Get your calculator and some paper. Let's crunch some numbers on JNNE. There will be more than one koisk in these locations. I am going to throw out some possibilities:
Number of hotels_____Number of koisk per hotel____Total
250__________________5 ___________________________1,250
500__________________4____________________________2,000
750__________________3____________________________2,250
1,250________________2____________________________2,500
2,000________________1____________________________2,000
Grand totals are only 4,750 hotels (less than half of what we have agreements with) and a total of 10,000 koisk.
OK. Each koisk cost generates a revenue of 24,000 per year. Subtract the cost of upkeep is 1,500 per year we are at 22,500. Subtract the cost of buying the koisk payed off in one year (12,000)
We are now at 10,500. Let us go ahead and subtract 1,500 for interest and whatever may come up. We are now at 9,000 for first year. 9,000 X 10,000 koisk is 90,000,000. Now let's add some advertising revenue. I am going to pull a number out of thin air for this so here we go. I will let you advertise on 10,000 koisk for 50 cents a month for each one. 10,000 times .50 would mean advertising in 10,000 locations a month for 5,000 dollars times 100 businesses is 500,000 a month or 6,000,000 a year. Now we are at 96,000,000 divided by outstanding shares of approx. 63,000,000 (yes I know it could be more by the time this gets around, it could be less!!!!) We are at revenues of 1.52 cents per share. Let us now subtract .12 cents per share to make it diluted. That would give the company over 6 million for expenses a year. Ok pick a p/e below
Earnings______P/E_______________Stock price
1.40__________5_________________7
1.40__________10________________14
1.40__________15________________21
1.40__________20________________28
Alright that is the first year. Now let's say we have paid off the koisk. 24,000 minus 1,500 for upkeep. 22,500 is what we have. Let's just go with 20,000 dollars per unit times 10,000 units. My calculator doesn't even go this high!!!!!!!!! It is 200,000,000 divided by 63,000,000 shares is 3.17 a share revenue. Let us give .17 a share for expenses. WE ARE AT 3.00 EARNINGS AND I AM SURE WE ARE GETTING SOME DIVIDENDS BY NOW!!!!!!
Again, pick a p/e (isn't this fun?)
Earnings______P/E__________Stock Price
3.00__________5____________15
3.00__________10___________30
3.00__________15___________45
3.00__________20___________60
Please keep the following in mind. If the test doesn't go as planned or something goes wrong we could be looking at no koisk, which would mean no earnings and with no earnings you cannot have a p/e so we would be down at 1 cent again. I don't think this will happen, but this is my word of advice. Don't put any money in this that you cannot afford to lose. I am going to hold long because I believe we WILL SEE DOLLARS IN THIS STOCK!!!! I hope this has been informative and most of all, have fun!!!
Good night to all
tannis70
Jimmy Reynolds |
