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/ Estimates Estimates Estimates
Computer Modelling Group Ltd TSX: CMG OTC: CMDXF www.cmgl.ca Fiscal Yr: Mar 31
Year 3/31/06 3/31/07 3/31/08 3/31/09 3/31/10 3/31/11 3/31/12 3/31/13 3/31/14 3/31/15 3/31/16 3/31/17 3/31/18 3/31/19 3/30/20 Value Description #Y Item
Accounting Rules C GAAP C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Revenue* $17.220 $23.715 $27.993 $43.942 $45.303 $51.827 $61.034 $68.620 $74.503 $84.861 $80.798 $75.097 $75.2 $81.2 216.66% <-Total Growth 10 Revenue
Increase 13.56% 37.72% 18.04% 56.97% 3.10% 14.40% 17.76% 12.43% 8.57% 13.90% -4.79% -7.06% 0.14% 7.98% 12.22% <-IRR #YR-> 10 Revenue 216.66%
5 year Running Average $13.173 $15.931 $19.285 $25.607 $31.634 $38.556 $46.020 $54.145 $60.257 $68.169 $73.963 $76.776 $78.092 $79.431 4.23% <-IRR #YR-> 5 Revenue 23.04%
Revenue per Share $0.27 $0.39 $0.41 $0.64 $0.64 $0.71 $0.82 $0.90 $0.95 $1.08 $1.03 $0.94 $0.95 $1.02 17.03% <-IRR #YR-> 10 5 yr Running Average 381.93%
Increase 9.01% 44.91% 7.47% 53.39% -0.20% 11.99% 14.99% 10.01% 5.58% 13.81% -5.19% -7.83% 0.14% 7.98% 10.78% <-IRR #YR-> 5 5 yr Running Average 66.83%
5 year Running Average $0.22 $0.26 $0.30 $0.39 $0.47 $0.56 $0.64 $0.74 $0.80 $0.89 $0.95 $0.98 $0.99 $1.00 9.36% <-IRR #YR-> 10 Revenue per Share 144.72%
P/S (Price/Sales) Med 3.10 3.45 4.68 3.57 5.26 7.44 8.44 10.46 10.48 12.06 10.99 9.93 2.92% <-IRR #YR-> 5 Revenue per Share 15.51%
P/S (Price/Sales) Close 3.66 4.30 4.58 4.32 6.79 9.12 9.72 11.72 15.35 11.62 12.53 10.95 10.73 9.94 14.32% <-IRR #YR-> 10 5 yr Running Average 281.14%
*Revenue in M CDN $ P/S 10 yr 10.34 5 yr 11.72 3.79% Diff M/C 8.79% <-IRR #YR-> 5 5 yr Running Average 52.40%
-$23.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $75.1
-$61.0 $0.0 $0.0 $0.0 $0.0 $75.1
-$15.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $76.8
-$46.0 $0.0 $0.0 $0.0 $0.0 $76.8
-$0.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.94
-$0.82 $0.00 $0.00 $0.00 $0.00 $0.94
-$0.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.98
-$0.64 $0.00 $0.00 $0.00 $0.00 $0.98
EPS Basic $0.06 $0.11 $0.12 $0.24 $0.21 $0.24 $0.32 $0.33 $0.36 $0.42 $0.32 $0.31 195.24% <-Total Growth 10 EPS Basic
EPS Diluted* $0.06 $0.10 $0.11 $0.24 $0.20 $0.23 $0.31 $0.32 $0.35 $0.41 $0.32 $0.31 $0.30 $0.32 198.80% <-Total Growth 10 EPS Diluted
Increase 13.95% 69.39% 7.23% 113.48% -15.79% 16.25% 33.33% 3.23% 9.37% 17.14% -21.95% -3.13% -3.23% 6.67% 11.57% <-IRR #YR-> 10 Earnings per Share 198.80%
Earnings Yield 6.3% 6.3% 5.9% 8.6% 4.6% 3.6% 3.9% 3.0% 2.4% 3.3% 2.5% 3.0% 3.0% 3.2% 0.00% <-IRR #YR-> 5 Earnings per Share 0.00%
5 year Running Average $0.05 $0.06 $0.07 $0.11 $0.14 $0.18 $0.22 $0.26 $0.28 $0.32 $0.34 $0.34 $0.34 $0.33 19.01% <-IRR #YR-> 10 5 yr Running Average 470.00%
10 year Running Average $0.03 $0.04 $0.07 $0.09 $0.11 $0.14 $0.17 $0.20 $0.23 $0.26 $0.28 $0.30 $0.31 9.40% <-IRR #YR-> 5 5 yr Running Average 56.70%
* ESP per share (Cdn GAAP) E/P 10 Yrs 3.42% 5Yrs 3.00%
-$0.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.31
-$0.31 $0.00 $0.00 $0.00 $0.00 $0.31
-$0.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.34
-$0.22 $0.00 $0.00 $0.00 $0.00 $0.34
Total Dividend $0.05 $0.07 $0.10 $0.16 $0.24 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 503.77% <-Total Growth 10 Total Dividend
Pre-split 09 Sp D $0.20 $0.24 $0.18 $0.25
Pre-split 11 $0.10 $0.12 $0.09 $0.13 $0.22 $0.17 $0.21
Pre-split 14 $0.05 $0.06 $0.05 $0.06 $0.11 $0.09 $0.11 $0.10 $0.05
Special Dividend $0.03 $0.03 $0.02 $0.03 $0.06 $0.04 $0.05 $0.05 $0.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.03 <-Median-> 10 Special Dividend
Pre-split 09 $0.20 $0.29 $0.65 $1.02
Pre-split 11 $0.10 $0.15 $0.33 $0.51 $0.72 $0.77
Pre-split 14 $0.05 $0.07 $0.16 $0.26 $0.36 $0.39 $0.45 $0.64 $0.73
