Zicix Corp (ZICX)

[tvmetguy]

BEDA-Updated PPS Estimate As Of 01/13/09

T/A called today**

**Outstanding 1,359,759,973
Float 394,872,453

1) 2009 rev to come in at 3 mil estimate

2) 2010, just added Texas Mobile Health and 4 mil rev for a total of 7 mil

3) Estimate 1 mil earnings or about 15%

4) Calculate EPS 1/1359= .00074, use PE 15, get a PPS of .011

5) Use PE 30 for spec/growth, get a PPS of .022

6) BEDA owns Lumar Imaging and Diagnos Inc, both PET/CT imaging centers (catscans, MRI's etc) and has aquisition agreement with Texas Mobile Helth for their third revenue/profit stream

7) BEDA closed its Reliant Health Clinic because the overhead was too much, as a result they say this will add 360k to the bottom line.

8) 2 mil profit for 2010 not out of the quesiton, so PPS of .02-.04 should be the consensus here

9) Prove me wrong on any of this, if you like it, spread it to other boards guys