[네이블커뮤니케이션즈]평가가액10,661원(71%~85%)공모가9,000원

<P><SPAN style="FONT-WEIGHT: bold">(4) 공모희망가액 산정<BR></SPAN><BR> <TABLE class=nb width=749> <COLGROUP> <COL width=740></COL></COLGROUP> <TBODY> <TR> <TD height=20 width=740 align=middle>【㈜네이블커뮤니케이션즈 공모희망가액 산출내역 】</TD></TR></TBODY></TABLE> <TABLE border=1 width=751> <COLGROUP> <COL width=282></COL> <COL width=451></COL></COLGROUP> <THEAD> <TR> <TH height=20 width=282 align=middle>구  분</TH> <TH height=20 width=451 align=middle>내  용</TH></TR></THEAD> <TBODY> <TR> <TD height=20 width=282 align=middle>비교가치 주당 평가가액</TD> <TD height=20 width=451 align=middle>10,661원</TD></TR> <TR> <TD height=20 width=282 align=middle>평가액 대비 할인율</TD> <TD height=20 width=451 align=middle>29.65% ~ 15.58%</TD></TR> <TR> <TD height=20 width=282 align=middle>공모희망가액 밴드</TD> <TD height=20 width=451 align=middle>7,500원 ~ 9,000원</TD></TR> <TR> <TD height=20 width=282 align=middle>확정 공모가액 주)</TD> <TD height=20 width=451 align=middle>9,000 원</TD></TR></TBODY></TABLE> <TABLE class=nb width=751> <COLGROUP> <COL width=742></COL></COLGROUP> <TBODY> <TR> <TD height=20 vAlign=top width=742>주) 확정공모가액은 수요예측 결과를 반영<SPAN>하여 </SPAN><SPAN>1주당 9,000원으로 결정하였습니다.</SPAN><BR></TD></TR></TBODY></TABLE></P><SPAN> <P><BR>대표주관회사인 한국투자증권㈜는 ㈜네이블커뮤니케이션즈의 공모희망가액 범위를 산출함에 있어 주당 평가가액을 기초로 하여 29.65% ~ 15.58%의 할인율을 적용하여 공모희망가액을 7,500원 ~ 9,000원으로 제시하였으며, 해당 가격이 향후 코스닥시장에서 거래될 주가수준을 의미하는 것은 아님을 유의하시기 바랍니다.<BR><BR>대표주관회사인 한국투자증권㈜는 상기 제시한 공모희망가액을 근거로 수요예측을 실시하고 수요예측 참여현황 및 시장상황 등을 감안하여 발행회사와 협의한 후 </SPAN><SPAN>공모가액을 1주당 9,000원으로 결정하였습니다.</SPAN></P> <P> </P> <P><SPAN> <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><BR></P> <P> <TABLE class=nb width=737> <COLGROUP> <COL width=728></COL></COLGROUP> <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><SPAN><BR></SPAN><SPAN>2) 주당 평가가액 산출</SPAN><BR></P> <P><BR></P> <P> <TABLE class=nb width=811> <COLGROUP> <COL width=802></COL></COLGROUP> <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><SPAN> <P><BR>대표주관회사인 한국투자증권㈜는 ㈜네이블커뮤니케이션즈의 주당 평가가액을 산출함에 있어 통신관련 유사회사 4개사의 평균 PER와 보안관련 유사회사 4개사의 평균 PER를 1:1로 산술평균한 PER에 발행회사의 2011년 실적을 적용하</SPAN><SPAN>여 </SPAN><SPAN>10,661</SPAN><SPAN>원으로 산정하였습니다. <BR><BR>그러나 상기 주당 평가가액은 대표주관회사의 주관적인 판단요소(유사회사 선정, 가치평가방법의 선정 및 적용방법, 유사회사의 기준주가 선정 등)들이 반영되어 있으며, 경기 변동의 위험, 동사의 영업 및 재무에 관한 위험, 동사가 속한 산업의 위험 등이 반영되지 않은 상대적 평가가액으로서, 향후 동사가 코스닥시장에서 거래될 때의 미래가치를 반영한 적정주가라고는 볼 수 없습니다. <BR></SPAN></P><SPAN> <P><SPAN><BR> </P> <P><SPAN style="FONT-WEIGHT: bold">(1) 유사회사의 주요 매출 등<BR></SPAN><SPAN><BR>유사회사의 주요 매출 등은 금융감독원 전자공시시스템 홈페이지 (http://dart.fss.or.kr)에 공시된 각</SPAN><SPAN> 사의 사업보고서를 참조하여 작성하였습니다.<BR></SPAN><BR></P> <P>(가) 텔코웨어</P> <P> <TABLE class=nb width=923> <COLGROUP> <COL width=914></COL></COLGROUP> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=914 align=right>(단위 : <SPAN>백</SPAN><SPAN>만</SPAN>원, %) </TD></TR></TBODY></TABLE> <TABLE border=1 width=924> <COLGROUP> <COL width=75></COL> <COL width=62></COL> <COL width=117></COL> <COL width=285></COL> <COL width=94></COL> <COL width=108></COL> <COL width=120></COL></COLGROUP> <THEAD> <TR> <TH style="FONT-SIZE: 10pt" height=18 width=75 align=middle>사업부문</TH> <TH style="FONT-SIZE: 10pt" height=18 width=62 align=middle>매출유형</TH> <TH style="FONT-SIZE: 10pt" height=18 width=117 align=middle>품   목</TH> <TH style="FONT-SIZE: 10pt" height=18 width=285 align=middle>구체적용도</TH> <TH style="FONT-SIZE: 10pt" height=18 width=94 align=middle>주요상표등</TH> <TH style="FONT-SIZE: 10pt" height=18 width=108 align=middle>2011년</TH> <TH style="FONT-SIZE: 10pt" height=18 width=120 align=middle>2012년 1분기</TH></TR></THEAD> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=102 rowSpan=4 width=75 align=middle>소프트웨어<BR>개발/공급</TD> <TD style="FONT-SIZE: 10pt" height=102 rowSpan=4 width=62 align=middle>제품<BR>상품<BR>유지보수</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>음성핵심망</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285>음성핵심망 솔루션</TD> <TD style="FONT-SIZE: 10pt" height=18 width=94 align=middle>텔코웨어</TD> <TD style="FONT-SIZE: 10pt" height=18 width=108 align=right>28,680(52.3)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=120 align=right>2,703(36.1)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>무선데이터</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285>무선데이터 솔루션</TD> <TD style="FONT-SIZE: 10pt" height=18 width=94 align=middle>텔코웨어</TD> <TD style="FONT-SIZE: 10pt" height=18 width=108 align=right>17,567(32.0)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=120 align=right>4,232(56.5)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>AccessNetwork</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285>G-PON</TD> <TD style="FONT-SIZE: 10pt" height=18 width=94 align=middle>텔코웨어</TD> <TD style="FONT-SIZE: 10pt" height=18 width=108 