1. Most Discussed
  2. Gainers & Losers
CSE 17.0¢

Updated CSE value calc

  1. MrCurly

    225 Posts.
    9
    Below is a spreadsheet showing the value of CSE shares at different SYR values. Since CSE is 100% leveraged to SYR by virtue of the 11m SYR shares held, no other projects on the go and a stated intention to distribute or sell the shares, it is just another way of holding SYR.
    SYR at $4.10 values the CSE shares at $0.312. *Calculations based on the CSE announcement pre 2014 AGM

    Column 1 Column 2 Column 3 Column 4
    0 {colgroup}
    1 {[email protected]}{/col}{[email protected]}{/col}{[email protected]}{/col}{[email protected]}{/col}
    2 {/colgroup}
    3 @ SYR share price = $5.00 $2.50 $4.10
    4 SYR Shares held 11,000,005 11,000,005 11,000,005
    5 Proceeds of distribution $55,000,025 $27,500,013 $45,100,021
    6 Cost base of SYR shares $300,000 $300,000 $300,000
    7 Carry forward losses of 30/6/14 $5,689,550 $5,689,550 $5,689,550
    8 Taxable income $49,010,475 $21,510,463 $39,110,471
    9 Tax payable at 30% $14,703,143 $6,453,139 $11,733,141
    10        
    11 SYR shares to be sold 2,940,628 2,581,255 2,861,741
    12 SYR shares to be distributed 8,059,377 8,418,750 8,138,264
    13        
    14 Value of CSE 0.377 0.197 0.312

DISCLAIMER:
Before making any financial decisions based on what you read, always consult an advisor or expert.

The HotCopper website is operated by Report Card Pty Ltd. Any information posted on the website has been prepared without taking into account your objectives, financial situation or needs and as such, you should before acting on the information or advice, consider the appropriateness of the information or advice in relation to your objectives, financial situation or needs. Please be aware that any information posted on this site should not be considered to be financial product advice.

From time to time comments aimed at manipulating other investors may appear on these forums. Posters may post overly optimistic or pessimistic comments on particular stocks, in an attempt to influence other investors. It is not possible for management to moderate all posts so some misleading and inaccurate posts may still appear on these forums. If you do have serious concerns with a post or posts you should report a Terms of Use Violation (TOU) on the link above. Unless specifically stated persons posting on this site are NOT investment advisors and do NOT hold the necessary licence, or have any formal training, to give investment advice.

Top

Thank you for visiting HotCopper

We have detected that you are running ad blocking software.


HotCopper relies on revenue generated from advertisers. Kindly disable your ad blocking software to return to the HotCopper website.

I understand, I have disabled my ad blocker. Let me in!

Need help? Click here for support.