<![CDATA[
<P> </P>
<P>수요예측 신청가격 분포<BR><BR>
<TABLE border=1 width=572>
<COLGROUP>
<COL width=213></COL>
<COL width=97></COL>
<COL width=108></COL>
<COL width=118></COL></COLGROUP>
<THEAD>
<TR>
<TH style="COLOR: #ff0000" height=20 width=213 align=middle>구분</TH>
<TH style="COLOR: #ff0000" height=20 width=97 align=middle>참여건수(건)</TH>
<TH style="COLOR: #ff0000" height=20 width=108 align=middle>신청수량(주)</TH>
<TH style="COLOR: #ff0000" height=20 width=118 align=middle>비율(%)</TH></TR></THEAD>
<TBODY>
<TR>
<TD style="COLOR: #ff0000" height=20 width=213 align=middle>7,500원 미만</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=97 align=right>1</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=108 align=right>150,000</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=118 align=right>0.10%</TD></TR>
<TR>
<TD style="COLOR: #ff0000" height=20 width=213 align=middle>7,500원 이상 ~ 9,000원 미만</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=97 align=right>33</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=108 align=right>8,831,000</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=118 align=right>6.04%</TD></TR>
<TR>
<TD style="COLOR: #ff0000" height=20 width=213 align=middle>9,000원 이상 ~ 10,000원 미만</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=97 align=right>70</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=108 align=right>28,754,000</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=118 align=right>19.66%</TD></TR>
<TR>
<TD style="COLOR: #ff0000" height=20 width=213 align=middle>10,000원 이상</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=97 align=right>152</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=108 align=right>63,546,000</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=118 align=right>43.46%</TD></TR>
<TR>
<TD style="COLOR: #ff0000" height=20 width=213 align=middle>미제시</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=97 align=right>109</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=108 align=right>44,941,000</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=118 align=right>30.73%</TD></TR>
<TR>
<TD style="COLOR: #ff0000" height=20 width=213 align=middle>합계</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=97 align=right>365</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=108 align=right>146,222,000</TD>
<TD style="COLOR: #ff0000" height=20 vAlign=top width=118 align=right>100.00%</TD></TR></TBODY></TABLE></P>
<P> </P>
<P><SPAN style="COLOR: #ff0000"><FONT color=#4e4536>당사는 증권신고서 제출일 현재까지 2차례의 상환전환우선주를 발행하였으며, 증권신고서 제출일 현재 미전환된 내역은 다음과 같습니다</FONT></P>
<P><BR></P>
<P>
<TABLE border=1 width=754>
<COLGROUP>
<COL width=59></COL>
<COL width=176></COL>
<COL width=492></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 width=244 colSpan=2 align=middle>구분</TD>
<TD height=20 vAlign=top width=492 align=middle>상환전환우선주</TD></TR>
<TR>
<TD height=20 width=244 colSpan=2 align=middle>주당 발행가액 주1)</TD>
<TD height=20 vAlign=top width=492 align=middle>3,236원</TD></TR>
<TR>
<TD height=20 width=244 colSpan=2 align=middle>미상환/전환잔액</TD>
<TD height=20 vAlign=top width=492 align=middle>1,476,000,000원</TD></TR>
<TR>
<TD height=20 width=244 colSpan=2 align=middle>전환예정주식수</TD>
<TD height=20 vAlign=top width=492 align=middle>456,000주</TD></TR></TBODY></TABLE></SPAN></P>
<P> </P>
<P>당사의 대표적인 경쟁 업체 들로는 유무선 융합 통신 분야에서는 텔코웨어, 필링크 , 라드비젼(미국) 등을 들 수 있으며, All-IP 통신보안 분야에서는 Acme Packet(미국),나온웍스, SMEC 등을 들 수 있습니다</P>
<P> </P>
<P>(단위 : 천원)
<TABLE border=1 width=772>
<COLGROUP>
<COL width=153></COL>
<COL width=144></COL>
<COL width=144></COL>
<COL width=143></COL>
<COL width=143></COL></COLGROUP>
<THEAD>
<TR>
<TH height=96 rowSpan=2 width=153 align=middle>과목</TH>
<TH height=20 width=144 align=middle>2012년</TH>
<TH height=20 width=144 align=middle>2011년</TH>
<TH height=20 width=143 align=middle>2011년</TH>
<TH height=20 width=143 align=middle>2010년</TH></TR>
<TR>
<TH height=66 width=144 align=middle>제 10 기 1분기</TH>
<TH height=66 width=144 align=middle>제 9 기 1분기 <BR>(검토를 받지 않은 <BR>재무제표)</TH>
<TH height=66 width=143 align=middle>제 9 기</TH>
<TH height=66 width=143 align=middle>제 8 기</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 vAlign=top width=153>매출액</TD>
<TD height=20 width=144 align=right>3,128,450</TD>
<TD height=20 width=144 align=right>1,175,953</TD>
<TD height=20 width=143 align=right>20,770,504</TD>
<TD height=20 width=143 align=right>18,196,564</TD></TR>
<TR>
<TD height=20 vAlign=top width=153>매출원가</TD>
<TD height=20 width=144 align=right>1,411,382</TD>
<TD height=20 width=144 align=right>763,866</TD>
<TD height=20 width=143 align=right>10,295,939</TD>
<TD height=20 width=143 align=right>9,396,304</TD></TR>
<TR>
<TD height=20 vAlign=top width=153>매출총이익</TD>
<TD height=20 width=144 align=right>1,717,068</TD>
<TD height=20 width=144 align=right>412,087</TD>
<TD height=20 width=143 align=right>10,474,565</TD>
<TD height=20 width=143 align=right>8,800,260</TD></TR>
<TR>
<TD height=20 vAlign=top width=153>판매비와관리비</TD>
<TD height=20 width=144 align=right>2,235,065</TD>
<TD height=20 width=144 align=right>1,765,078</TD>
<TD height=20 width=143 align=right>6,615,170</TD>
<TD height=20 width=143 align=right>7,008,977</TD></TR>
<TR>
<TD height=20 vAlign=top width=153>기타영업수익</TD>
<TD height=20 width=144 align=right>42,690</TD>
<TD height=20 width=144 align=right>14,267</TD>
<TD height=20 width=143 align=right>239,276</TD>
<TD height=20 width=143 align=right>160,117</TD></TR>
<TR>
<TD height=20 vAlign=top width=153>기타영업비용</TD>
<TD height=20 width=144 align=right>14,047</TD>
<TD height=20 width=144 align=right>503</TD>
<TD height=20 width=143 align=right>17,067</TD>
<TD height=20 width=143 align=right>18,730</TD></TR>
<TR>
<TD height=20 vAlign=top width=153>영업이익</TD>
<TD height=20 width=144 align=right>(489,354)</TD>
<TD height=20 width=144 align=right>(1,339,226)</TD>
<TD height=20 width=143 align=right>4,081,604</TD>
<TD height=20 width=143 align=right>1,932,669</TD></TR>
<TR>
<TD height=20 vAlign=top width=153>금융수익</TD>
<TD height=20 width=144 align=right>817,649</TD>
