| This report should not be construed as providing investment
advice. It is for educational purposes only.
Before making any investment decision, you should always do your own
research or consult a investment professional. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| While I try to
be accurate, I assume no responsibility for any figure in this spreadsheet. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| See my website
on stocks or see my blog at the following sites. |
|
|
www.spbrunner.com/stocks.html |
www.spbrunner.blogspot.com/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodfellow Inc. |
|
|
www.goodfellowinc.com |
|
GDL |
Fiscal Yr: |
Aug 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year |
8/31/00 |
8/31/01 |
8/31/02 |
8/31/03 |
8/31/04 |
8/31/05 |
8/31/06 |
8/31/07 |
8/31/08 |
8/31/09 |
8/31/10 |
8/31/11 |
8/30/12 |
8/30/13 |
|
|
|
#Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accting Rules |
|
|
|
|
|
|
|
|
|
|
|
C GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Split |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue* |
$442.5 |
$453.4 |
$505.4 |
$524.8 |
$500.5 |
$517.8 |
$517.6 |
$518.5 |
$480.8 |
$438.0 |
$504.5 |
$466.8 |
|
|
|
2.97% |
<-Total Growth |
10 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
14.35% |
2.45% |
11.48% |
3.84% |
-4.63% |
3.46% |
-0.04% |
0.18% |
-7.27% |
-8.91% |
15.19% |
-7.47% |
<------ |
|
|
0.29% |
<-IRR #YR-> |
10 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rev per Share |
$52.68 |
$54.03 |
$60.24 |
$62.48 |
$59.37 |
$60.36 |
$60.35 |
$60.49 |
$56.05 |
$51.09 |
$58.85 |
$54.46 |
|
|
|
-2.04% |
<-IRR #YR-> |
5 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/S (Price/Sales) |
0.09 |
0.08 |
0.10 |
0.09 |
0.19 |
0.22 |
0.23 |
0.23 |
0.17 |
0.16 |
0.20 |
0.18 |
|
|
|
0.08% |
<-IRR #YR-> |
10 |
Rev Per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Averages |
|
|
|
|
|
|
|
P/S |
10 yr |
0.18 |
5 yr |
0.18 |
|
|
|
-2.03% |
<-IRR #YR-> |
5 |
Rev Per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Revenue in M
CDN $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$453.4 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$466.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$517.6 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$466.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$54.03 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$54.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$60.35 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$54.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS* |
$0.67 |
$0.54 |
$0.88 |
$0.74 |
$1.72 |
$1.32 |
$1.53 |
$1.52 |
$0.83 |
$1.26 |
$1.48 |
$0.35 |
$1.00 |
<-guess |
|
-35.19% |
<-Total Growth |
10 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-14.10% |
-19.40% |
62.96% |
-15.91% |
132.43% |
-23.26% |
15.91% |
-0.65% |
-45.39% |
51.81% |
17.46% |
-76.35% |
185.71% |
|
|
-4.24% |
<-IRR #YR-> |
10 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings Yield |
13.5% |
12.2% |
14.1% |
13.1% |
15.6% |
10.1% |
11.2% |
10.8% |
8.7% |
15.1% |
12.9% |
3.6% |
12.3% |
|
|
-25.55% |
<-IRR #YR-> |
5 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| * ESP per
share (Cdn GAAP) |
|
|
|
|
|
|
E/P |
10 Yrs |
12.05% |
5Yrs |
10.84% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.54 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.53 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Special |
|
|
|
$0.00 |
$0.00 |
$0.00 |
$0.20 |
$0.00 |
$0.00 |
$0.00 |
$0.30 |
$0.00 |
$0.00 |
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div* |
$0.18 |
$0.15 |
$0.20 |
$0.18 |
$0.34 |
$0.53 |
$0.60 |
$0.70 |
$0.50 |
$0.45 |
$0.60 |
$0.40 |
$0.20 |
$0.20 |
|
17.65% |
<-Total Growth |
7 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
28.57% |
