Ok Folks, here are some #'s 5 Mil/yr=
Low side..Note before I go to far
the restricted shares are not part of my earnings calculations...
yes, this has been done a few times but,
emphasis is REQUIRED AGAIN!
Jakarta~4-5Mil yr(t)...This is really low considering
the "other" services..that is just for LD minutes FAX not included nor
video/call conferencing and "other" value added services...This goes
for all of the following as well.
What I am about to say is currently on the tables of a "couple" of
large INVESTMENT BANKS.....waiting for the GO ahead from Mr.Chin.
Loius Intl. $1Mil/month in revs guaranteed 90 days or less from
3/13 ~$6Mil this year and ~12+mil/yr (t) next year...
Current traffic from JD Intl..From Seoul, Taipei, Tokyo, H.K.,
Another low estimate ~$1Mil/month in Revs. Wholly owned=
~12MiL/yr(t)
Mordorvia $1Million/mins/month=current LD rate>1.50/Min=
Low estimate
=$1.5 Mil/month less ~1/2 for sharing=High side of
sharing since we bring the technology but 1/2 is fair~$750K/ Month in
revs=~$7Mil(t)/yr
Down Under ~1Mil/month...seems like the going rate in
Revs..Wholly Owned subsidiary=~12Mil (t)/yr
Vietnam ~$1-1.5Mil Month-sharing~500-750K/Month.....x12=~6-
$7Mil(t)/yr
Saudi Arabia-Wholly owned subsidiary~ $1 Mil/month...
I'll stop here since, the tentacles of BDO/CWIX/INDOSAT/LOUIS....
may reach deeper into "other" areas as I type...It's daytime on that
side of the world.....Phillipines=Cherry on DGIV Sunday...
When these are Lumped together we have.......
($5+12+12+7+12+7+12)=$67- MILLION DOLLARS/year from
"CURRENT" Projects=$67-Million (-)IP-Telephony Costs are Minimal
but,
I'll give a HIGH # say $12 Million for the year...
Not including aquisition costs which will be "loaned" at favorable
rates since JC, will probably get the "Best deal from ~Two competing
GIANTS =Investment Banks and that cost will be averaged out over the
next 10-15 years....
This leaves us $55-Million Dollars-for the first year, in one of the
HIGHEST GROWTH AREAS in TELCOMMUNICATIONS
$55Million/6.833-Million Public shares=$8.04 Dollars/share
$8 x PE=10=$80/share
$8 x PE=20=$160/share
$8 x PE=30=$240/share
$8 x PE=40=$320/share
$8 x PE=50*=$400/share
$8 x PE=100**=$800/share
*=Internet/telco in general
**=Internet/Telco HIGH GROWTH
Now, to be fair I will use the total outstanding for those who say Pooh Pooh On me...
$55 Million/18.12=$3.034/share
$3.034 x 10=$30.34/share
$3.034 x 20=$60.68/share
$3.034 x 30=$91.02/share
$3.034 x 40=$121.36/share
$3.034 x 50=$151.70/share
$3.034 x 100=$303.4/share
I will NOT DISCUSS where or How I obtained My figures so
DON'T ASK!
Now, for fun split them down the Middle or any way you Like.
What is important about all the mathematical derivations is that they are
Incomplete and LOW END estimates..I won't even project as to
what the TOP end will...errr... could BE.
Now to the business of Today's activity...There was a great deal of
buyers and a few BONE HEAD SELLERS...NOT
the Shares crossing at the BID were >50% covers...
Also, there was a BIT of covering at the ask...I don't know exact #'s
But, I assure you, We were not the only
one's buying today. MACKER is ~RIGHT about the #of mm's that
will be left by Friday, however, they have Not been Given Until Friday
and Dont ask me about that EITHER, because I know Nothing
I'm just saying take what I say with a grain of Salt!
FOLKS, YOU CAN'T HANDLE THE TRUTH can you?
DGIV is THE # 1 MOST SOUGHT AFTER INTERNATIONAL-IP-TELCO On the MARKET
for the current Contracts/Revenue Potential BELIEVE IT!
Tomorrow we will SEE MORE ATTRITION of MM's By NOON!
Folks, Wall-Street has Awakened and DGIV has ARRIVED
next Stop $13.00 or BETTER, I would Not be surprised to see a GAP past
$9.25 Tomorrow within the First 2-3 hours....
Folks, If you have the Patience, you will be Rewarded.
Byron......Commander DGIV WAR-SHIP! |
