0.5c per share dividend, page-95

Adding in James 7821 share price adjustments per point of P/E and Tax losses carried forward then updating to today share price gives below:
.

		31/03/2023	15/05/2023	% increase
1	BRK Shares share price	0.012	0.016	33%
2	Value of BRK shares	630,000	840,000	33%
3	Cash in bank at 31/3/2023	10,580,000
4	Income 31/3/2023 to 15/5/2023		599,178
5	Estimated cash in bank		11,179,178
6	EstimateCash +liquid BRK shares		12,019,178
7
8	# shares	684,435,083
9	share price 15/05/2023		0.015	0%
10	Market Cap		10,266,526
11	Liquid assets		12,019,178
12	Enterprise Value EV=(Market Cap -Liquid assets)		-1,752,652
13	Market cap % below Cash + liquid BRK shares		17.1%
14
15	Add in James78212.4 mill tax losses		2,400,000
16	Cash+BRK Shares+Liquid Assets+Tax loss carried forward		14,419,178
17	Divide by number of shares		0.021	40%
18
19	Now Add in James7821share price adjustments per point of P/E		AUD$	% increase current on share price
20	Brookside Energy P/E= 5.0* P/E, Add 5.0*.4cent	=0.15+5*0.004	0.041	174%
21	Calima EnergyP/E=2.7*, Add2.7 * 0.4 cents	=0.15+2.7*0.004	0.032	112%
22	Sagilio Energy P/E=8.5,Add 8.5*0.4 cents	=0.15+8.5*0.004	0.055	267%
23	Fitzroy River 22.3 P/E = 22.3 , Add 22.3 *0.4 cents	=0.15+22.3*0.004	0.110	635%
24	Industry averageP/E= 13.4*, Add 13.4 *0.4 Cents	=0.15+13.4*0.004	0.075	398%

.Number of P/E points was copied from peers.

Do your own research