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

Category: Junior: Small Producer
Rating & Risk: Login to view
Troy Resources Ltd
www: www.troyresources.com.au     email: info@troyresources.com.au

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:TRY AUD
OTCMKTS:TRYRF USD

Description

Troy Resources Ltd are a gold focused junior, small producer with one producing mine in Australia, two mines in development in Brazil and Guyana and three exploration properties. Currently they produce roughly 60koz. of gold per year. They have approximately 1Moz. of gold in the reserves and resources category of which 0.6Moz. are in the measured and indicated category. They have a market capitalisation of ~A$45.61M which is a rise of roughly 27% over the last ten months. As of 02/24/2018 they have ~A$22M debt and ~A$4.5M cash. They have 459M 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 02/24/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $35.92M $45.61M 02/24/2018 $9.69M
Total Assets: $206.39M $197.05M 02/24/2018 $-9.34M
Total Liabilities: $85.54M $81.67M 02/24/2018 $-3.87M
Current Assets: $7.85M $7.49M 02/24/2018 $-0.36M
Current Liabilities: $49.44M $47.20M 02/24/2018 $-2.24M
Total Debt: $23.54M $22.48M 02/24/2018 $-1.07M
Cash: $4.71M $4.50M 02/24/2018 $-0.21M
Enterprise Value: $54.76M $63.59M 01/06/1972 $8.83M
Cash Flow: $5.38M $1.60M never $-3.78M
Cash Flow Multiple: 6.67 28.50 never 21.83
Net Debt to
Cash Flow Ratio:		 3.50 11.24 never 7.74
Finance within 1 year: 02/24/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/24/2018 0.00%
Misc 02/24/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 459,000,000 459,000,000 02/24/2018 0
Shares (FD): 487,000,000 487,000,000 02/24/2018 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 02/24/2018 n/a
Production (Gold Eq Oz.): (guess) 
60,000		 (guess) 
60,000		 02/24/2018 0
Production (Silver Eq Oz.): (guess) 
4,829,818		 (guess) 
5,109,078		 02/24/2018 279,260
Initial CapEx (Outstanding): n/a n/a 02/24/2018 n/a
Funding Option: n/a n/a 02/24/2018 n/a
Documentation: none PRODUCER 02/24/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/24/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.21M 0.21M 02/24/2018 0.00M
Measured & Indicated: 0.60M 0.60M 02/24/2018 0.00M
Inferred: 0.40M 0.40M 02/24/2018 0.00M
Reserves & Resources: 1.00M 1.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.19M 0.19M 02/24/2018 0.00M
Measured & Indicated: 0.47M 0.47M 02/24/2018 0.00M
Inferred: 0.18M 0.18M 02/24/2018 0.00M
Reserves & Resources: 0.65M 0.65M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
60,000oz.		 (guess) 
60,000oz.		 02/24/2018 0oz.
Cash Cost: $800 $800 02/24/2018 $0.00
Extra Operating Cost: $400 $400 02/24/2018 $0.00
Average Grade: 2.70 g/t 2.70 g/t 02/24/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/24/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.60M 0.60M 02/24/2018 0.00M
Annual Production: 60,000oz. 60,000oz. 02/24/2018 0oz.
Cash Cost: $800 $800 02/24/2018 $0
Extra Operating Cost: $400 $400 02/24/2018 $0
SILVER 02/24/2018
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 02/24/2018 0.00M
Measured & Indicated: n/a n/a 02/24/2018 0.00M
Inferred: n/a n/a 02/24/2018 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 02/24/2018 0.00M
Measured & Indicated: n/a n/a 02/24/2018 0.00M
Inferred: n/a n/a 02/24/2018 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 02/24/2018 $0.00
Extra Operating Cost: n/a n/a 02/24/2018 $0.00
Average Grade: n/a n/a 02/24/2018 n/a
Recovery Rate: n/a n/a 02/24/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/24/2018 0.00M
Annual Production: n/a n/a 02/24/2018 n/a
Cash Cost: n/a n/a 02/24/2018 n/a
Extra Operating Cost: n/a n/a 02/24/2018 n/a

Property

Last Analysis Data  (02/24/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia Sandstone 100% n/a n/a
Development Brazil Andorinhas 100% n/a show
Mine closure in 2016.
Development South America, Guyana Karouni 100% (guess) Open Pit show
1.6 million oz deposit at 3 gpt.

Production in 2015 at 100,000 oz.
Exploration Darwin, Nwt, Australia Daly River 100% n/a n/a
Exploration Brazil Talon Rio Maria 51% n/a n/a
Exploration Brazil Tangara 0% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia Sandstone 100% n/a n/a
Development Brazil Andorinhas 100% n/a show
Mine closure in 2016.
Development South America, Guyana Karouni 100% (guess) Open Pit show
1.6 million oz deposit at 3 gpt.

Production in 2015 at 100,000 oz.
Exploration Darwin, Nwt, Australia Daly River 100% n/a n/a
Exploration Brazil Talon Rio Maria 51% n/a n/a
Exploration Brazil Tangara 0% n/a n/a

Profitability (by resource)

Proven &
Probable		 02/24/2018
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.): 0.21M 0.21M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.98M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.19M 0.19M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.88M
Maximum Profit (Gold): $16.96M $5.04M n/a $-11.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16.96M $5.04M n/a $-11.92M
Max Profit / Current MCap: 0.472 0.111 n/a -0.362
Max Profit Per Share (Gold): $0.03 $0.01 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.01 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $190.07 $241.32 n/a $51.25
FD Mkt. Cap / Silver Eq.: $2.36 $2.83 n/a $0.47
FD Mkt. Cap / Per Metal
as % Spot Price:		 14.31% 19.49% n/a 5.18%
Measured &
Indicated		 02/24/2018
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.79M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.47M 0.47M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.19M
Maximum Profit (Gold): $42.16M $12.53M n/a $-29.63M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $42.16M $12.53M n/a $-29.63M
Max Profit / Current MCap: 1.174 0.275 n/a -0.899
Max Profit Per Share (Gold): $0.09 $0.03 n/a $-0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.09 $0.03 n/a $-0.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $76.47 $97.08 n/a $20.62
FD Mkt. Cap / Silver Eq.: $0.95 $1.14 n/a $0.19
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.76% 7.84% n/a 2.08%

Reserves &
Resources		 02/24/2018
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.65M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.65M 0.65M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.02M
Maximum Profit (Gold): $58.31M $17.33M n/a $-40.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $58.31M $17.33M n/a $-40.98M
Max Profit / Current MCap: 1.623 0.380 n/a -1.243
Max Profit Per Share (Gold): $0.12 $0.04 n/a $-0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $0.04 n/a $-0.08
Total Free Profit Per Share: $0.03 $0.00 n/a $-0.03
FD Mkt. Cap / Gold Eq.: $55.28 $70.19 n/a $14.91
FD Mkt. Cap / Silver Eq.: $0.69 $0.82 n/a $0.14
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.16% 5.67% n/a 1.51%

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.