Vous êtes sur la page 1sur 1

Nu Horizon Electronics Corp. http://www.mrmarketblog.

com
For the Period Ended Feburary 28th, 2010 (000's)
Estimated Liquidating Value
Account Book Value
Discount to Book Value Amount
Current assets
Cash $ 6,632 $ 6,632
100%
Marketable securities - -
Accounts receivable 131,883 75% 98,912
Inventory 76,377 50% 79,189
(Adjusted for 41M of Xilinx Inventory)
Total Current Liquid Assets 214,892 184,733
Total Current Assets (Book) 263,421
Assets
Property, plant, and equipment 4,924 985
Long-Term Investments - 20% -
Other - -
Total assets 219,816 185,718
Less total liabilities 130,780 130,780
Total net assets for common stock 89,036 54,938
Per Share Market Cap Notes
Estimated liquidating value per share: $2.79 $54,938
Liquid asset value per share: $4.27 $84,112
NCAV per share (Book): $6.73 $132,641
Liquid asset value at 2/3rds: $2.82 $55,514
NCAV at 2/3rds: (Book) $4.44 $87,543
Cash-asset value per share: ($6.30) ($124,148) (Cash-TL)
Book value per share $7.83 $154,337.13
Market price per share on 5/07/10: $3.57 $70,368.27
Adjustments
Total shares outstanding 18,538
Options issued / Convertible securities 1,173
Diluted shares outstanding 19,711

All data from NUHC's most recent 10-K received 05/07/10

Vous aimerez peut-être aussi