Without takeing in to considerations of the future income
we know NSE
5.6 mil cash
18mil bur share ($4.4mil)
this company has tangible asset of 10mil
and the market cap is only 3.2 mil
as a common valueation a list on ASX is worth about 3mil
so do your own math boys and girls
my valueation tells me NSE worth at least 13mil or 50c per share on their assets
just sell your share, I know some one would want it