You are on page 1of 82

www.zaluu.

com
www.zaluu.com



, (
)
.








I.

, , ,
, .


, , ,

.

,
, .

/

.
Page 1

www.zaluu.com
www.zaluu.com

.
Page 2

www.zaluu.com
www.zaluu.com

.
Page 3

www.zaluu.com
www.zaluu.com

.
Page 4

www.zaluu.com
www.zaluu.com

,
.
-
-
-
- , .

2003

30687
19333
10826 .
4800 , .

,
.
.

.
, ,

. , 250
20 , 230
.
1. ?
/


200


86.9%

.
Page 5

www.zaluu.com
www.zaluu.com

30

13.04%

86.9%
. 200
. 95% :
P=200/230=0.869 . ?
86.9%
? ?
.
95%
5%

.
Sp=p(1-p)/n=0.869(1-0.869)/200=0.02
: 5% =0.05
Z=1.96
.
.
P=Zp(1-p)/n=1.96*2=3.92
C 86.9% 3.92
.
82.98% 90.82%
.
2. ?
/

11
36.6%

13.4%

.
Page 6

www.zaluu.com
www.zaluu.com

6.6%

43.4%

13

230 13% 30

13 43.3%
. 36.6
11
.
.
3. ?
/

Tse
Minimax
Gallery
Aura

Kind

56
22
14
10
16
12
70

28%
11%
7%
5%
8%
6%
35%

Tse, Minimax .
35%

.
4. ?
/

Tse
56
43 67.8%

Minimax 22
10 45.4%

Gallery
14
2
14.2%

Aura
10
1
10%



3
5.3% 2
3.5%
6
27.2% 4
18.18%
9
64.2% 1
7.14%
6
60%
3
30%

7.14%

1
2
1

1.78%
9.09%
7.14%

.
Page 7

www.zaluu.com
www.zaluu.com

Kind

16
12
70

3
27

10

62.5% 3

18.75%

25%
7
38.5% 11

58.3% 2
15.7% 8

16.6%
11.4%

3
19

27.14% 5

18.75%
7.14%

, ,
.
1 .

.
5. ?
/

,
51
,
16

, 129

25.5%
8%
64.5%
2%


,
.
. ,
.
6. ?
/

1-3
4-6
7-9
10-12

146
29
16
3

73%
14.5%
8%
1.5%

.
Page 8

www.zaluu.com
www.zaluu.com

13-15
16-18
0

2
1
3

1%
0.5%
1.5%

146*2+29*5+16*8+3*11+2*14+1*17+3*0/200
=292+145+128+33+28+17+0/200=3.2=3


. 1
3
7. 1
?
/

500-1500
1600-2500
2600-3500
3600-4500
5000-

43
86
25
19
27

21.5%
42%
12.5%
9.5%
13.5%

1
.
43*1000+86*2050+25*3050+19*4050+27*5000/
200=43000+176300+76250+76250+76950+135000/200=507500/200=
=2537.5

2537.5 .
8.

?
/

.
Page 9

www.zaluu.com
www.zaluu.com

133

30
37

66.5%
15%
18.5%


,
.

66.5
.
.
9. ?
/


141
59


70.5%
29.5%


.
70.5%

.
:
/

15-19
20-24
25-29
30-34
35-39
40-44
45-

26
57
29
17
41
18
12

13%
28.5%
14.5%
8.5%
20.5%
9%
6%

20-24
28.5%
.
Page 10

www.zaluu.com
www.zaluu.com
35-39 20.5% .
20-24, 35-39 2529, 30-34
20-39 .
66%- 20-39
.
:
/

(1000)

50.0
50.0-100.0
100.0-150.0
150.0-200.0
200.0-

34
63
44
30
29

17%
31.5%
22%
15%
14.5%

20-39
50.0-200.0
.


15- .


