Here's my crack at guess FY13 EPSRevenues of $163m (76 1H13 + 87...

Here's my crack at guess FY13 EPS
Revenues of $163m (76 1H13 + 87 2H) - representing the 15% growth
EBITDA margins of 13%-15% based on guidance
Results in EBITDA of 21.2m - 24.5m
less 9m D&A =
EBIT of 12m and 15m
less 2m interest =
NPBT of 10.2m and 13.5m
less tax = 7.1m and 9.4m (this will likely be lower given tax losses)
EPS = 0.35c to 0.46c
At 35c represents a PE of between 10.1x and 7.7x
Assuming they pay a final div (not certain) a div of 0.2c is 5.7%

Assuming they get a takeover offer i'm now picking 7.9x 21m to 24m less net debt of say 27m / shares = 0.68 and 0.80 ps.

any thoughts here?