Gold Sky Rocketing $4+++ Thursday???, page-32

	Column 1	Column 2	Column 3	Column 4
0	NST
1
2		Market cap ($ m)	2,232
3		Cash ($ m)	226
4		NPAT (trailing)	121
5		PE (trailing)	18.45
6		Gold price ($US)	$1,225
7		Exchange rate	0.71	$1,725
8		H1 prod	284,000
9		Cost ($U)	$750	$1,056
10		Half year PBT ($A m)	$190
11		Full year ($A m)	$380
12		NPAT (pred)	$266.0
13		PE	8.4
14
15	Scenario (low)
16		Gold price ($US)	$1,000
17		Exchange rate	0.71	$1,408
18		H1 prod	284,000
19		Cost ($U)	$750	$1,056
20		Half year PBT ($A m)	$100
21		Full year ($A m)	$200
22		NPAT (pred)	$140.0
23		PE	15.9
24
25	Scenario (high)
26		Gold price ($US)	$1,400
27		Exchange rate	0.75	$1,867
28		H1 prod	284,000
29		Cost ($U)	$750	$1,000
30		Half year PBT ($A m)	$246
31		Full year ($A m)	$492
32		NPAT (pred)	$344.6
33		PE	6.5
34
35	Scenario (goldbug)
36		Gold price ($US)	$2,000
37		Exchange rate	0.75	$2,667
38		H1 prod	284,000
39		Cost ($U)	$750	$1,000
40		Half year PBT ($A m)	$473
41		Full year ($A m)	$947
42		NPAT (pred)	$662.7
43		PE	3.4