You are on page 1of 8

Forecast vs Actual as at year of 2010

Month Jan Feb Mar Apr May Jun Jul Aug


Adjusted Subscriber Forecast
Projected Volume (GPD)
Actual Gross Adds. 18222 12738 11257 10942 7757 7432 8146 0
GPD Distributed Devices 13501 9372 9036 7769 5687 5942 7018 0
SIS Distributed Devices 4721 3366 2221 3173 2070 1490 1128 0
GPD Distributed Devices #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
GPD Distributed Devices v 74% 74% 80% 71% 73% 80% 86% #DIV/0!

GPD vs SIS Distributed Devices


Units
16000 18222
14000
13501
12000 12738
10000 9372 11257 10942
8000 9036
7757 8
7769 7432
6000 70
5687 5942
4000 4721
3366 3173
2000 2221 2070
1490
0
Jan Feb Mar Apr May Jun

GPD Distributed Devices SIS Distributed Devices Actual Gross Adds.

Units
GPD Distributed Devices vs Actual Gross Adds
20000
86%
18000 80% 80%
16000 74% 74% 71%
73%
14000
12000
10000
8000
6000
4000
2000 18222
13501 12738
9372 11257
9036 10942
7769 7757
5687 7432
5942 8146
7018
0
Jan Feb Mar Apr May Jun Jul

Actual Gross Adds. GPD Distributed Devices

GPD Distributed Devices vs Projected Volume


16000
14000
12000
10000
GPD Distributed Devices vs Projected Volume
16000
14000
12000
10000
8000
6000
4000
2000
0
Jan Feb Mar Apr May Jun

Projected Volume (GPD) GPD Distributed Devices


GPD Distributed Devices vs Projected Volume (%)

Shipment Type / Month Jan Feb Mar Apr May Jun Jul Aug
Central Delivery 5855 4530 4732 3327 2641 2900 3163 0
Outstation Delivery 5531 3816 3428 3334 2558 2561 3361 0
Self Collect 2115 1026 876 1108 488 481 494 0
Grand Total 13501 9372 9036 7769 5687 5942 7018 0

Shipment Mode as of month of May


Self Collect
7%

Central Delivery
Outstation Delivery 45%
48%

Sales By State
State / Month Jan Feb Mar Apr May Jun Jul Aug
Wilayah Persekutuan 4634 2803 3377 2655 1805 1995 1928 0
Selangor 3266 2768 2321 1925 1404 1381 1739 0
Johor 2552 1469 1372 1653 1214 1319 1704 0
Perak 514 239 140 170 80 135 255 0
Pulau Pinang 448 330 220 140 180 154 54 0
Kedah 540 550 552 100 110 125 355 0
Pahang 970 640 865 885 685 650 755 0
Negeri Sembilan 80 35 0 0 0 0 0 0
Kelantan 266 109 131 141 119 103 148 0
Terengganu 231 429 58 100 80 80 80 0
Melaka 0 0 0 0 10 0 0 0
Perlis 0 0 0 0 0 0 0 0
Grand Total : 13501 9372 9036 7769 5687 5942 7018 0

Sale By State
Kelantan Terengganu
2% 1%
Pahang
11%
Kedah
5% Wilayah
Persekutuan
Pulau Pinang 27%
1%
Perak
4%

Johor
24% Selangor
25%

Resellers's Sales Performance


Category DS-300 % US-230 % DV-230 % DX-230 %
Top 10 158 100% 4575 49% 27180 56% 1050 59%
2nd Top 10 0 0% 1632 18% 8590 18% 366 21%
3rd Top 10 0 0% 868 9% 3743 8% 216 12%
Bottom 10 0 0% 18 0% 41 0% 90 5%
Others 0 0% 2216 24% 9180 19% 60 3%
Total 158 100% 9309 100% 48734 100% 1782 100%

Resellers' Sales Performance

Top 10 2nd Top 10


55% 18%

3rd Top 10
8%
Others
19%
3rd Top 10
8%
Others
19%
Sept Oct Nov Dec Total
0
0
0 0 0 0 76494
0 0 0 0 58325
0 0 0 0 18169
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 76%

vices

57 8146
7432
7018
7 5942

070
1490 1128
ay Jun Jul Month

tual Gross Adds.

l Gross Adds
100%
86%
80% 90%
80%
70%
60%
50%
40%
30%
20%
7432
5942 8146
7018
10%
0%
Jun Jul

GPD Distributed Devices

ed Volume
1200%

1000%

800%
ed Volume
1200%

1000%

800%

600%

400%

200%

0%
y Jun Jul

D Distributed Devices

Sept Oct Nov Dec Total


0 0 0 0 27148
0 0 0 0 24589
0 0 0 0 6588
0 0 0 0 58325

of May

ivery

Sept Oct Nov Dec Grand Total State check 7018


0 0 0 0 19197 Wilayah Persekutuan 1928 27%
0 0 0 0 14804 Selangor 1739 25%
0 0 0 0 11283 Johor 1704 24%
0 0 0 0 1533 Perak 255 4%
0 0 0 0 1526 Pulau Pinang 54 1%
0 0 0 0 2332 Kedah 355 5%
0 0 0 0 5450 Pahang 755 11%
0 0 0 0 115 Negeri Sembilan 0 0%
0 0 0 0 1017 Kelantan 148 2%
0 0 0 0 1058 Terengganu 80 1%
0 0 0 0 10 Melaka 0 0%
0 0 0 0 0 Perlis 0 0%
0 0 0 0 58325 100%

Total %
32963 55%
10588 18%
4827 8%
149 0%
11456 19%
59983 100.0%

nce

d Top 10
18%

Top 10
8%
Top 10
8%

You might also like