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$49.26M which is a rise of roughly 37% over the last five 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 $49.26M 02/24/2018 $13.33M
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 $67.24M 02/18/1972 $12.48M
Cash Flow: $5.38M $0.94M never $-4.44M
Cash Flow Multiple: 6.67 52.36 never 45.69
Net Debt to
Cash Flow Ratio:
3.50 19.11 never 15.62
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) 
4,796,861
02/24/2018 -32,957
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 -0.12M
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 -0.10M
Maximum Profit (Gold): $16.96M $2.96M n/a $-14.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16.96M $2.96M n/a $-14.00M
Max Profit / Current MCap: 0.472 0.060 n/a -0.412
Max Profit Per Share (Gold): $0.03 $0.01 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.01 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $190.07 $260.63 n/a $70.55
FD Mkt. Cap / Silver Eq.: $2.36 $3.26 n/a $0.90
FD Mkt. Cap / Per Metal
as % Spot Price:
14.31% 21.32% n/a 7.01%
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 -0.33M
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 -0.26M
Maximum Profit (Gold): $42.16M $7.37M n/a $-34.79M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $42.16M $7.37M n/a $-34.79M
Max Profit / Current MCap: 1.174 0.150 n/a -1.024
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.: $76.47 $104.85 n/a $28.38
FD Mkt. Cap / Silver Eq.: $0.95 $1.31 n/a $0.36
FD Mkt. Cap / Per Metal
as % Spot Price:
5.76% 8.58% n/a 2.82%

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 -0.55M
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 -0.36M
Maximum Profit (Gold): $58.31M $10.19M n/a $-48.12M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $58.31M $10.19M n/a $-48.12M
Max Profit / Current MCap: 1.623 0.207 n/a -1.416
Max Profit Per Share (Gold): $0.12 $0.02 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $0.02 n/a $-0.10
Total Free Profit Per Share: $0.03 $0.00 n/a $-0.03
FD Mkt. Cap / Gold Eq.: $55.28 $75.81 n/a $20.52
FD Mkt. Cap / Silver Eq.: $0.69 $0.95 n/a $0.26
FD Mkt. Cap / Per Metal
as % Spot Price:
4.16% 6.20% n/a 2.04%

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.