50.0

50.0 100.0
100.0150.0

15-19

20-24

25-29

30-34

35-39

40-44

26

57

29

17

41

18

45
12

13%

28.5%

14.5%

8.5%

20.5%

9%

6%

28%

23%

12%

10%

8%

3%

16%

4%

42%

19%

15%

7%

5%

9%

1.5%

21%

29%

28%

8%

6%

6.5%

.
Page 11

www.zaluu.com
www.zaluu.com
150.0200.0
200.0

17%

24%

31%

11%

10%

7%

11%

19%

22%

25%

16%

7%

20-39 50.0200.0
.

20-39

.

1
2537.5 .

20-39 . 20-24 263.000,
25-29 228.600, 30-34 196.600, 35-39
179.600 20-39 867.800
1/3
289266.7 .

87%
. 289266.7-87% 251662 .
7 1 .
26
.
30


/

Tse
100

300-350
325

3.25

.
Page 12

www.zaluu.com
www.zaluu.com
2
3
4
5

13-

Minimax

64

100-120

110

1.71

40
32

60-70
70-80

65
75

1.61
2.34

Aura

44

80-100

95

2.04

3.25+1.71+1.61+2.34+2.04=2.19=2 2 .
30*2=60 (1 )
p-2537.5

q=3/

n=251662


Q1=p*q*n=2537.5*3*251662 /=1915776975/

=26*360*2537.5=23751000/
=23751000/1915776975=0.012=1.2%
1.2%-
.



.

.

.
Page 13

www.zaluu.com
www.zaluu.com

.
Page 14

100

pub&

300350

10%

cafe

56

1 Tse

www.zaluu.com
www.zaluu.com

-4-

-1-

-
-
-- 2-

2 Mini

22

64

max

100120

0.4%

3 Galle

14

45

ry
4 Aura

10

16

44

45

100150

0.4%

80100

0.7%

80-90

0.3%

-24

6 Kind

12

30

50-60

0.2%

70

35%

.
Page 15

www.zaluu.com
www.zaluu.com


.

p=2537.5

q=3

n=251622

Q=p*q*n=2537.5*3*251662=1915776975

Tse
=30*2600*2537.5=197925000
=197925000/1975776975=0.10=10%
Minimax
=30*110*2537.5=8373750
=8373750/1915776975=0.004=0.4%
Aura
=30*180*2537.5=13702500
=13702500/1915776975=0.007=0.7%
Gallery
=30*125*2537.5=9515625
=9515625/1915776975=0.004=0.4%

=30*85*2537.5=6470625
=6470625/1915776975=0.003=0.3%
Kind
=30*55*2537.5=4186875
=4186875/1915776975=0.002=0.2%




.
Page 16

www.zaluu.com
www.zaluu.com
? .
. :

\ \

: -
-

\
\


,
.
.

- :
:
40 .
50 . 12
00 12
. 6
40*50*12*6=144000 .
144000*26=3744000 .
ffice- 200*54=10800
ffice-
.
(3744000+10800)/26=144415
144415 .

P=144415/360 () =400 (Tax- )


.
Page 17

www.zaluu.com
www.zaluu.com


.

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

Cass 0.5
Cass 0.33
Hite 0.5
Hite 0.33
Porto 0.75
Porto 0.75

Msc cola

Parlament
Kent
This

590
550
580
550
2300
2300
2800
380
280
150
320
320
390
150
480
250
1000
600
800
700
600
400
550
360

1300
1100
1200
1000
5800
5800
8000
800
600
300
600
600
700
300
800
450
2000
1000
1500
1000
900
800
800
800



.
. :



.
Page 18

www.zaluu.com
www.zaluu.com


SWOT

1.

1.

2.

2.


3.
4.

1.

1.

2.

2.

3.

3.

4.

.
Page 19

www.zaluu.com
www.zaluu.com

1, 3

2,1

:
, ,
, .
1-
.
:
1. 4% :


.
2. ,

3.
4. .

, ,
.
1.


2. 8%-
.
Page 20

www.zaluu.com
www.zaluu.com
3.
,
()
4.
5.
.



.
14
. ,
, , ,

.

