Green Cures and Botanical Distribution Inc (GRCU)

[fatmike]

this dd sheet explains all! read it...



stervc Member Level Sunday, 01/26/14 01:54:14 PM
Re: None
Post # of 55575


TTDZ Dividend of PVCL** $40 Million Value…

I think it’s awesome that TTDZ shareholders are going to be getting a dividend of Privileged World Travel Club (PVCL) shares valued at $1.00 per share per the recent PR below:

Quote:
--------------------------------------------------------------------------------

http://ih.advfn.com/p.php?pid=nmona&article=60769620
c) 4,062,500 Shares of Privileged World Travel Club, Inc. (PVCL), priced at $1 a share, and disbursed to all the Triton shareholders as a dividend.

--------------------------------------------------------------------------------


Although we TTDZ shareholders are getting a Dividend in PVCL at a value of $1.00 per share, I will show later how the shares of PVCL are actually going to be worth $6.43 per share. For now, there is much to understand before we get to the explanation of the justification for that value.

For starters, I think it is important for all to go through the PVCL website to see how ”beautiful” this website is and to understand why we are getting a dividend in PVCL that is valued at $1.00 per share of which PVCL trades on the OTCQB confirming that they file ”Audited Financials” with the SEC:


http://www.privilegedwtc.com/



PVCL SEC Filings:

http://www.sec.gov/cgi-bin/browse-edgar?company=Privileged+World+Travel+Club&owner=exclude&action=getcompany




I think it is also important to read the PVCL news below to see that PVCL is expected to generate $40,000,000 in Revenues which more than justifies a valuation for PVCL shares to be worth far more than $1.00 per share of which I will later explain too:

Quote:
--------------------------------------------------------------------------------

http://www.prweb.com/releases/2013/5/prweb10695817.htm
"Privileged World Travel Club, Inc." Announces the Planning to Implement Specially Designed Travel Packages to Receive Chinese Tourists in 9 US cities
Very Profitable Contract with China

Privileged World Travel Club, Inc. (PVCL- OTC BB), announced today that pursuant to a Travel Agreement, signed by Privileged World Travel Club, Inc. and a local Chinese prominent travel Company agreed to build and develop a travel-related website (the “Privileged Website”), using proprietary reservation software, that will permit the preparation of consolidated itineraries for travel within China, through a link to an external Chinese GDS. Additionally a second website will provide facilities for Chinese Tourists to travel internationally within the United States, including travel relating to the following cities: San Francisco, California; Los Angeles, California; Las Vegas, Nevada; Chicago, Illinois; Miami, Florida; Boston, Massachusetts; New York, New York; New Orleans, Louisiana; and Orlando, Florida. Furthermore, through the Privileged Website, the Company agreed to provide consolidated itineraries for both the Chinese domestic travel and international travel to and among the Travel Cities by Chinese Citizens traveling to any one or more of the Travel Cities. Finally, the Company agreed to arrange package tours to the Travel Cities, and will provide tour guide and assistance for such tours.

In exchange for these services the Travel Agreement provides that Privileged will be the exclusive provider of travel to the Chinese Tourists in conjunction with the facilities to visit cities in the US. It is also agreed that Privileged will be paid a fee for all booked travel including tour packages designed to specifically visit the 9 US cities mentioned above.

The term of this operation will be extended to December 2015, and may be renewed for additional one-year terms. It is estimated that this program will allow Privileged to enjoy an annual gross return of $40 Million. Based on 630 Chinese tourists visiting the US weekly.

Privileged Management is in the process of planning the development of the websites that will provide all the facilities needed for the Chinese tourists to begin booking their desired tour packages. …
--------------------------------------------------------------------------------



http://www.privilegedwtc.com/





The above PVCL PR was relating to when PVCL entered into a Travel Services Agreement, good through Dec 31, 2015, with China International Group Travel (“CIGT”) which is a division of China International Travel Service Limited, a Republic of China Government Enterprise (“CITS”) relating to the provision of travel services by the Company which was also filed with the SEC within the 10-Q filed on Nov 19, 2013:
http://www.sec.gov/Archives/edgar/data/1550536/000109690613001783/privileged.htm

http://www.cits.net/

(Notice the similarity to the PVCL website as it was done by CIGT/CITS as confirmed within the PVCL SEC filings.)

http://www.citsusa.com/


China International Travel Service trades on the Shanghai Stock Exchange at 35.38CNY per share:
http://www.reuters.com/finance/stocks/overview?symbol=601888.SS