-16.67% |
33.33% |
-10.00% |
88.89% |
54.41% |
14.29% |
16.67% |
-28.57% |
-10.00% |
33.33% |
-33.33% |
-50.00% |
0.00% |
|
15.48% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield H/L Pr. |
3.36% |
3.20% |
3.74% |
3.28% |
4.06% |
4.05% |
4.83% |
4.09% |
5.38% |
5.70% |
6.03% |
3.74% |
|
|
|
4.08% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on High Pr. |
3.00% |
2.92% |
3.05% |
2.95% |
3.09% |
3.38% |
4.29% |
3.24% |
3.28% |
4.59% |
5.05% |
3.13% |
|
|
|
3.26% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on Low Pr. |
3.83% |
3.53% |
4.82% |
3.69% |
5.93% |
5.06% |
5.54% |
5.54% |
14.93% |
7.51% |
7.50% |
4.65% |
|
|
|
5.54% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on Cl Pr. |
3.62% |
3.39% |
3.21% |
3.20% |
3.09% |
4.00% |
4.40% |
4.99% |
5.24% |
5.39% |
5.22% |
4.06% |
2.45% |
2.45% |
|
4.23% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio |
26.9% |
27.8% |
22.7% |
24.3% |
19.8% |
39.8% |
52.3% |
46.1% |
60.2% |
35.7% |
60.8% |
114.3% |
20.0% |
|
|
42.91% |
<-Median-> |
10 |
DPR EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio CF |
191.4% |
18.6% |
-21.1% |
12.8% |
53.1% |
28.7% |
41.8% |
64.7% |
21.0% |
17.3% |
-68.3% |
88.3% |
|
|
|
24.86% |
<-Median-> |
10 |
DPR CF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio CF NC |
20.3% |
20.4% |
18.5% |
20.7% |
17.7% |
33.6% |
45.6% |
39.3% |
50.8% |
40.4% |
56.1% |
73.0% |
|
|
|
39.87% |
<-Median-> |
10 |
DPR CF NC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
Div Yd |
2.84% |
5 |
3.29% |
10 |
|
Yield |
5.38% |
5.22% |
Payout |
60.24% |
21.03% |
|
|
|
10.31% |
<-IRR #YR-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| * Dividends per share |
|
3.0% |
Years |
3.0% |
Years |
|
|
|
Last Div Inc ---> |
$0.30 |
$0.10 |
-66.7% |
|
|
-7.79% |
<-IRR #YR-> |
5 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.15 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.60 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lost |
To date |
-34.03% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I am earning |
|
|
|
|
|
|
|
|
|
|
Trading |
$12.37 |
2010 |
1.62% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| H/LYield held 5 yrs |
|
|
|
3.83% |
7.88% |
9.81% |
12.79% |
13.08% |
9.11% |
5.38% |
4.63% |
3.22% |
1.17% |
2.15% |
|
7.88% |
<-Median-> |
9 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| H/LYield held
10 yrs |
|
|
|
|
|
|
|
10.63% |
10.43% |
11.21% |
8.53% |
3.74% |
3.64% |
|
10.53% |
<-Median-> |
4 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| H/LYield held 15 yrs |
|
|
|
|
|
|
|
|
|
|
|
|
|
4.25% |
|
#NUM! |
<-Median-> |
0 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham No. |
$9.86 |
$9.13 |
$12.23 |
$11.63 |
$19.18 |
$17.38 |
$19.43 |
$20.06 |
$15.01 |
$19.17 |
$21.24 |
$10.31 |
$17.42 |
#VALUE! |
|
12.84% |
<-Total Growth |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem /Disc.Med H/L |
-45.74% |
-48.66% |
-56.24% |
-52.77% |
-56.38% |
-25.38% |
-36.09% |
-14.68% |
-38.04% |
-58.82% |
-53.17% |
3.66% |
|
|
|
-45.41% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem /Disc. High |
-39.15% |
-43.84% |
-46.42% |
-47.53% |
-42.64% |
-10.51% |
-27.93% |
7.68% |
1.60% |
-48.89% |
-44.01% |
23.88% |
|
|
|
-35.29% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem /Disc. Low |
-52.33% |
-53.47% |
-66.05% |
-58.02% |
-70.12% |
-40.26% |
-44.25% |
-37.04% |
-77.68% |
-68.76% |
-62.33% |
-16.57% |
|
|
|
-60.18% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem /Disc. Cl |
-49.59% |
-51.50% |
-49.04% |
-51.57% |
-42.64% |
-24.43% |
-29.84% |
-30.11% |
-36.44% |
-56.45% |
-45.85% |
-4.44% |
-53.17% |
#VALUE! |
|
-39.54% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Cl |
$4.97 |
$4.43 |
$6.23 |
$5.63 |
$11.00 |
$13.13 |
$13.63 |
$14.02 |
$9.54 |
$8.35 |
$11.50 |
$9.85 |
