SlideShare ist ein Scribd-Unternehmen logo
1 von 55
Downloaden Sie, um offline zu lesen
ABDM 5234 Entrepreneurship Skills




                             KOLEJ TUNKU ABDUL RAHMAN

                          ABDM 5234 ENTREPRENEURSHIP SKILLS



    No.       Student Name                                     Registration Number

     1        Chan Chi Yee                                         08WBA12624

     2        Lian Ye Chen                                         08WBA12418

     3        Lim Swee Ling                                        08WBA10687

     4        Ng Kim Toh                                           08WBA11482

     5        Tee Yang Wei                                         08WBA12303



Academic Year: 2009/10

Course/Year: Advanced Diploma in Business Studies (Accounting)/ 2AAC

Tutorial Class: Group 7

Lecturer: MR. LIM CHIN HOCK

Tutor: MR. JAMES TEO

Date of Submission: 10 AUGUST 2009




                         COPYRIGHT 2009 ALL RIGHTS RESERVED
                                  WWW.ALVINCHAN.NET
          CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Contents                                                                        Page

Executive Summary                                                                1

Company Description                                                              2

Franchisor Description                                                           2-3

Objectives and Missions                                                          4-5

Industry and Market Analysis                                                     6-9

Marketing Plan                                                                  10-15

Management Structure                                                            16-17

Operational Plan                                                                18-21

Implementation Plan                                                             22-27

Financial Plan                                                                   28

Critical Risk Factors                                                            29

Conclusion                                                                       30

Appendix                                                                        31-40

Bibliographies                                                                  41-42




                         COPYRIGHT 2009 ALL RIGHTS RESERVED
                                  WWW.ALVINCHAN.NET
          CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Executive Summary


The purpose of this business plan is to secure a long term funding to open a Secret Recipe Café
franchise in Perak. The 5 owners in company are investing Rm 30,000 each person and total up
to Rm 150,000 in total. The long term loan we are seeking is in the amount of Rm 300,000, and
if approved it will be amortized to 10 years.


We will be forming a private limited company, Infinity Private Limited Company to get the
franchisee license from Secret Recipe Cakes & Café Sdn Bhd and open our franchise shop as the
first shop in Perak state. Our café will be strategically located at Unit 829, Jalan Batu Karang,
Taman Bandar Baru Kampar, 31900, Kampar, Perak it is refer as “new town’ in Kampar District.


Secret Recipe Café is a lifestyle concept café chain that features a modern and metropolitan
setting that has more than 150 outlets throughout Malaysia and Asia. It is one of the fastest
growing café chain in Asia. Our mission is to give the best satisfaction to our valued customer.
Secret Recipe café offers a wide choice of more than 40 different type of cake and fusion food. It
is one of the best place to dine in with friends and family.


As in our industry analysis report, the trend is moving toward dining out from home nowadays.
People tend to enjoy life and more concern about the quality of life, thus they are more likely to
dine in more classy and trendy café and not just have their meals at restaurant which does not
serve good quality food. The business we are going into is visible and viable as we offer best
quality food and best service at a reasonable price.


Despite the competitiveness from our competitor, with our promoting strategy and the brand
name of Secret Recipe, we are positive to attain the market share we estimated. Our management
team was build with 5 shareholders with qualification and knowledge in Accounting.




                                                                                                   1



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Company Description
Infinity Private Limited is formed through a partnership of 5 fresh graduates from Tunku Abdul
Rahman College. We are planning to get a franchisee license from Secret Recipe Cakes & Café
Sdn Bhd to setup a Secret Recipe franchise lifestyle café at Unit 829, Jalan Batu Karang, Taman
Bandar Baru Kampar, 31900, Kampar,Perak. Our café will be a single unit, medium-sized single
story café serving large variety of tasty cakes and a fusion of tasty foods


Company Ownership
5 partners will jointly hold the company at 20% shares each. Profits are to be distributed equally
among the 5 partners.


Franchisor’s Description
Secret Recipe is a lifestyle café chain established since year 1997 by Yang Bahagia Dato’ Steven
Sim. He had successfully transformed a small business into a market leader within a short period
of time. Secret Recipe has established a firm presence in Asia, including Malaysia, Singapore,
Philippines, Indonesia, Thailand and Pakistan. A large variety of cakes and fusion of foods are
served under the brand name of Secret Recipe.


The company has registered double digit growth for the past 5 years. In a period of seven years,
Secret Recipe has expanded by over 100 cafes throughout the region. Defying the statistics of an
economic crisis, Secret Recipe continues to register annual growth of 30% for the past three
years, while profits saw a 300% increase in year 2002.


Secret Recipe has won numerous awards across the region for its authentic food recipes and fine
quality cakes including:
      •        “Best Cheesecake Award”
      •        “Most Original Chocolate Award”
      •        “Best Lamb Stew Award”
      •        “Malaysia’s Best Local Restaurant Chain”
      •        “Indonesian’s Best Restaurant Award”

                                                                                                   2



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


       •    “Singapore’s Excellent Food Award”
•   “Best Brand Food & Beverage Café – The Brand Laureate Asia Pacific”
•   “Best Restaurant Award – Philippines Talter”
•   “Best Casual Dining Restaurant of the Year – Hospitality Asia Platinum Awards”


    Secret Recipe offers customers a warm and friendly ambience in a trend setting environment. In
    line with Secret Recipe’s lifestyle café concept, the cafe features the theme of fresh and
    simplicity chic interior.


    The interior also presents an interlude of vibrant splashes of dramatic colours with plush sofas
    and arty seats that liven up the ambience and adding on to the cosmopolitan characteristics of the
    cafe.


    Patrons can look forward to a pleasant dining experience in a modern in-trend set up. The café
    concept certainly provides a conducive location for birthday and celebration parties, private
    functions or business lunch functions.




                                                                                                       3



                              COPYRIGHT 2009 ALL RIGHTS RESERVED
                                       WWW.ALVINCHAN.NET
               CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Vision
Our vision is to ride on the success of Secret Recipe brand and engrave a good brand impression
in the hearts of Kampar population. We strive to adhere to strict self regulation and control on
the food and service standards and quality that we provide to customers.


Mission Statement
At Infinity Private Limited, we believe that our accomplishment is driven by our philosophy of
practicing quality and high standards is the most important brand value for Secret Recipe. We
strive to provide the best satisfaction to our valued customers.


We will continue to provide friendly, personalized service beyond customer’s expectation and
serve premium quality products. We adhere strictly to Secret Recipe’s core values:


QUALITY – is everything we do. Quality is more than a word we use to describe our food and
service. It is a philosophy that everything we do. It is always the result of high standards, sincere
effort and skillful execution. Our commitment to quality distinguishes us apart from our
competitors.


DEDICATION- we are dedicated to maximize the level of performance and productivity in all
areas of or business. To drive success of our company, we must set aggressive goals, focus on
results and an obligation to earn a profit in order to remain in the business and growth. We must
not jeopardize our future for short-term gain. We will balance our need for current earnings with
our desire for consistent long-term profitability.


CONCEPT – a differentiated and proven concept with broad consumer appeal. This unique
positioning and strong brand image remain part of our strongest competitive advantage.


SERVICE – we believe quality, friendly and personalized services sets us apart from our
competitors. It is an effort we put in building positive customer relationship, transcend ingenuity,
hard work and passion for service excellence.

                                                                                                    4



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


RESULT ORIENTED – managing performance within the company and through customer
feedback is very important to gauge the growth of the company. We continuously measure our
performance and set targets by benchmarking to stay competitive and to move ahead for growth.


Objectives
Infinity Private Limited’s main objective is to achieve a break-even point within the first year of
commencing operating of business. During the first year period, marketing plan will be
implemented to tap into Kampar’s market share and achieve a 10% market penetration.


For the following years, we will continue to achieve positive percentage growth that can help our
café to grow steadily and remain dominant in the market segment that we are strong in.




                                                                                                      5



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Industry Background
Statistics Malaysia shows that the Gross Domestic Product for the year 2008 has an average
growth of 4.73% for the whole year. However, it is at a 6.2% contraction for the first quarter of
year 2009. Consumer Price Index shows a 7.2% increase in price of foods for the period of
January to June 2009 as compared to year 2008.


Despite the contraction of economy nationwide, our researches lead us to a different opinion on
lifestyle trends in Malaysia. Consumers are more than willing to dine outside due to lack of time
to cook at home as a result of doing overtimes in work. Purchasing power for outside food has
greatly increase over the years because people find that the time is much wiser to be spend on
doing more work to get increases in wages.


Another trend that we see is a growing demand for better dining environment among family
households. Family households demand more from eateries, including good quality foods,
services and dining environment.


As one of the fastest growing franchise in the food service industry, we are right on track to tap
into the market in Kampar and woe customers to enjoy a good lifestyle dining experience at
Secret Recipe.


Market Analysis
Analysis of Business Environment
Kampar district of 920sq km have a growing population of 93,000 residents to date and a yearly
revenue of RM 12million.Our targeted market are the “new town” in Kampar district, Bandar
Baru Kampar where it had rapidly developed over the years.. More than 5,000 houses and shops
were build in this town and hub of education such as major university and college were set up
here. Furthermore, the biggest hotel in Kampar is already in operation here. It would attract
many tourists as it is located in center of many attractions such as Gua Tempurung, Batu
Berangkai Waterfall and white water rafting. Our market consists of students and lecturers from



                                                                                                     6



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Tunku Abdul Rahman University and Tunku Abdul Rahman College, white collar workers,
residents and also tourists.


Market size
In Bandar Baru Kampar there will be more than 18,000 residents residing that town. Many of
these household are from middle income family earning RM2,000-3,000 with high purchasing
power. The hub of education also draws a population of more than 9,000 students’ age between
18-24 with high purchasing power and going after trendy and classy lifestyle. The biggest hotel
in Kampar which located just 1 km from our shop, The Grand Kampar Hotel attracts more than
3,000 tourists annually because of it strategic location. Lastly, we targeted the1,200 white collar
worker who works in the town to consume in our café.


Should we be able to attract 10% of the population to order a slice of cake per month and10% of
the population to order a cake per year, we are able to sell 6,240 cakes year the year 2009 to that
market alone. On top of that, should there be a meal being bought for 2 slices of cake sold, we
are able to sell 37,440 meals for the year 2009.




                                                        Resident
                                                        Students and Lecturers
                                                        Tourists
                                                        White collar worker




Demographic Changes
The trend of demographic in our targeted area is set to be increased at a high rate with more
students coming to Kampar to pursue education in newly launched University Tunku Abdul
Rahman as the university completes its transition from old campus to the newly built campus.
This leads to increase in population aged 18 to 24 with high purchasing power. The demographic


                                                                                                      7



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


of family households has now been largely diluted with a lot of college students. College
students tend to eat out more often than doing the cooking themselves.


Attitude of the community towards our business
There is a high demand for a lifestyle dining concept among college students and average family
household. This particular category of consumer is willing to pay premium in return for better
environment to dine in, good service and quality foods. Consumer reports in the targeted area
concludes that consumers would rather eat out with friends and families to save time on cooking,
while still able to utilize the extra time saved with friends and families. Thus, they demand
quality service and environment when dining out.


Analysis of the Competition
Our competition consists of a few food café located nearby our location. The competition will be
quite fierce as it offer food at lower price compares to our. But however our lifestyle café will set
us apart from the competition as we focus on best quality food and cake, cozy lifestyle ambiance
dining concept and therefore we emphasize on providing only the best dining experience to our
customers.


Golden Sand Cafe
Golden Sand café is our main competitor. It is located at the shop lots opposite to our store at
roughly 200 meter distance. It serves a variety of western food which includes steaks with rice,
spaghetti, and soups. Their main target is the students from university and college, thus their
average price per meal is set within the range of RM9-12.


Yum Yum Cafe
Yum Yum Café is located at the corner of the same shop lots as our café. They serve mostly
Chinese food such as noodle and rice which comes with a dish. Their meals price was set quite
low as to attract customer, within the range of RM 7-10. But however, the review from customer
for food has not been very good.



                                                                                                    8



                            COPYRIGHT 2009 ALL RIGHTS RESERVED
                                     WWW.ALVINCHAN.NET
             CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills




Big A Kopitiam
Big A Kopitiam is a local restaurant which serves local delicacies from all over Malaysia. It is
located quite a distance from our shop, almost 2 km. Hence, they targeted market are those
downtown workers and late nighters as their shop operates till 2am.




                                                                                                   9



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills




Marketing Plan
Product
Secret Recipe is well known in Malaysia for its fine quality cakes, fusion food and distinctive
service. Our well-guarded homemade recipes have become favorites for both old and young. We
are serving a wide selection of more than 40 types of gourmet quality cake and other baked
desserts. Other than that we also offer savory foods such as local delicacies and fusion food. It
includes Secret Recipe award winning Lamb-Stew and other favorite’s dish of all time, Black
Pepper Chicken, Kebab and Pasta.


We offer more than 40 types of different cheesecake, chocolate cake, and brownies. Other than
that, we also offer seasonal cakes using seasonal ingredient in Malaysia such as Durian Cake,
Durian Cheesecake and Hazel Cheesecake. Health Cake was introduced to the market as the
market trend shift to healthier lifestyle. Sugar free and trans-free cake such as Sugar Free Moist
Chocolate Cake and Hi-fiber Cream Cheese was put on shelf and gets good review from the
customers.


Secret Recipe do have the service of baking cake in shape of different character of Disney
cartoon based on the preference of customer’s choice of flavor . Customer can choose the
cartoon character pose from our album and choose up to 3 different flavors depending on how
big the cake they want. This cake reservation must be made 3 days in advance.


Our menu includes a few sections, which are:
Vegetarian: Its offers choice of salads and Japanese soba for those who vegetarian or those who
wish to have a fresh bowl of salad as appetizer.


Soup: Secret Recipe does have well-guarded recipes of soups such as mushroom soup, pumpkin
soup and carrot and ginger soup.

                                                                                                    10



                            COPYRIGHT 2009 ALL RIGHTS RESERVED
                                     WWW.ALVINCHAN.NET
             CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills




Chicken: This section serves chicken in a variety of dish such as Chicken Steak Burger With
Fries, Grilled Chicken (Black Pepper, Mushroom, BBQ) Chicken Kebab and many more
delicious dish with chicken.


Pasta: We offer spaghetti with recipe all over the world no matter in western or Asia, such as
Spaghetti Bolognese and Tom Yam spaghetti. It is popular food in our menu.


Asian Classic: This section provides the best food selected from all over Asia.


Fish and Lamb: The Lamb Stew has been awarded ‘Best Lamb Stew Award”, it had becomes a
signature dish in Secret Recipe. Western foods are also served such as Fish And Chips.


Kids club: Secret Recipe Café had been also considering kids favorites dish and so gather it in
menu too. It comes in a smaller portion and smaller bite to ease the kids in dining.


Pies: It offers best pies recipe and created to engage the taste buds of customer.


Brownies: Brownies are offer in Secret Recipe Café with a variety choice. It is suitable for both
young and old and in comes in a fine texture of taste and quality.


Secret Recipe Café also serves a variety choice of drinks that includes Coffee, Organic tea,
Milkshake, Yoghurt shake, Fruit Juice, Ice Blended, Iced tea and also hot drinks.


Distribution
We distribute our products directly to our customer, which is through retail shop. Secret Recipe
also offers cake delivery if customers make booking of minimum 2 cakes through our website,
www.secretrecipe.com.my. The delivery will be made in 5 km radius from our shop.




                                                                                                  11



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills




Promotion
As we are the franchise of Secret Recipe Café, the advertising on the franchise business as a
whole will be place by the induct company in major newspaper. At the grand opening of our
branch, we will hold an opening party. Free food such as our signature cheesecake and drinks
from menu will be served. By this method we can gain publicity and build our brand name in
town. The grand opening of the branch in Kampar will be put up in website of Secret Recipe
Café as free advertising. Besides that we will also put up banner at the lamp post along the main
road into the town to bring up the awareness of residents in town of the opening of our café.


Apart from that we will place advertisement of the opening of our shop in local daily newspaper.
This is an effective ways of spreading the words among the local to let them aware of the brand
new café existence.


Upon opening of our shop, we will distribute flyers at both the Tunku Abdul Rahman University
and Tunku Abdul Rahman College and to the white collar workers. Then we make a sponsorship
for an event in Tunku Abdul Rahman University to build our brand name and to introduce it to
the students and lecturers.


