Sie sind auf Seite 1von 350

D.G. Khan Cement Company Ltd.

2002 2003 2004


EPS 1.84 2.38 3.91
Year end June 30

Economy

GDP at current factor cost (Rs mn) 3,745,118 3,922,307 4,215,582


Real GDP growth Rate 3.10% 4.73% 7.48%
GDP (mp) PKR bn 4,402 4,823 5,533
GDP (mp) growth Rate 10% 15%

PSDP allocations (Rs bn) PKR bn 126.25 129.20 160.99


PSDP Growth 41% 2% 25%
PSDP allocationsas percentage of GDP(mp) 2.87% 2.68% 2.91%

Population 146 149 150


Population growth rate 2.1% 1.0%
Percapita income 30,157 32,362 36,769
Percapita income (real gdp) 25,659 26,319 28,016

Multiple regression
Local 10,979,816 12544822

Exports 1,565,170 1,118,293

Total cement consumption - 12,544,986 13,663,115

Industry Data

Production capacity (Rated) 16,100,550 16,321,050 17,278,550


1% 6%
Average production capacity 16,100,550 16,321,050 17,278,550
Cement dispatches 9,939,531 11,410,138 13,663,115
15% 20%
Capacity Utilization 62% 70% 79%

Local dispatches 9,832,912 10,979,816 12,544,822


11.66% 14.25%
Export dispatches 106,620 430,322 1,118,293
303.60% 159.87%
9,939,531 11,410,138 13,663,115
Capacity utilization
Total sales 62% 70% 79%
Local sales 61% 67% 73%
Export sales 1% 3% 6%

Company Data

Rated capacity
No. of days
Clinker per day (old plant)
Clinker per day (new plant)
Clinker 1
Clinker 2
Clinker Total Mtons 1,650,000 1,650,000 1,650,000
Cement Total Mtons 1,732,500 1,732,500 1,732,500

Clinker to cement conversion factor 1.05 1.05 1.05

Average capacity
Clinker Mtons 1,650,000 1,650,000 1,650,000
Cement Mtons 1,732,500 1,732,500 1,732,500
Actual production
Clinker 1
Clinker 2
Cement 2
Cement 1
Total Mtons 1,120,246 1,396,246 1,478,071
Total Mtons 1,119,704 1,436,263 1,482,362

Capacity utilization Plant 1 65% 83% 86%


Capacity utilization Plant 2

Sales to production ratio


Clinker 0% 0% 0%
Cement 98% 100% 100%
Cement
Sales/dispatches
Clinker Mtons - - -
Cement Mtons 1,098,425 1,433,551 1,487,976
Mtons 1,098,425 1,433,551 1,487,976

Capacity utilization by total sales 63% 83% 86%

Composition of sales
Local sales Mtons 1,091,563 1,392,065 1,316,632
Export sales Mtons 6,862 41,486 171,345
1,098,425 1,433,551 1,487,977
Composition of sales
Local sales % 99% 97% 88%
Export sales % 1% 3% 12%

Market share in sales


Total 11% 13% 11%
Local 11% 13% 10%
Exports 6% 10% 15%

Market share in capacity

Total 11% 11% 10%


0.97 0.84 0.96

0.97 0.84 0.92


Million to Unit convertor 1,000,000 1,000,000 1,000,000

Gross price per ton


Local PKR 4,113 3,651 4,096
Export PKR 1,809 1,627 1,781

Net revenue per ton (Total) PKR 2,475 2,087 2,609


-16% 25%

Excise duty per ton 1,000 985 752

Sales tax per ton 592 523 582

Sales tax (%) 15% 15% 15%

Commission to stockists per ton 43 42 44

Commission % of retention price 1.7% 1.9% 1.6%


Retention price per ton (Local) 2,577 2,190 2,809

Retention price per bag 129 109 140


-15% 28%

Retail Price PKR 228 205 227


Dealer's Margin PKR 20 20 20
Gross price PKR 208 185 207
Commission to stockist PKR 2 2 2
Ex-Factory price PKR 206 183 205
Sales tax PKR 27 24 27
Excise duty PKR 50 49 38
Retention price PKR 129 109 140

Cement export price per ton (USD) 29.49 27.83 30.96

Export price per ton (% chg) -6% 11%

Exchange rate Rupee-US$ 61.35 58.47 57.54


Exchange rate growth (CAGR 3 years) 1%

Paid up capital 152 203 168

Cost of goods sold

COGS per ton Rs 1,773 1,614 1,678


-9% 4%

Raw and packing material consumed per ton 219 221 222

Raw and packing material consumed per ton (% chg) 1% 0%

Salaries, wages and other benefits per employee 203,603 252,975 266,753

Salaries, wages and other benefits per employee (% chg) 24% 5%

No. of employees 605 604 607


-0.2% 0.5%
Employees per ton capacity 0.0 0.0 0.0

Employees per ton capacity (% chg) -0.2% 0.5%

Electricity per ton 114 141 146

Electricity per ton (% chg) 24% 4%

Furnace oil/coal per ton 868 705 755

Furnace oil/coal per ton (% chg) -19% 7%

Stores and spares consumed per ton 167 156 228

Stores and spares consumed per ton (% chg) -7% 46%

Repair and maintenance per ton 13 6 6

Repair and maintenance per ton (% chg) -56% 9%

Insurance per ton of capacity 18 27 24


Insurance per ton of capacity (% chg) 52% -11%

Royalty per ton 21 20 20


-4% 2%
Royalty per ton (% chg)

Excise duty (% chg) 26% 2%

Vehicle running (% chg) 12% 4%

Postage, telephone and telegram (% chg) -70% 119%

Printing and stationary (% chg) -70% 119%

Legal and professional charges (% chg) -69% -33%

Sales tax on electricity generated (% chg) #DIV/0! #DIV/0!

Receivables written off (% chg) -100% #DIV/0!

Estate development (% chg) 12% 2%

Rent, rates and taxes (% chg) 11% 121%

Freight charges (% chg) -42% 118%

Freight charges per ton of sales 3.31 1.46 3.07

Freight charges per ton of sales (% chg) -56% 110%

Other expenses (% chg) 106% -13%

Administration and general expenses

Administration and general expenses per ton Rs 37 40 46

Salaries, wages and other benefits (per employee) 30,154 38,732 45,044
Salaries, wages and other benefits (per employee) (% chg) 28% 16%

Electricity (per ton) 0 0 2


Electricity (% chg) #DIV/0! #DIV/0!

Repair and maintenance (per ton) 0.50 0.68 0.98


Repair and maintenance (% chg) 36% 44%

Insurance (% chg) 10% 176%

Vehicle running 27% 26%

Postage, telephone and telegram 25% 32%

Printing and stationery 62% -37%

Legal and professional charges 47% -21%

Travelling and conveyance 26% -46%

Rent, rates and taxes 375% -56%

Auditors' remuneration 18% 11%

Entertainment 85% -6%

School expenses 42% -1%


Fee and subscription 666% -67%

Other expenses 93% -79%

Selling and distribution expenses

Selling and distribution expenses per ton Rs 21 15 26

Salaries, wages and other benefits (per employee) 19,552 22,402 24,079
Salaries, wages and other benefits (per employee) (% chg) 15% 7%

Electricity (per ton) 0.38 0.27 0.26


Electricity (% chg) -29% -4%

Repair and maintenance (% chg) -9% 33%

Repair and maintenance per ton 0.03 0.02 0.03

Insurance 26% 10%

Vehicle running -10% 1%

Postage, telephone and telegram -13% -14%

Printing and stationery 5% -11%

Rent, rates and taxes 7% -3%

Travelling and conveyance -50% 124%

Entertainment -59% 94%

Advertisement and sales promotion -26% 20%

Freight charges #DIV/0! 169550%

Freight charges per ton of sales - 0 9

Freight charges per ton of sale (% chg) #DIV/0! 163345%

Other expenses -39% 54%

WPPF % of operating profit 2% 3% 5%

Stores per ton Rs 224 271 399

Spares per ton Rs 252 192 232

Loose tools -19% -2%

CURENT ASSETS

Stores, spares and loose tools (% of COGS) 28% 29% 38%

Stock-in-trade (% of COGS) 7% 8% 12%

Trade debts (% of Sales) 1% 1% 1%

Short term investments

Advance, deposits, prepayments and other receivables (% of COGS) 7% 6% 5%


Creditors, accrued and other liabiliies (% of COGS) 28% 19% 18%

No. of shares outstanding 152 203 203

Trade debts (% of sales) 1% 1% 1%

Dividend income from Associated companies


Associated companies
Shares held
Nishat Mills Limited
Nishat (Chunian) Limited
MCB Bank Limited
Adamjee Insurance

Dividend per share


Nishat Mills Limited
Nishat (Chunian) Limited
MCB Bank Limited
Adamjee Insurance

Total dividend
Nishat Mills Limited
Nishat (Chunian) Limited
MCB Bank Limited
Adamjee Insurance

Total dividend from associated companies

Advances, deposits, prepayments and other receivables


% of sales 3% 2% 2%
% of COGS 7% 6% 5%

Provision for taxation


For the year
Current 5% 5% 3%
Deferred 0% 23% 27%

Prior year
Current 0% 1% 1%
Deferred 0% -65% -1%

Effective tax rate 5% -36% 29%

Retirement and other benefits per employee 5% 6% 6%


% change 18% 12%

General Reserve % of Net Profit

Cash and bank balances (% of sales) 3% 2% 2%

Advances, deposits, prepayments and other receivables (% of sales)


Current portion of long term loans to employees 0% 0% 0%
Advances considered good 0% 0% 0%
- to employees 0% 0% 0%
- to suppliers 0% 0% 0%
- to contractors 0% 0% 0%

Due from associated undertakings 1% 1% 0%


Mark-up receivable from related pary 0% 0% 0%
Profit receivable on bank deposits 0% 0% 0%
Prepayments 0% 0% 0%
Letters of credit - margins, deposits, opening charges, etc. 0% 0% 0%
Claims recoverable from government 0% 0% 0%
- Income tax 2% 2% 1%
- Sales tax 1% 1% 1%
- Excise duty 0% 0% 0%
- Export rebate receivable 0% 0% 0%

Dividend receivable 0% 0% 0%
Security deposit 0% 0% 0%
Other receivables 1% 0% 0%

Finance under markup arrangement 173 419 1,361

% of sales PKR 6% 14% 35%


% of sales tons 0% 0% 0%

Interest and markup on finances under markup arrangements 48% 5% 1%

General reserves as percentage of profit 307% -60% -37%


2005 2006 1Q-FY07 2QFY07 3QFY07 4QFY07 2007
9.12 13.15 1.91 1.46 1.18 1.79 6.40

4,577,061 4,879,496 5,196,663


8.57% 6.61% 6.50%
6,548 7,500 8324.92
18% 15% 11%

227.72 326.70 415.00


41% 43% 27%
3.48% 4.36% 5%

154 157 159


2.3% 1.8% 1.4%
42,528 47,854 52,384
29,729 31,134 32,700

14,788,130 16,907,139 20,450,530


21%
1,565,170 1,505,159 2,326,306
55%
16,353,300 18,412,298 22,776,836
24%

17,908,550 20,954,912 39,000,000


4% 17% 86%
17,908,550 20,954,912 32,333,333
16,352,361 18,412,298 22,776,836
20% 13% 24%
91% 88% 58%

14,787,871 16,907,139 19,156,121


17.88% 14.33% 13.30%
1,564,490 1,505,159 3,102,674
39.90% -3.79% 106.14%
16,352,361 18,412,298 22,258,795

91% 88% 70%


83% 81% 59%
9% 7% 10%

300
6,700
7,000
2,010,000
2,100,000
1,675,000 2,010,000 4,110,000
1,758,750 2,110,500 4,315,500

1.05 1.05 1.06 1.00 1.10 1.05 1.05

1,675,000 2,010,000 2,325,000


1,758,750 2,110,500 2,441,250
2,331,874

1,590,808 2,193,687 531,913 607,546 554,636 673,567 2,367,662


1,812,333 2,125,585 563,651 607,563 609,019 708,985
252%

103% 101% 100%


60%

0% 4% 1%
100% 99% 106%

- 80,000 -
1,812,546 2,098,840 565,188 592,080 618,196 719,369 2,502,206 953,837
1,812,546 2,178,840 565,188 592,080 618,196 719,369 2,448,467 -

103% 103% 100%

1,522,341 1,932,599 520,758 568,502 586,616 665,424 2,348,773 862,991


290,205 166,241 44,430 23,578 31,580 53,945 153,433 90,846
1,812,546 2,098,840 565,188 592,080 618,196 719,369 2,502,206 953,837

84% 89% 94% 90%


16% 8% 6% 10%

11% 12% 11%


10% 11% 11%
19% 11% 5%

10% 10% 11%


0.95 0.88 0.92

0.89 0.85 0.85


1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000

4,421 5,354 4,000 4,440 3,800


2,210 3,651 3,172 3,549 3,538

2,913 3,651 2,622


12% 25% -28%

750 750 750 750 750

577 698 510 573

15% 15% 15% 15% 15%

48 73 44 50

1.5% 1.9% 1.6%


3,095 3,906 2,650 3,067

155 195 133 153


10% 26% -21%
-0.21

243 291 220 242 210


20 20 20 20 20
223 271 200 222 190
2 4 2 2 2
221 268 198 220 188
29 35 28 29 24
38 38 38 38 38
155 195 133 153 126

37.24 60.35 52.00 58.00 58.00

20% 62% -4%

59.35 60.5 61 61.2 61.0

184 184 184 254 254 254

1,838 1,832 1,774


9% 0% -3%

206 213 232 235 249 255 217

-7% 3% 9% 1% 6% 2% 2%

279,570 345,584 384,593

5% 24% 11%

665 668 685


9.6% 0.5% 2.6%
0.0 0.0 0.0

7.9% -16.3% -11.3%

178 216 81 405 240 238 238

22% 21% -62% 399% -41% -1% 10%

824 971 943 703 741 689 1,008

9% 18% -3% -25% 5% -7% 4%

197 178 162 136 147 167 169

-13% -10% -9% -16% 8% 14% -5%

6 8 12 5 8 11 8

-15% 50% 40% -53% 49% 43% -3%

13 10 9
-45% -28% -8%

17 20 19 21 17 17 20
-14% 15% -7% 10% -15% -5% 0%

77% 62% -71% 12% -81% 268% 20%

12% 22% -78% 18% -21% 77% 12%

33% -3% -88% 112% 7% 25% 15%

33% -3% -88% 112% 7% 25% 15%

8% 82% -77% -63% -55% 254% -3%

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

24% -3% 9%

-50% 29% -10%

-9% 45% 18%

2.28 2.75 1.07 1.12 1.41 1.75 3

-26% 21% -61% 5% 26% 24% 12%

-27% 63% 8%

42 56 0 0 0 0 59

46,701 61,377 73,630


4% 31% 20%

1 1 0 0 0 0 1
-33% -16% -24%

0.69 0.55 - - - - 0.59


-30% -20% 8%

56% -3% 40%

53% 49% 39%

-19% 93% 33%

52% 160% 30%

-43% 368% 20%

-2% 107% 21%

99% 633% 50%

-5% 1301% 50%

4% 222% 76%

4% -100% -14%
98% 62% 31%

435% 263% 15%

34 16 16

26,277 35,928 41,317


9% 37% 15%

0.19 0.18 0.18


-26% -4% -16%

203% -83% 36%

0.07 0.01 0.02

357% -86% 94%

6% 23% 5%

-9% 17% -5%

42% 10% 11%

98% 2% 26%

-27% 91% 20%

11% -100% -14%

-13% 4% -4%

130% -100% 15%

17 - 0.00

89% -100% 50%

34% -17% 8%

5% 5% 4%

341 204 288

228 187 218

2% 2% -4%

31% 21% 29%

3% 6% 7%

1% 1% 1%

4% 4% 5%
35% 44% 29%

184 184 254 254 254 254 254

1% 1% 1%

16,619,757 16,791,551
6,917,421 7,068,620
6,917,421 46,662,239
1,104,363 1,104,363

2
2
7
3

34
14
303
3

354

1% 2% 2%
4% 4% 5%

2% 1% 30%
22% 30% 5%

0% -1% 0%
-3% 0% -1%

21% 30% 6%

7% 4% 5%
9% -42% 38%

2% 1% 2%

0% 0% 0%
0% 0% 0%
0% 0% 0%
0% 0% 0%
0% 0% 0%

0% 0% 0%
0% 0% 0%
0% 0% 0%
0% 0% 0%
0% 0% 0%
0% 0% 0%
1% 1% 1%
1% 1% 1%
0% 0% 0%
0% 0% 0%

0% 0% 0%
0% 0% 0%
0% 0% 0%

961 2,614 1,842


2,205

18% 33% 29%


0% 0% 0%

4% 3% 3%

-78% 0% -44%

Capacity utilization
110%
70%
30%
Column F

Column J
Column D

Column H

Column M
Column E

Column I
Column G

Column K

Column L

Column Q
Row 45 Row 77

DGKC Market share


20%
15%
10%
5%
Column

Column

Column

Column

Column

Column

Column

Column

Column

Column
Column

M
G

Q
H
D

K
E

L
J
I

Row 102 Row 103 Row 108

50,000,000 100%
40,000,000 80%
30,000,000 60%
20,000,000 40%
10,000,000 20%
- 0%
Co Co Co Co Co Co Co Co Co Co Co Co Co Co Co
lu lu lu lu lu lu lu lu lu lu lu lu lu lu lu
mn mn mn mn mn mn mn mn mn mn mn mn mn mn mn
30,000,000 60%
20,000,000 40%
10,000,000 20%
- 0%
Co Co Co Co Co Co Co Co Co Co Co Co Co Co Co
lu lu lu lu lu lu lu lu lu lu lu lu lu lu lu
mn mn mn mn mn mn mn mn mn mn mn mn mn mn mn

750.00
500.00
250.00
0.00
Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu C
mn D mn E mn F mn G mn H mn I mn J mn K mn L mn M mn Q mn V mn m
AA A
PSDP allocations (Rs PSDP Growth
bn)

50,000,000
40,000,000
30,000,000
20,000,000 R
10,000,000 R
-
Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu
mn mn mn mn mn mn I mn mn mn mn mn mn mn mn
D E F G H J K L M Q V AA AF

5,000,000
4,000,000
3,000,000
2,000,000
1,000,000
-
Column Column Column Column Column Column I Column Column Co
D E F G H J K L
Row 58

Industry sales
0
Co Co Co Co Co Co Co Co Co Co Co Co Co Co
lu lu lu lu lu lu lu lu lu lu lu lu lu lu
mn mn mn mn mn mn mn mn mn mn mn mn mn mn
Row 39 Row 41
2008 2009 2010 2011
6.12 5.93 8.21 10.10

5,560,430 5,932,978 6,330,488 6,754,631


7.00% 6.70% 6.70% 6.70%
9074.17 9890.84 10682.11 11536.68
9% 9% 8% 8%

471.86 544.00 587.52 576.83


22% 20% 15% 15%
5.20% 5.50% 5.50% 5.00%

161 164 166 168


1.4% 1.5% 1.4% 1.4%
56,311 60,472 64,386 68,547
34,506 36,274 38,157 40,134

22,239,521 24,633,279 26,569,162 27,541,804


9% 11% 8% 4%
3,141,492 3,927,565 4,713,638 5,656,925
35% 25% 20% 20%
25,381,013 28,560,844 31,282,800 33,198,728
11% 13% 10% 6%

42,591,950 42,591,950 42,591,950 42,591,950


9% 0% 0% 0%
42,591,950 42,591,950 42,591,950 42,591,950
25,381,013 28,560,844 31,282,800 33,198,728
11% 13% 10% 6%
60% 67% 73% 78%

21,280,149 23,172,909 25,374,726 27,728,389


11.09% 8.89% 9.50% 9.28%
4,243,264 5,239,254 6,549,767 7,860,280
36.76% 23.47% 25.01% 20.01%
25,523,413 28,412,162 31,924,493 35,588,669

60% 67% 73% 78%


50% 54% 60% 65%
10% 12% 15% 18%

300 300 300 300


6,700 6,700 6,700 6,700
7,000 7,000 7,000 7,000
2,010,000 2,010,000 2,010,000 2,010,000
2,100,000 2,100,000 2,100,000 2,100,000
4,110,000 4,110,000 4,110,000 4,110,000
4,315,500 4,315,500 4,315,500 4,315,500

1.05 1.05 1.05 1.05

4,110,000 4,110,000 4,110,000 4,110,000


4,315,500 4,315,500 4,315,500 4,315,500
2,010,000 2,010,000 2,010,000 2,010,000
1,260,000 1,575,000 1,680,000 1,890,000
1,323,000 1,653,750 1,764,000 1,984,500
2,110,500 2,110,500 2,110,500 2,110,500
3,433,500 3,764,250 3,874,500 4,095,000

45% 10% 3% 6%

100% 100% 100% 100%


60% 75% 80% 90%

1% 1% 1% 2%
78% 79% 86% 90%

- - - -
2,692,747 2,975,553 3,315,169 3,671,881
2,552,341 2,841,216 3,192,449 3,558,867

59% 66% 74% 82%

2,395,718 2,608,805 2,856,686 3,121,661


297,028 366,748 458,484 550,220
2,692,747 2,975,553 3,315,169 3,671,881

89% 88% 86% 85%


11% 12% 14% 15%

10% 10% 10% 10%


11% 11% 11% 11%
7% 7% 7% 7%

10% 10% 10% 10%


0.90 0.90 0.90 0.90

0.84 0.84 0.84 0.84


1,000,000 1,000,000 1,000,000 1,000,000

4,660 4,700 4,740 4,800


3,768 4,001 4,167 4,341

3,497 3,539 3,574 3,633


33% 1% 1% 2%

750 750 750 750

601 606 612 619

15% 15% 15% 15%

50 52 53 54

1.5% 1.6% 1.6% 1.6%


3,259 3,293 3,327 3,379

163 165 166 169


6% 1% 1% 2%

2%
253 255 257 260
20 20 20 20
233 235 237 240
2 3 3 3
231 232 234 237
30 30 31 31
38 38 38 38
163 165 166 169

60.90 63.95 65.86 67.84

5% 5% 3% 3%

61.9 62.6 63.3 64.0

254 254 254 254

2,409 2,489 2,466 2,481


36% 3% -1% 1%

222 227 235 241

2% 2% 4% 3%

435,495 505,371 573,711 655,566

13% 16% 14% 14%

733 741 751 760


7.0% 1.0% 1.0% 1.0%
0.0 0.0 0.0 0.0

-39.5% 1.0% 1.4% 1.2%

250 267 286 303

5% 7% 7% 6%

1,068 1,132 1,212 1,272

6% 6% 7% 5%

172 166 162 158

2% -4% -2% -2%

9 10 11 12

15% 6% 10% 8%

8 8 7 6
-8% -8% -8% -8%

20 19 19 19
-2% -2% -1% -1%

36% 40% 36% 33%

6% 6% 5% 7%

11% 13% 12% 13%

11% 13% 12% 13%

14% 6% 10% 8%

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

8% 9% 6% 8%

10% 0% 5% 2%

31% 25% 28% 26%

4 4 4 4

14% 2% 5% 8%

8% 13% 23% 13%

71 76 80 83

86,766 102,581 125,009 149,353


18% 18% 22% 19%

1 1 0 0
-20% -22% -21% -22%

0.60 0.53 0.50 0.49


0% -10% -6% -2%

20% 20% 19% 25%

15% 15% 15% 15%

20% 20% 20% 20%

30% 20% 15% 16%

20% 20% 18% 18%

20% 20% 15% 18%

50% 50% 30% 30%

20% 21% 30% 30%

20% 25% 30% 25%

-28% -34% -44% -30%


40% 30% 25% 20%

20% 15% 15% 15%

19 20 21 22

47,515 54,642 62,839 72,264


15% 15% 15% 15%

0.18 0.18 0.18 0.18


-12% -14% -12% -14%

47% 50% 12% 36%

0.04 0.06 0.10 0.19

121% 43% 86% 84%

9% 11% 12% 9%

-3% 0% 2% -1%

13% 19% 13% 14%

31% 39% 24% 30%

20% 20% 20% 20%

-2% -26% -36% -19%

2% -3% 0% -1%

-42% -14% -28% -21%

0.00 0.00 0.00 0.00

30% 40% 35% 38%

20% 11% 5% 11%

4% 4% 4% 4%

301 306 288 277

211 215 212 209

-4% -2% -1% -2%

30% 30% 28% 27%

7% 7% 6% 7%

1% 1% 1% 1%

5% 4% 4% 5%
29% 31% 33% 33%

254 254 254 254

1% 1% 1% 1%

16,791,551 16,791,551 16,791,551 16,791,551


7,068,620 7,068,620 7,068,620 7,068,620
46,662,239 46,662,239 46,662,239 46,662,239
1,104,363 1,104,363 1,104,363 1,104,363

2 2 2 2
2 2 2 2
7 7 7 7
3 3 3 3

34 34 34 34
14 14 14 14
303 303 303 303
3 3 3 3

354 354 354 354

2% 2% 2% 2%
5% 4% 4% 5%

30% 35% 35% 35%


0% 0% 0% 0%

0% 0% 0% 0%
-8% -7% -9% -8%

22% 28% 26% 27%

6% 6% 6% 5%
3% 0% -2% -5%

2% 2% 2% 2%

0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%

0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
1% 1% 1% 1%
1% 1% 1% 1%
0% 0% 0% 0%
0% 0% 0% 0%

0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%

2,299 2,827 3,049 3,676


2,343 2,927 3,023 3,385

26% 28% 27% 28%


0% 0% 0% 0%

3% 3% 3% 3%

-60% -60% -60% -60%


Column AF
Column AA
Column V
Column M
Column L

Column Q
Column

Column

Column

Column

Column

Column
AA

AF
M

V
L

100%
80%
60%
40% Production capacity
(Rated)
20% Capacity Utilization
0%
Co Co Co
lu lu lu
mn mn mn
60%
40% Production capacity
(Rated)
20% Capacity Utilization
0%
Co Co Co
lu lu lu
mn mn mn

60%
40%
20%
0%
olu Colu Colu Colu Colu
mn M mn Q mn V mn mn
AA AF
h

Row 27
Row 32

olu Colu Colu Colu


mn mn mn mn
Q V AA AF

mn I Column Column Column


J K L

Co Co Co Co Co Co
lu lu lu lu lu lu
mn mn mn mn mn mn
D.G. Khan Cement Company Ltd. 2002 2003 2004
EPS
Year end June 30
Sales
Local sales 4,490 5,082 5,392
Export sales 12 68 305
Gross sales 4,502 5,150 5,698

Excise duty 1,092 1,371 990


Sales tax 646 728 766
Commission to stockists 46 59 58
Total 1,784 2,158 1,815

Net sales 2,719 2,992 3,883

Cost of goods sold 1,948 2,314 2,497

Gross profit 771 678 1,385


Gross Margins 28% 23% 36%
Operating expenses
Administration and general expenses 41 57 69
Selling and distribution expenses 23 22 39
Total 63 79 107

Operating profit 708 599 1,278

Other income 117 185 128


Other expenses (15) (19) (62)
Total 102 166 67

EBIT 809 766 1,345

Financial charges 515 410 225


Share of profit/(loss) of associated companies

EBT/(LBT) 294 356 1,120

Income tax 14 (128) 326

Net profit/(loss) 280 484 794


Check
Net margins 10% 16% 20%
Unappropriated profit b/f (1,137) 3 4
Reserves acquired upon merger - - -
Available for appropriation (857) 486 798

Appropriations
Proposed dividend:
Preference dividend - (7) (35)
Ordinary dividend - (168) -
Transfer to capital redemption reserve fund - (18) (89)
Transfer to reserve for issue of bonus shares - - (168)
Transfer to general reserve 860 (290) (290)
Fair value gain during the year - -
Total appropriations 860 (483) (582)
Unappropriated profit c/f 3 4 216

Basic (EPS) 1.84 2.38 3.91


Diluted (EPS) 0 1.91 3.13
DPS - 1.00 1.50
Payout ratio 42% 38%

64%
15 23

Price 47
No of shares 203
Market Cap 9,636
Debt 4,377
Cash and investments 1,471
EV 12,542
EBITDA 1,669
EV/share 62
EBITDA/share 8
EV/EBITDA 8
EBITDA/ton 1
EV/ton 8
EBITDA margin 43%
Net margin 20%
Gross margin 36%
P/E 12.13
P/S 2.05
P/Cf 8.12
Div Yeild 0.03
Earnings growth 64%
ROE 12%
ROA 19%

BMA 6.31
Foundation 6.39
IIS 6.67
Atlas 6.64
Khoja 6.33
InvestCap 6.40
COE 6.35
JS 6.44
Elixir 6.12
Global 5.87
2005 2006 2007 2008
13.15 6.40 6.12

6,731 10,348 8,887 11,164


641 607 512 1,119
7,372 10,955 9,399 12,283

1,142 1,509 1,680 1,797


878 1,349 1,159 1,441
73 141 140 120
2,093 2,999 2,980 3,358

5,280 7,956 6,420 8,925


-0.19
3,331 3,992 4,387 - 6,149

1,949 3,964 2,032 2,776


37% 50% 32% 31%

76 122 104 181


61 35 65 50
137 157 169 231

1,811 3,807 1,863 2,546

708 301 479 365


(94) (192) (139) (113)
614 109 340 252

2,425 3,916 2,203 2,798

304 451 468 800


10 14 0

2,121 3,456 1,721 1,998

439 1,031 98 446

1,682 2,425 1,623 1,552

32% 30% 25% 17%


216 277 2,337 2,782
- - - -
1,898 2,702 3,960 4,333

-33%

- - - -
(251) (277) (380) (254)
(89) (89) (89) (89)
- - - -
(1,316) 0 (709) (931)

(1,656) (365) (1,178) (1,273)


277 2,337 2,782 3,060

9.12 13.15 6.40 6.12


6.63 9.56 6.34 6.12
1.50 1.50 1.00 1.00
16% 11% 17% 17%
0.52

112% 44% -34% -3%


29 43 25 - 35

58 100 89 107.6
184 184 254 254 254
10,693 18,530 22,649 - 27,281
6,971 11,694 10,696 - 9,509
2,863 8,620 16,984 - 17,450
14,801 21,603 16,361 - 19,340
2,767 4,271 2,686 727 2,798
80 117 65 - 76
15 23 11 3 11
5 5 6 - 7
2 2 1 1 1
8 10 7 - 7
52% 54% 42% #DIV/0! 31%
32% 30% 25% 0% 17%
37% 50% 32% 0% 31%
6.36 7.64 13.96 #DIV/0! 17.58
2.03 2.33 3.53 #DIV/0! 3.06
4.30 4.42 7.61 #DIV/0! 6.10
0.03 0.01 1% #DIV/0! 1%
112% #DIV/0! #DIV/0! #DIV/0! #DIV/0! 44% -33% -100% -4%
18% #DIV/0! #DIV/0! #DIV/0! #DIV/0! 13% 5% #DIV/0! 4%
24% #DIV/0! #DIV/0! #DIV/0! #DIV/0! 16% 6% #DIV/0! 6%

6.31
6.39
6.67
6.64
6.33
6.4
6.35
6.44
6.12
5.87
2009 2010 2011
5.93 8.21 10.10

12,261 13,541 14,984


1,467 1,911 2,388
13,729 15,451 17,372

1,957 2,143 2,341


1,582 1,747 1,933
135 151 167
3,673 4,040 4,442

10,055 11,411 12,930

7,071 7,872 8,831

2,984 3,539 4,099


30% 31% 32%

215 254 296


58 67 79
272 322 375

2,712 3,217 3,724

360 362 366


(127) (148) (168)
234 213 197

2,945 3,430 3,921

855 618 414


0 0 0

2,090 2,812 3,507

588 730 945

1,502 2,082 2,562

15% 18% 20%


3,060 3,319 3,838
- - -
4,562 5,401 6,400

- - -
(254) (254) (380)
(89) (60) (60)
- - -
(901) (1,249) (1,537)

(1,244) (1,563) (1,977)


3,319 3,838 4,423

5.93 8.21 10.10


5.93 8.21 10.10
1.00 1.50 1.50
17% 17% 17%

-3% 39% 23%


40 45 51

107.6 107.6 107.6


254 254 254
27,281 27,281 27,281
8,009 6,121 4,983
17,907 18,374 18,603
17,383 15,028 13,661
2,945 3,430 3,921
69 59 54
12 14 15
6 4 3
1 1 1
6 5 4
29% 30% 30%
15% 18% 20%
30% 31% 32%
18.16 13.10 10.65
2.71 2.39 2.11
8.10 7.99 8.05
1% 1% 1%
-3% 39% 23%
4% 5% 6%
5% 7% 9%
D.G. Khan Cement Company Ltd.
Year end June 30 2005 2006

FIXED CAPITAL EXPENDITURE


Operating fixed assets - tangible 6,637 7,525
Assets subject to finance lease 317 297
Capital work in progress 3,983 11,760
10,938 19,582

OTHER LONG TERM ASSETS


Investment 2,611 4,482
Long term loans and deposits 271 336
Security deposits - -
2,882 4,818

DEFERRED TAXATION - -

CURENT ASSETS
Stores, spares and loose tools 1,035 836
Stock-in-trade 101 226
Trade debts 76 74
Short term investments 2,769 8,543
Advance, deposits, prepayments and other receivables 121 152
Cash and bank balances 94 77
4,197 9,909

TOTAL 18,017 34,308

SHARE CAPITAL AND RESERVES


Issued, subscribed and paid up capital 1,844 1,844
Reserves 7,197 15,085
Unappropriated profit 277 2,337
9,318 19,266

LONG TERM LIABILITIES


Non participatory redeemable capital - secured - -
Long term loans - secured - -
Long term finances 4,899 7,372
Liabilities against assets subject finance lease 132 29
Retirement and other benefits 46 27
Long term deposits 29 34
5,106 7,462

DEFERRED TAXATION 537 1,559

CURRENT LIABILITIES
Current portion of long term liabilities - secured 600 1,619
Finances under mark up arrangements - secured 960 2,613
Derivative foreign currency forward options 306 -
Current portion of long term deposits and advances - -
Creditors, accrued and other liabiliies 1,154 1,749
Provision for taxation 35 35
Proposed - Preference dividend - -
Proposed - Ordinary dividend - -
3,055 6,016

TOTAL LIABILITIES 8,698 15,036

CONTINGENCIES AND COMMITMENTS

TOTAL 18,016 34,303


Check 0 6

Net Debt 6,971 11,694


Net Debt Change 2,594 4,722
Net Working Capital 806 166
Changes in NWC 227 639
Net Change in running finances (401) 1,653
2007 2008 2009 2010 2011

7,735 17,062 18,291 17,878 17,139


353 400 428 481 514
12,596 2,520 504 101 21
20,684 22,000 22,500 23,000 24,000

8,185 8,473 8,540 8,783 8,910


287 283 260 237 213
- - - - -
8,472 8,756 8,800 9,020 9,124

- - - - -

4 4 4 4 3
314 442 496 474 585
68 94 118 129 138
16,934 17,400 17,857 18,324 18,553
223 282 280 311 364
50 50 50 50 50
17,593 18,271 18,805 19,292 19,693

46,749 49,027 50,105 51,312 52,817

2,535 2,535 2,535 2,535 2,535


27,646 29,506 31,019 33,037 34,986
2,782 3,060 3,319 3,838 4,423
32,963 35,101 36,874 39,410 41,944

- - - - -
- - - - -
7,899 5,984 3,902 1,068 250
164 170 163 171 177
38 41 42 42 40
30 32 32 32 31
8,130 6,227 4,139 1,314 498

2,045 3,300 3,669 3,558 3,220

724 983 1,044 1,758 809


1,842 2,299 2,827 3,049 3,676
- - - - -
- - - - -
1,371 1,914 2,152 2,445 2,769
35 55 70 50 -
- - - - -
- - - - -
3,973 5,251 6,093 7,302 7,254

14,148 14,778 13,901 12,174 10,972

47,111 49,880 50,774 51,584 52,916


(362) (852) (669) (272) (99)

10,696 9,509 8,009 6,121 4,983


(998) (1,187) (1,500) (1,888) (1,138)
(136) (486) (663) (915) (1,017)
302 350 177 252 102
(771) 457 527 223 627
424 1,414 515 142 (58)
D.G. Khan Cement Company Ltd. 2002 2003 2004 2005 2006
Year end June 30

Profit before tax 294 356 1,120 2,121 3,456

Adjustments:
Depriciation 301 304 330 341 350
Depriciation (Lease) 4 9 8 16 12
Profit on disposal of asset (1) (4) 0 (3) (4)
dividend income (95) (129) (120) (152) (266)
Gain on sale of investment 0 0 0 (543) -
Share of loss of associated companies - - - - 10
Retirement and other benefits accrued 2 7 6 9 31
Exchange gain (5) (7) - - (7)
Finance cost 515 410 225 304 451
Profit before working capital changes 1,015 946 1,570 2,093 4,032

Effect on cash flow due to working capital chg.

Change in stores, spares and lose tools (3) (131) (270) (96) 199
Change in stock in trade (74) (40) (113) 198 (125)
Change in trade debts 14 13 (37) (24) 2
Change in advances, deposits, prepayments (5) (8) 18 (5) (7)
Change in crediators, accrued and other liabilities (7) 44 26 603 384

Cash generated from operations 940 824 1,194 2,769 4,485


finance cost paid (530) (565) (190) (240) (250)
Retirments and other benefits paid (2) (2) - - (8)
taxes paid (24) (24) (24) (41) (32)
Change in long term deposits

Net cash from operating activities 385 234 980 2,488 4,196

Purchase of property, plant and equipment (346) (180) (1,350) (3,874) (9,006)
Purchase of investments - - (0) (194) (167)
Sale prooceeds of investments - - - - 13
Change in long term loans, advances and deposits (27) (1) (22) (246) (64)
Sale prooceeds of plant, property and equipment (2) 13 10 4 13
Dividends received 111 129 120 152 266

Net cash flow from investing activities (263) (38) (1,242) (4,157) (8,945)

Repayment of non-participatory redeemable capital - 354 - (200) -


Proceeds from share deposit money - - - - 8
Proceeds from long term loans 1,105 3,475 - 2,594 4,722
Repayment of long term loan (1,076) (4,439) (405) (471) (546)
Repayment of liabilities subject to finance lease (19) 125 (99) (69) (97)
Dividend paid (3) - (174) (251) (277)

Net change from financing activities 7 (485) (677) 1,604 3,811

Net change in cash and cash equivalents 129 (290) (939) (65) (938)
Opening balance (509) (380) (669) (1,608) (1,673)
Cash and cash equivalents at the end of year (380) (669) (1,608) (1,673) (2,611)

6 13 23
2007 2008 2009 2010 2011 CF

1,721 1,998 2,090 2,812 3,507

403 736 792 805 808


10 11 12 12 11
(4) (4) (4) (4) (4)
(303) (303) (303) (303) (303)
(20) (20) (15) (16) (20)
14 - - - -
11 13 14 16 17
(7) (7) (7) (7) (7)
468 800 855 618 414
2,294 3,224 3,434 3,933 4,423

832 0 0 0 0
(88) (127) (54) 22 (111)
6 (27) (23) (12) (9)
(71) 58 (1) 31 52
(377) 543 238 293 324

2,596 3,671 3,594 4,266 4,680

(8) (9) (8) (10) (9)


388 808 (219) (841) (1,284)

2,976 4,470 3,367 3,415 3,388

(1,516) (2,063) (1,304) (1,317) (1,819)


(13) - - - -
3,373 375 67 243 127
49 4 23 23 24
31 14 24 28 #REF!
303 303 303 303 303

2,227 (1,367) (887) (719) #REF!

- - - - -
3 4 5 4 4
(998) (1,187) (1,500) (1,888) (1,138)
(724) (983) (1,044) (1,758) (809)
(100) (2) (1) 1 (1)
(277) (254) (254) (254) (380)

(2,095) (2,422) (2,794) (3,896) (2,324)

3,108 682 (314) (1,200) #REF!


(2,611) 496 1,178 864 (335)
496 1,178 864 (335) #REF!

12 18 13 13 13
EPS 13.15 6.40 6.12
D.G. Khan Cement Company Ltd.
Year end June 30 2005 2006 2007 2008

Cost at start
Freehold land 79 148 161 169
Factory building 972 984 1,000 1,057
Office building and housing colony 260 275 276 291
Roads 111 111 189 196
Plant and machinery 8,492 9,131 10,149 10,635
Quarry equipment 306 351 389 411
Furniture, fixture and office equipment 93 109 143 149
Vehicles 61 71 99 97
Aircraft 38 38 38 40
Power and water supply lines 58 90 94 100
Total 10,470 11,308 12,538 13,145

Additions
Freehold land 69 13 9 129
Factory building 12 16 58 804
Office building and housing colony 15 1 16 221
Roads - 78 7 152
Plant and machinery 639 1,018 535 8,158
Quarry equipment 54 38 21 313
Furniture, fixture and office equipment 16 34 6 115
Vehicles 12 35 4 80
Aircraft - 2 31
Power and water supply lines 32 4 5 76
Total 849 1,237 663 10,079

Disposals
Freehold land - - (0) (1)
Factory building - - - -
Office building and housing colony - - (1) (1)
Roads - - - -
Plant and machinery - - (68) (37)
Quarry equipment (9) - (2) (2)
Furniture, fixture and office equipment - - - -
Vehicles (4) (15) (9) (10)
Aircraft - - - -
Power and water supply lines - - - -
Total (13) (15) (80) (51)

Adjustments
Freehold land - - - -
Factory building - - - -
Office building and housing colony - - - -
Roads - - - -
Plant and machinery - - (3) (3)
Quarry equipment - - 3 3
Furniture, fixture and office equipment - - - -
Vehicles - - - -
Aircraft - - - -
Power and water supply lines - - - -
Total - - - -

Transfer in/(out)
Freehold land - - - -
Factory building - - - -
Office building and housing colony - - - -
Roads - - - -
Plant and machinery - - 21 25
Quarry equipment - - - -
Furniture, fixture and office equipment - - - -
Vehicles 3 8 2 3
Aircraft - - - -
Power and water supply lines - - - -
Total 3 8 24 28

Cost at end
Freehold land 148 161 169 298
Factory building 984 1,000 1,057 1,861
Office building and housing colony 275 276 291 511
Roads 111 189 196 348
Plant and machinery 9,131 10,149 10,635 18,778
Quarry equipment 351 389 411 724
Furniture, fixture and office equipment 109 143 149 264
Vehicles 71 99 97 170
Aircraft 38 38 40 71
Power and water supply lines 90 94 100 175
Total 11,308 12,538 13,145 23,200

Depriciation rate
Freehold land 0% 0%
Factory building 10% 10%
Office building and housing colony 5% 5%
Roads 10% 10%
Plant and machinery 4% 4%
Quarry equipment 20% 20%
Furniture, fixture and office equipment 10% 10%
Vehicles 20% 20%
Aircraft 30% 30%
Power and water supply lines 10% 10%
Total

Depriciation at start
Freehold land - - - -
Factory building 524 573 617 674
Office building and housing colony 105 112 118 125
Roads 55 61 66 77
Plant and machinery 3,335 3,554 3,800 4,054
Quarry equipment 184 210 236 277
Furniture, fixture and office equipment 47 53 60 68
Vehicles 37 41 40 46
Aircraft 17 23 28 35
Power and water supply lines 38 43 48 53
Total 4,342 4,671 5,013 5,410

Depriciation for the year


Freehold land - - - -
Factory building 49 44 57 101
Office building and housing colony 7 7 7 13
Roads 6 6 11 19
Plant and machinery 219 246 254 461
Quarry equipment 35 28 43 83
Furniture, fixture and office equipment 6 7 9 16
Vehicles 7 3 10 18
Aircraft 6 4 7 16
Power and water supply lines 5 5 5 9
Total 341 350 403 736

Appropriations
Cost of goods sold 330 342 395 718
Admin & general expenses 10 7 8 17
Selling & distribution expenses 1 0 0 1
Total 341 350 403 736

Appropriations
Cost of goods sold 97% 98% 98% 97%
Admin & general expenses 3% 2% 2% 3%
Selling & distribution expenses 0% 0% 0% 0%
Total 100% 100% 100% 100%

Depriciation on disposals
Freehold land - - - -
Factory building - - - -
Office building and housing colony - (1) (1) (1)
Roads - - - -
Plant and machinery - (0) (0) (0)
Quarry equipment (9) (2) (2) (2)
Furniture, fixture and office equipment - - - -
Vehicles (3) (4) (4) (4)
Aircraft - - - -
Power and water supply lines - - - -
Total (12) (7) (7) (7)

Depriciation at end
Freehold land - - - -
Factory building 573 617 674 775
Office building and housing colony 112 118 125 138
Roads 61 66 77 97
Plant and machinery 3,554 3,800 4,054 4,514
Quarry equipment 210 236 277 357
Furniture, fixture and office equipment 53 60 68 84
Vehicles 41 40 46 60
Aircraft 23 28 35 51
Power and water supply lines 43 48 53 62
Total 4,671 5,013 5,410 6,138

Net book value at start


Freehold land 79 148 161 169
Factory building 448 411 383 383
Office building and housing colony 155 163 157 165
Roads 56 51 123 118
Plant and machinery 5,157 5,577 6,349 6,581
Quarry equipment 122 141 154 134
Furniture, fixture and office equipment 46 56 83 81
Vehicles 24 30 59 51
Aircraft 21 15 10 5
Power and water supply lines 20 47 46 46
Total 6,128 6,637 7,525 7,735

Net book value at end


Freehold land 148 161 169 298
Factory building 411 383 383 1,086
Office building and housing colony 163 157 165 373
Roads 51 123 118 251
Plant and machinery 5,577 6,349 6,581 14,264
Quarry equipment 141 154 134 367
Furniture, fixture and office equipment 56 83 81 180
Vehicles 30 59 51 110
Aircraft 15 10 5 20
Power and water supply lines 47 46 46 113
Total 6,637 7,525 7,735 17,062

Depriciation rate
Freehold land 0% 0% 0% 0%
Factory building 5% 6% 6% 5%
Office building and housing colony 3% 3% 3% 3%
Roads 5% 6% 6% 6%
Plant and machinery 2% 2% 2% 2%
Quarry equipment 11% 10% 11% 11%
Furniture, fixture and office equipment 6% 6% 6% 6%
Vehicles 11% 10% 10% 10%
Aircraft 17% 16% 18% 22%
Power and water supply lines 7% 5% 5% 5%
Total

Cost at end (% share in total)


Freehold land 1% 1% 1% 1%
Factory building 9% 9% 8% 8%
Office building and housing colony 2% 2% 2% 2%
Roads 1% 1% 2% 2%
Plant and machinery 81% 81% 81% 81%
Quarry equipment 3% 3% 3% 3%
Furniture, fixture and office equipment 1% 1% 1% 1%
Vehicles 1% 1% 1% 1%
Aircraft 0% 0% 0% 0%
Power and water supply lines 1% 1% 1% 1%

WIP Opening balance 1,126 3,983 11,760 12,596


Net additions 2,857 7,777 2 2
WIP closing balance 3,983 11,760 13,259 12,598
Transfers to fixed assets 849 1,236 663 10,079

Transfers as % of additions 30% 16% 5% 80%

Additions from long term loan repayments 755.507


5.93 8.21 10.10

2009 2010 2011

298 324 329


1,861 2,022 2,054
511 555 563
348 378 384
18,778 20,412 20,728
724 788 799
264 287 292
170 180 178
71 77 78
175 190 193
23,200 25,214 25,599

26 5 1
161 32 7
44 9 2
30 6 1
1,633 328 67
63 13 3
23 5 1
16 3 1
6 1 0
15 3 1
2,017 405 83

(0) (0) (0)


- - -
(0) (1) (1)
- - -
(22) (25) (30)
(3) (3) (2)
- - -
(10) (9) (11)
- - -
- - -
(34) (39) (44)

- - -
- - -
- - -
- - -
(4) (2) (2)
4 2 2
- - -
- - -
- - -
- - -
- - -

- - -
- - -
- - -
- - -
27 15 18
- - -
- - -
4 4 4
- - -
- - -
30 19 22

324 329 329


2,022 2,054 2,061
555 563 564
378 384 386
20,412 20,728 20,780
788 799 802
287 292 293
180 178 172
77 78 79
190 193 194
25,214 25,599 25,659

- - -
775 885 999
138 152 167
97 118 140
4,514 5,015 5,523
357 439 521
84 101 119
60 74 89
51 65 80
62 73 83
6,138 6,923 7,720

- - -
110 114 113
15 15 15
21 22 22
502 508 510
84 85 87
17 17 17
19 18 18
14 15 15
11 10 10
792 805 808

771 781 786


20 22 20
2 2 2
792 805 808

97% 97% 97%


3% 2% 2%
0% 0% 0%
100% 100% 100%

- - -
- - -
(1) (0) (0)
- - -
(0) (0) (0)
(3) (3) (4)
- - -
(4) (4) (4)
- - -
- - -
(8) (7) (8)

- - -
885 999 1,113
152 167 181
118 140 162
5,015 5,523 6,033
439 521 605
101 119 136
74 89 103
65 80 95
73 83 93
6,923 7,720 8,520

298 324 329


1,086 1,136 1,055
373 402 396
251 260 245
14,264 15,397 15,205
367 350 279
180 186 173
110 106 89
20 12 (1)
113 117 110
17,062 18,291 17,878

324 329 329


1,136 1,055 948
402 396 383
260 245 224
15,397 15,205 14,747
350 279 198
186 173 157
106 89 69
12 (1) (16)
117 110 101
18,291 17,878 17,139

0% 0% 0%
5% 6% 5%
3% 3% 3%
6% 6% 6%
2% 2% 2%
11% 11% 11%
6% 6% 6%
11% 10% 10%
18% 19% 19%
6% 5% 5%

1% 1% 1%
8% 8% 8%
2% 2% 2%
2% 2% 2%
81% 81% 81%
3% 3% 3%
1% 1% 1%
1% 1% 1%
0% 0% 0%
1% 1% 1%

2,520 504 101


2 2 2
2,522 506 103
2,017 405 83

80% 80% 80%


DG Khan Cement Company Ltd.
Year end June 30 2007 2008 2009 2010 2011

EBITDA (1-tax rate) 1,701 2,304 2,437 2,761 3,081


Plus: Depreciation x (Tax rate) 145 261 281 286 287
Less: Fixed Capital Investment 9,006 1,516 2,063 1,304 1,317
Less: Working Capital investment (136) (486) (663) (915) (1,017)
FCFF 10,716 3,595 4,119 3,436 3,668
Less: Interest x (1-tax rate) 304 520 556 402 269
Plus: Net borrowings (998) (1,187) (1,500) (1,888) (1,138)
FCFE 9,414 1,888 2,063 1,146 2,261
FCFE / Share
Terminal value 80.06
FCFE per share 37.13 7.45 8.14 4.52 8.92
Fair value of core business $58.13

Fair value of investments $82.89 141.02


2%
$141.02 3%
4%
Beta 1.20 5%
Tax rate 35% 6%
Risk free rate (10 year PIB) 10.13%
Risk premium 5%
Required rate of return 16.14%
Terminal growth rate 5%
18% 17% Err:522 15% 14%
126.8 129.9 Err:522 137.7 142.6
128.4 131.8 Err:522 140.5 146.1
130.2 134.1 Err:522 143.9 150.3
132.4 136.7 Err:522 147.9 155.5
134.9 139.8 Err:522 152.9 161.9

117
109.31
Years GDP at current factor cost (Rs mn) PSDP allocations
FY00 3,529,345 96
FY01 3,584,183 90
FY02 3,745,118 126
FY03 3,922,307 129
FY04 4,215,582 161
FY05 4,577,061 228
FY06 4,879,496 327
FY07 5,196,663 415

GDP at current factor cost (Rs mn) PSDP allocations


GDP at current factor cost (Rs mn) 1
PSDP allocations 0.97 1
Per capita income (real GDP) 1 0.98
Domestic consumption 0.98 0.99

GDP at current factor cost (Rs mn) PSDP allocations


Years variable (x1) variable (x2)

FY08 5,560,430 472


FY09 5,932,978 544
FY10 6,330,488 588
FY11 6,754,631 577

SUMMARY OUTPUT

Regression Statistics
Multiple R 1
R Square 0.99
Adjusted R Square 0.98
Standard Error 501680.69
Observations 8

Coefficients Standard Error


Intercept -13212711.84 10449111.53
GDP at current factor cost (Rs mn) -3.46 4.04
PSDP allocations 18368.98 7565.71
Per capita income (real GDP) 1334.21 935.63

Years GDP at current factor cost (Rs mn) - LHS


FY00 3,529,345
FY01 3,584,183
FY02 3,745,118
FY03 3,922,307
FY04 4,215,582
FY05 4,577,061
FY06 4,879,496
FY07 5,196,663
FY08 5,560,430
FY09 5,932,978
FY10 6,330,488
FY11 6,754,631

7,000,000 30,000,000
6,000,000 25,000,000
5,000,000 20,000,000
4,000,000
15,000,000
3,000,000
2,000,000 10,000,000
1,000,000 5,000,000
- -

FY02

FY04

FY07

FY09
FY00

FY01

FY03

FY05

FY06

FY08

FY10

FY11
GDP at current factor Domestic con-
cost (Rs mn) - LHS sumption - RHS
Per capita income (real GDP) Domestic consumption
25,253 9,937,092
25,089 9,933,203 2% -6% 0%
25,659 9,832,912 4% 41% -1%
26,319 10,979,816 5% 2% 12%
28,016 12,544,822 7% 25% 14%
29,729 14,787,871 9% 41% 18%
31,134 16,907,139 7% 43% 14%
32,700 20,450,530 6% 27% 21%
7% 14% 9%
Per capita income (real GDP) Domestic consumption 7% 15% 11%
7% 8% 8%
7% -2% 4%
1 #REF! #REF!
0.99 1

Per capita income (real GDP) Domestic consumption


variable (x3) Assessed value (y)

34,506 22,239,521
36,274 24,633,279
38,157 26,569,162
40,134 27,541,804

t Stat P-value Lower 95% Upper 95%Upper 99.0%


-1.26 0.27 -42224096.4 ### ###
-0.86 0.44 -14.69 7.77 15.16
2.43 0.07 -2636.8 39374.77 53202.24
1.43 0.23 -1263.53 3931.95 5641.96

PSDP allocations (Rs bn)- LHS Per capita income (real GDP) Domestic consumption - RHS
96 25,253 9,937,092
90 25,089 9,933,203
126 25,659 9,832,912
129 26,319 10,979,816
161 28,016 12,544,822
228 29,729 14,787,871
327 31,134 16,907,139
415 32,700 20,450,530
472 34,506 22,239,521
544 36,274 24,633,279
588 38,157 26,569,162
577 40,134 27,541,804

30,000,000 600 30,000,000


25,000,000 500 25,000,000
20,000,000 400 20,000,000
15,000,000 300 15,000,000
10,000,000 200 10,000,000
5,000,000 100 5,000,000
- - -