Dividend* $0.03 $0.04 $0.08 $0.13 $0.18 $0.19 $0.23 $0.32 $0.37 $0.40 $0.40 $0.40 $0.40 $0.40 $0.40 1003.45% <-Total Growth 10 Dividends
Increase 25.00% 45.00% 124.14% 56.92% 41.18% 6.94% 16.88% 42.22% 14.06% 9.59% 0.00% 0.00% 0.00% 0.00% 0.00% 15.47% <-Median-> 10 Increase
Dividends 5 Yr Running $0.05 $0.08 $0.12 $0.16 $0.20 $0.26 $0.30 $0.33 $0.37 $0.39 $0.40 $0.40 $0.40 #DIV/0! <-Total Growth 9 Dividends 5 Yr Running
Yield H/L Price 3.03% 2.72% 4.18% 5.60% 5.38% 3.63% 3.26% 3.40% 3.66% 3.07% 3.55% 4.26% 3.81% 3.65% <-Median-> 10 Yield H/L Price
Yield on High Price 2.44% 2.03% 3.59% 4.49% 4.11% 2.97% 2.70% 2.83% 2.44% 2.57% 2.75% 3.82% 3.60% 2.90% <-Median-> 10 Yield on High Price
Yield on Low Price 3.99% 4.14% 5.00% 7.45% 7.78% 4.69% 4.11% 4.26% 7.33% 3.81% 5.01% 4.83% 4.05% 4.92% <-Median-> 10 Yield on Low Price
Yield on Close Price 2.56% 2.18% 4.28% 4.64% 4.17% 2.97% 2.83% 3.03% 2.50% 3.18% 3.12% 3.86% 3.94% 3.94% 3.94% 3.15% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 81.63% 63.86% 93.26% 66.84% 117.50% 101.08% 89.52% 115.63% 111.43% 97.56% 125.00% 129.03% 133.33% 125.00% #DIV/0! 106.25% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 71.38% 74.67% 85.99% 90.25% 92.55% 98.17% 106.73% 103.08% 107.46% 114.62% 117.75% 120.48% #DIV/0! 95.36% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 71.02% 51.68% 79.43% 59.98% 100.86% 85.78% 58.55% 72.98% 70.72% 62.59% 80.06% 86.21% 102.56% 76.20% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 60.22% 61.43% 79.79% 74.05% 73.52% 80.16% 88.76% 80.09% 86.99% 94.66% 95.10% 79.94% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 71.02% 51.68% 79.43% 59.98% 100.86% 85.78% 58.55% 72.98% 70.72% 62.59% 80.06% 86.21% 102.56% 76.20% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 58.15% 63.86% 74.23% 77.52% 73.39% 72.82% 73.92% 68.39% 68.79% 73.65% 78.22% 73.11% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 3.55% 3.12% 5 Yr Med Payout 115.63% 72.98% 72.98% 27.14% <-IRR #YR-> 10 Dividends 1003.45%
* Dividends per share 5 Yr Med and Cur. 11.03% 26.50% Last Div Inc ---> $0.095 $0.100 5.3% 12.20% <-IRR #YR-> 5 Dividends 77.78%
-$0.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40
-$0.23 $0.00 $0.00 $0.00 $0.00 $0.40
Historical Dividends Historical High Div 7.65% Low Div 2.19% Ave Div 4.92% Med Div 3.55% Close Div 3.03% Historical Dividends
High/Ave/Median Values Curr diff Exp. -48.49% 79.95% Exp. -19.90% Cheap 11.01% Cheap 29.86% High/Ave/Median
Future Dividend Yield Div Yd 9.81% earning in 5.00 Years at IRR of 20.00% Div Inc. 148.83% Future Dividend Yield
Future Dividend Yield Div Yd 24.40% earning in 10.00 Years at IRR of 20.00% Div Inc. 519.17% Future Dividend Yield
Future Dividend Yield Div Yd 60.72% earning in 15.00 Years at IRR of 20.00% Div Inc. 1440.70% Future Dividend Yield
I am earning GC Div Gr 400.00% 7/11/08 # yrs -> 9 2008 $2.30 Cap Gain 341.30% I am earning GC
I am earning Div org yield 3.48% 12/31/14 Pension Div G Yrly 28.21% Div start $0.08 -3.48% 17.39% I am earning Div
Yield if held 5 yrs 29.85% 32.04% 38.24% 29.18% 30.51% 23.32% 16.91% 16.47% 16.04% 11.96% 7.55% 5.80% 4.25% 4.02% 3.07% 16.69% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 12.89% 28.89% 219.35% 288.00% 229.85% 198.90% 150.59% 83.55% 67.80% 48.45% 30.06% 20.59% 17.58% 11.96% 117.07% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 80.00% 113.78% 627.96% 640.00% 477.61% 353.59% 188.24% 91.56% 67.80% 415.60% <-Median-> 6 Paid Median Price
Yield if held 20 yrs 142.22% 142.22% 688.17% 640.00% 142.22% <-Median-> 1 Paid Median Price
Cost cover if held 5 years 113.43% 142.54% 124.71% 97.00% 104.03% 96.74% 75.90% 65.68% 66.26% 50.02% 34.69% 28.41% 21.15% 20.08% 15.34% 71.08% <-Median-> 10 Paid Median Price
Cost cover if held 10 years 57.33% 94.22% 729.03% 1054.00% 1067.16% 1035.36% 725.29% 442.06% 387.50% 319.30% 223.20% 168.09% 154.18% 109.83% 583.68% <-Median-> 10 Paid Median Price
