Thanks for clarifying what I thought you were referrig to )bit confusing Oceania numbers because they several different versions with different profits)
I'll give you a bit of help with your ramping
That $42.5m NPAT is only for a half year - wow - double that and a bit more for growth and lets say full year NPAT will be $100m
Summerset will probably only make $200m NPAT this year (we'll know next month). Chances are it will less but lets stick to round numbers eh. They'll be making twice what OCA will be making
So the story is even better than you make out
Your OCA at $1 gives you $100m profit (as well as that $1 billion assets)
My SUM at $5 odd gives me $200m profit
Yes old chap - I have obviously backed the wrong horse and you mate are on the winner with this cheap as share