Sorry,
Market Cap for 0.60 eps should be $90,000,000
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 $90,000,000 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