| |
|
|
Borneo International Furniture Co.,Ltd. (004740) |
|
|
STOCK |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Par Value |
5,000 | 5,000 | 5,000 | 5,000 |
| Yearly Highest Price |
21,450 | 6,410 | 3,515 | 2,735 |
| Yearly Lowest Price |
4,550 | 2,350 | 2,135 | 2,020 |
| Common Shares O/S |
9,613,891 | 9,613,891 | 9,613,891 | 9,613,891 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
576 | 235 | 253 | 235 |
| Dividends (%) |
- | - | - | - |
|
 |
(Company/Sector/Market) |
| |
2009.06 | 2010.06 |
| Beta |
0.68 /- / 1.00 | 0.36 /- / 1.00 |
| Volatility |
63.45 /- / 41.28 | 26.36 /- / 17.70 |
|
 |
(unit : Won) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Earnings Per Share |
319 | 338 | 143 | 114 |
| Sales Per Share |
20,101 | 20,490 | 16,490 | 15,271 |
| Book Value Per Share |
4,208 | 7,154 | 7,253 | 7,367 |
| Cash Flow Per Share |
- 99.24 | 1,637.61 | - 260.39 | - 635.36 |
|
 |
(Unit : Times) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Price / Earnings (H/L) |
67.24/14.26 | 18.96/6.95 | 24.58/14.93 | 23.85/17.62 |
| Price / Sales (H/L) |
1.07/0.23 | 0.31/0.11 | 0.21/0.13 | 0.18/0.13 |
| Price / Book (H/L) |
5.10/1.08 | 0.90/0.33 | 0.48/0.29 | 0.37/0.27 |
| Price / Cash Flow (H/L) |
- /- | 3.91 / 1.44 | - /- | - /- |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
06.12 |
07.12 |
08.12 |
09.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
437 |
159 |
453 |
152 |
568 |
219 |
859 |
261 |
| NOPLAT |
- 41 |
5 |
18 |
8 |
39 |
16 |
24 |
17 |
| Return on Invested Capital |
- 9 |
3 |
3 |
5 |
6 |
7 |
2 |
6 |
| WACC |
6 |
6 |
7 |
5 |
7 |
5 |
7 |
5 |
| Economic Value Added |
- 69.0 |
- 4.4 |
- 14.6 |
- 0.0 |
- 1.0 |
4.4 |
- 38.8 |
3.5 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2007.12 | 2008.12 | 2009.12 | 2010.09 |
| Enterprise Value(EV) |
581.79 | 346.81 | 423.42 | 478.32 |
| EBITDA |
50.28 | 64.55 | 54.24 | 46.99 |
| EBITDA/Sales |
0.03 | 0.03 | 0.03 | 0.03 |
| EBITDA/Financial Exp. |
7.48 | 6.16 | 3.31 | 2.82 |
| EV/EBITDA |
11.57 | 5.37 | 7.81 | 10.18 |
|
|
|
|