As to attract the tourist, we will meet the management of The Grand Kampar Hotel to discuss on
placing our brochure on the front desk as information to the tourist who accommodate there.


Secret Recipe Café also offer Birthday Promotion for the birthday girl/boy with the condition of
purchasing a whole cake and the birthday girl/ boy will be given a complimentary meal and drink.
The second promotion is RM15 per meal which comes with a drink; the customer can choose the
meal and drink from the given set menu.




                                                                                                12



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills




Place
We have chosen a strategic location facing a new plaza which will be built not far in future. This
location is located in the center of the town where it’s surrounded by the Tunku Abdul Rahman
University, Tunku Abdul Rahman College, more than 5000 houses and shop lots. After
surveying a few potential shop lots, we have decided to rent Unit 829, Taman Bandar Baru
Kampar, 31900, Kampar, Perak.


The property is about 2056 square feet and the height is about 4 meters. The rental of the premise
is Rm 2,000 per month. The premise will be renovated according to the design of layout
provided by the main franchisor of Secret Recipe Cakes & Café Sdn Bhd as to customize all the
branch.


The location was selected because the population in the town alone is 18,000 residents and the
students from both the university and college make up to 9,000. Furthermore the biggest hotel in
Kampar district was located about 400 meters away from our shop, the hotel attracts more than
3,000 tourist per year. This new town in Kampar will have a steady growth of population as the
hub of education was build here and the business center of Kampar are shifting into here as well.


The shop was located at the front row of shop lots and can be easily seen from the main road
from Kampar old town. The main road is the road accessible to university, college and also the
hotel. It may draw many attention and gets free publicity.


There are many parking lots available at the front of our shop and within our café area. It is very
convenient for customer to find parking.




                                                                                                 13



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills




Pricing
Our product prices are set by Secret Recipe and we adhere to the price strategies set by Secret
Recipe. Secret Recipe uses a price lining strategy on certain categories of products. This is to
simplify the choices of the customers by introducing same pricing for foods of the same type.


Secret Recipe’s markup of 250% to arrive at menu price is at the industry average level range.
This is to cover up the overheads generated to operate the business. Retail prices will be
competitive at about $15 for the average meal which is about 30% above our competitor’s prices.
However customers are simply willing to pay more for healthier, tasty food served in a clean,
comfortable and pleasant environment.


Our pricing objective is to be as reasonable as possible for the average household income who
demands a good dining experience, therefore the cap limit for which the average target market
would be willing to pay for a meal is slightly above the normal pricing. This applies to the ala
carte meals only.


We have another set if pricing policies for our cakes which is different from the ala carte meals.
Tapping into the idea and trend of people craving for Secret Recipe’s cakes, we are able to
introduce our cakes at a standard RM6.30 per slice of cake and a standard RM70.00 per cake.
Customers are just willing to go for our quality cakes because of our brand in cake making
industry which had won us lots of awards.


Nevertheless, for cakes that requires custom designs, shapes, decorations, a premium will be
charged because of the usage of more than 1 recipes and the additional work on the cake.
Customized cakes with 1 recipe will have a markup of 250% of its cost, 2 recipes will have a
markup of 600% on cost and 3 recipes will have a markup of 800% on cost. The premiums are
paid for the amount of recipes used in the cake making process.



                                                                                                   14



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


We will exercise product bundling by introducing set meals to customers who come to dine
during peak hours, which is lunch hour and dinner hour. The objective of setting product
bundling pricing is to maximize table turnovers during the peak period and boosting sales. By
packaging a main course meal with a soup of choice and a drink, we are able to introduce set
packs at a much lower markup margin. Riding on the idea that white collar classes people and
college students who are in a rush to have their lunch, it would be effective that we get a lower
margin but able to maximize the table turnovers in order to maximize our sales during peak
hours.


Labor costs are based on monthly basis where staffs will be paid at the end of the month. Besides
this, bonus will be given at the start of every year. Bonuses are given to employee based on
performance of the company for the year.


Raw materials prices that we obtained are discounted prices 10% below market price as set in an
agreement by Secret Recipe franchisor with suppliers. This is the bang for the buck spot as the
cost and thus, leaving us with more space for our margins.




                                                                                                    15



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Management Structure
Our management team consist of five(5) partners which will be Chan Chi Yee, Lian Ye Chen,
Lim Swee Ling, Ng Kim Toh, Tee Yang Wei. We segregate the duties to among five partners.
Our aim is to motivate our managers to take a personal stake in the success of company, and for
the reason each managers will be shared any profit that has been generated.


The sharing profit ratio will be 20% for each partner.


Marketing and Sales Manager
This position will be assigned to Chan Chi Yee. He will responsible for daily sales, advertising,
promotional plan and budgeting plan.


Financial Manager
Tee Yang Wei will be appointed as financial manager as he has the qualification as an
accountant. Therefore, he is capable of handling this responsibility. He will responsible for
accounting reporting and tax computation.


Purchasing Manager
Ng Kim Toh will take the responsibility of this position. She is responsible for keep contact with
our master suppliers list in order to ensure the supplier will deliver the raw material on times and
in good condition.


Administration and Human Resource Manager
This position will be appointed to Lian Ye Chen. She will responsible for all the administration
works. In addition, she also responsible to contact with Secret Recipe franchisor for fresh recruit
on-site training, set up and implement staff policy and accounting payroll.




                                                                                                  16



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Supervisor
Lim Swee Ling will take over this responsibility. She is responsible for evaluate staff
performance, prepare staff daily schedule, monitor the daily operation and perform cash counting
at the end of each operating day.




                                                                                             17



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Operational Plan
Location
It must be at the good strategic location. Therefore, the location that we have chose will be
located at Taman Bandar Baru Selatan Kampar which is a surrounding by housing area, highly
visible, high stream of people as it is near to the University of Tunku Abdul Rahman and College
Tunku Abdul Rahman. The floor area is about 2,056 square feet. The rental per month will be
RM2,000 which is considered reasonable. The shop will be renovated as the design of layout that
provided by Secret Recipe franchisor.


Operation Hours
Our daily operation hours for Sunday to Thursday will be 10am to 10pm. For Friday and
Saturday our operation hours will be from 10am to 12am to accommodate the longer peak period
during dinner, because more family households choose to dine up outside during this time.
Besides that, our staff will be required to come in 1 hour in advance in order to any necessary
preparation.


Operation
In order to keep efficiency for daily operation, we will hire two chefs, one will be the main chef
and another one will be responsible for pastry plus we also hire an assistance chef to provide
assistance for the two main chefs. Besides that, four full-time staff will also be recruited and also
one part time staff that will fill in the job whenever one of our full-time staff is on leave. We will
also assign two shifts for our staff which is 1 day shift and night shift. Furthermore, the order and
payment by customers will be fully computerized, in order to ensure the effectiveness and
efficiency of our operation to minimize error.


Supplier
We will purchase our raw material from the suppliers which provided by the Secret Recipe
franchisor because it is more reliable and quality control by headquarter. Furthermore, purchase
the raw material through the suppliers list given by Secret Recipe franchisor will be given us a
lower price which the price is quoted at below 10% of the market price. We also given the

                                                                                                    18



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


benefit of 30 days credit term for procurement of raw material, this allows to loosen up our cash
outflow.


Equipment
The suppliers of equipment, furniture, kitchen ware, auxiliary, toiletries and cutleries will be
provided by the Secret Recipe franchisor as to customize to their policy of shop layout concept.


Training
Secret Recipe franchisor will be provided on-site training for the chef, pastry chef and also
waitress. The chef must undergo 1 month training on how to prepare the dish on menu at Kuala
Lumpur headquarter. The pastry chef must also be trained in Kuala Lumpur on how to prepare
the cake and desserts. The objective of training not only to teach on the preparation of food but
also to increase their knowledge and skill. The full time workers will also be train by the
management in headquarter as how to serve the customers and how to prepare the drinks.




                                                                                                    19



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Daily Business Schedule
Time                 Person in charge                  Job Description
9.00am to 10.00am        •   All the staff who            •   The staff will be did some
                             work at morning shift            cleaning process such as sweep
                         •   Chefs and chef                   and mop the floor, clean the
                             assistance                       table and etc.
                                                          •   While, the chefs and chef
                                                              assistance will be prepared for
                                                              the raw material for the daily
                                                              usage.
                                                          •   Supervisor will bank in the
                                                              yesterday cash received to bank
                                                              account.
10.00am to 1.00pm        •   All staffs include           •   Waitress will serve the
                             chefs and chef                   customers, take order, prepare
                             assistance                       the
                                                          •   Supervisor will manage the cash
                                                              payment system and serve the
                                                              customers when it is necessary.
                                                          •   Chefs and chef assistance will
                                                              start their cooking in order to
                                                              meet customers’ order.
1.00pm to 3.00pm         •   All staff including          •   The staff that work for night
                             night shift staff                shift will be come in at 1.00pm
                         •   Part-timer (if full-             and start their work.
                             time staff is on leave)      •   Morning shift staff will be given
                                                              one hour for their lunch.
3.00pm to 7.00pm         •   All staff                    •   Continue their job as above.
                                                          •   Night shift staff will be given 1
                                                              hour for dinner.
                                                                                                  20



                         COPYRIGHT 2009 ALL RIGHTS RESERVED
                                  WWW.ALVINCHAN.NET
          CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


7.00pm to 9.30pm         •   All staff                    •   Morning shift staff can be knock
                                                              off work at 7.00pm
                                                          •   Other staff will still continue
                                                              their job.


9.30 to 10.00pm          •   All staff                    •   Chef and chef assistance will do
                                                              the necessary keeping for the
                                                              raw material, cleaning and
                                                              throw rubbish
                                                          •   Other staff will clean the table,
                                                              throw rubbish.
                                                          •   Supervisor will perform the
                                                              daily cash counting and keep the
                                                              cash at security box.




                                                                                                  21



                         COPYRIGHT 2009 ALL RIGHTS RESERVED
                                  WWW.ALVINCHAN.NET
          CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Implementation Plan
Task                        Implementation Steps                     Start      Duration Completion Date   Staff Responsible
                                                                     Date
Administrative
Registration of business    •   Filling up forms to Registrar of     1/10/200   90 days   31/12/2009       Administration
                                Company to establish a private       9                                     Manager
                                limited company
                            •   Filing of documents required by
                                Registrar of Company to complete
                                business registration procedure
Registration of franchisee •    Filling up forms to Registrar of     1/10/200   90 days   31/12/2009       Administration
                                Franchise to establish as a          9                                     Manager
                                franchisee
                            •   Filing of documents required by
                                Registrar of Franchise to complete
                                franchisee registration procedure
Loan application            •   Application of bank facility for     2/10/200   7 days    9/10/2009        Financial
                                RHB Bank                             9                                     Manager
                            •   Seek a loan term loan application
Business operating          •   Obtain business operating license    8/10/200   60 days   6/12/2009        Administration
license                         with municipal council               9                                     Manager

                                                                                                                            22



                                    COPYRIGHT 2009 ALL RIGHTS RESERVED
                                             WWW.ALVINCHAN.NET
                     CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Task                          Implementation Steps                         Start      Duration Completion Date   Staff Responsible
                                                                           Date
Location agreements           •   Seek and confirmation of location        12/10/20   7 days    19/10/2009       Administration
                                  for business operation                   09                                    Manager &
                              •   Confirm and enter into tenancy                                                 Financial
                                  agreement of business operation                                                Manager
                                  location
Renovation and fitting of     •   Liaise with franchisor’s concept         20/10/20   72 days   31/12/2009       Purchasing
furniture, lightings,             designer to design the location into     09                                    Manager,
decorations                       Secret Recipe’s theme                                                          Financial
                              •   Get contractors to renovate the                                                Manager &
                                  theme designed                                                                 Administration
                              •   Installing of furniture and lightings,                                         Manager
                                  decorations
Approval from Ministry        •   Submission of form to Ministry of        21/10/20   14 days   4/11/2009        Administration
of Health                         Health for medical checkups of           09                                    Manager
                                  partners
                              •   Attend food sanitation classes
                              •   Allow health workers to evaluate
                                  sanitation compliances at premise
                              •   Confirmation of approval

                                                                                                                                  23



                                       COPYRIGHT 2009 ALL RIGHTS RESERVED
                                                WWW.ALVINCHAN.NET
                        CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Task                        Implementation Steps                       Start      Duration Completion Date   Staff Responsible
                                                                       Date
Approval from               •   Compliance with Environmental          22/10/20   14 days   5/11/2009        Administration
Environmental Protection        Protection Act                         09                                    Manager
Bureau                      •   Allow officers to determine level of
                                compliance of premise to ensure it
                                is in compliance with
                                Environmental Protection Act
Tax & Legal                 •   Submission of documents to LHDN 5/11/200          7 days    12/11/2009       Financial
Compliances                     (Lembaga Hasil Dalam Negeri) for       9                                     Manager
                                tax compliances of business
                            •   Legal, solicit on business legal
                                system compliances
Insurance                   •   Application for premise’s fire         16/11/20   3 days    19/11/2009       Human Resource
                                insurance, employee’s liability        09                                    Manager,
                                insurance from Kurnia Insurance                                              Supervisor &
                                (Malaysia)                                                                   Administrative
                                                                                                             Manager


Human Resource
Recruitment                 •   Publicity activities to be done to     4/12/200   14 days   18/12/2009       Human Resource

                                                                                                                              24



                                   COPYRIGHT 2009 ALL RIGHTS RESERVED
                                            WWW.ALVINCHAN.NET
                    CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Task                        Implementation Steps                      Start       Duration Completion Date   Staff Responsible
                                                                      Date
                                notify public about vacancy to be     9                                      Manager &
                                filled up                                                                    Supervisor
                            •   Conducting of interviews
                            •   Confirmation of staff structure
Medical Checkups            •   Medical checkups for all recruited    19/12/20    3 days    22/12/2009       Human Resource
                                staffs to comply with regulation      09                                     Manager
                                bodies requirements
Training                    •   Liaise with franchisor’s staff trainer 15/11/20   1 month   25/12/2009       Human Resource
                                and follow up close with on-site      09                                     Manager
                                training of staffs


Marketing &
Promotion
Advertising                 •   Advertise at local daily newspaper    15/12/20    3&1/2     31/3/2009        Marketing and
                            •   Put in the date of grand opening      09          months                     Sales Manager
                                and the grand opening party
                            •   After opening, advertise on the set
                                meal promotion.
Printing                    •   Design the banner to put up on        1/12/200    25 days   25/12/2009       Marketing and

                                                                                                                             25



                                   COPYRIGHT 2009 ALL RIGHTS RESERVED
                                            WWW.ALVINCHAN.NET
                    CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Task                        Implementation Steps                     Start      Duration Completion Date   Staff Responsible
                                                                     Date
                                lamp post along main road            9                                     Sales Manager
                            •   Design flyer to be distributed to
                                students, residents and workers.
                            •   Design brochure to be put in the
                                front desk of hotel.
                            •   Get into contact with printing
                                supplier and get the best deal
                            •   Choose material and confirm the
                                printing
Sponsorship for Tunku       •   Meeting with the board of            1/2/2010   1 month   28/2/2010        Marketing and
Abdul Rahman Event              University.                                                                Sales Manager
                            •   Discuss on the details of the
                                sponsorship.
                            •   Confirm of which event to sponsor.