<TD height=20 width=144 align=right>26,319</TD>
<TD height=20 width=143 align=right>164,289</TD>
<TD height=20 width=143 align=right>51,686</TD></TR>
<TR>
<TD height=20 vAlign=top width=153>금융원가</TD>
<TD height=20 width=144 align=right>37,250</TD>
<TD height=20 width=144 align=right>36,445</TD>
<TD height=20 width=143 align=right>133,054</TD>
<TD height=20 width=143 align=right>204,002</TD></TR>
<TR>
<TD height=43 vAlign=top width=153>법인세비용차감전 <BR>순이익</TD>
<TD height=43 width=144 align=right>291,046</TD>
<TD height=43 width=144 align=right>(1,349,352)</TD>
<TD height=43 width=143 align=right>4,112,840</TD>
<TD height=43 width=143 align=right>1,780,353</TD></TR>
<TR>
<TD height=20 vAlign=top width=153>법인세비용</TD>
<TD height=20 width=144 align=right>85,895</TD>
<TD height=20 width=144 align=right>(44,828)</TD>
<TD height=20 width=143 align=right>422,604</TD>
<TD height=20 width=143 align=right>(31,846)</TD></TR>
<TR>
<TD height=20 vAlign=top width=153>당기순이익</TD>
<TD height=20 width=144 align=right>205,150</TD>
<TD height=20 width=144 align=right>(1,304,524)</TD>
<TD height=20 width=143 align=right>3,690,235</TD>
<TD height=20 width=143 align=right>1,812,198</TD></TR></TBODY></TABLE></P>
<P><BR> </P>
<P><SPAN style="COLOR: #400000">공모물량 중 수요예측 결과 의무확약 기관투자자에 배정된 주식은 7,138주(1개월 7,138주)이며, 상장 후 해당기간동안 매각이 제한됩니다. <BR></SPAN><BR></P>
<P><SPAN style="COLOR: #400000">보</SPAN><SPAN style="COLOR: #400000">호예수 및 예</SPAN><SPAN style="COLOR: #400000">탁물량 </SPAN><SPAN style="COLOR: #400000">을 제외한 </SPAN><SPAN style="COLOR: #400000">2,884,235주(공모후 주식수 기준 60.31%)</SPAN><SPAN style="COLOR: #400000">는</SPAN><SPAN style="COLOR: #400000"> 상장일부터 매도가 가</SPAN><SPAN style="COLOR: #400000">능하며, 이로 인하여 주가가 하락할 수 있습니다</SPAN><SPAN style="COLOR: #400000">.<BR></SPAN><BR></P>
<P class=pgbrk></P>
<P>
<TABLE class=nb width=903>
<COLGROUP>
<COL width=894></COL></COLGROUP>
<TBODY>
<TR>
<TD height=21 vAlign=top width=894 align=middle>【 매도금지물량 및 유통가능물량 】 </TD></TR>
<TR>
<TD height=21 vAlign=top width=894 align=right>(단위: 주)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=905>
<COLGROUP>
<COL width=82></COL>
<COL width=240></COL>
<COL width=110></COL>
<COL width=87></COL>
<COL width=104></COL>
<COL width=104></COL>
<COL width=115></COL></COLGROUP>
<THEAD>
<TR>
<TH height=43 width=331 colSpan=2 align=middle>구 분</TH>
<TH height=43 width=110 align=middle> 공모후 <BR>주식수</TH>
<TH height=43 width=87 align=middle>지분율</TH>
<TH height=43 width=104 align=middle>매도금지<BR>물량</TH>
<TH height=43 width=104 align=middle>유통가능<BR>물량</TH>
<TH height=43 width=115 align=middle>매도금지<BR>기간</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=380 rowSpan=13 width=82 align=middle>최대주주 및<BR>특수관계인</TD>
<TD height=20 vAlign=top width=240 align=middle>김대영 </TD>
<TD height=20 vAlign=top width=110 align=right>754,110</TD>
<TD height=20 vAlign=top width=87 align=right>15.77%</TD>
<TD height=20 width=104 align=right>754,110</TD>
<TD height=20 width=104 align=right>-</TD>
<TD height=380 rowSpan=13 width=115 align=middle>보호예수<BR>상장 후 1년간<BR>주1)</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>이준원 </TD>
<TD height=20 vAlign=top width=110 align=right>285,000</TD>
<TD height=20 vAlign=top width=87 align=right>5.96%</TD>
<TD height=20 width=104 align=right>285,000</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>김은철 </TD>
<TD height=20 vAlign=top width=110 align=right>190,000</TD>
<TD height=20 vAlign=top width=87 align=right>3.97%</TD>
<TD height=20 width=104 align=right>190,000</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>새한창투㈜ </TD>
<TD height=20 vAlign=top width=110 align=right>190,000</TD>
<TD height=20 vAlign=top width=87 align=right>3.97%</TD>
<TD height=20 width=104 align=right>190,000</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>(주)필드콘설탄트기술사사무소 </TD>
<TD height=20 vAlign=top width=110 align=right>152,000</TD>
<TD height=20 vAlign=top width=87 align=right>3.18%</TD>
<TD height=20 width=104 align=right>152,000</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>대영기계공업㈜ </TD>
<TD height=20 vAlign=top width=110 align=right>52,706</TD>
<TD height=20 vAlign=top width=87 align=right>1.10%</TD>
<TD height=20 width=104 align=right>52,706</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>새한인베스트먼트㈜ </TD>
<TD height=20 vAlign=top width=110 align=right>52,706</TD>
<TD height=20 vAlign=top width=87 align=right>1.10%</TD>
<TD height=20 width=104 align=right>52,706</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>전혜집 </TD>
<TD height=20 vAlign=top width=110 align=right>38,000</TD>
<TD height=20 vAlign=top width=87 align=right>0.79%</TD>
<TD height=20 width=104 align=right>38,000</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>전혜수 </TD>
<TD height=20 vAlign=top width=110 align=right>38,000</TD>
<TD height=20 vAlign=top width=87 align=right>0.79%</TD>
<TD height=20 width=104 align=right>38,000</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>이순예 </TD>
<TD height=20 vAlign=top width=110 align=right>38,000</TD>
<TD height=20 vAlign=top width=87 align=right>0.79%</TD>
<TD height=20 width=104 align=right>38,000</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>김수미 </TD>
<TD height=20 vAlign=top width=110 align=right>26,353</TD>
<TD height=20 vAlign=top width=87 align=right>0.55%</TD>
<TD height=20 width=104 align=right>26,353</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>박양자 </TD>
<TD height=20 vAlign=top width=110 align=right>26,353</TD>
<TD height=20 vAlign=top width=87 align=right>0.55%</TD>
<TD height=20 width=104 align=right>26,353</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>소계</TD>
<TD height=20 vAlign=top width=110 align=right>1,843,228</TD>
<TD height=20 vAlign=top width=87 align=right>38.54%</TD>
<TD height=20 width=104 align=right>1,843,228</TD>
<TD height=20 width=104 align=right>-</TD></TR>
<TR>
<TD height=20 width=331 colSpan=2 align=middle>우리사주조합</TD>
<TD height=20 vAlign=top width=110 align=right>48,000</TD>
<TD height=20 vAlign=top width=87 align=right>1.00%</TD>
<TD height=20 vAlign=top width=104 align=right>48,000</TD>