FY02

FY05

FY08
FY00

FY01

FY03

FY04

FY06

FY07

FY09

FY10

FY11
FY07

FY09
FY06

FY08

FY10

FY11

Domestic con- PSDP allocations (Rs Domestic con-


sumption - RHS bn)- LHS sumption - RHS
30,000,000
25,000,000
20,000,000
15,000,000
10,000,000
5,000,000
-
FY10

FY11
Years Afghanistan Imports(US $) (X-1) Assessed value (y)
FY00 1,000,000 -
FY01 2,000,000 -
FY02 8,000,000 106,620
FY03 29,000,000 430,322
FY04 54,000,000 1,118,293
FY05 81,000,000 1,564,490
FY06 100,000,000 1,505,159

Afghanistan Imports(US $) (X-1) Assessed value (y)


Afghanistan Imports(US $) (X-1) 1
Assessed value (y) 0.98 1

Years Imports(US $) (X-1) Export Dispatches (y)


FY07 F 135,000,000 2,326,306
FY08 F 182,250,000 3,141,492
FY09 F 227,812,500 3,927,565
FY10 F 273,375,000 4,713,638
FY11 F 328,050,000 5,656,925

SUMMARY OUTPUT

Regression Statistics
Multiple R 0.98
R Square 0.96
Adjusted R Square 0.95
Standard Error 153949.63
Observations 7

ANOVA
df SS MS
Regression 1 2852536160350.97 ###
Residual 5 118502443962.98 ###
Total 6 2971038604313.95

Coefficients Standard Error t Stat


Intercept -2798.21 84868.37 -0.03
Afghanistan Imports(US $) (X-1) 0.02 0 10.97

Afghan Imports(US$)Pakistani
- LHS cement exports (tons)
FY02 8,000,000 106,620
FY03 29,000,000 430,322
FY04 54,000,000 1,118,293
FY05 81,000,000 1,564,490
FY06 100,000,000 1,505,159
FY07 F 135,000,000 2,326,306
FY08 F 182,250,000 3,141,492
FY09 F 227,812,500 3,927,565
FY10 F 273,375,000 4,713,638
FY11 F 328,050,000 5,656,925
6,000,000
5,000,000
4,000,000
3,000,000
2,000,000
1,000,000
-

FY02

FY05

FY06

FY11 F
FY03

FY04

FY07 F

FY08 F

FY09 F

FY10 F
Pakistani cement
exports (tons)
Growth

100%
300%
263%
86%
50%
23%

35%
35%
25%
20%
20%

F Significance F
120.36 0

P-value Lower 95% Upper 95% Lower 95.0% Upper 95.0%


0.97 -220959.29 215362.87 -220959.29 215362.87
0 0.01 0.02 0.01 0.02

ement exports (tons)


FY09 F

FY10 F

FY11 F
D.G. Khan Cement Company Ltd. 2002 2003 2004 2005 2006
Year end June 30

Equity instruments of associated companies - Unquoted

Nishat Shuaiba Paper Products Company Limited


Total no. of shares outstanding
No. of shares 4,400,000 4,400,000
Purchase price 10
Investment at cost 44 44
Market price 10 10
Investment at market price 44 44
Equity held

Gulf Nishat Apparel Limited


Total no. of shares outstanding
No. of shares 6,225,000
Purchase price 10
Investment at cost 62
Market price 10
Investment at market price 62
Equity held

Opening balance 44
Purchase of equity instruments 62
106
Share of after tax loss (10)
97

Available for sale

Related parties - quoted

Umer Fabrics Limited


No. of shares 4,680,000 4,680,000 4,680,000
Purchase price
Investment at cost 85 85 85
Market price
Investment at market price 63 192 161
Equity held 19.5% 19.5% 19.5%

Nishat Mills Limited


Total no. of shares outstanding 145,259,743
No. of shares 11,071,307 12,178,437 12,178,437 16,619,757 16,619,757
Purchase price 54
Investment at cost 446 446 446 894 894
Market price 76 105
Investment at market price 172 427 643 1,263 1,742
Equity held 11%

Nishat (Chunian) Limited


Total no. of shares outstanding 75,200,800
No. of shares 3,594,271 3,953,697 3,953,697 6,288,565 6,917,421
Purchase price 7
Investment at cost 19 19 19 49 49
Market price 95 44
Investment at market price 102 161 233 598 308
Equity held 9%

MCB Bank Limited


Total no. of shares outstanding 511,839,200
No. of shares 4,950,845 6,262,818 6,889,099 8,714,709 10,457,651
Purchase price 12
Investment at cost 97 97 97 126 126
Market price 79 210
Investment at market price 144 235 349 691 2,199
Equity held 2%

Adamjee Insurance Company Limited


Total no. of shares outstanding 90,875,700
No. of shares - 3,967 3,967 1,104,363
Purchase price 95
Investment at cost - 0 0 105
Market price 67 122
Investment at market price - 0 0 135
Equity held 1%

Related parties - un-quoted

Gulf Nishat Apparel Limited - Associated company


No. of shares
Purchase price
Investment at cost

Pakistan Aviators & Aviation (Private) Limited


Total no. of shares outstanding
No. of shares 4,000
Purchase price
Investment at cost 13
Market price 3,250
Investment at market price 13
Equity held

Others - Quoted

Maple Leaf Cement Factory Limited


Total no. of shares outstanding 297,810,700
No. of shares 6,666 6,666 6,666 9,999 10,998
Purchase price 22
Investment at cost 0 0 0 0 0
Market price 22 26
Investment at market price 0 0 0 0 0
Equity held 0%

Maple Leaf Cement Factory Limited


No. of preference shares 1,999 1,999
Purchase price 10
Investment at cost 0 0
Market price 9 8
Investment at market price 0 0

First Capital Mutual Fund


Total no. of shares outstanding 30,000,000
No. of shares 98,000 98,000 98,000 98,000 98,000
Purchase price 10
Investment at cost 1 1 1 1 1
Market price 6 7
Investment at market price 0 1 1 1 1
Equity held 0%

Oil and Gas Development Company Limited


Total no. of shares outstanding 4,300,928,400
No. of shares - 2,353 2,353 2,353
Purchase price 32
Investment at cost - 0 0 0
Market price 105 137
Investment at market price - 0 0 0
Equity held 0%

Pakistan Petroleum Limited


Total no. of shares outstanding
No. of shares 500 500
Purchase price 54
Investment at cost 0 0
Market price 216 212
Investment at market price 0 0
Equity held

Kot Addu Power Company Limited


Total no. of shares outstanding
No. of shares 500 500
Purchase price 30 30
Investment at cost 0 0
Market price 38 42
Investment at market price 0 0
Equity held

Available for sale

Related parties 1,082 1,173


Others 1 1
1,083 1,175
At Market price 2,567 4,385
Revaluation surplus 1,484 3,211

Short Term Investments

Available for sale - quoted

Nishat Mills limited - Associated company


No. of shares 1,705,144 1,705,144
Purchase price 101 101
Investment at cost 172 172
Market price 76 105
Investment at market price 130 179
Equity held

Nishat Chunian Limited


No. of shares 137,454 151,199
Purchase price 85 77
Investment at cost 12 12
Market price 95 44
Investment at market price 13 7
Equity held

MCB Bank Limited


No. of shares 33,120,682 39,744,818
Purchase price 14 12
Investment at cost 478 478
Market price 79 210
Investment at market price 2,626 8,358
Equity held

Short term investment - available for sale


At cost 403 403 403 662 662
Revaluation surplus 169 564 984 2,107 7,882

At market price 572 967 1,387 2,769 8,543


2007 2008 2009 2010 2011

9,307,359 9,307,359 9,307,359 9,307,359 9,307,359


10 10 10 10 10
93 93 93 93 93
10 10 10 10 10
44 44 44 44 44

- - - - -
0 0 0 0 0
0 0 0 0 0
- - - - -
0 0 0 0 0

106 93 93 93 93
-13 0 0 0 0
93 93 93 93 93
(10) (10) (10) (10) (10)
84 84 84 84 84

145,259,743 145,259,743 145,259,743 145,259,743 145,259,743


18,281,733 18,281,733 18,281,733 18,281,733 18,281,733
49 49 49 49 49
894 894 894 894 894
130 140 140 150 150
2,385 2,559 2,559 2,742 2,742
13% 13% 13% 13% 13%

75,200,800 75,200,800 75,200,800 75,200,800 75,200,800


6,917,421 6,917,421 6,917,421 6,917,421 6,917,421
7 7 7 7 7
49 49 49 49 49
41 44 45 45 46
285 304 311 311 318
9% 9% 9% 9% 9%

511,839,200 511,839,200 511,839,200 511,839,200 511,839,200


12,026,299 12,026,299 12,026,299 12,026,299 12,026,299
10 10 10 10 10
126 126 126 126 126
365 380 385 390 400
4,390 4,570 4,630 4,690 4,811
2% 2% 2% 2% 2%

90,875,700 90,875,700 90,875,700 90,875,700 90,875,700


2,926,770 2,926,770 2,926,770 2,926,770 2,926,770
119 119 119 119 119
349 349 349 349 349
326 350 370 380 400
954 954 954 954 954
3% 3% 3% 3% 3%

9,036,000 9,036,000 9,036,000 9,036,000 9,036,000


10 10 10 10 10
87 87 87 87 87

297,810,700 297,810,700 297,810,700 297,810,700 297,810,700


13,747 13,747 13,747 13,747 13,747
21 21 21 21 21
0 0 0 0 0
24 26 28 30 30
0 0 0 0 0
0% 0% 0% 0% 0%

1,999 1,999 1,999 1,999 1,999


10 10 10 10 10
0 0 0 0 0
8 9 9 10 10
0 0 0 0 0

30,000,000 30,000,000 30,000,000 30,000,000 30,000,000


89,000 89,000 89,000 89,000 89,000
10 10 10 10 10
1 1 1 1 1
10 11 11 12 12
0.90 1 1 1 1
0% 0% 0% 0% 0%

4,300,928,400 4,300,928,400 4,300,928,400 4,300,928,400 4,300,928,400


2,353 2,353 2,353 2,353 2,353
32 32 32 32 32
0 0 0 0 0
120 125 130 135 140
0.28 0 0 0 0
0% 0% 0% 0% 0%

500 500 500 500 500


54 54 54 54 54
0 0 0 0 0
262 270 275 280 285
0.13 0 0 0 0

500 500 500 500 500


30 30 30 30 30
0 0 0 0 0
60 60 60 55 55
0 0 0 0 0

1,504 1,417 1,417 1,417 1,417


1 1 1 1 1
1,506 1,419 1,419 1,419 1,419
8,102 8,390 8,457 8,700 8,827
6,596 6,971 7,038 7,281 7,408

1,875,658 1,875,658 1,875,658 1,875,658 1,875,658


92 92 92 92 92
172 172 172 172 172
130 135 135 140 140
245 253 253 263 263

151,199 151,199 151,199 151,199 151,199


77 77 77 77 77
12 12 12 12 12
41 44 46 48 50
6 7 7 7 8

45,706,541 45,706,541 45,706,541 45,706,541 45,706,541


10 10 10 10 10
478 478 478 478 478
365 375 385 395 400
16,683 17,140 17,597 18,054 18,283

662 662 662 662 662


16,272 16,738 17,196 17,662 17,891

16,934 17,400 17,857 18,324 18,553


Number of shares Mkt. value Total worth of investment
Nishat Mills 20,157,391 117 2,358,414,747
Nishat (Chunian) 7,068,620 45 318,087,900
Adamjee Insurance 2,926,770 384 1,123,879,680
Maple Leaf 13,747 21 288,687
MCB 57,732,840 371 21,418,883,640
OGDC 2,353 128 301,184
PPL 500 564 282,000
KAPCO 500 52 26,000
Total protfolio value 25,220,163,838

no. of share outstanding (DGKC) 253,541,338

Portfolio value per share 99.47

Discount rate 20%

Fairvalue of investments 82.89


Mkt. value per share
9.30
1.25
4.43
0.00
84.48
0.0012
0.0011
0.0001
99.47
D.G. Khan Cement Company Ltd. 2002 2003 2004 2005 2006
Year end June 30

Raw and packing material consumed 240 317 331 374 464
Salaries, wages and other benefits 123 153 162 186 231
Electricity 125 203 218 323 471
Furnace oil/coal 953 1,011 1,124 1,494 2,115
Stores and spares consumed 184 224 339 358 388
Repair and maintenance 15 9 10 10 18
Insurance 31 48 42 24 21
Depriciation of property, plant & equipment 296 299 317 330 342
Depriciation of leased assets 3 9 7 11 13
Royalty 23 29 30 32 44
Excise duty 5 6 6 10 17
Vehicle running 4 5 5 6 7
Postage, telephone and telegram 2 1 1 2 2
Printing and stationary 1 1 1 2 1
Legal and professional charges 2 1 1 1 1
Sales tax on electricity generated - - - - -
Receivables written off 1 - - - -
Estate development 3 3 3 4 4
Rent, rates and taxes 3 3 6 3 4
Freight charges 4 2 5 4 6
Other expenses 4 8 7 5 8
2,023 2,329 2,614 3,177 4,156

Opening work-in-process 25 73 89 211 50


Closing work-in-process 73 89 211 50 162
(48) (16) (122) 161 (112)

Cost of goods manufactured 1,976 2,313 2,492 3,338 4,044

Opening stock of finished goods 17 45 44 39 19


Closing stock of finished goods 45 44 39 19 5
(28) 1 6 19 14
Less: Own consumption capitalized 27 66

1,948 2,314 2,497 3,331 3,992


1Q-FY07 2QFY07 3QFY07 4QFY07 2,007 1Q-FY08 2,008 2,009 2,010

131 139 154 156 581 566 645 751


65 75 58 95 294 319 374 431
46 240 148 171 605 637 759 913
533 416 458 496 1,903 3,367 3,931 4,336
92 80 91 120 383 440 471 517
7 3 5 8 23 24 28 34
6 5 5 5 22 35 33 30
94 97 102 177 469 718 771 781
3 3 4 3 13 10 10 11
11 12 11 12 45 50 54 60
5 6 1 4 15 21 29 40
2 2 1 2 7 4 4 5
0 0 0 1 2 1 1 1
0 0 0 0 1 1 1 1
0 0 0 0 0 0 0 0
- 0 (0) 0 0 0 0
- 0 (0) 0 0 0 0
2 1 2 2 6 3 3 4
1 1 1 1 4 2 2 3
1 1 1 1 3 3 2 3
3 2 2 3 9 5 5 6
1,000 1,084 1,044 1,258 4,387 6,205 7,123 7,926

97 162 150 150 150


97 150 150 150 150
- 12 - - -

1,258 4,399 6,205 7,123 7,926

14.11 5 15 15 15
5 15 15 15 15
9 (10) - - -
46 56 51 54

1,268 4,343 6,149 7,071 7,872


2,011

858
498
1,078
4,882
563
42
28
786
10
66
53
4
1
1
0
0
0
3
2
3
5
8,883

150
150
-

8,883

15
15
-
52

8,831
D.G. Khan Cement Company Ltd.
Year end June 30 2002 2003 2004 2005 2,006 2,007

Cost at start
Quarry equipment - - - - 0 0
Light vehicles 3.348 8.361 8.361 11.563 38 28
Plant and machinery 24.000 117.344 263.344 170.000 308 308
Total 27.348 125.705 271.705 181.563 346 336

Additions
Quarry equipment - - - - 0 0
Light vehicles 5.013 - 6.550 31.502 0 9
Plant and machinery 93.344 170.000 - 138.000 0 80
Total 98.357 170.000 6.550 169.502 0 89

Disposals
Quarry equipment - - - - 0 0
Light vehicles - - (3.348) (5.013) (10) (4)
Plant and machinery - (24.000) (93.344) - 0 (23)
Total - (24.000) (96.692) (5.013) (10) (27)

Cost at end
Quarry equipment - - - - 0 0
Light vehicles 8.361 8.361 11.563 38.052 28 33
Plant and machinery 117.344 263.344 170.000 308.000 308 365
Total 125.705 271.705 181.563 346.052 336 398

Depriciation at start
Quarry equipment - - - - 0 0
Light vehicles 0.669 2.207 3.438 3.755 9 9
Plant and machinery 6.650 8.755 9.623 11.225 20 30
Total 7 11 13 15 29 39

Depriciation for the period


Quarry equipment - - - - 0 0
Light vehicles 1.538 1.231 1.951 7.347 2 3
Plant and machinery 2.105 8.142 6.442 8.909 10 7
Total 3.643 9.373 8.393 16.256 12 10

Appropriations
Cost of goods sold 3.208 9.025 6.923 11.311 13 9
Admin & general expenses 0.298 0.238 1.382 4.945 1 2
Selling & distribution expenses 0.137 0.110 0.088 - - 0
Total 3.643 9.373 8.393 16.256 14 10

Appropriations
Cost of goods sold 88% 96% 82% 70% 81% 54%
Admin & general expenses 8% 3% 16% 30% 7% 10%
Selling & distribution expenses 4% 1% 1% 0% 0% 0%
Total 100% 100% 100% 100% 89% 64%

Depriciation on disposals
Quarry equipment - - - -
Light vehicles - - (1.634) (2.446) (2) (1)
Plant and machinery - (7.274) (4.840) - - (2)
Total - (7.274) (6.474) (2.446) (2) (4)

Depriciation at end
Quarry equipment - - - - 0 0
Light vehicles 2.207 3.438 3.755 8.656 9 10
Plant and machinery 8.755 9.623 11.225 20.134 30 35
Total 10.962 13.061 14.980 28.790 39 45

Net book value at start


Quarry equipment - - - - 0 0
Light vehicles 2.679 6.154 4.923 7.808 29 19
Plant and machinery 17.350 108.589 253.721 158.775 288 278
Total 20.029 114.743 258.644 166.583 317 297

Net book value at end


Quarry equipment - - - - 0 0
Light vehicles 6.154 4.923 7.808 29.396 19 23
Plant and machinery 108.589 253.721 158.775 287.866 278 330
Total 114.743 258.644 166.583 317.262 297 353

Depriciation rate
Quarry equipment
Light vehicles 20% 20% 20% 20%
Plant and machinery 4% 4% 4% 5%
Total
2,008 2,009 2,010 2,011

0 0 0 0
33 38 44 50
365 414 444 499
398 452 488 550

0 0 0 0
9 11 12 8
78 59 71 58
87 70 83 66

0 0 0 0
(4) (5) (6) (6)
(28) (29) (16) (19)
(33) (34) (22) (25)

0 0 0 0
38 44 50 53
414 444 499 538
452 488 550 591

0 0 0 0
10 12 14 16
35 40 46 53
45 52 60 69

0 0 0 0
3 3 4 3
8 8 8 8
11 12 12 11

10 10 11 10
2 2 2 2
0 0 0 0
12 12 13 12

61% 62% 65% 64%


12% 14% 15% 11%
0% 0% 0% 0%
72% 75% 80% 76%

(1) (2) (2) (2)


(3) (2) (1) (2)
(4) (4) (3) (3)

0 0 0 0
12 14 16 17
40 46 53 60
52 60 69 77

0 0 0 0
23 26 30 35
330 374 398 446
353 400 428 481

0 0 0 0
26 30 35 36
374 398 446 478
400 428 481 514
EPS - - 13.15 1.91 1.46
D.G. Khan Cement Company Ltd. 2000 2001 2002 2003 2004
Year end June 30

Average 6-Month T-bill


Average 6-Month KIBOR

Interest and markup on Long term local currency loans 16 6 86 135 142
Long term loans
Current portion

Interest capatalised

1. Habib Bank Limited


Amount remaining 1,143
No. of installments remaining 10
Interest rate (6-month T-bill + 3%) 11.32%
No. of installments per year 2
Installment 153
Interest payments per year 4 Date Balance Installment Principle
30-Sep-05 1,143 153 88
31-Mar-06 1,055 153 93
30-Sep-06 962 153 98
31-Mar-07 863 153 104
30-Sep-07 759 153 110
31-Mar-08 650 153 116
30-Sep-08 534 153 123
31-Mar-09 411 153 130
30-Sep-09 281 153 137
31-Mar-10 145 153 145

2. Habib Bank Limited


Amount remaining 286
No. of installments remaining 10
Interest rate (6-month T-bill + 3%) 11.32%
No. of installments per year 2
Installment 38
Interest payments per year 4 Date Balance Installment Principle
20-Dec-05 286 38 22
20-Jun-06 264 38 23
20-Dec-06 240 38 25
20-Jun-07 216 38 26
20-Dec-07 190 38 27
20-Jun-08 162 38 29
20-Dec-08 133 38 31
20-Jun-09 103 38 32
20-Dec-09 70 38 34
20-Jun-10 36 38 36

3. National Bank of Pakistan


Amount remaining 429
No. of installments remaining 10
Interest rate (6-month T-bill + 2.5%) 10.82%
No. of installments per year 2
Installment 57
Interest payments per year 2 Date Balance Installment Principle
31-Dec-05 429 57 33
30-Jun-06 395 57 35
31-Dec-06 360 57 37
30-Jun-07 323 57 39
31-Dec-07 284 57 41
30-Jun-08 242 57 44
31-Dec-08 199 57 46
30-Jun-09 153 57 48
31-Dec-09 105 57 51
30-Jun-10 54 57 54

4. Bank of Punjab
Amount remaining 320
No. of installments remaining 8
Interest rate (average 6-month KIBOR + 1%) 11.75%
No. of installments per year 2
Installment 51
Interest payments per year 4 Date Balance Installment Principle
31-Dec-05 320 51 32
30-Jun-06 288 51 34
31-Dec-06 253 51 36
30-Jun-07 217 51 39
31-Dec-07 178 51 41
30-Jun-08 137 51 43
31-Dec-08 94 51 46
30-Jun-09 48 51 48

5. Standard Chartered Bank


Amount remaining 180
No. of installments remaining 9
Interest rate (average 6-month KIBOR + 1%) 11.75%
No. of installments per year 2
Installment 26
Interest payments per year 2 Date Balance Installment Principle
15-Aug-05 180 26 16
15-Feb-06 164 26 17
15-Aug-06 148 26 18
15-Feb-07 130 26 19
15-Aug-07 111 26 20
15-Feb-08 91 26 21
15-Aug-08 71 26 22
15-Feb-09 48 26 23
15-Aug-09 25 26 25

6. Standard Chartered Bank


Amount remaining 200
No. of installments remaining 10
Interest rate (average 6-month KIBOR + 1%) 11.75%
No. of installments per year 2
Installment 27
Interest payments per year 2 Date Balance Installment Principle
15-Aug-05 200 27 15
15-Feb-06 185 27 16
15-Aug-06 169 27 17
15-Feb-07 151 27 18
15-Aug-07 133 27 19
15-Feb-08 114 27 20
15-Aug-08 94 27 21
15-Feb-09 72 27 23
15-Aug-09 50 27 24
15-Feb-10 26 27 26

7. Allied Bank Limited


Amount remaining 1,300
No. of installments remaining 10
Interest rate (average 6-month KIBOR + 1.1%) 11.85%
No. of installments per year 2
Installment 176
Interest payments per year 2 Date Balance Installment Principle
31-Dec-06 1,300 176 99
30-Jun-07 1,201 176 105
31-Dec-07 1,096 176 111
30-Jun-08 985 176 118
31-Dec-08 867 176 125
30-Jun-09 743 176 132
31-Dec-09 611 176 140
30-Jun-10 471 176 148
31-Dec-10 323 176 157
30-Jun-11 166 176 166

8. Habib Bank Limited


Amount remaining 955
No. of installments remaining 11
Interest rate (average 6-month KIBOR + 1.1%) 11.85%
No. of installments per year 2
Installment 121
Interest payments per year 4 Date Balance Installment Principle
30-Sep-06 955 121 64
31-Mar-07 891 121 68
30-Sep-07 823 121 72
31-Mar-08 751 121 76
30-Sep-08 675 121 81
31-Mar-09 594 121 85
30-Sep-09 509 121 90
31-Mar-10 418 121 96
30-Sep-10 323 121 101
31-Mar-11 221 121 107
30-Sep-11 114 121 114

9. Citi Bank
Amount remaining 1,200
No. of installments remaining 8
Interest rate (average 6-month KIBOR + 1%) 11.75%
No. of installments per year 2
Installment 192
Interest payments per year 2 Date Balance Installment Principle
30-Nov-07 1,200 192 122
30-May-08 1,078 192 129
30-Nov-08 949 192 137
30-May-09 813 192 145
30-Nov-09 668 192 153
30-May-10 515 192 162
30-Nov-10 353 192 172
30-May-11 182 192 182

10. National Bank of Pakistan


Amount remaining 1,000
No. of installments remaining 10
Interest rate (average 6-month KIBOR + 1.1%) 11.85%
No. of installments per year 2
Installment 135
Interest payments per year 2 Date Balance Installment Principle
16-May-07 1,000 135 76
16-Nov-07 924 135 81
16-May-08 843 135 85
16-Nov-08 758 135 90
16-May-09 667 135 96
16-Nov-09 571 135 102
16-May-10 470 135 108
16-Nov-10 362 135 114
16-May-11 248 135 121
16-Nov-11 128 135 128

11. Habib Bank Limited


Amount remaining 1,000
No. of installments remaining 10
Interest rate (average 6-month LIBOR + 2%) 12.00%
No. of installments per year 2
Installment 136
Interest payments per year 4 Date Balance Installment Principle
30-Jun-07 1,000 136 76
31-Dec-07 924 136 80
30-Jun-08 844 136 85
31-Dec-08 758 136 90
30-Jun-09 668 136 96
31-Dec-09 572 136 102
30-Jun-10 471 136 108
31-Dec-10 363 136 114
30-Jun-11 249 136 121
31-Dec-11 128 136 128

12. United Bank Limted


Amount remaining 1,000
No. of installments remaining 10
Interest rate (average 6-month KIBOR + 1.1%) 11.85%
No. of installments per year 2
Installment 135
Interest payments per year 2 Date Balance Installment Principle
30-Mar-08 1,000 135 76
30-Sep-08 924 135 81
30-Mar-09 843 135 85
30-Sep-09 758 135 90
30-Mar-10 667 135 96
30-Sep-10 571 135 102
30-Mar-11 470 135 108
30-Sep-11 362 135 114
30-Mar-12 248 135 121
30-Sep-12 128 135 128

13. New loan


Amount remaining 1000 Date Balance Installment Principle
No. of installments remaining 10 30-Mar-08 1,000 114 89
Interest rate (average 6-month LIBOR + 1.1%) 5.00% 30-Sep-08 911 114 91
No. of installments per year 2 30-Mar-09 819 114 94
Installment 114 30-Sep-09 725 114 96
Interest payments per year 2 30-Mar-10 629 114 99
30-Sep-10 531 114 101
30-Mar-11 430 114 104
30-Sep-11 326 114 106
30-Mar-12 220 114 109
30-Sep-12 111 114 111
1.18 1.79 6.40 6.12 5.93 8.21 10.10
2005 2006 2007 2008 2009 2010 2011

8.32%
10.75%

186 305 995 903 713 479 251


7,843 8,623 6,967 4,946 2,827 1,059
546 724 983 1,044 1,758 809

233

Interest Interest Rate Balance


65 5.7% 1,055
60 5.7% 962
54 5.7% 863
49 5.7% 759
43 5.7% 650
37 5.7% 534
30 5.7% 411
23 5.7% 281
16 5.7% 145
8 5.7% (0)

Interest Interest Rate Balance


16 6% 264
15 6% 240
14 6% 216
12 6% 190
11 6% 162
9 6% 133
8 6% 103
6 6% 70
4 6% 36
2 6% -

Interest Interest Rate Balance


23 5% 395
21 5% 360
19 5% 323
17 5% 284
15 5% 242
13 5% 199
11 5% 153
8 5% 105
6 5% 54
3 5% 0

Interest Interest Rate Balance


19 6% 288
17 6% 253
15 6% 217
13 6% 178
10 6% 137
8 6% 94
6 6% 48
3 6% 0

Interest Interest Rate Balance


11 6% 164
10 6% 148
9 6% 130
8 6% 111
7 6% 91
5 6% 71
4 6% 48
3 6% 25
1 6% 0

Interest Interest Rate Balance


12 6% 185
11 6% 169
10 6% 151
9 6% 133
8 6% 114
7 6% 94
6 6% 72
4 6% 50
3 6% 26
1 6% 0
Interest Interest Rate Balance
77 6% 1,201
71 6% 1,096
65 6% 985
58 6% 867
51 6% 743
44 6% 611
36 6% 471
28 6% 323
19 6% 166
10 6% -

Interest Interest Rate Balance


57 6% 891
53 6% 823
49 6% 751
44 6% 675
40 6% 594
35 6% 509
30 6% 418
25 6% 323
19 6% 221
13 6% 114
7 6% 0

Interest Interest Rate Balance


71 6% 1,078
63 6% 949
56 6% 813
48 6% 668
39 6% 515
30 6% 353
21 6% 182
11 6% 0

Interest Interest Rate Balance


59 6% 924
55 6% 843
50 6% 758
45 6% 667
40 6% 571
34 6% 470
28 6% 362
21 6% 248
15 6% 128
8 6% -

Interest Interest Rate Balance


60 6% 924
55 6% 844
51 6% 758
46 6% 668
40 6% 572
34 6% 471
28 6% 363
22 6% 249
15 6% 128
8 6% 0

Interest Interest Rate Balance


59 6% 924
55 6% 843
50 6% 758
45 6% 667
40 6% 571
34 6% 470
28 6% 362
21 6% 248
15 6% 128
8 6% -

Interest Interest Rate Balance


25 3% 911
23 3% 819
20 3% 725
18 3% 629
16 3% 531
13 3% 430
11 3% 326
8 3% 220
6 3% 111
3 3% (0)
D.G. Khan Cement Company Ltd. 2002
Year end June 30

Administration and general expenses


Salaries, wages and other benefits 18
Electricity
Repair and maintenance 1
Insurance 1
Depriciation of property, plant & equipment 4
Depriciation of leased assets 0
Vehicle running 1
Postage, telephone and telegram 2
Printing and stationery 1
Legal and professional charges 2
Travelling and conveyance 4
Rent, rates and taxes 0
Auditors' remuneration 1
Entertainment 0
School expenses 4
Fee and subscription 0
Other expenses 1

41

Selling and distribution expenses


Salaries, wages and other benefits 12
Electricity 0
Repair and maintenance 0
Insurance 0
Depriciation of property, plant & equipment 1
Depriciation of leased assets 0
Vehicle running 1
Postage, telephone and telegram 1
Printing and stationery 1
Rent, rates and taxes 0
Travelling and conveyance 1
Entertainment 0
Advertisement and sales promotion 2
Freight charges -
Other expenses 2

23

Other income
Income on bank deposits 1
Profit on sale of investment -
Interest on loans to employees 0
Dividend income from Associated companies 26
Dividend income from others 68
Markup on advances to associated undertakings 2
Rental income -
Profit on sale of fixed assets 1
Scrap sales 1
Exchange gain 5
Provisions and unclaimed balances written back 12
Others 0

117

Provision for taxation


For the year
Current 14
Deferred -
14
Prior year
Current 0
Deferred -
0

14

Other charges
WPPF 15
Loss on disposal of fixed assets -
Donation -
Provision for diminution in the value of investments -
Loss on sale and lease back transactions -
Amortization of deffered cost -

15

Loans to employees
Considered good
Executives 2
Others 1
3

Less: Current portion included in advances, deposits, prepayments and other receivables
Executives 1
Others 1
1

Loan to related party - considered good


Security deposit
Advances against issue of shares

Stores, spares and loose tools


Stores 250
Spares 282
Loose tools 5

537

Stock-in-trade
Raw materials 10
Packing material 18
Work-in-process 73
Finished goods 45

146

Trade debts
Unsecured and considered good

Associated undertakings -
Others 28

28

Short term investments


At cost 403
Revaluation surplus/(deficit) 169

572

Market value 572


Available for sale
In associated undertaking - quoted

Umer Fabrics Limited


No. of shares 1,796,780
Purchase price
Investment at cost 33
Market price
Investment at market price 24
Equity held 0

Nishat Mills Limited


Total no. of shares outstanding
No. of shares
Purchase price
Investment at cost
Market price
Investment at market price
Equity held

Nishat (Chunian) Limited


Total no. of shares outstanding
No. of shares
Purchase price
Investment at cost
Market price
Investment at market price
Equity held

MCB Bank Limited


Total no. of shares outstanding
No. of shares 18,815,927
Purchase price
Investment at cost 370
Market price
Investment at market price 548
Equity held

Advances, deposits, prepayments and other receivables


Current portion of long term loans to employees 1
Advances considered good
- to employees 3
- to suppliers 11
- to contractors
13

Due from associated undertakings 14


Mark-up receivable from related pary
Profit receivable on bank deposits 0
Prepayments 1
Letters of credit - margins, deposits, opening charges, etc. 4
Claims recoverable from government
- Income tax 50
- Sales tax 34
- Excise duty 6
- Export rebate receivable
90

Dividend receivable -
Security deposit -
Other receivables 15

138
Cash and bank balances
At banks:
Deposit accounts 3
Saving accounts:
- pak rupee 63
- foreign currency 0
Current accounts 2
65
Cash in hand 1

70

At banks:
Deposit accounts
Saving accounts:
- pak rupee 2%
- foreign currency 0%
Current accounts 0%

Cash in hand 0%

Reserves

Capital

Share premium 1,561

Fair value reserve


- At the beginning of the year -
- Net gain during the year 1
- Gain on derecognition of investment
1

Hedging reserve
- At the beginning of the year
- Loss during the year
Transfer to capital work in progress

Reserve for issue of bonus shares


- At the beginning of the year 152
- Transfer from profit and loss account -
- Nominal value of bonus shares issued -
152
Capital redemption reserve fund
- At the beginning of the year -
- Transfer from profit and loss account -
-

Sub total 1,715

Revenue

General reserve
- At the beginning of the year 1,111
- Transfer from profit and loss account (860)
251

1,966

Creditors, accrued and other liabiliies


Trade creditors 77
Customers' balances 59
Accrued liabilities 40
Sales tax payable 38
Custom duties payable 1
Preferred dividend on redeemable capital
Amount due to associated undertakings 16
WPPF 15
Interest accrued on long term loans - secured 178
Mark up accrued on non-participatory redeemable capital - secured -
Mark up accrued on finances under mark up arrangements - secured 17
Retention money 0
Deposits - interest free repayable on demand 10
Advances against sale of scrap 0
Unclaimed dividend 0
Other payables 100

553
Creditors, accrued and other liabiliies ( % of sales)
Trade creditors 3%
Customers' balances 2%
Accrued liabilities 1%
Sales tax payable 1%
Custom duties payable 0%
Amount due to associated undertakings 1%
WPPF 1%
Interest accrued on long term loans - secured 7%
Mark up accrued on non-participatory redeemable capital - secured 0%
Mark up accrued on finances under mark up arrangements - secured 1%
Preferred dividend on redeemable preference shares 0%
Retention money 0%
Deposits - interest free repayable on demand 0%
Advances against sale of scrap 0%
Unclaimed dividend 0%
Other payables 4%

Loan to related party

1. Sui Northern Gas Pipelines Limited


Amount remaining 246
No. of installments remaining 10
Interest rate 1.75%
No. of installments per year 1
Installment 27

Date Balance
31-Dec-06 246
31-Dec-07 241
31-Dec-08 219
31-Dec-09 196
31-Dec-10 172
31-Dec-11 148
31-Dec-12 124
31-Dec-13 99
31-Dec-14 73
31-Dec-15 48
31-Dec-16 22

Interest income
Balance
Finances under mark up arrangements - secured

Short term running finances 98


Short term finances 75
Import finances -
173

Cash and cash equivalents

Finances under mark-up arrangements (173)


Cash and bank balances 70
(104)

Long term finances


Long term loans - secured
Non-participatory redeemable capital - secured
Redeemable preference shares (non-voting) - unsecured
-
Less: Current portion shown under current liabilities
Long term loans - secured
Redeemable preference share (non-voting) - unsecured
-

Liabilities against assets subject to finance lease

Lease assets 115


Liabilities against assets subject to finance lease 75
66%

Repayment of liabilities subject to finance lease (19)

% of total lease assets -16%


% of liabilities against lease assest -25%
2003 2004 2005 2006

23 27 31 41
3 3 2.6
1 1 1 1
1 2 3 3
5 12 10 7
0 1 5 1
1 2 3 4
3 4 3 6
2 1 2 5
3 2 1 6
5 2 2 10
1 0 1 3
1 1 1 -
1 1 1 3
6 6 6 7
3 1 2 4
2 0 2 18

57 69 76 122

14 15 17 24
0 0 0 0
0 0 0 0
0 0 1 0
0 1 1 0
0 0 - -
1 1 1 1
1 1 1 1
1 1 1 1
1 0 1 1
1 1 1 2
0 0 0 0
2 2 2 2
0 14 31 0
1 2 2 2

22 39 61 35

1 1 1 0
- - 543 0
0 0 0 0
10 34 152 266
119 86 0 0
1 1 2 4
- 2 2 2
4 - 3 4
3 4 3 8
7 - - 7
40 0 1 2
0 - 0 7

185 128 708 301

16 29 40 41
81 297 464 1027
97 326 504 1,068
5 10 0 (32)
(230) (10) (65) (5)
(225) 0 (65) (37)

(128) 326 439 1,031

19 61 83 182
- 0 - 0
- 1 5 10
- - - 0
- - 6 0
- - - 0

19 62 94 192

3 0 0 0
2 6 6 5
4 7 7 5

1 0 0 0
1 1 2 1
1 2 2 2

246 246
20 21 37
49

3 25 271 336

389 592 618 434


276 343 413 398
4 4 4 4

669 939 1,035 836

10 11 8 19
43 38 23 40
89 211 50 162
44 39 19 5

186 299 101 226

0 0 25 10
15 53 51 64

15 53 76 74

403 403 662 662


564 984 2,107 7,882

967 1,387 2,769 8,543

967 1,387 2,769 8,543


1,796,780 1,796,780 - -

33 33 - -

74 62 - -
0 0 - -

1,705,144 1,705,144

172 172
76 105
130 179

137,454 151,199

12 12
95 44
13 7

23,802,146 26,182,360 33,120,682 39,744,818

370 370 478 478


79 210
894 1,325 2,626 8,358

1 2 2 2

3 3 3 2
6 5 3 5

9 8 6 7

21 3 8 1
2 2
0 0 0 0
0 0 0 0
0 2 0 0

53 38 38 62
40 43 43 44
9 14 3 3
12 9
103 95 97 117

- 5 0 0
- - - 16
14 5 5 7

149 120 121 152


- - - -

27 51 37 40
0 0 0 0
38 32 57 37
65 83 94 77
0 1 0 0

65 84 94 77

1% 1% 1% 0%
0% 0% 0% 0%
1% 1% 1% 0%

0% 0% 0% 0%

1,561 1,561 1,561 1,561

1 932 1,722 3,591


930 791 2,398 7,502
(530) 0
932 1,722 3,591 11,093

- (298)
(298) (23)
321
(298) (0)

152 - 168 -
- 168 - 0
(152) - (168) 0
- 168 - -

- 18 107 196
18 89 89 89
18 107 196 284

2,511 3,558 5,050 12,938

251 541 831 2,147


290 290 1,316 0
541 831 2,147 2,147

3,052 4,389 7,197 15,085


134 54 216 414
105 141 190 198
46 57 427 465
44 57 62 76
1 1 1 1
36 35
2 10 3 1
19 61 83 182
28 26 80 262
10 10 - -
4 5 16 44
0 1 4 33
- - - -
1 0 0 0
0 1 2 3
41 36 34 34

433 459 1,154 1,749

4% 1% 4% 5%
4% 4% 4% 2%
2% 1% 8% 6%
1% 1% 1% 1%
0% 0% 0% 0%
0% 0% 0% 0%
1% 2% 2% 2%
1% 1% 2% 3%
0% 0% 0% 0%
0% 0% 0% 1%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
0% 0% 0% 0%
1% 1% 1% 0%

Installment Principle Interest Balance


4 241
27 23 4 219
27 23 4 196
27 24 3 172
27 24 3 148
27 24 3 124
27 25 2 99
27 25 2 73
27 26 1 48
27 26 1 22
27 27 0 (5)
203 553 719 2,131
216 421 - -
- 386 242 483
419 1,361 961 2,614

(419) (1,361) (961) (2,614)


65 84 94 77
(354) (1,277) (867) (2,537)

2,629 5,057 8,500


200 - -
354 354 354
- 3,182 5,411 8,854

451 511 1,128


- - 354
- 2,731 4,899 7,372

259 167 317 297


168 83 132 29
65% 50% 42% 10%

125 (99) (69) (97)

48% -59% -22% -32%


75% -118% -52% -334%
2007 2008 2009 2010 2011

50 64 76 94 114
0 0 0 0 0
0 0 0 0 0
4 2 2 2 1
8 17 20 22 20
2 2 2 2 2
6 6 7 8 10
8 10 11 14 17
6 8 10 12 13
8 9 11 13 15
13 15 18 21 24
4 6 9 11 15
0 0 0 0 0
5 6 8 10 13
6 4 3 2 1
5 7 10 12 14
20 24 28 32 37

145 181 215 254 296

28 35 40 47 55
0 0 0 0 0
0 0 0 0 0
0 1 1 2 4
0 1 2 2 2
0 0 0 0 0
1 1 1 1 2
1 1 1 1 1
1 1 1 2 2
1 2 2 3 4
2 3 3 4 5
0 0 0 0 0
2 2 2 2 2
0 0 0 0 0
2 3 3 3 3

40 50 58 67 79

1 1 1 1 1
20 20 15 16 20
0 0 0 0 0
303 303 303 303 303
0 0 0 0 0
2 2 2 2 3
2 2 2 2 2
4 4 4 4 4
8 8 8 8 8
7 7 7 7 7
11 11 11 11 11
7 7 7 7 7

365 365 360 362 366

516 599 732 984 1228


86 0 0 0 0
602 599 732 984 1,228
5 7 3 (1) (2)
(24) (160) (146) (253) (281)
(19) (153) (144) (254) (282)

584 446 588 730 945

72 108 121 141 162


0 0 0 0 0
3 4 4 5 5
- - - - -
1 1 2 2 1
- - - - -

77 113 127 148 168

1 1 1 1 1
4 5 5 5 5
5 6 6 6 5

0 0 0 0 0
1 1 1 1 1
2 2 2 2 2

246 241 219 196 172


37 37 37 37 37
0 0 0 0 0

287 283 260 237 213

- - - - -
- - - - -
4 4 4 4 3

4 4 4 4 3

12 12 12 13 14
32 35 34 33 35
117 126 133 118 131
30 28 24 21 22

192 201 204 185 201

68 94 118 129 138

662 662 662 662 662


8,762 8,762 8,762 8,762 8,762

9,424 9,424 9,424 9,424 9,424

9,424 9,424 9,424 9,424 9,424


- - - - -

- - - - -

- - - - -
- - - - -

1,705,144 1,705,144 1,705,144 1,705,144 1,705,144

172 172 172 172 172


49 49 49 49 49
84 84 84 84 84

151,199 151,199 151,199 151,199 151,199

12 12 12 12 12
261 261 261 261 261
40 40 40 40 40

39,744,818 39,744,818 39,744,818 39,744,818 39,744,818

478 478 478 478 478


234 234 234 234 234
9,300 9,300 9,300 9,300 9,300

2 3 3 4 4

4 6 6 6 7
11 11 11 12 15

15 17 17 18 22

19 22 16 20 23
1 1 2 2 2
0 0 0 0 0
1 0 0 0 1
3 2 3 2 3
- - - - -
78 98 97 109 130
65 87 90 97 111
12 17 17 15 19
4 7 10 13 12
160 209 213 235 271
- - - - -
2 3 4 2 3
3 4 6 8 11
17 19 16 19 24

223 282 280 311 364


54 60 67 83 89
0 0 0 0 0
51 69 68 85 95
104 130 135 168 184
1 0 0 0 0

105 130 136 169 185

1% 1% 1% 1% 1%
0% 0% 0% 0% 0%
1% 1% 1% 1% 1%

0% 0% 0% 0% 0%

1,561 1,561 1,561 1,561 1,561

11,093 22,856 23,696 24,221 24,931


11763 841 524 710 356
0 0 0 0 0
22,856 23,696 24,221 24,931 25,287

(0) (0) (1) (2) (4)


0 0 0 0 0
(0) (0) (1) (2) (4)
(0) (1) (2) (4) (7)

- - - - -

- - - - -

284 373 462 551 611


89 89 89 60 60
373 462 551 611 671

24,790 25,719 26,331 27,099 27,511

2,147 2,856 3,787 4,688 5,937


709 931 901 1,249 1,537
2,856 3,787 4,688 5,937 7,475

27,646 29,506 31,019 33,037 34,986


298 440 481 554 624
195 247 292 324 371
447 572 672 747 855
68 90 104 117 133
1 1 2 2 2

2 2 3 3 4
124 188 203 236 264
155 254 264 313 347
0 0 0 0 0
27 44 46 54 60
16 29 29 35 39
0 0 0 0 0
0 1 1 1 1
3 4 4 5 5
34 43 51 56 64

1,371 1,914 2,152 2,445 2,769

5% 5% 5% 5% 5%
3% 3% 3% 3% 3%
7% 6% 7% 7% 7%
1% 1% 1% 1% 1%
0% 0% 0% 0% 0%
0% 0% 0% 0% 0%
2% 2% 2% 2% 2%
2% 3% 3% 3% 3%
0% 0% 0% 0% 0%
0% 0% 0% 0% 0%
0% 0% 0% 0% 0%
0% 0% 0% 0% 0%
0% 0% 0% 0% 0%
0% 0% 0% 0% 0%
0% 0% 0% 0% 0%
1% 0% 1% 0% 0%

4 4 4 3 3
246 241 219 196 172
124 161 174 187 209
124 161 174 187 209

8,623 6,967 4,946 2,827 1,059


- - - - -
- - - - -
8,623 6,967 4,946 2,827 1,059

724 983 1,044 1,758 809


- - - - -
7,899 5,984 3,902 1,068 250

353 400 428 481 514


164 170 163 171 177
46% 43% 38% 36% 34%

(57.14) (129.56) (110.01) (128.33) (129.60)


(175.70) (260.34) (263.72) (324.27) (270.51)