align=right>7,968(14.5)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=120 align=right>420(5.6)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>기타</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285>요소기술, 임대료 등</TD> <TD style="FONT-SIZE: 10pt" height=18 width=94 align=middle>텔코베이스 등</TD> <TD style="FONT-SIZE: 10pt" height=18 width=108 align=right>660(1.3)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=120 align=right>137(1.8)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=669 colSpan=5 align=middle>합 계</TD> <TD style="FONT-SIZE: 10pt" height=18 width=108 align=right>54,875(100.0)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=120 align=right>7,492(100.0)</TD></TR></TBODY></TABLE></P> <P><SPAN style="LINE-HEIGHT: 1.6em; FONT-SIZE: 10pt"><BR></SPAN><SPAN>(나) 유엔젤</SPAN><BR></P> <P> <TABLE class=nb width=923> <COLGROUP> <COL width=914></COL></COLGROUP> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=914 align=right>(단위 : 백만원, %)</TD></TR></TBODY></TABLE> <TABLE border=1 width=926> <COLGROUP> <COL width=79></COL> <COL width=62></COL> <COL width=117></COL> <COL width=285></COL> <COL width=92></COL> <COL width=111></COL> <COL width=117></COL></COLGROUP> <THEAD> <TR> <TH style="FONT-SIZE: 10pt" height=18 width=79 align=middle>사업부문</TH> <TH style="FONT-SIZE: 10pt" height=18 width=62 align=middle>매출유형</TH> <TH style="FONT-SIZE: 10pt" height=18 width=117 align=middle>품 목</TH> <TH style="FONT-SIZE: 10pt" height=18 width=285 align=middle>구체적용도</TH> <TH style="FONT-SIZE: 10pt" height=18 width=92 align=middle>주요상표등</TH> <TH style="FONT-SIZE: 10pt" height=18 width=111 align=middle>2011년</TH> <TH style="FONT-SIZE: 10pt" height=18 width=117 align=middle>2012년 1분기</TH></TR></THEAD> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=102 rowSpan=4 width=79 align=middle>무선인터넷</TD> <TD style="FONT-SIZE: 10pt" height=102 rowSpan=4 width=62 align=middle>제품</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>솔루션</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285>무선인터넷 솔루션 </TD> <TD style="FONT-SIZE: 10pt" height=102 rowSpan=4 width=92 align=middle>유엔젤</TD> <TD style="FONT-SIZE: 10pt" height=18 width=111 align=right>1,977(4.4)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=right>806(12.5)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>Application</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285>Application</TD> <TD style="FONT-SIZE: 10pt" height=18 width=111 align=right>4,959(11.0)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=right>314(4.9)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>ASP&Contents</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285>무선인터넷 ASP</TD> <TD style="FONT-SIZE: 10pt" height=18 width=111 align=right>20,164(45.4)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=right>3,761(58.4)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>소계</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=111 align=right>27,100(60.8)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=right>4,881(75.8)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=123 rowSpan=4 width=79 align=middle>핵심망</TD> <TD style="FONT-SIZE: 10pt" height=123 rowSpan=4 width=62 align=middle>제품</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>지능망(IN)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285>무선인터넷 ASP</TD> <TD style="FONT-SIZE: 10pt" height=123 rowSpan=4 width=92 align=middle>유엔젤</TD> <TD style="FONT-SIZE: 10pt" height=18 width=111 align=right>14,892(33.5)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=right>924(14.4)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=39 width=117 align=middle>메세징</TD> <TD style="FONT-SIZE: 10pt" height=39 width=285>지능망<BR>(IN ; Intelligent Network)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=111 align=right>2,001(4.5)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=117 align=right>155(2.4)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>기타</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=111 align=right>46(0.1)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=right>12(0.2)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>소계</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=111 align=right>16,940(38.1)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=right>1,091(17.0)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=79 align=middle>상  품</TD> <TD style="FONT-SIZE: 10pt" height=18 width=62 align=middle>상품</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=middle>단말기</TD> <TD style="FONT-SIZE: 10pt" height=18 width=285 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=92 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=111 align=right>486(1.1)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=right>464(7.2)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=671 