where is the 15 cents, page-2

Page 55 ,56 Based on pre announcement share
prices the consideration range would be:
Low
$
Preferred
$
High
$
3,091,000,000 pre consolidated
shares
92,730,000
123,640,000
145,277,000
Cash 19,913,000 19,913,000 19,913,000
Cost to acquire all of the shares in
International Minerals
112,643,000 143,553,000 165,190,000
Share price assumed to be 3.0 cents 4.0 cents 4.7 cents
If the post announcement share prices
are used (after 7 August 2006), the
consideration would be:
Shares (pre consolidation)
Cash
324,555,000
19,913,000
463,650,000
19,913,000
726,385,000
19,913,000
344,468,000 483,563,000 746,298,000
Share price (pre consolidation) (not
discounted) assumed to be
10.5 cents
15.0 cents
23.5 cents