Ticker 1
CHCG
Ticker 2
ENWV
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
25.40$ 25.40$
Cash & Equivalents
49.20$ 68.70$Marketable Securities-$ Marketable Securities19.50$Accounts Receivable24.50$ Accounts Receivable4.40$Other Receivable-$ Other Receivable-$
Receivables
24.50$ 18.38$
Receivables
4.40$ 3.30$
Inventories: Raw Materials
-$
Inventories: Raw Materials
4.40$
Inventories: Work in Progress
-$
Inventories: Work in Progress
0.50$
Inventories: Purchased Components
-$
Inventories: Purchased Components
-$
Inventories: Finished Goods
-$
Inventories: Finished Goods
0.10$
Inventories: Other
9.40$
Inventories: Other
-$
Inventories -- Total
9.40$ 4.70$
Inventories -- Total
5.00$ 2.50$
Total Liabilities
4.80$ 4.80$
Total Liabilities
4.30$ 4.30$Shares Outstanding#VALUE!53.9353.93 Shares Outstanding9.599.59
TotalPer ShareTotalPer Share
43.68$ 0.81$ 70.20$ 7.32$
#VALUE!0.57$ 28.40$ 2.96$
30%60%Ticker 3
FMTI
Ticker 4
DRAM
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
1.00$ 1.00$
Cash & Equivalents
7.30$ 7.30$Marketable Securities-$ Marketable Securities-$Accounts Receivable0.80$ Accounts Receivable5.10$Other Receivable-$ Other Receivable-$
Receivables
0.80$ 0.60$
Receivables
5.10$ 3.83$
Inventories: Raw Materials
1.50$
Inventories: Raw Materials
2.60$
Inventories: Work in Progress
-$
Inventories: Work in Progress
0.10$
Inventories: Purchased Components
-$
Inventories: Purchased Components
-$
Inventories: Finished Goods
3.10$
Inventories: Finished Goods
1.80$
Inventories: Other
-$
Inventories: Other
-$
Inventories -- Total
3.90$ 1.95$
Inventories -- Total
4.50$ 2.25$
Total Liabilities
1.40$ 1.40$
Total Liabilities
3.60$ 3.60$Shares Outstanding#VALUE!4.974.97 Shares Outstanding8.878.87
TotalPer ShareTotalPer Share
2.15$ 0.43$ 9.78$ 1.10$
#VALUE!0.34$ 28.85$ 3.25$
21%0%Ticker 5
ELST
Ticker 6
QXM
Numbers from
2009/06
(go to SEC for accurate numbers)Numbers from
2009/03
(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
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)
Current Market Cap/ShareCurrent Market Cap/ShareDiscount to Liquidation PriceDiscount to Liquidation Price