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
LUM Price at posting:
0.0¢ Sentiment: None Disclosure: Not Held