Ann: 67% increase in Net Profit to $6.1m and increased Dividend, page-13

I'm fairly happy this is still flying under the radar, as I need to buy more  shares so don't want it to spike to high. I'm expecting it to drift lower in the current negative market. I'm going to use a base case assumptions and underlying NPAT to derive FY16 metrics:

	Column 1	Column 2	Column 3	Column 4
0	FY16	Low	Mid	High
1	Revenues	61930	64510	67090
2	Gross Margins	40254	41802	43351
3	NPBT Margins	6812	7432	8051
4	Npat	4769	5202	5636
5	NPBT EPS	0.39	0.42	0.46
6	PE	9.6	8.8	8.1