a valuation matrix on proposed 2p reserves

http://sa.iguana2.com/cache/365a953e479fafce7e1a7fd9e348a0d4/ASX-MPO-253896.pdf
page 21 of this preso shows market cap as $m per PJ of 2P reserves


EPG at lorraine has 979PJ of GiP and more than 50% is expected to be converted to 2P reserves

EPG has about 161m shares on issue at the moment
http://www.tradingroom.com.au/apps/qt/quote.ac?section=quotedetail&sy=tpl&type=delayedquote&code=EPG#tabs

EPGs 2P RESERVES and value per share matrix
538.45 587.4 636.35 685.3
mpo .29 0.29 0.969878882 1.058049689 1.146220497 1.234391304
qgc .51 0.51 1.705649068 1.860708075 2.015767081 2.170826087
ch4 .71 0.71 2.374531056 2.590397516 2.806263975 3.022130435
arrow .68 0.68 2.274198758 2.480944099 2.687689441 2.894434783