This report is for educational purposes only, and not to provide investment advice.  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/
Organic Resource Management YSX V: ORI http://www.ormi.com/ormi/  Fiscal Yr: Jun 30
Year 6/30/00 6/30/01 6/30/02 6/30/03 6/30/04 6/30/05 6/30/06 6/30/07 6/30/08 6/30/09 6/30/10 6/30/11 6/29/12 6/29/13
Accting Rules C GAAP
Revenue* $7.946 $0.818 $6.623 $14.053 $13.677 $13.891 $16.032 $15.418 $15.206 $13.494 $13.720 $13.985 1609.69% <-Total Growth 10 Revenue
Increase -9.61% -89.71% 709.63% 112.19% -2.68% 1.56% 15.42% -3.83% -1.38% -11.26% 1.68% 1.93% 32.83% <-IRR #YR-> 10 Revenue
Rev per Share $7.59 $0.77 $4.08 $8.23 $8.01 $7.01 $7.99 $3.50 $3.45 $3.06 $3.11 $3.17 -2.69% <-IRR #YR-> 5 Revenue
P/S (Price/Sales) 2.50 15.41 1.32 0.39 0.27 0.20 0.23 0.51 0.30 0.41 0.47 0.72 15.29% <-IRR #YR-> 10 Revenue
*Revenue in M CDN $  P/S 10 yr  0.40 5 yr  0.47 -16.85% <-IRR #YR-> 5 Revenue
-$0.818 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $13.985
-$16.032 $0.000 $0.000 $0.000 $0.000 $13.985
-$0.765 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $3.175
-$7.989 $0.000 $0.000 $0.000 $0.000 $3.175
Pre-split 07 -$0.02 -$0.51 -$0.25 -$0.06 -$0.05 -$0.03 -$0.03 -$0.03
EPS* -$0.40 -$10.20 -$5.00 -$1.20 -$1.00 -$0.60 -$0.60 -$0.60 -$0.28 $0.34 $0.15 -$0.63 -93.82% <-Total Growth 10 Earnings
Increase -133% 2450% -50.98% -76.00% -16.67% -40.00% 0.00% 0.00% -53.33% -221% -56% -520% -24.30% <-IRR #YR-> 10 Earnings
Earnings Yield -2.1% -86.4% -92.6% -37.5% -45.5% -42.9% -33.3% -33.3% -26.7% 27.2% 10.3% -27.6% 0.98% <-IRR #YR-> 5 Earnings
* ESP per share (Cdn GAAP) E/P 10 Yrs -33.33% 5Yrs -26.67%
$10.200 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 -$0.630
$0.600 $0.000 $0.000 $0.000 $0.000 -$0.630
True stock price-> $1.66 # yrs are-> 14 True stock price-> $1.44 # yrs are-> 14
I am earning GC Pension $33.16 1997 -94.57% Pension $28.70 1997 -97.00%
Graham Price neg neg neg neg neg $3.06 $3.47 $2.42 $1.94 #DIV/0! <-Total Growth 3 Graham Price
Prem /Disc.Med H/L -51.59% -74.91% -59.50% -5.95% -59.50% <-Median-> 3 Graham Price
Prem /Disc. High -14.95% -60.21% -33.88% 39.15% -33.88% <-Median-> 3 Graham Price
Prem /Disc. Low -88.22% -89.62% -85.12% -51.04% -88.22% <-Median-> 3 Graham Price
Prem /Disc. Cl -65.7% -64.0% -40.1% 17.5% -$0.64 <-Median-> 3 Graham Price
Pre-split 07 $0.95 $0.59 $0.27 $0.16 $0.11 $0.07 $0.09 $0.09 $0.07
