Exile Resources
Upcoming SlideShare
Loading in...5
×

Like this? Share it with your network

Share
  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Be the first to comment
    Be the first to like this
No Downloads

Views

Total Views
364
On Slideshare
364
From Embeds
0
Number of Embeds
0

Actions

Shares
Downloads
0
Comments
0
Likes
0

Embeds 0

No embeds

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
    No notes for slide

Transcript

  • 1. investorSCOREcardStandard Stock Report as of Sep 27, 2010 Exile Resources Inc. (ERI-V) Toronto, ON, Canada (416) 362-5772 www.exileresources.com Share Price $0.09 Market Cap (Mil) $5.74 52 Week High $0.21 Cash (Mil) $2.59 52 Week Low $0.05 Total Debt (Mil) $0.00 Avg Vol Last 3 mos. (000s) 75.78 Enterprise Value (Mil) $5.74 Basic Shares Outstanding (Mil) 63.75 Dividend Yield 0.0% Diluted Shares Outstanding (Mil) 63.75 P/E (TTM) NA Stock Price and Volume Business Description Source: Morningstar 5,000,000 $0.20 Exile Resources Inc. (Exile) is a Canada-based company. The Company is engaged in oil and gas exploration 4,500,000 $0.18 Corporation with interests in the Akepo Oil Field, in the 4,000,000 $0.16 shallow water offshore from the Niger Delta, Nigeria. The Akepo-1 discovery well logged over 100 feet of net oil pay 3,500,000 $0.14 and over 50 feet of net gas pay in a number of stacked Stock Price sands. The Company is also pursuing oil and gas 3,000,000 $0.12 exploration and development opportunities in Africa. Volume 2,500,000 $0.10 2,000,000 $0.08 1,500,000 $0.06 1,000,000 $0.04 500,000 $0.02 - $- S O N D J F M A M J J A S O N D J F M A M J J A S 2008 2009 2010 Comparables Scorecard Highlights PRY-V Ratings Out of Possible 5 Stars PTR-V PTL-V Quarter Ending May 10 Quarter Ending Feb 10 Stock Market Performance 2.8 1.9 2.9 Insider Ownership 3.8 Not Provided Not Provided Revenue, EBITDA and EPS 0.9 1.1 1.1 Balance Sheet Analysis 4.3 4.3 2.0 Return on Capital 0.2 0.3 0.7 Valuation 4.2 4.2 2.7© 2010 The Equicom Group Inc.  All rights reserved. The Investor Scorecard is exclusively distributed by TMX Equicom. To learn more visit www.tmxmoney.com/scorecardFor a full description of the methodology used, refer to www.fsavaluation.com/scorecardinformation.aspxPlease see the final page(s) of this Investor Scorecard for important disclosure and disclaimer information.
  • 2. investorSCOREcardExile Resources Inc. (ERI-V)Market Overview and OpportunityAfrica is targeted to have proved crude oil reserves of 127.7 billion barrels and proved natural gas reservesof 14.76 trillion cubic feet (Source: BP Statistical Review of World Energy, June 2010). Exile’s core asset –the Akepo Field – is located offshore the Niger Delta, in Nigeria. Proved crude oil reserves estimates for Nigeriaare 37.2 billion barrels and proved natural gas reserves estimates are 5.25 trillion cubic feet (Source: BPStatistical Review of World Energy, June 2010). Based on barrels of oil equivalent, Nigeria lags only slightlybehind Libya as home to the largest oil and gas reserves on the continent. Exile’s other African asset – Block 26 –is located in Zambia, a country that has yet to identify and produce economic hydrocarbon reserves. Exile’s mostrecently acquired