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. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/
McCoy Global Inc. TSX: MCB OTC: MCCRF http://www.mccoyglobal.com/ Fiscal Yr: Dec 31
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 Value Description #Y Item
Accounting Rules GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Comments Ass. Sale
$63.1 <-12 mths -22.80%
Revenue* $104.5 $144.5 $161.1 $168.4 $97.5 $109.7 $153.8 $179.4 $101.8 $120.6 $81.8 $27.0 $47.6 $70.3 -81.32% <-Total Growth 10 Revenue
Increase 100.52% 38.23% 11.46% 4.55% -42.08% 12.49% 40.16% 16.63% -43.22% 18.43% -32.20% -66.98% 76.30% 47.69% -15.44% <-IRR #YR-> 10 Revenue -81.32%
5 year Running Average $50.9 $71.8 $98.6 $126.1 $135.2 $136.2 $138.1 $141.8 $128.5 $133.1 $127.5 $102.1 $75.8 $69.5 -29.39% <-IRR #YR-> 5 Revenue -82.45%
Revenue per Share $5.71 $7.48 $5.78 $6.36 $3.68 $4.14 $5.80 $6.73 $3.72 $4.36 $2.95 $0.97 $1.72 $2.54 3.58% <-IRR #YR-> 10 5 yr Running Average 42.21%
Increase 93.35% 30.95% -22.72% 10.04% -42.08% 12.49% 39.99% 15.92% -44.74% 17.19% -32.23% -66.98% 76.30% 47.69% -5.86% <-IRR #YR-> 5 5 yr Running Average -26.05%
5 year Running Average $3.18 $3.89 $4.74 $5.66 $5.80 $5.49 $5.15 $5.34 $4.81 $4.95 $4.71 $3.74 $2.74 $2.51 -18.44% <-IRR #YR-> 10 Revenue per Share -86.97%
P/S (Price/Sales) Med 0.95 1.05 0.81 0.44 0.35 0.61 0.62 0.56 1.53 1.26 1.19 1.98 -30.01% <-IRR #YR-> 5 Revenue per Share -83.20%
P/S (Price/Sales) Close 1.10 0.82 0.53 0.21 0.39 0.89 0.53 0.66 1.84 0.96 0.72 2.02 1.11 0.75 -0.38% <-IRR #YR-> 10 5 yr Running Average -3.72%
*Revenue in M CDN $  P/S 10 yr  0.69 5 yr  0.96 61.47% Diff M/C -6.19% <-IRR #YR-> 5 5 yr Running Average -27.34%
-$144.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $27.0
-$153.8 $0.0 $0.0 $0.0 $0.0 $27.0
-$71.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $102.1
-$138.1 $0.0 $0.0 $0.0 $0.0 $102.1
-$7.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.97
-$5.80 $0.00 $0.00 $0.00 $0.00 $0.97
-$3.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.74
-$5.15 $0.00 $0.00 $0.00 $0.00 $3.74
-$0.82 <-12 mths -105.00%
EPS Basic $0.33 $0.42 $0.34 -$0.20 -$0.50 $0.18 $0.45 $0.44 $0.37 $0.65 -$0.40 -$1.30 -409.52% <-Total Growth 10 EPS Basic
EPS Diluted* $0.31 $0.40 $0.33 -$0.20 -$0.50 $0.18 $0.44 $0.44 $0.36 $0.65 -$0.40 -$1.30 -$0.17 $0.06 -425.00% <-Total Growth 10 EPS Diluted
Increase 138.46% 29.03% -17.50% -160.61% -150.00% 136.00% 144.44% 0.00% -18.18% 80.56% -161.54% -225.00% 86.92% 135.29% #NUM! <-IRR #YR-> 10 Earnings per Share -425.00%
Earnings Yield 4.9% 6.6% 10.8% -14.8% -34.7% 4.9% 14.2% 9.9% 5.3% 15.5% -18.9% -66.0% -8.9% 3.1% #NUM! <-IRR #YR-> 5 Earnings per Share -395.45%
5 year Running Average $0.07 $0.14 $0.24 $0.19 $0.07 $0.04 $0.05 $0.07 $0.18 $0.41 $0.30 -$0.05 -$0.17 -$0.23 #NUM! <-IRR #YR-> 10 5 yr Running Average -134.72%
10 year Running Average $0.02 $0.03 $0.04 $0.00 -$0.03 $0.05 $0.10 $0.16 $0.19 $0.24 $0.17 $0.00 -$0.05 -$0.02 #NUM! <-IRR #YR-> 5 5 yr Running Average -200.00%
* Diluted ESP per share  E/P 10 Yrs 5.07% 5Yrs 5.27%
-$0.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$1.30
-$0.44 $0.00 $0.00 $0.00 $0.00 -$1.30
-$0.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.05
-$0.05 $0.00 $0.00 $0.00 $0.00 -$0.05
Special Dividend $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividend
Yield H/L Price 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% #DIV/0! Yield H/L Price
Dividend* $0.03 $0.04 $0.09 $0.12 $0.03 $0.00 $0.06 $0.18 $0.20 $0.20 $0.10 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 10 Dividends
Increase 200.00% 33.33% 125.00% 33.33% -75.00% -100.00% 200.00% 11.11% 0.00% -50.00% -100.00% #DIV/0! #DIV/0! #DIV/0! 0.00% <-Median-> 9 Increase
Dividends 5 Yr Running $0.06 $0.06 $0.06 $0.06 $0.08 $0.10 $0.13 $0.15 $0.14 $0.10 $0.06 #DIV/0! 119.35% <-Total Growth 8 Dividends 5 Yr Running
Yield H/L Price 0.56% 0.51% 1.93% 4.31% 2.34% 0.00% 1.68% 4.80% 3.51% 3.65% 2.85% 0.00% 0.00% 0.00% #DIV/0! 2.60% <-Median-> 10 Yield H/L Price
Yield on High  Price 0.37% 0.41% 1.42% 2.67% 1.71% 0.00% 1.34% 4.02% 2.77% 2.65% 2.00% 0.00% 1.86% <-Median-> 10 Yield on High  Price