Price Cl ** $19.00 $11.80 $5.40 $3.20 $2.20 $1.40 $1.80 $1.80 $1.05 $1.25 $1.45 $2.28 $0.86 -80.68% <-Total Growth 10 Stock Price
Increase -56.82% -37.89% -54.24% -40.74% -31.25% -36.36% 28.57% 0.00% -41.67% 19.05% 16.00% 57.24% -62.28% -15.16% <-IRR #YR-> 10 Stock Price
P/E -47.50 -1.16 -1.08 -2.67 -2.20 -2.33 -3.00 -3.00 -3.75 3.68 9.67 -3.62 #DIV/0! 4.84% <-IRR #YR-> 5 Stock Price
Trailing P/E 15.57 -29.50 -0.53 -0.64 -1.83 -1.40 -3.00 -3.00 -1.75 -4.46 4.26 15.20 -1.37
Median 10, 5 Yrs Price Inc 16.00% P/E:  -2.50 -3.00
-$11.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.28
-$1.80 $0.00 $0.00 $0.00 $0.00 $2.28
Price H/L Median $35.40 $15.00 $12.20 $4.65 $2.55 $2.50 $2.30 $2.15 $1.48 $0.87 $0.98 $1.83 -87.83% <-Total Growth 10 Stock Price
Increase -60.49% -57.63% -18.67% -61.89% -45.16% -1.96% -8.00% -6.52% -31.16% -41.22% 12.64% 86.22% -18.99% <-IRR #YR-> 10 Stock Price
P/E -88.50 -1.47 -2.44 -3.88 -2.55 -4.17 -3.83 -3.58 -5.29 2.56 6.53 -2.90 -4.52% <-IRR #YR-> 5 Stock Price
Trailing P/E 29.02 -37.50 -1.20 -0.93 -2.13 -2.50 -3.83 -3.58 -2.47 -3.11 2.88 12.17
Median 10, 5 Yrs Price Inc -6.52% P/E:  -3.24 -2.90
-$15.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.83
-$2.30 $0.00 $0.00 $0.00 $0.00 $1.83
Sep Sep Sep Oct Nov Jul 07 Jul 08 Jun 10 Dec
Pre-split 07 $2.51 $1.02 $1.00 $0.34 $0.17 $0.20 $0.16 $0.14
Price Hi ** $50.20 $20.40 $20.00 $6.80 $3.30 $3.90 $3.20 $2.80 $2.60 $1.38 $1.60 $2.70 -86.76% <-Total Growth 10 Stock Price
Increase -68.23% -59.36% -1.96% -66.00% -51.47% 18.18% -17.95% -12.50% -7.14% -46.92% 15.94% 68.75% -18.31% <-IRR #YR-> 10 Stock Price
P/E -125.50 -2.00 -4.00 -5.67 -3.30 -6.50 -5.33 -4.67 -9.29 4.06 10.67 -4.29 -3.34% <-IRR #YR-> 5 Stock Price
Trailing P/E 41.15 -51.00 -1.96 -1.36 -2.75 -3.90 -5.33 -4.67 -4.33 -4.93 4.71 18.00
Median 10, 5 Yrs Price Inc -7.14% P/E:  -4.48 -4.29
-$20.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.70
-$3.20 $0.00 $0.00 $0.00 $0.00 $2.70
Dec Jun May Sep May Dec 07 Feb 09 Mar 10 Feb
Pre-split 07 $1.03 $0.48 $0.22 $0.13 $0.09 $0.06 $0.07 $0.08
Price Low ** $20.60 $9.60 $4.40 $2.50 $1.80 $1.10 $1.40 $1.50 $0.36 $0.36 $0.36 $0.95 -90.10% <-Total Growth 10 Stock Price
Increase -2.83% -53.40% -54.17% -43.18% -28.00% -38.89% 27.27% 7.14% -76.00% 0.00% 0.00% 163.89% -20.65% <-IRR #YR-> 10 Stock Price
P/E -51.50 -0.94 -0.88 -2.08 -1.80 -1.83 -2.33 -2.50 -1.29 1.06 2.40 -1.51 -7.46% <-IRR #YR-> 5 Stock Price
Trailing P/E 16.89 -24.00 -0.43 -0.50 -1.50 -1.10 -2.33 -2.50 -0.60 -1.29 1.06 6.33