colSpan=5 align=middle>합 계</TD> <TD style="FONT-SIZE: 10pt" height=18 width=111 align=right>44,525(100.0)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=117 align=right>6,437(100.0)</TD></TR></TBODY></TABLE></P> <P><BR>(다) 유비벨록스</P> <P> <TABLE class=nb width=924> <COLGROUP> <COL width=915></COL></COLGROUP> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=915 align=right>(단위 : 백만원, %)</TD></TR></TBODY></TABLE> <TABLE border=1 width=927> <COLGROUP> <COL width=79></COL> <COL width=68></COL> <COL width=112></COL> <COL width=284></COL> <COL width=93></COL> <COL width=110></COL> <COL width=118></COL></COLGROUP> <THEAD> <TR> <TH style="FONT-SIZE: 10pt" height=18 width=79 align=middle>사업부문</TH> <TH style="FONT-SIZE: 10pt" height=18 width=68 align=middle>매출유형</TH> <TH style="FONT-SIZE: 10pt" height=18 width=112 align=middle>품목</TH> <TH style="FONT-SIZE: 10pt" height=18 width=284 align=middle>구체적용도</TH> <TH style="FONT-SIZE: 10pt" height=18 width=93 align=middle>주요상품</TH> <TH style="FONT-SIZE: 10pt" height=18 width=110 align=middle>2011년</TH> <TH style="FONT-SIZE: 10pt" height=18 width=118 align=middle>2012년 1분기</TH></TR></THEAD> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=130 rowSpan=2 width=79 align=middle>유비벨록스</TD> <TD style="FONT-SIZE: 10pt" height=81 width=68 align=middle>서비스</TD> <TD style="FONT-SIZE: 10pt" height=81 width=112 align=middle>모바일</TD> <TD style="FONT-SIZE: 10pt" height=81 width=284>- 스마트폰<BR>(모바일 솔루션 및 플랫폼, 앱스토어 운영 및 콘텐츠 개발 등)<BR>- 스마트카드</TD> <TD style="FONT-SIZE: 10pt" height=81 width=93 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=81 width=110 align=right>31,033(33.0)</TD> <TD style="FONT-SIZE: 10pt" height=81 width=118 align=right>6,610 (37.6)</TD></TR> <TR> <TD height=39 width=68 align=middle>제품</TD> <TD style="FONT-SIZE: 10pt" height=39 width=112 align=middle>스마트카드</TD> <TD style="FONT-SIZE: 10pt" height=39 width=284>- 스마트카드<BR> (금융카드, 통신카드(USIM), 교통카드, CAS 등)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=93 align=middle>U-card</TD> <TD style="FONT-SIZE: 10pt" height=39 width=110 align=right>62,902(67.0)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=118 align=right>10,981(62.4)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=672 colSpan=5 align=middle>합   계</TD> <TD style="FONT-SIZE: 10pt" height=18 width=110 align=right>93,935(100.0)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=118 align=right>17,591(100.0)</TD></TR></TBODY></TABLE></P> <P><BR>(라) 모바일리더</P> <P> <TABLE class=nb width=926> <COLGROUP> <COL width=917></COL></COLGROUP> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=917 align=right>(단위 : 백만원, %)</TD></TR></TBODY></TABLE> <TABLE border=1 width=927> <COLGROUP> <COL width=85></COL> <COL width=77></COL> <COL width=108></COL> <COL width=275></COL> <COL width=94></COL> <COL width=109></COL> <COL width=116></COL></COLGROUP> <THEAD> <TR> <TH style="FONT-SIZE: 10pt" height=18 width=85 align=middle>사업부문</TH> <TH style="FONT-SIZE: 10pt" height=18 width=77 align=middle>매출유형</TH> <TH style="FONT-SIZE: 10pt" height=18 width=108 align=middle>품목</TH> <TH style="FONT-SIZE: 10pt" height=18 width=275 align=middle>구체적용도</TH> <TH style="FONT-SIZE: 10pt" height=18 width=94 align=middle>주요상표</TH> <TH style="FONT-SIZE: 10pt" height=18 width=109 align=middle>2011년</TH> <TH style="FONT-SIZE: 10pt" height=18 width=116 align=middle>2012년 1분기</TH></TR></THEAD> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=67 rowSpan=2 width=85 align=middle>모바일솔루션</TD> <TD style="FONT-SIZE: 10pt" height=18 width=77 align=middle>Sync솔루션</TD> <TD style="FONT-SIZE: 10pt" height=18 width=108 align=middle>Sync솔루션</TD> <TD style="FONT-SIZE: 10pt" height=18 width=275>동기화 소프트웨어</TD> <TD style="FONT-SIZE: 10pt" height=18 width=94 align=middle>모바일리더</TD> <TD style="FONT-SIZE: 10pt" height=18 width=109 align=right>9,304(92.8)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=116 align=right>1971(92.8)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=39 width=77 align=middle>멀티미디어솔루션</TD> <TD style="FONT-SIZE: 10pt" height=39 width=108 align=middle>멀티미디어솔루션</TD> <TD style="FONT-SIZE: 10pt" height=39 width=275>멀티미디어 소프트웨어</TD> <TD style="FONT-SIZE: 10pt" height=39 width=94 align=middle>모바일리더</TD> <TD style="FONT-SIZE: 10pt" height=39 width=109 align=right>720(7.2)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=116 align=right>153(7.2)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=39 width=85 align=middle>기타</TD> <TD style="FONT-SIZE: 10pt" height=39 width=77 align=middle>기타<BR>개발용역</TD> <TD style="FONT-SIZE: 10pt" height=39 width=108 align=middle>기타<BR>개발용역</TD> <TD style="FONT-SIZE: 10pt" height=39 width=275>-</TD> <TD style="FONT-SIZE: 10pt" height=39 width=94 