Revised (Again) 4th Qtr / Full Year estimate for 1997 ...............
Please see Alex GreenLand's post (#318) about the BrokenHill Equities forecast.
Based on their forecast, here's what 1997 looks like.
E.P.S.
-----
YTD = $1.21
4th = .19 BrokenHill Equities Estimate
----
Year $1.40 BrokenHill Equities Estimate
====
Revised
4th Qtr. 1997
BIOX
Revised BrkHill
IBD JM JM Equities
----- ----- ----- -----
Sy3 - AHP - USA 3,600 5,000 3,600 5,300
Sy3 - AHP - Foreign 500 250 250 250
Sy3 - BI - France 0 250 250 250
Sy3 - RPR - Canada 567 450 450 450
Sy3 - Roche - Sweden 500 250 250 250
Hylaform - CGEN - Foreign 200 450 450 450
Hylashied - Italy 0 25 25 25
Other - Cosmetic 0 325 325 325
----- ----- ----- -----
Total Product Sales 5,367 7,000 5,600 7,300
----- ----- ----- -----
AHP Fee Payment 0 1,000 1,000 1,000
----- ----- ----- -----
Total Payments 0 1,000 1,000 1,000
----- ----- ----- -----
Total Net Revenues 5,367 8,000 6,600 8,300
----- ----- ----- -----
Product GM (Avg. %) 0.68 0.68 0.68 0.68
Product GM$ 3,650 4,760 3,808 4,964
License GM$ 0 1,000 1,000 1,000
----- ----- ----- -----
Total GM$ 3,650 5,760 4,808 5,964
----- ----- ----- -----
R&D 1,575 1,575 1,575 1,575
G&A 2,150 2,150 2,150 2,150
----- ----- ----- -----
Total Operations Expense 3,725 3,725 3,725 3,725
----- ----- ----- -----
Income from Operations -75 2,035 1,083 2,239
----- ----- ----- -----
Interest Income 190 190 190 190
----- ----- ----- -----
EBT 115 2,225 1,273 2,429
----- ----- ----- -----
Tax Provision % 0.1 0.1 0.1 0.1
Tax Provision $ 11 223 127 243
----- ----- ----- -----
EAT 104 2,002 1,146 2,186
===== ===== ===== =====
E.P.S 0.01 0.17 0.10 0.19
===== ===== ===== =====
Shares Out 11,500 11,500 11,500 11,500
===== ===== ===== =====
Regards,
John |