Yield on Low Price 1.09% 0.67% 3.00% 11.21% 3.70% 0.00% 2.26% 5.96% 4.82% 5.88% 4.95% 0.00% 4.26% <-Median-> 10 Yield on Low Price
Yield on Close Price 0.48% 0.66% 2.95% 8.89% 2.08% 0.00% 1.94% 4.06% 2.93% 4.76% 4.72% 0.00% 0.00% 0.00% 0.00% 2.94% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 9.68% 10.00% 27.27% -60.00% -6.00% 0.00% 13.64% 40.91% 55.56% 30.77% -25.00% 0.00% 0.00% 0.00% #DIV/0! 6.82% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 29.90% 91.18% 133.33% 124.48% 111.45% 52.30% 31.46% 50.42% -272.00% -58.14% -25.86% #DIV/0! 52.30% <-Median-> 9 DPR EPS 5 Yr Running
Payout Ratio CFPS 6.49% 31.48% 17.76% 28.00% 7.65% 0.00% 8.75% 90.22% 44.97% 45.45% 36.26% 0.00% 0.00% 0.00% #DIV/0! 22.88% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 16.85% 16.17% 13.71% 11.96% 17.49% 20.83% 27.61% 36.72% 61.81% 54.90% 38.66% #DIV/0! 17.49% <-Median-> 9 DPR CF 5 Yr Running
Payout Ratio CFPS WC 6.18% 6.33% 19.02% 24.07% 38.22% 0.00% 11.99% 20.99% 20.84% 20.31% 40.86% 0.00% 0.00% 0.00% #DIV/0! 20.57% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 12.40% 14.30% 13.49% 13.67% 15.08% 15.41% 16.16% 19.36% 32.03% 39.21% 47.97% #DIV/0! 20.84% <-Median-> 5 DPR CF WC 5 Yr Running
* Dividends per share  5 Yr Med 5 Yr Cl 3.51% 4.06% 5 Yr Med Payout 30.77% 44.97% 20.84% #NUM! <-IRR #YR-> 10 Dividends -100.00%
5 Yr Med and Cur. -100.00% -100.00% Last Div Inc ---> $0.050 $0.000 -100.0% #NUM! <-IRR #YR-> 5 Dividends -100.00%
-$0.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
-$0.06 $0.00 $0.00 $0.00 $0.00 $0.00
Historical Dividends Historical High Div 9.11% Low Div 0.00% Ave Div 4.56% Med Div 1.93% Close Div 2.08% Historical Dividends
High/Ave/Median Values Curr diff Exp. -100.00% #DIV/0! #DIV/0! Exp. -100.00% Exp. -100.00% Exp. -100.00% High/Ave/Median 
Future Dividend Yield Div Yd 0.00% earning in 5.00 Years at IRR of 3.00% Div Inc. #DIV/0! Future Dividend Yield
Future Dividend Yield Div Yd 0.00% earning in 10.00 Years at IRR of 3.00% Div Inc. #DIV/0! Future Dividend Yield
Future Dividend Yield Div Yd $0.00 earning in 15.00 Years at IRR of 3.00% Div Inc. #DIV/0! Future Dividend Yield
I am earning GC Div Gr -100.00% 2/17/11 # yrs -> 5 2011 $4.04 Cap Gain -52.72% I am earning GC
I am earning Div org yield 0.99% 12/31/14 TFSA Div G Yrly #NUM! Div start $0.04 -0.99% 0.00% I am earning Div
Yield if held 5 yrs 1.55% 2.63% 18.00% 36.92% 1.50% 0.00% 0.76% 3.85% 7.18% 15.63% 3.94% 0.00% 0.00% 0.00% 0.00% 3.90% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 4.66% 1.33% 0.00% 3.95% 36.00% 61.54% 10.00% 1.85% 0.00% 0.00% 0.00% 0.00% 3.95% <-Median-> 9 Paid Median Price
Yield if held 15 yrs 7.77% 8.89% 5.15% 0.00% 0.00% 0.00% 0.00% 6.46% <-Median-> 4 Paid Median Price
Yield if held 20 yrs 0.00% 0.00% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 2.06% 5.26% 34.00% 89.23% 15.50% 5.19% 4.32% 9.20% 18.31% 53.13% 30.77% 19.05% 13.33% 5.27% 1.82% 18.68% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 11.26% 14.22% 16.49% 27.63% 120.00% 246.15% 49.50% 19.63% 12.95% 19.89% 29.08% 60.94% 19.63% <-Median-> 9 Paid Median Price
Cost covered if held 15 years 31.07% 44.44% 56.70% 72.37% 220.00% 338.46% 54.50% 50.57% <-Median-> 4 Paid Median Price
Cost covered if held 20 years 35.48% 42.72% 48.89% #NUM! <-Median-> 0 Paid Median Price
Graham No. $0.27 $2.40 $4.15 $4.48 $2.80 $2.92 $1.55 $1.62 $4.99 $5.86 $6.19 $3.14 $3.14 31.20% <-Total Growth 10 Based on EPS 3 yrs trailing
Price/GP Ratio Med 20.18 3.29 1.13 0.62 0.46 0.87 2.31 2.32 1.14 0.93 0.57 0.61 0.59 0.90 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 30.08 4.09 1.53 1.00 0.62 1.32 2.90 2.77 1.45 1.29 0.81 0.78 0.66 1.30 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 10.28 2.48 0.72 0.24 0.29 0.42 1.71 1.87 0.83 0.58 0.33 0.45 0.53 0.51 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 23.54 2.55 0.74 0.30 0.51 1.27 2.01 2.74 1.37 0.72 0.34 0.63 0.61 0.73 <-Median-> 10 Price/GP Ratio
Prem /Disc. Cl 2254.21% 154.67% -26.45% -69.87% -48.65% 26.68% 100.56% 173.94% 36.74% -28.37% -65.73% -37.31% -39.22% -27.41% <-Median-> 10 Graham Price