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=39 width=109 align=right>-</TD> <TD style="FONT-SIZE: 10pt" height=39 width=116 align=right>-</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=675 colSpan=5 align=middle>합 계</TD> <TD style="FONT-SIZE: 10pt" height=18 width=109 align=right>10,024(100.0)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=116 align=right>2,124(100.0)</TD></TR></TBODY></TABLE></P> <P><BR></P> <P>(마) 이스트소프트</P> <P> <TABLE class=nb width=926> <COLGROUP> <COL width=917></COL></COLGROUP> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=917 align=right>(단위 : 백만원, %)</TD></TR></TBODY></TABLE> <TABLE border=1 width=928> <COLGROUP> <COL width=85></COL> <COL width=74></COL> <COL width=101></COL> <COL width=282></COL> <COL width=100></COL> <COL width=108></COL> <COL width=115></COL></COLGROUP> <THEAD> <TR> <TH style="FONT-SIZE: 10pt" height=18 width=85 align=middle>사업부문</TH> <TH style="FONT-SIZE: 10pt" height=18 width=74 align=middle>매출유형</TH> <TH style="FONT-SIZE: 10pt" height=18 width=101 align=middle>품목</TH> <TH style="FONT-SIZE: 10pt" height=18 width=282 align=middle>구체적용도</TH> <TH style="FONT-SIZE: 10pt" height=18 width=100 align=middle>주요상표</TH> <TH style="FONT-SIZE: 10pt" height=18 width=108 align=middle>2011년</TH> <TH style="FONT-SIZE: 10pt" height=18 width=115 align=middle>2012년 1분기</TH></TR></THEAD> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=95 rowSpan=3 width=85 align=middle>소프트웨어</TD> <TD style="FONT-SIZE: 10pt" height=18 width=74 align=middle>제품</TD> <TD style="FONT-SIZE: 10pt" height=18 width=101 align=middle>알툴즈패키지</TD> <TD style="FONT-SIZE: 10pt" height=18 width=282>압축, 파일전송 등의 유틸리티 소프트웨어</TD> <TD style="FONT-SIZE: 10pt" height=18 width=100 align=middle>알집, 알씨 등</TD> <TD style="FONT-SIZE: 10pt" height=18 width=108 align=right>6,338(19.1)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=115 align=right>1,637(20.5)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=39 width=74 align=middle>서비스</TD> <TD style="FONT-SIZE: 10pt" height=39 width=101 align=middle>제휴서비스,<BR>광고</TD> <TD style="FONT-SIZE: 10pt" height=39 width=282>알툴즈 제품에서 파생된 부가 서비스 및 광고</TD> <TD style="FONT-SIZE: 10pt" height=39 width=100 align=middle>알씨 사진인화 등</TD> <TD style="FONT-SIZE: 10pt" height=39 width=108 align=right>5,029(15.2)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=115 align=right>1,110(13.9)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=74 align=middle>기타</TD> <TD style="FONT-SIZE: 10pt" height=18 width=101 align=middle>인터넷디스크 등</TD> <TD style="FONT-SIZE: 10pt" height=18 width=282>웹 스토리지 솔루션 및 서비스 등</TD> <TD style="FONT-SIZE: 10pt" height=18 width=100 align=middle>인터넷디스크 등</TD> <TD style="FONT-SIZE: 10pt" height=18 width=108 align=right>3,112(9.4)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=115 align=right>988(12.4)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=39 width=85 align=middle>인터넷 게임</TD> <TD style="FONT-SIZE: 10pt" height=39 width=74 align=middle>서비스</TD> <TD style="FONT-SIZE: 10pt" height=39 width=101 align=middle>카발온라인,<BR>하울링쏘드</TD> <TD style="FONT-SIZE: 10pt" height=39 width=282>MMORPG</TD> <TD style="FONT-SIZE: 10pt" height=39 width=100 align=middle>카발온라인 등</TD> <TD style="FONT-SIZE: 10pt" height=39 width=108 align=right>18,659(56.3)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=115 align=right>4,263(53.3)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=678 colSpan=5 align=middle>합 계</TD> <TD style="FONT-SIZE: 10pt" height=18 width=108 align=right>33,138(100.0)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=115 align=right>7,998(100.0)</TD></TR></TBODY></TABLE></P> <P><BR></P> <P>(바) 이글루시큐리티</P> <P> <TABLE class=nb width=926> <COLGROUP> <COL width=917></COL></COLGROUP> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=917 align=right>(단위 : 백만원, %)</TD></TR></TBODY></TABLE> <TABLE border=1 width=929> <COLGROUP> <COL width=91></COL> <COL width=66></COL> <COL width=83></COL> <COL width=302></COL> <COL width=103></COL> <COL width=106></COL> <COL width=115></COL></COLGROUP> <THEAD> <TR> <TH style="FONT-SIZE: 10pt" height=18 width=91 align=middle>사업부문</TH> <TH style="FONT-SIZE: 10pt" height=18 width=66 align=middle>매출유형</TH> <TH style="FONT-SIZE: 10pt" height=18 width=83 align=middle>품목</TH> <TH style="FONT-SIZE: 10pt" height=18 width=302 align=middle>구체적용도</TH> <TH style="FONT-SIZE: 10pt" height=18 width=103 align=middle>주요상표</TH> <TH style="FONT-SIZE: 10pt" height=18 width=106 align=middle>2011년</TH> <TH style="FONT-SIZE: 10pt" height=18 width=115 align=middle>2012년 1분기</TH></TR></THEAD> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=102 width=91 align=middle>솔루션사업부문</TD> <TD style="FONT-SIZE: 10pt" height=102 width=66 align=middle>솔루션매출</TD> <TD style="FONT-SIZE: 10pt" height=102 width=83 align=middle>통합보안관리<BR>솔루션 외</TD> <TD style="FONT-SIZE: 10pt" height=102 width=302>이기종의 전사적인 관리 플랫폼으로서, IT환경에서 발생 가능한 각종 위험 요소들 즉, 시스템 네트워크 침입, 오작동 등의 노출된 위험을 지속적으로 최소하고 예방할 수 있도록 해주는 솔루션 및 구동을 위한 서버 및 DB 등</TD> <TD style="FONT-SIZE: 10pt" height=102 width=103 align=middle>SPiDER-TM<BR>SPiDER-X<BR>SPiDER-Σ<BR>SPiDER-ZONE</TD> <TD style="FONT-SIZE: 10pt" height=102 width=106 align=right>21,278(58.7)</TD> <TD style="FONT-SIZE: 10pt" height=102 width=115 align=right>2,262(24.1)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=60 width=91 align=middle>서비스사업부문</TD> <TD style="FONT-SIZE: 10pt" height=60 width=66 align=middle>용역매출</TD> <TD style="FONT-SIZE: 10pt" height=60 width=83 align=middle>Husky <BR>서비스</TD> <TD style="FONT-SIZE: 10pt" height=60 width=302>정보보안시스템 구축 및 관리를 대행하는 서비스로 보안정책수립,취약점분석,보안시스템의 실시간 원격관리,모니터링, 장애처리 및 보안교육서비스등 제공</TD> <TD style="FONT-SIZE: 10pt" height=60 width=103 align=middle>HUSKEY<BR>SERVICE</TD> <TD style="FONT-SIZE: 10pt" height=60 width=106 align=right>14,967(41.3)</TD> <TD style="FONT-SIZE: 10pt" height=60 width=115 align=right>7,142(75.9)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=681 colSpan=5 align=middle>합 계</TD> <TD style="FONT-SIZE: 10pt" height=18 width=106 align=right>36,245(100.0)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=115 align=right>9,405(100.0)</TD></TR></TBODY></TABLE></P> <P><BR></P> <P>(사) 이니텍</P> <P> <TABLE class=nb width=924> <COLGROUP> <COL width=915></COL></COLGROUP> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=915 align=right>(단위 : 백만원, %)</TD></TR></TBODY></TABLE> <TABLE border=1 width=926> <COLGROUP> <COL width=41></COL> <COL width=49></COL> <COL width=91></COL> <COL width=365></COL> <COL width=106></COL> <COL width=98></COL> <COL width=113></COL></COLGROUP> <THEAD> <TR> <TH style="FONT-SIZE: 10pt" height=39 width=41 align=middle>사업<BR>부문</TH> <TH style="FONT-SIZE: 10pt" height=39 width=49 align=middle>매출<BR>유형</TH> <TH style="FONT-SIZE: 10pt" height=39 width=91 align=middle>품목</TH> <TH style="FONT-SIZE: 10pt" height=39 width=365 align=middle>구체적용도</TH> <TH style="FONT-SIZE: 10pt" height=39 width=106 align=middle>주요상표</TH> <TH style="FONT-SIZE: 10pt" height=39 width=98 align=middle>2011년</TH> <TH style="FONT-SIZE: 10pt" height=39 width=113 align=middle>2012년 1분기</TH></TR></THEAD> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=734 rowSpan=10 width=41 align=middle><BR><BR></TD> <TD style="FONT-SIZE: 10pt" height=622 rowSpan=6 width=49 align=middle>제품</TD> <TD style="FONT-SIZE: 10pt" height=81 width=91 align=middle>인증 및 암호화</TD> <TD style="FONT-SIZE: 10pt" height=81 width=365>-특정서비스이용자들의 신원을  확인하고 전자인증서(신분증)을 발급, 관리하는 전자 인증  서버시스템<BR>-웹 환경에서 송수신되는 데이터의 암/복호화 수행<BR>-DB 내 특정 칼럼 선택적 암호화 및 사용자의 접근제어</TD> <TD style="FONT-SIZE: 10pt" height=81 width=106 align=middle>-INISAFE PKI<BR>-INISAFE Web <BR>-INISAFE DB <BR>  Protector</TD> <TD style="FONT-SIZE: 10pt" height=81 width=98 align=right>8,111(24.1)</TD> <TD style="FONT-SIZE: 10pt" height=81 width=113 align=right>2,301(27.4)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=60 width=91 align=middle>통합보안관리</TD> <TD style="FONT-SIZE: 10pt" height=60 width=365>-통합인증, 통합권한관리, 중앙집중적 관리 제공<BR>-Single Sign On 및 UNIX와 Windows 시스템의 계정통합관리 제공</TD> <TD style="FONT-SIZE: 10pt" height=60 width=106 align=middle>- <SPAN style="LINE-HEIGHT: 1.6em; FONT-SIZE: 8pt">INISAFE NEXES </SPAN><BR>- INISAFE SA </TD> <TD style="FONT-SIZE: 10pt" height=60 width=98 align=right>1,854(5.5)</TD> <TD style="FONT-SIZE: 10pt" height=60 width=113 align=right>858(10.2)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=20 width=91 align=middle>장비매출</TD> <TD style="FONT-SIZE: 10pt" height=20 width=365>H/W 장비</TD> <TD style="FONT-SIZE: 10pt" height=20 width=106 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=20 width=98 align=right>-</TD> <TD style="FONT-SIZE: 10pt" height=20 width=113 align=right>67(0.8)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=249 width=91 align=middle>금융ASP</TD> <TD style="FONT-SIZE: 10pt" height=249 width=365>- 인터넷 뱅킹 시스템 등과 같이 다양한 금융IT서비스 기획 및 구축 제공<BR>- 전자금융 시스템 구축에 따른 ASP서비스 제공<BR>- 원격지에서의 고객의 전자금융시스템 실시간 백업처리로 완벽한 데이터 보호체계 및 재해방지 대책 지원<BR>- 트랜잭션 증가에 따른 트랙픽 감소 및 트랜잭션 처리 제공<BR>- 전자금융 트랜잭션 처리에 따른 사용자 관점 및 서버관점에서의 실시간 모니터링 서비스 제공 (Site Checker)<BR>- IPTV 또는 CATV등의 단말기를 통한 인터넷 뱅킹 제공 서비스- TV단말기를 통한 전자거래에서의 계좌이체, 신용카드 결제 등의 지불 서비스 제공<BR>- 국내 IPTV 사업자인 KT와의 협력을 통한 서비스 제공</TD> <TD style="FONT-SIZE: 10pt" height=249 width=106 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=249 width=98 align=right>10,206(30.3)</TD> <TD style="FONT-SIZE: 10pt" height=249 width=113 align=right>2,472(29.4)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=144 width=91 align=middle>SI</TD> <TD style="FONT-SIZE: 10pt" height=144 width=365>- 인터넷 뱅킹 및 인터넷 대출 등 다양한 전자금융 서비스에 적용중인 전자금융거래 처리를 위한 솔루션<BR>- 멀티지불서비스 등 e-BIZ Service에 적용된 솔루션<BR>- 웹 서비스의 가용성 및 성능향상을 위한 성능시험도구, 모니터링 솔루션<BR>- 자체 개발/보유한 솔루션을 활용한 신규 시스템 구축 및 업그레이드</TD> <TD style="FONT-SIZE: 10pt" height=144 width=106 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=144 width=98 align=right>7,123(21.1)</TD> <TD style="FONT-SIZE: 10pt" height=144 width=113 align=right>1,521(18.1)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=91 align=middle>SM</TD> <TD style="FONT-SIZE: 10pt" height=18 width=365>- 시스템 운영관리</TD> <TD style="FONT-SIZE: 10pt" height=18 width=106 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=98 align=right>32(0.1)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=113 align=right>46(0.5)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=49 align=middle>상품</TD> <TD style="FONT-SIZE: 10pt" height=18 width=91 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=365>- 타사 S/W, SERVER, PC, 주변기기등</TD> <TD style="FONT-SIZE: 10pt" height=18 width=106 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=98 align=right>3,465(10.3)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=113 align=right>466(5.5)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=49 align=middle>용역</TD> <TD style="FONT-SIZE: 10pt" height=18 width=91 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=365>- 유지보수,기술용역,MOTP서비스 , 본인확인서비스</TD> <TD style="FONT-SIZE: 10pt" height=18 width=106 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=98 align=right>2,790(8.3)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=113 align=right>616(7.3)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=49 align=middle>기타</TD> <TD style="FONT-SIZE: 10pt" height=18 width=91 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=365>- 임대수익</TD> <TD style="FONT-SIZE: 10pt" height=18 width=106 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=98 align=right>106(0.3)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=113 align=right>66(0.8)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=49 align=middle>합계</TD> <TD style="FONT-SIZE: 10pt" height=18 width=91 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=365><BR></TD> <TD style="FONT-SIZE: 10pt" height=18 width=106 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=18 width=98 align=right>33,688(100.0)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=113 align=right>8,413(100.0)</TD></TR></TBODY></TABLE></P> <P><BR></P> <P>(아) 넥스지</P> <P> <TABLE class=nb width=924> <COLGROUP> <COL width=915></COL></COLGROUP> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=18 vAlign=top width=915 align=right>(단위 : 백만원, %)</TD></TR></TBODY></TABLE> <TABLE border=1 width=925> <COLGROUP> <COL width=71></COL> <COL width=60></COL> <COL width=109></COL> <COL width=308></COL> <COL width=107></COL> <COL width=98></COL> <COL width=109></COL></COLGROUP> <THEAD> <TR> <TH style="FONT-SIZE: 10pt" height=18 width=71 align=middle>사업부문</TH> <TH style="FONT-SIZE: 10pt" height=18 width=60 align=middle>매출유형</TH> <TH style="FONT-SIZE: 10pt" height=18 width=109 align=middle>품목</TH> <TH style="FONT-SIZE: 10pt" height=18 width=308 align=middle>구체적용도</TH> <TH style="FONT-SIZE: 10pt" height=18 width=107 align=middle>주요상표</TH> <TH style="FONT-SIZE: 10pt" height=18 width=98 align=middle>2011년</TH> <TH style="FONT-SIZE: 10pt" height=18 width=109 align=middle>2012년 1분기</TH></TR></THEAD> <TBODY> <TR> <TD style="FONT-SIZE: 10pt" height=368 rowSpan=3 width=71 align=middle>보안솔루션</TD> <TD style="FONT-SIZE: 10pt" height=277 rowSpan=2 width=60 align=middle>제품매출</TD> <TD style="FONT-SIZE: 10pt" height=81 width=109 align=middle>VAAN<BR>(보안관제서비스)</TD> <TD style="FONT-SIZE: 10pt" height=81 width=308>당사가 자체 개발한 ‘VForce VPN 시리즈’및 ‘VForce NMS 시리즈’ 를 이용하여 중소기업을 대상으로 보안사설망 구축하고 보안정책을 제공하며 24시간 보안관제서비스를 제공하는 통합보안관제서비스</TD> <TD style="FONT-SIZE: 10pt" height=81 width=107 align=middle>VAAN<BR>Nex25</TD> <TD style="FONT-SIZE: 10pt" height=81 width=98 align=right>7,502(33.9)</TD> <TD style="FONT-SIZE: 10pt" height=81 width=109 align=right>1,912(50.0)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=186 width=109 align=middle>VForce시리즈</TD> <TD style="FONT-SIZE: 10pt" height=186 width=308>VPN 기능을 기반으로 하여 <BR>  - 회선간 Fail-over 기능<BR>  - 로드밸런싱 기능<BR>  - QoS기능<BR>  - F/W 기능 등을 수행하여<BR> 기업 네트워크의 <BR>  - 안정한 통신을 보장하고<BR>  - 외부의 불법침입을 방지하며<BR>  - 효율적인 원격관리 가능</TD> <TD style="FONT-SIZE: 10pt" height=186 width=107 align=middle>VForce</TD> <TD style="FONT-SIZE: 10pt" height=186 width=98 align=right>9,221(41.6)</TD> <TD style="FONT-SIZE: 10pt" height=186 width=109 align=right>1,362(35.6)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=81 width=60 align=middle>상품매출</TD> <TD style="FONT-SIZE: 10pt" height=81 width=109 align=middle><BR></TD> <TD style="FONT-SIZE: 10pt" height=81 width=308>- NAC(네트워크접근제어솔루션)제품은 사용자 PC 및 네트워크단말기가 네트워크에 접근하기 전에 보안정책을 준수했는지 여부를 검사해 네트워크 접속을 통제하는 제품.</TD> <TD style="FONT-SIZE: 10pt" height=81 width=107 align=middle>NAC 제품외</TD> <TD style="FONT-SIZE: 10pt" height=81 width=98 align=right>3,435(15.5)</TD> <TD style="FONT-SIZE: 10pt" height=81 width=109 align=right>-</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=39 width=71 align=middle>유지보수</TD> <TD style="FONT-SIZE: 10pt" height=39 width=60 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=39 width=109 align=middle>VForce 시리즈 제품군의 유지보수</TD> <TD style="FONT-SIZE: 10pt" height=39 width=308 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=39 width=107 align=middle>-</TD> <TD style="FONT-SIZE: 10pt" height=39 width=98 align=right>2,007(9.1)</TD> <TD style="FONT-SIZE: 10pt" height=39 width=109 align=right>554(14.5)</TD></TR> <TR> <TD style="FONT-SIZE: 10pt" height=18 width=691 colSpan=5 align=middle>합   계</TD> <TD style="FONT-SIZE: 10pt" height=18 width=98 align=right>22,165(100.0)</TD> <TD style="FONT-SIZE: 10pt" height=18 width=109 align=right>3,828(100.0)</TD></TR></TBODY></TABLE></P> <P><SPAN><BR></P> <P> </P> <P> <TABLE class=nb width=996> <COLGROUP> <COL width=987></COL></COLGROUP> <TBODY> <TR> <TD height=20 width=987 align=middle>【 2011년 주요 재무비율 】</TD></TR></TBODY></TABLE> <TABLE border=1 width=996> <COLGROUP> <COL width=54></COL> <COL width=128></COL> <COL width=91></COL> <COL width=91></COL> <COL width=91></COL> <COL width=91></COL> <COL width=90></COL> <COL width=90></COL> <COL width=90></COL> <COL width=90></COL></COLGROUP> <THEAD> <TR> <TH height=43 width=54 align=middle>구 분</TH> <TH height=43 width=128 align=middle>비율</TH> <TH height=43 width=91 align=middle>텔코웨어 </TH> <TH height=43 width=91 align=middle>유엔젤 </TH> <TH height=43 width=91 align=middle>유비벨록스 </TH> <TH height=43 width=91 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=110 rowSpan=4 width=54 align=middle>성장성<BR>(%)</TD> <TD height=20 width=128 align=middle>매출액 증가율</TD> <TD height=20 vAlign=top width=91 align=right>11.74%</TD> <TD height=20 vAlign=top width=91 align=right>-12.00%</TD> <TD height=20 vAlign=top width=91 align=right>17.01%</TD> <TD height=20 vAlign=top width=91 align=right>-20.41%</TD> <TD height=20 vAlign=top width=90 align=right>23.96%</TD> <TD height=20 vAlign=top width=90 align=right>16.89%</TD> <TD height=20 vAlign=top width=90 align=right>18.28%</TD> <TD height=20 vAlign=top width=90 align=right>8.38%</TD></TR> <TR> <TD height=20 width=128 align=middle>영업이익 증가율</TD> <TD height=20 vAlign=top width=91 align=right>137.75%</TD> <TD height=20 vAlign=top width=91 align=right>-49.79%</TD> <TD height=20 vAlign=top width=91 align=right>0.97%</TD> <TD height=20 vAlign=top width=91 align=right>-74.91%</TD> <TD height=20 vAlign=top width=90 align=right>147.28%</TD> <TD height=20 vAlign=top width=90 align=right>-64.45%</TD> <TD height=20 vAlign=top width=90 align=right>-2.08%</TD> <TD height=20 vAlign=top width=90 align=right>17.47%</TD></TR> <TR> <TD height=20 width=128 align=middle>당기순이익 증가율</TD> <TD height=20 vAlign=top width=91 align=right>69.89%</TD> <TD height=20 vAlign=top width=91 align=right>-66.39%</TD> <TD height=20 vAlign=top width=91 align=right>-4.95%</TD> <TD height=20 vAlign=top width=91 align=right>-43.79%</TD> <TD height=20 vAlign=top width=90 align=right>113.37%</TD> <TD height=20 vAlign=top width=90 align=right>-44.58%</TD> <TD height=20 vAlign=top width=90 align=right>-16.72%</TD> <TD height=20 vAlign=top width=90 align=right>6.07%</TD></TR> <TR> <TD height=20 width=128 align=middle>총자산 증가율</TD> <TD height=20 vAlign=top width=91 align=right>-0.22%</TD> <TD height=20 vAlign=top width=91 align=right>-0.55%</TD> <TD height=20 vAlign=top width=91 align=right>59.02%</TD> <TD height=20 vAlign=top width=91 align=right>-4.08%</TD> <TD height=20 vAlign=top width=90 align=right>60.87%</TD> <TD height=20 vAlign=top width=90 align=right>-2.95%</TD> <TD height=20 vAlign=top width=90 align=right>6.11%</TD> <TD height=20 vAlign=top width=90 align=right>13.30%</TD></TR> <TR> <TD height=80 rowSpan=3 width=54 align=middle>활동성<BR>(회)</TD> <TD height=20 width=128 align=middle>총자산 회전율</TD> <TD height=20 vAlign=top width=91 align=right>0.49</TD> <TD height=20 vAlign=top width=91 align=right>0.49</TD> <TD height=20 vAlign=top width=91 align=right>1.31</TD> <TD height=20 vAlign=top width=91 align=right>0.37</TD> <TD height=20 vAlign=top width=90 align=right>0.50</TD> <TD height=20 vAlign=top width=90 align=right>0.80</TD> <TD height=20 vAlign=top width=90 align=right>0.43</TD> <TD height=20 vAlign=top width=90 align=right>0.70</TD></TR> <TR> <TD height=20 width=128 align=middle>재고자산 회전율</TD> <TD height=20 vAlign=top width=91 align=right>53.09</TD> <TD