Grand Opening                                                        1/1/2010




                                                                                                                           26



                                   COPYRIGHT 2009 ALL RIGHTS RESERVED
                                            WWW.ALVINCHAN.NET
                    CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


                                 Gantt Chart of Implementation Plan
       Month                     Oct           Nov           Dec         Jan       Feb    Mar
Task                            2009           2009         2009        2010       2010   2010
Registration of business
Registration of
franchisee
Loan application
Business operating
license
Location agreements
Renovation and fitting
of furniture, lightings,
decorations
Approval from Ministry
of Health
Approval from
Environmental
Protection Bureau
Tax & Legal
Compliances
Insurance
Recruitment
Medical Checkups
Training
Advertising
Grand Opening




                                                                                                27



                            COPYRIGHT 2009 ALL RIGHTS RESERVED
                                     WWW.ALVINCHAN.NET
             CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
ABDM 5234 Entrepreneurship Skills


Financial Plan


-refer excel




                                                                                 28



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
FINANCIAL PLAN

Startup Costs
                                                        RM
Furniture & Fitting                                     35,000
Renovation                                              90,000
Kitchen Equipment                                       55,000
Total Capital Expenses                                 180,000

Franchise Fee                                          120,000
Franchise Fee - Registration                             1,000
Franchise Fee - Processing Fee                              50
Business License                                         3,480
Grand Opening Advertising                               80,000
Rental (Deposit)                                        15,000
Total Deposit & Prepayments                            219,530

Startup Costs                                          399,530

Equity                                                  RM
Capital                                                150,000

Long-term Liabilities
Long-term loan                                         300,000

Total Equity and Libilities                            450,000

Calculation of Working Capital
Total Equity and Liabilities                           450,000
(-) Startup Costs                                     (399,530)
Working Capital                                         50,470




                               COPYRIGHT 2009 ALL RIGHTS RESERVED
                                        WWW.ALVINCHAN.NET
                CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Pro Forma Income Statement for Year 1
Infinity Private Limited

Month                     Jan       Feb       Mar      Apr      May      June     July     Aug      Sept      Oct       Nov       Dec        Total
Sales                     84,296    85,946    87,629   89,346   91,097   92,883   94,704   96,563   98,458   100,391   102,363   104,374   1,128,049
(-)Cost of Good Sold      23,956    24,428    24,909   25,399   25,899   26,410   26,930   27,461   28,003    28,555    29,118    29,693     320,762
Gross profit              60,340    61,518    62,720   63,946   65,197   66,473   67,774   69,101   70,455    71,836    73,245    74,681     807,287

Gross Profit Margin           72         72      72       72       72       72       72       72       72        72        72        72          72

Expenses
Depreciation               3,000     3,000     3,000    3,000    3,000    3,000    3,000    3,000    3,000     3,000     3,000     3,000     36,000
Maintenance and repairs      400       400       400      400      400      400      400      400      400       400       400       400      4,800
Salaries and wages        30,000    30,000    30,000   30,000   30,000   30,000   30,000   30,000   30,000    30,000    30,000    30,000    360,000
EPF                        3,600     3,600     3,600    3,600    3,600    3,600    3,600    3,600    3,600     3,600     3,600     3,600     43,200
Rent                       2,000     2,000     2,000    2,000    2,000    2,000    2,000    2,000    2,000     2,000     2,000     2,000     24,000
Telephone bill               200       200       200      200      200      200      200      200      200       200       200       200      2,400
Interest expense           1,125     1,125     1,125    1,125    1,125    1,125    1,125    1,125    1,125     1,125     1,125     1,125     13,500
Utilities                  1,000     1,000     1,000    1,000    1,000    1,000    1,000    1,000    1,000     1,000     1,000     1,000     12,000
Accounting fee               800       800       800      800      800      800      800      800      800       800       800       800      9,600
Insurance                  1,000     1,000     1,000    1,000    1,000    1,000    1,000    1,000    1,000     1,000     1,000     1,000     12,000
Advertising                1,800     1,800     1,800    1,800    1,800    1,800    1,800    1,800    1,800     1,800     1,800     1,800     21,600
Royalty fees - 7%          5,901     6,016     6,134    6,254    6,377    6,502    6,629    6,759    6,892     7,027     7,165     7,306     78,963
Miscellaneous                200       200       200      200      200      200      200      200      200       200       200       200      2,400
Total Expenses            51,026    51,141    51,259   51,379   51,502   51,627   51,754   51,884   52,017    52,152    52,290    52,431    620,463

Profit before taxes        9,314    10,377    11,461   12,567   13,695   14,846   16,020   17,217   18,438    19,684    20,954    22,250    186,824
Taxes - 25%                2,328     2,594     2,865    3,142    3,424    3,712    4,005    4,304    4,610     4,921     5,239     5,563     46,706

Profit After Tax           6,985     7,783     8,596    9,425   10,272   11,135   12,015   12,913   13,829    14,763    15,716    16,688    140,118




                                                   COPYRIGHT 2009 ALL RIGHTS RESERVED
                                                            WWW.ALVINCHAN.NET
                                    CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Pro Forma Income Statement for Year 2
Infinity Private Limited

Quarter                          Q1          Q2            Q3          Q4           Total
Sales                          386,122      402,278      419,242      437,054      1,644,696
(-)Cost of Good Sold           106,631      111,247      116,093      121,183        455,153
Gross profit                   279,491      291,031      303,148      315,871      1,189,543

Gross Profit Margin                  72           72           72           72           72

Expenses
Depreciation                     9,000        9,000        9,000        9,000        36,000
Maintenance and repairs          1,200        1,200        1,200        1,200         4,800
Salaries and wages              90,000       90,000       90,000       90,000       360,000
EPF                             10,800       10,800       10,800       10,800        43,200
Rent                             6,000        6,000        6,000        6,000        24,000
Telephone bill                     600          600          600          600         2,400
Interest expense                 3,000        3,000        3,000        3,000        12,000
Utilities                        3,000        3,000        3,000        3,000        12,000
Accounting fee                   2,400        2,400        2,400        2,400         9,600
Insurance                        3,000        3,000        3,000        3,000        12,000
Advertising                      4,860        4,860        4,860        4,860        19,440
Royalty fees - 7%               27,029       28,159       29,347       30,594       115,129
Miscellaneous                      600          600          600          600         2,400
Total Expenses                 161,489      162,619      163,807      165,054       652,969

Profit before taxes            118,003      128,412      139,342      150,818       536,574
Taxes - 25%                     29,501       32,103       34,835       37,704       134,143
Profit After Tax                88,502       96,309      104,506      113,113       402,430




                            COPYRIGHT 2009 ALL RIGHTS RESERVED
                                     WWW.ALVINCHAN.NET
             CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Pro Forma Income Statement for Year 3
Infinity Private Limited

Quarter                          Q1          Q2          Q3           Q4             Total
Sales                          455,757     475,395     496,014      517,665        1,944,830
Cost of Good Sold              126,526     132,137     138,028      144,214          540,906
Gross profit                   329,230     343,258     357,986      373,451        1,403,925

Gross Profit Margin                  72          72          72          72              72

Expenses
Depreciation                     9,000       9,000       9,000        9,000          36,000
Maintenance and repairs          1,200       1,200       1,200        1,200           4,800
Salaries and wages              90,000      90,000      90,000       90,000         360,000
EPF                             10,800      10,800      10,800       10,800          43,200
Rent                             6,000       6,000       6,000        6,000          24,000
Telephone bill                     600         600         600          600           2,400
Interest expense                 2,625       2,625       2,625        2,625          10,500
Utilities                        3,000       3,000       3,000        3,000          12,000
Accounting fee                   2,400       2,400       2,400        2,400           9,600
Insurance                        3,000       3,000       3,000        3,000          12,000
Advertising                      4,374       4,374       4,374        4,374          17,496
Royalty fees - 7%               31,903      33,278      34,721       36,237         136,138
Miscellaneous                      600         600         600          600           2,400
Total Expenses                 165,502     166,877     168,320      169,836         670,534

Profit before taxes            163,729     176,381     189,666      203,615         733,390
Taxes                           40,932      44,095      47,416       50,904         183,348
Profit After Tax               122,796     132,286     142,249      152,711         550,043




                            COPYRIGHT 2009 ALL RIGHTS RESERVED
                                     WWW.ALVINCHAN.NET
             CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Pro Forma Cash Flow Statement For Year 1
Infinity Private Limited

Month                        Jan       Feb       Mar       Apr       May       Jun       Jul        Aug       Sep       Oct       Nov        Dec

Beginning Cash Balance        50,470    57,955    66,238    75,334    85,259    96,031    107,666   120,181   133,593   147,922    163,185    179,400
Cash Inflows (Income)
Cash Sales                    84,296    85,946    87,629    89,346    91,097    92,883     94,704    96,563    98,458   100,391    102,363    104,374

Available Cash Balance       134,766   143,901   153,867   164,680   176,356   188,914    202,370   216,743   232,051   248,313   265,548     283,775

Cash Outflows (Expenses)
Salaries and wages            30,000    30,000    30,000    30,000    30,000    30,000     30,000    30,000    30,000    30,000     30,000     30,000
EPF                            3,600     3,600     3,600     3,600     3,600     3,600      3,600     3,600     3,600     3,600      3,600      3,600
Advertising                    1,800     1,800     1,800     1,800     1,800     1,800      1,800     1,800     1,800     1,800      1,800      1,800
Rent                           2,000     2,000     2,000     2,000     2,000     2,000      2,000     2,000     2,000     2,000      2,000      2,000
Utilities                      1,000     1,000     1,000     1,000     1,000     1,000      1,000     1,000     1,000     1,000      1,000      1,000
Telephone bill                   200       200       200       200       200       200        200       200       200       200        200        200
Insurance                      1,000     1,000     1,000     1,000     1,000     1,000      1,000     1,000     1,000     1,000      1,000      1,000
Accounting fee                   800       800       800       800       800       800        800       800       800       800        800        800
Miscellaneous                    200       200       200       200       200       200        200       200       200       200        200        200
Loan payment                   2,500     2,500     2,500     2,500     2,500     2,500      2,500     2,500     2,500     2,500      2,500      2,500
Interest payment               1,125     1,125     1,125     1,125     1,125     1,125      1,125     1,125     1,125     1,125      1,125      1,125
Taxes                          2,328     2,594     2,865     3,142     3,424     3,712      4,005     4,304     4,610     4,921      5,239      5,563
Maintenance and repairs          400       400       400       400       400       400        400       400       400       400        400        400
Inventory Purchases           23,956    24,428    24,909    25,399    25,899    26,410     26,930    27,461    28,003    28,555     29,118     29,693
Royalty fees                   5,901     6,016     6,134     6,254     6,377     6,502      6,629     6,759     6,892     7,027      7,165      7,306
Total Cash Outflows           76,811    77,663    78,533    79,420    80,325    81,248     82,190    83,150    84,129    85,128     86,147     87,187

Ending Cash Balance           57,955    66,238    75,334    85,259    96,031   107,666    120,181   133,593   147,922   163,185    179,400    196,588




                                                  COPYRIGHT 2009 ALL RIGHTS RESERVED
                                                           WWW.ALVINCHAN.NET
                                   CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Pro Forma Cash Flow Statement For Year 2
Infinity Private Limited

Quarter                             Q1            Q2             Q3               Q4

Beginning Cash Balance             196,588       286,590        384,399       490,405
Cash Inflows (Income)
Cash Sales                         386,122       402,278        419,242       437,054

Available Cash Balance             582,710       688,868        803,641       927,459

Cash Outflows (Expenses)
Salaries and wages                  90,000        90,000         90,000        90,000
EPF                                 10,800        10,800         10,800        10,800
Advertising                          4,860         4,860          4,860         4,860
Rent                                 6,000         6,000          6,000         6,000
Utilities                            3,000         3,000          3,000         3,000
Telephone bill                         600           600            600           600
Insurance                            3,000         3,000          3,000         3,000
Accounting fee                       2,400         2,400          2,400         2,400
Miscellaneous                          600           600            600           600
Loan payment                         7,500         7,500          7,500         7,500
Interest payment                     3,000         3,000          3,000         3,000
Taxes                               29,501        32,103         34,835        37,704
Inventory Purchases                106,631       111,247        116,093       121,183
Maintenance and repairs              1,200         1,200          1,200         1,200
Royalty fees                        27,029        28,159         29,347        30,594
Total Cash Outflows                296,120       304,469        313,236       322,441

Ending Cash Balance                286,590       384,399        490,405       605,018




                           COPYRIGHT 2009 ALL RIGHTS RESERVED
                                    WWW.ALVINCHAN.NET
            CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Pro Forma Cash Flow Statement For Year 3
Infinity Private Limited

Quarter                             Q1             Q2            Q3               Q4

Beginning Cash Balance             605,018        729,315       863,100      1,006,850
Cash Inflows (Income)
Cash Sales                         455,757        475,395       496,014           517,665

Available Cash Balance           1,060,775      1,204,709     1,359,115      1,524,515

Cash Outflows (Expenses)
Salaries and wages                  90,000         90,000        90,000            90,000
EPF                                 10,800         10,800        10,800            10,800
Advertising                          4,374          4,374         4,374             4,374
Rent                                 6,000          6,000         6,000             6,000
Utilities                            3,000          3,000         3,000             3,000
Telephone bill                         600            600           600               600
Insurance                            3,000          3,000         3,000             3,000
Accounting fee                       2,400          2,400         2,400             2,400
Miscellaneous                          600            600           600               600
Loan payment                         7,500          7,500         7,500             7,500
Interest payment                     2,625          2,625         2,625             2,625
Taxes                               40,932         44,095        47,416            50,904
Inventory Purchases                126,526        132,137       138,028           144,214
Maintenance and repairs              1,200          1,200         1,200             1,200
Royalty fees                        31,903         33,278        34,721            36,237
Total Cash Outflows                331,460        341,609       352,265           363,454

Ending Cash Balance                729,315        863,100     1,006,850      1,161,061




                           COPYRIGHT 2009 ALL RIGHTS RESERVED
                                    WWW.ALVINCHAN.NET
            CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Pro Forma Balance Sheet
Infinity Private Limited
                                Opening Balance       Year 1      Year 2       Year 3
Fixed Assets
Furniture & Fixtures                       35,000      28,000      21,000        14,000
Kitchen Equipment                          55,000      44,000      33,000        22,000
Renovations                                90,000      72,000      54,000        36,000
Total Current Assets                      180,000     144,000     108,000        72,000

Current Assets
Cash and Bank                              50,470     196,588     605,018     1,161,061
Prepayments                               219,530     219,530     219,530       219,530
Total Current Assets                      270,000     416,118     824,548     1,380,591

Total Assets                              450,000     560,118     932,548     1,452,591


Equity
Capital                                   150,000     150,000     150,000       150,000
Retained Earnings                               -     140,118     402,430       550,043
Retained Earnings b/f                           -           -     140,118       542,548
Total Equity                              150,000     290,118     692,548     1,242,591

Liabilities
Long Term Loan                            300,000     270,000     240,000       210,000
Total Liabilities                         300,000     270,000     240,000       210,000

Total Equity and Liabilities              450,000     560,118     932,548     1,452,591




                              COPYRIGHT 2009 ALL RIGHTS RESERVED
                                       WWW.ALVINCHAN.NET
               CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Break-Even Analysis

Breakeven Value = Total Fixed Cost/ Gross Margin
                                               Year 1                Year 2       Year 3
Expenses                                         RM                   RM           RM
Employee Salary                                  360,000              360,000      360,000
Advertising                                       21,600               19,440       17,496
Rent                                              24,000               24,000       24,000
Depreciation                                      36,000               36,000       36,000
Utilities                                         12,000               12,000       12,000
Telephone bill                                     2,400                2,400        2,400
Interest expense                                  13,500               12,000       10,500
Insurance                                         12,000               12,000       12,000
Accounting Fee                                     9,600                9,600        9,600
EPF @ 12%                                         43,200               43,200       43,200
Total Fixed Costs                                534,300              530,640      527,196
Gross Margin                                          72                    72           72

Breakeven Value                                        746,595         733,678     730,315




                           COPYRIGHT 2009 ALL RIGHTS RESERVED
                                    WWW.ALVINCHAN.NET
            CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
APPENDIX

Employment Salary on monthly basis
                                                                    Quantity     Salary (RM)     Total (RM)
Marketing and Sales Manager                                                 1            3,500        3,500
Financial Manager                                                           1            3,500        3,500
Purchasing Manager                                                          1            3,500        3,500
Administration and Human Resource Manager                                   1            3,500        3,500
Supervisor                                                                  1            3,500        3,500
Main Chef                                                                   2            2,250        4,500
Assistance Chef                                                             1            1,800        1,800
Full Time Staff                                                             4            1,300        5,200
Part Time Staff                                                             1            1,000        1,000
                                                                           13                        30,000


Sales Forecast (Food & beverages)
For first year, sales per month estimated to be increased by 2% every month

For year 2 and year 3, sales per year estimated to be increased by 5% every quarter

                                                    Year 1            Jan            Feb            Mar         Apr      May        Jun        Jul      Aug       Sep       Oct       Nov       Dec       Total
                                                                       82,500          84,150       85,833      87,550   89,301     91,087    92,908    94,767    96,662    98,595   100,567   102,578   1,106,497

                                                    Year 1           Year 2          Q1             Q2          Q3        Q4       Year 3      Q1        Q2       Q3         Q4
                                                    1,106,497                        323,122       339,278     356,242   374,054             392,757   412,395   433,014   454,665

Purchase Forecast (Food & beverages)
We use mark-up of 250% for the menu pricing, so the cost of purchase should be
(Sales/Cost) - 1 = 250%
(Sales/Cost) = 3.5
Cost = Sales/3.5

                                                    Year 1            Jan            Feb            Mar         Apr      May        Jun        Jul      Aug       Sep       Oct      Nov       Dec        Total
                                                                       23,571          24,043       24,524      25,014   25,514     26,025    26,545    27,076    27,618    28,170   28,733    29,308     316,142

                                                    Year 1           Year 2          Q1             Q2          Q3        Q4       Year 3      Q1        Q2       Q3         Q4
                                                      316,142                         92,321        96,937     101,783   106,873             112,216   117,827   123,718   129,904




Sales forecast(cake)
We estimated we can sell 1 customised cake for every 30 normal cakes sold                           RM
So, sales for customised cake every month : (12x83)+(3x120)+(2x220)                                   1796

Purchase forecast(cake)
cake (1 recipe) = markup 250%
cake (2 recipe) = markup 600%
cake (3 recipe) = markup 800%
                                                                                                    RM
So, cost of cake for everymonth = (12x83/3.5)+(3x120/7)+(2x220/9)                                        385




                                                            COPYRIGHT 2009 ALL RIGHTS RESERVED
                                                                     WWW.ALVINCHAN.NET
                                             CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Other Cost Estimation
                                                     RM              RM              RM
1)Depreciation
Depreciation per year at 20%
i) Furniture and fitting                                 7,000
ii) Kitchen equipement                                  11,000
iii) Renovation                                         18,000
                                                        36,000

2)Maintenance and Repairs
Maintenance and Repairs per year                         4,800

3)Rent
Rental per month                                         2,000

4)Telephone Bill
Telephone bill per month                                   200

5)Interest Expenses and loan payment                Year 1          Year 2         Year 3
Long term loan balance                                300,000        270,000         240,000
(-) loan repayment                                     30,000         30,000          30,000
Interest payment per year                              13,500         12,000          10,500
Long term loan balance at year end                    270,000        240,000         210,000

6)Utilities
Utilities fee per month                                  1,000

7)Insurance
Insurance per year                                      12,000

8)Advertising                                       Year 1           Year 2         Year 3
Advertising fees per month                               1,800          1,620            1,458
Advertising fees decrease 10% per year because our shop will be well known year after year.