$8.16 |
$8.16 |
|
122.35% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-11.72% |
-10.87% |
40.63% |
-9.63% |
95.38% |
19.36% |
3.81% |
2.86% |
-31.95% |
-12.47% |
37.72% |
-14.35% |
-17.16% |
0.00% |
|
8.32% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
7.42 |
8.20 |
7.08 |
7.61 |
6.40 |
9.95 |
8.91 |
9.22 |
11.49 |
6.63 |
7.77 |
28.14 |
8.16 |
#VALUE! |
|
-6.29% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
6.37 |
6.61 |
11.54 |
6.40 |
14.86 |
7.63 |
10.33 |
9.16 |
6.28 |
10.06 |
9.13 |
6.66 |
23.31 |
8.16 |
|
15.75% |
<-IRR #YR-> |
10 |
Price & Div + Sp |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
7.43% |
4.91% |
Div % |
Ret. |
|
Price Inc |
-12.47% |
P/E: |
8.34 |
9.22 |
|
|
|
-1.38% |
<-IRR #YR-> |
5 |
Price & Div + Sp |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.43 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$13.63 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.43 |
$0.20 |
$0.18 |
$0.34 |
$0.53 |
$0.80 |
$0.70 |
$0.50 |
$0.45 |
$0.90 |
$10.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$13.63 |
$0.70 |
$0.50 |
$0.45 |
$0.90 |
$10.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price H/L Median |
$5.35 |
$4.69 |
$5.35 |
$5.49 |
$8.37 |
$12.97 |
$12.42 |
$17.12 |
$9.30 |
$7.90 |
$9.95 |
$10.69 |
|
|
|
127.83% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
23.99% |
-12.34% |
14.07% |
2.62% |
52.37% |
54.99% |
-4.24% |
37.86% |
-45.66% |
-15.11% |
25.97% |
7.44% |
|
|
|
8.58% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
7.99 |
8.69 |
6.08 |
7.42 |
4.86 |
9.82 |
8.11 |
11.26 |
11.20 |
6.27 |
6.72 |
30.53 |
|
|
|
-2.96% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
6.86 |
7.00 |
9.91 |
6.24 |
11.30 |
7.54 |
9.41 |
11.19 |
6.12 |
9.51 |
7.89 |
7.22 |
|
|
|
15.54% |
<-IRR #YR-> |
10 |
Price & Div + Sp |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
6.96% |
5.04% |
Div % |
Ret. |
|
Price Inc |
7.44% |
P/E: |
7.77 |
11.20 |
|
|
|
2.09% |
<-IRR #YR-> |
5 |
Price & Div + Sp |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.69 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$12.42 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.69 |
$0.20 |
$0.18 |
$0.34 |
$0.53 |
$0.80 |
$0.70 |
$0.50 |
$0.45 |
$0.90 |
$11.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$12.42 |
$0.70 |
$0.50 |
$0.45 |
$0.90 |
$11.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hi Mths |
Jan' 00 |
Oct 00 |
Jul 02 |
Nov 02 |
Aug 04 |
Jun 05 |
Jun 06 |
Jan 07 |
Nov 07 |
Sep 08 |
Apr 10 |
Dec 11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Hi |
$6.00 |
$5.13 |
$6.55 |
$6.10 |
$11.00 |
$15.55 |
$14.00 |
$21.60 |
$15.25 |
$9.80 |
$11.89 |
$12.77 |
|
|
|
148.93% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
6.57% |
-14.50% |
27.68% |
-6.87% |
80.33% |
41.36% |
-9.97% |
54.29% |
-29.40% |
-35.74% |
21.33% |
7.40% |
|
|
|
9.55% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
8.96 |
9.50 |
7.44 |
8.24 |
6.40 |
11.78 |
9.15 |
14.21 |
18.37 |
7.78 |
8.03 |
36.49 |
|
|
|
-1.82% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
7.69 |
7.66 |
12.13 |
6.93 |
14.86 |
9.04 |
10.61 |
14.12 |
10.03 |
11.81 |
9.44 |
8.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
7.40% |
P/E: |
8.70 |
14.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.13 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$12.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$14.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$12.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Low Mths |
Aug 00 |
Oct 00 |
Oct 01 |
Jun 03 |
Sep 03 |
Sep 04 |
Nov 05 |
Sep 06 |
Jul 08 |
Mar 09 |
Sep 09 |
Aug 11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Low |
$4.70 |
$4.25 |
$4.15 |
$4.88 |
$5.73 |
$10.38 |
$10.83 |
$12.63 |
$3.35 |
$5.99 |
$8.00 |
$8.60 |
|
|
|
