treefeed, I like your figures but would add back the exploration costs of 5.2M, which could be capitalised.
(one would hope they could increase value by at least 5.2M, with 5.2M exploration)
Giving 13.8M per quater 55.2M per annum
at pe of 10 as per moorookamicks calculation we get
value of around 66c