<TD height=20 vAlign=top width=104 align=right>-</TD>
<TD height=20 vAlign=top width=115 align=middle>의무예탁</TD></TR>
<TR>
<TD height=21 vAlign=top width=331 colSpan=2 align=middle>기타 구주주 등</TD>
<TD height=21 vAlign=top width=110 align=right>2,339,373</TD>
<TD height=21 vAlign=top width=87 align=right>48.91%</TD>
<TD height=21 vAlign=top width=104 align=right>- </TD>
<TD height=21 vAlign=top width=104 align=right>2,339,373</TD>
<TD height=21 vAlign=top width=115 align=middle>-</TD></TR>
<TR>
<TD height=20 vAlign=top width=331 colSpan=2 align=middle>공모주주(기관투자자, 일반투자자)</TD>
<TD height=20 vAlign=top width=110 align=right>552,000</TD>
<TD height=20 vAlign=top width=87 align=right>11.54%</TD>
<TD style="COLOR: #400000" height=20 vAlign=top width=104 align=right> 7,138</TD>
<TD style="COLOR: #400000" height=20 vAlign=top width=104 align=right>544,862</TD>
<TD style="COLOR: #400000" height=20 vAlign=top width=115 align=middle>주4)</TD></TR>
<TR>
<TD height=20 vAlign=top width=331 colSpan=2 align=middle>합 계</TD>
<TD height=20 vAlign=top width=110 align=right>4,782,601</TD>
<TD height=20 vAlign=top width=87 align=right>100.00%</TD>
<TD style="COLOR: #400000" height=20 vAlign=top width=104 align=right>1,898,366</TD>
<TD style="COLOR: #400000" height=20 vAlign=top width=104 align=right>2,884,235</TD>
<TD style="COLOR: #400000" height=20 vAlign=top width=115 align=middle>-</TD></TR></TBODY></TABLE>
<TABLE class=nb width=904>
<COLGROUP>
<COL width=40></COL>
<COL width=846></COL></COLGROUP>
<TBODY>
<TR>
<TD style="COLOR: #400000" height=20 vAlign=top width=40>주1)</TD>
<TD style="COLOR: #400000" height=20 vAlign=top width=846>증권신고서 제출일 현재 공모후 유통가능물량은 2,884,235주(공모후 기준 60.31%) 입니다.</TD></TR>
<TR>
<TD style="COLOR: #400000" height=43 vAlign=top width=40>주2)</TD>
<TD style="COLOR: #400000" height=43 vAlign=top width=846>최대주주 및 특수관계인의 소유주식은 상장일로부터 6개월이 경과한 경우 매 1월마다 최초보유주식의 100분의 5에 상당하는 부분까지 매각할 수 있습니다.</TD></TR>
<TR>
<TD style="COLOR: #400000" height=20 vAlign=top width=40>주3)</TD>
<TD style="COLOR: #400000" height=20 vAlign=top width=846>공모주주의 주식수는 총 공모주 600,000주에서 우리사주조합 물량(48,000주)을 제외한 주식수입니다.</TD></TR>
<TR>
<TD style="COLOR: #400000" height=20 vAlign=top width=40>주4)</TD>
<TD style="COLOR: #400000" height=20 vAlign=top width=846>금번 수요예측에 참여한 기관투자자의 의무확약은 1개월 7,138주로 상장 후 해당기간동안 매각 제한됩니다.</TD></TR></TBODY></TABLE></P>
<P><BR><BR></P>
<P>
<TABLE border=1 width=600>
<COLGROUP>
<COL width=591></COL></COLGROUP>
<TBODY>
<TR>
<TD style="FONT-WEIGHT: bold" height=43 vAlign=top width=591>다. 당사는 직원을 대상으로 주식매수선택권을 부여하였으며, 직원의 주식매수권의 행사로 인하여 주가희석화 가능성이 있습니다.</TD></TR></TBODY></TABLE></P>
<P><SPAN style="LINE-HEIGHT: 1.6em; FONT-SIZE: 11pt"><BR></SPAN><SPAN>당사는 회사의 설립, 경영, 기술 혁신에 기여한 임직원에게 보다 적극적인 근로의욕을 고취하기 위하여</SPAN><SPAN>, </SPAN><SPAN>설립 후 수차례에 걸쳐 직원들에게 434,910주의 주식매수선택권을 부여하였습니다. 설립 후 주식매수선택권 부여현황은 아래와 같으며, 증권신고서 제출일 현재 미행사 주식매수선택권 주식수는 132,470주 입니다. 미행사 주식매수선택권 중 상장 후 6개월 내 행사가능한 주식 46,400주는 상장 후 희석화 가능성이 있습니다.</SPAN><BR> (단위 ; 주, 원) </P>
<P>
<TABLE border=1 width=926>
<COLGROUP>
<COL width=102></COL>
<COL width=89></COL>
<COL width=73></COL>
<COL width=67></COL>
<COL width=76></COL>
<COL width=76></COL>
<COL width=75></COL>
<COL width=75></COL>
<COL width=212></COL></COLGROUP>
<THEAD>
<TR>
<TH height=50 rowSpan=2 width=102 align=middle>부여대상</TH>
<TH height=50 rowSpan=2 width=89 align=middle>부여일</TH>
<TH height=50 rowSpan=2 width=73 align=middle>부여방법</TH>
<TH height=50 rowSpan=2 width=67 align=middle>주식 <BR>종류</TH>
<TH height=20 width=245 colSpan=3 align=middle>변동수량</TH>
<TH height=50 rowSpan=2 width=75 align=middle>미행사 <BR>수량</TH>
<TH height=50 rowSpan=2 width=212 align=middle>행사기간</TH></TR>
<TR>
<TH height=20 width=76 align=middle>부여</TH>
<TH height=20 width=76 align=middle>행사</TH>
<TH height=20 width=75 align=middle>취소</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 width=102 align=middle>직원 4명</TD>
<TD height=20 width=89 align=middle>2003.10.24</TD>
<TD height=20 width=73 align=middle>신주발행</TD>
<TD height=20 width=67 align=middle>보통주</TD>
<TD height=20 width=76 align=right>22,800</TD>
<TD height=20 width=76 align=right>13,300</TD>
<TD height=20 width=75 align=right>9,500</TD>
<TD height=20 width=75 align=right>-</TD>
<TD height=20 width=212 align=middle>2005. 10. 24 ~ 2007. 10. 23</TD></TR>
<TR>
<TD height=20 width=102 align=middle>직원 7명</TD>
<TD height=20 width=89 align=middle>2004.03.26</TD>
<TD height=20 width=73 align=middle>신주발행</TD>
<TD height=20 width=67 align=middle>보통주</TD>
<TD height=20 width=76 align=right>24,890</TD>
<TD height=20 width=76 align=right>13,300</TD>
<TD height=20 width=75 align=right>11,590</TD>
<TD height=20 width=75 align=right>-</TD>
<TD height=20 width=212 align=middle>2006. 03. 26 ~ 2008. 03. 25</TD></TR>
<TR>
<TD height=20 width=102 align=middle>직원 13명</TD>
<TD height=20 width=89 align=middle>2004.10.18</TD>
<TD height=20 width=73 align=middle>신주발행</TD>
<TD height=20 width=67 align=middle>보통주</TD>
<TD height=20 width=76 align=right>59,850</TD>
<TD height=20 width=76 align=right>34,200</TD>
<TD height=20 width=75 align=right>25,650</TD>
<TD height=20 width=75 align=right>-</TD>
<TD height=20 width=212 align=middle>2006. 10. 18 ~ 2008. 10. 17</TD></TR>
<TR>
<TD height=20 width=102 align=middle>직원 11명</TD>
<TD height=20 width=89 align=middle>2005.03.30</TD>
<TD height=20 width=73 align=middle>신주발행</TD>
<TD height=20 width=67 align=middle>보통주</TD>
<TD height=20 width=76 align=right>84,550</TD>
<TD height=20 width=76 align=right>8,360</TD>
<TD height=20 width=75 align=right>76,190</TD>
<TD height=20 width=75 align=right>-</TD>
<TD height=20 width=212 align=middle>2007. 03. 30 ~ 2009. 03. 29</TD></TR>
<TR>
<TD height=20 width=102 align=middle>직원 7명</TD>
<TD height=20 width=89 align=middle>2006.03.24</TD>
<TD height=20 width=73 align=middle>신주발행</TD>
<TD height=20 width=67 align=middle>보통주</TD>
<TD height=20 width=76 align=right>20,900</TD>
<TD height=20 width=76 align=right>19,760</TD>
<TD height=20 width=75 align=right>1,140</TD>
<TD height=20 width=75 align=right>-</TD>