UBS

FM
104
MN25
7

UBS
7

FM
102.5
14

FM

1
2
3
4

100.5

14

22.0023.00
22.0023.00
8.009.00,
13.0014.00
16.0017.00,
18.0019.00

60.0

30

60.0

10.0
70.0

1
30

10.0
980.0

100.0

30

1400.0

2000

56.0

2500

70.0

2576.0

.
.
Page 21

www.zaluu.com
www.zaluu.com
/

MN25

10

22.00-23.00

70.0

30

700.0

FM 101.7

30

13.00-14.00

2500

75000

775.0
3

/
1
2
3
4

175.0
10.0

III/20-III/25
350.0
IV/20-IV25
V/20-V/25

150.0

2
90.0

775.0

IV-1

.
Page 22

www.zaluu.com
www.zaluu.com
II.

1 ?
/

1-2
3-4
5-6
7-8

38
47
99
16

1.5
3.5
5.5
7.5

38*1.5+47*3.5+99*5.5+16*7.5/200=57+164.5+544.5+120/200=
886/200=4.4
1 12
12/4.4=2.5
=30
30*2.5=75
/

DC
Tse
Minimax

Aura

300
190
100
90
100



280
170
70
80
95

93%
89%
70%
88%
95%

93%+89%+70%+88%+95%/5= 87%
E=87%
EC=87%*75=64
Ucap=95%
EC=AO/ECAP
AO=0.95%*64=60


.

. .

.

1
2

30
60

20.0
10.0


600.0
600.0

.
Page 23

www.zaluu.com
www.zaluu.com
3
4
5
6
7
8
9
10
11
12
13
14
15

6
6
6
6
6
6
6
6
2
-2
4
1
1

150.0
200.0
5.0
40.0
40.0
100.0
50.0
100.0
1100.0
100.0
100.0
250.0
5000.0

900.0
1200.0
30.0
240.0
240.0
600.0
300.0
600.0
2200.0
200.0
400.0
250.0
5000.0
13360.0

, , ,
, ,

, , ,

, , ,

, , ,
, , ,,


, , ,
, , ,

, ,
, , ,
, , , ,
, , ,

410
360
360
810


, ,
,
, , ,
, ,

1200
1010

.
Page 24

www.zaluu.com
www.zaluu.com

, , ,
, , ,

1230

370

,
, ,
,
, ,
,
,
, ,
,

370
370
410

, , ,
, , ,
, ,

, , ,

,
,

, ,, ,

, , ,
//

, , ,

, , ,
, , , ,
, ,
, , , ,
, ,, ,
, ,

450
380
380
420

360

.
Page 25

www.zaluu.com
www.zaluu.com

III. ,

:


.

.
Page 26

www.zaluu.com
www.zaluu.com

.
Page 27

www.zaluu.com
www.zaluu.com

/
I

II

III

IV

, 1

, 1

12

, 5- 2

, 1

, 2

, 1

, 2

, 3

2-3

1
, 2-3

, 1

12

12

.
Page 28

www.zaluu.com
www.zaluu.com
.

43



- .
4 32 .

.
Page 29

www.zaluu.com
www.zaluu.com

.
Page 30

www.zaluu.com
www.zaluu.com



.
, ,
.
,
. ,

.

.
Page 31

www.zaluu.com
www.zaluu.com


.
,
,
.



1. : ,
, .
2. :
, .
3. :
, ,
.
4. .
, ,
5. :
-
.
,
?
.
.

: ,
,

.
Page 32

www.zaluu.com
www.zaluu.com
:
.

14

50%

70%

25%

0%

: 1
, ,

.


, , , .
.

.

.
.
,
.

.

200% .
.
Page 33

www.zaluu.com
www.zaluu.com
175%- . 150%-
125%- .
100% .
:


.
.
.
Page 34

www.zaluu.com
www.zaluu.com
:
.
, .

.
. -
.

.
.

220000

180000

180000

150000

12

90000

75000

75000

60000

3790000

265300

116450

178825

3229425

.
Page 35

www.zaluu.com
www.zaluu.com
:

3790000

881400

, ,
.

.
.
.

