turnover 8 1.76 2.30 2.36 2.77
Debt Management Ratios

Debt to asset ratio 0.32 0.62 0.58 0.54 0.56
Debt to equity ratio 0.47 1.62 1.36 1.15 1.29
Operating leverage
Times interest earned (x) 19.14 8.24 10.47 17.38 23.13
Dupont Analysis 34% 29% 27% 33% 39%
Profitability Ratios
Gross profit margin 0.47 0.40 0.35 0.37 0.36
Net profit Margin 0.27 0.18 0.15 0.19 0.19
Return on total assets (ROA) 0.26 0.16 0.17 0.23 0.25
Return on common equity (ROE) 0.34 0.29 0.27 0.33 0.39
Market Value Ratios
Price/earnings (P/E) ratio (x) 9.69 10.10 9.87 8.91 12.19
Book value per share (Rs) 37.04 41.96 44.92 41.68 25.21
Price to book value ratio (x) 3.27 2.88 2.69 2.90 4.80
Average price during the fiscal
Dupont Analysis 34% 29% 27% 33% 39%
Asset Turnover 0.86 0.60 0.77 0.80 0.90
Operating leverage 1.47 2.62 2.36 2.13 2.29
Net profit Margin 0.27 0.18 0.15 0.19 0.19
Asset Utilization ratio
Sales to cash 12.24 6.09 8.06 11.28 14.55
Sales to A/rec 14.53 14.72 12.84 12.81 24.65
Sales to Inventory 7.60 8.20 9.11 9.75 10.93
Sales to fixed assets 7.85 1.76 2.30 2.36 2.77
Sales per share 71.29 51.64

Cash flow per share
Sales to cash flow ratio
Growth rate 11% 5% 5% 4% 1%

Average growth
Price as on 121
0.90 0.94 0.80 0.74 0.60

0.60 0.67 0.64 0.58 0.46
6.90 1.80 8.60 11.52 12.33

9.74 47.96 14.89 10.71 10.92
3.12 2.74 3.18 3.57 3.87
0.53 0.56 0.60 0.65 0.72

1.12 1.30 1.74 2.45 3.80
14.50 12.22 13.07 13.75 14.46

36% 42% 52% 79% 124%
32% 36% 33% 32% 32%

15% 19% 16% 16% 17%
26% 28% 28% 32% 37%
36% 42% 52% 79% 124%
12.88 11.14 10.95 9.13 8.03

26.26 25.80 21.36 16.86 12.18
4.61 4.69 5.67 7.18 9.94
36% 42% 52% 79% 124%

1.09 0.97 1.11 1.27 1.42
2.12 2.30 2.90 3.78 5.25
0.15 0.19 0.16 0.16 0.17
22.87 21.43 9.65 14.60 13.15

36.95 7.51 24.17 33.60 32.98
10.21 2.79 12.88 16.92 18.02
3.12 2.74 3.18 3.57 3.87
60.69 57.61 68.93 80.70 90.74
-2% -1% -4% -3% -4%