Cost cover if held 15 years 416.44% 548.00% 3322.58% 3730.00% 3261.19% 2767.96% 1661.76% 899.86% 726.48% 3014.57% <-Median-> 6 Paid Median Price
Cost cover if held 20 years 1113.33% 1255.56% 6763.44% 6930.00% 1113.33% <-Median-> 1 Paid Median Price
Graham No. $0.56 $0.84 $0.86 $1.46 $1.39 $1.60 $2.08 $2.20 $2.52 $2.73 $2.33 $2.27 $2.23 $2.31 #DIV/0! 169.71% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.47 1.58 2.26 1.55 2.41 3.30 3.32 4.27 3.95 4.77 4.84 4.13 4.70 3.64 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.82 2.12 2.63 1.94 3.16 4.05 4.01 5.13 5.93 5.70 6.25 4.62 4.97 4.33 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.11 1.04 1.89 1.17 1.67 2.56 2.64 3.41 1.98 3.85 3.43 3.65 4.42 2.60 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.73 1.97 2.21 1.88 3.11 4.05 3.83 4.79 5.79 4.60 5.52 4.56 4.55 4.40 #DIV/0! 4.30 <-Median-> 10 Price/GP Ratio
Prem/Disc CL 73.0% 97.2% 120.6% 87.8% 211.2% 305.0% 283.0% 378.6% 478.9% 359.9% 451.9% 355.9% 354.5% 340.1% #DIV/0! 330.45% <-Median-> 10 Graham Price
Month, Year Dec-05 Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Month, Year
Pre-split 14 $1.83 $2.77 $3.53 $3.43 $7.52 $12.93 $15.35 $21.32
Price Close $0.92 $1.39 $1.77 $1.72 $3.76 $6.47 $7.68 $10.66 $13.31 $11.94 $12.09 $9.11 $10.15 $10.15 $10.15 557.76% <-Total Growth 10 Stock Price
Increase 60.53% 51.37% 27.44% -2.83% 119.24% 71.94% 18.72% 38.89% 24.86% -10.29% 1.26% -24.65% 11.42% 0.00% 0.00% 20.73% <-IRR #YR-> 10 Stock Price 557.76%
P/E 14.94 13.35 15.87 7.22 18.80 27.81 24.76 33.31 38.03 29.12 37.78 29.39 33.83 31.72 #DIV/0! 3.49% <-IRR #YR-> 5 Stock Price 18.70%
Trailing P/E 17.02 22.61 17.01 15.42 15.83 32.33 33.01 34.39 41.59 34.11 29.49 28.47 32.74 33.83 31.72 29.58% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 8.86% 4.78% % Tot Ret 29.94% 57.79% Price Inc 1.26% P/E: 28.46 33.31 8.26% <-IRR #YR-> 5 Price & Dividend
-$1.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.11
-$7.68 $0.00 $0.00 $0.00 $0.00 $9.11
-$1.39 $0.10 $0.16 $0.24 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $9.51
-$7.68 $0.37 $0.39 $0.40 $0.40 $9.51
Month, Year Mar-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Month, Year
Pre-split 09 $7.80 $13.28 $15.20
Pre-split 11 $3.90 $6.64 $7.60 $10.99 $17.25 $25.96
Pre-split 14 $1.95 $3.32 $3.80 $5.50 $8.63 $12.98 $15.90 $21.09
Price Close $0.98 $1.66 $1.90 $2.75 $4.31 $6.49 $7.95 $10.55 $14.58 $12.56 $12.84 $10.35 $10.15 $10.15 $10.15 523.49% <-Total Growth 10 Stock Price
Increase 39.53% 70.26% 14.46% 44.61% 56.96% 50.49% 22.50% 32.64% 38.26% -13.85% 2.23% -19.39% -1.93% 0.00% 0.00% 20.08% <-IRR #YR-> 10 Stock Price 523.49%
P/E 15.92 16.00 17.08 11.57 21.56 27.91 25.65 32.95 41.66 30.63 40.13 33.39 33.83 31.72 #DIV/0! 5.42% <-IRR #YR-> 5 Stock Price 30.19%
Trailing P/E 18.14 27.10 18.31 24.70 18.16 32.45 34.19 34.02 45.56 35.89 31.32 32.34 32.74 33.83 31.72 27.60% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 7.52% 4.45% % Tot Ret 27.24% 45.11% Price Inc 2.23% P/E: 29.27 33.39 9.87% <-IRR #YR-> 5 Price & Dividend
-$1.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.35
-$7.95 $0.00 $0.00 $0.00 $0.00 $10.35
-$1.66 $0.10 $0.16 $0.24 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $10.75
-$7.95 $0.37 $0.39 $0.40 $0.40 $10.75
Price H/L Median $0.83 $1.33 $1.94 $2.28 $3.34 $5.30 $6.90 $9.41 $9.96 $13.04 $11.27 $9.38 $10.49 604.93% <-Total Growth 10 Stock Price
Increase 39.94% 61.17% 46.03% 17.08% 46.98% 58.39% 30.28% 36.38% 5.84% 30.87% -13.54% -16.77% 11.78% 21.57% <-IRR #YR-> 10 Stock Price 604.93%
P/E 13.48 12.83 17.47 9.58 16.72 22.78 22.26 29.41 28.46 31.79 35.22 30.26 34.95 6.33% <-IRR #YR-> 5 Stock Price 35.94%
