announcement trading halt, page-55

Even half of 1% would give us the magic figure
of $69m in revenue.
Potential income of ferriscan and hepafat
Assume in 2-5 years.

Yearly income
Ferriscan $1m per qtr = $4m per year
Hepafat. $ 17.25 m per qtr = 69m per year

Total revenue = 73m per year

Expenses I've taken from last qtr and times
it by 5

Administration costs $6m for the year
Advertising and marketing $1.5 for the year
Research and development and operating costs
$4m per year (I'm going over the top here).

Total expenses = $11.5m per year

$73m minus $12m = $61m profit before tax

Say tax bill of 40% = $24m

NPAT = $37m

A PE of 15 would give us a market cap of $555m
and a share price of $1.23.

Is this possible would love to hear opinions.