Co-variance 0.000191074
Variance 0.000261387
Beta 0.73
PRICE PRICE INDEX

Date Index % chg. % chg.
01-Jul-99 1,066.10 41.20
02-Jul-99 1,104.82 3.52% 42.65 3.63%
05-Jul-99 1,136.18 7.62% 45.90 2.84%
06-Jul-99 1,107.72 -1.63% 45.15 -2.50%
07-Jul-99 1,110.02 -1.44% 44.50 0.21%
08-Jul-99 1,105.67 -1.12% 44.00 -0.39%
09-Jul-99 1,085.06 -0.23% 43.90 -1.86%
12-Jul-99 1,139.65 6.38% 46.70 5.03%
13-Jul-99 1,135.06 -5.57% 44.10 -0.40%
14-Jul-99 1,127.43 -3.63% 42.50 -0.67%
15-Jul-99 1,128.70 1.06% 42.95 0.11%
16-Jul-99 1,134.78 0.35% 43.10 0.54%
19-Jul-99 1,156.67 2.20% 44.05 1.93%
20-Jul-99 1,174.57 2.16% 45.00 1.55%
21-Jul-99 1,177.83 -0.78% 44.65 0.28%
22-Jul-99 1,186.07 3.70% 46.30 0.70%
23-Jul-99 1,191.03 2.05% 47.25 0.42%
26-Jul-99 1,219.71 2.12% 48.25 2.41%
27-Jul-99 1,228.45 0.41% 48.45 0.72%
28-Jul-99 1,217.46 0.10% 48.50 -0.89%
29-Jul-99 1,225.56 0.21% 48.60 0.67%
30-Jul-99 1,251.79 1.34% 49.25 2.14%
02-Aug-99 1,271.70 -0.20% 49.15 1.59%
03-Aug-99 1,266.70 -0.20% 49.05 -0.39%
04-Aug-99 1,262.85 -0.20% 48.95 -0.30%
05-Aug-99 1,234.23 0.31% 49.10 -2.27%
06-Aug-99 1,207.89 -0.81% 48.70 -2.13%
09-Aug-99 1,207.75 -0.62% 48.40 -0.01%
10-Aug-99 1,206.41 -0.31% 48.25 -0.11%
11-Aug-99 1,199.44 -1.66% 47.45 -0.58%
12-Aug-99 1,190.23 -2.42% 46.30 -0.77%
13-Aug-99 1,183.43 3.67% 48.00 -0.57%
16-Aug-99 1,201.45 2.19% 49.05 1.52%
17-Aug-99 1,201.09 -3.36% 47.40 -0.03%
18-Aug-99 1,218.44 0.74% 47.75 1.44%
19-Aug-99 1,235.89 5.03% 50.15 1.43%
20-Aug-99 1,292.46 6.18% 53.25 4.58%
23-Aug-99 1,284.31 -1.31% 52.55 -0.63%
24-Aug-99 1,267.45 -1.14% 51.95 -1.31%
25-Aug-99 1,221.68 -4.23% 49.75 -3.61%
26-Aug-99 1,236.14 2.11% 50.80 1.18%
27-Aug-99 1,223.00 3.64% 52.65 -1.06%
30-Aug-99 1,221.34 1.52% 53.45 -0.14%
31-Aug-99 1,206.51 -4.02% 51.30 -1.21%
01-Sep-99 1,211.70 1.36% 52.00 0.43%
02-Sep-99 1,184.88 -1.54% 51.20 -2.21%
03-Sep-99 1,166.40 -3.32% 49.50 -1.56%
07-Sep-99 1,147.43 -3.03% 48.00 -1.63%
08-Sep-99 1,149.86 -0.83% 47.60 0.21%
09-Sep-99 1,161.18 1.05% 48.10 0.98%
10-Sep-99 1,156.18 -0.42% 47.90 -0.43%
13-Sep-99 1,164.78 -0.31% 47.75 0.74%
14-Sep-99 1,164.29 2.62% 49.00 -0.04%
15-Sep-99 1,153.88 0.00% 49.00 -0.89%
16-Sep-99 1,164.17 -4.80% 46.65 0.89%
17-Sep-99 1,155.63 -4.50% 44.55 -0.73%
20-Sep-99 1,182.81 2.47% 45.65 2.35%
21-Sep-99 1,177.51 0.33% 45.80 -0.45%
22-Sep-99 1,201.10 1.97% 46.70 2.00%
23-Sep-99 1,200.26 0.43% 46.90 -0.07%
24-Sep-99 1,191.83 -0.53% 46.65 -0.70%
27-Sep-99 1,210.45 1.18% 47.20 1.56%
28-Sep-99 1,206.85 -1.48% 46.50 -0.30%
29-Sep-99 1,190.35 -1.18% 45.95 -1.37%
30-Sep-99 1,199.29 -0.33% 45.80 0.75%
01-Oct-99 1,198.09 -0.44% 45.60 -0.10%
04-Oct-99 1,223.04 2.63% 46.80 2.08%
05-Oct-99 1,216.06 0.43% 47.00 -0.57%
06-Oct-99 1,224.23 0.53% 47.25 0.67%
07-Oct-99 1,222.56 -0.11% 47.20 -0.14%
08-Oct-99 1,235.83 1.06% 47.70 1.09%
11-Oct-99 1,249.79 1.99% 48.65 1.13%
12-Oct-99 1,256.94 0.82% 49.05 0.57%
14-Oct-99 1,164.43 -7.75% 45.25 -7.36%
15-Oct-99 1,129.17 -2.54% 44.10 -3.03%
18-Oct-99 1,134.19 1.47% 44.75 0.44%
19-Oct-99 1,139.43 0.45% 44.95 0.46%
20-Oct-99 1,148.44 0.44% 45.15 0.79%
21-Oct-99 1,165.21 0.44% 45.35 1.46%
22-Oct-99 1,151.21 -0.66% 45.05 -1.20%
25-Oct-99 1,157.13 0.11% 45.10 0.51%
26-Oct-99 1,154.61 0.11% 45.15 -0.22%
27-Oct-99 1,176.56 1.22% 45.70 1.90%
28-Oct-99 1,189.33 0.98% 46.15 1.09%
29-Oct-99 1,189.33 -0.33% 46.00 0.00%
01-Nov-99 1,197.25 1.85% 46.85 0.67%
02-Nov-99 1,215.42 0.43% 47.05 1.52%
03-Nov-99 1,209.25 0.11% 47.10 -0.51%
04-Nov-99 1,202.20 -0.11% 47.05 -0.58%
05-Nov-99 1,193.54 -1.06% 46.55 -0.72%
08-Nov-99 1,199.93 -0.54% 46.30 0.54%
10-Nov-99 1,183.31 -1.51% 45.60 -1.39%
11-Nov-99 1,193.21 0.55% 45.85 0.84%
12-Nov-99 1,178.05 0.11% 45.90 -1.27%
15-Nov-99 1,178.77 -0.33% 45.75 0.06%
16-Nov-99 1,186.94 0.33% 45.90 0.69%
17-Nov-99 1,184.55 -0.54% 45.65 -0.20%
18-Nov-99 1,197.36 0.77% 46.00 1.08%
19-Nov-99 1,204.13 -0.22% 45.90 0.57%
22-Nov-99 1,213.17 0.87% 46.30 0.75%
23-Nov-99 1,211.22 -0.43% 46.10 -0.16%
24-Nov-99 1,229.28 0.87% 46.50 1.49%
25-Nov-99 1,226.88 -0.11% 46.45 -0.20%
26-Nov-99 1,220.70 -0.32% 46.30 -0.50%
29-Nov-99 1,239.71 1.40% 46.95 1.56%
30-Nov-99 1,247.40 1.06% 47.45 0.62%
01-Dec-99 1,255.21 2.21% 48.50 0.63%
02-Dec-99 1,255.82 -1.44% 47.80 0.05%
03-Dec-99 1,260.89 0.10% 47.85 0.40%
06-Dec-99 1,294.64 2.61% 49.10 2.68%
07-Dec-99 1,293.66 -0.20% 49.00 -0.08%
08-Dec-99 1,333.17 2.45% 50.20 3.05%
09-Dec-99 1,355.58 1.79% 51.10 1.68%
11-Dec-99 1,402.00 3.23% 52.75 3.42%
13-Dec-99 1,357.67 -0.38% 52.55 -3.16%
14-Dec-99 1,355.25 -0.86% 52.10 -0.18%
15-Dec-99 1,370.68 0.58% 52.40 1.14%
16-Dec-99 1,391.50 0.00% 52.40 1.52%
18-Dec-99 1,440.57 1.72% 53.30 3.53%
20-Dec-99 1,429.51 -0.28% 53.15 -0.77%
21-Dec-99 1,427.47 -0.09% 53.10 -0.14%
22-Dec-99 1,407.48 1.32% 53.80 -1.40%
23-Dec-99 1,407.95 0.19% 53.90 0.03%
27-Dec-99 1,389.20 -1.48% 53.10 -1.33%
28-Dec-99 1,406.72 0.28% 53.25 1.26%
29-Dec-99 1,380.03 -1.22% 52.60 -1.90%
30-Dec-99 1,408.91 1.14% 53.20 2.09%
03-Jan-00 1,457.08 3.76% 55.20 3.42%
04-Jan-00 1,479.71 2.54% 56.60 1.55%
06-Jan-00 1,499.80 0.88% 57.10 1.36%
12-Jan-00 1,570.85 1.75% 58.10 4.74%
13-Jan-00 1,581.60 0.60% 58.45 0.68%
14-Jan-00 1,626.10 2.22% 59.75 2.81%
17-Jan-00 1,661.33 -0.75% 59.30 2.17%
18-Jan-00 1,660.09 0.17% 59.40 -0.07%
19-Jan-00 1,718.37 3.87% 61.70 3.51%
20-Jan-00 1,719.02 0.49% 62.00 0.04%
21-Jan-00 1,852.46 8.87% 67.50 7.76%
24-Jan-00 1,785.86 -5.33% 63.90 -3.60%
25-Jan-00 1,665.10 -7.28% 59.25 -6.76%
26-Jan-00 1,702.54 3.54% 61.35 2.25%
27-Jan-00 1,725.92 4.32% 64.00 1.37%
28-Jan-00 1,749.37 1.09% 64.70 1.36%
31-Jan-00 1,772.84 2.16% 66.10 1.34%
01-Feb-00 1,760.29 -1.59% 65.05 -0.71%
02-Feb-00 1,795.95 0.54% 65.40 2.03%
03-Feb-00 1,788.98 -0.46% 65.10 -0.39%
04-Feb-00 1,799.73 -1.00% 64.45 0.60%
07-Feb-00 1,821.65 0.31% 64.65 1.22%
08-Feb-00 1,818.52 0.15% 64.75 -0.17%
09-Feb-00 1,782.60 -1.70% 63.65 -1.98%
10-Feb-00 1,786.64 0.31% 63.85 0.23%
11-Feb-00 1,705.39 -4.31% 61.10 -4.55%
14-Feb-00 1,795.31 3.44% 63.20 5.27%
15-Feb-00 1,825.99 1.74% 64.30 1.71%
16-Feb-00 1,832.41 -3.03% 62.35 0.35%
17-Feb-00 1,883.72 1.04% 63.00 2.80%
18-Feb-00 1,938.17 0.40% 63.25 2.89%
21-Feb-00 1,975.64 3.32% 65.35 1.93%
22-Feb-00 2,004.00 0.23% 65.50 1.44%
23-Feb-00 2,013.46 -0.69% 65.05 0.47%
24-Feb-00 2,005.19 -1.00% 64.40 -0.41%
25-Feb-00 1,980.43 -1.24% 63.60 -1.23%
28-Feb-00 1,942.50 -0.39% 63.35 -1.92%
29-Feb-00 1,930.61 -0.55% 63.00 -0.61%
01-Mar-00 1,874.49 -1.59% 62.00 -2.91%
02-Mar-00 1,911.47 0.00% 62.00 1.97%
03-Mar-00 1,906.91 -1.21% 61.25 -0.24%
06-Mar-00 1,970.38 4.41% 63.95 3.33%
07-Mar-00 1,977.32 -0.23% 63.80 0.35%
08-Mar-00 1,968.25 -0.39% 63.55 -0.46%
09-Mar-00 1,958.81 0.24% 63.70 -0.48%
10-Mar-00 1,936.98 -1.88% 62.50 -1.11%
13-Mar-00 1,920.60 0.08% 62.55 -0.85%
14-Mar-00 1,941.40 0.56% 62.90 1.08%
15-Mar-00 1,948.57 -0.48% 62.60 0.37%
16-Mar-00 2,001.97 1.84% 63.75 2.74%
20-Mar-00 2,033.68 1.88% 64.95 1.58%
21-Mar-00 2,040.46 -0.31% 64.75 0.33%
22-Mar-00 2,054.43 0.93% 65.35 0.68%
24-Mar-00 2,001.90 -2.75% 63.55 -2.56%
27-Mar-00 1,931.42 -2.60% 61.90 -3.52%
28-Mar-00 1,984.26 1.62% 62.90 2.74%
29-Mar-00 1,990.38 -0.24% 62.75 0.31%
30-Mar-00 1,991.86 0.00% 62.75 0.07%
31-Mar-00 1,999.69 -0.64% 62.35 0.39%
03-Apr-00 1,997.70 0.24% 62.50 -0.10%
04-Apr-00 1,956.27 -1.44% 61.60 -2.07%
05-Apr-00 1,944.16 -0.57% 61.25 -0.62%
06-Apr-00 1,955.43 -0.90% 60.70 0.58%
07-Apr-00 1,943.21 -0.33% 60.50 -0.62%
10-Apr-00 1,927.74 0.99% 61.10 -0.80%
11-Apr-00 1,956.86 2.05% 62.35 1.51%
12-Apr-00 1,941.65 -0.96% 61.75 -0.78%
13-Apr-00 1,932.45 -0.97% 61.15 -0.47%
14-Apr-00 1,967.01 -1.72% 60.10 1.79%
17-Apr-00 1,975.71 1.08% 60.75 0.44%
18-Apr-00 2,002.33 0.00% 60.75 1.35%
19-Apr-00 2,034.61 0.66% 61.15 1.61%
20-Apr-00 2,024.84 -0.98% 60.55 -0.48%
21-Apr-00 1,991.66 -1.32% 59.75 -1.64%
24-Apr-00 1,969.52 -1.17% 59.05 -1.11%
25-Apr-00 1,967.92 0.76% 59.50 -0.08%
26-Apr-00 1,968.40 -0.17% 59.40 0.02%
27-Apr-00 1,975.22 -2.10% 58.15 0.35%
28-Apr-00 1,901.07 -4.47% 55.55 -3.75%
01-May-00 1,920.88 1.71% 56.50 1.04%
02-May-00 1,873.95 -0.88% 56.00 -2.44%
03-May-00 1,883.95 0.09% 56.05 0.53%
04-May-00 1,859.88 -0.98% 55.50 -1.28%
05-May-00 1,807.31 -2.25% 54.25 -2.83%
08-May-00 1,803.60 -0.37% 54.05 -0.21%
09-May-00 1,738.09 -0.09% 54.00 -3.63%
10-May-00 1,769.59 1.85% 55.00 1.81%
11-May-00 1,723.67 0.45% 55.25 -2.59%
12-May-00 1,672.47 -2.08% 54.10 -2.97%
15-May-00 1,632.14 -2.96% 52.50 -2.41%
16-May-00 1,551.74 -6.19% 49.25 -4.93%
17-May-00 1,650.53 4.57% 51.50 6.37%
18-May-00 1,655.75 0.78% 51.90 0.32%
19-May-00 1,681.09 2.12% 53.00 1.53%
22-May-00 1,658.60 0.00% 53.00 -1.34%
23-May-00 1,679.60 -0.19% 52.90 1.27%
24-May-00 1,620.50 -1.23% 52.25 -3.52%
25-May-00 1,603.54 -0.48% 52.00 -1.05%
26-May-00 1,510.45 -5.19% 49.30 -5.81%
29-May-00 1,429.01 -1.42% 48.60 -5.39%
31-May-00 1,536.65 6.89% 51.95 7.53%
01-Jun-00 1,447.57 0.00% 51.95 -5.80%
02-Jun-00 1,474.40 -2.79% 50.50 1.85%
05-Jun-00 1,461.12 0.00% 50.50 -0.90%
06-Jun-00 1,435.76 -0.99% 50.00 -1.74%
07-Jun-00 1,446.62 2.00% 51.00 0.76%
08-Jun-00 1,430.51 -0.98% 50.50 -1.11%
09-Jun-00 1,399.30 -20.30% 40.25 -2.18%
12-Jun-00 1,426.47 -0.99% 39.85 1.94%
13-Jun-00 1,454.09 1.63% 40.50 1.94%
14-Jun-00 1,458.92 -0.86% 40.15 0.33%
15-Jun-00 1,492.35 2.86% 41.30 2.29%
19-Jun-00 1,505.84 -0.85% 40.95 0.90%
20-Jun-00 1,528.80 1.47% 41.55 1.52%
21-Jun-00 1,549.93 -0.12% 41.50 1.38%
22-Jun-00 1,504.91 -3.98% 39.85 -2.90%
23-Jun-00 1,521.24 -0.13% 39.80 1.09%
26-Jun-00 1,531.51 -2.51% 38.80 0.68%
27-Jun-00 1,521.23 0.90% 39.15 -0.67%
28-Jun-00 1,541.13 1.53% 39.75 1.31%
29-Jun-00 1,528.91 -0.13% 39.70 -0.79%
30-Jun-00 1,520.74 -0.88% 39.35 -0.53%
03-Jul-00 1,519.63 -0.64% 39.10 -0.07%
04-Jul-00 1,516.70 1.02% 39.50 -0.19%
05-Jul-00 1,516.02 -0.76% 39.20 -0.04%
06-Jul-00 1,521.73 0.89% 39.55 0.38%
07-Jul-00 1,514.87 -0.13% 39.50 -0.45%
10-Jul-00 1,512.71 0.25% 39.60 -0.14%
11-Jul-00 1,524.00 0.13% 39.65 0.75%
12-Jul-00 1,545.84 1.13% 40.10 1.43%
13-Jul-00 1,542.59 2.62% 41.15 -0.21%
14-Jul-00 1,539.77 0.49% 41.35 -0.18%
17-Jul-00 1,567.11 1.57% 42.00 1.78%
18-Jul-00 1,600.86 2.02% 42.85 2.15%
19-Jul-00 1,611.59 0.00% 42.85 0.67%
20-Jul-00 1,625.91 -0.23% 42.75 0.89%
21-Jul-00 1,616.74 -0.12% 42.70 -0.56%
24-Jul-00 1,637.47 1.05% 43.15 1.28%
25-Jul-00 1,610.24 -1.39% 42.55 -1.66%
26-Jul-00 1,591.41 -0.12% 42.50 -1.17%
27-Jul-00 1,574.56 0.00% 42.50 -1.06%
28-Jul-00 1,569.39 -0.35% 42.35 -0.33%
31-Jul-00 1,554.90 -2.60% 41.25 -0.92%
01-Aug-00 1,566.97 0.85% 41.60 0.78%
02-Aug-00 1,558.09 0.00% 41.60 -0.57%
03-Aug-00 1,555.65 0.12% 41.65 -0.16%
04-Aug-00 1,562.46 0.72% 41.95 0.44%
07-Aug-00 1,583.28 0.60% 42.20 1.33%
08-Aug-00 1,591.57 0.71% 42.50 0.52%
09-Aug-00 1,572.17 -0.24% 42.40 -1.22%
10-Aug-00 1,572.60 -1.42% 41.80 0.03%
11-Aug-00 1,569.05 -0.60% 41.55 -0.23%
15-Aug-00 1,575.36 0.84% 41.90 0.40%
16-Aug-00 1,584.76 1.79% 42.65 0.60%
17-Aug-00 1,584.67 -0.23% 42.55 -0.01%
18-Aug-00 1,571.97 -0.59% 42.30 -0.80%
21-Aug-00 1,555.02 -2.48% 41.25 -1.08%
22-Aug-00 1,560.59 -0.12% 41.20 0.36%
23-Aug-00 1,531.19 -1.94% 40.40 -1.88%
24-Aug-00 1,519.87 -2.85% 39.25 -0.74%
25-Aug-00 1,500.79 -0.64% 39.00 -1.26%
28-Aug-00 1,482.17 1.79% 39.70 -1.24%
29-Aug-00 1,487.63 0.76% 40.00 0.37%
30-Aug-00 1,488.88 0.25% 40.10 0.08%
31-Aug-00 1,518.27 2.12% 40.95 1.97%
01-Sep-00 1,514.38 -0.85% 40.60 -0.26%
04-Sep-00 1,565.39 0.99% 41.00 3.37%
05-Sep-00 1,558.28 0.61% 41.25 -0.45%
06-Sep-00 1,573.81 0.85% 41.60 1.00%
07-Sep-00 1,573.33 0.60% 41.85 -0.03%
08-Sep-00 1,577.00 0.96% 42.25 0.23%
11-Sep-00 1,586.16 -2.01% 41.40 0.58%
12-Sep-00 1,598.70 2.29% 42.35 0.79%
13-Sep-00 1,580.68 -2.36% 41.35 -1.13%
14-Sep-00 1,564.04 -0.85% 41.00 -1.05%
15-Sep-00 1,555.07 0.49% 41.20 -0.57%
18-Sep-00 1,541.03 -3.16% 39.90 -0.90%
19-Sep-00 1,555.46 1.75% 40.60 0.94%
20-Sep-00 1,565.28 0.12% 40.65 0.63%
21-Sep-00 1,569.18 -0.25% 40.55 0.25%
22-Sep-00 1,552.00 -0.25% 40.45 -1.09%
25-Sep-00 1,562.75 1.24% 40.95 0.69%
26-Sep-00 1,560.32 0.61% 41.20 -0.16%
27-Sep-00 1,559.67 -1.94% 40.40 -0.04%
28-Sep-00 1,563.49 0.62% 40.65 0.24%
29-Sep-00 1,564.78 -0.37% 40.50 0.08%
02-Oct-00 1,582.54 0.86% 40.85 1.13%
03-Oct-00 1,594.95 0.12% 40.90 0.78%
04-Oct-00 1,605.48 -0.12% 40.85 0.66%
05-Oct-00 1,587.43 -0.73% 40.55 -1.12%
06-Oct-00 1,581.42 0.37% 40.70 -0.38%
09-Oct-00 1,587.55 0.12% 40.75 0.39%
10-Oct-00 1,585.86 0.00% 40.75 -0.11%
11-Oct-00 1,575.34 -0.61% 40.50 -0.66%
12-Oct-00 1,563.35 -1.73% 39.80 -0.76%
13-Oct-00 1,545.43 -1.01% 39.40 -1.15%
16-Oct-00 1,517.05 -1.52% 38.80 -1.84%
17-Oct-00 1,523.05 0.00% 38.80 0.40%
18-Oct-00 1,520.48 -3.09% 37.60 -0.17%
19-Oct-00 1,505.83 -2.93% 36.50 -0.96%
20-Oct-00 1,502.47 1.10% 36.90 -0.22%
23-Oct-00 1,516.56 1.22% 37.35 0.94%
24-Oct-00 1,513.81 1.07% 37.75 -0.18%
25-Oct-00 1,515.23 0.66% 38.00 0.09%
26-Oct-00 1,495.04 -1.58% 37.40 -1.33%
27-Oct-00 1,486.06 1.60% 38.00 -0.60%
30-Oct-00 1,472.03 0.00% 38.00 -0.94%
31-Oct-00 1,488.31 0.00% 38.00 1.11%
01-Nov-00 1,486.49 0.53% 38.20 -0.12%
02-Nov-00 1,497.58 3.01% 39.35 0.75%
03-Nov-00 1,519.59 1.14% 39.80 1.47%
06-Nov-00 1,521.11 -0.25% 39.70 0.10%
07-Nov-00 1,501.03 -0.38% 39.55 -1.32%
08-Nov-00 1,495.93 -0.13% 39.50 -0.34%
10-Nov-00 1,462.33 -3.29% 38.20 -2.25%
13-Nov-00 1,450.09 0.65% 38.45 -0.84%
14-Nov-00 1,440.06 -0.13% 38.40 -0.69%
15-Nov-00 1,427.44 0.00% 38.40 -0.88%
16-Nov-00 1,411.42 1.69% 39.05 -1.12%
17-Nov-00 1,409.27 0.90% 39.40 -0.15%
20-Nov-00 1,386.31 0.76% 39.70 -1.63%
21-Nov-00 1,348.45 -2.90% 38.55 -2.73%
22-Nov-00 1,388.06 0.39% 38.70 2.94%
23-Nov-00 1,382.27 0.65% 38.95 -0.42%
24-Nov-00 1,355.86 -3.47% 37.60 -1.91%
27-Nov-00 1,323.04 -1.73% 36.95 -2.42%
28-Nov-00 1,288.04 0.14% 37.00 -2.65%
29-Nov-00 1,307.15 1.76% 37.65 1.48%
30-Nov-00 1,276.05 -0.93% 37.30 -2.38%
02-Dec-00 1,280.80 1.61% 37.90 0.37%
04-Dec-00 1,304.93 2.64% 38.90 1.88%
05-Dec-00 1,302.26 -1.16% 38.45 -0.20%
06-Dec-00 1,303.34 0.39% 38.60 0.08%
07-Dec-00 1,319.78 0.91% 38.95 1.26%
09-Dec-00 1,338.71 4.49% 40.70 1.43%
11-Dec-00 1,380.82 1.35% 41.25 3.15%
12-Dec-00 1,388.10 -1.82% 40.50 0.53%
13-Dec-00 1,372.14 -1.60% 39.85 -1.15%
14-Dec-00 1,377.18 -0.63% 39.60 0.37%
16-Dec-00 1,416.60 3.28% 40.90 2.86%
18-Dec-00 1,443.59 2.08% 41.75 1.91%
19-Dec-00 1,438.06 -1.56% 41.10 -0.38%
20-Dec-00 1,471.02 2.43% 42.10 2.29%
21-Dec-00 1,493.02 1.07% 42.55 1.50%
23-Dec-00 1,537.57 -1.53% 41.90 2.98%
26-Dec-00 1,507.59 -1.91% 41.10 -1.95%
01-Jan-01 1,517.94 1.46% 41.70 0.69%
02-Jan-01 1,522.16 1.56% 42.35 0.28%
03-Jan-01 1,550.42 7.67% 45.60 1.86%
04-Jan-01 1,550.04 -1.32% 45.00 -0.02%
05-Jan-01 1,545.90 1.67% 45.75 -0.27%
08-Jan-01 1,522.04 -0.55% 45.50 -1.54%
09-Jan-01 1,528.31 0.11% 45.55 0.41%
10-Jan-01 1,529.51 1.65% 46.30 0.08%
11-Jan-01 1,504.80 0.00% 46.30 -1.62%
12-Jan-01 1,470.72 -2.48% 45.15 -2.26%
15-Jan-01 1,456.28 -2.55% 44.00 -0.98%
16-Jan-01 1,465.22 0.80% 44.35 0.61%
17-Jan-01 1,464.39 2.37% 45.40 -0.06%
18-Jan-01 1,444.39 -0.44% 45.20 -1.37%
19-Jan-01 1,452.31 3.43% 46.75 0.55%
22-Jan-01 1,474.69 0.11% 46.80 1.54%
23-Jan-01 1,478.63 1.50% 47.50 0.27%
24-Jan-01 1,466.64 -0.84% 47.10 -0.81%
25-Jan-01 1,437.21 -0.64% 46.80 -2.01%
26-Jan-01 1,417.54 0.00% 46.80 -1.37%
29-Jan-01 1,408.11 -0.43% 46.60 -0.67%
30-Jan-01 1,440.83 3.86% 48.40 2.32%
31-Jan-01 1,461.60 -0.41% 48.20 1.44%
01-Feb-01 1,458.09 1.66% 49.00 -0.24%
02-Feb-01 1,478.96 2.04% 50.00 1.43%
06-Feb-01 1,485.93 -4.20% 47.90 0.47%
07-Feb-01 1,485.38 -1.57% 47.15 -0.04%
08-Feb-01 1,488.59 -0.53% 46.90 0.22%
09-Feb-01 1,496.94 -0.43% 46.70 0.56%
12-Feb-01 1,522.18 1.07% 47.20 1.69%
13-Feb-01 1,501.84 -0.85% 46.80 -1.34%
14-Feb-01 1,509.51 0.11% 46.85 0.51%
15-Feb-01 1,503.97 -1.60% 46.10 -0.37%
16-Feb-01 1,512.83 1.84% 46.95 0.59%
19-Feb-01 1,511.61 -0.21% 46.85 -0.08%
20-Feb-01 1,491.83 -3.20% 45.35 -1.31%
21-Feb-01 1,488.03 -0.88% 44.95 -0.25%
22-Feb-01 1,468.88 -1.22% 44.40 -1.29%
23-Feb-01 1,440.43 -4.05% 42.60 -1.94%
26-Feb-01 1,430.36 -2.93% 41.35 -0.70%
27-Feb-01 1,438.15 3.14% 42.65 0.54%
28-Feb-01 1,423.18 -1.88% 41.85 -1.04%
01-Mar-01 1,425.76 -0.60% 41.60 0.18%
02-Mar-01 1,433.03 0.96% 42.00 0.51%
09-Mar-01 1,419.72 -1.19% 41.50 -0.93%
12-Mar-01 1,421.22 -1.81% 40.75 0.11%
13-Mar-01 1,406.56 0.61% 41.00 -1.03%
14-Mar-01 1,401.06 -0.49% 40.80 -0.39%
15-Mar-01 1,390.06 -1.72% 40.10 -0.79%
16-Mar-01 1,396.29 -0.62% 39.85 0.45%
19-Mar-01 1,390.64 -0.50% 39.65 -0.40%
20-Mar-01 1,391.51 1.51% 40.25 0.06%
21-Mar-01 1,380.27 -0.87% 39.90 -0.81%
22-Mar-01 1,350.92 -1.88% 39.15 -2.13%
26-Mar-01 1,330.45 -0.89% 38.80 -1.52%
27-Mar-01 1,353.75 2.58% 39.80 1.75%
28-Mar-01 1,340.76 -1.26% 39.30 -0.96%
29-Mar-01 1,324.36 -0.38% 39.15 -1.22%
30-Mar-01 1,324.41 1.79% 39.85 0.00%
02-Apr-01 1,338.01 0.13% 39.90 1.03%
03-Apr-01 1,329.17 -0.13% 39.85 -0.66%
06-Apr-01 1,322.82 -0.38% 39.70 -0.48%
09-Apr-01 1,333.06 1.01% 40.10 0.77%
10-Apr-01 1,325.70 -0.62% 39.85 -0.55%
11-Apr-01 1,327.43 0.50% 40.05 0.13%
12-Apr-01 1,353.88 1.37% 40.60 1.99%
13-Apr-01 1,371.71 0.86% 40.95 1.32%
16-Apr-01 1,382.09 0.98% 41.35 0.76%
17-Apr-01 1,390.48 2.30% 42.30 0.61%
18-Apr-01 1,389.14 -0.24% 42.20 -0.10%