Median 10, 5 Yrs Price Inc 0.00% P/E:  -1.65 -1.29
-$9.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.95
-$1.40 $0.00 $0.00 $0.00 $0.00 $0.95
Market Cap. $M $19.89 $12.61 $8.77 $5.46 $3.76 $2.77 $3.61 $7.93 $4.63 $5.51 $6.39 $10.04 $3.79
Pre-split 07 20.938 21.372 32.497 34.134 34.147 39.642 40.134 88.099
# of Sh in M 1.05 1.07 1.62 1.71 1.71 1.98 2.01 4.40 4.40 4.40 4.40 4.40 4.40 0.035 0.7832%
Increase 6.70% 2.07% 52.05% 5.04% 0.04% 16.09% 1.24% 119.51% 0.00% 0.00% 0.00% 0.00% 19.40% <-Average 10 Shares
CF fr Op $M $2.416 $2.410 -$0.284 $0.524 $0.323 $0.701 $0.739 $0.998 $0.532 $1.115 $1.279 $0.733 Shares
OPS $2.31 $2.26 -$0.17 $0.31 $0.19 $0.35 $0.37 $0.23 $0.12 $0.25 $0.29 $0.17 -92.62% <-Total Growth 10 Cash Flow
Increase -7.83% -2.26% -107.74% -275.72% -38.44% 87.30% 4.08% -38.48% -46.66% 109.36% 14.77% -42.70% -33.42% <-Average 10 Cash Flow
P/O on Cl 8.23 5.23 -30.92 10.43 11.64 3.96 4.89 7.94 8.69 4.94 4.99 13.70 -22.95% <-IRR #YR-> 10 Cash Flow
BEF Non-Cash  $0.33 $0.96 $0.92 $0.78 $1.05 $1.10 $1.86 $0.93 -14.69% <-IRR #YR-> 5 Cash Flow
OPS Less Non-Cash $0.20 $0.48 $0.46 $0.18 $0.24 $0.25 $0.42 $0.21 1.09% <-IRR #YR-> 7 CF - non-cash
*Operational Cash Flow per share P/CF 10 Yrs  3.18 5 Yrs   6.29 8.05 -14.37% <-IRR #YR-> 5 CF - non-cash
-$2.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.17
-$0.37 $0.00 $0.00 $0.00 $0.00 $0.17
-$0.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.21
-$0.46 $0.00 $0.00 $0.00 $0.00 $0.21
OPM 30.4% 294.6% -4.3% 3.7% 2.4% 5.0% 4.6% 6.5% 3.5% 8.3% 9.3% 5.2% should be zero, it is a check on calculations
Diff from Ave 529.5% 6000.2% -188.7% -22.8% -51.2% 4.6% -4.6% 34.0% -27.5% 71.0% 93.0% 8.5% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 4.83% 5 Yrs 6.47%
Curr Assets $2.830 $2.752 $3.303 $3.057 $3.248 $3.643 $3.130 Liq ratio of 1.5 and up, best Assets
Curr Liab. $4.122 $3.562 $3.475 $3.059 $2.044 $2.164 $2.950 1.00 <-Median-> 7 Liabilities
Liquidity 0.69 0.77 0.95 1.00 1.59 1.68 1.06 1.06 <-Median-> 5 Ratio
Assets $14.51 $13.53 $13.28 $11.75 $11.37 $10.89 $11.16 $12.53 $11.08 A/L ratio of 1.5 and up, best Assets
Liab. $7.79 $7.76 $4.42 $8.11 $4.87 $5.51 $4.24 $4.89 $6.16 1.98 <-Median-> 9 Liabilities
Asset/Liability 1.86 1.74 3.01 1.45 2.34 1.98 2.63 2.56 1.80 2.34 <-Median-> 5 Ratio
Book Value $6.72 $5.78 $8.86 $3.64 $6.50 $5.38 $6.93 $7.64 $4.91 Book Value is Asset less Liabilities
BV per share $3.94 $3.38 $4.47 $1.81 $1.48 $1.22 $1.57 $1.74 $1.12 Want to buy when ratio is low.