9)Miscellaneous
Othee expenses per month                                   200




                                                           COPYRIGHT 2009 ALL RIGHTS RESERVED
                                                                    WWW.ALVINCHAN.NET
                                            CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Critical Risk Factors
Strong Competitors
Lifestyle cafes of similar concepts are mushrooming nationwide due to the high demand of such
dining concepts. However, the trend is beginning to shift from people dining at home towards
dining outside as the time they have after work is getting less, food service industry continues to
be one of the largest industry in Malaysia.


Global Disease
With the global pandemic outbreak of H1N1 influenza, people are likely to stay indoors rather
and would rather dine at home or order food because of the potential lethality of the virus. This
directly affects our business because of the widespread of the virus. This is inherent for us and
we cannot do anything to reduce this problem.


Economic Recession
Malaysia is going through a contraction in economy since the last quarter of year 2008. This
directly indicates that consumer's purchasing power has drop and consumers would not spend
lavishly. However, signs of economy recovering are beginning to pick up as of the third quarter
of year 2009 and it's likely to be recovered in early year 2010.


Unnoticing, the food service industry is not affected considerably as there are still signs that the
industry is growing at a positive rate with consumers want more of it.


Supplier
Since our suppliers are fixed by franchisor, it may be a long way journey for the ingredients to be
delivered to our location because of our location at a new area in Kampar. Therefore, the
freshness of our raw materials might be jeopardized. To ensure the quality of our materials are at
highest level possible, we would request our suppliers to upgrade their delivery method and
packing method during delivery period to ensure the materials retain their quality.




                                                                                                    29



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Conclusion
Before we enter into the food industry in Kampar, we had done sufficient amount of market
research and analyzed the business environment to determine the feasibility of venturing into the
target market. Our analysis shows a positive sign of market trends towards what our business
plan is offering.


We had planned our business venture by having marketing plans, operation plan, implementation
plans and financial projections.


Our marketing plan is written thoroughly by using the “4P’s” rule of thumb to be as concise and
detail as possible. We detailed out all our product mix, selection of location, promotion strategy
used and pricing strategies used. By combining our competitive advantage of riding on the good
brand name value of Secret Recipe, we are able to gain a high markup on cost. Our special
pricing strategy enables us to maximize our table turnover during peak period and thus increase
our sales to the maximum.


Our implementation plan allows us to complete all our business operating procedures in time for
grand opening on 1st of January 2010. With this implementation plan, we are right on track to
start operating in 3 months period.


Nevertheless, we are prepared for any uncertainties and risks that might hinder our business from
operating smoothly. We are confident that we will ride through the storm of economic recession
and our risk will be minimized with the strategies that we used.


Upon evaluating all the researches and analysis, we are confident that our business will have a
steady and promising growth in the short term and a steady profit margin in the long term due to
the strict adherence and believe in the success of Secret Recipe’s brand name. We are of the
opinion that our business plan will be a huge success and will win over the hearts of Kampar
people.



                                                                                                  30



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Appendixes:
Beverage & Desserts Menu




                                                                               31



                        COPYRIGHT 2009 ALL RIGHTS RESERVED
                                 WWW.ALVINCHAN.NET
         CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
32



               COPYRIGHT 2009 ALL RIGHTS RESERVED
                        WWW.ALVINCHAN.NET
CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Secret Recipe Café Food Menu




                                                                               33



                        COPYRIGHT 2009 ALL RIGHTS RESERVED
                                 WWW.ALVINCHAN.NET
         CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
34



               COPYRIGHT 2009 ALL RIGHTS RESERVED
                        WWW.ALVINCHAN.NET
CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
35



               COPYRIGHT 2009 ALL RIGHTS RESERVED
                        WWW.ALVINCHAN.NET
CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
36



               COPYRIGHT 2009 ALL RIGHTS RESERVED
                        WWW.ALVINCHAN.NET
CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Shop Location




                                                                               37



                        COPYRIGHT 2009 ALL RIGHTS RESERVED
                                 WWW.ALVINCHAN.NET
         CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Shop layout




                                                                               38



                        COPYRIGHT 2009 ALL RIGHTS RESERVED
                                 WWW.ALVINCHAN.NET
         CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Promotion




                                                                              39



                       COPYRIGHT 2009 ALL RIGHTS RESERVED
                                WWW.ALVINCHAN.NET
        CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
40



               COPYRIGHT 2009 ALL RIGHTS RESERVED
                        WWW.ALVINCHAN.NET
CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
Bibliography


http://www.mfa.org.my/


http://www.just-food.com/store/product.aspx?id=77601


http://www.ssm.com.my/en/docs/Procedure_Guidelines_for_Registration_of_a_Business.pdf



http://www.mdkampar.gov.my/latarbelakang?p_p_id=56_INSTANCE_tKR1&p_p_lifecycle=0&
p_p_state=normal&p_p_mode=view&p_p_col_id=column-3&p_p_col_count=1&page=2


http://www.mfa.org.my/?franchise_article:pembangunan-sektor-francais-dalam-ekonomi-
malaysia


http://www.food-beverage-malaysia.com/


http://www.bharatbook.com/Market-Research-Reports/Food-Drink-Report-Malaysia.html



KAMPAR. (n.d.). The secret of Secret Recipe. Retrieved July 14, 2009, from

        http://biz.thestar.com.my/news/story.asp?file=/2009/3/21/business/3471796&sec=busins


LENG, F. T., & BAHRI, S. (n.d.). Bright future for Kampar. Retrieved July 25, 2009, from

http://thestar.com.my/metro/story.asp?file=/2009/6/4/north/4010985&sec=North


Malaysia Food and Drink Report Q3 2009 (download) - Food Market Research Reports. (n.d.).

        Retrieved July 15, 2009, from http://www.just-food.com/store/product.aspx?id=77601

                                                                                             41



                         COPYRIGHT 2009 ALL RIGHTS RESERVED
                                  WWW.ALVINCHAN.NET
          CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
SHOPLOT NEAR KAMPAR PERAK UTAR KTAR FOR RENT LEASE in Malaysia @

        Adpost.com Classifieds > Malaysia > SHOPLOT NEAR KAMPAR PERAK UTAR KTAR

        FOR RENT LEASE in Malaysia,free,malaysian,classified ad,classified ads. (n.d.).

        Retrieved July 15, 2009, from http://www.adpost.com/my/homes_offices/36677/


 Secret Recipe |Cyber Cafe, Internet Cafe, Coffee Shop, Coffee House, Bistro Cafe, Beach

        Café | Ad | 88DB Malaysia. (n.d.). Retrieved July 14, 2009, from

        http://my.88db.com/my/Services/Post_Detail.page/Food_Beverage/Caf%C3%A9/?PostI

        D=51382


Sophia. (n.d.). Secret Recipe, Café & Cake House, Malaysia. Retrieved July 14, 2009, from

        http://www.streetdirectory.com/malaysia/kl/food_advisor/review/new/restaurant-

        secret_recipe_a_successful_formula-305.php


Suruhanjaya Syarikat Malaysia. (n.d.). Retrieved July 16, 2009, from

        http://www.ssm.com.my/en/services_acts.php


The Official Website of Department of Statistics Malaysia. (n.d.). Retrieved July 15, 2009, from

        http://www.statistics.gov.my/eng/


cakes, v. o., food, f., & service., d. (n.d.). Secret recipe franchise. Retrieved July 16, 2009, from

        http://www.secretrecipe.com.my/secretrecipe/catalog/content/57/index.html


secret recipe franchise. (n.d.). Retrieved August 10, 2009, from

        http://www.secretrecipe.com.my/secretrecipe/catalog/content/372/60/index.html




                                                                                                    42



                          COPYRIGHT 2009 ALL RIGHTS RESERVED
                                   WWW.ALVINCHAN.NET
           CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI

Weitere ähnliche Inhalte

Was ist angesagt?

Bab 1 malaysia kesepaduan dalam kepelbagaian
Bab 1  malaysia kesepaduan dalam kepelbagaianBab 1  malaysia kesepaduan dalam kepelbagaian
Bab 1 malaysia kesepaduan dalam kepelbagaianINSTAQLIM
 
ENT300 Business Proposal
ENT300 Business ProposalENT300 Business Proposal
ENT300 Business ProposalAlia Najiha
 
Leadership and Management of Change - PETRONAS Malaysia
Leadership and Management of Change - PETRONAS MalaysiaLeadership and Management of Change - PETRONAS Malaysia
Leadership and Management of Change - PETRONAS MalaysiaFarah Lee -
 
Contoh Kertas Kerja Rancangan Perniagaan (for education purpose)
Contoh Kertas Kerja Rancangan Perniagaan (for education purpose)Contoh Kertas Kerja Rancangan Perniagaan (for education purpose)
Contoh Kertas Kerja Rancangan Perniagaan (for education purpose)Shamsul De Bagio
 
GEJALA RASUAH : MAKSUD, PUNCA, KESAN NEGATIF DAN CARA MENANGANINYA
GEJALA RASUAH : MAKSUD, PUNCA, KESAN NEGATIF  DAN CARA MENANGANINYAGEJALA RASUAH : MAKSUD, PUNCA, KESAN NEGATIF  DAN CARA MENANGANINYA
GEJALA RASUAH : MAKSUD, PUNCA, KESAN NEGATIF DAN CARA MENANGANINYABiani Mawal
 
List of discourse markers
List of discourse markersList of discourse markers
List of discourse markersEwani Islam
 
Financial Account group assignment on Financial statement of Golden Agriculture
Financial Account group assignment on Financial statement of Golden AgricultureFinancial Account group assignment on Financial statement of Golden Agriculture
Financial Account group assignment on Financial statement of Golden Agricultureamykua
 
13.2 TANGGUNGJAWAB SOSIAL
13.2 TANGGUNGJAWAB SOSIAL13.2 TANGGUNGJAWAB SOSIAL
13.2 TANGGUNGJAWAB SOSIALAsri Mohad
 
Marketing Plan Assignment
Marketing Plan AssignmentMarketing Plan Assignment
Marketing Plan AssignmentAnas Malik
 
report on project paper
report on project paperreport on project paper
report on project paperSeredup Maya
 
Topik 9 cabaran etika dan perdaban
Topik 9 cabaran etika dan perdabanTopik 9 cabaran etika dan perdaban
Topik 9 cabaran etika dan perdabanSharifahNurAbu
 
GRAPHYT - (ENT530 - Social Media Portfolio)
GRAPHYT - (ENT530 - Social Media Portfolio)GRAPHYT - (ENT530 - Social Media Portfolio)
GRAPHYT - (ENT530 - Social Media Portfolio)HarithDaniel9
 
Definisi usahawan dan keusahawanan
Definisi usahawan dan keusahawananDefinisi usahawan dan keusahawanan
Definisi usahawan dan keusahawananNaveen Segaran
 
Marketing Group Assignment
Marketing Group AssignmentMarketing Group Assignment
Marketing Group Assignmentlovebaby193
 
UiTM - BMC Report (ENT300)
UiTM - BMC Report (ENT300)UiTM - BMC Report (ENT300)
UiTM - BMC Report (ENT300)UMAIRAH KHAIRI
 
Contoh metodologi kajian
Contoh metodologi kajianContoh metodologi kajian
Contoh metodologi kajianAtok Shila
 
KEPENTINGAN SISTEM MASYARAKAT MELAYU TRADISI
KEPENTINGAN SISTEM MASYARAKAT MELAYU TRADISIKEPENTINGAN SISTEM MASYARAKAT MELAYU TRADISI
KEPENTINGAN SISTEM MASYARAKAT MELAYU TRADISINur Fareha
 
ASSIGNMENT: Business Law (example of answer)
ASSIGNMENT: Business Law (example of answer)ASSIGNMENT: Business Law (example of answer)
ASSIGNMENT: Business Law (example of answer)Rofidah Azman
 

Was ist angesagt? (20)

Bab 1 malaysia kesepaduan dalam kepelbagaian
Bab 1  malaysia kesepaduan dalam kepelbagaianBab 1  malaysia kesepaduan dalam kepelbagaian
Bab 1 malaysia kesepaduan dalam kepelbagaian
 
ENT300 Business Proposal
ENT300 Business ProposalENT300 Business Proposal
ENT300 Business Proposal
 
Leadership and Management of Change - PETRONAS Malaysia
Leadership and Management of Change - PETRONAS MalaysiaLeadership and Management of Change - PETRONAS Malaysia
Leadership and Management of Change - PETRONAS Malaysia
 
Contoh Kertas Kerja Rancangan Perniagaan (for education purpose)
Contoh Kertas Kerja Rancangan Perniagaan (for education purpose)Contoh Kertas Kerja Rancangan Perniagaan (for education purpose)
Contoh Kertas Kerja Rancangan Perniagaan (for education purpose)
 
GEJALA RASUAH : MAKSUD, PUNCA, KESAN NEGATIF DAN CARA MENANGANINYA
GEJALA RASUAH : MAKSUD, PUNCA, KESAN NEGATIF  DAN CARA MENANGANINYAGEJALA RASUAH : MAKSUD, PUNCA, KESAN NEGATIF  DAN CARA MENANGANINYA
GEJALA RASUAH : MAKSUD, PUNCA, KESAN NEGATIF DAN CARA MENANGANINYA
 
List of discourse markers
List of discourse markersList of discourse markers
List of discourse markers
 
Financial Account group assignment on Financial statement of Golden Agriculture
Financial Account group assignment on Financial statement of Golden AgricultureFinancial Account group assignment on Financial statement of Golden Agriculture
Financial Account group assignment on Financial statement of Golden Agriculture
 
13.2 TANGGUNGJAWAB SOSIAL
13.2 TANGGUNGJAWAB SOSIAL13.2 TANGGUNGJAWAB SOSIAL
13.2 TANGGUNGJAWAB SOSIAL
 
Marketing Plan Assignment
Marketing Plan AssignmentMarketing Plan Assignment
Marketing Plan Assignment
 
report on project paper
report on project paperreport on project paper
report on project paper
 
Topik 9 cabaran etika dan perdaban
Topik 9 cabaran etika dan perdabanTopik 9 cabaran etika dan perdaban
Topik 9 cabaran etika dan perdaban
 
GRAPHYT - (ENT530 - Social Media Portfolio)
GRAPHYT - (ENT530 - Social Media Portfolio)GRAPHYT - (ENT530 - Social Media Portfolio)
GRAPHYT - (ENT530 - Social Media Portfolio)
 
