I only just had time to re-evaluated everything on my spreadsheet. SRS is worth at least 5¢ according to my calculations.
The NCAV and working capital is 5¢ so that should be the base as it starts to make a profit. Anything more will depend on if it can grow earnings again, or how confident the market is with the company.