| 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. |
|
|
|
| See
my website on stocks or see my blog at the following sites. |
|
www.spbrunner.com/stocks.html |
|
www.spbrunner.blogspot.com/ |
|
|
|
|
|
|
|
|
|
|
| Pulse Seismic Inc |
|
|
PSD |
www.pulsedatainc.com |
|
|
Fiscal Yr: |
Dec 31 |
US-symbol |
|
|
9/30/10 |
|
|
|
|
|
|
|
|
|
| Year |
12/31/98 |
12/31/99 |
12/31/00 |
12/31/01 |
12/31/02 |
12/31/03 |
12/31/04 |
12/31/05 |
12/31/06 |
12/31/07 |
12/31/08 |
12/31/09 |
12/31/10 |
12/31/11 |
|
Yr 2009 |
Yr 2010 |
|
#Y |
|
|
|
| Consolid/Split |
2.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue* |
$0.069 |
$1.710 |
$10.058 |
$24.631 |
$31.613 |
$35.538 |
$50.992 |
$54.592 |
$44.641 |
$44.225 |
$45.403 |
$30.746 |
$33.000 |
|
|
|
228% |
<-Total Growth |
10 |
Revenue |
|
|
| Increase |
|
2392% |
488.29% |
144.89% |
28.35% |
12.42% |
43.49% |
7.06% |
-18.23% |
-0.93% |
2.66% |
-32.28% |
7.33% |
|
|
|
12.62% |
<-IRR #YR-> |
10 |
Revenue |
|
|
| Rev per Share |
$0.01 |
$0.17 |
$0.67 |
$1.42 |
$0.78 |
$0.88 |
$1.11 |
$1.17 |
$0.93 |
$0.81 |
$0.85 |
$0.58 |
$0.62 |
|
|
|
-9.58% |
<-IRR #YR-> |
5 |
Revenue |
|
|
| P/S (Price/Sales) |
31.39 |
4.29 |
1.11 |
0.86 |
1.51 |
1.70 |
1.56 |
2.00 |
2.53 |
3.33 |
1.79 |
2.14 |
2.80 |
|
|
|
-0.80% |
<-IRR #YR-> |
10 |
Rev per shares |
|
|
| *Revenue in M CDN $ |
|
|
|
|
|
|
|
P/S |
10 yr Ave |
2.02 |
5 yr Ave |
2.52 |
|
|
|
-11.91% |
<-IRR #YR-> |
5 |
Rev per shares |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
-$10.1 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$33.0 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$54.6 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$33.0 |
|
|
|
|
|
|
|
|
|
| |
|
|
-$0.7 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.6 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$1.2 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yr 2010 |
Yr 2011 |
|
|
|
|
|
|
|
|
| Continuing Bus. |
|
|
|
|
|
|
|
|
$0.07 |
$0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
| EPS* |
-$0.17 |
$0.03 |
$0.21 |
$0.34 |
$0.16 |
$0.15 |
$0.18 |
$0.14 |
-$0.07 |
-$0.10 |
$0.01 |
-$0.05 |
-$0.03 |
$0.04 |
|
-123.81% |
<-Total Growth |
9 |
Earnings |
|
|
| Increase |
|
|
600.00% |
61.90% |
-52.94% |
-6.25% |
20.00% |
-22.22% |
-150.00% |
42.86% |
-110% |
-600% |
-40% |
-233% |
|
#NUM! |
<-IRR #YR-> |
|
10 |
Earnings |
|
|
| * ESP per
share (Cdn GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
#NUM! |
<-IRR #YR-> |
|
5 |
Earnings |
|
|
| |
|
|
-$0.21 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
-$0.05 |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
-$0.18 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
-$0.05 |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div* |
|
|
|
|
|
$0.05 |
$0.05 |
$0.08 |
$0.15 |
$0.16 |
$0.20 |
$0.00 |
$0.00 |
|
|
|
-100.00% |
<-Total Growth |
5 |
Dividends |
|
|
| Increase |
|
|
|
|
|
|
0.00% |
50.00% |
100.00% |
8.33% |
23.08% |
-100% |
#DIV/0! |
|
|
|
#DIV/0! |
<-Average |
6 |
Dividends |
|
|
| Yield H/L |
|
|
|
|
|
4.17% |
2.87% |
3.42% |
5.58% |
5.99% |
9.15% |
0.00% |
0.00% |
|
|
|
3.90% |
<-Average |
8 |
Dividends |
|
|
| Yield on Cl |
|
|
|
|
|
3.36% |
2.87% |
3.19% |
