Dear Black Swan (m=34367)
Sir,
For calculating the NAV post issue:
Facts Known: as per the Final Offer Document dated August 3, 2020 – refer pages #314 & #374
1) Net Asset Value per Unit as of March 31, 2020 = 319.50
2) Fresh Issue 36,363,600 Units @275 = 9,999,990,000
3) Units outstanding immediately prior to the Offer = 556,654,582
4) Units outstanding immediately after the Offer = 593,018,182
Therefore, the Calculation of Post Issue NAV is as follows:
556,654,582 units @319.50 = 177,851,138,949 (Net worth prior to the Offer)
Add: 36,363,600 units @275 = 9,999,990,000 (Fresh Issue)
Therefore, Net worth after the Offer = 187,851,128,949
And, if we divide this by no of units outstanding after the Offer = 593,018,182
We will get after the Offer *NAV = 316.77*