asset is located in Turkey, which contributes a negligible amount of hydrocarbons to overallworld supply and represents a somewhat under-capitalized province in terms of development of its resources.Nonetheless, its close proximity to Iraq, Syria and other Middle Eastern producers, renewed investor interest inemerging markets and a push towards privatization and other fiscal reforms in the country have lead to a markedincrease in foreign direct investment.Certain risks, perceived or otherwise, tend to be higher in Africa (particularly Nigeria) relative to otherjurisdictions. Exile feels that a certain amount of risk can be mitigated by working with indigenous partners andcarefully selecting their projects.Exile offers investors exposure to low-risk development projects focusing on jurisdictions in Sub-Saharan Africa,while providing significant exploration upside. The Akepo Field offshore the Niger Delta in Nigeria offers near-termdevelopment and cash flow, along with an exploration opportunity in Prospect A, north of the Akepo-1st well.The Rubai Licenses in eastern Turkey offer near-term development and cash flow along with exploration upsidefrom within the Licenses themselves and adjacent fields in Syria and Iraq. Zambia offers a pure exploration playas there has been no previous oil and gas development in the country. The long-term vision of Exile is tointernally fund its capital projects using cash flow generated from its low-risk development projects.Overview of ProjectsAkepo Field, Niger Delta, Offshore Nigeria:The Akepo Field was first discovered in 1993 via the Akepo-1st well, located in shallow water offshore fromthe Niger Delta, Nigeria. The well encountered 154 feet of net crude oil sands and 114 feet of net natural gassands, but was never developed. Exile entered into the Akepo license in 2007, partnering with Nigerian-basedSogenal Ltd. Oil & Gas Company (the operator). In 2009, Exile farmed-out a portion of its interest to anotherNigerian-based company, Oando Exploration & Production Ltd., who then became the technical partner in thejoint venture, allowing Exile to be carried through to first oil production.The partnership re-entered the well, successfully completing flow tests that suggest the well could produce atstable rates between 2,500 and 3,500 barrels of crude oil per day. This would result in 200 to 240 barrels ofcrude oil per day net to Exile during the cost recovery phase.First production from Akepo-1st is targeted for late 2010 subject to an Early Production System review. First oilwas previously targeted for Q3/10, but has been delayed while the details and logistics of the gathering systemare finalized.Further north, Exile has identified a prospect (“Prospect A”) similar in size and character to Akepo-1st. Prospect Awould offer an accessible, low-cost, upside exploration opportunity within the existing Akepo license area.Cash flow generated from Akepo-1st would be used to fund the possible exploration program on Prospect A.If successful, any production from Prospect A could be easily tied into Akepo-1st’s infrastructure.
