This is by no means any formal method of calculating revenue and profit. but might as well put it up
Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 Column 8 0 TPA 240000 1 Cost 600 * slightly higher than our peer 2 Royalty 3.0% *can come down to 1.5% 3 Tax Rate 30.0% * MNS fixed TR 4 5 6 CanAccord 7 Flake Super Jumbo Jumbo Large Medium Fine Amorphous 8 Price 2000 2000 1500 1000 750 550 9 Distribution 0.1 0.3 0.25 0.15 0.1 0.1 100% 10 Basket Price 200 600 375 150 75 55 $ 1,455 11 TPA 24,000 72,000 60,000 36,000 24,000 24,000 240,000 12 Revenue 48,000,000 144,000,000 90,000,000 36,000,000 18,000,000 13,200,000 $ 349,200,000.0 13 Costs 14,400,000 43,200,000 36,000,000 21,600,000 14,400,000 14,400,000 $ 144,000,000.0 14 Other Expenses 15 Tax 14,400,000.0 43,200,000.0 27,000,000.0 10,800,000.0 5,400,000.0 3,960,000.0 $ 104,760,000.0 16 Royalty 1,440,000.0 4,320,000.0 2,700,000.0 1,080,000.0 540,000.0 396,000.0 $ 10,476,000.0 17 Profit 17,760,000 53,280,000 24,300,000 2,520,000 - 2,340,000 - 5,556,000 $ 89,964,000.0 18 19 20 MNS BFS Basket prices 21 Flake Super Jumbo Jumbo Large Medium Fine Amorphous 22 Price 4000 2500 2125 1000 750 300 23 Distribution 0.09 0.32 0.32 0.09 0.09 0.09 100% 24 Basket Price 360 800 680 90 67.5 27 $ 2,025 25 TPA 21,600 76,800 76,800 21,600 21,600 21,600 240000 26 Revenue 86,400,000 192,000,000 163,200,000 21,600,000 16,200,000 6,480,000 $ 485,880,000.0 27 Costs 12,960,000 46,080,000 46,080,000 12,960,000 12,960,000 12,960,000 $ 144,000,000.0 28 Other Expenses 29 Tax 25,920,000.0 57,600,000.0 48,960,000.0 6,480,000.0 4,860,000.0 1,944,000.0 $ 145,764,000.0 30 Royalty 2,592,000.0 5,760,000.0 4,896,000.0 648,000.0 486,000.0 194,400.0 $ 14,576,400.0 31 Profit 44,928,000 82,560,000 63,264,000 1,512,000 - 2,106,000 - 8,618,400 $ 181,539,600.0 32 33 MNS PFS Basket prices 34 Flake Super Jumbo Jumbo Large Medium Fine Amorphous 35 Price 6000 3000 1400 900 500 300 36 Distribution 0.09 0.32 0.32 0.09 0.09 0.09 100% 37 Basket Price 540 960 448 81 45 27 $ 2,101 38 TPA 21,600 76,800 76,800 21,600 21,600 21,600 240000 39 Revenue 129,600,000 230,400,000 107,520,000 19,440,000 10,800,000 6,480,000 $ 504,240,000.0 40 Costs 12,960,000 46,080,000 46,080,000 12,960,000 12,960,000 12,960,000 $ 144,000,000.0 41 Other Expenses 42 Tax 38,880,000.0 69,120,000.0 32,256,000.0 5,832,000.0 3,240,000.0 1,944,000.0 $ 151,272,000.0 43 Royalty 3,888,000.0 6,912,000.0 3,225,600.0 583,200.0 324,000.0 194,400.0 $ 15,127,200.0 44 Profit 73,872,000 108,288,000 25,958,400 64,800 - 5,724,000 - 8,618,400 $ 193,840,800.0 45 46 VRC PFS 47 Flake Super Jumbo Jumbo Large Medium Fine Amorphous 48 Price 2750 2100 1700 1200 750 300 49 Distribution 0.2 0.3 0.26 0.12 0.05 0.07 100% 50 Basket Price 550 630 442 144 37.5 21 $ 1,825 51 TPA 48,000 72,000 62,400 28,800 12,000 16,800 240000 52 Revenue 132,000,000 151,200,000 106,080,000 34,560,000 9,000,000 5,040,000 $ 437,880,000.0 53 Costs 28,800,000 43,200,000 37,440,000 17,280,000 7,200,000 10,080,000 $ 144,000,000.0 54 Other Expenses 55 Tax 39,600,000.0 45,360,000.0 31,824,000.0 10,368,000.0 2,700,000.0 1,512,000.0 $ 131,364,000.0 56 Royalty 3,960,000.0 4,536,000.0 3,182,400.0 1,036,800.0 270,000.0 151,200.0 $ 13,136,400.0 57 Profit 59,640,000 58,104,000 33,633,600 5,875,200 - 1,170,000 - 6,703,200 $ 149,379,600.0
- Forums
- ASX - By Stock
- VRC
- PFS calculations
PFS calculations, page-6
-
-
- There are more pages in this discussion • 2 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 VRC (ASX) to my watchlist
(20min delay)
|
|||||
Last
0.4¢ |
Change
-0.001(12.5%) |
Mkt cap ! $14.55M |
Open | High | Low | Value | Volume |
0.4¢ | 0.4¢ | 0.4¢ | $3.231K | 851.6K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
40 | 66433045 | 0.3¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
0.4¢ | 6126456 | 9 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
40 | 66433045 | 0.003 |
17 | 23916715 | 0.002 |
8 | 18150001 | 0.001 |
0 | 0 | 0.000 |
0 | 0 | 0.000 |
Price($) | Vol. | No. |
---|---|---|
0.004 | 6126456 | 9 |
0.005 | 21021466 | 18 |
0.006 | 9143468 | 15 |
0.007 | 10780001 | 5 |
0.008 | 4864155 | 6 |
Last trade - 12.17pm 14/10/2024 (20 minute delay) ? |
Featured News
VRC (ASX) Chart |
The Watchlist
I88
INFINI RESOURCES LIMITED
Charles Armstrong, Managing Director & CEO
Charles Armstrong
Managing Director & CEO
SPONSORED BY The Market Online