Business Game Presentation of Management Audit
-
Upload
eren-kongu -
Category
Education
-
view
206 -
download
0
description
Transcript of Business Game Presentation of Management Audit
![Page 1: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/1.jpg)
Royal Absolute Airlines
EREN KONGUPAMELA GUTIÉRREZ
PALOMA PÉREZTANGUY ROUSSEAUX
RAÚL MARKOSGEOFFROY BESLINJAVIER SÁNCHEZ
![Page 2: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/2.jpg)
Index
I) Overview
II) Operations
III) Marketing
IV) Sales
V) Human Resources
VI) Finance
VII) Recommendations
![Page 3: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/3.jpg)
Organizational Chart
![Page 4: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/4.jpg)
Vision: We believe that travellers deserve the best.
Mission: Providing the best flying experience to our customers.
Strategy: Luxury Standard.
Slogan: An Absolute pleasure!
![Page 5: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/5.jpg)
STRENGHTS WEAKNESSES • Good organization.• Relevant worksheets and records.• Great team cohesion• First in Quality.• First in Reliability.• Proper fare sales.• Adequate routes positioning.• More and more stable financial
statements.• Double designation with a major
airline.
• No dividends paid yet.• High cumulative net income.• Low employees’ compensations.• Three standard companies already in
the region.
OPPORTUNITIES THREATS
• We are they only standard-luxury company.
• Market shows potential good trends.
• Monopoly in market R.• Royal Absolute Airlines in top 3.
• Phoenix and Blue Wings in markets D and E.
• Skyline in routes 6F, 14F, 29F.• Flash in route 16F.• High prices pressure.• Increase in fuel price, cost per mile,
insurance.• Considerable marketing pressure.• Volatile demand.
![Page 6: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/6.jpg)
Recommendations
SHORT TERM LONG TERM
• Focus on advertising (Q9 & Q10) & promotion (Q11) .
• Giving priority to internal employees rather than external people for new jobs positions.
• Keep the capital leasing.• Maintaining our $0,39 ticket
price. • Keep the trend of positive net
income.• Considerably increase our
Cash. • Increase passenger load on
markets F & R.• Reach break even point in 4D,
7E & 14F.
• Strengthen our brand notoriety/awareness.
• Continue to be the best employer of the industry.
• Maintain our 0% employee turnover.
• Increase our total market share to 25%.
• Be the leader in market F & R.• Enter market A.• Close markets D & E.• Keep our Standard luxury
strategy.• Get positive cumulative net
incomes• Pay dividends.• Reduce operating costs.• Increase our stock price.
![Page 7: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/7.jpg)
Operations: Aircraft Schedule
Aircraft Type Quarter AircraftDaily Flights Total Miles max Miles Embraer Brasilia 1 1 4 1 580 2000
2 2 7 3 020 4 0003 2 9 3 780 4 000
Embraer ERJ135 4 2 12 4 800 4 8005 2 12 4 780 4 8006 2 11 4 780 4 8007 2 10 4 400 4 8008 2 11 4 820 4 800
1 2 3 4 5 6 7 80
1,000
2,000
3,000
4,000
5,000
6,000
Total Milesmax Miles
![Page 8: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/8.jpg)
Fleet Decisions
Quarters Decisions taken
0 Sell 3 Beechcraft 1900 Lease 1 Embraer Brasilia
1 Lease 1 Embraer Brasilia
2 Keep our 2 leasing Embraer Brasilia
3 Terminate to lease 2 Embraer Brasilia Capital Lease of 2 Embraer ERF 135
4 Keep our 2 capital lease Embraer ERJ 135
5 Keep our 2 capital lease Embraer ERJ 135
6 Keep our 2 capital lease Embraer ERJ 135
7 Keep our 2 capital lease Embraer ERJ 135
8 Keep our 2 capital lease Embraer ERJ 135
![Page 9: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/9.jpg)
Maintenance
Quarte
r 0
Quarte
r 1
Quarte
r 2
Quarte
r 3
Quarte
r 4
Quarte
r 5
Quarte
r 6
Quarte
r 7
Quarte
r 80
2
4
Maintenance Decisions (cost $ per aircraft per quarter)
Maintenance Decisions (cost $ per aircraft per quarter)
Quarte
r 0
Quarte
r 1
Quarte
r 2
Quarte
r 3
Quarte
r 4
Quarte
r 5
Quarte
r 6
Quarte
r 7
Quarte
r 80
100,000
200,000
300,000
400,000
500,000
