SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Non-Tech : Littlefield Corporation (LTFD) -- Ignore unavailable to you. Want to Upgrade?


To: Nittany Lion who wrote (6727)1/24/1998 5:00:00 PM
From: SE  Read Replies (1) | Respond to of 10368
 
Gary,

I will check this out tomorrow. Have printed it for reference. Yes, it will be before the Packers victory that I look at it. :)

GO PACK GO!

-Scott



To: Nittany Lion who wrote (6727)1/25/1998 3:29:00 PM
From: SE  Read Replies (3) | Respond to of 10368
 
Gary

Working backward with your numbers, this is what I get:


Revenues for 1998

700 VGM's
Gross per machine $19,300 state average 13,510,000.00

21 Bingo halls
SC 11 360,000.00 3,960,000.00
AL 4 400,000.00 1,600,000.00
TX 3 210,000.00 630,000.00
MS 3 ?? 300,000.00 900,000.00

Current Operations 20,600,000.00

52 Bingo Halls 1998
Average Gross of $300,000 for 1/2 of the year 7,800,000.00

Interest Income
$13,000,0000 at 6% for 5 months as it will be used up 325,000.00

Gross 28,725,000.00

Pre Tax margin 7,181,250.00

Tax Rate 35% 2,513,437.50

After Tax Profit 4,667,812.50

Number of Shares 9.5 Million 0.491

No, I guess it doesn't jive with my number of $.65. This will require
more analysis I think. However, it is important to remember that
fixed costs will become less and less important as revenues grow and
the percentages you gave me will change for the better as time goes
on. If you change pre-tax margin from 25% to 30% you add $.10 per
share in earnings. That is the difficult part about these
calculations. You make an assumption that is wrong and you could
be costing yourself a couple of cents in earnings. Make several
mistaken assumptions and you can be off significantly.

Let the arguments begin. What does anyone else come up with?

GO PACK GO!

-Scott