L&L Energy (NASDAQ:LLEN)

All Research Potential Valuation Scenarios Comments & Business Outlook Financials GeoBargain Notes GeoSpecial Notes

Monday, August 3, 2009

Potential Valuation Scenarios

Valuation Scenarios

Coded as a GeoBargain on May 19, 2009 at a price of $1.90

Data Inputs:

Fiscal Year Ends in April

Date	08/03/09
Price	$3.05
12 Months Trailing EPS ^a	$0.29
GeoTeam 2010 Fully Tax-Adjusted Implied EPS Estimate Based on Company Revenue Guidance ^a	$0.74
2010 Future EPS Growth Rate Based on GeoTeam 2010 Fully Tax-Adjusted Implied EPS Estimate ^a	355.2%
P/E Ratio Based on GeoTeam 2010 Fully Tax-Adjusted Implied EPS Estimate ^a	10.5
PEG Ratio (P/E divided by growth rate) ^a	0.03

^a L & L Intl Holdings is not paying a full U.S. tax rate. Therefore, all EPS numbers have been adjusted by the GeoTeam® to reflect a tax rate of 36%.

Short-Term Valuation Scenarios

Date	08/03/09
Price Based on P/E of 25 on Four Quarters Trailing EPS ^c,d	$7.25
Price Based on P/E of 20 on Four Quarters Trailing EPS ^c,d	$5.80
Price Based on P/E of 15 on GeoTeam 2010 Fully Tax-Adjusted Implied EPS Estimate	$11.10

Long-Term (12 Months Forward) Valuation Scenarios

Date	08/03/09
Price Based on P/E of 25 on GeoTeam 2010 Fully Tax-Adjusted Implied EPS Estimate	$18.50
Price Based on P/E of 20 on GeoTeam 2010 Fully Tax-Adjusted Implied EPS Estimate	$14.80

Peg Ratio Analysis - Common rule of thumb that PEG ratio should be less than 1.0

PEG Ratio Less than 1?

YES

These scenarios are not investment advice, but are scenarios based on some commonly used investment guidelines. They are provided to aid investors in making their own investment decisions.

GeoProfile
Overview
GeoSnapshot
Financial
Company Details
Management
Video Presentations
Interviews
GeoBargain
GeoResearch
Message Board
Alerts Log
GeoWire Log
Third party data
Quote
Level II
Historical Prices
Options
Profile
Financials
Charts
News
Filings
Insiders