assistance regarding current basket price, page-20

"2013 Sales A$15.9m EBITDA -$91.2m ___________ EPS -5.34c
2014 Sales A$340m EBITDA $75.4m NPAT $26.3m EPS 1.34c
2015 Sales A$594m EBITDA $235m NPAT $190.2m EPS 9.70c PE 4.2
2016 Sales A$808m EBITDA $424m NPAT $220.6m EPS 11.25c PE 3.6
2017 Sales A$729m EBITDA $514m "


All of these so-called estimates are purely conjectural.
because this analysis has based on the higher RE price, lower cost basis.

when RE rice will rise? unknown;
When costs can reduce? unknown.

Need to waiting for the macro, waiting for the company's hard-data.