• Embed Doc
  • Copy Link
  • Readcast
  • Collections
  • CommentGo Back
Download
 
Ticker 1
CRC
Ticker 2
FINL
Numbers from
2009/06
(go to SEC for accurate numbers)Numbers from
2009/08
(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
3.10$ 3.10$
Cash & Equivalents
142.90$ 142.90$Marketable Securities-$ Marketable Securities-$Accounts Receivable8.30$ Accounts Receivable-$Other Receivable-$ Other Receivable-$
Receivables
8.30$ 6.23$
Receivables
-$ -$
Inventories: Raw Materials
4.40$
Inventories: Raw Materials
-$
Inventories: Work in Progress
0.60$
Inventories: Work in Progress
-$
Inventories: Purchased Components
-$
Inventories: Purchased Components
-$
Inventories: Finished Goods
10.20$
Inventories: Finished Goods
-$
Inventories: Other 
-$
Inventories: Other 
221.40$
Inventories -- Total
15.20$ 7.60$
Inventories -- Total
221.40$ 110.70$
Total Liabilities
9.70$ 9.70$
Total Liabilities
155.50$ 155.50$Shares Outstanding6.136.13 Shares Outstanding54.5654.56
TotalPer ShareTotalPer Share
7.23$ 1.18$ 98.10$ 1.80$ 9.69$ 1.58$ 533.05$ 9.77$ 0%0%Ticker 3
ADPT
Ticker 4
VOXX
Numbers from
2009/06
(go to SEC for accurate numbers)Numbers from
2009/05
(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
101.80$ 382.70$
Cash & Equivalents
62.30$ 62.30$Marketable Securities280.90$ Marketable Securities-$Accounts Receivable10.80$ Accounts Receivable108.10$Other Receivable-$ Other Receivable23.80$
Receivables
10.80$ 8.10$
Receivables
131.90$ 98.93$
Inventories: Raw Materials
-$
Inventories: Raw Materials
-$
Inventories: Work in Progress
0.20$
Inventories: Work in Progress
-$
Inventories: Purchased Components
-$
Inventories: Purchased Components
-$
Inventories: Finished Goods
3.40$
Inventories: Finished Goods
-$
Inventories: Other 
-$
Inventories: Other 
118.80$
Inventories -- Total
3.60$ 1.80$
Inventories -- Total
118.80$ 59.40$
Total Liabilities
35.40$ 35.40$
Total Liabilities
118.30$ 118.30$Shares Outstanding119.98119.98 Shares Outstanding22.8722.87
TotalPer ShareTotalPer Share
357.20$ 2.98$ 102.33$ 4.47$ 375.54$ 3.13$ 142.68$ 6.24$ 0%0%Ticker 5
RELL
Ticker 6
MNOV
Numbers from
2009/05
(go to SEC for accurate numbers)Numbers from
2009/06
(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
(Numbers From ADVFN)(Numbers From ADVFN)
Current Market Cap/ShareCurrent Market Cap/ShareDiscount to Liquidation PriceDiscount to Liquidation PriceDiscount to Liquidation Price
50%50%
Net Net Working CapitalNet Net Working Capital
100%100%75%75%
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/Share
Visit
http://www.oldschoolvalue.com
for more investment spreadsheets and idea screen results
(Numbers From ADVFN)(Numbers From ADVFN)
100%75%50%
 
 
Cash & Equivalents
43.90$ 43.90$
Cash & Equivalents
28.70$ 50.00$Marketable Securities-$ Marketable Securities21.30$Accounts Receivable92.40$ Accounts Receivable-$Other Receivable-$ Other Receivable-$
Receivables
92.40$ 69.30$
Receivables
-$ -$
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 
81.20$
Inventories: Other 
-$
Inventories -- Total
81.20$ 40.60$
Inventories -- Total
-$ -$
Total Liabilities
130.10$ 130.10$
Total Liabilities
20.10$ 20.10$Shares Outstanding17.9117.91 Shares Outstanding12.0512.05
TotalPer ShareTotalPer Share
23.70$ 1.32$ 29.90$ 2.48$ 89.18$ 4.98$ 73.01$ 6.06$ 0%0%Ticker 7
ANDS
Ticker 8
NUHC
Numbers from
2009/06
(go to SEC for accurate numbers)Numbers from
2009/05
(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
18.00$ 30.60$
Cash & Equivalents
6.10$ 6.10$Marketable Securities12.60$ Marketable Securities-$Accounts Receivable-$ Accounts Receivable111.60$Other Receivable-$ Other Receivable-$
Receivables
-$ -$
Receivables
111.60$ 83.70$
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 
95.50$
Inventories -- Total
-$ -$
Inventories -- Total
95.50$ 47.75$
Total Liabilities
8.80$ 8.80$
Total Liabilities
97.40$ 97.40$Shares Outstanding37.3137.31 Shares Outstanding18.5318.53
TotalPer ShareTotalPer Share
21.80$ 0.58$ 40.15$ 2.17$ 93.65$ 2.51$ 72.27$ 3.90$ 0%0%
Current Market Cap/ShareCurrent Market Cap/ShareDiscount to Liquidation PriceDiscount to Liquidation Price
50%50%
Net Net Working CapitalNet Net Working Capital
100%100%75%75%
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
75%75%50%50%100%100%
 