-16% -32% -26% -27% -25%


-107% -153% -162% -189% -153%
Date Price Sales/share P/S
Mon/01/Jul/02 9.90 11.80 0.84 Year Avg PS
Tue/02/Jul/02 10.30 11.80 0.87 2003 1.16
Wed/03/Jul/02 10.20 11.80 0.86 2004 3.05
Thu/04/Jul/02 10.00 11.80 0.85 2005 2.79
Fri/05/Jul/02 9.95 11.80 0.84 2006 3.21
Mon/08/Jul/02 9.95 11.80 0.84 2007 3.27
Tue/09/Jul/02 9.80 11.80 0.83
Wed/10/Jul/02 9.80 11.80 0.83
Thu/11/Jul/02 9.60 11.80 0.81
Fri/12/Jul/02 9.60 11.80 0.81
Mon/15/Jul/02 9.00 11.80 0.76 1.6
Tue/16/Jul/02 9.30 11.80 0.79 2
Wed/17/Jul/02 9.85 11.80 0.83 2.5
Thu/18/Jul/02 10.10 11.80 0.86 2.75
Fri/19/Jul/02 9.95 11.80 0.84 3
Mon/22/Jul/02 9.90 11.80 0.84
Tue/23/Jul/02 9.95 11.80 0.84
Wed/24/Jul/02 9.90 11.80 0.84
Thu/25/Jul/02 10.00 11.80 0.85
Fri/26/Jul/02 9.95 11.80 0.84
Mon/29/Jul/02 9.75 11.80 0.83
Tue/30/Jul/02 9.70 11.80 0.82
Wed/31/Jul/02 9.85 11.80 0.83
Thu/01/Aug/02 9.90 11.80 0.84
Fri/02/Aug/02 9.80 11.80 0.83
Mon/05/Aug/02 9.80 11.80 0.83
Tue/06/Aug/02 9.75 11.80 0.83
Wed/07/Aug/02 10.00 11.80 0.85
Thu/08/Aug/02 10.00 11.80 0.85
Fri/09/Aug/02 10.15 11.80 0.86
Mon/12/Aug/02 10.20 11.80 0.86
Tue/13/Aug/02 10.70 11.80 0.91
Thu/15/Aug/02 10.35 11.80 0.88
Fri/16/Aug/02 10.35 11.80 0.88
92
Mon/19/Aug/02 10.50 11.80 0.89 67
Tue/20/Aug/02 10.35 11.80 0.88 42
Wed/21/Aug/02 10.30 11.80 0.87
17
Thu/22/Aug/02 10.55 11.80 0.89
Fri/23/Aug/02 10.75 11.80 0.91 FY03 FY
Mon/26/Aug/02 11.00 11.80 0.93
Tue/27/Aug/02 11.35 11.80 0.96
Wed/28/Aug/02 11.25 11.80 0.95
Thu/29/Aug/02 11.40 11.80 0.97
Fri/30/Aug/02 11.65 11.80 0.99
Mon/02/Sep/02 11.35 11.80 0.96
Tue/03/Sep/02 11.60 11.80 0.98
Wed/04/Sep/02 11.55 11.80 0.98
Thu/05/Sep/02 11.95 11.80 1.01
Fri/06/Sep/02 12.15 11.80 1.03
Mon/09/Sep/02 12.10 11.80 1.03
Tue/10/Sep/02 11.85 11.80 1.00
Wed/11/Sep/02 11.85 11.80 1.00
Thu/12/Sep/02 11.55 11.80 0.98
Fri/13/Sep/02 11.95 11.80 1.01
Mon/16/Sep/02 11.65 11.80 0.99
Tue/17/Sep/02 11.80 11.80 1.00
Wed/18/Sep/02 12.10 11.80 1.03
Thu/19/Sep/02 12.15 11.80 1.03
Fri/20/Sep/02 11.90 11.80 1.01
Mon/23/Sep/02 11.80 11.80 1.00
Tue/24/Sep/02 12.35 11.80 1.05
Wed/25/Sep/02 12.35 11.80 1.05
Thu/26/Sep/02 12.50 11.80 1.06
Fri/27/Sep/02 12.45 11.80 1.06
Mon/30/Sep/02 12.30 11.80 1.04
Tue/01/Oct/02 12.30 11.80 1.04
Wed/02/Oct/02 12.30 11.80 1.04
Thu/03/Oct/02 12.20 11.80 1.03
Fri/04/Oct/02 12.25 11.80 1.04
Mon/07/Oct/02 12.55 11.80 1.06
Tue/08/Oct/02 12.35 11.80 1.05
Wed/09/Oct/02 12.45 11.80 1.06
Fri/11/Oct/02 11.80 11.80 1.00
Mon/14/Oct/02 11.90 11.80 1.01
Tue/15/Oct/02 12.45 11.80 1.06
Wed/16/Oct/02 12.50 11.80 1.06
Thu/17/Oct/02 12.80 11.80 1.08
Fri/18/Oct/02 13.10 11.80 1.11
Mon/21/Oct/02 13.00 11.80 1.10
Tue/22/Oct/02 13.50 11.80 1.14
Wed/23/Oct/02 12.45 11.80 1.06
Thu/24/Oct/02 13.25 11.80 1.12
Fri/25/Oct/02 13.10 11.80 1.11
Mon/28/Oct/02 12.85 11.80 1.09
Tue/29/Oct/02 12.50 11.80 1.06
Wed/30/Oct/02 12.65 11.80 1.07
Thu/31/Oct/02 13.15 11.80 1.11
Fri/01/Nov/02 13.45 11.80 1.14
Mon/04/Nov/02 12.60 11.80 1.07
Tue/05/Nov/02 12.90 11.80 1.09
Wed/06/Nov/02 12.45 11.80 1.06
Thu/07/Nov/02 12.45 11.80 1.06
Fri/08/Nov/02 12.50 11.80 1.06
Mon/11/Nov/02 12.65 11.80 1.07
Tue/12/Nov/02 12.80 11.80 1.08
Wed/13/Nov/02 13.20 11.80 1.12
Thu/14/Nov/02 13.05 11.80 1.11
Fri/15/Nov/02 12.80 11.80 1.08
Mon/18/Nov/02 13.10 11.80 1.11
Tue/19/Nov/02 13.10 11.80 1.11
Wed/20/Nov/02 13.65 11.80 1.16
Thu/21/Nov/02 13.75 11.80 1.17
Fri/22/Nov/02 13.55 11.80 1.15
Mon/25/Nov/02 13.30 11.80 1.13
Tue/26/Nov/02 13.10 11.80 1.11
Wed/27/Nov/02 12.80 11.80 1.08
Thu/28/Nov/02 12.15 11.80 1.03
Fri/29/Nov/02 12.60 11.80 1.07
Mon/02/Dec/02 12.80 11.80 1.08
Wed/04/Dec/02 13.00 11.80 1.10
Mon/09/Dec/02 13.45 11.80 1.14
Tue/10/Dec/02 13.55 11.80 1.15
Wed/11/Dec/02 13.65 11.80 1.16
Thu/12/Dec/02 13.70 11.80 1.16
Fri/13/Dec/02 13.50 11.80 1.14
Mon/16/Dec/02 13.55 11.80 1.15
Tue/17/Dec/02 13.40 11.80 1.14
Wed/18/Dec/02 13.35 11.80 1.13
Thu/19/Dec/02 13.45 11.80 1.14
Fri/20/Dec/02 13.30 11.80 1.13
Mon/23/Dec/02 12.90 11.80 1.09
Tue/24/Dec/02 13.05 11.80 1.11
Thu/26/Dec/02 13.45 11.80 1.14
Fri/27/Dec/02 13.55 11.80 1.15
Mon/30/Dec/02 14.10 11.80 1.19
Tue/31/Dec/02 14.00 11.80 1.19
Wed/01/Jan/03 13.55 11.80 1.15
Thu/02/Jan/03 14.05 11.80 1.19
Fri/03/Jan/03 14.50 11.80 1.23
Mon/06/Jan/03 14.40 11.80 1.22
Tue/07/Jan/03 14.45 11.80 1.22
Wed/08/Jan/03 14.00 11.80 1.19
Thu/09/Jan/03 14.35 11.80 1.22
Fri/10/Jan/03 14.60 11.80 1.24
Mon/13/Jan/03 14.50 11.80 1.23
Tue/14/Jan/03 14.45 11.80 1.22
Wed/15/Jan/03 15.10 11.80 1.28
Thu/16/Jan/03 14.85 11.80 1.26
Fri/17/Jan/03 14.35 11.80 1.22
Mon/20/Jan/03 14.05 11.80 1.19
Tue/21/Jan/03 13.30 11.80 1.13
Wed/22/Jan/03 13.25 11.80 1.12
Thu/23/Jan/03 12.40 11.80 1.05
Fri/24/Jan/03 12.20 11.80 1.03
Mon/27/Jan/03 13.70 11.80 1.16
Tue/28/Jan/03 12.95 11.80 1.10
Wed/29/Jan/03 13.10 11.80 1.11
Thu/30/Jan/03 12.75 11.80 1.08
Fri/31/Jan/03 12.25 11.80 1.04
Mon/03/Feb/03 11.45 11.80 0.97
Tue/04/Feb/03 11.90 11.80 1.01
Thu/06/Feb/03 11.90 11.80 1.01
Fri/07/Feb/03 12.00 11.80 1.02
Mon/10/Feb/03 11.95 11.80 1.01
Mon/17/Feb/03 12.30 11.80 1.04
Tue/18/Feb/03 12.20 11.80 1.03
Wed/19/Feb/03 12.00 11.80 1.02
Thu/20/Feb/03 12.20 11.80 1.03
Fri/21/Feb/03 12.00 11.80 1.02
Mon/24/Feb/03 12.15 11.80 1.03
Tue/25/Feb/03 11.60 11.80 0.98
Wed/26/Feb/03 11.50 11.80 0.97
Thu/27/Feb/03 11.00 11.80 0.93
Fri/28/Feb/03 11.35 11.80 0.96
Mon/03/Mar/03 11.85 11.80 1.00
Tue/04/Mar/03 11.40 11.80 0.97
Wed/05/Mar/03 11.40 11.80 0.97
Thu/06/Mar/03 11.40 11.80 0.97
Fri/07/Mar/03 11.25 11.80 0.95
Mon/10/Mar/03 10.90 11.80 0.92
Tue/11/Mar/03 11.00 11.80 0.93
Wed/12/Mar/03 11.50 11.80 0.97
Mon/17/Mar/03 10.95 11.80 0.93
Tue/18/Mar/03 11.15 11.80 0.94
Wed/19/Mar/03 11.20 11.80 0.95
Thu/20/Mar/03 12.00 11.80 1.02
Fri/21/Mar/03 12.35 11.80 1.05
Mon/24/Mar/03 12.00 11.80 1.02
Tue/25/Mar/03 11.95 11.80 1.01
Wed/26/Mar/03 12.50 11.80 1.06
Thu/27/Mar/03 12.50 11.80 1.06
Fri/28/Mar/03 13.00 11.80 1.10
Mon/31/Mar/03 13.20 11.80 1.12
Tue/01/Apr/03 13.35 11.80 1.13
Wed/02/Apr/03 13.35 11.80 1.13
Thu/03/Apr/03 13.05 11.80 1.11
Fri/04/Apr/03 13.05 11.80 1.11
Mon/07/Apr/03 13.30 11.80 1.13
Tue/08/Apr/03 13.90 11.80 1.18
Wed/09/Apr/03 13.95 11.80 1.18
Thu/10/Apr/03 14.45 11.80 1.22
Fri/11/Apr/03 14.65 11.80 1.24
Mon/14/Apr/03 14.30 11.80 1.21
Tue/15/Apr/03 14.00 11.80 1.19
Wed/16/Apr/03 14.60 11.80 1.24
Thu/17/Apr/03 14.65 11.80 1.24
Fri/18/Apr/03 15.30 11.80 1.30
Mon/21/Apr/03 14.75 11.80 1.25
Tue/22/Apr/03 13.75 11.80 1.17
Wed/23/Apr/03 13.80 11.80 1.17
Thu/24/Apr/03 13.30 11.80 1.13
Fri/25/Apr/03 14.00 11.80 1.19
Mon/28/Apr/03 14.55 11.80 1.23
Tue/29/Apr/03 15.00 11.80 1.27
Wed/30/Apr/03 14.75 11.80 1.25
Fri/02/May/03 14.85 11.80 1.26
Mon/05/May/03 15.30 11.80 1.30
Tue/06/May/03 16.15 11.80 1.37
Wed/07/May/03 15.80 11.80 1.34
Thu/08/May/03 15.55 11.80 1.32
Fri/09/May/03 16.45 11.80 1.39
Mon/12/May/03 16.55 11.80 1.40
Tue/13/May/03 16.70 11.80 1.42
Wed/14/May/03 16.85 11.80 1.43
Fri/16/May/03 16.85 11.80 1.43
Mon/19/May/03 16.30 11.80 1.38
Tue/20/May/03 15.75 11.80 1.33
Wed/21/May/03 17.25 11.80 1.46
Thu/22/May/03 17.70 11.80 1.50
Fri/23/May/03 18.35 11.80 1.55
Mon/26/May/03 19.45 11.80 1.65
Tue/27/May/03 20.70 11.80 1.75
Wed/28/May/03 19.70 11.80 1.67
Thu/29/May/03 19.90 11.80 1.69
Fri/30/May/03 19.75 11.80 1.67
Mon/02/Jun/03 20.20 11.80 1.71
Tue/03/Jun/03 20.95 11.80 1.78
Wed/04/Jun/03 20.90 11.80 1.77
Thu/05/Jun/03 20.50 11.80 1.74
Fri/06/Jun/03 21.30 11.80 1.80
Mon/09/Jun/03 22.15 11.80 1.88
Tue/10/Jun/03 21.90 11.80 1.86
Wed/11/Jun/03 21.50 11.80 1.82
Thu/12/Jun/03 21.70 11.80 1.84
Fri/13/Jun/03 21.85 11.80 1.85
Mon/16/Jun/03 21.65 11.80 1.83
Tue/17/Jun/03 22.75 11.80 1.93
Wed/18/Jun/03 22.70 11.80 1.92
Thu/19/Jun/03 22.60 11.80 1.92
Fri/20/Jun/03 22.75 11.80 1.93
Mon/23/Jun/03 24.45 11.80 2.07
Tue/24/Jun/03 26.20 11.80 2.22
Wed/25/Jun/03 28.15 11.80 2.39
Thu/26/Jun/03 30.25 11.80 2.56
Fri/27/Jun/03 29.25 11.80 2.48
Mon/30/Jun/03 30.85 11.80 2.61
Tue/01/Jul/03 30.30 15.31 1.98
Wed/02/Jul/03 29.85 15.31 1.95
Thu/03/Jul/03 30.85 15.31 2.01
Fri/04/Jul/03 30.90 15.31 2.02
Mon/07/Jul/03 30.90 15.31 2.02
Tue/08/Jul/03 30.45 15.31 1.99
Wed/09/Jul/03 30.70 15.31 2.00
Thu/10/Jul/03 30.50 15.31 1.99
Fri/11/Jul/03 32.75 15.31 2.14
Mon/14/Jul/03 35.20 15.31 2.30
Tue/15/Jul/03 34.00 15.31 2.22
Wed/16/Jul/03 36.55 15.31 2.39
Thu/17/Jul/03 37.85 15.31 2.47
Fri/18/Jul/03 37.95 15.31 2.48
Mon/21/Jul/03 37.40 15.31 2.44
Tue/22/Jul/03 37.10 15.31 2.42
Wed/23/Jul/03 37.65 15.31 2.46
Thu/24/Jul/03 37.80 15.31 2.47
Fri/25/Jul/03 37.65 15.31 2.46
Mon/28/Jul/03 38.80 15.31 2.53
Tue/29/Jul/03 38.75 15.31 2.53
Wed/30/Jul/03 39.00 15.31 2.55
Thu/31/Jul/03 38.50 15.31 2.51
Fri/01/Aug/03 38.60 15.31 2.52
Mon/04/Aug/03 37.80 15.31 2.47
Tue/05/Aug/03 37.65 15.31 2.46
Wed/06/Aug/03 39.35 15.31 2.57
Thu/07/Aug/03 41.25 15.31 2.69
Fri/08/Aug/03 39.70 15.31 2.59
Mon/11/Aug/03 38.15 15.31 2.49
Tue/12/Aug/03 39.60 15.31 2.59
Wed/13/Aug/03 37.80 15.31 2.47
Fri/15/Aug/03 36.90 15.31 2.41
Mon/18/Aug/03 37.30 15.31 2.44
Tue/19/Aug/03 38.25 15.31 2.50
Wed/20/Aug/03 41.10 15.31 2.68
Thu/21/Aug/03 41.40 15.31 2.70
Fri/22/Aug/03 41.10 15.31 2.68
Mon/25/Aug/03 41.60 15.31 2.72
Tue/26/Aug/03 41.70 15.31 2.72
Wed/27/Aug/03 41.45 15.31 2.71
Thu/28/Aug/03 44.30 15.31 2.89
Fri/29/Aug/03 42.60 15.31 2.78
Mon/01/Sep/03 43.85 15.31 2.86
Tue/02/Sep/03 46.15 15.31 3.01
Wed/03/Sep/03 45.80 15.31 2.99
Thu/04/Sep/03 44.65 15.31 2.92
Fri/05/Sep/03 45.30 15.31 2.96
Mon/08/Sep/03 45.90 15.31 3.00
Tue/09/Sep/03 46.35 15.31 3.03
Wed/10/Sep/03 47.10 15.31 3.08
Thu/11/Sep/03 46.55 15.31 3.04
Fri/12/Sep/03 46.10 15.31 3.01
Mon/15/Sep/03 45.95 15.31 3.00
Tue/16/Sep/03 43.70 15.31 2.85
Wed/17/Sep/03 41.55 15.31 2.71
Thu/18/Sep/03 44.50 15.31 2.91
Fri/19/Sep/03 42.65 15.31 2.79
Mon/22/Sep/03 40.55 15.31 2.65
Tue/23/Sep/03 38.80 15.31 2.53
Wed/24/Sep/03 36.90 15.31 2.41
Thu/25/Sep/03 39.55 15.31 2.58
Fri/26/Sep/03 37.80 15.31 2.47
Mon/29/Sep/03 35.95 15.31 2.35
Tue/30/Sep/03 34.90 15.31 2.28
Wed/01/Oct/03 35.50 15.31 2.32
Thu/02/Oct/03 38.15 15.31 2.49
Fri/03/Oct/03 40.60 15.31 2.65
Mon/06/Oct/03 42.90 15.31 2.80
Tue/07/Oct/03 43.10 15.31 2.81
Wed/08/Oct/03 44.65 15.31 2.92
Thu/09/Oct/03 42.45 15.31 2.77
Fri/10/Oct/03 43.20 15.31 2.82
Mon/13/Oct/03 42.70 15.31 2.79
Tue/14/Oct/03 41.80 15.31 2.73
Wed/15/Oct/03 41.80 15.31 2.73
Thu/16/Oct/03 42.75 15.31 2.79
Fri/17/Oct/03 39.70 15.31 2.59
Mon/20/Oct/03 38.50 15.31 2.51
Tue/21/Oct/03 39.05 15.31 2.55
Wed/22/Oct/03 37.10 15.31 2.42
Thu/23/Oct/03 36.15 15.31 2.36
Fri/24/Oct/03 38.85 15.31 2.54
Mon/27/Oct/03 39.60 15.31 2.59
Tue/28/Oct/03 37.90 15.31 2.47
Wed/29/Oct/03 36.05 15.31 2.35
Thu/30/Oct/03 36.20 15.31 2.36
Fri/31/Oct/03 36.60 15.31 2.39
Mon/03/Nov/03 36.65 15.31 2.39
Tue/04/Nov/03 39.35 15.31 2.57
Wed/05/Nov/03 37.40 15.31 2.44
Thu/06/Nov/03 36.85 15.31 2.41
Fri/07/Nov/03 38.40 15.31 2.51
Mon/10/Nov/03 38.05 15.31 2.48
Tue/11/Nov/03 39.00 15.31 2.55
Wed/12/Nov/03 39.85 15.31 2.60
Thu/13/Nov/03 38.15 15.31 2.49
Fri/14/Nov/03 37.80 15.31 2.47
Mon/17/Nov/03 38.65 15.31 2.52
Tue/18/Nov/03 39.10 15.31 2.55
Wed/19/Nov/03 39.00 15.31 2.55
Thu/20/Nov/03 39.60 15.31 2.59
Fri/21/Nov/03 39.95 15.31 2.61
Mon/24/Nov/03 40.85 15.31 2.67
Tue/25/Nov/03 40.30 15.31 2.63
Mon/01/Dec/03 42.45 15.31 2.77
Tue/02/Dec/03 44.80 15.31 2.93
Wed/03/Dec/03 43.95 15.31 2.87
Thu/04/Dec/03 43.80 15.31 2.86
Fri/05/Dec/03 43.20 15.31 2.82
Mon/08/Dec/03 44.25 15.31 2.89
Tue/09/Dec/03 45.00 15.31 2.94
Wed/10/Dec/03 46.70 15.31 3.05
Thu/11/Dec/03 44.40 15.31 2.90
Fri/12/Dec/03 45.35 15.31 2.96
Mon/15/Dec/03 44.50 15.31 2.91
Tue/16/Dec/03 44.45 15.31 2.90
Wed/17/Dec/03 44.35 15.31 2.90
Thu/18/Dec/03 44.90 15.31 2.93
Fri/19/Dec/03 45.00 15.31 2.94
Mon/22/Dec/03 46.15 15.31 3.01
Tue/23/Dec/03 45.60 15.31 2.98
Wed/24/Dec/03 46.35 15.31 3.03
Fri/26/Dec/03 45.35 15.31 2.96
Mon/29/Dec/03 45.60 15.31 2.98
Tue/30/Dec/03 45.65 15.31 2.98
Wed/31/Dec/03 45.70 15.31 2.98
Thu/01/Jan/04 45.50 15.31 2.97
Fri/02/Jan/04 45.00 15.31 2.94
Mon/05/Jan/04 45.05 15.31 2.94
Tue/06/Jan/04 45.25 15.31 2.95
Wed/07/Jan/04 45.40 15.31 2.96
Thu/08/Jan/04 44.95 15.31 2.94
Fri/09/Jan/04 44.70 15.31 2.92
Mon/12/Jan/04 45.50 15.31 2.97
Tue/13/Jan/04 45.20 15.31 2.95
Wed/14/Jan/04 44.80 15.31 2.93
Thu/15/Jan/04 44.65 15.31 2.92
Fri/16/Jan/04 45.15 15.31 2.95
Mon/19/Jan/04 45.30 15.31 2.96
Tue/20/Jan/04 45.70 15.31 2.98
Wed/21/Jan/04 46.55 15.31 3.04
Thu/22/Jan/04 47.75 15.31 3.12
Fri/23/Jan/04 48.50 15.31 3.17
Mon/26/Jan/04 47.90 15.31 3.13
Tue/27/Jan/04 49.60 15.31 3.24
Wed/28/Jan/04 49.40 15.31 3.23
Thu/29/Jan/04 49.45 15.31 3.23
Fri/30/Jan/04 49.75 15.31 3.25
Fri/06/Feb/04 49.50 15.31 3.23
Mon/09/Feb/04 48.25 15.31 3.15
Tue/10/Feb/04 49.05 15.31 3.20
Wed/11/Feb/04 48.60 15.31 3.17
Thu/12/Feb/04 47.80 15.31 3.12
Fri/13/Feb/04 48.25 15.31 3.15
Mon/16/Feb/04 46.30 15.31 3.02
Tue/17/Feb/04 46.45 15.31 3.03
Wed/18/Feb/04 46.70 15.31 3.05
Thu/19/Feb/04 45.50 15.31 2.97
Fri/20/Feb/04 44.75 15.31 2.92
Mon/23/Feb/04 43.60 15.31 2.85
Tue/24/Feb/04 45.65 15.31 2.98
Wed/25/Feb/04 45.05 15.31 2.94
Thu/26/Feb/04 44.70 15.31 2.92
Fri/27/Feb/04 45.20 15.31 2.95
Wed/03/Mar/04 45.20 15.31 2.95
Thu/04/Mar/04 46.65 15.31 3.05
Fri/05/Mar/04 47.60 15.31 3.11
Mon/08/Mar/04 47.40 15.31 3.10
Tue/09/Mar/04 47.90 15.31 3.13
Wed/10/Mar/04 47.45 15.31 3.10
Thu/11/Mar/04 47.85 15.31 3.12
Fri/12/Mar/04 48.45 15.31 3.16
Mon/15/Mar/04 48.20 15.31 3.15
Tue/16/Mar/04 48.05 15.31 3.14
Wed/17/Mar/04 48.70 15.31 3.18
Thu/18/Mar/04 48.95 15.31 3.20
Fri/19/Mar/04 49.00 15.31 3.20
Mon/22/Mar/04 49.25 15.31 3.22
Wed/24/Mar/04 50.80 15.31 3.32
Thu/25/Mar/04 50.75 15.31 3.31
Fri/26/Mar/04 50.50 15.31 3.30
Mon/29/Mar/04 50.10 15.31 3.27
Tue/30/Mar/04 51.05 15.31 3.33
Wed/31/Mar/04 52.60 15.31 3.43
Thu/01/Apr/04 52.60 15.31 3.43
Fri/02/Apr/04 54.10 15.31 3.53
Mon/05/Apr/04 54.05 15.31 3.53
Tue/06/Apr/04 54.60 15.31 3.57
Wed/07/Apr/04 55.80 15.31 3.64
Thu/08/Apr/04 56.05 15.31 3.66
Fri/09/Apr/04 56.20 15.31 3.67
Mon/12/Apr/04 57.30 15.31 3.74
Tue/13/Apr/04 57.10 15.31 3.73
Wed/14/Apr/04 57.60 15.31 3.76
Thu/15/Apr/04 60.30 15.31 3.94
Fri/16/Apr/04 64.40 15.31 4.21
Mon/19/Apr/04 62.65 15.31 4.09
Tue/20/Apr/04 63.30 15.31 4.13
Wed/21/Apr/04 60.15 15.31 3.93
Thu/22/Apr/04 60.15 15.31 3.93
Fri/23/Apr/04 57.15 15.31 3.73
Mon/26/Apr/04 57.50 15.31 3.75
Tue/27/Apr/04 58.25 15.31 3.80
Wed/28/Apr/04 55.45 15.31 3.62
Thu/29/Apr/04 56.75 15.31 3.71
Fri/30/Apr/04 58.35 15.31 3.81
Tue/04/May/04 59.35 15.31 3.88
Wed/05/May/04 59.25 15.31 3.87
Thu/06/May/04 59.90 15.31 3.91
Fri/07/May/04 59.90 15.31 3.91
Mon/10/May/04 59.20 15.31 3.87
Tue/11/May/04 59.15 15.31 3.86
Wed/12/May/04 56.60 15.31 3.70
Thu/13/May/04 58.50 15.31 3.82
Fri/14/May/04 59.80 15.31 3.90
Mon/17/May/04 60.70 15.31 3.96
Tue/18/May/04 60.05 15.31 3.92
Wed/19/May/04 62.05 15.31 4.05
Thu/20/May/04 61.75 15.31 4.03
Fri/21/May/04 61.80 15.31 4.04
Mon/24/May/04 61.25 15.31 4.00
Tue/25/May/04 60.80 15.31 3.97
Wed/26/May/04 62.65 15.31 4.09
Thu/27/May/04 63.50 15.31 4.15
Fri/28/May/04 62.80 15.31 4.10
Mon/31/May/04 62.40 15.31 4.07
Tue/01/Jun/04 62.40 15.31 4.07
Wed/02/Jun/04 62.60 15.31 4.09
Thu/03/Jun/04 59.50 15.31 3.89
Fri/04/Jun/04 61.45 15.31 4.01
Mon/07/Jun/04 62.35 15.31 4.07
Tue/08/Jun/04 62.00 15.31 4.05
Wed/09/Jun/04 61.60 15.31 4.02
Thu/10/Jun/04 60.15 15.31 3.93
Fri/11/Jun/04 61.05 15.31 3.99
Mon/14/Jun/04 58.00 15.31 3.79
Tue/15/Jun/04 58.80 15.31 3.84
Wed/16/Jun/04 58.75 15.31 3.84
Thu/17/Jun/04 57.35 15.31 3.74
Fri/18/Jun/04 56.70 15.31 3.70
Mon/21/Jun/04 54.65 15.31 3.57
Tue/22/Jun/04 55.70 15.31 3.64
Wed/23/Jun/04 55.80 15.31 3.64
Thu/24/Jun/04 56.90 15.31 3.72
Fri/25/Jun/04 55.55 15.31 3.63
Mon/28/Jun/04 58.15 15.31 3.80
Tue/29/Jun/04 57.90 15.31 3.78
Wed/30/Jun/04 57.50 15.31 3.75
Thu/01/Jul/04 58.40 20.82 2.80
Fri/02/Jul/04 59.15 20.82 2.84
Mon/05/Jul/04 58.65 20.82 2.82
Tue/06/Jul/04 58.35 20.82 2.80
Wed/07/Jul/04 58.10 20.82 2.79
Thu/08/Jul/04 58.50 20.82 2.81
Fri/09/Jul/04 59.00 20.82 2.83
Mon/12/Jul/04 60.15 20.82 2.89
Tue/13/Jul/04 60.10 20.82 2.89
Wed/14/Jul/04 60.10 20.82 2.89
Thu/15/Jul/04 59.40 20.82 2.85
Fri/16/Jul/04 57.30 20.82 2.75
Mon/19/Jul/04 57.40 20.82 2.76
Tue/20/Jul/04 57.05 20.82 2.74
Wed/21/Jul/04 57.30 20.82 2.75
Thu/22/Jul/04 57.25 20.82 2.75
Fri/23/Jul/04 56.90 20.82 2.73
Mon/26/Jul/04 55.60 20.82 2.67
Tue/27/Jul/04 54.10 20.82 2.60
Wed/28/Jul/04 55.70 20.82 2.67
Thu/29/Jul/04 55.10 20.82 2.65
Fri/30/Jul/04 55.35 20.82 2.66
Mon/02/Aug/04 55.50 20.82 2.67
Tue/03/Aug/04 57.15 20.82 2.74
Wed/04/Aug/04 56.90 20.82 2.73
Thu/05/Aug/04 57.10 20.82 2.74
Fri/06/Aug/04 58.20 20.82 2.79
Mon/09/Aug/04 57.80 20.82 2.78
Tue/10/Aug/04 56.95 20.82 2.73
Wed/11/Aug/04 56.50 20.82 2.71
Thu/12/Aug/04 56.95 20.82 2.73
Fri/13/Aug/04 56.75 20.82 2.73
Mon/16/Aug/04 56.00 20.82 2.69
Tue/17/Aug/04 57.15 20.82 2.74
Wed/18/Aug/04 57.30 20.82 2.75
Thu/19/Aug/04 56.00 20.82 2.69
Fri/20/Aug/04 56.55 20.82 2.72
Mon/23/Aug/04 56.40 20.82 2.71
Tue/24/Aug/04 55.60 20.82 2.67
Wed/25/Aug/04 57.00 20.82 2.74
Thu/26/Aug/04 57.15 20.82 2.74
Fri/27/Aug/04 57.25 20.82 2.75
Mon/30/Aug/04 57.30 20.82 2.75
Tue/31/Aug/04 58.00 20.82 2.79
Wed/01/Sep/04 57.65 20.82 2.77
Thu/02/Sep/04 57.90 20.82 2.78
Fri/03/Sep/04 57.65 20.82 2.77
Mon/06/Sep/04 54.90 20.82 2.64
Tue/07/Sep/04 55.70 20.82 2.67
Wed/08/Sep/04 56.95 20.82 2.73
Thu/09/Sep/04 56.90 20.82 2.73
Fri/10/Sep/04 56.70 20.82 2.72
Mon/13/Sep/04 55.85 20.82 2.68
Tue/14/Sep/04 55.85 20.82 2.68
Wed/15/Sep/04 54.20 20.82 2.60
Thu/16/Sep/04 54.85 20.82 2.63
Fri/17/Sep/04 54.95 20.82 2.64
Mon/20/Sep/04 54.95 20.82 2.64
Tue/21/Sep/04 54.00 20.82 2.59
Wed/22/Sep/04 53.65 20.82 2.58
Thu/23/Sep/04 54.40 20.82 2.61
Fri/24/Sep/04 56.30 20.82 2.70
Mon/27/Sep/04 57.45 20.82 2.76
Tue/28/Sep/04 56.45 20.82 2.71
Wed/29/Sep/04 57.35 20.82 2.75
Thu/30/Sep/04 57.95 20.82 2.78
Fri/01/Oct/04 57.40 20.82 2.76
Mon/04/Oct/04 57.00 20.82 2.74
Tue/05/Oct/04 55.95 20.82 2.69
Wed/06/Oct/04 56.20 20.82 2.70
Thu/07/Oct/04 56.65 20.82 2.72
Fri/08/Oct/04 56.60 20.82 2.72
Mon/11/Oct/04 56.80 20.82 2.73
Tue/12/Oct/04 57.80 20.82 2.78
Wed/13/Oct/04 57.80 20.82 2.78
Thu/14/Oct/04 58.30 20.82 2.80
Fri/15/Oct/04 58.05 20.82 2.79
Mon/18/Oct/04 51.05 20.82 2.45
Tue/19/Oct/04 51.35 20.82 2.47
Wed/20/Oct/04 52.10 20.82 2.50
Thu/21/Oct/04 50.80 20.82 2.44
Fri/22/Oct/04 51.40 20.82 2.47
Mon/25/Oct/04 50.75 20.82 2.44
Tue/26/Oct/04 49.70 20.82 2.39
Wed/27/Oct/04 49.20 20.82 2.36
Thu/28/Oct/04 49.40 20.82 2.37
Fri/29/Oct/04 48.05 20.82 2.31
Mon/01/Nov/04 46.50 20.82 2.23
Tue/02/Nov/04 48.70 20.82 2.34
Wed/03/Nov/04 48.00 20.82 2.31
Thu/04/Nov/04 48.65 20.82 2.34
Fri/05/Nov/04 50.35 20.82 2.42
Mon/08/Nov/04 50.80 20.82 2.44
Wed/10/Nov/04 50.90 20.82 2.44
Fri/12/Nov/04 51.30 20.82 2.46
Thu/18/Nov/04 52.30 20.82 2.51
Fri/19/Nov/04 52.10 20.82 2.50
Mon/22/Nov/04 52.05 20.82 2.50
Tue/23/Nov/04 51.85 20.82 2.49
Wed/24/Nov/04 51.80 20.82 2.49
Thu/25/Nov/04 51.30 20.82 2.46
Fri/26/Nov/04 51.60 20.82 2.48
Mon/29/Nov/04 51.65 20.82 2.48
Tue/30/Nov/04 51.95 20.82 2.49
Wed/01/Dec/04 52.00 20.82 2.50
Thu/02/Dec/04 51.50 20.82 2.47
Fri/03/Dec/04 51.70 20.82 2.48
Mon/06/Dec/04 52.50 20.82 2.52
Tue/07/Dec/04 52.20 20.82 2.51
Wed/08/Dec/04 52.50 20.82 2.52
Thu/09/Dec/04 53.25 20.82 2.56
Fri/10/Dec/04 51.95 20.82 2.49
Mon/13/Dec/04 52.40 20.82 2.52
Tue/14/Dec/04 53.45 20.82 2.57
Wed/15/Dec/04 53.45 20.82 2.57
Thu/16/Dec/04 52.50 20.82 2.52
Fri/17/Dec/04 53.05 20.82 2.55
Mon/20/Dec/04 52.85 20.82 2.54
Tue/21/Dec/04 53.20 20.82 2.55
Wed/22/Dec/04 54.15 20.82 2.60
Thu/23/Dec/04 54.35 20.82 2.61
Fri/24/Dec/04 53.80 20.82 2.58
Mon/27/Dec/04 53.65 20.82 2.58
Tue/28/Dec/04 53.20 20.82 2.55
Wed/29/Dec/04 54.95 20.82 2.64
Thu/30/Dec/04 55.50 20.82 2.67
Fri/31/Dec/04 54.75 20.82 2.63
Mon/03/Jan/05 54.60 20.82 2.62
Tue/04/Jan/05 55.55 20.82 2.67
Wed/05/Jan/05 54.85 20.82 2.63
Thu/06/Jan/05 56.45 20.82 2.71
Fri/07/Jan/05 55.40 20.82 2.66
Mon/10/Jan/05 56.95 20.82 2.73
Tue/11/Jan/05 60.00 20.82 2.88
Wed/12/Jan/05 59.15 20.82 2.84
Thu/13/Jan/05 56.20 20.82 2.70
Fri/14/Jan/05 56.50 20.82 2.71
Mon/17/Jan/05 57.50 20.82 2.76
Tue/18/Jan/05 58.05 20.82 2.79
Wed/19/Jan/05 59.85 20.82 2.87
Mon/24/Jan/05 60.65 20.82 2.91
Tue/25/Jan/05 60.30 20.82 2.90
Wed/26/Jan/05 59.70 20.82 2.87
Thu/27/Jan/05 59.70 20.82 2.87
Fri/28/Jan/05 57.00 20.82 2.74
Mon/31/Jan/05 56.95 20.82 2.73
Tue/01/Feb/05 60.00 20.82 2.88
Wed/02/Feb/05 59.15 20.82 2.84
Thu/03/Feb/05 58.95 20.82 2.83
Fri/04/Feb/05 58.65 20.82 2.82
Mon/07/Feb/05 58.95 20.82 2.83
Tue/08/Feb/05 61.05 20.82 2.93
Wed/09/Feb/05 62.60 20.82 3.01
Thu/10/Feb/05 63.50 20.82 3.05
Fri/11/Feb/05 64.00 20.82 3.07
Mon/14/Feb/05 68.80 20.82 3.30
Tue/15/Feb/05 68.15 20.82 3.27
Wed/16/Feb/05 71.00 20.82 3.41
Thu/17/Feb/05 69.45 20.82 3.34
Fri/18/Feb/05 68.90 20.82 3.31
Mon/21/Feb/05 69.95 20.82 3.36
Tue/22/Feb/05 70.50 20.82 3.39
Wed/23/Feb/05 70.30 20.82 3.38
Thu/24/Feb/05 67.00 20.82 3.22
Fri/25/Feb/05 66.65 20.82 3.20
Mon/28/Feb/05 66.50 20.82 3.19
Tue/01/Mar/05 69.75 20.82 3.35
Wed/02/Mar/05 66.30 20.82 3.18
Thu/03/Mar/05 67.75 20.82 3.25
Fri/04/Mar/05 68.70 20.82 3.30
Mon/07/Mar/05 73.85 20.82 3.55
Tue/08/Mar/05 72.30 20.82 3.47
Wed/09/Mar/05 72.25 20.82 3.47
Thu/10/Mar/05 74.50 20.82 3.58
Fri/11/Mar/05 74.80 20.82 3.59
Mon/14/Mar/05 80.00 20.82 3.84
Tue/15/Mar/05 80.60 20.82 3.87
Wed/16/Mar/05 76.60 20.82 3.68
Thu/17/Mar/05 72.80 20.82 3.50
Fri/18/Mar/05 70.50 20.82 3.39
Mon/21/Mar/05 67.00 20.82 3.22
Tue/22/Mar/05 63.65 20.82 3.06
Thu/24/Mar/05 60.50 20.82 2.91
Fri/25/Mar/05 57.50 20.82 2.76
Mon/28/Mar/05 54.65 20.82 2.62
Tue/29/Mar/05 58.70 20.82 2.82
Wed/30/Mar/05 63.10 20.82 3.03
Thu/31/Mar/05 59.95 20.82 2.88
Fri/01/Apr/05 62.35 20.82 2.99
Mon/04/Apr/05 67.00 20.82 3.22
Tue/05/Apr/05 64.00 20.82 3.07
Wed/06/Apr/05 62.75 20.82 3.01
Thu/07/Apr/05 67.45 20.82 3.24
Fri/08/Apr/05 65.90 20.82 3.16
Mon/11/Apr/05 62.65 20.82 3.01
Tue/12/Apr/05 59.55 20.82 2.86
Wed/13/Apr/05 64.00 20.82 3.07
Thu/14/Apr/05 65.80 20.82 3.16
Fri/15/Apr/05 66.50 20.82 3.19
Mon/18/Apr/05 63.20 20.82 3.04
Tue/19/Apr/05 60.05 20.82 2.88
Wed/20/Apr/05 59.50 20.82 2.86
Thu/21/Apr/05 60.25 20.82 2.89
Mon/25/Apr/05 59.00 20.82 2.83
Tue/26/Apr/05 60.55 20.82 2.91
Wed/27/Apr/05 60.25 20.82 2.89
Thu/28/Apr/05 60.05 20.82 2.88
Fri/29/Apr/05 60.50 20.82 2.91
Mon/02/May/05 57.50 20.82 2.76
Tue/03/May/05 59.15 20.82 2.84
Wed/04/May/05 58.70 20.82 2.82
Thu/05/May/05 60.35 20.82 2.90
Fri/06/May/05 59.90 20.82 2.88
Mon/09/May/05 61.30 20.82 2.94
Tue/10/May/05 60.70 20.82 2.92
Wed/11/May/05 62.40 20.82 3.00
Thu/12/May/05 60.20 20.82 2.89
Fri/13/May/05 61.70 20.82 2.96
Mon/16/May/05 60.85 20.82 2.92
Tue/17/May/05 60.90 20.82 2.92
Wed/18/May/05 59.50 20.82 2.86
Thu/19/May/05 59.70 20.82 2.87
Fri/20/May/05 57.80 20.82 2.78
Mon/23/May/05 54.95 20.82 2.64
Tue/24/May/05 54.00 20.82 2.59
Wed/25/May/05 51.30 20.82 2.46
Thu/26/May/05 48.75 20.82 2.34
Fri/27/May/05 47.50 20.82 2.28
Mon/30/May/05 49.85 20.82 2.39
Tue/31/May/05 51.50 20.82 2.47
Wed/01/Jun/05 52.15 20.82 2.50
Thu/02/Jun/05 54.75 20.82 2.63
Fri/03/Jun/05 55.85 20.82 2.68
Mon/06/Jun/05 55.70 20.82 2.67
Tue/07/Jun/05 58.40 20.82 2.80
Wed/08/Jun/05 56.30 20.82 2.70
Thu/09/Jun/05 57.90 20.82 2.78
Fri/10/Jun/05 56.85 20.82 2.73
Mon/13/Jun/05 56.65 20.82 2.72
Tue/14/Jun/05 54.10 20.82 2.60
Wed/15/Jun/05 55.35 20.82 2.66
Thu/16/Jun/05 54.85 20.82 2.63
Fri/17/Jun/05 55.35 20.82 2.66
Mon/20/Jun/05 57.30 20.82 2.75
Tue/21/Jun/05 58.10 20.82 2.79
Wed/22/Jun/05 56.40 20.82 2.71
Thu/23/Jun/05 55.95 20.82 2.69
Fri/24/Jun/05 55.45 20.82 2.66
Mon/27/Jun/05 54.80 20.82 2.63
Tue/28/Jun/05 55.80 20.82 2.68
Wed/29/Jun/05 55.75 20.82 2.68
Thu/30/Jun/05 55.75 20.82 2.68
Fri/01/Jul/05 55.25 31.38 1.76
Mon/04/Jul/05 55.10 31.38 1.76
Tue/05/Jul/05 55.00 31.38 1.75
Wed/06/Jul/05 57.10 31.38 1.82
Thu/07/Jul/05 58.75 31.38 1.87
Fri/08/Jul/05 58.50 31.38 1.86
Mon/11/Jul/05 57.60 31.38 1.84
Tue/12/Jul/05 57.30 31.38 1.83
Wed/13/Jul/05 57.00 31.38 1.82
Thu/14/Jul/05 57.20 31.38 1.82
Fri/15/Jul/05 58.05 31.38 1.85
Mon/18/Jul/05 57.45 31.38 1.83
Tue/19/Jul/05 56.80 31.38 1.81
Wed/20/Jul/05 58.45 31.38 1.86
Thu/21/Jul/05 58.40 31.38 1.86
Fri/22/Jul/05 57.75 31.38 1.84
Mon/25/Jul/05 56.85 31.38 1.81
Tue/26/Jul/05 57.00 31.38 1.82
Wed/27/Jul/05 56.20 31.38 1.79
Thu/28/Jul/05 56.20 31.38 1.79
Fri/29/Jul/05 55.50 31.38 1.77
Mon/01/Aug/05 55.25 31.38 1.76
Tue/02/Aug/05 56.60 31.38 1.80
Wed/03/Aug/05 57.85 31.38 1.84
Thu/04/Aug/05 57.00 31.38 1.82
Fri/05/Aug/05 57.00 31.38 1.82
Mon/08/Aug/05 56.40 31.38 1.80
Tue/09/Aug/05 54.70 31.38 1.74
Wed/10/Aug/05 53.45 31.38 1.70
Thu/11/Aug/05 52.25 31.38 1.67
Fri/12/Aug/05 54.40 31.38 1.73
Mon/15/Aug/05 53.15 31.38 1.69
Tue/16/Aug/05 53.35 31.38 1.70
Wed/17/Aug/05 53.00 31.38 1.69
Fri/19/Aug/05 55.05 31.38 1.75
Mon/22/Aug/05 57.80 31.38 1.84
Tue/23/Aug/05 58.25 31.38 1.86
Wed/24/Aug/05 58.50 31.38 1.86
Thu/25/Aug/05 60.30 31.38 1.92
Fri/26/Aug/05 59.40 31.38 1.89
Mon/29/Aug/05 60.05 31.38 1.91
Tue/30/Aug/05 61.80 31.38 1.97
Wed/31/Aug/05 62.15 31.38 1.98
Thu/01/Sep/05 62.10 31.38 1.98
Fri/02/Sep/05 61.75 31.38 1.97
Mon/05/Sep/05 62.00 31.38 1.98
Tue/06/Sep/05 62.80 31.38 2.00
Wed/07/Sep/05 64.55 31.38 2.06
Thu/08/Sep/05 65.05 31.38 2.07
Fri/09/Sep/05 66.40 31.38 2.12
Mon/12/Sep/05 68.70 31.38 2.19
Tue/13/Sep/05 68.80 31.38 2.19
Wed/14/Sep/05 70.45 31.38 2.25
Thu/15/Sep/05 72.40 31.38 2.31
Fri/16/Sep/05 73.00 31.38 2.33
Mon/19/Sep/05 69.55 31.38 2.22
Tue/20/Sep/05 73.00 31.38 2.33
Wed/21/Sep/05 72.70 31.38 2.32
Thu/22/Sep/05 72.30 31.38 2.30
Fri/23/Sep/05 70.50 31.38 2.25
Mon/26/Sep/05 73.50 31.38 2.34
Tue/27/Sep/05 74.45 31.38 2.37
Wed/28/Sep/05 75.65 31.38 2.41
Thu/29/Sep/05 73.90 31.38 2.36
Fri/30/Sep/05 77.50 31.38 2.47
Mon/03/Oct/05 77.70 31.38 2.48
Tue/04/Oct/05 78.40 31.38 2.50
Wed/05/Oct/05 80.65 31.38 2.57
Thu/06/Oct/05 81.15 31.38 2.59
Fri/07/Oct/05 84.35 31.38 2.69
Mon/10/Oct/05 88.55 31.38 2.82
Tue/11/Oct/05 88.10 31.38 2.81
Wed/12/Oct/05 91.50 31.38 2.92
Thu/13/Oct/05 90.15 31.38 2.87
Fri/14/Oct/05 91.95 31.38 2.93
Mon/17/Oct/05 91.55 31.38 2.92
Tue/18/Oct/05 89.00 31.38 2.84
Wed/19/Oct/05 93.45 31.38 2.98
Thu/20/Oct/05 89.25 31.38 2.84
Fri/21/Oct/05 86.00 31.38 2.74
Mon/24/Oct/05 88.70 31.38 2.83
Tue/25/Oct/05 92.00 31.38 2.93
Wed/26/Oct/05 88.00 31.38 2.80
Thu/27/Oct/05 91.00 31.38 2.90
Mon/31/Oct/05 92.65 31.38 2.95
Wed/02/Nov/05 94.30 31.38 3.01
Mon/07/Nov/05 99.00 31.38 3.15
Tue/08/Nov/05 100.60 31.38 3.21
Thu/10/Nov/05 98.95 31.38 3.15
Fri/11/Nov/05 102.90 31.38 3.28
Mon/14/Nov/05 103.80 31.38 3.31
Tue/15/Nov/05 103.95 31.38 3.31
Wed/16/Nov/05 101.60 31.38 3.24
Thu/17/Nov/05 103.35 31.38 3.29
Fri/18/Nov/05 104.50 31.38 3.33
Mon/21/Nov/05 103.55 31.38 3.30
Tue/22/Nov/05 102.60 31.38 3.27
Wed/23/Nov/05 102.50 31.38 3.27
Thu/24/Nov/05 104.15 31.38 3.32
Fri/25/Nov/05 106.35 31.38 3.39
Mon/28/Nov/05 108.20 31.38 3.45
Tue/29/Nov/05 110.75 31.38 3.53
Wed/30/Nov/05 108.75 31.38 3.47
Thu/01/Dec/05 108.00 31.38 3.44
Fri/02/Dec/05 108.25 31.38 3.45
Mon/05/Dec/05 108.80 31.38 3.47
Tue/06/Dec/05 111.90 31.38 3.57
Wed/07/Dec/05 112.20 31.38 3.58
Thu/08/Dec/05 112.00 31.38 3.57
Fri/09/Dec/05 110.10 31.38 3.51
Mon/12/Dec/05 110.85 31.38 3.53
Tue/13/Dec/05 110.25 31.38 3.51
Wed/14/Dec/05 106.00 31.38 3.38
Thu/15/Dec/05 106.40 31.38 3.39
Fri/16/Dec/05 102.75 31.38 3.27
Mon/19/Dec/05 102.20 31.38 3.26
Tue/20/Dec/05 105.05 31.38 3.35
Wed/21/Dec/05 105.35 31.38 3.36
Thu/22/Dec/05 106.75 31.38 3.40
Fri/23/Dec/05 106.75 31.38 3.40
Mon/26/Dec/05 106.35 31.38 3.39
Tue/27/Dec/05 107.50 31.38 3.43
Wed/28/Dec/05 106.50 31.38 3.39
Thu/29/Dec/05 106.20 31.38 3.38
Fri/30/Dec/05 106.60 31.38 3.40
Mon/02/Jan/06 109.85 31.38 3.50
Tue/03/Jan/06 111.40 31.38 3.55
Wed/04/Jan/06 110.50 31.38 3.52
Thu/05/Jan/06 112.15 31.38 3.57
Fri/06/Jan/06 110.55 31.38 3.52
Mon/09/Jan/06 110.80 31.38 3.53
Mon/16/Jan/06 115.90 31.38 3.69
Tue/17/Jan/06 121.35 31.38 3.87
Wed/18/Jan/06 118.95 31.38 3.79
Thu/19/Jan/06 120.85 31.38 3.85
Fri/20/Jan/06 117.30 31.38 3.74
Mon/23/Jan/06 117.05 31.38 3.73
Tue/24/Jan/06 116.05 31.38 3.70
Wed/25/Jan/06 117.75 31.38 3.75
Thu/26/Jan/06 120.40 31.38 3.84
Fri/27/Jan/06 122.55 31.38 3.91
Mon/30/Jan/06 125.65 31.38 4.00
Tue/31/Jan/06 127.00 31.38 4.05
Wed/01/Feb/06 131.50 31.38 4.19
Thu/02/Feb/06 129.80 31.38 4.14
Fri/03/Feb/06 134.45 31.38 4.28
Mon/06/Feb/06 134.70 31.38 4.29
Tue/07/Feb/06 137.50 31.38 4.38
Fri/10/Feb/06 142.00 31.38 4.53
Mon/13/Feb/06 139.75 31.38 4.45
Tue/14/Feb/06 136.50 31.38 4.35
Wed/15/Feb/06 141.25 31.38 4.50
Thu/16/Feb/06 137.60 31.38 4.39
Fri/17/Feb/06 138.00 31.38 4.40
Mon/20/Feb/06 144.20 31.38 4.60
Tue/21/Feb/06 141.00 31.38 4.49
Wed/22/Feb/06 141.50 31.38 4.51
Thu/23/Feb/06 143.20 31.38 4.56
Fri/24/Feb/06 143.50 31.38 4.57
Mon/27/Feb/06 142.50 31.38 4.54
Tue/28/Feb/06 147.10 31.38 4.69
Wed/01/Mar/06 151.40 31.38 4.82
Thu/02/Mar/06 149.60 31.38 4.77
Fri/03/Mar/06 154.85 31.38 4.93
Mon/06/Mar/06 147.15 31.38 4.69
Tue/07/Mar/06 154.30 31.38 4.92
Wed/08/Mar/06 146.60 31.38 4.67
Thu/09/Mar/06 144.50 31.38 4.60
Fri/10/Mar/06 137.30 31.38 4.38
Mon/13/Mar/06 130.45 31.38 4.16
Tue/14/Mar/06 134.90 31.38 4.30
Wed/15/Mar/06 140.50 31.38 4.48
Thu/16/Mar/06 146.00 31.38 4.65
Fri/17/Mar/06 149.70 31.38 4.77
Mon/20/Mar/06 149.80 31.38 4.77
Tue/21/Mar/06 150.50 31.38 4.80
Wed/22/Mar/06 151.90 31.38 4.84
Fri/24/Mar/06 151.75 31.38 4.84
Mon/27/Mar/06 151.00 31.38 4.81
Tue/28/Mar/06 152.90 31.38 4.87
Wed/29/Mar/06 154.45 31.38 4.92
Thu/30/Mar/06 153.90 31.38 4.90
Fri/31/Mar/06 151.10 31.38 4.82
Mon/03/Apr/06 150.50 31.38 4.80
Tue/04/Apr/06 151.50 31.38 4.83
Wed/05/Apr/06 151.95 31.38 4.84
Thu/06/Apr/06 151.05 31.38 4.81
Fri/07/Apr/06 154.00 31.38 4.91
Mon/10/Apr/06 154.95 31.38 4.94
Thu/13/Apr/06 154.25 31.38 4.92
Fri/14/Apr/06 158.00 31.38 5.04
Mon/17/Apr/06 133.55 31.38 4.26
Tue/18/Apr/06 126.90 31.38 4.04
Wed/19/Apr/06 125.55 31.38 4.00
Thu/20/Apr/06 124.80 31.38 3.98
Fri/21/Apr/06 121.10 31.38 3.86
Mon/24/Apr/06 119.40 31.38 3.81
Tue/25/Apr/06 120.80 31.38 3.85
Wed/26/Apr/06 120.25 31.38 3.83
Thu/27/Apr/06 115.80 31.38 3.69
Fri/28/Apr/06 110.05 31.38 3.51
Tue/02/May/06 115.55 31.38 3.68
Wed/03/May/06 121.30 31.38 3.87
Thu/04/May/06 122.00 31.38 3.89
Fri/05/May/06 122.50 31.38 3.90
Mon/08/May/06 123.00 31.38 3.92
Tue/09/May/06 123.75 31.38 3.94
Wed/10/May/06 120.50 31.38 3.84
Thu/11/May/06 122.75 31.38 3.91
Fri/12/May/06 119.50 31.38 3.81
Mon/15/May/06 113.55 31.38 3.62
Tue/16/May/06 107.90 31.38 3.44
Wed/17/May/06 113.25 31.38 3.61
Thu/18/May/06 107.95 31.38 3.44
Fri/19/May/06 108.00 31.38 3.44
Mon/22/May/06 112.45 31.38 3.58
Tue/23/May/06 111.00 31.38 3.54
Wed/24/May/06 111.75 31.38 3.56
Thu/25/May/06 111.10 31.38 3.54
Fri/26/May/06 105.55 31.38 3.36
Mon/29/May/06 100.30 31.38 3.20
Tue/30/May/06 95.50 31.38 3.04
Wed/31/May/06 90.75 31.38 2.89
Thu/01/Jun/06 95.00 31.38 3.03
Fri/02/Jun/06 95.75 31.38 3.05
Mon/05/Jun/06 96.25 31.38 3.07
Tue/06/Jun/06 101.05 31.38 3.22
Wed/07/Jun/06 96.00 31.38 3.06
Thu/08/Jun/06 91.20 31.38 2.91
Fri/09/Jun/06 87.95 31.38 2.80
Mon/12/Jun/06 84.15 31.38 2.68
Tue/13/Jun/06 79.95 31.38 2.55
Wed/14/Jun/06 72.00 31.38 2.29
Thu/15/Jun/06 75.60 31.38 2.41
Fri/16/Jun/06 79.35 31.38 2.53
Mon/19/Jun/06 83.30 31.38 2.65
Tue/20/Jun/06 87.45 31.38 2.79
Wed/21/Jun/06 91.50 31.38 2.92
Thu/22/Jun/06 94.70 31.38 3.02
Fri/23/Jun/06 90.00 31.38 2.87
Mon/26/Jun/06 85.50 31.38 2.72
Tue/27/Jun/06 81.25 31.38 2.59
Wed/28/Jun/06 85.30 31.38 2.72
Thu/29/Jun/06 89.55 31.38 2.85
Fri/30/Jun/06 90.00 31.38 2.87
Mon/03/Jul/06 85.50 25.32 3.38
Tue/04/Jul/06 86.85 25.32 3.43
Wed/05/Jul/06 88.00 25.32 3.48
Thu/06/Jul/06 90.95 25.32 3.59
Fri/07/Jul/06 90.00 25.32 3.55
Mon/10/Jul/06 85.50 25.32 3.38
Tue/11/Jul/06 88.45 25.32 3.49
Wed/12/Jul/06 91.50 25.32 3.61
Thu/13/Jul/06 94.00 25.32 3.71
Fri/14/Jul/06 94.40 25.32 3.73
Mon/17/Jul/06 95.30 25.32 3.76
Tue/18/Jul/06 95.15 25.32 3.76
Wed/19/Jul/06 96.30 25.32 3.80
Thu/20/Jul/06 98.45 25.32 3.89
Fri/21/Jul/06 97.30 25.32 3.84
Mon/24/Jul/06 98.05 25.32 3.87
Tue/25/Jul/06 98.85 25.32 3.90
Wed/26/Jul/06 98.70 25.32 3.90
Thu/27/Jul/06 99.40 25.32 3.93
Fri/28/Jul/06 97.20 25.32 3.84
Mon/31/Jul/06 96.65 25.32 3.82
Tue/01/Aug/06 100.45 25.32 3.97
Wed/02/Aug/06 97.70 25.32 3.86
Thu/03/Aug/06 101.40 25.32 4.00
Fri/04/Aug/06 100.55 25.32 3.97
Mon/07/Aug/06 100.95 25.32 3.99
Tue/08/Aug/06 99.50 25.32 3.93
Wed/09/Aug/06 97.65 25.32 3.86
Thu/10/Aug/06 94.90 25.32 3.75
Fri/11/Aug/06 94.00 25.32 3.71
Tue/15/Aug/06 93.55 25.32 3.69
Wed/16/Aug/06 97.25 25.32 3.84
Thu/17/Aug/06 98.20 25.32 3.88
Fri/18/Aug/06 99.20 25.32 3.92
Mon/21/Aug/06 100.20 25.32 3.96
Tue/22/Aug/06 97.15 25.32 3.84
Wed/23/Aug/06 98.35 25.32 3.88
Thu/24/Aug/06 93.45 25.32 3.69
Fri/25/Aug/06 88.80 25.32 3.51
Mon/28/Aug/06 91.65 25.32 3.62
Tue/29/Aug/06 89.25 25.32 3.52
Wed/30/Aug/06 91.10 25.32 3.60
Thu/31/Aug/06 92.50 25.32 3.65
Fri/01/Sep/06 93.95 25.32 3.71
Mon/04/Sep/06 95.25 25.32 3.76
Tue/05/Sep/06 93.90 25.32 3.71
Wed/06/Sep/06 94.70 25.32 3.74
Thu/07/Sep/06 94.15 25.32 3.72
Fri/08/Sep/06 94.90 25.32 3.75
Mon/11/Sep/06 93.20 25.32 3.68
Tue/12/Sep/06 97.25 25.32 3.84
Wed/13/Sep/06 96.50 25.32 3.81
Thu/14/Sep/06 96.50 25.32 3.81
Fri/15/Sep/06 94.00 25.32 3.71
Mon/18/Sep/06 93.35 25.32 3.69
Tue/19/Sep/06 95.10 25.32 3.76
Wed/20/Sep/06 95.55 25.32 3.77
Thu/21/Sep/06 96.85 25.32 3.83
Fri/22/Sep/06 97.25 25.32 3.84
Mon/25/Sep/06 94.25 25.32 3.72
Tue/26/Sep/06 94.75 25.32 3.74
Wed/27/Sep/06 95.10 25.32 3.76
Thu/28/Sep/06 97.50 25.32 3.85
Fri/29/Sep/06 96.00 25.32 3.79
Mon/02/Oct/06 96.00 25.32 3.79
Tue/03/Oct/06 95.90 25.32 3.79
Wed/04/Oct/06 96.80 25.32 3.82
Thu/05/Oct/06 98.25 25.32 3.88
Fri/06/Oct/06 101.25 25.32 4.00
Mon/09/Oct/06 101.00 25.32 3.99
Tue/10/Oct/06 100.55 25.32 3.97
Wed/11/Oct/06 97.75 25.32 3.86
Thu/12/Oct/06 97.50 25.32 3.85
Fri/13/Oct/06 97.30 25.32 3.84
Mon/16/Oct/06 97.15 25.32 3.84
Tue/17/Oct/06 99.25 25.32 3.92
Wed/18/Oct/06 99.25 25.32 3.92
Thu/19/Oct/06 99.50 25.32 3.93
Mon/30/Oct/06 86.00 25.32 3.40
Tue/31/Oct/06 85.00 25.32 3.36
Wed/01/Nov/06 80.75 25.32 3.19
Thu/02/Nov/06 81.40 25.32 3.21
Fri/03/Nov/06 84.60 25.32 3.34
Mon/06/Nov/06 81.20 25.32 3.21
Tue/07/Nov/06 77.15 25.32 3.05
Wed/08/Nov/06 78.70 25.32 3.11
Fri/10/Nov/06 74.80 25.32 2.95
Mon/13/Nov/06 71.80 25.32 2.84
Tue/14/Nov/06 74.50 25.32 2.94
Wed/15/Nov/06 73.90 25.32 2.92
Thu/16/Nov/06 73.35 25.32 2.90
Fri/17/Nov/06 72.25 25.32 2.85
Mon/20/Nov/06 69.50 25.32 2.74
Tue/21/Nov/06 71.15 25.32 2.81
Wed/22/Nov/06 70.90 25.32 2.80
Thu/23/Nov/06 72.75 25.32 2.87
Fri/24/Nov/06 73.30 25.32 2.89
Mon/27/Nov/06 72.45 25.32 2.86
Tue/28/Nov/06 71.80 25.32 2.84
Wed/29/Nov/06 70.50 25.32 2.78
Thu/30/Nov/06 70.00 25.32 2.76
Fri/01/Dec/06 72.00 25.32 2.84
Mon/04/Dec/06 74.60 25.32 2.95
Tue/05/Dec/06 73.60 25.32 2.91
Wed/06/Dec/06 72.60 25.32 2.87
Thu/07/Dec/06 69.55 25.32 2.75
Fri/08/Dec/06 69.75 25.32 2.75
Mon/11/Dec/06 69.90 25.32 2.76
Tue/12/Dec/06 69.15 25.32 2.73
Wed/13/Dec/06 69.70 25.32 2.75
Thu/14/Dec/06 69.55 25.32 2.75
Fri/15/Dec/06 68.60 25.32 2.71
Mon/18/Dec/06 65.20 25.32 2.58
Tue/19/Dec/06 61.95 25.32 2.45
Wed/20/Dec/06 64.20 25.32 2.54
Thu/21/Dec/06 61.00 25.32 2.41
Fri/22/Dec/06 59.00 25.32 2.33
Tue/26/Dec/06 60.70 25.32 2.40
Wed/27/Dec/06 62.60 25.32 2.47
Thu/28/Dec/06 64.10 25.32 2.53
Fri/29/Dec/06 62.95 25.32 2.49
Wed/03/Jan/07 63.05 25.32 2.49
Thu/04/Jan/07 62.25 25.32 2.46
Fri/05/Jan/07 63.00 25.32 2.49
Mon/08/Jan/07 64.50 25.32 2.55
Tue/09/Jan/07 66.10 25.32 2.61
Wed/10/Jan/07 67.50 25.32 2.67
Thu/11/Jan/07 66.40 25.32 2.62
Fri/12/Jan/07 66.75 25.32 2.64
Mon/15/Jan/07 68.00 25.32 2.69
Tue/16/Jan/07 66.95 25.32 2.64
Wed/17/Jan/07 67.25 25.32 2.66
Thu/18/Jan/07 67.90 25.32 2.68
Fri/19/Jan/07 67.50 25.32 2.67
Mon/22/Jan/07 68.25 25.32 2.70
Tue/23/Jan/07 67.80 25.32 2.68
Wed/24/Jan/07 68.85 25.32 2.72
Thu/25/Jan/07 70.50 25.32 2.78
Fri/26/Jan/07 71.75 25.32 2.83
Wed/31/Jan/07 72.95 25.32 2.88
Thu/01/Feb/07 72.40 25.32 2.86
Fri/02/Feb/07 73.80 25.32 2.91
Tue/06/Feb/07 77.45 25.32 3.06
Wed/07/Feb/07 81.30 25.32 3.21
Thu/08/Feb/07 84.30 25.32 3.33
Fri/09/Feb/07 83.50 25.32 3.30
Mon/12/Feb/07 82.25 25.32 3.25
Tue/13/Feb/07 84.30 25.32 3.33
Wed/14/Feb/07 80.65 25.32 3.19
Thu/15/Feb/07 77.25 25.32 3.05
Fri/16/Feb/07 78.85 25.32 3.11
Mon/19/Feb/07 82.75 25.32 3.27
Tue/20/Feb/07 79.95 25.32 3.16
Wed/21/Feb/07 80.65 25.32 3.19
Thu/22/Feb/07 80.35 25.32 3.17
Fri/23/Feb/07 82.25 25.32 3.25
Mon/26/Feb/07 81.65 25.32 3.22
Tue/27/Feb/07 81.35 25.32 3.21
Wed/28/Feb/07 80.65 25.32 3.19
Thu/01/Mar/07 84.55 25.32 3.34
Fri/02/Mar/07 83.5 25.32 3.30
Mon/05/Mar/07 82.5 25.32 3.26
Tue/06/Mar/07 83.65 25.32 3.30
Wed/07/Mar/07 87.8 25.32 3.47
Thu/08/Mar/07 92.15 25.32 3.64
Fri/09/Mar/07 91.3 25.32 3.61
Mon/12/Mar/07 92.5 25.32 3.65
Tue/13/Mar/07 90 25.32 3.55
Wed/14/Mar/07 88.85 25.32 3.51
Thu/15/Mar/07 89.55 25.32 3.54
Avg Price Closing price Sector PES 1.61
13.6 30.85
46.7 57.50
58.0 55.75
100.7 90.00
82.8 89.55

