Nothing wrong with your calculation mate, only period I see with the HX is that this will be tweaked to death before it got deployed to work. In the meantime it will be death by CR for the majority of the LT holders!
FBR Price at posting:
5.0¢ Sentiment: None Disclosure: Held
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.
(20min delay)