someone was so kind posting this on another board:
KAGARA LTD Current value
Coper(lb) Zinc(lb)
Market Price 3.26 0.89
Cost margin 1.25 0.25
production (t) 20214 43970 Total ($mil)
income($mil) 145.28 86.27 231.55
cost 55.71 24.23 79.94
PROFIT BT($mil) 89.57 62.03989488 151.61
EPS (year end profit/shares) 0.225
PE(year)=sp($)/eps($y^-1) 3.0
Fair value Current
multix8 multi-5
1.80 1.12
