re: blueball posted earlier couldnt aggree more nina, heres a spreadsheet i done yesterday,
Location FY03-04 % of sign filled Revenue Cost each yr Cost to man
Fixed costs 3,000,000
Barcelona 50% 500,000 20,000
Berlin 15% 180,000 250,000
Moscow (sale) N/a 1,500,000 450,000
Athens 1 25% 200,000 300,000
Athens 2 25% 200,000 300,000
Hong Kong 35% 350,000 350,000
Total 2,930,000 3,020,000
loss -1,740,000
Location FY 04-05
Fixed costs 3,000,000
Barcelona Full 800,000 20,000
Berlin 80% 800,000 20,000
Athens 1 Full 1,500,000 40,000
Athens 2 Full 1,500,000 40,000
Hong Kong 80% 900,000 30,000
4TS Full 8,500,000 3,000,000
NewLocation1 20% 200,000 250,000
NL2 20% 200,000 250,000
NL3 20% 200,000 250,000
NL4 20% 200,000 250,000
Total 14,800,000 3,150,000
profit 7,650,000
Location FY 05-06
Fixed costs 3,000,000
Barcelona Full 800,000 20,000
Berlin Full 900,000 20,000
Athens 1 Full 1,000,000 20,000
Athens 2 Full 1,000,000 20,000
Hong Kong Full 1,000,000 30,000
4TS Full 8,500,000 300,000
NL1 80% 700,000 20,000
NL2 80% 700,000 20,000
NL3 80% 700,000 20,000
NL4 80% 700,000 20,000
NL5 20% 200,000 250,000
NL6 20% 200,000 250,000
NL7 20% 200,000 250,000
NL8 20% 200,000 250,000
Total 16,800,000 3,490,000
profit 12,300,000
EPS P/e 15 P/e 30 EPS
FY 04-05 7.3(105m shares) SP $1.09 SP $2.18
FY05-06 11.1(110m shares) SP $1.66 SP $3.33
FY06-07 14(110m shares) SP $2.10 SP $4.20
Please note theses are an example, of what LUM can do with only a few new signs each yr, pls do you own calulations if you want to purchase LUM,
Moonlight, holds LUM
- Forums
- ASX - By Stock
- LUM
- stolwyk/gerry very interesting lum news
stolwyk/gerry very interesting lum news, page-7
-
-
- There are more pages in this discussion • 26 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add LUM (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
LPM
LITHIUM PLUS MINERALS LTD.
Simon Kidston, Non--Executive Director
Simon Kidston
Non--Executive Director
SPONSORED BY The Market Online