next week annoucement, page-99

I just used used x * .72 = $y thus x= $y/.72
thus Group Revenue = $528m/.72 etc.

I have also recalculated IF Revenue and using $24, $27 and $25.5 so you have a range of ranges. Let's see how accurate we are as RandomK has been ahead of the analysts estimates who don't seem capable of understanding that this is a growth stock with plenty of upside. I would think also that milk sales should grow but lets see as the margins are in the IF.

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6
0	Synlait 2018 production MT	80% production to a2m	# tins per MT	Revenue per tin NZD $24	IF Revenue NZD	Total Revenue NZD (assume IF is 72% of Group Revenue)
1	30,000.00	24000	1100	$24.0	$ 633,600,000	$ 880,000,000.00
2	32,500.00	26000	1100	$24.0	$ 686,400,000	$ 953,333,333.33
3	35,000.00	28000	1100	$24.0	$ 739,200,000	$ 1,026,666,666.67
4
5
6	Synlait 2018 production MT	80% production to a2m	# tins per MT	Revenue per tin NZD $25.5	IF Revenue NZD	Total Revenue NZD (assume IF is 72% of Group Revenue)
7	30,000.00	24000	1100	$25.5	$ 673,200,000	$ 935,000,000.00
8	32,500.00	26000	1100	$25.5	$ 729,300,000	$ 1,012,916,666.67
9	35,000.00	28000	1100	$25.5	$ 785,400,000	$ 1,090,833,333.33
10
11
12	Synlait 2018 production MT	80% production to a2m	# tins per MT	Revenue per tin NZD $27	IF Revenue NZD	Total Revenue NZD (assume IF is 72% of Group Revenue)
13	30,000.00	24000	1100	$27.0	$ 712,800,000	$ 990,000,000.00
14	32,500.00	26000	1100	$27.0	$ 772,200,000	$ 1,072,500,000.00
15	35,000.00	28000	1100	$27.0	$ 831,600,000	$ 1,155,000,000.00