<TD height=20 width=212 align=middle>2008. 03. 24 ~ 2010. 03. 23</TD></TR>
<TR>
<TD height=20 width=102 align=middle>직원 1명</TD>
<TD height=20 width=89 align=middle>2008.03.28</TD>
<TD height=20 width=73 align=middle>신주발행</TD>
<TD height=20 width=67 align=middle>보통주</TD>
<TD height=20 width=76 align=right>11,400</TD>
<TD height=20 width=76 align=right>9,120</TD>
<TD height=20 width=75 align=right>2,280</TD>
<TD height=20 width=75 align=right>-</TD>
<TD height=20 width=212 align=middle>2010. 03. 28 ~ 2012. 03. 27</TD></TR>
<TR>
<TD height=20 width=102 align=middle>직원 1명</TD>
<TD height=20 width=89 align=middle>2009.03.31</TD>
<TD height=20 width=73 align=middle>신주발행</TD>
<TD height=20 width=67 align=middle>보통주</TD>
<TD height=20 width=76 align=right>33,250</TD>
<TD height=20 width=76 align=right>-</TD>
<TD height=20 width=75 align=right>33,250</TD>
<TD height=20 width=75 align=right>-</TD>
<TD height=20 width=212 align=middle>2011. 03. 31~ 2013. 03. 30</TD></TR>
<TR>
<TD height=20 width=102 align=middle>직원 2명</TD>
<TD height=20 width=89 align=middle>2009.11.17</TD>
<TD height=20 width=73 align=middle>신주발행</TD>
<TD height=20 width=67 align=middle>보통주</TD>
<TD height=20 width=76 align=right>85,500</TD>
<TD height=20 width=76 align=right>44,800</TD>
<TD height=20 width=75 align=right><BR></TD>
<TD style="FONT-WEIGHT: bold" height=20 width=75 align=right>40,700</TD>
<TD height=20 width=212 align=middle>2011. 11. 17 ~ 2013. 11. 16</TD></TR>
<TR>
<TD height=20 width=102 align=middle>직원 1명</TD>
<TD height=20 width=89 align=middle>2010.03.31</TD>
<TD height=20 width=73 align=middle>신주발행</TD>
<TD height=20 width=67 align=middle>보통주</TD>
<TD height=20 width=76 align=right>5,700</TD>
<TD height=20 width=76 align=right>-</TD>
<TD height=20 width=75 align=right>-</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=75 align=right>5,700</TD>
<TD height=20 width=212 align=middle>2012. 03. 31 ~ 2014. 03. 30</TD></TR>
<TR>
<TD height=20 width=102 align=middle>직원 19명</TD>
<TD height=20 width=89 align=middle>2011.12.05</TD>
<TD height=20 width=73 align=middle>신주발행</TD>
<TD height=20 width=67 align=middle>보통주</TD>
<TD height=20 width=76 align=right>86,070</TD>
<TD height=20 width=76 align=right>-</TD>
<TD height=20 width=75 align=right>-</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=75 align=right>86,070</TD>
<TD height=20 width=212 align=middle>2013. 12. 05 ~ 2015. 12. 04</TD></TR>
<TR>
<TD height=20 width=358 colSpan=4 align=middle>합 계</TD>
<TD height=20 width=76 align=right>434,910</TD>
<TD height=20 width=76 align=right>142,840</TD>
<TD height=20 width=75 align=right>159,600</TD>
<TD style="FONT-WEIGHT: bold" height=20 width=75 align=right>132,470</TD>
<TD height=20 width=212 align=middle>-</TD></TR></TBODY></TABLE></P>
<P>※ 당사는 2011년 5월 3일 액면분할(5,000원→500원)을 실시하였으며, 상기 표는 액면 500원 기준으로 작성하였습니다. 또한 2011년 12월 28일 무상증자를 실시하였으며, 상기표는 무상증자가 반영된 주식수와 행사가격입니다.<BR>※ 직원 중 퇴사로 인하여 159,600주가 취소되었습니다.</P>
<P><SPAN>※ 당사의 주식매수선택권은 자기주식교부형입니다.<BR></SPAN><BR>
<TABLE border=1 width=941>
<THEAD>
<TR>
<TH height=43 width=180 colSpan=2 align=middle>구 분</TH>
<TH height=43 width=85 align=middle>텔코웨어 </TH>
<TH height=43 width=85 align=middle>유엔젤 </TH>
<TH height=43 width=85 align=middle>유비벨록스 </TH>
<TH height=43 width=85 align=middle>모바일리더 </TH>
<TH height=43 width=85 align=middle>이스트<BR> 소프트</TH>
<TH height=43 width=85 align=middle>이글루<BR> 시큐리티</TH>
<TH height=43 width=85 align=middle>이니텍 </TH>
<TH height=43 width=85 align=middle>넥스지 </TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 width=180 colSpan=2 align=middle>기준주가</TD>
<TD height=20 width=85 align=right> 7,560 </TD>
<TD height=20 width=85 align=right> 4,910 </TD>
<TD height=20 width=85 align=right> 27,714 </TD>
<TD height=20 width=85 align=right> 7,180 </TD>
<TD height=20 width=85 align=right> 29,300 </TD>
<TD height=20 width=85 align=right> 6,020 </TD>
<TD height=20 width=85 align=right> 3,485 </TD>
<TD height=20 width=85 align=right> 3,615 </TD></TR></TBODY></TABLE></P>
<P> </P>
<P> </P>
<P>
<TABLE class=nb width=740>
<TBODY>
<TR>
<TD height=20 vAlign=top width=731 align=middle>【 통신관련 유사회사 평균 PER (2011년 실적 기준) 】</TD></TR></TBODY></TABLE>
<TABLE border=1 width=739>
<COLGROUP>
<COL width=181></COL>
<COL width=129></COL>
<COL width=128></COL>
<COL width=128></COL>
<COL width=128></COL></COLGROUP>
<THEAD>
<TR>
<TH height=20 width=181 align=middle>구 분</TH>
<TH height=20 width=129 align=middle>텔코웨어</TH>
<TH height=20 width=128 align=middle>유엔젤</TH>
<TH height=20 width=128 align=middle>유비벨록스</TH>
<TH height=20 width=128 align=middle>모바일리더</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 vAlign=top width=181 align=middle>당기순이익(천원)</TD>
<TD height=20 vAlign=top width=129 align=right>5,707,563</TD>
<TD height=20 vAlign=top width=128 align=right> 1,816,837</TD>
<TD height=20 vAlign=top width=128 align=right>9,785,376</TD>
<TD height=20 vAlign=top width=128 align=right> 2,147,607</TD></TR>
<TR>
<TD height=20 vAlign=top width=181 align=middle>발행주식수(주)</TD>
<TD height=20 vAlign=top width=129 align=right>9,702,706</TD>
<TD height=20 vAlign=top width=128 align=right>13,195,454</TD>
<TD height=20 vAlign=top width=128 align=right>5,526,461</TD>
<TD height=20 vAlign=top width=128 align=right>3,283,714</TD></TR>
<TR>
<TD height=20 vAlign=top width=181 align=middle>주당순이익(원)</TD>
<TD height=20 vAlign=top width=129 align=right>588</TD>
<TD height=20 vAlign=top width=128 align=right>138</TD>
<TD height=20 vAlign=top width=128 align=right>1,771</TD>
<TD height=20 vAlign=top width=128 align=right>654</TD></TR>
<TR>
<TD height=20 vAlign=top width=181 align=middle>기준주가(원)</TD>
<TD height=20 vAlign=top width=129 align=right> 7,560 </TD>
<TD height=20 vAlign=top width=128 align=right> 4,910 </TD>
<TD height=20 vAlign=top width=128 align=right>27,714</TD>
<TD height=20 vAlign=top width=128 align=right>7,180</TD></TR>
<TR>
<TD height=20 vAlign=top width=181 align=middle>PER(배)</TD>
<TD height=20 vAlign=top width=129 align=right>12.86</TD>
<TD height=20 vAlign=top width=128 align=right>(제외) 35.58</TD>
