Say fund by CRPS of 1 bil units
Current share is 2 bil units
Ebita 2022 = 250mil (existing) + 550mil (New)
PAT say 50% = 400mil for 2022
400mil/ 3 bil shares x 10PE = RM 1.3++
Unless there is big impairment/ depreciation again