Graham No. $2.58 $3.75 $4.50 $3.23 $2.83 $2.95 $5.13 $5.36 $5.04 $7.35 $7.17 $5.62 $1.71 $1.71 49.90% <-Total Growth 10 Graham Price
Price/GP Ratio Med 2.09 2.10 1.04 0.86 0.45 0.86 0.70 0.70 1.13 0.75 0.49 0.34 1.09 0.72 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 3.12 2.61 1.41 1.39 0.62 1.31 0.88 0.84 1.43 1.03 0.70 0.44 1.21 0.95 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.07 1.59 0.67 0.33 0.29 0.41 0.52 0.56 0.82 0.46 0.28 0.25 0.97 0.44 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 2.44 1.63 0.68 0.42 0.51 1.25 0.60 0.83 1.35 0.57 0.30 0.35 1.12 1.12 0.59 <-Median-> 10 Price/GP Ratio
Prem /Disc. Cl 144.12% 62.74% -32.25% -58.19% -49.13% 25.50% -39.53% -17.40% 35.47% -42.88% -70.45% -64.94% 11.88% 11.88% -41.20% <-Median-> 10 Graham Price
Price Close $6.30 $6.10 $3.05 $1.35 $1.44 $3.70 $3.10 $4.43 $6.83 $4.20 $2.12 $1.97 $1.91 $1.91 $2.24 -67.70% <-Total Growth 10 Stock Price
Increase 125.00% -3.17% -50.00% -55.74% 6.67% 156.94% -16.22% 42.90% 54.18% -38.51% -49.52% -7.08% -3.05% 0.00% 17.28% -10.69% <-IRR #YR-> 10 Stock Price -67.70%
P/E 20.32 15.25 9.24 -6.75 -2.88 20.56 7.05 10.07 18.97 6.46 -5.30 -1.52 -11.24 31.83 #DIV/0! -8.67% <-IRR #YR-> 5 Stock Price -36.45%
Trailing P/E 48.46 19.68 7.63 4.09 -7.20 -7.40 17.22 10.07 15.52 11.67 3.26 -4.93 -1.47 -11.24 37.33 -7.80% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 2.89% 5.12% % Tot Ret -37.06% -144.34% Price Inc -7.08% P/E:  6.75 6.46 -3.55% <-IRR #YR-> 5 Price & Dividend
-$6.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.97
-$3.10 $0.00 $0.00 $0.00 $0.00 $1.97
-$6.10 $0.09 $0.12 $0.03 $0.00 $0.10 $0.18 $0.20 $0.20 $0.10 $1.97
-$3.10 $0.18 $0.20 $0.20 $0.10 $1.97
Price Med H/L $5.40 $7.88 $4.68 $2.79 $1.28 $2.54 $3.57 $3.75 $5.69 $5.48 $3.51 $1.93 $1.86 17.28% -75.56% <-Total Growth 10 Stock Price
Increase 170.00% 45.83% -40.63% -40.43% -54.04% 98.05% 40.83% 5.04% 51.73% -3.69% -36.04% -45.08% -3.38% 0.00% -13.14% <-IRR #YR-> 10 Stock Price -75.56%
P/E 17.42 19.69 14.17 -13.93 -2.56 14.08 8.11 8.52 15.81 8.43 -8.76 -1.48 -10.94 -11.62% <-IRR #YR-> 5 Stock Price -46.08%
Trailing P/E 41.54 25.40 11.69 8.44 -6.40 -5.07 19.83 8.52 12.93 15.22 5.39 -4.81 -1.43 -10.54% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 81.82 54.69 19.16 14.36 18.82 60.36 71.40 52.08 30.92 13.24 11.76 -38.50 -10.81 -6.98% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 317.65 231.62 119.87 696.25 -49.23 46.94 36.80 23.73 30.11 22.74 20.62 #DIV/0! -37.20 8.48 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.60% 4.64% % Tot Ret -24.71% -66.59% Price Inc -3.69% P/E:  8.27 8.43 Count 20 Years of data
-$7.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.93
-$3.57 $0.00 $0.00 $0.00 $0.00 $1.93
-$7.88 $0.09 $0.12 $0.03 $0.00 $0.10 $0.18 $0.20 $0.20 $0.10 $1.93
-$3.57 $0.18 $0.20 $0.20 $0.10 $1.93
High Months Jul May Jun Jun Jan Dec Mar Dec Oct Jan Jun Mar Jan
Price High $8.05 $9.80 $6.35 $4.50 $1.75 $3.85 $4.49 $4.48 $7.23 $7.56 $4.99 $2.45 $2.06 -75.00% <-Total Growth 10 Stock Price
Increase 123.61% 21.74% -35.20% -29.13% -61.11% 120.00% 16.62% -0.22% 61.38% 4.56% -33.99% -50.90% -15.92% -12.94% <-IRR #YR-> 10 Stock Price -75.00%
P/E 25.97 24.50 19.24 -22.50 -3.50 21.39 10.20 10.18 20.08 11.63 -12.48 -1.88 -12.12 -11.41% <-IRR #YR-> 5 Stock Price -45.43%
Trailing P/E 61.92 31.61 15.88 13.64 -8.75 -7.70 24.94 10.18 16.43 21.00 7.68 -6.13 -1.58 10.92 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -0.22% P/E:  10.19 10.18 23.88 P/E Ratio Historical High
-$9.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.45
-$4.49 $0.00 $0.00 $0.00 $0.00 $2.45
Low Months Jan Jan Dec Dec Mar Jun Oct Jan Mar Dec Dec Nov Mar
Price Low $2.75 $5.95 $3.00 $1.07 $0.81 $1.22 $2.65 $3.02 $4.15 $3.40 $2.02 $1.40 $1.66 -76.47% <-Total Growth 10 Stock Price
Increase 587.50% 116.36% -49.58% -64.33% -24.30% 50.62% 117.21% 13.96% 37.42% -18.07% -40.59% -30.69% 18.57% -13.47% <-IRR #YR-> 10 Stock Price -76.47%
P/E 8.87 14.88 9.09 -5.35 -1.62 6.78 6.02 6.86 11.53 5.23 -5.05 -1.08 -9.76 -11.98% <-IRR #YR-> 5 Stock Price -47.17%
Trailing P/E 21.15 19.19 7.50 3.24 -4.05 -2.44 14.72 6.86 9.43 9.44 3.11 -3.50 -1.28 5.23 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -18.07% P/E:  5.63 5.23 -2.42 P/E Ratio Historical Low