Change -14.04% 32.11% -59.46% -18.57% -17.22% 28.69% 10.37% -35.71% 2.4457 Current/Historical; Lower, better; best .8 or lower
P/BV (CL) 0.8128 0.6501 0.3132 0.9933 1.2198 0.8595 0.7951 0.8356 2.0437 -14.58% <-IRR #YR-> 8 Book Value per share
Change -20.02% -51.83% 217.18% 22.80% -29.54% -7.50% 5.10% 144.57% -9.25% <-IRR #YR-> 5 Book Value per share
Leverage (A/BK) 2.16 2.34 1.50 3.23 1.75 2.02 1.61 1.64 2.25 2.02 <-Median-> 9 A/BV
Debt/Equity Ratio 1.16 1.34 0.50 2.23 0.75 1.02 0.61 0.64 1.25 1.02 <-Median-> 9 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Ave 0.84 5 yr Ave 0.86
-$3.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.12
-$1.81 $0.00 $0.00 $0.00 $0.00 $1.12
ROE 0.0% 0.0% 0.0% 8.9% 0.0% 0.00% <-Median-> 5 Compreh. Inc
Comprehensive Inc $0.00 $0.00 $0.00 $0.68 $0.00 Compreh. Inc
ROE 0.0% -29.3% -12.8% -32.9% -19.1% -22.8% 21.9% 8.7% -56.6% Net Income/Shareholders' equity
5Yr Median -19.1% -22.8% -19.1% -19.1% -19.1%
Net Income -$1.69 -$1.13 -$1.20 -$1.24 -$1.23 $1.52 $0.67 -$2.78 -155.27% <-Total Growth 7 Net Income
Oper C. F. $0.32 $0.70 $0.74 $1.00 $0.53 $1.11 $1.28 $0.73 C F Statement  Oper C. F.
Invest. C. F -$0.11 -$1.22 -$0.20 -$0.10 -$0.57 $0.78 -$0.88 -$1.38 C F Statement  Invest. C. F
Accruals    -$1.91 -$0.61 -$1.73 -$2.14 -$1.19 -$0.37 $0.27 -$2.14 Accruals
Total Assets $13.53 $13.28 $11.75 $11.37 $10.89 $11.16 $12.53 $11.08 Balance Sheet Assets
Accruals Ratio -14.10% -4.58% -14.73% -18.80% -10.90% -3.36% 2.18% -19.28% N/A no income Ratio
Fin. C. F -$0.45 -$0.91 -$0.13 -$1.35 -$0.34 $0.02 C F Statement  Fin. C. F
Accruals    -$1.28 -$1.22 -$1.06 $0.98 $0.61 -$2.16 Accruals
Accruals Ratio -10.86% -10.76% -9.69% 8.74% 4.88% -19.50% Ratio
Dec 17, 2009.  This stock has done a lot better this year.  Growth figures are awful for the 5 year period, but lots had increases over last year. Still not worth much.
Dec 11, 2009.  This company was delisted from TSX.  It was then listed on TSX Venture Exchange were it is still.
2008- Did a reverse split.  This is never a good sign. But, this is part of my high risk, small cap group.  It has not not well, but I am willing to wait.
2007- Still doing poorly.
2006 - nothing has changed since 1995
2005 - according to the accruals ratio, it is unvalued.  Has negative earnings, but positive cash flow.  Hold for now.
2004  Still cannot seem to make any money. 
2003- hasn't done well. They have the revenue, but cannot seem to be able to make money.
** prices are showing a lot higher than what they actually were because they are adjusted for the 20 to 1 reverse split.
National Challenge NLC to Organic Resouces Jul 2007.   Incorporated Jan 4, 1990. Listed TSE since Jan 7, 1998
2010
Charles H. Buchler  1.96 44.57%
Stephen Paul Tull 1.00 22.74%
67.31%
How they make their money
The Company’s core business is the regularly scheduled collection of non-hazardous liquid organic residuals. It collects, processes and recycles these wastes.
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.
2011
Buehler, Charles. CEO # $1,573,852 41.55%
Dreher, Edward George, CFO # $66,994 1.77%
Tull, Stephen Paul, Director # $861,613 22.74%
insiders, more than 66.06%