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 05/26/2017 USD 1.5000 0.0000 2.7200 - 1.3700 6,575
TSE:CGG 05/26/2017 CAD 1.9800 -0.0300 3.6700 - 1.8400 726,606
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 ~$584.52M which is a fall of roughly 35% over the last nine 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 $584.52M 09/12/2016 $-310.56M
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 $1,750.83M 06/25/2025 $-18.25M
Cash Flow: $28.71M $18.76M never $-9.95M
Cash Flow Multiple: 31.18 31.16 never -0.02
Net Debt to Cash Flow Ratio: 30.45 62.18 never 31.74
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 $1.472 16:05 on 05/26/2017 $-0.78
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) 
16,828,134
09/12/2016 957,537
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% 82.06% n/a 0.88%
Percentage Silver: 18.82% 17.94% n/a -0.88%
Total (Gold Eq. Oz.): 6.16M 6.09M n/a -0.07M
Total (Silver Eq. Oz.): 425.01M 445.83M n/a 20.82M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.33M 3.30M n/a -0.03M
Silver Eq. Oz.: 229.76M 241.21M n/a 11.45M
Maximum Profit (Gold): $343.23M $224.26M n/a $-118.97M
Maximum Profit (Silver): $119.00M $64.68M n/a $-54.32M
Total Maximum Profit: $462.23M $288.94M n/a $-173.29M
Max Profit / Current MCap: 0.516 0.494 n/a -0.022
Max Profit Per Share (Gold): $0.86 $0.56 n/a $-0.30
Max Profit Per Share (Silver): $0.30 $0.16 n/a $-0.14
Total Max Profit Per Share: $1.16 $0.73 n/a $-0.44
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $268.82 $177.30 n/a $-91.51
FD Mkt. Cap / Silver Eq.: $3.90 $2.42 n/a $-1.47
FD Mkt. Cap / Per Metal
as % Spot Price:
20.24% 14.00% n/a -6.24%
Measured &
Indicated
09/12/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 69.70% 70.92% n/a 1.22%
Percentage Silver: 30.30% 29.08% n/a -1.22%
Total (Gold Eq. Oz.): 7.17M 7.05M n/a -0.12M
Total (Silver Eq. Oz.): 495.01M 515.83M n/a 20.82M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.74M 3.68M n/a -0.06M
Silver Eq. Oz.: 257.76M 269.21M n/a 11.45M
Maximum Profit (Gold): $343.23M $224.26M n/a $-118.97M
Maximum Profit (Silver): $202.30M $109.96M n/a $-92.34M
Total Maximum Profit: $545.53M $334.22M n/a $-211.31M
Max Profit / Current MCap: 0.609 0.572 n/a -0.038
Max Profit Per Share (Gold): $0.86 $0.56 n/a $-0.30
Max Profit Per Share (Silver): $0.51 $0.28 n/a $-0.23
Total Max Profit Per Share: $1.37 $0.84 n/a $-0.53
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $239.62 $158.86 n/a $-80.75
FD Mkt. Cap / Silver Eq.: $3.47 $2.17 n/a $-1.30
FD Mkt. Cap / Per Metal
as % Spot Price:
18.04% 12.54% n/a -5.50%

Reserves &
Resources
09/12/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 67.43% 68.70% n/a 1.27%
Percentage Silver: 32.57% 31.30% n/a -1.27%
Total (Gold Eq. Oz.): 8.90M 8.73M n/a -0.16M
Total (Silver Eq. Oz.): 614.02M 638.99M n/a 24.98M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.19M 4.13M n/a -0.07M
Silver Eq. Oz.: 289.23M 301.83M n/a 12.59M
Maximum Profit (Gold): $377.55M $246.69M n/a $-130.86M
Maximum Profit (Silver): $239.49M $130.17M n/a $-109.32M
Total Maximum Profit: $617.04M $376.86M n/a $-240.18M
Max Profit / Current MCap: 0.689 0.645 n/a -0.045
Max Profit Per Share (Gold): $0.95 $0.62 n/a $-0.33
Max Profit Per Share (Silver): $0.60 $0.33 n/a $-0.28
Total Max Profit Per Share: $1.55 $0.95 n/a $-0.60
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $213.54 $141.69 n/a $-71.85
FD Mkt. Cap / Silver Eq.: $3.09 $1.94 n/a $-1.16
FD Mkt. Cap / Per Metal
as % Spot Price:
16.08% 11.19% n/a -4.89%

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.     ×