Ticker 9
PMRY
Ticker 10
DITC
Numbers from
2009/06
(go to SEC for accurate numbers)Numbers from
2009/07
(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
38.10$ 39.30$
Cash & Equivalents
38.30$ 38.30$Marketable Securities1.20$ Marketable Securities-$Accounts Receivable69.90$ Accounts Receivable3.50$Other Receivable0.40$ Other Receivable-$
Receivables
70.30$ 52.73$
Receivables
3.50$ 2.63$
Inventories: Raw Materials
-$
Inventories: Raw Materials
0.20$
Inventories: Work in Progress
-$
Inventories: Work in Progress
-$
Inventories: Purchased Components
-$
Inventories: Purchased Components
-$
Inventories: Finished Goods
-$
Inventories: Finished Goods
9.90$
Inventories: Other 
8.80$
Inventories: Other 
-$
Inventories -- Total
8.80$ 4.40$
Inventories -- Total
10.10$ 5.05$
Total Liabilities
62.70$ 62.70$
Total Liabilities
5.80$ 5.80$Shares Outstanding9.329.32 Shares Outstanding26.226.2
TotalPer ShareTotalPer Share
33.73$ 3.62$ 40.18$ 1.53$ 59.94$ 6.43$ 51.35$ 1.96$ 0%0%Ticker 11
PARL
Ticker 12
MSN
Numbers from
2009/06
(go to SEC for accurate numbers)Numbers from
2009/06
(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
2.10$ 2.10$
Cash & Equivalents
23.60$ 23.60$Marketable Securities-$ Marketable Securities-$Accounts Receivable22.20$ Accounts Receivable26.70$Other Receivable4.50$ Other Receivable1.50$
Receivables
26.60$ 19.95$
Receivables
28.10$ 21.08$
Inventories: Raw Materials
4.50$
Inventories: Raw Materials
-$
Inventories: Work in Progress
-$
Inventories: Work in Progress
-$
Inventories: Purchased Components
25.60$
Inventories: Purchased Components
-$
Inventories: Finished Goods
47.50$
Inventories: Finished Goods
22.10$
Inventories: Other 
-$
Inventories: Other 
-$
Inventories -- Total
77.70$ 38.85$
Inventories -- Total
17.90$ 8.95$
Total Liabilities
35.20$ 35.20$
Total Liabilities
34.30$ 34.30$Shares Outstanding20.3220.32 Shares Outstanding27.1327.13
TotalPer ShareTotalPer Share
25.70$ 1.26$ 19.33$ 0.71$ 45.12$ 2.22$ 33.91$ 1.25$ 0%0%Ticker 13
FSII
Ticker 14
TWMC
Numbers from
2009/05
(go to SEC for accurate numbers)Numbers from
2009/07
(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
5.30$ 5.30$
Cash & Equivalents
7.10$ 7.10$Marketable Securities-$ Marketable Securities-$Accounts Receivable10.80$ Accounts Receivable-$
(Numbers From ADVFN)(Numbers From ADVFN)
100%100%
Current Market Cap/ShareCurrent Market Cap/ShareDiscount to Liquidation PriceDiscount to Liquidation Price
50%50%
Net Net Working CapitalNet Net Working Capital
100%100%75%75%
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
75%75%50%50%
(Numbers From ADVFN)(Numbers From ADVFN)
100%100%
. Other Receivable2.50$ Other Receivable-$
Receivables
13.30$ 9.98$
Receivables
-$ -$
Inventories: Raw Materials
12.90$
Inventories: Raw Materials
-$
Inventories: Work in Progress
9.70$
Inventories: Work in Progress
-$
Inventories: Purchased Components
-$
Inventories: Purchased Components
-$
Inventories: Finished Goods
-$
Inventories: Finished Goods
-$
Inventories: Other 
-$
Inventories: Other 
320.40$
Inventories -- Total
22.70$ 11.35$
Inventories -- Total
320.40$ 160.20$
Total Liabilities
16.20$ 16.20$
Total Liabilities
197.20$ 197.20$Shares Outstanding31.1631.16 Shares Outstanding31.431.4
TotalPer ShareTotalPer Share
10.43$ 0.33$ (29.90)$ (0.95)$ 32.41$ 1.04$ 30.45$ 0.97$ 0%0%Ticker 15
LDIS
Ticker 16
TBAC
Numbers from
2009/06
(go to SEC for accurate numbers)Numbers from
2009/06
(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
25.10$ 28.70$
Cash & Equivalents
3.70$ 3.70$Marketable Securities3.60$ Marketable Securities-$Accounts Receivable2.50$ Accounts Receivable19.60$Other Receivable3.60$ Other Receivable-$
Receivables
6.20$ 4.65$
Receivables
19.60$ 14.70$
Inventories: Raw Materials
-$
Inventories: Raw Materials
1.50$
Inventories: Work in Progress
0.10$
Inventories: Work in Progress
0.10$
Inventories: Purchased Components
-$
Inventories: Purchased Components
-$
Inventories: Finished Goods
0.10$
Inventories: Finished Goods
21.50$
Inventories: Other 
-$
Inventories: Other 
-$
Inventories -- Total
0.20$ 0.10$
Inventories -- Total
23.00$ 11.50$
Total Liabilities
4.20$ 4.20$
Total Liabilities
20.30$ 20.30$Shares Outstanding30.0630.06 Shares Outstanding7.067.06
TotalPer ShareTotalPer Share
29.25$ 0.97$ 9.60$ 1.36$ 30.66$ 1.02$ 24.00$ 3.40$ 0%0%
Current Market Cap/ShareCurrent Market Cap/ShareDiscount to Liquidation PriceDiscount to Liquidation Price
50%50%
Net Net Working CapitalNet Net Working Capital
100%100%75%75%
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
75%75%50%50%
of 00

Leave a Comment

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