-
Share
1,154 Posts.
38
30/06/17
12:07
Share
These are some conservative figures to work with :-
|
Column 1 |
Column 2 |
Column 3 |
Column 4 |
Column 5 |
0 |
CIRRUS |
NETWORKS |
|
SHARES |
800,000,000 |
1 |
YEAR |
NPAT |
EPS |
SP / PE X 20 |
MARKET CAP |
2 |
HY/17 |
$500,000 |
0.0625 |
$0.0125 |
$10,000,000 |
3 |
EOFY/17 |
$1,000,000 |
0.125 |
$0.0250 |
$20,000,000 |
4 |
HY/18 |
$2,000,000 |
0.250 |
$0.050 |
$40,000,000 |
5 |
EOFY/18 |
$3,000,000 |
0.375 |
$0.075 |
$60,000,000 |
6 |
HY/19 |
$4,000,000 |
0.500 |
$0.100 |
$80,000,000 |
7 |
EOFY/19 |
$5,000,000 |
0.625 |
$0.125 |
$100,000,000 |
8 |
HY/20 |
$6,000,000 |
0.750 |
$0.150 |
$120,000,000 |
9 |
EOFY/20 |
$7,000,000 |
0.875 |
$0.175 |
$140,000,000 |
10 |
HY/21 |
$8,000,000 |
1.000 |
$0.200 |
$160,000,000 |
11 |
EOFY/21 |
$9,000,000 |
1.125 |
$0.225 |
$180,000,000 |
12 |
HY//22 |
$10,000,000 |
1.250 |
$0.250 |
$200,000,000 |
These are the market caps of competitors on the ASX :-
|
Column 1 |
Column 2 |
Column 3 |
Column 4 |
Column 5 |
0 |
COMPANY |
REVENUE |
MARGINS |
NPAT |
MARKET CAP |
1 |
ASG GROUP |
$200 MILLION |
14.50% |
$13 MILLION |
$350 MILLION |
2 |
BULLETPROOF |
$50 MILLION |
12.00% |
$0 MILLION |
$12 MILLION |
3 |
DATA 3 |
$1 BILLION |
2.50% |
$12 MILLION |
$264 MILLION |
4 |
EMPIRED |
$170 MILLION |
5.00% |
$2 MILLION |
$86 MILLION |
5 |
RXP SERVICES |
$140 MILLION |
13.00% |
$12 MILLION |
$106 MILLION |
6 |
LIVETILES |
$1 MILLION |
N/A |
N/A |
$34 MILLION |
7 |
CIRRUS |
$90-$100 MILL |
??????? |
??????? |
$17 MILLION |
-