PS BAND
FY03 FY04 FY05 FY06 FY07 F FY08 FY09 FY10
1.6x 18.9 24.5 33.3 50.2 40.5 56.3 63.5 72.0
2x 23.6 30.6 41.6 62.8 50.6 70.4 79.3 90.0
2.5x 29.5 38.3 52.1 78.4 63.3 88.0 99.2 112.5
2.75x 32.5 42.1 57.3 86.3 69.6 96.8 109.1 123.8
3x 35.4 45.9 62.5 94.1 76.0 105.6 119.0 135.0

Sales/share 11.80 15.31 20.82 31.38 25.32 35.20 39.66 45.01

Closing price 30.85 57.50 55.75 90.00 89.55 89.55 89.55 89.55
Price to sales 2.61 3.75 2.68 2.87 3.54 2.54 2.26 1.99
Avg Price 13.6 46.7 58.0 100.7 82.8 82.8 82.8 82.8
Price to sales 1.16 3.05 2.79 3.21 3.27 2.35 2.09 1.84

Price to sales

92
67
42
17
FY03 FY04 FY05 FY06 FY07 F
1.6x 2x 2.5x 2.75x
FY11
81.6
102.0
127.5
140.2
153.0

51.00

89.55
1.76
82.8
1.62
D.G. Khan Cement Company Ltd. 2005 2006 2,007 2,008
Year end June 30

Coal consumption per ton of clinker (ton) 0.14 0.14 0.14 0.135
Clinker production 1,590,808 2,193,687 2,367,662 3,433,500
Total coal consumption (tons) 222,713 307,116 331,473 463,523
Net coal cost per ton (PKR) 6,706 6,887 7,068 7,263
59.35 60.5 61 62
Total coal cost per ton (US$) 113 114 116 117

2,115 2,343 3,367

Net Coal cost break up

Landed cost 65 68 70 70
other charges 48 46 46 47
2,009 2,010 2,011

0.135 0.135 0.135


3,764,250 3,874,500 4,095,000
508,174 523,058 552,825
7,735 8,289 8,830
63 63 64
124 131 138

3,931 4,336 4,882

75 82 87
49 49 51
2003 2004 2005 2006 2007 2008
EBITDA 1,079 1,684 2,782 4,278 2,617 3,545
Closing price EV 9,706 13,950 17,167 28,195 33,306 32,119
EV/EBITDA 9.00 8.28 6.17 6.59 12.73 9.06

EBITDA 1,079 1,684 2,782 4,278 2,617 3,545


Avg. Price EV 6,214 12,135 17,581 30,175 31,943 30,756
EV/EBITDA 5.76 7.21 6.32 7.05 12.21 8.68

Mkt value of debt 3,513 4,377 6,971 11,694 10,696 9,509


Closing price Mkt value of equity 6,262 9,639 10,280 16,595 22,705 22,705
Cash 70 65 84 94 95 95

Avg. Price Mkt value of equity 2,770 7,823 10,694 18,575 21,341 21,341

EV/EBITDA BAND
FY03 FY04 FY05 FY06 FY07
5.5 5.5x 12 30 46 65 15
6 6.0x 15 35 53 76 20
6.5 6.5x 18 40 61 88 25
7 7.0x 20 45 68 99 30
7.5 7.5x 23 50 76 111 36
8 8.0x 26 55 83 123 41
8.5 8.5x 28 60 91 134 46

EBITDA 1,079 1,684 2,782 4,278 2,617

Closing price 30.85 57.50 55.75 90.00 89.55


EV/EBITDA 9.00 8.28 6.17 6.59 12.73
Avg Price 13.65 46.67 57.99 100.74 84.17
EV/EBITDA 5.76 7.21 6.32 7.05 12.21

EV/EBITDA
122

72

22
FY03 FY04 FY05 FY06 FY07

7.5x 8.0x 8.5x


2009 2010 2011
3,749 4,247 4,741
30,619 28,731 27,593
8.17 6.76 5.82

3,749 4,247 4,741


29,256 27,368 26,229
7.80 6.44 5.53

8,009 6,121 4,983


22,705 22,705 22,705
95 95 95

21,341 21,341 21,341

V/EBITDA BAND
FY08 FY09 FY10 FY11
40 50 68 84
47 58 77 93
54 65 85 102
61 72 93 112
68 80 102 121
75 87 110 130
82 94 119 140

3,545 3,749 4,247 4,741

89.55 89.55 89.55 89.55


9.06 8.17 6.76 5.82
84.17 84.17 84.17 84.17
8.68 7.80 6.44 5.53

06 FY07
Date Price EPS P/E
Mon/01/Jul/02 9.90 2.38 4.16 Year
Tue/02/Jul/02 10.30 2.38 4.32 2003
Wed/03/Jul/02 10.20 2.38 4.28 2004
Thu/04/Jul/02 10.00 2.38 4.20 2005
Fri/05/Jul/02 9.95 2.38 4.18 2006
Mon/08/Jul/02 9.95 2.38 4.18 2007
Tue/09/Jul/02 9.80 2.38 4.11
Wed/10/Jul/02 9.80 2.38 4.11
Thu/11/Jul/02 9.60 2.38 4.03
Fri/12/Jul/02 9.60 2.38 4.03
Mon/15/Jul/02 9.00 2.38 3.78
Tue/16/Jul/02 9.30 2.38 3.90
Wed/17/Jul/02 9.85 2.38 4.13
Thu/18/Jul/02 10.10 2.38 4.24
Fri/19/Jul/02 9.95 2.38 4.18
Mon/22/Jul/02 9.90 2.38 4.16
Tue/23/Jul/02 9.95 2.38 4.18
Wed/24/Jul/02 9.90 2.38 4.16
Thu/25/Jul/02 10.00 2.38 4.20
Fri/26/Jul/02 9.95 2.38 4.18
Mon/29/Jul/02 9.75 2.38 4.09
Tue/30/Jul/02 9.70 2.38 4.07
Wed/31/Jul/02 9.85 2.38 4.13
Thu/01/Aug/02 9.90 2.38 4.16
Fri/02/Aug/02 9.80 2.38 4.11
Mon/05/Aug/02 9.80 2.38 4.11
Tue/06/Aug/02 9.75 2.38 4.09
Wed/07/Aug/02 10.00 2.38 4.20
Thu/08/Aug/02 10.00 2.38 4.20
Fri/09/Aug/02 10.15 2.38 4.26
Mon/12/Aug/02 10.20 2.38 4.28
Tue/13/Aug/02 10.70 2.38 4.49
Thu/15/Aug/02 10.35 2.38 4.34
Fri/16/Aug/02 10.35 2.38 4.34
Mon/19/Aug/02 10.50 2.38 4.41
Tue/20/Aug/02 10.35 2.38 4.34
Wed/21/Aug/02 10.30 2.38 4.32
Thu/22/Aug/02 10.55 2.38 4.43
Fri/23/Aug/02 10.75 2.38 4.51
Mon/26/Aug/02 11.00 2.38 4.62
Tue/27/Aug/02 11.35 2.38 4.76
Wed/28/Aug/02 11.25 2.38 4.72
Thu/29/Aug/02 11.40 2.38 4.79
Fri/30/Aug/02 11.65 2.38 4.89
Mon/02/Sep/02 11.35 2.38 4.76
Tue/03/Sep/02 11.60 2.38 4.87
Wed/04/Sep/02 11.55 2.38 4.85
Thu/05/Sep/02 11.95 2.38 5.02
Fri/06/Sep/02 12.15 2.38 5.10
Mon/09/Sep/02 12.10 2.38 5.08
Tue/10/Sep/02 11.85 2.38 4.97
Wed/11/Sep/02 11.85 2.38 4.97
Thu/12/Sep/02 11.55 2.38 4.85
Fri/13/Sep/02 11.95 2.38 5.02
Mon/16/Sep/02 11.65 2.38 4.89
Tue/17/Sep/02 11.80 2.38 4.95
Wed/18/Sep/02 12.10 2.38 5.08
Thu/19/Sep/02 12.15 2.38 5.10
Fri/20/Sep/02 11.90 2.38 4.99
Mon/23/Sep/02 11.80 2.38 4.95
Tue/24/Sep/02 12.35 2.38 5.18
Wed/25/Sep/02 12.35 2.38 5.18
Thu/26/Sep/02 12.50 2.38 5.25
Fri/27/Sep/02 12.45 2.38 5.23
Mon/30/Sep/02 12.30 2.38 5.16
Tue/01/Oct/02 12.30 2.38 5.16
Wed/02/Oct/02 12.30 2.38 5.16
Thu/03/Oct/02 12.20 2.38 5.12
Fri/04/Oct/02 12.25 2.38 5.14
Mon/07/Oct/02 12.55 2.38 5.27
Tue/08/Oct/02 12.35 2.38 5.18
Wed/09/Oct/02 12.45 2.38 5.23
Fri/11/Oct/02 11.80 2.38 4.95
Mon/14/Oct/02 11.90 2.38 4.99
Tue/15/Oct/02 12.45 2.38 5.23
Wed/16/Oct/02 12.50 2.38 5.25
Thu/17/Oct/02 12.80 2.38 5.37
Fri/18/Oct/02 13.10 2.38 5.50
Mon/21/Oct/02 13.00 2.38 5.46
Tue/22/Oct/02 13.50 2.38 5.67
Wed/23/Oct/02 12.45 2.38 5.23
Thu/24/Oct/02 13.25 2.38 5.56
Fri/25/Oct/02 13.10 2.38 5.50
Mon/28/Oct/02 12.85 2.38 5.39
Tue/29/Oct/02 12.50 2.38 5.25
Wed/30/Oct/02 12.65 2.38 5.31
Thu/31/Oct/02 13.15 2.38 5.52
Fri/01/Nov/02 13.45 2.38 5.65
Mon/04/Nov/02 12.60 2.38 5.29
Tue/05/Nov/02 12.90 2.38 5.41
Wed/06/Nov/02 12.45 2.38 5.23
Thu/07/Nov/02 12.45 2.38 5.23
Fri/08/Nov/02 12.50 2.38 5.25
Mon/11/Nov/02 12.65 2.38 5.31
Tue/12/Nov/02 12.80 2.38 5.37
Wed/13/Nov/02 13.20 2.38 5.54
Thu/14/Nov/02 13.05 2.38 5.48
Fri/15/Nov/02 12.80 2.38 5.37
Mon/18/Nov/02 13.10 2.38 5.50
Tue/19/Nov/02 13.10 2.38 5.50
Wed/20/Nov/02 13.65 2.38 5.73
Thu/21/Nov/02 13.75 2.38 5.77
Fri/22/Nov/02 13.55 2.38 5.69
Mon/25/Nov/02 13.30 2.38 5.58
Tue/26/Nov/02 13.10 2.38 5.50
Wed/27/Nov/02 12.80 2.38 5.37
Thu/28/Nov/02 12.15 2.38 5.10
Fri/29/Nov/02 12.60 2.38 5.29
Mon/02/Dec/02 12.80 2.38 5.37
Wed/04/Dec/02 13.00 2.38 5.46
Mon/09/Dec/02 13.45 2.38 5.65
Tue/10/Dec/02 13.55 2.38 5.69
Wed/11/Dec/02 13.65 2.38 5.73
Thu/12/Dec/02 13.70 2.38 5.75
Fri/13/Dec/02 13.50 2.38 5.67
Mon/16/Dec/02 13.55 2.38 5.69
Tue/17/Dec/02 13.40 2.38 5.62
Wed/18/Dec/02 13.35 2.38 5.60
Thu/19/Dec/02 13.45 2.38 5.65
Fri/20/Dec/02 13.30 2.38 5.58
Mon/23/Dec/02 12.90 2.38 5.41
Tue/24/Dec/02 13.05 2.38 5.48
Thu/26/Dec/02 13.45 2.38 5.65
Fri/27/Dec/02 13.55 2.38 5.69
Mon/30/Dec/02 14.10 2.38 5.92
Tue/31/Dec/02 14.00 2.38 5.88
Wed/01/Jan/03 13.55 2.38 5.69
Thu/02/Jan/03 14.05 2.38 5.90
Fri/03/Jan/03 14.50 2.38 6.09
Mon/06/Jan/03 14.40 2.38 6.04
Tue/07/Jan/03 14.45 2.38 6.07
Wed/08/Jan/03 14.00 2.38 5.88
Thu/09/Jan/03 14.35 2.38 6.02
Fri/10/Jan/03 14.60 2.38 6.13
Mon/13/Jan/03 14.50 2.38 6.09
Tue/14/Jan/03 14.45 2.38 6.07
Wed/15/Jan/03 15.10 2.38 6.34
Thu/16/Jan/03 14.85 2.38 6.23
Fri/17/Jan/03 14.35 2.38 6.02
Mon/20/Jan/03 14.05 2.38 5.90
Tue/21/Jan/03 13.30 2.38 5.58
Wed/22/Jan/03 13.25 2.38 5.56
Thu/23/Jan/03 12.40 2.38 5.20
Fri/24/Jan/03 12.20 2.38 5.12
Mon/27/Jan/03 13.70 2.38 5.75
Tue/28/Jan/03 12.95 2.38 5.44
Wed/29/Jan/03 13.10 2.38 5.50
Thu/30/Jan/03 12.75 2.38 5.35
Fri/31/Jan/03 12.25 2.38 5.14
Mon/03/Feb/03 11.45 2.38 4.81
Tue/04/Feb/03 11.90 2.38 4.99
Thu/06/Feb/03 11.90 2.38 4.99
Fri/07/Feb/03 12.00 2.38 5.04
Mon/10/Feb/03 11.95 2.38 5.02
Mon/17/Feb/03 12.30 2.38 5.16
Tue/18/Feb/03 12.20 2.38 5.12
Wed/19/Feb/03 12.00 2.38 5.04
Thu/20/Feb/03 12.20 2.38 5.12
Fri/21/Feb/03 12.00 2.38 5.04
Mon/24/Feb/03 12.15 2.38 5.10
Tue/25/Feb/03 11.60 2.38 4.87
Wed/26/Feb/03 11.50 2.38 4.83
Thu/27/Feb/03 11.00 2.38 4.62
Fri/28/Feb/03 11.35 2.38 4.76
Mon/03/Mar/03 11.85 2.38 4.97
Tue/04/Mar/03 11.40 2.38 4.79
Wed/05/Mar/03 11.40 2.38 4.79
Thu/06/Mar/03 11.40 2.38 4.79
Fri/07/Mar/03 11.25 2.38 4.72
Mon/10/Mar/03 10.90 2.38 4.58
Tue/11/Mar/03 11.00 2.38 4.62
Wed/12/Mar/03 11.50 2.38 4.83
Mon/17/Mar/03 10.95 2.38 4.60
Tue/18/Mar/03 11.15 2.38 4.68
Wed/19/Mar/03 11.20 2.38 4.70
Thu/20/Mar/03 12.00 2.38 5.04
Fri/21/Mar/03 12.35 2.38 5.18
Mon/24/Mar/03 12.00 2.38 5.04
Tue/25/Mar/03 11.95 2.38 5.02
Wed/26/Mar/03 12.50 2.38 5.25
Thu/27/Mar/03 12.50 2.38 5.25
Fri/28/Mar/03 13.00 2.38 5.46
Mon/31/Mar/03 13.20 2.38 5.54
Tue/01/Apr/03 13.35 2.38 5.60
Wed/02/Apr/03 13.35 2.38 5.60
Thu/03/Apr/03 13.05 2.38 5.48
Fri/04/Apr/03 13.05 2.38 5.48
Mon/07/Apr/03 13.30 2.38 5.58
Tue/08/Apr/03 13.90 2.38 5.83
Wed/09/Apr/03 13.95 2.38 5.86
Thu/10/Apr/03 14.45 2.38 6.07
Fri/11/Apr/03 14.65 2.38 6.15
Mon/14/Apr/03 14.30 2.38 6.00
Tue/15/Apr/03 14.00 2.38 5.88
Wed/16/Apr/03 14.60 2.38 6.13
Thu/17/Apr/03 14.65 2.38 6.15
Fri/18/Apr/03 15.30 2.38 6.42
Mon/21/Apr/03 14.75 2.38 6.19
Tue/22/Apr/03 13.75 2.38 5.77
Wed/23/Apr/03 13.80 2.38 5.79
Thu/24/Apr/03 13.30 2.38 5.58
Fri/25/Apr/03 14.00 2.38 5.88
Mon/28/Apr/03 14.55 2.38 6.11
Tue/29/Apr/03 15.00 2.38 6.30
Wed/30/Apr/03 14.75 2.38 6.19
Fri/02/May/03 14.85 2.38 6.23
Mon/05/May/03 15.30 2.38 6.42
Tue/06/May/03 16.15 2.38 6.78
Wed/07/May/03 15.80 2.38 6.63
Thu/08/May/03 15.55 2.38 6.53
Fri/09/May/03 16.45 2.38 6.90
Mon/12/May/03 16.55 2.38 6.95
Tue/13/May/03 16.70 2.38 7.01
Wed/14/May/03 16.85 2.38 7.07
Fri/16/May/03 16.85 2.38 7.07
Mon/19/May/03 16.30 2.38 6.84
Tue/20/May/03 15.75 2.38 6.61
Wed/21/May/03 17.25 2.38 7.24
Thu/22/May/03 17.70 2.38 7.43
Fri/23/May/03 18.35 2.38 7.70
Mon/26/May/03 19.45 2.38 8.16
Tue/27/May/03 20.70 2.38 8.69
Wed/28/May/03 19.70 2.38 8.27
Thu/29/May/03 19.90 2.38 8.35
Fri/30/May/03 19.75 2.38 8.29
Mon/02/Jun/03 20.20 2.38 8.48
Tue/03/Jun/03 20.95 2.38 8.79
Wed/04/Jun/03 20.90 2.38 8.77
Thu/05/Jun/03 20.50 2.38 8.60
Fri/06/Jun/03 21.30 2.38 8.94
Mon/09/Jun/03 22.15 2.38 9.30
Tue/10/Jun/03 21.90 2.38 9.19
Wed/11/Jun/03 21.50 2.38 9.02
Thu/12/Jun/03 21.70 2.38 9.11
Fri/13/Jun/03 21.85 2.38 9.17
Mon/16/Jun/03 21.65 2.38 9.09
Tue/17/Jun/03 22.75 2.38 9.55
Wed/18/Jun/03 22.70 2.38 9.53
Thu/19/Jun/03 22.60 2.38 9.49
Fri/20/Jun/03 22.75 2.38 9.55
Mon/23/Jun/03 24.45 2.38 10.26
Tue/24/Jun/03 26.20 2.38 11.00
Wed/25/Jun/03 28.15 2.38 11.82
Thu/26/Jun/03 30.25 2.38 12.70
Fri/27/Jun/03 29.25 2.38 12.28
Mon/30/Jun/03 30.85 2.38 12.95
Tue/01/Jul/03 30.30 3.91 7.74
Wed/02/Jul/03 29.85 3.91 7.63
Thu/03/Jul/03 30.85 3.91 7.88
Fri/04/Jul/03 30.90 3.91 7.89
Mon/07/Jul/03 30.90 3.91 7.89
Tue/08/Jul/03 30.45 3.91 7.78
Wed/09/Jul/03 30.70 3.91 7.84
Thu/10/Jul/03 30.50 3.91 7.79
Fri/11/Jul/03 32.75 3.91 8.37
Mon/14/Jul/03 35.20 3.91 8.99
Tue/15/Jul/03 34.00 3.91 8.69
Wed/16/Jul/03 36.55 3.91 9.34
Thu/17/Jul/03 37.85 3.91 9.67
Fri/18/Jul/03 37.95 3.91 9.70
Mon/21/Jul/03 37.40 3.91 9.56
Tue/22/Jul/03 37.10 3.91 9.48
Wed/23/Jul/03 37.65 3.91 9.62
Thu/24/Jul/03 37.80 3.91 9.66
Fri/25/Jul/03 37.65 3.91 9.62
Mon/28/Jul/03 38.80 3.91 9.91
Tue/29/Jul/03 38.75 3.91 9.90
Wed/30/Jul/03 39.00 3.91 9.96
Thu/31/Jul/03 38.50 3.91 9.84
Fri/01/Aug/03 38.60 3.91 9.86
Mon/04/Aug/03 37.80 3.91 9.66
Tue/05/Aug/03 37.65 3.91 9.62
Wed/06/Aug/03 39.35 3.91 10.05
Thu/07/Aug/03 41.25 3.91 10.54
Fri/08/Aug/03 39.70 3.91 10.14
Mon/11/Aug/03 38.15 3.91 9.75
Tue/12/Aug/03 39.60 3.91 10.12
Wed/13/Aug/03 37.80 3.91 9.66
Fri/15/Aug/03 36.90 3.91 9.43
Mon/18/Aug/03 37.30 3.91 9.53
Tue/19/Aug/03 38.25 3.91 9.77
Wed/20/Aug/03 41.10 3.91 10.50
Thu/21/Aug/03 41.40 3.91 10.58
Fri/22/Aug/03 41.10 3.91 10.50
Mon/25/Aug/03 41.60 3.91 10.63
Tue/26/Aug/03 41.70 3.91 10.65
Wed/27/Aug/03 41.45 3.91 10.59
Thu/28/Aug/03 44.30 3.91 11.32
Fri/29/Aug/03 42.60 3.91 10.88
Mon/01/Sep/03 43.85 3.91 11.20
Tue/02/Sep/03 46.15 3.91 11.79
Wed/03/Sep/03 45.80 3.91 11.70
Thu/04/Sep/03 44.65 3.91 11.41
Fri/05/Sep/03 45.30 3.91 11.57
Mon/08/Sep/03 45.90 3.91 11.73
Tue/09/Sep/03 46.35 3.91 11.84
Wed/10/Sep/03 47.10 3.91 12.03
Thu/11/Sep/03 46.55 3.91 11.89
Fri/12/Sep/03 46.10 3.91 11.78
Mon/15/Sep/03 45.95 3.91 11.74
Tue/16/Sep/03 43.70 3.91 11.16
Wed/17/Sep/03 41.55 3.91 10.62
Thu/18/Sep/03 44.50 3.91 11.37
Fri/19/Sep/03 42.65 3.91 10.90
Mon/22/Sep/03 40.55 3.91 10.36
Tue/23/Sep/03 38.80 3.91 9.91
Wed/24/Sep/03 36.90 3.91 9.43
Thu/25/Sep/03 39.55 3.91 10.10
Fri/26/Sep/03 37.80 3.91 9.66
Mon/29/Sep/03 35.95 3.91 9.18
Tue/30/Sep/03 34.90 3.91 8.92
Wed/01/Oct/03 35.50 3.91 9.07
Thu/02/Oct/03 38.15 3.91 9.75
Fri/03/Oct/03 40.60 3.91 10.37
Mon/06/Oct/03 42.90 3.91 10.96
Tue/07/Oct/03 43.10 3.91 11.01
Wed/08/Oct/03 44.65 3.91 11.41
Thu/09/Oct/03 42.45 3.91 10.85
Fri/10/Oct/03 43.20 3.91 11.04
Mon/13/Oct/03 42.70 3.91 10.91
Tue/14/Oct/03 41.80 3.91 10.68
Wed/15/Oct/03 41.80 3.91 10.68
Thu/16/Oct/03 42.75 3.91 10.92
Fri/17/Oct/03 39.70 3.91 10.14
Mon/20/Oct/03 38.50 3.91 9.84
Tue/21/Oct/03 39.05 3.91 9.98
Wed/22/Oct/03 37.10 3.91 9.48
Thu/23/Oct/03 36.15 3.91 9.24
Fri/24/Oct/03 38.85 3.91 9.93
Mon/27/Oct/03 39.60 3.91 10.12
Tue/28/Oct/03 37.90 3.91 9.68
Wed/29/Oct/03 36.05 3.91 9.21
Thu/30/Oct/03 36.20 3.91 9.25
Fri/31/Oct/03 36.60 3.91 9.35
Mon/03/Nov/03 36.65 3.91 9.36
Tue/04/Nov/03 39.35 3.91 10.05
Wed/05/Nov/03 37.40 3.91 9.56
Thu/06/Nov/03 36.85 3.91 9.41
Fri/07/Nov/03 38.40 3.91 9.81
Mon/10/Nov/03 38.05 3.91 9.72
Tue/11/Nov/03 39.00 3.91 9.96
Wed/12/Nov/03 39.85 3.91 10.18
Thu/13/Nov/03 38.15 3.91 9.75
Fri/14/Nov/03 37.80 3.91 9.66
Mon/17/Nov/03 38.65 3.91 9.87
Tue/18/Nov/03 39.10 3.91 9.99
Wed/19/Nov/03 39.00 3.91 9.96
Thu/20/Nov/03 39.60 3.91 10.12
Fri/21/Nov/03 39.95 3.91 10.21
Mon/24/Nov/03 40.85 3.91 10.44
Tue/25/Nov/03 40.30 3.91 10.30
Mon/01/Dec/03 42.45 3.91 10.85
Tue/02/Dec/03 44.80 3.91 11.45
Wed/03/Dec/03 43.95 3.91 11.23
Thu/04/Dec/03 43.80 3.91 11.19
Fri/05/Dec/03 43.20 3.91 11.04
Mon/08/Dec/03 44.25 3.91 11.31
Tue/09/Dec/03 45.00 3.91 11.50
Wed/10/Dec/03 46.70 3.91 11.93
Thu/11/Dec/03 44.40 3.91 11.34
Fri/12/Dec/03 45.35 3.91 11.59
Mon/15/Dec/03 44.50 3.91 11.37
Tue/16/Dec/03 44.45 3.91 11.36
Wed/17/Dec/03 44.35 3.91 11.33
Thu/18/Dec/03 44.90 3.91 11.47
Fri/19/Dec/03 45.00 3.91 11.50
Mon/22/Dec/03 46.15 3.91 11.79
Tue/23/Dec/03 45.60 3.91 11.65
Wed/24/Dec/03 46.35 3.91 11.84
Fri/26/Dec/03 45.35 3.91 11.59
Mon/29/Dec/03 45.60 3.91 11.65
Tue/30/Dec/03 45.65 3.91 11.66
Wed/31/Dec/03 45.70 3.91 11.68
Thu/01/Jan/04 45.50 3.91 11.62
Fri/02/Jan/04 45.00 3.91 11.50
Mon/05/Jan/04 45.05 3.91 11.51
Tue/06/Jan/04 45.25 3.91 11.56
Wed/07/Jan/04 45.40 3.91 11.60
Thu/08/Jan/04 44.95 3.91 11.48
Fri/09/Jan/04 44.70 3.91 11.42
Mon/12/Jan/04 45.50 3.91 11.62
Tue/13/Jan/04 45.20 3.91 11.55
Wed/14/Jan/04 44.80 3.91 11.45
Thu/15/Jan/04 44.65 3.91 11.41
Fri/16/Jan/04 45.15 3.91 11.54
Mon/19/Jan/04 45.30 3.91 11.57
Tue/20/Jan/04 45.70 3.91 11.68
Wed/21/Jan/04 46.55 3.91 11.89
Thu/22/Jan/04 47.75 3.91 12.20
Fri/23/Jan/04 48.50 3.91 12.39
Mon/26/Jan/04 47.90 3.91 12.24
Tue/27/Jan/04 49.60 3.91 12.67
Wed/28/Jan/04 49.40 3.91 12.62
Thu/29/Jan/04 49.45 3.91 12.63
Fri/30/Jan/04 49.75 3.91 12.71
Fri/06/Feb/04 49.50 3.91 12.65
Mon/09/Feb/04 48.25 3.91 12.33
Tue/10/Feb/04 49.05 3.91 12.53
Wed/11/Feb/04 48.60 3.91 12.42
Thu/12/Feb/04 47.80 3.91 12.21
Fri/13/Feb/04 48.25 3.91 12.33
Mon/16/Feb/04 46.30 3.91 11.83
Tue/17/Feb/04 46.45 3.91 11.87
Wed/18/Feb/04 46.70 3.91 11.93
Thu/19/Feb/04 45.50 3.91 11.62
Fri/20/Feb/04 44.75 3.91 11.43
Mon/23/Feb/04 43.60 3.91 11.14
Tue/24/Feb/04 45.65 3.91 11.66
Wed/25/Feb/04 45.05 3.91 11.51
Thu/26/Feb/04 44.70 3.91 11.42
Fri/27/Feb/04 45.20 3.91 11.55
Wed/03/Mar/04 45.20 3.91 11.55
Thu/04/Mar/04 46.65 3.91 11.92
Fri/05/Mar/04 47.60 3.91 12.16
Mon/08/Mar/04 47.40 3.91 12.11
Tue/09/Mar/04 47.90 3.91 12.24
Wed/10/Mar/04 47.45 3.91 12.12
Thu/11/Mar/04 47.85 3.91 12.22
Fri/12/Mar/04 48.45 3.91 12.38
Mon/15/Mar/04 48.20 3.91 12.31
Tue/16/Mar/04 48.05 3.91 12.28
Wed/17/Mar/04 48.70 3.91 12.44
Thu/18/Mar/04 48.95 3.91 12.51
Fri/19/Mar/04 49.00 3.91 12.52
Mon/22/Mar/04 49.25 3.91 12.58
Wed/24/Mar/04 50.80 3.91 12.98
Thu/25/Mar/04 50.75 3.91 12.97
Fri/26/Mar/04 50.50 3.91 12.90
Mon/29/Mar/04 50.10 3.91 12.80
Tue/30/Mar/04 51.05 3.91 13.04
Wed/31/Mar/04 52.60 3.91 13.44
Thu/01/Apr/04 52.60 3.91 13.44
Fri/02/Apr/04 54.10 3.91 13.82
Mon/05/Apr/04 54.05 3.91 13.81
Tue/06/Apr/04 54.60 3.91 13.95
Wed/07/Apr/04 55.80 3.91 14.26
Thu/08/Apr/04 56.05 3.91 14.32
Fri/09/Apr/04 56.20 3.91 14.36
Mon/12/Apr/04 57.30 3.91 14.64
Tue/13/Apr/04 57.10 3.91 14.59
Wed/14/Apr/04 57.60 3.91 14.72
Thu/15/Apr/04 60.30 3.91 15.41
Fri/16/Apr/04 64.40 3.91 16.45
Mon/19/Apr/04 62.65 3.91 16.01
Tue/20/Apr/04 63.30 3.91 16.17
Wed/21/Apr/04 60.15 3.91 15.37
Thu/22/Apr/04 60.15 3.91 15.37
Fri/23/Apr/04 57.15 3.91 14.60
Mon/26/Apr/04 57.50 3.91 14.69
Tue/27/Apr/04 58.25 3.91 14.88
Wed/28/Apr/04 55.45 3.91 14.17
Thu/29/Apr/04 56.75 3.91 14.50
Fri/30/Apr/04 58.35 3.91 14.91
Tue/04/May/04 59.35 3.91 15.16
Wed/05/May/04 59.25 3.91 15.14
Thu/06/May/04 59.90 3.91 15.30
Fri/07/May/04 59.90 3.91 15.30
Mon/10/May/04 59.20 3.91 15.12
Tue/11/May/04 59.15 3.91 15.11
Wed/12/May/04 56.60 3.91 14.46
Thu/13/May/04 58.50 3.91 14.95
Fri/14/May/04 59.80 3.91 15.28
Mon/17/May/04 60.70 3.91 15.51
Tue/18/May/04 60.05 3.91 15.34
Wed/19/May/04 62.05 3.91 15.85
Thu/20/May/04 61.75 3.91 15.78
Fri/21/May/04 61.80 3.91 15.79
Mon/24/May/04 61.25 3.91 15.65
Tue/25/May/04 60.80 3.91 15.53
Wed/26/May/04 62.65 3.91 16.01
Thu/27/May/04 63.50 3.91 16.22
Fri/28/May/04 62.80 3.91 16.04
Mon/31/May/04 62.40 3.91 15.94
Tue/01/Jun/04 62.40 3.91 15.94
Wed/02/Jun/04 62.60 3.91 15.99
Thu/03/Jun/04 59.50 3.91 15.20
Fri/04/Jun/04 61.45 3.91 15.70
Mon/07/Jun/04 62.35 3.91 15.93
Tue/08/Jun/04 62.00 3.91 15.84
Wed/09/Jun/04 61.60 3.91 15.74
Thu/10/Jun/04 60.15 3.91 15.37
Fri/11/Jun/04 61.05 3.91 15.60
Mon/14/Jun/04 58.00 3.91 14.82
Tue/15/Jun/04 58.80 3.91 15.02
Wed/16/Jun/04 58.75 3.91 15.01
Thu/17/Jun/04 57.35 3.91 14.65
Fri/18/Jun/04 56.70 3.91 14.49
Mon/21/Jun/04 54.65 3.91 13.96
Tue/22/Jun/04 55.70 3.91 14.23
Wed/23/Jun/04 55.80 3.91 14.26
Thu/24/Jun/04 56.90 3.91 14.54
Fri/25/Jun/04 55.55 3.91 14.19
Mon/28/Jun/04 58.15 3.91 14.86
Tue/29/Jun/04 57.90 3.91 14.79
Wed/30/Jun/04 57.50 3.91 14.69
Thu/01/Jul/04 58.40 9.12 6.40
Fri/02/Jul/04 59.15 9.12 6.48
Mon/05/Jul/04 58.65 9.12 6.43
Tue/06/Jul/04 58.35 9.12 6.40
Wed/07/Jul/04 58.10 9.12 6.37
Thu/08/Jul/04 58.50 9.12 6.41
Fri/09/Jul/04 59.00 9.12 6.47
Mon/12/Jul/04 60.15 9.12 6.59
Tue/13/Jul/04 60.10 9.12 6.59
Wed/14/Jul/04 60.10 9.12 6.59
Thu/15/Jul/04 59.40 9.12 6.51
Fri/16/Jul/04 57.30 9.12 6.28
Mon/19/Jul/04 57.40 9.12 6.29
Tue/20/Jul/04 57.05 9.12 6.25
Wed/21/Jul/04 57.30 9.12 6.28
Thu/22/Jul/04 57.25 9.12 6.28
Fri/23/Jul/04 56.90 9.12 6.24
Mon/26/Jul/04 55.60 9.12 6.10
Tue/27/Jul/04 54.10 9.12 5.93
Wed/28/Jul/04 55.70 9.12 6.11
Thu/29/Jul/04 55.10 9.12 6.04
Fri/30/Jul/04 55.35 9.12 6.07
Mon/02/Aug/04 55.50 9.12 6.08
Tue/03/Aug/04 57.15 9.12 6.26
Wed/04/Aug/04 56.90 9.12 6.24
Thu/05/Aug/04 57.10 9.12 6.26
Fri/06/Aug/04 58.20 9.12 6.38
Mon/09/Aug/04 57.80 9.12 6.34
Tue/10/Aug/04 56.95 9.12 6.24
Wed/11/Aug/04 56.50 9.12 6.19
Thu/12/Aug/04 56.95 9.12 6.24
Fri/13/Aug/04 56.75 9.12 6.22
Mon/16/Aug/04 56.00 9.12 6.14
Tue/17/Aug/04 57.15 9.12 6.26
Wed/18/Aug/04 57.30 9.12 6.28
Thu/19/Aug/04 56.00 9.12 6.14
Fri/20/Aug/04 56.55 9.12 6.20
Mon/23/Aug/04 56.40 9.12 6.18
Tue/24/Aug/04 55.60 9.12 6.10
Wed/25/Aug/04 57.00 9.12 6.25
Thu/26/Aug/04 57.15 9.12 6.26
Fri/27/Aug/04 57.25 9.12 6.28
Mon/30/Aug/04 57.30 9.12 6.28
Tue/31/Aug/04 58.00 9.12 6.36
Wed/01/Sep/04 57.65 9.12 6.32
Thu/02/Sep/04 57.90 9.12 6.35
Fri/03/Sep/04 57.65 9.12 6.32
Mon/06/Sep/04 54.90 9.12 6.02
Tue/07/Sep/04 55.70 9.12 6.11
Wed/08/Sep/04 56.95 9.12 6.24
Thu/09/Sep/04 56.90 9.12 6.24
Fri/10/Sep/04 56.70 9.12 6.22
Mon/13/Sep/04 55.85 9.12 6.12
Tue/14/Sep/04 55.85 9.12 6.12
Wed/15/Sep/04 54.20 9.12 5.94
Thu/16/Sep/04 54.85 9.12 6.01
Fri/17/Sep/04 54.95 9.12 6.02
Mon/20/Sep/04 54.95 9.12 6.02
Tue/21/Sep/04 54.00 9.12 5.92
Wed/22/Sep/04 53.65 9.12 5.88
Thu/23/Sep/04 54.40 9.12 5.96
Fri/24/Sep/04 56.30 9.12 6.17
Mon/27/Sep/04 57.45 9.12 6.30
Tue/28/Sep/04 56.45 9.12 6.19
Wed/29/Sep/04 57.35 9.12 6.29
Thu/30/Sep/04 57.95 9.12 6.35
Fri/01/Oct/04 57.40 9.12 6.29
Mon/04/Oct/04 57.00 9.12 6.25
Tue/05/Oct/04 55.95 9.12 6.13
Wed/06/Oct/04 56.20 9.12 6.16
Thu/07/Oct/04 56.65 9.12 6.21
Fri/08/Oct/04 56.60 9.12 6.20
Mon/11/Oct/04 56.80 9.12 6.23
Tue/12/Oct/04 57.80 9.12 6.34
Wed/13/Oct/04 57.80 9.12 6.34
Thu/14/Oct/04 58.30 9.12 6.39
Fri/15/Oct/04 58.05 9.12 6.36
Mon/18/Oct/04 51.05 9.12 5.60
Tue/19/Oct/04 51.35 9.12 5.63
Wed/20/Oct/04 52.10 9.12 5.71
Thu/21/Oct/04 50.80 9.12 5.57
Fri/22/Oct/04 51.40 9.12 5.63
Mon/25/Oct/04 50.75 9.12 5.56
Tue/26/Oct/04 49.70 9.12 5.45
Wed/27/Oct/04 49.20 9.12 5.39
Thu/28/Oct/04 49.40 9.12 5.42
Fri/29/Oct/04 48.05 9.12 5.27
Mon/01/Nov/04 46.50 9.12 5.10
Tue/02/Nov/04 48.70 9.12 5.34
Wed/03/Nov/04 48.00 9.12 5.26
Thu/04/Nov/04 48.65 9.12 5.33
Fri/05/Nov/04 50.35 9.12 5.52
Mon/08/Nov/04 50.80 9.12 5.57
Wed/10/Nov/04 50.90 9.12 5.58
Fri/12/Nov/04 51.30 9.12 5.62
Thu/18/Nov/04 52.30 9.12 5.73
Fri/19/Nov/04 52.10 9.12 5.71
Mon/22/Nov/04 52.05 9.12 5.71
Tue/23/Nov/04 51.85 9.12 5.68
Wed/24/Nov/04 51.80 9.12 5.68
Thu/25/Nov/04 51.30 9.12 5.62
Fri/26/Nov/04 51.60 9.12 5.66
Mon/29/Nov/04 51.65 9.12 5.66
Tue/30/Nov/04 51.95 9.12 5.69
Wed/01/Dec/04 52.00 9.12 5.70
Thu/02/Dec/04 51.50 9.12 5.65
Fri/03/Dec/04 51.70 9.12 5.67
Mon/06/Dec/04 52.50 9.12 5.76
Tue/07/Dec/04 52.20 9.12 5.72
Wed/08/Dec/04 52.50 9.12 5.76
Thu/09/Dec/04 53.25 9.12 5.84
Fri/10/Dec/04 51.95 9.12 5.69
Mon/13/Dec/04 52.40 9.12 5.74
Tue/14/Dec/04 53.45 9.12 5.86
Wed/15/Dec/04 53.45 9.12 5.86
Thu/16/Dec/04 52.50 9.12 5.76
Fri/17/Dec/04 53.05 9.12 5.82
Mon/20/Dec/04 52.85 9.12 5.79
Tue/21/Dec/04 53.20 9.12 5.83
Wed/22/Dec/04 54.15 9.12 5.94
Thu/23/Dec/04 54.35 9.12 5.96
Fri/24/Dec/04 53.80 9.12 5.90
Mon/27/Dec/04 53.65 9.12 5.88
Tue/28/Dec/04 53.20 9.12 5.83
Wed/29/Dec/04 54.95 9.12 6.02
Thu/30/Dec/04 55.50 9.12 6.08
Fri/31/Dec/04 54.75 9.12 6.00
Mon/03/Jan/05 54.60 9.12 5.99
Tue/04/Jan/05 55.55 9.12 6.09
Wed/05/Jan/05 54.85 9.12 6.01
Thu/06/Jan/05 56.45 9.12 6.19
Fri/07/Jan/05 55.40 9.12 6.07
Mon/10/Jan/05 56.95 9.12 6.24
Tue/11/Jan/05 60.00 9.12 6.58
Wed/12/Jan/05 59.15 9.12 6.48
Thu/13/Jan/05 56.20 9.12 6.16
Fri/14/Jan/05 56.50 9.12 6.19
Mon/17/Jan/05 57.50 9.12 6.30
Tue/18/Jan/05 58.05 9.12 6.36
Wed/19/Jan/05 59.85 9.12 6.56
Mon/24/Jan/05 60.65 9.12 6.65
Tue/25/Jan/05 60.30 9.12 6.61
Wed/26/Jan/05 59.70 9.12 6.54
Thu/27/Jan/05 59.70 9.12 6.54
Fri/28/Jan/05 57.00 9.12 6.25
Mon/31/Jan/05 56.95 9.12 6.24
Tue/01/Feb/05 60.00 9.12 6.58
Wed/02/Feb/05 59.15 9.12 6.48
Thu/03/Feb/05 58.95 9.12 6.46
Fri/04/Feb/05 58.65 9.12 6.43
Mon/07/Feb/05 58.95 9.12 6.46
Tue/08/Feb/05 61.05 9.12 6.69
Wed/09/Feb/05 62.60 9.12 6.86
Thu/10/Feb/05 63.50 9.12 6.96
Fri/11/Feb/05 64.00 9.12 7.02
Mon/14/Feb/05 68.80 9.12 7.54
Tue/15/Feb/05 68.15 9.12 7.47
Wed/16/Feb/05 71.00 9.12 7.78
Thu/17/Feb/05 69.45 9.12 7.61
Fri/18/Feb/05 68.90 9.12 7.55
Mon/21/Feb/05 69.95 9.12 7.67
Tue/22/Feb/05 70.50 9.12 7.73
Wed/23/Feb/05 70.30 9.12 7.71
Thu/24/Feb/05 67.00 9.12 7.34
Fri/25/Feb/05 66.65 9.12 7.31
Mon/28/Feb/05 66.50 9.12 7.29
Tue/01/Mar/05 69.75 9.12 7.65
Wed/02/Mar/05 66.30 9.12 7.27
Thu/03/Mar/05 67.75 9.12 7.43
Fri/04/Mar/05 68.70 9.12 7.53
Mon/07/Mar/05 73.85 9.12 8.10
Tue/08/Mar/05 72.30 9.12 7.93
Wed/09/Mar/05 72.25 9.12 7.92
Thu/10/Mar/05 74.50 9.12 8.17
Fri/11/Mar/05 74.80 9.12 8.20
Mon/14/Mar/05 80.00 9.12 8.77
Tue/15/Mar/05 80.60 9.12 8.84
Wed/16/Mar/05 76.60 9.12 8.40
Thu/17/Mar/05 72.80 9.12 7.98
Fri/18/Mar/05 70.50 9.12 7.73
Mon/21/Mar/05 67.00 9.12 7.34
Tue/22/Mar/05 63.65 9.12 6.98
Thu/24/Mar/05 60.50 9.12 6.63
Fri/25/Mar/05 57.50 9.12 6.30
Mon/28/Mar/05 54.65 9.12 5.99
Tue/29/Mar/05 58.70 9.12 6.43
Wed/30/Mar/05 63.10 9.12 6.92
Thu/31/Mar/05 59.95 9.12 6.57
Fri/01/Apr/05 62.35 9.12 6.83
Mon/04/Apr/05 67.00 9.12 7.34
Tue/05/Apr/05 64.00 9.12 7.02
Wed/06/Apr/05 62.75 9.12 6.88
Thu/07/Apr/05 67.45 9.12 7.39
Fri/08/Apr/05 65.90 9.12 7.22
Mon/11/Apr/05 62.65 9.12 6.87
Tue/12/Apr/05 59.55 9.12 6.53
Wed/13/Apr/05 64.00 9.12 7.02
Thu/14/Apr/05 65.80 9.12 7.21
Fri/15/Apr/05 66.50 9.12 7.29
Mon/18/Apr/05 63.20 9.12 6.93
Tue/19/Apr/05 60.05 9.12 6.58
Wed/20/Apr/05 59.50 9.12 6.52
Thu/21/Apr/05 60.25 9.12 6.60
Mon/25/Apr/05 59.00 9.12 6.47
Tue/26/Apr/05 60.55 9.12 6.64
Wed/27/Apr/05 60.25 9.12 6.60
Thu/28/Apr/05 60.05 9.12 6.58
Fri/29/Apr/05 60.50 9.12 6.63
Mon/02/May/05 57.50 9.12 6.30
Tue/03/May/05 59.15 9.12 6.48
Wed/04/May/05 58.70 9.12 6.43
Thu/05/May/05 60.35 9.12 6.62
Fri/06/May/05 59.90 9.12 6.57
Mon/09/May/05 61.30 9.12 6.72
Tue/10/May/05 60.70 9.12 6.65
Wed/11/May/05 62.40 9.12 6.84
Thu/12/May/05 60.20 9.12 6.60
Fri/13/May/05 61.70 9.12 6.76
Mon/16/May/05 60.85 9.12 6.67
Tue/17/May/05 60.90 9.12 6.68
Wed/18/May/05 59.50 9.12 6.52
Thu/19/May/05 59.70 9.12 6.54
Fri/20/May/05 57.80 9.12 6.34
Mon/23/May/05 54.95 9.12 6.02
Tue/24/May/05 54.00 9.12 5.92
Wed/25/May/05 51.30 9.12 5.62
Thu/26/May/05 48.75 9.12 5.34
Fri/27/May/05 47.50 9.12 5.21
Mon/30/May/05 49.85 9.12 5.46
Tue/31/May/05 51.50 9.12 5.65
Wed/01/Jun/05 52.15 9.12 5.72
Thu/02/Jun/05 54.75 9.12 6.00
Fri/03/Jun/05 55.85 9.12 6.12
Mon/06/Jun/05 55.70 9.12 6.11
Tue/07/Jun/05 58.40 9.12 6.40
Wed/08/Jun/05 56.30 9.12 6.17
Thu/09/Jun/05 57.90 9.12 6.35
Fri/10/Jun/05 56.85 9.12 6.23
Mon/13/Jun/05 56.65 9.12 6.21
Tue/14/Jun/05 54.10 9.12 5.93
Wed/15/Jun/05 55.35 9.12 6.07
Thu/16/Jun/05 54.85 9.12 6.01
Fri/17/Jun/05 55.35 9.12 6.07
Mon/20/Jun/05 57.30 9.12 6.28
Tue/21/Jun/05 58.10 9.12 6.37
Wed/22/Jun/05 56.40 9.12 6.18
Thu/23/Jun/05 55.95 9.12 6.13
Fri/24/Jun/05 55.45 9.12 6.08
Mon/27/Jun/05 54.80 9.12 6.01
Tue/28/Jun/05 55.80 9.12 6.12
Wed/29/Jun/05 55.75 9.12 6.11
Thu/30/Jun/05 55.75 9.12 6.11
Fri/01/Jul/05 55.25 13.15 4.20
Mon/04/Jul/05 55.10 13.15 4.19
Tue/05/Jul/05 55.00 13.15 4.18
Wed/06/Jul/05 57.10 13.15 4.34
Thu/07/Jul/05 58.75 13.15 4.47
Fri/08/Jul/05 58.50 13.15 4.45
Mon/11/Jul/05 57.60 13.15 4.38
Tue/12/Jul/05 57.30 13.15 4.36
Wed/13/Jul/05 57.00 13.15 4.33
Thu/14/Jul/05 57.20 13.15 4.35
Fri/15/Jul/05 58.05 13.15 4.41
Mon/18/Jul/05 57.45 13.15 4.37
Tue/19/Jul/05 56.80 13.15 4.32
Wed/20/Jul/05 58.45 13.15 4.44
Thu/21/Jul/05 58.40 13.15 4.44
Fri/22/Jul/05 57.75 13.15 4.39
Mon/25/Jul/05 56.85 13.15 4.32
Tue/26/Jul/05 57.00 13.15 4.33
Wed/27/Jul/05 56.20 13.15 4.27
Thu/28/Jul/05 56.20 13.15 4.27
Fri/29/Jul/05 55.50 13.15 4.22
Mon/01/Aug/05 55.25 13.15 4.20
Tue/02/Aug/05 56.60 13.15 4.30
Wed/03/Aug/05 57.85 13.15 4.40
Thu/04/Aug/05 57.00 13.15 4.33
Fri/05/Aug/05 57.00 13.15 4.33
Mon/08/Aug/05 56.40 13.15 4.29
Tue/09/Aug/05 54.70 13.15 4.16
Wed/10/Aug/05 53.45 13.15 4.06
Thu/11/Aug/05 52.25 13.15 3.97
Fri/12/Aug/05 54.40 13.15 4.14
Mon/15/Aug/05 53.15 13.15 4.04
Tue/16/Aug/05 53.35 13.15 4.06
Wed/17/Aug/05 53.00 13.15 4.03
Fri/19/Aug/05 55.05 13.15 4.19
Mon/22/Aug/05 57.80 13.15 4.40
Tue/23/Aug/05 58.25 13.15 4.43
Wed/24/Aug/05 58.50 13.15 4.45
Thu/25/Aug/05 60.30 13.15 4.59
Fri/26/Aug/05 59.40 13.15 4.52
Mon/29/Aug/05 60.05 13.15 4.57
Tue/30/Aug/05 61.80 13.15 4.70
Wed/31/Aug/05 62.15 13.15 4.73
Thu/01/Sep/05 62.10 13.15 4.72
Fri/02/Sep/05 61.75 13.15 4.70
Mon/05/Sep/05 62.00 13.15 4.71
Tue/06/Sep/05 62.80 13.15 4.78
Wed/07/Sep/05 64.55 13.15 4.91
Thu/08/Sep/05 65.05 13.15 4.95
Fri/09/Sep/05 66.40 13.15 5.05
Mon/12/Sep/05 68.70 13.15 5.22
Tue/13/Sep/05 68.80 13.15 5.23
Wed/14/Sep/05 70.45 13.15 5.36
Thu/15/Sep/05 72.40 13.15 5.51
Fri/16/Sep/05 73.00 13.15 5.55
Mon/19/Sep/05 69.55 13.15 5.29
Tue/20/Sep/05 73.00 13.15 5.55
Wed/21/Sep/05 72.70 13.15 5.53
Thu/22/Sep/05 72.30 13.15 5.50
Fri/23/Sep/05 70.50 13.15 5.36
Mon/26/Sep/05 73.50 13.15 5.59
Tue/27/Sep/05 74.45 13.15 5.66
Wed/28/Sep/05 75.65 13.15 5.75
Thu/29/Sep/05 73.90 13.15 5.62
Fri/30/Sep/05 77.50 13.15 5.89
Mon/03/Oct/05 77.70 13.15 5.91
Tue/04/Oct/05 78.40 13.15 5.96
Wed/05/Oct/05 80.65 13.15 6.13
Thu/06/Oct/05 81.15 13.15 6.17
Fri/07/Oct/05 84.35 13.15 6.41
Mon/10/Oct/05 88.55 13.15 6.73
Tue/11/Oct/05 88.10 13.15 6.70
Wed/12/Oct/05 91.50 13.15 6.96
Thu/13/Oct/05 90.15 13.15 6.86
Fri/14/Oct/05 91.95 13.15 6.99
Mon/17/Oct/05 91.55 13.15 6.96
Tue/18/Oct/05 89.00 13.15 6.77
Wed/19/Oct/05 93.45 13.15 7.11
Thu/20/Oct/05 89.25 13.15 6.79
Fri/21/Oct/05 86.00 13.15 6.54
Mon/24/Oct/05 88.70 13.15 6.75
Tue/25/Oct/05 92.00 13.15 7.00
Wed/26/Oct/05 88.00 13.15 6.69
Thu/27/Oct/05 91.00 13.15 6.92
Mon/31/Oct/05 92.65 13.15 7.05
Wed/02/Nov/05 94.30 13.15 7.17
Mon/07/Nov/05 99.00 13.15 7.53
Tue/08/Nov/05 100.60 13.15 7.65
Thu/10/Nov/05 98.95 13.15 7.52
Fri/11/Nov/05 102.90 13.15 7.83
Mon/14/Nov/05 103.80 13.15 7.89
Tue/15/Nov/05 103.95 13.15 7.90
Wed/16/Nov/05 101.60 13.15 7.73
Thu/17/Nov/05 103.35 13.15 7.86
Fri/18/Nov/05 104.50 13.15 7.95
Mon/21/Nov/05 103.55 13.15 7.87
Tue/22/Nov/05 102.60 13.15 7.80
Wed/23/Nov/05 102.50 13.15 7.79
Thu/24/Nov/05 104.15 13.15 7.92
Fri/25/Nov/05 106.35 13.15 8.09
Mon/28/Nov/05 108.20 13.15 8.23
Tue/29/Nov/05 110.75 13.15 8.42
Wed/30/Nov/05 108.75 13.15 8.27
Thu/01/Dec/05 108.00 13.15 8.21
Fri/02/Dec/05 108.25 13.15 8.23
Mon/05/Dec/05 108.80 13.15 8.27
Tue/06/Dec/05 111.90 13.15 8.51
Wed/07/Dec/05 112.20 13.15 8.53
Thu/08/Dec/05 112.00 13.15 8.52
Fri/09/Dec/05 110.10 13.15 8.37
Mon/12/Dec/05 110.85 13.15 8.43
Tue/13/Dec/05 110.25 13.15 8.38
Wed/14/Dec/05 106.00 13.15 8.06
Thu/15/Dec/05 106.40 13.15 8.09
Fri/16/Dec/05 102.75 13.15 7.81
Mon/19/Dec/05 102.20 13.15 7.77
Tue/20/Dec/05 105.05 13.15 7.99
Wed/21/Dec/05 105.35 13.15 8.01
Thu/22/Dec/05 106.75 13.15 8.12
Fri/23/Dec/05 106.75 13.15 8.12
Mon/26/Dec/05 106.35 13.15 8.09
Tue/27/Dec/05 107.50 13.15 8.17
Wed/28/Dec/05 106.50 13.15 8.10
Thu/29/Dec/05 106.20 13.15 8.08
Fri/30/Dec/05 106.60 13.15 8.11
Mon/02/Jan/06 109.85 13.15 8.35
Tue/03/Jan/06 111.40 13.15 8.47
Wed/04/Jan/06 110.50 13.15 8.40
Thu/05/Jan/06 112.15 13.15 8.53
Fri/06/Jan/06 110.55 13.15 8.41
Mon/09/Jan/06 110.80 13.15 8.43
Mon/16/Jan/06 115.90 13.15 8.81
Tue/17/Jan/06 121.35 13.15 9.23
Wed/18/Jan/06 118.95 13.15 9.05
Thu/19/Jan/06 120.85 13.15 9.19
Fri/20/Jan/06 117.30 13.15 8.92
Mon/23/Jan/06 117.05 13.15 8.90
Tue/24/Jan/06 116.05 13.15 8.83
Wed/25/Jan/06 117.75 13.15 8.95
Thu/26/Jan/06 120.40 13.15 9.16
Fri/27/Jan/06 122.55 13.15 9.32
Mon/30/Jan/06 125.65 13.15 9.56
Tue/31/Jan/06 127.00 13.15 9.66
Wed/01/Feb/06 131.50 13.15 10.00
Thu/02/Feb/06 129.80 13.15 9.87
Fri/03/Feb/06 134.45 13.15 10.22
Mon/06/Feb/06 134.70 13.15 10.24
Tue/07/Feb/06 137.50 13.15 10.46
Fri/10/Feb/06 142.00 13.15 10.80
Mon/13/Feb/06 139.75 13.15 10.63
Tue/14/Feb/06 136.50 13.15 10.38
Wed/15/Feb/06 141.25 13.15 10.74
Thu/16/Feb/06 137.60 13.15 10.46
Fri/17/Feb/06 138.00 13.15 10.49
Mon/20/Feb/06 144.20 13.15 10.97
Tue/21/Feb/06 141.00 13.15 10.72
Wed/22/Feb/06 141.50 13.15 10.76
Thu/23/Feb/06 143.20 13.15 10.89
Fri/24/Feb/06 143.50 13.15 10.91
Mon/27/Feb/06 142.50 13.15 10.84
Tue/28/Feb/06 147.10 13.15 11.19
Wed/01/Mar/06 151.40 13.15 11.51
Thu/02/Mar/06 149.60 13.15 11.38
Fri/03/Mar/06 154.85 13.15 11.78
Mon/06/Mar/06 147.15 13.15 11.19
Tue/07/Mar/06 154.30 13.15 11.73
Wed/08/Mar/06 146.60 13.15 11.15
Thu/09/Mar/06 144.50 13.15 10.99
Fri/10/Mar/06 137.30 13.15 10.44
Mon/13/Mar/06 130.45 13.15 9.92
Tue/14/Mar/06 134.90 13.15 10.26
Wed/15/Mar/06 140.50 13.15 10.68
Thu/16/Mar/06 146.00 13.15 11.10
Fri/17/Mar/06 149.70 13.15 11.38
Mon/20/Mar/06 149.80 13.15 11.39
Tue/21/Mar/06 150.50 13.15 11.44
Wed/22/Mar/06 151.90 13.15 11.55
Fri/24/Mar/06 151.75 13.15 11.54
Mon/27/Mar/06 151.00 13.15 11.48
Tue/28/Mar/06 152.90 13.15 11.63
Wed/29/Mar/06 154.45 13.15 11.75
Thu/30/Mar/06 153.90 13.15 11.70
Fri/31/Mar/06 151.10 13.15 11.49
Mon/03/Apr/06 150.50 13.15 11.44
Tue/04/Apr/06 151.50 13.15 11.52
Wed/05/Apr/06 151.95 13.15 11.56
Thu/06/Apr/06 151.05 13.15 11.49
Fri/07/Apr/06 154.00 13.15 11.71
Mon/10/Apr/06 154.95 13.15 11.78
Thu/13/Apr/06 154.25 13.15 11.73
Fri/14/Apr/06 158.00 13.15 12.02
Mon/17/Apr/06 133.55 13.15 10.16
Tue/18/Apr/06 126.90 13.15 9.65
Wed/19/Apr/06 125.55 13.15 9.55
Thu/20/Apr/06 124.80 13.15 9.49
Fri/21/Apr/06 121.10 13.15 9.21
Mon/24/Apr/06 119.40 13.15 9.08
Tue/25/Apr/06 120.80 13.15 9.19
Wed/26/Apr/06 120.25 13.15 9.14
Thu/27/Apr/06 115.80 13.15 8.81
Fri/28/Apr/06 110.05 13.15 8.37
Tue/02/May/06 115.55 13.15 8.79
Wed/03/May/06 121.30 13.15 9.22
Thu/04/May/06 122.00 13.15 9.28
Fri/05/May/06 122.50 13.15 9.32
Mon/08/May/06 123.00 13.15 9.35
Tue/09/May/06 123.75 13.15 9.41
Wed/10/May/06 120.50 13.15 9.16
Thu/11/May/06 122.75 13.15 9.33
Fri/12/May/06 119.50 13.15 9.09
Mon/15/May/06 113.55 13.15 8.63
Tue/16/May/06 107.90 13.15 8.21
Wed/17/May/06 113.25 13.15 8.61
Thu/18/May/06 107.95 13.15 8.21
Fri/19/May/06 108.00 13.15 8.21
Mon/22/May/06 112.45 13.15 8.55
Tue/23/May/06 111.00 13.15 8.44
Wed/24/May/06 111.75 13.15 8.50
Thu/25/May/06 111.10 13.15 8.45
Fri/26/May/06 105.55 13.15 8.03
Mon/29/May/06 100.30 13.15 7.63
Tue/30/May/06 95.50 13.15 7.26
Wed/31/May/06 90.75 13.15 6.90
Thu/01/Jun/06 95.00 13.15 7.22
Fri/02/Jun/06 95.75 13.15 7.28
Mon/05/Jun/06 96.25 13.15 7.32
Tue/06/Jun/06 101.05 13.15 7.68
Wed/07/Jun/06 96.00 13.15 7.30
Thu/08/Jun/06 91.20 13.15 6.94
Fri/09/Jun/06 87.95 13.15 6.69
Mon/12/Jun/06 84.15 13.15 6.40
Tue/13/Jun/06 79.95 13.15 6.08
Wed/14/Jun/06 72.00 13.15 5.48
Thu/15/Jun/06 75.60 13.15 5.75
Fri/16/Jun/06 79.35 13.15 6.03
Mon/19/Jun/06 83.30 13.15 6.33
Tue/20/Jun/06 87.45 13.15 6.65
Wed/21/Jun/06 91.50 13.15 6.96
Thu/22/Jun/06 94.70 13.15 7.20
Fri/23/Jun/06 90.00 13.15 6.84
Mon/26/Jun/06 85.50 13.15 6.50
Tue/27/Jun/06 81.25 13.15 6.18
Wed/28/Jun/06 85.30 13.15 6.49
Thu/29/Jun/06 89.55 13.15 6.81
Fri/30/Jun/06 90.00 13.15 6.84
Mon/03/Jul/06 85.50 6.40 13.36
Tue/04/Jul/06 86.85 6.40 13.57
Wed/05/Jul/06 88.00 6.40 13.75
Thu/06/Jul/06 90.95 6.40 14.21
Fri/07/Jul/06 90.00 6.40 14.06
Mon/10/Jul/06 85.50 6.40 13.36
Tue/11/Jul/06 88.45 6.40 13.82
Wed/12/Jul/06 91.50 6.40 14.29
Thu/13/Jul/06 94.00 6.40 14.69
Fri/14/Jul/06 94.40 6.40 14.75
Mon/17/Jul/06 95.30 6.40 14.89
Tue/18/Jul/06 95.15 6.40 14.87
Wed/19/Jul/06 96.30 6.40 15.04
Thu/20/Jul/06 98.45 6.40 15.38
Fri/21/Jul/06 97.30 6.40 15.20
Mon/24/Jul/06 98.05 6.40 15.32
Tue/25/Jul/06 98.85 6.40 15.44
Wed/26/Jul/06 98.70 6.40 15.42
Thu/27/Jul/06 99.40 6.40 15.53
Fri/28/Jul/06 97.20 6.40 15.19
Mon/31/Jul/06 96.65 6.40 15.10
Tue/01/Aug/06 100.45 6.40 15.69
Wed/02/Aug/06 97.70 6.40 15.26
Thu/03/Aug/06 101.40 6.40 15.84
Fri/04/Aug/06 100.55 6.40 15.71
Mon/07/Aug/06 100.95 6.40 15.77
Tue/08/Aug/06 99.50 6.40 15.54
Wed/09/Aug/06 97.65 6.40 15.26
Thu/10/Aug/06 94.90 6.40 14.83
Fri/11/Aug/06 94.00 6.40 14.69
Tue/15/Aug/06 93.55 6.40 14.62
Wed/16/Aug/06 97.25 6.40 15.19
Thu/17/Aug/06 98.20 6.40 15.34
Fri/18/Aug/06 99.20 6.40 15.50
Mon/21/Aug/06 100.20 6.40 15.65
Tue/22/Aug/06 97.15 6.40 15.18
Wed/23/Aug/06 98.35 6.40 15.37
Thu/24/Aug/06 93.45 6.40 14.60
Fri/25/Aug/06 88.80 6.40 13.87
Mon/28/Aug/06 91.65 6.40 14.32
Tue/29/Aug/06 89.25 6.40 13.94
Wed/30/Aug/06 91.10 6.40 14.23
Thu/31/Aug/06 92.50 6.40 14.45
Fri/01/Sep/06 93.95 6.40 14.68
Mon/04/Sep/06 95.25 6.40 14.88
Tue/05/Sep/06 93.90 6.40 14.67
Wed/06/Sep/06 94.70 6.40 14.79
Thu/07/Sep/06 94.15 6.40 14.71
Fri/08/Sep/06 94.90 6.40 14.83
Mon/11/Sep/06 93.20 6.40 14.56
Tue/12/Sep/06 97.25 6.40 15.19
Wed/13/Sep/06 96.50 6.40 15.08
Thu/14/Sep/06 96.50 6.40 15.08
Fri/15/Sep/06 94.00 6.40 14.69
Mon/18/Sep/06 93.35 6.40 14.58
Tue/19/Sep/06 95.10 6.40 14.86
Wed/20/Sep/06 95.55 6.40 14.93
Thu/21/Sep/06 96.85 6.40 15.13
Fri/22/Sep/06 97.25 6.40 15.19
Mon/25/Sep/06 94.25 6.40 14.72
Tue/26/Sep/06 94.75 6.40 14.80
Wed/27/Sep/06 95.10 6.40 14.86
Thu/28/Sep/06 97.50 6.40 15.23
Fri/29/Sep/06 96.00 6.40 15.00
Mon/02/Oct/06 96.00 6.40 15.00
Tue/03/Oct/06 95.90 6.40 14.98
Wed/04/Oct/06 96.80 6.40 15.12
Thu/05/Oct/06 98.25 6.40 15.35
Fri/06/Oct/06 101.25 6.40 15.82
Mon/09/Oct/06 101.00 6.40 15.78
Tue/10/Oct/06 100.55 6.40 15.71
Wed/11/Oct/06 97.75 6.40 15.27
Thu/12/Oct/06 97.50 6.40 15.23
Fri/13/Oct/06 97.30 6.40 15.20
Mon/16/Oct/06 97.15 6.40 15.18
Tue/17/Oct/06 99.25 6.40 15.51
Wed/18/Oct/06 99.25 6.40 15.51
Thu/19/Oct/06 99.50 6.40 15.54
Mon/30/Oct/06 86.00 6.40 13.44
Tue/31/Oct/06 85.00 6.40 13.28
Wed/01/Nov/06 80.75 6.40 12.62
Thu/02/Nov/06 81.40 6.40 12.72
Fri/03/Nov/06 84.60 6.40 13.22
Mon/06/Nov/06 81.20 6.40 12.69
Tue/07/Nov/06 77.15 6.40 12.05
Wed/08/Nov/06 78.70 6.40 12.30
Fri/10/Nov/06 74.80 6.40 11.69
Mon/13/Nov/06 71.80 6.40 11.22
Tue/14/Nov/06 74.50 6.40 11.64
Wed/15/Nov/06 73.90 6.40 11.55
Thu/16/Nov/06 73.35 6.40 11.46
Fri/17/Nov/06 72.25 6.40 11.29
Mon/20/Nov/06 69.50 6.40 10.86
Tue/21/Nov/06 71.15 6.40 11.12
Wed/22/Nov/06 70.90 6.40 11.08
Thu/23/Nov/06 72.75 6.40 11.37
Fri/24/Nov/06 73.30 6.40 11.45
Mon/27/Nov/06 72.45 6.40 11.32
Tue/28/Nov/06 71.80 6.40 11.22
Wed/29/Nov/06 70.50 6.40 11.01
Thu/30/Nov/06 70.00 6.40 10.94
Fri/01/Dec/06 72.00 6.40 11.25
Mon/04/Dec/06 74.60 6.40 11.65
Tue/05/Dec/06 73.60 6.40 11.50
Wed/06/Dec/06 72.60 6.40 11.34
Thu/07/Dec/06 69.55 6.40 10.87
Fri/08/Dec/06 69.75 6.40 10.90
Mon/11/Dec/06 69.90 6.40 10.92
Tue/12/Dec/06 69.15 6.40 10.80
Wed/13/Dec/06 69.70 6.40 10.89
Thu/14/Dec/06 69.55 6.40 10.87
Fri/15/Dec/06 68.60 6.40 10.72
Mon/18/Dec/06 65.20 6.40 10.19
Tue/19/Dec/06 61.95 6.40 9.68
Wed/20/Dec/06 64.20 6.40 10.03
Thu/21/Dec/06 61.00 6.40 9.53
Fri/22/Dec/06 59.00 6.40 9.22
Tue/26/Dec/06 60.70 6.40 9.48
Wed/27/Dec/06 62.60 6.40 9.78
Thu/28/Dec/06 64.10 6.40 10.01
Fri/29/Dec/06 62.95 6.40 9.83
Wed/03/Jan/07 63.05 6.40 9.85
Thu/04/Jan/07 62.25 6.40 9.73
Fri/05/Jan/07 63.00 6.40 9.84
Mon/08/Jan/07 64.50 6.40 10.08
Tue/09/Jan/07 66.10 6.40 10.33
Wed/10/Jan/07 67.50 6.40 10.55
Thu/11/Jan/07 66.40 6.40 10.37
Fri/12/Jan/07 66.75 6.40 10.43
Mon/15/Jan/07 68.00 6.40 10.62
Tue/16/Jan/07 66.95 6.40 10.46
Wed/17/Jan/07 67.25 6.40 10.51
Thu/18/Jan/07 67.90 6.40 10.61
Fri/19/Jan/07 67.50 6.40 10.55
Mon/22/Jan/07 68.25 6.40 10.66
Tue/23/Jan/07 67.80 6.40 10.59
Wed/24/Jan/07 68.85 6.40 10.76
Thu/25/Jan/07 70.50 6.40 11.01
Fri/26/Jan/07 71.75 6.40 11.21
Wed/31/Jan/07 72.95 6.40 11.40
Thu/01/Feb/07 72.40 6.40 11.31
Fri/02/Feb/07 73.80 6.40 11.53
Tue/06/Feb/07 77.45 6.40 12.10
Wed/07/Feb/07 81.30 6.40 12.70
Thu/08/Feb/07 84.30 6.40 13.17
Fri/09/Feb/07 83.50 6.40 13.05
Mon/12/Feb/07 82.25 6.40 12.85
Tue/13/Feb/07 84.30 6.40 13.17
Wed/14/Feb/07 80.65 6.40 12.60
Thu/15/Feb/07 77.25 6.40 12.07
Fri/16/Feb/07 78.85 6.40 12.32
Mon/19/Feb/07 82.75 6.40 12.93
Tue/20/Feb/07 79.95 6.40 12.49
Wed/21/Feb/07 80.65 6.40 12.60
Thu/22/Feb/07 80.35 6.40 12.55
Fri/23/Feb/07 82.25 6.40 12.85
Mon/26/Feb/07 81.65 6.40 12.76
Tue/27/Feb/07 81.35 6.40 12.71
Wed/28/Feb/07 80.65 6.40 12.60
Thu/01/Mar/07 84.55 6.40 13.21
Fri/02/Mar/07 83.5 6.40 13.05
Mon/05/Mar/07 82.5 6.40 12.89
Tue/06/Mar/07 83.65 6.40 13.07
Wed/07/Mar/07 87.8 6.40 13.72
Thu/08/Mar/07 92.15 6.40 14.40
Fri/09/Mar/07 91.3 6.40 14.26
Mon/12/Mar/07 92.5 6.40 14.45
Tue/13/Mar/07 90 6.40 14.06
Wed/14/Mar/07 88.85 6.40 13.88
Thu/15/Mar/07 89.55 6.40 13.99
Avg PE Avg Price Closing price
5.7 13.6 30.85 Sector PER 11.93
11.9 46.7 57.50
6.4 58.0 55.75
7.7 100.7 90.00
13.2 84.2 89.55

