Please enable JavaScript.
Coggle requires JavaScript to display documents.
a (Cheras, Nilai, Cyberjaya), Payoff, 1st Decision Node, 2nd Decision Node…
a
Cheras
1st - 3rd Year
(-)ive result
- (0.55)
Sell (1 million)
Maintain
4th - 6th Year
(+)ive result
- (0.09)
Maintain (6 million)
4th - 6th Year
(-)ive result
- (0.09)
Sell (105% of 15 million = 15.75million) - 14 million = 1.75 million
Maintain (3 million)
1st - 3rd Year
(+)ive result
- (0.45)
Invest
4th - 6th Year
(+)ive result
- (0.18)
18 million
4th - 6th Year
(-)ive result
- (0.27)
Maintain (14 million)
Sell (6 million)
Nilai
1st - 3rd Year
(+)ive result
- (0.80) - 50 million
Sell (15% above purchase price= 8.625 million - 7.5 million = 1.125 million
Develop (50-20 million=30 million) - 7.5 million = 22.5 million
Do nothing
4th - 6th Year
(+)ive result
- (0.09)
35% higher than purchase cost = 10.125 million - 7.5 million = 2.265 million
4th - 6th Year
(+)ive result
- (0.09)
25% higher than purchase cost = 9.375 million - 7.5 million = 1.875 million
1st - 3rd Year
(-)ive result
- (0.20)
Sell (8 million) - 7.5 = 0.5 million
Maintain
4th - 6th Year
(+)ive result
- (0.09)
9 million - 7.5 million = 1.5 million
4th - 6th Year
(-)ive result
- (0.09)
5% higher than 8million = 8.4 million - 7.5 milllion = 0.9 million
Cyberjaya
1st - 3rd Year
(+)ive result
- (0.64)
Hold onto asset
4th Year Onwards
(+)ive result
- (0.36)
15 million (10th)
4th Year Onwards
(-)ive result
- (0.28)
Hold (13 million) (10th)
Sell (10 million) (6th)
Hold
Not grow (0.28)
13 million
Grow (0.36)
15million
Sell
1st - 3rd Year
(-)ive result
- (0.36)
Sell
5 million
Hold
4th - 6th Year
(+)ive result
- (0.09)
10 million
4th - 6th Year
(-)ive result
- (0.27)
Hold (8 million)
Sell (7 million)
Payoff
1st Decision Node
2nd Decision Node