To help get an idea just how big this company CITS is, CNY refers to the Chinese Yuan and converts 35.38CNY into $5.80 US Dollars from the Currency Converter below:
http://coinmill.com/CNY_USD.html

Financial Highlights of CITS: Revenues of $23,047,900 for 2013 and expected to have Revenues of $22,014,90 for 2014. Earnings Per Share (EPS) of $1.76 for 2013 and expected to have an EPS of $1.62 per share for 2014:
http://www.reuters.com/finance/stocks/financialHighlights?symbol=601888.SS

TTDZ is how CIGT/CITS gets into the US Market because I believe that they believe that their umbrella of companies would trade better within the US Markets. Think about it… they had an EPS of $1.76 per share for 2013 and expected to have an EPS of $1.62 for 2014 and can’t get past a $6.00 per share US equivalent while trading in the Shanghai Stock Exchange. Having an EPS of $1.62 per share within the Services Sector could easily warrant CITS to be trading well over $50.00+ per share within the US Markets. Still, I think anyone could see that if CITS traded within [B]us Market, it would very likely be on the NASDAQ. The above info is only to help one to see the magnitude of what is transpiring here with TTDZ.



$6.43 Per Share Minimum Valuation for Privileged World Travel Club, Inc. (PVCL):

From the Privileged World Travel Club, Inc. (PVCL) PR:

Quote:
--------------------------------------------------------------------------------

http://www.prweb.com/releases/2013/5/prweb10695817.htm
It is estimated that this program will allow Privileged to enjoy an annual gross return of $40 Million.
--------------------------------------------------------------------------------


PVCL 10-Q filed on Nov 19, 2013 with the SEC to confirm the above $40 Million deal:
http://www.sec.gov/Archives/edgar/data/1550536/000109690613001783/privileged.htm

http://www.otcmarkets.com/stock/PVCL/company-info


PVCL Outstanding Shares (OS) = 26,036,525 shares
(Per the last 10-Q and OTC Markets update filed indicated above.)

http://finance.yahoo.com/q?s=pvcl&x=52&y=6
http://finance.yahoo.com/q/hp?s=PVCL+Historical+Prices


As you can see, PVCL is sitting on the OTCQB at .50 per share and because of how low its share structure is, any news of substance would very easily have PVCL stabilizing in the dollars. This is what I expect to soon see with our new investment in PVCL.

PVCL would very likely trade within the Services Sector which has a Price to Earnings (P/E) Ratio of 32.34 as indicated below:
http://biz.yahoo.com/p/7conameu.html

China International Travel Service Limited (CITS) is creating a US version of them, but seems to actually be bigger with nearly twice the revenues. From the above info within the Reuters website above is confirmation that CITS has a Net Profit Margin of 8.91% for just the China market alone. Since PVCL will be tapping into the US market and other international markets, I believe that it is fair to consider an at least 15% Net Profit Margin as a minimum for the purpose of deriving this PVCL valuation. This means we know below the following known PVCL variables:

PVCL Revenues = $40,000,000
PVCL Net Profit Margin = 15%
PVCL OS = 26,036,525 shares + 4,062,500 PVCL Dividend Shares = 30,099,025 shares
PVCL P/E Ratio to Consider = 32.34

Now we can derive an Earnings Per Share (EPS) for where PCVL should fundamentally trade:

$40,000,000 x .15 Net Profit Margin = $6,000,000 Net Income

$6,000,000 ÷ 30,099,025 shares (OS) = .199 EPS

.199 EPS x 32.34 P/E Ratio = $6.43 Per Share PVCL Valuation

Keep in mind, we TTDZ shareholders are getting a Dividend in PVCL that is valued at $1.00 per share of which as you can now see is at a huge discount for where PVCL should fundamentally trade.

http://www.privilegedwtc.com/





Now let’s discuss why this PVCL Dividend is so important to us TTDZ shareholders and also to the new owners of TTDZ. The TTDZ OS was last listed to be 553,695,597 shares. The new owner was given 740,000,000 shares of TTDZ for a price of $3,000,000. There is a few hundred million restricted shares being surrendered which could create cause to justify a lower OS, but I will go with a worst case thought and consider that the new TTDZ OS will be as indicated below:

553,695,597 shares OS + 740,000,000 shares = 1,293,695,597 shares TTDZ OS

1,293,695,597 shares TTDZ OS ÷ 4,062,500 shares PVCL Dividend = 318.44

I’m going to round that down and guess at a 318 to 1 ratio of TTDZ shares for PVCL shares. This means that I’m guessing that for every 318 shares of TTDZ you own, you will get 1 share of PVCL. Let’s consider that PVCL is valued at $1.00 per share as PR-ed and let’s consider that PVCL is valued at $6.43 per share as I had derived above at a variety of TTDZ share ownerships. Let’s consider the current price of .0007 per share for the TTDZ current price since such is where it last closed.