6.36% |
6.02% |
13.16% |
0.00% |
0.00% |
|
|
|
4.37% |
<-Average |
8 |
Dividends |
|
|
| Payout Ratio |
|
|
|
|
|
33.3% |
27.8% |
53.6% |
-214.3% |
-162.5% |
2000.0% |
0.0% |
0.0% |
|
|
|
217.24% |
<-Average |
8 |
Dividends |
|
|
| Payout Ratio CF |
|
|
|
|
|
7.0% |
7.5% |
11.3% |
29.8% |
38.1% |
27.8% |
0.0% |
#DIV/0! |
|
|
|
#DIV/0! |
<-Average |
7 |
Dividends |
|
|
| Average 5 Yrs |
|
|
Div Yd |
0.00% |
in 5 yrs |
0.00% |
in 10 yrs |
Yield |
4.14% |
5.11% |
Payout |
459.38% |
#DIV/0! |
|
|
|
#NUM! |
<-IRR #YR-> |
10 |
Dividends |
|
|
| * Dividends per share |
|
|
6.00% |
5 |
6.00% |
10 |
|
|
|
|
|
|
|
|
|
#NUM! |
<-IRR #YR-> |
5 |
Dividends |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
-$0.15 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| H/LYield held 5 yrs |
|
|
|
|
|
|
|
7.81% |
11.72% |
14.71% |
16.67% |
0.00% |
0.00% |
|
|
Ave H/L |
Yield on your |
|
|
Dividends |
|
|
| H/LYield held 10 yrs |
|
|
|
|
|
|
|
|
|
|
47.06% |
0.00% |
0.00% |
|
|
Ave H/L |
original money |
|
|
Dividends |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham No. |
|
$0.70 |
$2.13 |
$3.15 |
$2.27 |
$2.29 |
$2.62 |
$2.36 |
$1.57 |
$1.28 |
$0.53 |
$0.52 |
$1.15 |
$1.15 |
|
$1.87 |
<-Average |
|
|
Graham Price |
|
|
| Prem /Disc. High |
|
49.52% |
-43.73% |
-42.89% |
-43.24% |
-34.57% |
-24.01% |
7.56% |
100.15% |
156.53% |
467.64% |
253.13% |
|
|
|
79.66% |
<-Average |
|
10 |
Graham Price |
|
|
| Prem /Disc. Low |
|
-39.48% |
-66.24% |
-75.89% |
-59.52% |
-60.74% |
-43.10% |
-21.66% |
41.70% |
68.15% |
159.22% |
100.69% |
|
|
|
4.26% |
<-Average |
|
10 |
Graham Price |
|
|
| Prem /Disc. Cl |
|
6.80% |
-64.83% |
-60.98% |
-48.08% |
-35.01% |
-33.55% |
-0.49% |
49.96% |
111.16% |
187.60% |
139.28% |
51.35% |
90.49% |
|
24.51% |
<-Average |
|
10 |
Graham Price |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-consolid '98 |
$0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Cl |
$0.43 |
$0.75 |
$0.75 |
$1.23 |
$1.18 |
$1.49 |
$1.74 |
$2.35 |
$2.36 |
$2.70 |
$1.52 |
$1.24 |
$1.74 |
$2.19 |
|
|
132.00% |
<-Total Growth |
10 |
Stock Price |
|
|
| Increase |
|
76.47% |
0.00% |
64.00% |
-4.07% |
26.27% |
16.78% |
35.06% |
0.43% |
14.41% |
-43.70% |
-18.42% |
40.32% |
25.86% |
|
|
8.78% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
| P/E |
-2.50 |
25.00 |
3.57 |
3.62 |
7.38 |
9.93 |
9.67 |
16.79 |
-33.71 |
-27.00 |
152.00 |
-24.80 |
-58.00 |
54.75 |
|
|
-5.83% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
| Trailing P/E |
|
-4.41 |
25.00 |
5.86 |
3.47 |
9.31 |
11.60 |
13.06 |
16.86 |
-38.57 |
-15.20 |
124.00 |
-34.80 |
-73.00 |
|
|
14.45% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
| Median 5 Yrs |
|
|
|
4.86% |
5.67% |
Div % |
5, 10 yrs |
|
Price Inc |
0.43% |
P/E: Y-T |
-27.00 |
-15.20 |
|
|
|
-0.97% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
-$0.75 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.74 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$2.35 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.74 |
|
|
|
|
|
|
|
|
|
| |
|
|
-$0.75 |
$0.00 |
$0.00 |
$0.05 |
$0.05 |
$0.08 |
$0.15 |
$0.16 |
$0.20 |
$0.00 |
$1.74 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$2.35 |
