warung ah beng financial report
TRANSCRIPT
WARUNG
AH BENGFINANCIAL REPORT
GROUP MEMBERS: JAMES WONG (0317890)
JACK NG (0317980)
ANNA NEO (0318236)
NURIN (0318596)
KNICK (0317749)
WARUNG AH BENG FINANCIAL REPORT 1
AUGUST 2014 INTAKE(SEM2)
Table of content
CONTENT PAGE1. SUMMARY/OBJECTIVE 32. TARGET MARKET 43. COMPETITION ANALYSIS 54. PRODUCTS AND PACKAGING 6-75. PRICING 86. PROMOTION 9-107. SPONSORS 118. DISTRIBUTION 129. GREEN MEASURES 1310.
HUMAN RESOURCE PLANNING 14
11.
EVALUATION RESULTS 15-16
12.
APPENDIX 17-20
13.
CONCLUSION 21
WARUNG AH BENG FINANCIAL REPORT 2
Summary/Objective
The main purpose for this business project is to let us learn about
business management and product marketing in a traditional
classroom setting. For every earning or profit we get will 100% be
donated away to charitable organization.
Kiwanis, which is a globalized organization where people
volunteered dedicated to improve the world one child and one
community at a time. Kiwanis operates in more than 90 countries
worldwide through the support of more than 8000 clubs and
400,000 members. In Malaysia, this organization serve down-
syndrome kids with care by giving them hope.
The reasons why we donate our earnings to Kiwanis is because
the kids there were mostly born handicapped, where they weak in
absorbing knowledge like normal children does. By donating to
Kiwanis, they are able to upgrade the facilities and provide a
better service to serve these kids which need extra attention on
them.
We targeted to get RM1, 200 of donations from big companies
and corporate around peninsular Malaysia and we also targeted
our sales for RM1, 500, so that we can get a total amount of RM2,
WARUNG AH BENG FINANCIAL REPORT 3
700 which exceeds our target which is RM2, 500. The total
earnings and profit will be fully donated to Kiwanis.
During the charity drive, we get RM1,778for the sales revenue
and for the donations we get around RM1, 200.
TARGET MARKET
Since the location for our business is in Taylor’s Lakeside
University, the range for our customers are classified to two
types: One, which is students, where it holds the majority
percentage in our location, another one is lecturers and staffs in
the campus which hold a minority percentage in Taylors. The
students and staffs here are mostly Malaysian and the other small
group of students and staffs are from overseas.
Based on the analysis I made, I observed that mostly of the
customers would like to spend more on foods rather than on
goods. The reason the staffs, students and lecturers passed by
Student Life center to commercial block is because they are
hungry. So, that’s the main purpose where they seek for food
more than goods and services.
For the investigation of their spending power, we knew that
spending a meal in the commercial block with drinks can cost up
to more than RM15, where for foods we sell per stall the
WARUNG AH BENG FINANCIAL REPORT 4
maximum price will be around RM5 per item which means that
you can buy more than 2 to 3 types of food just by visiting the
few stalls in Student Life Center.
Hence, most of the people here are students where they don’t
have personal income to spend on expensive food and beverages.
So, mostly of the students will think about the opportunity cost,
where they can choose whether to just buy one meal from the
commercial block or buy a few variety of food from the stall and
have different tastes.
COMPETITION ANALYSIS
The 2 main competitor on field is the stall on the right side (Sue’s
Group) and the other stall on the left side (Yu Jing’s Group).
SUE’S GROUP YU JING’S GROUP
PRODUCTS POPCORN, BROWNIES BROWNIES
SERVICES - PLAYSTATION GAMES
STRENGTH They have nice
packaging for their
products and they
display the popcorn
machine as well, which
the color of the
They use sound devices
like speakers to attract
customers to approach
them. Hence, their
Brownies packaging is
also attractive as well.
WARUNG AH BENG FINANCIAL REPORT 5
machine attracts
customer towards
them. Their Brownies
that taste fantastic
which attract students
as well.
VULERABILITI
ES
The two groups mainly focus is on sweet tooth, but
they didn’t find out that, the weather in Campus is
very hot and humid where the foods they sell will
lead them to thirst, and they didn’t have any
products that can solve the thirst of the customer.
