I take it that your figures re: SR of $138m for 195MW power and Gas was taken from p. 83 of the 2012 AR, which reflects the full 12 months of the revenue flowing from the increase gas price as per 1 Jan 2011 and that you then calculated the SR for the additional 60MW on a pro rata basis.
I think this is all right. If you then calculate that EBITDA is 50% of SR and that Indonesia has a 30% corporate tax plus a 15% withholding tax, and that EWC has about 1.7billion shares, I arrive at an EPS of 2.9cents.
EWC Price at posting:
35.5¢ Sentiment: ST Buy Disclosure: Held