future forecasts

Hey guys,

I've been doing some financial forecasts on a few of the stocks i hold of recent, and I've now done some figures on RES and its potential future financials.

Figures used for amount of tonnes produced come from the RES presentations, a $90 coal price (export) and $50 (domestic) were used though from all accounts of expected future coal prices these seem to be very conservative. I've also constantly increased the amount of shares on issue (for EPS and P/E ratios) to account for any future capital raising to develop the project; the figures look very favorable otherwise.

There's no question about it, this is a great LT stocks if everything remains on track, being re-rated by the Standards and Poors last week confirms the company is on the right track. Next stop ASX300!

Any feedback welcomed on the below figures!