19-Apr-01 1,370.13 -1.07% 41.75 -1.37%
20-Apr-01 1,387.72 0.72% 42.05 1.28%
23-Apr-01 1,393.16 0.83% 42.40 0.39%
24-Apr-01 1,377.76 -1.18% 41.90 -1.11%
25-Apr-01 1,378.33 0.84% 42.25 0.04%
26-Apr-01 1,380.95 0.00% 42.25 0.19%
27-Apr-01 1,364.45 -1.18% 41.75 -1.19%
30-Apr-01 1,367.05 0.72% 42.05 0.19%
02-May-01 1,378.01 1.43% 42.65 0.80%
03-May-01 1,374.31 -0.35% 42.50 -0.27%
04-May-01 1,370.79 0.00% 42.50 -0.26%
07-May-01 1,377.84 1.41% 43.10 0.51%
08-May-01 1,359.65 -2.20% 42.15 -1.32%
09-May-01 1,348.93 -0.36% 42.00 -0.79%
10-May-01 1,347.76 -0.36% 41.85 -0.09%
11-May-01 1,346.65 0.12% 41.90 -0.08%
14-May-01 1,339.94 -0.24% 41.80 -0.50%
15-May-01 1,339.61 0.12% 41.85 -0.02%
16-May-01 1,366.53 3.70% 43.40 2.01%
17-May-01 1,371.92 0.12% 43.45 0.39%
18-May-01 1,362.41 -0.23% 43.35 -0.69%
21-May-01 1,373.75 0.46% 43.55 0.83%
22-May-01 1,359.02 -0.11% 43.50 -1.07%
23-May-01 1,343.79 -0.80% 43.15 -1.12%
24-May-01 1,358.17 1.16% 43.65 1.07%
25-May-01 1,349.60 0.23% 43.75 -0.63%
28-May-01 1,359.50 0.46% 43.95 0.73%
29-May-01 1,367.43 0.34% 44.10 0.58%
30-May-01 1,374.98 -1.13% 43.60 0.55%
31-May-01 1,377.61 -1.15% 43.10 0.19%
01-Jun-01 1,381.83 1.74% 43.85 0.31%
04-Jun-01 1,415.76 2.51% 44.95 2.46%
06-Jun-01 1,379.44 -13.79% 38.75 -2.57%
07-Jun-01 1,374.86 -0.65% 38.50 -0.33%
08-Jun-01 1,367.30 -4.42% 36.80 -0.55%
11-Jun-01 1,379.79 0.14% 36.85 0.91%
12-Jun-01 1,379.47 0.41% 37.00 -0.02%
13-Jun-01 1,384.32 0.27% 37.10 0.35%
14-Jun-01 1,380.67 0.94% 37.45 -0.26%
15-Jun-01 1,390.06 0.00% 37.45 0.68%
18-Jun-01 1,390.18 -0.13% 37.40 0.01%
19-Jun-01 1,361.56 -1.74% 36.75 -2.06%
20-Jun-01 1,368.29 0.14% 36.80 0.49%
21-Jun-01 1,351.16 -0.82% 36.50 -1.25%
22-Jun-01 1,353.16 -1.37% 36.00 0.15%
25-Jun-01 1,355.28 -0.69% 35.75 0.16%
26-Jun-01 1,355.33 -0.70% 35.50 0.00%
27-Jun-01 1,362.77 -1.13% 35.10 0.55%
28-Jun-01 1,368.96 3.13% 36.20 0.45%
29-Jun-01 1,366.44 -1.66% 35.60 -0.18%
03-Jul-01 1,334.49 -1.40% 35.10 -2.34%
04-Jul-01 1,337.46 0.71% 35.35 0.22%
05-Jul-01 1,320.72 -1.13% 34.95 -1.25%
06-Jul-01 1,306.29 -0.72% 34.70 -1.09%
09-Jul-01 1,300.20 -0.14% 34.65 -0.47%
10-Jul-01 1,297.91 0.43% 34.80 -0.18%
11-Jul-01 1,311.76 1.01% 35.15 1.07%
12-Jul-01 1,319.84 1.28% 35.60 0.62%
13-Jul-01 1,312.11 -0.56% 35.40 -0.59%
16-Jul-01 1,314.76 1.27% 35.85 0.20%
17-Jul-01 1,288.27 -2.65% 34.90 -2.01%
18-Jul-01 1,290.17 1.58% 35.45 0.15%
19-Jul-01 1,283.81 -0.14% 35.40 -0.49%
20-Jul-01 1,260.59 -0.71% 35.15 -1.81%
23-Jul-01 1,261.93 0.28% 35.25 0.11%
24-Jul-01 1,276.80 0.85% 35.55 1.18%
25-Jul-01 1,258.76 -0.98% 35.20 -1.41%
26-Jul-01 1,252.22 -0.43% 35.05 -0.52%
27-Jul-01 1,242.84 -0.71% 34.80 -0.75%
30-Jul-01 1,240.59 -0.43% 34.65 -0.18%
31-Jul-01 1,228.89 1.01% 35.00 -0.94%
01-Aug-01 1,247.51 1.43% 35.50 1.52%
02-Aug-01 1,248.19 0.42% 35.65 0.05%
03-Aug-01 1,252.58 0.98% 36.00 0.35%
06-Aug-01 1,241.43 -0.14% 35.95 -0.89%
07-Aug-01 1,246.45 -0.14% 35.90 0.40%
08-Aug-01 1,234.10 -0.28% 35.80 -0.99%
09-Aug-01 1,223.00 -0.42% 35.65 -0.90%
10-Aug-01 1,226.85 -0.70% 35.40 0.31%
13-Aug-01 1,256.82 1.55% 35.95 2.44%
15-Aug-01 1,267.80 1.81% 36.60 0.87%
16-Aug-01 1,290.75 2.05% 37.35 1.81%
17-Aug-01 1,290.25 0.13% 37.40 -0.04%
20-Aug-01 1,281.55 0.13% 37.45 -0.67%
21-Aug-01 1,283.38 -0.40% 37.30 0.14%
22-Aug-01 1,274.59 -0.94% 36.95 -0.68%
23-Aug-01 1,265.13 -0.14% 36.90 -0.74%
24-Aug-01 1,268.62 0.00% 36.90 0.28%
27-Aug-01 1,270.41 0.00% 36.90 0.14%
28-Aug-01 1,262.30 0.00% 36.90 -0.64%
29-Aug-01 1,258.35 -0.68% 36.65 -0.31%
30-Aug-01 1,264.97 1.09% 37.05 0.53%
31-Aug-01 1,258.44 -0.94% 36.70 -0.52%
03-Sep-01 1,249.57 -0.14% 36.65 -0.70%
04-Sep-01 1,232.76 -1.77% 36.00 -1.35%
05-Sep-01 1,240.93 0.69% 36.25 0.66%
06-Sep-01 1,245.61 0.41% 36.40 0.38%
07-Sep-01 1,246.80 0.00% 36.40 0.10%
10-Sep-01 1,256.21 0.55% 36.60 0.75%
11-Sep-01 1,255.99 -0.27% 36.50 -0.02%
12-Sep-01 1,208.30 -3.42% 35.25 -3.80%
13-Sep-01 1,189.91 -1.70% 34.65 -1.52%
14-Sep-01 1,139.64 -8.23% 31.80 -4.22%
24-Sep-01 1,105.79 -5.35% 30.10 -2.97%
25-Sep-01 1,105.04 2.99% 31.00 -0.07%
26-Sep-01 1,123.63 3.06% 31.95 1.68%
27-Sep-01 1,129.54 0.00% 31.95 0.53%
28-Sep-01 1,133.44 0.78% 32.20 0.35%
01-Oct-01 1,096.71 -2.17% 31.50 -3.24%
02-Oct-01 1,075.16 0.00% 31.50 -1.96%
03-Oct-01 1,087.41 0.79% 31.75 1.14%
04-Oct-01 1,112.32 2.99% 32.70 2.29%
05-Oct-01 1,141.20 6.88% 34.95 2.60%
08-Oct-01 1,102.91 -3.00% 33.90 -3.36%
09-Oct-01 1,173.53 7.08% 36.30 6.40%
10-Oct-01 1,168.97 -0.83% 36.00 -0.39%
11-Oct-01 1,179.67 2.08% 36.75 0.92%
12-Oct-01 1,193.65 3.27% 37.95 1.19%
15-Oct-01 1,238.03 2.77% 39.00 3.72%
16-Oct-01 1,231.07 -2.18% 38.15 -0.56%
17-Oct-01 1,245.44 1.05% 38.55 1.17%
18-Oct-01 1,253.64 0.13% 38.60 0.66%
19-Oct-01 1,267.05 -0.13% 38.55 1.07%
22-Oct-01 1,351.46 2.72% 39.60 6.66%
23-Oct-01 1,359.61 1.39% 40.15 0.60%
24-Oct-01 1,400.31 2.49% 41.15 2.99%
25-Oct-01 1,362.80 -4.25% 39.40 -2.68%
26-Oct-01 1,401.51 3.55% 40.80 2.84%
29-Oct-01 1,425.31 1.47% 41.40 1.70%
30-Oct-01 1,412.34 -0.97% 41.00 -0.91%
31-Oct-01 1,406.05 0.37% 41.15 -0.45%
01-Nov-01 1,377.86 -2.31% 40.20 -2.00%
02-Nov-01 1,399.81 0.00% 40.20 1.59%
05-Nov-01 1,360.90 -2.61% 39.15 -2.78%
06-Nov-01 1,340.88 -1.53% 38.55 -1.47%
07-Nov-01 1,353.78 1.82% 39.25 0.96%
08-Nov-01 1,382.67 4.20% 40.90 2.13%
12-Nov-01 1,369.03 -2.32% 39.95 -0.99%
13-Nov-01 1,337.95 -0.88% 39.60 -2.27%
14-Nov-01 1,351.10 1.77% 40.30 0.98%
15-Nov-01 1,371.59 2.73% 41.40 1.52%
16-Nov-01 1,380.71 0.00% 41.40 0.66%
19-Nov-01 1,380.33 -1.09% 40.95 -0.03%
20-Nov-01 1,354.06 -1.10% 40.50 -1.90%
21-Nov-01 1,358.73 -0.12% 40.45 0.34%
22-Nov-01 1,353.57 -0.62% 40.20 -0.38%
24-Nov-01 1,358.81 0.12% 40.25 0.39%
26-Nov-01 1,360.89 -0.12% 40.20 0.15%
27-Nov-01 1,372.76 1.24% 40.70 0.87%
28-Nov-01 1,376.39 -0.12% 40.65 0.26%
29-Nov-01 1,358.16 -0.74% 40.35 -1.32%
01-Dec-01 1,355.06 0.25% 40.45 -0.23%
03-Dec-01 1,365.62 0.37% 40.60 0.78%
04-Dec-01 1,365.75 -0.12% 40.55 0.01%
05-Dec-01 1,374.13 1.60% 41.20 0.61%
06-Dec-01 1,380.45 -0.12% 41.15 0.46%
08-Dec-01 1,382.99 0.12% 41.20 0.18%
10-Dec-01 1,379.36 -0.12% 41.15 -0.26%
11-Dec-01 1,369.86 -1.22% 40.65 -0.69%
12-Dec-01 1,380.33 0.74% 40.95 0.76%
15-Dec-01 1,380.07 0.24% 41.05 -0.02%
20-Dec-01 1,385.31 3.41% 42.45 0.38%
21-Dec-01 1,403.97 0.12% 42.50 1.35%
24-Dec-01 1,323.05 -5.18% 40.30 -5.76%
26-Dec-01 1,320.62 1.61% 40.95 -0.18%
27-Dec-01 1,276.74 -1.10% 40.50 -3.32%
28-Dec-01 1,269.21 1.60% 41.15 -0.59%
31-Dec-01 1,273.07 -0.73% 40.85 0.30%
01-Jan-02 1,322.07 2.82% 42.00 3.85%
02-Jan-02 1,330.74 0.95% 42.40 0.66%
03-Jan-02 1,349.98 1.06% 42.85 1.45%
04-Jan-02 1,362.74 2.68% 44.00 0.95%
07-Jan-02 1,398.27 4.89% 46.15 2.61%
08-Jan-02 1,369.38 -2.38% 45.05 -2.07%
09-Jan-02 1,387.47 2.11% 46.00 1.32%
10-Jan-02 1,383.91 -1.74% 45.20 -0.26%
11-Jan-02 1,374.94 -1.22% 44.65 -0.65%
14-Jan-02 1,427.96 2.91% 45.95 3.86%
15-Jan-02 1,426.21 -0.44% 45.75 -0.12%
16-Jan-02 1,428.10 -1.86% 44.90 0.13%
17-Jan-02 1,449.47 1.89% 45.75 1.50%
18-Jan-02 1,478.96 2.73% 47.00 2.03%
21-Jan-02 1,470.35 -1.60% 46.25 -0.58%
22-Jan-02 1,464.00 -0.54% 46.00 -0.43%
23-Jan-02 1,501.06 2.61% 47.20 2.53%
24-Jan-02 1,510.02 -0.85% 46.80 0.60%
25-Jan-02 1,526.77 1.39% 47.45 1.11%
28-Jan-02 1,549.20 0.63% 47.75 1.47%
29-Jan-02 1,580.27 0.31% 47.90 2.01%
30-Jan-02 1,593.10 1.25% 48.50 0.81%
31-Jan-02 1,620.18 2.06% 49.50 1.70%
01-Feb-02 1,670.89 3.03% 51.00 3.13%
04-Feb-02 1,682.34 -3.43% 49.25 0.69%
06-Feb-02 1,655.80 -1.83% 48.35 -1.58%
07-Feb-02 1,723.16 5.27% 50.90 4.07%
08-Feb-02 1,785.00 6.68% 54.30 3.59%
11-Feb-02 1,775.38 -2.85% 52.75 -0.54%
12-Feb-02 1,751.55 -1.90% 51.75 -1.34%
13-Feb-02 1,666.41 -7.34% 47.95 -4.86%
14-Feb-02 1,722.89 3.02% 49.40 3.39%
15-Feb-02 1,703.31 -1.82% 48.50 -1.14%
18-Feb-02 1,655.36 -0.82% 48.10 -2.82%
19-Feb-02 1,685.52 1.14% 48.65 1.82%
20-Feb-02 1,714.93 1.13% 49.20 1.74%
21-Feb-02 1,723.64 3.66% 51.00 0.51%
26-Feb-02 1,718.33 -2.16% 49.90 -0.31%
27-Feb-02 1,759.07 1.20% 50.50 2.37%
28-Feb-02 1,765.95 -1.68% 49.65 0.39%
01-Mar-02 1,774.51 0.20% 49.75 0.48%
04-Mar-02 1,772.93 -0.10% 49.70 -0.09%
05-Mar-02 1,787.36 -1.21% 49.10 0.81%
06-Mar-02 1,828.81 1.32% 49.75 2.32%
07-Mar-02 1,835.11 -0.40% 49.55 0.34%
08-Mar-02 1,851.02 1.21% 50.15 0.87%
11-Mar-02 1,872.70 -1.30% 49.50 1.17%
12-Mar-02 1,887.86 1.62% 50.30 0.81%
13-Mar-02 1,860.26 -0.40% 50.10 -1.46%
14-Mar-02 1,930.46 0.70% 50.45 3.77%
15-Mar-02 1,887.04 -2.68% 49.10 -2.25%
18-Mar-02 1,860.82 -1.63% 48.30 -1.39%
19-Mar-02 1,883.70 0.41% 48.50 1.23%
20-Mar-02 1,874.06 -0.93% 48.05 -0.51%
21-Mar-02 1,884.26 0.10% 48.10 0.54%
22-Mar-02 1,894.00 1.35% 48.75 0.52%
26-Mar-02 1,865.63 -1.44% 48.05 -1.50%
27-Mar-02 1,828.45 -1.04% 47.55 -1.99%
28-Mar-02 1,852.19 1.47% 48.25 1.30%
29-Mar-02 1,868.12 1.55% 49.00 0.86%
01-Apr-02 1,846.85 -1.94% 48.05 -1.14%
02-Apr-02 1,860.60 0.52% 48.30 0.74%
03-Apr-02 1,870.39 -0.72% 47.95 0.53%
04-Apr-02 1,852.90 -0.73% 47.60 -0.94%
05-Apr-02 1,850.18 0.11% 47.65 -0.15%
08-Apr-02 1,846.67 -1.36% 47.00 -0.19%
09-Apr-02 1,842.58 0.21% 47.10 -0.22%
10-Apr-02 1,826.14 -0.85% 46.70 -0.89%
11-Apr-02 1,843.70 1.93% 47.60 0.96%
12-Apr-02 1,858.62 0.42% 47.80 0.81%
15-Apr-02 1,883.74 0.52% 48.05 1.35%
16-Apr-02 1,890.74 -0.21% 47.95 0.37%
17-Apr-02 1,881.71 -1.04% 47.45 -0.48%
18-Apr-02 1,878.03 -0.53% 47.20 -0.20%
19-Apr-02 1,863.92 -0.95% 46.75 -0.75%
22-Apr-02 1,863.04 0.64% 47.05 -0.05%
23-Apr-02 1,872.36 2.13% 48.05 0.50%
24-Apr-02 1,882.45 1.04% 48.55 0.54%
25-Apr-02 1,865.65 0.00% 48.55 -0.89%
26-Apr-02 1,856.00 0.00% 48.55 -0.52%
29-Apr-02 1,901.27 1.03% 49.05 2.44%
30-Apr-02 1,898.96 0.61% 49.35 -0.12%
02-May-02 1,895.66 -0.71% 49.00 -0.17%
03-May-02 1,904.16 0.51% 49.25 0.45%
06-May-02 1,883.58 -0.10% 49.20 -1.08%
07-May-02 1,844.82 -1.02% 48.70 -2.06%
08-May-02 1,789.90 -7.70% 44.95 -2.98%
09-May-02 1,816.94 -0.11% 44.90 1.51%
10-May-02 1,798.46 -0.89% 44.50 -1.02%
13-May-02 1,801.00 0.22% 44.60 0.14%
14-May-02 1,793.40 0.11% 44.65 -0.42%
15-May-02 1,813.56 0.00% 44.65 1.12%
16-May-02 1,817.76 1.01% 45.10 0.23%
17-May-02 1,779.76 -1.77% 44.30 -2.09%
20-May-02 1,647.19 -7.45% 41.00 -7.45%
21-May-02 1,598.10 -0.37% 40.85 -2.98%
22-May-02 1,527.58 -1.59% 40.20 -4.41%
24-May-02 1,663.22 7.46% 43.20 8.88%
27-May-02 1,715.45 2.43% 44.25 3.14%
28-May-02 1,673.29 -2.49% 43.15 -2.46%
29-May-02 1,699.94 1.85% 43.95 1.59%
30-May-02 1,669.62 -1.93% 43.10 -1.78%
31-May-02 1,663.35 -1.74% 42.35 -0.38%
03-Jun-02 1,647.69 -0.94% 41.95 -0.94%
04-Jun-02 1,675.52 1.79% 42.70 1.69%
05-Jun-02 1,724.14 2.58% 43.80 2.90%
06-Jun-02 1,714.85 -0.23% 43.70 -0.54%
07-Jun-02 1,691.29 -0.80% 43.35 -1.37%
10-Jun-02 1,791.72 5.42% 45.70 5.94%
11-Jun-02 1,789.19 -0.88% 45.30 -0.14%
12-Jun-02 1,785.04 0.66% 45.60 -0.23%
13-Jun-02 1,783.81 1.54% 46.30 -0.07%
14-Jun-02 1,768.00 -1.51% 45.60 -0.89%
17-Jun-02 1,765.88 -1.10% 45.10 -0.12%
18-Jun-02 1,764.00 -0.22% 45.00 -0.11%
19-Jun-02 1,760.23 0.22% 45.10 -0.21%
20-Jun-02 1,788.47 0.55% 45.35 1.60%
21-Jun-02 1,779.30 0.11% 45.40 -0.51%
24-Jun-02 1,767.86 0.22% 45.50 -0.64%
25-Jun-02 1,776.30 0.00% 45.50 0.48%
26-Jun-02 1,774.84 0.00% 45.50 -0.08%
27-Jun-02 1,767.35 -0.11% 45.45 -0.42%
28-Jun-02 1,770.12 -0.11% 45.40 0.16%
01-Jul-02 1,785.14 0.77% 45.75 0.85%
02-Jul-02 1,804.96 3.61% 47.40 1.11%
03-Jul-02 1,799.88 1.05% 47.90 -0.28%
04-Jul-02 1,791.82 0.21% 48.00 -0.45%
05-Jul-02 1,800.48 1.15% 48.55 0.48%
08-Jul-02 1,799.52 -0.41% 48.35 -0.05%
09-Jul-02 1,795.50 0.41% 48.55 -0.22%
10-Jul-02 1,793.98 0.72% 48.90 -0.08%
11-Jul-02 1,783.17 -1.02% 48.40 -0.60%
12-Jul-02 1,783.17 -0.31% 48.25 0.00%
15-Jul-02 1,735.35 -2.07% 47.25 -2.68%
16-Jul-02 1,762.36 1.59% 48.00 1.56%
17-Jul-02 1,790.76 1.46% 48.70 1.61%
18-Jul-02 1,786.62 -0.31% 48.55 -0.23%
19-Jul-02 1,798.57 0.62% 48.85 0.67%
22-Jul-02 1,801.90 -0.51% 48.60 0.19%
23-Jul-02 1,794.87 -0.21% 48.50 -0.39%
24-Jul-02 1,792.95 0.00% 48.50 -0.11%
25-Jul-02 1,790.26 -0.62% 48.20 -0.15%
26-Jul-02 1,783.05 0.21% 48.30 -0.40%
29-Jul-02 1,778.24 -0.52% 48.05 -0.27%
30-Jul-02 1,779.11 1.66% 48.85 0.05%
31-Jul-02 1,787.60 2.46% 50.05 0.48%
01-Aug-02 1,783.30 -1.20% 49.45 -0.24%
02-Aug-02 1,779.40 -0.40% 49.25 -0.22%
05-Aug-02 1,782.56 0.10% 49.30 0.18%
06-Aug-02 1,780.69 0.00% 49.30 -0.10%
07-Aug-02 1,793.20 0.41% 49.50 0.70%
08-Aug-02 1,801.47 0.30% 49.65 0.46%
09-Aug-02 1,815.76 0.30% 49.80 0.79%
12-Aug-02 1,842.82 0.70% 50.15 1.49%
13-Aug-02 1,846.02 1.40% 50.85 0.17%
15-Aug-02 1,840.98 -0.79% 50.45 -0.27%
16-Aug-02 1,843.26 0.10% 50.50 0.12%
19-Aug-02 1,855.83 0.99% 51.00 0.68%
20-Aug-02 1,867.29 0.29% 51.15 0.62%
21-Aug-02 1,873.00 0.29% 51.30 0.31%
22-Aug-02 1,924.77 2.05% 52.35 2.76%
23-Aug-02 1,925.75 -1.24% 51.70 0.05%
26-Aug-02 1,909.65 -1.06% 51.15 -0.84%
27-Aug-02 1,925.71 0.00% 51.15 0.84%
28-Aug-02 1,935.93 -0.29% 51.00 0.53%
29-Aug-02 1,950.80 1.76% 51.90 0.77%
30-Aug-02 1,974.59 -0.19% 51.80 1.22%
02-Sep-02 1,952.57 -0.58% 51.50 -1.12%
03-Sep-02 1,974.61 1.17% 52.10 1.13%
04-Sep-02 1,986.79 0.77% 52.50 0.62%
05-Sep-02 1,992.02 -0.67% 52.15 0.26%
06-Sep-02 2,008.86 0.67% 52.50 0.85%
09-Sep-02 1,981.17 -6.67% 49.00 -1.38%
10-Sep-02 1,961.89 -0.61% 48.70 -0.97%
11-Sep-02 1,962.06 0.51% 48.95 0.01%
12-Sep-02 1,954.78 -0.10% 48.90 -0.37%
13-Sep-02 1,954.66 0.72% 49.25 -0.01%
16-Sep-02 1,939.06 -0.30% 49.10 -0.80%
17-Sep-02 1,962.08 2.04% 50.10 1.19%
18-Sep-02 1,962.77 0.90% 50.55 0.04%
19-Sep-02 1,989.23 1.09% 51.10 1.35%
20-Sep-02 1,981.08 -0.10% 51.05 -0.41%
23-Sep-02 1,987.21 -0.10% 51.00 0.31%
24-Sep-02 2,003.85 0.39% 51.20 0.84%
25-Sep-02 1,995.31 -0.29% 51.05 -0.43%
26-Sep-02 2,013.85 1.57% 51.85 0.93%
27-Sep-02 2,019.04 0.00% 51.85 0.26%
30-Sep-02 2,018.75 1.35% 52.55 -0.01%
01-Oct-02 2,005.45 0.57% 52.85 -0.66%
02-Oct-02 2,029.76 4.73% 55.35 1.21%
03-Oct-02 2,013.46 0.54% 55.65 -0.80%
04-Oct-02 2,028.39 0.36% 55.85 0.74%
07-Oct-02 2,047.40 -0.27% 55.70 0.94%
08-Oct-02 2,066.99 1.71% 56.65 0.96%
09-Oct-02 2,098.95 0.97% 57.20 1.55%
11-Oct-02 2,036.98 -2.80% 55.60 -2.95%
14-Oct-02 2,039.85 5.31% 58.55 0.14%
15-Oct-02 2,063.17 -1.45% 57.70 1.14%
16-Oct-02 2,082.24 0.00% 57.70 0.92%
17-Oct-02 2,092.79 0.26% 57.85 0.51%
18-Oct-02 2,111.73 0.26% 58.00 0.91%
21-Oct-02 2,118.56 0.69% 58.40 0.32%
22-Oct-02 2,142.04 -0.34% 58.20 1.11%
23-Oct-02 2,168.82 0.69% 58.60 1.25%
24-Oct-02 2,194.28 1.28% 59.35 1.17%
25-Oct-02 2,236.76 -1.43% 58.50 1.94%
28-Oct-02 2,207.63 -2.99% 56.75 -1.30%
29-Oct-02 2,214.43 -1.50% 55.90 0.31%
30-Oct-02 2,252.49 0.98% 56.45 1.72%
31-Oct-02 2,278.54 5.31% 59.45 1.16%
01-Nov-02 2,294.63 0.08% 59.50 0.71%
04-Nov-02 2,203.93 -4.62% 56.75 -3.95%
05-Nov-02 2,257.67 2.91% 58.40 2.44%
06-Nov-02 2,223.42 -1.71% 57.40 -1.52%
07-Nov-02 2,228.54 0.44% 57.65 0.23%
08-Nov-02 2,227.34 -0.87% 57.15 -0.05%
11-Nov-02 2,211.60 -0.96% 56.60 -0.71%
12-Nov-02 2,223.49 0.09% 56.65 0.54%
13-Nov-02 2,265.39 1.50% 57.50 1.88%
14-Nov-02 2,269.96 0.17% 57.60 0.20%
15-Nov-02 2,271.60 -0.69% 57.20 0.07%
18-Nov-02 2,299.96 3.85% 59.40 1.25%
19-Nov-02 2,332.53 4.38% 62.00 1.42%
20-Nov-02 2,356.75 2.10% 63.30 1.04%
21-Nov-02 2,352.16 -0.71% 62.85 -0.19%
22-Nov-02 2,346.34 -0.56% 62.50 -0.25%
25-Nov-02 2,356.79 -0.80% 62.00 0.45%
26-Nov-02 2,338.74 -0.81% 61.50 -0.77%
27-Nov-02 2,285.48 -0.81% 61.00 -2.28%
28-Nov-02 2,238.14 -2.62% 59.40 -2.07%
29-Nov-02 2,285.87 3.37% 61.40 2.13%
02-Dec-02 2,306.18 1.22% 62.15 0.89%
04-Dec-02 2,345.11 3.62% 64.40 1.69%
09-Dec-02 2,400.34 2.25% 65.85 2.36%
10-Dec-02 2,389.62 -2.43% 64.25 -0.45%
11-Dec-02 2,402.31 0.16% 64.35 0.53%
12-Dec-02 2,429.02 2.87% 66.20 1.11%
13-Dec-02 2,452.24 3.02% 68.20 0.96%
16-Dec-02 2,488.48 -0.44% 67.90 1.48%
17-Dec-02 2,497.27 -0.59% 67.50 0.35%
18-Dec-02 2,501.12 0.44% 67.80 0.15%
19-Dec-02 2,535.44 0.22% 67.95 1.37%
20-Dec-02 2,525.00 1.77% 69.15 -0.41%
23-Dec-02 2,509.44 2.68% 71.00 -0.62%
24-Dec-02 2,551.27 2.32% 72.65 1.67%
26-Dec-02 2,637.12 1.79% 73.95 3.36%
27-Dec-02 2,661.38 -1.08% 73.15 0.92%
30-Dec-02 2,693.86 -0.48% 72.80 1.22%
31-Dec-02 2,701.42 0.41% 73.10 0.28%
01-Jan-03 2,666.53 -0.14% 73.00 -1.29%
02-Jan-03 2,710.54 3.15% 75.30 1.65%
03-Jan-03 2,744.82 4.18% 78.45 1.26%
06-Jan-03 2,765.56 1.53% 79.65 0.76%
07-Jan-03 2,779.98 0.19% 79.80 0.52%
08-Jan-03 2,778.16 4.20% 83.15 -0.07%
09-Jan-03 2,829.59 4.87% 87.20 1.85%
10-Jan-03 2,869.24 3.67% 90.40 1.40%
13-Jan-03 2,853.75 -3.54% 87.20 -0.54%
14-Jan-03 2,850.07 -1.72% 85.70 -0.13%
15-Jan-03 2,950.29 3.21% 88.45 3.52%
16-Jan-03 2,955.52 0.51% 88.90 0.18%
17-Jan-03 2,954.63 -2.14% 87.00 -0.03%
20-Jan-03 2,920.63 -2.30% 85.00 -1.15%
21-Jan-03 2,795.03 -5.00% 80.75 -4.30%
22-Jan-03 2,739.11 -2.17% 79.00 -2.00%
23-Jan-03 2,617.49 -4.05% 75.80 -4.44%
24-Jan-03 2,609.45 7.45% 81.45 -0.31%
27-Jan-03 2,746.85 4.36% 85.00 5.27%
28-Jan-03 2,657.25 -5.00% 80.75 -3.26%
29-Jan-03 2,627.05 -4.15% 77.40 -1.14%
30-Jan-03 2,649.06 2.00% 78.95 0.84%
31-Jan-03 2,545.07 -4.94% 75.05 -3.93%
03-Feb-03 2,471.49 1.80% 76.40 -2.89%
04-Feb-03 2,476.96 1.11% 77.25 0.22%
06-Feb-03 2,483.13 -1.17% 76.35 0.25%
07-Feb-03 2,481.44 -0.79% 75.75 -0.07%
10-Feb-03 2,418.05 -0.33% 75.50 -2.55%
17-Feb-03 2,509.37 1.99% 77.00 3.78%
