Ann: Quarterly Report 30 September 2014, page-72

Found it ! Sorry, getting too old and silly. Anyway, here it is put to good use ! Give us a few years and when gold gets back up to $1.500 & silver $25. This is just LL on it's own !

MARCH ONWARDS
1,000oz GE/wk = Au 918 + Ag 5713
Recovery 56.05% @ 89.5tph
200,000 tons/qtr divided by 13 = 15,384 tons/week is 100tph
Gold Production/wk 15,384 *.895 *3.7 * 0.5605/31.1 = 918oz/wk
Silver prod is x 6.223: 5,714oz/wk
Revenue (918 * 1500) + (5714 * 25) = $1.52m per week or $79m pa
Costs for everything = $846K per week
Free Cash 1,520K - 846K = $674K per week or $US35m pa.
$766K AUD or $39.8m AUD pa
NPAT = 39.8m, divide by number of shares ~ 945m = EPS 4.2c
Assume PE of 10 suggests SP of 42 cents