102.35% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
56.67% |
-9.57% |
-2.35% |
17.59% |
17.42% |
81.15% |
4.34% |
16.62% |
-73.48% |
78.81% |
33.56% |
7.50% |
|
|
|
7.30% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
7.01 |
7.87 |
4.72 |
6.59 |
3.33 |
7.86 |
7.08 |
8.31 |
4.04 |
4.75 |
5.41 |
24.57 |
|
|
|
-4.51% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
6.03 |
6.34 |
7.69 |
5.55 |
7.74 |
6.03 |
8.20 |
8.25 |
2.20 |
7.22 |
6.35 |
5.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
16.62% |
P/E: |
6.00 |
5.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.83 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Cap |
|
|
$52 |
$47 |
$93 |
$113 |
$117 |
$120 |
$82 |
$72 |
$99 |
$84 |
$70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| # of Sh in M |
8.400 |
8.390 |
8.390 |
8.400 |
8.430 |
8.578 |
8.576 |
8.572 |
8.578 |
8.572 |
8.572 |
8.572 |
8.572 |
|
|
|
|
|
Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
0.84% |
-0.12% |
0.00% |
0.12% |
0.36% |
1.76% |
-0.02% |
-0.05% |
0.07% |
-0.07% |
0.00% |
0.00% |
0.00% |
|
|
0.00% |
<-Median-> |
10 |
Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CF fr Op $M |
$0.8 |
$6.8 |
-$8.0 |
$11.8 |
$5.4 |
$15.7 |
$16.4 |
$9.3 |
$20.4 |
$22.4 |
-$11.3 |
$3.9 |
|
|
|
-27.99% |
<-Total Growth |
7 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPS |
$0.09 |
$0.81 |
-$0.95 |
$1.41 |
$0.64 |
$1.83 |
$1.92 |
$1.08 |
$2.38 |
$2.61 |
-$1.32 |
$0.45 |
|
|
|
-29.18% |
<-Total Growth |
7 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
|
-54.61% |
185.94% |
4.69% |
-43.49% |
119.57% |
9.74% |
-151% |
-134.40% |
|
|
|
-19.40% |
<-Median-> |
8 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| non-cash $M |
$6.66 |
-$0.60 |
$17.04 |
-$4.53 |
$10.78 |
-$2.29 |
-$1.40 |
$5.98 |
-$11.94 |
-$12.82 |
$25.05 |
$0.81 |
|
|
|
-5.59% |
<-IRR #YR-> |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPS Less Non-Cash |
$0.89 |
$0.73 |
$1.08 |
$0.87 |
$1.92 |
$1.56 |
$1.75 |
$1.78 |
$0.99 |
$1.11 |
$1.60 |
$0.55 |
|
|
|
-25.05% |
<-IRR #YR-> |
5 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-6.48% |
-17.22% |
47.40% |
-19.55% |
120.37% |
-18.54% |
12.13% |
1.58% |
-44.66% |
13.04% |
44.09% |
-65.85% |
|
|
|
-2.88% |
<-IRR #YR-> |
10 |
CF - non-cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/OCF on Close |
5.60 |
6.03 |
5.76 |
6.47 |
5.73 |
8.40 |
7.78 |
7.88 |
9.68 |
7.50 |
7.17 |
17.98 |
|
|
|
-20.75% |
<-IRR #YR-> |
5 |
CF - non-cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Operational
Cash Flow per share |
|
|
|
|
|
P/CF |
10 yr |
7.64 |
5 yr |
7.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.81 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.92 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.73 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.75 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM |
0.18% |
1.49% |
-1.58% |
2.26% |
1.08% |
3.03% |
3.17% |
1.79% |
4.24% |
5.11% |
-2.24% |
0.83% |
|
|
|
should be zero, it is a check
on calculations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff from Ave |
-91.2% |
-26.3% |
-177.8% |
11.5% |
-46.7% |
49.8% |
56.9% |
-11.5% |
109.6% |
152.3% |
-210.6% |
-58.9% |
|
|
|
0.00 |
<-Median-> |
10 |
OPM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
OPM |
10 Yrs |
2.02% |
5 Yrs |
1.79% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Curr Assets |
$110.45 |
$105.56 |
$129.06 |
$123.58 |
$140.08 |
$137.14 |
$133.51 |
$141.11 |
$126.69 |
$113.84 |
$146.75 |
$135.62 |
|
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Curr Liab. |
$75.64 |
$68.78 |
$86.98 |
$79.59 |
$85.61 |
$75.86 |
$36.75 |
$36.69 |
$51.41 |
$35.08 |
$64.61 |
$54.53 |
|
|
|
2.37 |
<-Median-> |
10 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liquidity |
1.46 |
1.53 |
1.48 |