  • 3. investorSCOREcardExile Resources Inc. (ERI-V)Zambia:Only two exploration wells have been drilled in Zambia, and neither of these wells reached their intended target.For Exile, Zambia represents untapped, under-explored potential for significant reserves of oil and gas ata low-cost. The Company was awarded Block 26 in the northeast of the country after applying for the investmentlicense. The decision to enter Zambia was based on careful review of existing seismic data acquired during theprevious exploration campaign during the 1980’s. Exile has set up a Zambian office and registered a localcompany while continuing to review existing data along with conducting geochemical surveys to establish thepotential for oil and gas.Rubai Licenses, East Turkey:Exile entered into a joint venture agreement with Aladdin Middle East Ltd. (“Aladdin”), a private, independent oiland gas exploration and production company operating in Turkey. As an upstream operator, Aladdin operatestheir own drilling rigs, contracting drilling services to companies in Turkey and further a field, such as Moroccoand Egypt, which may provide Exile with strategic benefits going forward.The five contiguous blocks that Exile has farmed-in on are called the Rubai Licenses, and are located inthe southeast of the country, near the borders of Syria and Iraq. The Rubai Licenses represent low-risk, near-term development and lend towards diversifying the Company’s asset base beyond Sub-Saharan Africa. Alongwith near-term cash flow attributable to the development project on the Licenses, there remains significantexploration potential on the blocks themselves along with very large identified fields located nearby.Aladdin drilled the crude oil discovery well NE Ogunduk-1 on the Rubai Licenses in late 2009. Oil samples wererecovered but the well was not tested. The development of the Licenses includes re-entry and testingof NE Ogunduk-1, with Aladdin as operator and Exile holding a 5% interest along with a fixed cost contribution.As more wells are drilled, Exile has the option of increasing its interest as work on the Licenses progresses.MilestonesIn the near-term, Exile will be focusing on getting production from Akepo-1st on-line. Also in Nigeria, theCompany continues to evaluate the acquisition of one or two additional marginal field projects to build criticalmass within their core operating area, planning to bid on additional Nigerian fields in the next bid round. InZambia,the Company has established a local presence by setting up an office, registering a local company and continuesto assess new and existing data. In Turkey, the NE Ogunduk-1 well has been re-entered and the Company awaitsdrill stem testing results before moving ahead with development plans on the Rubai Licenses.Investment Highlights• Small asset targets, have little to no competition in the space• Political/country risk is hedged by diversifying operating areas – Nigeria, Zambia, Turkey – evaluating opportunities in Ghana, Gabon, Liberia, and Morocco• Provides exposure to development projects underpinning higher-risk exploration• Near-term catalysts include first oil at Akepo-1st, onshore and offshore land acquisition(s) in Nigeria, drill stem test results from NE Ogunduk-1 well in Turkey
