Asymco's AAPL Model: Fiscal 2Q 2010 Final Estimates

Deagol estimates 12,594 2.77

via Deagol's AAPL Model: Fiscal 2Q 2010 Final Estimates.

In the spirit of Deagol and Turley Muller here are my estimates for the quarter:

3mo ending Mar-2010   Rev($M)   EPS($)
-------------------   -------   ------
Apple guidance         11,200     2.12
Analysts consensus     11,960     2.44
asymco estimates 12,357 2.60

asymco Revenue breakdown:
Mac        3,918 ( 3.01M @ $1,300)
iPhone     4,500 ( 7.50M @ $  600)
iPod       1,652 (11.00M @ $  150)
Music      1,206
Software     689
Periph       393
--------  ------
Total     12,357

Income statement:

Revenue   12,357
COGS       7,458
GM         4,899
OpEx       1,533
OpInc      3,366
OI&E          50
Pre-tax    3,416
Tax        1,025
NetInc     2,391
Shrs.        920
EPS         2.60