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

Category: Junior: Small Producer
Rating & Risk: Login to view
Intermin Resources
www: www.intermin.com.au     email: iadmin@intermin.com.au

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:IRC AUD

Description

Intermin Resources are a gold focused junior, small producer

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

General Details

Financial 05/07/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $35.33M $26.19M 05/07/2018 $-9.14M
Total Assets: $17.98M $17.14M 05/07/2018 $-0.84M
Total Liabilities: $1.50M $1.43M 05/07/2018 $-0.07M
Current Assets: $5.99M $5.71M 05/07/2018 $-0.28M
Current Liabilities: $1.50M $1.43M 05/07/2018 $-0.07M
Total Debt: $0.00M $0.00M 05/07/2018 $0.00M
Cash: $5.99M $5.71M 05/07/2018 $-0.28M
Enterprise Value: $29.34M $20.48M 08/25/1970 $-8.86M
Cash Flow: $2.98M $3.13M never $0.16M
Cash Flow Multiple: 11.87 8.36 never -3.51
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 05/07/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/07/2018 0.00%
Misc 05/07/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 227,000,000 227,000,000 05/07/2018 0
Shares (FD): 262,000,000 262,000,000 05/07/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 05/07/2018 n/a
Production (Gold Eq Oz.): (guess) 
20,000
(guess) 
20,000
05/07/2018 0
Production (Silver Eq Oz.): (guess) 
1,596,837
(guess) 
1,681,143
05/07/2018 84,306
Initial CapEx (Outstanding): n/a n/a 05/07/2018 n/a
Funding Option: n/a n/a 05/07/2018 n/a
Documentation: none PRODUCER 02/06/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/07/2018
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 05/07/2018 0.00M
Measured & Indicated: 0.15M 0.15M 05/07/2018 0.00M
Inferred: 0.20M 0.20M 05/07/2018 0.00M
Reserves & Resources: 0.35M 0.35M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 05/07/2018 0.00M
Measured & Indicated: 0.11M 0.11M 05/07/2018 0.00M
Inferred: 0.09M 0.09M 05/07/2018 0.00M
Reserves & Resources: 0.20M 0.20M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
20,000oz.
(guess) 
20,000oz.
05/07/2018 0oz.
Cash Cost: $750 $750 05/07/2018 $0.00
Extra Operating Cost: $350 $350 05/07/2018 $0.00
Average Grade: 2.00 g/t 2.00 g/t 05/07/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/06/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 0.35M 0.35M 05/07/2018 0.00M
Annual Production: 30,000oz. 30,000oz. 05/07/2018 0oz.
Cash Cost: $750 $750 05/07/2018 $0
Extra Operating Cost: $400 $400 05/07/2018 $0
SILVER 05/07/2018
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 05/07/2018 0.00M
Measured & Indicated: n/a n/a 05/07/2018 0.00M
Inferred: n/a n/a 05/07/2018 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 05/07/2018 0.00M
Measured & Indicated: n/a n/a 05/07/2018 0.00M
Inferred: n/a n/a 05/07/2018 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 05/07/2018 $0.00
Extra Operating Cost: n/a n/a 05/07/2018 $0.00
Average Grade: n/a n/a 05/07/2018 n/a
Recovery Rate: n/a n/a 05/07/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/07/2018 0.00M
Annual Production: n/a n/a 05/07/2018 n/a
Cash Cost: n/a n/a 05/07/2018 n/a
Extra Operating Cost: n/a n/a 05/07/2018 n/a

Property

Last Analysis Data  (05/07/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Western Australia, Australia Anthill 100% (guess) n/a show
Possible discovery.

Drilling.
Exploration Western Australia, Australia Blister Dam 100% (guess) n/a show
Possible discovery.

Drilling.
Exploration Western Australia, Australia Goongarrie Lady 100% (guess) n/a show
Feasibility study underway.
Exploration Western Australia, Australia Teal 100% (guess) n/a show
Small producing mine.
Current Data
No Data

Profitability (by resource)

Proven &
Probable
05/07/2018
Last Analysis
Data

Current Data

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

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
05/07/2018
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.): 0.15M 0.15M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.63M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.11M 0.11M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.46M
Maximum Profit (Gold): $16.07M $16.93M n/a $0.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16.07M $16.93M n/a $0.85M
Max Profit / Current MCap: 0.455 0.646 n/a 0.191
Max Profit Per Share (Gold): $0.06 $0.06 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.06 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $327.16 $242.54 n/a $-84.63
FD Mkt. Cap / Silver Eq.: $4.10 $2.89 n/a $-1.21
FD Mkt. Cap / Per Metal
as % Spot Price:
24.92% 18.32% n/a -6.61%

Reserves &
Resources
05/07/2018
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.): 0.35M 0.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.48M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.20M 0.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.83M
Maximum Profit (Gold): $29.47M $31.03M n/a $1.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $29.47M $31.03M n/a $1.57M
Max Profit / Current MCap: 0.834 1.185 n/a 0.351
Max Profit Per Share (Gold): $0.11 $0.12 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.11 $0.12 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $178.45 $132.29 n/a $-46.16
FD Mkt. Cap / Silver Eq.: $2.24 $1.57 n/a $-0.66
FD Mkt. Cap / Per Metal
as % Spot Price:
13.60% 9.99% n/a -3.60%

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.