Trailing P/E 15.36 21.72 18.73 20.45 14.08 26.48 29.68 30.35 31.13 37.24 27.49 29.31 33.82 30.56% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 17.66 22.18 26.17 20.04 23.42 29.92 31.62 36.19 35.26 40.17 32.95 27.43 31.02 11.39% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 52.70 49.19 32.73 36.85 47.34 49.60 56.31 50.30 55.79 43.43 33.49 35.07 13.15 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 8.99% 5.05% % Tot Ret 29.42% 44.37% Price Inc 5.84% P/E: 25.62 30.26 Count 21 Years of data
-$1.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.38
-$6.90 $0.00 $0.00 $0.00 $0.00 $9.38
-$1.33 $0.10 $0.16 $0.24 $0.24 $0.28 $0.37 $0.39 $0.40 $0.40 $9.78
-$6.90 $0.37 $0.39 $0.40 $0.40 $9.78
High Months Jul Mar May 08 Aug 08 Jul 09 Mar 11 Feb 12 Jan 13 Mar 14 May 14 May 15 Feb 17 May 17
Pre-split 09 $8.20 $14.29 $18.10
Pre-split 11 $4.10 $7.15 $9.05 $11.35 $17.50 $25.96
Pre-split 14 $2.05 $3.57 $4.53 $5.68 $8.75 $12.98 $16.66 $22.62
Price High $1.03 $1.79 $2.26 $2.84 $4.38 $6.49 $8.33 $11.31 $14.94 $15.56 $14.55 $10.48 $11.10 486.70% <-Total Growth 10 Stock Price
Increase 46.69% 74.27% 26.66% 25.41% 54.19% 48.34% 28.35% 35.77% 32.10% 4.15% -6.49% -27.97% 5.92% 19.36% <-IRR #YR-> 10 Stock Price 486.70%
P/E 16.73 17.22 20.34 11.95 21.88 27.91 26.87 35.34 42.69 37.95 45.47 33.81 37.00 4.70% <-IRR #YR-> 5 Stock Price 25.81%
Trailing P/E 19.07 29.16 21.81 25.51 18.42 32.45 35.83 36.48 46.69 44.46 35.49 32.75 35.81 16.98 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 4.15% P/E: 30.86 37.95 35.04 P/E Ratio Historical High
-$1.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.48
-$8.33 $0.00 $0.00 $0.00 $0.00 $10.48
Low Months May Aug Jan 08 Dec 08 Apr 09 Jun 10 Aug 11 Apr 12 Apr 13 Nov 14 Jan 16 Nov 16 May 17
Price Low $0.63 $0.88 $1.62 $1.71 $2.31 $4.10 $5.47 $7.51 $4.98 $10.51 $7.99 $8.28 $9.87 846.29% <-Total Growth 10 Stock Price
Increase 30.13% 39.72% 85.57% 5.47% 35.04% 77.41% 33.33% 37.29% -33.69% 111.04% -23.98% 3.63% 19.20% 25.20% <-IRR #YR-> 10 Stock Price 846.29%
P/E 10.22 8.43 14.60 7.21 11.56 21.31 24.31 23.47 13.64 26.28 19.98 20.70 24.68 8.64% <-IRR #YR-> 5 Stock Price 51.37%
Trailing P/E 11.65 14.29 15.65 15.39 9.74 22.79 28.42 33.38 15.56 28.79 19.98 20.70 24.68 9.59 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 3.63% P/E: 20.34 20.70 2.48 P/E Ratio Historical Low
-$0.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.28
Long Term Debt Yes -> 0 $0.00 $0.00 $0.00 Debt
Change #DIV/0! #DIV/0! #DIV/0! <-Median-> 0 Change
Debt/Market Cap Ratio 0.00 0.00 0.00 0.00 <-Median-> 3 Debt/Market Cap Ratio
Goodwill & Intangibles Yes -> 0 $0.00 $0.00 $0.00 $0.00 $0.00 Intangibles Goodwill
Change #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! <-Median-> 0 Change
Intangible/Market Cap Ratio 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 5 Intangible/Market Cap Ratio
Market Cap $155.17 $189.7 $307.6 $472.8 $593.2 $804.1 $1,143.4 $985.8 $1,012.0 $822.6 333.69% When I bought 9 Market Cap
Market Cap $63.01 $101.96 $128.18 $189.68 $307.57 $472.82 $593.18 $804.14 $1,143.4 $985.8 $1,012.0 $822.6 $806.7 $806.7 706.81% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 75.800 77.572 79.397 79.720 79.365 79.288 4.60% <-Total Growth 5 Diluted
Change 2.34% 2.35% 0.41% -0.45% -0.10% 0.41% <-Median-> 5 Change
Basic # of Shares in Millions 63.640 65.480 66.980 68.680 70.340 72.140 73.740 75.286 77.546 78.581 78.751 79.171 20.91% <-Total Growth 10 Basic
Change 2.58% 2.89% 2.29% 2.54% 2.42% 2.56% 2.22% 2.10% 3.00% 1.33% 0.22% 0.53% 2.25% <-Median-> 10 Change
Difference 1.6% -6.2% 0.7% 0.5% 1.4% 1.0% 1.2% 1.3% 1.1% -0.1% 0.1% 0.4% 0.86% <-Median-> 10 Difference
Buy Backs 0.808 0.589 0.000 Buy Backs
Percentage decrease 1.03% 0.75% 0.00% Percentage decrease
Pre-split 09 8.079 7.678 8.433
Pre-split 11 16.157 15.356 16.866 17.260 17.830 18.213
Pre-split 14 32.314 30.712 33.732 34.519 35.660 36.427 37.307 38.129 39.210
