Eco-Dream Venture Sdn Bhd
Income-projection: <ROI: less than 3-years>
Promoters: Calvin Symons & Leong W K
Authorized capital: RM10million
Paid up: expected to be RM2.9million
Company-objectives:
• To attract capable Human-resource & Financial-resource
to build an effective & aggressive team
• For the purpose of putting PLC-CLLI into world’s major
markets – stores & online by 2011 in time to tap into multi-billion-dollar
Home-network (HAN) demand for high-speed network transfer-media.
Nature of Business
• Networking Systems – specifically CLLI for PLC and PLC-adapters
• Telecommunications Systems – IT-systems
• Electronic Systems – CLLI for PLC & Home-appliances
Share-holders Composition:
• Inventor-CAL-LAB owner: 51% in exchange for rights to use of
PLC-CLLI technologies (At least half of income will be dedicated to Eco-
Dream Homes Trust to be set up)
• Employees: 20% (reserved for deserving employees to subscribe)
• Share-offer: 29% for RM2.9million (selected suitable candidates)
• Minimum lot: RM10,000 (or USD3,000) for consideration of 0.1%
Purpose of expenses & Projection:
• Co-formation & over-head – (RM200K in first 3-years)
• Patent expenses – to apply in at least 10 countries (RM300K)
• Exhibitions & Travelling – to attend at least 2 international shows a
year in order to show-case the advantages of adding PLC-CLLI to HAN-
PLC-setups (RM500K in first 3-years)
• Approval authorities – UL & CE Approvals, etc.(RM150K)
• To have PLC-CLLI ready for USA, EU & Asia markets before 2012 –
Tooling & products development (RM1.5million in first 3-years)
• Total projected expenses in first 3-years – RM2.65million
• Projected revenue by 2013: USD50million per year (5% of
USD1billion market-share for PLC out of USD25billion HAN spending)
• Revenue per share of RM10,000 (or 0.1%): USD50,000
• Projected net-profit @ 15% of revenue = USD7,500
• Dividend @ 50% (pre-tax) per 0.1%-share = USD3.750 (RM13,000)
Expected Activities:
• Pay for patent registrations in as many countries as possible
• Sign on as many licensees as possible
• Apply for Mdec grants (if necessary)
• Outsource production of PLC-CLLI – local facilities, first.
• Outsource production of PLC-adapters as OEM
• To develop market / distribute PLC-CLLI bundled with PLC-
adapters under Eco-Dream branding.
• To obtain approvals – UL / CE etc.
• Develop distributions network
• Try to get Singapore investment and marketing network-
expertise (ear-mark at least 10% or RM1million for Singapore)
MOU / Agreement:
• To sign MOU / Agreement with inventor of PLC-CLLI for non-exclusive
rights to inventions/innovations valued at 51% of Paid-up/Authorized
capital, as and when amount is involved.
• To agree to reserve 20% of Paid-up/Authorized capital worth for qualified
employees to subscribe
• To offer up to 29% of Authorized capital to selected persons to invest in
this venture at RM10K per lot of 0.1% of PU-Capital, as working-capital.
• Selected initial partners (investors) shall not expect to be paid for
contributions during initial stages. Only approved expenses will be paid.
• Suitable & high-caliber executives may be compensated by consent only.
• Terms & conditions and/or changes will be decided by BOD.
Drafted by PC / Oct 13, 2009
More details by request at: callab@callab.com.my / callabkl@gmail.com /
Phone +6012-7718225 or visit www.cal-lab.com