.
Page 36

www.zaluu.com
www.zaluu.com


I
1.1
:
:
:
: :
1.2
: ,
, ,

.
Page 37

www.zaluu.com
www.zaluu.com

3

1.3 ,
:

.
Page 38

www.zaluu.com
www.zaluu.com

1.4
.
/

1000,0

550,0

1000,0

500,0

.

.
. ,
, .
II.


.

.
.
Page 39

www.zaluu.com
www.zaluu.com

2-3

1-2

.
Page 40

www.zaluu.com
www.zaluu.com


I
1.1
:
:
:
: -
:
1.2
: ,
,

.
Page 41

www.zaluu.com
www.zaluu.com
3

1.2 ,
:

.
Page 42

www.zaluu.com
www.zaluu.com

3 20%

1.4 ,
.
/

1000,0

1000,0

70,0

/ ,
3

.
- .
,
.
II
2.1

.

.
.
Page 43

www.zaluu.com
www.zaluu.com

3-


I
1,1
:
:
:
: -
:
1.2
:
,
, .
:
/

.
Page 44

www.zaluu.com
www.zaluu.com
1

1,3 ,
:

.
Page 45

www.zaluu.com
www.zaluu.com

3 20%

1,4
.
/

1000,0

1000,0

70,0

/ ,
3

. :
- .
,
.
2.1

.

.
Page 46

www.zaluu.com
www.zaluu.com

3-


I
1,1
:
:
:
: -
:
1.2
:
, ,
, , .
:
.
Page 47

www.zaluu.com
www.zaluu.com
/

1,3 ,
:

.
Page 48

www.zaluu.com
www.zaluu.com

3 20%

1,4
. :
- .
,
.
2.1

.

3-

.
Page 49


1
2
3
4
5
6
7
8

www.zaluu.com
www.zaluu.com
.

IV.

:

1
220000

1
180000

1
180000

1
150000

12
90000

12
75000

12
75000

3
60000

43
1030000


220000
180000
180000
150000
1080000
900000
900000
180000
3790000

24750
18000
18000
15000
108000
90000
90000
18000
381750

15525
12200
12200
9500
49200
33000
33000
14200
178825

179725
149800
149800
125500
922800
777000
777000
147800
3229425

.
Page 50

www.zaluu.com
www.zaluu.com

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16


5
5
5
5
1
1
2
2
5
1
5
5
5
5
10

600000
600000
900000
1200000
30000
240000
600000
600000
300000
240000
2200000
200000
400000
250000
5000000


120000
120000
180000
240000
30000
240000
300000
300000
60000
240000
440000
40000
80000
50000
500000
2940000


10000
10000
15000
20000
2500
20000
25000
25000
5000
20000
37000
3300
6700
4100
41000
244600


/
1

500000

24


3000000
3000000


/
1
2
3


224


5376
5376
37632

1
2
3
4


300000
60000

6
1


1800000
100000
1900000
22800000

.
Page 51

www.zaluu.com
www.zaluu.com

1
2
3
4
5

10000
10000
5000
5000

74880
200

50
54


810

120

12
12
3
6

120000
120000
15000
30000
285000
570000

1
2
3
4


3744000
10800
3754800
45057600

1
2


97200
1166400

.
Page 52

www.zaluu.com
www.zaluu.com

2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

0.33
0.5

MCS
Multi

1
2
3
4
5
6
7

1
2
3
4

400
1000
1200
1000
80
50
60
60
800
100
300
1
70
1
1000
1200
1000
600

2100


840000

500
590
550
3500
5100
4600
5000
320
680
150
20000
2500
300000
600
400
550
1800

1900000
3790000
775000
3754800
5376
244600
10469776

7283000
285000
116640
7684640

.
Page 53

500000
708000
550000
280000
255000
276000
300000
256000
68000
45000
20000
175000
300000
600000
480000
550000
1080000
7283000
87396000

www.zaluu.com
www.zaluu.com
1.
60 6 360
26 9360 .
=7648640/9360=821
Q=10469776/(2500-821)
Q=6235 239
1 40
.