# of Share in Millions 64.629 61.423 67.464 69.038 71.320 72.854 74.614 76.258 78.420 78.487 78.819 79.482 79.482 79.482 2.61% <-IRR #YR-> 10 Shares 29.40%
Change 4.17% -4.96% 9.83% 2.33% 3.31% 2.15% 2.42% 2.20% 2.84% 0.09% 0.42% 0.84% 0.00% 0.00% 1.27% <-IRR #YR-> 5 Shares 6.52%
CF fr Op $M $4.4 $6.7 $10.1 $21.6 $9.2 $27.5 $30.2 $28.1 $32.9 $40.7 $31.7 $28.8 $31.0 329.58% <-Total Growth 10 Cash Flow
Increase 43.09% 52.14% 50.63% 113.40% -57.36% 198.98% 9.70% -7.00% 17.05% 23.91% -22.23% -8.91% 7.46% SO Buy Backs
5 year Running Average $3.1 $4.2 $5.6 $9.2 $10.4 $15.0 $19.7 $23.3 $25.6 $31.9 $32.7 $32.4 $0.3 663.21% <-Total Growth 10 CF 5 Yr Running
CFPS $0.07 $0.11 $0.15 $0.31 $0.13 $0.38 $0.40 $0.37 $0.42 $0.52 $0.40 $0.36 $0.39 231.98% <-Total Growth 10 Cash Flow per Share
Increase 37.35% 60.09% 37.14% 108.53% -58.72% 192.68% 7.11% -9.00% 13.82% 23.81% -22.56% -9.67% 7.46% 15.69% <-IRR #YR-> 10 Cash Flow 329.58%
5 year Running Average $0.05 $0.07 $0.09 $0.14 $0.15 $0.22 $0.27 $0.32 $0.34 $0.42 $0.42 $0.41 $0.42 -0.90% <-IRR #YR-> 5 Cash Flow -4.44%
P/CF on Med Price 12.09 12.17 12.96 7.28 25.91 14.02 17.06 25.56 23.77 25.13 28.05 25.85 26.88 12.75% <-IRR #YR-> 10 Cash Flow per Share 231.98%
P/CF on Closing Price 14.28 15.19 12.67 8.79 33.42 17.18 19.65 28.64 34.79 24.21 31.96 28.52 26.03 -2.15% <-IRR #YR-> 5 Cash Flow per Share -10.29%
-1.29% Diff M/C 7.82% <-IRR #YR-> 10 CFPS 5 yr Running 503.22%
Excl.Working Capital CF $0.14 $1.16 -$1.30 -$3.31 $7.41 -$7.56 $5.18 $10.59 $10.39 $9.44 $7.72 $8.03 8.67% <-IRR #YR-> 5 CFPS 5 yr Running 50.72%
CF fr Op $M WC $4.55 $7.87 $8.81 $18.27 $16.62 $19.96 $35.4 $38.7 $43.2 $50.2 $39.4 $36.9 $31.0 368.37% <-Total Growth 10 Cash Flow less WC
Increase 5.23% 73.06% 11.92% 107.34% -9.05% 20.10% 77.20% 9.33% 11.86% 15.98% -21.48% -6.36% -15.94% 16.70% <-IRR #YR-> 10 Cash Flow less WC 368.37%
5 year Running Average $3.3 $4.5 $5.8 $8.8 $11.2 $14.3 $19.8 $25.8 $30.8 $37.5 $41.4 $41.7 $40.1 0.84% <-IRR #YR-> 5 Cash Flow less WC 4.28%
CFPS Excl. WC $0.07 $0.13 $0.13 $0.26 $0.23 $0.27 $0.47 $0.51 $0.55 $0.64 $0.50 $0.46 $0.39 24.82% <-IRR #YR-> 10 CF less WC 5 Yr Run 818.22%
Increase 37.35% 60.09% 37.14% 108.53% -58.72% 192.68% 7.11% -9.00% 13.82% 23.81% -22.56% -9.67% 7.46% 16.04% <-IRR #YR-> 5 CF less WC 5 Yr Run 110.38%
5 year Running Average $0.05 $0.07 $0.09 $0.13 $0.17 $0.21 $0.28 $0.35 $0.41 $0.49 $0.53 $0.53 $0.51 13.73% <-IRR #YR-> 10 CFPS - Less WC 261.95%
P/CF on Med Price 11.73 10.38 14.88 8.60 14.35 19.33 14.56 18.56 18.06 20.40 22.56 20.22 26.88 -0.43% <-IRR #YR-> 5 CFPS - Less WC -2.11%
P/CF on Closing Price 13.85 12.95 14.55 10.38 18.51 23.69 16.77 20.80 26.44 19.65 25.70 22.31 26.03 21.94% <-IRR #YR-> 10 CFPS 5 yr Running 627.15%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 26.36 5 yr 28.64 P/CF Med 10 yr 18.31 5 yr 20.22 42.14% Diff M/C 14.10% <-IRR #YR-> 5 CFPS 5 yr Running 93.37%
-$0.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.36 Cash Flow per Share
-$0.40 $0.00 $0.00 $0.00 $0.00 $0.36 Cash Flow per Share
-$12.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.85 CFPS 5 yr Running
-$17.06 $0.00 $0.00 $0.00 $0.00 $25.85 CFPS 5 yr Running
-$7.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $36.9 Cash Flow less WC
-$35.4 $0.0 $0.0 $0.0 $0.0 $36.9 Cash Flow less WC
-$4.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $41.7 CF less WC 5 Yr Run
-$19.8 $0.0 $0.0 $0.0 $0.0 $41.7 CF less WC 5 Yr Run
-$0.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.46 CFPS - Less WC
-$0.47 $0.00 $0.00 $0.00 $0.00 $0.46 CFPS - Less WC
-$0.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.53 CFPS 5 yr Running
-$0.28 $0.00 $0.00 $0.00 $0.00 $0.53 CFPS 5 yr Running
OPM 25.6% 28.3% 36.1% 49.1% 20.3% 53.1% 49.5% 40.9% 44.1% 48.0% 39.2% 38.4% 35.66% <-Total Growth 10 OPM
Increase 26.00% 10.48% 27.61% 35.95% -58.64% 161.34% -6.85% -17.28% 7.81% 8.79% -18.32% -1.99% Should increase or be stable.
