112 May 2009 20:09
The volatility measured at the standard deviation of expected share price return is based on statistical analysis of the share price over the period to 31 December 2008, calculated at 140%. The risk free rate was 4.93% at the option grant date. The estimated fair values and other details which were processed into the model are as follows:
Name Date granted Number Exercise price Expiry Fair value Fair value
date grant date grant date
per option Total
A. Gostevskikh 24/7/2008 8,000,000 5.0p 23/7/2013 0.02p £192,000
10,000,000 15.0p 0.02p £210,000
10,000,000 35.0p 0.02p £190,000
A. Lewis 24/7/2008 2,000,000 5.0p 23/7/2013 0.02p £48,000
2,000,000 15.0p 0.02p £42,000
2,000,000 35.0p 0.02p £38,000
Total 34,000,0000 £720,000
The Company's share price