Hawaiian Hospitality Group, Inc. (HHGI)

[m$teamworkotc]

hhgi:dd...only 335 million float at 0003!!
Company Target Price Per Share & Future Revenue Estimation

Per the IR page on website site with interpretation:
"Considering the potential additional sites by the end of 2010, total revenues of approximately $12.9 million are generated, along with net income of approximately $1.6 million. Regarding the conservative projection of each site in combination with the relatively low estimated P/E ratio of 8, a valuation of $12 million seems justified."

$12,000,000 value / 828,451,000 shares (OS as of 3/31/10) = $.0144 PPS

Future Revenue Estimation
HHGI’s Summary Income Statement Financials & Projections

2009 2010 2011 2012 2013
Revenue 0.92 12.78 38.13 55.90 60.09
Cost of Sales 0.59 11.02 22.80 37.65 39.92
Oper. Expense 0.14 0.16 0.29 0.47 0.85
Net Earnings* 0.20 1.60 7.53 9.83 10.88
Source: HHGI. USD in millions.
Share Structure & TA

As of June 30, 2010 there are:
5,000,000,000 authorized common shares
1,064,726,480 common shares issued and outstanding
335,547,800 shares in the float
6 Beneficial Owners