Diff from Ave -39.7% -33.4% -15.0% 15.5% -52.2% 24.9% 16.3% -3.8% 3.8% 12.9% -7.8% -9.6% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 42.51% 5 Yrs 40.91% should be zero, it is a check on calculations
Current Assets $23.815 $29.080 $32.047 $46.880 $47.473 $56.135 $72.063 $83.421 $100.268 $103.738 $98.168 $89.852 Liq ratio of 1.5 and up, best Assets
Current Liabilities $9.778 $11.775 $13.352 $20.384 $19.463 $22.716 $28.455 $31.632 $36.765 $42.831 $41.956 $45.824 2.43 <-Median-> 10 Liabilities
Liquidity 2.44 2.47 2.40 2.30 2.44 2.47 2.53 2.64 2.73 2.42 2.34 1.96 2.42 <-Median-> 5 Ratio
Liq. with CF aft div 2.57 2.75 2.56 2.72 2.44 2.64 2.97 2.88 2.99 2.78 2.49 2.05 2.78 <-Median-> 5 Ratio
Liq. CF re Inv+Div 2.34 2.58 2.44 2.65 2.19 2.51 2.82 2.70 2.92 2.67 2.38 1.64 2.67 <-Median-> 5 Ratio
Assets $24.668 $30.414 $33.339 $48.044 $49.906 $58.689 $74.892 $83.421 $100.268 $106.456 $101.413 $106.725 Debt Ratio of 1.5 and up, best Assets
Liabilities $9.778 $11.775 $13.352 $20.384 $19.463 $22.919 $28.813 $32.011 $37.100 $43.000 $42.155 $48.007 2.53 <-Median-> 10 Liabilities
Debt Ratio 2.52 2.58 2.50 2.36 2.56 2.56 2.60 2.61 2.70 2.48 2.41 2.22 2.48 <-Median-> 5 Ratio
Book Value $14.889 $18.639 $19.987 $27.660 $30.443 $35.770 $46.079 $51.410 $63.168 $63.456 $59.258 $58.718 $58.718 $58.718 $58.718 215.03% <-Total Growth 10 Book Value
Book Value per share $0.23 $0.30 $0.30 $0.40 $0.43 $0.49 $0.62 $0.67 $0.81 $0.81 $0.75 $0.74 $0.74 $0.74 #DIV/0! 143.45% <-Total Growth 10 Book Value per Share
Change 8.43% 31.72% -2.37% 35.23% 6.54% 15.02% 25.78% 9.16% 19.48% 0.37% -7.01% -1.74% 0.00% 0.00% #DIV/0! 16.74% Current/10 Yr Med Book Value per Share
P/B Ratio (Median) 3.58 4.38 6.56 5.68 7.83 10.79 11.17 13.96 12.36 16.12 14.99 12.70 5.03 P/BV Ratio Historical Median
P/B Ratio (Close) 4.23 5.47 6.41 6.86 10.10 13.22 12.87 15.64 18.10 15.54 17.08 14.01 13.74 13.74 #DIV/0! 9.31% <-IRR #YR-> 10 Book Value per Share 143.45%
Change 28.68% 29.26% 17.23% 6.93% 47.33% 30.84% -2.61% 21.51% 15.72% -14.17% 9.93% -17.97% -1.93% 0.00% #DIV/0! 3.65% <-IRR #YR-> 5 Book Value per Share 19.62%
Leverage (A/BK) 1.66 1.63 1.67 1.74 1.64 1.64 1.63 1.62 1.59 1.68 1.71 1.82 1.65 <-Median-> 10 A/BV
Debt/Equity Ratio 0.66 0.63 0.67 0.74 0.64 0.64 0.63 0.62 0.59 0.68 0.71 0.82 0.65 <-Median-> 10 Debt/Eq Ratio
Shareholders' Equity (Assets less liabilities) P/BV 10 yr Med 11.77 5 yr Med 13.96 16.74% Diff M/C 1.65 Historical 20 A/BV
-$0.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.74
-$0.62 $0.00 $0.00 $0.00 $0.00 $0.74
Comprehensive Income $3.99 $6.96 $7.60 $16.62 $14.46 $17.17 $23.39 $24.82 $27.63 $32.65 $25.30 $24.27 248.84% <-Total Growth 10 Comprehensive Income
Increase 74.55% 9.24% 118.64% -12.96% 18.69% 36.26% 6.12% 11.31% 18.16% -22.50% -4.08% 6.12% <-Median-> 5 Comprehensive Income
5 Yr Running Average $9.92 $12.56 $15.85 $19.29 $21.49 $25.13 $26.76 $26.93 13.31% <-IRR #YR-> 10 Comprehensive Income 248.84%
ROE 26.8% 37.3% 38.0% 60.1% 47.5% 48.0% 50.8% 48.3% 43.7% 51.4% 42.7% 41.3% 0.74% <-IRR #YR-> 5 Comprehensive Income 3.75%
5Yr Median 38.0% 47.5% 48.0% 48.3% 48.0% 48.3% 48.3% 43.7% 15.33% <-IRR #YR-> 7 5 Yr Running Average #DIV/0!
% Difference from NI 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 11.19% <-IRR #YR-> 5 5 Yr Running Average 69.96%
Median Values Diff 5, 10 yr 0.0% 0.0% 43.7% <-Median-> 5 Return on Equity
-$7.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $24.3
-$23.4 $0.0 $0.0 $0.0 $0.0 $24.3
-$9.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $26.9
-$15.8 $0.0 $0.0 $0.0 $0.0 $26.9
Current Liability Coverage Ratio 0.47 0.67 0.66 0.90 0.85 0.88 1.24 1.22 1.18 1.17 0.94 0.80 CFO less WC CFO / Current Liabilities
5 year Median 0.52 0.61 0.63 0.66 0.67 0.85 0.88 0.90 1.18 1.18 1.18 1.17 1.17 <-Median-> 5 Current Liability Cov Ratio
Current Liability Coverage Ratio 0.45 0.57 0.76 1.06 0.47 1.21 1.06 0.89 0.89 0.95 0.75 0.63 CFO / Current Liabilities
5 year Median 0.45 0.57 0.57 0.57 0.57 0.76 1.06 1.06 0.89 0.95 0.89 0.89 0.89 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 17.89% 22.08% 30.34% 44.92% 18.44% 46.89% 40.30% 33.65% 32.77% 38.25% 31.22% 27.03% CFO / Total Assets
5 year Median 17.89% 22.08% 22.08% 22.08% 22.08% 30.34% 40.30% 40.30% 33.65% 38.25% 33.65% 32.77% 32.8% <-Median-> 5 Return on Assets
Return on Assets ROA 16.2% 22.9% 22.8% 34.6% 29.0% 29.2% 31.2% 29.8% 27.6% 30.7% 24.9% 22.7% Net Income/Assets Return on Assets
5Yr Median 17.2% 17.2% 17.2% 22.8% 22.9% 29.0% 29.2% 29.8% 29.2% 29.8% 29.8% 27.6% 29.1% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 26.8% 37.3% 38.0% 60.1% 47.5% 48.0% 50.8% 48.3% 43.7% 51.4% 42.7% 41.3% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 26.8% 26.8% 26.8% 37.3% 38.0% 47.5% 48.0% 48.3% 48.0% 48.3% 48.3% 43.7% 47.7% <-Median-> 10 Return on Equity
