Ann: Proposed issue of securities - SGR, page-29

hey folks, have done some basic maths on the proforma result of the cap raise. Figures were taken from TIKR yesterday or from the cap raise info: aiming for roughly right rather than exactly wrong here. Am I around the mark? Feedback welcome, sorry about the crappy formatting (will post it in the other thread too just in case)

1		Star	.52	MC	,444.18	m
2	SGR		EV	$2,637.88	m
3			net d	$1,193.70	m
4			s/o	947.988	m
5
6	Proposed CR
7	cash + CE	$770.00	(m) net of costs
8	shares issued	666.7
9
10	Proforma figs
11	net d	341
12	MC	$2,214.18
13	EV	$2,555.18
14	s/o	1614.688	(m)
15
16	S/P	$1.37
17
18
19
20	NTA	$2,135.00
21
22
23	NTA p/s	$1.32
24
25
26
27	Valuation	Low	Base
28	Est. FY EBITDA	$330.00	$360.00
29	P/F EV	$2,555.18	$2,555.18
30
31	EV/EBITDA	7.74	7.10