My back-of-the-envelope valuation 2016_17. (based strictly on...

My back-of-the-envelope valuation 2016_17.
(based strictly on cash revenue, cash expenses and forecast released on 27/10/16 and nothing else. Tax at 30%)

	Column 1	Column 2	Column 3
0	BIG UN LIMITED
1
2	Financial Year 2016/17
3		Per Qtr	Per Year
4	Rev ($m) Qtr 1	2.50
5	Qtr 2	3.70
6	Qtr 3	4.20
7	Qtr 4	5.00	15.40
8	Cost ($m) Qtr 1	(4.10)
9	Qtr 2	(3.60)
10	Qtr 3	(3.10)
11	Qtr 4	(2.60)	(13.40)
12	PBT ($m)		2.00
13	Tax (30%)		(0.60)
14	PAT ($m)		1.40
15
16	Sh in issue (m)		108.109
17	EPS ($)		$ 0.013
18	Share Price if applying
19	P/E of[/B]	15	$ 0.19
20	[/B]	20	$ 0.26
21	[/B]	25	$ 0.32
22	[/B]	30	$ 0.39

My back-of-the-envelope valuation post 2016/17.
(based strictly on forecast cash revenue, cash expenses released on 04/11/16 and nothing else. Tax at 30%)

	Column 1	Column 2	Column 3
0	BIG UN LIMITED
1
2	ONGOING post 2016/17
3		Per Qtr	Per Year
4	Revenue ($m)	4.70	18.80
5	Cost ($m)	(2.60)	(10.40)
6	PBT ($m)		8.40
7	Tax (30%)		(2.52)
8	PAT ($m)		5.88
9
10	Sh in issue (m)		108.109
11
12	EPS ($)		$ 0.054
13
14	Share Price if applying
15	P/E of[/B]	15	$ 0.82
16	[/B]	20	$ 1.09
17	[/B]	25	$ 1.36
18	[/B]	30	$ 1.63

WARNING: This is my own interpretation from reading off the cash revenue and cost graphs and forecast does not take into account any other factors that could impact the financials of the company.
E&OE.
PLEASE DO YOUR OWN RESEARCH.