Net Income $3.99 $6.96 $7.60 $16.62 $14.46 $17.17 $23.39 $24.82 $27.63 $32.65 $25.30 $24.27 $24.6 $25.3 248.84% <-Total Growth 10 Net Income
Increase 14.74% 74.55% 9.24% 118.64% -12.96% 18.69% 36.26% 6.12% 11.31% 18.16% -22.50% -4.08% 1.36% 2.85% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $2.96 $3.88 $4.92 $7.73 $9.92 $12.56 $15.85 $19.29 $21.49 $25.13 $26.76 $26.93 $26.89 $26.42 13.31% <-IRR #YR-> 10 Net Income 248.84%
Operating Cash Flow $4.41 $6.71 $10.11 $21.58 $9.20 $27.52 $30.19 $28.07 $32.86 $40.72 $31.67 $28.85 0.74% <-IRR #YR-> 5 Net Income 3.75%
Investment Cash Flow -$0.96 -$0.74 -$0.64 -$0.58 -$2.18 -$1.19 -$1.50 -$2.01 -$0.84 -$1.75 -$1.91 -$11.51 21.38% <-IRR #YR-> 10 5 Yr Running Ave. 594.18%
Total Accruals $0.53 $0.99 -$1.87 -$4.39 $7.44 -$9.16 -$5.29 -$1.24 -$4.39 -$6.32 -$4.45 $6.94 11.19% <-IRR #YR-> 5 5 Yr Running Ave. 69.96%
Total Assets $24.67 $30.41 $33.34 $48.04 $49.91 $58.69 $74.89 $83.42 $100.27 $106.46 $101.41 $106.73 Balance Sheet Assets
Accruals Ratio 2.16% 3.24% -5.62% -9.14% 14.90% -15.61% -7.07% -1.48% -4.38% -5.94% -4.39% 6.50% -4.38% <-Median-> 5 Ratio
EPS/CF Ratio 0.87 0.81 0.85 0.90 0.86 0.85 0.65 0.63 0.63 0.64 0.64 0.67 0.66 <-Median-> 10 EPS/CF Ratio
-$6.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $24.27
-$23.39 $0.00 $0.00 $0.00 $0.00 $24.27
-$3.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.93
-$15.85 $0.00 $0.00 $0.00 $0.00 $26.93
Change in Close 39.53% 70.26% 14.46% 44.61% 56.96% 50.49% 22.50% 32.64% 38.26% -13.85% 2.23% -19.39% -1.93% 0.00% 0.00% Count 21 Years of data
up/down up up down up up up Down Count 12 57.14%
Meet Prediction? yes yes yes yes Yes % right Count 8 66.67%
Financial Cash Flow -$1.30 -$1.70 $6.77 -$9.79 -$12.91 -$13.40 -$15.06 -$22.01 -$19.03 -$36.04 -$32.42 -$26.77 C F Statement Financial CF
Total Accruals $1.84 $2.69 -$8.64 $5.39 $20.34 $4.24 $9.77 $20.78 $14.64 $29.72 $27.96 $33.71 Accruals
Accruals Ratio 7.45% 8.84% -25.93% 11.23% 40.76% 7.22% 13.05% 24.91% 14.60% 27.91% 27.57% 31.59% 27.57% <-Median-> 5 Ratio
Cash $20.78 $23.48 $34.70 $28.83 $41.75 $55.37 $59.42 $72.41 $76.34 $72.68 $72.68 Cash
Cash Per share $0.34 $0.35 $0.50 $0.40 $0.57 $0.74 $0.78 $0.92 $0.97 $0.92 $0.91 $0.92 <-Median-> 5 Cash per Share
Percentage of Stock Price 20.38% 18.32% 18.29% 9.37% 8.83% 9.34% 7.39% 6.33% 7.74% 7.18% 8.83% 7.39% <-Median-> 5 % of Stock Price
http://www.cantechletter.com/2015/02/computer-modelling-group-buy-despite-low-oil-prices-says-industrial-alliance/
Notes:
June 17, 2017. Last estimates were for 2017 and 2018 of $78.5M and $86.2M for Revenue, $0.39 and $0.40 for EPS, $0.39 for CFPS for 2017 and $27.7M and $30.6M for Net Income.
June 17, 2016. Last estimates were for 2016, 2017 and 2018 of $88.2M, $97.8M and $116M for Revenue, $0.41, $0.46 and $0.51 for EPS,
$0.44 for CFPS for 2016 and $32.7M, $36.8M and $40.6M for Net Income.
June 28, 2015. Last estimates were for 2015, 2016 and 2017 of $86.2M, $93.1M and $108M for Revenue, $0.41, $0.45 and $0.49 for EPS,
$$0.47 and $0.44 for CFPS for 2015 and 2016 and $32.8M, $35.5M and $39.8M for Net Income.
July 12, 2014. Last estimates for for 2014 and 2015 of $79.81M and $93.22M for Revenue, $0.76 and $0.90 for EPS, $0.82 and $0.96 for CFPS.
June 7, 2013. Last estimates were for 2013 and 2014 of $69.55M and f$76.76M for Revenue, $0.69 and $0.77 for EPS.
Jun 8, 2012. Last estimates I got were for 2012 and 2013 of $55.1M and $59.53M for revenue, $.54 and $.60 for EPS (after split).
Jun 18, 2011. Last I looked I got estimates for 2011 and 2012 of $.92 and $1.05. They have no debt and are paying almost all of their cash flow in dividends.
July 2010. When I last reviewed this stock in June 2009, I picked up 2010 and 2011 earnings of $.91 and $1.00.
Dividends started in 2004. Company stated Oct 1996, issued shares on 1 Apr 1997.
Sector:
Technology Stock
What should this stock accomplish?
Would I buy this company and Why.
This is a dividend growth stock. I will certainly buy again.
Dividends
Dividends are paid quarterly in Cycle 3, which is June, September, December and March,. Dividends are paid mid-month. Dividends are announced for shareholders of record of one month that paid in that month.
For example, the dividend declared on February 11, 2014 for shareholders of record of March 7, 2014 is payable on March 20, 2014.
Why am I following this stock.
I am following this stock because I think it is a great dividend growth tech stock which I bought.
Why I bought this stock.
When selling SNC in July 2008, I was looking for something to buy. This company is a dividend paying growth stock that would also be considered to be a small cap with a capitalization at that time of around $115 million.