PER BAND
FY03 FY04 FY05 FY06 FY07 FY08 FY09
6 6x 14.3 23.5 54.7 78.9 38.4 36.7 35.6
7 7x 16.7 27.4 63.9 92.0 44.8 42.8 41.5
8 8x 19.1 31.3 73.0 105.2 51.2 49.0 47.4
9 9x 21.4 35.2 82.1 118.3 57.6 55.1 53.3
10 10x 23.8 39.1 91.2 131.5 64.0 61.2 59.3
11 11x 26.2 43.1 100.3 144.6 70.4 67.3 65.2
12 12x 28.6 47.0 109.5 157.8 76.8 73.4 71.1
13 13x 31.0 50.9 118.6 170.9 83.2 79.6 77.0
14 14x 33.4 54.8 127.7 184.0 89.6 85.7 83.0

EPS 2.38 3.91 9.12 13.15 6.40 6.12 5.93

Closing price 30.85 57.50 55.75 90.00 80.65 80.65 80.65


PER 12.95 14.69 6.11 6.85 12.60 13.18 13.61
Avg Price 13.6 46.7 58.0 100.7 84.2 84.2 84.2
PER 5.73 11.92 6.36 7.66 13.15 13.75 14.21

PER Band
172

122

72

22
FY03 FY04 FY05 FY06 FY07
10x 11x 12x 13x
FY10 FY11
49.3 60.6
57.5 70.7
65.7 80.8
73.9 90.9
82.1 101.0
90.3 111.1
98.5 121.3
106.8 131.4
115.0 141.5

