China Yida Holdings (NASDAQ:CNYD)

GeoMember Drexion's take on CNYD 2010 year end conference call:

1) Visitors to Toulou tourist attraction going to be around 160 thousand in 2010 (This could add another $3.5 million to 2010 revenues.  In 2009 Toulou visitors and revenues were around 50.0 thousand in 2009 and  $1.7 million, respectively)

2) Yunding tourist venture 2010 revenues are expected to increase 50M RMB ($7.3 million).

3) Train segment did $1.6 million revenue in 2009 and they expect 3.5x to 5x in 2010. So assume 4x or an additional $4.5 million revenue in 2010.

My 2010 revenue calculation:

$3.5 + $7.3 + $4.5 = $15.3 million of incremental revenue gains.

Total 2009 revenue was $51.2 million. This brings us to $66.5 million or 30% revenue growth.

This is not including ANY:

• Growth from the FE-TV segment ($31.5 million in 2009, will grow at least 10% or $3.15 million more revenue)
  
•  Growth from the Golden Lake ($18.5 million revenue in 2009, should grow at LEAST 35% in 2010 or $6.5 million)

If you tack that expected growth on as well, that means another $9.65 million revenue more or $76.15 million revenue expected for 2010.

$76.15 million would mean = 49% revenue growth... And this is with a conservative 10% growth for FE-TV and 35% for Golden-Lake.

Note: This does not include any possible acquisitions from the latest financing deal.