Opportunity to be an investor & entrepreneur in agriculture

MANAGED BY CO-DEVELOPER

KOPERASI PROIT MALAYSIA BERHAD

马 来 西 亚 农 商 合 作 社 www.koperasiproit.com

CAMERON HILLS ECO PARK LOCATION MAP位置地图

海拔 sea level

英亩

Acres %

400m –- 999m

+/- 3700 70%

1000m –- 1500m

+/- 1300 30%

16 Km from Kg. Raja

CAMERON HILLS ECO PARK LOCATION MAP位置地图

NEW SIGN BOARD : PICTURE TAKEN ON 18TH JUNE 2012 SIMPANG PULAI , IPOH TO KG. RAJA ( 45 Minutes Only )

金马仑生态园地

To Kg. Raja Sales Office

LAUNCHING ADVERTISEMENT 推介礼广告登载

LAUNCHING EVENT AT CAMERON HIGHLANDS ON 1.11.11 BY YB DATUK MOHD HASHIM ( KSU ) MINISTER OF AGRICULTURE

1-11-2011于金马仑高原之推介礼由马来西亚农业暨农机工业部长 首要秘书 YB DATUK MOHD HASHIM主持开幕

LAUNCHING EVENT AT CAMERON HIGHLANDS ON 1.11.11

1-11-2011于金马仑高原之推介礼现场

LAUNCHING EVENT AT CAMERON HIGHLANDS ON 1.11.11 1-11-2011于金马仑高原之推介礼现场

THANK YOU ADV. 感谢广告 Metro China Press

LAUNCHING PRESS COVERAGE 新闻报导

LAUNCHING PRESS COVERAGE 新闻报导

MEDIA SUKSES BERITA HARIAN

METRO

PROJECT PREVIEW 展销会

KL 18TH NOV 2011

PJ 19TH NOV 2011

IPOH 20TH NOV 2011

JB 25TH NOV 2011

CAMERON HILLS ECO PARK LOCATION MAP位置地图

AGENT TRAINING BY DR. DAVID TAN ON 14th JULY 2012 – K.L

500 ACRES OF PROJECT’S LAND TO BE DEVELOPED BY KOPERASI 500英亩土地的项目由农商合作社开发

TOTAL PLANTATIONS AREA : 5,000 ACRES

总面积：5,000亩种植园地

1.

2.

3.

4.

5.

6.

7.

8.

9.

Eco tourism （生态旅游）

Agronomy Center （农业学校）

Taiwanese Agro R&D center （研究中心）

Cold Storage Warehouse （保鲜冷仓库）

Herbal Charity Farm （慈善草药园）

Organic Farming （有机农业）

Mushroom Farming （菇类种植）

Organic Fertilizer Factory （有机肥料厂）

Cash crops , permanent crops & eucalyptus （蔬菜，水果，桉树 及其他种植）

100

50

50

50

100

100

25

25

4,500

103 & 104

102

84

85

38 & 39

58 & 59

57

57

No. Description （项目） Acre(s) 亩 Lot No. 单位

EUCALYPTUS PLANTATION PROJECT

Sustainable Forestry Initiatives

马来西亚桉树种植计划 LOW RISK & SUSTAINABLE PLANTATION FORESTRY PROJECT

低风险 & 可持续发展的林业种植项目

CHINA PRESS ADVERTISEMENT DURING KG. RAJA OFFICE OPENING

CAMERON HILLS EUCALYPTUS UROGRANDIS PROJECT

EUCALYSPTUS IS A FASTEST GROWING & TALLEST TREE IN THE WORLD

SMALL : 10 M / 33 FT MEDIUM : 33-99 M / 98 FT TALL : 30-60 M / 150 FT VERY TALL : 60 M / 200 FT

Dr. Dean-Nicolle-Deanei. (eucalyptus scientist) Measured at 71 metres tall. Woodford, Blue Mountains National Park, Australia

FASTEST GROWING AND TALLEST FORESTRY TREE

EUCALYPTUS OR RAINBOW TREE ( POKOK PELANGI )

EUCALYPTUS ( 700 SPECIES ) : NATIVE TO AUSTRALIA

INDONESIA

URUGUAY

EUCALYPTUS PLANTATION

BRAZIL

CLOQUET FOREST

EUCALYPTUS HYBRID GRANDIS TIMBER WOOD : BRAZIL SINCE 1910 : FOR CHARCOAL, PULP & PAPER INDUSTRIAL

PRESENTLY 5 MILIION HECTREC PLANTED COMMERCIAL HARVEST OCCUR EVERY 5 YEARS

EUCALYPTUS TREES PLANTED IN CAMERON HIGHLANDS

TIMBER WOOD &

PULP WOOD

MAIN USES OF EUCALYPTUS

OTHER USES OF EUCALYPTUS

1) MEDICINAL & ANTISEPTIC , REPELLENT &

BIOPESTICIDE , FLAVOURING ,FRAGRANCE .

2 ) INDUSTRIAL USE ( BIO MASS )

3 ) BIOFUEL ( LATEST DISCOVERY )

ESSENTIAL OIL

News Paper

包装盒

EUCALYPTUS PRODUCTS ( MORE THAN 3,000 PRODUCTS

EUCALYPTUS TIMBER FACTORY IN PERAK (27-04-2012 )

3 YEARS OLD EUCALYPTUS TREE PLANTED IN FRONT OF FACTORY ( Picture taken on 27-04-2012 )

EUCALYPTUS PLANTATION IN PERAK MALAYSIA ( 27-04-12 )

CHANGKAT JERING, PERAK ( 2 YEARS )

BERUAS, PERAK ( 2 YEARS ) MANONG, PERAK ( 2 YEARS )

Eucalyptus Hybrid – Urograndis Eucalyptus Nursery at Ayer Tawar , Perak

EUCALYPTUS SEEDLINGS TAKES 3 MONTHS TO TRANSPLANT

Malaysia Successful Plantation SPESIES : EUCALYPTUS HYBRID – urograndis

1 ACRE : 1,000 TREES SELLING AT RM600 Years Diameter Height Acre m/t Price m/t amount

6 12’’inch 100ft 250 m/t RM 600 RM 150,000

11 16’’inch 130ft 350 m/t RM 800 RM 280,000

16 24”inch 160ft 550 m/t RM 1000 RM 550,000

1 ACRE : 1,000 TREES SELLING AT RM1,000 Years Diameter Height Acre m/t Price m/t amount

6 12’’inch 100ft 250 m/t RM 1,000 RM 250,000

11 16’’inch 130ft 350 m/t RM 1,300 RM 455,000

16 24”inch 160ft 550 m/t RM 1,600 RM 880,000

MALAYSIA TIMBER WOOD PRICE 2011 / Cubic Meter sources : Forest Dept. Peninsular Malaysia

Spesis / 品种 2006 年 2010 年 2011 年

BALAU RM 1,625 RM 1,997 RM 2,433

CENGAL RM 2,142 RM 2,560 RM 3,114

EUCALYPTUS UROGRANDIS (IMPORTED PRICE) RM 900

MERBAU RM 1,175 RM 1,338 RM 1,822

KEMPAS RM 643 RM 860 RM 1,243

KERUING RM 769 RM 843 RM 1,169

KAPUR RM 732 RM 836 RM 1,106

MENGKULANG RM 790 RM 827 RM 994

MERANTI MERAH RM 747 RM 912 RM 1,190

NYATOH RM 687 RM 873 RM 1,175

RUBBER WOOD RM 104 RM 117 RM 130

INVESTMENT

PROPOSAL 1 THOSE PURCHASE LAND AND SEEDLINGS

TOTAL INVESTMENT COST PER ACRE FOR 6 YEARS ( ALL IN )

60+30 YEARS PLANTATION RIGHT : RM 60,000 INCLUDING LAND CLEARING,

TERRACING

ACCESS ROAD

EARTH DRAIN

STAMP DUTY

LEGAL FEE etc

6 YEARS MANAGEMENT FEE : RM 30,000 INCLUDING SEEDLINGS

PLANTING COST

MANAGEMENT FEE

TOTAL INVESTMENT : RM 90,000

PURCHASER HAVING 2 OPTIONS WITHIN 12 MONTHS :

OPTION 1 )

GUARANTEED BUY BACK AT RM 600 CONTRACTUAL PRICE PROJECTED REVENUE PER ACRE SELLING AT CONTRACTUAL PRICE RM 600

: 6 Years : production of 250 m/t selling at RM 600 / m/t

250 m/t X RM 600 = RM 150,000

OPTION 2 )

SELLING AT RM1,000 PROJECTED OPEN MARKET PRICE PROJECTED REVENUE PER ACRE SELLING AT OPEN MARKET PRICE RM 1,000

: 6 Years : production of 250 m/t selling at RM1,000 / m/t

250m/t X RM 1,000 = RM 250,000

PROJECTED NET EARNING FOR OPTION 2 SELLING AT RM 1,000 / m/t

1 ) REVENUE FOR 1 ACRE AT OPEN MARKET PRICE RM 1,000

1.1 Timber yield 6 Years : RM 250,000

1.2 Yield From Essential Oil (1-3 years ) : RM 10,800

( RM 300 Per month x 36 months )

GROSS EARNING = RM 260,800 Less :

20% management fee on selling price = RM 50,000

Net earning before tax = RM 216,800

2) PROJECTED LAND APPRECIATION AT RM 180,000 / ACRE IN 6 YEARS

RM 30,000 / year x 6 years = RM 180,000

TOTAL NET EARNING BEFORE TAX = RM 396,800 (1+2)

PROPOSAL 2

INVESTOR PURCHASE SEEDLINGS and RENT THE LAND MANAGEMENT COMPANY WILL PAY RM 43,200 BEING 6 YEARS RENTAL ON BEHALF

OF INVESTOR AND TO BE DEDUCTED FROM TIMBER YIELD AT THE END OF 6 YEARS.

TOTAL INVESTMENT PER ACRE : RM 30,000 For seedlings, plantation cost and 6 years management fee.

1 ) REVENUE FOR 1 ACRE AT OPEN MARKET PRICE RM 1,000

1.1 Timber yield 6 Years : RM 250,000

1.2 Yield From Essential Oil (1-3 years ) : RM 10,800

( RM 300 Per month x 36 months )

GROSS EARNING = RM 260,800 Less :

1) 20% management fee on selling price = RM 50,000

2) 6 years rental paid by management company = RM 43,200

Net earning before tax = RM 167,600