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

Category: Mid-tier Producer
Rating & Risk: Login to view
China Gold Intl. Resrcs Corp Ltd
www: www.chinagoldintl.com     email: info@chinagoldintl.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
OTCMKTS:JINFF 06/23/2017 USD 1.4500 0.0100 2.7200 - 1.3700 6,044
TSE:CGG 06/23/2017 CAD 1.9200 0.0400 3.6700 - 1.8200 1,640,000
Alert me when stock is updated

Description

China Gold Intl. Resrcs Corp Ltd are a gold and silver focused mid-tier producer with two producing mines in China (PR). Currently they produce roughly 230koz. of gold per year. They have approximately 6Moz. of gold and 200Moz. of silver in the reserves and resources category of which 5Moz. of gold and 150Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$576.67M which is a fall of roughly 36% over the last ten months. As of 03/31/2017 they have ~$1,240M debt and ~$73.28M cash. They have 396M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 09/12/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $895.08M $576.67M 09/12/2016 $-318.41M
Total Assets: $2,818.24M $3,042.43M 03/31/2017 $224.19M
Total Liabilities: $1,403.51M $1,628.08M 03/31/2017 $224.57M
Current Assets: $366.93M $494.58M 03/31/2017 $127.65M
Current Liabilities: $335.31M $831.74M 03/31/2017 $496.43M
Total Debt: $990.00M $1,239.59M 03/31/2017 $249.59M
Cash: $116.00M $73.28M 03/31/2017 $-42.72M
Enterprise Value: $1,769.08M $1,742.98M 03/26/2025 $-26.10M
Cash Flow: $28.71M $15.05M never $-13.65M
Cash Flow Multiple: 31.18 38.31 never 7.13
Net Debt to Cash Flow Ratio: 30.45 77.48 never 47.03
Finance within 1 year: 09/12/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/12/2016 0.00%
Misc 09/12/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $2.255 $1.453 16:06 on 06/23/2017 $-0.80
Shares Outstanding: 396,410,000 396,410,000 03/31/2017 0
Shares Fully Diluted: 397,000,000 397,000,000 09/12/2016 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 09/12/2016 n/a
Production (Gold Eq Oz.): (guess) 
230,000
(guess) 
230,000
09/12/2016 0
Production (Silver Eq Oz.): (guess) 
15,870,597
(guess) 
17,260,410
09/12/2016 1,389,813
Initial CapEx (Outstanding): n/a n/a 09/12/2016 n/a
Funding Option: n/a n/a 09/12/2016 n/a
Documentation: none PRODUCER 09/12/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/12/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 5.00M 5.00M 09/12/2016 0.00M
Measured & Indicated: 5.00M 5.00M 09/12/2016 0.00M
Inferred: 1.00M 1.00M 09/12/2016 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.75M 2.75M 09/12/2016 0.00M
Measured & Indicated: 2.75M 2.75M 09/12/2016 0.00M
Inferred: 0.28M 0.28M 09/12/2016 0.00M
Reserves & Resources: 3.03M 3.03M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
230,000oz.
(guess) 
230,000oz.
09/12/2016 0oz.
Cash Cost: $800 $800 09/12/2016 $0.00
Extra Operating Cost: $350 $350 09/12/2016 $0.00
Average Grade: 0.50 g/t 0.50 g/t 09/12/2016 n/a
Recovery Rate: (CG)  55.00% (CG)  55.00% 09/12/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 09/12/2016 0.00M
Annual Production: 300,000oz. 300,000oz. 09/12/2016 0oz.
Cash Cost: $750 $750 09/12/2016 $0
Extra Operating Cost: $350 $350 09/12/2016 $0
SILVER 09/12/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 80.00M 80.00M 09/12/2016 0.00M
Measured & Indicated: 150.00M 150.00M 09/12/2016 0.00M
Inferred: 50.00M 50.00M 09/12/2016 0.00M
Reserves & Resources: 200.00M 200.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 40.00M 40.00M 09/12/2016 0.00M
Measured & Indicated: 68.00M 68.00M 09/12/2016 0.00M
Inferred: 12.50M 12.50M 09/12/2016 0.00M
Reserves & Resources: 80.50M 80.50M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/12/2016 $0.00
Extra Operating Cost: n/a n/a 09/12/2016 $0.00
Average Grade: 10.00 g/t 10.00 g/t 09/12/2016 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 09/12/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 150.00M 150.00M 09/12/2016 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 09/12/2016 0oz.
Cash Cost: $10 $10 09/12/2016 $0
Extra Operating Cost: $5 $5 09/12/2016 $0

