Financial Projections - Agaroudh SDN BHD

---

PROJECT   IRR FOR INVESTOR                                                              100%   

PROJECT EQUITY                                                                                       £70,000,000  

PROFIT                                                                                                           £135,421,000   

EXIT TERM FOR INVESTOR                                                                     3 YEARS   

NET PRESENT VALUE (NPV) AGAROUDH SDN BHD   10%         £70,844,366   

PROJECT MULTIPLE EQUITY                                                                 1.95