18-Feb-03 2,547.14 2.92% 79.25 1.51%
19-Feb-03 2,500.49 0.19% 79.40 -1.83%
20-Feb-03 2,509.08 0.76% 80.00 0.34%
21-Feb-03 2,528.31 0.31% 80.25 0.77%
24-Feb-03 2,489.02 -5.92% 75.50 -1.55%
25-Feb-03 2,428.37 -1.06% 74.70 -2.44%
26-Feb-03 2,397.16 -2.01% 73.20 -1.29%
27-Feb-03 2,356.48 -2.32% 71.50 -1.70%
28-Feb-03 2,399.15 0.42% 71.80 1.81%
03-Mar-03 2,518.84 6.55% 76.50 4.99%
04-Mar-03 2,447.02 -3.27% 74.00 -2.85%
05-Mar-03 2,469.99 1.15% 74.85 0.94%
06-Mar-03 2,479.95 -0.20% 74.70 0.40%
07-Mar-03 2,448.66 -0.87% 74.05 -1.26%
10-Mar-03 2,451.92 -1.08% 73.25 0.13%
11-Mar-03 2,482.01 2.39% 75.00 1.23%
12-Mar-03 2,540.25 0.93% 75.70 2.35%
17-Mar-03 2,485.89 -1.59% 74.50 -2.14%
18-Mar-03 2,525.78 2.48% 76.35 1.60%
19-Mar-03 2,506.22 -0.26% 76.15 -0.77%
20-Mar-03 2,590.39 3.94% 79.15 3.36%
21-Mar-03 2,651.71 2.97% 81.50 2.37%
24-Mar-03 2,634.26 -0.25% 81.30 -0.66%
25-Mar-03 2,633.44 0.62% 81.80 -0.03%
26-Mar-03 2,695.13 2.51% 83.85 2.34%
27-Mar-03 2,719.19 1.13% 84.80 0.89%
28-Mar-03 2,744.18 -0.35% 84.50 0.92%
31-Mar-03 2,715.72 -2.90% 82.05 -1.04%
01-Apr-03 2,706.16 -0.24% 81.85 -0.35%
02-Apr-03 2,754.01 -0.43% 81.50 1.77%
03-Apr-03 2,753.46 -0.18% 81.35 -0.02%
04-Apr-03 2,778.63 0.25% 81.55 0.91%
07-Apr-03 2,823.12 1.66% 82.90 1.60%
08-Apr-03 2,852.85 1.03% 83.75 1.05%
09-Apr-03 2,846.09 0.78% 84.40 -0.24%
10-Apr-03 2,844.92 -1.48% 83.15 -0.04%
11-Apr-03 2,870.71 0.48% 83.55 0.91%
14-Apr-03 2,905.36 0.66% 84.10 1.21%
15-Apr-03 2,900.59 -0.12% 84.00 -0.16%
16-Apr-03 2,944.14 0.54% 84.45 1.50%
17-Apr-03 2,921.18 -0.71% 83.85 -0.78%
18-Apr-03 2,935.39 -0.89% 83.10 0.49%
21-Apr-03 2,967.49 0.12% 83.20 1.09%
22-Apr-03 2,862.32 -2.34% 81.25 -3.54%
23-Apr-03 2,892.43 0.55% 81.70 1.05%
24-Apr-03 2,834.13 -3.30% 79.00 -2.02%
25-Apr-03 2,859.31 0.70% 79.55 0.89%
28-Apr-03 2,872.70 2.14% 81.25 0.47%
29-Apr-03 2,914.62 0.62% 81.75 1.46%
30-Apr-03 2,902.42 0.43% 82.10 -0.42%
02-May-03 2,924.57 0.18% 82.25 0.76%
05-May-03 2,975.72 0.49% 82.65 1.75%
06-May-03 2,972.80 0.67% 83.20 -0.10%
07-May-03 2,952.59 -1.68% 81.80 -0.68%
08-May-03 2,962.87 0.86% 82.50 0.35%
09-May-03 2,972.42 0.48% 82.90 0.32%
12-May-03 2,973.31 -0.48% 82.50 0.03%
13-May-03 2,956.14 -0.48% 82.10 -0.58%
14-May-03 2,978.67 0.00% 82.10 0.76%
16-May-03 3,003.35 0.97% 82.90 0.83%
19-May-03 3,005.27 0.78% 83.55 0.06%
20-May-03 2,979.76 -0.90% 82.80 -0.85%
21-May-03 3,041.23 0.60% 83.30 2.06%
22-May-03 3,059.50 0.72% 83.90 0.60%
23-May-03 3,079.95 3.10% 86.50 0.67%
26-May-03 3,106.41 -0.12% 86.40 0.86%
27-May-03 3,126.64 -0.29% 86.15 0.65%
28-May-03 3,092.59 -2.21% 84.25 -1.09%
29-May-03 3,116.82 0.59% 84.75 0.78%
30-May-03 3,099.04 -0.65% 84.20 -0.57%
02-Jun-03 3,103.91 0.59% 84.70 0.16%
03-Jun-03 3,108.53 0.35% 85.00 0.15%
04-Jun-03 3,127.62 2.59% 87.20 0.61%
05-Jun-03 3,132.46 -0.80% 86.50 0.15%
06-Jun-03 3,141.82 -0.46% 86.10 0.30%
09-Jun-03 3,197.18 1.10% 87.05 1.76%
10-Jun-03 3,212.25 1.55% 88.40 0.47%
11-Jun-03 3,210.71 -0.90% 87.60 -0.05%
12-Jun-03 3,248.46 0.68% 88.20 1.18%
13-Jun-03 3,264.63 0.34% 88.50 0.50%
16-Jun-03 3,260.09 -1.13% 87.50 -0.14%
17-Jun-03 3,271.78 0.00% 87.50 0.36%
18-Jun-03 3,306.53 1.26% 88.60 1.06%
19-Jun-03 3,288.79 0.17% 88.75 -0.54%
20-Jun-03 3,307.09 -0.06% 88.70 0.56%
23-Jun-03 3,344.86 0.11% 88.80 1.14%
24-Jun-03 3,345.52 0.11% 88.90 0.02%
25-Jun-03 3,386.48 0.39% 89.25 1.22%
26-Jun-03 3,396.61 0.78% 89.95 0.30%
27-Jun-03 3,400.08 1.17% 91.00 0.10%
30-Jun-03 3,402.48 -4.34% 87.05 0.07%
01-Jul-03 3,432.55 0.80% 87.75 0.88%
02-Jul-03 3,459.90 -0.23% 87.55 0.80%
03-Jul-03 3,481.43 0.74% 88.20 0.62%
04-Jul-03 3,477.86 0.45% 88.60 -0.10%
07-Jul-03 3,469.58 0.45% 89.00 -0.24%
08-Jul-03 3,506.68 4.61% 93.10 1.07%
09-Jul-03 3,552.33 0.70% 93.75 1.30%
10-Jul-03 3,596.87 1.01% 94.70 1.25%
11-Jul-03 3,645.89 0.05% 94.75 1.36%
14-Jul-03 3,685.17 0.05% 94.80 1.08%
15-Jul-03 3,556.16 -3.80% 91.20 -3.50%
16-Jul-03 3,636.94 1.43% 92.50 2.27%
17-Jul-03 3,710.93 1.19% 93.60 2.03%
18-Jul-03 3,751.71 0.43% 94.00 1.10%
21-Jul-03 3,766.70 -1.22% 92.85 0.40%
22-Jul-03 3,739.01 -0.27% 92.60 -0.74%
23-Jul-03 3,787.81 -0.86% 91.80 1.31%
24-Jul-03 3,815.14 0.22% 92.00 0.72%
25-Jul-03 3,807.67 -2.45% 89.75 -0.20%
28-Jul-03 3,848.58 0.17% 89.90 1.07%
29-Jul-03 3,834.55 0.56% 90.40 -0.36%
30-Jul-03 3,869.95 0.17% 90.55 0.92%
31-Jul-03 3,933.37 1.38% 91.80 1.64%
01-Aug-03 4,019.52 1.85% 93.50 2.19%
04-Aug-03 4,045.39 4.81% 98.00 0.64%
05-Aug-03 4,010.34 -0.26% 97.75 -0.87%
06-Aug-03 4,092.21 0.87% 98.60 2.04%
07-Aug-03 4,204.68 0.35% 98.95 2.75%
08-Aug-03 4,322.93 -0.86% 98.10 2.81%
11-Aug-03 4,306.30 3.62% 101.65 -0.38%
12-Aug-03 4,346.87 -0.64% 101.00 0.94%
13-Aug-03 4,244.66 -4.46% 96.50 -2.35%
15-Aug-03 4,142.46 -1.55% 95.00 -2.41%
18-Aug-03 4,267.53 4.21% 99.00 3.02%
19-Aug-03 4,305.05 1.62% 100.60 0.88%
20-Aug-03 4,388.57 1.39% 102.00 1.94%
21-Aug-03 4,395.87 -0.39% 101.60 0.17%
22-Aug-03 4,418.21 -0.34% 101.25 0.51%
25-Aug-03 4,381.99 -2.22% 99.00 -0.82%
26-Aug-03 4,342.20 0.20% 99.20 -0.91%
27-Aug-03 4,376.60 0.25% 99.45 0.79%
28-Aug-03 4,484.84 1.16% 100.60 2.47%
29-Aug-03 4,461.47 2.04% 102.65 -0.52%
01-Sep-03 4,523.52 0.34% 103.00 1.39%
02-Sep-03 4,563.79 0.68% 103.70 0.89%
03-Sep-03 4,528.08 -1.54% 102.10 -0.78%
04-Sep-03 4,464.76 -1.96% 100.10 -1.40%
05-Sep-03 4,463.05 -0.35% 99.75 -0.04%
08-Sep-03 4,506.04 1.75% 101.50 0.96%
09-Sep-03 4,546.97 1.92% 103.45 0.91%
10-Sep-03 4,580.81 -0.72% 102.70 0.74%
11-Sep-03 4,591.79 -0.54% 102.15 0.24%
12-Sep-03 4,604.02 1.81% 104.00 0.27%
15-Sep-03 4,593.05 -1.83% 102.10 -0.24%
16-Sep-03 4,386.55 0.39% 102.50 -4.50%
17-Sep-03 4,292.59 -1.46% 101.00 -2.14%
18-Sep-03 4,475.06 0.99% 102.00 4.25%
19-Sep-03 4,389.31 1.37% 103.40 -1.92%
22-Sep-03 4,211.93 -7.06% 96.10 -4.04%
23-Sep-03 4,138.19 -2.24% 93.95 -1.75%
24-Sep-03 4,120.13 0.32% 94.25 -0.44%
25-Sep-03 4,271.21 2.12% 96.25 3.67%
26-Sep-03 4,163.23 -2.34% 94.00 -2.53%
29-Sep-03 3,987.60 -4.15% 90.10 -4.22%
30-Sep-03 4,027.34 2.39% 92.25 1.00%
01-Oct-03 4,067.82 1.90% 94.00 1.01%
02-Oct-03 4,178.94 0.53% 94.50 2.73%
03-Oct-03 4,192.39 0.69% 95.15 0.32%
06-Oct-03 4,214.21 -0.68% 94.50 0.52%
07-Oct-03 4,197.99 -0.53% 94.00 -0.38%
08-Oct-03 4,186.84 -0.53% 93.50 -0.27%
09-Oct-03 4,130.64 -1.18% 92.40 -1.34%
10-Oct-03 4,143.34 -0.43% 92.00 0.31%
13-Oct-03 4,086.53 -0.71% 91.35 -1.37%
14-Oct-03 3,947.43 -2.57% 89.00 -3.40%
15-Oct-03 4,015.16 2.53% 91.25 1.72%
16-Oct-03 4,015.94 -0.66% 90.65 0.02%
17-Oct-03 3,969.46 -0.94% 89.80 -1.16%
20-Oct-03 4,005.40 0.22% 90.00 0.91%
21-Oct-03 4,001.56 -0.28% 89.75 -0.10%
22-Oct-03 3,926.71 -0.84% 89.00 -1.87%
23-Oct-03 3,850.12 -1.85% 87.35 -1.95%
24-Oct-03 3,945.36 1.60% 88.75 2.47%
27-Oct-03 3,952.26 0.34% 89.05 0.17%
28-Oct-03 3,856.49 -1.18% 88.00 -2.42%
29-Oct-03 3,785.74 0.00% 88.00 -1.83%
30-Oct-03 3,796.48 2.27% 90.00 0.28%
31-Oct-03 3,781.03 -2.22% 88.00 -0.41%
03-Nov-03 3,793.56 0.00% 88.00 0.33%
04-Nov-03 3,867.55 -1.70% 86.50 1.95%
05-Nov-03 3,755.67 -0.40% 86.15 -2.89%
06-Nov-03 3,732.30 -0.17% 86.00 -0.62%
07-Nov-03 3,763.15 -1.16% 85.00 0.83%
10-Nov-03 3,769.07 0.94% 85.80 0.16%
11-Nov-03 3,818.47 -0.47% 85.40 1.31%
12-Nov-03 3,884.20 0.70% 86.00 1.72%
13-Nov-03 3,843.32 -0.41% 85.65 -1.05%
14-Nov-03 3,852.79 -0.93% 84.85 0.25%
17-Nov-03 3,900.61 0.18% 85.00 1.24%
18-Nov-03 3,885.80 0.00% 85.00 -0.38%
19-Nov-03 3,888.40 -1.06% 84.10 0.07%
20-Nov-03 3,920.02 1.07% 85.00 0.81%
21-Nov-03 3,975.06 0.88% 85.75 1.40%
24-Nov-03 4,067.41 0.93% 86.55 2.32%
25-Nov-03 4,068.29 0.52% 87.00 0.02%
01-Dec-03 4,263.07 4.60% 91.00 4.79%
02-Dec-03 4,305.38 1.65% 92.50 0.99%
03-Dec-03 4,266.31 0.54% 93.00 -0.91%
04-Dec-03 4,250.11 -0.48% 92.55 -0.38%
05-Dec-03 4,199.78 -1.13% 91.50 -1.18%
08-Dec-03 4,245.76 0.00% 91.50 1.09%
09-Dec-03 4,278.38 -0.11% 91.40 0.77%
10-Dec-03 4,310.96 0.27% 91.65 0.76%
11-Dec-03 4,264.11 -1.25% 90.50 -1.09%
12-Dec-03 4,305.44 0.39% 90.85 0.97%
15-Dec-03 4,269.08 -1.21% 89.75 -0.84%
16-Dec-03 4,278.18 0.28% 90.00 0.21%
17-Dec-03 4,239.89 -1.67% 88.50 -0.90%
18-Dec-03 4,266.89 1.36% 89.70 0.64%
19-Dec-03 4,310.97 2.56% 92.00 1.03%
22-Dec-03 4,367.12 2.99% 94.75 1.30%
23-Dec-03 4,384.83 -0.26% 94.50 0.41%
24-Dec-03 4,419.50 0.58% 95.05 0.79%
26-Dec-03 4,393.04 -0.58% 94.50 -0.60%
29-Dec-03 4,459.02 -0.11% 94.40 1.50%
30-Dec-03 4,454.21 -0.37% 94.05 -0.11%
31-Dec-03 4,471.60 1.54% 95.50 0.39%
01-Jan-04 4,473.03 1.68% 97.10 0.03%
02-Jan-04 4,473.93 -0.05% 97.05 0.02%
05-Jan-04 4,500.62 1.24% 98.25 0.60%
06-Jan-04 4,514.83 -0.46% 97.80 0.32%
07-Jan-04 4,565.22 -0.46% 97.35 1.12%
08-Jan-04 4,564.02 0.67% 98.00 -0.03%
09-Jan-04 4,570.15 0.00% 98.00 0.13%
12-Jan-04 4,597.89 2.04% 100.00 0.61%
13-Jan-04 4,607.50 -0.75% 99.25 0.21%
14-Jan-04 4,619.77 0.10% 99.35 0.27%
15-Jan-04 4,634.54 0.55% 99.90 0.32%
16-Jan-04 4,684.12 -0.40% 99.50 1.07%
19-Jan-04 4,688.38 -0.40% 99.10 0.09%
20-Jan-04 4,687.73 -0.61% 98.50 -0.01%
21-Jan-04 4,722.06 1.78% 100.25 0.73%
22-Jan-04 4,769.31 1.20% 101.45 1.00%
23-Jan-04 4,762.37 -0.30% 101.15 -0.15%
26-Jan-04 4,677.16 -1.73% 99.40 -1.79%
27-Jan-04 4,748.41 4.93% 104.30 1.52%
28-Jan-04 4,769.69 -0.05% 104.25 0.45%
29-Jan-04 4,803.85 1.73% 106.05 0.72%
30-Jan-04 4,841.33 0.66% 106.75 0.78%
06-Feb-04 4,888.46 -0.23% 106.50 0.97%
09-Feb-04 4,848.31 0.00% 106.50 -0.82%
10-Feb-04 4,907.94 1.88% 108.50 1.23%
11-Feb-04 4,889.92 -0.92% 107.50 -0.37%
12-Feb-04 4,804.59 -0.84% 106.60 -1.75%
13-Feb-04 4,874.22 4.03% 110.90 1.45%
16-Feb-04 4,874.13 1.67% 112.75 0.00%
17-Feb-04 4,832.39 -3.33% 109.00 -0.86%
18-Feb-04 4,899.58 2.39% 111.60 1.39%
19-Feb-04 4,893.64 -0.45% 111.10 -0.12%
20-Feb-04 4,868.82 -0.54% 110.50 -0.51%
23-Feb-04 4,756.59 -7.15% 102.60 -2.31%
24-Feb-04 4,786.85 2.34% 105.00 0.64%
25-Feb-04 4,796.99 0.43% 105.45 0.21%
26-Feb-04 4,809.52 1.47% 107.00 0.26%
27-Feb-04 4,840.37 1.64% 108.75 0.64%
03-Mar-04 4,853.84 0.23% 109.00 0.28%
04-Mar-04 4,888.11 -1.38% 107.50 0.71%
05-Mar-04 4,900.43 0.37% 107.90 0.25%
08-Mar-04 4,917.87 -0.19% 107.70 0.36%
09-Mar-04 4,909.99 0.23% 107.95 -0.16%
10-Mar-04 4,883.63 -0.42% 107.50 -0.54%
11-Mar-04 4,903.86 0.00% 107.50 0.41%
12-Mar-04 4,915.14 0.88% 108.45 0.23%
15-Mar-04 4,952.21 -1.43% 106.90 0.75%
16-Mar-04 4,979.86 1.73% 108.75 0.56%
17-Mar-04 4,982.29 -0.69% 108.00 0.05%
18-Mar-04 4,974.23 -0.46% 107.50 -0.16%
19-Mar-04 5,000.14 0.00% 107.50 0.52%
22-Mar-04 4,997.91 2.56% 110.25 -0.04%
24-Mar-04 5,045.49 1.86% 112.30 0.95%
25-Mar-04 5,112.58 0.45% 112.80 1.33%
26-Mar-04 5,117.88 -1.11% 111.55 0.10%
29-Mar-04 5,103.06 -0.45% 111.05 -0.29%
30-Mar-04 5,103.18 0.18% 111.25 0.00%
31-Mar-04 5,106.67 0.00% 111.25 0.07%
01-Apr-04 5,141.08 0.67% 112.00 0.67%
02-Apr-04 5,161.60 0.45% 112.50 0.40%
05-Apr-04 5,228.30 5.11% 118.25 1.29%
06-Apr-04 5,266.88 -0.30% 117.90 0.74%
07-Apr-04 5,310.04 2.42% 120.75 0.82%
08-Apr-04 5,345.01 1.04% 122.00 0.66%
09-Apr-04 5,371.63 0.16% 122.20 0.50%
12-Apr-04 5,443.83 1.47% 124.00 1.34%
13-Apr-04 5,429.12 -0.20% 123.75 -0.27%
14-Apr-04 5,458.42 -0.57% 123.05 0.54%
15-Apr-04 5,507.60 1.79% 125.25 0.90%
16-Apr-04 5,582.28 0.52% 125.90 1.36%
19-Apr-04 5,620.66 -0.64% 125.10 0.69%
20-Apr-04 5,591.66 0.92% 126.25 -0.52%
21-Apr-04 5,432.94 2.22% 129.05 -2.84%
22-Apr-04 5,575.81 2.09% 131.75 2.63%
23-Apr-04 5,406.98 -2.50% 128.45 -3.03%
26-Apr-04 5,415.93 0.04% 128.50 0.17%
27-Apr-04 5,426.57 -1.87% 126.10 0.20%
28-Apr-04 5,369.43 0.24% 126.40 -1.05%
29-Apr-04 5,346.58 -0.91% 125.25 -0.43%
30-Apr-04 5,430.43 1.56% 127.20 1.57%
04-May-04 5,525.69 2.44% 130.30 1.75%
05-May-04 5,508.48 -1.61% 128.20 -0.31%
06-May-04 5,529.93 1.95% 130.70 0.39%
07-May-04 5,529.19 -0.27% 130.35 -0.01%
10-May-04 5,477.01 -1.61% 128.25 -0.94%
11-May-04 5,457.86 -0.58% 127.50 -0.35%
12-May-04 5,354.15 -2.39% 124.45 -1.90%
13-May-04 5,398.50 1.25% 126.00 0.83%
14-May-04 5,454.69 0.36% 126.45 1.04%
17-May-04 5,412.47 -0.36% 126.00 -0.77%
18-May-04 5,388.15 2.54% 129.20 -0.45%
19-May-04 5,438.68 -0.27% 128.85 0.94%
20-May-04 5,477.84 -0.27% 128.50 0.72%
21-May-04 5,511.00 0.74% 129.45 0.61%
24-May-04 5,465.16 -0.54% 128.75 -0.83%
25-May-04 5,465.17 -0.12% 128.60 0.00%
26-May-04 5,482.91 0.39% 129.10 0.32%
27-May-04 5,476.83 -0.50% 128.45 -0.11%
28-May-04 5,502.72 -0.62% 127.65 0.47%
31-May-04 5,497.79 -0.12% 127.50 -0.09%
01-Jun-04 5,453.57 -0.39% 127.00 -0.80%
02-Jun-04 5,461.84 -0.31% 126.60 0.15%
03-Jun-04 5,279.09 -1.78% 124.35 -3.35%
04-Jun-04 5,362.68 3.34% 128.50 1.58%
07-Jun-04 5,416.73 -2.53% 125.25 1.01%
08-Jun-04 5,450.05 -0.44% 124.70 0.62%
09-Jun-04 5,464.14 -0.24% 124.40 0.26%
10-Jun-04 5,371.20 -3.22% 120.40 -1.70%
11-Jun-04 5,384.48 1.74% 122.50 0.25%
14-Jun-04 5,217.57 -2.57% 119.35 -3.10%
15-Jun-04 5,318.36 0.96% 120.50 1.93%
16-Jun-04 5,305.42 -1.24% 119.00 -0.24%
17-Jun-04 5,264.89 -0.42% 118.50 -0.76%
18-Jun-04 5,248.67 -0.42% 118.00 -0.31%
21-Jun-04 5,103.67 -1.36% 116.40 -2.76%
22-Jun-04 5,080.24 0.30% 116.75 -0.46%
23-Jun-04 5,088.86 0.39% 117.20 0.17%
24-Jun-04 5,151.02 1.96% 119.50 1.22%
25-Jun-04 5,105.69 -2.34% 116.70 -0.88%
28-Jun-04 5,279.03 3.47% 120.75 3.40%
29-Jun-04 5,264.95 -0.70% 119.90 -0.27%
30-Jun-04 5,279.18 -0.88% 118.85 0.27%
01-Jul-04 5,347.72 2.15% 121.40 1.30%
02-Jul-04 5,352.97 -0.04% 121.35 0.10%
05-Jul-04 5,399.72 2.76% 124.70 0.87%
06-Jul-04 5,390.65 1.84% 127.00 -0.17%
07-Jul-04 5,409.32 1.50% 128.90 0.35%
08-Jul-04 5,423.74 0.00% 128.90 0.27%
09-Jul-04 5,453.55 0.08% 129.00 0.55%
12-Jul-04 5,485.74 -0.39% 128.50 0.59%
13-Jul-04 5,473.22 1.91% 130.95 -0.23%
14-Jul-04 5,474.23 0.99% 132.25 0.02%
15-Jul-04 5,438.94 -0.45% 131.65 -0.64%
16-Jul-04 5,387.84 -1.25% 130.00 -0.94%
19-Jul-04 5,378.93 -0.69% 129.10 -0.17%
20-Jul-04 5,389.14 0.19% 129.35 0.19%
21-Jul-04 5,440.49 1.28% 131.00 0.95%
22-Jul-04 5,426.11 -1.15% 129.50 -0.26%
23-Jul-04 5,409.37 -0.19% 129.25 -0.31%
26-Jul-04 5,346.15 -1.28% 127.60 -1.17%
27-Jul-04 5,314.40 -1.65% 125.50 -0.59%
28-Jul-04 5,351.33 1.20% 127.00 0.69%
29-Jul-04 5,303.56 -2.76% 123.50 -0.89%
30-Jul-04 5,289.92 7.49% 132.75 -0.26%
02-Aug-04 5,206.83 -0.41% 132.20 -1.57%
03-Aug-04 5,262.52 0.04% 132.25 1.07%
04-Aug-04 5,309.05 -0.95% 131.00 0.88%
05-Aug-04 5,303.84 0.00% 131.00 -0.10%
06-Aug-04 5,343.52 0.11% 131.15 0.75%
09-Aug-04 5,363.96 -0.11% 131.00 0.38%
10-Aug-04 5,367.95 -1.07% 129.60 0.07%
11-Aug-04 5,352.95 0.15% 129.80 -0.28%
12-Aug-04 5,326.16 -0.15% 129.60 -0.50%
13-Aug-04 5,335.82 -0.12% 129.45 0.18%
16-Aug-04 5,329.67 0.08% 129.55 -0.12%
17-Aug-04 5,377.75 -0.42% 129.00 0.90%
18-Aug-04 5,417.44 0.97% 130.25 0.74%
19-Aug-04 5,377.71 -0.31% 129.85 -0.73%
20-Aug-04 5,409.05 1.08% 131.25 0.58%
23-Aug-04 5,401.38 -14.36% 112.40 -0.14%
24-Aug-04 5,368.23 0.09% 112.50 -0.61%
25-Aug-04 5,355.22 0.04% 112.55 -0.24%
26-Aug-04 5,381.09 -0.04% 112.50 0.48%
27-Aug-04 5,393.99 -1.33% 111.00 0.24%
30-Aug-04 5,329.86 -1.26% 109.60 -1.19%
31-Aug-04 5,346.15 -0.50% 109.05 0.31%
01-Sep-04 5,320.38 0.64% 109.75 -0.48%
02-Sep-04 5,327.53 0.55% 110.35 0.13%
03-Sep-04 5,318.73 -1.27% 108.95 -0.17%
06-Sep-04 5,195.42 -3.53% 105.10 -2.32%
07-Sep-04 5,168.77 -0.29% 104.80 -0.51%
08-Sep-04 5,199.39 2.34% 107.25 0.59%
09-Sep-04 5,184.12 0.65% 107.95 -0.29%
10-Sep-04 5,172.21 -0.88% 107.00 -0.23%
13-Sep-04 5,118.39 -1.96% 104.90 -1.04%
14-Sep-04 5,087.37 0.76% 105.70 -0.61%
15-Sep-04 4,997.35 -1.14% 104.50 -1.77%
16-Sep-04 5,055.03 1.67% 106.25 1.15%
17-Sep-04 5,045.91 -0.24% 106.00 -0.18%
20-Sep-04 5,044.77 -0.52% 105.45 -0.02%
21-Sep-04 4,958.41 -2.09% 103.25 -1.71%
22-Sep-04 4,890.22 0.82% 104.10 -1.38%
23-Sep-04 4,970.57 0.91% 105.05 1.64%
24-Sep-04 5,080.67 0.43% 105.50 2.22%
27-Sep-04 5,125.04 0.76% 106.30 0.87%
28-Sep-04 5,128.13 -0.28% 106.00 0.06%
29-Sep-04 5,196.28 0.00% 106.00 1.33%
30-Sep-04 5,217.65 -0.24% 105.75 0.41%
01-Oct-04 5,245.82 -0.47% 105.25 0.54%
04-Oct-04 5,267.21 0.57% 105.85 0.41%
05-Oct-04 5,233.28 -1.37% 104.40 -0.64%
06-Oct-04 5,299.53 0.81% 105.25 1.27%
07-Oct-04 5,295.76 -0.24% 105.00 -0.07%
08-Oct-04 5,342.94 1.43% 106.50 0.89%
11-Oct-04 5,372.13 1.97% 108.60 0.55%
12-Oct-04 5,421.07 -0.41% 108.15 0.91%
13-Oct-04 5,445.50 0.42% 108.60 0.45%
14-Oct-04 5,469.62 0.46% 109.10 0.44%
15-Oct-04 5,433.48 -0.09% 109.00 -0.66%
18-Oct-04 5,380.72 -1.83% 107.00 -0.97%
19-Oct-04 5,467.06 2.80% 110.00 1.60%
20-Oct-04 5,465.36 2.68% 112.95 -0.03%
21-Oct-04 5,452.87 -0.40% 112.50 -0.23%
22-Oct-04 5,458.32 -0.27% 112.20 0.10%
25-Oct-04 5,468.12 -0.18% 112.00 0.18%
26-Oct-04 5,390.35 0.22% 112.25 -1.42%
27-Oct-04 5,383.42 3.12% 115.75 -0.13%
28-Oct-04 5,367.68 -0.65% 115.00 -0.29%
29-Oct-04 5,332.24 0.61% 115.70 -0.66%
01-Nov-04 5,246.91 -0.69% 114.90 -1.60%
02-Nov-04 5,329.88 0.61% 115.60 1.58%
03-Nov-04 5,351.51 0.13% 115.75 0.41%
04-Nov-04 5,347.72 -0.26% 115.45 -0.07%
05-Nov-04 5,352.30 0.26% 115.75 0.09%
08-Nov-04 5,378.85 0.99% 116.90 0.50%
10-Nov-04 5,427.45 1.33% 118.45 0.90%
12-Nov-04 5,483.88 0.89% 119.50 1.04%
18-Nov-04 5,515.43 0.67% 120.30 0.58%
19-Nov-04 5,520.17 -0.96% 119.15 0.09%
22-Nov-04 5,502.56 0.50% 119.75 -0.32%
23-Nov-04 5,514.49 0.29% 120.10 0.22%
24-Nov-04 5,533.22 0.08% 120.20 0.34%
25-Nov-04 5,523.27 0.46% 120.75 -0.18%
