Correct except that you left off Interest. Again skewed by Scanmedics and not a full half year so in fact the interest bearing liabilities are almost $12 million so around $600K so before tax is more likely to be around $3,1 million and after tax around $2,2 million per share. so around 3.2c on 67.558 million shares in issue.
Personally I would be happy with 3c.
I have simplified my modeling it is not that back of a cigarette box but to just the debate finished have not highlighted some other areas of difference. I have a few that mostly cancel out but actually pull down the PAT to around $2 million to $2.1 million.
PGC Price at posting:
54.0¢ Sentiment: None Disclosure: Held
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.
(20min delay)