EARNINGS AND DIVIDEND PROJECTIONS

All,

A well-researched and detailed model of Tombador's expanded production to include 2mt of beneficiated ore provides the following earnings, free cash flow, and dividend projections. It won't be long before some serious analysis is done to reveal how valuable this low-cost and high-grade project is. Not to mention the optionality of a possible expanded resource base, and possibilities with the 5bt magnetite project next door!

Share Price A$0.072c
Market Cap A$150m
Production 1.33mtpa
Cash Cost US$60/t
Fe 62% US$120/t
Payout Ratio 70%
AUD/USD 77c

EBITDA A$92m
NPAT A$65m
FCF A$63m
Div A$0.02c
Yield 30%
Accumulated Cash end Yr 6 A$95m
Special Div end Year 6 A$0.05c

All of that for a A$150m Market Cap? - Go figure!

Regards

Pihrana