$0.15 |
$0.16 |
$0.20 |
$0.00 |
$1.74 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Average H/L |
$0.43 |
$0.74 |
$0.96 |
$1.28 |
$1.11 |
$1.20 |
$1.74 |
$2.20 |
$2.69 |
$2.72 |
$2.19 |
$1.44 |
$1.48 |
|
|
|
53.65% |
<-Total Growth |
10 |
Stock Price |
|
|
| Increase |
|
73.53% |
30.17% |
33.33% |
-13.67% |
8.60% |
45.00% |
26.15% |
22.55% |
0.93% |
-19.52% |
-34.32% |
2.79% |
|
|
|
4.39% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
| P/E |
|
24.58 |
4.57 |
3.76 |
6.91 |
8.00 |
9.67 |
15.68 |
-38.43 |
-27.15 |
218.50 |
-28.70 |
-49.17 |
|
|
|
-7.64% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
| Trailing P/E |
|
-4.34 |
32.00 |
6.10 |
3.25 |
7.50 |
11.60 |
12.19 |
19.21 |
-38.79 |
-21.85 |
143.50 |
-29.50 |
|
|
|
9.84% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
| Median 5 Yrs |
|
|
|
5.34% |
5.45% |
Div % |
5, 10 yrs |
|
Price Inc |
0.93% |
P/E: Y-T |
-28.70 |
-21.85 |
|
|
|
-2.30% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
-$0.96 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.48 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$2.20 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.48 |
|
|
|
|
|
|
|
|
|
| |
|
|
-$0.96 |
$0.00 |
$0.00 |
$0.05 |
$0.05 |
$0.08 |
$0.15 |
$0.16 |
$0.20 |
$0.00 |
$1.48 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$2.20 |
$0.15 |
$0.16 |
$0.20 |
$0.00 |
$1.48 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hi Mths |
|
|
Sep 00 |
Nov 01 |
Mar 02 |
Oct 03 |
Mar 04 |
Sep 05 |
May 06 |
Oct 07 |
Jul |
Jan |
Apr |
|
|
|
|
|
|
|
|
|
| Pre-split '98 |
$0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Hi |
$0.43 |
$1.05 |
$1.20 |
$1.80 |
$1.29 |
$1.50 |
$1.99 |
$2.54 |
$3.15 |
$3.28 |
$3.00 |
$1.83 |
$1.75 |
|
|
|
-2.78% |
<-Total Growth |
10 |
Stock Price |
|
|
| Increase |
|
147.06% |
14.29% |
50.00% |
-28.33% |
16.28% |
32.67% |
27.64% |
24.02% |
4.13% |
-8.54% |
-39.00% |
-4.37% |
|
|
|
3.85% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
| P/E |
|
35.00 |
5.71 |
5.29 |
8.06 |
10.00 |
11.06 |
18.14 |
-45.00 |
-32.80 |
300.00 |
-36.60 |
-58.33 |
|
|
|
-7.18% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
| Trailing P/E |
|
-6.18 |
40.00 |
8.57 |
3.79 |
9.38 |
13.27 |
14.11 |
22.50 |
-46.86 |
-30.00 |
183.00 |
-35.00 |
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
|
|
|
|
|
|
Price Inc |
-4.37% |
P/E: Y-T |
-36.60 |
-30.00 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
-$1.20 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.75 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$2.54 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.75 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Low Mths |
|
|
Apr 01 |
Jan 01 |
Jun 02 |
Jul 03 |
Oct 04 |
Feb-Mar |
Nov 06 |
Mar 07 |
Dec 08 |
Jul |
Jul |
|
|
|
|
|
|
|
|
|
| Pre-split '98 |
$0.17 |
$0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Low |
$0.43 |
$0.43 |
$0.72 |
$0.76 |
$0.92 |
$0.90 |
$1.49 |
$1.85 |
$2.23 |
$2.15 |
$1.37 |
$1.04 |
$1.20 |
|
|
|
66.67% |
<-Total Growth |
10 |
Stock Price |
|
|
| Increase |
|
0.00% |
69.41% |
5.56% |
21.05% |
-2.17% |
65.56% |
24.16% |
20.54% |
-3.59% |
-36.28% |
-24.09% |
15.38% |
|
|
|
