Gold and Gemstone Mining Inc (GGSM)

[HighStandard]

Valuation question to the board: All genuine responses appreciated.
What is your value, that the stock price should be, based on the following assumptions:
1. Share outstanding increase to 2.5, from 1.3 Billion
2. Revenues of $3Mill per quarter; or $12 Mill for year.
I took last quarter of $2.3 Mill., and added a bit for the govt. contracts and acquisition.
3. Net income of $1Mill per quarter, or $4Mill for the year. Based on recent Q showing 800K; so bumped up a bit, for the items mentioned in number 2.
4. Accumulated earnings, growing from 4.8 currently, to $6mill.

Thank You for your responses