-$5.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.40
Total Liabilities $29.57 $13.10 $10.09 Debt
Change -55.70% -22.97% -0.39 <-Median-> 2 Change
Debt/Market Cap Ratio 0.25 0.22 0.18 0.22 <-Median-> 3 Debt/Market Cap Ratio
Goodwill & Intangibles $12.74 $13.94 $14.66 $14.44 $6.90 $1.44 Intangibles Goodwill
Change 9.44% 5.14% -1.46% -52.25% -79.13% -0.01 <-Median-> 5 Change
Intangible/Market Cap Ratio 0.16 0.12 0.08 0.12 0.12 0.03 0.12 <-Median-> 6 Intangible/Market Cap Ratio
Market Cap $115 $118 $85 $36 $38 $98 $82 $118 $187 $116 $59 $55 $53 $53 $62 -53.69% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 26.48 26.49 26.83 26.87 27.33 27.74 27.70 27.70 4.64% <-Total Growth 7 Diluted
Change 0.05% 1.31% 0.14% 1.69% 1.52% -0.16% 0.02% 0.14% <-Median-> 7 Change
Basic # of Shares in Millions 17.94 18.77 23.92 27.65 26.48 26.48 26.50 26.54 26.85 27.62 27.70 27.70 47.60% <-Total Growth 10 Basic
Change 2.16% 4.63% 27.44% 15.59% -4.25% 0.00% 0.09% 0.15% 1.17% 2.86% 0.29% 0.02% 0.22% <-Median-> 10 Change
Difference 2.0% 2.9% 16.5% -4.2% 0.0% 0.0% 0.0% 0.5% 2.1% 0.3% 0.0% 0.0% 0.03% <-Median-> 10 Difference
-$0.57 <-12 mths -107.53%
# of Share in Millions 18.303 19.320 27.866 26.476 26.476 26.476 26.509 26.671 27.404 27.694 27.704 27.704 27.704 27.704 27.704 3.67% <-IRR #YR-> 10 Shares 43.40%
Change 3.71% 5.55% 44.23% -4.99% 0.00% 0.00% 0.13% 0.61% 2.75% 1.06% 0.04% 0.00% 0.00% 0.00% 0.00% 0.89% <-IRR #YR-> 5 Shares 4.51%
CF fr Op $M $8.460 $2.455 $14.123 $11.345 $10.381 $15.572 $18.181 $5.321 $12.19 $12.19 $7.64 -$7.20 $0.28 $8.59 -393.27% <-Total Growth 10 Cash Flow
Increase 143.61% -70.98% 475.25% -19.67% -8.50% 50.01% 16.75% -70.73% 129.05% 0.00% -37.32% -194.24% 103.85% 3000.00% SO, Buy backs S. Issues
5 year Running Average $3.703 $3.494 $5.862 $7.971 $9.353 $10.775 $13.920 $12.160 $12.329 $12.690 $11.104 $6.027 $5.019 $4.299 72.50% <-Total Growth 10 CF 5 Yr Running
CFPS $0.46 $0.13 $0.51 $0.43 $0.39 $0.59 $0.69 $0.20 $0.44 $0.44 $0.28 -$0.26 $0.01 $0.31 -304.51% <-Total Growth 10 Cash Flow per Share
Increase 134.90% -72.51% 298.83% -15.45% -8.50% 50.01% 16.61% -70.91% 122.93% -1.05% -37.34% -194.24% 103.85% 3000.00% #NUM! <-IRR #YR-> 10 Cash Flow -393.27%
5 year Running Average $0.24 $0.19 $0.27 $0.34 $0.38 $0.41 $0.52 $0.46 $0.46 $0.47 $0.41 $0.22 $0.18 $0.16 #NUM! <-IRR #YR-> 5 Cash Flow -139.60%
P/CF on Med Price 11.68 61.97 9.22 6.50 3.26 4.31 5.21 18.80 12.79 12.45 12.71 -7.41 186.00 0.56 #NUM! <-IRR #YR-> 10 Cash Flow per Share -304.51%
P/CF on Closing Price 13.63 48.00 6.02 3.15 3.67 6.29 4.52 22.20 15.36 9.54 7.69 -7.58 191.00 6.16 #NUM! <-IRR #YR-> 5 Cash Flow per Share -137.89%
2329.52% Diff M/C 1.35% <-IRR #YR-> 10 CFPS 5 yr Running 14.38%
Excl.Working Capital CF $0.4 $9.8 -$0.9 $1.9 -$8.3 -$5.2 $3.93 $17.6 $14.1 $15.1 -$0.9 -$18.4 $0.0 $0.0 -15.81% <-IRR #YR-> 5 CFPS 5 yr Running -57.71%
CF fr Op $M WC $8.9 $12.2 $13.2 $13.2 $2.1 $10.4 $22.1 $22.9 $26.3 $27.3 $6.8 -$25.6 $0.3 $8.6 -309.58% <-Total Growth 10 Cash Flow less WC
Increase 101.24% 37.56% 7.92% 0.11% -84.25% 400.35% 112.59% 3.47% 14.99% 3.69% -75.14% -477.60% 101.08% 3000.00% #NUM! <-IRR #YR-> 10 Cash Flow less WC -309.58%
5 year Running Average $3.249 $5.310 $8.052 $10.378 $9.911 $10.215 $12.193 $14.131 $16.752 $21.791 $21.067 $11.526 $7.006 $3.463 #NUM! <-IRR #YR-> 5 Cash Flow less WC -215.80%
CFPS Excl. WC $0.49 $0.63 $0.47 $0.50 $0.08 $0.39 $0.83 $0.86 $0.96 $0.98 $0.24 -$0.92 $0.01 $0.31 8.06% <-IRR #YR-> 10 CF less WC 5 Yr Run 117.05%
Increase 94.04% 30.32% -25.17% 5.37% -84.25% 400.35% 112.32% 2.84% 11.91% 2.61% -75.15% -477.60% 101.08% 3000.00% -1.12% <-IRR #YR-> 5 CF less WC 5 Yr Run -5.47%
5 year Running Average $0.20 $0.29 $0.39 $0.47 $0.43 $0.42 $0.46 $0.53 $0.62 $0.81 $0.78 $0.42 $0.26 $0.13 #NUM! <-IRR #YR-> 10 CFPS - Less WC -246.16%
P/CF on Med Price 11.13 12.46 9.88 5.59 16.31 6.45 4.28 4.37 5.93 5.56 14.32 -2.08 #NUM! <-IRR #YR-> 5 CFPS - Less WC -210.81%