At that time Insiders were buying this stock. It has great growth and it is information technology a favourite sector of mine.
When I sold some of my TD Bank stock in June 2009, I bought some more.
I bought this company in 2008 because it is a dividend paying growth stock that would also be considered to be a small cap with a capitalization of around $115 million. Insiders are currently buying this stock.
It has great growth and it is information technology a favourite sector of mine. When I sold some of my TD Bank stock in June 2009, I bought some more. Because the stock grew rapidly and because it is a tech stock,
I sold some shares in 2011 to lock in profit.
How they make their money.
Computer Modelling Group Ltd. is a computer software technology and consulting company serving the oil and gas industry. CMG is the leading supplier of advanced processes
reservoir modelling software in the world with a blue chip client base of international oil companies and technology centers in approximately 50 countries.
2012. Some insiders own a lot in this company in dollars terms. They seem to be triming their exporsure to the company.
Insiders are given substantial amounts of options as part of their pay.
http://www.cantechletter.com/2014/02/canadian-tech-employees-generate-profit-company/
Talks about quarterly Profit per Employee: $32,057
http://www.cantechletter.com/2014/05/computer-modeling-group-good-pricey-says-industrial-alliance/
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.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Jun 8 2012 Jun 9 2013 Jul 12 2014 Jun 28 2015 Jun 17 2016 Jun 17 2017
Dedeluk, Kenneth Michael 2.268 2.89% 3.865 4.92% 2.011 2.55% 1.877 2.36% 1.820 2.29%
CEO - Shares - Amount $33.073 $48.539 $25.816 $19.425 $18.473
Options - percentage 0.458 0.58% 0.800 1.02% 0.442 0.56% 0.430 0.54% 0.347 0.44%
Options - amount $6.683 $10.048 $5.675 $4.451 $3.522
Balic, Sandra 0.060 0.08% 0.041 0.05% 0.043 0.05% 0.045 0.06%
CFO - Shares - Amount $0.754 $0.526 $0.449 $0.457
Options - percentage 0.187 0.24% 0.136 0.17% 0.164 0.21% 0.176 0.22%
Options - amount $2.346 $1.751 $1.697 $1.786
Kalman, John 0.244 0.31%
CFO - Shares - Amount $3.558
Options - percentage 0.276 0.35%
Options - amount $4.024
Eastick, Robert Roy 0.088 0.11% 0.184 0.23% 0.104 0.13% 0.134 0.17% 0.134 0.17%
Officer - Shares - Amount $1.283 $2.311 $1.335 $1.387 $1.360
Options - percentage 0.150 0.19% 0.356 0.45% 0.200 0.25% 0.200 0.25% 0.207 0.26%
Options - amount $2.187 $4.471 $2.568 $2.070 $2.101
Kutney, Ronald David 0.560 0.71%
Officer - Shares - Amount $8.159
Options - percentage 0.102 0.13%
Options - amount $1.487
Nghiem, Long 1.232 1.57% 1.772 2.25% 0.951 1.20%
Officer - Shares - Amount $17.961 $22.750 $9.843
Options - percentage 0.042 0.05% 0.185 0.23% 0.200 0.25%
Options - amount $0.612 $2.375 $2.070
Fong, Christopher Lee 0.005 0.01% 0.033 0.04% 0.019 0.02% 0.019 0.02% 0.019 0.02%
Director - Shares - Amount $0.073 $0.414 $0.244 $0.197 $0.193
Options - percentage 0.023 0.03% 0.063 0.08% 0.047 0.06% 0.057 0.07% 0.066 0.08%
Options - amount $0.335 $0.791 $0.603 $0.590 $0.670
Smith, Robert Frederick Morrison 0.309 0.39% 0.199 0.25% 0.077 0.10% 0.081 0.10%
Director - Shares - Amount $3.884 $2.550 $0.793 $0.823
Options - percentage 0.078 0.10% 0.017 0.02% 0.051 0.06% 0.058 0.07%
Options - amount $0.980 $0.218 $0.528 $0.584
Meyer, Frank Lockwood 0.182 0.23% 0.363 0.46% 0.192 0.24% 0.192 0.24%
Chairman - Shares - Amt $2.281 $4.664 $1.983 $1.945
Options - percentage 0.116 0.15% 0.086 0.11% 0.051 0.06% 0.104 0.13%
Options - amount $1.457 $1.098 $0.528 $1.056
CMG Reservoir Simulation Foundation 0.120 0.16% 0.024 0.03% last reported Aug 2010
10% holder $1.265 $0.350
Hesperian Capital Management Ltd. 0.112 0.15% 4.464 5.69% last reported Aug 2007
10% holder $1.177 $65.085
Increase in O/S Shares 1.826 2.45% 2.162 2.84% 0.876 1.13% 0.921 1.17% 0.663 0.83%
due to SO $19.26 $31.522 $11.003 $11.826 $6.862
Book Value $9.965 $14.432 $8.947 $8.920 $1.963
Insider Buying -$0.606 -$0.319 -$0.052
Insider Selling $2.271 $6.479 $3.951
Net Insider Selling $5.648 $1.665 $6.160 $3.899
% of Market Cap 0.57% 0.16% 0.75% 0.48%
Directors 9 7 7 7 7
Women 0 0% 0 0% 0 0% 0 0% 0 0%
Minorities 3 33% 1 14% 1 14% 1 14% 1 14%
Institutions/Holdings 31 26.86% 42 26.09% 36 46.60% 44 40.03% 51 57.32% 59 55.34%
Total Shares Held 20.05 26.29% 19.91 25.39% 36.657 46.71% 31.479 39.94% 45.187 56.85% 44.012 55.37%
Increase/Decrease 1.80 9.84% 1.50 8.12% -0.111 -0.30% 0.425 1.37% -1.158 -3.73% -0.316 -1.02%
Starting No. of Shares 18.25 18.41 36.768 31.054 Reuters 46.345 Reuters 44.328 Reuters
Copyright 2008 Website of SPBrunner. All rights reserved.
My stock