KDY

0.00%

2.7¢ kaddy limited

Ann: Quarterly Report, page-122

First 122 Last

pb88

124 Posts.

27/07/21

21:38

Post #: 54821300

Originally posted by steve10: ↑
DW8 FY2022 Revenue Forecast. DW8 Logistics organic growth at 2,000 cases pcm. Market/DTC/ITC cases added to PWG cases pcm. Allowance for Market growth of 500 cases pcm, DTC growth of 500 cases pcm & ITC cases flat at 2,500 pcm. Circa $27M revenue forecast.

DW8 FY2022 REVENUE FORECAST

DW8

PWG

DW8

DW8

DW8

Logistics

Logistics

Market

DTC

ITC

July $520,000 29,000 $17.50 $507,500

500 $200 $100,000 $12,500

August $1,844,900 31,000 $17.50 $542,500 61250 $20.83 $1,275,838 1000 $200 $200,000 $25,000 250 $100 $25,000 $1,563

September $2,021,035 33,000 $17.50 $577,500 64500 $20.83 $1,343,535 2000 $200 $400,000 $50,000 500 $100 $50,000 $3,125 2500 $150 $375,000 $46,875.000

October $2,125,820 35,000 $17.50 $612,500 66500 $20.83 $1,385,195 3000 $200 $600,000 $75,000 1000 $100 $100,000 $6,250 2500 $150 $375,000 $46,875.000
November $2,220,190 37,000 $17.50 $647,500 68000 $20.83 $1,416,440 4000 $200 $800,000 $100,000 1500 $100 $150,000 $9,375 2500 $150 $375,000 $46,875.000
December $2,314,560 39,000 $17.50 $682,500 69500 $20.83 $1,447,685 5000 $200 $1,000,000 $125,000 2000 $100 $200,000 $12,500 2500 $150 $375,000 $46,875.000

January $2,408,930 41,000 $17.50 $717,500 71000 $20.83 $1,478,930 6000 $200 $1,200,000 $150,000 2500 $100 $250,000 $15,625 2500 $150 $375,000 $46,875.000
February $2,503,300 43,000 $17.50 $752,500 72500 $20.83 $1,510,175 7000 $200 $1,400,000 $175,000 3000 $100 $300,000 $18,750 2500 $150 $375,000 $46,875.000
March $2,597,670 45,000 $17.50 $787,500 74000 $20.83 $1,541,420 8000 $200 $1,600,000 $200,000 3500 $100 $350,000 $21,875 2500 $150 $375,000 $46,875.000

April $2,692,040 47,000 $17.50 $822,500 75500 $20.83 $1,572,665 9000 $200 $1,800,000 $225,000 4000 $100 $400,000 $25,000 2500 $150 $375,000 $46,875.000
May $2,786,410 49,000 $17.50 $857,500 77000 $20.83 $1,603,910 10000 $200 $2,000,000 $250,000 4500 $100 $450,000 $28,125 2500 $150 $375,000 $46,875.000
June $2,863,280 50,000 $17.50 $875,000 78500 $20.83 $1,635,155 11000 $200 $2,200,000 $275,000 5000 $100 $500,000 $31,250 2500 $150 $375,000 $46,875.000

$26,898,135

$8,382,500

$16,210,948

$1,662,500

$173,438

$468,750.000

10,000 shareholders x 25% take up rate x 1 case pcm

FY2022 TOTAL REVENUE FORECAST $26,898,135

Expand
Great work Steve. Throw in 1-2 acquisitions this financial year and by this time next year the current SP is a distant memory.

DW8 Price at posting: 6.9¢ Sentiment: Buy Disclosure: Held

10 Upvote

0 Great analysis

Top Stories

RCE

Recce eyes Indonesia for novel anti-infective as Indo-Aus ties grow stronger

ACW

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

COD

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

NTI

Neurotech knocked back by FDA as agency declares target condition not rare enough for special status

Week 40 Wrap: China's nonsensical stimmy hype wanes (shocking!); HotCopper's picks; oil & inflation

BUX

Buxton projects new graphite province discovery at WA Narryer play

WCN

White Cliff jumps 24% on 'bonanza grade' copper rock chips at Rae project, Canada

BCI

BCI reaches close of funding facility for salt-first part of Mardie project

CKA

Cokal upgrades infrastructure for BBM ramp-up in Indonesia

SLS

Solstice Minerals to ramp up drilling campaign at Yarri Gold Project

There are more pages in this discussion • 37 more messages in this thread...

