please read, page-14

QTK has China partly factored into the equation. Arguably around $60mill worth. The rest can be attributed to Australian operations. Without Chinese potential and to a lesser degree now the SA potential, there is no way QTK, on Australian operations alone, would be valued by the market at more than $10mill, $20mill max. Somewhere similar to an OCO.