<TD height=20 vAlign=top width=128 align=right>15.65</TD>
<TD height=20 vAlign=top width=128 align=right>(제외) 10.98</TD></TR>
<TR>
<TD height=20 vAlign=top width=181 align=middle>적용 PER(배)</TD>
<TD height=20 vAlign=top width=540 colSpan=4 align=middle>14.26</TD></TR></TBODY></TABLE>
<TABLE class=nb width=739>
<COLGROUP>
<COL width=30></COL>
<COL width=691></COL></COLGROUP>
<TBODY>
<TR>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=30>주1)</TD>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=691>발행주식수 <SPAN>: </SPAN><SPAN>분석기준일</SPAN><SPAN> 현</SPAN>재 주식수 기준 </TD></TR>
<TR>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=30>주2)</TD>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=691>당기순이익 : 2011년 IFRS 별도 실적 기준</TD></TR>
<TR>
<TD style="FONT-SIZE: 10pt" height=39 vAlign=top width=30>주3)</TD>
<TD style="FONT-SIZE: 10pt" height=39 vAlign=top width=691>적용 PER : 비교지표의 유의성을 높이기 위하여 통신 관련 유사회사의 PER 중 최고 값(35.58)와 최저 값(10.98)를 제외한 PER의 산술평균 값</TD></TR></TBODY></TABLE></P>
<P>
<TABLE class=nb width=737>
<TBODY>
<TR>
<TD height=20 vAlign=top width=728 align=middle>【 보안관련 유사회사 평균 PER (2011년 실적 기준) 】</TD></TR></TBODY></TABLE>
<TABLE border=1 width=739>
<COLGROUP>
<COL width=181></COL>
<COL width=129></COL>
<COL width=128></COL>
<COL width=128></COL>
<COL width=128></COL></COLGROUP>
<THEAD>
<TR>
<TH height=20 width=181 align=middle>구 분</TH>
<TH height=20 width=129 align=middle>이스트소프트</TH>
<TH height=20 width=128 align=middle>이글루시큐리티</TH>
<TH height=20 width=128 align=middle>이니텍</TH>
<TH height=20 width=128 align=middle>넥스지</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 vAlign=top width=181 align=middle>당기순이익(천원)</TD>
<TD height=20 vAlign=top width=129 align=right>12,457,476</TD>
<TD height=20 vAlign=top width=128 align=right> 2,714,769</TD>
<TD height=20 vAlign=top width=128 align=right>1,879,726</TD>
<TD height=20 vAlign=top width=128 align=right> 3,087,987</TD></TR>
<TR>
<TD height=20 vAlign=top width=181 align=middle>발행주식수(주)</TD>
<TD height=20 vAlign=top width=129 align=right>4,949,700</TD>
<TD height=20 vAlign=top width=128 align=right>7,500,000</TD>
<TD height=20 vAlign=top width=128 align=right>19,790,916</TD>
<TD height=20 vAlign=top width=128 align=right>5,760,000</TD></TR>
<TR>
<TD height=20 vAlign=top width=181 align=middle>주당순이익(원)</TD>
<TD height=20 vAlign=top width=129 align=right>2,517</TD>
<TD height=20 vAlign=top width=128 align=right>362</TD>
<TD height=20 vAlign=top width=128 align=right>95</TD>
<TD height=20 vAlign=top width=128 align=right>536</TD></TR>
<TR>
<TD height=20 vAlign=top width=181 align=middle>기준주가(원)</TD>
<TD height=20 vAlign=top width=129 align=right>29,300</TD>
<TD height=20 vAlign=top width=128 align=right>6,020</TD>
<TD height=20 vAlign=top width=128 align=right>3,485</TD>
<TD height=20 vAlign=top width=128 align=right>3,615</TD></TR>
<TR>
<TD height=20 vAlign=top width=181 align=middle>PER(배)</TD>
<TD height=20 vAlign=top width=129 align=right>11.64</TD>
<TD height=20 vAlign=top width=128 align=right>16.63</TD>
<TD height=20 vAlign=top width=128 align=right>(제외) 36.68</TD>
<TD height=20 vAlign=top width=128 align=right>(제외) 6.74</TD></TR>
<TR>
<TD height=20 vAlign=top width=181 align=middle>적용 PER(배)</TD>
<TD height=20 vAlign=top width=540 colSpan=4 align=middle>14.14</TD></TR></TBODY></TABLE>
<TABLE class=nb width=739>
<COLGROUP>
<COL width=30></COL>
<COL width=691></COL></COLGROUP>
<TBODY>
<TR>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=30>주1)</TD>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=691>발행주식수 : 분석기준일 현재 주식수 기준</TD></TR>
<TR>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=30>주2)</TD>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=691>당기순이익 : 2011년 IFRS 별도 실적 기준</TD></TR>
<TR>
<TD style="FONT-SIZE: 10pt" height=39 vAlign=top width=30>주3)</TD>
<TD style="FONT-SIZE: 10pt" height=39 vAlign=top width=691>적용 PER : 비교지표의 유의성을 높이기 위하여 보안 관련 유사회사의 PER 중 최고 값(36.68)와 최저 값(6.74)를 제외한 PER의 산술평균 값</TD></TR></TBODY></TABLE></P>
<P> </P>
<P>
<TABLE class=nb width=811>
<TBODY>
<TR>
<TD height=20 vAlign=top width=802 align=middle>【 ㈜네이블커뮤니케이션즈 PER에 의한 평가가치 】</TD></TR></TBODY></TABLE>
<TABLE border=1 width=811>
<COLGROUP>
<COL width=240></COL>
<COL width=204></COL>
<COL width=340></COL></COLGROUP>
<THEAD>
<TR>
<TH height=20 width=240 align=middle>구 분</TH>
<TH height=20 width=204 align=middle>2011년 기준</TH>
<TH height=20 width=340 align=middle>비 고</TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 vAlign=top width=240 align=middle>당기순이익(천원)</TD>
<TD height=20 width=204 align=right>3,690,235</TD>
<TD height=20 width=340 align=middle>11년 별도 IFRS 기준</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>적용주식수(주) </TD>
<TD height=20 width=204 align=right>4,915,071</TD>
<TD height=20 width=340 align=middle>주)</TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>EPS(원)</TD>
<TD height=20 width=204 align=right>751</TD>
<TD height=20 width=340 align=middle>희석화 주식수 반영</TD></TR>
<TR>
<TD height=43 vAlign=top width=240 align=middle>적용 PER(배)</TD>
<TD height=43 width=204 align=right>14.20</TD>
<TD style="COLOR: #ff0000" height=43 width=340 align=middle><SPAN style="COLOR: #000000">보안/통신 유사회사 평균PER 1:1산술평균</SPAN><BR></TD></TR>
<TR>
<TD height=20 vAlign=top width=240 align=middle>주당 평가가액(원)</TD>
<TD height=20 width=204 align=right>10,661</TD>
<TD height=20 width=340 align=middle><BR></TD></TR></TBODY></TABLE>
<TABLE class=nb width=749>
<COLGROUP>
<COL width=740></COL></COLGROUP>
<TBODY>
<TR>
<TD height=43 vAlign=top width=740>주) 공모 후 희석주식수 기준 : 현재주식수 4,182,601주 + 공모주식수 600,000주 <BR> <SPAN>+ 주식매수선택권 행사가능주식수 132,470주</SPAN><BR></TD></TR></TBODY></TABLE></P>
<P><SPAN><BR>
<TABLE class=nb width=892>
<TBODY>
<TR>
<TD height=20 vAlign=top width=883 align=middle>2011년 요약재무현황 】</TD></TR>
<TR>
<TD height=20 vAlign=top width=883 align=right>(단위 : 백만원)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=891>
<COLGROUP>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL></COLGROUP>
<THEAD>
<TR>
<TH height=43 width=90 align=middle>구 분</TH>
