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

Category: Junior: Potential Exists
Rating & Risk: Login to view
Besra Gold Inc
www: www.besra.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:BSRAF USD

Description

Besra Gold Inc are a gold focused junior explorer with two producing mines in Vietnam and two exploration properties. Currently they produce roughly 40koz. of gold per year. They have approximately 4.3Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$1.74M which is a fall of roughly 88% over the last four years. As of 03/31/2014 they have ~$37M debt and ~$0.49M cash. They have 379M shares outstanding and trade on the over-the-counter markets.

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

General Details

Financial 03/02/2014
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $14.50M $1.74M 03/02/2014 $-12.76M
Total Assets: $120.57M $67.38M 03/31/2014 $-53.19M
Total Liabilities: $81.08M $82.82M 03/31/2014 $1.74M
Current Assets: $22.70M $7.74M 03/31/2014 $-14.96M
Current Liabilities: $39.76M $51.05M 03/31/2014 $11.29M
Total Debt: $44.00M $36.55M 03/31/2014 $-7.45M
Cash: $1.00M $0.49M 03/31/2014 $-0.51M
Enterprise Value: $57.50M $37.80M 03/14/1971 $-19.70M
Cash Flow: $-0.67M $-0.13M never $0.54M
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: 03/02/2014 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/02/2014 0.00%
Misc 03/02/2014
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 378,000,000 378,780,000 03/31/2014 780,000
Shares (FD): 459,000,000 459,000,000 03/02/2014 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 03/02/2014 n/a
Production (Gold Eq Oz.): (guess) 
40,000
(guess) 
40,000
03/02/2014 0
Production (Silver Eq Oz.): (guess) 
2,500,802
(guess) 
3,123,157
03/02/2014 622,356
Initial CapEx (Outstanding): n/a n/a 03/02/2014 n/a
Funding Option: n/a n/a 03/02/2014 n/a
Documentation: none none never n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/02/2014
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.20M 0.20M 03/02/2014 0.00M
Measured & Indicated: 1.50M 1.50M 03/02/2014 0.00M
Inferred: 2.80M 2.80M 03/02/2014 0.00M
Reserves & Resources: 4.30M 4.30M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.18M 0.18M 03/02/2014 0.00M
Measured & Indicated: 1.12M 1.12M 03/02/2014 0.00M
Inferred: 1.26M 1.26M 03/02/2014 0.00M
Reserves & Resources: 2.38M 2.38M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
40,000oz.
(guess) 
40,000oz.
03/02/2014 0oz.
Cash Cost: $950 $950 03/02/2014 $0.00
Extra Operating Cost: $400 $400 03/02/2014 $0.00
Average Grade: 1.50 g/t 1.50 g/t 03/02/2014 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/02/2015 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 03/02/2014 0.00M
Annual Production: 150,000oz. 150,000oz. 03/02/2014 0oz.
Cash Cost: $950 $950 03/02/2014 $0
Extra Operating Cost: $450 $450 03/02/2014 $0
SILVER 03/02/2014
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 03/02/2014 0.00M
Measured & Indicated: n/a n/a 03/02/2014 0.00M
Inferred: n/a n/a 03/02/2014 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 03/02/2014 0.00M
Measured & Indicated: n/a n/a 03/02/2014 0.00M
Inferred: n/a n/a 03/02/2014 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 03/02/2014 $0.00
Extra Operating Cost: n/a n/a 03/02/2014 $0.00
Average Grade: n/a n/a 03/02/2014 n/a
Recovery Rate: n/a n/a 03/02/2014 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/02/2014 0.00M
Annual Production: n/a n/a 03/02/2014 n/a
Cash Cost: n/a n/a 03/02/2014 n/a
Extra Operating Cost: n/a n/a 03/02/2014 n/a

Property

Last Analysis Data  (03/02/2014)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Bong Mieu, Vietnam Bong Mieu 100% 3,600 Both show
Low resources at 400,000 oz (1.4 gpt). They need to expand resources.
Production Sepon, Vietnam Phuoc Son 100% 100,000 Underground show
500,000 oz (6 gpt). They need to expand resources at this mine.
Exploration Kuching, Malaysia Bau 83% 12,000 Open Pit show
Large property with large discovery (3 million oz at 1.4 gpt). They should do a PEA soon.
Exploration Philippines Capcapo 100% 4,000 Open Pit show
Early exploration. 400 x 300 strike zone.
Total Land Package Size (ha): 119,600  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Bong Mieu, Vietnam Bong Mieu 100% 3,600 Both show
Low resources at 400,000 oz (1.4 gpt). They need to expand resources.
Production Sepon, Vietnam Phuoc Son 100% 100,000 Underground show
500,000 oz (6 gpt). They need to expand resources at this mine.
Exploration Kuching, Malaysia Bau 83% 12,000 Open Pit show
Large property with large discovery (3 million oz at 1.4 gpt). They should do a PEA soon.
Exploration Philippines Capcapo 100% 4,000 Open Pit show
Early exploration. 400 x 300 strike zone.
Total Land Package Size (ha): 119,600  

Profitability (by resource)

Proven &
Probable
03/02/2014
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.): 0.20M 0.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.11M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.18M 0.18M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.80M
Maximum Profit (Gold): $-3.02M $-0.59M n/a $2.43M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-3.02M $-0.59M n/a $2.43M
Max Profit / Current MCap: n/a n/a n/a -0.131
Max Profit Per Share (Gold): $-0.01 $0.00 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.00 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $80.57 $9.69 n/a $-70.88
FD Mkt. Cap / Silver Eq.: $1.29 $0.12 n/a $-1.16
FD Mkt. Cap / Per Metal
as % Spot Price:
6.08% 0.72% n/a -5.36%
Measured &
Indicated
03/02/2014
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 23.34M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.12M 1.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 17.36M
Maximum Profit (Gold): $-18.71M $-3.67M n/a $15.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-18.71M $-3.67M n/a $15.04M
Max Profit / Current MCap: n/a n/a n/a -0.815
Max Profit Per Share (Gold): $-0.04 $-0.01 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.04 $-0.01 n/a $0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $12.99 $1.56 n/a $-11.43
FD Mkt. Cap / Silver Eq.: $0.21 $0.02 n/a $-0.19
FD Mkt. Cap / Per Metal
as % Spot Price:
0.98% 0.12% n/a -0.86%

Reserves &
Resources
03/02/2014
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.): 4.30M 4.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 66.90M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.38M 2.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 36.97M
Maximum Profit (Gold): $-39.83M $-7.82M n/a $32.02M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-39.83M $-7.82M n/a $32.02M
Max Profit / Current MCap: n/a n/a n/a -1.735
Max Profit Per Share (Gold): $-0.09 $-0.02 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.09 $-0.02 n/a $0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $6.10 $0.73 n/a $-5.37
FD Mkt. Cap / Silver Eq.: $0.10 $0.01 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
0.46% 0.05% n/a -0.41%

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.