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

Symbol Data

Symbol Currency
ASX:EMR AUD
OTCMKTS:EOGSF USD

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$65.12M which is a fall of roughly 10% over the last eleven months. As of 08/24/2017 they have no debt and ~A$6.37M cash. They have 2,108M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $72.10M $65.12M 08/24/2017 $-6.98M
Total Assets: $12.64M $11.99M 08/24/2017 $-0.65M
Total Liabilities: $0.32M $0.30M 08/24/2017 $-0.02M
Current Assets: $11.85M $11.24M 08/24/2017 $-0.61M
Current Liabilities: $0.32M $0.30M 08/24/2017 $-0.02M
Total Debt: $0.00M $0.00M 08/24/2017 $0.00M
Cash: $6.72M $6.37M 08/24/2017 $-0.35M
Enterprise Value: $65.39M $58.75M 11/11/1971 $-6.63M
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
Shares Outstanding: 2,108,000,000 2,108,000,000 08/24/2017 0
Shares (FD): 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
138.2% 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 3.47M
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 2.95M
Maximum Profit (Gold): $99.17M $62.65M n/a $-36.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $99.17M $62.65M n/a $-36.52M
Max Profit / Current MCap: 1.375 0.962 n/a -0.413
Max Profit Per Share (Gold): $0.05 $0.03 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.03 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $94.25 $85.13 n/a $-9.12
FD Mkt. Cap / Silver Eq.: $1.24 $1.07 n/a $-0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
7.33% 6.99% n/a -0.34%
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 3.85M
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 3.21M
Maximum Profit (Gold): $107.99M $68.22M n/a $-39.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $107.99M $68.22M n/a $-39.77M
Max Profit / Current MCap: 1.498 1.048 n/a -0.450
Max Profit Per Share (Gold): $0.05 $0.03 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.03 n/a $-0.02
Total Free Profit Per Share: $0.01 $0.00 n/a $-0.01
FD Mkt. Cap / Gold Eq.: $86.56 $78.18 n/a $-8.38
FD Mkt. Cap / Silver Eq.: $1.14 $0.98 n/a $-0.16
FD Mkt. Cap / Per Metal
as % Spot Price:
6.73% 6.42% n/a -0.31%

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 4.24M
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 3.37M
Maximum Profit (Gold): $113.50M $71.70M n/a $-41.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $113.50M $71.70M n/a $-41.80M
Max Profit / Current MCap: 1.574 1.101 n/a -0.473
Max Profit Per Share (Gold): $0.05 $0.03 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.03 n/a $-0.02
Total Free Profit Per Share: $0.01 $0.00 n/a $-0.01
FD Mkt. Cap / Gold Eq.: $82.35 $74.38 n/a $-7.97
FD Mkt. Cap / Silver Eq.: $1.08 $0.93 n/a $-0.15
FD Mkt. Cap / Per Metal
as % Spot Price:
6.41% 6.11% n/a -0.30%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.