5.24% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
| P/E |
-2.50 |
14.17 |
3.43 |
2.24 |
5.75 |
6.00 |
8.28 |
13.21 |
-31.86 |
-21.50 |
137.00 |
-20.80 |
-40.00 |
|
|
|
-8.29% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
| Trailing P/E |
|
-2.50 |
24.00 |
3.62 |
2.71 |
5.63 |
9.93 |
10.28 |
15.93 |
-30.71 |
-13.70 |
104.00 |
-24.00 |
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
|
|
|
|
|
|
Price Inc |
-3.59% |
P/E: Y-T |
-21.50 |
-13.70 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
-$0.72 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.20 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
-$1.85 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.20 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Cap |
$2 |
$7 |
$11 |
$21 |
$48 |
$60 |
$80 |
$109 |
$113 |
$147 |
$81 |
$66 |
$92 |
$116 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-Consolid. '97 |
|
|
|
|
Acq. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| # of Sh in M |
5.068 |
9.775 |
14.925 |
17.298 |
40.407 |
40.534 |
45.775 |
46.560 |
47.919 |
54.482 |
53.398 |
53.071 |
53.071 |
53.071 |
|
Share Capital |
|
|
|
|
|
| Increase |
#DIV/0! |
92.89% |
52.68% |
15.89% |
133.60% |
0.31% |
12.93% |
1.71% |
2.92% |
13.69% |
-1.99% |
-0.61% |
|
|
|
23.11% |
<-Average |
|
10 |
|
|
|
| CF fr Op $M |
-$0.5 |
$0.5 |
$10.2 |
$17.3 |
$23.0 |
$29.0 |
$30.5 |
$30.9 |
$24.1 |
$23.3 |
$38.4 |
$18.9 |
|
|
|
85.44% |
<-Total Growth |
9 |
Cash Flow |
|
|
| OPS |
-$0.10 |
$0.05 |
$0.68 |
$1.00 |
$0.57 |
$0.72 |
$0.67 |
$0.66 |
$0.50 |
$0.43 |
$0.72 |
$0.36 |
|
|
|
-47.85% |
<-Total Growth |
9 |
Cash Flow |
|
|
| Increase |
#DIV/0! |
-147% |
1373% |
46.87% |
-43.17% |
25.90% |
-7.02% |
-0.39% |
-24.03% |
-15.19% |
68.41% |
-50.61% |
|
|
|
22.61% |
<-IRR #YR-> |
|
10 |
Cash Flow |
|
|
| Non-Cash CF |
$0.0 |
-$0.3 |
-$2.8 |
$2.8 |
-$2.3 |
-$2.1 |
$6.0 |
$4.2 |
-$0.1 |
$1.4 |
-$3.2 |
$4.7 |
|
|
|
-11.80% |
<-IRR #YR-> |
|
5 |
Cash Flow |
|
|
| OPS non-cash |
-$0.10 |
$0.02 |
$0.50 |
$1.16 |
$0.51 |
$0.66 |
$0.80 |
$0.75 |
$0.50 |
$0.45 |
$0.66 |
$0.44 |
|
|
|
36.60% |
<-IRR #YR-> |
|
10 |
Cash Flow |
|
|
| P/CF |
-4.34 |
38.18 |
1.51 |
1.06 |
2.31 |
2.24 |
2.19 |
3.12 |
4.70 |
5.96 |
2.31 |
2.79 |
|
|
|
-11.01% |
<-IRR #YR-> |
|
5 |
Cash Flow |
|
|
| *Operational
Cash Flow per share |
|
|
|
|
|
P/CF |
10 Yrs |
2.82 |
5 Yrs |
3.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.05 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.67 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.36 |
|
|
|
|
|
|
|
|
|
|
|
|
-$0.02 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.80 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.44 |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM |
|
26.44% |
101.06% |
70.24% |
72.66% |
81.63% |
59.73% |
56.53% |
54.05% |
52.61% |
84.58% |
61.31% |
|
|
|
should be zero, it is a check
on calculations |
|
|
|
|
|
|
| Diff from Ave |
|
-61.9% |
45.5% |
1.2% |
4.6% |
17.6% |
-14.0% |
-18.6% |
-22.2% |
-24.2% |
21.8% |
-11.7% |
|
|
|
0.00% |
<-Average |
|
10 |
OPM |
|
|
| *Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
OPM |
10 Yrs |
69.44% |
5 Yrs |
61.82% |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2010 |
