For Comparison Only!    Expressed as %



$
Risk
 Est Cash Distributions ACFFO - Distributable
 CFFO - Cash Flow

Estimated % Payout
     Trust    Name  
Symbol Entertainment Units 0S                  Entertainment                          Date    
Analyst
 Target 


2005
 		2006
 		2007 2008 2009 2010
2007 2008 2009 2010 2011  2007
2008 2009 2010 2011 D/CF
     Debt   2007 2008 2009 2010 2011


ART In Motion
ART In Motion - purchase by Clarke Inc




AIM.un






 Cineplex Galaxy
 Cineplex Galaxy




CGX.un





SEDAR
Globe& Mail
X-Dates
 Insider Trades
CGX.un

63 M

CDs
 131 theatres and 1321 screens operating under the Cineplex Odeon, Galaxy and
Famous Players
~65% market share

 Aug 14/09
 BMO
 $17.00

$1.15
 $1.15
 $1.18
 $1.26
 $1.31

$1.72
 $1.85
 $2.25
 $2.39
FCF=
 $1.79
 $1.93
 $2.16
2.3x






Nov 10/09
 CIBC
 $18.00
 OP
$1.15
 $1.15
 $1.18
 $1.24
 $1.26
 $1.26

$1.86
 $2.09
 $2.13






$298 M
67
 60
 59

Oct 01/09
 RBC
 $20.00
 OP
 Avg
$1.15
 $1.18
 $1.24
 $1.28
 $1.32





1.68A
 1.89A
 2.13A
 2.32A








Nov 11/09 Scotia
 $20.00
 OP
 High
 $1.15
 $1.15
 $1.18
 $1.24
 $1.26
 $1.26
$1.67
 		$1.79
 $2.17
 $2.30
$1.76
 $1.95
 $2.35
 $2.42



67
 55
 52

Oct 20/08 TDW
 $18.50
 X
 Med
 $1.15
 $1.15
 $1.18
 $1.24
 $1.26

$1.72
 		$1.76
 $1.87
















Cinram International
Cinram International




CRW.un




SEDAR
Globe& Mail
X-Dates
Insider Trades
CRW.un
E-Mail

Index?
57 M
The world's largest independent provider of prerecorded multimedia products.
DVDs, VHS tapes, CDs, Cassettes
Very Seasonal
A - AFFO, * - EPS
 Aug 11/08
 		C.Accord
 $ 6.35


























Nov 12/09
 RBC
 $ 2.00
AA
$3.25
 		$3.03 $0.00 $0.00






-4.13A
 1.01A
 1.07A
 1.32A

$491 M
 -62
 0
 0


Nov 12
 NA
 $ 1.50
























































For Comparison Only!    Expressed as %



$
Risk
 Est Cash Distributions ACFFO - Distributable
 CFFO - Cash Flow

Estimated % Payout
     Trust    Name  
Symbol Entertainment Units 0S                  Entertainment                          Date    
Analyst
 Target 


2005
 		2006
 		2007 2008 2009 2010
2007 2008 2009 2010 2011 2007 2008 2009 2010 2011 D/CF
     Debt   2007 2008 2009 2010 2011


Entertainment One 29.6 M
 Entertainment One bought out




EOF.un






Gamehost Income
Gamehost Income




GH.un






GateWay Casinos
New World Gaming Partners




GCI.un






Golf  Town
Golf  Town - Buy Out by Omers




GLF.un






Madacy Entertainment
Madacy Ent- Buy out by Clarke




MEG.un






Movie Distribution 39.5 M
 Movie Distribution




FLM.un




For Comparison Only!    Expressed as %



$
Risk
 Est Cash Distributions ACFFO - Distributable
 CFFO - Cash Flow

Estimated % Payout
     Trust    Name  
Symbol Entertainment Units 0S     Entertainment  
      Date    
Analyst
 Target

2005
 		2006
 		2007 2008 2009 2010
2007 2008 2009 2010 2011 2007 2008 2009 2010 2011 D/CF
     Debt   2007 2008 2009 2010 2011


Pollard Banknote
Pollard Banknote




PBL.un





SEDAR
Globe& Mail
X-Dates
 Insider Trades
PBL.un
23.5 M

0 CDs
 		Lottery Tickets etc.
Products & Srv's throughout the world
70% of sales in U.S.
A - AFFO

























































































Mar 05/09
 TDW
 $ 7.00
 X
 High
 $0.95
 $0.95
 $0.95
 $0.95
 $0.95
 $0.95
$0.78
 $0.82
 $0.97
 $1.02





2.3x
 $73 M
 122
 		116
 98
 93



Rainmaker Income
Rainmaker Income




RNK.un Converted back to a Corp






Somerset Entertainment
Somerset Ent 




SOM.un





SEDAR
Globe& Mail
X-Dates
 Insider Trades

17.8 M

0 CDs
  music sold through non-traditional retailers using 16,600  interactive displays.   (25% held by founders)
Aug - Nov: Best sales period
 May 07/08
 BMO
 $ 3.50

$0.76
 $0.83
 $0.60
 $0.60


$0.86
 $0.85
 $0.86






0.3x
 $8.9 M
 69
 69
 70











$0.20



















Aug 07/08
 News



























Aug 17/07
 		RBC
 $ 3.00
Spec
$0.83
 $0.60
 $0.60







0.73A
 		0.69A












ACS Media 20 M
 AYP.un   Yellow Pages in Alaska




SOLD Caribe Acquisition Holdings






CanWest MediaWorks 213 M
 CWM.un CanWest MediaWorks










For Comparison Only!    Expressed as %



$
Risk
 Est Cash Distributions ACFFO - Distributable
 CFFO - Cash Flow

Estimated % Payout
     Trust    Name  
Symbol Media
 		Units 0S    Media
 		     Date    
Analyst
 Target

2005
 		2006
 		2007 2008 2009 2010
2007 2008 2009 2010 2011 2007 2008 2009 2010 2011 D/CF
     Debt   2007 2008 2009 2010 2011


FP Newspapers
FP Newspapers




FP.un





SEDAR
Globe& Mail
X-Dates
 Insider Trades 		FP.un
E-Mail

14.1 M
 the Winnipeg Free Press and the Brandon Sun May 07/08 BMO $13.00

$1.29
 $1.29
 		$1.29
 		$1.29
 $1.29

$1.61
 		$1.53
 $1.51







$49 M
 80
 84
 85
































Nov 09/09
 NA
 $ 5.25
 UP

























Oct 20/08 TDW
$12.00
X
 $1.29
 $1.29
 		$1.29
 		$1.29
 $1.29

$1.61
 		$1.52
 $1.54






1.9x
 		$49 M
 80
 85
 84




Osprey Media
Osprey Media bought by Quebecor Media




OSP.un






Yellow Pages
Yellow Pages




YLO.un





SEDAR
Globe& Mail
X-Dates
 Insider Trades
YLO.un
E-Mail
INDEX
610 M

0 CDs
 Yellow pages Phone Directory
Auto Trader magazine

Should stay as a trust until Jan, 2011
 Aug 07/09
 BMO $ 5.25



$1.09
 $1.14
 $0.95
 $0.80
$1.22
 		$1.39
 $1.30
 $1.29













Nov 04/09
 CIBC
 $ 6.50 OP
$0.96
 $1.03
 $1.10
 $1.14
 $0.92
 "
$1.32
 		$1.43
 $1.40
 $1.41






$3.1 B
 83
 		80
 66
 57

Sep 29/09
 C.Accord
 $ 9.00
 BY

























Nov 05/09
 NA
 $ 5.50


























Nov 05/09
 RBC
 $ 7.00
 OP
 Avg
 $0.96
 $1.02
 $1.09
 $1.14
 $0.92
 $0.80





1.32A
 1.43A
 1.39A









Nov 05/09 Scotia
 $ 5.75
Med




$0.80
$1.32
 $1.43
 $1.39
 $1.35
 $1.06
 $1.30
 $1.29
 $1.40
 $1.37
 $1.13
 2.9x
 =2010
 83
 		80
 67
 59
 75
Nov 05/09 TDW
 $ 6.00
 SB
 Med
 $0.96
 $1.03
 $1.09
 $1.17
 "
 "
$1.32
 		$1.44
 $1.39
 $1.42





3.4x
 $3.1 B
 83
 		80
 64
 56

For Comparison Only!    Expressed as %



$
Risk
 Est Cash Distributions ACFFO - Distributable
 CFFO - Cash Flow

Estimated % Payout
     Trust    Name  
Symbol Media
 		Units 0S   Media
 		     Date    
Analyst
 Target

2005
 		2006
 		2007 2008 2009 2010
2007 2008 2009 2010 2011 2007 2008 2009 2010 2011 D/CF
     Debt   2007 2008 2009 2010 2011
NOTE: A RED colored # indicates the value has been lowered and GREEN indicates it is raised
Copyright ©2005 Cdn.Trader - All rights reserved.
Special Thanks to:
 www.GlobeInvestor.com
 www.Yahoo.com
 BMO Nesbitt Burns
 CanAccord Cap
 Canadian Insider
 CIBC WG
 RBC Capital Markets
 Raymond James
 Scotia Cap TD Waterhouse
 1st Associates
The information contained on this site is drawn from sources believed to be reliable, but the accuracy and completeness of the information is not guaranteed, nor in providing it do I assume any liability. This information is given as of the date appearing on the report and I/We assume no obligation to update the information or advise on further developments relating to these securities.