26-Nov-04 5,556.87 1.04% 122.00 0.61%
29-Nov-04 5,571.88 1.15% 123.40 0.27%
30-Nov-04 5,567.79 0.08% 123.50 -0.07%
01-Dec-04 5,560.50 0.00% 123.50 -0.13%
02-Dec-04 5,552.50 -0.40% 123.00 -0.14%
03-Dec-04 5,575.96 0.33% 123.40 0.42%
06-Dec-04 5,633.13 0.73% 124.30 1.03%
07-Dec-04 5,675.79 1.29% 125.90 0.76%
08-Dec-04 5,698.64 0.04% 125.95 0.40%
09-Dec-04 5,738.49 0.83% 127.00 0.70%
10-Dec-04 5,700.82 -0.55% 126.30 -0.66%
13-Dec-04 5,758.28 -2.45% 123.20 1.01%
14-Dec-04 5,766.62 -0.57% 122.50 0.14%
15-Dec-04 5,824.25 0.41% 123.00 1.00%
16-Dec-04 5,827.84 1.91% 125.35 0.06%
17-Dec-04 5,842.59 1.00% 126.60 0.25%
20-Dec-04 5,852.87 0.55% 127.30 0.18%
21-Dec-04 5,874.19 -0.20% 127.05 0.36%
22-Dec-04 5,966.05 1.34% 128.75 1.56%
23-Dec-04 5,978.32 0.39% 129.25 0.21%
24-Dec-04 6,045.80 1.35% 131.00 1.13%
27-Dec-04 6,046.16 4.96% 137.50 0.01%
28-Dec-04 6,077.83 -0.29% 137.10 0.52%
29-Dec-04 6,123.67 3.43% 141.80 0.75%
30-Dec-04 6,106.93 -1.97% 139.00 -0.27%
31-Dec-04 6,218.40 0.32% 139.45 1.83%
03-Jan-05 6,220.28 -0.50% 138.75 0.03%
04-Jan-05 6,297.70 0.11% 138.90 1.24%
05-Jan-05 6,285.68 -0.86% 137.70 -0.19%
06-Jan-05 6,353.27 0.65% 138.60 1.08%
07-Jan-05 6,318.90 3.07% 142.85 -0.54%
10-Jan-05 6,484.14 5.36% 150.50 2.62%
11-Jan-05 6,710.03 1.66% 153.00 3.48%
12-Jan-05 6,657.40 -2.12% 149.75 -0.78%
13-Jan-05 6,424.80 -4.34% 143.25 -3.49%
14-Jan-05 6,559.83 3.49% 148.25 2.10%
17-Jan-05 6,633.01 -0.51% 147.50 1.12%
18-Jan-05 6,603.55 -1.12% 145.85 -0.44%
19-Jan-05 6,746.40 1.61% 148.20 2.16%
24-Jan-05 6,861.97 0.00% 148.20 1.71%
25-Jan-05 6,887.58 -0.81% 147.00 0.37%
26-Jan-05 6,904.56 -0.17% 146.75 0.25%
27-Jan-05 6,952.82 -2.56% 143.00 0.70%
28-Jan-05 6,798.01 4.34% 149.20 -2.23%
31-Jan-05 6,747.39 1.34% 151.20 -0.74%
01-Feb-05 6,869.28 1.79% 153.90 1.81%
02-Feb-05 6,949.88 1.36% 156.00 1.17%
03-Feb-05 7,014.71 0.38% 156.60 0.93%
04-Feb-05 6,968.46 -0.13% 156.40 -0.66%
07-Feb-05 7,091.14 0.22% 156.75 1.76%
08-Feb-05 7,154.83 -0.10% 156.60 0.90%
09-Feb-05 7,156.55 -0.06% 156.50 0.02%
10-Feb-05 7,196.63 0.06% 156.60 0.56%
11-Feb-05 7,238.76 1.53% 159.00 0.59%
14-Feb-05 7,341.69 1.76% 161.80 1.42%
15-Feb-05 7,402.80 -0.06% 161.70 0.83%
16-Feb-05 7,508.80 0.03% 161.75 1.43%
17-Feb-05 7,579.98 2.26% 165.40 0.95%
18-Feb-05 7,734.03 5.80% 175.00 2.03%
21-Feb-05 7,865.94 0.63% 176.10 1.71%
22-Feb-05 7,925.70 -9.71% 159.00 0.76%
23-Feb-05 8,180.79 2.83% 163.50 3.22%
24-Feb-05 8,253.12 -3.00% 158.60 0.88%
25-Feb-05 8,285.40 -1.54% 156.15 0.39%
28-Feb-05 8,260.06 -1.12% 154.40 -0.31%
01-Mar-05 8,404.52 2.98% 159.00 1.75%
02-Mar-05 8,206.14 -1.89% 156.00 -2.36%
03-Mar-05 8,496.73 -0.45% 155.30 3.54%
04-Mar-05 8,793.69 4.31% 162.00 3.49%
07-Mar-05 8,863.48 -1.91% 158.90 0.79%
08-Mar-05 9,218.68 1.26% 160.90 4.01%
09-Mar-05 9,588.47 -0.56% 160.00 4.01%
10-Mar-05 9,571.92 2.75% 164.40 -0.17%
11-Mar-05 9,603.73 3.07% 169.45 0.33%
14-Mar-05 9,998.05 3.45% 175.30 4.11%
15-Mar-05 10,303.13 0.09% 175.45 3.05%
16-Mar-05 10,077.89 -4.82% 167.00 -2.19%
17-Mar-05 9,636.37 -5.00% 158.65 -4.38%
18-Mar-05 9,499.42 -1.61% 156.10 -1.42%
21-Mar-05 9,097.92 -5.00% 148.30 -4.23%
22-Mar-05 8,694.61 -4.99% 140.90 -4.43%
24-Mar-05 8,314.10 -4.97% 133.90 -4.38%
25-Mar-05 7,964.95 -4.97% 127.25 -4.20%
28-Mar-05 7,708.29 0.86% 128.35 -3.22%
29-Mar-05 7,855.14 7.48% 137.95 1.91%
30-Mar-05 8,085.56 7.47% 148.25 2.93%
31-Mar-05 7,770.33 -4.22% 142.00 -3.90%
01-Apr-05 7,596.87 -0.07% 141.90 -2.23%
04-Apr-05 8,050.25 6.98% 151.80 5.97%
05-Apr-05 7,820.83 -4.15% 145.50 -2.85%
06-Apr-05 7,613.63 -0.69% 144.50 -2.65%
07-Apr-05 7,784.34 0.87% 145.75 2.24%
08-Apr-05 7,593.30 -3.26% 141.00 -2.45%
11-Apr-05 7,244.49 -5.00% 133.95 -4.59%
12-Apr-05 6,939.03 -2.20% 131.00 -4.22%
13-Apr-05 7,123.62 7.44% 140.75 2.66%
14-Apr-05 7,202.84 1.24% 142.50 1.11%
15-Apr-05 7,512.91 3.12% 146.95 4.30%
18-Apr-05 7,234.21 -4.97% 139.65 -3.71%
19-Apr-05 6,952.72 -2.69% 135.90 -3.89%
20-Apr-05 7,030.83 0.99% 137.25 1.12%
21-Apr-05 7,101.38 0.55% 138.00 1.00%
25-Apr-05 6,996.82 -2.17% 135.00 -1.47%
26-Apr-05 7,164.73 5.00% 141.75 2.40%
27-Apr-05 7,275.74 4.76% 148.50 1.55%
28-Apr-05 7,144.48 -2.93% 144.15 -1.80%
29-Apr-05 7,104.65 0.59% 145.00 -0.56%
02-May-05 6,832.74 -2.76% 141.00 -3.83%
03-May-05 6,887.93 0.99% 142.40 0.81%
04-May-05 6,898.72 0.77% 143.50 0.16%
05-May-05 7,098.22 1.11% 145.10 2.89%
06-May-05 7,183.25 0.28% 145.50 1.20%
09-May-05 7,384.98 0.65% 146.45 2.81%
10-May-05 7,367.69 -0.31% 146.00 -0.23%
11-May-05 7,497.62 1.51% 148.20 1.76%
12-May-05 7,284.05 -1.28% 146.30 -2.85%
13-May-05 7,411.33 -0.58% 145.45 1.75%
16-May-05 7,315.50 -0.48% 144.75 -1.29%
17-May-05 7,437.95 0.66% 145.70 1.67%
18-May-05 7,348.06 -1.44% 143.60 -1.21%
19-May-05 7,413.70 0.28% 144.00 0.89%
20-May-05 7,300.09 -1.25% 142.20 -1.53%
23-May-05 6,983.30 -4.18% 136.25 -4.34%
24-May-05 7,034.84 0.22% 136.55 0.74%
25-May-05 6,942.42 -0.77% 135.50 -1.31%
26-May-05 6,664.86 -3.03% 131.40 -4.00%
27-May-05 6,467.15 0.65% 132.25 -2.97%
30-May-05 6,707.56 4.91% 138.75 3.72%
31-May-05 6,857.67 0.18% 139.00 2.24%
01-Jun-05 7,019.60 1.08% 140.50 2.36%
02-Jun-05 7,322.38 4.27% 146.50 4.31%
03-Jun-05 7,213.17 -2.66% 142.60 -1.49%
06-Jun-05 7,104.40 -2.14% 139.55 -1.51%
07-Jun-05 7,391.18 3.83% 144.90 4.04%
08-Jun-05 7,263.56 -0.62% 144.00 -1.73%
09-Jun-05 7,307.02 -0.24% 143.65 0.60%
10-Jun-05 7,345.29 -0.10% 143.50 0.52%
13-Jun-05 7,441.77 0.87% 144.75 1.31%
14-Jun-05 7,368.95 -14.65% 123.55 -0.98%
15-Jun-05 7,488.73 -0.04% 123.50 1.63%
16-Jun-05 7,330.91 -0.85% 122.45 -2.11%
17-Jun-05 7,398.73 -0.12% 122.30 0.93%
20-Jun-05 7,663.04 0.57% 123.00 3.57%
21-Jun-05 7,489.71 -0.81% 122.00 -2.26%
22-Jun-05 7,409.07 -0.82% 121.00 -1.08%
23-Jun-05 7,417.70 -0.66% 120.20 0.12%
24-Jun-05 7,350.46 -0.50% 119.60 -0.91%
27-Jun-05 7,255.44 -1.34% 118.00 -1.29%
28-Jun-05 7,431.80 1.65% 119.95 2.43%
29-Jun-05 7,494.75 0.92% 121.05 0.85%
30-Jun-05 7,450.12 0.25% 121.35 -0.60%
01-Jul-05 7,464.60 0.37% 121.80 0.19%
04-Jul-05 7,408.55 -0.12% 121.65 -0.75%
05-Jul-05 7,517.52 3.00% 125.30 1.47%
06-Jul-05 7,530.34 2.15% 128.00 0.17%
07-Jul-05 7,589.07 0.39% 128.50 0.78%
08-Jul-05 7,588.94 0.39% 129.00 0.00%
11-Jul-05 7,554.28 -0.08% 128.90 -0.46%
12-Jul-05 7,511.94 -0.58% 128.15 -0.56%
13-Jul-05 7,481.17 0.59% 128.90 -0.41%
14-Jul-05 7,471.64 0.16% 129.10 -0.13%
15-Jul-05 7,535.81 0.00% 129.10 0.86%
18-Jul-05 7,437.55 -0.62% 128.30 -1.30%
19-Jul-05 7,319.77 -1.01% 127.00 -1.58%
20-Jul-05 7,410.98 2.20% 129.80 1.25%
21-Jul-05 7,410.91 1.43% 131.65 0.00%
22-Jul-05 7,353.85 0.65% 132.50 -0.77%
25-Jul-05 7,305.30 -0.75% 131.50 -0.66%
26-Jul-05 7,301.57 1.52% 133.50 -0.05%
27-Jul-05 7,217.60 -0.75% 132.50 -1.15%
28-Jul-05 7,215.44 1.21% 134.10 -0.03%
29-Jul-05 7,178.93 -0.11% 133.95 -0.51%
01-Aug-05 7,195.32 0.15% 134.15 0.23%
02-Aug-05 7,324.80 0.48% 134.80 1.80%
03-Aug-05 7,442.04 0.15% 135.00 1.60%
04-Aug-05 7,404.95 -0.52% 134.30 -0.50%
05-Aug-05 7,418.61 0.30% 134.70 0.18%
08-Aug-05 7,315.47 -0.52% 134.00 -1.39%
09-Aug-05 7,184.48 -0.37% 133.50 -1.79%
10-Aug-05 7,064.29 -1.16% 131.95 -1.67%
11-Aug-05 6,970.59 -1.14% 130.45 -1.33%
12-Aug-05 7,150.65 1.30% 132.15 2.58%
15-Aug-05 7,122.98 -0.19% 131.90 -0.39%
16-Aug-05 7,139.09 -0.11% 131.75 0.23%
17-Aug-05 7,099.22 0.08% 131.85 -0.56%
19-Aug-05 7,311.92 1.25% 133.50 3.00%
22-Aug-05 7,590.10 2.51% 136.85 3.80%
23-Aug-05 7,557.87 -0.58% 136.05 -0.42%
24-Aug-05 7,512.34 -0.04% 136.00 -0.60%
25-Aug-05 7,554.01 -0.37% 135.50 0.55%
26-Aug-05 7,585.70 -0.59% 134.70 0.42%
29-Aug-05 7,690.60 0.41% 135.25 1.38%
30-Aug-05 7,744.19 0.55% 136.00 0.70%
31-Aug-05 7,796.86 0.81% 137.10 0.68%
01-Sep-05 7,769.21 0.98% 138.45 -0.35%
02-Sep-05 7,789.76 0.40% 139.00 0.26%
05-Sep-05 7,849.06 0.50% 139.70 0.76%
06-Sep-05 7,807.04 -0.18% 139.45 -0.54%
07-Sep-05 7,804.41 0.36% 139.95 -0.03%
08-Sep-05 7,884.21 0.50% 140.65 1.02%
09-Sep-05 7,889.25 1.99% 143.45 0.06%
12-Sep-05 7,892.57 -14.08% 123.25 0.04%
13-Sep-05 7,894.68 0.41% 123.75 0.03%
14-Sep-05 7,956.50 2.22% 126.50 0.78%
15-Sep-05 7,979.48 0.59% 127.25 0.29%
16-Sep-05 7,934.54 0.08% 127.35 -0.56%
19-Sep-05 7,972.97 -0.24% 127.05 0.48%
20-Sep-05 8,066.17 2.95% 130.80 1.17%
21-Sep-05 8,187.10 0.08% 130.90 1.50%
22-Sep-05 8,186.00 -0.31% 130.50 -0.01%
23-Sep-05 8,179.90 -0.19% 130.25 -0.07%
26-Sep-05 8,217.47 -0.38% 129.75 0.46%
27-Sep-05 8,195.28 0.27% 130.10 -0.27%
28-Sep-05 8,196.33 -0.27% 129.75 0.01%
29-Sep-05 8,151.51 0.00% 129.75 -0.55%
30-Sep-05 8,225.66 0.39% 130.25 0.91%
03-Oct-05 8,329.70 0.00% 130.25 1.26%
04-Oct-05 8,426.77 0.19% 130.50 1.17%
05-Oct-05 8,581.68 1.00% 131.80 1.84%
06-Oct-05 8,540.24 -0.99% 130.50 -0.48%
07-Oct-05 8,542.38 0.34% 130.95 0.03%
10-Oct-05 8,520.72 -1.26% 129.30 -0.25%
11-Oct-05 8,622.43 0.15% 129.50 1.19%
12-Oct-05 8,791.94 0.46% 130.10 1.97%
13-Oct-05 8,761.50 -0.46% 129.50 -0.35%
14-Oct-05 8,863.87 0.04% 129.55 1.17%
17-Oct-05 8,900.90 0.42% 130.10 0.42%
18-Oct-05 8,669.39 2.84% 133.80 -2.60%
19-Oct-05 8,872.96 2.39% 137.00 2.35%
20-Oct-05 8,558.00 -2.92% 133.00 -3.55%
21-Oct-05 8,289.81 1.50% 135.00 -3.13%
24-Oct-05 8,409.16 1.48% 137.00 1.44%
25-Oct-05 8,316.67 -2.19% 134.00 -1.10%
26-Oct-05 8,235.12 3.54% 138.75 -0.98%
27-Oct-05 8,317.36 -1.05% 137.30 1.00%
31-Oct-05 8,247.34 -1.46% 135.30 -0.84%
02-Nov-05 8,436.62 1.15% 136.85 2.30%
07-Nov-05 8,664.02 1.94% 139.50 2.70%
08-Nov-05 8,693.54 1.68% 141.85 0.34%
10-Nov-05 8,794.93 0.11% 142.00 1.17%
11-Nov-05 8,793.93 -0.70% 141.00 -0.01%
14-Nov-05 8,838.26 0.32% 141.45 0.50%
15-Nov-05 8,889.72 -0.32% 141.00 0.58%
16-Nov-05 8,895.68 -0.64% 140.10 0.07%
17-Nov-05 8,864.02 -0.07% 140.00 -0.36%
18-Nov-05 8,933.51 1.32% 141.85 0.78%
21-Nov-05 8,960.88 0.85% 143.05 0.31%
22-Nov-05 9,006.26 1.15% 144.70 0.51%
23-Nov-05 9,016.34 2.07% 147.70 0.11%
24-Nov-05 9,072.82 0.47% 148.40 0.63%
25-Nov-05 9,064.39 0.07% 148.50 -0.09%
28-Nov-05 9,147.02 0.00% 148.50 0.91%
29-Nov-05 9,135.54 0.30% 148.95 -0.13%
30-Nov-05 9,025.93 -0.13% 148.75 -1.20%
01-Dec-05 9,080.53 -0.24% 148.40 0.60%
02-Dec-05 9,226.41 0.88% 149.70 1.61%
05-Dec-05 9,344.70 2.37% 153.25 1.28%
06-Dec-05 9,397.33 0.23% 153.60 0.56%
07-Dec-05 9,374.86 -0.55% 152.75 -0.24%
08-Dec-05 9,418.35 0.49% 153.50 0.46%
09-Dec-05 9,431.81 0.65% 154.50 0.14%
12-Dec-05 9,459.65 -9.29% 140.15 0.30%
13-Dec-05 9,451.35 2.68% 143.90 -0.09%
14-Dec-05 9,403.98 0.07% 144.00 -0.50%
15-Dec-05 9,488.70 -0.35% 143.50 0.90%
16-Dec-05 9,514.83 -1.39% 141.50 0.28%
19-Dec-05 9,379.66 -1.77% 139.00 -1.42%
20-Dec-05 9,482.01 -0.90% 137.75 1.09%
21-Dec-05 9,504.07 0.18% 138.00 0.23%
22-Dec-05 9,470.99 -0.65% 137.10 -0.35%
23-Dec-05 9,491.47 -1.20% 135.45 0.22%
26-Dec-05 9,371.52 -1.33% 133.65 -1.26%
27-Dec-05 9,446.83 -0.22% 133.35 0.80%
28-Dec-05 9,466.47 0.30% 133.75 0.21%
29-Dec-05 9,497.35 1.98% 136.40 0.33%
30-Dec-05 9,556.61 0.44% 137.00 0.62%
02-Jan-06 9,672.47 2.55% 140.50 1.21%
03-Jan-06 9,766.90 -0.60% 139.65 0.98%
04-Jan-06 9,853.31 0.39% 140.20 0.88%
05-Jan-06 9,907.14 1.07% 141.70 0.55%
06-Jan-06 9,886.30 -0.85% 140.50 -0.21%
09-Jan-06 9,990.19 0.64% 141.40 1.05%
16-Jan-06 10,093.52 0.25% 141.75 1.03%
17-Jan-06 10,165.91 -0.25% 141.40 0.72%
18-Jan-06 10,235.17 0.42% 142.00 0.68%
19-Jan-06 10,259.86 0.11% 142.15 0.24%
20-Jan-06 10,227.87 -0.74% 141.10 -0.31%
23-Jan-06 10,346.47 -0.43% 140.50 1.16%
24-Jan-06 10,170.40 -1.03% 139.05 -1.70%
25-Jan-06 10,214.01 1.51% 141.15 0.43%
26-Jan-06 10,304.80 0.07% 141.25 0.89%
27-Jan-06 10,447.56 1.03% 142.70 1.39%
30-Jan-06 10,527.85 0.84% 143.90 0.77%
31-Jan-06 10,524.16 -4.97% 136.75 -0.04%
01-Feb-06 10,496.95 -2.01% 134.00 -0.26%
02-Feb-06 10,466.40 -0.15% 133.80 -0.29%
03-Feb-06 10,726.46 0.90% 135.00 2.48%
06-Feb-06 10,802.32 -0.11% 134.85 0.71%
07-Feb-06 10,913.78 -0.63% 134.00 1.03%
10-Feb-06 11,052.86 -1.49% 132.00 1.27%
13-Feb-06 11,218.03 -0.76% 131.00 1.49%
14-Feb-06 10,920.09 -0.08% 130.90 -2.66%
15-Feb-06 11,259.29 1.22% 132.50 3.11%
16-Feb-06 11,176.81 -0.53% 131.80 -0.73%
17-Feb-06 11,352.63 1.29% 133.50 1.57%
20-Feb-06 11,441.85 -1.72% 131.20 0.79%
21-Feb-06 11,537.02 0.76% 132.20 0.83%
22-Feb-06 11,444.12 -0.34% 131.75 -0.81%
23-Feb-06 11,609.37 -1.14% 130.25 1.44%
24-Feb-06 11,546.79 -0.27% 129.90 -0.54%
27-Feb-06 11,191.75 -3.70% 125.10 -3.07%
28-Feb-06 11,456.27 1.36% 126.80 2.36%
01-Mar-06 11,473.99 2.44% 129.90 0.15%
02-Mar-06 11,381.61 4.16% 135.30 -0.81%
03-Mar-06 11,415.29 -1.03% 133.90 0.30%
06-Mar-06 10,947.09 -4.18% 128.30 -4.10%
07-Mar-06 11,085.03 1.71% 130.50 1.26%
08-Mar-06 10,594.01 -4.98% 124.00 -4.43%
09-Mar-06 10,803.99 4.52% 129.60 1.98%
10-Mar-06 10,474.20 -1.62% 127.50 -3.05%
13-Mar-06 10,093.24 -3.92% 122.50 -3.64%
14-Mar-06 10,433.17 3.67% 127.00 3.37%
15-Mar-06 10,392.91 -0.91% 125.85 -0.39%
16-Mar-06 10,689.20 1.71% 128.00 2.85%
17-Mar-06 10,951.08 0.63% 128.80 2.45%
20-Mar-06 11,032.31 0.82% 129.85 0.74%
21-Mar-06 11,129.77 0.12% 130.00 0.88%
22-Mar-06 11,278.48 -0.42% 129.45 1.34%
24-Mar-06 11,459.58 1.97% 132.00 1.61%
27-Mar-06 11,402.11 0.00% 132.00 -0.50%
28-Mar-06 11,449.44 1.82% 134.40 0.42%
29-Mar-06 11,414.37 -1.04% 133.00 -0.31%
30-Mar-06 11,568.64 0.38% 133.50 1.35%
31-Mar-06 11,485.90 0.86% 134.65 -0.72%
03-Apr-06 11,573.97 1.34% 136.45 0.77%
04-Apr-06 11,664.97 0.59% 137.25 0.79%
05-Apr-06 11,666.38 -0.04% 137.20 0.01%
06-Apr-06 11,685.44 2.00% 139.95 0.16%
07-Apr-06 11,936.59 -0.32% 139.50 2.15%
10-Apr-06 11,992.23 0.18% 139.75 0.47%
13-Apr-06 12,060.73 -0.61% 138.90 0.57%
14-Apr-06 12,136.83 0.32% 139.35 0.63%
17-Apr-06 12,273.77 -0.97% 138.00 1.13%
18-Apr-06 12,115.46 -0.76% 136.95 -1.29%
19-Apr-06 12,048.11 -0.40% 136.40 -0.56%
20-Apr-06 12,075.75 -0.48% 135.75 0.23%
21-Apr-06 12,007.60 -1.36% 133.90 -0.56%
24-Apr-06 11,802.68 -2.88% 130.05 -1.71%
25-Apr-06 11,941.82 2.08% 132.75 1.18%
26-Apr-06 11,910.09 0.11% 132.90 -0.27%
27-Apr-06 11,683.72 -1.43% 131.00 -1.90%
28-Apr-06 11,342.17 -0.84% 129.90 -2.92%
02-May-06 11,572.58 1.04% 131.25 2.03%
03-May-06 11,728.14 1.83% 133.65 1.34%
04-May-06 11,690.25 -1.08% 132.20 -0.32%
05-May-06 11,686.44 -0.91% 131.00 -0.03%
08-May-06 11,775.52 -0.76% 130.00 0.76%
09-May-06 11,576.83 -0.62% 129.20 -1.69%
10-May-06 11,571.83 -0.15% 129.00 -0.04%
11-May-06 11,531.37 -0.66% 128.15 -0.35%
12-May-06 11,511.54 0.59% 128.90 -0.17%
15-May-06 11,096.86 -2.25% 126.00 -3.60%
16-May-06 10,706.96 -0.40% 125.50 -3.51%
17-May-06 11,094.41 1.99% 128.00 3.62%
18-May-06 10,687.88 -1.84% 125.65 -3.66%
19-May-06 10,861.31 -0.44% 125.10 1.62%
22-May-06 10,930.55 1.68% 127.20 0.64%
23-May-06 10,932.58 -0.39% 126.70 0.02%
24-May-06 11,116.88 0.24% 127.00 1.69%
25-May-06 11,018.85 -0.71% 126.10 -0.88%
26-May-06 10,660.39 -0.48% 125.50 -3.25%
29-May-06 10,247.60 -1.59% 123.50 -3.87%
30-May-06 10,118.73 0.53% 124.15 -1.26%
31-May-06 9,800.69 -0.44% 123.60 -3.14%
01-Jun-06 10,183.77 4.77% 129.50 3.91%
02-Jun-06 10,346.23 -1.16% 128.00 1.60%
05-Jun-06 10,373.86 0.51% 128.65 0.27%
06-Jun-06 10,531.86 0.35% 129.10 1.52%
07-Jun-06 10,202.36 -0.85% 128.00 -3.13%
08-Jun-06 9,775.04 -2.77% 124.45 -4.19%
09-Jun-06 9,849.83 0.04% 124.50 0.77%
12-Jun-06 9,732.86 0.00% 124.50 -1.19%
13-Jun-06 9,314.91 -3.25% 120.45 -4.29%
14-Jun-06 8,766.98 -3.69% 116.00 -5.88%
15-Jun-06 9,177.46 5.00% 121.80 4.68%
16-Jun-06 9,607.11 4.76% 127.60 4.68%
19-Jun-06 9,943.83 -0.16% 127.40 3.50%
20-Jun-06 10,105.17 -2.43% 124.30 1.62%
21-Jun-06 10,103.31 -0.97% 123.10 -0.02%
22-Jun-06 10,171.00 0.24% 123.40 0.67%
23-Jun-06 9,807.53 -1.94% 121.00 -3.57%
26-Jun-06 9,404.70 -4.21% 115.90 -4.11%
27-Jun-06 9,041.62 -0.82% 114.95 -3.86%
28-Jun-06 9,434.15 4.57% 120.20 4.34%
29-Jun-06 9,841.43 4.83% 126.00 4.32%
30-Jun-06 9,989.41 -3.97% 121.00 1.50%
03-Jul-06 9,603.65 -3.39% 116.90 -3.86%
04-Jul-06 9,829.40 0.86% 117.90 2.35%
05-Jul-06 9,936.33 0.21% 118.15 1.09%
06-Jul-06 9,916.08 -1.40% 116.50 -0.20%
07-Jul-06 9,836.04 -1.29% 115.00 -0.81%
10-Jul-06 9,504.47 -2.57% 112.05 -3.37%
11-Jul-06 9,655.93 1.74% 114.00 1.59%
12-Jul-06 9,920.66 1.75% 116.00 2.74%
13-Jul-06 10,014.88 0.82% 116.95 0.95%
14-Jul-06 10,027.09 -0.81% 116.00 0.12%
Mon/17/Jul/06 9947.80 1.51% 117.75 -0.79%
Tue/18/Jul/06 10191.84 -0.76% 116.85 2.45%
Wed/19/Jul/06 10198.78 0.13% 117.00 0.07%
Thu/20/Jul/06 10198.32 0.00% 117.00 0.00%
Fri/21/Jul/06 10257.63 0.09% 117.10 0.58%
Mon/24/Jul/06 10350.63 0.34% 117.50 0.91%
Tue/25/Jul/06 10401.13 0.13% 117.65 0.49%
Wed/26/Jul/06 10343.67 0.13% 117.80 -0.55%
Thu/27/Jul/06 10430.73 -0.34% 117.40 0.84%
Fri/28/Jul/06 10353.52 -1.36% 115.80 -0.74%
Mon/31/Jul/06 10497.63 1.47% 117.50 1.39%
Tue/01/Aug/06 10507.09 -1.87% 115.30 0.09%
Wed/02/Aug/06 10558.32 -0.22% 115.05 0.49%
Thu/03/Aug/06 10667.49 4.17% 119.85 1.03%
Fri/04/Aug/06 10772.58 0.96% 121.00 0.99%
Mon/07/Aug/06 10846.74 0.83% 122.00 0.69%
Tue/08/Aug/06 10828.39 0.00% 122.00 -0.17%
Wed/09/Aug/06 10655.54 -1.43% 120.25 -1.60%
beta
1 0.6
2 0.72
3 0.73
4 0.78
5 0.82
CY03 CY04 CY05 CY06 CY07 CY08 CY09
Diluted EPS 6.4 8.1 9.9 9.4 10.9 11.0 13.3
Payout ratio 82% 88% 98% 106% 101% 109% 104%
5 year CAGR 5%
Required rate of return 14%
Leading P/E (Justified) 11.2 10.7 11.4 10.9

