stolwyk/gerry very interesting lum news, page-7

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