  • 4. investorSCOREcardExile Resources Inc. (ERI-V)ManagementTony HenshawChief Executive Officer, DirectorGraham Warren, BComm, CMAChief Financial OfficerComparablesPinecrest Energy Inc. (PRY-V)Petromin Resources (PTR-V)Petra Petroleum Inc. (PTL-V)
  • 5. investorSCOREcardExile Resources Inc. (ERI-V)Stock Market Performance Rating 2.8Stock Market Returns 600,000 $1.00 $0.90 Return Percentile Rating 500,000 Three Months 20% 70% 3.5 $0.80 Six Months (10.0%) 34% 1.7 $0.70 Stock Price 1 Year 80% 100% 5.0 400,000 Volume 3 Years (CAGR) (14.7%) 22% 1.1 $0.60 5 Years (CAGR) 300,000 $0.50 $0.40Market Data 200,000 $0.30 Price $0.09 Mkt Cap (Mil) $5.74 $0.20 100,000 Shs Outstanding (Mil) 63.75 $0.10 Dividend Yield % 0.0% Avg Vol Last 3mos. (000s) 75.78 - $- 2005 2006 2007 2008 2009 2010 P/E (TTM) NAInsider Ownership Rating 3.8Value of Shares and Options Percent of Ownership Shares Options Total Value Rating Percent Rating 19.1% Insiders * Adjusted 0.0% > 10% Holders # of # of $ Value if Adjusted $ $ Value $ Value if Rating Percent of Rating 80.9% Other Shares Options Exercised Value Exercised (Add all) Mkt. Value (Add all) Anthony Henshaw 2,733,125 $245,981 3,175,000 $285,750 $142,875 $388,856 0.2 6.8% 1.4 President and CEO Graham Warren 1,315,000 $118,350 875,000 $78,750 $39,375 $157,725 0.1 2.7% 0.5 Sep-10 CFO Other Officers Aug-10 - $0 - $0 $0 $0 0.0 0.0% 0.0 Jul-10 Board of Directors (excl. CFO) 4,772,500 $429,525 2,600,000 $234,000 $117,000 $546,525 0.2 9.5% 1.9 Jun-10 > 10% Holders May-10 - $0 - $0 $0 $0 0.0% For info only 0% 20% 40% 60% 80% 100%Total (excl. >10% Holders) $793,856 $598,500 $299,250 $1,093,106 0.4 19.1% 3.8 (Max of 4) (Max of 4) CEO CFO Other Officers Directors > 10% Holders Public Float* Adjusted $ Value of Options is 50% of their full value if exercised to account for volatility. Furthermore, our view is that shareholders would rather management owned shares vs. options.Add: Compensation Type Category Rating Addition Percent of Compensation Share and Total Perform- Share and Salary Comp. 10.7% Perform- Unit Option All Other ance Unit Option ance Bonus Awards Awards Comp. Bonus Awards Awards Anthony Henshaw 0.0% Salary $386,059 $59,597 $445,656 President and CEO Bonus Graham Warren Shares & Units $120,000 $120,000 CFO Options Seyi Ajibola All Other $188,392 $23,560 $211,952 Country Manager 89.3% Total $694,451 $0 $0 $0 $83,157 $777,608 0.00 0.00 0.00 (Max Score)Bonus: Net Buying/Selling Last Six Months Insider Holdings Beginning and Ending Value Transactions Adjusted Share and $1,200,000 Rating $1,000,000 Option Value Buying Selling Net Bonus $800,000 $600,000 Anthony Henshaw, President and CEO $0 $0 $0 0.00 Graham Warren, CFO $0 $0 $0 0.00 $400,000 Other Officers $10,800 $0 $10,800 0.01 $200,000 Board of Directors (excl. CFO) $0 $0 $0 0.00 $- > 10% Holders (info only) $0 $0 $0Total (excl. >10% Holders) $10,800 $0 $10,800 0.01 (Total Score) Beg Trans- Ending Value actions Value
