• Embed Doc
  • Copy Link
  • Readcast
  • Collections
  • CommentGo Back
Download
 
Ticker 1
ATV
Ticker 2
ACTS
Numbers from
2008/10
(go to SEC for accurate numbers)Numbers from
2008/12
(go to SEC for accurate numbers)
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Cash & Equivalents
147.60$ 167.30$
Cash & Equivalents
-$ 45.40$ 265.95$ Marketable Securities19.70$Marketable Securities-$ 220.55$Accounts Receivable27.70$Accounts Receivable-$Other Receivable-$Other Receivable-$
Receivables
27.90$ 20.93$
Receivables
-$ 3.90$ 2.93$
Inventories: Raw Materials
14.20$
Inventories: Raw Materials
-$
Inventories: Work in Progress
-$
Inventories: Work in Progress
-$
Inventories: Purchased Components
-$
Inventories: Purchased Components
-$
Inventories: Finished Goods
15.30$
Inventories: Finished Goods
-$
Inventories: Other 
-$
Inventories: Other 
-$
Inventories -- Total
29.50$ 14.75$
Inventories -- Total
-$ 8.70$ 4.35$
Total Liabilities
88.40$ 88.40$
Total Liabilities
-$ 16.90$ 16.90$ Shares Outstanding29.0529.05Shares Outstanding77.9977.99
TotalPer ShareTotalPer Share
114.58$ 3.94$ 256.33$ 3.29$ 101.69$ 3.50$ 154.41$ 1.98$ 11%40%Ticker 3
HILL
Ticker 4
FTAR
Numbers from
2008/12
(go to SEC for accurate numbers)Numbers from
2008/12
(go to SEC for accurate numbers)
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Cash & Equivalents
56.90$ 56.90$
Cash & Equivalents
56.60$ 56.60$Marketable Securities-$Marketable Securities-$Accounts Receivable41.00$Accounts Receivable56.80$Other Receivable-$Other Receivable-$
Receivables
41.00$ 30.75$
Receivables
56.80$ 42.60$
Inventories: Raw Materials
-$
Inventories: Raw Materials
-$
Inventories: Work in Progress
-$
Inventories: Work in Progress
-$
Inventories: Purchased Components
2.60$
Inventories: Purchased Components
-$
Inventories: Finished Goods
11.50$
Inventories: Finished Goods
-$
Inventories: Other 
-$
Inventories: Other 
-$
Inventories -- Total
14.10$ 7.05$
Inventories -- Total
-$ -$
Total Liabilities
47.20$ 47.20$
Total Liabilities
24.40$ 24.40$Shares Outstanding46.9546.95Shares Outstanding#VALUE!21.5821.58
TotalPer ShareTotalPer Share
47.50$ 1.01$ 74.80$ 3.47$ 32.86$ 0.70$ #VALUE!1.05$ 31%70%Ticker 5
GRVY
Ticker 6
HLYS
Numbers from
2008/10
(go to SEC for accurate numbers)Numbers from
2008/12
(go to SEC for accurate numbers)
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Cash & Equivalents
41.70$ 44.20$
Cash & Equivalents
68.40$ 68.40$Marketable Securities2.50$Marketable Securities-$Accounts Receivable4.40$Accounts Receivable6.60$Other Receivable-$Other Receivable0.30$
Receivables
4.40$ 3.30$
Receivables
6.90$ 5.18$
Inventories: Raw Materials
-$
Inventories: Raw Materials
-$
Inventories: Work in Progress
-$
Inventories: Work in Progress
-$
Inventories: Purchased Components
-$
Inventories: Purchased Components
-$
Inventories: Finished Goods
-$
Inventories: Finished Goods
-$
Inventories: Other 
-$
Inventories: Other 
12.10$
Inventories -- Total
-$ -$
Inventories -- Total
12.10$ 6.05$
Total Liabilities
15.00$ 15.00$
Total Liabilities
10.10$ 10.10$Shares Outstanding27.827.8Shares Outstanding27.5727.57
TotalPer ShareTotalPer Share
32.50$ 1.17$ 69.53$ 2.52$ 27.24$ 0.98$ 50.73$ 1.84$ 16%27%
Visit
http://www.oldschoolvalue.com
for more investment spreadsheets and idea screen results
(Numbers From ADVFN)(Numbers From ADVFN)
100%75%50%
Net Net Working CapitalNet Net Working Capital
100%75%50%
(Numbers From ADVFN)(Numbers From ADVFN)
Current Market Cap/ShareDiscount to Liquidation PriceCurrent Market Cap/ShareDiscount to Liquidation Price
50%50%
Net Net Working CapitalNet Net Working Capital
100%100%75%75%
(Numbers From ADVFN)(Numbers From ADVFN)
100%100%
Current Market Cap/ShareCurrent Market Cap/ShareDiscount to Liquidation PriceDiscount to Liquidation PriceNet Net Working CapitalNet Net Working CapitalCurrent Market Cap/ShareCurrent Market Cap/Share
75%75%50%50%
Discount to Liquidation PriceDiscount to Liquidation Price
 