1,000,000 shares of TTDZ @ .0007 = $700
1,000,000 shares of TTDZ = 1,000,000 ÷ 318 = 3,145 shares of PVCL
3,145 shares x $1.00 PVCL Minimum Value = $3,145
3,145 shares x $6.43 PVCL Maximum Value = $20,222
So you spend $700 and obtain an additional $3,145 in minimum value or obtain an additional $20,222 in maximum value for its PVCL.

Let’s try this again with 10,000,000 shares…

10,000,000 shares of TTDZ @ .0007 = $7,000
10,000,000 shares of TTDZ = 10,000,000 ÷ 318 = 31,450 shares of PVCL
31,450 shares x $1.00 PVCL Minimum Value = $31,450
31,450 shares x $6.43 PVCL Maximum Value = $202,220
So you spend $7,000 and obtain an additional $31,450 in minimum value or obtain an additional $202,220 in maximum value for its PVCL.

Let’s try this again with 50,000,000 shares…

50,000,000 shares of TTDZ @ .0007 = $35,000
50,000,000 shares of TTDZ = 50,000,000 ÷ 318 = 157,233 shares of PVCL
157,233 shares x $1.00 PVCL Minimum Value = $157,233
157,233 shares x $6.43 PVCL Maximum Value = $1,011,008
So you spend $35,000 and obtain an additional $157,233 in minimum value or obtain an additional $1,011,008 in maximum value for its PVCL.

Let’s try this again for the new 740,000,000 shareholder of TTDZ that’s putting up the $3,000,000 to make all of this happen to see why them believing TTDZ at .0405 per share is the new bottom and is at a significant discount to them. Let’s see what they will be getting back in return…

740,000,000 shares of TTDZ = $3,000,000 Per Given Minimum Value
740,000,000 shares of TTDZ = 740,000,000 ÷ 318 = 2,327,044 shares of PVCL
2,327,044 shares x $1.00 PVCL Minimum Value = $2,327,044
2,327,044 shares x $6.43 PVCL Maximum Value = $14,962,893
So the new owner of TTDZ bought 740,000,000 shares of TTDA for $3,000,000 because at the valuation of which they know will have their PVCT shares to be far worth than the $1.00 per share value that was originally placed. From the valuation I explained above, this $3,000,000 investment into TTDZ could very easily bring them $14,962,893 in value from its PVCL shares that the new owner of those shares would have coming to them.

Keep in mind… this is not buying something of no value to get something of no value in return. This is buying something of huge value to get something that is far more huge in return.

I think you get the point with what they are doing. Keep in mind too that this does not include the operational entity that is going to be placed into TTDZ of which are waiting to see what such will be. Most of all, keep in mind that I am only speculating on how things appear to be logically executed here with this huge transaction. Use the Substitution Property to substitute any variable above that might change at any particular time in the future. Simply use this post as a framework to consider as more is ”officially” confirmed.



Considering the magnitude of the support that is involved here with PVCL, it would not surprise me one bit if they were preparing PVCL to trade on the NASDAQ. Think about it… PVCL looks like it will be meeting all of the requirements to trade on the NASDAQ except the lack of one requirement… the number of required shareholders. I’m starting to think that we are being so graciously given the PVCL Dividend to help PVCL meet the shareholder requirements to trade on the NASDAQ. Please, this is only a guess and nothing more as you can research the requirement below:
https://listingcenter.nasdaqomx.com/assets/initialguide.pdf




For years, I have always speculated for something like this to happen and the beauty about this situation here with TTDZ is that it is very real and backed up by filings. So bottom line, I am very confident that whatever the direction that TTDZ will be heading, it will be heading much higher considering the TEAM of support that we now know who is behind them. TTDZ is supported by PVCL per the recent news below:
http://ih.advfn.com/p.php?pid=nmona&article=60769620

http://www.privilegedwtc.com/



v/r
Sterling