<TH height=43 width=90 align=middle>텔코웨어 </TH>
<TH height=43 width=90 align=middle>유엔젤 </TH>
<TH height=43 width=90 align=middle>유비벨록스 </TH>
<TH height=43 width=90 align=middle>모바일리더 </TH>
<TH height=43 width=90 align=middle>이스트<BR> 소프트</TH>
<TH height=43 width=90 align=middle>이글루<BR> 시큐리티</TH>
<TH height=43 width=90 align=middle>이니텍 </TH>
<TH height=43 width=90 align=middle>넥스지 </TH></TR></THEAD>
<TBODY>
<TR>
<TD height=20 width=90 align=middle>회계기준</TD>
<TD height=20 width=90 align=middle>K-IFRS</TD>
<TD height=20 width=90 align=middle>K-IFRS</TD>
<TD height=20 width=90 align=middle>K-IFRS</TD>
<TD height=20 width=90 align=middle>K-IFRS</TD>
<TD height=20 width=90 align=middle>K-IFRS</TD>
<TD height=20 width=90 align=middle>K-IFRS</TD>
<TD height=20 width=90 align=middle>K-IFRS</TD>
<TD height=20 width=90 align=middle>K-IFRS</TD></TR>
<TR>
<TD height=21 vAlign=top width=90>[유동자산]</TD>
<TD height=21 vAlign=top width=90 align=right>74,618</TD>
<TD height=21 vAlign=top width=90 align=right>47,302</TD>
<TD height=21 vAlign=top width=90 align=right>34,191</TD>
<TD height=21 vAlign=top width=90 align=right>11,594</TD>
<TD height=21 vAlign=top width=90 align=right>26,643</TD>
<TD height=21 vAlign=top width=90 align=right>31,904</TD>
<TD height=21 vAlign=top width=90 align=right>26,092</TD>
<TD height=21 vAlign=top width=90 align=right>22,508</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>[비유동자산]</TD>
<TD height=20 vAlign=top width=90 align=right>37,521</TD>
<TD height=20 vAlign=top width=90 align=right>43,595</TD>
<TD height=20 vAlign=top width=90 align=right>53,669</TD>
<TD height=20 vAlign=top width=90 align=right>15,086</TD>
<TD height=20 vAlign=top width=90 align=right>55,239</TD>
<TD height=20 vAlign=top width=90 align=right>12,786</TD>
<TD height=20 vAlign=top width=90 align=right>55,480</TD>
<TD height=20 vAlign=top width=90 align=right>11,028</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>자산총계</TD>
<TD height=20 vAlign=top width=90 align=right>112,140</TD>
<TD height=20 vAlign=top width=90 align=right>90,897</TD>
<TD height=20 vAlign=top width=90 align=right>87,860</TD>
<TD height=20 vAlign=top width=90 align=right>26,680</TD>
<TD height=20 vAlign=top width=90 align=right>81,882</TD>
<TD height=20 vAlign=top width=90 align=right>44,691</TD>
<TD height=20 vAlign=top width=90 align=right>81,572</TD>
<TD height=20 vAlign=top width=90 align=right>33,536</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>[유동부채]</TD>
<TD height=20 vAlign=top width=90 align=right>20,987</TD>
<TD height=20 vAlign=top width=90 align=right>9,713</TD>
<TD height=20 vAlign=top width=90 align=right>9,941</TD>
<TD height=20 vAlign=top width=90 align=right>1,035</TD>
<TD height=20 vAlign=top width=90 align=right>11,007</TD>
<TD height=20 vAlign=top width=90 align=right>4,192</TD>
<TD height=20 vAlign=top width=90 align=right>7,809</TD>
<TD height=20 vAlign=top width=90 align=right>3,602</TD></TR>
<TR>
<TD height=21 vAlign=top width=90>[비유동부채]</TD>
<TD height=21 vAlign=top width=90 align=right>1,782</TD>
<TD height=21 vAlign=top width=90 align=right>-</TD>
<TD height=21 vAlign=top width=90 align=right>24,134</TD>
<TD height=21 vAlign=top width=90 align=right>-</TD>
<TD height=21 vAlign=top width=90 align=right>27,906</TD>
<TD height=21 vAlign=top width=90 align=right>1,355</TD>
<TD height=21 vAlign=top width=90 align=right>1,196</TD>
<TD height=21 vAlign=top width=90 align=right>396</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>부채총계</TD>
<TD height=20 vAlign=top width=90 align=right>22,770</TD>
<TD height=20 vAlign=top width=90 align=right>9,713</TD>
<TD height=20 vAlign=top width=90 align=right>34,076</TD>
<TD height=20 vAlign=top width=90 align=right>1,035</TD>
<TD height=20 vAlign=top width=90 align=right>38,913</TD>
<TD height=20 vAlign=top width=90 align=right>5,547</TD>
<TD height=20 vAlign=top width=90 align=right>9,005</TD>
<TD height=20 vAlign=top width=90 align=right>3,997</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>[자본금]</TD>
<TD height=20 vAlign=top width=90 align=right>5,026</TD>
<TD height=20 vAlign=top width=90 align=right>6,598</TD>
<TD height=20 vAlign=top width=90 align=right>2,758</TD>
<TD height=20 vAlign=top width=90 align=right>11,842</TD>
<TD height=20 vAlign=top width=90 align=right>2,475</TD>
<TD height=20 vAlign=top width=90 align=right>3,750</TD>
<TD height=20 vAlign=top width=90 align=right>9,895</TD>
<TD height=20 vAlign=top width=90 align=right>2,880</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>[자본잉여금]</TD>
<TD height=20 vAlign=top width=90 align=right>37,856</TD>
<TD height=20 vAlign=top width=90 align=right>25,744</TD>
<TD height=20 vAlign=top width=90 align=right>21,102</TD>
<TD height=20 vAlign=top width=90 align=right>-</TD>
<TD height=20 vAlign=top width=90 align=right>7,520</TD>
<TD height=20 vAlign=top width=90 align=right>22,000</TD>
<TD height=20 vAlign=top width=90 align=right>44,319</TD>
<TD height=20 vAlign=top width=90 align=right>6,051</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>[이익잉여금]</TD>
<TD height=20 vAlign=top width=90 align=right>73,954</TD>
<TD height=20 vAlign=top width=90 align=right>59,253</TD>
<TD height=20 vAlign=top width=90 align=right>31,153</TD>
<TD height=20 vAlign=top width=90 align=right>15,766</TD>
<TD height=20 vAlign=top width=90 align=right>36,060</TD>
<TD height=20 vAlign=top width=90 align=right>15,603</TD>
<TD height=20 vAlign=top width=90 align=right>21,402</TD>
<TD height=20 vAlign=top width=90 align=right>20,224</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>[기타자본]</TD>
<TD height=20 vAlign=top width=90 align=right>(27,466)</TD>
<TD height=20 vAlign=top width=90 align=right>(10,411)</TD>
<TD height=20 vAlign=top width=90 align=right>(1,229)</TD>
<TD height=20 vAlign=top width=90 align=right>(1,963)</TD>
<TD height=20 vAlign=top width=90 align=right>(3,087)</TD>
<TD height=20 vAlign=top width=90 align=right>(2,209)</TD>
<TD height=20 vAlign=top width=90 align=right>(3,048)</TD>
