Thoughts on future performance, page-3

TB,

I think your EPS calculation should be (0.18c) or ($0.0018)

Below are some shareprice estimates assuming (1 Billion Shares) &
Using a PE of 15

	Column 1	Column 2	Column 3	Column 4
0	CIRRUS	NETWORKS	SHARES	1,000,000,000
1	NPAT	EPS	SP / PE X 15	MARKET CAP
2	$500,000	0.05	$0.0075	$7,500,000
3	$1,000,000	0.10	$0.015	$15,000,000
4	$2,000,000	0.20	$0.030	$30,000,000
5	$3,000,000	0.30	$0.045	$45,000,000
6	$4,000,000	0.40	$0.060	$60,000,000
7	$5,000,000	0.50	$0.075	$75,000,000
8	$6,000,000	0.60	$0.090	$900,000,000
9	$7,000,000	0.70	$0.105	$105,000,000
10	$8,000,000	0.80	$0.120	$120,000,000
11	$9,000,000	0.90	$0.135	$135,000,000
12	$10,000,000	1.00	$0.150	$150,000,000