whales waves ltd report
DESCRIPTION
WhalesWaves Ltd ReportTRANSCRIPT
WHALESWAVE Ltd.Company Report
INTRODUCTION
1. BACKGROUND
2. GOALS AND OBJECTIVES
3. MISSION STATEMENT
OPERATIONSUMMARY
The decision of operation
The result of decision
The graph of market demand
The data of number to produce
Export from quarter 6-8 didn’t change, why?
Conclusion
• Increasing employee team will product more goods, which benefit the market demand.
• if market demand is decreasing, change the product enhancement is a good idea
• One thing just for me, don’t just increase or decrease number of productions, think about other ways.
Home Other Export Total0
2000
4000
6000
8000
10000
12000
TakeoverQuarter 1Quarter 2Quarter 3
Home Other Export Total0
2000
4000
6000
8000
10000
12000
TakeoverQuarter 1Quarter 2Quarter 3
Home Other Export230
240
250
260
270
280
290
TakeoverQuarter 1Quarter 2Quarter 3
Takeover Quarter 1 Quarter 2 Quarter 30
500000
1000000
1500000
2000000
2500000
3000000
ExportOtherHome
SALESREVERNUE
Takeover Quarter 1 Quarter 2 Quarter 32400000
2450000
2500000
2550000
2600000
2650000
2700000
2750000
2800000
2850000
2900000
Total Sales Revenue
Total
Quarter 1 Quarter 2 Quarter 30
5000000
10000000
15000000
20000000
25000000
30000000
35000000
40000000
Sales Revenue Taymates
Total
Compare the Total Sales Revenue
Taymates Sports Manufacturer
Quarter 4,5,6
4 5 6 total0
1500000
3000000
4500000
6000000
sales revenue
INDUSTRY MARKETING
opening inventory and closing inventory
4 5 6
opening inventory 16320 19892 20963
closing inventory 19892 20963 16802
Quarter 7-8 -Units Sold
(Quarter 7)• Decision - not good• Units sold was decreasing• Reason : Lake of advertising
HomeOther
Export
0
2000
4000
6000
8000
10000
12000
14000
10439
5169
2310
12423
6629
3398
Quarter 7 -Units Sold
Quarter 8 -Units Sold
HomeOther
Export
292
293
294
295
296
297
298
299
300
295295
296
299 299
300
Quarter 7 -Units PriceQuarter 8 -Units Price
Quarter 7-8 Units Price
(Quarter 8)• Good decision - The best quarter• Large increasing• Clearance price and increased resources in
advertising
Quarter 7-8 Sales Revenue
• Highest Revenue• Put the most advertising• Upward trend• Total sales revenue INCREASED about 27%
Home
Other
Export
0 1000000 2000000 3000000 4000000
3079505
1524855
683065
3714477
1982071
1019400
Quarter 8 -Sales RevenueQuarter 7 -Sales Revenue
FinanceSummary
0 1 20.00
1.00
2.00
3.00
4.00
5.00
6.00
Whale Waves Ltd. share priceAverage share price
Quarter
Shar
e pr
ice
Share Price (Quarter 1 & 2)
Quarter 1:• 1,000,000
shares
Quarter 2:• 1,010,000
shares
Profit after tax
0 1 2
-600000
-500000
-400000
-300000
-200000
-100000
0
Profit after tax
Quarters
Amou
nt ($
)
Gross ProfitQuarter 3 4 5
Quarter 3 Quarter 4 Quarter 5$0
$200,000
$400,000
$600,000
$800,000
$1,000,000
$1,200,000
$1,400,000
$1,600,000
$1,800,000
$2,000,000
$1,183,546
$1,431,091
$1,797,923
Profit {loss}
• Profit{loss}Before Tax – Tax • =Profit{loss}After Tax
Management Salaries
Quarter 3 Quarter 4 Quarter 5$620,000
$625,000
$630,000
$635,000
$640,000
$645,000
$650,000
$655,000
$650,000
$630,000 $630,000
Overdraft
Quarter 3 Quarter 4 Quarter 5$4,850,000
$4,900,000
$4,950,000
$5,000,000
$5,050,000
$5,100,000
$5,150,000
$5,200,000
$5,250,000
$4,993,928
$5,229,395
$5,156,074
Finance Quarter 6-7-8
Gross Profit Column Chart
Quarter 6 Quarter 7 Quarter 80
1750000
3500000
5250000
7000000
8750000
AUD2,221,640 AUD2,221,970
AUD2,838,266
AUD5,512,375AUD5,287,425
AUD6,920,894
AUD3,290,735 AUD3,065,454
AUD4,082,628
Other Expenses Column Chart
Quarter 6 Quarter 7 Quarter 80
750000
1500000
2250000
3000000
3750000 Expenses
Profit Before Tax Column Chart
Quarter 6 Quarter 7 Quarter 8-187500
0
187500
375000
562500 Profit before tax
Closing Balance Line Chart
Quarter 6 Quarter 7 Quarter 8-700000
-525000
-350000
-175000
0 Closing Balance
ENVIRONMENTAL ISSUES
Quarter 7: Production stopped working for 4 hours with the cost of $ 1000
Quarter 8: Pay $ 1.2 million for the cost of the clean up of company hazardous waste leakage
CONCLUSION• WhalesWaves Ltd has operated stably in the
last 2 years
• We are looking for investors for our new projects
• We have learned lots of new thing thanks to this simulation