Trailing P/E 13.8 14.5 14.2
PEG 2.5 2.4 2.5 2.4
closing price 118.0
Leading P/E 12.6 10.9 10.7 8.9
CY10
15.1
103%
10.8
2.4
7.8
FFC
Price EPS PER

03-Jan-00 55.20 5.36 10.30
04-Jan-00 56.60 5.36 10.56
06-Jan-00 57.10 5.36 10.65
12-Jan-00 58.10 5.36 10.84
13-Jan-00 58.45 5.36 10.90
14-Jan-00 59.75 5.36 11.15
17-Jan-00 59.30 5.36 11.06
18-Jan-00 59.40 5.36 11.08
19-Jan-00 61.70 5.36 11.51
20-Jan-00 62.00 5.36 11.57
21-Jan-00 67.50 5.36 12.59
24-Jan-00 63.90 5.36 11.92
25-Jan-00 59.25 5.36 11.05
26-Jan-00 61.35 5.36 11.45
27-Jan-00 64.00 5.36 11.94
28-Jan-00 64.70 5.36 12.07
31-Jan-00 66.10 5.36 12.33
01-Feb-00 65.05 5.36 12.14
02-Feb-00 65.40 5.36 12.20
03-Feb-00 65.10 5.36 12.15
04-Feb-00 64.45 5.36 12.02
07-Feb-00 64.65 5.36 12.06
08-Feb-00 64.75 5.36 12.08
09-Feb-00 63.65 5.36 11.88
10-Feb-00 63.85 5.36 11.91
11-Feb-00 61.10 5.36 11.40
14-Feb-00 63.20 5.36 11.79
15-Feb-00 64.30 5.36 12.00
16-Feb-00 62.35 5.36 11.63
17-Feb-00 63.00 5.36 11.75
18-Feb-00 63.25 5.36 11.80
21-Feb-00 65.35 5.36 12.19
22-Feb-00 65.50 5.36 12.22
23-Feb-00 65.05 5.36 12.14
24-Feb-00 64.40 5.36 12.01
25-Feb-00 63.60 5.36 11.87
28-Feb-00 63.35 5.36 11.82
29-Feb-00 63.00 5.36 11.75
01-Mar-00 62.00 5.36 11.57
02-Mar-00 62.00 5.36 11.57
03-Mar-00 61.25 5.36 11.43
06-Mar-00 63.95 5.36 11.93
07-Mar-00 63.80 5.36 11.90
08-Mar-00 63.55 5.36 11.86
09-Mar-00 63.70 5.36 11.88
10-Mar-00 62.50 5.36 11.66
13-Mar-00 62.55 5.36 11.67
14-Mar-00 62.90 5.36 11.74
15-Mar-00 62.60 5.36 11.68
16-Mar-00 63.75 5.36 11.89
20-Mar-00 64.95 5.36 12.12
21-Mar-00 64.75 5.36 12.08
22-Mar-00 65.35 5.36 12.19
24-Mar-00 63.55 5.36 11.86
27-Mar-00 61.90 5.36 11.55
28-Mar-00 62.90 5.36 11.74
29-Mar-00 62.75 5.36 11.71
30-Mar-00 62.75 5.36 11.71
31-Mar-00 62.35 5.36 11.63
03-Apr-00 62.50 5.36 11.66
04-Apr-00 61.60 5.36 11.49
05-Apr-00 61.25 5.36 11.43
06-Apr-00 60.70 5.36 11.32
07-Apr-00 60.50 5.36 11.29
10-Apr-00 61.10 5.36 11.40
11-Apr-00 62.35 5.36 11.63
12-Apr-00 61.75 5.36 11.52
13-Apr-00 61.15 5.36 11.41
14-Apr-00 60.10 5.36 11.21
17-Apr-00 60.75 5.36 11.33
18-Apr-00 60.75 5.36 11.33
19-Apr-00 61.15 5.36 11.41
20-Apr-00 60.55 5.36 11.30
21-Apr-00 59.75 5.36 11.15
24-Apr-00 59.05 5.36 11.02
25-Apr-00 59.50 5.36 11.10
26-Apr-00 59.40 5.36 11.08
27-Apr-00 58.15 5.36 10.85
28-Apr-00 55.55 5.36 10.36
01-May-00 56.50 5.36 10.54
02-May-00 56.00 5.36 10.45
03-May-00 56.05 5.36 10.46
04-May-00 55.50 5.36 10.35
05-May-00 54.25 5.36 10.12
08-May-00 54.05 5.36 10.08
09-May-00 54.00 5.36 10.07
10-May-00 55.00 5.36 10.26
11-May-00 55.25 5.36 10.31
12-May-00 54.10 5.36 10.09
15-May-00 52.50 5.36 9.79
16-May-00 49.25 5.36 9.19
17-May-00 51.50 5.36 9.61
18-May-00 51.90 5.36 9.68
19-May-00 53.00 5.36 9.89
22-May-00 53.00 5.36 9.89
23-May-00 52.90 5.36 9.87
24-May-00 52.25 5.36 9.75
25-May-00 52.00 5.36 9.70
26-May-00 49.30 5.36 9.20
29-May-00 48.60 5.36 9.07
31-May-00 51.95 5.36 9.69
01-Jun-00 51.95 5.36 9.69
02-Jun-00 50.50 5.36 9.42
05-Jun-00 50.50 5.36 9.42
06-Jun-00 50.00 5.36 9.33
07-Jun-00 51.00 5.36 9.51
08-Jun-00 50.50 5.36 9.42
09-Jun-00 40.25 5.36 7.51
12-Jun-00 39.85 5.36 7.43
13-Jun-00 40.50 5.36 7.56
14-Jun-00 40.15 5.36 7.49
15-Jun-00 41.30 5.36 7.71
19-Jun-00 40.95 5.36 7.64
20-Jun-00 41.55 5.36 7.75
21-Jun-00 41.50 5.36 7.74
22-Jun-00 39.85 5.36 7.43
23-Jun-00 39.80 5.36 7.43
26-Jun-00 38.80 5.36 7.24
27-Jun-00 39.15 5.36 7.30
28-Jun-00 39.75 5.36 7.42
29-Jun-00 39.70 5.36 7.41
30-Jun-00 39.35 5.36 7.34
03-Jul-00 39.10 5.36 7.29
04-Jul-00 39.50 5.36 7.37
05-Jul-00 39.20 5.36 7.31
06-Jul-00 39.55 5.36 7.38
07-Jul-00 39.50 5.36 7.37
10-Jul-00 39.60 5.36 7.39
11-Jul-00 39.65 5.36 7.40
12-Jul-00 40.10 5.36 7.48
13-Jul-00 41.15 5.36 7.68
14-Jul-00 41.35 5.36 7.71
17-Jul-00 42.00 5.36 7.84
18-Jul-00 42.85 5.36 7.99
19-Jul-00 42.85 5.36 7.99
20-Jul-00 42.75 5.36 7.98
21-Jul-00 42.70 5.36 7.97
24-Jul-00 43.15 5.36 8.05
25-Jul-00 42.55 5.36 7.94
26-Jul-00 42.50 5.36 7.93
27-Jul-00 42.50 5.36 7.93
28-Jul-00 42.35 5.36 7.90
31-Jul-00 41.25 5.36 7.70
01-Aug-00 41.60 5.36 7.76
02-Aug-00 41.60 5.36 7.76
03-Aug-00 41.65 5.36 7.77
04-Aug-00 41.95 5.36 7.83
07-Aug-00 42.20 5.36 7.87
08-Aug-00 42.50 5.36 7.93
09-Aug-00 42.40 5.36 7.91
10-Aug-00 41.80 5.36 7.80
11-Aug-00 41.55 5.36 7.75
15-Aug-00 41.90 5.36 7.82
16-Aug-00 42.65 5.36 7.96
17-Aug-00 42.55 5.36 7.94
18-Aug-00 42.30 5.36 7.89
21-Aug-00 41.25 5.36 7.70
22-Aug-00 41.20 5.36 7.69
23-Aug-00 40.40 5.36 7.54
24-Aug-00 39.25 5.36 7.32
25-Aug-00 39.00 5.36 7.28
28-Aug-00 39.70 5.36 7.41
29-Aug-00 40.00 5.36 7.46
30-Aug-00 40.10 5.36 7.48
31-Aug-00 40.95 5.36 7.64
01-Sep-00 40.60 5.36 7.57
04-Sep-00 41.00 5.36 7.65
05-Sep-00 41.25 5.36 7.70
06-Sep-00 41.60 5.36 7.76
07-Sep-00 41.85 5.36 7.81
08-Sep-00 42.25 5.36 7.88
11-Sep-00 41.40 5.36 7.72
12-Sep-00 42.35 5.36 7.90
13-Sep-00 41.35 5.36 7.71
14-Sep-00 41.00 5.36 7.65
15-Sep-00 41.20 5.36 7.69
18-Sep-00 39.90 5.36 7.44
19-Sep-00 40.60 5.36 7.57
20-Sep-00 40.65 5.36 7.58
21-Sep-00 40.55 5.36 7.57
22-Sep-00 40.45 5.36 7.55
25-Sep-00 40.95 5.36 7.64
26-Sep-00 41.20 5.36 7.69
27-Sep-00 40.40 5.36 7.54
28-Sep-00 40.65 5.36 7.58
29-Sep-00 40.50 5.36 7.56
02-Oct-00 40.85 5.36 7.62
03-Oct-00 40.90 5.36 7.63
04-Oct-00 40.85 5.36 7.62
05-Oct-00 40.55 5.36 7.57
06-Oct-00 40.70 5.36 7.59
09-Oct-00 40.75 5.36 7.60
10-Oct-00 40.75 5.36 7.60
11-Oct-00 40.50 5.36 7.56
12-Oct-00 39.80 5.36 7.43
13-Oct-00 39.40 5.36 7.35
16-Oct-00 38.80 5.36 7.24
17-Oct-00 38.80 5.36 7.24
18-Oct-00 37.60 5.36 7.01
19-Oct-00 36.50 5.36 6.81
20-Oct-00 36.90 5.36 6.88
23-Oct-00 37.35 5.36 6.97
24-Oct-00 37.75 5.36 7.04
25-Oct-00 38.00 5.36 7.09
26-Oct-00 37.40 5.36 6.98
27-Oct-00 38.00 5.36 7.09
30-Oct-00 38.00 5.36 7.09
31-Oct-00 38.00 5.36 7.09
01-Nov-00 38.20 5.36 7.13
02-Nov-00 39.35 5.36 7.34
03-Nov-00 39.80 5.36 7.43
06-Nov-00 39.70 5.36 7.41
07-Nov-00 39.55 5.36 7.38
08-Nov-00 39.50 5.36 7.37
10-Nov-00 38.20 5.36 7.13
13-Nov-00 38.45 5.36 7.17
14-Nov-00 38.40 5.36 7.16
15-Nov-00 38.40 5.36 7.16
16-Nov-00 39.05 5.36 7.29
17-Nov-00 39.40 5.36 7.35
20-Nov-00 39.70 5.36 7.41
21-Nov-00 38.55 5.36 7.19
22-Nov-00 38.70 5.36 7.22
23-Nov-00 38.95 5.36 7.27
24-Nov-00 37.60 5.36 7.01
27-Nov-00 36.95 5.36 6.89
28-Nov-00 37.00 5.36 6.90
29-Nov-00 37.65 5.36 7.02
30-Nov-00 37.30 5.36 6.96
02-Dec-00 37.90 5.36 7.07
04-Dec-00 38.90 5.36 7.26
05-Dec-00 38.45 5.36 7.17
06-Dec-00 38.60 5.36 7.20
07-Dec-00 38.95 5.36 7.27
09-Dec-00 40.70 5.36 7.59
11-Dec-00 41.25 5.36 7.70
12-Dec-00 40.50 5.36 7.56
13-Dec-00 39.85 5.36 7.43
14-Dec-00 39.60 5.36 7.39
16-Dec-00 40.90 5.36 7.63
18-Dec-00 41.75 5.36 7.79
19-Dec-00 41.10 5.36 7.67
20-Dec-00 42.10 5.36 7.85
21-Dec-00 42.55 5.36 7.94
23-Dec-00 41.90 5.36 7.82
26-Dec-00 41.10 5.36 7.67
01-Jan-01 41.70 6.49 6.43
02-Jan-01 42.35 6.49 6.53
03-Jan-01 45.60 6.49 7.03
04-Jan-01 45.00 6.49 6.93
05-Jan-01 45.75 6.49 7.05
08-Jan-01 45.50 6.49 7.01
09-Jan-01 45.55 6.49 7.02
10-Jan-01 46.30 6.49 7.13
11-Jan-01 46.30 6.49 7.13
12-Jan-01 45.15 6.49 6.96
15-Jan-01 44.00 6.49 6.78
16-Jan-01 44.35 6.49 6.83
17-Jan-01 45.40 6.49 7.00
18-Jan-01 45.20 6.49 6.96
19-Jan-01 46.75 6.49 7.20
22-Jan-01 46.80 6.49 7.21
23-Jan-01 47.50 6.49 7.32
24-Jan-01 47.10 6.49 7.26
25-Jan-01 46.80 6.49 7.21
26-Jan-01 46.80 6.49 7.21
29-Jan-01 46.60 6.49 7.18
30-Jan-01 48.40 6.49 7.46
31-Jan-01 48.20 6.49 7.43
01-Feb-01 49.00 6.49 7.55
02-Feb-01 50.00 6.49 7.70
06-Feb-01 47.90 6.49 7.38
07-Feb-01 47.15 6.49 7.27
08-Feb-01 46.90 6.49 7.23
09-Feb-01 46.70 6.49 7.20
12-Feb-01 47.20 6.49 7.27
13-Feb-01 46.80 6.49 7.21
14-Feb-01 46.85 6.49 7.22
15-Feb-01 46.10 6.49 7.10
16-Feb-01 46.95 6.49 7.23
19-Feb-01 46.85 6.49 7.22
20-Feb-01 45.35 6.49 6.99
21-Feb-01 44.95 6.49 6.93
22-Feb-01 44.40 6.49 6.84
23-Feb-01 42.60 6.49 6.56
26-Feb-01 41.35 6.49 6.37
27-Feb-01 42.65 6.49 6.57
28-Feb-01 41.85 6.49 6.45
01-Mar-01 41.60 6.49 6.41
02-Mar-01 42.00 6.49 6.47
09-Mar-01 41.50 6.49 6.39
12-Mar-01 40.75 6.49 6.28
13-Mar-01 41.00 6.49 6.32
14-Mar-01 40.80 6.49 6.29
15-Mar-01 40.10 6.49 6.18
16-Mar-01 39.85 6.49 6.14
19-Mar-01 39.65 6.49 6.11
20-Mar-01 40.25 6.49 6.20
21-Mar-01 39.90 6.49 6.15
22-Mar-01 39.15 6.49 6.03
26-Mar-01 38.80 6.49 5.98
27-Mar-01 39.80 6.49 6.13
28-Mar-01 39.30 6.49 6.06
29-Mar-01 39.15 6.49 6.03
30-Mar-01 39.85 6.49 6.14
02-Apr-01 39.90 6.49 6.15
03-Apr-01 39.85 6.49 6.14
06-Apr-01 39.70 6.49 6.12
09-Apr-01 40.10 6.49 6.18
10-Apr-01 39.85 6.49 6.14
11-Apr-01 40.05 6.49 6.17
12-Apr-01 40.60 6.49 6.26
13-Apr-01 40.95 6.49 6.31
16-Apr-01 41.35 6.49 6.37
17-Apr-01 42.30 6.49 6.52
18-Apr-01 42.20 6.49 6.50
19-Apr-01 41.75 6.49 6.43
20-Apr-01 42.05 6.49 6.48
23-Apr-01 42.40 6.49 6.53
24-Apr-01 41.90 6.49 6.46
25-Apr-01 42.25 6.49 6.51
26-Apr-01 42.25 6.49 6.51
27-Apr-01 41.75 6.49 6.43
30-Apr-01 42.05 6.49 6.48
02-May-01 42.65 6.49 6.57
03-May-01 42.50 6.49 6.55
04-May-01 42.50 6.49 6.55
07-May-01 43.10 6.49 6.64
08-May-01 42.15 6.49 6.49
09-May-01 42.00 6.49 6.47
10-May-01 41.85 6.49 6.45
11-May-01 41.90 6.49 6.46
14-May-01 41.80 6.49 6.44
15-May-01 41.85 6.49 6.45
16-May-01 43.40 6.49 6.69
17-May-01 43.45 6.49 6.69
18-May-01 43.35 6.49 6.68
21-May-01 43.55 6.49 6.71
22-May-01 43.50 6.49 6.70
23-May-01 43.15 6.49 6.65
24-May-01 43.65 6.49 6.73
25-May-01 43.75 6.49 6.74
28-May-01 43.95 6.49 6.77
29-May-01 44.10 6.49 6.80
30-May-01 43.60 6.49 6.72
31-May-01 43.10 6.49 6.64
01-Jun-01 43.85 6.49 6.76
04-Jun-01 44.95 6.49 6.93
06-Jun-01 38.75 6.49 5.97
07-Jun-01 38.50 6.49 5.93
08-Jun-01 36.80 6.49 5.67
11-Jun-01 36.85 6.49 5.68
12-Jun-01 37.00 6.49 5.70
13-Jun-01 37.10 6.49 5.72
14-Jun-01 37.45 6.49 5.77
15-Jun-01 37.45 6.49 5.77
18-Jun-01 37.40 6.49 5.76
19-Jun-01 36.75 6.49 5.66
20-Jun-01 36.80 6.49 5.67
21-Jun-01 36.50 6.49 5.62
22-Jun-01 36.00 6.49 5.55
25-Jun-01 35.75 6.49 5.51
26-Jun-01 35.50 6.49 5.47
27-Jun-01 35.10 6.49 5.41
28-Jun-01 36.20 6.49 5.58
29-Jun-01 35.60 6.49 5.49
03-Jul-01 35.10 6.49 5.41
04-Jul-01 35.35 6.49 5.45
05-Jul-01 34.95 6.49 5.39
06-Jul-01 34.70 6.49 5.35
09-Jul-01 34.65 6.49 5.34
10-Jul-01 34.80 6.49 5.36
11-Jul-01 35.15 6.49 5.42
12-Jul-01 35.60 6.49 5.49
13-Jul-01 35.40 6.49 5.45
16-Jul-01 35.85 6.49 5.52
17-Jul-01 34.90 6.49 5.38
18-Jul-01 35.45 6.49 5.46
19-Jul-01 35.40 6.49 5.45
20-Jul-01 35.15 6.49 5.42
23-Jul-01 35.25 6.49 5.43
24-Jul-01 35.55 6.49 5.48
25-Jul-01 35.20 6.49 5.42
26-Jul-01 35.05 6.49 5.40
27-Jul-01 34.80 6.49 5.36
30-Jul-01 34.65 6.49 5.34
31-Jul-01 35.00 6.49 5.39
01-Aug-01 35.50 6.49 5.47
02-Aug-01 35.65 6.49 5.49
03-Aug-01 36.00 6.49 5.55
06-Aug-01 35.95 6.49 5.54
07-Aug-01 35.90 6.49 5.53
08-Aug-01 35.80 6.49 5.52
09-Aug-01 35.65 6.49 5.49
10-Aug-01 35.40 6.49 5.45
13-Aug-01 35.95 6.49 5.54
15-Aug-01 36.60 6.49 5.64
16-Aug-01 37.35 6.49 5.76
17-Aug-01 37.40 6.49 5.76
20-Aug-01 37.45 6.49 5.77
21-Aug-01 37.30 6.49 5.75
22-Aug-01 36.95 6.49 5.69
23-Aug-01 36.90 6.49 5.69
24-Aug-01 36.90 6.49 5.69
27-Aug-01 36.90 6.49 5.69
28-Aug-01 36.90 6.49 5.69
29-Aug-01 36.65 6.49 5.65
30-Aug-01 37.05 6.49 5.71
31-Aug-01 36.70 6.49 5.65
03-Sep-01 36.65 6.49 5.65
04-Sep-01 36.00 6.49 5.55
05-Sep-01 36.25 6.49 5.59
06-Sep-01 36.40 6.49 5.61
07-Sep-01 36.40 6.49 5.61
10-Sep-01 36.60 6.49 5.64
11-Sep-01 36.50 6.49 5.62
12-Sep-01 35.25 6.49 5.43
13-Sep-01 34.65 6.49 5.34
14-Sep-01 31.80 6.49 4.90
24-Sep-01 30.10 6.49 4.64
25-Sep-01 31.00 6.49 4.78
26-Sep-01 31.95 6.49 4.92
27-Sep-01 31.95 6.49 4.92
28-Sep-01 32.20 6.49 4.96
01-Oct-01 31.50 6.49 4.85
02-Oct-01 31.50 6.49 4.85
03-Oct-01 31.75 6.49 4.89
04-Oct-01 32.70 6.49 5.04
05-Oct-01 34.95 6.49 5.39
08-Oct-01 33.90 6.49 5.22
09-Oct-01 36.30 6.49 5.59
10-Oct-01 36.00 6.49 5.55
11-Oct-01 36.75 6.49 5.66
12-Oct-01 37.95 6.49 5.85
15-Oct-01 39.00 6.49 6.01
16-Oct-01 38.15 6.49 5.88
17-Oct-01 38.55 6.49 5.94
18-Oct-01 38.60 6.49 5.95
19-Oct-01 38.55 6.49 5.94
22-Oct-01 39.60 6.49 6.10
23-Oct-01 40.15 6.49 6.19
24-Oct-01 41.15 6.49 6.34
25-Oct-01 39.40 6.49 6.07
26-Oct-01 40.80 6.49 6.29
29-Oct-01 41.40 6.49 6.38
30-Oct-01 41.00 6.49 6.32
31-Oct-01 41.15 6.49 6.34
01-Nov-01 40.20 6.49 6.19
02-Nov-01 40.20 6.49 6.19
05-Nov-01 39.15 6.49 6.03
06-Nov-01 38.55 6.49 5.94
07-Nov-01 39.25 6.49 6.05
08-Nov-01 40.90 6.49 6.30
12-Nov-01 39.95 6.49 6.16
13-Nov-01 39.60 6.49 6.10
14-Nov-01 40.30 6.49 6.21
15-Nov-01 41.40 6.49 6.38
16-Nov-01 41.40 6.49 6.38
19-Nov-01 40.95 6.49 6.31
20-Nov-01 40.50 6.49 6.24
21-Nov-01 40.45 6.49 6.23
22-Nov-01 40.20 6.49 6.19
24-Nov-01 40.25 6.49 6.20
26-Nov-01 40.20 6.49 6.19
27-Nov-01 40.70 6.49 6.27
28-Nov-01 40.65 6.49 6.26
29-Nov-01 40.35 6.49 6.22
01-Dec-01 40.45 6.49 6.23
03-Dec-01 40.60 6.49 6.26
04-Dec-01 40.55 6.49 6.25
05-Dec-01 41.20 6.49 6.35
06-Dec-01 41.15 6.49 6.34
08-Dec-01 41.20 6.49 6.35
10-Dec-01 41.15 6.49 6.34
11-Dec-01 40.65 6.49 6.26
12-Dec-01 40.95 6.49 6.31
15-Dec-01 41.05 6.49 6.33
20-Dec-01 42.45 6.49 6.54
21-Dec-01 42.50 6.49 6.55
24-Dec-01 40.30 6.49 6.21
26-Dec-01 40.95 6.49 6.31
27-Dec-01 40.50 6.49 6.24
28-Dec-01 41.15 6.49 6.34
31-Dec-01 40.85 6.49 6.29
01-Jan-02 42.00 6.23 6.74
02-Jan-02 42.40 6.23 6.81
03-Jan-02 42.85 6.23 6.88
04-Jan-02 44.00 6.23 7.06
07-Jan-02 46.15 6.23 7.41
08-Jan-02 45.05 6.23 7.23
09-Jan-02 46.00 6.23 7.38
10-Jan-02 45.20 6.23 7.26
11-Jan-02 44.65 6.23 7.17
14-Jan-02 45.95 6.23 7.38
15-Jan-02 45.75 6.23 7.34
16-Jan-02 44.90 6.23 7.21
17-Jan-02 45.75 6.23 7.34
18-Jan-02 47.00 6.23 7.54
21-Jan-02 46.25 6.23 7.42
22-Jan-02 46.00 6.23 7.38
23-Jan-02 47.20 6.23 7.58
24-Jan-02 46.80 6.23 7.51
25-Jan-02 47.45 6.23 7.62
28-Jan-02 47.75 6.23 7.66
29-Jan-02 47.90 6.23 7.69
30-Jan-02 48.50 6.23 7.78
31-Jan-02 49.50 6.23 7.95
01-Feb-02 51.00 6.23 8.19
04-Feb-02 49.25 6.23 7.91
06-Feb-02 48.35 6.23 7.76
07-Feb-02 50.90 6.23 8.17
08-Feb-02 54.30 6.23 8.72
11-Feb-02 52.75 6.23 8.47
12-Feb-02 51.75 6.23 8.31
13-Feb-02 47.95 6.23 7.70
14-Feb-02 49.40 6.23 7.93
15-Feb-02 48.50 6.23 7.78
18-Feb-02 48.10 6.23 7.72
19-Feb-02 48.65 6.23 7.81
20-Feb-02 49.20 6.23 7.90
21-Feb-02 51.00 6.23 8.19
26-Feb-02 49.90 6.23 8.01
27-Feb-02 50.50 6.23 8.11
28-Feb-02 49.65 6.23 7.97
01-Mar-02 49.75 6.23 7.99
04-Mar-02 49.70 6.23 7.98
05-Mar-02 49.10 6.23 7.88
06-Mar-02 49.75 6.23 7.99
07-Mar-02 49.55 6.23 7.95
08-Mar-02 50.15 6.23 8.05
11-Mar-02 49.50 6.23 7.95
12-Mar-02 50.30 6.23 8.07
13-Mar-02 50.10 6.23 8.04
14-Mar-02 50.45 6.23 8.10
15-Mar-02 49.10 6.23 7.88
18-Mar-02 48.30 6.23 7.75
19-Mar-02 48.50 6.23 7.78
20-Mar-02 48.05 6.23 7.71
21-Mar-02 48.10 6.23 7.72
22-Mar-02 48.75 6.23 7.83
26-Mar-02 48.05 6.23 7.71
27-Mar-02 47.55 6.23 7.63
28-Mar-02 48.25 6.23 7.74
29-Mar-02 49.00 6.23 7.87
01-Apr-02 48.05 6.23 7.71
02-Apr-02 48.30 6.23 7.75
03-Apr-02 47.95 6.23 7.70
04-Apr-02 47.60 6.23 7.64
05-Apr-02 47.65 6.23 7.65
08-Apr-02 47.00 6.23 7.54
09-Apr-02 47.10 6.23 7.56
10-Apr-02 46.70 6.23 7.50
11-Apr-02 47.60 6.23 7.64
12-Apr-02 47.80 6.23 7.67
15-Apr-02 48.05 6.23 7.71
16-Apr-02 47.95 6.23 7.70
17-Apr-02 47.45 6.23 7.62
18-Apr-02 47.20 6.23 7.58
19-Apr-02 46.75 6.23 7.50
22-Apr-02 47.05 6.23 7.55
23-Apr-02 48.05 6.23 7.71
24-Apr-02 48.55 6.23 7.79
25-Apr-02 48.55 6.23 7.79
26-Apr-02 48.55 6.23 7.79
29-Apr-02 49.05 6.23 7.87
30-Apr-02 49.35 6.23 7.92
02-May-02 49.00 6.23 7.87
03-May-02 49.25 6.23 7.91
06-May-02 49.20 6.23 7.90
07-May-02 48.70 6.23 7.82
08-May-02 44.95 6.23 7.22
09-May-02 44.90 6.23 7.21
10-May-02 44.50 6.23 7.14
13-May-02 44.60 6.23 7.16
14-May-02 44.65 6.23 7.17
15-May-02 44.65 6.23 7.17
16-May-02 45.10 6.23 7.24
17-May-02 44.30 6.23 7.11
20-May-02 41.00 6.23 6.58
21-May-02 40.85 6.23 6.56
22-May-02 40.20 6.23 6.45
24-May-02 43.20 6.23 6.93
27-May-02 44.25 6.23 7.10
28-May-02 43.15 6.23 6.93
29-May-02 43.95 6.23 7.05
30-May-02 43.10 6.23 6.92
31-May-02 42.35 6.23 6.80
03-Jun-02 41.95 6.23 6.73
04-Jun-02 42.70 6.23 6.85
05-Jun-02 43.80 6.23 7.03
06-Jun-02 43.70 6.23 7.01
07-Jun-02 43.35 6.23 6.96
10-Jun-02 45.70 6.23 7.34
11-Jun-02 45.30 6.23 7.27
12-Jun-02 45.60 6.23 7.32
13-Jun-02 46.30 6.23 7.43
14-Jun-02 45.60 6.23 7.32
17-Jun-02 45.10 6.23 7.24
18-Jun-02 45.00 6.23 7.22
19-Jun-02 45.10 6.23 7.24
20-Jun-02 45.35 6.23 7.28
21-Jun-02 45.40 6.23 7.29
24-Jun-02 45.50 6.23 7.30
25-Jun-02 45.50 6.23 7.30
26-Jun-02 45.50 6.23 7.30
27-Jun-02 45.45 6.23 7.30
28-Jun-02 45.40 6.23 7.29
01-Jul-02 45.75 6.23 7.34
02-Jul-02 47.40 6.23 7.61
03-Jul-02 47.90 6.23 7.69
04-Jul-02 48.00 6.23 7.70
05-Jul-02 48.55 6.23 7.79
08-Jul-02 48.35 6.23 7.76
09-Jul-02 48.55 6.23 7.79
10-Jul-02 48.90 6.23 7.85
11-Jul-02 48.40 6.23 7.77
12-Jul-02 48.25 6.23 7.74
15-Jul-02 47.25 6.23 7.58
16-Jul-02 48.00 6.23 7.70
17-Jul-02 48.70 6.23 7.82
18-Jul-02 48.55 6.23 7.79
19-Jul-02 48.85 6.23 7.84
22-Jul-02 48.60 6.23 7.80
23-Jul-02 48.50 6.23 7.78
24-Jul-02 48.50 6.23 7.78
25-Jul-02 48.20 6.23 7.74
26-Jul-02 48.30 6.23 7.75
29-Jul-02 48.05 6.23 7.71
30-Jul-02 48.85 6.23 7.84
31-Jul-02 50.05 6.23 8.03
01-Aug-02 49.45 6.23 7.94
02-Aug-02 49.25 6.23 7.91
05-Aug-02 49.30 6.23 7.91
06-Aug-02 49.30 6.23 7.91
07-Aug-02 49.50 6.23 7.95
08-Aug-02 49.65 6.23 7.97
09-Aug-02 49.80 6.23 7.99
12-Aug-02 50.15 6.23 8.05
13-Aug-02 50.85 6.23 8.16
15-Aug-02 50.45 6.23 8.10
16-Aug-02 50.50 6.23 8.11
19-Aug-02 51.00 6.23 8.19
20-Aug-02 51.15 6.23 8.21
21-Aug-02 51.30 6.23 8.23
22-Aug-02 52.35 6.23 8.40
23-Aug-02 51.70 6.23 8.30
26-Aug-02 51.15 6.23 8.21
27-Aug-02 51.15 6.23 8.21
28-Aug-02 51.00 6.23 8.19
29-Aug-02 51.90 6.23 8.33
30-Aug-02 51.80 6.23 8.31
02-Sep-02 51.50 6.23 8.27
03-Sep-02 52.10 6.23 8.36
04-Sep-02 52.50 6.23 8.43
05-Sep-02 52.15 6.23 8.37
06-Sep-02 52.50 6.23 8.43
09-Sep-02 49.00 6.23 7.87
10-Sep-02 48.70 6.23 7.82
11-Sep-02 48.95 6.23 7.86
12-Sep-02 48.90 6.23 7.85
13-Sep-02 49.25 6.23 7.91
16-Sep-02 49.10 6.23 7.88
17-Sep-02 50.10 6.23 8.04
18-Sep-02 50.55 6.23 8.11
19-Sep-02 51.10 6.23 8.20
20-Sep-02 51.05 6.23 8.19
23-Sep-02 51.00 6.23 8.19
24-Sep-02 51.20 6.23 8.22
25-Sep-02 51.05 6.23 8.19
26-Sep-02 51.85 6.23 8.32
27-Sep-02 51.85 6.23 8.32
30-Sep-02 52.55 6.23 8.43
01-Oct-02 52.85 6.23 8.48
02-Oct-02 55.35 6.23 8.88
03-Oct-02 55.65 6.23 8.93
04-Oct-02 55.85 6.23 8.96
07-Oct-02 55.70 6.23 8.94
08-Oct-02 56.65 6.23 9.09
09-Oct-02 57.20 6.23 9.18
11-Oct-02 55.60 6.23 8.92
14-Oct-02 58.55 6.23 9.40
15-Oct-02 57.70 6.23 9.26
16-Oct-02 57.70 6.23 9.26
17-Oct-02 57.85 6.23 9.29
18-Oct-02 58.00 6.23 9.31
21-Oct-02 58.40 6.23 9.37
22-Oct-02 58.20 6.23 9.34
23-Oct-02 58.60 6.23 9.41
24-Oct-02 59.35 6.23 9.53
25-Oct-02 58.50 6.23 9.39
28-Oct-02 56.75 6.23 9.11
29-Oct-02 55.90 6.23 8.97
30-Oct-02 56.45 6.23 9.06
31-Oct-02 59.45 6.23 9.54
01-Nov-02 59.50 6.23 9.55
04-Nov-02 56.75 6.23 9.11
05-Nov-02 58.40 6.23 9.37
06-Nov-02 57.40 6.23 9.21
07-Nov-02 57.65 6.23 9.25
08-Nov-02 57.15 6.23 9.17
11-Nov-02 56.60 6.23 9.09
12-Nov-02 56.65 6.23 9.09
13-Nov-02 57.50 6.23 9.23
14-Nov-02 57.60 6.23 9.25
15-Nov-02 57.20 6.23 9.18
18-Nov-02 59.40 6.23 9.53
19-Nov-02 62.00 6.23 9.95
20-Nov-02 63.30 6.23 10.16
21-Nov-02 62.85 6.23 10.09
22-Nov-02 62.50 6.23 10.03
25-Nov-02 62.00 6.23 9.95
26-Nov-02 61.50 6.23 9.87
27-Nov-02 61.00 6.23 9.79
28-Nov-02 59.40 6.23 9.53
29-Nov-02 61.40 6.23 9.86
02-Dec-02 62.15 6.23 9.98
04-Dec-02 64.40 6.23 10.34
09-Dec-02 65.85 6.23 10.57
10-Dec-02 64.25 6.23 10.31
11-Dec-02 64.35 6.23 10.33
12-Dec-02 66.20 6.23 10.63
13-Dec-02 68.20 6.23 10.95
16-Dec-02 67.90 6.23 10.90
17-Dec-02 67.50 6.23 10.83
18-Dec-02 67.80 6.23 10.88
19-Dec-02 67.95 6.23 10.91
20-Dec-02 69.15 6.23 11.10
23-Dec-02 71.00 6.23 11.40
24-Dec-02 72.65 6.23 11.66
26-Dec-02 73.95 6.23 11.87
27-Dec-02 73.15 6.23 11.74
30-Dec-02 72.80 6.23 11.69
31-Dec-02 73.10 6.23 11.73
01-Jan-03 73.00 6.37 11.46
02-Jan-03 75.30 6.37 11.82
03-Jan-03 78.45 6.37 12.32
06-Jan-03 79.65 6.37 12.50
07-Jan-03 79.80 6.37 12.53
08-Jan-03 83.15 6.37 13.05
09-Jan-03 87.20 6.37 13.69
10-Jan-03 90.40 6.37 14.19
13-Jan-03 87.20 6.37 13.69
14-Jan-03 85.70 6.37 13.45
15-Jan-03 88.45 6.37 13.89
16-Jan-03 88.90 6.37 13.96
17-Jan-03 87.00 6.37 13.66
20-Jan-03 85.00 6.37 13.34
21-Jan-03 80.75 6.37 12.68
22-Jan-03 79.00 6.37 12.40
23-Jan-03 75.80 6.37 11.90
24-Jan-03 81.45 6.37 12.79
27-Jan-03 85.00 6.37 13.34
28-Jan-03 80.75 6.37 12.68
29-Jan-03 77.40 6.37 12.15
30-Jan-03 78.95 6.37 12.39
31-Jan-03 75.05 6.37 11.78
03-Feb-03 76.40 6.37 11.99
04-Feb-03 77.25 6.37 12.13
06-Feb-03 76.35 6.37 11.99
07-Feb-03 75.75 6.37 11.89
10-Feb-03 75.50 6.37 11.85
17-Feb-03 77.00 6.37 12.09
18-Feb-03 79.25 6.37 12.44
19-Feb-03 79.40 6.37 12.46
20-Feb-03 80.00 6.37 12.56
21-Feb-03 80.25 6.37 12.60
24-Feb-03 75.50 6.37 11.85
25-Feb-03 74.70 6.37 11.73
26-Feb-03 73.20 6.37 11.49
27-Feb-03 71.50 6.37 11.22
28-Feb-03 71.80 6.37 11.27
03-Mar-03 76.50 6.37 12.01
04-Mar-03 74.00 6.37 11.62
05-Mar-03 74.85 6.37 11.75
06-Mar-03 74.70 6.37 11.73
07-Mar-03 74.05 6.37 11.62
10-Mar-03 73.25 6.37 11.50
11-Mar-03 75.00 6.37 11.77
12-Mar-03 75.70 6.37 11.88
17-Mar-03 74.50 6.37 11.70
18-Mar-03 76.35 6.37 11.99
19-Mar-03 76.15 6.37 11.95
20-Mar-03 79.15 6.37 12.43
21-Mar-03 81.50 6.37 12.79
24-Mar-03 81.30 6.37 12.76
25-Mar-03 81.80 6.37 12.84
26-Mar-03 83.85 6.37 13.16
27-Mar-03 84.80 6.37 13.31
28-Mar-03 84.50 6.37 13.27
31-Mar-03 82.05 6.37 12.88
01-Apr-03 81.85 6.37 12.85
02-Apr-03 81.50 6.37 12.79
03-Apr-03 81.35 6.37 12.77
04-Apr-03 81.55 6.37 12.80
07-Apr-03 82.90 6.37 13.01
08-Apr-03 83.75 6.37 13.15
09-Apr-03 84.40 6.37 13.25
10-Apr-03 83.15 6.37 13.05
11-Apr-03 83.55 6.37 13.12
14-Apr-03 84.10 6.37 13.20
15-Apr-03 84.00 6.37 13.19
16-Apr-03 84.45 6.37 13.26
17-Apr-03 83.85 6.37 13.16
18-Apr-03 83.10 6.37 13.05
21-Apr-03 83.20 6.37 13.06
22-Apr-03 81.25 6.37 12.76
23-Apr-03 81.70 6.37 12.83
24-Apr-03 79.00 6.37 12.40
25-Apr-03 79.55 6.37 12.49
28-Apr-03 81.25 6.37 12.76
29-Apr-03 81.75 6.37 12.83
30-Apr-03 82.10 6.37 12.89
02-May-03 82.25 6.37 12.91
05-May-03 82.65 6.37 12.97
06-May-03 83.20 6.37 13.06
07-May-03 81.80 6.37 12.84
08-May-03 82.50 6.37 12.95
09-May-03 82.90 6.37 13.01
12-May-03 82.50 6.37 12.95
13-May-03 82.10 6.37 12.89
14-May-03 82.10 6.37 12.89
16-May-03 82.90 6.37 13.01
19-May-03 83.55 6.37 13.12
20-May-03 82.80 6.37 13.00
21-May-03 83.30 6.37 13.08
22-May-03 83.90 6.37 13.17
23-May-03 86.50 6.37 13.58
26-May-03 86.40 6.37 13.56
27-May-03 86.15 6.37 13.52
28-May-03 84.25 6.37 13.23
29-May-03 84.75 6.37 13.30
30-May-03 84.20 6.37 13.22
02-Jun-03 84.70 6.37 13.30
03-Jun-03 85.00 6.37 13.34
04-Jun-03 87.20 6.37 13.69
05-Jun-03 86.50 6.37 13.58
06-Jun-03 86.10 6.37 13.52
09-Jun-03 87.05 6.37 13.67
10-Jun-03 88.40 6.37 13.88
11-Jun-03 87.60 6.37 13.75
12-Jun-03 88.20 6.37 13.85
13-Jun-03 88.50 6.37 13.89
16-Jun-03 87.50 6.37 13.74