8.21 10.10

80.65 80.65
9.82 7.98
84.2 84.2
10.25 8.33
Date Price BV/share PBV
Mon/01/Jul/02 9.90 20.06 0.49 Year Avg PBV
Tue/02/Jul/02 10.30 20.06 0.51 2003 0.7
Wed/03/Jul/02 10.20 20.06 0.51 2004 1.8
Thu/04/Jul/02 10.00 20.06 0.50 2005 1.6
Fri/05/Jul/02 9.95 20.06 0.50 2006 1.3
Mon/08/Jul/02 9.95 20.06 0.50 2007 0.6
Tue/09/Jul/02 9.80 20.06 0.49
Wed/10/Jul/02 9.80 20.06 0.49
Thu/11/Jul/02 9.60 20.06 0.48
Fri/12/Jul/02 9.60 20.06 0.48
Mon/15/Jul/02 9.00 20.06 0.45 0.5
Tue/16/Jul/02 9.30 20.06 0.46 0.6
Wed/17/Jul/02 9.85 20.06 0.49 0.7
Thu/18/Jul/02 10.10 20.06 0.50 0.8
Fri/19/Jul/02 9.95 20.06 0.50 0.9
Mon/22/Jul/02 9.90 20.06 0.49 1.0
Tue/23/Jul/02 9.95 20.06 0.50 1.25
Wed/24/Jul/02 9.90 20.06 0.49 1.5
Thu/25/Jul/02 10.00 20.06 0.50 1.75
Fri/26/Jul/02 9.95 20.06 0.50
Mon/29/Jul/02 9.75 20.06 0.49
Tue/30/Jul/02 9.70 20.06 0.48
Wed/31/Jul/02 9.85 20.06 0.49
Thu/01/Aug/02 9.90 20.06 0.49
Fri/02/Aug/02 9.80 20.06 0.49
Mon/05/Aug/02 9.80 20.06 0.49
Tue/06/Aug/02 9.75 20.06 0.49
Wed/07/Aug/02 10.00 20.06 0.50
Thu/08/Aug/02 10.00 20.06 0.50
Fri/09/Aug/02 10.15 20.06 0.51
Mon/12/Aug/02 10.20 20.06 0.51
Tue/13/Aug/02 10.70 20.06 0.53
Thu/15/Aug/02 10.35 20.06 0.52
Fri/16/Aug/02 10.35 20.06 0.52
Mon/19/Aug/02 10.50 20.06 0.52
Tue/20/Aug/02 10.35 20.06 0.52
Wed/21/Aug/02 10.30 20.06 0.51
Thu/22/Aug/02 10.55 20.06 0.53
Fri/23/Aug/02 10.75 20.06 0.54
Mon/26/Aug/02 11.00 20.06 0.55
Tue/27/Aug/02 11.35 20.06 0.57
Wed/28/Aug/02 11.25 20.06 0.56
Thu/29/Aug/02 11.40 20.06 0.57
Fri/30/Aug/02 11.65 20.06 0.58
Mon/02/Sep/02 11.35 20.06 0.57
Tue/03/Sep/02 11.60 20.06 0.58
Wed/04/Sep/02 11.55 20.06 0.58
Thu/05/Sep/02 11.95 20.06 0.60
Fri/06/Sep/02 12.15 20.06 0.61
Mon/09/Sep/02 12.10 20.06 0.60
Tue/10/Sep/02 11.85 20.06 0.59
Wed/11/Sep/02 11.85 20.06 0.59
Thu/12/Sep/02 11.55 20.06 0.58
Fri/13/Sep/02 11.95 20.06 0.60
Mon/16/Sep/02 11.65 20.06 0.58
Tue/17/Sep/02 11.80 20.06 0.59
Wed/18/Sep/02 12.10 20.06 0.60
Thu/19/Sep/02 12.15 20.06 0.61
Fri/20/Sep/02 11.90 20.06 0.59
Mon/23/Sep/02 11.80 20.06 0.59
Tue/24/Sep/02 12.35 20.06 0.62
Wed/25/Sep/02 12.35 20.06 0.62
Thu/26/Sep/02 12.50 20.06 0.62
Fri/27/Sep/02 12.45 20.06 0.62
Mon/30/Sep/02 12.30 20.06 0.61
Tue/01/Oct/02 12.30 20.06 0.61
Wed/02/Oct/02 12.30 20.06 0.61
Thu/03/Oct/02 12.20 20.06 0.61
Fri/04/Oct/02 12.25 20.06 0.61
Mon/07/Oct/02 12.55 20.06 0.63
Tue/08/Oct/02 12.35 20.06 0.62
Wed/09/Oct/02 12.45 20.06 0.62
Fri/11/Oct/02 11.80 20.06 0.59
Mon/14/Oct/02 11.90 20.06 0.59
Tue/15/Oct/02 12.45 20.06 0.62
Wed/16/Oct/02 12.50 20.06 0.62
Thu/17/Oct/02 12.80 20.06 0.64
Fri/18/Oct/02 13.10 20.06 0.65
Mon/21/Oct/02 13.00 20.06 0.65
Tue/22/Oct/02 13.50 20.06 0.67
Wed/23/Oct/02 12.45 20.06 0.62
Thu/24/Oct/02 13.25 20.06 0.66
Fri/25/Oct/02 13.10 20.06 0.65
Mon/28/Oct/02 12.85 20.06 0.64
Tue/29/Oct/02 12.50 20.06 0.62
Wed/30/Oct/02 12.65 20.06 0.63
Thu/31/Oct/02 13.15 20.06 0.66
Fri/01/Nov/02 13.45 20.06 0.67
Mon/04/Nov/02 12.60 20.06 0.63
Tue/05/Nov/02 12.90 20.06 0.64
Wed/06/Nov/02 12.45 20.06 0.62
Thu/07/Nov/02 12.45 20.06 0.62
Fri/08/Nov/02 12.50 20.06 0.62
Mon/11/Nov/02 12.65 20.06 0.63
Tue/12/Nov/02 12.80 20.06 0.64
Wed/13/Nov/02 13.20 20.06 0.66
Thu/14/Nov/02 13.05 20.06 0.65
Fri/15/Nov/02 12.80 20.06 0.64
Mon/18/Nov/02 13.10 20.06 0.65
Tue/19/Nov/02 13.10 20.06 0.65
Wed/20/Nov/02 13.65 20.06 0.68
Thu/21/Nov/02 13.75 20.06 0.69
Fri/22/Nov/02 13.55 20.06 0.68
Mon/25/Nov/02 13.30 20.06 0.66
Tue/26/Nov/02 13.10 20.06 0.65
Wed/27/Nov/02 12.80 20.06 0.64
Thu/28/Nov/02 12.15 20.06 0.61
Fri/29/Nov/02 12.60 20.06 0.63
Mon/02/Dec/02 12.80 20.06 0.64
Wed/04/Dec/02 13.00 20.06 0.65
Mon/09/Dec/02 13.45 20.06 0.67
Tue/10/Dec/02 13.55 20.06 0.68
Wed/11/Dec/02 13.65 20.06 0.68
Thu/12/Dec/02 13.70 20.06 0.68
Fri/13/Dec/02 13.50 20.06 0.67
Mon/16/Dec/02 13.55 20.06 0.68
Tue/17/Dec/02 13.40 20.06 0.67
Wed/18/Dec/02 13.35 20.06 0.67
Thu/19/Dec/02 13.45 20.06 0.67
Fri/20/Dec/02 13.30 20.06 0.66
Mon/23/Dec/02 12.90 20.06 0.64
Tue/24/Dec/02 13.05 20.06 0.65
Thu/26/Dec/02 13.45 20.06 0.67
Fri/27/Dec/02 13.55 20.06 0.68
Mon/30/Dec/02 14.10 20.06 0.70
Tue/31/Dec/02 14.00 20.06 0.70
Wed/01/Jan/03 13.55 20.06 0.68
Thu/02/Jan/03 14.05 20.06 0.70
Fri/03/Jan/03 14.50 20.06 0.72
Mon/06/Jan/03 14.40 20.06 0.72
Tue/07/Jan/03 14.45 20.06 0.72
Wed/08/Jan/03 14.00 20.06 0.70
Thu/09/Jan/03 14.35 20.06 0.72
Fri/10/Jan/03 14.60 20.06 0.73
Mon/13/Jan/03 14.50 20.06 0.72
Tue/14/Jan/03 14.45 20.06 0.72
Wed/15/Jan/03 15.10 20.06 0.75
Thu/16/Jan/03 14.85 20.06 0.74
Fri/17/Jan/03 14.35 20.06 0.72
Mon/20/Jan/03 14.05 20.06 0.70
Tue/21/Jan/03 13.30 20.06 0.66
Wed/22/Jan/03 13.25 20.06 0.66
Thu/23/Jan/03 12.40 20.06 0.62
Fri/24/Jan/03 12.20 20.06 0.61
Mon/27/Jan/03 13.70 20.06 0.68
Tue/28/Jan/03 12.95 20.06 0.65
Wed/29/Jan/03 13.10 20.06 0.65
Thu/30/Jan/03 12.75 20.06 0.64
Fri/31/Jan/03 12.25 20.06 0.61
Mon/03/Feb/03 11.45 20.06 0.57
Tue/04/Feb/03 11.90 20.06 0.59
Thu/06/Feb/03 11.90 20.06 0.59
Fri/07/Feb/03 12.00 20.06 0.60
Mon/10/Feb/03 11.95 20.06 0.60
Mon/17/Feb/03 12.30 20.06 0.61
Tue/18/Feb/03 12.20 20.06 0.61
Wed/19/Feb/03 12.00 20.06 0.60
Thu/20/Feb/03 12.20 20.06 0.61
Fri/21/Feb/03 12.00 20.06 0.60
Mon/24/Feb/03 12.15 20.06 0.61
Tue/25/Feb/03 11.60 20.06 0.58
Wed/26/Feb/03 11.50 20.06 0.57
Thu/27/Feb/03 11.00 20.06 0.55
Fri/28/Feb/03 11.35 20.06 0.57
Mon/03/Mar/03 11.85 20.06 0.59
Tue/04/Mar/03 11.40 20.06 0.57
Wed/05/Mar/03 11.40 20.06 0.57
Thu/06/Mar/03 11.40 20.06 0.57
Fri/07/Mar/03 11.25 20.06 0.56
Mon/10/Mar/03 10.90 20.06 0.54
Tue/11/Mar/03 11.00 20.06 0.55
Wed/12/Mar/03 11.50 20.06 0.57
Mon/17/Mar/03 10.95 20.06 0.55
Tue/18/Mar/03 11.15 20.06 0.56
Wed/19/Mar/03 11.20 20.06 0.56
Thu/20/Mar/03 12.00 20.06 0.60
Fri/21/Mar/03 12.35 20.06 0.62
Mon/24/Mar/03 12.00 20.06 0.60
Tue/25/Mar/03 11.95 20.06 0.60
Wed/26/Mar/03 12.50 20.06 0.62
Thu/27/Mar/03 12.50 20.06 0.62
Fri/28/Mar/03 13.00 20.06 0.65
Mon/31/Mar/03 13.20 20.06 0.66
Tue/01/Apr/03 13.35 20.06 0.67
Wed/02/Apr/03 13.35 20.06 0.67
Thu/03/Apr/03 13.05 20.06 0.65
Fri/04/Apr/03 13.05 20.06 0.65
Mon/07/Apr/03 13.30 20.06 0.66
Tue/08/Apr/03 13.90 20.06 0.69
Wed/09/Apr/03 13.95 20.06 0.70
Thu/10/Apr/03 14.45 20.06 0.72
Fri/11/Apr/03 14.65 20.06 0.73
Mon/14/Apr/03 14.30 20.06 0.71
Tue/15/Apr/03 14.00 20.06 0.70
Wed/16/Apr/03 14.60 20.06 0.73
Thu/17/Apr/03 14.65 20.06 0.73
Fri/18/Apr/03 15.30 20.06 0.76
Mon/21/Apr/03 14.75 20.06 0.74
Tue/22/Apr/03 13.75 20.06 0.69
Wed/23/Apr/03 13.80 20.06 0.69
Thu/24/Apr/03 13.30 20.06 0.66
Fri/25/Apr/03 14.00 20.06 0.70
Mon/28/Apr/03 14.55 20.06 0.73
Tue/29/Apr/03 15.00 20.06 0.75
Wed/30/Apr/03 14.75 20.06 0.74
Fri/02/May/03 14.85 20.06 0.74
Mon/05/May/03 15.30 20.06 0.76
Tue/06/May/03 16.15 20.06 0.81
Wed/07/May/03 15.80 20.06 0.79
Thu/08/May/03 15.55 20.06 0.78
Fri/09/May/03 16.45 20.06 0.82
Mon/12/May/03 16.55 20.06 0.83
Tue/13/May/03 16.70 20.06 0.83
Wed/14/May/03 16.85 20.06 0.84
Fri/16/May/03 16.85 20.06 0.84
Mon/19/May/03 16.30 20.06 0.81
Tue/20/May/03 15.75 20.06 0.79
Wed/21/May/03 17.25 20.06 0.86
Thu/22/May/03 17.70 20.06 0.88
Fri/23/May/03 18.35 20.06 0.91
Mon/26/May/03 19.45 20.06 0.97
Tue/27/May/03 20.70 20.06 1.03
Wed/28/May/03 19.70 20.06 0.98
Thu/29/May/03 19.90 20.06 0.99
Fri/30/May/03 19.75 20.06 0.98
Mon/02/Jun/03 20.20 20.06 1.01
Tue/03/Jun/03 20.95 20.06 1.04
Wed/04/Jun/03 20.90 20.06 1.04
Thu/05/Jun/03 20.50 20.06 1.02
Fri/06/Jun/03 21.30 20.06 1.06
Mon/09/Jun/03 22.15 20.06 1.10
Tue/10/Jun/03 21.90 20.06 1.09
Wed/11/Jun/03 21.50 20.06 1.07
Thu/12/Jun/03 21.70 20.06 1.08
Fri/13/Jun/03 21.85 20.06 1.09
Mon/16/Jun/03 21.65 20.06 1.08
Tue/17/Jun/03 22.75 20.06 1.13
Wed/18/Jun/03 22.70 20.06 1.13
Thu/19/Jun/03 22.60 20.06 1.13
Fri/20/Jun/03 22.75 20.06 1.13
Mon/23/Jun/03 24.45 20.06 1.22
Tue/24/Jun/03 26.20 20.06 1.31
Wed/25/Jun/03 28.15 20.06 1.40
Thu/26/Jun/03 30.25 20.06 1.51
Fri/27/Jun/03 29.25 20.06 1.46
Mon/30/Jun/03 30.85 20.06 1.54
Tue/01/Jul/03 30.30 25.32 1.20
Wed/02/Jul/03 29.85 25.32 1.18
Thu/03/Jul/03 30.85 25.32 1.22
Fri/04/Jul/03 30.90 25.32 1.22
Mon/07/Jul/03 30.90 25.32 1.22
Tue/08/Jul/03 30.45 25.32 1.20
Wed/09/Jul/03 30.70 25.32 1.21
Thu/10/Jul/03 30.50 25.32 1.20
Fri/11/Jul/03 32.75 25.32 1.29
Mon/14/Jul/03 35.20 25.32 1.39
Tue/15/Jul/03 34.00 25.32 1.34
Wed/16/Jul/03 36.55 25.32 1.44
Thu/17/Jul/03 37.85 25.32 1.49
Fri/18/Jul/03 37.95 25.32 1.50
Mon/21/Jul/03 37.40 25.32 1.48
Tue/22/Jul/03 37.10 25.32 1.47
Wed/23/Jul/03 37.65 25.32 1.49
Thu/24/Jul/03 37.80 25.32 1.49
Fri/25/Jul/03 37.65 25.32 1.49
Mon/28/Jul/03 38.80 25.32 1.53
Tue/29/Jul/03 38.75 25.32 1.53
Wed/30/Jul/03 39.00 25.32 1.54
Thu/31/Jul/03 38.50 25.32 1.52
Fri/01/Aug/03 38.60 25.32 1.52
Mon/04/Aug/03 37.80 25.32 1.49
Tue/05/Aug/03 37.65 25.32 1.49
Wed/06/Aug/03 39.35 25.32 1.55
Thu/07/Aug/03 41.25 25.32 1.63
Fri/08/Aug/03 39.70 25.32 1.57
Mon/11/Aug/03 38.15 25.32 1.51
Tue/12/Aug/03 39.60 25.32 1.56
Wed/13/Aug/03 37.80 25.32 1.49
Fri/15/Aug/03 36.90 25.32 1.46
Mon/18/Aug/03 37.30 25.32 1.47
Tue/19/Aug/03 38.25 25.32 1.51
Wed/20/Aug/03 41.10 25.32 1.62
Thu/21/Aug/03 41.40 25.32 1.64
Fri/22/Aug/03 41.10 25.32 1.62
Mon/25/Aug/03 41.60 25.32 1.64
Tue/26/Aug/03 41.70 25.32 1.65
Wed/27/Aug/03 41.45 25.32 1.64
Thu/28/Aug/03 44.30 25.32 1.75
Fri/29/Aug/03 42.60 25.32 1.68
Mon/01/Sep/03 43.85 25.32 1.73
Tue/02/Sep/03 46.15 25.32 1.82
Wed/03/Sep/03 45.80 25.32 1.81
Thu/04/Sep/03 44.65 25.32 1.76
Fri/05/Sep/03 45.30 25.32 1.79
Mon/08/Sep/03 45.90 25.32 1.81
Tue/09/Sep/03 46.35 25.32 1.83
Wed/10/Sep/03 47.10 25.32 1.86
Thu/11/Sep/03 46.55 25.32 1.84
Fri/12/Sep/03 46.10 25.32 1.82
Mon/15/Sep/03 45.95 25.32 1.81
Tue/16/Sep/03 43.70 25.32 1.73
Wed/17/Sep/03 41.55 25.32 1.64
Thu/18/Sep/03 44.50 25.32 1.76
Fri/19/Sep/03 42.65 25.32 1.68
Mon/22/Sep/03 40.55 25.32 1.60
Tue/23/Sep/03 38.80 25.32 1.53
Wed/24/Sep/03 36.90 25.32 1.46
Thu/25/Sep/03 39.55 25.32 1.56
Fri/26/Sep/03 37.80 25.32 1.49
Mon/29/Sep/03 35.95 25.32 1.42
Tue/30/Sep/03 34.90 25.32 1.38
Wed/01/Oct/03 35.50 25.32 1.40
Thu/02/Oct/03 38.15 25.32 1.51
Fri/03/Oct/03 40.60 25.32 1.60
Mon/06/Oct/03 42.90 25.32 1.69
Tue/07/Oct/03 43.10 25.32 1.70
Wed/08/Oct/03 44.65 25.32 1.76
Thu/09/Oct/03 42.45 25.32 1.68
Fri/10/Oct/03 43.20 25.32 1.71
Mon/13/Oct/03 42.70 25.32 1.69
Tue/14/Oct/03 41.80 25.32 1.65
Wed/15/Oct/03 41.80 25.32 1.65
Thu/16/Oct/03 42.75 25.32 1.69
Fri/17/Oct/03 39.70 25.32 1.57
Mon/20/Oct/03 38.50 25.32 1.52
Tue/21/Oct/03 39.05 25.32 1.54
Wed/22/Oct/03 37.10 25.32 1.47
Thu/23/Oct/03 36.15 25.32 1.43
Fri/24/Oct/03 38.85 25.32 1.53
Mon/27/Oct/03 39.60 25.32 1.56
Tue/28/Oct/03 37.90 25.32 1.50
Wed/29/Oct/03 36.05 25.32 1.42
Thu/30/Oct/03 36.20 25.32 1.43
Fri/31/Oct/03 36.60 25.32 1.45
Mon/03/Nov/03 36.65 25.32 1.45
Tue/04/Nov/03 39.35 25.32 1.55
Wed/05/Nov/03 37.40 25.32 1.48
Thu/06/Nov/03 36.85 25.32 1.46
Fri/07/Nov/03 38.40 25.32 1.52
Mon/10/Nov/03 38.05 25.32 1.50
Tue/11/Nov/03 39.00 25.32 1.54
Wed/12/Nov/03 39.85 25.32 1.57
Thu/13/Nov/03 38.15 25.32 1.51
Fri/14/Nov/03 37.80 25.32 1.49
Mon/17/Nov/03 38.65 25.32 1.53
Tue/18/Nov/03 39.10 25.32 1.54
Wed/19/Nov/03 39.00 25.32 1.54
Thu/20/Nov/03 39.60 25.32 1.56
Fri/21/Nov/03 39.95 25.32 1.58
Mon/24/Nov/03 40.85 25.32 1.61
Tue/25/Nov/03 40.30 25.32 1.59
Mon/01/Dec/03 42.45 25.32 1.68
Tue/02/Dec/03 44.80 25.32 1.77
Wed/03/Dec/03 43.95 25.32 1.74
Thu/04/Dec/03 43.80 25.32 1.73
Fri/05/Dec/03 43.20 25.32 1.71
Mon/08/Dec/03 44.25 25.32 1.75
Tue/09/Dec/03 45.00 25.32 1.78
Wed/10/Dec/03 46.70 25.32 1.84
Thu/11/Dec/03 44.40 25.32 1.75
Fri/12/Dec/03 45.35 25.32 1.79
Mon/15/Dec/03 44.50 25.32 1.76
Tue/16/Dec/03 44.45 25.32 1.76
Wed/17/Dec/03 44.35 25.32 1.75
Thu/18/Dec/03 44.90 25.32 1.77
Fri/19/Dec/03 45.00 25.32 1.78
Mon/22/Dec/03 46.15 25.32 1.82
Tue/23/Dec/03 45.60 25.32 1.80
Wed/24/Dec/03 46.35 25.32 1.83
Fri/26/Dec/03 45.35 25.32 1.79
Mon/29/Dec/03 45.60 25.32 1.80
Tue/30/Dec/03 45.65 25.32 1.80
Wed/31/Dec/03 45.70 25.32 1.81
Thu/01/Jan/04 45.50 25.32 1.80
Fri/02/Jan/04 45.00 25.32 1.78
Mon/05/Jan/04 45.05 25.32 1.78
Tue/06/Jan/04 45.25 25.32 1.79
Wed/07/Jan/04 45.40 25.32 1.79
Thu/08/Jan/04 44.95 25.32 1.78
Fri/09/Jan/04 44.70 25.32 1.77
Mon/12/Jan/04 45.50 25.32 1.80
Tue/13/Jan/04 45.20 25.32 1.79
Wed/14/Jan/04 44.80 25.32 1.77
Thu/15/Jan/04 44.65 25.32 1.76
Fri/16/Jan/04 45.15 25.32 1.78
Mon/19/Jan/04 45.30 25.32 1.79
Tue/20/Jan/04 45.70 25.32 1.81
Wed/21/Jan/04 46.55 25.32 1.84
Thu/22/Jan/04 47.75 25.32 1.89
Fri/23/Jan/04 48.50 25.32 1.92
Mon/26/Jan/04 47.90 25.32 1.89
Tue/27/Jan/04 49.60 25.32 1.96
Wed/28/Jan/04 49.40 25.32 1.95
Thu/29/Jan/04 49.45 25.32 1.95
Fri/30/Jan/04 49.75 25.32 1.96
Fri/06/Feb/04 49.50 25.32 1.96
Mon/09/Feb/04 48.25 25.32 1.91
Tue/10/Feb/04 49.05 25.32 1.94
Wed/11/Feb/04 48.60 25.32 1.92
Thu/12/Feb/04 47.80 25.32 1.89
Fri/13/Feb/04 48.25 25.32 1.91
Mon/16/Feb/04 46.30 25.32 1.83
Tue/17/Feb/04 46.45 25.32 1.83
Wed/18/Feb/04 46.70 25.32 1.84
Thu/19/Feb/04 45.50 25.32 1.80
Fri/20/Feb/04 44.75 25.32 1.77
Mon/23/Feb/04 43.60 25.32 1.72
Tue/24/Feb/04 45.65 25.32 1.80
Wed/25/Feb/04 45.05 25.32 1.78
Thu/26/Feb/04 44.70 25.32 1.77
Fri/27/Feb/04 45.20 25.32 1.79
Wed/03/Mar/04 45.20 25.32 1.79
Thu/04/Mar/04 46.65 25.32 1.84
Fri/05/Mar/04 47.60 25.32 1.88
Mon/08/Mar/04 47.40 25.32 1.87
Tue/09/Mar/04 47.90 25.32 1.89
Wed/10/Mar/04 47.45 25.32 1.87
Thu/11/Mar/04 47.85 25.32 1.89
Fri/12/Mar/04 48.45 25.32 1.91
Mon/15/Mar/04 48.20 25.32 1.90
Tue/16/Mar/04 48.05 25.32 1.90
Wed/17/Mar/04 48.70 25.32 1.92
Thu/18/Mar/04 48.95 25.32 1.93
Fri/19/Mar/04 49.00 25.32 1.94
Mon/22/Mar/04 49.25 25.32 1.95
Wed/24/Mar/04 50.80 25.32 2.01
Thu/25/Mar/04 50.75 25.32 2.00
Fri/26/Mar/04 50.50 25.32 1.99
Mon/29/Mar/04 50.10 25.32 1.98
Tue/30/Mar/04 51.05 25.32 2.02
Wed/31/Mar/04 52.60 25.32 2.08
Thu/01/Apr/04 52.60 25.32 2.08
Fri/02/Apr/04 54.10 25.32 2.14
Mon/05/Apr/04 54.05 25.32 2.13
Tue/06/Apr/04 54.60 25.32 2.16
Wed/07/Apr/04 55.80 25.32 2.20
Thu/08/Apr/04 56.05 25.32 2.21
Fri/09/Apr/04 56.20 25.32 2.22
Mon/12/Apr/04 57.30 25.32 2.26
Tue/13/Apr/04 57.10 25.32 2.26
Wed/14/Apr/04 57.60 25.32 2.28
Thu/15/Apr/04 60.30 25.32 2.38
Fri/16/Apr/04 64.40 25.32 2.54
Mon/19/Apr/04 62.65 25.32 2.47
Tue/20/Apr/04 63.30 25.32 2.50
Wed/21/Apr/04 60.15 25.32 2.38
Thu/22/Apr/04 60.15 25.32 2.38
Fri/23/Apr/04 57.15 25.32 2.26
Mon/26/Apr/04 57.50 25.32 2.27
Tue/27/Apr/04 58.25 25.32 2.30
Wed/28/Apr/04 55.45 25.32 2.19
Thu/29/Apr/04 56.75 25.32 2.24
Fri/30/Apr/04 58.35 25.32 2.30
Tue/04/May/04 59.35 25.32 2.34
Wed/05/May/04 59.25 25.32 2.34
Thu/06/May/04 59.90 25.32 2.37
Fri/07/May/04 59.90 25.32 2.37
Mon/10/May/04 59.20 25.32 2.34
Tue/11/May/04 59.15 25.32 2.34
Wed/12/May/04 56.60 25.32 2.24
Thu/13/May/04 58.50 25.32 2.31
Fri/14/May/04 59.80 25.32 2.36
Mon/17/May/04 60.70 25.32 2.40
Tue/18/May/04 60.05 25.32 2.37
Wed/19/May/04 62.05 25.32 2.45
Thu/20/May/04 61.75 25.32 2.44
Fri/21/May/04 61.80 25.32 2.44
Mon/24/May/04 61.25 25.32 2.42
Tue/25/May/04 60.80 25.32 2.40
Wed/26/May/04 62.65 25.32 2.47
Thu/27/May/04 63.50 25.32 2.51
Fri/28/May/04 62.80 25.32 2.48
Mon/31/May/04 62.40 25.32 2.46
Tue/01/Jun/04 62.40 25.32 2.46
Wed/02/Jun/04 62.60 25.32 2.47
Thu/03/Jun/04 59.50 25.32 2.35
Fri/04/Jun/04 61.45 25.32 2.43
Mon/07/Jun/04 62.35 25.32 2.46
Tue/08/Jun/04 62.00 25.32 2.45
Wed/09/Jun/04 61.60 25.32 2.43
Thu/10/Jun/04 60.15 25.32 2.38
Fri/11/Jun/04 61.05 25.32 2.41
Mon/14/Jun/04 58.00 25.32 2.29
Tue/15/Jun/04 58.80 25.32 2.32
Wed/16/Jun/04 58.75 25.32 2.32
Thu/17/Jun/04 57.35 25.32 2.27
Fri/18/Jun/04 56.70 25.32 2.24
Mon/21/Jun/04 54.65 25.32 2.16
Tue/22/Jun/04 55.70 25.32 2.20
Wed/23/Jun/04 55.80 25.32 2.20
Thu/24/Jun/04 56.90 25.32 2.25
Fri/25/Jun/04 55.55 25.32 2.19
Mon/28/Jun/04 58.15 25.32 2.30
Tue/29/Jun/04 57.90 25.32 2.29
Wed/30/Jun/04 57.50 25.32 2.27
Thu/01/Jul/04 58.40 36.75 1.59
Fri/02/Jul/04 59.15 36.75 1.61
Mon/05/Jul/04 58.65 36.75 1.60
Tue/06/Jul/04 58.35 36.75 1.59
Wed/07/Jul/04 58.10 36.75 1.58
Thu/08/Jul/04 58.50 36.75 1.59
Fri/09/Jul/04 59.00 36.75 1.61
Mon/12/Jul/04 60.15 36.75 1.64
Tue/13/Jul/04 60.10 36.75 1.64
Wed/14/Jul/04 60.10 36.75 1.64
Thu/15/Jul/04 59.40 36.75 1.62
Fri/16/Jul/04 57.30 36.75 1.56
Mon/19/Jul/04 57.40 36.75 1.56
Tue/20/Jul/04 57.05 36.75 1.55
Wed/21/Jul/04 57.30 36.75 1.56
Thu/22/Jul/04 57.25 36.75 1.56
Fri/23/Jul/04 56.90 36.75 1.55
Mon/26/Jul/04 55.60 36.75 1.51
Tue/27/Jul/04 54.10 36.75 1.47
Wed/28/Jul/04 55.70 36.75 1.52
Thu/29/Jul/04 55.10 36.75 1.50
Fri/30/Jul/04 55.35 36.75 1.51
Mon/02/Aug/04 55.50 36.75 1.51
Tue/03/Aug/04 57.15 36.75 1.56
Wed/04/Aug/04 56.90 36.75 1.55
Thu/05/Aug/04 57.10 36.75 1.55
Fri/06/Aug/04 58.20 36.75 1.58
Mon/09/Aug/04 57.80 36.75 1.57
Tue/10/Aug/04 56.95 36.75 1.55
Wed/11/Aug/04 56.50 36.75 1.54
Thu/12/Aug/04 56.95 36.75 1.55
Fri/13/Aug/04 56.75 36.75 1.54
Mon/16/Aug/04 56.00 36.75 1.52
Tue/17/Aug/04 57.15 36.75 1.56
Wed/18/Aug/04 57.30 36.75 1.56
Thu/19/Aug/04 56.00 36.75 1.52
Fri/20/Aug/04 56.55 36.75 1.54
Mon/23/Aug/04 56.40 36.75 1.53
Tue/24/Aug/04 55.60 36.75 1.51
Wed/25/Aug/04 57.00 36.75 1.55
Thu/26/Aug/04 57.15 36.75 1.56
Fri/27/Aug/04 57.25 36.75 1.56
Mon/30/Aug/04 57.30 36.75 1.56
Tue/31/Aug/04 58.00 36.75 1.58
Wed/01/Sep/04 57.65 36.75 1.57
Thu/02/Sep/04 57.90 36.75 1.58
Fri/03/Sep/04 57.65 36.75 1.57
Mon/06/Sep/04 54.90 36.75 1.49
Tue/07/Sep/04 55.70 36.75 1.52
Wed/08/Sep/04 56.95 36.75 1.55
Thu/09/Sep/04 56.90 36.75 1.55
Fri/10/Sep/04 56.70 36.75 1.54
Mon/13/Sep/04 55.85 36.75 1.52
Tue/14/Sep/04 55.85 36.75 1.52
Wed/15/Sep/04 54.20 36.75 1.47
Thu/16/Sep/04 54.85 36.75 1.49
Fri/17/Sep/04 54.95 36.75 1.50
Mon/20/Sep/04 54.95 36.75 1.50
Tue/21/Sep/04 54.00 36.75 1.47
Wed/22/Sep/04 53.65 36.75 1.46
Thu/23/Sep/04 54.40 36.75 1.48
Fri/24/Sep/04 56.30 36.75 1.53
Mon/27/Sep/04 57.45 36.75 1.56
Tue/28/Sep/04 56.45 36.75 1.54
Wed/29/Sep/04 57.35 36.75 1.56
Thu/30/Sep/04 57.95 36.75 1.58
Fri/01/Oct/04 57.40 36.75 1.56
Mon/04/Oct/04 57.00 36.75 1.55
Tue/05/Oct/04 55.95 36.75 1.52
Wed/06/Oct/04 56.20 36.75 1.53
Thu/07/Oct/04 56.65 36.75 1.54
Fri/08/Oct/04 56.60 36.75 1.54
Mon/11/Oct/04 56.80 36.75 1.55
Tue/12/Oct/04 57.80 36.75 1.57
Wed/13/Oct/04 57.80 36.75 1.57
Thu/14/Oct/04 58.30 36.75 1.59
Fri/15/Oct/04 58.05 36.75 1.58
Mon/18/Oct/04 51.05 36.75 1.39
Tue/19/Oct/04 51.35 36.75 1.40
Wed/20/Oct/04 52.10 36.75 1.42
Thu/21/Oct/04 50.80 36.75 1.38
Fri/22/Oct/04 51.40 36.75 1.40
Mon/25/Oct/04 50.75 36.75 1.38
Tue/26/Oct/04 49.70 36.75 1.35
Wed/27/Oct/04 49.20 36.75 1.34
Thu/28/Oct/04 49.40 36.75 1.34
Fri/29/Oct/04 48.05 36.75 1.31
Mon/01/Nov/04 46.50 36.75 1.27
Tue/02/Nov/04 48.70 36.75 1.33
Wed/03/Nov/04 48.00 36.75 1.31
Thu/04/Nov/04 48.65 36.75 1.32
Fri/05/Nov/04 50.35 36.75 1.37
Mon/08/Nov/04 50.80 36.75 1.38
Wed/10/Nov/04 50.90 36.75 1.38
Fri/12/Nov/04 51.30 36.75 1.40
Thu/18/Nov/04 52.30 36.75 1.42
Fri/19/Nov/04 52.10 36.75 1.42
Mon/22/Nov/04 52.05 36.75 1.42
Tue/23/Nov/04 51.85 36.75 1.41
Wed/24/Nov/04 51.80 36.75 1.41
Thu/25/Nov/04 51.30 36.75 1.40
Fri/26/Nov/04 51.60 36.75 1.40
Mon/29/Nov/04 51.65 36.75 1.41
Tue/30/Nov/04 51.95 36.75 1.41
Wed/01/Dec/04 52.00 36.75 1.41
Thu/02/Dec/04 51.50 36.75 1.40
Fri/03/Dec/04 51.70 36.75 1.41
Mon/06/Dec/04 52.50 36.75 1.43
Tue/07/Dec/04 52.20 36.75 1.42
Wed/08/Dec/04 52.50 36.75 1.43
Thu/09/Dec/04 53.25 36.75 1.45
Fri/10/Dec/04 51.95 36.75 1.41
Mon/13/Dec/04 52.40 36.75 1.43
Tue/14/Dec/04 53.45 36.75 1.45
Wed/15/Dec/04 53.45 36.75 1.45
Thu/16/Dec/04 52.50 36.75 1.43
Fri/17/Dec/04 53.05 36.75 1.44
Mon/20/Dec/04 52.85 36.75 1.44
Tue/21/Dec/04 53.20 36.75 1.45
Wed/22/Dec/04 54.15 36.75 1.47
Thu/23/Dec/04 54.35 36.75 1.48
Fri/24/Dec/04 53.80 36.75 1.46
Mon/27/Dec/04 53.65 36.75 1.46
Tue/28/Dec/04 53.20 36.75 1.45
Wed/29/Dec/04 54.95 36.75 1.50
Thu/30/Dec/04 55.50 36.75 1.51
Fri/31/Dec/04 54.75 36.75 1.49
Mon/03/Jan/05 54.60 36.75 1.49
Tue/04/Jan/05 55.55 36.75 1.51
Wed/05/Jan/05 54.85 36.75 1.49
Thu/06/Jan/05 56.45 36.75 1.54
Fri/07/Jan/05 55.40 36.75 1.51
Mon/10/Jan/05 56.95 36.75 1.55
Tue/11/Jan/05 60.00 36.75 1.63
Wed/12/Jan/05 59.15 36.75 1.61
Thu/13/Jan/05 56.20 36.75 1.53
Fri/14/Jan/05 56.50 36.75 1.54
Mon/17/Jan/05 57.50 36.75 1.56
Tue/18/Jan/05 58.05 36.75 1.58
Wed/19/Jan/05 59.85 36.75 1.63
Mon/24/Jan/05 60.65 36.75 1.65
Tue/25/Jan/05 60.30 36.75 1.64
Wed/26/Jan/05 59.70 36.75 1.62
Thu/27/Jan/05 59.70 36.75 1.62
Fri/28/Jan/05 57.00 36.75 1.55
Mon/31/Jan/05 56.95 36.75 1.55
Tue/01/Feb/05 60.00 36.75 1.63
Wed/02/Feb/05 59.15 36.75 1.61
Thu/03/Feb/05 58.95 36.75 1.60
Fri/04/Feb/05 58.65 36.75 1.60
Mon/07/Feb/05 58.95 36.75 1.60
Tue/08/Feb/05 61.05 36.75 1.66
Wed/09/Feb/05 62.60 36.75 1.70
Thu/10/Feb/05 63.50 36.75 1.73
Fri/11/Feb/05 64.00 36.75 1.74
Mon/14/Feb/05 68.80 36.75 1.87
Tue/15/Feb/05 68.15 36.75 1.85
Wed/16/Feb/05 71.00 36.75 1.93
Thu/17/Feb/05 69.45 36.75 1.89
Fri/18/Feb/05 68.90 36.75 1.87
Mon/21/Feb/05 69.95 36.75 1.90
Tue/22/Feb/05 70.50 36.75 1.92
Wed/23/Feb/05 70.30 36.75 1.91
Thu/24/Feb/05 67.00 36.75 1.82
Fri/25/Feb/05 66.65 36.75 1.81
Mon/28/Feb/05 66.50 36.75 1.81
Tue/01/Mar/05 69.75 36.75 1.90
Wed/02/Mar/05 66.30 36.75 1.80
Thu/03/Mar/05 67.75 36.75 1.84
Fri/04/Mar/05 68.70 36.75 1.87
Mon/07/Mar/05 73.85 36.75 2.01
Tue/08/Mar/05 72.30 36.75 1.97
Wed/09/Mar/05 72.25 36.75 1.97
Thu/10/Mar/05 74.50 36.75 2.03
Fri/11/Mar/05 74.80 36.75 2.04
Mon/14/Mar/05 80.00 36.75 2.18
Tue/15/Mar/05 80.60 36.75 2.19
Wed/16/Mar/05 76.60 36.75 2.08
Thu/17/Mar/05 72.80 36.75 1.98
Fri/18/Mar/05 70.50 36.75 1.92
Mon/21/Mar/05 67.00 36.75 1.82
Tue/22/Mar/05 63.65 36.75 1.73
Thu/24/Mar/05 60.50 36.75 1.65
Fri/25/Mar/05 57.50 36.75 1.56
Mon/28/Mar/05 54.65 36.75 1.49
Tue/29/Mar/05 58.70 36.75 1.60
Wed/30/Mar/05 63.10 36.75 1.72
Thu/31/Mar/05 59.95 36.75 1.63
Fri/01/Apr/05 62.35 36.75 1.70
Mon/04/Apr/05 67.00 36.75 1.82
Tue/05/Apr/05 64.00 36.75 1.74
Wed/06/Apr/05 62.75 36.75 1.71
Thu/07/Apr/05 67.45 36.75 1.84
Fri/08/Apr/05 65.90 36.75 1.79
Mon/11/Apr/05 62.65 36.75 1.70
Tue/12/Apr/05 59.55 36.75 1.62
Wed/13/Apr/05 64.00 36.75 1.74
Thu/14/Apr/05 65.80 36.75 1.79
Fri/15/Apr/05 66.50 36.75 1.81
Mon/18/Apr/05 63.20 36.75 1.72
Tue/19/Apr/05 60.05 36.75 1.63
Wed/20/Apr/05 59.50 36.75 1.62
Thu/21/Apr/05 60.25 36.75 1.64
Mon/25/Apr/05 59.00 36.75 1.61
Tue/26/Apr/05 60.55 36.75 1.65
Wed/27/Apr/05 60.25 36.75 1.64
Thu/28/Apr/05 60.05 36.75 1.63
Fri/29/Apr/05 60.50 36.75 1.65
Mon/02/May/05 57.50 36.75 1.56
Tue/03/May/05 59.15 36.75 1.61
Wed/04/May/05 58.70 36.75 1.60
Thu/05/May/05 60.35 36.75 1.64
Fri/06/May/05 59.90 36.75 1.63
Mon/09/May/05 61.30 36.75 1.67
Tue/10/May/05 60.70 36.75 1.65
Wed/11/May/05 62.40 36.75 1.70
Thu/12/May/05 60.20 36.75 1.64
Fri/13/May/05 61.70 36.75 1.68
Mon/16/May/05 60.85 36.75 1.66
Tue/17/May/05 60.90 36.75 1.66
Wed/18/May/05 59.50 36.75 1.62
Thu/19/May/05 59.70 36.75 1.62
Fri/20/May/05 57.80 36.75 1.57
Mon/23/May/05 54.95 36.75 1.50
Tue/24/May/05 54.00 36.75 1.47
Wed/25/May/05 51.30 36.75 1.40
Thu/26/May/05 48.75 36.75 1.33
Fri/27/May/05 47.50 36.75 1.29
Mon/30/May/05 49.85 36.75 1.36
Tue/31/May/05 51.50 36.75 1.40
Wed/01/Jun/05 52.15 36.75 1.42
Thu/02/Jun/05 54.75 36.75 1.49
Fri/03/Jun/05 55.85 36.75 1.52
Mon/06/Jun/05 55.70 36.75 1.52
Tue/07/Jun/05 58.40 36.75 1.59
Wed/08/Jun/05 56.30 36.75 1.53
Thu/09/Jun/05 57.90 36.75 1.58
Fri/10/Jun/05 56.85 36.75 1.55
Mon/13/Jun/05 56.65 36.75 1.54
Tue/14/Jun/05 54.10 36.75 1.47
Wed/15/Jun/05 55.35 36.75 1.51
Thu/16/Jun/05 54.85 36.75 1.49
Fri/17/Jun/05 55.35 36.75 1.51
Mon/20/Jun/05 57.30 36.75 1.56
Tue/21/Jun/05 58.10 36.75 1.58
Wed/22/Jun/05 56.40 36.75 1.53
Thu/23/Jun/05 55.95 36.75 1.52
Fri/24/Jun/05 55.45 36.75 1.51
Mon/27/Jun/05 54.80 36.75 1.49
Tue/28/Jun/05 55.80 36.75 1.52
Wed/29/Jun/05 55.75 36.75 1.52
Thu/30/Jun/05 55.75 36.75 1.52
Fri/01/Jul/05 55.25 75.99 0.73
Mon/04/Jul/05 55.10 75.99 0.73
Tue/05/Jul/05 55.00 75.99 0.72
Wed/06/Jul/05 57.10 75.99 0.75
Thu/07/Jul/05 58.75 75.99 0.77
Fri/08/Jul/05 58.50 75.99 0.77
Mon/11/Jul/05 57.60 75.99 0.76
Tue/12/Jul/05 57.30 75.99 0.75
Wed/13/Jul/05 57.00 75.99 0.75
Thu/14/Jul/05 57.20 75.99 0.75
Fri/15/Jul/05 58.05 75.99 0.76
Mon/18/Jul/05 57.45 75.99 0.76
Tue/19/Jul/05 56.80 75.99 0.75
Wed/20/Jul/05 58.45 75.99 0.77
Thu/21/Jul/05 58.40 75.99 0.77
Fri/22/Jul/05 57.75 75.99 0.76
Mon/25/Jul/05 56.85 75.99 0.75
Tue/26/Jul/05 57.00 75.99 0.75
Wed/27/Jul/05 56.20 75.99 0.74
Thu/28/Jul/05 56.20 75.99 0.74
Fri/29/Jul/05 55.50 75.99 0.73
Mon/01/Aug/05 55.25 75.99 0.73
Tue/02/Aug/05 56.60 75.99 0.74
Wed/03/Aug/05 57.85 75.99 0.76
Thu/04/Aug/05 57.00 75.99 0.75
Fri/05/Aug/05 57.00 75.99 0.75
Mon/08/Aug/05 56.40 75.99 0.74
Tue/09/Aug/05 54.70 75.99 0.72
Wed/10/Aug/05 53.45 75.99 0.70
Thu/11/Aug/05 52.25 75.99 0.69
Fri/12/Aug/05 54.40 75.99 0.72
Mon/15/Aug/05 53.15 75.99 0.70
Tue/16/Aug/05 53.35 75.99 0.70
Wed/17/Aug/05 53.00 75.99 0.70
Fri/19/Aug/05 55.05 75.99 0.72
Mon/22/Aug/05 57.80 75.99 0.76
Tue/23/Aug/05 58.25 75.99 0.77
Wed/24/Aug/05 58.50 75.99 0.77
Thu/25/Aug/05 60.30 75.99 0.79
Fri/26/Aug/05 59.40 75.99 0.78
Mon/29/Aug/05 60.05 75.99 0.79
Tue/30/Aug/05 61.80 75.99 0.81
Wed/31/Aug/05 62.15 75.99 0.82
Thu/01/Sep/05 62.10 75.99 0.82
Fri/02/Sep/05 61.75 75.99 0.81
Mon/05/Sep/05 62.00 75.99 0.82
Tue/06/Sep/05 62.80 75.99 0.83
Wed/07/Sep/05 64.55 75.99 0.85
Thu/08/Sep/05 65.05 75.99 0.86
Fri/09/Sep/05 66.40 75.99 0.87
Mon/12/Sep/05 68.70 75.99 0.90
Tue/13/Sep/05 68.80 75.99 0.91
Wed/14/Sep/05 70.45 75.99 0.93
Thu/15/Sep/05 72.40 75.99 0.95
Fri/16/Sep/05 73.00 75.99 0.96
Mon/19/Sep/05 69.55 75.99 0.92
Tue/20/Sep/05 73.00 75.99 0.96
Wed/21/Sep/05 72.70 75.99 0.96
Thu/22/Sep/05 72.30 75.99 0.95
Fri/23/Sep/05 70.50 75.99 0.93
Mon/26/Sep/05 73.50 75.99 0.97
Tue/27/Sep/05 74.45 75.99 0.98
Wed/28/Sep/05 75.65 75.99 1.00
Thu/29/Sep/05 73.90 75.99 0.97
Fri/30/Sep/05 77.50 75.99 1.02
Mon/03/Oct/05 77.70 75.99 1.02
Tue/04/Oct/05 78.40 75.99 1.03
Wed/05/Oct/05 80.65 75.99 1.06
Thu/06/Oct/05 81.15 75.99 1.07
Fri/07/Oct/05 84.35 75.99 1.11
Mon/10/Oct/05 88.55 75.99 1.17
Tue/11/Oct/05 88.10 75.99 1.16
Wed/12/Oct/05 91.50 75.99 1.20
Thu/13/Oct/05 90.15 75.99 1.19
Fri/14/Oct/05 91.95 75.99 1.21
Mon/17/Oct/05 91.55 75.99 1.20
Tue/18/Oct/05 89.00 75.99 1.17
Wed/19/Oct/05 93.45 75.99 1.23
Thu/20/Oct/05 89.25 75.99 1.17
Fri/21/Oct/05 86.00 75.99 1.13
Mon/24/Oct/05 88.70 75.99 1.17
Tue/25/Oct/05 92.00 75.99 1.21
Wed/26/Oct/05 88.00 75.99 1.16
Thu/27/Oct/05 91.00 75.99 1.20
Mon/31/Oct/05 92.65 75.99 1.22
Wed/02/Nov/05 94.30 75.99 1.24
Mon/07/Nov/05 99.00 75.99 1.30
Tue/08/Nov/05 100.60 75.99 1.32
Thu/10/Nov/05 98.95 75.99 1.30
Fri/11/Nov/05 102.90 75.99 1.35
Mon/14/Nov/05 103.80 75.99 1.37
Tue/15/Nov/05 103.95 75.99 1.37
Wed/16/Nov/05 101.60 75.99 1.34
Thu/17/Nov/05 103.35 75.99 1.36
Fri/18/Nov/05 104.50 75.99 1.38
Mon/21/Nov/05 103.55 75.99 1.36
Tue/22/Nov/05 102.60 75.99 1.35
Wed/23/Nov/05 102.50 75.99 1.35
Thu/24/Nov/05 104.15 75.99 1.37
Fri/25/Nov/05 106.35 75.99 1.40
Mon/28/Nov/05 108.20 75.99 1.42
Tue/29/Nov/05 110.75 75.99 1.46
Wed/30/Nov/05 108.75 75.99 1.43
Thu/01/Dec/05 108.00 75.99 1.42
Fri/02/Dec/05 108.25 75.99 1.42
Mon/05/Dec/05 108.80 75.99 1.43
Tue/06/Dec/05 111.90 75.99 1.47
Wed/07/Dec/05 112.20 75.99 1.48
Thu/08/Dec/05 112.00 75.99 1.47
Fri/09/Dec/05 110.10 75.99 1.45
Mon/12/Dec/05 110.85 75.99 1.46
Tue/13/Dec/05 110.25 75.99 1.45
Wed/14/Dec/05 106.00 75.99 1.39
Thu/15/Dec/05 106.40 75.99 1.40
Fri/16/Dec/05 102.75 75.99 1.35
Mon/19/Dec/05 102.20 75.99 1.34
Tue/20/Dec/05 105.05 75.99 1.38
Wed/21/Dec/05 105.35 75.99 1.39
Thu/22/Dec/05 106.75 75.99 1.40
Fri/23/Dec/05 106.75 75.99 1.40
Mon/26/Dec/05 106.35 75.99 1.40
Tue/27/Dec/05 107.50 75.99 1.41
Wed/28/Dec/05 106.50 75.99 1.40
Thu/29/Dec/05 106.20 75.99 1.40
Fri/30/Dec/05 106.60 75.99 1.40
Mon/02/Jan/06 109.85 75.99 1.45
Tue/03/Jan/06 111.40 75.99 1.47
Wed/04/Jan/06 110.50 75.99 1.45
Thu/05/Jan/06 112.15 75.99 1.48
Fri/06/Jan/06 110.55 75.99 1.45
Mon/09/Jan/06 110.80 75.99 1.46
Mon/16/Jan/06 115.90 75.99 1.53
Tue/17/Jan/06 121.35 75.99 1.60
Wed/18/Jan/06 118.95 75.99 1.57
Thu/19/Jan/06 120.85 75.99 1.59
Fri/20/Jan/06 117.30 75.99 1.54
Mon/23/Jan/06 117.05 75.99 1.54
Tue/24/Jan/06 116.05 75.99 1.53
Wed/25/Jan/06 117.75 75.99 1.55
Thu/26/Jan/06 120.40 75.99 1.58
Fri/27/Jan/06 122.55 75.99 1.61
Mon/30/Jan/06 125.65 75.99 1.65
Tue/31/Jan/06 127.00 75.99 1.67
Wed/01/Feb/06 131.50 75.99 1.73
Thu/02/Feb/06 129.80 75.99 1.71
Fri/03/Feb/06 134.45 75.99 1.77
Mon/06/Feb/06 134.70 75.99 1.77
Tue/07/Feb/06 137.50 75.99 1.81
Fri/10/Feb/06 142.00 75.99 1.87
Mon/13/Feb/06 139.75 75.99 1.84
Tue/14/Feb/06 136.50 75.99 1.80
Wed/15/Feb/06 141.25 75.99 1.86
Thu/16/Feb/06 137.60 75.99 1.81
Fri/17/Feb/06 138.00 75.99 1.82
Mon/20/Feb/06 144.20 75.99 1.90
Tue/21/Feb/06 141.00 75.99 1.86
Wed/22/Feb/06 141.50 75.99 1.86
Thu/23/Feb/06 143.20 75.99 1.88
Fri/24/Feb/06 143.50 75.99 1.89
Mon/27/Feb/06 142.50 75.99 1.88
Tue/28/Feb/06 147.10 75.99 1.94
Wed/01/Mar/06 151.40 75.99 1.99
Thu/02/Mar/06 149.60 75.99 1.97
Fri/03/Mar/06 154.85 75.99 2.04
Mon/06/Mar/06 147.15 75.99 1.94
Tue/07/Mar/06 154.30 75.99 2.03
Wed/08/Mar/06 146.60 75.99 1.93
Thu/09/Mar/06 144.50 75.99 1.90
Fri/10/Mar/06 137.30 75.99 1.81
Mon/13/Mar/06 130.45 75.99 1.72
Tue/14/Mar/06 134.90 75.99 1.78
Wed/15/Mar/06 140.50 75.99 1.85
Thu/16/Mar/06 146.00 75.99 1.92
Fri/17/Mar/06 149.70 75.99 1.97
Mon/20/Mar/06 149.80 75.99 1.97
Tue/21/Mar/06 150.50 75.99 1.98
Wed/22/Mar/06 151.90 75.99 2.00
Fri/24/Mar/06 151.75 75.99 2.00
Mon/27/Mar/06 151.00 75.99 1.99
Tue/28/Mar/06 152.90 75.99 2.01
Wed/29/Mar/06 154.45 75.99 2.03
Thu/30/Mar/06 153.90 75.99 2.03
Fri/31/Mar/06 151.10 75.99 1.99
Mon/03/Apr/06 150.50 75.99 1.98
Tue/04/Apr/06 151.50 75.99 1.99
Wed/05/Apr/06 151.95 75.99 2.00
Thu/06/Apr/06 151.05 75.99 1.99
Fri/07/Apr/06 154.00 75.99 2.03
Mon/10/Apr/06 154.95 75.99 2.04
Thu/13/Apr/06 154.25 75.99 2.03
Fri/14/Apr/06 158.00 75.99 2.08
Mon/17/Apr/06 133.55 75.99 1.76
Tue/18/Apr/06 126.90 75.99 1.67
Wed/19/Apr/06 125.55 75.99 1.65
Thu/20/Apr/06 124.80 75.99 1.64
Fri/21/Apr/06 121.10 75.99 1.59
Mon/24/Apr/06 119.40 75.99 1.57
Tue/25/Apr/06 120.80 75.99 1.59
Wed/26/Apr/06 120.25 75.99 1.58
Thu/27/Apr/06 115.80 75.99 1.52
Fri/28/Apr/06 110.05 75.99 1.45
Tue/02/May/06 115.55 75.99 1.52
Wed/03/May/06 121.30 75.99 1.60
Thu/04/May/06 122.00 75.99 1.61
Fri/05/May/06 122.50 75.99 1.61
Mon/08/May/06 123.00 75.99 1.62
Tue/09/May/06 123.75 75.99 1.63
Wed/10/May/06 120.50 75.99 1.59
Thu/11/May/06 122.75 75.99 1.62
Fri/12/May/06 119.50 75.99 1.57
Mon/15/May/06 113.55 75.99 1.49
Tue/16/May/06 107.90 75.99 1.42
Wed/17/May/06 113.25 75.99 1.49
Thu/18/May/06 107.95 75.99 1.42
Fri/19/May/06 108.00 75.99 1.42
Mon/22/May/06 112.45 75.99 1.48
Tue/23/May/06 111.00 75.99 1.46
Wed/24/May/06 111.75 75.99 1.47
Thu/25/May/06 111.10 75.99 1.46
Fri/26/May/06 105.55 75.99 1.39
Mon/29/May/06 100.30 75.99 1.32
Tue/30/May/06 95.50 75.99 1.26
Wed/31/May/06 90.75 75.99 1.19
Thu/01/Jun/06 95.00 75.99 1.25
Fri/02/Jun/06 95.75 75.99 1.26
Mon/05/Jun/06 96.25 75.99 1.27
Tue/06/Jun/06 101.05 75.99 1.33
Wed/07/Jun/06 96.00 75.99 1.26
Thu/08/Jun/06 91.20 75.99 1.20
Fri/09/Jun/06 87.95 75.99 1.16
Mon/12/Jun/06 84.15 75.99 1.11
Tue/13/Jun/06 79.95 75.99 1.05
Wed/14/Jun/06 72.00 75.99 0.95
Thu/15/Jun/06 75.60 75.99 0.99
Fri/16/Jun/06 79.35 75.99 1.04
Mon/19/Jun/06 83.30 75.99 1.10
Tue/20/Jun/06 87.45 75.99 1.15
Wed/21/Jun/06 91.50 75.99 1.20
Thu/22/Jun/06 94.70 75.99 1.25
Fri/23/Jun/06 90.00 75.99 1.18
Mon/26/Jun/06 85.50 75.99 1.13
Tue/27/Jun/06 81.25 75.99 1.07
Wed/28/Jun/06 85.30 75.99 1.12
Thu/29/Jun/06 89.55 75.99 1.18
Fri/30/Jun/06 90.00 75.99 1.18
Mon/03/Jul/06 85.50 130.01 0.66
Tue/04/Jul/06 86.85 130.01 0.67
Wed/05/Jul/06 88.00 130.01 0.68
Thu/06/Jul/06 90.95 130.01 0.70
Fri/07/Jul/06 90.00 130.01 0.69
Mon/10/Jul/06 85.50 130.01 0.66
Tue/11/Jul/06 88.45 130.01 0.68
Wed/12/Jul/06 91.50 130.01 0.70
Thu/13/Jul/06 94.00 130.01 0.72
Fri/14/Jul/06 94.40 130.01 0.73
Mon/17/Jul/06 95.30 130.01 0.73
Tue/18/Jul/06 95.15 130.01 0.73
Wed/19/Jul/06 96.30 130.01 0.74
Thu/20/Jul/06 98.45 130.01 0.76
Fri/21/Jul/06 97.30 130.01 0.75
Mon/24/Jul/06 98.05 130.01 0.75
Tue/25/Jul/06 98.85 130.01 0.76
Wed/26/Jul/06 98.70 130.01 0.76
Thu/27/Jul/06 99.40 130.01 0.76
Fri/28/Jul/06 97.20 130.01 0.75
Mon/31/Jul/06 96.65 130.01 0.74
Tue/01/Aug/06 100.45 130.01 0.77
Wed/02/Aug/06 97.70 130.01 0.75
Thu/03/Aug/06 101.40 130.01 0.78
Fri/04/Aug/06 100.55 130.01 0.77
Mon/07/Aug/06 100.95 130.01 0.78
Tue/08/Aug/06 99.50 130.01 0.77
Wed/09/Aug/06 97.65 130.01 0.75
Thu/10/Aug/06 94.90 130.01 0.73
Fri/11/Aug/06 94.00 130.01 0.72
Tue/15/Aug/06 93.55 130.01 0.72
Wed/16/Aug/06 97.25 130.01 0.75
Thu/17/Aug/06 98.20 130.01 0.76
Fri/18/Aug/06 99.20 130.01 0.76
Mon/21/Aug/06 100.20 130.01 0.77
Tue/22/Aug/06 97.15 130.01 0.75
Wed/23/Aug/06 98.35 130.01 0.76
Thu/24/Aug/06 93.45 130.01 0.72
Fri/25/Aug/06 88.80 130.01 0.68
Mon/28/Aug/06 91.65 130.01 0.70
Tue/29/Aug/06 89.25 130.01 0.69
Wed/30/Aug/06 91.10 130.01 0.70
Thu/31/Aug/06 92.50 130.01 0.71
Fri/01/Sep/06 93.95 130.01 0.72
Mon/04/Sep/06 95.25 130.01 0.73
Tue/05/Sep/06 93.90 130.01 0.72
Wed/06/Sep/06 94.70 130.01 0.73
Thu/07/Sep/06 94.15 130.01 0.72
Fri/08/Sep/06 94.90 130.01 0.73
Mon/11/Sep/06 93.20 130.01 0.72
Tue/12/Sep/06 97.25 130.01 0.75
Wed/13/Sep/06 96.50 130.01 0.74
Thu/14/Sep/06 96.50 130.01 0.74
Fri/15/Sep/06 94.00 130.01 0.72
Mon/18/Sep/06 93.35 130.01 0.72
Tue/19/Sep/06 95.10 130.01 0.73
Wed/20/Sep/06 95.55 130.01 0.73
Thu/21/Sep/06 96.85 130.01 0.74
Fri/22/Sep/06 97.25 130.01 0.75
Mon/25/Sep/06 94.25 130.01 0.72
Tue/26/Sep/06 94.75 130.01 0.73
Wed/27/Sep/06 95.10 130.01 0.73
Thu/28/Sep/06 97.50 130.01 0.75
Fri/29/Sep/06 96.00 130.01 0.74
Mon/02/Oct/06 96.00 130.01 0.74
Tue/03/Oct/06 95.90 130.01 0.74
Wed/04/Oct/06 96.80 130.01 0.74
Thu/05/Oct/06 98.25 130.01 0.76
Fri/06/Oct/06 101.25 130.01 0.78
Mon/09/Oct/06 101.00 130.01 0.78
Tue/10/Oct/06 100.55 130.01 0.77
Wed/11/Oct/06 97.75 130.01 0.75
Thu/12/Oct/06 97.50 130.01 0.75
Fri/13/Oct/06 97.30 130.01 0.75
Mon/16/Oct/06 97.15 130.01 0.75
Tue/17/Oct/06 99.25 130.01 0.76
Wed/18/Oct/06 99.25 130.01 0.76
Thu/19/Oct/06 99.50 130.01 0.77
Mon/30/Oct/06 86.00 130.01 0.66
Tue/31/Oct/06 85.00 130.01 0.65
Wed/01/Nov/06 80.75 130.01 0.62
Thu/02/Nov/06 81.40 130.01 0.63
Fri/03/Nov/06 84.60 130.01 0.65
Mon/06/Nov/06 81.20 130.01 0.62
Tue/07/Nov/06 77.15 130.01 0.59
Wed/08/Nov/06 78.70 130.01 0.61
Fri/10/Nov/06 74.80 130.01 0.58
Mon/13/Nov/06 71.80 130.01 0.55
Tue/14/Nov/06 74.50 130.01 0.57
Wed/15/Nov/06 73.90 130.01 0.57
Thu/16/Nov/06 73.35 130.01 0.56
Fri/17/Nov/06 72.25 130.01 0.56
Mon/20/Nov/06 69.50 130.01 0.53
Tue/21/Nov/06 71.15 130.01 0.55
Wed/22/Nov/06 70.90 130.01 0.55
Thu/23/Nov/06 72.75 130.01 0.56
Fri/24/Nov/06 73.30 130.01 0.56
Mon/27/Nov/06 72.45 130.01 0.56
Tue/28/Nov/06 71.80 130.01 0.55
Wed/29/Nov/06 70.50 130.01 0.54
Thu/30/Nov/06 70.00 130.01 0.54
Fri/01/Dec/06 72.00 130.01 0.55
Mon/04/Dec/06 74.60 130.01 0.57
Tue/05/Dec/06 73.60 130.01 0.57
Wed/06/Dec/06 72.60 130.01 0.56
Thu/07/Dec/06 69.55 130.01 0.53
Fri/08/Dec/06 69.75 130.01 0.54
Mon/11/Dec/06 69.90 130.01 0.54
Tue/12/Dec/06 69.15 130.01 0.53
Wed/13/Dec/06 69.70 130.01 0.54
Thu/14/Dec/06 69.55 130.01 0.53
Fri/15/Dec/06 68.60 130.01 0.53
Mon/18/Dec/06 65.20 130.01 0.50
Tue/19/Dec/06 61.95 130.01 0.48
Wed/20/Dec/06 64.20 130.01 0.49
Thu/21/Dec/06 61.00 130.01 0.47
Fri/22/Dec/06 59.00 130.01 0.45
Tue/26/Dec/06 60.70 130.01 0.47
Wed/27/Dec/06 62.60 130.01 0.48
Thu/28/Dec/06 64.10 130.01 0.49
Fri/29/Dec/06 62.95 130.01 0.48
Wed/03/Jan/07 63.05 130.01 0.48
Thu/04/Jan/07 62.25 130.01 0.48
Fri/05/Jan/07 63 130.01 0.48
Mon/08/Jan/07 64.5 130.01 0.50
Tue/09/Jan/07 66.1 130.01 0.51
Wed/10/Jan/07 67.5 130.01 0.52
Thu/11/Jan/07 66.4 130.01 0.51
Fri/12/Jan/07 66.75 130.01 0.51
Mon/15/Jan/07 68 130.01 0.52
Tue/16/Jan/07 66.95 130.01 0.51
Wed/17/Jan/07 67.25 130.01 0.52
Thu/18/Jan/07 67.9 130.01 0.52
Fri/19/Jan/07 67.5 130.01 0.52
Mon/22/Jan/07 68.25 130.01 0.52
Tue/23/Jan/07 67.8 130.01 0.52
Wed/24/Jan/07 68.85 130.01 0.53
Thu/25/Jan/07 70.5 130.01 0.54
Fri/26/Jan/07 71.75 130.01 0.55
Wed/31/Jan/07 72.95 130.01 0.56
Thu/01/Feb/07 72.4 130.01 0.56
Fri/02/Feb/07 73.8 130.01 0.57
Tue/06/Feb/07 77.45 130.01 0.60
Wed/07/Feb/07 81.3 130.01 0.63
Thu/08/Feb/07 84.3 130.01 0.65
Fri/09/Feb/07 83.5 130.01 0.64
Mon/12/Feb/07 82.25 130.01 0.63
Tue/13/Feb/07 84.3 130.01 0.65
Wed/14/Feb/07 80.65 130.01 0.62
Thu/15/Feb/07 77.25 130.01 0.59
Fri/16/Feb/07 78.85 130.01 0.61
Mon/19/Feb/07 82.75 130.01 0.64
Tue/20/Feb/07 79.95 130.01 0.61
Wed/21/Feb/07 80.65 130.01 0.62
Thu/22/Feb/07 80.35 130.01 0.62
Fri/23/Feb/07 82.25 130.01 0.63
Mon/26/Feb/07 81.65 130.01 0.63
Tue/27/Feb/07 81.35 130.01 0.63
Wed/28/Feb/07 80.65 130.01 0.62
Thu/01/Mar/07 84.55 130.01 0.65
Fri/02/Mar/07 83.5 130.01 0.64
Mon/05/Mar/07 82.5 130.01 0.63
Tue/06/Mar/07 83.65 130.01 0.64
Wed/07/Mar/07 87.8 130.01 0.68
Thu/08/Mar/07 92.15 130.01 0.71
Fri/09/Mar/07 91.3 130.01 0.70
Mon/12/Mar/07 92.5 130.01 0.71
Tue/13/Mar/07 90 130.01 0.69
Wed/14/Mar/07 88.85 130.01 0.68
Thu/15/Mar/07 89.55 130.01 0.69
Avg Price Closing price Sector PBV 1.73
13.6 30.85
46.7 57.50
58.0 55.75
100.7 90.00
84.2 89.55

PBV BAND
FY03 FY04 FY05 FY06 FY07 F FY08 FY09 FY10
0.5x 10.0 12.7 18.4 38.0 65.0 98.4 100.1 101.7
0.6x 12.0 15.2 22.1 45.6 78.0 118.0 120.2 122.1
0.7x 14.0 17.7 25.7 53.2 91.0 137.7 140.2 142.4
0.8x 16.0 20.3 29.4 60.8 104.0 157.4 160.2 162.8
0.9x 18.1 22.8 33.1 68.4 117.0 177.1 180.2 183.1
1.0x 20.1 25.3 36.8 76.0 130.0 196.7 200.3 203.5
1.25x 25.1 31.6 45.9 95.0 162.5 245.9 250.3 254.3
1.50x 30.1 38.0 55.1 114.0 195.0 295.1 300.4 305.2
1.75x 35.1 44.3 64.3 133.0 227.5 344.3 350.5 356.0

BV/share 20.06 25.32 36.75 75.99 130.01 196.73 200.26 203.46

390.03 590.19 600.78 610.37


Closing price 30.85 57.50 55.75 90.00 89.55 89.55 89.55 89.55
Price to BV 1.54 2.27 1.52 1.18 0.69 0.46 0.45 0.44
Avg Price 13.6 46.7 58.0 100.7 84.2 84.2 84.2 84.2
Price to sales 0.68 1.84 1.58 1.33 0.65 0.43 0.42 0.41

Price to book value


145
120
95
70
45
20
FY03 FY04 FY05 FY06 FY07 F

1.0x 1.25x 1.50x 1.75x


FY11
104.4
125.2
146.1
167.0
187.8
208.7
260.9
313.1
365.2

208.71

626.12
89.55
0.43
84.2
0.40
Co-variance 0.000297777
Variance 0.000247838
Beta 1.20

