ORION EQUITIES LIMITED — Net Asset Value 2007

Sep 13, 2007

Friday, 14 September 2007

==> picture [253 x 88] intentionally omitted <==

MARKET ANNOUNCEMENT

Net Tangible Asset Backing – 31 August 2007

Month Ending: Net tangible assets (before tax) Pre-Tax NTA Backing per share Net tangible assets (after tax) Post-Tax NTA Backing per share Based on total issued share capital	% Change 31 August 2007 Consolidated 31 July 2007 Consolidated
	$36.690m $42.266m
	-13.19% $2.0596 $2.3726 $31.997m $35.452m
	-9.75% $1.7961 $1.9901 17,814,389 17,814,389

The 31 August 2007 NTA backing includes a provision for $0.385 million being the 2 cents per share fully franked final dividend payable on 21 September 2007.

The NTA position comprises the following items:

Net Assets	Current Month Previous Month $’millions $’millions
Investments in listed Associated Entities: (a) Shares in Bentley International Limited (BEL) (b) Shares in Scarborough Equities Limited (SCB) Investments in other listed securities Investments in unlisted options Investment in property Investment in Koorian Olive Grove Provision for dividend Net cash / other assets / provisions Pre-Tax NTA Tax Provisions: (a) Prior year tax (b) Current year tax (c) Net deferred tax asset / (liability) Post-Tax NTA	4.824 4.488 6.776 6.923 11.866 15.608 5.284 7.553 3.821 3.821 2.643 2.643 (0.385) (0.028) 1.861 1.259
	36.690 42.266
	(1.332) (1.332) (0.098) (0.210) (3.262) (5.271)
	31.997 35.452

==> picture [57 x 58] intentionally omitted <==

www.orionequities.com.au

ORION EQUITIES LIMITED

ASX Code: OEQ

A.B.N. 77 000 742 843

Level 14, 221 St Georges Terrace, Perth WA 6000 T | + 61 (8) 9214 9797 F | + 61 (8) 9322 1515

E | info@orionequities.com.au

20070914 OEQ ASX NTA Backing as at 31 August 2007.doc

Notes for Current Month NTA Position:

• (1) The Company’s investments in Associated Entities (i.e. in which the Company has a greater than 20% interest) are accounted for under the equity method in the consolidated financial statements.

Under the equity method, the carrying amount of each such investment is cost plus a share of the Associate Entity’s net profit or loss (after tax) for the financial year to month end as provided to the Company by each such Associated Entity.

Accordingly, as at 31 August 2007 the Company’s:

• (i) 28.38% interest in BEL has a carrying value of $0.4278 per share ($4.824m); this compares with BEL’s last bid price on ASX of $0.375 per share ($4.229m) and BEL’s after tax NTA backing of $0.5134 cents per share ($5.789m) at month end;

• (ii) 28.22% interest in SCB has a carrying value of $1.2376 per share ($6.776m); this compares with SCB’s last bid price on ASX of $1.00 per share ($5.476m) and SCB’s after tax NTA backing of $1.1955 per share ($6.546m) at month end.

• (2) The fair value of the Consolidated Entity’s investments in other listed securities are based on each securities’ last bid price on market at month end.

• (3) The fair value of the Consolidated Entity’s investments in unlisted options, being the following unlisted options in ASX listed Strike Resources Limited ( SRK ), is based on a Black-Scholes options pricing valuation model:

• (a) 1,833,333 options, each to acquire one SRK share at an exercise price of 20 cents, on or before 9 February 2011; and

• (b) 1,666,667 options, each to acquire one SRK share at an exercise price of 30 cents, on or before 9 February 2011.

This valuation has been calculated using the Black-Scholes option-pricing model applying the following assumptions:

• (i) SRK’s share price being $1.70 (the last bid price as at 31 August 2007). The Company notes that SRK’s closing price was $1.72 on 14 September 2007;

• (ii) A risk free rate of return of 6.13% (based on the 5 year bond yield as at 31 August 2007).

• (iii) An estimated future volatility of SRK’s share price of 65%.

• (4) The Consolidated Entity’s investment in real property is carried at cost.

• (5) The Consolidated Entity’s investment in the Koorian Olive Grove comprise a 143 hectare property, approximately 64,500 (8 year old) olive trees, an appoximately one gigalitre per annum water licence (carried at cost) and depreciable plant and equipment and other grove related infrastructure.

• (6) Tax Provision Item (c) includes a provision for income tax on net unrealised gains on the Company’s investments in securities and its share of Associated Entities’ after tax net profit for the month (deferred tax liability) and the recognition of future income tax benefits on net unrealised losses on the Company’s investments in securities and its share of Associated Entities’ after tax net loss for the month (deferred tax asset).

Further information:

Farooq Khan T | (08) 9214 9797 Chairman E | fkhan@orionequities.com.au Victor Ho T | (08) 9214 9797 Company Secretary E | vho@ orionequities.com.au

• 2 -