PRODUCTS AND PACKAGING
Product 1: Fruits
Description: A mixture of Mango, Guava,
Cucumber and Sengkuang to rejuvenate
the droughty throat with splendid fruit
juice.
Package: They are packed in a cup with
wrappers on the top to prevent dust
from going in and to keep the freshness
of the fruits, we prepared an ice box for it. Or in other choice, you
can add in Kuah and it turns toRojak.
WARUNG AH BENG FINANCIAL REPORT 6
Product 2: Roti Jala with Curry
Description: Roti Jala is made of Flour and Egg and with the featuring of hot chicken curry makes it even delicious. However, you can also eat it with Durian, but we only prepared chicken curry.
Package: The curry is separated from the Roti Jala, so that the freshness of the Roti Jala can last longer.
Product 3: Coconut Juice.
Description: Fresh Coconut Juice. You can either choose it in a cup, without flesh or with flesh, or you can even eat and drink it in
WARUNG AH BENG FINANCIAL REPORT 7
the coconut shell . Where there is plenty of coconut to serve you with.
Packaging: The coconut juice will be poured into a cup with our stall logo, if you order with shell, we will wrap it and place it in a plastic bag to prevent the juice from leaking out. After you finish drinking it, you can starts to hunt for flesh as well.
Well, if you look carefully in each food package we prepared, our stall Logo is stick on each cup and container, so that it will give an impression to the customer to remember our stall name and how it looks like. Well that may be our attraction towards the customer, and the outcome is once proved that regular customer came back every day to purchase our food because our logo creates a local food feeling for them.
PRICING
PER UNIT COST PRICE(WITHOUT INCLUDING PACKAGING)
PER UNIT SELLING PRICE
COCONUT JUICE RM2 RM4COCONUT JUICE WITH SHELL
RM2 RM6
ROJAK RM2 RM4FRUITS RM2 RM3
WARUNG AH BENG FINANCIAL REPORT 8
ROTI JALA RM1 RM5
The table above is the original selling price for the first day, since the price we used is for market testing. There is some changes in the following days. Like for the coconut juice in the first day had the worst sales, so we decide to reduce the price of coconut juice from RM4 to RM3. We decide not to change the price of roti Jala since it had the best feedback then the other food. So the price of roti Jala remain the same.
After the changes of the price of the fruits, the fruits turned out to sell faster than the day before.
PROMOTION
For the first day, we only prepared a poster that is placed on the board, where it doesn’t seemed attractive due to the sunlight at the back that make the poster hardly seen. Soon, we found out when customers approached, they keep asking us what food we are selling and what’s the price of the food we sell. We lacked of a
WARUNG AH BENG FINANCIAL REPORT 9
menu, so we immediately went and make one temporarily menu and for the next day we prepared a permanent menu board.
POSTER OF OUR STALL FEAUTURING A BATIK BACKGROUND
(BACK OF THE STALL)
THE MENU AND LOGO
(FRONT OF THE STALL)
WARUNG AH BENG FINANCIAL REPORT 10
FRONT VIEW OF OUR STALL
Notes: The poster and logo in front of the stall indicates us out from all the other existing stalls, where it help the students and staffs to know the exact location of our stall. Of course, we put the information of the charity organization where all our earnings will be fully donated to them.
WARUNG AH BENG FINANCIAL REPORT 11
SPONSORS
Our targeted sponsors are mostly from big companies and from parents. We approach as many business corporate as we can to obtain the sponsorship. So, the main sponsorship that sponsor us is Nam Soon Huat SDN. BHD. and from Anna and Nurin’s parents as well. We targeted them because they are someone we know and they also wanted to do some charity as well.
In cash form, Nam Soon Huat SDN.BHD. had sponsored RM200 and from Anna’s parent we get RM800 and from Nurin’s parents we get another RM200, so it makes a total of RM1200 donations from sponsorships. As for some of the foods, James and Nik sponsored as well, like for the coconuts, they sponsored RM150 each, which is RM300 in total.
Where for Roti Jala, we get sponsorship as well as in cash RM124.