PRICE PRICE
Date Index % chg.
1-Jul-99 1,066.10 4.20
2-Jul-99 1,104.82 2.38% 4.30
5-Jul-99 1,136.18 5.81% 4.55
6-Jul-99 1,107.72 -4.40% 4.35
7-Jul-99 1,110.02 1.15% 4.40
8-Jul-99 1,105.67 0.00% 4.40
9-Jul-99 1,085.06 -1.14% 4.35
12-Jul-99 1,139.65 5.75% 4.60
13-Jul-99 1,135.06 -5.43% 4.35
14-Jul-99 1,127.43 1.15% 4.40
15-Jul-99 1,128.70 -1.14% 4.35
16-Jul-99 1,134.78 5.75% 4.60
19-Jul-99 1,156.67 6.52% 4.90
20-Jul-99 1,174.57 4.08% 5.10
21-Jul-99 1,177.83 -0.98% 5.05
22-Jul-99 1,186.07 1.98% 5.15
23-Jul-99 1,191.03 0.00% 5.15
26-Jul-99 1,219.71 4.85% 5.40
27-Jul-99 1,228.45 -3.70% 5.20
28-Jul-99 1,217.46 0.00% 5.20
29-Jul-99 1,225.56 1.92% 5.30
30-Jul-99 1,251.79 0.00% 5.30
2-Aug-99 1,271.70 3.77% 5.50
3-Aug-99 1,266.70 0.91% 5.55
4-Aug-99 1,262.85 -0.90% 5.50
5-Aug-99 1,234.23 -1.82% 5.40
6-Aug-99 1,207.89 -4.63% 5.15
9-Aug-99 1,207.75 0.00% 5.15
10-Aug-99 1,206.41 2.91% 5.30
11-Aug-99 1,199.44 -2.83% 5.15
12-Aug-99 1,190.23 -1.94% 5.05
13-Aug-99 1,183.43 0.00% 5.05
16-Aug-99 1,201.45 2.97% 5.20
17-Aug-99 1,201.09 0.00% 5.20
18-Aug-99 1,218.44 1.92% 5.30
19-Aug-99 1,235.89 3.77% 5.50
20-Aug-99 1,292.46 -1.82% 5.40
23-Aug-99 1,284.31 0.93% 5.45
24-Aug-99 1,267.45 -1.83% 5.35
25-Aug-99 1,221.68 0.00% 5.35
26-Aug-99 1,236.14 -1.87% 5.25
27-Aug-99 1,223.00 -3.81% 5.05
30-Aug-99 1,221.34 0.99% 5.10
31-Aug-99 1,206.51 0.00% 5.10
1-Sep-99 1,211.70 -1.96% 5.00
2-Sep-99 1,184.88 -2.00% 4.90
3-Sep-99 1,166.40 -1.02% 4.85
7-Sep-99 1,147.43 -2.06% 4.75
8-Sep-99 1,149.86 0.00% 4.75
9-Sep-99 1,161.18 0.00% 4.75
10-Sep-99 1,156.18 0.00% 4.75
13-Sep-99 1,164.78 2.11% 4.85
14-Sep-99 1,164.29 -1.03% 4.80
15-Sep-99 1,153.88 0.00% 4.80
16-Sep-99 1,164.17 -1.04% 4.75
17-Sep-99 1,155.63 -2.11% 4.65
20-Sep-99 1,182.81 4.30% 4.85
21-Sep-99 1,177.51 -2.06% 4.75
22-Sep-99 1,201.10 1.05% 4.80
23-Sep-99 1,200.26 -3.12% 4.65
24-Sep-99 1,191.83 -1.08% 4.60
27-Sep-99 1,210.45 1.09% 4.65
28-Sep-99 1,206.85 -1.08% 4.60
29-Sep-99 1,190.35 0.00% 4.60
30-Sep-99 1,199.29 -2.17% 4.50
1-Oct-99 1,198.09 -2.22% 4.40
4-Oct-99 1,223.04 5.68% 4.65
5-Oct-99 1,216.06 2.15% 4.75
6-Oct-99 1,224.23 -2.11% 4.65
7-Oct-99 1,222.56 0.00% 4.65
8-Oct-99 1,235.83 -1.08% 4.60
11-Oct-99 1,249.79 7.61% 4.95
12-Oct-99 1,256.94 1.01% 5.00
14-Oct-99 1,164.43 -7.00% 4.65
15-Oct-99 1,129.17 -7.53% 4.30
18-Oct-99 1,134.19 -2.33% 4.20
19-Oct-99 1,139.43 0.00% 4.20
20-Oct-99 1,148.44 -1.19% 4.15
21-Oct-99 1,165.21 1.20% 4.20
22-Oct-99 1,151.21 -1.19% 4.15
25-Oct-99 1,157.13 0.00% 4.15
26-Oct-99 1,154.61 -1.20% 4.10
27-Oct-99 1,176.56 2.44% 4.20
28-Oct-99 1,189.33 0.00% 4.20
29-Oct-99 1,189.33 -1.19% 4.15
1-Nov-99 1,197.25 2.41% 4.25
2-Nov-99 1,215.42 0.00% 4.25
3-Nov-99 1,209.25 -1.18% 4.20
4-Nov-99 1,202.20 2.38% 4.30
5-Nov-99 1,193.54 -1.16% 4.25
8-Nov-99 1,199.93 -1.18% 4.20
10-Nov-99 1,183.31 -1.19% 4.15
11-Nov-99 1,193.21 1.20% 4.20
12-Nov-99 1,178.05 -2.38% 4.10
15-Nov-99 1,178.77 2.44% 4.20
16-Nov-99 1,186.94 -2.38% 4.10
17-Nov-99 1,184.55 1.22% 4.15
18-Nov-99 1,197.36 0.00% 4.15
19-Nov-99 1,204.13 3.61% 4.30
22-Nov-99 1,213.17 2.33% 4.40
23-Nov-99 1,211.22 -3.41% 4.25
24-Nov-99 1,229.28 1.18% 4.30
25-Nov-99 1,226.88 -1.16% 4.25
26-Nov-99 1,220.70 7.06% 4.55
29-Nov-99 1,239.71 8.79% 4.95
30-Nov-99 1,247.40 3.03% 5.10
1-Dec-99 1,255.21 0.00% 5.10
2-Dec-99 1,255.82 0.00% 5.10
3-Dec-99 1,260.89 7.84% 5.50
6-Dec-99 1,294.64 -8.18% 5.05
7-Dec-99 1,293.66 1.98% 5.15
8-Dec-99 1,333.17 0.97% 5.20
9-Dec-99 1,355.58 3.85% 5.40
11-Dec-99 1,402.00 5.56% 5.70
13-Dec-99 1,357.67 -5.26% 5.40
14-Dec-99 1,355.25 -2.78% 5.25
15-Dec-99 1,370.68 2.86% 5.40
16-Dec-99 1,391.50 -0.93% 5.35
18-Dec-99 1,440.57 0.93% 5.40
20-Dec-99 1,429.51 1.85% 5.50
21-Dec-99 1,427.47 -2.73% 5.35
22-Dec-99 1,407.48 0.00% 5.35
23-Dec-99 1,407.95 2.80% 5.50
27-Dec-99 1,389.20 8.18% 5.95
28-Dec-99 1,406.72 4.20% 6.20
29-Dec-99 1,380.03 -3.23% 6.00
30-Dec-99 1,408.91 2.50% 6.15
3-Jan-00 1,457.08 0.00% 6.15
4-Jan-00 1,479.71 -2.44% 6.00
6-Jan-00 1,499.80 3.33% 6.20
12-Jan-00 1,570.85 -0.81% 6.15
13-Jan-00 1,581.60 8.94% 6.70
14-Jan-00 1,626.10 14.18% 7.65
17-Jan-00 1,661.33 -5.23% 7.25
18-Jan-00 1,660.09 3.45% 7.50
19-Jan-00 1,718.37 10.00% 8.25
20-Jan-00 1,719.02 0.61% 8.30
21-Jan-00 1,852.46 6.02% 8.80
24-Jan-00 1,785.86 -5.11% 8.35
25-Jan-00 1,665.10 -11.98% 7.35
26-Jan-00 1,702.54 2.72% 7.55
27-Jan-00 1,725.92 2.65% 7.75
28-Jan-00 1,749.37 -0.65% 7.70
31-Jan-00 1,772.84 4.55% 8.05
1-Feb-00 1,760.29 -0.62% 8.00
2-Feb-00 1,795.95 0.00% 8.00
3-Feb-00 1,788.98 -4.38% 7.65
4-Feb-00 1,799.73 0.00% 7.65
7-Feb-00 1,821.65 -0.65% 7.60
8-Feb-00 1,818.52 -1.32% 7.50
9-Feb-00 1,782.60 6.67% 8.00
10-Feb-00 1,786.64 14.38% 9.15
11-Feb-00 1,705.39 -1.64% 9.00
14-Feb-00 1,795.31 8.33% 9.75
15-Feb-00 1,825.99 4.62% 10.20
16-Feb-00 1,832.41 -7.84% 9.40
17-Feb-00 1,883.72 3.72% 9.75
18-Feb-00 1,938.17 -2.56% 9.50
21-Feb-00 1,975.64 4.74% 9.95
22-Feb-00 2,004.00 4.02% 10.35
23-Feb-00 2,013.46 1.45% 10.50
24-Feb-00 2,005.19 0.95% 10.60
25-Feb-00 1,980.43 -3.30% 10.25
28-Feb-00 1,942.50 -2.93% 9.95
29-Feb-00 1,930.61 -3.02% 9.65
1-Mar-00 1,874.49 -2.59% 9.40
2-Mar-00 1,911.47 6.38% 10.00
3-Mar-00 1,906.91 -2.00% 9.80
6-Mar-00 1,970.38 0.51% 9.85
7-Mar-00 1,977.32 -0.51% 9.80
8-Mar-00 1,968.25 -1.53% 9.65
9-Mar-00 1,958.81 -3.11% 9.35
10-Mar-00 1,936.98 -3.74% 9.00
13-Mar-00 1,920.60 -3.89% 8.65
14-Mar-00 1,941.40 3.47% 8.95
15-Mar-00 1,948.57 3.35% 9.25
16-Mar-00 2,001.97 2.70% 9.50
20-Mar-00 2,033.68 9.47% 10.40
21-Mar-00 2,040.46 0.96% 10.50
22-Mar-00 2,054.43 8.57% 11.40
24-Mar-00 2,001.90 -6.58% 10.65
27-Mar-00 1,931.42 4.23% 11.10
28-Mar-00 1,984.26 1.35% 11.25
29-Mar-00 1,990.38 9.78% 12.35
30-Mar-00 1,991.86 -0.81% 12.25
31-Mar-00 1,999.69 -2.45% 11.95
3-Apr-00 1,997.70 1.26% 12.10
4-Apr-00 1,956.27 -4.96% 11.50
5-Apr-00 1,944.16 -1.30% 11.35
6-Apr-00 1,955.43 -1.32% 11.20
7-Apr-00 1,943.21 -2.68% 10.90
10-Apr-00 1,927.74 -1.38% 10.75
11-Apr-00 1,956.86 5.12% 11.30
12-Apr-00 1,941.65 -0.44% 11.25
13-Apr-00 1,932.45 -0.44% 11.20
14-Apr-00 1,967.01 1.79% 11.40
17-Apr-00 1,975.71 4.82% 11.95
18-Apr-00 2,002.33 0.42% 12.00
19-Apr-00 2,034.61 1.25% 12.15
20-Apr-00 2,024.84 4.53% 12.70
21-Apr-00 1,991.66 1.97% 12.95
24-Apr-00 1,969.52 1.93% 13.20
25-Apr-00 1,967.92 6.44% 14.05
26-Apr-00 1,968.40 -0.36% 14.00
27-Apr-00 1,975.22 15.71% 16.20
28-Apr-00 1,901.07 0.31% 16.25
1-May-00 1,920.88 -1.54% 16.00
2-May-00 1,873.95 -7.19% 14.85
3-May-00 1,883.95 6.40% 15.80
4-May-00 1,859.88 -1.90% 15.50
5-May-00 1,807.31 -5.48% 14.65
8-May-00 1,803.60 3.07% 15.10
9-May-00 1,738.09 -6.62% 14.10
10-May-00 1,769.59 1.77% 14.35
11-May-00 1,723.67 -5.23% 13.60
12-May-00 1,672.47 -0.37% 13.55
15-May-00 1,632.14 -2.58% 13.20
16-May-00 1,551.74 -3.79% 12.70
17-May-00 1,650.53 7.48% 13.65
18-May-00 1,655.75 3.30% 14.10
19-May-00 1,681.09 1.06% 14.25
22-May-00 1,658.60 -1.75% 14.00
23-May-00 1,679.60 4.64% 14.65
24-May-00 1,620.50 -3.75% 14.10
25-May-00 1,603.54 -3.55% 13.60
26-May-00 1,510.45 -22.79% 10.50
29-May-00 1,429.01 -12.38% 9.20
31-May-00 1,536.65 10.87% 10.20
1-Jun-00 1,447.57 -16.67% 8.50
2-Jun-00 1,474.40 4.12% 8.85
5-Jun-00 1,461.12 -7.34% 8.20
6-Jun-00 1,435.76 -4.27% 7.85
7-Jun-00 1,446.62 9.55% 8.60
8-Jun-00 1,430.51 -5.23% 8.15
9-Jun-00 1,399.30 -5.52% 7.70
12-Jun-00 1,426.47 12.34% 8.65
13-Jun-00 1,454.09 2.31% 8.85
14-Jun-00 1,458.92 -5.08% 8.40
15-Jun-00 1,492.35 -1.19% 8.30
19-Jun-00 1,505.84 -3.01% 8.05
20-Jun-00 1,528.80 1.86% 8.20
21-Jun-00 1,549.93 3.66% 8.50
22-Jun-00 1,504.91 -2.35% 8.30
23-Jun-00 1,521.24 -0.60% 8.25
26-Jun-00 1,531.51 1.82% 8.40
27-Jun-00 1,521.23 1.79% 8.55
28-Jun-00 1,541.13 0.00% 8.55
29-Jun-00 1,528.91 -2.92% 8.30
30-Jun-00 1,520.74 -2.41% 8.10
3-Jul-00 1,519.63 1.23% 8.20
4-Jul-00 1,516.70 -1.22% 8.10
5-Jul-00 1,516.02 -0.62% 8.05
6-Jul-00 1,521.73 -0.62% 8.00
7-Jul-00 1,514.87 -1.88% 7.85
10-Jul-00 1,512.71 -0.64% 7.80
11-Jul-00 1,524.00 -0.64% 7.75
12-Jul-00 1,545.84 4.52% 8.10
13-Jul-00 1,542.59 -1.23% 8.00
14-Jul-00 1,539.77 -2.50% 7.80
17-Jul-00 1,567.11 5.77% 8.25
18-Jul-00 1,600.86 1.21% 8.35
19-Jul-00 1,611.59 -0.60% 8.30
20-Jul-00 1,625.91 2.41% 8.50
21-Jul-00 1,616.74 1.76% 8.65
24-Jul-00 1,637.47 6.94% 9.25
25-Jul-00 1,610.24 0.00% 9.25
26-Jul-00 1,591.41 1.62% 9.40
27-Jul-00 1,574.56 -0.53% 9.35
28-Jul-00 1,569.39 1.60% 9.50
31-Jul-00 1,554.90 -1.58% 9.35
1-Aug-00 1,566.97 1.60% 9.50
2-Aug-00 1,558.09 -1.58% 9.35
3-Aug-00 1,555.65 2.14% 9.55
4-Aug-00 1,562.46 0.00% 9.55
7-Aug-00 1,583.28 0.00% 9.55
8-Aug-00 1,591.57 1.05% 9.65
9-Aug-00 1,572.17 -1.55% 9.50
10-Aug-00 1,572.60 -3.68% 9.15
11-Aug-00 1,569.05 -1.64% 9.00
15-Aug-00 1,575.36 -2.78% 8.75
16-Aug-00 1,584.76 -1.71% 8.60
17-Aug-00 1,584.67 -2.33% 8.40
18-Aug-00 1,571.97 -4.17% 8.05
21-Aug-00 1,555.02 0.00% 8.05
22-Aug-00 1,560.59 -1.24% 7.95
23-Aug-00 1,531.19 -1.89% 7.80
24-Aug-00 1,519.87 -3.85% 7.50
25-Aug-00 1,500.79 -2.67% 7.30
28-Aug-00 1,482.17 -0.68% 7.25
29-Aug-00 1,487.63 0.00% 7.25
30-Aug-00 1,488.88 0.69% 7.30
31-Aug-00 1,518.27 -4.11% 7.00
1-Sep-00 1,514.38 -3.57% 6.75
4-Sep-00 1,565.39 8.15% 7.30
5-Sep-00 1,558.28 -0.68% 7.25
6-Sep-00 1,573.81 -0.69% 7.20
7-Sep-00 1,573.33 -2.78% 7.00
8-Sep-00 1,577.00 -0.71% 6.95
11-Sep-00 1,586.16 5.04% 7.30
12-Sep-00 1,598.70 1.37% 7.40
13-Sep-00 1,580.68 -2.03% 7.25
14-Sep-00 1,564.04 -0.69% 7.20
15-Sep-00 1,555.07 -1.39% 7.10
18-Sep-00 1,541.03 -1.41% 7.00
19-Sep-00 1,555.46 -0.71% 6.95
20-Sep-00 1,565.28 0.72% 7.00
21-Sep-00 1,569.18 10.71% 7.75
22-Sep-00 1,552.00 3.87% 8.05
25-Sep-00 1,562.75 4.97% 8.45
26-Sep-00 1,560.32 7.69% 9.10
27-Sep-00 1,559.67 -2.20% 8.90
28-Sep-00 1,563.49 5.06% 9.35
29-Sep-00 1,564.78 1.07% 9.45
2-Oct-00 1,582.54 -0.53% 9.40
3-Oct-00 1,594.95 -0.53% 9.35
4-Oct-00 1,605.48 -0.53% 9.30
5-Oct-00 1,587.43 0.54% 9.35
6-Oct-00 1,581.42 -4.28% 8.95
9-Oct-00 1,587.55 0.00% 8.95
10-Oct-00 1,585.86 -1.12% 8.85
11-Oct-00 1,575.34 -1.13% 8.75
12-Oct-00 1,563.35 -1.71% 8.60
13-Oct-00 1,545.43 0.58% 8.65
16-Oct-00 1,517.05 -0.58% 8.60
17-Oct-00 1,523.05 -1.16% 8.50
18-Oct-00 1,520.48 -4.71% 8.10
19-Oct-00 1,505.83 -3.09% 7.85
20-Oct-00 1,502.47 -3.82% 7.55
23-Oct-00 1,516.56 3.97% 7.85
24-Oct-00 1,513.81 -0.64% 7.80
25-Oct-00 1,515.23 -3.21% 7.55
26-Oct-00 1,495.04 -3.31% 7.30
27-Oct-00 1,486.06 -1.37% 7.20
30-Oct-00 1,472.03 -4.17% 6.90
31-Oct-00 1,488.31 5.07% 7.25
1-Nov-00 1,486.49 -0.69% 7.20
2-Nov-00 1,497.58 1.39% 7.30
3-Nov-00 1,519.59 0.00% 7.30
6-Nov-00 1,521.11 0.00% 7.30
7-Nov-00 1,501.03 -2.05% 7.15
8-Nov-00 1,495.93 -0.70% 7.10
10-Nov-00 1,462.33 -0.70% 7.05
13-Nov-00 1,450.09 4.26% 7.35
14-Nov-00 1,440.06 -0.68% 7.30
15-Nov-00 1,427.44 -0.68% 7.25
16-Nov-00 1,411.42 1.38% 7.35
17-Nov-00 1,409.27 1.36% 7.45
20-Nov-00 1,386.31 -0.67% 7.40
21-Nov-00 1,348.45 2.03% 7.55
22-Nov-00 1,388.06 1.32% 7.65
23-Nov-00 1,382.27 -3.92% 7.35
24-Nov-00 1,355.86 0.00% 7.35
27-Nov-00 1,323.04 -2.72% 7.15
28-Nov-00 1,288.04 0.00% 7.15
29-Nov-00 1,307.15 -0.70% 7.10
30-Nov-00 1,276.05 -2.11% 6.95
2-Dec-00 1,280.80 -1.44% 6.85
4-Dec-00 1,304.93 2.19% 7.00
5-Dec-00 1,302.26 1.43% 7.10
6-Dec-00 1,303.34 1.41% 7.20
7-Dec-00 1,319.78 -0.69% 7.15
9-Dec-00 1,338.71 0.00% 7.15
11-Dec-00 1,380.82 0.70% 7.20
12-Dec-00 1,388.10 -0.69% 7.15
13-Dec-00 1,372.14 -1.40% 7.05
14-Dec-00 1,377.18 1.42% 7.15
16-Dec-00 1,416.60 8.39% 7.75
18-Dec-00 1,443.59 -1.29% 7.65
19-Dec-00 1,438.06 3.92% 7.95
20-Dec-00 1,471.02 2.52% 8.15
21-Dec-00 1,493.02 1.23% 8.25
23-Dec-00 1,537.57 0.00% 8.25
26-Dec-00 1,507.59 -1.82% 8.10
1-Jan-01 1,517.94 -5.56% 7.65
2-Jan-01 1,522.16 9.15% 8.35
3-Jan-01 1,550.42 6.59% 8.90
4-Jan-01 1,550.04 -2.81% 8.65
5-Jan-01 1,545.90 -1.16% 8.55
8-Jan-01 1,522.04 -3.51% 8.25
9-Jan-01 1,528.31 -1.82% 8.10
10-Jan-01 1,529.51 0.00% 8.10
11-Jan-01 1,504.80 -4.32% 7.75
12-Jan-01 1,470.72 -3.87% 7.45
15-Jan-01 1,456.28 -0.67% 7.40
16-Jan-01 1,465.22 2.70% 7.60
17-Jan-01 1,464.39 -1.32% 7.50
18-Jan-01 1,444.39 -1.33% 7.40
19-Jan-01 1,452.31 -1.35% 7.30
22-Jan-01 1,474.69 2.05% 7.45
23-Jan-01 1,478.63 -1.34% 7.35
24-Jan-01 1,466.64 -1.36% 7.25
25-Jan-01 1,437.21 -2.07% 7.10
26-Jan-01 1,417.54 -3.52% 6.85
29-Jan-01 1,408.11 2.19% 7.00
30-Jan-01 1,440.83 1.43% 7.10
31-Jan-01 1,461.60 0.70% 7.15
1-Feb-01 1,458.09 -0.70% 7.10
2-Feb-01 1,478.96 2.11% 7.25
6-Feb-01 1,485.93 -0.69% 7.20
7-Feb-01 1,485.38 0.69% 7.25
8-Feb-01 1,488.59 -1.38% 7.15
9-Feb-01 1,496.94 0.70% 7.20
12-Feb-01 1,522.18 0.00% 7.20
13-Feb-01 1,501.84 -0.69% 7.15
14-Feb-01 1,509.51 -1.40% 7.05
15-Feb-01 1,503.97 -4.26% 6.75
16-Feb-01 1,512.83 -3.70% 6.50
19-Feb-01 1,511.61 0.00% 6.50
20-Feb-01 1,491.83 0.00% 6.50
21-Feb-01 1,488.03 -3.08% 6.30
22-Feb-01 1,468.88 -0.79% 6.25
23-Feb-01 1,440.43 -4.00% 6.00
26-Feb-01 1,430.36 8.33% 6.50
27-Feb-01 1,438.15 1.54% 6.60
28-Feb-01 1,423.18 0.00% 6.60
1-Mar-01 1,425.76 2.27% 6.75
2-Mar-01 1,433.03 -0.74% 6.70
9-Mar-01 1,419.72 -2.24% 6.55
12-Mar-01 1,421.22 -0.76% 6.50
13-Mar-01 1,406.56 -3.08% 6.30
14-Mar-01 1,401.06 1.59% 6.40
15-Mar-01 1,390.06 3.12% 6.60
16-Mar-01 1,396.29 -4.55% 6.30
19-Mar-01 1,390.64 0.00% 6.30
20-Mar-01 1,391.51 0.00% 6.30
21-Mar-01 1,380.27 -3.17% 6.10
22-Mar-01 1,350.92 -4.10% 5.85
26-Mar-01 1,330.45 -2.56% 5.70
27-Mar-01 1,353.75 5.26% 6.00
28-Mar-01 1,340.76 -2.50% 5.85
29-Mar-01 1,324.36 -1.71% 5.75
30-Mar-01 1,324.41 0.87% 5.80
2-Apr-01 1,338.01 1.72% 5.90
3-Apr-01 1,329.17 -1.69% 5.80
6-Apr-01 1,322.82 6.03% 6.15
9-Apr-01 1,333.06 -2.44% 6.00
10-Apr-01 1,325.70 0.00% 6.00
11-Apr-01 1,327.43 -1.67% 5.90
12-Apr-01 1,353.88 1.69% 6.00
13-Apr-01 1,371.71 0.00% 6.00
16-Apr-01 1,382.09 3.33% 6.20
17-Apr-01 1,390.48 -2.42% 6.05
18-Apr-01 1,389.14 -0.83% 6.00
19-Apr-01 1,370.13 -0.83% 5.95
20-Apr-01 1,387.72 0.00% 5.95
23-Apr-01 1,393.16 0.84% 6.00
24-Apr-01 1,377.76 -1.67% 5.90
25-Apr-01 1,378.33 -0.85% 5.85
26-Apr-01 1,380.95 0.00% 5.85
27-Apr-01 1,364.45 -3.42% 5.65
30-Apr-01 1,367.05 2.65% 5.80
2-May-01 1,378.01 8.62% 6.30
3-May-01 1,374.31 -3.17% 6.10
4-May-01 1,370.79 -0.82% 6.05
7-May-01 1,377.84 4.13% 6.30
8-May-01 1,359.65 -3.97% 6.05
9-May-01 1,348.93 -3.31% 5.85
10-May-01 1,347.76 0.85% 5.90
11-May-01 1,346.65 -0.85% 5.85
14-May-01 1,339.94 -0.85% 5.80
15-May-01 1,339.61 0.00% 5.80
16-May-01 1,366.53 3.45% 6.00
17-May-01 1,371.92 -0.83% 5.95
18-May-01 1,362.41 -2.52% 5.80
21-May-01 1,373.75 0.00% 5.80
22-May-01 1,359.02 0.00% 5.80
23-May-01 1,343.79 -1.72% 5.70
24-May-01 1,358.17 0.00% 5.70
25-May-01 1,349.60 0.00% 5.70
28-May-01 1,359.50 3.51% 5.90
29-May-01 1,367.43 -0.85% 5.85
30-May-01 1,374.98 4.27% 6.10
31-May-01 1,377.61 2.46% 6.25
1-Jun-01 1,381.83 -2.40% 6.10
4-Jun-01 1,415.76 8.20% 6.60
6-Jun-01 1,379.44 -6.82% 6.15
7-Jun-01 1,374.86 0.81% 6.20
8-Jun-01 1,367.30 2.42% 6.35
11-Jun-01 1,379.79 1.57% 6.45
12-Jun-01 1,379.47 -0.78% 6.40
13-Jun-01 1,384.32 -0.78% 6.35
14-Jun-01 1,380.67 0.00% 6.35
15-Jun-01 1,390.06 -0.79% 6.30
18-Jun-01 1,390.18 7.14% 6.75
19-Jun-01 1,361.56 -9.63% 6.10
20-Jun-01 1,368.29 0.82% 6.15
21-Jun-01 1,351.16 -2.44% 6.00
22-Jun-01 1,353.16 -5.00% 5.70
25-Jun-01 1,355.28 1.75% 5.80
26-Jun-01 1,355.33 -0.86% 5.75
27-Jun-01 1,362.77 2.61% 5.90
28-Jun-01 1,368.96 -0.85% 5.85
29-Jun-01 1,366.44 -2.56% 5.70
3-Jul-01 1,334.49 -1.75% 5.60
4-Jul-01 1,337.46 0.00% 5.60
5-Jul-01 1,320.72 -1.79% 5.50
6-Jul-01 1,306.29 -3.64% 5.30
9-Jul-01 1,300.20 1.89% 5.40
10-Jul-01 1,297.91 -1.85% 5.30
11-Jul-01 1,311.76 0.94% 5.35
12-Jul-01 1,319.84 0.93% 5.40
13-Jul-01 1,312.11 -2.78% 5.25
16-Jul-01 1,314.76 2.86% 5.40
17-Jul-01 1,288.27 -5.56% 5.10
18-Jul-01 1,290.17 -0.98% 5.05
19-Jul-01 1,283.81 -0.99% 5.00
20-Jul-01 1,260.59 -6.00% 4.70
23-Jul-01 1,261.93 5.32% 4.95
24-Jul-01 1,276.80 3.03% 5.10
25-Jul-01 1,258.76 -2.94% 4.95
26-Jul-01 1,252.22 -2.02% 4.85
27-Jul-01 1,242.84 0.00% 4.85
30-Jul-01 1,240.59 -2.06% 4.75
31-Jul-01 1,228.89 -1.05% 4.70
1-Aug-01 1,247.51 2.13% 4.80
2-Aug-01 1,248.19 0.00% 4.80
3-Aug-01 1,252.58 -4.17% 4.60
6-Aug-01 1,241.43 3.26% 4.75
7-Aug-01 1,246.45 -2.11% 4.65
8-Aug-01 1,234.10 1.08% 4.70
9-Aug-01 1,223.00 -3.19% 4.55
10-Aug-01 1,226.85 0.00% 4.55
13-Aug-01 1,256.82 5.49% 4.80
15-Aug-01 1,267.80 0.00% 4.80
16-Aug-01 1,290.75 1.04% 4.85
17-Aug-01 1,290.25 3.09% 5.00
20-Aug-01 1,281.55 -1.00% 4.95
21-Aug-01 1,283.38 -2.02% 4.85
22-Aug-01 1,274.59 0.00% 4.85
23-Aug-01 1,265.13 -2.06% 4.75
24-Aug-01 1,268.62 -1.05% 4.70
27-Aug-01 1,270.41 2.13% 4.80
28-Aug-01 1,262.30 -2.08% 4.70
29-Aug-01 1,258.35 0.00% 4.70
30-Aug-01 1,264.97 1.06% 4.75
31-Aug-01 1,258.44 1.05% 4.80
3-Sep-01 1,249.57 -1.04% 4.75
4-Sep-01 1,232.76 -4.21% 4.55
5-Sep-01 1,240.93 -3.30% 4.40
6-Sep-01 1,245.61 -3.41% 4.25
7-Sep-01 1,246.80 0.00% 4.25
10-Sep-01 1,256.21 3.53% 4.40
11-Sep-01 1,255.99 -2.27% 4.30
12-Sep-01 1,208.30 -6.98% 4.00
13-Sep-01 1,189.91 -3.75% 3.85
14-Sep-01 1,139.64 -14.29% 3.30
24-Sep-01 1,105.79 -4.55% 3.15
25-Sep-01 1,105.04 6.35% 3.35
26-Sep-01 1,123.63 1.49% 3.40
27-Sep-01 1,129.54 4.41% 3.55
28-Sep-01 1,133.44 -1.41% 3.50
1-Oct-01 1,096.71 -2.86% 3.40
2-Oct-01 1,075.16 -4.41% 3.25
3-Oct-01 1,087.41 0.00% 3.25
4-Oct-01 1,112.32 6.15% 3.45
5-Oct-01 1,141.20 8.70% 3.75
8-Oct-01 1,102.91 -4.00% 3.60
9-Oct-01 1,173.53 8.33% 3.90
10-Oct-01 1,168.97 3.85% 4.05
11-Oct-01 1,179.67 1.23% 4.10
12-Oct-01 1,193.65 3.66% 4.25
15-Oct-01 1,238.03 20.00% 5.10
16-Oct-01 1,231.07 -4.90% 4.85
17-Oct-01 1,245.44 4.12% 5.05
18-Oct-01 1,253.64 -0.99% 5.00
19-Oct-01 1,267.05 -1.00% 4.95
22-Oct-01 1,351.46 16.16% 5.75
23-Oct-01 1,359.61 -1.74% 5.65
24-Oct-01 1,400.31 3.54% 5.85
25-Oct-01 1,362.80 -4.27% 5.60
26-Oct-01 1,401.51 5.36% 5.90
29-Oct-01 1,425.31 -0.85% 5.85
30-Oct-01 1,412.34 -3.42% 5.65
31-Oct-01 1,406.05 -2.65% 5.50
1-Nov-01 1,377.86 -4.55% 5.25
2-Nov-01 1,399.81 2.86% 5.40
5-Nov-01 1,360.90 -4.63% 5.15
6-Nov-01 1,340.88 -2.91% 5.00
7-Nov-01 1,353.78 -1.00% 4.95
8-Nov-01 1,382.67 16.16% 5.75
12-Nov-01 1,369.03 -4.35% 5.50
13-Nov-01 1,337.95 -4.55% 5.25
14-Nov-01 1,351.10 7.62% 5.65
15-Nov-01 1,371.59 1.77% 5.75
16-Nov-01 1,380.71 10.43% 6.35
19-Nov-01 1,380.33 6.30% 6.75
20-Nov-01 1,354.06 -4.44% 6.45
21-Nov-01 1,358.73 0.00% 6.45
22-Nov-01 1,353.57 2.33% 6.60
24-Nov-01 1,358.81 5.30% 6.95
26-Nov-01 1,360.89 -3.60% 6.70
27-Nov-01 1,372.76 -1.49% 6.60
28-Nov-01 1,376.39 -0.76% 6.55
29-Nov-01 1,358.16 -4.58% 6.25
1-Dec-01 1,355.06 -4.80% 5.95
3-Dec-01 1,365.62 -2.52% 5.80
4-Dec-01 1,365.75 4.31% 6.05
5-Dec-01 1,374.13 4.13% 6.30
6-Dec-01 1,380.45 3.17% 6.50
8-Dec-01 1,382.99 3.85% 6.75
10-Dec-01 1,379.36 -2.96% 6.55
11-Dec-01 1,369.86 -3.05% 6.35
12-Dec-01 1,380.33 4.72% 6.65
15-Dec-01 1,380.07 -0.75% 6.60
20-Dec-01 1,385.31 -1.52% 6.50
21-Dec-01 1,403.97 4.62% 6.80
24-Dec-01 1,323.05 -15.44% 5.75
26-Dec-01 1,320.62 2.61% 5.90
27-Dec-01 1,276.74 -5.93% 5.55
28-Dec-01 1,269.21 2.70% 5.70
31-Dec-01 1,273.07 -1.75% 5.60
1-Jan-02 1,322.07 5.36% 5.90
2-Jan-02 1,330.74 -1.69% 5.80
3-Jan-02 1,349.98 -0.86% 5.75
4-Jan-02 1,362.74 4.35% 6.00
7-Jan-02 1,398.27 8.33% 6.50
8-Jan-02 1,369.38 -3.85% 6.25
9-Jan-02 1,387.47 4.80% 6.55
10-Jan-02 1,383.91 0.76% 6.60
11-Jan-02 1,374.94 0.00% 6.60
14-Jan-02 1,427.96 5.30% 6.95
15-Jan-02 1,426.21 -5.04% 6.60
16-Jan-02 1,428.10 1.52% 6.70
17-Jan-02 1,449.47 11.94% 7.50
18-Jan-02 1,478.96 5.33% 7.90
21-Jan-02 1,470.35 2.53% 8.10
22-Jan-02 1,464.00 1.85% 8.25
23-Jan-02 1,501.06 7.88% 8.90
24-Jan-02 1,510.02 5.62% 9.40
25-Jan-02 1,526.77 1.60% 9.55
28-Jan-02 1,549.20 12.04% 10.70
29-Jan-02 1,580.27 10.75% 11.85
30-Jan-02 1,593.10 6.75% 12.65
31-Jan-02 1,620.18 9.88% 13.90
1-Feb-02 1,670.89 3.60% 14.40
4-Feb-02 1,682.34 -7.99% 13.25
6-Feb-02 1,655.80 -3.02% 12.85
7-Feb-02 1,723.16 2.72% 13.20
8-Feb-02 1,785.00 -1.52% 13.00
11-Feb-02 1,775.38 2.31% 13.30
12-Feb-02 1,751.55 -4.89% 12.65
13-Feb-02 1,666.41 -11.86% 11.15
14-Feb-02 1,722.89 -10.31% 10.00
15-Feb-02 1,703.31 -4.00% 9.60
18-Feb-02 1,655.36 -12.50% 8.40
19-Feb-02 1,685.52 17.86% 9.90
20-Feb-02 1,714.93 4.04% 10.30
21-Feb-02 1,723.64 -0.49% 10.25
26-Feb-02 1,718.33 -3.41% 9.90
27-Feb-02 1,759.07 1.01% 10.00
28-Feb-02 1,765.95 -1.00% 9.90
1-Mar-02 1,774.51 2.02% 10.10
4-Mar-02 1,772.93 4.46% 10.55
5-Mar-02 1,787.36 3.79% 10.95
6-Mar-02 1,828.81 1.37% 11.10
7-Mar-02 1,835.11 2.70% 11.40
8-Mar-02 1,851.02 0.88% 11.50
11-Mar-02 1,872.70 0.00% 11.50
12-Mar-02 1,887.86 0.43% 11.55
13-Mar-02 1,860.26 -5.63% 10.90
14-Mar-02 1,930.46 4.59% 11.40
15-Mar-02 1,887.04 -4.82% 10.85
18-Mar-02 1,860.82 -4.61% 10.35
19-Mar-02 1,883.70 0.00% 10.35
20-Mar-02 1,874.06 -0.97% 10.25
21-Mar-02 1,884.26 7.80% 11.05
22-Mar-02 1,894.00 2.26% 11.30
26-Mar-02 1,865.63 -5.31% 10.70
27-Mar-02 1,828.45 -6.54% 10.00
28-Mar-02 1,852.19 7.50% 10.75
29-Mar-02 1,868.12 0.00% 10.75
1-Apr-02 1,846.85 -2.33% 10.50
2-Apr-02 1,860.60 2.86% 10.80
3-Apr-02 1,870.39 0.00% 10.80
4-Apr-02 1,852.90 -0.93% 10.70
5-Apr-02 1,850.18 -0.47% 10.65
8-Apr-02 1,846.67 0.00% 10.65
9-Apr-02 1,842.58 -1.88% 10.45
10-Apr-02 1,826.14 -1.91% 10.25
11-Apr-02 1,843.70 2.93% 10.55
12-Apr-02 1,858.62 1.42% 10.70
15-Apr-02 1,883.74 3.27% 11.05
16-Apr-02 1,890.74 1.36% 11.20
17-Apr-02 1,881.71 -1.79% 11.00
18-Apr-02 1,878.03 -1.36% 10.85
19-Apr-02 1,863.92 -1.84% 10.65
22-Apr-02 1,863.04 -0.94% 10.55
23-Apr-02 1,872.36 -0.47% 10.50
24-Apr-02 1,882.45 5.24% 11.05
25-Apr-02 1,865.65 0.90% 11.15
26-Apr-02 1,856.00 -2.24% 10.90
29-Apr-02 1,901.27 5.50% 11.50
30-Apr-02 1,898.96 -0.87% 11.40
2-May-02 1,895.66 -0.44% 11.35
3-May-02 1,904.16 0.00% 11.35
6-May-02 1,883.58 -1.32% 11.20
7-May-02 1,844.82 -2.23% 10.95
8-May-02 1,789.90 -7.31% 10.15
9-May-02 1,816.94 0.99% 10.25
10-May-02 1,798.46 0.49% 10.30
13-May-02 1,801.00 0.49% 10.35
14-May-02 1,793.40 -1.45% 10.20
15-May-02 1,813.56 0.98% 10.30
16-May-02 1,817.76 2.43% 10.55
17-May-02 1,779.76 -5.21% 10.00
20-May-02 1,647.19 -15.00% 8.50
21-May-02 1,598.10 -5.29% 8.05
22-May-02 1,527.58 -4.97% 7.65
24-May-02 1,663.22 19.61% 9.15
27-May-02 1,715.45 3.83% 9.50
28-May-02 1,673.29 -5.26% 9.00
29-May-02 1,699.94 1.67% 9.15
30-May-02 1,669.62 -3.83% 8.80
31-May-02 1,663.35 -1.70% 8.65
3-Jun-02 1,647.69 -2.89% 8.40
4-Jun-02 1,675.52 8.93% 9.15
5-Jun-02 1,724.14 2.73% 9.40
6-Jun-02 1,714.85 0.53% 9.45
7-Jun-02 1,691.29 0.00% 9.45
10-Jun-02 1,791.72 4.23% 9.85
11-Jun-02 1,789.19 -2.54% 9.60
12-Jun-02 1,785.04 2.08% 9.80
13-Jun-02 1,783.81 -0.51% 9.75
14-Jun-02 1,768.00 -1.03% 9.65
17-Jun-02 1,765.88 -1.55% 9.50
18-Jun-02 1,764.00 -1.05% 9.40
19-Jun-02 1,760.23 -1.06% 9.30
20-Jun-02 1,788.47 2.15% 9.50
21-Jun-02 1,779.30 -1.58% 9.35
24-Jun-02 1,767.86 -1.60% 9.20
25-Jun-02 1,776.30 1.63% 9.35
26-Jun-02 1,774.84 1.07% 9.45
27-Jun-02 1,767.35 -0.53% 9.40
28-Jun-02 1,770.12 -1.06% 9.30
1-Jul-02 1,785.14 6.45% 9.90
2-Jul-02 1,804.96 4.04% 10.30
3-Jul-02 1,799.88 -0.97% 10.20
4-Jul-02 1,791.82 -1.96% 10.00
5-Jul-02 1,800.48 -0.50% 9.95
8-Jul-02 1,799.52 0.00% 9.95
9-Jul-02 1,795.50 -1.51% 9.80
10-Jul-02 1,793.98 0.00% 9.80
11-Jul-02 1,783.17 -2.04% 9.60
12-Jul-02 1,783.17 0.00% 9.60
15-Jul-02 1,735.35 -6.25% 9.00
16-Jul-02 1,762.36 3.33% 9.30
17-Jul-02 1,790.76 5.91% 9.85
18-Jul-02 1,786.62 2.54% 10.10
19-Jul-02 1,798.57 -1.49% 9.95
22-Jul-02 1,801.90 -0.50% 9.90
23-Jul-02 1,794.87 0.51% 9.95
24-Jul-02 1,792.95 -0.50% 9.90
25-Jul-02 1,790.26 1.01% 10.00
26-Jul-02 1,783.05 -0.50% 9.95
29-Jul-02 1,778.24 -2.01% 9.75
30-Jul-02 1,779.11 -0.51% 9.70
31-Jul-02 1,787.60 1.55% 9.85
1-Aug-02 1,783.30 0.51% 9.90
2-Aug-02 1,779.40 -1.01% 9.80
5-Aug-02 1,782.56 0.00% 9.80
6-Aug-02 1,780.69 -0.51% 9.75
7-Aug-02 1,793.20 2.56% 10.00
8-Aug-02 1,801.47 0.00% 10.00
9-Aug-02 1,815.76 1.50% 10.15
12-Aug-02 1,842.82 0.49% 10.20
13-Aug-02 1,846.02 4.90% 10.70
15-Aug-02 1,840.98 -3.27% 10.35
16-Aug-02 1,843.26 0.00% 10.35
19-Aug-02 1,855.83 1.45% 10.50
20-Aug-02 1,867.29 -1.43% 10.35
21-Aug-02 1,873.00 -0.48% 10.30
22-Aug-02 1,924.77 2.43% 10.55
23-Aug-02 1,925.75 1.90% 10.75
26-Aug-02 1,909.65 2.33% 11.00
27-Aug-02 1,925.71 3.18% 11.35
28-Aug-02 1,935.93 -0.88% 11.25
29-Aug-02 1,950.80 1.33% 11.40
30-Aug-02 1,974.59 2.19% 11.65
2-Sep-02 1,952.57 -2.58% 11.35
3-Sep-02 1,974.61 2.20% 11.60
4-Sep-02 1,986.79 -0.43% 11.55
5-Sep-02 1,992.02 3.46% 11.95
6-Sep-02 2,008.86 1.67% 12.15
9-Sep-02 1,981.17 -0.41% 12.10
10-Sep-02 1,961.89 -2.07% 11.85
11-Sep-02 1,962.06 0.00% 11.85
12-Sep-02 1,954.78 -2.53% 11.55
13-Sep-02 1,954.66 3.46% 11.95
16-Sep-02 1,939.06 -2.51% 11.65
17-Sep-02 1,962.08 1.29% 11.80
18-Sep-02 1,962.77 2.54% 12.10
19-Sep-02 1,989.23 0.41% 12.15
20-Sep-02 1,981.08 -2.06% 11.90
23-Sep-02 1,987.21 -0.84% 11.80
24-Sep-02 2,003.85 4.66% 12.35
25-Sep-02 1,995.31 0.00% 12.35
26-Sep-02 2,013.85 1.21% 12.50
27-Sep-02 2,019.04 -0.40% 12.45
30-Sep-02 2,018.75 -1.20% 12.30
1-Oct-02 2,005.45 0.00% 12.30
2-Oct-02 2,029.76 0.00% 12.30
3-Oct-02 2,013.46 -0.81% 12.20
4-Oct-02 2,028.39 0.41% 12.25
7-Oct-02 2,047.40 2.45% 12.55
8-Oct-02 2,066.99 -1.59% 12.35
9-Oct-02 2,098.95 0.81% 12.45
11-Oct-02 2,036.98 -5.22% 11.80
14-Oct-02 2,039.85 0.85% 11.90
15-Oct-02 2,063.17 4.62% 12.45
16-Oct-02 2,082.24 0.40% 12.50
17-Oct-02 2,092.79 2.40% 12.80
18-Oct-02 2,111.73 2.34% 13.10
21-Oct-02 2,118.56 -0.76% 13.00
22-Oct-02 2,142.04 3.85% 13.50
23-Oct-02 2,168.82 -7.78% 12.45
24-Oct-02 2,194.28 6.43% 13.25
25-Oct-02 2,236.76 -1.13% 13.10
28-Oct-02 2,207.63 -1.91% 12.85
29-Oct-02 2,214.43 -2.72% 12.50
30-Oct-02 2,252.49 1.20% 12.65
31-Oct-02 2,278.54 3.95% 13.15
1-Nov-02 2,294.63 2.28% 13.45
4-Nov-02 2,203.93 -6.32% 12.60
5-Nov-02 2,257.67 2.38% 12.90
6-Nov-02 2,223.42 -3.49% 12.45
7-Nov-02 2,228.54 0.00% 12.45
8-Nov-02 2,227.34 0.40% 12.50
11-Nov-02 2,211.60 1.20% 12.65
12-Nov-02 2,223.49 1.19% 12.80
13-Nov-02 2,265.39 3.12% 13.20
14-Nov-02 2,269.96 -1.14% 13.05
15-Nov-02 2,271.60 -1.92% 12.80
18-Nov-02 2,299.96 2.34% 13.10
19-Nov-02 2,332.53 0.00% 13.10
20-Nov-02 2,356.75 4.20% 13.65
21-Nov-02 2,352.16 0.73% 13.75
22-Nov-02 2,346.34 -1.45% 13.55
25-Nov-02 2,356.79 -1.85% 13.30
26-Nov-02 2,338.74 -1.50% 13.10
27-Nov-02 2,285.48 -2.29% 12.80
28-Nov-02 2,238.14 -5.08% 12.15
29-Nov-02 2,285.87 3.70% 12.60
2-Dec-02 2,306.18 1.59% 12.80
4-Dec-02 2,345.11 1.56% 13.00
9-Dec-02 2,400.34 3.46% 13.45
10-Dec-02 2,389.62 0.74% 13.55
11-Dec-02 2,402.31 0.74% 13.65
12-Dec-02 2,429.02 0.37% 13.70
13-Dec-02 2,452.24 -1.46% 13.50
16-Dec-02 2,488.48 0.37% 13.55
17-Dec-02 2,497.27 -1.11% 13.40
18-Dec-02 2,501.12 -0.37% 13.35
19-Dec-02 2,535.44 0.75% 13.45
20-Dec-02 2,525.00 -1.12% 13.30
23-Dec-02 2,509.44 -3.01% 12.90
24-Dec-02 2,551.27 1.16% 13.05
26-Dec-02 2,637.12 3.07% 13.45
27-Dec-02 2,661.38 0.74% 13.55
30-Dec-02 2,693.86 4.06% 14.10
31-Dec-02 2,701.42 -0.71% 14.00
1-Jan-03 2,666.53 -3.21% 13.55
2-Jan-03 2,710.54 3.69% 14.05
3-Jan-03 2,744.82 3.20% 14.50
6-Jan-03 2,765.56 -0.69% 14.40
7-Jan-03 2,779.98 0.35% 14.45
8-Jan-03 2,778.16 -3.11% 14.00
9-Jan-03 2,829.59 2.50% 14.35
10-Jan-03 2,869.24 1.74% 14.60
13-Jan-03 2,853.75 -0.68% 14.50
14-Jan-03 2,850.07 -0.34% 14.45
15-Jan-03 2,950.29 4.50% 15.10
16-Jan-03 2,955.52 -1.66% 14.85
17-Jan-03 2,954.63 -3.37% 14.35
20-Jan-03 2,920.63 -2.09% 14.05
21-Jan-03 2,795.03 -5.34% 13.30
22-Jan-03 2,739.11 -0.38% 13.25
23-Jan-03 2,617.49 -6.42% 12.40
24-Jan-03 2,609.45 -1.61% 12.20
27-Jan-03 2,746.85 12.30% 13.70
28-Jan-03 2,657.25 -5.47% 12.95
29-Jan-03 2,627.05 1.16% 13.10
30-Jan-03 2,649.06 -2.67% 12.75
31-Jan-03 2,545.07 -3.92% 12.25
3-Feb-03 2,471.49 -6.53% 11.45
4-Feb-03 2,476.96 3.93% 11.90
6-Feb-03 2,483.13 0.00% 11.90
7-Feb-03 2,481.44 0.84% 12.00
10-Feb-03 2,418.05 -0.42% 11.95
17-Feb-03 2,509.37 2.93% 12.30
18-Feb-03 2,547.14 -0.81% 12.20
19-Feb-03 2,500.49 -1.64% 12.00
20-Feb-03 2,509.08 1.67% 12.20
21-Feb-03 2,528.31 -1.64% 12.00
24-Feb-03 2,489.02 1.25% 12.15
25-Feb-03 2,428.37 -4.53% 11.60
26-Feb-03 2,397.16 -0.86% 11.50
27-Feb-03 2,356.48 -4.35% 11.00
28-Feb-03 2,399.15 3.18% 11.35
3-Mar-03 2,518.84 4.41% 11.85
4-Mar-03 2,447.02 -3.80% 11.40
5-Mar-03 2,469.99 0.00% 11.40
6-Mar-03 2,479.95 0.00% 11.40
7-Mar-03 2,448.66 -1.32% 11.25
10-Mar-03 2,451.92 -3.11% 10.90
11-Mar-03 2,482.01 0.92% 11.00
12-Mar-03 2,540.25 4.55% 11.50
17-Mar-03 2,485.89 -4.78% 10.95
18-Mar-03 2,525.78 1.83% 11.15
19-Mar-03 2,506.22 0.45% 11.20
20-Mar-03 2,590.39 7.14% 12.00
21-Mar-03 2,651.71 2.92% 12.35
24-Mar-03 2,634.26 -2.83% 12.00
25-Mar-03 2,633.44 -0.42% 11.95
26-Mar-03 2,695.13 4.60% 12.50
27-Mar-03 2,719.19 0.00% 12.50
28-Mar-03 2,744.18 4.00% 13.00
31-Mar-03 2,715.72 1.54% 13.20
1-Apr-03 2,706.16 1.14% 13.35
2-Apr-03 2,754.01 0.00% 13.35
3-Apr-03 2,753.46 -2.25% 13.05
4-Apr-03 2,778.63 0.00% 13.05
7-Apr-03 2,823.12 1.92% 13.30
8-Apr-03 2,852.85 4.51% 13.90
9-Apr-03 2,846.09 0.36% 13.95
10-Apr-03 2,844.92 3.58% 14.45
11-Apr-03 2,870.71 1.38% 14.65
14-Apr-03 2,905.36 -2.39% 14.30
15-Apr-03 2,900.59 -2.10% 14.00
16-Apr-03 2,944.14 4.29% 14.60
17-Apr-03 2,921.18 0.34% 14.65
18-Apr-03 2,935.39 4.44% 15.30
21-Apr-03 2,967.49 -3.59% 14.75
22-Apr-03 2,862.32 -6.78% 13.75
23-Apr-03 2,892.43 0.36% 13.80
24-Apr-03 2,834.13 -3.62% 13.30
25-Apr-03 2,859.31 5.26% 14.00
28-Apr-03 2,872.70 3.93% 14.55
29-Apr-03 2,914.62 3.09% 15.00
30-Apr-03 2,902.42 -1.67% 14.75
2-May-03 2,924.57 0.68% 14.85
5-May-03 2,975.72 3.03% 15.30
6-May-03 2,972.80 5.56% 16.15
7-May-03 2,952.59 -2.17% 15.80
8-May-03 2,962.87 -1.58% 15.55
9-May-03 2,972.42 5.79% 16.45
12-May-03 2,973.31 0.61% 16.55
13-May-03 2,956.14 0.91% 16.70
14-May-03 2,978.67 0.90% 16.85
16-May-03 3,003.35 0.00% 16.85
19-May-03 3,005.27 -3.26% 16.30
20-May-03 2,979.76 -3.37% 15.75
21-May-03 3,041.23 9.52% 17.25
22-May-03 3,059.50 2.61% 17.70
23-May-03 3,079.95 3.67% 18.35
26-May-03 3,106.41 5.99% 19.45
27-May-03 3,126.64 6.43% 20.70
28-May-03 3,092.59 -4.83% 19.70
29-May-03 3,116.82 1.02% 19.90
30-May-03 3,099.04 -0.75% 19.75
2-Jun-03 3,103.91 2.28% 20.20
3-Jun-03 3,108.53 3.71% 20.95
4-Jun-03 3,127.62 -0.24% 20.90
5-Jun-03 3,132.46 -1.91% 20.50
6-Jun-03 3,141.82 3.90% 21.30
9-Jun-03 3,197.18 3.99% 22.15
10-Jun-03 3,212.25 -1.13% 21.90
11-Jun-03 3,210.71 -1.83% 21.50
12-Jun-03 3,248.46 0.93% 21.70
13-Jun-03 3,264.63 0.69% 21.85
16-Jun-03 3,260.09 -0.92% 21.65
17-Jun-03 3,271.78 5.08% 22.75
18-Jun-03 3,306.53 -0.22% 22.70
19-Jun-03 3,288.79 -0.44% 22.60
20-Jun-03 3,307.09 0.66% 22.75
23-Jun-03 3,344.86 7.47% 24.45
24-Jun-03 3,345.52 7.16% 26.20
25-Jun-03 3,386.48 7.44% 28.15
26-Jun-03 3,396.61 7.46% 30.25
27-Jun-03 3,400.08 -3.31% 29.25
30-Jun-03 3,402.48 5.47% 30.85
1-Jul-03 3,432.55 -1.78% 30.30
2-Jul-03 3,459.90 -1.49% 29.85
3-Jul-03 3,481.43 3.35% 30.85
4-Jul-03 3,477.86 0.16% 30.90
7-Jul-03 3,469.58 0.00% 30.90
8-Jul-03 3,506.68 -1.46% 30.45
9-Jul-03 3,552.33 0.82% 30.70
10-Jul-03 3,596.87 -0.65% 30.50
11-Jul-03 3,645.89 7.38% 32.75
14-Jul-03 3,685.17 7.48% 35.20
15-Jul-03 3,556.16 -3.41% 34.00
16-Jul-03 3,636.94 7.50% 36.55
17-Jul-03 3,710.93 3.56% 37.85
18-Jul-03 3,751.71 0.26% 37.95
21-Jul-03 3,766.70 -1.45% 37.40
22-Jul-03 3,739.01 -0.80% 37.10
23-Jul-03 3,787.81 1.48% 37.65
24-Jul-03 3,815.14 0.40% 37.80
25-Jul-03 3,807.67 -0.40% 37.65
28-Jul-03 3,848.58 3.05% 38.80
29-Jul-03 3,834.55 -0.13% 38.75
30-Jul-03 3,869.95 0.65% 39.00
31-Jul-03 3,933.37 -1.28% 38.50
1-Aug-03 4,019.52 0.26% 38.60
4-Aug-03 4,045.39 -2.07% 37.80
5-Aug-03 4,010.34 -0.40% 37.65
6-Aug-03 4,092.21 4.52% 39.35
7-Aug-03 4,204.68 4.83% 41.25
8-Aug-03 4,322.93 -3.76% 39.70
11-Aug-03 4,306.30 -3.90% 38.15
12-Aug-03 4,346.87 3.80% 39.60
13-Aug-03 4,244.66 -4.55% 37.80
15-Aug-03 4,142.46 -2.38% 36.90
18-Aug-03 4,267.53 1.08% 37.30
19-Aug-03 4,305.05 2.55% 38.25
20-Aug-03 4,388.57 7.45% 41.10
21-Aug-03 4,395.87 0.73% 41.40
22-Aug-03 4,418.21 -0.72% 41.10
25-Aug-03 4,381.99 1.22% 41.60
26-Aug-03 4,342.20 0.24% 41.70
27-Aug-03 4,376.60 -0.60% 41.45
28-Aug-03 4,484.84 6.88% 44.30
29-Aug-03 4,461.47 -3.84% 42.60
1-Sep-03 4,523.52 2.93% 43.85
2-Sep-03 4,563.79 5.25% 46.15
3-Sep-03 4,528.08 -0.76% 45.80
4-Sep-03 4,464.76 -2.51% 44.65
5-Sep-03 4,463.05 1.46% 45.30
8-Sep-03 4,506.04 1.32% 45.90
9-Sep-03 4,546.97 0.98% 46.35
10-Sep-03 4,580.81 1.62% 47.10
11-Sep-03 4,591.79 -1.17% 46.55
12-Sep-03 4,604.02 -0.97% 46.10
15-Sep-03 4,593.05 -0.33% 45.95
16-Sep-03 4,386.55 -4.90% 43.70
17-Sep-03 4,292.59 -4.92% 41.55
18-Sep-03 4,475.06 7.10% 44.50
19-Sep-03 4,389.31 -4.16% 42.65
22-Sep-03 4,211.93 -4.92% 40.55
23-Sep-03 4,138.19 -4.32% 38.80
24-Sep-03 4,120.13 -4.90% 36.90
25-Sep-03 4,271.21 7.18% 39.55
26-Sep-03 4,163.23 -4.42% 37.80
29-Sep-03 3,987.60 -4.89% 35.95
30-Sep-03 4,027.34 -2.92% 34.90
1-Oct-03 4,067.82 1.72% 35.50
2-Oct-03 4,178.94 7.46% 38.15
3-Oct-03 4,192.39 6.42% 40.60
6-Oct-03 4,214.21 5.67% 42.90
7-Oct-03 4,197.99 0.47% 43.10
8-Oct-03 4,186.84 3.60% 44.65
9-Oct-03 4,130.64 -4.93% 42.45
10-Oct-03 4,143.34 1.77% 43.20
13-Oct-03 4,086.53 -1.16% 42.70
14-Oct-03 3,947.43 -2.11% 41.80
15-Oct-03 4,015.16 0.00% 41.80
16-Oct-03 4,015.94 2.27% 42.75
17-Oct-03 3,969.46 -7.13% 39.70
20-Oct-03 4,005.40 -3.02% 38.50
21-Oct-03 4,001.56 1.43% 39.05
22-Oct-03 3,926.71 -4.99% 37.10
23-Oct-03 3,850.12 -2.56% 36.15
24-Oct-03 3,945.36 7.47% 38.85
27-Oct-03 3,952.26 1.93% 39.60
28-Oct-03 3,856.49 -4.29% 37.90
29-Oct-03 3,785.74 -4.88% 36.05
30-Oct-03 3,796.48 0.42% 36.20
31-Oct-03 3,781.03 1.10% 36.60
3-Nov-03 3,793.56 0.14% 36.65
4-Nov-03 3,867.55 7.37% 39.35
5-Nov-03 3,755.67 -4.96% 37.40
6-Nov-03 3,732.30 -1.47% 36.85
7-Nov-03 3,763.15 4.21% 38.40
10-Nov-03 3,769.07 -0.91% 38.05
11-Nov-03 3,818.47 2.50% 39.00
12-Nov-03 3,884.20 2.18% 39.85
13-Nov-03 3,843.32 -4.27% 38.15
14-Nov-03 3,852.79 -0.92% 37.80
17-Nov-03 3,900.61 2.25% 38.65
18-Nov-03 3,885.80 1.16% 39.10
19-Nov-03 3,888.40 -0.26% 39.00
20-Nov-03 3,920.02 1.54% 39.60
21-Nov-03 3,975.06 0.88% 39.95
24-Nov-03 4,067.41 2.25% 40.85
25-Nov-03 4,068.29 -1.35% 40.30
1-Dec-03 4,263.07 5.33% 42.45
2-Dec-03 4,305.38 5.54% 44.80
3-Dec-03 4,266.31 -1.90% 43.95
4-Dec-03 4,250.11 -0.34% 43.80
5-Dec-03 4,199.78 -1.37% 43.20
8-Dec-03 4,245.76 2.43% 44.25
9-Dec-03 4,278.38 1.69% 45.00
10-Dec-03 4,310.96 3.78% 46.70
11-Dec-03 4,264.11 -4.93% 44.40
12-Dec-03 4,305.44 2.14% 45.35
15-Dec-03 4,269.08 -1.87% 44.50
16-Dec-03 4,278.18 -0.11% 44.45
17-Dec-03 4,239.89 -0.22% 44.35
18-Dec-03 4,266.89 1.24% 44.90
19-Dec-03 4,310.97 0.22% 45.00
22-Dec-03 4,367.12 2.56% 46.15
23-Dec-03 4,384.83 -1.19% 45.60
24-Dec-03 4,419.50 1.64% 46.35
26-Dec-03 4,393.04 -2.16% 45.35
29-Dec-03 4,459.02 0.55% 45.60
30-Dec-03 4,454.21 0.11% 45.65
31-Dec-03 4,471.60 0.11% 45.70
1-Jan-04 4,473.03 -0.44% 45.50
2-Jan-04 4,473.93 -1.10% 45.00
5-Jan-04 4,500.62 0.11% 45.05
6-Jan-04 4,514.83 0.44% 45.25
7-Jan-04 4,565.22 0.33% 45.40
8-Jan-04 4,564.02 -0.99% 44.95
9-Jan-04 4,570.15 -0.56% 44.70
12-Jan-04 4,597.89 1.79% 45.50
13-Jan-04 4,607.50 -0.66% 45.20
14-Jan-04 4,619.77 -0.88% 44.80
15-Jan-04 4,634.54 -0.33% 44.65
16-Jan-04 4,684.12 1.12% 45.15
19-Jan-04 4,688.38 0.33% 45.30
20-Jan-04 4,687.73 0.88% 45.70
21-Jan-04 4,722.06 1.86% 46.55
22-Jan-04 4,769.31 2.58% 47.75
23-Jan-04 4,762.37 1.57% 48.50
26-Jan-04 4,677.16 -1.24% 47.90
27-Jan-04 4,748.41 3.55% 49.60
28-Jan-04 4,769.69 -0.40% 49.40
29-Jan-04 4,803.85 0.10% 49.45
30-Jan-04 4,841.33 0.61% 49.75
6-Feb-04 4,888.46 -0.50% 49.50
9-Feb-04 4,848.31 -2.53% 48.25
10-Feb-04 4,907.94 1.66% 49.05
11-Feb-04 4,889.92 -0.92% 48.60
12-Feb-04 4,804.59 -1.65% 47.80
13-Feb-04 4,874.22 0.94% 48.25
16-Feb-04 4,874.13 -4.04% 46.30
17-Feb-04 4,832.39 0.32% 46.45
18-Feb-04 4,899.58 0.54% 46.70
19-Feb-04 4,893.64 -2.57% 45.50
20-Feb-04 4,868.82 -1.65% 44.75
23-Feb-04 4,756.59 -2.57% 43.60
24-Feb-04 4,786.85 4.70% 45.65
25-Feb-04 4,796.99 -1.31% 45.05
26-Feb-04 4,809.52 -0.78% 44.70
27-Feb-04 4,840.37 1.12% 45.20
3-Mar-04 4,853.84 0.00% 45.20
4-Mar-04 4,888.11 3.21% 46.65
5-Mar-04 4,900.43 2.04% 47.60
8-Mar-04 4,917.87 -0.42% 47.40
9-Mar-04 4,909.99 1.05% 47.90
10-Mar-04 4,883.63 -0.94% 47.45
11-Mar-04 4,903.86 0.84% 47.85
12-Mar-04 4,915.14 1.25% 48.45
15-Mar-04 4,952.21 -0.52% 48.20
16-Mar-04 4,979.86 -0.31% 48.05
17-Mar-04 4,982.29 1.35% 48.70
18-Mar-04 4,974.23 0.51% 48.95
19-Mar-04 5,000.14 0.10% 49.00
22-Mar-04 4,997.91 0.51% 49.25
24-Mar-04 5,045.49 3.15% 50.80
25-Mar-04 5,112.58 -0.10% 50.75
26-Mar-04 5,117.88 -0.49% 50.50
29-Mar-04 5,103.06 -0.79% 50.10
30-Mar-04 5,103.18 1.90% 51.05
31-Mar-04 5,106.67 3.04% 52.60
1-Apr-04 5,141.08 0.00% 52.60
2-Apr-04 5,161.60 2.85% 54.10
5-Apr-04 5,228.30 -0.09% 54.05
6-Apr-04 5,266.88 1.02% 54.60
7-Apr-04 5,310.04 2.20% 55.80
8-Apr-04 5,345.01 0.45% 56.05
9-Apr-04 5,371.63 0.27% 56.20
12-Apr-04 5,443.83 1.96% 57.30
13-Apr-04 5,429.12 -0.35% 57.10
14-Apr-04 5,458.42 0.88% 57.60
15-Apr-04 5,507.60 4.69% 60.30
16-Apr-04 5,582.28 6.80% 64.40
19-Apr-04 5,620.66 -2.72% 62.65
20-Apr-04 5,591.66 1.04% 63.30
21-Apr-04 5,432.94 -4.98% 60.15
22-Apr-04 5,575.81 0.00% 60.15
23-Apr-04 5,406.98 -4.99% 57.15
26-Apr-04 5,415.93 0.61% 57.50
27-Apr-04 5,426.57 1.30% 58.25
28-Apr-04 5,369.43 -4.81% 55.45
29-Apr-04 5,346.58 2.34% 56.75
30-Apr-04 5,430.43 2.82% 58.35
4-May-04 5,525.69 1.71% 59.35
5-May-04 5,508.48 -0.17% 59.25
6-May-04 5,529.93 1.10% 59.90
7-May-04 5,529.19 0.00% 59.90
10-May-04 5,477.01 -1.17% 59.20
11-May-04 5,457.86 -0.08% 59.15
12-May-04 5,354.15 -4.31% 56.60
13-May-04 5,398.50 3.36% 58.50
14-May-04 5,454.69 2.22% 59.80
17-May-04 5,412.47 1.51% 60.70
18-May-04 5,388.15 -1.07% 60.05
19-May-04 5,438.68 3.33% 62.05
20-May-04 5,477.84 -0.48% 61.75
21-May-04 5,511.00 0.08% 61.80
24-May-04 5,465.16 -0.89% 61.25
25-May-04 5,465.17 -0.73% 60.80
26-May-04 5,482.91 3.04% 62.65
27-May-04 5,476.83 1.36% 63.50
28-May-04 5,502.72 -1.10% 62.80
31-May-04 5,497.79 -0.64% 62.40
1-Jun-04 5,453.57 0.00% 62.40
2-Jun-04 5,461.84 0.32% 62.60
3-Jun-04 5,279.09 -4.95% 59.50
4-Jun-04 5,362.68 3.28% 61.45
7-Jun-04 5,416.73 1.46% 62.35
8-Jun-04 5,450.05 -0.56% 62.00
9-Jun-04 5,464.14 -0.65% 61.60
10-Jun-04 5,371.20 -2.35% 60.15
11-Jun-04 5,384.48 1.50% 61.05
14-Jun-04 5,217.57 -5.00% 58.00
15-Jun-04 5,318.36 1.38% 58.80
16-Jun-04 5,305.42 -0.09% 58.75
17-Jun-04 5,264.89 -2.38% 57.35
18-Jun-04 5,248.67 -1.13% 56.70
21-Jun-04 5,103.67 -3.62% 54.65
22-Jun-04 5,080.24 1.92% 55.70
23-Jun-04 5,088.86 0.18% 55.80
24-Jun-04 5,151.02 1.97% 56.90
25-Jun-04 5,105.69 -2.37% 55.55
28-Jun-04 5,279.03 4.68% 58.15
29-Jun-04 5,264.95 -0.43% 57.90
30-Jun-04 5,279.18 -0.69% 57.50
1-Jul-04 5,347.72 1.57% 58.40
2-Jul-04 5,352.97 1.28% 59.15
5-Jul-04 5,399.72 -0.85% 58.65
6-Jul-04 5,390.65 -0.51% 58.35
7-Jul-04 5,409.32 -0.43% 58.10
8-Jul-04 5,423.74 0.69% 58.50
9-Jul-04 5,453.55 0.85% 59.00
12-Jul-04 5,485.74 1.95% 60.15
13-Jul-04 5,473.22 -0.08% 60.10
14-Jul-04 5,474.23 0.00% 60.10
15-Jul-04 5,438.94 -1.16% 59.40
16-Jul-04 5,387.84 -3.54% 57.30
19-Jul-04 5,378.93 0.17% 57.40
20-Jul-04 5,389.14 -0.61% 57.05
21-Jul-04 5,440.49 0.44% 57.30
22-Jul-04 5,426.11 -0.09% 57.25
23-Jul-04 5,409.37 -0.61% 56.90
26-Jul-04 5,346.15 -2.28% 55.60
27-Jul-04 5,314.40 -2.70% 54.10
28-Jul-04 5,351.33 2.96% 55.70
29-Jul-04 5,303.56 -1.08% 55.10
30-Jul-04 5,289.92 0.45% 55.35
2-Aug-04 5,206.83 0.27% 55.50
3-Aug-04 5,262.52 2.97% 57.15
4-Aug-04 5,309.05 -0.44% 56.90
5-Aug-04 5,303.84 0.35% 57.10
6-Aug-04 5,343.52 1.93% 58.20
9-Aug-04 5,363.96 -0.69% 57.80
10-Aug-04 5,367.95 -1.47% 56.95
11-Aug-04 5,352.95 -0.79% 56.50
12-Aug-04 5,326.16 0.80% 56.95
13-Aug-04 5,335.82 -0.35% 56.75
16-Aug-04 5,329.67 -1.32% 56.00
17-Aug-04 5,377.75 2.05% 57.15
18-Aug-04 5,417.44 0.26% 57.30
19-Aug-04 5,377.71 -2.27% 56.00
20-Aug-04 5,409.05 0.98% 56.55
23-Aug-04 5,401.38 -0.27% 56.40
24-Aug-04 5,368.23 -1.42% 55.60
25-Aug-04 5,355.22 2.52% 57.00
26-Aug-04 5,381.09 0.26% 57.15
27-Aug-04 5,393.99 0.17% 57.25
30-Aug-04 5,329.86 0.09% 57.30
31-Aug-04 5,346.15 1.22% 58.00
1-Sep-04 5,320.38 -0.60% 57.65
2-Sep-04 5,327.53 0.43% 57.90
3-Sep-04 5,318.73 -0.43% 57.65
6-Sep-04 5,195.42 -4.77% 54.90
7-Sep-04 5,168.77 1.46% 55.70
8-Sep-04 5,199.39 2.24% 56.95
9-Sep-04 5,184.12 -0.09% 56.90
10-Sep-04 5,172.21 -0.35% 56.70
13-Sep-04 5,118.39 -1.50% 55.85
14-Sep-04 5,087.37 0.00% 55.85
15-Sep-04 4,997.35 -2.95% 54.20
16-Sep-04 5,055.03 1.20% 54.85
17-Sep-04 5,045.91 0.18% 54.95
20-Sep-04 5,044.77 0.00% 54.95
21-Sep-04 4,958.41 -1.73% 54.00
22-Sep-04 4,890.22 -0.65% 53.65
23-Sep-04 4,970.57 1.40% 54.40
24-Sep-04 5,080.67 3.49% 56.30
27-Sep-04 5,125.04 2.04% 57.45
28-Sep-04 5,128.13 -1.74% 56.45
29-Sep-04 5,196.28 1.59% 57.35
30-Sep-04 5,217.65 1.05% 57.95
1-Oct-04 5,245.82 -0.95% 57.40
4-Oct-04 5,267.21 -0.70% 57.00
5-Oct-04 5,233.28 -1.84% 55.95
6-Oct-04 5,299.53 0.45% 56.20
7-Oct-04 5,295.76 0.80% 56.65
8-Oct-04 5,342.94 -0.09% 56.60
11-Oct-04 5,372.13 0.35% 56.80
12-Oct-04 5,421.07 1.76% 57.80
13-Oct-04 5,445.50 0.00% 57.80
14-Oct-04 5,469.62 0.87% 58.30
15-Oct-04 5,433.48 -0.43% 58.05
18-Oct-04 5,380.72 -12.06% 51.05
19-Oct-04 5,467.06 0.59% 51.35
20-Oct-04 5,465.36 1.46% 52.10
21-Oct-04 5,452.87 -2.50% 50.80
22-Oct-04 5,458.32 1.18% 51.40
25-Oct-04 5,468.12 -1.26% 50.75
26-Oct-04 5,390.35 -2.07% 49.70
27-Oct-04 5,383.42 -1.01% 49.20
28-Oct-04 5,367.68 0.41% 49.40
29-Oct-04 5,332.24 -2.73% 48.05
1-Nov-04 5,246.91 -3.23% 46.50
2-Nov-04 5,329.88 4.73% 48.70
3-Nov-04 5,351.51 -1.44% 48.00
4-Nov-04 5,347.72 1.35% 48.65
5-Nov-04 5,352.30 3.49% 50.35
8-Nov-04 5,378.85 0.89% 50.80
10-Nov-04 5,427.45 0.20% 50.90
12-Nov-04 5,483.88 0.79% 51.30
18-Nov-04 5,515.43 1.95% 52.30
19-Nov-04 5,520.17 -0.38% 52.10
22-Nov-04 5,502.56 -0.10% 52.05
23-Nov-04 5,514.49 -0.38% 51.85
24-Nov-04 5,533.22 -0.10% 51.80
25-Nov-04 5,523.27 -0.97% 51.30
26-Nov-04 5,556.87 0.58% 51.60
29-Nov-04 5,571.88 0.10% 51.65
30-Nov-04 5,567.79 0.58% 51.95
1-Dec-04 5,560.50 0.10% 52.00
2-Dec-04 5,552.50 -0.96% 51.50
3-Dec-04 5,575.96 0.39% 51.70
6-Dec-04 5,633.13 1.55% 52.50
7-Dec-04 5,675.79 -0.57% 52.20
8-Dec-04 5,698.64 0.57% 52.50
9-Dec-04 5,738.49 1.43% 53.25
10-Dec-04 5,700.82 -2.44% 51.95
13-Dec-04 5,758.28 0.87% 52.40
14-Dec-04 5,766.62 2.00% 53.45
15-Dec-04 5,824.25 0.00% 53.45
16-Dec-04 5,827.84 -1.78% 52.50
17-Dec-04 5,842.59 1.05% 53.05
20-Dec-04 5,852.87 -0.38% 52.85
21-Dec-04 5,874.19 0.66% 53.20
22-Dec-04 5,966.05 1.79% 54.15
23-Dec-04 5,978.32 0.37% 54.35
24-Dec-04 6,045.80 -1.01% 53.80
27-Dec-04 6,046.16 -0.28% 53.65
28-Dec-04 6,077.83 -0.84% 53.20
29-Dec-04 6,123.67 3.29% 54.95
30-Dec-04 6,106.93 1.00% 55.50
31-Dec-04 6,218.40 -1.35% 54.75
3-Jan-05 6,220.28 -0.27% 54.60
4-Jan-05 6,297.70 1.74% 55.55
5-Jan-05 6,285.68 -1.26% 54.85
6-Jan-05 6,353.27 2.92% 56.45
7-Jan-05 6,318.90 -1.86% 55.40
10-Jan-05 6,484.14 2.80% 56.95
11-Jan-05 6,710.03 5.36% 60.00
12-Jan-05 6,657.40 -1.42% 59.15
13-Jan-05 6,424.80 -4.99% 56.20
14-Jan-05 6,559.83 0.53% 56.50
17-Jan-05 6,633.01 1.77% 57.50
18-Jan-05 6,603.55 0.96% 58.05
19-Jan-05 6,746.40 3.10% 59.85
24-Jan-05 6,861.97 1.34% 60.65
25-Jan-05 6,887.58 -0.58% 60.30
26-Jan-05 6,904.56 -1.00% 59.70
27-Jan-05 6,952.82 0.00% 59.70
28-Jan-05 6,798.01 -4.52% 57.00
31-Jan-05 6,747.39 -0.09% 56.95
1-Feb-05 6,869.28 5.36% 60.00
2-Feb-05 6,949.88 -1.42% 59.15
3-Feb-05 7,014.71 -0.34% 58.95
4-Feb-05 6,968.46 -0.51% 58.65
7-Feb-05 7,091.14 0.51% 58.95
8-Feb-05 7,154.83 3.56% 61.05
9-Feb-05 7,156.55 2.54% 62.60
10-Feb-05 7,196.63 1.44% 63.50
11-Feb-05 7,238.76 0.79% 64.00
14-Feb-05 7,341.69 7.50% 68.80
15-Feb-05 7,402.80 -0.94% 68.15
16-Feb-05 7,508.80 4.18% 71.00
17-Feb-05 7,579.98 -2.18% 69.45
18-Feb-05 7,734.03 -0.79% 68.90
21-Feb-05 7,865.94 1.52% 69.95
22-Feb-05 7,925.70 0.79% 70.50
23-Feb-05 8,180.79 -0.28% 70.30
24-Feb-05 8,253.12 -4.69% 67.00
25-Feb-05 8,285.40 -0.52% 66.65
28-Feb-05 8,260.06 -0.23% 66.50
1-Mar-05 8,404.52 4.89% 69.75
2-Mar-05 8,206.14 -4.95% 66.30
3-Mar-05 8,496.73 2.19% 67.75
4-Mar-05 8,793.69 1.40% 68.70
7-Mar-05 8,863.48 7.50% 73.85
8-Mar-05 9,218.68 -2.10% 72.30
9-Mar-05 9,588.47 -0.07% 72.25
10-Mar-05 9,571.92 3.11% 74.50
11-Mar-05 9,603.73 0.40% 74.80
14-Mar-05 9,998.05 6.95% 80.00
15-Mar-05 10,303.13 0.75% 80.60
16-Mar-05 10,077.89 -4.96% 76.60
17-Mar-05 9,636.37 -4.96% 72.80
18-Mar-05 9,499.42 -3.16% 70.50
21-Mar-05 9,097.92 -4.96% 67.00
22-Mar-05 8,694.61 -5.00% 63.65
24-Mar-05 8,314.10 -4.95% 60.50
25-Mar-05 7,964.95 -4.96% 57.50
28-Mar-05 7,708.29 -4.96% 54.65
29-Mar-05 7,855.14 7.41% 58.70
30-Mar-05 8,085.56 7.50% 63.10
31-Mar-05 7,770.33 -4.99% 59.95
1-Apr-05 7,596.87 4.00% 62.35
4-Apr-05 8,050.25 7.46% 67.00
5-Apr-05 7,820.83 -4.48% 64.00
6-Apr-05 7,613.63 -1.95% 62.75
7-Apr-05 7,784.34 7.49% 67.45
8-Apr-05 7,593.30 -2.30% 65.90
11-Apr-05 7,244.49 -4.93% 62.65
12-Apr-05 6,939.03 -4.95% 59.55
13-Apr-05 7,123.62 7.47% 64.00
14-Apr-05 7,202.84 2.81% 65.80
15-Apr-05 7,512.91 1.06% 66.50
18-Apr-05 7,234.21 -4.96% 63.20
19-Apr-05 6,952.72 -4.98% 60.05
20-Apr-05 7,030.83 -0.92% 59.50
21-Apr-05 7,101.38 1.26% 60.25
25-Apr-05 6,996.82 -2.07% 59.00
26-Apr-05 7,164.73 2.63% 60.55
27-Apr-05 7,275.74 -0.50% 60.25
28-Apr-05 7,144.48 -0.33% 60.05
29-Apr-05 7,104.65 0.75% 60.50
2-May-05 6,832.74 -4.96% 57.50
3-May-05 6,887.93 2.87% 59.15
4-May-05 6,898.72 -0.76% 58.70
5-May-05 7,098.22 2.81% 60.35
6-May-05 7,183.25 -0.75% 59.90
9-May-05 7,384.98 2.34% 61.30
10-May-05 7,367.69 -0.98% 60.70
11-May-05 7,497.62 2.80% 62.40
12-May-05 7,284.05 -3.53% 60.20
13-May-05 7,411.33 2.49% 61.70
16-May-05 7,315.50 -1.38% 60.85
17-May-05 7,437.95 0.08% 60.90
18-May-05 7,348.06 -2.30% 59.50
19-May-05 7,413.70 0.34% 59.70
20-May-05 7,300.09 -3.18% 57.80
23-May-05 6,983.30 -4.93% 54.95
24-May-05 7,034.84 -1.73% 54.00
25-May-05 6,942.42 -5.00% 51.30
26-May-05 6,664.86 -4.97% 48.75
27-May-05 6,467.15 -2.56% 47.50
30-May-05 6,707.56 4.95% 49.85
31-May-05 6,857.67 3.31% 51.50
1-Jun-05 7,019.60 1.26% 52.15
2-Jun-05 7,322.38 4.99% 54.75
3-Jun-05 7,213.17 2.01% 55.85
6-Jun-05 7,104.40 -0.27% 55.70
7-Jun-05 7,391.18 4.85% 58.40
8-Jun-05 7,263.56 -3.60% 56.30
9-Jun-05 7,307.02 2.84% 57.90
10-Jun-05 7,345.29 -1.81% 56.85
13-Jun-05 7,441.77 -0.35% 56.65
14-Jun-05 7,368.95 -4.50% 54.10
15-Jun-05 7,488.73 2.31% 55.35
16-Jun-05 7,330.91 -0.90% 54.85
17-Jun-05 7,398.73 0.91% 55.35
20-Jun-05 7,663.04 3.52% 57.30
21-Jun-05 7,489.71 1.40% 58.10
22-Jun-05 7,409.07 -2.93% 56.40
23-Jun-05 7,417.70 -0.80% 55.95
24-Jun-05 7,350.46 -0.89% 55.45
27-Jun-05 7,255.44 -1.17% 54.80
28-Jun-05 7,431.80 1.82% 55.80
29-Jun-05 7,494.75 -0.09% 55.75
30-Jun-05 7,450.12 0.00% 55.75
1-Jul-05 7,464.60 -0.90% 55.25
4-Jul-05 7,408.55 -0.27% 55.10
5-Jul-05 7,517.52 -0.18% 55.00
6-Jul-05 7,530.34 3.82% 57.10
7-Jul-05 7,589.07 2.89% 58.75
8-Jul-05 7,588.94 -0.43% 58.50
11-Jul-05 7,554.28 -1.54% 57.60
12-Jul-05 7,511.94 -0.52% 57.30
13-Jul-05 7,481.17 -0.52% 57.00
14-Jul-05 7,471.64 0.35% 57.20
15-Jul-05 7,535.81 1.49% 58.05
18-Jul-05 7,437.55 -1.03% 57.45
19-Jul-05 7,319.77 -1.13% 56.80
20-Jul-05 7,410.98 2.90% 58.45
21-Jul-05 7,410.91 -0.09% 58.40
22-Jul-05 7,353.85 -1.11% 57.75
25-Jul-05 7,305.30 -1.56% 56.85
26-Jul-05 7,301.57 0.26% 57.00
27-Jul-05 7,217.60 -1.40% 56.20
28-Jul-05 7,215.44 0.00% 56.20
29-Jul-05 7,178.93 -1.25% 55.50
1-Aug-05 7,195.32 -0.45% 55.25
2-Aug-05 7,324.80 2.44% 56.60
3-Aug-05 7,442.04 2.21% 57.85
4-Aug-05 7,404.95 -1.47% 57.00
5-Aug-05 7,418.61 0.00% 57.00
8-Aug-05 7,315.47 -1.05% 56.40
9-Aug-05 7,184.48 -3.01% 54.70
10-Aug-05 7,064.29 -2.29% 53.45
11-Aug-05 6,970.59 -2.25% 52.25
12-Aug-05 7,150.65 4.11% 54.40
15-Aug-05 7,122.98 -2.30% 53.15
16-Aug-05 7,139.09 0.38% 53.35
17-Aug-05 7,099.22 -0.66% 53.00
19-Aug-05 7,311.92 3.87% 55.05
22-Aug-05 7,590.10 5.00% 57.80
23-Aug-05 7,557.87 0.78% 58.25
24-Aug-05 7,512.34 0.43% 58.50
25-Aug-05 7,554.01 3.08% 60.30
26-Aug-05 7,585.70 -1.49% 59.40
29-Aug-05 7,690.60 1.09% 60.05
30-Aug-05 7,744.19 2.91% 61.80
31-Aug-05 7,796.86 0.57% 62.15
1-Sep-05 7,769.21 -0.08% 62.10
2-Sep-05 7,789.76 -0.56% 61.75
5-Sep-05 7,849.06 0.40% 62.00
6-Sep-05 7,807.04 1.29% 62.80
7-Sep-05 7,804.41 2.79% 64.55
8-Sep-05 7,884.21 0.77% 65.05
9-Sep-05 7,889.25 2.08% 66.40
12-Sep-05 7,892.57 3.46% 68.70
13-Sep-05 7,894.68 0.15% 68.80
14-Sep-05 7,956.50 2.40% 70.45
15-Sep-05 7,979.48 2.77% 72.40
16-Sep-05 7,934.54 0.83% 73.00
19-Sep-05 7,972.97 -4.73% 69.55
20-Sep-05 8,066.17 4.96% 73.00
21-Sep-05 8,187.10 -0.41% 72.70
22-Sep-05 8,186.00 -0.55% 72.30
23-Sep-05 8,179.90 -2.49% 70.50
26-Sep-05 8,217.47 4.26% 73.50
27-Sep-05 8,195.28 1.29% 74.45
28-Sep-05 8,196.33 1.61% 75.65
29-Sep-05 8,151.51 -2.31% 73.90
30-Sep-05 8,225.66 4.87% 77.50
3-Oct-05 8,329.70 0.26% 77.70
4-Oct-05 8,426.77 0.90% 78.40
5-Oct-05 8,581.68 2.87% 80.65
6-Oct-05 8,540.24 0.62% 81.15
7-Oct-05 8,542.38 3.94% 84.35
10-Oct-05 8,520.72 4.98% 88.55
11-Oct-05 8,622.43 -0.51% 88.10
12-Oct-05 8,791.94 3.86% 91.50
13-Oct-05 8,761.50 -1.48% 90.15
14-Oct-05 8,863.87 2.00% 91.95
17-Oct-05 8,900.90 -0.44% 91.55
18-Oct-05 8,669.39 -2.79% 89.00
19-Oct-05 8,872.96 5.00% 93.45
20-Oct-05 8,558.00 -4.49% 89.25
21-Oct-05 8,289.81 -3.64% 86.00
24-Oct-05 8,409.16 3.14% 88.70
25-Oct-05 8,316.67 3.72% 92.00
26-Oct-05 8,235.12 -4.35% 88.00
27-Oct-05 8,317.36 3.41% 91.00
31-Oct-05 8,247.34 1.81% 92.65
2-Nov-05 8,436.62 1.78% 94.30
7-Nov-05 8,664.02 4.98% 99.00
8-Nov-05 8,693.54 1.62% 100.60
10-Nov-05 8,794.93 -1.64% 98.95
11-Nov-05 8,793.93 3.99% 102.90
14-Nov-05 8,838.26 0.87% 103.80
15-Nov-05 8,889.72 0.14% 103.95
16-Nov-05 8,895.68 -2.26% 101.60
17-Nov-05 8,864.02 1.72% 103.35
18-Nov-05 8,933.51 1.11% 104.50
21-Nov-05 8,960.88 -0.91% 103.55
22-Nov-05 9,006.26 -0.92% 102.60
23-Nov-05 9,016.34 -0.10% 102.50
24-Nov-05 9,072.82 1.61% 104.15
25-Nov-05 9,064.39 2.11% 106.35
28-Nov-05 9,147.02 1.74% 108.20
29-Nov-05 9,135.54 2.36% 110.75
30-Nov-05 9,025.93 -1.81% 108.75
1-Dec-05 9,080.53 -0.69% 108.00
2-Dec-05 9,226.41 0.23% 108.25
5-Dec-05 9,344.70 0.51% 108.80
6-Dec-05 9,397.33 2.85% 111.90
7-Dec-05 9,374.86 0.27% 112.20
8-Dec-05 9,418.35 -0.18% 112.00
9-Dec-05 9,431.81 -1.70% 110.10
12-Dec-05 9,459.65 0.68% 110.85
13-Dec-05 9,451.35 -0.54% 110.25
14-Dec-05 9,403.98 -3.85% 106.00
15-Dec-05 9,488.70 0.38% 106.40
16-Dec-05 9,514.83 -3.43% 102.75
19-Dec-05 9,379.66 -0.54% 102.20
20-Dec-05 9,482.01 2.79% 105.05
21-Dec-05 9,504.07 0.29% 105.35
22-Dec-05 9,470.99 1.33% 106.75
23-Dec-05 9,491.47 0.00% 106.75
26-Dec-05 9,371.52 -0.37% 106.35
27-Dec-05 9,446.83 1.08% 107.50
28-Dec-05 9,466.47 -0.93% 106.50
29-Dec-05 9,497.35 -0.28% 106.20
30-Dec-05 9,556.61 0.38% 106.60
2-Jan-06 9,672.47 3.05% 109.85
3-Jan-06 9,766.90 1.41% 111.40
4-Jan-06 9,853.31 -0.81% 110.50
5-Jan-06 9,907.14 1.49% 112.15
6-Jan-06 9,886.30 -1.43% 110.55
9-Jan-06 9,990.19 0.23% 110.80
16-Jan-06 10,093.52 4.60% 115.90
17-Jan-06 10,165.91 4.70% 121.35
18-Jan-06 10,235.17 -1.98% 118.95
19-Jan-06 10,259.86 1.60% 120.85
20-Jan-06 10,227.87 -2.94% 117.30
23-Jan-06 10,346.47 -0.21% 117.05
24-Jan-06 10,170.40 -0.85% 116.05
25-Jan-06 10,214.01 1.46% 117.75
26-Jan-06 10,304.80 2.25% 120.40
27-Jan-06 10,447.56 1.79% 122.55
30-Jan-06 10,527.85 2.53% 125.65
31-Jan-06 10,524.16 1.07% 127.00
1-Feb-06 10,496.95 3.54% 131.50
2-Feb-06 10,466.40 -1.29% 129.80
3-Feb-06 10,726.46 3.58% 134.45
6-Feb-06 10,802.32 0.19% 134.70
7-Feb-06 10,913.78 2.08% 137.50
10-Feb-06 11,052.86 3.27% 142.00
13-Feb-06 11,218.03 -1.58% 139.75
14-Feb-06 10,920.09 -2.33% 136.50
15-Feb-06 11,259.29 3.48% 141.25
16-Feb-06 11,176.81 -2.58% 137.60
17-Feb-06 11,352.63 0.29% 138.00
20-Feb-06 11,441.85 4.49% 144.20
21-Feb-06 11,537.02 -2.22% 141.00
22-Feb-06 11,444.12 0.35% 141.50
23-Feb-06 11,609.37 1.20% 143.20
24-Feb-06 11,546.79 0.21% 143.50
27-Feb-06 11,191.75 -0.70% 142.50
28-Feb-06 11,456.27 3.23% 147.10
1-Mar-06 11,473.99 2.92% 151.40
2-Mar-06 11,381.61 -1.19% 149.60
3-Mar-06 11,415.29 3.51% 154.85
6-Mar-06 10,947.09 -4.97% 147.15
7-Mar-06 11,085.03 4.86% 154.30
8-Mar-06 10,594.01 -4.99% 146.60
9-Mar-06 10,803.99 -1.43% 144.50
10-Mar-06 10,474.20 -4.98% 137.30
13-Mar-06 10,093.24 -4.99% 130.45
14-Mar-06 10,433.17 3.41% 134.90
15-Mar-06 10,392.91 4.15% 140.50
16-Mar-06 10,689.20 3.91% 146.00
17-Mar-06 10,951.08 2.53% 149.70
20-Mar-06 11,032.31 0.07% 149.80
21-Mar-06 11,129.77 0.47% 150.50
22-Mar-06 11,278.48 0.93% 151.90
24-Mar-06 11,459.58 -0.10% 151.75
27-Mar-06 11,402.11 -0.49% 151.00
28-Mar-06 11,449.44 1.26% 152.90
29-Mar-06 11,414.37 1.01% 154.45
30-Mar-06 11,568.64 -0.36% 153.90
31-Mar-06 11,485.90 -1.82% 151.10
3-Apr-06 11,573.97 -0.40% 150.50
4-Apr-06 11,664.97 0.66% 151.50
5-Apr-06 11,666.38 0.30% 151.95
6-Apr-06 11,685.44 -0.59% 151.05
7-Apr-06 11,936.59 1.95% 154.00
10-Apr-06 11,992.23 0.62% 154.95
13-Apr-06 12,060.73 -0.45% 154.25
14-Apr-06 12,136.83 2.43% 158.00
17-Apr-06 12,273.77 -15.47% 133.55
18-Apr-06 12,115.46 -4.98% 126.90
19-Apr-06 12,048.11 -1.06% 125.55
20-Apr-06 12,075.75 -0.60% 124.80
21-Apr-06 12,007.60 -2.96% 121.10
24-Apr-06 11,802.68 -1.40% 119.40
25-Apr-06 11,941.82 1.17% 120.80
26-Apr-06 11,910.09 -0.46% 120.25
27-Apr-06 11,683.72 -3.70% 115.80
28-Apr-06 11,342.17 -4.97% 110.05
2-May-06 11,572.58 5.00% 115.55
3-May-06 11,728.14 4.98% 121.30
4-May-06 11,690.25 0.58% 122.00
5-May-06 11,686.44 0.41% 122.50
8-May-06 11,775.52 0.41% 123.00
9-May-06 11,576.83 0.61% 123.75
10-May-06 11,571.83 -2.63% 120.50
11-May-06 11,531.37 1.87% 122.75
12-May-06 11,511.54 -2.65% 119.50
15-May-06 11,096.86 -4.98% 113.55
16-May-06 10,706.96 -4.98% 107.90
17-May-06 11,094.41 4.96% 113.25
18-May-06 10,687.88 -4.68% 107.95
19-May-06 10,861.31 0.05% 108.00
22-May-06 10,930.55 4.12% 112.45
23-May-06 10,932.58 -1.29% 111.00
24-May-06 11,116.88 0.68% 111.75
25-May-06 11,018.85 -0.58% 111.10
26-May-06 10,660.39 -5.00% 105.55
29-May-06 10,247.60 -4.97% 100.30
30-May-06 10,118.73 -4.79% 95.50
31-May-06 9,800.69 -4.97% 90.75
1-Jun-06 10,183.77 4.68% 95.00
2-Jun-06 10,346.23 0.79% 95.75
5-Jun-06 10,373.86 0.52% 96.25
6-Jun-06 10,531.86 4.99% 101.05
7-Jun-06 10,202.36 -5.00% 96.00
8-Jun-06 9,775.04 -5.00% 91.20
9-Jun-06 9,849.83 -3.56% 87.95
12-Jun-06 9,732.86 -4.32% 84.15
13-Jun-06 9,314.91 -4.99% 79.95
14-Jun-06 8,766.98 -9.94% 72.00
15-Jun-06 9,177.46 5.00% 75.60
16-Jun-06 9,607.11 4.96% 79.35
19-Jun-06 9,943.83 4.98% 83.30
20-Jun-06 10,105.17 4.98% 87.45
21-Jun-06 10,103.31 4.63% 91.50
22-Jun-06 10,171.00 3.50% 94.70
23-Jun-06 9,807.53 -4.96% 90.00
26-Jun-06 9,404.70 -5.00% 85.50
27-Jun-06 9,041.62 -4.97% 81.25
28-Jun-06 9,434.15 4.98% 85.30
29-Jun-06 9,841.43 4.98% 89.55
30-Jun-06 9,989.41 0.50% 90.00
3-Jul-06 9,603.65 -5.00% 85.50
4-Jul-06 9,829.40 1.58% 86.85
5-Jul-06 9,936.33 1.32% 88.00
6-Jul-06 9,916.08 3.35% 90.95
7-Jul-06 9,836.04 -1.04% 90.00
10-Jul-06 9,504.47 -5.00% 85.50
11-Jul-06 9,655.93 3.45% 88.45
12-Jul-06 9,920.66 3.45% 91.50
13-Jul-06 10,014.88 2.73% 94.00
14-Jul-06 10,027.09 0.43% 94.40
17-Jul-06 9,947.80 0.95% 95.30
18-Jul-06 10,191.84 -0.16% 95.15
19-Jul-06 10,198.78 1.21% 96.30
20-Jul-06 10,198.32 2.23% 98.45
21-Jul-06 10,257.63 -1.17% 97.30
24-Jul-06 10,350.63 0.77% 98.05
25-Jul-06 10,401.13 0.82% 98.85
26-Jul-06 10,343.67 -0.15% 98.70
27-Jul-06 10,430.73 0.71% 99.40
28-Jul-06 10,353.52 -2.21% 97.20
31-Jul-06 10,497.63 -0.57% 96.65
1-Aug-06 10,507.09 3.93% 100.45
2-Aug-06 10,558.32 -2.74% 97.70
3-Aug-06 10,667.49 3.79% 101.40
4-Aug-06 10,772.58 -0.84% 100.55
7-Aug-06 10,846.74 0.40% 100.95
8-Aug-06 10,828.39 -1.44% 99.50
9-Aug-06 10,655.54 -1.86% 97.65
10-Aug-06 10,525.09 -2.82% 94.90
11-Aug-06 10,406.40 -0.95% 94.00
15-Aug-06 10,317.41 -0.48% 93.55
16-Aug-06 10,576.71 3.96% 97.25
17-Aug-06 10,557.25 0.98% 98.20
18-Aug-06 10,562.88 1.02% 99.20
21-Aug-06 10,481.64 1.01% 100.20
22-Aug-06 10,220.71 -3.04% 97.15
23-Aug-06 10,244.69 1.24% 98.35
24-Aug-06 9,955.23 -4.98% 93.45
25-Aug-06 9,584.79 -4.98% 88.80
28-Aug-06 9,876.51 3.21% 91.65
29-Aug-06 9,942.87 -2.62% 89.25
30-Aug-06 10,086.15 2.07% 91.10
31-Aug-06 10,064.13 1.54% 92.50
1-Sep-06 10,170.97 1.57% 93.95
4-Sep-06 10,125.91 1.38% 95.25
5-Sep-06 10,001.79 -1.42% 93.90
6-Sep-06 10,068.70 0.85% 94.70
7-Sep-06 9,927.10 -0.58% 94.15
8-Sep-06 9,965.21 0.80% 94.90
11-Sep-06 9,892.77 -1.79% 93.20
12-Sep-06 10,157.17 4.35% 97.25
13-Sep-06 9,988.63 -0.77% 96.50
14-Sep-06 10,028.50 0.00% 96.50
15-Sep-06 9,984.57 -2.59% 94.00
18-Sep-06 9,876.40 -0.69% 93.35
19-Sep-06 9,908.85 1.87% 95.10
20-Sep-06 10,032.57 0.47% 95.55
21-Sep-06 10,155.10 1.36% 96.85
22-Sep-06 10,306.75 0.41% 97.25
25-Sep-06 10,252.15 -3.08% 94.25
26-Sep-06 10,305.43 0.53% 94.75
27-Sep-06 10,386.52 0.37% 95.10
28-Sep-06 10,528.69 2.52% 97.50
29-Sep-06 10,512.48 -1.54% 96.00
2-Oct-06 10,616.24 0.00% 96.00
3-Oct-06 10,592.72 -0.10% 95.90
4-Oct-06 10,743.55 0.94% 96.80
5-Oct-06 10,855.82 1.50% 98.25
6-Oct-06 10,926.91 3.05% 101.25
9-Oct-06 10,942.75 -0.25% 101.00
10-Oct-06 10,959.71 -0.45% 100.55
11-Oct-06 10,886.42 -2.78% 97.75
12-Oct-06 10,880.29 -0.26% 97.50
13-Oct-06 10,924.55 -0.21% 97.30
16-Oct-06 10,909.31 -0.15% 97.15
17-Oct-06 11,167.04 2.16% 99.25
18-Oct-06 11,399.83 0.00% 99.25
19-Oct-06 11,566.80 0.25% 99.50
30-Oct-06 11,528.27 -13.57% 86.00
31-Oct-06 11,327.71 -1.16% 85.00
1-Nov-06 11,010.59 -5.00% 80.75
2-Nov-06 10,945.35 0.80% 81.40
3-Nov-06 11,246.71 3.93% 84.60
6-Nov-06 11,012.40 -4.02% 81.20
7-Nov-06 11,017.51 -4.99% 77.15
8-Nov-06 10,973.08 2.01% 78.70
10-Nov-06 10,739.45 -4.96% 74.80
13-Nov-06 10,743.84 -4.01% 71.80
14-Nov-06 10,869.32 3.76% 74.50
15-Nov-06 10,811.86 -0.81% 73.90
16-Nov-06 10,850.04 -0.74% 73.35
17-Nov-06 10,705.87 -1.50% 72.25
20-Nov-06 10,430.66 -3.81% 69.50
21-Nov-06 10,622.55 2.37% 71.15
22-Nov-06 10,646.26 -0.35% 70.90
23-Nov-06 10,867.11 2.61% 72.75
24-Nov-06 10,870.90 0.76% 73.30
27-Nov-06 10,750.41 -1.16% 72.45
28-Nov-06 10,762.16 -0.90% 71.80
29-Nov-06 10,594.57 -1.81% 70.50
30-Nov-06 10,618.75 -0.71% 70.00
1-Dec-06 10,388.19 2.86% 72.00
4-Dec-06 10,416.00 3.61% 74.60
5-Dec-06 10,550.16 -1.34% 73.60
6-Dec-06 10,677.38 -1.36% 72.60
7-Dec-06 10,642.68 -4.20% 69.55
8-Dec-06 10,561.97 0.29% 69.75
11-Dec-06 10,584.48 0.22% 69.90
12-Dec-06 10,644.36 -1.07% 69.15
13-Dec-06 10,587.09 0.80% 69.70
14-Dec-06 10,604.44 -0.22% 69.55
15-Dec-06 10,551.87 -1.37% 68.60
18-Dec-06 10,341.41 -4.96% 65.20
19-Dec-06 10,055.65 -4.98% 61.95
20-Dec-06 10,182.33 3.63% 64.20
21-Dec-06 9,923.11 -4.98% 61.00
22-Dec-06 9,893.99 -3.28% 59.00
26-Dec-06 10,025.34 2.88% 60.70
27-Dec-06 10,031.46 3.13% 62.60
28-Dec-06 10,058.46 2.40% 64.10
29-Dec-06 10,040.50 -1.79% 62.95
INDEX
% chg.