Passenger Service Costs ($)Maintenance Costs ($)
![Page 10: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/10.jpg)
Insurance
1 2 3 4 5 6 7 8 90
5,000
10,000
15,000
20,000
25,000
30,000
35,000
40,000
45,000
50,000
Insurance
![Page 11: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/11.jpg)
Fuel
General Increase: 0,14 USD Average Increase: 0,02 USD Assumed Increase: 0,02 USD
Q 0 Q 1 Q 2 Q 3 Q 4 Q 5 Q 6 Q 7 Q 8 0
0.2
0.4
0.6
0.8
1
1.2
1.4
Fuel Spot Price Fuel Contract
![Page 12: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/12.jpg)
Operating Expense
1 2 3 4 5 6 7 8 9
-1,000,000
-500,000
0
500,000
1,000,000
1,500,000
2,000,000
2,500,000
3,000,000
Operating Expense Operating Profit and Loss
1 2 3 4 5 6 7 8 9
-80%
-70%
-60%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
ROAD in %
![Page 13: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/13.jpg)
Load Factor
1 2 3 4 5 6 7 8 90.00%
10.00%
20.00%
30.00%
40.00%
50.00%
60.00%
70.00%
Load Factor Break Even
![Page 14: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/14.jpg)
Marketing
![Page 15: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/15.jpg)
Marketing Investment
![Page 16: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/16.jpg)
ROM Evolution
![Page 17: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/17.jpg)
Seats Sold
![Page 18: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/18.jpg)
Sales
Q0 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q80%
2%
4%
6%
8%
10%
12%
14%
16%
18%17%
4%
6%7%
10%
17% 16%
15%
16%
![Page 19: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/19.jpg)
Market Share
Absolute; 16.27%
Phoenix ; 16.21%
Blue Wings; 18.00%Skyline; 10.72%
UFC; 19.14%
Flash; 19.66%
![Page 20: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/20.jpg)
4D
Absolute36%
Phoenix31%
Blue Wings33%
Absolute Phoenix Blue Wings
![Page 21: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/21.jpg)
7E
Absolute41%
Phoenix24%
Blue Wings35%
Absolute Phoenix Blue Wings
![Page 22: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/22.jpg)
14F
Abso-lute62%
Skyline38%
Absolute Skyline
![Page 23: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/23.jpg)
26F
Absolute62%
Skyline38%
Absolute Skyline
![Page 24: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/24.jpg)
16F
Abso-lute38%
Flash62%
Absolute Flash
![Page 25: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/25.jpg)
6F
Abso-lute61%
Skyline39%
Absolute Skyline
![Page 26: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/26.jpg)
100% Market Share in routes 19F, 17R
and 20R
![Page 27: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/27.jpg)
Market F lights Available s eats
S eats s old P as s enger L oad
B reakeven Variation F are
4D 2 74 41 55,40% 60,04% -4,64% O ne month6F 1 37 23 62,20% 60,04% 2,16% O ne month7E 2 74 42 56,80% 60,04% -3,24% O ne month14F 1 37 21 56,80% 60,04% -3,24% O ne month16F 1 37 23 62,20% 60,04% 2,16% O ne month17R 1 37 28 75,70% 60,04% 15,66% O ne month19F 1 37 25 67,60% 60,04% 7,56% O ne month20R 1 37 28 75,70% 60,04% 15,66% O ne month26F 1 37 24 64,90% 60,04% 4,86% O ne month
![Page 28: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/28.jpg)
Human Resources:Employee Turnover
Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q80.0%
1.0%
2.0%
3.0%
4.0%
5.0%
6.0%
7.0%
8.0%
9.0%
10.0%
![Page 29: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/29.jpg)
Training Budget
Q0 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q80
5000
10000
15000
20000
25000
30000
10002000
4333
10500
14750
16250
20167
23333
26333
10002000 2000
20000 2000022000
24000 24000
27000
Average Industry Training Budget Absolute Budget
![Page 30: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/30.jpg)
ROI of HR Budget
Q0 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8
Ab-solute ROI
21.234 -185.469 -284.2055
-28.0762 -41.7309 -5.7539090909090
9
14.383541666666
7
7.0372083333333
3
6.3078148148148
2
Av-er-age In-dustry ROI
21.234 -64.9665 -27.542810985460
4
-12.464095238095
2
-10.210979333333
3
-0.5001770433566
43
7.3354407365167
5
4.0485864083772
6
2.9885694755629
8
-325.00
-275.00
-225.00
-175.00
-125.00
-75.00
-25.00
25.00
75.00
Absolute ROI Average Industry ROI
![Page 31: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/31.jpg)
Finance: Evolution of Net Income & Gross Revenues
Q0 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8
-1,500,000
-1,000,000
-500,000
0
500,000
1,000,000
1,500,000
2,000,000
2,500,000
3,000,000
3,500,000
Evolution
Gross Revenues Net Income
![Page 32: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/32.jpg)
Finance ratios
![Page 33: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/33.jpg)
Finance ratios
![Page 34: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/34.jpg)
Finance ratios
![Page 35: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/35.jpg)
CDs
Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8
0
200000
400000
600000
800000
1000000
1200000
1400000
1600000
1800000
Invested in CDsNet cash of Quarter
![Page 36: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/36.jpg)
Balance Sheet
Efectivo $85,785 Inversiones a corto plazo $0
cuentas por recibir $596,304 Activos Circulantes
Totales $682,089
Coste Aeronave $2,500,000
Menos Depreciación -$800,000 Neto Aeronave $1,700,000
Instalaciones/Equipo-Neto $100,000 Total Activos Fijos $1,800,000
Total Activos $2,482,089
cuentas por pagar $344,070
Préstamos a Corto Plazo $150,000 Total actual de pasivos $494,070
Préstamos a Largo Plazo $300,000
Pasivo Total $794,070
acciones comunes $1,500,000 Beneficio Acumulado $188,019
Total Capital $1,688,019
Total Pasivo & Capital $2,482,089
![Page 37: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/37.jpg)
P&LIngresos Brutos $1,490,761 100.0%
− Comisiones $135,659 9.1%
− Reembolsos $119,260 8.0%
+ Ingresos por Intereses
$0 0.0%
Ingresos Netos $1,235,842 82.9%
Operaciones de Vuelo $293,299 19.7%
Combustible $225,253 15.1%
Mantenimiento $254,192 17.1%
Servicio al Pasajero $195,532 13.1%
servicio de comida de cabina
$0 0.0%
Seguro $10,260 0.7%
Gastos de Marketing $5,000 0.3%
añadir Compensación Empleados
$0 0.0%
Calidad y Formación $1,000 0.1%
Contratación/costos de entrenamiento
$24,000 1.6%
presupuesto de labor social
$0 0.0%
Coste de Investigación de Mercados
$31,000 2.1%
Gastos de Intereses $10,500 0.7%
Pago Alquiler $0 0.0%
Gastos Administrativos
$100,000 6.7%
Depreciación $48,750 3.3%
Otros Gastos $0 0.0%
Gasto Total de Operaciones
$1,198,786 80.4%
Pérdida/Ganancias Operativa
$37,056 2.5%
Beneficios Netos Carga
$0 0.0%
Otros Ingresos $0 0.0%
Beneficios Antes de Impuestos
$37,056 2.5%
Menos Impuestos sobre la renta (40%)
$14,822 1.0%
Beneficios Netos $22,234 1.5%
dividendos pagados $2,000 0.01/sh
![Page 38: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/38.jpg)
Cash Flow Statementefectivo a principio de periodo $93,521
redención de CD $0
ingresos brutos (60%) $894,457
cuentas por recibir $427,018
acciones vendidas $0
recursos de préstamo $0
otros ingresos $0
ingreso de efectivo totales (a) $1,414,996
comisiones + reembolsos $254,919
gastos operacionales (70%) $805,966
cuentas por pagar $245,504
impuestos sobre la renta $14,822
pago de préstamo $6,000
compra de CD $0
dividendos $2,000
compra de maquinaria $0
total de salida de efectivo (b) $1,329,211
efectivo neto (a)-(b) $85,785
préstamo de sobregiro $0
efectivo al final de periodo $85,785
![Page 39: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/39.jpg)
Dividends
Q0 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8
-2500000
-2000000
-1500000
-1000000
-500000
0
500000
Cummulative Net Income
![Page 40: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/40.jpg)
Stock Price
Q0 Q1 Q2 Q3 Q4 Q5 Q6 Q7 Q8
$-
$5.00
$10.00
$15.00
$20.00
$25.00
$30.00
$35.00
$40.00
$45.00
$50.00
Stock price
![Page 41: Business Game Presentation of Management Audit](https://reader035.fdocuments.in/reader035/viewer/2022062706/557a9764d8b42aa6568b48ac/html5/thumbnails/41.jpg)