rbs morgans 2 september 2009 valuation

Table 1 : Valuation of Mosaic on 2P reserves at A$0.70/GJ and A$20/bbl
Asset A$m A$/share
Surat-Bowen 2P gas reserves1 58.7 0.09
Surat-Bowen 2P oil reserves2 71.6 0.11
Silver Springs assets and storage 25.0 0.04
Surat-Bowen exploration upside 32.6 0.05
Exploration 20.0 0.03
Net cash 13.0 0.02
Corporate & other -20.0 -0.03
Total valuation 200.9 0.32

I know that I'm harping on this, but where are the updated numbers that include the sale of Kimu and the 2010 year profit from operations ?