1.55 |
1.64 |
1.81 |
3.63 |
3.85 |
2.46 |
3.25 |
2.27 |
2.49 |
|
|
|
2.49 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
$136.64 |
$132.22 |
$155.74 |
$150.48 |
$168.09 |
$165.24 |
$161.77 |
$170.77 |
$156.39 |
$148.91 |
$183.80 |
$173.16 |
|
|
|
A/L ratio of 1.5 and up, best |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liability |
$82.47 |
$74.60 |
$92.41 |
$82.30 |
$87.97 |
$78.04 |
$67.76 |
$69.91 |
$52.91 |
$37.76 |
$67.70 |
$57.51 |
|
|
|
2.42 |
<-Median-> |
10 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liquidity |
1.66 |
1.77 |
1.69 |
1.83 |
1.91 |
2.12 |
2.39 |
2.44 |
2.96 |
3.94 |
2.71 |
3.01 |
|
|
|
2.96 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value |
$54.17 |
$57.62 |
$63.33 |
$68.18 |
$80.12 |
$87.20 |
$94.01 |
$100.86 |
$103.48 |
$111.15 |
$116.10 |
$115.66 |
|
|
|
44.35% |
<-Total Growth |
7 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| BV per share |
$6.45 |
$6.87 |
$7.55 |
$8.12 |
$9.50 |
$10.17 |
$10.96 |
$11.77 |
$12.06 |
$12.97 |
$13.54 |
$13.49 |
$13.49 |
$13.49 |
|
41.97% |
<-Total Growth |
7 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
7.87% |
6.50% |
9.91% |
7.53% |
17.09% |
6.96% |
7.84% |
7.34% |
2.53% |
7.49% |
4.46% |
-0.38% |
|
|
|
0.6422 |
Current/Historical |
|
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/BV (CL) |
0.77 |
0.65 |
0.83 |
0.69 |
1.16 |
1.29 |
1.24 |
1.19 |
0.79 |
0.64 |
0.85 |
0.73 |
0.60 |
0.60 |
|
6.99% |
<-IRR #YR-> |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
-18.16% |
-16.30% |
27.95% |
-15.96% |
66.86% |
11.60% |
-3.74% |
-4.17% |
-33.63% |
-18.57% |
31.85% |
-14.02% |
|
|
|
4.24% |
<-IRR #YR-> |
5 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Leverage (A/BK) |
2.52 |
2.29 |
2.46 |
2.21 |
2.10 |
1.89 |
1.72 |
1.69 |
1.51 |
1.34 |
1.58 |
1.50 |
|
|
|
1.71 |
<-Median-> |
10 |
A/BV |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt/Equity Ratio |
152.24% |
1.29 |
1.46 |
1.21 |
1.10 |
0.89 |
0.72 |
0.69 |
0.51 |
0.34 |
0.58 |
0.50 |
|
|
|
0.71 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sharerholders
Equity (Assets less liabilities) |
|
|
|
|
P/BV |
10 Yrs |
0.94 |
5 Yrs |
0.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$6.87 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.96 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
|
|
|
|
|
|
|
12.9% |
6.9% |
9.8% |
10.9% |
2.6% |
|
|
|
9.75% |
<-Median-> |
5 |
Compreh. Inc |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Comprehensive Inc |
|
|
|
|
|
|
|
$13.05 |
$7.12 |
$10.84 |
$12.66 |
$2.98 |
|
|
|
|
|
|
Compreh. Inc |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
10.6% |
8.1% |
11.7% |
9.2% |
18.3% |
12.9% |
13.9% |
12.9% |
6.9% |
9.8% |
10.9% |
2.6% |
|
|
|
Net Income/Shareholders'
equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 5Yr Median |
|
|
|
10.6% |
10.6% |
11.7% |
12.9% |
12.9% |
12.9% |
12.9% |
10.9% |
9.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$5.73 |
$4.65 |
$7.38 |
$6.28 |
$14.64 |
$11.23 |
$13.06 |
$13.05 |
$7.12 |
$10.84 |
$12.66 |
$2.98 |
|
|
|
-35.87% |
<-Total Growth |
10 |
Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Oper C. F. |
$0.79 |
$6.76 |
-$7.96 |
$11.84 |
$5.40 |
$15.70 |
$16.43 |
$9.28 |
$20.39 |
$22.36 |
-$11.29 |
$3.89 |
|
|
|
|
C F Statement |
|
Oper C. F. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Invest. C. F |
-$8.62 |
$3.57 |
-$1.88 |
-$1.24 |
-$2.99 |
-$2.20 |
-$2.11 |
-$4.14 |
-$1.55 |
-$2.66 |
-$2.73 |
-$2.28 |
|
|
|
|
C F Statement |
|
Invest. C. F |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Accruals |
$13.56 |
-$5.68 |
$17.22 |
-$4.32 |
$12.23 |
-$2.26 |
-$1.26 |
$7.91 |
-$11.72 |
-$8.86 |
$26.69 |
$1.38 |
|
|
|
|
|
|
Accruals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Assets |
$136.64 |
$132.22 |
$155.74 |
$150.48 |
