agentm..thanks for your reply.
I have been working on the following assumption;
Revenue pa $54mil
cost per bbl $35.00 (can you confirm as I did assume $25/bbl)
Admin $2.4mil
Capex / deprec $8.0mil
Based on PE of 8: fair value would be approx $0.64
I topped up today at $0.45