<TD height=20 vAlign=top width=90 align=right>384</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>자본총계</TD>
<TD height=20 vAlign=top width=90 align=right>89,370</TD>
<TD height=20 vAlign=top width=90 align=right>81,184</TD>
<TD height=20 vAlign=top width=90 align=right>53,784</TD>
<TD height=20 vAlign=top width=90 align=right>25,645</TD>
<TD height=20 vAlign=top width=90 align=right>42,969</TD>
<TD height=20 vAlign=top width=90 align=right>39,144</TD>
<TD height=20 vAlign=top width=90 align=right>72,567</TD>
<TD height=20 vAlign=top width=90 align=right>29,539</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>매출액</TD>
<TD height=20 vAlign=top width=90 align=right>54,875</TD>
<TD height=20 vAlign=top width=90 align=right>44,525</TD>
<TD height=20 vAlign=top width=90 align=right>93,934</TD>
<TD height=20 vAlign=top width=90 align=right>10,024</TD>
<TD height=20 vAlign=top width=90 align=right>33,138</TD>
<TD height=20 vAlign=top width=90 align=right>36,245</TD>
<TD height=20 vAlign=top width=90 align=right>33,688</TD>
<TD height=20 vAlign=top width=90 align=right>22,165</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>영업이익</TD>
<TD height=20 vAlign=top width=90 align=right>4,230</TD>
<TD height=20 vAlign=top width=90 align=right>3,866</TD>
<TD height=20 vAlign=top width=90 align=right>11,718</TD>
<TD height=20 vAlign=top width=90 align=right>829</TD>
<TD height=20 vAlign=top width=90 align=right>15,962</TD>
<TD height=20 vAlign=top width=90 align=right>1,840</TD>
<TD height=20 vAlign=top width=90 align=right>2,937</TD>
<TD height=20 vAlign=top width=90 align=right>3,259</TD></TR>
<TR>
<TD height=20 vAlign=top width=90>당기순이익</TD>
<TD height=20 vAlign=top width=90 align=right>5,708</TD>
<TD height=20 vAlign=top width=90 align=right>1,817</TD>
<TD height=20 vAlign=top width=90 align=right>9,785</TD>
<TD height=20 vAlign=top width=90 align=right>2,148</TD>
<TD height=20 vAlign=top width=90 align=right>12,457</TD>
<TD height=20 vAlign=top width=90 align=right>2,715</TD>
<TD height=20 vAlign=top width=90 align=right>1,880</TD>
<TD height=20 vAlign=top width=90 align=right>3,088</TD></TR></TBODY></TABLE>
<TABLE class=nb width=891>
<COLGROUP>
<COL width=30></COL>
<COL width=843></COL></COLGROUP>
<TBODY>
<TR>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=30>주1)</TD>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=843>상기 요약재무현황은 IFRS 별도 수치입니다.</TD></TR></TBODY></TABLE></P>
<P><BR></P>
<P>
<TABLE class=nb width=893>
<COLGROUP>
<COL width=884></COL></COLGROUP>
<TBODY>
<TR>
<TD height=20 vAlign=top width=884 align=middle>【 2012년 1분기 요약재무현황 】</TD></TR>
<TR>
<TD height=20 vAlign=top width=884 align=right>(단위 : 백만원)</TD></TR></TBODY></TABLE>
<TABLE border=1 width=893>
<COLGROUP>
<COL width=91></COL>
<COL width=91></COL>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL>
<COL width=90></COL></COLGROUP>
<THEAD>
<TR>
<TH height=43 width=91 align=middle>구 분</TH>
<TH height=43 width=91 align=middle>텔코웨어 </TH>
<TH height=43 width=90 align=middle>유엔젤 </TH>
<TH height=43 width=90 align=middle>유비벨록스 </TH>
<TH height=43 width=90 align=middle>모바일리더 </TH>
<TH height=43 width=90 align=middle>이스트<BR> 소프트</TH>
<TH height=43 width=90 align=middle>이글루<BR> 시큐리티</TH>
<TH height=43 width=90 align=middle>이니텍 </TH>
<TH height=43 width=90 align=middle>넥스지 </TH></TR></THEAD>
<TBODY>
<TR>
<TD height=22 width=91 align=middle>회계기준</TD>
<TD height=22 width=91 align=middle>K-IFRS</TD>
<TD height=22 width=90 align=middle>K-IFRS</TD>
<TD height=22 width=90 align=middle>K-IFRS</TD>
<TD height=22 width=90 align=middle>K-IFRS</TD>
<TD height=22 width=90 align=middle>K-IFRS</TD>
<TD height=22 width=90 align=middle>K-IFRS</TD>
<TD height=22 width=90 align=middle>K-IFRS</TD>
<TD height=22 width=90 align=middle>K-IFRS</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>[유동자산]</TD>
<TD height=20 vAlign=top width=91 align=right>64,893</TD>
<TD height=20 vAlign=top width=90 align=right>44,778</TD>
<TD height=20 vAlign=top width=90 align=right>39,861</TD>
<TD height=20 vAlign=top width=90 align=right>12,656</TD>
<TD height=20 vAlign=top width=90 align=right>26,883</TD>
<TD height=20 vAlign=top width=90 align=right>30,794</TD>
<TD height=20 vAlign=top width=90 align=right>24,077</TD>
<TD height=20 vAlign=top width=90 align=right>22,211</TD></TR>
<TR>
<TD height=24 vAlign=top width=91>[비유동자산]</TD>
<TD height=24 vAlign=top width=91 align=right>37,569</TD>
<TD height=24 vAlign=top width=90 align=right>43,998</TD>
<TD height=24 vAlign=top width=90 align=right>49,310</TD>
<TD height=24 vAlign=top width=90 align=right>13,995</TD>
<TD height=24 vAlign=top width=90 align=right>57,314</TD>
<TD height=24 vAlign=top width=90 align=right>13,237</TD>
<TD height=24 vAlign=top width=90 align=right>55,055</TD>
<TD height=24 vAlign=top width=90 align=right>10,907</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>자산총계</TD>
<TD height=20 vAlign=top width=91 align=right>102,462</TD>
<TD height=20 vAlign=top width=90 align=right>88,776</TD>
<TD height=20 vAlign=top width=90 align=right>89,171</TD>
<TD height=20 vAlign=top width=90 align=right>26,651</TD>
<TD height=20 vAlign=top width=90 align=right>84,197</TD>
<TD height=20 vAlign=top width=90 align=right>44,030</TD>
<TD height=20 vAlign=top width=90 align=right>79,132</TD>
<TD height=20 vAlign=top width=90 align=right>33,118</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>[유동부채]</TD>
<TD height=20 vAlign=top width=91 align=right>13,684</TD>
<TD height=20 vAlign=top width=90 align=right>11,606</TD>
<TD height=20 vAlign=top width=90 align=right>10,069</TD>
<TD height=20 vAlign=top width=90 align=right>598</TD>
<TD height=20 vAlign=top width=90 align=right>11,746</TD>
<TD height=20 vAlign=top width=90 align=right>3,451</TD>
<TD height=20 vAlign=top width=90 align=right>4,673</TD>
<TD height=20 vAlign=top width=90 align=right>2,669</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>[비유동부채]</TD>
<TD height=20 vAlign=top width=91 align=right>2,231</TD>
<TD height=20 vAlign=top width=90 align=right>-</TD>
<TD height=20 vAlign=top width=90 align=right>24,272</TD>