Definisi usahawan dan keusahawanan
Definisi usahawan dan keusahawananDefinisi usahawan dan keusahawanan
Definisi usahawan dan keusahawanan
 
Ramly
RamlyRamly
Ramly
 
Marketing Group Assignment
Marketing Group AssignmentMarketing Group Assignment
Marketing Group Assignment
 
UiTM - BMC Report (ENT300)
UiTM - BMC Report (ENT300)UiTM - BMC Report (ENT300)
UiTM - BMC Report (ENT300)
 
Contoh metodologi kajian
Contoh metodologi kajianContoh metodologi kajian
Contoh metodologi kajian
 
CASE STUDY ENT530 (PASTA PASTA)
CASE STUDY ENT530 (PASTA PASTA)CASE STUDY ENT530 (PASTA PASTA)
CASE STUDY ENT530 (PASTA PASTA)
 
KEPENTINGAN SISTEM MASYARAKAT MELAYU TRADISI
KEPENTINGAN SISTEM MASYARAKAT MELAYU TRADISIKEPENTINGAN SISTEM MASYARAKAT MELAYU TRADISI
KEPENTINGAN SISTEM MASYARAKAT MELAYU TRADISI
 
ASSIGNMENT: Business Law (example of answer)
ASSIGNMENT: Business Law (example of answer)ASSIGNMENT: Business Law (example of answer)
ASSIGNMENT: Business Law (example of answer)
 

Ähnlich wie 29047941 secret-recipe-business-plan

Prima Corporation Limited West Africa
Prima Corporation Limited West Africa Prima Corporation Limited West Africa
Prima Corporation Limited West Africa Brent Grant
 
Ip project report
Ip project reportIp project report
Ip project reportasharma14
 
Elite Business profile -Main,,
Elite Business profile -Main,,Elite Business profile -Main,,
Elite Business profile -Main,,Mohan Gore
 
loyelty Marketing UK
loyelty Marketing UK loyelty Marketing UK
loyelty Marketing UK Zealimperial
 
Motivate europe Live: 3 fundamental pillars to building a successful reward p...
Motivate europe Live: 3 fundamental pillars to building a successful reward p...Motivate europe Live: 3 fundamental pillars to building a successful reward p...
Motivate europe Live: 3 fundamental pillars to building a successful reward p...Motivate Europe Live
 
How to run a Great Hotel - Presentation to Northern Ireland Hotels Federation
How to run a Great Hotel - Presentation to Northern Ireland Hotels FederationHow to run a Great Hotel - Presentation to Northern Ireland Hotels Federation
How to run a Great Hotel - Presentation to Northern Ireland Hotels FederationEnda Larkin
 
SCM14 3rd Annual Sales and Operations Planning
SCM14 3rd Annual Sales and Operations PlanningSCM14 3rd Annual Sales and Operations Planning
SCM14 3rd Annual Sales and Operations PlanningLoan Kiss
 
IPDC TRAINING - Managing Supply Chain Management
IPDC TRAINING - Managing Supply Chain ManagementIPDC TRAINING - Managing Supply Chain Management
IPDC TRAINING - Managing Supply Chain ManagementIPDC Training Institute
 
RHV Capability Statement 14102011
RHV Capability Statement 14102011RHV Capability Statement 14102011
RHV Capability Statement 14102011spchs
 
Royal Haskoning Vietnam Capability Statement
Royal Haskoning Vietnam Capability StatementRoyal Haskoning Vietnam Capability Statement
Royal Haskoning Vietnam Capability Statementstephan_schouten
 
Restaurant Business Plan Presentation
Restaurant Business Plan PresentationRestaurant Business Plan Presentation
Restaurant Business Plan PresentationMahadi Hasan
 
The Product Manager Pathfinder - Product Camp DC - H. Del Castillo, AIPMM
The Product Manager Pathfinder - Product Camp DC - H. Del Castillo, AIPMMThe Product Manager Pathfinder - Product Camp DC - H. Del Castillo, AIPMM
The Product Manager Pathfinder - Product Camp DC - H. Del Castillo, AIPMMHector Del Castillo, CPM, CPMM
 
business ethics and corporate governance
business ethics and corporate governance business ethics and corporate governance
business ethics and corporate governance nadeera dileep
 
Mohamed Sayed C.V.
Mohamed Sayed C.V.Mohamed Sayed C.V.
Mohamed Sayed C.V.darsh0225
 
Sewells Prospectus Web (Feb12)
Sewells Prospectus Web (Feb12)Sewells Prospectus Web (Feb12)
Sewells Prospectus Web (Feb12)manishjar
 
Management science assignment report.
Management science assignment report.Management science assignment report.
Management science assignment report.lucaschinsheng
 
Presentationftftggggtggyyyyyyyyyyyy.pptx
Presentationftftggggtggyyyyyyyyyyyy.pptxPresentationftftggggtggyyyyyyyyyyyy.pptx
Presentationftftggggtggyyyyyyyyyyyy.pptxaravym456
 
DEXTEROUS APPLIED TRAINING INSTITUTE PRESENTATION.pptx
DEXTEROUS APPLIED TRAINING INSTITUTE PRESENTATION.pptxDEXTEROUS APPLIED TRAINING INSTITUTE PRESENTATION.pptx
DEXTEROUS APPLIED TRAINING INSTITUTE PRESENTATION.pptxdmckinseyrecruitment
 

Ähnlich wie 29047941 secret-recipe-business-plan (20)

Prima Corporation Limited West Africa
Prima Corporation Limited West Africa Prima Corporation Limited West Africa
Prima Corporation Limited West Africa
 
Ip project report
Ip project reportIp project report
Ip project report
 
Elite Business profile -Main,,
Elite Business profile -Main,,Elite Business profile -Main,,
Elite Business profile -Main,,
 
loyelty Marketing UK
loyelty Marketing UK loyelty Marketing UK
loyelty Marketing UK
 
Motivate europe Live: 3 fundamental pillars to building a successful reward p...
Motivate europe Live: 3 fundamental pillars to building a successful reward p...Motivate europe Live: 3 fundamental pillars to building a successful reward p...
Motivate europe Live: 3 fundamental pillars to building a successful reward p...
 
How to run a Great Hotel - Presentation to Northern Ireland Hotels Federation
How to run a Great Hotel - Presentation to Northern Ireland Hotels FederationHow to run a Great Hotel - Presentation to Northern Ireland Hotels Federation
How to run a Great Hotel - Presentation to Northern Ireland Hotels Federation
 
SCM14 3rd Annual Sales and Operations Planning
SCM14 3rd Annual Sales and Operations PlanningSCM14 3rd Annual Sales and Operations Planning
SCM14 3rd Annual Sales and Operations Planning
 
IPDC TRAINING - Managing Supply Chain Management
IPDC TRAINING - Managing Supply Chain ManagementIPDC TRAINING - Managing Supply Chain Management
IPDC TRAINING - Managing Supply Chain Management
 
RHV Capability Statement 14102011
RHV Capability Statement 14102011RHV Capability Statement 14102011
RHV Capability Statement 14102011
 
Royal Haskoning Vietnam Capability Statement
Royal Haskoning Vietnam Capability StatementRoyal Haskoning Vietnam Capability Statement
Royal Haskoning Vietnam Capability Statement
 
Restaurant Business Plan Presentation
Restaurant Business Plan PresentationRestaurant Business Plan Presentation
Restaurant Business Plan Presentation
 
The Product Manager Pathfinder - Product Camp DC - H. Del Castillo, AIPMM
The Product Manager Pathfinder - Product Camp DC - H. Del Castillo, AIPMMThe Product Manager Pathfinder - Product Camp DC - H. Del Castillo, AIPMM
The Product Manager Pathfinder - Product Camp DC - H. Del Castillo, AIPMM
 
business ethics and corporate governance
business ethics and corporate governance business ethics and corporate governance
business ethics and corporate governance
 
Mohamed Sayed C.V.
Mohamed Sayed C.V.Mohamed Sayed C.V.
Mohamed Sayed C.V.
 
Sewells Prospectus Web (Feb12)
Sewells Prospectus Web (Feb12)Sewells Prospectus Web (Feb12)
Sewells Prospectus Web (Feb12)
 
English Biscuits Manufacturers
English Biscuits Manufacturers English Biscuits Manufacturers
English Biscuits Manufacturers
 
Management science assignment report.
Management science assignment report.Management science assignment report.
Management science assignment report.
 
Presentation8.pptx
Presentation8.pptxPresentation8.pptx
Presentation8.pptx
 
Presentationftftggggtggyyyyyyyyyyyy.pptx
Presentationftftggggtggyyyyyyyyyyyy.pptxPresentationftftggggtggyyyyyyyyyyyy.pptx
Presentationftftggggtggyyyyyyyyyyyy.pptx
 
DEXTEROUS APPLIED TRAINING INSTITUTE PRESENTATION.pptx
DEXTEROUS APPLIED TRAINING INSTITUTE PRESENTATION.pptxDEXTEROUS APPLIED TRAINING INSTITUTE PRESENTATION.pptx
DEXTEROUS APPLIED TRAINING INSTITUTE PRESENTATION.pptx
 

Kürzlich hochgeladen

Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024Kirill Klimov
 
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCRashishs7044
 
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...lizamodels9
 
FULL ENJOY Call girls in Paharganj Delhi | 8377087607
FULL ENJOY Call girls in Paharganj Delhi | 8377087607FULL ENJOY Call girls in Paharganj Delhi | 8377087607
FULL ENJOY Call girls in Paharganj Delhi | 8377087607dollysharma2066
 
MAHA Global and IPR: Do Actions Speak Louder Than Words?
MAHA Global and IPR: Do Actions Speak Louder Than Words?MAHA Global and IPR: Do Actions Speak Louder Than Words?
MAHA Global and IPR: Do Actions Speak Louder Than Words?Olivia Kresic
 
Kenya Coconut Production Presentation by Dr. Lalith Perera
Kenya Coconut Production Presentation by Dr. Lalith PereraKenya Coconut Production Presentation by Dr. Lalith Perera
Kenya Coconut Production Presentation by Dr. Lalith Pereraictsugar
 
The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024christinemoorman
 
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort Service
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort ServiceCall US-88OO1O2216 Call Girls In Mahipalpur Female Escort Service
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort Servicecallgirls2057
 
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...lizamodels9
 
Global Scenario On Sustainable and Resilient Coconut Industry by Dr. Jelfina...
Global Scenario On Sustainable  and Resilient Coconut Industry by Dr. Jelfina...Global Scenario On Sustainable  and Resilient Coconut Industry by Dr. Jelfina...
Global Scenario On Sustainable and Resilient Coconut Industry by Dr. Jelfina...ictsugar
 
Future Of Sample Report 2024 | Redacted Version
Future Of Sample Report 2024 | Redacted VersionFuture Of Sample Report 2024 | Redacted Version
Future Of Sample Report 2024 | Redacted VersionMintel Group
 
Marketplace and Quality Assurance Presentation - Vincent Chirchir
Marketplace and Quality Assurance Presentation - Vincent ChirchirMarketplace and Quality Assurance Presentation - Vincent Chirchir
Marketplace and Quality Assurance Presentation - Vincent Chirchirictsugar
 
Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03DallasHaselhorst
 
Islamabad Escorts | Call 03070433345 | Escort Service in Islamabad
Islamabad Escorts | Call 03070433345 | Escort Service in IslamabadIslamabad Escorts | Call 03070433345 | Escort Service in Islamabad
Islamabad Escorts | Call 03070433345 | Escort Service in IslamabadAyesha Khan
 
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...lizamodels9
 
Market Sizes Sample Report - 2024 Edition
Market Sizes Sample Report - 2024 EditionMarket Sizes Sample Report - 2024 Edition
Market Sizes Sample Report - 2024 EditionMintel Group
 
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deck
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deckPitch Deck Teardown: Geodesic.Life's $500k Pre-seed deck
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deckHajeJanKamps
 
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,noida100girls
 
Buy gmail accounts.pdf Buy Old Gmail Accounts
Buy gmail accounts.pdf Buy Old Gmail AccountsBuy gmail accounts.pdf Buy Old Gmail Accounts
Buy gmail accounts.pdf Buy Old Gmail AccountsBuy Verified Accounts
 

Kürzlich hochgeladen (20)

Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024
 
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR
 
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
 
FULL ENJOY Call girls in Paharganj Delhi | 8377087607
FULL ENJOY Call girls in Paharganj Delhi | 8377087607FULL ENJOY Call girls in Paharganj Delhi | 8377087607
FULL ENJOY Call girls in Paharganj Delhi | 8377087607
 
MAHA Global and IPR: Do Actions Speak Louder Than Words?
MAHA Global and IPR: Do Actions Speak Louder Than Words?MAHA Global and IPR: Do Actions Speak Louder Than Words?
MAHA Global and IPR: Do Actions Speak Louder Than Words?
 
Corporate Profile 47Billion Information Technology
Corporate Profile 47Billion Information TechnologyCorporate Profile 47Billion Information Technology
Corporate Profile 47Billion Information Technology
 
Kenya Coconut Production Presentation by Dr. Lalith Perera
Kenya Coconut Production Presentation by Dr. Lalith PereraKenya Coconut Production Presentation by Dr. Lalith Perera
Kenya Coconut Production Presentation by Dr. Lalith Perera
 
The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024
 
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort Service
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort ServiceCall US-88OO1O2216 Call Girls In Mahipalpur Female Escort Service
Call US-88OO1O2216 Call Girls In Mahipalpur Female Escort Service
 
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
 
Global Scenario On Sustainable and Resilient Coconut Industry by Dr. Jelfina...
Global Scenario On Sustainable  and Resilient Coconut Industry by Dr. Jelfina...Global Scenario On Sustainable  and Resilient Coconut Industry by Dr. Jelfina...
Global Scenario On Sustainable and Resilient Coconut Industry by Dr. Jelfina...
 
Future Of Sample Report 2024 | Redacted Version
Future Of Sample Report 2024 | Redacted VersionFuture Of Sample Report 2024 | Redacted Version
Future Of Sample Report 2024 | Redacted Version
 
Marketplace and Quality Assurance Presentation - Vincent Chirchir
Marketplace and Quality Assurance Presentation - Vincent ChirchirMarketplace and Quality Assurance Presentation - Vincent Chirchir
Marketplace and Quality Assurance Presentation - Vincent Chirchir
 
Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03
 
Islamabad Escorts | Call 03070433345 | Escort Service in Islamabad
Islamabad Escorts | Call 03070433345 | Escort Service in IslamabadIslamabad Escorts | Call 03070433345 | Escort Service in Islamabad
Islamabad Escorts | Call 03070433345 | Escort Service in Islamabad
 
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
 
Market Sizes Sample Report - 2024 Edition
Market Sizes Sample Report - 2024 EditionMarket Sizes Sample Report - 2024 Edition
Market Sizes Sample Report - 2024 Edition
 
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deck
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deckPitch Deck Teardown: Geodesic.Life's $500k Pre-seed deck
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deck
 
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
 
Buy gmail accounts.pdf Buy Old Gmail Accounts
Buy gmail accounts.pdf Buy Old Gmail AccountsBuy gmail accounts.pdf Buy Old Gmail Accounts
Buy gmail accounts.pdf Buy Old Gmail Accounts
 