  • 6. investorSCOREcardExile Resources Inc. (ERI-V)Balance Sheet Analysis Rating 4.3Short-Term Liquidity Quadrant 3: Quadrant 1: "RECOVERING" "OPTIMAL" + VEThis Companys cash flow is considered NOT SEASONAL, therefore this report uses the last $ 0.6quarters cash flow multiplied by 4 as a proxy for annual cash flow. $ 0.1Quadrant Rating May-09 Aug-09 Nov-09 Feb-10 May-10Working Capital $ 3.4 $ 3.0 $ 2.5 $ 3.2 $ 2.7Cash Flow Ops (Q in mil) ($0.2) ($0.3) ($0.2) ($0.3) ($0.3) Cash Flow ($0.4)Cash Flow Ops (Ann Qs in mil) ($1.0) ($1.0) ($0.9) ($1.2) ($1.1)Quadrant Rating 3.0 3.0 3.0 3.0 3.0 Aug-09 Nov-09 May-09 ($0.9)Addition to Quadrant Rating May-10Our methodology accounts for the nearness to improving or worsening a Companys quadrant Feb-10ranking based on current cash generation/burn rate and working capital position. The Company ($1.4) - VEis DRAWING DOWN their working capital. At the current cash burn rate the Companys working ($1) $- $1 $2 $3 $4capital will be $0 in 31 month(s). Quadrant 2: Quadrant 4: "URGENT" "DRAWING DOWN" Add: 1.3 - VE Working Capital + VEShort-Term Liquidity Rating 4.3Debt to Equity May-09 Aug-09 Nov-09 Feb-10 May-10 Utilities TelecomEquity Number of Companies MaterialsCommon Stock Equity $ 5.8 $ 5.5 $ 5.1 $ 4.7 $ 4.3 Info Tech IndustrialsTotal Equity $ 5.8 $ 5.5 $ 5.1 $ 4.7 $ 4.3 Health Care Energy Cons StaplesDebt and Equivalents Cons DiscPref. Securities of Sub Trust - - - - -Pref. Equity Outside Stock Equity - - - - -Preferred Stock Equity - - - - -Minority Interest (Bal. Sheet) - - - - -Short-Term Debt - - - - -Long-Term Debt - - - - -Capital Lease Obligations - - - - -Total Debt and Equivalents $ - $ - $ - $ - $ - 0.00 1.00 2.00 3.00 4.00Debt to Equity 0.00 0.00 0.00 0.00 0.00Debt to Equity Rating NA Low Risk Debt to Equity High Risk NOTE: The Company is in early stages and should be debt free until they consistently generate positive cash flowDebt to Equity Rating NAInterest Coverage May-09 Aug-09 Nov-09 Feb-10 May-10 1.0 xEBIT 0.9 x Interest CoverageQuarterly ($0.4) ($0.4) ($0.4) ($0.5) ($0.4) 0.8 xTTM ($1.7) ($1.7) ($1.8) ($1.6) ($1.6) 0.7 x N/A 0.6 xInterest Expense 0.5 xQuarterly - - - - - 0.4 xTTM - - - - - 0.3 xInterest Coverage 0.2 xQuarterly #N/A #N/A #N/A #N/A #N/A 0.1 xTTM #N/A #N/A #N/A #N/A #N/A 0.0 x May-09 Aug-09 Nov-09 Feb-10 May-10Interest Coverage RatingQtrly Interest Coverage Rating QuarterlyTTM Interest Coverage Rating TTMInterest Coverage Rating N/A
  • 7. investorSCOREcardExile Resources Inc. (ERI-V)Revenue, EBITDA and EPS Rating 0.9Revenue (in millions) Revenue (in milions) on Rolling TTM $1.00 $0.90Annual (Fiscal Year) Aug-06 Aug-07 Aug-08 Aug-09 $0.80Revenue $ - $ - $ - $ - $ - $0.70 $0.60Quarterly May-09 Aug-09 Nov-09 Feb-10 May-10 BasisQuarter Ending $ - $ - $ - $ - $ - $0.50TTM $0.40 $0.30Growth Percent Rating Stability R² Rating $0.20Rev. Growth % TTMRev. Growth % LFY Revenue Stability Last 2 Yrs $0.10Rev. Growth % 3 Year CAGR Revenue Stability Last 3 Yrs $-Rev. Growth % 5 Year CAGR Revenue Stability Last 5 Yrs Jun Jun Jun Jun Jun May May May May MayRevenue Growth Rating Overall Revenue Stability Rating 01 02 03 04 05 06 07 08 09 10Revenue Growth and Stability Rating 0.0EBITDA (in millions) EBITDA (in milions) on Rolling TTM $- ($0.50)Annual (Fiscal Year) Aug-06 Aug-07 Aug-08 Aug-09EBITDA $ - ($2.1) ($3.2) ($1.3) ($1.7) ($1.00) ($1.50)Quarterly May-09 Aug-09 Nov-09 Feb-10 May-10 BasisQuarter Ending ($0.4) ($0.4) ($0.4) ($0.5) ($0.4) ($2.00)TTM ($1.7) ($1.7) ($1.8) ($1.6) ($1.6) ($2.50)Growth Percent Rating Stability R² Rating ($3.00)EBITDA Growth % TTM 1.9% 0.8 ($3.50)EBITDA