|
|
|
|
|
|
|
|
|
| Curr Assets |
$0.904 |
$4.898 |
$11.243 |
$12.543 |
$24.229 |
$24.904 |
$17.586 |
$33.812 |
$22.414 |
$27.065 |
$30.096 |
$30.015 |
$18.304 |
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
|
|
| Curr Liab. |
$0.022 |
$1.367 |
$8.648 |
$5.905 |
$19.656 |
$28.618 |
$13.741 |
$16.816 |
$16.733 |
$14.806 |
$15.732 |
$10.719 |
$17.030 |
|
|
1.67 |
<-Average |
|
10 |
Liabilities |
|
|
| Liquidity |
41.54 |
3.58 |
1.30 |
2.12 |
1.23 |
0.87 |
1.28 |
2.01 |
1.34 |
1.83 |
1.91 |
2.80 |
1.07 |
<------- |
|
1.98 |
<-Average |
|
5 |
Ratio |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
$0.904 |
$14.36 |
$27.96 |
$30.56 |
$98.94 |
$108.34 |
$108.43 |
$129.57 |
$131.91 |
$124.47 |
$112.38 |
$98.22 |
$148.53 |
|
|
A/L ratio of 1.5 and up, best |
|
Assets |
|
|
| Liab. |
$0.02 |
$7.22 |
$13.59 |
$8.10 |
$40.97 |
$45.21 |
$30.92 |
$47.14 |
$56.55 |
$45.30 |
$46.10 |
$34.87 |
$70.58 |
|
|
2.72 |
<-Average |
|
10 |
Liabilities |
|
|
| A/L Ratio |
41.54 |
1.99 |
2.06 |
3.77 |
2.41 |
2.40 |
3.51 |
2.75 |
2.33 |
2.75 |
2.44 |
2.82 |
2.10 |
|
|
2.62 |
<-Average |
|
5 |
Ratio |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value |
$0.882 |
$7.142 |
$14.367 |
$22.47 |
$57.968 |
$63.125 |
$77.507 |
$82.432 |
$75.357 |
$79.174 |
$66.288 |
$63.345 |
$77.942 |
$77.942 |
|
340.91% |
<-Total Growth |
9 |
Book Value |
|
|
| BV per share |
$0.17 |
$0.73 |
$0.96 |
$1.30 |
$1.43 |
$1.56 |
$1.69 |
$1.77 |
$1.57 |
$1.45 |
$1.24 |
$1.19 |
$1.47 |
$1.47 |
|
24.00% |
<-Total Growth |
9 |
Book Value |
|
|
| Change |
#DIV/0! |
319.86% |
31.75% |
34.92% |
10.46% |
8.56% |
8.73% |
4.56% |
-11.18% |
-7.59% |
-14.58% |
-3.85% |
23.04% |
<------- |
|
1.2987 |
Current/Historical |
|
Book Value |
|
|
| P/BV (CL) |
2.44 |
1.03 |
0.78 |
0.95 |
0.82 |
0.96 |
1.03 |
1.33 |
1.50 |
1.86 |
1.22 |
1.04 |
1.18 |
1.49 |
|
5.03% |
<-IRR #YR-> |
|
10 |
Book Value |
|
|
| Change |
#DIV/0! |
-57.97% |
-24.10% |
21.55% |
-13.15% |
16.32% |
7.41% |
29.17% |
13.06% |
23.80% |
-34.10% |
-15.15% |
14.04% |
|
|
-6.75% |
<-IRR #YR-> |
|
5 |
Book Value |
|
|
| Leverage (A/BK) |
1.02 |
2.01 |
1.95 |
1.36 |
1.71 |
1.72 |
1.40 |
1.57 |
1.75 |
1.57 |
1.70 |
1.55 |
1.91 |
|
|
1.63 |
<-Average |
|
10 |
A/BV |
|
|
| Averages |
|
|
|
|
|
|
|
P/BV |
10 Yrs |
1.15 |
5 Yrs |
1.39 |
|
|
|
1.63 |
<-Average |
|
5 |
A/BV |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.73 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.69 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
-96.1% |
2.1% |
15.4% |
24.2% |
10.6% |
9.5% |
10.0% |
7.9% |
-4.4% |
-6.3% |
0.9% |
-4.3% |
-9.8% |
|
|
Net Income/Shareholders'
equity |
|
|
|
|
|
|
| 5Yr Running Ave |
|
|
|
|
12.7% |
12.1% |
11.7% |
10.5% |
6.5% |
3.2% |
1.7% |
-1.1% |
-5.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$0.85 |
$0.15 |
$2.21 |
$5.44 |
$6.12 |
$6.00 |
$7.72 |
$6.49 |
-$3.29 |
-$4.98 |
$0.59 |
-$2.76 |
-$7.62 |
|
|
-224.77% |
<-Total Growth |
9 |
Net Income |
|
|
| Oper C. F. |
-$0.50 |
$0.45 |
$10.17 |
$17.30 |
$22.97 |
$29.01 |
$30.46 |
$30.86 |
$24.13 |
$23.27 |
$38.40 |
$18.85 |
$20.93 |
|
|
|
Cash Flow Statement CF from continuing
operations |
|
| Invest. C. F |
-$1.38 |
$0.04 |
-$13.16 |
-$18.02 |
