value of artemis for meo, page-10

MEO Australia
Artemis-1 success scenario valuation
Low
Case
Mid
Case
High
Case
Artemis success scenario gas Bcf 4000 8000 12000
mmboe 667 1333 2000
MEO share mmboe 167 333 500
Assumed market valuation US$/boe 2 3 4
MEO share US$m 333 1000 2000
MEO share A$m 370 1111 2222
Value per MEO share A$/shr 0.76 2.28 4.56

Lifted this from the Baillieu Report on Meos website - I believe bcf should be tcf but thats stockbrokers for you - I'm sure they won't stuff up the dollar symbols!