P/CF on Closing Price 12.99 9.65 6.45 2.71 18.34 9.42 3.72 5.17 7.12 4.26 8.66 -2.13 191.00 6.16 4.05% <-IRR #YR-> 10 5 yr Running 48.77%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.86 5 yr  12.71 P/CF Med 10 yr 5.76 5 yr  5.56 3217.29% Diff M/C -1.39% <-IRR #YR-> 5 5 yr Running -6.76%
-$0.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.26 Cash Flow per Share
-$0.69 $0.00 $0.00 $0.00 $0.00 -$0.26 Cash Flow per Share
-$0.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.22 CFPS 5 yr Running
-$0.52 $0.00 $0.00 $0.00 $0.00 $0.22 CFPS 5 yr Running
-$12.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$25.6 Cash Flow less WC
-$22.1 $0.0 $0.0 $0.0 $0.0 -$25.6 Cash Flow less WC
-$5.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $11.5 CF less WC 5 Yr Run
-$12.2 $0.0 $0.0 $0.0 $0.0 $11.5 CF less WC 5 Yr Run
-$0.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.92 CFPS - Less WC
-$0.83 $0.00 $0.00 $0.00 $0.00 -$0.92 CFPS - Less WC
-$0.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.42 CFPS 5 yr Running
-$0.46 $0.00 $0.00 $0.00 $0.00 $0.42 CFPS 5 yr Running
OPM 8.09% 1.70% 8.77% 6.74% 10.64% 14.19% 11.82% 2.97% 11.97% 10.10% 9.34% -26.67% -1669.56% <-Total Growth 10 OPM
Increase 21.49% -79.01% 416.10% -23.17% 57.96% 33.35% -16.70% -74.91% 303.41% -15.56% -7.54% -385.44% Should increase  or be stable.
Diff from Ave -16.8% -82.5% -9.8% -30.7% 9.4% 46.0% 21.6% -69.5% 23.1% 3.9% -3.9% -374.3% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 9.72% 5 Yrs 9.34% should be  zero, it is a   check on calculations
Current Assets $29.49 $47.22 $56.20 $54.49 $40.10 $52.39 $72.05 $76.75 $89.14 $97.02 $87.63 $61.21 Liq ratio of 1.5 and up, best Assets
Current Liabilities $21.39 $37.38 $23.23 $21.59 $13.27 $18.11 $29.71 $29.12 $32.55 $25.49 $12.64 $6.46 2.82 <-Median-> 10 Liabilities
Liquidity 1.38 1.26 2.42 2.52 3.02 2.89 2.43 2.64 2.74 3.81 6.93 9.48 3.81 <-Median-> 5 Ratio
Liq. with CF aft div 1.75 1.31 2.92 2.90 3.75 3.75 2.98 2.65 2.95 4.07 7.32 8.36 4.07 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.43 0.90 1.27 2.34 2.72 3.30 2.75 1.96 2.38 4.07 6.32 8.36 4.07 <-Median-> 5 Ratio
Assets $41.94 $82.29 $116.20 $100.59 $73.33 $82.86 $109.52 $117.68 $120.47 $131.94 $110.57 $69.90 Debt Ratio of 1.5 and up, best Assets
Liabilities $24.46 $52.13 $40.14 $32.44 $20.95 $26.03 $39.15 $40.19 $34.46 $29.57 $13.10 $10.09 3.34 <-Median-> 10 Liabilities
Debt Ratio 1.71 1.58 2.90 3.10 3.50 3.18 2.80 2.93 3.50 4.46 8.44 6.93 4.46 <-Median-> 5 Ratio
Book Value $17.48 $30.16 $76.06 $68.15 $52.38 $56.82 $70.37 $77.50 $86.00 $102.37 $97.47 $59.81 $59.81 $59.81 $59.81 98.29% <-Total Growth 10 Book Value
Book Value per share $0.95 $1.56 $2.73 $2.57 $1.98 $2.15 $2.65 $2.91 $3.14 $3.70 $3.52 $2.16 $2.16 $2.16 $2.16 38.28% <-Total Growth 10 Book Value per Share
Change 49.81% 63.49% 74.84% -5.69% -23.14% 8.48% 23.68% 9.46% 8.01% 17.79% -4.82% -38.64% 0.00% 0.00% 0.00% -28.41% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 5.66 5.04 1.71 1.08 0.65 1.18 1.34 1.29 1.81 1.48 1.00 0.89 1.48 P/B Ratio Historical Median
P/B Ratio (Close) 6.60 3.91 1.12 0.52 0.73 1.72 1.17 1.52 2.18 1.14 0.60 0.91 0.88 0.88 1.04 3.29% <-IRR #YR-> 10 Book Value per share 38.28%
Change 50.19% -40.78% -71.40% -53.06% 38.78% 136.86% -32.26% 30.55% 42.75% -47.79% -46.97% 51.45% -3.05% 0.00% 17.28% -4.05% <-IRR #YR-> 5 Book Value per share -18.68%
Leverage (A/BK) 2.40 2.73 1.53 1.48 1.40 1.46 1.56 1.52 1.40 1.29 1.13 1.17 1.43 <-Median-> 10 A/BV
Debt/Equity Ratio 1.40 1.73 0.53 0.48 0.40 0.46 0.56 0.52 0.40 0.29 0.13 0.17 0.43 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.24 5 yr Med 1.29 -28.41% Diff M/C 1.71 Historical 20 Leverage (A/BK)
-$1.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.16
-$2.65 $0.00 $0.00 $0.00 $0.00 $2.16
-$21.45 <-12 mths -690.97%
Comprehensive Income -$0.52 $5.74 -$2.86 -$15.31 $4.20 $12.31 $11.10 $12.00 $20.43 -$2.71 -$37.98 -7146.06% <-Total Growth 10 Comprehensive Income
Increase 1195.06% -149.90% -434.55% 127.46% 192.89% -9.85% 8.11% 70.25% -113.28% -1300.26% -9.85% <-Median-> 5 Comprehensive Income
5 Yr Running Average -$1.75 $0.82 $1.89 $4.86 $12.01 $10.62 $0.57 53.47% <-IRR #YR-> 10 Comprehensive Income -7146.06%
ROE -1.7% 7.5% -4.2% -29.2% 7.4% 17.5% 14.3% 14.0% 20.0% -2.8% -63.5% #NUM! <-IRR #YR-> 5 Comprehensive Income -408.49%
