Using todays presentation, I've tried to extrapolate to give a realistic FY14 profit forecast. Comments appreciated.
underlying FY13 5400
callstream 600
connexus 2160
growth @15% (includes tasmania govt) 1224
TOTAL EBITDA 9384
depn 500
tax 2665.2
NPAT 6218.8
eps 0.117