SGH, page-280

They are future numbers, not past numbers. It was a guess based on SGH data from their DD, SGH said they don't care what Pwc says because we have our own valuation mechanisms or whatever.....
PP would have to do their sums with SGH numbers or at least wait for PWC report as QPP were investigating the books themselves after RT left and did some funny share trades. I don't think you can blame PP, it wasn't their fault Imo.