Thanks ST, now we can start to work out potential share values...

Thanks ST, now we can start to work out potential share values based on actual facts.


Last year 700K were shipped and the market is predicted to grow 45% a year

So 2017 Total Units shipped predicted at 1015000
1% = 10150 units sold x 400 AUD = turnover of 4,060,000 = profit (X) = share value of ( )
5% =50750 units sold x 400 AUD = turnover of 20,300,000 = profit (X) =share value of ( )
10% = 101500 units sold x400 AUD = turnover of 40,600,000 = profit (X) =share value of ( )
20% =203,000 units sold x 400 AUD = turnover of 81,200,000 = profit (X) = share value of ( )

Year 2 2018 Total Units shipped predicted at 1474750
1% = 14,747 units sold x 400 AUD = turnover of 5,886,800 = profit(X) = share value of ( )
5% = 73,737 units sold x 400 AUD = turnover of 29494800 =profit (X) = share value of ( )
10% = 147,475 units sold x 400 AUD = turnover of 58,990,000 = profit(X)= share value of ( )
20% = 294,950 units sold x 400 AUD = turnover of 117,980,000 = profit (X) = share value of ( )


TW