China MediaExpress Holdings, Inc. (fka CCME)

[PLAYER ONE]

It is hard to do PE ratios without considering certain factors.
You are making straight assumptions on valuation and multiples using a basis of a regular company without the potential unknowns associated with this one. If there is 25% of actual cash in this company the effect of that alone would not apply and can't be calculated as your chart implies nor would the PE valuation. The ramifications of that scenario is impossible to gauge with any calculations at this time. Just is a wait and see what has actually happened there.