SlideShare una empresa de Scribd logo
1 de 8
Descargar para leer sin conexión
investorSCOREcard
Mining                                                                                                                                 Stock Report as of Sep 27, 2010

   Continental Precious Minerals Inc. (CZQ-T)
  Toronto, ON, Canada (416) 805-3036 www.czqminerals.com


  Share Price                                                                       $0.60                   Market Cap (Mil)                                             $30.97
  52 Week High                                                                      $1.47                   Cash (Mil)                                                   $22.57
  52 Week Low                                                                       $0.37                   Total Debt (Mil)                                               $0.00
  Avg Vol Last 3 mos. (000's)                                                     103.10                    Enterprise Value (Mil)                                       $30.97
  Basic Shares Outstanding (Mil)                                                    51.62                   Dividend Yield                                                 0.0%
  Diluted Shares Outstanding (Mil)                                                  51.47                   P/E (TTM)                                                          NA



   Stock Price and Volume                                                                                   Business Description                                Source: Morningstar

           12,000,000                                                               $1.60
                                                                                                            Continental Precious Minerals Inc. (Continental) is engaged
                                                                                                            in the acquisition and exploration of uranium and other
                                                                                    $1.40
           10,000,000                                                                                       mineral properties in Sweden. As of May 31, 2010,
                                                                                                            Continental had 100% ownership in 72 mineral exploration
                                                                                    $1.20
                                                                                                            licenses in Sweden. During the fiscal year ended May 31,
            8,000,000                                                                         Stock Price   2010 (fiscal 2010), the Company had completed the drilling
                                                                                    $1.00                   of a total of 10 holes on the Multi Metal Sediment (MMS) Cal
                                                                                                            Licenses. During fiscal 2010, Continental had completed
  Volume




            6,000,000                                                               $0.80                   drilling on five MMS (Narke) Licenses and also drilled on four
                                                                                                            MMS (VG) Licences. As of May 31, 2010, Continental holds
                                                                                    $0.60                   28 MMS Licences and nine MMS Cal Licences containing alum
            4,000,000                                                                                       shale hosted metalliferous deposits and semianthracite. The
                                                                                    $0.40                   MMS License areas are contiguous to semi-contiguous and
                                                                                                            are centered approximately 23 kilometers southwest of the
            2,000,000
                                                                                    $0.20
                                                                                                            regional centre of Ostersund in the Swedish county of
                                                                                                            Jamtland.
                  -                                                                 $-
                        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                                                                                                                                       CMD-V
  Ratings Out of Possible 5 Stars                                                                                                                             MGA-T
                                                                                                                                                              WUC-V
                                                                        Quarter Ending May 10                   Quarter Ending Feb 10



   Stock Market Performance
                                                                                   2.4                                    3.5                                   1.8


   Insider Ownership
                                                                                   2.1                              Not Provided                         Not Provided


   Resource Assessment
                                                                                   3.9                              Not Provided                         Not Provided


   Balance Sheet Analysis
                                                                                   4.5                                    4.5                                   4.0


   Valuation
                                                                                   4.8                                    4.7                                   4.8
© 2010 The Equicom Group Inc.  All rights reserved. The Investor Scorecard is exclusively distributed by TMX Equicom. To learn more visit www.tmxmoney.com/scorecard
For a full description of the methodology used, refer to www.fsavaluation.com/scorecardinformation.aspx
Please see the final page(s) of this Investor Scorecard for important disclosure and disclaimer information.
investorSCOREcard
Continental Precious Minerals Inc. (CZQ-T)

Business of the Company
Continental Precious Minerals Inc. is a Canadian exploration company with a focus on Sweden. Since 2005, it has
concentrated on its alum shale deposits where it has discovered a large polymetallic mineral deposit at its flagship
property, called MMS Viken, and defined a NI 43-101 compliant resource. Continental has completed preliminary
metallurgical test on samples of the deposit, which have demonstrated recovery rates of 90 percent for some
metals. In August 2010, Continental announced the completion of testing for a preliminary economic assessment
with evaluation of the results to be completed before the end of 2010.



Overview of Projects
Continental Precious Minerals Inc. has 69 mineral exploration licences throughout the country. Thirteen licences are
for conventional hard rock uranium deposits and prospects and 55 cover multi-mineral sediment deposits and
prospects hosted in alum shale formations. The company’s current focus is the advancement of its Viken licence,
located near the town of Östersund in central Sweden.

The Viken Licence
Located in the central part of Sweden approximately 500 kilometres south of the Arctic Circle, the property subject
to the Viken licence covers 677 hectares with a large multi-mineral deposit containing uranium, nickel, molybdenum
and vanadium. On March 19, 2009 the company filed an NI 43-101 technical report on MMS Viken, entitled “Third
Updated Technical Report on Viken MMS Licence Area, Jamtland, Kingdom of Sweden.” As seen in the table below,
the MMS Viken Licence and portions of adjacent Company licences have an inferred resource estimate of 2,831
billion tonnes containing 1 billion pounds of uranium oxide (0.33 lbs/ton), 2 billion pounds of nickel (0.65 lbs/ton),
17 billion pounds of vanadium pentoxide (5.36 lbs/ton) and 1.5 billion pounds of molybdenum (0.49 lbs/ton). The
resource estimate also includes an indicated resource of 24 million tonnes containing 10 million pounds of uranium
oxide (0.38 lbs/ton), 17 million pounds of nickel (0.63 lbs/ton), 15 million pounds of molybdenum (0.56 lbs/ton) and
162 million pounds of vanadium pentoxide (6.25 lbs/ton).


                                                                  U3O8                  V2O5                     Mo                   Ni
              INDICATED            tonnes                   23,610,000            23,610,000           23,610,000          23,610,000
              RESOURCE
                                   Grade (lbs/ton)                  0.38                  6.25                 0.56                0.63
                                   Grade (%)                       0.019                0.313                 0.028               0.032
                                   lbs metal/oxide           9,944,000          162,751,000            14,678,000          16,500,000


                                                                  U3O8                  V2O5                     Mo                   Ni
              INFERRED                                  2,830,757,000         2,830,757,000        2,830,757,000         2,830,757,00
                                   tonnes
              RESOURCE                                                                                                              0
                                   Grade (lbs/ton)                  0.33                  5.36                 0.49              0.65
                                   Grade (%)                       0.017                0.268                 0.024               0.032
                                   lbs metal/oxide      1,037,661,000        16,716,126,000        1,516,487,000         2,015,742,00
                                                                                                                                    0

   (1)   Mineral resources, which are not mineral reserves, do not have demonstrated economic viability. The estimate of mineral resources may
         be materially affected by environmental, permitting, legal, title, taxation, and socio-political, marketing or other relevant issues.
   (2)   The quantity and grade of reported inferred resources in this estimation are uncertain in nature and there has been insufficient
         exploration to define these inferred resources as an indicated or measured mineral resource and it is uncertain if further exploration will
         result in upgrading them to an indicated or measured mineral resource category.
   (3)   The mineral resources in this news release were estimated using the Canadian Institute of Mining, Metallurgy and Petroleum (CIM)
         Standards on Mineral Resources and Reserves, Definitions and Guidelines prepared by the CIM Standing Committee on Reserve
         Definitions and adopted by CIM Council December 11, 2005.
investorSCOREcard
 Continental Precious Minerals Inc. (CZQ-T)

 Management
 Ed Godin, Chief Executive Officer, President
 One of the founders of Continental and a veteran of mining finance, Mr. Godin has extensive knowledge and
 background in the mining industry. For over 20 years, he has participated in $75 million in financings for
 exploration projects.

 Rui Andrade, CGA, Vice-President and CFO
 Mr. Andrade has over 30 years of finance and accounting experience. Since August 2005, Mr. Andrade has been
 the corporate controller for the Triple M Metal group of companies, one of North America’s largest processors of
 ferrous and non-ferrous metals, with business interests in Canada, the United States, Europe, Asia and Mexico.

 Michael Bromley-Challenor, Executive VP/Director of Exploration and Development
 A leading expert in uranium and oil shale, Mr. Bromley-Challenor has 35 years of experience as an exploration
 consultant in Sweden and related projects in Europe. Since early 2005, Mr. Bromley-Challenor has been
 responsible for the company’s project management in Sweden.

 Gustav Åkerblom, Executive VP/Director of Environmental Management
 Before joining Continental as a consultant in 2007, Mr. Åkerblom held progressively senior positions with the
 Swedish Radiation Protection Authority (SSI) and is a leading radiation expert. While with the SSI, he served as
 Senior Geologist and Senior Radiation Officer, responsible for supervision of radon and natural radiation.




 Directors
 Patricia Sheahan, Chairman of the Board
 Ed Godin
 Gerard Osika
 Herb Dhaliwal




 Corporate Information
 Investor and Media Relations
 President and Chief Executive Officer
 Ed Godin
 Tel: (416) 805-3036
 Email: godine@rogers.com
 http://www.czqminerals.com

COMPARABLE COMPANIES
Company                        Ticker           Exchange
Commander Resources ........ CMD ............ TSX-V
Mega Uranium .................... MGA ............ TSX
Western Uranium ................ WUC ........... TSX-V
investorSCOREcard
Continental Precious Minerals Inc. (CZQ-T)

Stock Market Performance Rating                                                                                                                                                                                                                                             2.4


Stock Market Returns                                                                                                2,000,000                                                                                                                             $8.00

                                                                                                                    1,800,000
                                         Return       Percentile       Rating                                                                                                                                                                             $7.00
                Three Months              30%           82%             4.1                                         1,600,000
                  Six Months            (16.7%)         25%             1.3                                                                                                                                                                               $6.00
                                                                                                                    1,400,000




                                                                                                                                                                                                                                                                       Stock Price
                       1 Year             40%           95%             4.7




                                                                                                           Volume
                                                                                                                                                                                                                                                          $5.00
              3 Years (CAGR)            (36.8%)          1%             0.0                                         1,200,000
              5 Years (CAGR)             (2.2%)         37%             1.8                                         1,000,000                                                                                                                             $4.00

                                                                                                                     800,000
Market Data                                                                                                          600,000
                                                                                                                                                                                                                                                          $3.00

                                      Price           $0.60                                                                                                                                                                                               $2.00
                              Mkt Cap (Mil)           $30.97                                                         400,000
                     Shs Outstanding (Mil)            51.62                                                          200,000
                                                                                                                                                                                                                                                          $1.00
                          Dividend Yield %            0.0%
                Avg Vol Last 3mos. (000's)            103.10                                                               -                                                                                                                              $-



                                                                                                                                   2005




                                                                                                                                                     2006




                                                                                                                                                                                 2007




                                                                                                                                                                                                     2008




                                                                                                                                                                                                                        2009




                                                                                                                                                                                                                                         2010
                                 P/E (TTM)             NA




Insider Ownership Rating                                                                                                                                                                                                                                                    2.1

Value of Shares and Options                                                                                                                                                                                               Percent of Ownership

                                              Shares                                   Options                           Total Value Rating                 Percent Rating                                                                                     9.1% Insiders
                                                                                                       * Adjusted                                                                                                                                          10.1% > 10% Holders
                                         # of                           # of           $ Value if                  Adjusted $
                                                       $ Value                                          $ Value if                         Rating           Percent of               Rating                                                                80.8% Other
                                        Shares                         Options         Exercised                     Value
                                                                                                       Exercised                          (Add all)         Mkt. Value              (Add all)
                 Edward Godin
                                         1,377,817        $826,690      2,640,000        $1,584,000        $792,000         $1,618,690        0.6                 5.2%                   1.0
                  President and CEO
                   Rui Andrade                                                                                                                                                                       Sep-10
                                              -                   $0          -                  $0                 $0               $0       0.0                 0.0%                   0.0
                                CFO
                                                                                                                                                                                                       Jul-10
                 Other Officers
                                          195,000         $117,000       535,000           $321,000        $160,500            $277,500       0.1                 0.9%                   0.2         May-10

 Board of Directors & Other                                                                                                                                                                          Mar-10
    Executives (excl. CEO)
                                          355,000         $213,000      2,350,000        $1,410,000        $705,000            $918,000       0.4                 3.0%                   0.6
                                                                                                                                                                                                      Jan-10

             > 10% Holders                                                                                                                                                                           Nov-09
                                         4,724,800       $2,834,880      900,000           $540,000        $270,000         $3,104,880                          10.1%                    2.0
               (For info only)                                                                                                                                                                       Sep-09
Total (excl. >10% Holders)                               $3,991,570                      $3,855,000      $1,927,500         $5,919,070        1.1                 9.1%                   1.8                0%            20%         40%        60%           80%               100%
                                                                                                                                          (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         Perform-     Unit                Option         All Other           Comp.            ance      Unit       Option
                                                      ance Bonus   Awards               Awards          Comp.                              Bonus     Awards     Awards
                                                                                                                                                                                                                                                14.8%
                 Edward Godin                                                                                                                                                                                                                                        Salary
                                          $144,000                                         $516,461        $107,000            $767,461                                                  0.25                   30.0%                                   0.0%
                  President and CEO                                                                                                                                                                                                                                  Bonus
                   Rui Andrade                                                                                                                                                                                                                                       Shares & Units
                                                                                                $273        $20,000             $20,273                                                  0.25
                                CFO                                                                                                                                                                                                                                  Options
 Michael Bromley-Challenor                                                                                                                                                                                                                                           All Other
                                                                                            $18,400        $163,636            $182,036                                                  0.25
    EVP Exploration and Development

                                                                                                                                                                                                                                                55.2%




                             Total        $144,000                $0              $0       $535,134        $290,636            $969,770      0.00                  0.00                  0.25
                                                                                                                                           (Max Score)
Bonus: Net Buying/Selling Last Six Months
                                                                                                                                                                                   Insider Holdings Beginning and Ending Value
                                                      Transactions
                                                                                                                                                            Adjusted Share and




                                                                                                                                                                                        $7,000,000
                                                                                        Rating                                                                                          $6,000,000
                                                                                                                                                               Option Value




                                        Buying          Selling         Net             Bonus                                                                                           $5,000,000
                                                                                                                                                                                        $4,000,000
    Edward Godin, President and CEO              $0            $0             $0         0.00                                                                                           $3,000,000
                   Rui Andrade, CFO              $0            $0             $0         0.00                                                                                           $2,000,000
                       Other Officers            $0            $0             $0         0.00
                                                                                                                                                                                        $1,000,000
       Board of Directors (excl. CEO)            $0            $0             $0         0.00
                                                                                                                                                                                                $-
           > 10% Holders (info only)             $0            $0             $0
Total (excl. >10% Holders)                       $0            $0             $0         0.00          (Total Score)                                                                                                     Beg         Trans-      Ending
                                                                                                                                                                                                                         Value       actions      Value
investorSCOREcard
Continental Precious Minerals Inc. (CZQ-T)

Resource Assessment Rating                                                                                                                                                                                                                    3.9

Assessment Phase
              Viken MMS License Area
                                                            1                                               1                                              1                                                    1
              14,000,000

                                                            1                                               1                                              1                                                    1

              12,000,000
                                                            1                                               1                                              1                                                    1

                                                            1                                               1                                              1                                                    1
              10,000,000

                                                            1                                               1                                              1                                                    1
               8,000,000
                                                            1                                               1                                              1                                                    1

               6,000,000                  11,553,
                                                            0                                               0                                              0                                                    0
                                             679

                                                            0                                               0                                              0                                                    0
               4,000,000

                                                            0                                               0                                              0                                                    0
               2,000,000
                                                            0                                               0                                              0                                                    0
 Legend                         -
                              111,516
                                -                                     -                 -                            -                 -                           -                      -                           -                   -
 Proven             -           -                       -                                               -                                              -                                                   -
 Probable                     Other     Inferred                     Other         Inferred                        Other           Inferred                      Other             Inferred                          Other          Inferred
 Measured
 Indicated                 '000 Pounds of Uranium
 Inferred

Assessment Phase Rating                                                                                                          1.0

Size Assessment                                                                                                                                       Resource Classification of Primary Project (Viken MMS

                                                                                                                                                                  Proven       Probable                  Measured
                                                                                                           Primary Mineral                                          0%            0%                       0%
                                                                Resource     Primary         Mine
 Mine Name                                                                                             Equivalent Resource Size
                                                                Location     Mineral         Type                                                                                                                             Proven
                                                                                                        Including Byproducts                                                                       Indicated 
                                                                                                                                                                                                      1%
                                                                                                                                                                                                                              Probable
 Viken MMS License Area                                Finland               Uranium        Open Pit    #####      '000 Pounds                                                                                                Measured
                                                                                                                                                                                                                              Indicated
                                                                                                                                                                                                                              Inferred

 Total Gold equivalent size                                                                            455,375     '000 Pounds
                                                                                                                                                                                 Inferred
                                                                                                                                                                                   99%
 Note: Resource size is inclusive of inferred resources. Please see Assessment Phase above for categorical breakdown by project.

Size Assessment Rating                                                                                                           5.0

Ore Grade Assessment
                                                                Resource     Primary         Mine                   Primary Mineral Grade                         Primary Mineral Grade Equiv. incl. Byproducts                Average
 Mine Name                                                                                                                                                                                                                      Equiv.        Rating
                                                                Location     Mineral         Type
                                                                                                       Inferred    Indicated   Measured    Probable    Proven     Inferred   Indicated        Measured    Probable   Proven     Grade
 Viken MMS License Area                                Finland                Uranium       Open Pit     0.02        0.02                                           0.19       0.21                                              0.19          5.0




 Note: Grades for primary and byproduct minerals are scored pro forma as described in the NI 43-101 technical report without accounting for recovery rates which in some cases could be significantly below 100%.

Ore Grade Assessment Rating                                                                                                      5.0


Regional Policy and Mineral Potential
                                                                                                                                           Source: Continental Precious Minerals Corporate Presentation

                                                      Fraser Institute Survey Scores Out of 100
                                                                                                       Policy Potential                    > 82 Mineral Exploration Licences
 Mine Name                                            Resource Location                                Survey
                                                                                                       Results     Rating                  > Continuing to increase land holdings
 Viken MMS License Area                                Sweden                                               93.8      4.7
                                                       Note: Sweden was not in the survey.                                                 > Sufficient capital to self-fund exploration
                                                       Finaland was used as a proxy for Sweden.



 Weighted Average                                                                                           93.8      4.7


 Source: Fraser Institute; www.fraserinstitute.org
 Since 1997, The Fraser Institute has conducted an annual survey of metal mining and exploration companies to
 assess how mineral endowments and public policy factors such as taxation and regulation affect exploration
 investment. Survey results represent the opinions of executives and exploration managers in mining and mining
 consulting companies operating around the world. The survey now includes data on 51 jurisdictions around the
 world, on every continent except Antarctica, including sub-national jurisdictions in Canada, Australia, and the
 United States.




Regional Policy and Mineral Potential Rating                                                                                     4.7
investorSCOREcard

Continental Precious Minerals Inc. (CZQ-T)

Balance Sheet Analysis Rating                                                                                                                                                                                                                              4.5

Short-Term Liquidity                                                                                                                                                  Quadrant 3:                                                                Quadrant 1:
                                                                                                                                                                      "RECOVERING"                                                               "OPTIMAL"
                                                                                                                                                   $ 1.0




                                                                                                                  + VE
                                                                                                                                                       $-

                                                                                                                                                                                                                                         9-Aug
Quadrant Rating                         May-09           Aug-09         Nov-09         Feb-10      May-10                                         ($1.0)                                                                    10-May




                                                                                                                 Cash Flow (mil)
                                                                                                                                                                                                                                         9-Nov
Working Capital                            $ 25.9        $ 25.2         $ 24.3         $ 23.6          $ 22.6
Cash Flow Ops (Q in mil)                   ($0.9)         ($0.2)         ($0.4)         ($0.5)         ($0.3)
                                                                                                                                                  ($2.0)                                                                     10-Feb
Cash Flow Ops (Ann Q's in mil)             ($3.5)         ($0.8)         ($1.4)         ($1.9)         ($1.0)
Quadrant Rating                            3.0            3.0            3.0            3.0            3.0                                        ($3.0)
                                                                                                                                                                                                                                     9-May
Addition to Quadrant Rating                                                                                                                       ($4.0)
Our methodology accounts for the 'nearness' to improving or worsening a Company's quadrant
ranking based on current cash generation/burn rate and working capital position. The Company
                                                                                                                                                  ($5.0)



                                                                                                                  - VE
is DRAWING DOWN their working capital. At the current cash burn rate the Company's working
                                                                                                                                                                      ($5)   $-          $5      $ 10       $ 15     $ 20        $ 25             $ 30       $ 35
capital will be $0 in 262 month(s).                                                                                                                                                                                                  Quadrant 2:
                                                                                                                                                                        Quadrant 4:
                                                                                                                                                                        "URGENT"                                                "DRAWING DOWN"
                                                                                            Add:       1.5                                                           - VE                      Working Capital (mil)                          + VE


Short-Term Liquidity Rating                                                                            4.5

Debt to Equity
                                        May-09           Aug-09         Nov-09         Feb-10      May-10
Equity                                                                                                                                                                                                                               Utilities
                                                                                                                                                                                                                                     Telecom
Common Stock Equity
                                                                                                                                               Number of Companies




                                           $ 36.6        $ 36.3         $ 35.9         $ 35.6          $ 35.3
                                                                                                                                                                                                                                     Materials
Total Equity                               $ 36.6        $ 36.3         $ 35.9         $ 35.6          $ 35.3
                                                                                                                                                                                                                                     Info Tech
                                                                                                                                                                                                                                     Industrials
Debt and Equivalents                                                                                                                                                                                                                 Health Care

Pref. Securities of Sub Trust               -             -              -              -               -                                                                                                                            Energy
                                                                                                                                                                                                                                     Cons Staples
Pref. Equity Outside Stock Equity           -             -              -              -               -
                                                                                                                                                                                                                                     Cons Disc
Preferred Stock Equity                      -             -              -              -               -
Minority Interest (Bal. Sheet)              -             -              -              -               -
Short-Term Debt                             -             -              -              -               -
Long-Term Debt                              -             -              -              -               -
Capital Lease Obligations                   -             -              -              -               -
Total Debt and Equivalents             $         -   $          -   $          -   $          -    $         -
                                                                                                                                                                      0.00   0.50       1.00     1.50       2.00     2.50       3.00             3.50       4.00
Debt to Equity                             0.00           0.00           0.00           0.00           0.00
Debt to Equity Rating                                                                                   NA                                                           Low Risk                            Debt to Equity                                  High Risk


Debt to Equity Rating                                                                                  NA


Interest Coverage
                                        May-09           Aug-09         Nov-09         Feb-10      May-10                                                    1.0 x

EBIT                                                                                                                                                         0.9 x

Quarterly                                  ($1.4)         ($0.3)         ($0.5)         ($0.8)         ($0.4)                                                0.8 x
TTM
                                                                                                                                   Interest Coverage




                                           ($2.8)         ($2.9)         ($2.9)         ($3.0)         ($2.0)                                                0.7 x

                                                                                                                                                             0.6 x



                                                                                                                                                                                                         N/A
Interest Expense
                                                                                                                                                             0.5 x
Quarterly                                   -             -              -              -               -
TTM                                        $ 0.0          $ 0.0          -              -               -                                                    0.4 x

                                                                                                                                                             0.3 x
Interest Coverage                                                                                                                                            0.2 x
Quarterly                                  #N/A           #N/A           #N/A           #N/A           #N/A
                                                                                                                                                             0.1 x
TTM                                        #N/A           #N/A           #N/A           #N/A           #N/A
                                                                                                                                                             0.0 x
                                                                                                                                                                                      May 09    Aug 09      Nov 09    Feb 10         May 10
Interest Coverage Rating
Qtrly Interest Coverage Rating                                                                                                                                                                           Quarterly
TTM Interest Coverage Rating                                                                                                                                                                             TTM


Interest Coverage Rating                                                                               N/A
investorSCOREcard

Continental Precious Minerals Inc. (CZQ-T)

Valuation Rating                                                                                                                                                                                                                                 4.8

Premium to Invested Capital
(Lower numbers receive higher rankings)




                                                                                                                                       Premium to Invested Capital on Rolling
                                                                                                                                                                                3000%
Quarterly (TTM)                                    May-09             Aug-09          Nov-09          Feb-10           May-10
Working Capital (Excl S.T. Debt)                      $ 25.9          $ 25.2           $ 24.3         $ 23.6             $ 22.6                                                 2500%
Long-Term Net Fixed Capital                           $ 10.7          $ 11.1           $ 11.7         $ 12.0             $ 12.7
Net Invested Capital                                  $ 36.6          $ 36.3           $ 35.9         $ 35.6             $ 35.3                                                 2000%

Market Value of Equity                                 $ 23.1          $ 30.8          $ 48.8          $ 31.5            $ 28.4                                                 1500%
Debt and Equivalents




                                                                                                                                                      Basis
                                                  $          -    $          -    $          -    $          -      $          -




                                                                                                                                                       TTM
Enterprise Value                                      $ 23.1          $ 30.8           $ 48.8         $ 31.5             $ 28.4                                                 1000%

Premium to Invested Capital                           -36.7%          -15.1%           35.9%          -11.7%            -19.5%                                                   500%
Premium to Invested Capital Rating                     5.0             5.0             4.3             5.0               5.0
                                                                                                                                                                                   0%


                                                                                                                                                                                (500%)
                                                                                                                                                                                         Dec Dec Nov Nov Nov Nov Nov Nov Nov Nov Nov
                                                                                                                                                                                          99  00  01  02  03  04  05  06  07  08  09


Premium to Invested Capital Rating                                                                                       5.0


Price to Book (P/Book)
(Lower numbers receive higher rankings)                                                                                                                                          35.0 x
Annual (Fiscal Year)                                   May-06          May-07           May-08          May-09            May-10
* Price                                                  $ 0.45          $ 0.60          $ 0.95          $ 0.61            $ 0.55                                                30.0 x
Book Equity Per Share                                    $ 0.50          $ 0.76          $ 0.77          $ 0.71            $ 0.68
                                                                                                                                       P/Book on Quarterly




                                                                                                                                                                                 25.0 x
Annual P/Book
Annual P/Book Rating                                   4.8             4.8             4.8             4.8               4.8                                                     20.0 x
                                                                                                                                              Basis




Quarterly                                          May-09             Aug-09          Nov-09          Feb-10           May-10                                                    15.0 x
* Price                                               $ 0.45          $ 0.60           $ 0.95         $ 0.61             $ 0.55
Book Equity Per Share                                 $ 0.71          $ 0.71          $ 0.70          $ 0.69            $ 0.68                                                   10.0 x

Quarterly P/Book                                      0.6 x           0.8 x            1.4 x          0.9 x              0.8 x                                                    5.0 x
Quarterly P/Book Rating                                4.5             4.4             4.0             4.4               4.4
                                                                                                                                                                                  0.0 x
                                                                                                                                                                                          Dec Dec Nov Nov Nov Nov Nov Nov Nov Nov Nov
                                                                                                                                                                                           99  00  01  02  03  04  05  06  07  08  09


Price to Book (P/Book) Rating                                                                                            4.6

Market Implied In Situ Valuation
                                                                                                                                    Market Implied In Situ Valuation




                                                                                                                                                                                 $0.30
                                                                                                      Market Implied In
                                         Resource Size at Certainty Levels of                         Situ Valuation per                                                         $0.25
Property (Primary Mineral)                    Equivalent '000 Pounds                                  resource unit (C$)
                                                                                                                                                                                 $0.20
 Viken MMS License Area (Ura Proven + Probable                                                                    NA
                                                                                                                                               per Unit




                                                                                                                                                                                 $0.15
                                    Including Measured & Indicated                    111,516                    $0.28
                                    Including Inferred                            11,665,195                     $0.00                                                           $0.10

                                                                                                                                                                                 $0.05

                                                                                                                                                                                 $0.00
                                                                                                                                                                                           Proven + Probable   Including Measured   Including Inferred
                                                                                                                                                                                                                    & Indicated



                                                                                                                         NA
* Price - Delayed 60 days to reflect the fact the financial statements are publicly approximately 60 days after the last day of the reporting period. For the last period the most recent price is used.
investorSCOREcard
Disclosure and Disclaimer
The issuer (“Issuer”) covered under this investor scorecard (“Investor Scorecard”) has paid a fee or has been charged a fee for the production and distribution of
this Investor Scorecard. The fee paid or charged for the production and distribution of this Investor Scorecard was not subject to the rankings or information
provided herein, nor was any securities of the Issuer accepted as payment for such fee. FSA Financial Science & Art Ltd. (“FSA”), The Equicom Group Inc.
(“Equicom”) and their 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 and
Equicom, without independent verification by FSA or Equicom that a reasonable basis exists for such forward looking statements. Other information contained in
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 the
Issuer 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 Investor
Scorecard or any person that distributes this Investor Scorecard with respect to the adequacy, accuracy, completeness or timeliness of any information,
estimates or opinions provided in this Investor Scorecard. All estimates, opinions and other information in this Investor Scorecard are provided by FSA, Equicom
or another party as of the date of this Investor Scorecard. Such estimates, opinions and other information are subject to change without notice, and are
provided in good faith 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 herein in
any jurisdiction. 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 company that 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 registered investment 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 consider the
investment objectives, financial situation or particular needs of any particular person, and is not tailored to the needs of any person receiving this Investor
Scorecard. Readers of this Investor Scorecard should obtain professional advice based on their own individual circumstances before making an investment
decision. 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 that
distributes this Investor Scorecard accepts any liability whatsoever for any direct, indirect, special, economic 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
information contained 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 Scorecard for
purposes unrelated to the purposes for which the information is made available to you and/or the public under Canadian securities laws, including, without
limitation, 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, including
any 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
have provided 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:

Más contenido relacionado

La actualidad más candente

Dalradian corporate presentation march 15 2012 final
Dalradian corporate presentation march 15 2012 finalDalradian corporate presentation march 15 2012 final
Dalradian corporate presentation march 15 2012 finalDalradianResource
 
Fortune Minerals LTD Corporate Presentation
Fortune Minerals LTD Corporate PresentationFortune Minerals LTD Corporate Presentation
Fortune Minerals LTD Corporate PresentationCompany Spotlight
 
Claude Resources June 2012 Corporate Presentation
Claude Resources June 2012 Corporate PresentationClaude Resources June 2012 Corporate Presentation
Claude Resources June 2012 Corporate PresentationClaude Resources Inc.
 
xto energy annual reports 1998
xto energy annual reports 1998xto energy annual reports 1998
xto energy annual reports 1998finance37
 
Fortune Minerals Investor Presentation
Fortune Minerals Investor PresentationFortune Minerals Investor Presentation
Fortune Minerals Investor PresentationCompany Spotlight
 
Fortune Minerals Ltd. September 2012 Investor Presentation
Fortune Minerals Ltd. September 2012 Investor PresentationFortune Minerals Ltd. September 2012 Investor Presentation
Fortune Minerals Ltd. September 2012 Investor PresentationCompany Spotlight
 
01 30-13 td conference presentation au-rico gold_v001_c18kj8
01 30-13 td conference presentation au-rico gold_v001_c18kj801 30-13 td conference presentation au-rico gold_v001_c18kj8
01 30-13 td conference presentation au-rico gold_v001_c18kj8AuRico Gold
 
DF Report 02 August 2010
DF Report 02 August 2010DF Report 02 August 2010
DF Report 02 August 2010Adrian Teja
 
Prospect and challenges for sukuk ismail dadabhoy
Prospect and challenges for sukuk   ismail dadabhoyProspect and challenges for sukuk   ismail dadabhoy
Prospect and challenges for sukuk ismail dadabhoyUmer Ahmed, CIFP
 
Prophecy platinum wellgreen_factsheet
Prophecy platinum wellgreen_factsheetProphecy platinum wellgreen_factsheet
Prophecy platinum wellgreen_factsheetProphecy Plat
 

La actualidad más candente (20)

Dejour Energy, Updated
Dejour Energy, UpdatedDejour Energy, Updated
Dejour Energy, Updated
 
Dalradian corporate presentation march 15 2012 final
Dalradian corporate presentation march 15 2012 finalDalradian corporate presentation march 15 2012 final
Dalradian corporate presentation march 15 2012 final
 
Fortune Minerals LTD Corporate Presentation
Fortune Minerals LTD Corporate PresentationFortune Minerals LTD Corporate Presentation
Fortune Minerals LTD Corporate Presentation
 
VF2003AR
VF2003ARVF2003AR
VF2003AR
 
Rea
ReaRea
Rea
 
Peak Energy Services v1
Peak Energy Services v1Peak Energy Services v1
Peak Energy Services v1
 
Claude Resources June 2012 Corporate Presentation
Claude Resources June 2012 Corporate PresentationClaude Resources June 2012 Corporate Presentation
Claude Resources June 2012 Corporate Presentation
 
xto energy annual reports 1998
xto energy annual reports 1998xto energy annual reports 1998
xto energy annual reports 1998
 
Fortune Minerals Investor Presentation
Fortune Minerals Investor PresentationFortune Minerals Investor Presentation
Fortune Minerals Investor Presentation
 
Grand Power Logistics
Grand Power LogisticsGrand Power Logistics
Grand Power Logistics
 
Custody Survey Sep 2010
Custody Survey Sep 2010Custody Survey Sep 2010
Custody Survey Sep 2010
 
Fortune Minerals Ltd. September 2012 Investor Presentation
Fortune Minerals Ltd. September 2012 Investor PresentationFortune Minerals Ltd. September 2012 Investor Presentation
Fortune Minerals Ltd. September 2012 Investor Presentation
 
Q1 2009 Earning Report of Citigroup Inc.
Q1 2009 Earning Report of Citigroup Inc.Q1 2009 Earning Report of Citigroup Inc.
Q1 2009 Earning Report of Citigroup Inc.
 
01 30-13 td conference presentation au-rico gold_v001_c18kj8
01 30-13 td conference presentation au-rico gold_v001_c18kj801 30-13 td conference presentation au-rico gold_v001_c18kj8
01 30-13 td conference presentation au-rico gold_v001_c18kj8
 
PTRY 04AR
PTRY 04ARPTRY 04AR
PTRY 04AR
 
Drconferencefinal
DrconferencefinalDrconferencefinal
Drconferencefinal
 
DF Report 02 August 2010
DF Report 02 August 2010DF Report 02 August 2010
DF Report 02 August 2010
 
Barclays Presentation
Barclays PresentationBarclays Presentation
Barclays Presentation
 
Prospect and challenges for sukuk ismail dadabhoy
Prospect and challenges for sukuk   ismail dadabhoyProspect and challenges for sukuk   ismail dadabhoy
Prospect and challenges for sukuk ismail dadabhoy
 
Prophecy platinum wellgreen_factsheet
Prophecy platinum wellgreen_factsheetProphecy platinum wellgreen_factsheet
Prophecy platinum wellgreen_factsheet
 

Destacado (11)

Gran Tierra Energy
Gran Tierra EnergyGran Tierra Energy
Gran Tierra Energy
 
Cipher Pharmaceuticals (DND) Presentation 2011
Cipher Pharmaceuticals (DND) Presentation 2011Cipher Pharmaceuticals (DND) Presentation 2011
Cipher Pharmaceuticals (DND) Presentation 2011
 
Dejour Energy
Dejour EnergyDejour Energy
Dejour Energy
 
Canlan Ice Sports Corp.
Canlan Ice Sports Corp.Canlan Ice Sports Corp.
Canlan Ice Sports Corp.
 
Radiant Communications
Radiant CommunicationsRadiant Communications
Radiant Communications
 
Cipher Pharmaceuticals
Cipher PharmaceuticalsCipher Pharmaceuticals
Cipher Pharmaceuticals
 
Presentación1
Presentación1Presentación1
Presentación1
 
Red Crescent Resources Limited
Red Crescent Resources LimitedRed Crescent Resources Limited
Red Crescent Resources Limited
 
Trabajo gbi
Trabajo gbiTrabajo gbi
Trabajo gbi
 
Learning & Digital Literacies
Learning & Digital LiteraciesLearning & Digital Literacies
Learning & Digital Literacies
 
Vocabularios de especialidad como herramienta instruccional transmedia
Vocabularios de especialidad como herramienta instruccional transmediaVocabularios de especialidad como herramienta instruccional transmedia
Vocabularios de especialidad como herramienta instruccional transmedia
 

Último

Unlocking the Secrets of Affiliate Marketing.pdf
Unlocking the Secrets of Affiliate Marketing.pdfUnlocking the Secrets of Affiliate Marketing.pdf
Unlocking the Secrets of Affiliate Marketing.pdfOnline Income Engine
 
Russian Faridabad Call Girls(Badarpur) : ☎ 8168257667, @4999
Russian Faridabad Call Girls(Badarpur) : ☎ 8168257667, @4999Russian Faridabad Call Girls(Badarpur) : ☎ 8168257667, @4999
Russian Faridabad Call Girls(Badarpur) : ☎ 8168257667, @4999Tina Ji
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communicationskarancommunications
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Neil Kimberley
 
GD Birla and his contribution in management
GD Birla and his contribution in managementGD Birla and his contribution in management
GD Birla and his contribution in managementchhavia330
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMANIlamathiKannappan
 
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒anilsa9823
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...Paul Menig
 
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 DelhiCall Girls in Delhi
 
BEST ✨ Call Girls In Indirapuram Ghaziabad ✔️ 9871031762 ✔️ Escorts Service...
BEST ✨ Call Girls In  Indirapuram Ghaziabad  ✔️ 9871031762 ✔️ Escorts Service...BEST ✨ Call Girls In  Indirapuram Ghaziabad  ✔️ 9871031762 ✔️ Escorts Service...
BEST ✨ Call Girls In Indirapuram Ghaziabad ✔️ 9871031762 ✔️ Escorts Service...noida100girls
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Servicediscovermytutordmt
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfPaul Menig
 
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsCash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsApsara Of India
 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageMatteo Carbone
 
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...Any kyc Account
 
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130  Available With RoomVIP Kolkata Call Girl Howrah 👉 8250192130  Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Roomdivyansh0kumar0
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyEthan lee
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLSeo
 
Understanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key InsightsUnderstanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key Insightsseri bangash
 

Último (20)

Unlocking the Secrets of Affiliate Marketing.pdf
Unlocking the Secrets of Affiliate Marketing.pdfUnlocking the Secrets of Affiliate Marketing.pdf
Unlocking the Secrets of Affiliate Marketing.pdf
 
Russian Faridabad Call Girls(Badarpur) : ☎ 8168257667, @4999
Russian Faridabad Call Girls(Badarpur) : ☎ 8168257667, @4999Russian Faridabad Call Girls(Badarpur) : ☎ 8168257667, @4999
Russian Faridabad Call Girls(Badarpur) : ☎ 8168257667, @4999
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communications
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
GD Birla and his contribution in management
GD Birla and his contribution in managementGD Birla and his contribution in management
GD Birla and his contribution in management
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMAN
 
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...
 
Forklift Operations: Safety through Cartoons
Forklift Operations: Safety through CartoonsForklift Operations: Safety through Cartoons
Forklift Operations: Safety through Cartoons
 
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
 
BEST ✨ Call Girls In Indirapuram Ghaziabad ✔️ 9871031762 ✔️ Escorts Service...
BEST ✨ Call Girls In  Indirapuram Ghaziabad  ✔️ 9871031762 ✔️ Escorts Service...BEST ✨ Call Girls In  Indirapuram Ghaziabad  ✔️ 9871031762 ✔️ Escorts Service...
BEST ✨ Call Girls In Indirapuram Ghaziabad ✔️ 9871031762 ✔️ Escorts Service...
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Service
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdf
 
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsCash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usage
 
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
 
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130  Available With RoomVIP Kolkata Call Girl Howrah 👉 8250192130  Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Room
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
 
Understanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key InsightsUnderstanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key Insights
 

Continental Precious Minerals

  • 1. investorSCOREcard Mining Stock Report as of Sep 27, 2010 Continental Precious Minerals Inc. (CZQ-T) Toronto, ON, Canada (416) 805-3036 www.czqminerals.com Share Price $0.60 Market Cap (Mil) $30.97 52 Week High $1.47 Cash (Mil) $22.57 52 Week Low $0.37 Total Debt (Mil) $0.00 Avg Vol Last 3 mos. (000's) 103.10 Enterprise Value (Mil) $30.97 Basic Shares Outstanding (Mil) 51.62 Dividend Yield 0.0% Diluted Shares Outstanding (Mil) 51.47 P/E (TTM) NA Stock Price and Volume Business Description Source: Morningstar 12,000,000 $1.60 Continental Precious Minerals Inc. (Continental) is engaged in the acquisition and exploration of uranium and other $1.40 10,000,000 mineral properties in Sweden. As of May 31, 2010, Continental had 100% ownership in 72 mineral exploration $1.20 licenses in Sweden. During the fiscal year ended May 31, 8,000,000 Stock Price 2010 (fiscal 2010), the Company had completed the drilling $1.00 of a total of 10 holes on the Multi Metal Sediment (MMS) Cal Licenses. During fiscal 2010, Continental had completed Volume 6,000,000 $0.80 drilling on five MMS (Narke) Licenses and also drilled on four MMS (VG) Licences. As of May 31, 2010, Continental holds $0.60 28 MMS Licences and nine MMS Cal Licences containing alum 4,000,000 shale hosted metalliferous deposits and semianthracite. The $0.40 MMS License areas are contiguous to semi-contiguous and are centered approximately 23 kilometers southwest of the 2,000,000 $0.20 regional centre of Ostersund in the Swedish county of Jamtland. - $- 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 CMD-V Ratings Out of Possible 5 Stars MGA-T WUC-V Quarter Ending May 10 Quarter Ending Feb 10 Stock Market Performance 2.4 3.5 1.8 Insider Ownership 2.1 Not Provided Not Provided Resource Assessment 3.9 Not Provided Not Provided Balance Sheet Analysis 4.5 4.5 4.0 Valuation 4.8 4.7 4.8 © 2010 The Equicom Group Inc.  All rights reserved. The Investor Scorecard is exclusively distributed by TMX Equicom. To learn more visit www.tmxmoney.com/scorecard For a full description of the methodology used, refer to www.fsavaluation.com/scorecardinformation.aspx Please see the final page(s) of this Investor Scorecard for important disclosure and disclaimer information.
  • 2. investorSCOREcard Continental Precious Minerals Inc. (CZQ-T) Business of the Company Continental Precious Minerals Inc. is a Canadian exploration company with a focus on Sweden. Since 2005, it has concentrated on its alum shale deposits where it has discovered a large polymetallic mineral deposit at its flagship property, called MMS Viken, and defined a NI 43-101 compliant resource. Continental has completed preliminary metallurgical test on samples of the deposit, which have demonstrated recovery rates of 90 percent for some metals. In August 2010, Continental announced the completion of testing for a preliminary economic assessment with evaluation of the results to be completed before the end of 2010. Overview of Projects Continental Precious Minerals Inc. has 69 mineral exploration licences throughout the country. Thirteen licences are for conventional hard rock uranium deposits and prospects and 55 cover multi-mineral sediment deposits and prospects hosted in alum shale formations. The company’s current focus is the advancement of its Viken licence, located near the town of Östersund in central Sweden. The Viken Licence Located in the central part of Sweden approximately 500 kilometres south of the Arctic Circle, the property subject to the Viken licence covers 677 hectares with a large multi-mineral deposit containing uranium, nickel, molybdenum and vanadium. On March 19, 2009 the company filed an NI 43-101 technical report on MMS Viken, entitled “Third Updated Technical Report on Viken MMS Licence Area, Jamtland, Kingdom of Sweden.” As seen in the table below, the MMS Viken Licence and portions of adjacent Company licences have an inferred resource estimate of 2,831 billion tonnes containing 1 billion pounds of uranium oxide (0.33 lbs/ton), 2 billion pounds of nickel (0.65 lbs/ton), 17 billion pounds of vanadium pentoxide (5.36 lbs/ton) and 1.5 billion pounds of molybdenum (0.49 lbs/ton). The resource estimate also includes an indicated resource of 24 million tonnes containing 10 million pounds of uranium oxide (0.38 lbs/ton), 17 million pounds of nickel (0.63 lbs/ton), 15 million pounds of molybdenum (0.56 lbs/ton) and 162 million pounds of vanadium pentoxide (6.25 lbs/ton). U3O8 V2O5 Mo Ni INDICATED tonnes 23,610,000 23,610,000 23,610,000 23,610,000 RESOURCE Grade (lbs/ton) 0.38 6.25 0.56 0.63 Grade (%) 0.019 0.313 0.028 0.032 lbs metal/oxide 9,944,000 162,751,000 14,678,000 16,500,000 U3O8 V2O5 Mo Ni INFERRED 2,830,757,000 2,830,757,000 2,830,757,000 2,830,757,00 tonnes RESOURCE 0 Grade (lbs/ton) 0.33 5.36 0.49 0.65 Grade (%) 0.017 0.268 0.024 0.032 lbs metal/oxide 1,037,661,000 16,716,126,000 1,516,487,000 2,015,742,00 0 (1) Mineral resources, which are not mineral reserves, do not have demonstrated economic viability. The estimate of mineral resources may be materially affected by environmental, permitting, legal, title, taxation, and socio-political, marketing or other relevant issues. (2) The quantity and grade of reported inferred resources in this estimation are uncertain in nature and there has been insufficient exploration to define these inferred resources as an indicated or measured mineral resource and it is uncertain if further exploration will result in upgrading them to an indicated or measured mineral resource category. (3) The mineral resources in this news release were estimated using the Canadian Institute of Mining, Metallurgy and Petroleum (CIM) Standards on Mineral Resources and Reserves, Definitions and Guidelines prepared by the CIM Standing Committee on Reserve Definitions and adopted by CIM Council December 11, 2005.
  • 3. investorSCOREcard Continental Precious Minerals Inc. (CZQ-T) Management Ed Godin, Chief Executive Officer, President One of the founders of Continental and a veteran of mining finance, Mr. Godin has extensive knowledge and background in the mining industry. For over 20 years, he has participated in $75 million in financings for exploration projects. Rui Andrade, CGA, Vice-President and CFO Mr. Andrade has over 30 years of finance and accounting experience. Since August 2005, Mr. Andrade has been the corporate controller for the Triple M Metal group of companies, one of North America’s largest processors of ferrous and non-ferrous metals, with business interests in Canada, the United States, Europe, Asia and Mexico. Michael Bromley-Challenor, Executive VP/Director of Exploration and Development A leading expert in uranium and oil shale, Mr. Bromley-Challenor has 35 years of experience as an exploration consultant in Sweden and related projects in Europe. Since early 2005, Mr. Bromley-Challenor has been responsible for the company’s project management in Sweden. Gustav Åkerblom, Executive VP/Director of Environmental Management Before joining Continental as a consultant in 2007, Mr. Åkerblom held progressively senior positions with the Swedish Radiation Protection Authority (SSI) and is a leading radiation expert. While with the SSI, he served as Senior Geologist and Senior Radiation Officer, responsible for supervision of radon and natural radiation. Directors Patricia Sheahan, Chairman of the Board Ed Godin Gerard Osika Herb Dhaliwal Corporate Information Investor and Media Relations President and Chief Executive Officer Ed Godin Tel: (416) 805-3036 Email: godine@rogers.com http://www.czqminerals.com COMPARABLE COMPANIES Company Ticker Exchange Commander Resources ........ CMD ............ TSX-V Mega Uranium .................... MGA ............ TSX Western Uranium ................ WUC ........... TSX-V
  • 4. investorSCOREcard Continental Precious Minerals Inc. (CZQ-T) Stock Market Performance Rating 2.4 Stock Market Returns 2,000,000 $8.00 1,800,000 Return Percentile Rating $7.00 Three Months 30% 82% 4.1 1,600,000 Six Months (16.7%) 25% 1.3 $6.00 1,400,000 Stock Price 1 Year 40% 95% 4.7 Volume $5.00 3 Years (CAGR) (36.8%) 1% 0.0 1,200,000 5 Years (CAGR) (2.2%) 37% 1.8 1,000,000 $4.00 800,000 Market Data 600,000 $3.00 Price $0.60 $2.00 Mkt Cap (Mil) $30.97 400,000 Shs Outstanding (Mil) 51.62 200,000 $1.00 Dividend Yield % 0.0% Avg Vol Last 3mos. (000's) 103.10 - $- 2005 2006 2007 2008 2009 2010 P/E (TTM) NA Insider Ownership Rating 2.1 Value of Shares and Options Percent of Ownership Shares Options Total Value Rating Percent Rating 9.1% Insiders * Adjusted 10.1% > 10% Holders # of # of $ Value if Adjusted $ $ Value $ Value if Rating Percent of Rating 80.8% Other Shares Options Exercised Value Exercised (Add all) Mkt. Value (Add all) Edward Godin 1,377,817 $826,690 2,640,000 $1,584,000 $792,000 $1,618,690 0.6 5.2% 1.0 President and CEO Rui Andrade Sep-10 - $0 - $0 $0 $0 0.0 0.0% 0.0 CFO Jul-10 Other Officers 195,000 $117,000 535,000 $321,000 $160,500 $277,500 0.1 0.9% 0.2 May-10 Board of Directors & Other Mar-10 Executives (excl. CEO) 355,000 $213,000 2,350,000 $1,410,000 $705,000 $918,000 0.4 3.0% 0.6 Jan-10 > 10% Holders Nov-09 4,724,800 $2,834,880 900,000 $540,000 $270,000 $3,104,880 10.1% 2.0 (For info only) Sep-09 Total (excl. >10% Holders) $3,991,570 $3,855,000 $1,927,500 $5,919,070 1.1 9.1% 1.8 0% 20% 40% 60% 80% 100% (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 Perform- Unit Option All Other Comp. ance Unit Option ance Bonus Awards Awards Comp. Bonus Awards Awards 14.8% Edward Godin Salary $144,000 $516,461 $107,000 $767,461 0.25 30.0% 0.0% President and CEO Bonus Rui Andrade Shares & Units $273 $20,000 $20,273 0.25 CFO Options Michael Bromley-Challenor All Other $18,400 $163,636 $182,036 0.25 EVP Exploration and Development 55.2% Total $144,000 $0 $0 $535,134 $290,636 $969,770 0.00 0.00 0.25 (Max Score) Bonus: Net Buying/Selling Last Six Months Insider Holdings Beginning and Ending Value Transactions Adjusted Share and $7,000,000 Rating $6,000,000 Option Value Buying Selling Net Bonus $5,000,000 $4,000,000 Edward Godin, President and CEO $0 $0 $0 0.00 $3,000,000 Rui Andrade, CFO $0 $0 $0 0.00 $2,000,000 Other Officers $0 $0 $0 0.00 $1,000,000 Board of Directors (excl. CEO) $0 $0 $0 0.00 $- > 10% Holders (info only) $0 $0 $0 Total (excl. >10% Holders) $0 $0 $0 0.00 (Total Score) Beg Trans- Ending Value actions Value
  • 5. investorSCOREcard Continental Precious Minerals Inc. (CZQ-T) Resource Assessment Rating 3.9 Assessment Phase Viken MMS License Area 1 1 1 1 14,000,000 1 1 1 1 12,000,000 1 1 1 1 1 1 1 1 10,000,000 1 1 1 1 8,000,000 1 1 1 1 6,000,000 11,553, 0 0 0 0 679 0 0 0 0 4,000,000 0 0 0 0 2,000,000 0 0 0 0 Legend - 111,516 - - - - - - - - - Proven - - - - - - Probable Other Inferred Other Inferred Other Inferred Other Inferred Other Inferred Measured Indicated '000 Pounds of Uranium Inferred Assessment Phase Rating 1.0 Size Assessment Resource Classification of Primary Project (Viken MMS Proven  Probable Measured Primary Mineral 0% 0% 0% Resource Primary Mine Mine Name Equivalent Resource Size Location Mineral Type Proven Including Byproducts Indicated  1% Probable Viken MMS License Area Finland Uranium Open Pit ##### '000 Pounds Measured Indicated Inferred Total Gold equivalent size 455,375 '000 Pounds Inferred 99% Note: Resource size is inclusive of inferred resources. Please see Assessment Phase above for categorical breakdown by project. Size Assessment Rating 5.0 Ore Grade Assessment Resource Primary Mine Primary Mineral Grade Primary Mineral Grade Equiv. incl. Byproducts Average Mine Name Equiv. Rating Location Mineral Type Inferred Indicated Measured Probable Proven Inferred Indicated Measured Probable Proven Grade Viken MMS License Area Finland Uranium Open Pit 0.02 0.02 0.19 0.21 0.19 5.0 Note: Grades for primary and byproduct minerals are scored pro forma as described in the NI 43-101 technical report without accounting for recovery rates which in some cases could be significantly below 100%. Ore Grade Assessment Rating 5.0 Regional Policy and Mineral Potential Source: Continental Precious Minerals Corporate Presentation Fraser Institute Survey Scores Out of 100 Policy Potential > 82 Mineral Exploration Licences Mine Name Resource Location Survey Results Rating > Continuing to increase land holdings Viken MMS License Area Sweden 93.8 4.7 Note: Sweden was not in the survey. > Sufficient capital to self-fund exploration Finaland was used as a proxy for Sweden. Weighted Average 93.8 4.7 Source: Fraser Institute; www.fraserinstitute.org Since 1997, The Fraser Institute has conducted an annual survey of metal mining and exploration companies to assess how mineral endowments and public policy factors such as taxation and regulation affect exploration investment. Survey results represent the opinions of executives and exploration managers in mining and mining consulting companies operating around the world. The survey now includes data on 51 jurisdictions around the world, on every continent except Antarctica, including sub-national jurisdictions in Canada, Australia, and the United States. Regional Policy and Mineral Potential Rating 4.7
  • 6. investorSCOREcard Continental Precious Minerals Inc. (CZQ-T) Balance Sheet Analysis Rating 4.5 Short-Term Liquidity Quadrant 3: Quadrant 1: "RECOVERING" "OPTIMAL" $ 1.0 + VE $- 9-Aug Quadrant Rating May-09 Aug-09 Nov-09 Feb-10 May-10 ($1.0) 10-May Cash Flow (mil) 9-Nov Working Capital $ 25.9 $ 25.2 $ 24.3 $ 23.6 $ 22.6 Cash Flow Ops (Q in mil) ($0.9) ($0.2) ($0.4) ($0.5) ($0.3) ($2.0) 10-Feb Cash Flow Ops (Ann Q's in mil) ($3.5) ($0.8) ($1.4) ($1.9) ($1.0) Quadrant Rating 3.0 3.0 3.0 3.0 3.0 ($3.0) 9-May Addition to Quadrant Rating ($4.0) Our methodology accounts for the 'nearness' to improving or worsening a Company's quadrant ranking based on current cash generation/burn rate and working capital position. The Company ($5.0) - VE is DRAWING DOWN their working capital. At the current cash burn rate the Company's working ($5) $- $5 $ 10 $ 15 $ 20 $ 25 $ 30 $ 35 capital will be $0 in 262 month(s). Quadrant 2: Quadrant 4: "URGENT" "DRAWING DOWN" Add: 1.5 - VE Working Capital (mil) + VE Short-Term Liquidity Rating 4.5 Debt to Equity May-09 Aug-09 Nov-09 Feb-10 May-10 Equity Utilities Telecom Common Stock Equity Number of Companies $ 36.6 $ 36.3 $ 35.9 $ 35.6 $ 35.3 Materials Total Equity $ 36.6 $ 36.3 $ 35.9 $ 35.6 $ 35.3 Info Tech Industrials Debt and Equivalents Health Care Pref. Securities of Sub Trust - - - - - Energy Cons Staples Pref. Equity Outside Stock Equity - - - - - Cons Disc Preferred Stock Equity - - - - - Minority Interest (Bal. Sheet) - - - - - Short-Term Debt - - - - - Long-Term Debt - - - - - Capital Lease Obligations - - - - - Total Debt and Equivalents $ - $ - $ - $ - $ - 0.00 0.50 1.00 1.50 2.00 2.50 3.00 3.50 4.00 Debt to Equity 0.00 0.00 0.00 0.00 0.00 Debt to Equity Rating NA Low Risk Debt to Equity High Risk Debt to Equity Rating NA Interest Coverage May-09 Aug-09 Nov-09 Feb-10 May-10 1.0 x EBIT 0.9 x Quarterly ($1.4) ($0.3) ($0.5) ($0.8) ($0.4) 0.8 x TTM Interest Coverage ($2.8) ($2.9) ($2.9) ($3.0) ($2.0) 0.7 x 0.6 x N/A Interest Expense 0.5 x Quarterly - - - - - TTM $ 0.0 $ 0.0 - - - 0.4 x 0.3 x Interest Coverage 0.2 x Quarterly #N/A #N/A #N/A #N/A #N/A 0.1 x TTM #N/A #N/A #N/A #N/A #N/A 0.0 x May 09 Aug 09 Nov 09 Feb 10 May 10 Interest Coverage Rating Qtrly Interest Coverage Rating Quarterly TTM Interest Coverage Rating TTM Interest Coverage Rating N/A
  • 7. investorSCOREcard Continental Precious Minerals Inc. (CZQ-T) Valuation Rating 4.8 Premium to Invested Capital (Lower numbers receive higher rankings) Premium to Invested Capital on Rolling 3000% Quarterly (TTM) May-09 Aug-09 Nov-09 Feb-10 May-10 Working Capital (Excl S.T. Debt) $ 25.9 $ 25.2 $ 24.3 $ 23.6 $ 22.6 2500% Long-Term Net Fixed Capital $ 10.7 $ 11.1 $ 11.7 $ 12.0 $ 12.7 Net Invested Capital $ 36.6 $ 36.3 $ 35.9 $ 35.6 $ 35.3 2000% Market Value of Equity $ 23.1 $ 30.8 $ 48.8 $ 31.5 $ 28.4 1500% Debt and Equivalents Basis $ - $ - $ - $ - $ - TTM Enterprise Value $ 23.1 $ 30.8 $ 48.8 $ 31.5 $ 28.4 1000% Premium to Invested Capital -36.7% -15.1% 35.9% -11.7% -19.5% 500% Premium to Invested Capital Rating 5.0 5.0 4.3 5.0 5.0 0% (500%) Dec Dec Nov Nov Nov Nov Nov Nov Nov Nov Nov 99 00 01 02 03 04 05 06 07 08 09 Premium to Invested Capital Rating 5.0 Price to Book (P/Book) (Lower numbers receive higher rankings) 35.0 x Annual (Fiscal Year) May-06 May-07 May-08 May-09 May-10 * Price $ 0.45 $ 0.60 $ 0.95 $ 0.61 $ 0.55 30.0 x Book Equity Per Share $ 0.50 $ 0.76 $ 0.77 $ 0.71 $ 0.68 P/Book on Quarterly 25.0 x Annual P/Book Annual P/Book Rating 4.8 4.8 4.8 4.8 4.8 20.0 x Basis Quarterly May-09 Aug-09 Nov-09 Feb-10 May-10 15.0 x * Price $ 0.45 $ 0.60 $ 0.95 $ 0.61 $ 0.55 Book Equity Per Share $ 0.71 $ 0.71 $ 0.70 $ 0.69 $ 0.68 10.0 x Quarterly P/Book 0.6 x 0.8 x 1.4 x 0.9 x 0.8 x 5.0 x Quarterly P/Book Rating 4.5 4.4 4.0 4.4 4.4 0.0 x Dec Dec Nov Nov Nov Nov Nov Nov Nov Nov Nov 99 00 01 02 03 04 05 06 07 08 09 Price to Book (P/Book) Rating 4.6 Market Implied In Situ Valuation Market Implied In Situ Valuation $0.30 Market Implied In Resource Size at Certainty Levels of Situ Valuation per $0.25 Property (Primary Mineral) Equivalent '000 Pounds resource unit (C$) $0.20 Viken MMS License Area (Ura Proven + Probable NA per Unit $0.15 Including Measured & Indicated 111,516 $0.28 Including Inferred 11,665,195 $0.00 $0.10 $0.05 $0.00 Proven + Probable Including Measured Including Inferred & Indicated NA * Price - Delayed 60 days to reflect the fact the financial statements are publicly approximately 60 days after the last day of the reporting period. For the last period the most recent price is used.
  • 8. investorSCOREcard Disclosure and Disclaimer The issuer (“Issuer”) covered under this investor scorecard (“Investor Scorecard”) has paid a fee or has been charged a fee for the production and distribution of this Investor Scorecard. The fee paid or charged for the production and distribution of this Investor Scorecard was not subject to the rankings or information provided herein, nor was any securities of the Issuer accepted as payment for such fee. FSA Financial Science & Art Ltd. (“FSA”), The Equicom Group Inc. (“Equicom”) and their 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 and Equicom, without independent verification by FSA or Equicom that a reasonable basis exists for such forward looking statements. Other information contained in 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 the Issuer 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 Investor Scorecard or any person that distributes this Investor Scorecard with respect to the adequacy, accuracy, completeness or timeliness of any information, estimates or opinions provided in this Investor Scorecard. All estimates, opinions and other information in this Investor Scorecard are provided by FSA, Equicom or another party as of the date of this Investor Scorecard. Such estimates, opinions and other information are subject to change without notice, and are provided in good faith 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 herein in any jurisdiction. 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 company that 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 registered investment 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 consider the investment objectives, financial situation or particular needs of any particular person, and is not tailored to the needs of any person receiving this Investor Scorecard. Readers of this Investor Scorecard should obtain professional advice based on their own individual circumstances before making an investment decision. 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 that distributes this Investor Scorecard accepts any liability whatsoever for any direct, indirect, special, economic 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 information contained 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 Scorecard for purposes unrelated to the purposes for which the information is made available to you and/or the public under Canadian securities laws, including, without limitation, 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, including any 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 have provided 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: