Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Near-term Producer
Rating & Risk: Login to view
Emerald Resources
www: emeraldresources.com.au     email: info@emeraldresources.com.au

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price
ASX:EMR 01/23/2018 AUD 0.04
OTCMKTS:EOGSF 01/22/2018 USD 0.0450
Alert me when stock is updated

Description

Emerald Resources are a gold focused junior near-term producer with two mines in development in Cambodia and one exploration property. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$74.42M which is a rise of roughly 3% over the last five months. As of 08/24/2017 they have no debt and ~A$6.77M cash. They have 2,108M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 08/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $72.10M $74.42M 08/24/2017 $2.32M
Total Assets: $12.64M $12.74M 08/24/2017 $0.10M
Total Liabilities: $0.32M $0.32M 08/24/2017 $0.00M
Current Assets: $11.85M $11.95M 08/24/2017 $0.10M
Current Liabilities: $0.32M $0.32M 08/24/2017 $0.00M
Total Debt: $0.00M $0.00M 08/24/2017 $0.00M
Cash: $6.72M $6.77M 08/24/2017 $0.05M
Enterprise Value: $65.39M $67.65M 02/22/1972 $2.26M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 08/24/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/24/2017 0.00%
Misc 08/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.033 $0.034 00:01 on 01/23/2018 $0.00
Shares Outstanding: 2,108,000,000 2,108,000,000 08/24/2017 0
Shares Fully Diluted: 2,173,000,000 2,173,000,000 08/24/2017 0
Insider Ownership: n/a 40% 08/24/2017 40%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 08/24/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/24/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/24/2017 0
Initial CapEx (Outstanding): $90.00M
124.82% of Mkt.Cap
$90.00M
120.94% of Mkt.Cap
08/24/2017 $0.00M
Funding Option: n/a n/a 08/24/2017 n/a
Documentation: none FS 08/24/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.90M 0.90M 08/24/2017 0.00M
Measured & Indicated: 1.00M 1.00M 08/24/2017 0.00M
Inferred: 0.10M 0.10M 08/24/2017 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.77M 0.77M 08/24/2017 0.00M
Measured & Indicated: 0.83M 0.83M 08/24/2017 0.00M
Inferred: 0.04M 0.04M 08/24/2017 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/24/2017 $0.00
Extra Operating Cost: n/a n/a 08/24/2017 $0.00
Average Grade: 2.00 g/t 2.00 g/t 08/24/2017 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/24/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 08/24/2017 0.00M
Annual Production: 100,000oz. 100,000oz. 08/24/2017 0oz.
Cash Cost: $700 $700 08/24/2017 $0
Extra Operating Cost: $400 $400 08/24/2017 $0
SILVER 08/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 08/24/2017 0.00M
Measured & Indicated: n/a n/a 08/24/2017 0.00M
Inferred: n/a n/a 08/24/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/24/2017 0.00M
Measured & Indicated: n/a n/a 08/24/2017 0.00M
Inferred: n/a n/a 08/24/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/24/2017 $0.00
Extra Operating Cost: n/a n/a 08/24/2017 $0.00
Average Grade: n/a n/a 08/24/2017 n/a
Recovery Rate: n/a n/a 08/24/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/24/2017 0.00M
Annual Production: n/a n/a 08/24/2017 n/a
Cash Cost: n/a n/a 08/24/2017 n/a
Extra Operating Cost: n/a n/a 08/24/2017 n/a

Property

Last Analysis Data  (08/24/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Total Land Package Size (ha): 40,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 49% (guess) 20,000 Both show
1 million oz resource and growing.

Dozens of targets.

Final feasibility due in 2017.
$95 capex
90,000 oz per year.
30% IRR at $1300.
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 80,000  

Profitability (by resource)

Proven &
Probable
08/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.58M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.20M
Maximum Profit (Gold): $99.17M $126.43M n/a $27.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $99.17M $126.43M n/a $27.26M
Max Profit / Current MCap: 1.375 1.699 n/a 0.323
Max Profit Per Share (Gold): $0.05 $0.06 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.06 n/a $0.01
Total Free Profit Per Share: $0.00 $0.02 n/a $0.01
FD Mkt. Cap / Gold Eq.: $94.25 $97.28 n/a $3.03
FD Mkt. Cap / Silver Eq.: $1.24 $1.23 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:
7.33% 7.28% n/a -0.05%
Measured &
Indicated
08/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.87M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.39M
Maximum Profit (Gold): $107.99M $137.67M n/a $29.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $107.99M $137.67M n/a $29.68M
Max Profit / Current MCap: 1.498 1.850 n/a 0.352
Max Profit Per Share (Gold): $0.05 $0.06 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.06 n/a $0.01
Total Free Profit Per Share: $0.01 $0.02 n/a $0.01
FD Mkt. Cap / Gold Eq.: $86.56 $89.34 n/a $2.78
FD Mkt. Cap / Silver Eq.: $1.14 $1.13 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:
6.73% 6.69% n/a -0.05%

Reserves &
Resources
08/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.16M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.88M 0.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.51M
Maximum Profit (Gold): $113.50M $144.69M n/a $31.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $113.50M $144.69M n/a $31.19M
Max Profit / Current MCap: 1.574 1.944 n/a 0.370
Max Profit Per Share (Gold): $0.05 $0.07 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.07 n/a $0.01
Total Free Profit Per Share: $0.01 $0.02 n/a $0.01
FD Mkt. Cap / Gold Eq.: $82.35 $85.00 n/a $2.65
FD Mkt. Cap / Silver Eq.: $1.08 $1.08 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:
6.41% 6.36% n/a -0.05%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×