5Yr Median -1.7% 7.4% 7.4% 14.0% 14.3% 14.3% 14.0% #NUM! <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI -106.3% -34.1% -48.4% 16.3% -13.5% 3.2% -5.7% 21.9% 13.4% -75.3% 5.7% -7.02% <-IRR #YR-> 5 5 Yr Running Average -30.52%
Median values Diff 5, 10 yr -1.2% 5.7% 14.0% <-Median-> 5 Return on Equity
$0.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$38.0
-$12.3 $0.0 $0.0 $0.0 $0.0 -$38.0
$1.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.6
-$0.8 $0.0 $0.0 $0.0 $0.0 $0.6
Current Liability Coverage Ratio 0.42 0.33 0.57 0.61 0.16 0.57 0.74 0.79 0.81 1.07 0.54 -3.96   CFO / Current Liabilities
5 year Median 0.23 0.33 0.35 0.42 0.42 0.57 0.57 0.61 0.74 0.79 0.79 0.79 0.59 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 21.18% 14.84% 11.35% 13.12% 2.83% 12.55% 20.18% 19.44% 21.83% 20.67% 6.13% -36.63% CFO / Total Assets
5 year Median 9.63% 12.54% 12.54% 13.12% 13.12% 12.55% 12.55% 13.12% 19.44% 20.18% 20.18% 19.44% 12.8% <-Median-> 10 Return on Assets 
Return on Assets ROA 15.0% 10.2% 7.5% -5.5% -17.9% 5.9% 10.9% 10.0% 8.2% 13.6% -9.9% -51.4% Net  Income/Assets Return on Assets
5Yr Median 6.2% 7.9% 7.9% 7.9% 7.5% 5.9% 5.9% 5.9% 8.2% 10.0% 10.0% 8.2% 6.7% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 36.1% 27.8% 11.4% -8.1% -25.1% 8.5% 16.9% 15.2% 11.4% 17.6% -11.3% -60.1% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 11.5% 24.6% 24.6% 24.6% 11.4% 8.5% 8.5% 8.5% 11.4% 15.2% 15.2% 11.4% 10.0% <-Median-> 10 Return on Equity
-$22.58 <-12 mths -105.73%
Income Income
NCI NCI
Net Income $6.30 $8.38 $8.71 -$5.55 -$13.16 $4.86 $11.92 $11.77 $9.84 $18.01 -$10.98 -$35.93 -$4.69 $1.80 -528.56% <-Total Growth 10 Net Income
Increase 127.92% 33.02% 3.85% -163.78% 137.06% -136.90% 145.50% -1.27% -16.38% 82.92% -160.96% 227.28% -86.95% -138.38% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $1.56 $3.22 $5.43 $4.12 $0.94 $0.65 $1.35 $1.97 $5.05 $11.28 $8.11 -$1.46 -$4.75 -$6.36 #NUM! <-IRR #YR-> 10 Net Income -528.56%
Operating Cash Flow $8.46 $2.46 $14.12 $11.35 $10.38 $15.57 $18.18 $5.32 $12.19 $12.19 $7.64 -$7.20 #NUM! <-IRR #YR-> 5 Net Income -401.29%
Investment Cash Flow -$4.75 -$17.17 -$29.99 -$5.22 -$4.98 -$2.50 -$2.50 -$10.40 -$7.76 $13.74 -$2.00 $1.49 #NUM! <-IRR #YR-> 10 5 Yr Running Average -145.25%
Total Accruals $2.59 $23.10 $24.57 -$11.67 -$18.56 -$8.22 -$3.76 $16.85 $5.42 -$7.92 -$16.62 -$30.21 #NUM! <-IRR #YR-> 5 5 Yr Running Average -207.51%
Total Assets $41.94 $82.29 $116.20 $100.59 $73.33 $82.86 $109.52 $117.68 $120.47 $131.94 $110.57 $69.90 Balance Sheet Assets
Accruals Ratio 6.18% 28.07% 21.15% -11.61% -25.31% -9.92% -3.43% 14.32% 4.50% -6.00% -15.03% -43.22% -6.00% <-Median-> 5 Ratio
EPS/CF Ratio 0.64 0.63 0.70 -0.40 -6.37 0.46 0.53 0.51 0.38 0.66 -1.63 1.41 0.49 <-Median-> 10 EPS/CF Ratio
-$8 $0 $0 $0 $0 $0 $0 $0 $0 $0 -$36
-$12 $0 $0 $0 $0 -$36
-$3 $0 $0 $0 $0 $0 $0 $0 $0 $0 -$1
-$1 $0 $0 $0 $0 -$1
Chge in Close 125.00% -3.17% -50.00% -55.74% 6.67% 156.94% -16.22% 42.90% 54.18% -38.51% -49.52% -7.08% -3.05% 0.00% 17.28% Count 20 Years of data
up/down/neutral Down Down Down Down Up Up Up Down up  up up  Count 16 80.00%
Any Predictions? Yes yes yes yes yes % right Count 7 43.75%
Financial Cash Flow -$3.31 $15.51 $22.71 -$9.85 -$4.82 -$0.59 -$0.59 -$1.72 -$13.33 -$4.70 -$2.74 $0.00 C F Statement  Financial CF
Total Accruals $5.90 $7.59 $1.86 -$1.83 -$13.74 -$7.63 -$3.17 $18.57 $18.75 -$3.21 -$13.88 -$30.21 Accruals
Accruals Ratio 14.07% 9.22% 1.60% -1.82% -18.74% -9.21% -2.89% 15.78% 15.56% -2.44% -12.55% -43.22% -2.44% <-Median-> 5 Ratio
Cash $1.15 $7.50 $4.45 $4.87 $16.82 $29.38 $22.12 $13.33 $29.88 $27.45 $22.18 $22.18 <-Median-> 0 Cash
Cash per share $0.06 $0.27 $0.17 $0.18 $0.64 $1.11 $0.83 $0.49 $1.08 $0.99 $0.80 $0.83 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.98% 8.82% 12.45% 12.78% 17.17% 35.76% 18.72% 7.12% 25.69% 46.74% 40.63% 25.69% <-Median-> 5 % of Stock Price
Notes:
May 5, 2017.  Last estimates were for 2016 and 2017 of $32.5M and $66.7M for Revenue,-$0.53 and -$0.11 for EPS, -$0.52 and $0.20 for CFPS and $-19.70M and $3.79M for Net Income.