3.63%
2.84%
-2.50%
0.21%
-0.39%
-1.86%
5.03%
-0.40%
-0.67%
0.11%
0.54%
1.93%
1.55%
0.28%
0.70%
0.42%
2.41%
0.72%
-0.89%
0.67%
2.14%
1.59%
-0.39%
-0.30%
-2.27%
-2.13%
-0.01%
-0.11%
-0.58%
-0.77%
-0.57%
1.52%
-0.03%
1.44%
1.43%
4.58%
-0.63%
-1.31%
-3.61%
1.18%
-1.06%
-0.14%
-1.21%
0.43%
-2.21%
-1.56%
-1.63%
0.21%
0.98%
-0.43%
0.74%
-0.04%
-0.89%
0.89%
-0.73%
2.35%
-0.45%
2.00%
-0.07%
-0.70%
1.56%
-0.30%
-1.37%
0.75%
-0.10%
2.08%
-0.57%
0.67%
-0.14%
1.09%
1.13%
0.57%
-7.36%
-3.03%
0.44%
0.46%
0.79%
1.46%
-1.20%
0.51%
-0.22%
1.90%
1.09%
0.00%
0.67%
1.52%
-0.51%
-0.58%
-0.72%
0.54%
-1.39%
0.84%
-1.27%
0.06%
0.69%
-0.20%
1.08%
0.57%
0.75%
-0.16%
1.49%
-0.20%
-0.50%
1.56%
0.62%
0.63%
0.05%
0.40%
2.68%
-0.08%
3.05%
1.68%
3.42%
-3.16%
-0.18%
1.14%
1.52%
3.53%
-0.77%
-0.14%
-1.40%
0.03%
-1.33%
1.26%
-1.90%
2.09%
3.42%
1.55%
1.36%
4.74%
0.68%
2.81%
2.17%
-0.07%
3.51%
0.04%
7.76%
-3.60%
-6.76%
2.25%
1.37%
1.36%
1.34%
-0.71%
2.03%
-0.39%
0.60%
1.22%
-0.17%
-1.98%
0.23%
-4.55%
5.27%
1.71%
0.35%
2.80%
2.89%
1.93%
1.44%
0.47%
-0.41%
-1.23%
-1.92%
-0.61%
-2.91%
1.97%
-0.24%
3.33%
0.35%
-0.46%
-0.48%
-1.11%
-0.85%
1.08%
0.37%
2.74%
1.58%
0.33%
0.68%
-2.56%
-3.52%
2.74%
0.31%
0.07%
0.39%
-0.10%
-2.07%
-0.62%
0.58%
-0.62%
-0.80%
1.51%
-0.78%
-0.47%
1.79%
0.44%
1.35%
1.61%
-0.48%
-1.64%
-1.11%
-0.08%
0.02%
0.35%
-3.75%
1.04%
-2.44%
0.53%
-1.28%
-2.83%
-0.21%
-3.63%
1.81%
-2.59%
-2.97%
-2.41%
-4.93%
6.37%
0.32%
1.53%
-1.34%
1.27%
-3.52%
-1.05%
-5.81%
-5.39%
7.53%
-5.80%
1.85%
-0.90%
-1.74%
0.76%
-1.11%
-2.18%
1.94%
1.94%
0.33%
2.29%
0.90%
1.52%
1.38%
-2.90%
1.09%
0.68%
-0.67%
1.31%
-0.79%
-0.53%
-0.07%
-0.19%
-0.04%
0.38%
-0.45%
-0.14%
0.75%
1.43%
-0.21%
-0.18%
1.78%
2.15%
0.67%
0.89%
-0.56%
1.28%
-1.66%
-1.17%
-1.06%
-0.33%
-0.92%
0.78%
-0.57%
-0.16%
0.44%
1.33%
0.52%
-1.22%
0.03%
-0.23%
0.40%
0.60%
-0.01%
-0.80%
-1.08%
0.36%
-1.88%
-0.74%
-1.26%
-1.24%
0.37%
0.08%
1.97%
-0.26%
3.37%
-0.45%
1.00%
-0.03%
0.23%
0.58%
0.79%
-1.13%
-1.05%
-0.57%
-0.90%
0.94%
0.63%
0.25%
-1.09%
0.69%
-0.16%
-0.04%
0.24%
0.08%
1.13%
0.78%
0.66%
-1.12%
-0.38%
0.39%
-0.11%
-0.66%
-0.76%
-1.15%
-1.84%
0.40%
-0.17%
-0.96%
-0.22%
0.94%
-0.18%
0.09%
-1.33%
-0.60%
-0.94%
1.11%
-0.12%
0.75%
1.47%
0.10%
-1.32%
-0.34%
-2.25%
-0.84%
-0.69%
-0.88%
-1.12%
-0.15%
-1.63%
-2.73%
2.94%
-0.42%
-1.91%
-2.42%
-2.65%
1.48%
-2.38%
0.37%
1.88%
-0.20%
0.08%
1.26%
1.43%
3.15%
0.53%
-1.15%
0.37%
2.86%
1.91%
-0.38%
2.29%
1.50%
2.98%
-1.95%
0.69%
0.28%
1.86%
-0.02%
-0.27%
-1.54%
0.41%
0.08%
-1.62%
-2.26%
-0.98%
0.61%
-0.06%
-1.37%
0.55%
1.54%
0.27%
-0.81%
-2.01%
-1.37%
-0.67%
2.32%
1.44%
-0.24%
1.43%
0.47%
-0.04%
0.22%
0.56%
1.69%
-1.34%
0.51%
-0.37%
0.59%
-0.08%
-1.31%
-0.25%
-1.29%
-1.94%
-0.70%
0.54%
-1.04%
0.18%
0.51%
-0.93%
0.11%
-1.03%
-0.39%
-0.79%
0.45%
-0.40%
0.06%
-0.81%
-2.13%
-1.52%
1.75%
-0.96%
-1.22%
0.00%
1.03%
-0.66%
-0.48%
0.77%
-0.55%
0.13%
1.99%
1.32%
0.76%
0.61%
-0.10%
-1.37%
1.28%
0.39%
-1.11%
0.04%
0.19%
-1.19%
0.19%
0.80%
-0.27%
-0.26%
0.51%
-1.32%
-0.79%
-0.09%
-0.08%
-0.50%
-0.02%
2.01%
0.39%
-0.69%
0.83%
-1.07%
-1.12%
1.07%
-0.63%
0.73%
0.58%
0.55%
0.19%
0.31%
2.46%
-2.57%
-0.33%
-0.55%
0.91%
-0.02%
0.35%
-0.26%
0.68%
0.01%
-2.06%
0.49%
-1.25%
0.15%
0.16%
0.00%
0.55%
0.45%
-0.18%
-2.34%
0.22%
-1.25%
-1.09%
-0.47%
-0.18%
1.07%
0.62%
-0.59%
0.20%
-2.01%
0.15%
-0.49%
-1.81%
0.11%
1.18%
-1.41%
-0.52%
-0.75%
-0.18%
-0.94%
1.52%
0.05%
0.35%
-0.89%
0.40%
-0.99%
-0.90%
0.31%
2.44%
0.87%
1.81%
-0.04%
-0.67%
0.14%
-0.68%
-0.74%
0.28%
0.14%
-0.64%
-0.31%
0.53%
-0.52%
-0.70%
-1.35%
0.66%
0.38%
0.10%
0.75%
-0.02%
-3.80%
-1.52%
-4.22%
-2.97%
-0.07%
1.68%
0.53%
0.35%
-3.24%
-1.96%
1.14%
2.29%
2.60%
-3.36%
6.40%
-0.39%
0.92%
1.19%
3.72%
-0.56%
1.17%
0.66%
1.07%
6.66%
0.60%
2.99%
-2.68%
2.84%
1.70%
-0.91%
-0.45%
-2.00%
1.59%
-2.78%
-1.47%
0.96%
2.13%
-0.99%
-2.27%
0.98%
1.52%
0.66%
-0.03%
-1.90%
0.34%
-0.38%
0.39%
0.15%
0.87%
0.26%
-1.32%
-0.23%
0.78%
0.01%
0.61%
0.46%
0.18%
-0.26%
-0.69%
0.76%
-0.02%
0.38%
1.35%
-5.76%
-0.18%
-3.32%
-0.59%
0.30%
3.85%
0.66%
1.45%
0.95%
2.61%
-2.07%
1.32%
-0.26%
-0.65%
3.86%
-0.12%
0.13%
1.50%
2.03%
-0.58%
-0.43%
2.53%
0.60%
1.11%
1.47%
2.01%
0.81%
1.70%
3.13%
0.69%
-1.58%
4.07%
3.59%
-0.54%
-1.34%
-4.86%
3.39%
-1.14%
-2.82%
1.82%
1.74%
0.51%
-0.31%
2.37%
0.39%
0.48%
-0.09%
0.81%
2.32%
0.34%
0.87%
1.17%
0.81%
-1.46%
3.77%
-2.25%
-1.39%
1.23%
-0.51%
0.54%
0.52%
-1.50%
-1.99%
1.30%
0.86%
-1.14%
0.74%
0.53%
-0.94%
-0.15%
-0.19%
-0.22%
-0.89%
0.96%
0.81%
1.35%
0.37%
-0.48%
-0.20%
-0.75%
-0.05%
0.50%
0.54%
-0.89%
-0.52%
2.44%
-0.12%
-0.17%
0.45%
-1.08%
-2.06%
-2.98%
1.51%
-1.02%
0.14%
-0.42%
1.12%
0.23%
-2.09%
-7.45%
-2.98%
-4.41%
8.88%
3.14%
-2.46%
1.59%
-1.78%
-0.38%
-0.94%
1.69%
2.90%
-0.54%
-1.37%
5.94%
-0.14%
-0.23%
-0.07%
-0.89%
-0.12%
-0.11%
-0.21%
1.60%
-0.51%
-0.64%
0.48%
-0.08%
-0.42%
0.16%
0.85%
1.11%
-0.28%
-0.45%
0.48%
-0.05%
-0.22%
-0.08%
-0.60%
0.00%
-2.68%
1.56%
1.61%
-0.23%
0.67%
0.19%
-0.39%
-0.11%
-0.15%
-0.40%
-0.27%
0.05%
0.48%
-0.24%
-0.22%
0.18%
-0.10%
0.70%
0.46%
0.79%
1.49%
0.17%
-0.27%
0.12%
0.68%
0.62%
0.31%
2.76%
0.05%
-0.84%
0.84%
0.53%
0.77%
1.22%
-1.12%
1.13%
0.62%
0.26%
0.85%
-1.38%
-0.97%
0.01%
-0.37%
-0.01%
-0.80%
1.19%
0.04%
1.35%
-0.41%
0.31%
0.84%
-0.43%
0.93%
0.26%
-0.01%
-0.66%
1.21%
-0.80%
0.74%
0.94%
0.96%
1.55%
-2.95%
0.14%
1.14%
0.92%
0.51%
0.91%
0.32%
1.11%
1.25%
1.17%
1.94%
-1.30%
0.31%
1.72%
1.16%
0.71%
-3.95%
2.44%
-1.52%
0.23%
-0.05%
-0.71%
0.54%
1.88%
0.20%
0.07%
1.25%
1.42%
1.04%
-0.19%
-0.25%
0.45%
-0.77%
-2.28%
-2.07%
2.13%
0.89%
1.69%
2.36%
-0.45%
0.53%
1.11%
0.96%
1.48%
0.35%
0.15%
1.37%
-0.41%
-0.62%
1.67%
3.36%
0.92%
1.22%
0.28%
-1.29%
1.65%
1.26%
0.76%
0.52%
-0.07%
1.85%
1.40%
-0.54%
-0.13%
3.52%
0.18%
-0.03%
-1.15%
-4.30%
-2.00%
-4.44%
-0.31%
5.27%
-3.26%
-1.14%
0.84%
-3.93%
-2.89%
0.22%
0.25%
-0.07%
-2.55%
3.78%
1.51%
-1.83%
0.34%
0.77%
-1.55%
-2.44%
-1.29%
-1.70%
1.81%
4.99%
-2.85%
0.94%
0.40%
-1.26%
0.13%
1.23%
2.35%
-2.14%
1.60%
-0.77%
3.36%
2.37%
-0.66%
-0.03%
2.34%
0.89%
0.92%
-1.04%
-0.35%
1.77%
-0.02%
0.91%
1.60%
1.05%
-0.24%
-0.04%
0.91%
1.21%
-0.16%
1.50%
-0.78%
0.49%
1.09%
-3.54%
1.05%
-2.02%
0.89%
0.47%
1.46%
-0.42%
0.76%
1.75%
-0.10%
-0.68%
0.35%
0.32%
0.03%
-0.58%
0.76%
0.83%
0.06%
-0.85%
2.06%
0.60%
0.67%
0.86%
0.65%
-1.09%
0.78%
-0.57%
0.16%
0.15%
0.61%
0.15%
0.30%
1.76%
0.47%
-0.05%
1.18%
0.50%
-0.14%
0.36%
1.06%
-0.54%
0.56%
1.14%
0.02%
1.22%
0.30%
0.10%
0.07%
0.88%
0.80%
0.62%
-0.10%
-0.24%
1.07%
1.30%
1.25%
1.36%
1.08%
-3.50%
2.27%
2.03%
1.10%
0.40%
-0.74%
1.31%
0.72%
-0.20%
1.07%
-0.36%
0.92%
1.64%
2.19%
0.64%
-0.87%
2.04%
2.75%
2.81%
-0.38%
0.94%
-2.35%
-2.41%
3.02%
0.88%
1.94%
0.17%
0.51%
-0.82%
-0.91%
0.79%
2.47%
-0.52%
1.39%
0.89%
-0.78%
-1.40%
-0.04%
0.96%
0.91%
0.74%
0.24%
0.27%
-0.24%
-4.50%
-2.14%
4.25%
-1.92%
-4.04%
-1.75%
-0.44%
3.67%
-2.53%
-4.22%
1.00%
1.01%
2.73%
0.32%
0.52%
-0.38%
-0.27%
-1.34%
0.31%
-1.37%
-3.40%
1.72%
0.02%
-1.16%
0.91%
-0.10%
-1.87%
-1.95%
2.47%
0.17%
-2.42%
-1.83%
0.28%
-0.41%
0.33%
1.95%
-2.89%
-0.62%
0.83%
0.16%
1.31%
1.72%
-1.05%
0.25%
1.24%
-0.38%
0.07%
0.81%
1.40%
2.32%
0.02%
4.79%
0.99%
-0.91%
-0.38%
-1.18%
1.09%
0.77%
0.76%
-1.09%
0.97%
-0.84%
0.21%
-0.90%
0.64%
1.03%
1.30%
0.41%
0.79%
-0.60%
1.50%
-0.11%
0.39%
0.03%
0.02%
0.60%
0.32%
1.12%
-0.03%
0.13%
0.61%
0.21%
0.27%
0.32%
1.07%
0.09%
-0.01%
0.73%
1.00%
-0.15%
-1.79%
1.52%
0.45%
0.72%
0.78%
0.97%
-0.82%
1.23%
-0.37%
-1.75%
1.45%
0.00%
-0.86%
1.39%
-0.12%
-0.51%
-2.31%
0.64%
0.21%
0.26%
0.64%
0.28%
0.71%
0.25%
0.36%
-0.16%
-0.54%
0.41%
0.23%
0.75%
0.56%
0.05%
-0.16%
0.52%
-0.04%
0.95%
1.33%
0.10%
-0.29%
0.00%
0.07%
0.67%
0.40%
1.29%
0.74%
0.82%
0.66%
0.50%
1.34%
-0.27%
0.54%
0.90%
1.36%
0.69%
-0.52%
-2.84%
2.63%
-3.03%
0.17%
0.20%
-1.05%
-0.43%
1.57%
1.75%
-0.31%
0.39%
-0.01%
-0.94%
-0.35%
-1.90%
0.83%
1.04%
-0.77%
-0.45%
0.94%
0.72%
0.61%
-0.83%
0.00%
0.32%
-0.11%
0.47%
-0.09%
-0.80%
0.15%
-3.35%
1.58%
1.01%
0.62%
0.26%
-1.70%
0.25%
-3.10%
1.93%
-0.24%
-0.76%
-0.31%
-2.76%
-0.46%
0.17%
1.22%
-0.88%
3.40%
-0.27%
0.27%
1.30%
0.10%
0.87%
-0.17%
0.35%
0.27%
0.55%
0.59%
-0.23%
0.02%
-0.64%
-0.94%
-0.17%
0.19%
0.95%
-0.26%
-0.31%
-1.17%
-0.59%
0.69%
-0.89%
-0.26%
-1.57%
1.07%
0.88%
-0.10%
0.75%
0.38%
0.07%
-0.28%
-0.50%
0.18%
-0.12%
0.90%
0.74%
-0.73%
0.58%
-0.14%
-0.61%
-0.24%
0.48%
0.24%
-1.19%
0.31%
-0.48%
0.13%
-0.17%
-2.32%
-0.51%
0.59%
-0.29%
-0.23%
-1.04%
-0.61%
-1.77%
1.15%
-0.18%
-0.02%
-1.71%
-1.38%
1.64%
2.22%
0.87%
0.06%
1.33%
0.41%
0.54%
0.41%
-0.64%
1.27%
-0.07%
0.89%
0.55%
0.91%
0.45%
0.44%
-0.66%
-0.97%
1.60%
-0.03%
-0.23%
0.10%
0.18%
-1.42%
-0.13%
-0.29%
-0.66%
-1.60%
1.58%
0.41%
-0.07%
0.09%
0.50%
0.90%
1.04%
0.58%
0.09%
-0.32%
0.22%
0.34%
-0.18%
0.61%
0.27%
-0.07%
-0.13%
-0.14%
0.42%
1.03%
0.76%
0.40%
0.70%
-0.66%
1.01%
0.14%
1.00%
0.06%
0.25%
0.18%
0.36%
1.56%
0.21%
1.13%
0.01%
0.52%
0.75%
-0.27%
1.83%
0.03%
1.24%
-0.19%
1.08%
-0.54%
2.62%
3.48%
-0.78%
-3.49%
2.10%
1.12%
-0.44%
2.16%
1.71%
0.37%
0.25%
0.70%
-2.23%
-0.74%
1.81%
1.17%
0.93%
-0.66%
1.76%
0.90%
0.02%
0.56%
0.59%
1.42%
0.83%
1.43%
0.95%
2.03%
1.71%
0.76%
3.22%
0.88%
0.39%
-0.31%
1.75%
-2.36%
3.54%
3.49%
0.79%
4.01%
4.01%
-0.17%
0.33%
4.11%
3.05%
-2.19%
-4.38%
-1.42%
-4.23%
-4.43%
-4.38%
-4.20%
-3.22%
1.91%
2.93%
-3.90%
-2.23%
5.97%
-2.85%
-2.65%
2.24%
-2.45%
-4.59%
-4.22%
2.66%
1.11%
4.30%
-3.71%
-3.89%
1.12%
1.00%
-1.47%
2.40%
1.55%
-1.80%
-0.56%
-3.83%
0.81%
0.16%
2.89%
1.20%
2.81%
-0.23%
1.76%
-2.85%
1.75%
-1.29%
1.67%
-1.21%
0.89%
-1.53%
-4.34%
0.74%
-1.31%
-4.00%
-2.97%
3.72%
2.24%
2.36%
4.31%
-1.49%
-1.51%
4.04%
-1.73%
0.60%
0.52%
1.31%
-0.98%
1.63%
-2.11%
0.93%
3.57%
-2.26%
-1.08%
0.12%
-0.91%
-1.29%
2.43%
0.85%
-0.60%
0.19%
-0.75%
1.47%
0.17%
0.78%
0.00%
-0.46%
-0.56%
-0.41%
-0.13%
0.86%
-1.30%
-1.58%
1.25%
0.00%
-0.77%
-0.66%
-0.05%
-1.15%
-0.03%
-0.51%
0.23%
1.80%
1.60%
-0.50%
0.18%
-1.39%
-1.79%
-1.67%
-1.33%
2.58%
-0.39%
0.23%
-0.56%
3.00%
3.80%
-0.42%
-0.60%
0.55%
0.42%
1.38%
0.70%
0.68%
-0.35%
0.26%
0.76%
-0.54%
-0.03%
1.02%
0.06%
0.04%
0.03%
0.78%
0.29%
-0.56%
0.48%
1.17%
1.50%
-0.01%
-0.07%
0.46%
-0.27%
0.01%
-0.55%
0.91%
1.26%
1.17%
1.84%
-0.48%
0.03%
-0.25%
1.19%
1.97%
-0.35%
1.17%
0.42%
-2.60%
2.35%
-3.55%
-3.13%
1.44%
-1.10%
-0.98%
1.00%
-0.84%
2.30%
2.70%
0.34%
1.17%
-0.01%
0.50%
0.58%
0.07%
-0.36%
0.78%
0.31%
0.51%
0.11%
0.63%
-0.09%
0.91%
-0.13%
-1.20%
0.60%
1.61%
1.28%
0.56%
-0.24%
0.46%
0.14%
0.30%
-0.09%
-0.50%
0.90%
0.28%
-1.42%
1.09%
0.23%
-0.35%
0.22%
-1.26%
0.80%
0.21%
0.33%
0.62%
1.21%
0.98%
0.88%
0.55%
-0.21%
1.05%
1.03%
0.72%
0.68%
0.24%
-0.31%
1.16%
-1.70%
0.43%
0.89%
1.39%
0.77%
-0.04%
-0.26%
-0.29%
2.48%
0.71%
1.03%
1.27%
1.49%
-2.66%
3.11%
-0.73%
1.57%
0.79%
0.83%
-0.81%
1.44%
-0.54%
-3.07%
2.36%
0.15%
-0.81%
0.30%
-4.10%
1.26%
-4.43%
1.98%
-3.05%
-3.64%
3.37%
-0.39%
2.85%
2.45%
0.74%
0.88%
1.34%
1.61%
-0.50%
0.42%
-0.31%
1.35%
-0.72%
0.77%
0.79%
0.01%
0.16%
2.15%
0.47%
0.57%
0.63%
1.13%
-1.29%
-0.56%
0.23%
-0.56%
-1.71%
1.18%
-0.27%
-1.90%
-2.92%
2.03%
1.34%
-0.32%
-0.03%
0.76%
-1.69%
-0.04%
-0.35%
-0.17%
-3.60%
-3.51%
3.62%
-3.66%
1.62%
0.64%
0.02%
1.69%
-0.88%
-3.25%
-3.87%
-1.26%
-3.14%
3.91%
1.60%
0.27%
1.52%
-3.13%
-4.19%
0.77%
-1.19%
-4.29%
-5.88%
4.68%
4.68%
3.50%
1.62%
-0.02%
0.67%
-3.57%
-4.11%
-3.86%
4.34%
4.32%
1.50%
-3.86%
2.35%
1.09%
-0.20%
-0.81%
-3.37%
1.59%
2.74%
0.95%
0.12%
-0.79%
2.45%
0.07%
0.00%
0.58%
0.91%
0.49%
-0.55%
0.84%
-0.74%
1.39%
0.09%
0.49%
1.03%
0.99%
0.69%
-0.17%
-1.60%
-1.22%
-1.13%
-0.86%
2.51%
-0.18%
0.05%
-0.77%
-2.49%
0.23%
-2.83%
-3.72%
3.04%
0.67%
1.44%
-0.22%
1.06%
-0.44%
-1.23%
0.67%
-1.41%
0.38%
-0.73%
2.67%
-1.66%
0.40%
-0.44%
-1.08%
0.33%
1.25%
1.22%
1.49%
-0.53%
0.52%
0.79%
1.37%
-0.15%
0.99%
-0.22%
1.42%
1.04%
0.65%
0.14%
0.15%
-0.67%
-0.06%
0.41%
-0.14%
2.36%
2.08%
1.46%
-0.33%
-1.74%
-2.80%
-0.59%
2.75%
-2.08%
0.05%
-0.40%
-2.13%
0.04%
1.17%
-0.53%
0.35%
-1.33%
-2.57%
1.84%
0.22%
2.07%
0.03%
-1.11%
0.11%
-1.56%
0.23%
-2.17%
0.27%
1.29%
1.21%
-0.32%
-0.76%
0.21%
0.57%
-0.54%
0.16%
-0.50%
-1.99%
-2.76%
1.26%
-2.55%
-0.29%
1.33%
0.06%
0.27%
-0.18%
2002 2003 2004 2005
Financial charges
Interest and markup on Long term foreign currency loans 279 154 - -
Interest and markup on Long term local currency loans 86 135 142 186
Interest and markup on redeemable capital - 10 20 0
Preferred dividend - - 35 35
Interest and markup on finances under markup arrangements 84 22 12 43
Interest and markup on finance lease 10 31 10 12
Interest and markup on advance from leasing companies 5 - - -
Interest and markup on WPPF - 0 0 0
Interest and markup on provident fund 0 0 0 -
Guarantee commission 19 24 1 1
Markup on balances with associated undertakings 11 0 0 0
Exchange loss - 0 0 11
Loss on foreign currency forward options - 0 0 8
Restructuring and rescheduling fee - 0 0 -
Bank charges 20 33 4 7

Total 515 411 225 304


2006 2007 2008 2009 2010 2011

0 0 0 0 0 0
305 995 903 713 479 251
0 6 7 7 4 5
35 35 0 0 0 0
74 62 66 96 95 117
13 15 16 13 14 14
0 1 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
2 1 1 1 1 1
0 2 1 1 1 1
0 2 3 3 4 2
17 8 11 12 11 11
0 0 0 0 0 0
5 14 13 9 9 10

451 1,143 1,022 855 618 414