China Kangtai Cactus Bio-Tech Inc (fka CKGT)

[tnzalu]

CKGT FEED Revs and Earnings forecast, per CKGT's updated December 2009 presentation:

* CKGT sees the following for the animal feed products:
- Fully ramped revs for animal feed only at USD $24mm per year
- Feed market penetration of 1%

* 2009 revs should come in at or above $21mm. Therefore feed products fully ramped represent over a 100% to CKGT 2009 revenues.

* The cited current feed product margin rate is 16%. At $21mm feed revs per year, feed margins are $3.8mm per year, or $0.19 per share diluted.