Growth % LFY -24.9% 0.0 EBITDA Stability Last 2 Yrs 0.6% 0.0EBITDA Grwth % 3 Yr CAGR 22.3% 2.2 EBITDA Stability Last 3 Yrs 56.9% 2.8 ($4.00)EBITDA Grwth % 5 Yr CAGR EBITDA Stability Last 5 Yrs Jun Jun Jun Jun Jun May May May May MayEBITDA Growth Rating 1.0 Overall EBITDA Stablitity Rating 1.4 01 02 03 04 05 06 07 08 09 10EBITDA Growth and Stability Rating 1.2Basic Earnings Per Share (EPS*) $-* (excluding acquired in process R&D, restructuring and M&A, special income & charges and discontinued ops) ($0.01)Annual (Fiscal Year) Aug-06 Aug-07 Aug-08 Aug-09 ($0.02) EPS on Rolling TTMEPS $ - ($0.08) ($0.09) ($0.04) ($0.03) ($0.03) ($0.04)Quarterly (TTM) Basis May-09 Aug-09 Nov-09 Feb-10 May-10Quarter Ending ($0.01) ($0.01) ($0.01) ($0.01) ($0.01) ($0.05)TTM ($0.03) ($0.03) ($0.04) ($0.04) ($0.04) ($0.06) ($0.07)Growth Percent Rating Stability R² Rating ($0.08)EPS Growth % TTM -33.3% 0.1EPS Growth % LFY 25.0% 2.0 EPS Stability Last 2 Yrs 13.0% 0.6 ($0.09)EPS Grwth % 3 Year CAGR 20.6% 1.9 EPS Stability Last 3 Yrs 62.6% 3.1 ($0.10)EPS Grwth % 5 Year CAGR EPS Stability Last 5 Yrs Jun Jun Jun Jun Jun May May May May MayEPS Growth Rating 1.3 Overall EPS Stablitity Rating 1.9 01 02 03 04 05 06 07 08 09 10EPS Growth and Stability Rating 1.6
  • 8. investorSCOREcardExile Resources Inc. (ERI-V)Return On Capital Rating 0.2Return On Invested Capital (ROIC) 0%Annual (Fiscal Year) Aug-06 Aug-07 Aug-08 Aug-09 (5%)Invested Capital Period Ending $ 1.6 $ 8.6 $ 3.6 $ 7.1 $ 5.5Average Invested Capital $ 1.6 $ 5.1 $ 6.1 $ 5.3 $ 6.3 (10%) ROIC on Rolling TTM* Net Income $ - ($1.8) ($3.1) ($1.4) ($1.7) (15%)Add Back: After Tax Interest Expense $ - $ - $ - $ - $ -Annual ROIC -34.7% -51.6% -27.0% -27.7% (20%) BasisLevel Rating 1.9 0.0 0.0 0.1 0.1Consistency Rating 0.5 (25%) (30%)Quarterly (TTM) May-09 Aug-09 Nov-09 Feb-10 May-10Invested Capital Period Ending $ 5.9 $ 5.5 $ 5.1 $ 4.7 $ 4.3 (35%)Average Invested Capital $ 6.0 $ 6.3 $ 5.9 $ 5.5 $ 5.1 (40%)* Net Income ($1.8) ($1.7) ($1.9) ($1.8) ($1.6)Add Back: After Tax Interest Expense $ - $ - $ - $ - $ - (45%)Quarterly ROIC -30.7% -27.5% -32.5% -32.2% -31.6%Level Rating 0.1 0.1 0.1 0.1 0.1 (50%)Consistency Rating 0.1 Jun Jun Jun Jun Jun May May May May May 01 02 03 04 05 06 07 08 09 10Return on Invested Capital (ROIC) Rating 0.2Return On Assets (ROA) 0%Annual (Fiscal Year) Aug-06 Aug-07 Aug-08 Aug-09 (5%)Total Assets Period Ending $ 1.6 $ 8.6 $ 3.8 $ 7.2 $ 5.6Average Total Assets $ 1.6 $ 5.1 $ 6.2 $ 5.5 $ 6.4 (10%) ROA on Rolling TTM* Net Income $ - ($1.8) ($3.1) ($1.4) ($1.7) (15%)Add Back: After Tax Interest Expense $ - $ - $ - $ - $ -Annual ROA -34.5% -50.4% -26.1% -27.1% (20%) BasisLevel Rating 2.1 0.1 0.0 0.3 0.2Consistency Rating 0.5 (25%) (30%)Quarterly (TTM) May-09 Aug-09 Nov-09 Feb-10 May-10Total Assets Period Ending $ 5.9 $ 5.6 $ 5.2 $ 4.8 $ 4.4 (35%)Average Total Assets $ 6.1 $ 6.4 $ 6.0 $ 5.6 $ 5.2 (40%)* Net Income ($1.8) ($1.7) ($1.9) ($1.8) ($1.6)Add Back: After Tax Interest Expense $ - $ - $ - $ - $ - (45%)Quarterly ROA -30.7% -27.5% -32.5% -32.2% -31.6%Level Rating 0.2 0.2 0.1 0.1 0.1 (50%)Consistency Rating 0.2 Jun Jun Jun Jun Jun May May May May May 01 02 03 04 05 06 07 08 09 10Return on Assets (ROA) Rating 0.3Return On Common Equity (ROE) 0%Annual (Fiscal Year) Aug-06 Aug-07 Aug-08 Aug-09 (5%)Total Equity Period Ending $ - $ 8.6 $ 4.7 $ 7.1 $ 5.5Average Common Equity $ - $ 4.3 $ 6.6 $ 5.9 $ 6.3 (10%) ROE on Rolling TTM* Net Income $ - ($1.8) ($3.1) ($1.4) ($1.7) (15%)Add Back: NA $ - $ - $ - $ - $ -Annual ROE -47.1% -24.4% -27.7% (20%) BasisLevel Rating 0.1 0.4 0.3Consistency Rating 0.3 (25%) (30%)Quarterly (TTM) May-09 Aug-09 Nov-09 Feb-10 May-10Total Equity Period Ending $ 5.8 $ 5.5 $ 5.1 $ 4.7 $ 4.3 (35%)Average Common Equity $ 6.0 $ 6.3 $ 5.9 $ 5.5 $ 5.1 (40%)* Net Income ($1.8) ($1.7) ($1.9) ($1.8) ($1.6)Add Back: NA $ - $ - $ - $ - $ - (45%)Quarterly ROE -30.7% -27.5% -32.5% -32.2% -31.6%Level Rating 0.3 0.3 0.2 0.2 0.2 (50%)Consistency Rating 0.3 Jun Jun Jun Jun Jun May May May May May 01 02 03 04 05 06 07 08 09 10Return on Common Equity (ROE) Rating 0.3* Net Income - Excludes Net Income from Discontinued Operations, Income Acquired in Process R&D, Income Restructuring And M&A, and Other Special Income/(Charges)
  • 9. investorSCOREcardExile Resources Inc. (ERI-V)Valuation Rating 4.2Price to Earnings (P/E) 1.0 x(Lower numbers receive higher rankings) 0.9 xAnnual (Fiscal Year) Aug-06 Aug-07 Aug-08 Aug-09 0.8 x* Price $ 0.46 $ 0.12 $ 0.07 $ 0.10 P/E on Rolling TTMEarnings Per Share (EPS) $ - ($0.08) ($0.09) ($0.04) ($0.03) 0.7 x 0.6 xAnnual P/E BasisAnnual P/E Rating 0.5 x 0.4 xQuarterly (TTM) May-09 Aug-09 Nov-09 Feb-10 May-10* Price $ 0.11 $ 0.10 $ 0.13 $ 0.11 $ 0.09 0.3 xEarnings Per Share (EPS) ($0.03) ($0.03) ($0.04) ($0.04) ($0.04) 0.2 xQuarterly (TTM) P/E 0.1 xQuarterly (TTM) P/E Rating 0.0 x Jun Jun Jun Jun Jun May May May May May 01 02 03 04 05 06 07 08 09 10Price to Earnings (P/E) N/APrice to Book (P/Book) 7.0 x(Lower numbers receive higher rankings) 6.0 xAnnual (Fiscal Year) Aug-06 Aug-07 Aug-08 Aug-09 P/Book on Quarterly* Price $ 0.46 $ 0.12 $ 0.07 $ 0.10Book Equity Per Share $ 0.24 $ 0.13 $ 0.11 $ 0.09 5.0 xAnnual P/Book 1.9 x 0.9 x 0.6 x 1.2 x 4.0 x BasisAnnual P/Book Rating 3.6 4.4 4.5 4.2 3.0 xQuarterly May-09 Aug-09 Nov-09 Feb-10 May-10* Price $ 0.11 $ 0.10 $ 0.13 $ 0.11 $ 0.09 2.0 xBook Equity Per Share $ 0.09 $ 0.09 $ 0.08 $ 0.07 $ 0.07 1.0 xQuarterly P/Book 1.2 x 1.2 x 1.6 x 1.4 x 1.3 xQuarterly P/Book Rating 4.2 4.2 3.9 4.0 4.1 0.0 x Jun Jun Jun Jun Jun May May May May May 01 02 03 04 05 06 07 08 09 10Price to Book (P/Book) 4.2Enterprise Value to EBITDA (EV/EBITDA) 1.0 x(Lower numbers receive higher rankings) 0.9 x EV/EBITDA on Rolling TTMAnnual (Fiscal Year) Aug-06 Aug-07 Aug-08 Aug-09 0.8 x* Enterprise Value $ - $ 16.2 $ 4.3 $ 4.1 $ 6.4EBITDA $ - ($2.15) ($3.18) ($1.34) ($1.67) 0.7 x 0.6 xAnnual EV/EBITDA BasisAnnual EV/EBITDA Rating 0.5 x 0.4 xQuarterly (TTM) May-09 Aug-09 Nov-09 Feb-10 May-10* Enterprise Value $ 7.0 $ 6.4 $ 8.0 $ 6.7 $ 5.4 0.3 xEBITDA ($1.66) ($1.71) ($1.83) ($1.59) ($1.63) 0.2 xQuarterly (TTM) EV/EBITDA 0.1 xQuarterly (TTM) EV/EBITDA Rating 0.0 x Jun Jun Jun Jun Jun May May May May May 01 02 03 04 05 06 07 08 09 10Enterprise Value to EBITDA (EV/EBITDA) N/A* Price - Delayed 60 days to reflect the fact that financial statements are public approximately 60 days after the last day of the reporting period. For the last period the most recent price is used.