For the Typhoid Vaccine, we also paid for ourselves as a part of sponsorship to the charity drive. In conclusion, the total sponsorships and donations are RM1924 in total.
While mostly the sponsorship that we owned are through phone calls and face-to-face meetings. Of course, when we approach we also brought the Sponsorship Letter along with us as a proved to them that every money that they sponsored goes to charity.
WARUNG AH BENG FINANCIAL REPORT 12
DISTRIBUTION
Because of the foods we sold are fruits and coconuts, in a way to keep them fresh, we had no choice but to wake up in the early morning and prepare everything before 7a.m. After that, Jack and James will drive to Anna house and pick up the products and delivered it to the campus (which is the sales location).
Mostly our food will be well-prepared and packaged, so when the customers approach, they can get their food straight away. But for the coconut drinks with shell, we need around 5 minutes time to hack the coconut and beautiful wrapped up for customers. We minimize the time of hacking coconut to 2 minutes, because we chopped of the husk and the shell of the upper part first, so when the customer approached, we just hacked one hole on top of the coconut and it’s well prepared.
Majority of the customers will ignored us if we don’t approach them first. In a way to gain attention and get a sales or donation done, we approached them no matter how many people passed by our stalls. We also went everywhere around campus to sell our products, whenever we saw someone sitting in the classroom, we will knock the door, and quickly approached them as well.
Some of our customers is our friends, where they give fully support to us by donating and purchasing our products. The lecturers also give support to us by purchasing each stall products where we appreciate a lot.
WARUNG AH BENG FINANCIAL REPORT 13
GREEN MEASURES
The products we choose can are made in an environmentally-conscious manner, why? Because the foods we prepared are mainly fruit. The skin that we peeled of the fruits can be used as a fertilizer for the plants nearby the house area. Of course we dig the hole and buried in the soil to prevent insects and other animals to mess up the area.
The coconut shell had been recycle back to the coconut supplier since they are experts in supplying and skillful in dealing with the coconuts leftover. So, I think that we made the right choice by returning the coconut shells back to the owner.
The packaging we used for the fruits are mainly plastic containers, while plastics containers is absolutely not environmental friendly at all. But we had no other choice but use plastic container to keep all our foods. We did told each customers that they should recycle the containers after finish consuming our food, so I think it will be alright since the campus has recycle bin everywhere.
Well, for the first time we use a lot of water because we don’t know where to store the coconut juice, so we wash quite a lot of containers and all aren’t use in the end. We solve it by using a proper container to store the juice, so the following day, we are using the same way to store the juice, so that we doesn’t have to wash a lot.
WARUNG AH BENG FINANCIAL REPORT 14
HUMAN RESOURCE PLANNING
ORGANIZATIONAL CHART OF WARUNG AH BENG
WARUNG AH BENG FINANCIAL REPORT 15
JAMES (LEADER AND MARKETING)
JACK (ACCOUNTANT AND FINANCIAL)
KNICK (IN CHARGE OF COCONUT
RELATED PRODUCTS)
NURIN (IN CHARGE OF ROTI JALA
RELATED PRODUCTS)
ANNA (IN CHARGE OF FRUITS RELATED PRODUCTS)
Note: Although the chart above shows each single people have their own section to in charge with, but still we work together as a team and helps the other section that needed help as well.
EVALUATION RESULTS
Income Statement of Group A Charity Drive Event
Revenue
Sales $1,778
Less: Cost of Goods Sold $900
Gross Profit $878
Add: Other Revenues $ 1,924
Adjusted Gross Profit $2,802
Less: Operating Expenses
Expenses A $300
Total Operating Expenses $300
Net Profit $2,502
WARUNG AH BENG FINANCIAL REPORT 16
ROTI JALACOCONUT JUICE
(BEFORE)COCONUT JUICE
(AFTER) ROJAK FRUITSCOCONUT WITH SHELL
S. Price $5.00 $4.00 $3.00 $4.00 $3.00 $6.00
Units 120 58 127 67 51 24
Rev $600.00 $232.00 $381.00 $268.00 $153.00 $144.00
ROTI JALACOCONUE JUICE
(BEFORE)COCONUT JUICE
(AFTER) ROJAK FRUITSCOCONUT WITH
SHELL
C. Price $1.60 $2.20 $2.20 $2.10 $2.10 $2.20
Units 120 58 127 67 51 24
Rev $192.00 $127.60 $279.40 $140.70 $107.10 $52.80
Based on the report, our Sales is double the COGS, which means we can cover up the cost of goods sold and earned half of the profit without subtracting the expenses. Hence, with the larger amount of gross profit earned, we can pay some small expenses and still get some profit rather than loss.
Also, sponsorship and donation take a big role as based on the income statement, half of the net profit is from sponsorships and donation. By having a large amount of donations and sponsorships, it really help us to reduce stress so that we can be relieved when the real charity event came because half of the target is reached.
The only thing we did wrong is the pricing of the coconut juice, because for the first and second day, especially in the morning, we found out that our coconut juice seems not flavored by the customers, where we faster reduce the price from RM4 to RM3, but soon we regret, because the profit per cup of coconut juice is only RMo.80. Hence we cannot raise the price anymore, since a lot of customers are already used to the price that we reduce, so to avoid any further comparison, we decided to maintain the RM3 price for coconut juice.
WARUNG AH BENG FINANCIAL REPORT 17
If we can repeat this business project, what we going to change is the strategy of our business. We are not going to cut, hack, packaging and move everything just by ourselves but what we can do is to find those shops that already had all of the food or products we sold well-package and is always ready to be sell. Although it will cost for a higher price, but at least we can save up our energy and focus more on promoting our products.
APPPENDIX
1. SPONSORSHIPS LETTER
A.NAM SOON HUAT SDN. BHD.
November 19th, 2014
NG TEIK LENGNAM SOON HUAT SDN.BHD.F1-g1, PasarBorong Kuala Lumpur,Pusat Bandar Utara,Batu Caves, Selangor, 68100
DearMr.Ng,
Requesting Sponsorship for Charity Drive Event
We, the students from Taylor’s University Lakeside Campus, are currently involved in a fundraising event as our school project in November 2014.
WARUNG AH BENG FINANCIAL REPORT 18
Our plan is to raise a total of RM2500 via sponsorships and product sales. The fundraising event will be held for a week from 17th to 21st November under the supervision of our lecturer Mr. Chang Jau Ho. All profits earned during the event will be donated to the KIWANIS DOWN-SYNDROME ORGANIZATION, a non-profit organization that provides services which serves and gives fully help to down-syndrome kids.
We are writing today to ask if you would consider donating RM200 to RM300 to help support our event. We believe that your generosity would go a long way towards supporting the organization and their noble cause. If you need more information about our event or have any questions you may contact me at 0173205509.
Thank you.
Sincerely,
NG WAI KHONGCharity Drive Event Group Leader
2. RECEIPT – cash receipts for products bought.
WARUNG AH BENG FINANCIAL REPORT 19
CONCLUSION
To manage a business is not as easy as how it looks like. Those successful businessman undergo a lot of difficulties before being successful and we can’t see the pain they overcome until they obtain such huge outcome in their life.
Of course, we learnt two things well doing this charity drive. Firstly, we need to be optimism when obstacles strikes, we need to rational enough to solve all the problems we faced with a calm heart. Although sometimes, you will feel like giving up the whole thing, but we need to have a strong sense of will power, that you must keep telling yourself to be patient and one day the success route will be right in front of you.
Secondly, which is luck. We need luck when we start a business, as in a strong supporter at your back and customers. When you started up a business and a strong supporter give you a huge amount of modal to manage the company, everything will be much easier than the other businesses which still struggle in finding modal for their business. Of course customers are included as well, if you get to know a bunch loyal customers where they really favorite your products and continuously purchased from you. Definitely, they will promote your item to their friends or family.
Although majority of the businesses only have the first aspect but not the second one, but still we need to manage the business in the proper and legal way.
YOUTUBE LINK:
https://www.youtube.com/watch?v=nfNPHp1EQVw&feature=youtu.be (Product, Packaging and Promotion)
WARUNG AH BENG FINANCIAL REPORT 23