Ticker 7
HRAY
Ticker 8
HTX
Numbers from
2008/12
(go to SEC for accurate numbers)Numbers from
2008/12
(go to SEC for accurate numbers)
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Cash & Equivalents
65.90$ 59.47$ 59.47$
Cash & Equivalents
4,775.00$ 4,775.00$Marketable Securities-$Marketable Securities-$Accounts Receivable16.40$Accounts Receivable707.00$Other Receivable0.30$Other Receivable14.00$
Receivables
16.70$ 12.65$ 9.49$
Receivables
721.00$ 540.75$
Inventories: Raw Materials
-$
Inventories: Raw Materials
-$
Inventories: Work in Progress
-$
Inventories: Work in Progress
-$
Inventories: Purchased Components
-$
Inventories: Purchased Components
-$
Inventories: Finished Goods
-$
Inventories: Finished Goods
-$
Inventories: Other 
0.30$
Inventories: Other 
60.00$
Inventories -- Total
0.30$ 0.26$ 0.13$
Inventories -- Total
60.00$ 30.00$
Total Liabilities
12.40$ 6.63$ 6.63$
Total Liabilities
3,411.00$ 3,411.00$Shares Outstanding21.921.9Shares Outstanding320.96320.96
TotalPer ShareTotalPer Share
62.46$ 2.85$ 1,934.75$ 6.03$ 45.55$ 2.08$ 1,470.00$ 4.57$ 27%24%Ticker 9
IKAN
Ticker 10
IPAS
Numbers from
2008/10
(go to SEC for accurate numbers)Numbers from
2008/12
(go to SEC for accurate numbers)
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Cash & Equivalents
27.20$ 63.30$
Cash & Equivalents
33.10$ 33.70$ 67.88$ Marketable Securities36.10$Marketable Securities35.30$ 34.18$Accounts Receivable12.40$Accounts Receivable33.80$Other Receivable-$Other Receivable-$
Receivables
12.40$ 9.30$
Receivables
33.80$ 31.67$ 23.75$
Inventories: Raw Materials
-$
Inventories: Raw Materials
-$
Inventories: Work in Progress
7.50$
Inventories: Work in Progress
-$
Inventories: Purchased Components
0.50$
Inventories: Purchased Components
-$
Inventories: Finished Goods
4.50$
Inventories: Finished Goods
-$
Inventories: Other 
-$
Inventories: Other 
-$
Inventories -- Total
12.50$ 6.25$
Inventories -- Total
-$ -$
Total Liabilities
17.90$ 17.90$
Total Liabilities
35.50$ 34.97$ 34.97$ Shares Outstanding29.0929.09Shares Outstanding61.3261.32
TotalPer ShareTotalPer Share
60.95$ 2.10$ 56.66$ 0.92$ 40.44$ 1.39$ 91.98$ 1.50$ 34%0%Ticker 11
LTON
Ticker 12
MTSN
Numbers from
2008/12
(go to SEC for accurate numbers)Numbers from
2008/12
(go to SEC for accurate numbers)
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Figures in Millions except per share values
BVUser InputBVMultiplierNet NetValue
Cash & Equivalents
91.60$96.00$96.00$
Cash & Equivalents
-$ 77.10$ 103.40$ Marketable Securities12.70$Marketable Securities-$ 26.30$Accounts Receivable15.30$Accounts Receivable-$Other Receivable6.10$Other Receivable-$
Receivables
21.40$ 16.05$
Receivables
-$ 14.50$ 10.88$
Inventories: Raw Materials
-$
Inventories: Raw Materials
-$
Inventories: Work in Progress
-$
Inventories: Work in Progress
-$
Inventories: Purchased Components
-$
Inventories: Purchased Components
-$
Inventories: Finished Goods
-$
Inventories: Finished Goods
-$
Inventories: Other 
-$
Inventories: Other 
-$
Inventories -- Total
-$ -$
Inventories -- Total
-$ 49.30$ 24.65$
Total Liabilities
16.60$ 16.60$
Total Liabilities
-$ 51.40$ 51.40$ Shares Outstanding42.0642.06Shares Outstanding49.749.7
TotalPer ShareTotalPer Share
95.45$ 2.27$ 87.53$ 1.76$ 69.40$ 1.65$ 76.04$ 1.53$ 27%13%
100%100%75%75%
(Numbers From ADVFN)(Numbers From ADVFN)
Current Market Cap/ShareCurrent Market Cap/ShareDiscount to Liquidation PriceDiscount to Liquidation Price
50%50%
Net Net Working CapitalNet Net Working Capital
75%75%50%50%
(Numbers From ADVFN)(Numbers From ADVFN)
100%100%
Discount to Liquidation PriceDiscount to Liquidation Price
(Numbers From ADVFN)(Numbers From ADVFN)
Net Net Working CapitalNet Net Working CapitalCurrent Market Cap/ShareCurrent Market Cap/Share
50%50%
Net Net Working CapitalNet Net Working Capital
100%100%75%75%
Current Market Cap/ShareCurrent Market Cap/ShareDiscount to Liquidation PriceDiscount to Liquidation Price
of 00

Leave a Comment

You must be to leave a comment.
Submit
Characters: ...
You must be to leave a comment.
Submit
Characters: ...