Ann: Response to TMT Analytics Report, page-74

re
India/Taiwan deal (U$90m first year)

Lets say,
Once CFDA is in the bag,
factory opens for business,
Single deal, Taiwan/India LOC deal-terms are fixed & go unconditional.

Then
Primza Sensors sales (excluding other Primza MOUs, GPatch sales, & other services):

Units, @A$150 ea

Y1, 200'000 = $30m ( double T*T sales)
Y2, 400'000 = $60m
Y3, 600'000 = $90m


Qn
Can we conservatively say, 12 mth share price target

= $1.85 to $2.20 * (based on Taiwan/India MOU, one deal).


*Share price excludes valuations of:

a.Other MOUs -- Shandong B, Beijing Silverlake, Greece/Cyprus, & USA WinolaLake,
b.GPatch sales
c.Other USA medical services


Aimo
Cheers
G

~

Ps
Keep an eye on Xero annual 2017/8 financial report, expected soon
~