QMC ASIA (QMA)

Be the 300 million big screen TV sold in one year or over a few years,
domestically for about 300 million families in China, the accumulated
net Earnings will contribute $80 to QTMM's share price. Further,
China's TV exports may contribute another $80 to QTMM's share price.

Annual QD production at full capacity (gram)_____________ 300,000,000

Average Monthly Sales (gram)__________________________ 25,000,000
Average QD Sales Price ($/gram)________________________ $50
Monthly Sales Revenue________________________________ $1,250,000,000
Monthly Operating Expenses (60% of Monthly Sales Rev)___ $750,000,000
Net Monthly Earnings__________________________________ $500,000,000
Net Quarterly Earnings_________________________________ $2,000,000,000
Annualized Net Earnings_______________________________ $6,000,000,000

QMC's 50% share of QMA's Annualized Net Earnings_______ $3,000,000,000
QMC Maximum Shares Outstanding_____________________ 750,000,000
Net Annualized Earnings per share______________________ $4
P/E ratio (Price/Annualized Earnings per share)___________ 20
QMA's contribution to QTMM's share price________________ $80

50% of shares issued is retained by QMA and goes to IPO
GTG retains 25% of the shares issued
QMC retains 25% of the shares issued

Each 6 QTMM shares will receive one free QMA share, based on maximum share outstanding of 750 million.