Financial Forecast 2017-2022

Some Possible Financial Outcomes To Work With
(NPAT)
(EPS)
(Shareprices), using a (PE of 20)
(Market Caps)

Also some comparisons with similar companies for (EOFY/2017)
Requires
(Margin) Estimate &
(NPAT) Estimate
To compare accurately

	Column 1	Column 2	Column 3	Column 4	Column 5
0	CIRRUS	NETWORKS			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
13	COMPANY	REVENUE	MARGINS	NPAT	MARKET CAP
14	ASG GROUP	$200 MILLION	14.50%	$13 MILLION	$350 MILLION
15	BULLETPROOF	$50 MILLION	12.00%	$0 MILLION	$33 MILLION
16	DATA 3	$1 BILLION	2.50%	$12 MILLION	$250 MILLION
17	EMPIRED	$170 MILLION	5.00%	$2 MILLION	$60 MILLION
18	RXP SERVICES	$140 MILLION	13.00%	$12 MILLION	$110 MILLION
19	CIRRUS	$70 MILLION	???????	???????	$18 MILLION