So what's happening., page-44

Definitely difficult to give a precise IV at this stage of the game

But used previous Cash flow statements to predict a rough
(NPAT of $2,000,000 for EOFY/17)
Mistake Free Version, I believe

3Q/FY/2016 = $365,000
4Q/FY/2016 = $415,000
1Q/FY/2017 = $49,000

So using the above, & predicting strong growth to continue,
I roughly calculated around ($500,000 per quarter) for (2017 financial year)

Divide ($2,000,000) by (676,426,485 shares) = (EPS of roughly 0.30)
Apply appropriate PE
($0.003 X 20 PE = $0.060)
($0.003 X 15 PE = $0.045)

So I know its not precise,
But something to hang your hat on never-the-less