$168.09 |
$165.24 |
$161.77 |
$170.77 |
$156.39 |
$148.91 |
$183.80 |
$173.16 |
|
|
|
|
Balance Sheet |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
9.92% |
-4.30% |
11.06% |
-2.87% |
7.28% |
-1.37% |
-0.78% |
4.63% |
-7.49% |
-5.95% |
14.52% |
0.80% |
|
|
|
|
|
|
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| up/down/neutral |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Need free cash flow (cash from operations,
with depreciation and amortization added back and capital spending
subtracted) to amply cover the payouts. |
|
|
|
|
|
|
| Chge in Close |
-11.72% |
-10.87% |
40.63% |
-9.63% |
95.38% |
19.36% |
3.81% |
2.86% |
-31.95% |
-12.47% |
37.72% |
-14.35% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Any Predictions? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fin. C. F |
$6.29 |
-$4.71 |
$10.99 |
-$11.76 |
-$7.56 |
-$8.54 |
-$18.38 |
-$6.10 |
-$17.46 |
-$21.66 |
$15.29 |
-$7.43 |
|
|
|
|
C F Statement |
|
Fin. C. F |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Accruals |
$7.27 |
-$0.97 |
$6.23 |
$7.44 |
$19.79 |
$6.28 |
$17.12 |
$14.01 |
$5.74 |
$12.80 |
$11.40 |
$8.81 |
|
|
|
|
|
|
Accruals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
5.32% |
-0.73% |
4.00% |
4.94% |
11.78% |
3.80% |
10.58% |
8.20% |
3.67% |
8.60% |
6.20% |
5.08% |
|
|
|
|
|
|
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dec 28,
2010. I cannot find any estimates this time around. 1st quarter of 2011 however, is weaker than
last year. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nov 21,
2010. When I last looked at this stock, I got 2010 earnings of $.87. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| This company
does not have financials on its site, but it does put its financial
statements in their news items on their financial results. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Why I
purchased this stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodfellow
looks like a good small cap stock. It
is being pushed by Investor Reporter. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make
their money. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Goodfellow
Inc. is one of eastern Canada's largest independent re-manufacturers and
distributors of lumber and hardwood flooring products. The company serves
customers throughout Canada, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| the United
States and abroad including the UK and China and the Middle East. H.Q is
Delson, Quebec, just outside Montreal. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| It is about 60% owned by insiders. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
O/S |
% owned |
|
|
|
|
|
Amt Owned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Douglas Goodfellow |
|
|
|
|
|
|
|
|
1.67 |
8.57 |
19.53% |
|
|
|
|
|
$13,657,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Charles
Richard Goodfellow |
|
|
|
|
|
|
|
0.60 |
8.57 |
6.99% |
|
|
|
|
|
$4,891,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| David Alan
Goodfellow |
|
|
|
|
|
|
|
1.76 |
8.57 |
20.48% |
|
|
|
|
|
$14,321,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stephen Arnold
Jarislowsky |
|
|
|
|
|
|
|
1.07 |
8.57 |
12.44% |
|
|
|
|
|
$8,702,624 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59.44% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For most
ratios, lower is better when looking for a good stock price. However, there are exceptions such as for
yield and asset/liability ratios and here you want a higher ratios to
indicate a good stock price. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Also, for the
Operational Profit Margin, a higher percentage is better. With the OPM, you should only compare
companies in similar industries. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|