Doh!! Didnt work - anyway, its at
http://home.iprimus.com.au/extralite/asc/asc.htm
If anyone wants to look. Nothing new there, just put data into graphical form and extended graph to end of year to get the end of year forecast.
Note: - all calculations I have made from ASX announcements to market. I am not a professional advisor etc...