??????

Study with actual numbers that illustrates how to achieve a huge revenue for the state

Without burden on companies or citizens

In the following table, there are pioneer companies about working nine months of 2010

Difference of market increase in capital to be subscribed

Difference of book increase in capital to be subscribed

 The value of capital to be subscribed (in nominal value) The number of shares to be subscribed (10%)

Market value

Book value

Nominal value

Company name

 Series
1694956 1694956 1079590 215918 12.85 12.85 5.00

Egyptian for cards

 1
190874880 77656320 29030400 14515200 15.15 7.35 2.00

Cairo for poultry

 2
201426664 47976394 61825250 12365050 21.29 8.88 5.00

Delta for sugar

 3
13039232 2239738 3532710 353271 46.91 16.34 10.0

Mansoura for poultry

 4
10143600 6163200 10700000 1070000 19.48 15.76 10.0 Mills, north of Cairo 5
38080000 16247000 7000000 700000 64.40 33.21 10.0 Upper Egypt flour mills 6
6699375 6475781 4218750 421875 25.88 25.35 10.0  Egypt Scaffoldings and Lacroix 7
144466298 144466298 257057470 25705747 15.62 4.10 10.0 Alexandria Poltrand Cement 8
62440626 62440626 35762100 7152420 13.73 13.73 5.00 Egyptian Torah Cement 9
249690000 138670000 70000000 7000000 45.67 29.81 10.0 Sina Cement 10
280853200 68360864 29878000 2987800 104.0 32.88 10.0 Misr Cement (Qena) 11
216000000 113160000 40000000 4000000 64.0 38.29 10.0 Misr Beni Suef Cement 12
208608000 70079250 19557000 162975000 1.40 0.55 0.12 Amer Holding 13
43239825 10910700 2025000 202500 223.53 63.88 10.0 Suez Bags 14
4188800 1890000 2800000 280000 24.96 16.75 10.0 Delta for Printing and Packaging 15
253300  253300 170000 170000 2.49 2.49 1.00 Bader Plastic 16
24255000 16209000 4500000 450000 63.90 46.02 10.0 Alexandria for Pharmaceutical 17
8451000 7932600 2700000 270000 41.30 39.38 10.0 Arab Company for Pharmaceuticals 18
56033488 40740232 31338640 3133864 27.88 23.00 10.0 Medical Union for Pharmaceuticals 19
8752000 1126000 2000000 200000 53.76 15.63 10.0 Nozha International Hospital 20
237453845 81002464 79336400 7933640 39.93 20.21 10.0 International and Egyptian for Chemical Industries 21
60729966 28652276 12366110 1236611 59.11 33.17 10.0 Mina pharm for Pharmaceuticals 22
15491250 15491250 6750000 675000 32.95 32.95 10.0 Nile for Pharmaceuticals 23
4071186 942707 2081688 297384 20.69 10.17 7.00 Algizira for Hotels and Tourism 24
24721250 24721250 17311800 1731180 15.17 24.28 10.0

Rwad for tourism

 25
528912300 117870900 86100000 8610000 71.43 23.69 10.0 Alexandria Mineral Oils 26
43934249 7640826 8002960  200074 259.59 78.19 40.0

Kafr El Zayat for Pesticides and Chemicals

 27
694575000 113400000 105000000 52500000 15.23 4.16 2.00

SKPC

 28
15075000 15075000 10000000 2500000 10.03 10.02 4.00

Arab Ceramics (Aracemco)

 29
14067927 3631435 2826020 282602 59.78 22.85 10.0 Arab Aluminum 30
29343750 12937500 93750000 9375000 4.13 2.38 1.00 Egypt Duty Free 31
3437565967 1256057867 954324888           Total

   

Notes on the previous table, the following:

1- The state can achieve profit on investment reach to amount   286 297 466 Egyptian pound on the amount is invested in 31 companies,

    only the amount of 954 324 888 Egyptian pound an average of 30% on invested capital, and this profit is more than profit of the banks.

2- The state has achieved a surplus as a result of the difference between capital of state that subscribed at par value and between

     the book value at only 31 companies, amounted to 1,256,057,867 Egyptian pound (where noted that this surplus is greater than

     the value of the capital subscribed by the State)

3 The State has achieved a surplus as a result of the difference between capital that is subscribed in it by the State (the nominal

   value) and between market value in only 31 companies, amounted to 3,437,565,967 Egyptian pound (where noted that this surplus is

    greater than three times the amount of capital that was subscribed to by the State)

The question is what is the volume of the revenues that will be generated if the state invested in joint-stock companies of more

than seventy thousand companies.