May 21, 2016.  Last estimates were for 2015 and 2016 of $98.5M and $108M for Revenue, $0.21 and $0.29 for EPS, $0.43 and $0.41 for CFPS and $6.45M and $10.70M for Net Income.
September 3, 2015 Board of Directors suspended dividends
June 6, 2015.  Last estimates were for 2014 and 2015 of $136M and $155M for Revenue, $0.52 and $0.61 for EPS, $0.73 and $0.86 for CFPS and $12.3M and $19.1M for Net Income.
May 25, 2014.  Last estimates were for 2013 and 2014 of $183.9M and $205M for Revenue, $0.47 and $0.59 for EPS and $0.76 and $0.87 for CFPS.
There is a difference between 5 year running averages for say cash flow and CFPS because the 5 year running averages for that last 5 years includes 2007 when the outstanding shares increased by some 44%.
June 2, 2013.  The last estimates I got were for 2012 and 2013 of $172M and $176M for Revenue, $0.46 and $0.53 for EPS.
June 03, 2012.  Last Estimates were for 2011 and 2012 of $142M and $152M for Revenue, $0.39 and $0.48 for EPS.
May 22, 2011.  Did 2010 without receiving Annual Statement.  Earnings Estimates for 2010, 2011 and 2012 were $.22, $.39 and $.48.
There is no change in estimates for 2011 and 2012.  However, there are not many analysts following this stock.
Feb 12, 2010.  When I last looked for estimates, I got 2009 and 2010 earnings of R$.06 and $.21.
Dividend reduced in 2009 because of turndown in business for McCoy because of the current recession. They do not expect a turnaround before the end of 2009.
When I last looked at this stock in Jan 2009, I got an earnings estimate of $.30 a share for 2008.  This was way off as earnings came in at -$.20 a share.
2007 increase in shares issued for an acquisition and to pay down debt.
Company started in 1914 and went public in 1996.  The 6,365,500 shares deemed as issued and outstanding at January 1, 1996 and 1997
were legally issued on November 17, 1997.
Sector:
Services, Industrial
What should this stock accomplish?
I think that this stock will be a winner in the long term.  It has just cut dividends and I think there will always be volatility in its dividends because it is servicing the energy business.
Would I buy this company and Why.
I am still postive on this stock.  It services the energy business so it is no surprise that there is volatility in its earnings ect.
Dividends
Dividends are paid quarterly in Cycle 3, which is March, June, September and December.  Dividends are paid between mid-month and the end of the month.
Dividends are declared for sharholders of one month and payble in that month or the next month.  For example, the dividend declared for Shareholders of record of March 28, 2014 was payble on April 14, 2014.  
However, the dividend payable to shareholders of record of June 6, 2014 was payble on June 20, 2014.
Why I bought this stock.
I decided to try out McCoy.  They had just restored their dividend.  I want to use it as a fuller stock in my TFSA account.
For me a fuller stock is one that uses up bits of extra money in an account.
How they make their money.
McCoy provides innovative products and services to the global energy industry. McCoy's two segments, Energy Products & Services and Mobile Solutions, operate internationally through direct sales 
and distributors with its operations based out of the Western Canadian Sedimentary Basin and the US Gulf Coast. McCoy's corporate office is located in Edmonton, Alberta, Canada with offices in Alberta,
British Columbia, Louisiana, and Texas. They are growing internationally.  
Also, considered to be a tech stock by CanTech letter as it provides technologies for the oil and gas sector.
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.
http://www.dailybuyselladviser.com/news/blank/McCoy_Corp1283-1.html 
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Feb 12 2010 May 22 2011 Jun 13 2012 Jun 02 2013 Jun 11 2014 Jun 06 2015 May 21 2016 May 5 2017
Rakievich, James William 0.391 1.43% 0.391 1.41% 0.409 1.48% 0.424 1.53% 0.514 1.86%
CEO - Shares - Amount $2.671 $1.643 $0.867 $0.835 $0.982
Options - percentage 0.400 1.46% 0.100 0.36% 0.400 1.44% 0.550 1.99% 0.625 2.26%
Options - amount $2.732 $0.420 $0.848 $1.084 $1.194
Coonan, Jacob George 0.005 0.02% 0.009 0.03% 0.016 0.06% 0.022 0.08% 0.034 0.12%
CFO - Shares - Amount $0.034 $0.037 $0.034 $0.043 $0.065
Options - percentage 0.020 0.07% 0.100 0.36% 0.300 1.08% 0.400 1.44% 0.455 1.64%
Options - amount $0.137 $0.420 $0.636 $0.788 $0.869
Langier, Suzanne Therese 0.002 0.01% 0.010 0.03%
Officer - Shares - Amount $0.004 $0.018
Options - percentage 0.000 0.00% 0.300 1.08%
Options - amount $0.000 $0.573
Dagenais, Daniel 0.002 0.01%
Officer - Shares - Amount $0.010
Options - percentage 0.000 0.00%
Options - amount $0.000
Burdzy, Francis 0.003 0.01% 0.003 0.01% 0.007 0.03% 0.007 0.03%
Director - Shares - Amount $0.011 $0.005 $0.014 $0.014
Options - percentage 0.014 0.05% 0.016 0.06% 0.020 0.07% 0.024 0.09%
Options - amount $0.059 $0.034 $0.038 $0.045
Howard, John Charles 0.207 0.75% 0.208 0.75% no longer a Director
Director - Shares - Amount $0.871 $0.442 in 2015
Options - percentage 0.014 0.05% 0.000 0.00%
Options - amount $0.059 $0.000
Seaver, Christopher Tiernan 0.012 0.04% 0.042 0.15% 0.759 2.74% 0.144 0.52% Did I get 2015 wrong?