  • 10. investorSCOREcardDisclosure and DisclaimerThe issuer (“Issuer”) covered under this investor scorecard (“Investor Scorecard”) has paid a fee to or has been charged a fee to produce and distribute thisInvestor Scorecard. The fee paid or charged for the production and distribution of this Investor Scorecard was not subject to the rankings or information providedherein, nor was any securities of the Issuer accepted as payment for such fee. FSA Financial Science & Art Ltd. (“FSA”), The Equicom Group Inc. (“Equicom”) andtheir respective employees and directors may have had or from time to time acquire, hold or sell an interest in the listed securities of the Issuer.Unless specified otherwise, all forward looking statements in this Investor Scorecard have been approved by the Issuer, and the Issuer has advised FSA andEquicom, without independent verification by FSA or Equicom that a reasonable basis exists for such forward looking statements. Other information containedin this Investor Scorecard has been compiled by FSA or Equicom from sources believed to be reliable, which may include but not limited to, public information,research reports and discussions with management of the Issuer. Prior to its publication, this Investor Scorecard had been submitted to the management of theIssuer for review for factual accuracy.No representation or warranty, express or implied, is made by FSA, Equicom, its affiliates, any other person that provided information or data for this InvestorScorecard or any person that distributes this Investor Scorecard with respect to the adequacy, accuracy, completeness or timeliness of any information, estimatesor opinions provided in this Investor Scorecard. All estimates, opinions and other information in this Investor Scorecard are provided by FSA, Equicom or anotherparty as of the date of this Investor Scorecard. Such estimates, opinions and other information are subject to change without notice, and are provided in goodfaith but without any legal responsibility. Past performance is no guarantee of future results.This Investor Scorecard is provided for informational purposes only and does not constitute an offer or solicitation to buy or sell any securities discussed hereinin any jurisdiction. As a result, the securities discussed in this Investor Scorecard may not be eligible for sale in some jurisdictions. This Investor Scorecard is not,and under no circumstances should be construed as, a solicitation to act as a securities broker, dealer or advisor in any jurisdiction by any person or companythat is not legally permitted to carry on the business of a securities broker, dealer or advisor in that jurisdiction. Neither FSA nor Equicom is a registeredinvestment dealer, broker or advisor, has investment banking operations or makes markets in any securities.This Investor Scorecard is prepared for general circulation and to provide an overview of Issuer’s business. This Investor Scorecard does not considerthe investment objectives, financial situation or particular needs of any particular person, and is not tailored to the needs of any person receiving this InvestorScorecard. Readers of this Investor Scorecard should obtain professional advice based on their own individual circumstances before making an investmentdecision. Nothing in this Investor Scorecard constitutes individual investment, legal or tax advice. To the fullest extent permitted by law, FSA, Equicom,Morningstar Inc., its content providers, any other person that has provided information or data for this Investor Scorecard nor any authorized person thatdistributes this Investor Scorecard accepts any liability whatsoever for any direct, indirect, special or consequential loss (whether in contract or tort even if FSA,Equicom or the other party has been advised of the possibility of such loss) arising from any use of, or reliance on the estimates, opinions or other informationcontained in this Investor Scorecard.Without limiting the generality of the foregoing, you are prohibited from using or disclosing any personal information contained in the Investor Scorecardfor purposes unrelated to the purposes for which the information is made available to you and/or the public under Canadian securities laws, including, withoutlimitation, for secondary marketing purposes, unless you have obtained any and all consents as required under applicable Canadian privacy laws.The information contained in this Investor Scorecard is copyrighted, and it may not be sold or licensed for commercial value or altered, in whole or in part,without prior express written consent of Equicom. Furthermore, Investor Scorecard can only be distributed in its entirety. Information or data herein, includingany trade mark, service mark or logo is the intellectual property of FSA, Equicom, Morningstar Inc. and/or its content providers, Issuer or other persons that haveprovided such information or data, including but not limited to the organizations listed below and their respective content providers. This report was produced in part with information from the following organizations: