I did a quick and dirty analysis to understand how much revenue would LGP needed to reach 6% EBIT (% chosen arbitrarily) for the first 3Q with and without the grants and we are faaaaaaaaaaaaaaaar off the mark.
One of the parameters is that the following lines were included as Overhead (OH): 1.2 a/c/d/e/f, 1.5 and 1.8.
We are also assuming that the OH would stay fixed. This could be debatable as the staff cost can either be a direct or indirect cost depending on positions etc... but in the absence of any other elements or ratio I chose this include it entirely in Overhead.
Do note that it does not have an impact on the final result for the revenue needed to reach a 6% EBIT
EBIT Including Grants Current Revenue to reach 6% EBIT 1 Revenue $34,101,000.00 $37,449,388.12 2 Direct Cost $16,116,000.00 $17,698,43520 3 Overhead $17,490,000.00 $17,490,000.00 4 EBIT $495,000.00 $2,260,952.91 5 EBIT% 1% 6% 6 Overhead to Revenue % 51% 47% 7 8 9 EBIT Excluding Grants Current Revenue to reach 6% EBIT 10 Revenue $26,978,000.00 $51,037,216.49 11 Direct Cost $16,116,000.00 $30,488,389.84 12 Overhead $17,490,000.00 $17,490,000.00 13 EBIT -$6,628,000.00 $3,058,826.66 14 EBIT% -25% 6% 15 Overhead to Revenue % 65% 34%
- Forums
- ASX - By Stock
- LGP
- Ann: Quarterly Activities Report & Appendix 4C
Ann: Quarterly Activities Report & Appendix 4C, page-10
Featured News
Add LGP (ASX) to my watchlist
(20min delay)
|
|||||
Last
9.9¢ |
Change
-0.006(5.71%) |
Mkt cap ! $29.87M |
Open | High | Low | Value | Volume |
10.0¢ | 10.0¢ | 9.7¢ | $2.21K | 22.20K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 93495 | 9.7¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
9.9¢ | 2072 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 93495 | 0.097 |
2 | 125000 | 0.096 |
9 | 147581 | 0.095 |
1 | 150000 | 0.094 |
1 | 425000 | 0.093 |
Price($) | Vol. | No. |
---|---|---|
0.099 | 2072 | 1 |
0.100 | 184903 | 3 |
0.105 | 179243 | 5 |
0.110 | 189240 | 4 |
0.115 | 330400 | 4 |
Last trade - 16.10pm 26/07/2024 (20 minute delay) ? |
Featured News
LGP (ASX) Chart |