Chairman - Shares - Amt $0.079 $0.089 $1.495 $0.275 He had 82800 Shares 
Options - percentage 0.017 0.06% 0.003 0.01% 0.024 0.09% 0.028 0.10% in Sept 2016
Options - amount $0.118 $0.006 $0.047 $0.053
Brown, Kerry William 0.063 0.23% 0.063 0.23% 0.063 0.23%
Chairman - Shares - Amt $0.430 $0.265 $0.134
Options - percentage 0.043 0.16% 0.044 0.16% 0.046 0.17%
Options - amount $0.294 $0.185 $0.098
Bangert, Daniel S. 0.252 0.92%
Subsidiary Executives' $1.718
Options - percentage 0.020 0.07%
Options - amount $0.137
re Morningstar Canada
Burgundy Asset Management Ltd. 3.822 13.79% sold holding 2,678,600  in 
10% holdings $8.102 small cap May 2015
Foundation Equity Corp. 10.953 41.07% 11.100 40.07% 5.573 20.12% 0.675 $4.45
10% holdings $48.521 $23.532 $10.978 $3,005,752.50 sold 2015
Indirectly 5.830 21.04% 5.830 21.04% Co. says they own 43%
10% holdings $12.360 $11.485
Northern Plains Capital Ltd. 1.353 5.07% 0.000 0.00%
10% holdings $5.994 $0
Glubish, Nathanael James 0.030 0.11% 0.003 0.01% last filled in 2013
10% holdings $0.133 $0.006
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.033 0.13% 0.162 0.61% 0.733 2.68% 0.290 1.05% 0.010 0.04% 0.000 0.00% Yes 0 for 2016
due to SO 2013 $0 $0 $103,332 $716,180 $5.009 $1.218 $0.021 $0.000
Book Value $0 $0 $138,000 $420,000 $2.277 $1.288 $0.035 $0.000
Insider Buying -$0.281 -$0.114 -$0.319
Insider Selling $3.332 $14.060 $0.000
Net Insider Selling $2.519 $3.051 $13.946 -$0.319
% of Market Cap 2.17% 5.19% 25.55% -0.60%
Directors 9 9 7 7 7
Women 0 0% 0 0% 0 0% 0 0% 0 0%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 5 7.33% 4 4.13% 14 8.91% 16 41.60% 7 62.24% 9 65.16%
Total Shares Held 1.944 7.29% 1.106 4.04% 2.461 8.89% 11.577 41.79% 17.244 62.24% 8.052 29.07%
Increase/Decrease 0.856 78.65% 0.000 -0.03% -0.924 -27.30% 0.429 3.84% -7.198 -29.45% 0.200 2.55%
Starting No. of Shares 1.088 1.107 3.385 11.149 24.442 7.852
HOLD ON TO THE REAL MCCOY
Editor Ryan Irvine was very pleased with McCoy Corp. (MCB- TSX, $3.91) and its results for both the fourth quarter and full year of 2011. And why not? McCoy turned out to be the real McCoy, handsomely beating earnings expectations. 
Indeed, the second and third quarters of 2011 were the two best quarters in the company’s history for revenue from continuing operations. The fourth quarter was equally good, while overall, 2011 was an exceptional year for McCoy,an oilfield services provider. 
Indeed, revenue topped $150 million, a figure not seen since oil andgas peaked in 2008. This was in spite of the company’s strategic divestitures of several divisions over the last two years — divisions that, in 2008, generated over $40 million in revenue. 
EBITDA (earnings before interest, taxes, depreciation and amortization) of $21.6 million and net earnings of $0.45 a share in 2011 also earned spots in the record books, as did rig counts, which surpassed their peak levels of 2008. 
The slippery spot for McCoy is its mobile solutions segment, which both designs and makes custom heavy-duty trailers and truck parts. This is where Mr. Irvine expects to see a decline in revenue and cash flow “in the range of 25-30 per cent, as capital spending is expected to pull back from record levels.” 
Off-setting this decline should be the company’s investment in new product development initiatives for its Drilling and completions business. There, the investment is expected to begin generating revenue (largely weighted towards the year-end), as well as provide additional growth opportunities for the long term. 
For Mr. Irvine, the company’s long-term outlook is positive. Yet, the cyclicality inherent in the industry “makes it necessary to take profits strategically as cash flow can suffer considerably in a downturn.” His recommendation for McCoy is a “hold” for both the near and long-term. 
Keystone’s Small-Cap Stock Report
555-15216 North Bluff Road, White Rock, B.C., V4B OA7
888)-277-8625, www.keystocks.com, $299 a year. 
Foundation Equity Corp.
Foundation Equity Corp. ("FEC") is a Venture Capital Investment Fund based in Edmonton, AB.  It was founded in 1991 by Kerry Brown to provide Canadian investors an opportunity
 to profit from indirect ownership in emerging, high-growth, private Canadian businesses. FEC has enjoyed extraordinary success over the past 18+ years, and currently holds interests
 in 11 businesses, 8 of which are owned through a 43% ownership stake in McCoy Corporation. FEC also has interests in a number of other emerging companies.
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock