|
|
 | |  | | Ŭ¶ó½ºÅ¸ (037550) Clustar Co.,Ltd. | ÄÚ½º´Ú - °ü¸® | | | | ¹ÙÄÚµå ¶óº§°ú TAG Àμâ»ç¾÷ ¿µÀ§ ¾÷ü | ¼ÒÇÁÆ®¿þ¾î°ü·Ã | | |  | |  | |
|
|  | [´ÜÀ§ : ¿ø,ÁÖ] | ±¸ºÐ | 2008.12 | 2009.12 | 2010.12 | 2011.03 | ¾×¸é°¡ | 500 | 500 | 500 | 500 | ÃÖ°íÁÖ°¡ | 2,905 | 1,790 | 1,160 | 292 | ÃÖÀúÁÖ°¡ | 92 | 500 | 154 | 88 | º¸ÅëÁÖ¹ßÇàÁÖ½Ä | 12,632,691 | 34,344,110 | 37,653,447 | 37,653,447 | ¿ì¼±ÁÖ¹ßÇàÁÖ¼ö | - | - | - | - | ½Ã°¡ÃѾ×(¾ï¿ø) | 119 | 204 | 79 | 35 | ¹è´ç·ü(%) | - | - | - | - | |
|  | [´ÜÀ§ : ¿ø] | ±¸ºÐ | 2008.12 | 2009.12 | 2010.12 | 2011.03 | ÁÖ´ç¼øÀÌÀÍ(EPS) | -6,843 | 342 | -463 | -12 | ÁÖ´ç¸ÅÃâ¾×(SPS) | 339 | 249 | 107 | 41 | ÁÖ´ç¼øÀÚ»ê(BPS) | 363 | 637 | 125 | 150 | ÁÖ´çÇö±ÝÈ帧(CPS) | -2,740.5 | -519.3 | 36.4 | -57.3 | |
|  | [´ÜÀ§ : ¹è] | ±¸ºÐ | 2008.12 | 2009.12 | 2010.12 | 2011.03 | PER(ÃÖ°í/ÃÖÀú) | - /- | 5.23 /1.46 | - /- | - /- | PSR(ÃÖ°í/ÃÖÀú) | 8.56 /0.27 | 7.16 /2.00 | 10.75 /1.43 | 7.02 /2.12 | PBR(ÃÖ°í/ÃÖÀú) | 8.00 /0.25 | 2.81 /0.78 | 9.28 /1.23 | 1.95 /0.59 | PCR(ÃÖ°í/ÃÖÀú) | - /- | - /- | 31.83 /4.23 | - /- | |
|  | [´ç»ç/Á¤º¸±â±â/KOSDAQ] | ±¸ºÐ | 2009.12 | 2010.12 | º£Å¸(¥â) | 0.77 /0.90 /1.00 | 0.50 /1.12 /1.00 | º¯µ¿¼º(¥ò) | 87.54 /30.05 /24.11 | 97.13 /47.14 /17.40 | |
|  | [´ÜÀ§ : ¾ï¿ø, %] | ±¸ºÐ | 2007.12 | 2008.12 | 2009.12 | 2010.12 | ´ç »ç | ¾÷Á¾Æò±Õ | ´ç »ç | ¾÷Á¾Æò±Õ | ´ç »ç | ¾÷Á¾Æò±Õ | ´ç »ç | ¾÷Á¾Æò±Õ | Æò±ÕÅõÀÚÀÚº»(IC) | 109 | 219 | 217 | 256 | 356 | 307 | 362 | 277 | ¼¼ÈÄ¿µ¾÷ÀÌÀÍ(NOPLAT) | -73 | 45 | 175 | 48 | -18 | 92 | 2 | 102 | ÅõÀÚÀÚº»¼öÀÍ·ü(ROIC) | -67.35 | 20.60 | 80.86 | 18.75 | -5.07 | 30.03 | 0.72 | 36.80 | °¡Á߯ò±ÕÀÚº»ºñ¿ë(WACC) | 10.07 | 7.58 | 8.09 | 7.61 | 12.01 | 7.06 | 8.30 | 6.92 | EVA | -84.4 | 28.5 | 157.9 | 28.5 | -60.9 | 70.7 | -27.4 | 82.9 | |
|  | [´ÜÀ§ : ¾ï¿ø, ¹è] | ±¸ºÐ | 2008.12 | 2009.12 | 2010.12 | 2011.03 | ±â¾÷°¡Ä¡ (EV) | 176.30 | 204.35 | 161.03 | 120.12 | EBITDA | -41.86 | -17.32 | -37.31 | -23.13 | EBITDA/¸ÅÃâ¾× | -1.92 | -0.39 | -0.93 | -1.52 | EBITDA/±ÝÀ¶ºñ¿ë | -8.10 | -2.52 | -4.17 | -4.46 | EV/EBITDA | - | - | - | - | |
|
|
|