29047941 secret-recipe-business-plan

  • 1. ABDM 5234 Entrepreneurship Skills KOLEJ TUNKU ABDUL RAHMAN ABDM 5234 ENTREPRENEURSHIP SKILLS No. Student Name Registration Number 1 Chan Chi Yee 08WBA12624 2 Lian Ye Chen 08WBA12418 3 Lim Swee Ling 08WBA10687 4 Ng Kim Toh 08WBA11482 5 Tee Yang Wei 08WBA12303 Academic Year: 2009/10 Course/Year: Advanced Diploma in Business Studies (Accounting)/ 2AAC Tutorial Class: Group 7 Lecturer: MR. LIM CHIN HOCK Tutor: MR. JAMES TEO Date of Submission: 10 AUGUST 2009 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 2. ABDM 5234 Entrepreneurship Skills Contents Page Executive Summary 1 Company Description 2 Franchisor Description 2-3 Objectives and Missions 4-5 Industry and Market Analysis 6-9 Marketing Plan 10-15 Management Structure 16-17 Operational Plan 18-21 Implementation Plan 22-27 Financial Plan 28 Critical Risk Factors 29 Conclusion 30 Appendix 31-40 Bibliographies 41-42 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 3. ABDM 5234 Entrepreneurship Skills Executive Summary The purpose of this business plan is to secure a long term funding to open a Secret Recipe Café franchise in Perak. The 5 owners in company are investing Rm 30,000 each person and total up to Rm 150,000 in total. The long term loan we are seeking is in the amount of Rm 300,000, and if approved it will be amortized to 10 years. We will be forming a private limited company, Infinity Private Limited Company to get the franchisee license from Secret Recipe Cakes & Café Sdn Bhd and open our franchise shop as the first shop in Perak state. Our café will be strategically located at Unit 829, Jalan Batu Karang, Taman Bandar Baru Kampar, 31900, Kampar, Perak it is refer as “new town’ in Kampar District. Secret Recipe Café is a lifestyle concept café chain that features a modern and metropolitan setting that has more than 150 outlets throughout Malaysia and Asia. It is one of the fastest growing café chain in Asia. Our mission is to give the best satisfaction to our valued customer. Secret Recipe café offers a wide choice of more than 40 different type of cake and fusion food. It is one of the best place to dine in with friends and family. As in our industry analysis report, the trend is moving toward dining out from home nowadays. People tend to enjoy life and more concern about the quality of life, thus they are more likely to dine in more classy and trendy café and not just have their meals at restaurant which does not serve good quality food. The business we are going into is visible and viable as we offer best quality food and best service at a reasonable price. Despite the competitiveness from our competitor, with our promoting strategy and the brand name of Secret Recipe, we are positive to attain the market share we estimated. Our management team was build with 5 shareholders with qualification and knowledge in Accounting. 1 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 4. ABDM 5234 Entrepreneurship Skills Company Description Infinity Private Limited is formed through a partnership of 5 fresh graduates from Tunku Abdul Rahman College. We are planning to get a franchisee license from Secret Recipe Cakes & Café Sdn Bhd to setup a Secret Recipe franchise lifestyle café at Unit 829, Jalan Batu Karang, Taman Bandar Baru Kampar, 31900, Kampar,Perak. Our café will be a single unit, medium-sized single story café serving large variety of tasty cakes and a fusion of tasty foods Company Ownership 5 partners will jointly hold the company at 20% shares each. Profits are to be distributed equally among the 5 partners. Franchisor’s Description Secret Recipe is a lifestyle café chain established since year 1997 by Yang Bahagia Dato’ Steven Sim. He had successfully transformed a small business into a market leader within a short period of time. Secret Recipe has established a firm presence in Asia, including Malaysia, Singapore, Philippines, Indonesia, Thailand and Pakistan. A large variety of cakes and fusion of foods are served under the brand name of Secret Recipe. The company has registered double digit growth for the past 5 years. In a period of seven years, Secret Recipe has expanded by over 100 cafes throughout the region. Defying the statistics of an economic crisis, Secret Recipe continues to register annual growth of 30% for the past three years, while profits saw a 300% increase in year 2002. Secret Recipe has won numerous awards across the region for its authentic food recipes and fine quality cakes including: • “Best Cheesecake Award” • “Most Original Chocolate Award” • “Best Lamb Stew Award” • “Malaysia’s Best Local Restaurant Chain” • “Indonesian’s Best Restaurant Award” 2 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 5. ABDM 5234 Entrepreneurship Skills • “Singapore’s Excellent Food Award” • “Best Brand Food & Beverage Café – The Brand Laureate Asia Pacific” • “Best Restaurant Award – Philippines Talter” • “Best Casual Dining Restaurant of the Year – Hospitality Asia Platinum Awards” Secret Recipe offers customers a warm and friendly ambience in a trend setting environment. In line with Secret Recipe’s lifestyle café concept, the cafe features the theme of fresh and simplicity chic interior. The interior also presents an interlude of vibrant splashes of dramatic colours with plush sofas and arty seats that liven up the ambience and adding on to the cosmopolitan characteristics of the cafe. Patrons can look forward to a pleasant dining experience in a modern in-trend set up. The café concept certainly provides a conducive location for birthday and celebration parties, private functions or business lunch functions. 3 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 6. ABDM 5234 Entrepreneurship Skills Vision Our vision is to ride on the success of Secret Recipe brand and engrave a good brand impression in the hearts of Kampar population. We strive to adhere to strict self regulation and control on the food and service standards and quality that we provide to customers. Mission Statement At Infinity Private Limited, we believe that our accomplishment is driven by our philosophy of practicing quality and high standards is the most important brand value for Secret Recipe. We strive to provide the best satisfaction to our valued customers. We will continue to provide friendly, personalized service beyond customer’s expectation and serve premium quality products. We adhere strictly to Secret Recipe’s core values: QUALITY – is everything we do. Quality is more than a word we use to describe our food and service. It is a philosophy that everything we do. It is always the result of high standards, sincere effort and skillful execution. Our commitment to quality distinguishes us apart from our competitors. DEDICATION- we are dedicated to maximize the level of performance and productivity in all areas of or business. To drive success of our company, we must set aggressive goals, focus on results and an obligation to earn a profit in order to remain in the business and growth. We must not jeopardize our future for short-term gain. We will balance our need for current earnings with our desire for consistent long-term profitability. CONCEPT – a differentiated and proven concept with broad consumer appeal. This unique positioning and strong brand image remain part of our strongest competitive advantage. SERVICE – we believe quality, friendly and personalized services sets us apart from our competitors. It is an effort we put in building positive customer relationship, transcend ingenuity, hard work and passion for service excellence. 4 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 7. ABDM 5234 Entrepreneurship Skills RESULT ORIENTED – managing performance within the company and through customer feedback is very important to gauge the growth of the company. We continuously measure our performance and set targets by benchmarking to stay competitive and to move ahead for growth. Objectives Infinity Private Limited’s main objective is to achieve a break-even point within the first year of commencing operating of business. During the first year period, marketing plan will be implemented to tap into Kampar’s market share and achieve a 10% market penetration. For the following years, we will continue to achieve positive percentage growth that can help our café to grow steadily and remain dominant in the market segment that we are strong in. 5 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 8. ABDM 5234 Entrepreneurship Skills Industry Background Statistics Malaysia shows that the Gross Domestic Product for the year 2008 has an average growth of 4.73% for the whole year. However, it is at a 6.2% contraction for the first quarter of year 2009. Consumer Price Index shows a 7.2% increase in price of foods for the period of January to June 2009 as compared to year 2008. Despite the contraction of economy nationwide, our researches lead us to a different opinion on lifestyle trends in Malaysia. Consumers are more than willing to dine outside due to lack of time to cook at home as a result of doing overtimes in work. Purchasing power for outside food has greatly increase over the years because people find that the time is much wiser to be spend on doing more work to get increases in wages. Another trend that we see is a growing demand for better dining environment among family households. Family households demand more from eateries, including good quality foods, services and dining environment. As one of the fastest growing franchise in the food service industry, we are right on track to tap into the market in Kampar and woe customers to enjoy a good lifestyle dining experience at Secret Recipe. Market Analysis Analysis of Business Environment Kampar district of 920sq km have a growing population of 93,000 residents to date and a yearly revenue of RM 12million.Our targeted market are the “new town” in Kampar district, Bandar Baru Kampar where it had rapidly developed over the years.. More than 5,000 houses and shops were build in this town and hub of education such as major university and college were set up here. Furthermore, the biggest hotel in Kampar is already in operation here. It would attract many tourists as it is located in center of many attractions such as Gua Tempurung, Batu Berangkai Waterfall and white water rafting. Our market consists of students and lecturers from 6 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 9. ABDM 5234 Entrepreneurship Skills Tunku Abdul Rahman University and Tunku Abdul Rahman College, white collar workers, residents and also tourists. Market size In Bandar Baru Kampar there will be more than 18,000 residents residing that town. Many of these household are from middle income family earning RM2,000-3,000 with high purchasing power. The hub of education also draws a population of more than 9,000 students’ age between 18-24 with high purchasing power and going after trendy and classy lifestyle. The biggest hotel in Kampar which located just 1 km from our shop, The Grand Kampar Hotel attracts more than 3,000 tourists annually because of it strategic location. Lastly, we targeted the1,200 white collar worker who works in the town to consume in our café. Should we be able to attract 10% of the population to order a slice of cake per month and10% of the population to order a cake per year, we are able to sell 6,240 cakes year the year 2009 to that market alone. On top of that, should there be a meal being bought for 2 slices of cake sold, we are able to sell 37,440 meals for the year 2009. Resident Students and Lecturers Tourists White collar worker Demographic Changes The trend of demographic in our targeted area is set to be increased at a high rate with more students coming to Kampar to pursue education in newly launched University Tunku Abdul Rahman as the university completes its transition from old campus to the newly built campus. This leads to increase in population aged 18 to 24 with high purchasing power. The demographic 7 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 10. ABDM 5234 Entrepreneurship Skills of family households has now been largely diluted with a lot of college students. College students tend to eat out more often than doing the cooking themselves. Attitude of the community towards our business There is a high demand for a lifestyle dining concept among college students and average family household. This particular category of consumer is willing to pay premium in return for better environment to dine in, good service and quality foods. Consumer reports in the targeted area concludes that consumers would rather eat out with friends and families to save time on cooking, while still able to utilize the extra time saved with friends and families. Thus, they demand quality service and environment when dining out. Analysis of the Competition Our competition consists of a few food café located nearby our location. The competition will be quite fierce as it offer food at lower price compares to our. But however our lifestyle café will set us apart from the competition as we focus on best quality food and cake, cozy lifestyle ambiance dining concept and therefore we emphasize on providing only the best dining experience to our customers. Golden Sand Cafe Golden Sand café is our main competitor. It is located at the shop lots opposite to our store at roughly 200 meter distance. It serves a variety of western food which includes steaks with rice, spaghetti, and soups. Their main target is the students from university and college, thus their average price per meal is set within the range of RM9-12. Yum Yum Cafe Yum Yum Café is located at the corner of the same shop lots as our café. They serve mostly Chinese food such as noodle and rice which comes with a dish. Their meals price was set quite low as to attract customer, within the range of RM 7-10. But however, the review from customer for food has not been very good. 8 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 11. ABDM 5234 Entrepreneurship Skills Big A Kopitiam Big A Kopitiam is a local restaurant which serves local delicacies from all over Malaysia. It is located quite a distance from our shop, almost 2 km. Hence, they targeted market are those downtown workers and late nighters as their shop operates till 2am. 9 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 12. ABDM 5234 Entrepreneurship Skills Marketing Plan Product Secret Recipe is well known in Malaysia for its fine quality cakes, fusion food and distinctive service. Our well-guarded homemade recipes have become favorites for both old and young. We are serving a wide selection of more than 40 types of gourmet quality cake and other baked desserts. Other than that we also offer savory foods such as local delicacies and fusion food. It includes Secret Recipe award winning Lamb-Stew and other favorite’s dish of all time, Black Pepper Chicken, Kebab and Pasta. We offer more than 40 types of different cheesecake, chocolate cake, and brownies. Other than that, we also offer seasonal cakes using seasonal ingredient in Malaysia such as Durian Cake, Durian Cheesecake and Hazel Cheesecake. Health Cake was introduced to the market as the market trend shift to healthier lifestyle. Sugar free and trans-free cake such as Sugar Free Moist Chocolate Cake and Hi-fiber Cream Cheese was put on shelf and gets good review from the customers. Secret Recipe do have the service of baking cake in shape of different character of Disney cartoon based on the preference of customer’s choice of flavor . Customer can choose the cartoon character pose from our album and choose up to 3 different flavors depending on how big the cake they want. This cake reservation must be made 3 days in advance. Our menu includes a few sections, which are: Vegetarian: Its offers choice of salads and Japanese soba for those who vegetarian or those who wish to have a fresh bowl of salad as appetizer. Soup: Secret Recipe does have well-guarded recipes of soups such as mushroom soup, pumpkin soup and carrot and ginger soup. 10 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 13. ABDM 5234 Entrepreneurship Skills Chicken: This section serves chicken in a variety of dish such as Chicken Steak Burger With Fries, Grilled Chicken (Black Pepper, Mushroom, BBQ) Chicken Kebab and many more delicious dish with chicken. Pasta: We offer spaghetti with recipe all over the world no matter in western or Asia, such as Spaghetti Bolognese and Tom Yam spaghetti. It is popular food in our menu. Asian Classic: This section provides the best food selected from all over Asia. Fish and Lamb: The Lamb Stew has been awarded ‘Best Lamb Stew Award”, it had becomes a signature dish in Secret Recipe. Western foods are also served such as Fish And Chips. Kids club: Secret Recipe Café had been also considering kids favorites dish and so gather it in menu too. It comes in a smaller portion and smaller bite to ease the kids in dining. Pies: It offers best pies recipe and created to engage the taste buds of customer. Brownies: Brownies are offer in Secret Recipe Café with a variety choice. It is suitable for both young and old and in comes in a fine texture of taste and quality. Secret Recipe Café also serves a variety choice of drinks that includes Coffee, Organic tea, Milkshake, Yoghurt shake, Fruit Juice, Ice Blended, Iced tea and also hot drinks. Distribution We distribute our products directly to our customer, which is through retail shop. Secret Recipe also offers cake delivery if customers make booking of minimum 2 cakes through our website, www.secretrecipe.com.my. The delivery will be made in 5 km radius from our shop. 11 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 14. ABDM 5234 Entrepreneurship Skills Promotion As we are the franchise of Secret Recipe Café, the advertising on the franchise business as a whole will be place by the induct company in major newspaper. At the grand opening of our branch, we will hold an opening party. Free food such as our signature cheesecake and drinks from menu will be served. By this method we can gain publicity and build our brand name in town. The grand opening of the branch in Kampar will be put up in website of Secret Recipe Café as free advertising. Besides that we will also put up banner at the lamp post along the main road into the town to bring up the awareness of residents in town of the opening of our café. Apart from that we will place advertisement of the opening of our shop in local daily newspaper. This is an effective ways of spreading the words among the local to let them aware of the brand new café existence. Upon opening of our shop, we will distribute flyers at both the Tunku Abdul Rahman University and Tunku Abdul Rahman College and to the white collar workers. Then we make a sponsorship for an event in Tunku Abdul Rahman University to build our brand name and to introduce it to the students and lecturers. As to attract the tourist, we will meet the management of The Grand Kampar Hotel to discuss on placing our brochure on the front desk as information to the tourist who accommodate there. Secret Recipe Café also offer Birthday Promotion for the birthday girl/boy with the condition of purchasing a whole cake and the birthday girl/ boy will be given a complimentary meal and drink. The second promotion is RM15 per meal which comes with a drink; the customer can choose the meal and drink from the given set menu. 12 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 15. ABDM 5234 Entrepreneurship Skills Place We have chosen a strategic location facing a new plaza which will be built not far in future. This location is located in the center of the town where it’s surrounded by the Tunku Abdul Rahman University, Tunku Abdul Rahman College, more than 5000 houses and shop lots. After surveying a few potential shop lots, we have decided to rent Unit 829, Taman Bandar Baru Kampar, 31900, Kampar, Perak. The property is about 2056 square feet and the height is about 4 meters. The rental of the premise is Rm 2,000 per month. The premise will be renovated according to the design of layout provided by the main franchisor of Secret Recipe Cakes & Café Sdn Bhd as to customize all the branch. The location was selected because the population in the town alone is 18,000 residents and the students from both the university and college make up to 9,000. Furthermore the biggest hotel in Kampar district was located about 400 meters away from our shop, the hotel attracts more than 3,000 tourist per year. This new town in Kampar will have a steady growth of population as the hub of education was build here and the business center of Kampar are shifting into here as well. The shop was located at the front row of shop lots and can be easily seen from the main road from Kampar old town. The main road is the road accessible to university, college and also the hotel. It may draw many attention and gets free publicity. There are many parking lots available at the front of our shop and within our café area. It is very convenient for customer to find parking. 13 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 16. ABDM 5234 Entrepreneurship Skills Pricing Our product prices are set by Secret Recipe and we adhere to the price strategies set by Secret Recipe. Secret Recipe uses a price lining strategy on certain categories of products. This is to simplify the choices of the customers by introducing same pricing for foods of the same type. Secret Recipe’s markup of 250% to arrive at menu price is at the industry average level range. This is to cover up the overheads generated to operate the business. Retail prices will be competitive at about $15 for the average meal which is about 30% above our competitor’s prices. However customers are simply willing to pay more for healthier, tasty food served in a clean, comfortable and pleasant environment. Our pricing objective is to be as reasonable as possible for the average household income who demands a good dining experience, therefore the cap limit for which the average target market would be willing to pay for a meal is slightly above the normal pricing. This applies to the ala carte meals only. We have another set if pricing policies for our cakes which is different from the ala carte meals. Tapping into the idea and trend of people craving for Secret Recipe’s cakes, we are able to introduce our cakes at a standard RM6.30 per slice of cake and a standard RM70.00 per cake. Customers are just willing to go for our quality cakes because of our brand in cake making industry which had won us lots of awards. Nevertheless, for cakes that requires custom designs, shapes, decorations, a premium will be charged because of the usage of more than 1 recipes and the additional work on the cake. Customized cakes with 1 recipe will have a markup of 250% of its cost, 2 recipes will have a markup of 600% on cost and 3 recipes will have a markup of 800% on cost. The premiums are paid for the amount of recipes used in the cake making process. 14 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 17. ABDM 5234 Entrepreneurship Skills We will exercise product bundling by introducing set meals to customers who come to dine during peak hours, which is lunch hour and dinner hour. The objective of setting product bundling pricing is to maximize table turnovers during the peak period and boosting sales. By packaging a main course meal with a soup of choice and a drink, we are able to introduce set packs at a much lower markup margin. Riding on the idea that white collar classes people and college students who are in a rush to have their lunch, it would be effective that we get a lower margin but able to maximize the table turnovers in order to maximize our sales during peak hours. Labor costs are based on monthly basis where staffs will be paid at the end of the month. Besides this, bonus will be given at the start of every year. Bonuses are given to employee based on performance of the company for the year. Raw materials prices that we obtained are discounted prices 10% below market price as set in an agreement by Secret Recipe franchisor with suppliers. This is the bang for the buck spot as the cost and thus, leaving us with more space for our margins. 15 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 18. ABDM 5234 Entrepreneurship Skills Management Structure Our management team consist of five(5) partners which will be Chan Chi Yee, Lian Ye Chen, Lim Swee Ling, Ng Kim Toh, Tee Yang Wei. We segregate the duties to among five partners. Our aim is to motivate our managers to take a personal stake in the success of company, and for the reason each managers will be shared any profit that has been generated. The sharing profit ratio will be 20% for each partner. Marketing and Sales Manager This position will be assigned to Chan Chi Yee. He will responsible for daily sales, advertising, promotional plan and budgeting plan. Financial Manager Tee Yang Wei will be appointed as financial manager as he has the qualification as an accountant. Therefore, he is capable of handling this responsibility. He will responsible for accounting reporting and tax computation. Purchasing Manager Ng Kim Toh will take the responsibility of this position. She is responsible for keep contact with our master suppliers list in order to ensure the supplier will deliver the raw material on times and in good condition. Administration and Human Resource Manager This position will be appointed to Lian Ye Chen. She will responsible for all the administration works. In addition, she also responsible to contact with Secret Recipe franchisor for fresh recruit on-site training, set up and implement staff policy and accounting payroll. 16 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 19. ABDM 5234 Entrepreneurship Skills Supervisor Lim Swee Ling will take over this responsibility. She is responsible for evaluate staff performance, prepare staff daily schedule, monitor the daily operation and perform cash counting at the end of each operating day. 17 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 20. ABDM 5234 Entrepreneurship Skills Operational Plan Location It must be at the good strategic location. Therefore, the location that we have chose will be located at Taman Bandar Baru Selatan Kampar which is a surrounding by housing area, highly visible, high stream of people as it is near to the University of Tunku Abdul Rahman and College Tunku Abdul Rahman. The floor area is about 2,056 square feet. The rental per month will be RM2,000 which is considered reasonable. The shop will be renovated as the design of layout that provided by Secret Recipe franchisor. Operation Hours Our daily operation hours for Sunday to Thursday will be 10am to 10pm. For Friday and Saturday our operation hours will be from 10am to 12am to accommodate the longer peak period during dinner, because more family households choose to dine up outside during this time. Besides that, our staff will be required to come in 1 hour in advance in order to any necessary preparation. Operation In order to keep efficiency for daily operation, we will hire two chefs, one will be the main chef and another one will be responsible for pastry plus we also hire an assistance chef to provide assistance for the two main chefs. Besides that, four full-time staff will also be recruited and also one part time staff that will fill in the job whenever one of our full-time staff is on leave. We will also assign two shifts for our staff which is 1 day shift and night shift. Furthermore, the order and payment by customers will be fully computerized, in order to ensure the effectiveness and efficiency of our operation to minimize error. Supplier We will purchase our raw material from the suppliers which provided by the Secret Recipe franchisor because it is more reliable and quality control by headquarter. Furthermore, purchase the raw material through the suppliers list given by Secret Recipe franchisor will be given us a lower price which the price is quoted at below 10% of the market price. We also given the 18 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 21. ABDM 5234 Entrepreneurship Skills benefit of 30 days credit term for procurement of raw material, this allows to loosen up our cash outflow. Equipment The suppliers of equipment, furniture, kitchen ware, auxiliary, toiletries and cutleries will be provided by the Secret Recipe franchisor as to customize to their policy of shop layout concept. Training Secret Recipe franchisor will be provided on-site training for the chef, pastry chef and also waitress. The chef must undergo 1 month training on how to prepare the dish on menu at Kuala Lumpur headquarter. The pastry chef must also be trained in Kuala Lumpur on how to prepare the cake and desserts. The objective of training not only to teach on the preparation of food but also to increase their knowledge and skill. The full time workers will also be train by the management in headquarter as how to serve the customers and how to prepare the drinks. 19 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 22. ABDM 5234 Entrepreneurship Skills Daily Business Schedule Time Person in charge Job Description 9.00am to 10.00am • All the staff who • The staff will be did some work at morning shift cleaning process such as sweep • Chefs and chef and mop the floor, clean the assistance table and etc. • While, the chefs and chef assistance will be prepared for the raw material for the daily usage. • Supervisor will bank in the yesterday cash received to bank account. 10.00am to 1.00pm • All staffs include • Waitress will serve the chefs and chef customers, take order, prepare assistance the • Supervisor will manage the cash payment system and serve the customers when it is necessary. • Chefs and chef assistance will start their cooking in order to meet customers’ order. 1.00pm to 3.00pm • All staff including • The staff that work for night night shift staff shift will be come in at 1.00pm • Part-timer (if full- and start their work. time staff is on leave) • Morning shift staff will be given one hour for their lunch. 3.00pm to 7.00pm • All staff • Continue their job as above. • Night shift staff will be given 1 hour for dinner. 20 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 23. ABDM 5234 Entrepreneurship Skills 7.00pm to 9.30pm • All staff • Morning shift staff can be knock off work at 7.00pm • Other staff will still continue their job. 9.30 to 10.00pm • All staff • Chef and chef assistance will do the necessary keeping for the raw material, cleaning and throw rubbish • Other staff will clean the table, throw rubbish. • Supervisor will perform the daily cash counting and keep the cash at security box. 21 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 24. ABDM 5234 Entrepreneurship Skills Implementation Plan Task Implementation Steps Start Duration Completion Date Staff Responsible Date Administrative Registration of business • Filling up forms to Registrar of 1/10/200 90 days 31/12/2009 Administration Company to establish a private 9 Manager limited company • Filing of documents required by Registrar of Company to complete business registration procedure Registration of franchisee • Filling up forms to Registrar of 1/10/200 90 days 31/12/2009 Administration Franchise to establish as a 9 Manager franchisee • Filing of documents required by Registrar of Franchise to complete franchisee registration procedure Loan application • Application of bank facility for 2/10/200 7 days 9/10/2009 Financial RHB Bank 9 Manager • Seek a loan term loan application Business operating • Obtain business operating license 8/10/200 60 days 6/12/2009 Administration license with municipal council 9 Manager 22 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 25. ABDM 5234 Entrepreneurship Skills Task Implementation Steps Start Duration Completion Date Staff Responsible Date Location agreements • Seek and confirmation of location 12/10/20 7 days 19/10/2009 Administration for business operation 09 Manager & • Confirm and enter into tenancy Financial agreement of business operation Manager location Renovation and fitting of • Liaise with franchisor’s concept 20/10/20 72 days 31/12/2009 Purchasing furniture, lightings, designer to design the location into 09 Manager, decorations Secret Recipe’s theme Financial • Get contractors to renovate the Manager & theme designed Administration • Installing of furniture and lightings, Manager decorations Approval from Ministry • Submission of form to Ministry of 21/10/20 14 days 4/11/2009 Administration of Health Health for medical checkups of 09 Manager partners • Attend food sanitation classes • Allow health workers to evaluate sanitation compliances at premise • Confirmation of approval 23 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 26. ABDM 5234 Entrepreneurship Skills Task Implementation Steps Start Duration Completion Date Staff Responsible Date Approval from • Compliance with Environmental 22/10/20 14 days 5/11/2009 Administration Environmental Protection Protection Act 09 Manager Bureau • Allow officers to determine level of compliance of premise to ensure it is in compliance with Environmental Protection Act Tax & Legal • Submission of documents to LHDN 5/11/200 7 days 12/11/2009 Financial Compliances (Lembaga Hasil Dalam Negeri) for 9 Manager tax compliances of business • Legal, solicit on business legal system compliances Insurance • Application for premise’s fire 16/11/20 3 days 19/11/2009 Human Resource insurance, employee’s liability 09 Manager, insurance from Kurnia Insurance Supervisor & (Malaysia) Administrative Manager Human Resource Recruitment • Publicity activities to be done to 4/12/200 14 days 18/12/2009 Human Resource 24 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 27. ABDM 5234 Entrepreneurship Skills Task Implementation Steps Start Duration Completion Date Staff Responsible Date notify public about vacancy to be 9 Manager & filled up Supervisor • Conducting of interviews • Confirmation of staff structure Medical Checkups • Medical checkups for all recruited 19/12/20 3 days 22/12/2009 Human Resource staffs to comply with regulation 09 Manager bodies requirements Training • Liaise with franchisor’s staff trainer 15/11/20 1 month 25/12/2009 Human Resource and follow up close with on-site 09 Manager training of staffs Marketing & Promotion Advertising • Advertise at local daily newspaper 15/12/20 3&1/2 31/3/2009 Marketing and • Put in the date of grand opening 09 months Sales Manager and the grand opening party • After opening, advertise on the set meal promotion. Printing • Design the banner to put up on 1/12/200 25 days 25/12/2009 Marketing and 25 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 28. ABDM 5234 Entrepreneurship Skills Task Implementation Steps Start Duration Completion Date Staff Responsible Date lamp post along main road 9 Sales Manager • Design flyer to be distributed to students, residents and workers. • Design brochure to be put in the front desk of hotel. • Get into contact with printing supplier and get the best deal • Choose material and confirm the printing Sponsorship for Tunku • Meeting with the board of 1/2/2010 1 month 28/2/2010 Marketing and Abdul Rahman Event University. Sales Manager • Discuss on the details of the sponsorship. • Confirm of which event to sponsor. Grand Opening 1/1/2010 26 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 29. ABDM 5234 Entrepreneurship Skills Gantt Chart of Implementation Plan Month Oct Nov Dec Jan Feb Mar Task 2009 2009 2009 2010 2010 2010 Registration of business Registration of franchisee Loan application Business operating license Location agreements Renovation and fitting of furniture, lightings, decorations Approval from Ministry of Health Approval from Environmental Protection Bureau Tax & Legal Compliances Insurance Recruitment Medical Checkups Training Advertising Grand Opening 27 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 30. ABDM 5234 Entrepreneurship Skills Financial Plan -refer excel 28 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 31. FINANCIAL PLAN Startup Costs RM Furniture & Fitting 35,000 Renovation 90,000 Kitchen Equipment 55,000 Total Capital Expenses 180,000 Franchise Fee 120,000 Franchise Fee - Registration 1,000 Franchise Fee - Processing Fee 50 Business License 3,480 Grand Opening Advertising 80,000 Rental (Deposit) 15,000 Total Deposit & Prepayments 219,530 Startup Costs 399,530 Equity RM Capital 150,000 Long-term Liabilities Long-term loan 300,000 Total Equity and Libilities 450,000 Calculation of Working Capital Total Equity and Liabilities 450,000 (-) Startup Costs (399,530) Working Capital 50,470 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 32. Pro Forma Income Statement for Year 1 Infinity Private Limited Month Jan Feb Mar Apr May June July Aug Sept Oct Nov Dec Total Sales 84,296 85,946 87,629 89,346 91,097 92,883 94,704 96,563 98,458 100,391 102,363 104,374 1,128,049 (-)Cost of Good Sold 23,956 24,428 24,909 25,399 25,899 26,410 26,930 27,461 28,003 28,555 29,118 29,693 320,762 Gross profit 60,340 61,518 62,720 63,946 65,197 66,473 67,774 69,101 70,455 71,836 73,245 74,681 807,287 Gross Profit Margin 72 72 72 72 72 72 72 72 72 72 72 72 72 Expenses Depreciation 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 36,000 Maintenance and repairs 400 400 400 400 400 400 400 400 400 400 400 400 4,800 Salaries and wages 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 360,000 EPF 3,600 3,600 3,600 3,600 3,600 3,600 3,600 3,600 3,600 3,600 3,600 3,600 43,200 Rent 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 24,000 Telephone bill 200 200 200 200 200 200 200 200 200 200 200 200 2,400 Interest expense 1,125 1,125 1,125 1,125 1,125 1,125 1,125 1,125 1,125 1,125 1,125 1,125 13,500 Utilities 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 12,000 Accounting fee 800 800 800 800 800 800 800 800 800 800 800 800 9,600 Insurance 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 12,000 Advertising 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 21,600 Royalty fees - 7% 5,901 6,016 6,134 6,254 6,377 6,502 6,629 6,759 6,892 7,027 7,165 7,306 78,963 Miscellaneous 200 200 200 200 200 200 200 200 200 200 200 200 2,400 Total Expenses 51,026 51,141 51,259 51,379 51,502 51,627 51,754 51,884 52,017 52,152 52,290 52,431 620,463 Profit before taxes 9,314 10,377 11,461 12,567 13,695 14,846 16,020 17,217 18,438 19,684 20,954 22,250 186,824 Taxes - 25% 2,328 2,594 2,865 3,142 3,424 3,712 4,005 4,304 4,610 4,921 5,239 5,563 46,706 Profit After Tax 6,985 7,783 8,596 9,425 10,272 11,135 12,015 12,913 13,829 14,763 15,716 16,688 140,118 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 33. Pro Forma Income Statement for Year 2 Infinity Private Limited Quarter Q1 Q2 Q3 Q4 Total Sales 386,122 402,278 419,242 437,054 1,644,696 (-)Cost of Good Sold 106,631 111,247 116,093 121,183 455,153 Gross profit 279,491 291,031 303,148 315,871 1,189,543 Gross Profit Margin 72 72 72 72 72 Expenses Depreciation 9,000 9,000 9,000 9,000 36,000 Maintenance and repairs 1,200 1,200 1,200 1,200 4,800 Salaries and wages 90,000 90,000 90,000 90,000 360,000 EPF 10,800 10,800 10,800 10,800 43,200 Rent 6,000 6,000 6,000 6,000 24,000 Telephone bill 600 600 600 600 2,400 Interest expense 3,000 3,000 3,000 3,000 12,000 Utilities 3,000 3,000 3,000 3,000 12,000 Accounting fee 2,400 2,400 2,400 2,400 9,600 Insurance 3,000 3,000 3,000 3,000 12,000 Advertising 4,860 4,860 4,860 4,860 19,440 Royalty fees - 7% 27,029 28,159 29,347 30,594 115,129 Miscellaneous 600 600 600 600 2,400 Total Expenses 161,489 162,619 163,807 165,054 652,969 Profit before taxes 118,003 128,412 139,342 150,818 536,574 Taxes - 25% 29,501 32,103 34,835 37,704 134,143 Profit After Tax 88,502 96,309 104,506 113,113 402,430 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 34. Pro Forma Income Statement for Year 3 Infinity Private Limited Quarter Q1 Q2 Q3 Q4 Total Sales 455,757 475,395 496,014 517,665 1,944,830 Cost of Good Sold 126,526 132,137 138,028 144,214 540,906 Gross profit 329,230 343,258 357,986 373,451 1,403,925 Gross Profit Margin 72 72 72 72 72 Expenses Depreciation 9,000 9,000 9,000 9,000 36,000 Maintenance and repairs 1,200 1,200 1,200 1,200 4,800 Salaries and wages 90,000 90,000 90,000 90,000 360,000 EPF 10,800 10,800 10,800 10,800 43,200 Rent 6,000 6,000 6,000 6,000 24,000 Telephone bill 600 600 600 600 2,400 Interest expense 2,625 2,625 2,625 2,625 10,500 Utilities 3,000 3,000 3,000 3,000 12,000 Accounting fee 2,400 2,400 2,400 2,400 9,600 Insurance 3,000 3,000 3,000 3,000 12,000 Advertising 4,374 4,374 4,374 4,374 17,496 Royalty fees - 7% 31,903 33,278 34,721 36,237 136,138 Miscellaneous 600 600 600 600 2,400 Total Expenses 165,502 166,877 168,320 169,836 670,534 Profit before taxes 163,729 176,381 189,666 203,615 733,390 Taxes 40,932 44,095 47,416 50,904 183,348 Profit After Tax 122,796 132,286 142,249 152,711 550,043 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 35. Pro Forma Cash Flow Statement For Year 1 Infinity Private Limited Month Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Beginning Cash Balance 50,470 57,955 66,238 75,334 85,259 96,031 107,666 120,181 133,593 147,922 163,185 179,400 Cash Inflows (Income) Cash Sales 84,296 85,946 87,629 89,346 91,097 92,883 94,704 96,563 98,458 100,391 102,363 104,374 Available Cash Balance 134,766 143,901 153,867 164,680 176,356 188,914 202,370 216,743 232,051 248,313 265,548 283,775 Cash Outflows (Expenses) Salaries and wages 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 EPF 3,600 3,600 3,600 3,600 3,600 3,600 3,600 3,600 3,600 3,600 3,600 3,600 Advertising 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 Rent 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 Utilities 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Telephone bill 200 200 200 200 200 200 200 200 200 200 200 200 Insurance 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 Accounting fee 800 800 800 800 800 800 800 800 800 800 800 800 Miscellaneous 200 200 200 200 200 200 200 200 200 200 200 200 Loan payment 2,500 2,500 2,500 2,500 2,500 2,500 2,500 2,500 2,500 2,500 2,500 2,500 Interest payment 1,125 1,125 1,125 1,125 1,125 1,125 1,125 1,125 1,125 1,125 1,125 1,125 Taxes 2,328 2,594 2,865 3,142 3,424 3,712 4,005 4,304 4,610 4,921 5,239 5,563 Maintenance and repairs 400 400 400 400 400 400 400 400 400 400 400 400 Inventory Purchases 23,956 24,428 24,909 25,399 25,899 26,410 26,930 27,461 28,003 28,555 29,118 29,693 Royalty fees 5,901 6,016 6,134 6,254 6,377 6,502 6,629 6,759 6,892 7,027 7,165 7,306 Total Cash Outflows 76,811 77,663 78,533 79,420 80,325 81,248 82,190 83,150 84,129 85,128 86,147 87,187 Ending Cash Balance 57,955 66,238 75,334 85,259 96,031 107,666 120,181 133,593 147,922 163,185 179,400 196,588 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 36. Pro Forma Cash Flow Statement For Year 2 Infinity Private Limited Quarter Q1 Q2 Q3 Q4 Beginning Cash Balance 196,588 286,590 384,399 490,405 Cash Inflows (Income) Cash Sales 386,122 402,278 419,242 437,054 Available Cash Balance 582,710 688,868 803,641 927,459 Cash Outflows (Expenses) Salaries and wages 90,000 90,000 90,000 90,000 EPF 10,800 10,800 10,800 10,800 Advertising 4,860 4,860 4,860 4,860 Rent 6,000 6,000 6,000 6,000 Utilities 3,000 3,000 3,000 3,000 Telephone bill 600 600 600 600 Insurance 3,000 3,000 3,000 3,000 Accounting fee 2,400 2,400 2,400 2,400 Miscellaneous 600 600 600 600 Loan payment 7,500 7,500 7,500 7,500 Interest payment 3,000 3,000 3,000 3,000 Taxes 29,501 32,103 34,835 37,704 Inventory Purchases 106,631 111,247 116,093 121,183 Maintenance and repairs 1,200 1,200 1,200 1,200 Royalty fees 27,029 28,159 29,347 30,594 Total Cash Outflows 296,120 304,469 313,236 322,441 Ending Cash Balance 286,590 384,399 490,405 605,018 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 37. Pro Forma Cash Flow Statement For Year 3 Infinity Private Limited Quarter Q1 Q2 Q3 Q4 Beginning Cash Balance 605,018 729,315 863,100 1,006,850 Cash Inflows (Income) Cash Sales 455,757 475,395 496,014 517,665 Available Cash Balance 1,060,775 1,204,709 1,359,115 1,524,515 Cash Outflows (Expenses) Salaries and wages 90,000 90,000 90,000 90,000 EPF 10,800 10,800 10,800 10,800 Advertising 4,374 4,374 4,374 4,374 Rent 6,000 6,000 6,000 6,000 Utilities 3,000 3,000 3,000 3,000 Telephone bill 600 600 600 600 Insurance 3,000 3,000 3,000 3,000 Accounting fee 2,400 2,400 2,400 2,400 Miscellaneous 600 600 600 600 Loan payment 7,500 7,500 7,500 7,500 Interest payment 2,625 2,625 2,625 2,625 Taxes 40,932 44,095 47,416 50,904 Inventory Purchases 126,526 132,137 138,028 144,214 Maintenance and repairs 1,200 1,200 1,200 1,200 Royalty fees 31,903 33,278 34,721 36,237 Total Cash Outflows 331,460 341,609 352,265 363,454 Ending Cash Balance 729,315 863,100 1,006,850 1,161,061 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 38. Pro Forma Balance Sheet Infinity Private Limited Opening Balance Year 1 Year 2 Year 3 Fixed Assets Furniture & Fixtures 35,000 28,000 21,000 14,000 Kitchen Equipment 55,000 44,000 33,000 22,000 Renovations 90,000 72,000 54,000 36,000 Total Current Assets 180,000 144,000 108,000 72,000 Current Assets Cash and Bank 50,470 196,588 605,018 1,161,061 Prepayments 219,530 219,530 219,530 219,530 Total Current Assets 270,000 416,118 824,548 1,380,591 Total Assets 450,000 560,118 932,548 1,452,591 Equity Capital 150,000 150,000 150,000 150,000 Retained Earnings - 140,118 402,430 550,043 Retained Earnings b/f - - 140,118 542,548 Total Equity 150,000 290,118 692,548 1,242,591 Liabilities Long Term Loan 300,000 270,000 240,000 210,000 Total Liabilities 300,000 270,000 240,000 210,000 Total Equity and Liabilities 450,000 560,118 932,548 1,452,591 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 39. Break-Even Analysis Breakeven Value = Total Fixed Cost/ Gross Margin Year 1 Year 2 Year 3 Expenses RM RM RM Employee Salary 360,000 360,000 360,000 Advertising 21,600 19,440 17,496 Rent 24,000 24,000 24,000 Depreciation 36,000 36,000 36,000 Utilities 12,000 12,000 12,000 Telephone bill 2,400 2,400 2,400 Interest expense 13,500 12,000 10,500 Insurance 12,000 12,000 12,000 Accounting Fee 9,600 9,600 9,600 EPF @ 12% 43,200 43,200 43,200 Total Fixed Costs 534,300 530,640 527,196 Gross Margin 72 72 72 Breakeven Value 746,595 733,678 730,315 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 40. APPENDIX Employment Salary on monthly basis Quantity Salary (RM) Total (RM) Marketing and Sales Manager 1 3,500 3,500 Financial Manager 1 3,500 3,500 Purchasing Manager 1 3,500 3,500 Administration and Human Resource Manager 1 3,500 3,500 Supervisor 1 3,500 3,500 Main Chef 2 2,250 4,500 Assistance Chef 1 1,800 1,800 Full Time Staff 4 1,300 5,200 Part Time Staff 1 1,000 1,000 13 30,000 Sales Forecast (Food & beverages) For first year, sales per month estimated to be increased by 2% every month For year 2 and year 3, sales per year estimated to be increased by 5% every quarter Year 1 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total 82,500 84,150 85,833 87,550 89,301 91,087 92,908 94,767 96,662 98,595 100,567 102,578 1,106,497 Year 1 Year 2 Q1 Q2 Q3 Q4 Year 3 Q1 Q2 Q3 Q4 1,106,497 323,122 339,278 356,242 374,054 392,757 412,395 433,014 454,665 Purchase Forecast (Food & beverages) We use mark-up of 250% for the menu pricing, so the cost of purchase should be (Sales/Cost) - 1 = 250% (Sales/Cost) = 3.5 Cost = Sales/3.5 Year 1 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total 23,571 24,043 24,524 25,014 25,514 26,025 26,545 27,076 27,618 28,170 28,733 29,308 316,142 Year 1 Year 2 Q1 Q2 Q3 Q4 Year 3 Q1 Q2 Q3 Q4 316,142 92,321 96,937 101,783 106,873 112,216 117,827 123,718 129,904 Sales forecast(cake) We estimated we can sell 1 customised cake for every 30 normal cakes sold RM So, sales for customised cake every month : (12x83)+(3x120)+(2x220) 1796 Purchase forecast(cake) cake (1 recipe) = markup 250% cake (2 recipe) = markup 600% cake (3 recipe) = markup 800% RM So, cost of cake for everymonth = (12x83/3.5)+(3x120/7)+(2x220/9) 385 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 41. Other Cost Estimation RM RM RM 1)Depreciation Depreciation per year at 20% i) Furniture and fitting 7,000 ii) Kitchen equipement 11,000 iii) Renovation 18,000 36,000 2)Maintenance and Repairs Maintenance and Repairs per year 4,800 3)Rent Rental per month 2,000 4)Telephone Bill Telephone bill per month 200 5)Interest Expenses and loan payment Year 1 Year 2 Year 3 Long term loan balance 300,000 270,000 240,000 (-) loan repayment 30,000 30,000 30,000 Interest payment per year 13,500 12,000 10,500 Long term loan balance at year end 270,000 240,000 210,000 6)Utilities Utilities fee per month 1,000 7)Insurance Insurance per year 12,000 8)Advertising Year 1 Year 2 Year 3 Advertising fees per month 1,800 1,620 1,458 Advertising fees decrease 10% per year because our shop will be well known year after year. 9)Miscellaneous Othee expenses per month 200 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 42. Critical Risk Factors Strong Competitors Lifestyle cafes of similar concepts are mushrooming nationwide due to the high demand of such dining concepts. However, the trend is beginning to shift from people dining at home towards dining outside as the time they have after work is getting less, food service industry continues to be one of the largest industry in Malaysia. Global Disease With the global pandemic outbreak of H1N1 influenza, people are likely to stay indoors rather and would rather dine at home or order food because of the potential lethality of the virus. This directly affects our business because of the widespread of the virus. This is inherent for us and we cannot do anything to reduce this problem. Economic Recession Malaysia is going through a contraction in economy since the last quarter of year 2008. This directly indicates that consumer's purchasing power has drop and consumers would not spend lavishly. However, signs of economy recovering are beginning to pick up as of the third quarter of year 2009 and it's likely to be recovered in early year 2010. Unnoticing, the food service industry is not affected considerably as there are still signs that the industry is growing at a positive rate with consumers want more of it. Supplier Since our suppliers are fixed by franchisor, it may be a long way journey for the ingredients to be delivered to our location because of our location at a new area in Kampar. Therefore, the freshness of our raw materials might be jeopardized. To ensure the quality of our materials are at highest level possible, we would request our suppliers to upgrade their delivery method and packing method during delivery period to ensure the materials retain their quality. 29 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 43. Conclusion Before we enter into the food industry in Kampar, we had done sufficient amount of market research and analyzed the business environment to determine the feasibility of venturing into the target market. Our analysis shows a positive sign of market trends towards what our business plan is offering. We had planned our business venture by having marketing plans, operation plan, implementation plans and financial projections. Our marketing plan is written thoroughly by using the “4P’s” rule of thumb to be as concise and detail as possible. We detailed out all our product mix, selection of location, promotion strategy used and pricing strategies used. By combining our competitive advantage of riding on the good brand name value of Secret Recipe, we are able to gain a high markup on cost. Our special pricing strategy enables us to maximize our table turnover during peak period and thus increase our sales to the maximum. Our implementation plan allows us to complete all our business operating procedures in time for grand opening on 1st of January 2010. With this implementation plan, we are right on track to start operating in 3 months period. Nevertheless, we are prepared for any uncertainties and risks that might hinder our business from operating smoothly. We are confident that we will ride through the storm of economic recession and our risk will be minimized with the strategies that we used. Upon evaluating all the researches and analysis, we are confident that our business will have a steady and promising growth in the short term and a steady profit margin in the long term due to the strict adherence and believe in the success of Secret Recipe’s brand name. We are of the opinion that our business plan will be a huge success and will win over the hearts of Kampar people. 30 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 44. Appendixes: Beverage & Desserts Menu 31 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 45. 32 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 46. Secret Recipe Café Food Menu 33 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 47. 34 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 48. 35 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 49. 36 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 50. Shop Location 37 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 51. Shop layout 38 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 52. Promotion 39 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 53. 40 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 54. Bibliography http://www.mfa.org.my/ http://www.just-food.com/store/product.aspx?id=77601 http://www.ssm.com.my/en/docs/Procedure_Guidelines_for_Registration_of_a_Business.pdf http://www.mdkampar.gov.my/latarbelakang?p_p_id=56_INSTANCE_tKR1&p_p_lifecycle=0& p_p_state=normal&p_p_mode=view&p_p_col_id=column-3&p_p_col_count=1&page=2 http://www.mfa.org.my/?franchise_article:pembangunan-sektor-francais-dalam-ekonomi- malaysia http://www.food-beverage-malaysia.com/ http://www.bharatbook.com/Market-Research-Reports/Food-Drink-Report-Malaysia.html KAMPAR. (n.d.). The secret of Secret Recipe. Retrieved July 14, 2009, from http://biz.thestar.com.my/news/story.asp?file=/2009/3/21/business/3471796&sec=busins LENG, F. T., & BAHRI, S. (n.d.). Bright future for Kampar. Retrieved July 25, 2009, from http://thestar.com.my/metro/story.asp?file=/2009/6/4/north/4010985&sec=North Malaysia Food and Drink Report Q3 2009 (download) - Food Market Research Reports. (n.d.). Retrieved July 15, 2009, from http://www.just-food.com/store/product.aspx?id=77601 41 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI
  • 55. SHOPLOT NEAR KAMPAR PERAK UTAR KTAR FOR RENT LEASE in Malaysia @ Adpost.com Classifieds > Malaysia > SHOPLOT NEAR KAMPAR PERAK UTAR KTAR FOR RENT LEASE in Malaysia,free,malaysian,classified ad,classified ads. (n.d.). Retrieved July 15, 2009, from http://www.adpost.com/my/homes_offices/36677/ Secret Recipe |Cyber Cafe, Internet Cafe, Coffee Shop, Coffee House, Bistro Cafe, Beach Café | Ad | 88DB Malaysia. (n.d.). Retrieved July 14, 2009, from http://my.88db.com/my/Services/Post_Detail.page/Food_Beverage/Caf%C3%A9/?PostI D=51382 Sophia. (n.d.). Secret Recipe, Café & Cake House, Malaysia. Retrieved July 14, 2009, from http://www.streetdirectory.com/malaysia/kl/food_advisor/review/new/restaurant- secret_recipe_a_successful_formula-305.php Suruhanjaya Syarikat Malaysia. (n.d.). Retrieved July 16, 2009, from http://www.ssm.com.my/en/services_acts.php The Official Website of Department of Statistics Malaysia. (n.d.). Retrieved July 15, 2009, from http://www.statistics.gov.my/eng/ cakes, v. o., food, f., & service., d. (n.d.). Secret recipe franchise. Retrieved July 16, 2009, from http://www.secretrecipe.com.my/secretrecipe/catalog/content/57/index.html secret recipe franchise. (n.d.). Retrieved August 10, 2009, from http://www.secretrecipe.com.my/secretrecipe/catalog/content/372/60/index.html 42 COPYRIGHT 2009 ALL RIGHTS RESERVED WWW.ALVINCHAN.NET CHAN CHI YEE, LIAN YE CHEN, LIM SWEE LING, NG KIM TOH, TEE YANG WEI