1. 元气旺，精神爽
Tian Xia Yi Shui
ShenGongShenPo

2. Tian Xia Yi Shui
Founded in Jilin TianXiaYishui is a company specialized in R&D, production & sales in ginseng drinks. Also the first in China
to have ever started R&D & beverage production specialized in Ginseng. With the recruitment of all the domestic R&D personnel,
with this TXYS advances themselves in the industry. The company focuses on “ShenGongShenPo” series of Ginseng drinks
Product manufacturing company is Jilin Green Tech Co., Ltd. founded in 2003, located in Changbai Mountain. Focuses on their high quality
natural water in Jilin Tonghua Meihekoushi. The company covers an area of 15,000 square meters, with an investment of RMB55 million, a
standard modern production channel which are certified ISO9001:2008, ISO22000 & ISO14000.
With the introduction of advance equipment from all aspect, we are able to ensure the highest quality & secure of ginseng beverage are being
produced for the safety of consumers. Current capacity of production per year is at 130 million cans.
At the end of March 2014, registered capital as RMB10 million. With total asset of RMB3.81 million, tangible assets RMB2.6 million &
intangible assets RMB400,000.
The company employees at 120 person, 10 senior management, R&D 30 staff, sales profession at 60 people, service personnel of 10 people.
The company current sales channel includes 10 provinces beginning with Jilin, Henan, Jiangsu, Zhejiang, Fujian, Hubei, Hunan, Shandong,
Guangdong & Shanxi. Dealing contract o 186 units throughout these province, setting up sales point of 420 spot. The company expects a net sales
of RMB10 million by end of this year with an average net profit of 20%
As a pioneer in Ginseng research, TXYS upholds their title for developing the ginseng beverage industry providing a healthier nation of China.
With primary focus in service & professional marketing team, TXYS will make SGSP the beverage as one of the number 1 ginseng drinks
nationwide & a priority healthy drink in China.

3. TXYS Package & Price
Package Shares Original Price
HKD
Cost
Saved
HKD
Selling price HKD
SP10 10,000 17,000 0 17,000
SP30 30,000 51,000 2,000 49,000
SP60 60,000 102,000 8,000 94,000
SP80 80,000 136,000 16,000 120,000
SP170 170,000 289,000 42,000 247,000
T&C：
1) Share Price HKD1.30
2) First 2 year HKD0.10 per share dividend（8%）
3) Lock period 6 month, thereafter 10% monthly
4) Commitment: 2014 revenue RMB10 million
5) Commitment: 2015 revenue increase by 100%
6) Estimate within 5 year for M&A or leap board
Notice：Commitments & other terms are all listed in agreement

4. TXYS Stock Price Forecast
Package Selling price HKD Profit 2017
HKD
x10
Profit 2019
HKD
x30
SP10 17,000 130,000 390,000
SP30 49,000 390,000 1,117,000
SP60 94,000 780,000 2,340,000
SP80 120,000 1,030,000 3,090,000
SP170 247,000 2,210,000 6,630,000
• P/E Ratio includes market making activity. Listed above are the possible achievement of price earning ratio
• P/E ratio forecast is based on company’s corporate planning and development

5. Strategic
Planning
Dynamic
Marketing
Compact
Expansion
Innovation
Production
Base
2014
Key Growth
New Production
Before September 20th 2014, “SGSP” Xylitol drinks in Gift Pack, making up a
new market, improvising product architecture, expanding range of consumer.
Brand Upgrade
Major in “Changbai Mountain Ginseng” as branding, enhancing it’s effect &
exposure. These shapes up the whole image of SGSP as Changbai mountain is
famous for it’s Ginseng & Water source.

6. An Opportunity
2012年9月7日，卫生部发布17号公告，批准人参为新资源食品
7th September 2012 The National Health & Family Planning Commission of People’s Republic of China
No.17: Regulate Ginseng as a new F&B

7. Funding Objective
a) Fujian Sales Force Expansion
Working Capital RMB1 million.
b) Creating an example .
Implementing the business model in
Fujian, Jiangxi, Zhejiang, Guangdong
Up to 10 sales force at a working capital of
RMB8 million

8. Tian Xia Yi Shui
Total Shares ：13,000,000 (13 million shares)
Our Shares ： 3,000,000 (3 million shares)
Selling Price ：HKD1.30
Dividend ：HKD0.10 (2 years)
Est 5 years leap board / M&A
Est PE Ratio (x10)
Ginseng Drink is
Health drink the same time Energy Drink
Redbull : RMB14 Billion
JDB : RMB20 Billion
1% : 340 million x120 ROI
0.1% : 34 million x12 ROI
0.01% your return is still 1.2 fold
Timing & Position

9. Achievable Target
G.E.M Index
Listing requirement
Revenue ： 2yr HKD20 million
Market Capital ： HKD100 million
Average P/E Ratio x22.16
Min Target
HKD100 mil ：22.16
Shareholding ：20%
Per Share Value ：HKD6.60
P/E Ratio ：0-22 times
Share Price ：HKD6.60 without stock split
Return : x5-22
Source：玉山证卷http://www.esunsec.com.tw/foreignstockmarket/stock_description.asp
Above forecast is base on G.E.M (Growth Enterprise Market) Hong Kong Index requirement
SP80 （2017 estimation ）
Capital ：HKD120,000
Return ：HKD720,000
5-22 times

10. Source：玉山证卷http://www.esunsec.com.tw/foreignstockmarket/stock_description.asp
Above forecast is base on Hong Kong Mainboard requirement
SP80 （2019 estimation ）
Capital ：HKD120,000
Return ：HKD24,000,000
200 times
Main Board
Listing requirement
Revenue ： 2yr HKD2 billion
Market Capital ： HKD4 billion
Average P/E Ratio x9.68
Min Target
HKD4 bil ：9.68
Shareholding ：20%
Per Share Value ：HKD266
P/E Ratio ：0-9.68 times
Share Price ：HKD266 without stock split
Return : x200
Achievable Target

11. Purchase Process

12. Choose your option：
Return & Risk
Management
Package Shares Original Price
HKD
Cost
Saved
HKD
Selling price HKD
SP10 10,000 17,000 0 17,000
SP30 30,000 51,000 2,000 49,000
SP60 60,000 102,000 8,000 94,000
SP80 80,000 136,000 16,000 120,000
SP170 170,000 289,000 42,000 247,000
Inquire the
projection & forecast

13. Fill up
Equity Purchase Form
Understand & Accept
Risk disclosure

14. Inquire from our advisor:
Read & Understand
The Agreement

15. Inquire our advisor, process of remittance
DBS Hong Kong

16. Apply & Fill up
Account opening form
Hong Kong Over-The-Counter

17. Final read & signature
The Agreement

18. • Interested to know more?
• Contact: Dr. Tan Ting Tiam
H/p: 0123284099
Email: newwealthsecrets@gmail.com