-
Share
168 Posts.
153
03/09/07
21:56
Share
Hi guys,
I bought into this today...
Did my own numbers and they are close to Raks on this thread.
I don't understand why they are so cheap.....
My calculations are as below (like Raks if anyone feels like commenting please feel free).
Assumption 1: Congo assets are restructured as proposed (shareholder approved)
Assumption 2: Congo Coppper Corporation can actually list on Aim in next 3 months and raise capital at the proposed 10p / share.
Based on only these two assumptions my calcs are as follows:
166,666,667 issued shares in Congo Copper = 52% of Congo Copper (announcement on 30 July)
This means there are 320,512,821 shares expected to be issued (fully diluted) in Congo Copper (i.e. 166,666,667 / .52) valued at 10p / share.
CC market cap at 10p therefore 32,051,282.12 pounds which converted to $AUS at todays rate (2.472) = $79,230,769.39
NWA's share = 52% = $41,200,000.08
NWA's share capital (from the last quarterly cash flow - includes shares from the 1c issue) =
Fully Paids 587,383,734
Options 23,656,598
Fully Diluted 611,040,332
Value per share = 41,200,000 / 611,040,332 = 6.7c / share $AUS
This is a 306% return on today's closing price. If we can get anywhere near this in the next 3 months on AIM Listing then we should be cheering!!
My question remains.....why are we still trading at only 2.2c / share?
Anyway peoples thoughts are welcomed - have I missed the obvious?
Thanks
Hevlet
(Please note I am just an amatuer share punter)
-