Property

Last Analysis Data  (09/12/2016)
Stage Location Name Owned Type Au Ag Cu Notes
Production China (PR) CHS 96% Open Pit show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Production Tibet, China (PR) Jiama 100% n/a show
Large Copper, silver, and gold mine. Ramping up to 175 million lbs in 2015. Plus 2.5 million oz of silver.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production China (PR) CHS 96% Open Pit show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Production Tibet, China (PR) Jiama 100% n/a show
Large Copper, silver, and gold mine. Ramping up to 175 million lbs in 2015. Plus 2.5 million oz of silver.

Profitability (by resource)

Proven &
Probable
09/12/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 81.18% 82.43% n/a 1.25%
Percentage Silver: 18.82% 17.57% n/a -1.25%
Total (Gold Eq. Oz.): 6.16M 6.07M n/a -0.09M
Total (Silver Eq. Oz.): 425.01M 455.23M n/a 30.21M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.33M 3.28M n/a -0.05M
Silver Eq. Oz.: 229.76M 246.37M n/a 16.62M
Maximum Profit (Gold): $343.23M $179.99M n/a $-163.24M
Maximum Profit (Silver): $119.00M $43.96M n/a $-75.04M
Total Maximum Profit: $462.23M $223.95M n/a $-238.28M
Max Profit / Current MCap: 0.516 0.388 n/a -0.128
Max Profit Per Share (Gold): $0.86 $0.45 n/a $-0.41
Max Profit Per Share (Silver): $0.30 $0.11 n/a $-0.19
Total Max Profit Per Share: $1.16 $0.56 n/a $-0.60
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $268.82 $175.65 n/a $-93.16
FD Mkt. Cap / Silver Eq.: $3.90 $2.34 n/a $-1.56
FD Mkt. Cap / Per Metal
as % Spot Price:
20.24% 14.13% n/a -6.11%
Measured &
Indicated
09/12/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 69.70% 71.44% n/a 1.74%
Percentage Silver: 30.30% 28.56% n/a -1.74%
Total (Gold Eq. Oz.): 7.17M 7.00M n/a -0.18M
Total (Silver Eq. Oz.): 495.01M 525.23M n/a 30.21M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.74M 3.66M n/a -0.08M
Silver Eq. Oz.: 257.76M 274.37M n/a 16.62M
Maximum Profit (Gold): $343.23M $179.99M n/a $-163.24M
Maximum Profit (Silver): $202.30M $74.73M n/a $-127.57M
Total Maximum Profit: $545.53M $254.72M n/a $-290.81M
Max Profit / Current MCap: 0.609 0.442 n/a -0.168
Max Profit Per Share (Gold): $0.86 $0.45 n/a $-0.41
Max Profit Per Share (Silver): $0.51 $0.19 n/a $-0.32
Total Max Profit Per Share: $1.37 $0.64 n/a $-0.73
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $239.62 $157.73 n/a $-81.89
FD Mkt. Cap / Silver Eq.: $3.47 $2.10 n/a $-1.37
FD Mkt. Cap / Per Metal
as % Spot Price:
18.04% 12.68% n/a -5.36%

Reserves &
Resources
09/12/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 67.43% 69.24% n/a 1.81%
Percentage Silver: 32.57% 30.76% n/a -1.81%
Total (Gold Eq. Oz.): 8.90M 8.67M n/a -0.23M
Total (Silver Eq. Oz.): 614.02M 650.27M n/a 36.26M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.19M 4.10M n/a -0.09M
Silver Eq. Oz.: 289.23M 307.51M n/a 18.28M
Maximum Profit (Gold): $377.55M $197.99M n/a $-179.56M
Maximum Profit (Silver): $239.49M $88.47M n/a $-151.02M
Total Maximum Profit: $617.04M $286.46M n/a $-330.58M
Max Profit / Current MCap: 0.689 0.497 n/a -0.193
Max Profit Per Share (Gold): $0.95 $0.50 n/a $-0.45
Max Profit Per Share (Silver): $0.60 $0.22 n/a $-0.38
Total Max Profit Per Share: $1.55 $0.72 n/a $-0.83
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $213.54 $140.73 n/a $-72.81
FD Mkt. Cap / Silver Eq.: $3.09 $1.88 n/a $-1.22
FD Mkt. Cap / Per Metal
as % Spot Price:
16.08% 11.32% n/a -4.76%

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.     ×