<TD height=20 vAlign=top width=90 align=right>-</TD>
<TD height=20 vAlign=top width=90 align=right>28,473</TD>
<TD height=20 vAlign=top width=90 align=right>1,617</TD>
<TD height=20 vAlign=top width=90 align=right>1,253</TD>
<TD height=20 vAlign=top width=90 align=right>357</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>부채총계</TD>
<TD height=20 vAlign=top width=91 align=right>15,915</TD>
<TD height=20 vAlign=top width=90 align=right>11,606</TD>
<TD height=20 vAlign=top width=90 align=right>34,342</TD>
<TD height=20 vAlign=top width=90 align=right>598</TD>
<TD height=20 vAlign=top width=90 align=right>40,220</TD>
<TD height=20 vAlign=top width=90 align=right>5,068</TD>
<TD height=20 vAlign=top width=90 align=right>5,926</TD>
<TD height=20 vAlign=top width=90 align=right>3,026</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>[자본금]</TD>
<TD height=20 vAlign=top width=91 align=right>5,026</TD>
<TD height=20 vAlign=top width=90 align=right>6,598</TD>
<TD height=20 vAlign=top width=90 align=right>2,763</TD>
<TD height=20 vAlign=top width=90 align=right>11,842</TD>
<TD height=20 vAlign=top width=90 align=right>2,475</TD>
<TD height=20 vAlign=top width=90 align=right>3,750</TD>
<TD height=20 vAlign=top width=90 align=right>9,895</TD>
<TD height=20 vAlign=top width=90 align=right>2,880</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>[자본잉여금]</TD>
<TD height=20 vAlign=top width=91 align=right>37,856</TD>
<TD height=20 vAlign=top width=90 align=right>25,744</TD>
<TD height=20 vAlign=top width=90 align=right>21,166</TD>
<TD height=20 vAlign=top width=90 align=right>-</TD>
<TD height=20 vAlign=top width=90 align=right>7,678</TD>
<TD height=20 vAlign=top width=90 align=right>22,000</TD>
<TD height=20 vAlign=top width=90 align=right>44,319</TD>
<TD height=20 vAlign=top width=90 align=right>6,051</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>[이익잉여금]</TD>
<TD height=20 vAlign=top width=91 align=right>71,130</TD>
<TD height=20 vAlign=top width=90 align=right>55,338</TD>
<TD height=20 vAlign=top width=90 align=right>32,143</TD>
<TD height=20 vAlign=top width=90 align=right>16,236</TD>
<TD height=20 vAlign=top width=90 align=right>36,782</TD>
<TD height=20 vAlign=top width=90 align=right>15,366</TD>
<TD height=20 vAlign=top width=90 align=right>22,523</TD>
<TD height=20 vAlign=top width=90 align=right>20,778</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>[기타자본]</TD>
<TD height=20 vAlign=top width=91 align=right>(27,466)</TD>
<TD height=20 vAlign=top width=90 align=right>(10,510)</TD>
<TD height=20 vAlign=top width=90 align=right>(1,243)</TD>
<TD height=20 vAlign=top width=90 align=right>(2,025)</TD>
<TD height=20 vAlign=top width=90 align=right>(2,957)</TD>
<TD height=20 vAlign=top width=90 align=right>(2,153)</TD>
<TD height=20 vAlign=top width=90 align=right>(3,531)</TD>
<TD height=20 vAlign=top width=90 align=right>384</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>자본총계</TD>
<TD height=20 vAlign=top width=91 align=right>86,547</TD>
<TD height=20 vAlign=top width=90 align=right>77,169</TD>
<TD height=20 vAlign=top width=90 align=right>54,829</TD>
<TD height=20 vAlign=top width=90 align=right>26,053</TD>
<TD height=20 vAlign=top width=90 align=right>43,977</TD>
<TD height=20 vAlign=top width=90 align=right>38,962</TD>
<TD height=20 vAlign=top width=90 align=right>73,205</TD>
<TD height=20 vAlign=top width=90 align=right>30,093</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>매출액</TD>
<TD height=20 vAlign=top width=91 align=right>7,492</TD>
<TD height=20 vAlign=top width=90 align=right>6,437</TD>
<TD height=20 vAlign=top width=90 align=right>17,093</TD>
<TD height=20 vAlign=top width=90 align=right>2,124</TD>
<TD height=20 vAlign=top width=90 align=right>7,998</TD>
<TD height=20 vAlign=top width=90 align=right>9,405</TD>
<TD height=20 vAlign=top width=90 align=right>8,413</TD>
<TD height=20 vAlign=top width=90 align=right>3,828</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>영업이익</TD>
<TD height=20 vAlign=top width=91 align=right>(990)</TD>
<TD height=20 vAlign=top width=90 align=right>(1,871)</TD>
<TD height=20 vAlign=top width=90 align=right>2,068</TD>
<TD height=20 vAlign=top width=90 align=right>117</TD>
<TD height=20 vAlign=top width=90 align=right>1,494</TD>
<TD height=20 vAlign=top width=90 align=right>140</TD>
<TD height=20 vAlign=top width=90 align=right>1,280</TD>
<TD height=20 vAlign=top width=90 align=right>555</TD></TR>
<TR>
<TD height=20 vAlign=top width=91>당기순이익</TD>
<TD height=20 vAlign=top width=91 align=right>(724)</TD>
<TD height=20 vAlign=top width=90 align=right>(2,193)</TD>
<TD height=20 vAlign=top width=90 align=right>990</TD>
<TD height=20 vAlign=top width=90 align=right>470</TD>
<TD height=20 vAlign=top width=90 align=right>1,191</TD>
<TD height=20 vAlign=top width=90 align=right>273</TD>
<TD height=20 vAlign=top width=90 align=right>1,120</TD>
<TD height=20 vAlign=top width=90 align=right>554</TD></TR></TBODY></TABLE>
<TABLE class=nb width=891>
<COLGROUP>
<COL width=30></COL>
<COL width=843></COL></COLGROUP>
<TBODY>
<TR>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=30>주1)</TD>
<TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=843>상기 요약재무현황은 IFRS 별도 수치입니다.</TD></TR></TBODY></TABLE></P>
<P><BR></P>
<P><BR></P>
<P><a href='javascript:fileFilterViewer("http://cfile293.uf.daum.net/attach/1965E0444FFB20A320B0F9", "/cfile293/19/65E0444FFB20A320B0F9", "http___www.wisereport.co.kr_comm_LoadPdf.aspx_p_brk_cd=21&p_fileName=1C02120120704_153460.pdf", "grpid%3D120R9%26fldid%3DHPC0%26dataid%3D314%26fileid%3D1%26regdt%3D20120710025914&url=http%3A%2F%2Fcfile293.uf.daum.net%2Fattach%2F1965E0444FFB20A320B0F9")'><img src="https://t1.daumcdn.net/daumtop_deco/icon/icon.hanmail.net/editor/p_pdf_s.gif?rv=1.0.1" border="0" alt="첨부파일" class="vam"/> http___www.wisereport.co.kr_comm_LoadPdf.aspx_p_brk_cd=21&p_fileName=1C02120120704_153460.pdf</a></P>
<P></P></SPAN>
<!-- -->
]]>
카페 게시글
공모종목 자료
네이블커뮤니케이션
공사모
추천 0
조회 101
12.07.10 02:59
댓글 0
다음검색
