ok
i thought to plunge into this, to receive FEEDBACK on my FA
since KAB are involved in a few complex transactions, FEEDBACK is sought from more knowledgeable shareholders
i get 1,389,904,240 pieces of script, comprising of:
676,765,521 issued shares
50,000,000 Celtic shares convertible at 2 cents
100,000,000 Noble warrants exerciseable at 1.2 cents
338,813,529 options exerciseable at 3 cents
4,000,000 options exerciseable at 3 cents 9,979,382 options exerciseable at 2.2 cents 5,000,000 options exerciseable at 2 cents 18,679,141 shares for finance fee for Noble loan
20,000,000 options exerciseable at 2 cents for fee
166,666,667 shares for future $2,500,000 cap raising [@ 1.5 cents]
current fully diluted market cap is $6m
i get 2 x offtakes x 180Ktpa = 360,000tpa sales
i get 360,000t x 48% grade x (($500dmtu x 0.95 royalty) - $350dmtu opex) - $1m depreciation - $1m interest x 70% for tax = $14M NPAT per annum
project share = 72%
KAB NPAT = $10M pa
EPS = 0.7 cents
target 5.6 cents on PE x 8
plus one-off 1 cent per share in options proceeds
- Forums
- ASX - By Stock
- KAB
- fundamental analysis: 5 bagger
fundamental analysis: 5 bagger
-
- There are more pages in this discussion • 307 more messages in this thread...
This thread is closed.
You may not reply to this discussion at this time.
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add KAB (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
CCO
THE CALMER CO INTERNATIONAL LIMITED
Anthony Noble, MD & CEO
Anthony Noble
MD & CEO
Previous Video
Next Video
SPONSORED BY The Market Online