height=20 vAlign=top width=91 align=right>1656.19</TD> <TD height=20 vAlign=top width=91 align=right>8.63</TD> <TD height=20 vAlign=top width=91 align=right>-</TD> <TD height=20 vAlign=top width=90 align=right>-</TD> <TD height=20 vAlign=top width=90 align=right>90.48</TD> <TD height=20 vAlign=top width=90 align=right>356.26</TD> <TD height=20 vAlign=top width=90 align=right>5.94</TD></TR> <TR> <TD height=20 width=128 align=middle>매출채권 회전율</TD> <TD height=20 vAlign=top width=91 align=right>2.86</TD> <TD height=20 vAlign=top width=91 align=right><SPAN>1.95</SPAN><BR></TD> <TD height=20 vAlign=top width=91 align=right>7.35</TD> <TD height=20 vAlign=top width=91 align=right>4.33</TD> <TD height=20 vAlign=top width=90 align=right><SPAN>5.10</SPAN><BR></TD> <TD height=20 vAlign=top width=90 align=right>2.58</TD> <TD height=20 vAlign=top width=90 align=right>4.04</TD> <TD height=20 vAlign=top width=90 align=right>3.50</TD></TR> <TR> <TD height=110 rowSpan=4 width=54 align=middle>수익성<BR>(%)</TD> <TD height=20 width=128 align=middle>매출액 영업이익율</TD> <TD height=20 vAlign=top width=91 align=right>7.71%</TD> <TD height=20 vAlign=top width=91 align=right>8.68%</TD> <TD height=20 vAlign=top width=91 align=right>12.47%</TD> <TD height=20 vAlign=top width=91 align=right>8.27%</TD> <TD height=20 vAlign=top width=90 align=right>48.17%</TD> <TD height=20 vAlign=top width=90 align=right>5.08%</TD> <TD height=20 vAlign=top width=90 align=right>8.72%</TD> <TD height=20 vAlign=top width=90 align=right>14.70%</TD></TR> <TR> <TD height=20 width=128 align=middle>매출액 순이익율</TD> <TD height=20 vAlign=top width=91 align=right>10.40%</TD> <TD height=20 vAlign=top width=91 align=right>4.08%</TD> <TD height=20 vAlign=top width=91 align=right>10.42%</TD> <TD height=20 vAlign=top width=91 align=right>21.42%</TD> <TD height=20 vAlign=top width=90 align=right>37.59%</TD> <TD height=20 vAlign=top width=90 align=right>7.49%</TD> <TD height=20 vAlign=top width=90 align=right>5.58%</TD> <TD height=20 vAlign=top width=90 align=right>13.93%</TD></TR> <TR> <TD height=20 width=128 align=middle>총자산 순이익율</TD> <TD height=20 vAlign=top width=91 align=right>5.09%</TD> <TD height=20 vAlign=top width=91 align=right>2.00%</TD> <TD height=20 vAlign=top width=91 align=right>11.14%</TD> <TD height=20 vAlign=top width=91 align=right>8.05%</TD> <TD height=20 vAlign=top width=90 align=right>15.21%</TD> <TD height=20 vAlign=top width=90 align=right>6.07%</TD> <TD height=20 vAlign=top width=90 align=right>2.30%</TD> <TD height=20 vAlign=top width=90 align=right>9.21%</TD></TR> <TR> <TD height=20 width=128 align=middle>자기자본 순이익율</TD> <TD height=20 vAlign=top width=91 align=right>6.39%</TD> <TD height=20 vAlign=top width=91 align=right>2.24%</TD> <TD height=20 vAlign=top width=91 align=right>18.19%</TD> <TD height=20 vAlign=top width=91 align=right>8.37%</TD> <TD height=20 vAlign=top width=90 align=right>28.99%</TD> <TD height=20 vAlign=top width=90 align=right>6.94%</TD> <TD height=20 vAlign=top width=90 align=right>2.59%</TD> <TD height=20 vAlign=top width=90 align=right>10.45%</TD></TR> <TR> <TD height=80 rowSpan=3 width=54 align=middle>안정성<BR>(%)</TD> <TD height=20 width=128 align=middle>부채비율</TD> <TD height=20 vAlign=top width=91 align=right>25.48%</TD> <TD height=20 vAlign=top width=91 align=right>11.96%</TD> <TD height=20 vAlign=top width=91 align=right>63.36%</TD> <TD height=20 vAlign=top width=91 align=right>4.03%</TD> <TD height=20 vAlign=top width=90 align=right>90.56%</TD> <TD height=20 vAlign=top width=90 align=right>14.17%</TD> <TD height=20 vAlign=top width=90 align=right>12.41%</TD> <TD height=20 vAlign=top width=90 align=right>13.53%</TD></TR> <TR> <TD height=20 width=128 align=middle>차입금의존도</TD> <TD height=20 vAlign=top width=91 align=right>-</TD> <TD height=20 vAlign=top width=91 align=right>3.30%</TD> <TD height=20 vAlign=top width=91 align=right>30.49%</TD> <TD height=20 vAlign=top width=91 align=right>-</TD> <TD height=20 vAlign=top width=90 align=right>27.84%</TD> <TD height=20 vAlign=top width=90 align=right>-</TD> <TD height=20 vAlign=top width=90 align=right>-</TD> <TD height=20 vAlign=top width=90 align=right>-</TD></TR> <TR> <TD height=20 width=128 align=middle>유동비율</TD> <TD height=20 vAlign=top width=91 align=right>355.54%</TD> <TD height=20 vAlign=top width=91 align=right>486.97%</TD> <TD height=20 vAlign=top width=91 align=right>343.93%</TD> <TD height=20 vAlign=top width=91 align=right>1120.49%</TD> <TD height=20 vAlign=top width=90 align=right>242.05%</TD> <TD height=20 vAlign=top width=90 align=right>761.13%</TD> <TD height=20 vAlign=top width=90 align=right>334.13%</TD> <TD height=20 vAlign=top width=90 align=right>624.92%</TD></TR></TBODY></TABLE></P><SPAN> <P><BR></SPAN> </P></SPAN></SPAN></SPAN></SPAN>