HeHe, Take it easy man! You own no shares (or so you claim), then you ask dumb questions like "how did Deloitte's maths adds up?" No one here works for Deolitte, but here I will do you a Favour and give you their contact details... If you keen to know how they worked it out... Ask them?
Lastly, are you ever going to give any useful information about the company (good or bad)? or you just going to continue on the hate bandwagon, and no one knows why you are upset...
NNG Price at posting:
1.4¢ Sentiment: Buy Disclosure: Held