Hi @BOSKA and all ISXer's I trust your enjoying your Australia...

Hi @BOSKA and all ISXer's

I trust your enjoying your Australia Day long weekend.

Just gleaning your chart, it's great fun idea.

I noticed a small error with the decimal point positioning on the EPS, which in turn throws out the forward projected SP - it's easily done.

Here's a few examples:-

Q2/18 - Rev 553,000 - EPS 0.000829 - SP 0.024

Q4/21 - Rev 21,773,691 - EPS 0.0326 - SP 0.9793

Eg Revenue of 21,773,691 divided by the 667,000,000 shares on issue = eps of 0.0326, times that by your PE ratio of 30 = that gives you a shareprice of 97.9 cps.

Out of interest - Our current P/E is 193

Cheers
Tradealot