Accounting 101, page-31

611 per month would give revenue of more than $1b per year for the eye cream and wand, in my opinon that is unlikely. Hopefully OBJ releases some more information.

In my opinion any information on the value of royalties invoiced would be 'price sensitive' and therefore should be released to the market.

	Column 1	Column 2	Column 3	Column 4
1			SK II eye cream
2		Estimate of Retail price	$144.00
3		Estimate of Mark-up	70%
4		Estimate of Wholesale price	$84.71
5		Estimate of Units sold per month	611
6		Outlets	1959
7		Estimate of Annual Sales	$1,216,663,454
8
9		Estimate of Royalty	4.0%
10		Estimate of Royalty per unit	$3.39
11
12	Country	No of outlets	Royalty	Quarterly
13	Japan	1372	$34,083,966	$8,520,991.62
14	Taiwan	175	$4,347,445	$1,086,861.18
15	China	160	$3,974,807	$993,701.65
16	South Korea	90	$2,235,829	$558,957.18
17	Malaysia	54	$1,341,497	$335,374.31
18	Hong Kong	43	$1,068,229	$267,057.32
19	Thailand	33	$819,804	$204,950.96
20	Singapore	19	$472,008	$118,002.07
21	Indonesia	13	$322,953	$80,738.26
22
23	TOTAL	1959	$48,666,538.16	$12,166,634.54