Seeking Alpha

CrossProfit_ » Comments » Single Comment |

  • Plenty of Bidding for Borders [View article]
    Todd,
    How do you get to $12 per share?

    We get to $8.50. See:
    www.crossprofit.com/vi...

    Just based on the basics for FY2008 (ended February 2008) what multiples are you applying and to what? We're not asking for a full breakdown, just a rough ballpark - back of the napkin kind of calculation. Seriously, you're a smart guy and we would really like to know because obviously we are missing something big here (and it wouldn't be the first time!).

    Income Statement
    Total Revenue 1,347.10 3,820.90 3,723.60
    Gross Profit 385.80 936.50 950.80
    Operating Inc 125.10 6.60 8.50
    Net Income 64.70 -157.40 -151.30

    Balance Sheet
    Total Current 1,506.00 1,506.00 1,723.60
    Total Assets 2,302.70 2,302.70 2,613.40
    Total Current 1,467.80 1,467.80 1,595.90
    Total Liabilities 1,825.80 1,825.80 1,971.40
    Total Equity 476.90 476.90 642.00

    Cash Flow
    Net Income/Starting Line 64.70 -157.40 -151.30
    Cash from Operating Activities 273.70 94.10 46.90
    Cash from Investing Activities -28.80 -127.50 -182.60
    Cash from Financing Activities -242.70 -9.40 173.60
    Net Change in Cash -4.50 -47.60 35.90

    Key Stats & Ratios
    Quarterly(Feb '08) + Annual(2008) + Annual TTM
    Net Profit Margin 5.32% -0.48% -0.48%
    Operating Margin 9.29% 0.17% 0.17%
    EBITD Margin - 3.05% 3.05%
    Return on Average Assets
    11.58% -0.75% -0.75%
    Return on Average Equity
    64.63% -3.31% -3.31%

    Thanks,
    CrossProfit
    May 22 06:46 am |Rating: 0 0
All Comments by CrossProfit_ »
Comments by Ticker
AA, AAP, AAPL, ABK, ABT, ABX, ACI, ADBE, ADM, ADP, ADRE, ADRU, ADSK, AEE, AEO, AET, AFG, AGEN, AGN, AGO, AHBIF.PK, AHL, AIG, AKAM, AL, ALE, ALL, ALTR, ALVR, AMAT, AMD, AMLN, AMR, AMSC, AMTD, AMZN, AN, ANAD, ANF, ANR, ANSW, APA, APOG, ARLP, ARO, ASBC, ATHR, ATI, AUO, AUY,
CrossProfit_'s
Comments Stats
567 comments
Rating: 19 (21 - 2 )