2.
ARP=(SNPt/n)/Li
ARP-
SNPt- /
N
Li-
ARP=50145603/14/33360,0=10.7%
14
10.7 % .

3.

.
Tin=n+((Lin-SNPtn)/PV)

.
Page 54

www.zaluu.com
www.zaluu.com

3-5
3 5700,0
3450,0
6 3000,0
11264400 9000,0

379,0
250,0
6 300,0
310,0
- 1145250 536475

9688275

0,33
0,5

150

780*2100
7000*500
12000*590
7000*600
300 *3500
200*6000
200*6000
2500*320
150*4600
300*680
1000*150
6500*70
200*2100
4700*390
250*1000
810*500
300,0
6000*600
7200*400
4000*550
1500*1800

1638,0
3500,0
7080,0
4200,0
1050,0
1200,0
1200,0
800,0
690,0
204,0
150,0
455,0
4200,0
1833,0
250,0
405,0
300,0
3600,0
2880,0
2200,0
2700,0
40535,0

0,33
0,5

150

700*5800
6850*1000
10000*1300
7000*1200
280*7200
200*12800
150*12000

5800
1000
1300
1200
300
800
600

4060,0
6850,0
13000,0
8400,0
2016,0
2560,0
1800,0

.
Page 55

www.zaluu.com
www.zaluu.com

2450*600
200*1200
500*300
6000*300
6000*150
180*3000
4000*700
1000*450
1000*300

550
600
1200
300
150

6000*900
7200*700
4000*800
1500*3800

900
700
800
760

700
450
1000

1650,0
1470,0
240,0
150,0
900,0
540,0
2800,0
450,0
300,0
5400,0
5040,0
3200,0
5700,0
66326,0

0,33
0,5
150

80*2100
150*500
2000*590
20*3500
5*6000
50*320
100*680
500*150
500*70
20*2100
700*390
200*810
300,0
2494,0

5700,0

3000,0

5700,0
3450,0
3450,0

3
4

3000,0
6500,0
2500,0
9000,0
11264400

.
Page 56

www.zaluu.com
www.zaluu.com

6
7
8
9
10
11
12

9000,0
2264400
379,0
379,0
40535,0
40535,0
66326,0
66326,0
250,0
250,0
38041,0
38041,0
310,0
310,0
300,0
300,0

13


-
-

9688275
1145250
536475
189925400

11370,0
189925400

1
2
3
4
5
6
7
8
9

10
11





-
-

5700,0
3450,0
3000,0
2500,0

=20000,0

9000,0
11264400
2264400
379000
40535,0
66326,0
9688275
1145250
536475
300,0
310,0
=18782,0

1
2

2500,0

=0
=2500.0

:
.
Page 57

www.zaluu.com
www.zaluu.com

1
2

2264400

=0
=2264400

C=0

1
2
3

379,0

250,0
=129.0

1
2
3

40535,0

C=0

38041,0
C=2494.0

1
2

300,0

C=300.0

-
1.

0

40535,0

40535,0

2494,0

38041,0
2.
7873800
3.
-
918,0
-
388200

11232,0

3000,0

5400,0
310,0

250,0
21498200
.
Page 58

www.zaluu.com
www.zaluu.com

67413,0

6-8
3 5700,0
11264400 7500,0

243,0
129600
- 1145250 536475

9688275
150,0

37891,0
1942500
68705,0

-
4.





5.
6.
-
-


2494,0
37891,0
40385,0
4436500
35948500
7873800
918,0
388200
11232,0
5400,0
129600
18067800
61890100

.
Page 59

www.zaluu.com
www.zaluu.com

-
(R&D)
-
.

.


. : .

, , ,
,
, .

, , ,

.

.
Page 60

www.zaluu.com
www.zaluu.com


: , , ,



.

.
, ,
2005-2010
2005

.

.
.


, .

.
.

2006 .


.

.
Page 61

www.zaluu.com
www.zaluu.com

2007- 2008 . 2

. .

.
Page 62

www.zaluu.com
www.zaluu.com




.

.


.

.

,
:

100% ,
: 2

,


, ,
.
Page 63

www.zaluu.com
www.zaluu.com
, :

, :
, ,
.


- 2005

:
2005
70%
,

.
.

1.
2.
3.
4.
5.

1.
2.
3.

.
Page 64

www.zaluu.com
www.zaluu.com
4.

5.
6.
7.

1.
2.
3.
4. ( )
5.
6.

1.
2.
3.
4.
5.

1.
2.
3.
4.

5.

.
.
Page 65

www.zaluu.com
www.zaluu.com


.

, ,

.


.

2005 3-
144 .

3- 30%-
.
1.
, , ,
,


.

.
Page 66

www.zaluu.com
www.zaluu.com
2.


.
3.
fast food

pub- .
4.

.
5.


2005 9-
1-
6.


.


.
,

.
()

. 2005 5- .
5
? 1. 2. 3. 4.

.
Page 67

www.zaluu.com
www.zaluu.com
. 60%
600 . 21% 210
.
.



.

. 2005

.

.

.
.


.
.

.

.

.

.
.
Page 68

www.zaluu.com
www.zaluu.com

.

.
.
.
( pub fast food)

.
. . .

Cass
.


. 2005 3-
14
2800,0 . 2005
20000,0 . 4- Cass

4500,0 50000,0
.
2,2
. 2005
.
Page 69

www.zaluu.com
www.zaluu.com
2600,0 -
.
300,0 - .
2900,0 - .



.


.


500,0 .

1000

. 2005 4-
, 30,0, 30,0 30,0 -
.
.

. 101,7
102,1 104,5 100,1 100,5 FM
. 2005 2655000
.

.
Page 70

www.zaluu.com
www.zaluu.com


.
. 2005 3-
24
. 1
23
.
.

,
.

.
1

2005

10

11

12

4050,0 4320,0 5400,0 7200,0 5400,0 7920,0 8640,0 8480,0 8640,0

,
.

.
Page 71

www.zaluu.com
www.zaluu.com
.

,
.

25%

750

940

800

1000

950

1187

750

938

,

2



.
2005
1 2- 5
.
. 2005 54
.
. 2005
.
Page 72

www.zaluu.com
www.zaluu.com
15% .
1290000 .
77 21

UB Color .
20%-
.



.

.

, ,
.
. :






2005
,
. ,
.
Page 73

www.zaluu.com
www.zaluu.com

.
2005 82% . ,
,

,



.
1 .

.
. 2005 4
8 150

.
3

2005

10

11

12

15

18

20

18

19

10


7-9
.
.

.
Page 74

www.zaluu.com
www.zaluu.com

.

. .
.

.

.

.


.

:

, .
,
.
,
.

.
Page 75

www.zaluu.com
www.zaluu.com
: ,
, .
:
.

14

50%

70%

25%

0%

: 1
, ,

.



, , , .
.

.

.
.

, .

.
Page 76

www.zaluu.com
www.zaluu.com

.

200% .
175%- . 150%-
125%- .
100% .
:


.
.
.
Page 77

www.zaluu.com
www.zaluu.com

:
.
, .


.
31%- .
, ,
.

.
.
.



.
.



6

.


.
. 2005 11 12
Zerrow
. 2
.
Page 78

www.zaluu.com
www.zaluu.com


. 2006


3 .
.

.
.


.
Jungle Town CORANA


.
,
/ , /
. 60
%
.

. 4
3 .
. 4-
54 6480,0 - 7
.
Page 79

www.zaluu.com
www.zaluu.com
.
.


. 2005 11

. .
.
1992

. 5
.
.

.
.
18%
10%
20%
20%
(
) 22%
/ / 20%
.

.
.
Page 80

www.zaluu.com
www.zaluu.com


.


.

.
.
.
. .
,

,
.

,
.


,
,
.
.

.
, FM ,
.
.
Page 81

www.zaluu.com
www.zaluu.com
.

.
Page 82