www.zaluu.

com
www.zaluu.com



, (
)
.








I.

, , ,
, .


, , ,

.

,
, .

/

www.zaluu.com
www.zaluu.com

www.zaluu.com
www.zaluu.com

www.zaluu.com
www.zaluu.com

www.zaluu.com
www.zaluu.com
,
.
-
-
-
- , .

2003

30687
19333
10826 .
4800 , .

,
.
.

.
, ,

. , 250
20 , 230
.
1. ?
/

200
30

86.9%
13.04%

86.9%
. 200

www.zaluu.com
www.zaluu.com
. 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. ?
/

13.4%

43.4%

11
36.6%

13

6.6%

www.zaluu.com
www.zaluu.com
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%

16

Kind
12
3
25%

70
27 38.5%

3
5.3% 2
3.5%
6
27.2% 4
18.18%
9
64.2% 1
7.14%
6
60%
3
30%
10 62.5% 3
18.75%
7
11

58.3% 2
15.7% 8

16.6%
11.4%

19

7.14%

1
2
1

1.78%
9.09%
7.14%

18.75%

27.14% 5

7.14%

www.zaluu.com
www.zaluu.com
, ,
.
1 .

.
5. ?
/

,
51
,
16

, 129

25.5%
8%
64.5%
2%

,
.
. ,
.
6. ?
/

1-3
4-6
7-9
10-12
13-15
16-18
0

146
29
16
3
2
1
3

73%
14.5%
8%
1.5%
1%
0.5%
1.5%

www.zaluu.com
www.zaluu.com
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.

?
/

133

30
37

66.5%
15%
18.5%

www.zaluu.com
www.zaluu.com

,
.

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%
35-39 20.5% .
20-24, 35-39 2529, 30-34
20-39 .

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

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%

17%

24%

31%

11%

10%

7%

11%

19%

22%

25%

16%

7%

www.zaluu.com
www.zaluu.com
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


/

1
2
3
4
5

Tse
100

Minimax
64

40
13-

32

Aura
44

300-350
325
100-120
110

60-70
70-80

65
75

1.61
2.34

80-100

95

2.04

3.25
1.71

www.zaluu.com
www.zaluu.com
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%-
.



.

.

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%

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%

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- )

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

.
. :

www.zaluu.com
www.zaluu.com

SWOT

1.

1.

2.

2.

3.
4.

1.

1.

2.

2.

3.

4.

1, 3

3.

4
2

www.zaluu.com
www.zaluu.com

2,1

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


.
2. ,

3.
4. .

, ,
.
1.

2. 8%-

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

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

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
3

30
60
6

20.0
10.0
150.0

600.0
600.0
900.0

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

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

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

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
1230

www.zaluu.com
www.zaluu.com

,
, ,
,
, ,
,
,
, ,
,

370
370
370
410

, , ,
, , ,
, ,

, , ,

,
,

, ,, ,

, , ,
//

, , ,

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

450
380
380
420

360

www.zaluu.com
www.zaluu.com
III. ,

:


.

www.zaluu.com
www.zaluu.com

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

43

www.zaluu.com
www.zaluu.com

- .
4 32 .

www.zaluu.com
www.zaluu.com

www.zaluu.com
www.zaluu.com

.
, ,
.
,
. ,

.

.
,
,
.

www.zaluu.com
www.zaluu.com

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

: ,
,
:
.

14

50%

www.zaluu.com
www.zaluu.com

70%

25%

0%

: 1
, ,

.


, , , .
.

.

.
.
,
.

.

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

www.zaluu.com
www.zaluu.com

.
.
:
.
, .

.
. -
.

www.zaluu.com
www.zaluu.com

.
.

220000

180000

180000

150000

12

90000

75000

75000

60000

3790000

265300

116450

178825

3229425

3790000

881400

, ,
.

.

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

www.zaluu.com
www.zaluu.com

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

www.zaluu.com
www.zaluu.com
,

1.3 ,
:

1.4
.

www.zaluu.com
www.zaluu.com
/

1000,0

550,0

1000,0

500,0

.

.
. ,
, .
II.


.

2-3

1-2

www.zaluu.com
www.zaluu.com

www.zaluu.com
www.zaluu.com

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

1.2 ,

www.zaluu.com
www.zaluu.com
:

3 20%

1.4 ,
.
/

1000,0

www.zaluu.com
www.zaluu.com
2

1000,0

70,0

/ ,
3

.
- .
,
.
II
2.1

.

3-

www.zaluu.com
www.zaluu.com

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

www.zaluu.com
www.zaluu.com
1,3 ,
:

3 20%

1,4
.

www.zaluu.com
www.zaluu.com
/

1000,0

1000,0

70,0

/ ,
3

. :
- .
,
.
2.1

.

3-

www.zaluu.com
www.zaluu.com

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

www.zaluu.com
www.zaluu.com
1,3 ,
:

3 20%

1,4
. :

www.zaluu.com
www.zaluu.com
- .
,
.
2.1

.

3-


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

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

/
1

500000

3000000
3000000

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

www.zaluu.com
www.zaluu.com

/
1
2
3

24

224

5376
5376
37632

1
2
3
4

300000
60000

74880
200

50
54

810

120

6
1

1800000
100000
1900000
22800000

1
2
3
4
5

12
12
3
6

10000
10000
5000
5000

120000
120000
15000
30000
285000
570000

1
2
3
4

3744000
10800
3754800
45057600

1
2

97200
1166400

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

1900000
3790000
775000
3754800
5376
244600
10469776

7283000
285000
116640
7684640

2100
500
590
550
3500
5100
4600
5000
320
680
150
20000
2500
300000
600
400
550
1800

840000
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)

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
2450*600
200*1200
500*300

5800
1000
1300
1200
300
800
600
550
600
1200

4060,0
6850,0
13000,0
8400,0
2016,0
2560,0
1800,0
1650,0
1470,0
240,0

www.zaluu.com
www.zaluu.com

6000*300
6000*150
180*3000
4000*700
1000*450
1000*300

300
150

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

900
700
800
760

700
450
1000

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

2
3
4
5
6
7

5700,0

3450,0
3450,0
3000,0
6500,0
2500,0
9000,0
11264400
9000,0
2264400
379,0
379,0
40535,0
40535,0

www.zaluu.com
www.zaluu.com
8
9
10
11
12
13

-
-

66326,0
66326,0
250,0
250,0
38041,0
38041,0
310,0
310,0
300,0
300,0
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

1
2

2264400

=0
=2264400

www.zaluu.com
www.zaluu.com

1
2
3

379,0

C=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

67413,0

6-8
3 5700,0
11264400 7500,0

www.zaluu.com
www.zaluu.com

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

-
(R&D)

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

.

. : .

, , ,
,
, .

, , ,

.

: , , ,

.

.

www.zaluu.com
www.zaluu.com
, ,
2005-2010
2005

.

.
.

, .

.
.

2006 .


.

2007- 2008 . 2

. .

www.zaluu.com
www.zaluu.com

www.zaluu.com
www.zaluu.com



.

.


.

.

,
:

100% ,
: 2

,


, ,
, :

, :
, ,
.

- 2005

www.zaluu.com
www.zaluu.com

:
2005
70%
,

.
.

1.
2.
3.
4.
5.

1.
2.
3.
4.

5.
6.
7.

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

www.zaluu.com
www.zaluu.com

1.
2.
3.
4.
5.

1.
2.
3.
4.

5.

.


.

, ,

.

www.zaluu.com
www.zaluu.com

.

2005 3-
144 .

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


.
2.

.
3.
fast food

pub- .
4.

.
5.


2005 9-
1-

www.zaluu.com
www.zaluu.com
6.

.


.
,

.
()

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

. 60%
600 . 21% 210
.
.

.

. 2005

.

.

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


.
.

.

.

.

.

.

.
.
.
( pub fast food)

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

Cass
.


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

4500,0 50000,0
.
2,2
. 2005
2600,0 -
.
300,0 - .
2900,0 - .

.


.

500,0 .

www.zaluu.com
www.zaluu.com
1000

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

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


.
. 2005 3-
24
. 1
23
.
.

,
.

.
1

2005

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

10

11

12

www.zaluu.com
www.zaluu.com

,
.


.

,
.

25%

750

940

800

1000

950

1187

750

938

,

2

www.zaluu.com
www.zaluu.com


.
2005
1 2- 5
.
. 2005 54
.
. 2005
15% .
1290000 .
77 21

UB Color .
20%-
.

.

.

, ,
.
. :

www.zaluu.com
www.zaluu.com

2005
,
. ,

.
2005 82% . ,
,

,



.
1 .

.
. 2005 4
8 150

.
3

2005

10

11

12

15

18

20

18

19

10

www.zaluu.com
www.zaluu.com

7-9
.
.

.

. .
.

.

.

.


.

:

, .
,
.

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

: ,
, .
:
.

14

50%

70%

25%

0%

: 1
, ,

.

, , , .
.

.

.
.

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


.

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

www.zaluu.com
www.zaluu.com

.
.

:
.
, .


.
31%- .
, ,
.

.
.
.

.
.

6

.

www.zaluu.com
www.zaluu.com
. 2005 11 12
Zerrow
. 2

. 2006

3 .
.

.
.

.
Jungle Town CORANA


.
,
/ , /
. 60
%
.

. 4

www.zaluu.com
www.zaluu.com
3 .
. 4-
54 6480,0 - 7
.
.


. 2005 11

. .
.
1992

. 5
.
.

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

www.zaluu.com
www.zaluu.com
/ / 20%
.

.

.


.

.
.
.
. .
,

,
.

,
.


,
,
.
.

www.zaluu.com
www.zaluu.com
.
, FM ,
.
.

.