-$15.23 |
-$23.06 |
-$29.58 |
-$30.23 |
-$47.63 |
-$20.18 |
-$28.63 |
-$11.17 |
-$58.66 |
|
|
|
Cash Flow Statement |
|
|
|
|
| Total Accruals |
$1.03 |
-$0.34 |
$5.20 |
$6.16 |
-$1.63 |
$0.05 |
$6.84 |
$5.86 |
$20.21 |
-$8.07 |
-$9.18 |
-$10.44 |
$30.10 |
|
|
|
|
|
|
|
|
|
| Total Assets |
$0.90 |
$14.36 |
$27.96 |
$30.56 |
$98.94 |
$108.34 |
$108.43 |
$129.57 |
$131.91 |
$124.47 |
$112.38 |
$98.22 |
$148.53 |
|
|
|
Balance Sheet |
|
|
|
|
|
| Accruals Ratio |
114.23% |
-2.34% |
18.61% |
20.14% |
-1.64% |
0.04% |
6.30% |
4.52% |
15.32% |
-6.48% |
-8.17% |
-10.63% |
20.27% |
|
|
|
|
|
|
|
|
|
| up/down/neutral |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Chge in Close |
0.00% |
76.47% |
0.00% |
64.00% |
-4.07% |
26.27% |
16.78% |
35.06% |
0.43% |
14.41% |
-43.70% |
-18.42% |
40.32% |
|
|
|
|
|
|
|
|
|
| Any Predictions? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fin. C. F |
$0.79 |
$2.69 |
$5.50 |
$1.63 |
-$9.04 |
-$3.06 |
-$6.08 |
$7.45 |
$9.62 |
$1.26 |
-$7.36 |
-$5.95 |
$35.05 |
|
|
|
|
|
|
|
|
|
| Total Accruals |
$0.24 |
-$3.03 |
-$0.30 |
$4.53 |
$7.41 |
$3.10 |
$12.91 |
-$1.59 |
$10.59 |
-$9.33 |
-$1.83 |
-$4.49 |
-$4.95 |
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
26.69% |
-21.10% |
-1.06% |
14.82% |
7.49% |
2.87% |
11.91% |
-1.23% |
8.03% |
-7.49% |
-1.63% |
-4.57% |
-3.33% |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Jan 28,
2011. Last time I look I got estimates
for 2009 and 2011 of -$.24 and --$.07 for earnings. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Jun 27,
2009. When I last reviewed this stock,
in January 2009, I got an earnings estimate for 2008 of $.16 and 2009 of
$.15. |
|
|
|
|
|
|
|
|
|
|
|
|
| Mar
2009. As a result of a combination of
sharply lower seismic data library sales in the first quarter of 2009, and
the extreme uncertainty related to commodity prices and energy sector capital
expenditures, |
|
|
|
|
| Pulse
announces that it is temporarily suspending the Company's quarterly dividend. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AP
2007. I like to use what was really
earned, so I have included Terrapoint figures in 2006 and 2007. They loss money in 06 and 07 because of
Terrapoint. |
|
|
|
|
|
|
|
|
|
| Old Name Pulse Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make
their money. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pulse
Data Inc. is a provider of 2D and 3D seismic library data and is based in
Calgary, Alberta. Pulse owns the second-largest licensable seismic data
library in western Canada. Pulse’s 2D and 3D seismic |
|
|
|
|
|
| data library
extends over the Western Canada Sedimentary Basin, plus selected areas of the
U.S. Rocky Mountains region and northern Canada, with a particular focus on
active exploration areas. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Leith Wheeler
Investment Counsel Ltd |
6.26 |
|
11.79% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| VA Partners I, LLC |
|
|
7.30 |
|
13.75% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Robotti,
Robert Edward |
|
5.57 |
|
10.50% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
36.04% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|