17-Jun-03 87.50 6.37 13.74
18-Jun-03 88.60 6.37 13.91
19-Jun-03 88.75 6.37 13.93
20-Jun-03 88.70 6.37 13.92
23-Jun-03 88.80 6.37 13.94
24-Jun-03 88.90 6.37 13.96
25-Jun-03 89.25 6.37 14.01
26-Jun-03 89.95 6.37 14.12
27-Jun-03 91.00 6.37 14.29
30-Jun-03 87.05 6.37 13.67
01-Jul-03 87.75 6.37 13.78
02-Jul-03 87.55 6.37 13.74
03-Jul-03 88.20 6.37 13.85
04-Jul-03 88.60 6.37 13.91
07-Jul-03 89.00 6.37 13.97
08-Jul-03 93.10 6.37 14.62
09-Jul-03 93.75 6.37 14.72
10-Jul-03 94.70 6.37 14.87
11-Jul-03 94.75 6.37 14.87
14-Jul-03 94.80 6.37 14.88
15-Jul-03 91.20 6.37 14.32
16-Jul-03 92.50 6.37 14.52
17-Jul-03 93.60 6.37 14.69
18-Jul-03 94.00 6.37 14.76
21-Jul-03 92.85 6.37 14.58
22-Jul-03 92.60 6.37 14.54
23-Jul-03 91.80 6.37 14.41
24-Jul-03 92.00 6.37 14.44
25-Jul-03 89.75 6.37 14.09
28-Jul-03 89.90 6.37 14.11
29-Jul-03 90.40 6.37 14.19
30-Jul-03 90.55 6.37 14.22
31-Jul-03 91.80 6.37 14.41
01-Aug-03 93.50 6.37 14.68
04-Aug-03 98.00 6.37 15.38
05-Aug-03 97.75 6.37 15.35
06-Aug-03 98.60 6.37 15.48
07-Aug-03 98.95 6.37 15.53
08-Aug-03 98.10 6.37 15.40
11-Aug-03 101.65 6.37 15.96
12-Aug-03 101.00 6.37 15.86
13-Aug-03 96.50 6.37 15.15
15-Aug-03 95.00 6.37 14.91
18-Aug-03 99.00 6.37 15.54
19-Aug-03 100.60 6.37 15.79
20-Aug-03 102.00 6.37 16.01
21-Aug-03 101.60 6.37 15.95
22-Aug-03 101.25 6.37 15.89
25-Aug-03 99.00 6.37 15.54
26-Aug-03 99.20 6.37 15.57
27-Aug-03 99.45 6.37 15.61
28-Aug-03 100.60 6.37 15.79
29-Aug-03 102.65 6.37 16.11
01-Sep-03 103.00 6.37 16.17
02-Sep-03 103.70 6.37 16.28
03-Sep-03 102.10 6.37 16.03
04-Sep-03 100.10 6.37 15.71
05-Sep-03 99.75 6.37 15.66
08-Sep-03 101.50 6.37 15.93
09-Sep-03 103.45 6.37 16.24
10-Sep-03 102.70 6.37 16.12
11-Sep-03 102.15 6.37 16.04
12-Sep-03 104.00 6.37 16.33
15-Sep-03 102.10 6.37 16.03
16-Sep-03 102.50 6.37 16.09
17-Sep-03 101.00 6.37 15.86
18-Sep-03 102.00 6.37 16.01
19-Sep-03 103.40 6.37 16.23
22-Sep-03 96.10 6.37 15.09
23-Sep-03 93.95 6.37 14.75
24-Sep-03 94.25 6.37 14.80
25-Sep-03 96.25 6.37 15.11
26-Sep-03 94.00 6.37 14.76
29-Sep-03 90.10 6.37 14.14
30-Sep-03 92.25 6.37 14.48
01-Oct-03 94.00 6.37 14.76
02-Oct-03 94.50 6.37 14.84
03-Oct-03 95.15 6.37 14.94
06-Oct-03 94.50 6.37 14.84
07-Oct-03 94.00 6.37 14.76
08-Oct-03 93.50 6.37 14.68
09-Oct-03 92.40 6.37 14.51
10-Oct-03 92.00 6.37 14.44
13-Oct-03 91.35 6.37 14.34
14-Oct-03 89.00 6.37 13.97
15-Oct-03 91.25 6.37 14.32
16-Oct-03 90.65 6.37 14.23
17-Oct-03 89.80 6.37 14.10
20-Oct-03 90.00 6.37 14.13
21-Oct-03 89.75 6.37 14.09
22-Oct-03 89.00 6.37 13.97
23-Oct-03 87.35 6.37 13.71
24-Oct-03 88.75 6.37 13.93
27-Oct-03 89.05 6.37 13.98
28-Oct-03 88.00 6.37 13.81
29-Oct-03 88.00 6.37 13.81
30-Oct-03 90.00 6.37 14.13
31-Oct-03 88.00 6.37 13.81
03-Nov-03 88.00 6.37 13.81
04-Nov-03 86.50 6.37 13.58
05-Nov-03 86.15 6.37 13.52
06-Nov-03 86.00 6.37 13.50
07-Nov-03 85.00 6.37 13.34
10-Nov-03 85.80 6.37 13.47
11-Nov-03 85.40 6.37 13.41
12-Nov-03 86.00 6.37 13.50
13-Nov-03 85.65 6.37 13.45
14-Nov-03 84.85 6.37 13.32
17-Nov-03 85.00 6.37 13.34
18-Nov-03 85.00 6.37 13.34
19-Nov-03 84.10 6.37 13.20
20-Nov-03 85.00 6.37 13.34
21-Nov-03 85.75 6.37 13.46
24-Nov-03 86.55 6.37 13.59
25-Nov-03 87.00 6.37 13.66
01-Dec-03 91.00 6.37 14.29
02-Dec-03 92.50 6.37 14.52
03-Dec-03 93.00 6.37 14.60
04-Dec-03 92.55 6.37 14.53
05-Dec-03 91.50 6.37 14.36
08-Dec-03 91.50 6.37 14.36
09-Dec-03 91.40 6.37 14.35
10-Dec-03 91.65 6.37 14.39
11-Dec-03 90.50 6.37 14.21
12-Dec-03 90.85 6.37 14.26
15-Dec-03 89.75 6.37 14.09
16-Dec-03 90.00 6.37 14.13
17-Dec-03 88.50 6.37 13.89
18-Dec-03 89.70 6.37 14.08
19-Dec-03 92.00 6.37 14.44
22-Dec-03 94.75 6.37 14.87
23-Dec-03 94.50 6.37 14.84
24-Dec-03 95.05 6.37 14.92
26-Dec-03 94.50 6.37 14.84
29-Dec-03 94.40 6.37 14.82
30-Dec-03 94.05 6.37 14.76
31-Dec-03 95.50 6.37 14.99
01-Jan-04 97.10 8.11 11.97
02-Jan-04 97.05 8.11 11.97
05-Jan-04 98.25 8.11 12.11
06-Jan-04 97.80 8.11 12.06
07-Jan-04 97.35 8.11 12.00
08-Jan-04 98.00 8.11 12.08
09-Jan-04 98.00 8.11 12.08
12-Jan-04 100.00 8.11 12.33
13-Jan-04 99.25 8.11 12.24
14-Jan-04 99.35 8.11 12.25
15-Jan-04 99.90 8.11 12.32
16-Jan-04 99.50 8.11 12.27
19-Jan-04 99.10 8.11 12.22
20-Jan-04 98.50 8.11 12.15
21-Jan-04 100.25 8.11 12.36
22-Jan-04 101.45 8.11 12.51
23-Jan-04 101.15 8.11 12.47
26-Jan-04 99.40 8.11 12.26
27-Jan-04 104.30 8.11 12.86
28-Jan-04 104.25 8.11 12.85
29-Jan-04 106.05 8.11 13.08
30-Jan-04 106.75 8.11 13.16
06-Feb-04 106.50 8.11 13.13
09-Feb-04 106.50 8.11 13.13
10-Feb-04 108.50 8.11 13.38
11-Feb-04 107.50 8.11 13.26
12-Feb-04 106.60 8.11 13.14
13-Feb-04 110.90 8.11 13.67
16-Feb-04 112.75 8.11 13.90
17-Feb-04 109.00 8.11 13.44
18-Feb-04 111.60 8.11 13.76
19-Feb-04 111.10 8.11 13.70
20-Feb-04 110.50 8.11 13.63
23-Feb-04 102.60 8.11 12.65
24-Feb-04 105.00 8.11 12.95
25-Feb-04 105.45 8.11 13.00
26-Feb-04 107.00 8.11 13.19
27-Feb-04 108.75 8.11 13.41
03-Mar-04 109.00 8.11 13.44
04-Mar-04 107.50 8.11 13.26
05-Mar-04 107.90 8.11 13.30
08-Mar-04 107.70 8.11 13.28
09-Mar-04 107.95 8.11 13.31
10-Mar-04 107.50 8.11 13.26
11-Mar-04 107.50 8.11 13.26
12-Mar-04 108.45 8.11 13.37
15-Mar-04 106.90 8.11 13.18
16-Mar-04 108.75 8.11 13.41
17-Mar-04 108.00 8.11 13.32
18-Mar-04 107.50 8.11 13.26
19-Mar-04 107.50 8.11 13.26
22-Mar-04 110.25 8.11 13.59
24-Mar-04 112.30 8.11 13.85
25-Mar-04 112.80 8.11 13.91
26-Mar-04 111.55 8.11 13.75
29-Mar-04 111.05 8.11 13.69
30-Mar-04 111.25 8.11 13.72
31-Mar-04 111.25 8.11 13.72
01-Apr-04 112.00 8.11 13.81
02-Apr-04 112.50 8.11 13.87
05-Apr-04 118.25 8.11 14.58
06-Apr-04 117.90 8.11 14.54
07-Apr-04 120.75 8.11 14.89
08-Apr-04 122.00 8.11 15.04
09-Apr-04 122.20 8.11 15.07
12-Apr-04 124.00 8.11 15.29
13-Apr-04 123.75 8.11 15.26
14-Apr-04 123.05 8.11 15.17
15-Apr-04 125.25 8.11 15.44
16-Apr-04 125.90 8.11 15.52
19-Apr-04 125.10 8.11 15.43
20-Apr-04 126.25 8.11 15.57
21-Apr-04 129.05 8.11 15.91
22-Apr-04 131.75 8.11 16.25
23-Apr-04 128.45 8.11 15.84
26-Apr-04 128.50 8.11 15.84
27-Apr-04 126.10 8.11 15.55
28-Apr-04 126.40 8.11 15.59
29-Apr-04 125.25 8.11 15.44
30-Apr-04 127.20 8.11 15.68
04-May-04 130.30 8.11 16.07
05-May-04 128.20 8.11 15.81
06-May-04 130.70 8.11 16.12
07-May-04 130.35 8.11 16.07
10-May-04 128.25 8.11 15.81
11-May-04 127.50 8.11 15.72
12-May-04 124.45 8.11 15.35
13-May-04 126.00 8.11 15.54
14-May-04 126.45 8.11 15.59
17-May-04 126.00 8.11 15.54
18-May-04 129.20 8.11 15.93
19-May-04 128.85 8.11 15.89
20-May-04 128.50 8.11 15.84
21-May-04 129.45 8.11 15.96
24-May-04 128.75 8.11 15.88
25-May-04 128.60 8.11 15.86
26-May-04 129.10 8.11 15.92
27-May-04 128.45 8.11 15.84
28-May-04 127.65 8.11 15.74
31-May-04 127.50 8.11 15.72
01-Jun-04 127.00 8.11 15.66
02-Jun-04 126.60 8.11 15.61
03-Jun-04 124.35 8.11 15.33
04-Jun-04 128.50 8.11 15.84
07-Jun-04 125.25 8.11 15.44
08-Jun-04 124.70 8.11 15.38
09-Jun-04 124.40 8.11 15.34
10-Jun-04 120.40 8.11 14.85
11-Jun-04 122.50 8.11 15.10
14-Jun-04 119.35 8.11 14.72
15-Jun-04 120.50 8.11 14.86
16-Jun-04 119.00 8.11 14.67
17-Jun-04 118.50 8.11 14.61
18-Jun-04 118.00 8.11 14.55
21-Jun-04 116.40 8.11 14.35
22-Jun-04 116.75 8.11 14.40
23-Jun-04 117.20 8.11 14.45
24-Jun-04 119.50 8.11 14.73
25-Jun-04 116.70 8.11 14.39
28-Jun-04 120.75 8.11 14.89
29-Jun-04 119.90 8.11 14.78
30-Jun-04 118.85 8.11 14.65
01-Jul-04 121.40 8.11 14.97
02-Jul-04 121.35 8.11 14.96
05-Jul-04 124.70 8.11 15.38
06-Jul-04 127.00 8.11 15.66
07-Jul-04 128.90 8.11 15.89
08-Jul-04 128.90 8.11 15.89
09-Jul-04 129.00 8.11 15.91
12-Jul-04 128.50 8.11 15.84
13-Jul-04 130.95 8.11 16.15
14-Jul-04 132.25 8.11 16.31
15-Jul-04 131.65 8.11 16.23
16-Jul-04 130.00 8.11 16.03
19-Jul-04 129.10 8.11 15.92
20-Jul-04 129.35 8.11 15.95
21-Jul-04 131.00 8.11 16.15
22-Jul-04 129.50 8.11 15.97
23-Jul-04 129.25 8.11 15.94
26-Jul-04 127.60 8.11 15.73
27-Jul-04 125.50 8.11 15.47
28-Jul-04 127.00 8.11 15.66
29-Jul-04 123.50 8.11 15.23
30-Jul-04 132.75 8.11 16.37
02-Aug-04 132.20 8.11 16.30
03-Aug-04 132.25 8.11 16.31
04-Aug-04 131.00 8.11 16.15
05-Aug-04 131.00 8.11 16.15
06-Aug-04 131.15 8.11 16.17
09-Aug-04 131.00 8.11 16.15
10-Aug-04 129.60 8.11 15.98
11-Aug-04 129.80 8.11 16.00
12-Aug-04 129.60 8.11 15.98
13-Aug-04 129.45 8.11 15.96
16-Aug-04 129.55 8.11 15.97
17-Aug-04 129.00 8.11 15.91
18-Aug-04 130.25 8.11 16.06
19-Aug-04 129.85 8.11 16.01
20-Aug-04 131.25 8.11 16.18
23-Aug-04 112.40 8.11 13.86
24-Aug-04 112.50 8.11 13.87
25-Aug-04 112.55 8.11 13.88
26-Aug-04 112.50 8.11 13.87
27-Aug-04 111.00 8.11 13.69
30-Aug-04 109.60 8.11 13.51
31-Aug-04 109.05 8.11 13.45
01-Sep-04 109.75 8.11 13.53
02-Sep-04 110.35 8.11 13.61
03-Sep-04 108.95 8.11 13.43
06-Sep-04 105.10 8.11 12.96
07-Sep-04 104.80 8.11 12.92
08-Sep-04 107.25 8.11 13.22
09-Sep-04 107.95 8.11 13.31
10-Sep-04 107.00 8.11 13.19
13-Sep-04 104.90 8.11 12.93
14-Sep-04 105.70 8.11 13.03
15-Sep-04 104.50 8.11 12.89
16-Sep-04 106.25 8.11 13.10
17-Sep-04 106.00 8.11 13.07
20-Sep-04 105.45 8.11 13.00
21-Sep-04 103.25 8.11 12.73
22-Sep-04 104.10 8.11 12.84
23-Sep-04 105.05 8.11 12.95
24-Sep-04 105.50 8.11 13.01
27-Sep-04 106.30 8.11 13.11
28-Sep-04 106.00 8.11 13.07
29-Sep-04 106.00 8.11 13.07
30-Sep-04 105.75 8.11 13.04
01-Oct-04 105.25 8.11 12.98
04-Oct-04 105.85 8.11 13.05
05-Oct-04 104.40 8.11 12.87
06-Oct-04 105.25 8.11 12.98
07-Oct-04 105.00 8.11 12.95
08-Oct-04 106.50 8.11 13.13
11-Oct-04 108.60 8.11 13.39
12-Oct-04 108.15 8.11 13.34
13-Oct-04 108.60 8.11 13.39
14-Oct-04 109.10 8.11 13.45
15-Oct-04 109.00 8.11 13.44
18-Oct-04 107.00 8.11 13.19
19-Oct-04 110.00 8.11 13.56
20-Oct-04 112.95 8.11 13.93
21-Oct-04 112.50 8.11 13.87
22-Oct-04 112.20 8.11 13.83
25-Oct-04 112.00 8.11 13.81
26-Oct-04 112.25 8.11 13.84
27-Oct-04 115.75 8.11 14.27
28-Oct-04 115.00 8.11 14.18
29-Oct-04 115.70 8.11 14.27
01-Nov-04 114.90 8.11 14.17
02-Nov-04 115.60 8.11 14.25
03-Nov-04 115.75 8.11 14.27
04-Nov-04 115.45 8.11 14.24
05-Nov-04 115.75 8.11 14.27
08-Nov-04 116.90 8.11 14.41
10-Nov-04 118.45 8.11 14.61
12-Nov-04 119.50 8.11 14.73
18-Nov-04 120.30 8.11 14.83
19-Nov-04 119.15 8.11 14.69
22-Nov-04 119.75 8.11 14.77
23-Nov-04 120.10 8.11 14.81
24-Nov-04 120.20 8.11 14.82
25-Nov-04 120.75 8.11 14.89
26-Nov-04 122.00 8.11 15.04
29-Nov-04 123.40 8.11 15.22
30-Nov-04 123.50 8.11 15.23
01-Dec-04 123.50 8.11 15.23
02-Dec-04 123.00 8.11 15.17
03-Dec-04 123.40 8.11 15.22
06-Dec-04 124.30 8.11 15.33
07-Dec-04 125.90 8.11 15.52
08-Dec-04 125.95 8.11 15.53
09-Dec-04 127.00 8.11 15.66
10-Dec-04 126.30 8.11 15.57
13-Dec-04 123.20 8.11 15.19
14-Dec-04 122.50 8.11 15.10
15-Dec-04 123.00 8.11 15.17
16-Dec-04 125.35 8.11 15.46
17-Dec-04 126.60 8.11 15.61
20-Dec-04 127.30 8.11 15.70
21-Dec-04 127.05 8.11 15.67
22-Dec-04 128.75 8.11 15.88
23-Dec-04 129.25 8.11 15.94
24-Dec-04 131.00 8.11 16.15
27-Dec-04 137.50 8.11 16.95
28-Dec-04 137.10 8.11 16.91
29-Dec-04 141.80 8.11 17.48
30-Dec-04 139.00 8.11 17.14
31-Dec-04 139.45 8.11 17.19
03-Jan-05 138.75 9.92 13.99
04-Jan-05 138.90 9.92 14.00
05-Jan-05 137.70 9.92 13.88
06-Jan-05 138.60 9.92 13.97
07-Jan-05 142.85 9.92 14.40
10-Jan-05 150.50 9.92 15.17
11-Jan-05 153.00 9.92 15.42
12-Jan-05 149.75 9.92 15.10
13-Jan-05 143.25 9.92 14.44
14-Jan-05 148.25 9.92 14.94
17-Jan-05 147.50 9.92 14.87
18-Jan-05 145.85 9.92 14.70
19-Jan-05 148.20 9.92 14.94
24-Jan-05 148.20 9.92 14.94
25-Jan-05 147.00 9.92 14.82
26-Jan-05 146.75 9.92 14.79
27-Jan-05 143.00 9.92 14.42
28-Jan-05 149.20 9.92 15.04
31-Jan-05 151.20 9.92 15.24
01-Feb-05 153.90 9.92 15.51
02-Feb-05 156.00 9.92 15.73
03-Feb-05 156.60 9.92 15.79
04-Feb-05 156.40 9.92 15.77
07-Feb-05 156.75 9.92 15.80
08-Feb-05 156.60 9.92 15.79
09-Feb-05 156.50 9.92 15.78
10-Feb-05 156.60 9.92 15.79
11-Feb-05 159.00 9.92 16.03
14-Feb-05 161.80 9.92 16.31
15-Feb-05 161.70 9.92 16.30
16-Feb-05 161.75 9.92 16.31
17-Feb-05 165.40 9.92 16.67
18-Feb-05 175.00 9.92 17.64
21-Feb-05 176.10 9.92 17.75
22-Feb-05 159.00 9.92 16.03
23-Feb-05 163.50 9.92 16.48
24-Feb-05 158.60 9.92 15.99
25-Feb-05 156.15 9.92 15.74
28-Feb-05 154.40 9.92 15.56
01-Mar-05 159.00 9.92 16.03
02-Mar-05 156.00 9.92 15.73
03-Mar-05 155.30 9.92 15.66
04-Mar-05 162.00 9.92 16.33
07-Mar-05 158.90 9.92 16.02
08-Mar-05 160.90 9.92 16.22
09-Mar-05 160.00 9.92 16.13
10-Mar-05 164.40 9.92 16.57
11-Mar-05 169.45 9.92 17.08
14-Mar-05 175.30 9.92 17.67
15-Mar-05 175.45 9.92 17.69
16-Mar-05 167.00 9.92 16.83
17-Mar-05 158.65 9.92 15.99
18-Mar-05 156.10 9.92 15.74
21-Mar-05 148.30 9.92 14.95
22-Mar-05 140.90 9.92 14.20
24-Mar-05 133.90 9.92 13.50
25-Mar-05 127.25 9.92 12.83
28-Mar-05 128.35 9.92 12.94
29-Mar-05 137.95 9.92 13.91
30-Mar-05 148.25 9.92 14.94
31-Mar-05 142.00 9.92 14.31
01-Apr-05 141.90 9.92 14.30
04-Apr-05 151.80 9.92 15.30
05-Apr-05 145.50 9.92 14.67
06-Apr-05 144.50 9.92 14.57
07-Apr-05 145.75 9.92 14.69
08-Apr-05 141.00 9.92 14.21
11-Apr-05 133.95 9.92 13.50
12-Apr-05 131.00 9.92 13.21
13-Apr-05 140.75 9.92 14.19
14-Apr-05 142.50 9.92 14.36
15-Apr-05 146.95 9.92 14.81
18-Apr-05 139.65 9.92 14.08
19-Apr-05 135.90 9.92 13.70
20-Apr-05 137.25 9.92 13.84
21-Apr-05 138.00 9.92 13.91
25-Apr-05 135.00 9.92 13.61
26-Apr-05 141.75 9.92 14.29
27-Apr-05 148.50 9.92 14.97
28-Apr-05 144.15 9.92 14.53
29-Apr-05 145.00 9.92 14.62
02-May-05 141.00 9.92 14.21
03-May-05 142.40 9.92 14.35
04-May-05 143.50 9.92 14.47
05-May-05 145.10 9.92 14.63
06-May-05 145.50 9.92 14.67
09-May-05 146.45 9.92 14.76
10-May-05 146.00 9.92 14.72
11-May-05 148.20 9.92 14.94
12-May-05 146.30 9.92 14.75
13-May-05 145.45 9.92 14.66
16-May-05 144.75 9.92 14.59
17-May-05 145.70 9.92 14.69
18-May-05 143.60 9.92 14.48
19-May-05 144.00 9.92 14.52
20-May-05 142.20 9.92 14.33
23-May-05 136.25 9.92 13.73
24-May-05 136.55 9.92 13.77
25-May-05 135.50 9.92 13.66
26-May-05 131.40 9.92 13.25
27-May-05 132.25 9.92 13.33
30-May-05 138.75 9.92 13.99
31-May-05 139.00 9.92 14.01
01-Jun-05 140.50 9.92 14.16
02-Jun-05 146.50 9.92 14.77
03-Jun-05 142.60 9.92 14.38
06-Jun-05 139.55 9.92 14.07
07-Jun-05 144.90 9.92 14.61
08-Jun-05 144.00 9.92 14.52
09-Jun-05 143.65 9.92 14.48
10-Jun-05 143.50 9.92 14.47
13-Jun-05 144.75 9.92 14.59
14-Jun-05 123.55 9.92 12.45
15-Jun-05 123.50 9.92 12.45
16-Jun-05 122.45 9.92 12.34
17-Jun-05 122.30 9.92 12.33
20-Jun-05 123.00 9.92 12.40
21-Jun-05 122.00 9.92 12.30
22-Jun-05 121.00 9.92 12.20
23-Jun-05 120.20 9.92 12.12
24-Jun-05 119.60 9.92 12.06
27-Jun-05 118.00 9.92 11.90
28-Jun-05 119.95 9.92 12.09
29-Jun-05 121.05 9.92 12.20
30-Jun-05 121.35 9.92 12.23
01-Jul-05 121.80 9.92 12.28
04-Jul-05 121.65 9.92 12.26
05-Jul-05 125.30 9.92 12.63
06-Jul-05 128.00 9.92 12.90
07-Jul-05 128.50 9.92 12.95
08-Jul-05 129.00 9.92 13.00
11-Jul-05 128.90 9.92 12.99
12-Jul-05 128.15 9.92 12.92
13-Jul-05 128.90 9.92 12.99
14-Jul-05 129.10 9.92 13.01
15-Jul-05 129.10 9.92 13.01
18-Jul-05 128.30 9.92 12.93
19-Jul-05 127.00 9.92 12.80
20-Jul-05 129.80 9.92 13.08
21-Jul-05 131.65 9.92 13.27
22-Jul-05 132.50 9.92 13.36
25-Jul-05 131.50 9.92 13.26
26-Jul-05 133.50 9.92 13.46
27-Jul-05 132.50 9.92 13.36
28-Jul-05 134.10 9.92 13.52
29-Jul-05 133.95 9.92 13.50
01-Aug-05 134.15 9.92 13.52
02-Aug-05 134.80 9.92 13.59
03-Aug-05 135.00 9.92 13.61
04-Aug-05 134.30 9.92 13.54
05-Aug-05 134.70 9.92 13.58
08-Aug-05 134.00 9.92 13.51
09-Aug-05 133.50 9.92 13.46
10-Aug-05 131.95 9.92 13.30
11-Aug-05 130.45 9.92 13.15
12-Aug-05 132.15 9.92 13.32
15-Aug-05 131.90 9.92 13.30
16-Aug-05 131.75 9.92 13.28
17-Aug-05 131.85 9.92 13.29
19-Aug-05 133.50 9.92 13.46
22-Aug-05 136.85 9.92 13.80
23-Aug-05 136.05 9.92 13.71
24-Aug-05 136.00 9.92 13.71
25-Aug-05 135.50 9.92 13.66
26-Aug-05 134.70 9.92 13.58
29-Aug-05 135.25 9.92 13.63
30-Aug-05 136.00 9.92 13.71
31-Aug-05 137.10 9.92 13.82
01-Sep-05 138.45 9.92 13.96
02-Sep-05 139.00 9.92 14.01
05-Sep-05 139.70 9.92 14.08
06-Sep-05 139.45 9.92 14.06
07-Sep-05 139.95 9.92 14.11
08-Sep-05 140.65 9.92 14.18
09-Sep-05 143.45 9.92 14.46
12-Sep-05 123.25 9.92 12.42
13-Sep-05 123.75 9.92 12.47
14-Sep-05 126.50 9.92 12.75
15-Sep-05 127.25 9.92 12.83
16-Sep-05 127.35 9.92 12.84
19-Sep-05 127.05 9.92 12.81
20-Sep-05 130.80 9.92 13.19
21-Sep-05 130.90 9.92 13.20
22-Sep-05 130.50 9.92 13.16
23-Sep-05 130.25 9.92 13.13
26-Sep-05 129.75 9.92 13.08
27-Sep-05 130.10 9.92 13.11
28-Sep-05 129.75 9.92 13.08
29-Sep-05 129.75 9.92 13.08
30-Sep-05 130.25 9.92 13.13
03-Oct-05 130.25 9.92 13.13
04-Oct-05 130.50 9.92 13.16
05-Oct-05 131.80 9.92 13.29
06-Oct-05 130.50 9.92 13.16
07-Oct-05 130.95 9.92 13.20
10-Oct-05 129.30 9.92 13.03
11-Oct-05 129.50 9.92 13.05
12-Oct-05 130.10 9.92 13.11
13-Oct-05 129.50 9.92 13.05
14-Oct-05 129.55 9.92 13.06
17-Oct-05 130.10 9.92 13.11
18-Oct-05 133.80 9.92 13.49
19-Oct-05 137.00 9.92 13.81
20-Oct-05 133.00 9.92 13.41
21-Oct-05 135.00 9.92 13.61
24-Oct-05 137.00 9.92 13.81
25-Oct-05 134.00 9.92 13.51
26-Oct-05 138.75 9.92 13.99
27-Oct-05 137.30 9.92 13.84
31-Oct-05 135.30 9.92 13.64
02-Nov-05 136.85 9.92 13.80
07-Nov-05 139.50 9.92 14.06
08-Nov-05 141.85 9.92 14.30
10-Nov-05 142.00 9.92 14.31
11-Nov-05 141.00 9.92 14.21
14-Nov-05 141.45 9.92 14.26
15-Nov-05 141.00 9.92 14.21
16-Nov-05 140.10 9.92 14.12
17-Nov-05 140.00 9.92 14.11
18-Nov-05 141.85 9.92 14.30
21-Nov-05 143.05 9.92 14.42
22-Nov-05 144.70 9.92 14.59
23-Nov-05 147.70 9.92 14.89
24-Nov-05 148.40 9.92 14.96
25-Nov-05 148.50 9.92 14.97
28-Nov-05 148.50 9.92 14.97
29-Nov-05 148.95 9.92 15.02
30-Nov-05 148.75 9.92 14.99
01-Dec-05 148.40 9.92 14.96
02-Dec-05 149.70 9.92 15.09
05-Dec-05 153.25 9.92 15.45
06-Dec-05 153.60 9.92 15.48
07-Dec-05 152.75 9.92 15.40
08-Dec-05 153.50 9.92 15.47
09-Dec-05 154.50 9.92 15.57
12-Dec-05 140.15 9.92 14.13
13-Dec-05 143.90 9.92 14.51
14-Dec-05 144.00 9.92 14.52
15-Dec-05 143.50 9.92 14.47
16-Dec-05 141.50 9.92 14.26
19-Dec-05 139.00 9.92 14.01
20-Dec-05 137.75 9.92 13.89
21-Dec-05 138.00 9.92 13.91
22-Dec-05 137.10 9.92 13.82
23-Dec-05 135.45 9.92 13.65
26-Dec-05 133.65 9.92 13.47
27-Dec-05 133.35 9.92 13.44
28-Dec-05 133.75 9.92 13.48
29-Dec-05 136.40 9.92 13.75
30-Dec-05 137.00 9.92 13.81
02-Jan-06 140.50 10.22 13.75
03-Jan-06 139.65 10.22 13.66
04-Jan-06 140.20 10.22 13.72
05-Jan-06 141.70 10.22 13.86
06-Jan-06 140.50 10.22 13.75
09-Jan-06 141.40 10.22 13.84
16-Jan-06 141.75 10.22 13.87
17-Jan-06 141.40 10.22 13.84
18-Jan-06 142.00 10.22 13.89
19-Jan-06 142.15 10.22 13.91
20-Jan-06 141.10 10.22 13.81
23-Jan-06 140.50 10.22 13.75
24-Jan-06 139.05 10.22 13.61
25-Jan-06 141.15 10.22 13.81
26-Jan-06 141.25 10.22 13.82
27-Jan-06 142.70 10.22 13.96
30-Jan-06 143.90 10.22 14.08
31-Jan-06 136.75 10.22 13.38
01-Feb-06 134.00 10.22 13.11
02-Feb-06 133.80 10.22 13.09
03-Feb-06 135.00 10.22 13.21
06-Feb-06 134.85 10.22 13.19
07-Feb-06 134.00 10.22 13.11
10-Feb-06 132.00 10.22 12.92
13-Feb-06 131.00 10.22 12.82
14-Feb-06 130.90 10.22 12.81
15-Feb-06 132.50 10.22 12.96
16-Feb-06 131.80 10.22 12.90
17-Feb-06 133.50 10.22 13.06
20-Feb-06 131.20 10.22 12.84
21-Feb-06 132.20 10.22 12.94
22-Feb-06 131.75 10.22 12.89
23-Feb-06 130.25 10.22 12.74
24-Feb-06 129.90 10.22 12.71
27-Feb-06 125.10 10.22 12.24
28-Feb-06 126.80 10.22 12.41
01-Mar-06 129.90 10.22 12.71
02-Mar-06 135.30 10.22 13.24
03-Mar-06 133.90 10.22 13.10
06-Mar-06 128.30 10.22 12.55
07-Mar-06 130.50 10.22 12.77
08-Mar-06 124.00 10.22 12.13
09-Mar-06 129.60 10.22 12.68
10-Mar-06 127.50 10.22 12.48
13-Mar-06 122.50 10.22 11.99
14-Mar-06 127.00 10.22 12.43
15-Mar-06 125.85 10.22 12.31
16-Mar-06 128.00 10.22 12.52
17-Mar-06 128.80 10.22 12.60
20-Mar-06 129.85 10.22 12.71
21-Mar-06 130.00 10.22 12.72
22-Mar-06 129.45 10.22 12.67
24-Mar-06 132.00 10.22 12.92
27-Mar-06 132.00 10.22 12.92
28-Mar-06 134.40 10.22 13.15
29-Mar-06 133.00 10.22 13.01
30-Mar-06 133.50 10.22 13.06
31-Mar-06 134.65 10.22 13.18
03-Apr-06 136.45 10.22 13.35
04-Apr-06 137.25 10.22 13.43
05-Apr-06 137.20 10.22 13.42
06-Apr-06 139.95 10.22 13.69
07-Apr-06 139.50 10.22 13.65
10-Apr-06 139.75 10.22 13.67
13-Apr-06 138.90 10.22 13.59
14-Apr-06 139.35 10.22 13.64
17-Apr-06 138.00 10.22 13.50
18-Apr-06 136.95 10.22 13.40
19-Apr-06 136.40 10.22 13.35
20-Apr-06 135.75 10.22 13.28
21-Apr-06 133.90 10.22 13.10
24-Apr-06 130.05 10.22 12.73
25-Apr-06 132.75 10.22 12.99
26-Apr-06 132.90 10.22 13.00
27-Apr-06 131.00 10.22 12.82
28-Apr-06 129.90 10.22 12.71
02-May-06 131.25 10.22 12.84
03-May-06 133.65 10.22 13.08
04-May-06 132.20 10.22 12.94
05-May-06 131.00 10.22 12.82
08-May-06 130.00 10.22 12.72
09-May-06 129.20 10.22 12.64
10-May-06 129.00 10.22 12.62
11-May-06 128.15 10.22 12.54
12-May-06 128.90 10.22 12.61
15-May-06 126.00 10.22 12.33
16-May-06 125.50 10.22 12.28
17-May-06 128.00 10.22 12.52
18-May-06 125.65 10.22 12.29
19-May-06 125.10 10.22 12.24
22-May-06 127.20 10.22 12.45
23-May-06 126.70 10.22 12.40
24-May-06 127.00 10.22 12.43
25-May-06 126.10 10.22 12.34
26-May-06 125.50 10.22 12.28
29-May-06 123.50 10.22 12.08
30-May-06 124.15 10.22 12.15
31-May-06 123.60 10.22 12.09
01-Jun-06 129.50 10.22 12.67
02-Jun-06 128.00 10.22 12.52
05-Jun-06 128.65 10.22 12.59
06-Jun-06 129.10 10.22 12.63
07-Jun-06 128.00 10.22 12.52
08-Jun-06 124.45 10.22 12.18
09-Jun-06 124.50 10.22 12.18
12-Jun-06 124.50 10.22 12.18
13-Jun-06 120.45 10.22 11.79
14-Jun-06 116.00 10.22 11.35
15-Jun-06 121.80 10.22 11.92
16-Jun-06 127.60 10.22 12.49
19-Jun-06 127.40 10.22 12.47
20-Jun-06 124.30 10.22 12.16
21-Jun-06 123.10 10.22 12.05
22-Jun-06 123.40 10.22 12.07
23-Jun-06 121.00 10.22 11.84
26-Jun-06 115.90 10.22 11.34
27-Jun-06 114.95 10.22 11.25
28-Jun-06 120.20 10.22 11.76
29-Jun-06 126.00 10.22 12.33
30-Jun-06 121.00 10.22 11.84
03-Jul-06 116.90 10.22 11.44
04-Jul-06 117.90 10.22 11.54
05-Jul-06 118.15 10.22 11.56
06-Jul-06 116.50 10.22 11.40
07-Jul-06 115.00 10.22 11.25
10-Jul-06 112.05 10.22 10.96
11-Jul-06 114.00 10.22 11.15
12-Jul-06 116.00 10.22 11.35
13-Jul-06 116.95 10.22 11.44
14-Jul-06 116.00 10.22 11.35
17-Jul-06 117.75 10.22 11.52
18-Jul-06 116.85 10.22 11.43
19-Jul-06 117.00 10.22 11.45
20-Jul-06 117.00 10.22 11.45
21-Jul-06 117.10 10.22 11.46
24-Jul-06 117.50 10.22 11.50
25-Jul-06 117.65 10.22 11.51
26-Jul-06 117.80 10.22 11.53
27-Jul-06 117.40 10.22 11.49
28-Jul-06 115.80 10.22 11.33
31-Jul-06 117.50 10.22 11.50
1-Aug-06 115.30 10.22 11.28
2-Aug-06 115.05 10.22 11.26
3-Aug-06 119.85 10.22 11.73
4-Aug-06 121.00 10.22 11.84
7-Aug-06 122.00 10.22 11.94
8-Aug-06 122.00 10.22 11.94
9-Aug-06 120.25 10.22 11.77
AVERAGE PER
9.08 6.15 8.22 13.79 14.49
PER BAND
CY00 CY01 CY02 CY03 CY04 CY05 CY06E
8 8x 42.9 51.9 49.8 51.0 64.9 79.4 75.2
10 10x 53.60 64.9 62.3 63.7 81.1 99.2 93.9
12 12x 64.32 77.9 74.8 76.4 97.3 119.0 112.7
14 14x 75.04 90.9 87.2 89.2 113.5 138.9 131.5
EPS (Rs) 5.36 6.49 6.23 6.37 8.11 9.92 9.39
PER Bands
8x 10x 12x 14x

