Following that quick fund raising (
http://www.investegate.co.uk/Article.aspx?id=201112231317026219U ) at above the current share price, let me know redo the sums with the new shares in issue levels.
VALUATION TIME FOR GAS AT NTORYA-1
P10 = 960 BCF of recoverable gas
Aminex Share is 56.25% = 540 BCF
Using a figure of 1p to AEX for each 24.5 BCF of gas in Tanzania.
540 / 24.5 = 22.04p
Ntorya-1 GAS strike at P10 level = 22.04p per share to Aminex.
-------------------------------
P50 = 600 BCF of recoverable gas
Aminex Share is 56.25% = 337.5 BCF
Using a figure of 1p to AEX for each 24.5 BCF of gas in Tanzania.
337.5 / 24.5 = 13.77p
Ntorya-1 GAS strike at P50 level = 13.77p per share to Aminex.
-----------------------------------------------------------------------
-----------------------------------------------------------------------
-----------------------------------------------------------------------
VALUATION TIME FOR OIL AT NTORYA-1
P10 = 160 MMBO of recoverable oil
Aminex Share is 56.25% = 90 million barrels
90 million barrels valued at a lowly 6 US$ in the ground (low valuation to allow for dilution, should be higher as this is only 30km from a port where oil could be trucked in the first instance for quick sales).
90,000,000 x 6 = 540,000,000 US$ = 346,000,000 pounds.
Aminex shares in issue = 819,000,000
Ntorya-1 strike at P10 level valued at 6 US% a barrel in the ground = 42.24p per share to Aminex.
-------------------------------
P50 = 100 MMBO of recoverable oil
Aminex Share is 56.25% = 56.25 million barrels
56.25 million barrels valued at a lowly 6 US$ in the ground (low valuation to allow for dilution, should be higher as this is only 30km from a port where oil could be trucked in the first instance for quick sales).
56,250,000 x 6 = 337,500,000 US$ = 216,000,000 pounds.
Aminex shares in issue = 819,000,000
Ntorya-1 strike at P50 level valued at 6 US% a barrel in the ground = 26.37p per share to Aminex.