Thsiphi cost =usd2.2 dmtu Current selling price = 7.2 dmtu margin = (7.2-2.2) us$5 per 1% of mangan, page-8

My numbers:
NPAT per Aug 2017 HY results:
The consolidated result for the half-year was a $32,738,734 profit after tax (2016: profit of $13,810,486 after tax).
Very roughly and assuming no great change in variables, twice this gives a FY 2018 NPAT of AUD 65,477,468. With the no. of SOI this will give a more realistic unfranked yield of 5.88%pa:

	Column 1	Column 2
0	AUD NPAT HY Aug2017	32738734​
1	AUD Projected FY18 PAT	65477468​
2	SOI	1948340503​
3	PAT/sh	0.03360679​
4	70%Div	0.02352475​
5	SP	0.4​
6	Yield %pa	0.05881188​