epy should worth...

current price: 43.5 cents
no. of shares: 190 mill
minimun exp. profit this yr: 7 mill

min eps: 7/190= .0368 cents
using av. of tls and sgt the price of epy sb: .0368*13.5=49.68 cents

optimistic estimate eps: 8/190= .0421
using av. of tls and sgt the price of epy sb: .0421*13.5=56.84 cents

im not sure if optus and telstra includes their dividends payment into account when calc. eps but it sure makes epy undervalue.

fact:
*revenue, profit and outlets doubling. earning growthing q1 140%, q2 277%, q3 255%
*about to open in india
*planning to open in china, singapore and thailand

i can see that 60% growth pa. can at least be substainable for one more year, therefore could potentially be abt. $1 with the next 12 mths.

any opnions/estimations would be appreciated.