300
250
211
200 186
152 155
Rs 150 139 132
114
100 91 87 89
75
50
0
CY00 CY01 CY02 CY03 CY04 CY05 CY06E CY07F CY08F CY09F CY10F
EPS
PER
2000 5.36
2001 6.49
2002 6.23
2003 6.37
CY05 CY06 2004 8.11
14.16 12.58 2005 9.92
CY07F CY08F CY09F CY10F

86.9 88.4 106.0 120.6
108.6 110.47 132.51 150.69
130.4 132.57 159.02 180.83
152.1 154.66 185.52 210.97
10.86 11.05 13.25 15.07
211
186
155
CY08F CY09F CY10F

CY05 CY06 CY07
Net profit befoe taxation 7,214 7,690 9,319
Adjustments
Depreciation 765 793 823

Amortization 105 105 -
Provision for slow moving 16 (16) (14)
Provision for gratuity 34 37 41
Provision for pension 31 33 36
Finance cost 319 475 517
Income on loans deposits (416) (364) (269)
Property plant written off 474 187 938
Gain on sale of property plant (17) (15) (8)
Exchange (gain)/loss (3) 23 320
Loss/(gain) on remeasuremnet 4 14 (33)
Dividend from FFBL (950) (832) (1,307)
Old liabilities written back (0) (10) -
361 431 1,044
changes in NWC
stores (443) (64) (220)
stock in trade (341) (392) 310
trade debts 748 (302) (761)
Loans (30) 22 11
Deposits (1) 1 (8)
Other 6 (847) (91)
trade and other payables 1,012 (3,085) 1,913
change in NWC 949 (4,668) 1,154
Changes in long term loans and advances 3 (12) (66)

Changes in long term deposits and prepayments 0 1 0
CF generated from operations 8,527 3,443 11,451
CF from operating activities
Cash generated from operations 8,527 3,443 11,451

Finance cost paid (312) (423) (466)
Income tax paid (1,507) (2,463) (2,479)
Payment to gratuity fund (36) (41) (45)
Payment to pension fund (32) (36) (35)
Net cash from operating activities 6,640 480 8,426
CF from investing activities

Fixed capital expenditure (787) (1,221) (1,610)
Proceeds from sale of property plant equipment 20 17 9
Interest recieved 390 388 274
Investments in Pakistan Maroc (188) (338) -
Decrease in other investments 1,226 (493) (23)
Dividend recieved from FFBL 950 832 1,307
Net cash generated from investing activities 1,611 (816) (44)
CF from financing activities

Long term financing- proceeds - - -
Repayments (2,226) (746) (1,978)
Long term loans- repayments (2) - -
Long term murabaha- repayments (42) - -
Increase/(decrease) in short term borrowings 2,401 2,026 (1,390)
Dividends paid (4,855) (3,764) (5,976)
Net cash used in financing activities (4,723) (2,484) (9,345)
Net increase in cash and cash equivalents 3,529 (2,820) (963)

Cash and cash equivalents at beginning 4,108 7,640 4,796
Effect of exchange rate changes 3 (23) (320)
Cash and cash equivalents at the end of year 7,640 4,796 3,514
ST investments
Cash and bank balanaces
CY08 CY09 CY10
13,428 12,765 14,503
875 909 947

- - -
4 8 (1)
44 48 53
40 43 47
495 539 593
(308) (369) (443)
533 553 674
(16) (16) (17)
378 454 545
3 4 4
(1,069) (1,901) (2,257)
(19) (24) (40)
961 248 106
19 6 (12)
803 (240) (8)
631 (186) (159)
(49) (14) (26)
1 (5) (6)
(32) (479) (383)
(1,097) 557 438
275 (361) (155)
(5) (23) (31)

0 (0) (0)
14,659 12,629 14,423
14,659 12,629 14,423

(601) (544) (582)
(2,448) (2,609) (3,127)
(43) (44) (43)
(36) (36) (36)
11,532 9,397 10,635
(1,202) (1,344) (1,385)

19 19 20
274 364 426
- - -
(646) (23) (22)
1,069 1,901 2,257
(485) 917 1,295
- - -
(103) - -
- - -
- - -
2,092 523 576
(7,773) (8,571) (9,814)
(5,784) (8,048) (9,238)
5,263 2,266 2,692

3,514 8,398 10,210
(378) (454) (545)
8,398 10,210 12,357

FY02 FY03 FY04 FY05
CAPACITY 5,500,000 5,785,000
FERTLIZER PRODUCTION
UREA 4,259,829 4,407,462 4,434,834 4,610,672
DAP 66,556 - 267,919 408,381
OTHERS 993,293 861,590 1,506,500 1,788,595
TOTAL PRODUCTION 5,186,566 5,269,052 5,673,415 5,990,886
capacity utilization 103% 104%
IMPORTS 1,012,808 1,222,985 1,219,280 1,351,670
OFFTAKE
UREA 4,185,434 4,262,058 4,636,469 5,119,788
DAP 1,102,721 1,098,113 1,067,732 1,377,282
OTHERS 890,596 1,061,794 1,146,225 1,190,518
TOTAL OFFTAKE 6,178,751 6,421,965 6,850,426 7,687,588
% GROWTH IN OFFTAKE 4% 7% 12%

% increase in imports 21% 0% 11%
PRICE
UREA 411 416.7 425.8 472.5
DAP 718 764.7 913.3 1000.8
% Change in price UREA 1% 1% 2% 8%
% change in price DAP 6% 16% 9%
CREDIT DISBURSEMNETS( mn Rs) 52586.3 58918.7 73445.8 108732.9
CROP SITUATION( 000 TONS)
COTTON 10613 10211 10048 14618
% CHANGE (1.1) -3.8 -1.6 45.5
WHEAT 18,226 19183 19500 21109
% CHANGE -4.2 5.2 1.6 8.2
SUGARCANE 48042 52056 53419 45316
% CHANGE 10.2 8.3 2.6 (15.2)
AGRICULTURAL GROWTH 0% 0.0 0.0 0.1
Increase in agri growth
WATER AVAILIBILIITY(MN ACRE FEET) 73 88 97 82
ECONOMY
GDP GROWTH % 3.1 5.1 6.4 8.4
PER CAPITA INCOME $ 503 582 652 736
INFLATION 3.5 3.1 4.6 9.3
% increase in gas prices 5.0% 7.5% 10.0% 12.5%
CORELATION
GDP AND OFFTAKE 0.97
GDP AND AGRI GROWT 0.9
credit disbrsmnt and agri growth 0.87
crdit and fertlizr offatke 1
agri growth n offtake 0.88
urea price and infllation 0.99
gas prices and retail prices 0.89
MARKET SHARES % NFML DCL ECPL FFC n FFBL

UREA 9.80 8.80 18.80 62.60
DAP 2.00 12.40 42.70
CAN 100.00
NPK 100.00
GAS CONSUMPTION MMCFT 2001-02 2002-03 2003-04
PAK ARAB FEED NA 13587 15442

FUEL NA 4379 5436
DAWOOD FEED NA 10888 10868
FUEL NA 3316 3190
PAK AMERICAN FEED NA 6865% 7,172
FUEL NA 1,859 5,156
H PHOSPATE FEED NA 51296 59
FUEL NA 6985 12
FFBL FEED NA 15822 17976
FUEL NA 4556 4609
ECPL FEED NA 26953 26770
FUEL NA 7165 6684
FFC MM FEED NA 21451 23459
FUEL NA 7100 7200
FFC1 &2 FEED NA 43000 43000
FUEL NA 9000 9000
TOTAL FEED NA 140973 145436
TOTAL FUEL NA 39638 43530
GRAND TOTAL NA 180611 188966
GAS PRICES Rs/MMBTU
PAK AMERICAN FEED 36.77 36.77

FFBQL FEED 36.77 36.77
PAK ARAB/DHL FEED 67.26 73.99
PAK CHINA FEED 71.38 78.52
PAK ARAB/DHL FUEL 172.26 182.09
FFC ENGRO FEED 66.31 72.94
PAK SAUDI FUEL 172.26 182.09
Conversion factor 913.24 913.24
AGRI CREDIT ( MILLION Rs) 52586 58918 73445
CROPPED AREA ( MN HECTARS) 22.12 21.85 22.94

WATER AVALIABLILTY ( MN HCT FT) 73.1 87.8 97.4
NUTRIENT OFFTAKE 2001-02 2002-03 2003-04 2004-05

NUTRIENT OFFTAKE 2,285,000 2,349,000 2,527,000 2,796,000
P 625,000 650,000 676,000 865,000
K 19,000 20,000 22,000 33,000
TOTAL 2,929,000 3,019,000 3,225,000 3,694,000
% INCREASE 3% 6% 13%
urea offtake 2001 2002 2003 2004

industry 4,185,434 4,262,058 4,636,469
FFC 2,102,000 2,376,000
market share 45% 46%
sales 1,832,000 2,110,075 2,376,000

production 2,106,600 2,106,600 2,174,831
sales as a % of production 87% 100% 109%
growth rate assumption 3.9% 6.7%
TOTAL FFC CONSUMPTION

82693
82659
80551
FY06 FY07 FY08 FY09 FY10
5,845,000 6,045,000 7,595,000 7,595,000 7,595,000
Err:522 Err:522 Err:522 Err:522 Err:522

Err:522 Err:522 Err:522 Err:522 Err:522
3,092,550 Err:522 Err:522 Err:522 Err:522
5,272,200 5,614,893 6,007,936 6,428,491 6,878,485

1,449,800 1,536,788 1,628,995 1,726,735 1,830,339
1,231,000 1,304,860 1,383,152 1,466,141 1,554,109
8,148,843 8,637,774 9,156,040 9,732,871 10,365,507
6% 6% 6.5% 6.5% 6.5%

129% 0% 0% 44% Err:522
512 563 620 681 750

1104 1,214 1,336 1,469 1,616
10% 10% 10% 10% 10%
9% 10% 10% 10% 10%
130000
0.0 4% 4.5 4.8 5.5
101
7 6.5 6.8 6.8 7.7
8.5 8.0 7.5 7.0 7.0

15.0% 15% 15% 15% 15%
PVT
42.90
2004-05
14178 1,077,784,588
4954 943,565,267
10049 763,905,863
3314 631,202,118
8119 272,634,679
2141 407,786,281
59 4,485,068
8 1,523,723
21173 710,985,842
4547 866,045,876
27453 2,057,340,844
6695 1,275,165,414
22893 1,715,612,280
7400 1,409,443,475
43000 3,222,440,399
9400 1,790,374,143
149998 17,150,295,858 36,246,314,998
40307 Total gas subsidy 19,096,019,139
190304
36.77
36.77
83.24
83.24 0 57
0.05 59.85
82.06 0.08 64.34
208.56 0.1 70.77
913.24 0.13 79.62
108732 0.15 91.56
FY06 E 0.61
22.94
82.2 101.3
2005-06
2,880,000
925,000
35,000
3,840,000
4%
2005 2006 2007 2008 2009 2010

5,119,788 5,272,200 5,614,893 6,007,936 6,428,491 6,878,485
2,555,000 2,583,378 2,639,000 2,703,571 2,571,396 2,751,394
48% 49% 47% 45% 40% 40%
2,555,000 2,627,702 2,720,334 2,835,827 2,921,683 3,011,630

2,303,000 2,295,883 2,320,000 2,377,792 2,379,103 2,382,843
111% 114% 117% 119% 123% 126%
12.2% 6.0% 6.0% 6.5% 6.5% 6.5%
TOTAL FEED TOTAL FUEL

65893 16800 2004-05
66459 16200 2003-04
64451 16100 2002-03
3,100,093 459,111
1,546,275 233,231
720,554
537,202 501,339 519,943 528,108 554,390
123,801 311,134 402,215 218,709 257,185
658,380 608,117 744,739 790,627 904,265

ABN,MCB,NBP ABN HBL1 HBL2
6 months t bill 8% 1%
Rate 5% 5% 5%
No of installmnets 1 5 4
Outstanding 275,000,000 468,750,000 125,000,000
Installment
Date Balance Installment principal

ABN May 29 2007 275,000,000 - (13,187,625)
MCB MAY 29 2006 300,000,000 314,386,500 314,386,500

NOV 20 2006 (14,386,500) 314,386,500 314,386,500
MAY 29 2007 (328,773,000) 314,386,500 314,386,500
943,159,500
NBP MAY 29 2006 500,000,000 500,000,000 500,000,000
NOV 20 2006 - 500,000,000 500,000,000
MAY 29 2007 (500,000,000) 500,000,000 500,000,000
1,500,000,000
HBLI MAY 29 2006 468,750,000 107,658,114 85,179,208
NOV 20 2006 383,570,792 107,658,114 89,263,977
MAY 29 2007 294,306,815 107,658,114 93,544,631
NOV 29 2007 200,762,184 107,658,114 98,030,564
MAY 29 2008 102,731,620 107,658,114 102,731,620
468,750,000
HBL2 MAY 29 2006 125,000,000 35,084,174 29,089,799
NOV 20 2006 95,910,201 35,084,174 30,484,800
MAY 29 2007 65,425,401 35,084,174 31,946,699
NOV 29 2007 33,478,703 35,084,174 33,478,703
125,000,000
UBLI MAY 29 2006 125,000,000 35,084,174 29,089,799
NOV 20 2006 95,910,201 35,084,174 30,484,800
MAY 29 2007 65,425,401 35,084,174 31,946,699
NOV 29 2007 33,478,703 35,084,174 33,478,703
125,000,000
UBL2 MAY 29 2006 100,000,000 104,795,500 100,000,000
UBL3 NOV 02 2006 500,000,000 517,500,000 500,000,000
TFCs MAY 29 2006 432,986,000 121,527,648 100,763,805
NOV 20 2006 332,222,195 121,527,648 105,595,933
MAY 29 2007 226,626,262 121,527,648 110,659,786
NOV 29 2007 115,966,476 121,527,648 115,966,476
432,986,000
MURABAHA MAY 31 2006 41,667,000 $42,604,508 $41,667,000
SHORT TERM BORR IMPORT CREDIT RUNNING FIN
outstanding balance 500,000,000 1,544,963,000 460,000,000
RATE 8.76% 5.55% 9.87%
INSTALLMENTS
Date Balance Installment principal
SHORT TERM LOAN NOV 29 2006 500,000,000 543,800,000 500,000,000
IMPORT CREDIT NOV 29 2006 1,544,963,000 1,630,708,447 1,544,963,000
RUNING FINANCE NOV 29 2006 460,000,000 505,402,000 460,000,000
CY00 CY01 CY02 CY03

interest on long term loans 201,586 129,770 579,535 426,163
mark up on short term 140,646 162,572 77,674 128,876
exchange loss (23,286) (19,204) 8,913 (37,171)
bank charges 802 1,314 1,837 2,970
Provision against ST investments 13,000 - - -
Interest on workers' profir participation fund 376 819 254 -
Unrealized gain on remeasurement of LT loans - -
total financial charges 333 275 668 521
CY00 CY01 CY02 CY03

REMAINING BALANCE
long term loan 1,280 727 6,621 6,047
% Of current portion
Current portion of long term 536 503 918 1,532
short term loan 1,650 800 1,355 600
import credit - - 1,237 2,372
running finance - - 797 -
Long term murabaha
current portion of murabaha
cost of debt 8%
44%
25%
8%
UBL1 UBL2 UBL3 TFCs MURABAHA
5% 5% 4% 5% 2%
4 1 1 4 1
125,000,000 100,000,000 500,000,000 432,986,000 41,667,000
Interest Int rate balance amt

13,187,625 4.80% 288187625
- 0.00% (14,386,500)
- 0.00% (328,773,000)
- 0.00% (643,159,500)
-
- 0.00% -
- 0.00% (500,000,000)
- 0.00% ###
22,478,906 4.80% 383,570,792

18,394,137 4.80% 294,306,815
14,113,483 4.80% 200,762,184
9,627,551 4.80% 102,731,620
4,926,495 4.80% -
5,994,375 4.80% 95,910,201

4,599,374 4.80% 65,425,401
3,137,475 4.80% 33,478,703
1,605,471 4.80% (0)
5,994,375 4.80% 95,910,201

4,599,374 4.80% 65,425,401
3,137,475 4.80% 33,478,703
1,605,471 4.80% (0)
4,795,500 4.8% -
17,500,000 3.5% -
20,763,844 4.8% 332,222,195
15,931,715 4.8% 226,626,262
10,867,862 4.8% 115,966,476
5,561,172 4.8% (0)
937,508 2.25% -
Interest Int rate balance amt
43,800,000 8.76% -
85,745,447 5.55% -
45,402,000 9.87% -

290,061 281,655 217,017,000 49,655,961 4,926,495 - -
54,951 37,357 258,212,000 467,065,506 490,418,781 539,460,659 593,406,725
24,461 4,891 39,556,000 319,909,453 383,891,344 460,669,613 552,803,535
3,107 2,096 2,580,000 2,631,600 2,684,232 2,737,917 2,792,675
- -
369 -
- -
373 326 517 839 882 1,003 1,149
5,013 2,827 2,081 103 - - -

65% 35% 35% 35% 35% 111384%
2,186 1,846 887 36 - - -
100 500 904 950 1,045 1,149 1,264
- 1,545 1,622 1,703 1,788 1,878 1,972
- 460 832 874 961 1,057 1,163
125
83 42
2,185.83
41.67
2,227.50
2,225.76

FFC LATEST UPDATED Modified April

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

FFC LATEST UPDATED Modified April

Hochgeladen von

Copyright:

Verfügbare Formate

EPS 10.31 12.49 11.

Rs mn CY00 CY01 CY02

Summary FFC and PSFL

Purchased Fertilizer Sales

Total fertilizer sales (tons) 2,153,977 2,450,376 2,120,672

gross fertilizer revenue (PRsm) 10,677,045,000 16,427,881,482 19,527,260,000

commission 74,884,000 79,047,000 104,447,000

Urea sales 1,832,000 2,110,075 1,832,000

Growth Rate assumption 15% -13%

Purchased fertilizer Import Tons

Ending inventory manufactured urea (Tons)

Purchased fertilizer margin

Purchased fertilizer Sales 321,977 340,301 288,672

GST RATE ASSUMPTION 11.60% 11.60% 11.60%

Growth in aveerage prices purchased fertilizer 0.26 12% 2%

imported urea - 34,035 -

purchased fertilizer sales 321,977 340,301 288,672

International Urea price per ton

Purchasd fertilizer cost/ton

Total purchased fertilizer cost

Growth in average prices

Urea - domestic prices (PRs/bag)

January 327 385 388

W. average price for the year 336 389 412

Ex factory price per bag 326 379 402

purschased fertilizer prices

Avg price for the year (MMBTU) 60.21

Avg price for the year (MMBTU)

1 MMBTU into MCF 0 1 MMBTU 0

Gas allocation MMCF

Gas Charges ( Rs)

Yearly adjustment (July)

First adjustment (Feb)

Cost of Good Sold

Cost of goods manufactured 5,108 5,135 6,929

Add: Opening stock of manufactured urea 103 8 245

Less: Closing stock of manufactured urea (8) (177) (365)

Cost of sales - own manufactured urea 5,203 4,966 6,809

Opening stock of purchased fertilizers - 14 224

Less: Closing stock of purchased fertilizers 14 224 224

COST OF GOOD SOLD 5,575 6,363 10,109

Depreciation for the year

Property, plant and equipment sold

(Loss)/gain on remeasuremnt of investments -

from financial assets 1,062 1,033 749

Other income assumptions

Income from financial assets

Travel and conveyance

short term loans

Effctive Tax Rate 34% 34% 34%

General Reserve 6,200 7,200 8,000

Trade and other Payables as a % of sales

Interest and Mark-up

Provision for taxation P & L as a % of tax P & L 50.0% 33.0% 45.0%

Certificate of investments as % of sales ( COI) 0.5% 0.3% 0.4%

Current portion of LTI as % of LOI 4.4% 5.4% 4.0%

deposits growth 1% 20% 1001%

stores & spares as a % of sales 26% 10.3% 9.6%

Stores, Spares and Loose Tools

Stores, Spares and Loose Tools

Loose tools as a % of total 0% 0% 0%

Other recievables 939 961 986

Provision for doubtful debts 2 2 1