First 122 Last

Add KDY (ASX) to my watchlist

(20min delay)
Last 2.7¢		Change 0.000(0.00%)		Mkt cap ! $3.834M

Open	High	Low	Value	Volume
0.0¢	0.0¢	0.0¢	$0	0

Ann: Quarterly Report, page-122

Recce eyes Indonesia for novel anti-infective as Indo-Aus ties grow stronger

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

Neurotech knocked back by FDA as agency declares target condition not rare enough for special status

Week 40 Wrap: China's nonsensical stimmy hype wanes (shocking!); HotCopper's picks; oil & inflation

Buxton projects new graphite province discovery at WA Narryer play

White Cliff jumps 24% on 'bonanza grade' copper rock chips at Rae project, Canada

BCI reaches close of funding facility for salt-first part of Mardie project

Cokal upgrades infrastructure for BBM ramp-up in Indonesia

Solstice Minerals to ramp up drilling campaign at Yarri Gold Project

Featured News

Featured News

							DW8 FY2022 REVENUE FORECAST

		DW8			PWG			DW8				DW8				DW8
		Logistics			Logistics			Market				DTC				ITC
July	$520,000	29,000	$17.50	$507,500				500	$200	$100,000	$12,500
August	$1,844,900	31,000	$17.50	$542,500	61250	$20.83	$1,275,838	1000	$200	$200,000	$25,000	250	$100	$25,000	$1,563
September	$2,021,035	33,000	$17.50	$577,500	64500	$20.83	$1,343,535	2000	$200	$400,000	$50,000	500	$100	$50,000	$3,125	2500	$150	$375,000	$46,875.000

October	$2,125,820	35,000	$17.50	$612,500	66500	$20.83	$1,385,195	3000	$200	$600,000	$75,000	1000	$100	$100,000	$6,250	2500	$150	$375,000	$46,875.000
November	$2,220,190	37,000	$17.50	$647,500	68000	$20.83	$1,416,440	4000	$200	$800,000	$100,000	1500	$100	$150,000	$9,375	2500	$150	$375,000	$46,875.000
December	$2,314,560	39,000	$17.50	$682,500	69500	$20.83	$1,447,685	5000	$200	$1,000,000	$125,000	2000	$100	$200,000	$12,500	2500	$150	$375,000	$46,875.000

January	$2,408,930	41,000	$17.50	$717,500	71000	$20.83	$1,478,930	6000	$200	$1,200,000	$150,000	2500	$100	$250,000	$15,625	2500	$150	$375,000	$46,875.000
February	$2,503,300	43,000	$17.50	$752,500	72500	$20.83	$1,510,175	7000	$200	$1,400,000	$175,000	3000	$100	$300,000	$18,750	2500	$150	$375,000	$46,875.000
March	$2,597,670	45,000	$17.50	$787,500	74000	$20.83	$1,541,420	8000	$200	$1,600,000	$200,000	3500	$100	$350,000	$21,875	2500	$150	$375,000	$46,875.000

April	$2,692,040	47,000	$17.50	$822,500	75500	$20.83	$1,572,665	9000	$200	$1,800,000	$225,000	4000	$100	$400,000	$25,000	2500	$150	$375,000	$46,875.000
May	$2,786,410	49,000	$17.50	$857,500	77000	$20.83	$1,603,910	10000	$200	$2,000,000	$250,000	4500	$100	$450,000	$28,125	2500	$150	$375,000	$46,875.000
June	$2,863,280	50,000	$17.50	$875,000	78500	$20.83	$1,635,155	11000	$200	$2,200,000	$275,000	5000	$100	$500,000	$31,250	2500	$150	$375,000	$46,875.000
	$26,898,135			$8,382,500			$16,210,948				$1,662,500				$173,438				$468,750.000
																10,000 shareholders x 25% take up rate x 1 case pcm
		FY2022 TOTAL REVENUE FORECAST			$26,898,135

Ann: Quarterly Report, page-122

Top Stories

Recce eyes Indonesia for novel anti-infective as Indo-Aus ties grow stronger

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

Neurotech knocked back by FDA as agency declares target condition not rare enough for special status

Week 40 Wrap: China's nonsensical stimmy hype wanes (shocking!); HotCopper's picks; oil & inflation

Buxton projects new graphite province discovery at WA Narryer play

White Cliff jumps 24% on 'bonanza grade' copper rock chips at Rae project, Canada

BCI reaches close of funding facility for salt-first part of Mardie project

Cokal upgrades infrastructure for BBM ramp-up in Indonesia

Solstice Minerals to ramp up drilling campaign at Yarri Gold Project

Featured News

Featured News