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

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

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
ASX:TRY 09/21/2017 AUD 0.13 0.01 0.43 - 0.07 90,924
OTCMKTS:TRYRF 09/06/2017 warning USD 0.0994 -0.0276 0.2900 - 0.0510 3,000
Alert me when stock is updated

Description

Troy Resources Ltd are a gold focused junior, emerging mid-tier 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 1.6Moz. of gold in the reserves and resources category of which 1.1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$46.4M which is a fall of roughly 28% over the last seven months. As of 02/16/2017 they have ~A$41M debt and ~A$28.8M cash. They have 454M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 02/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $64.28M $46.40M 02/16/2017 $-17.87M
Total Assets: $202.40M $210.42M 02/16/2017 $8.02M
Total Liabilities: $83.88M $87.21M 02/16/2017 $3.32M
Current Assets: $30.78M $32.00M 02/16/2017 $1.22M
Current Liabilities: $48.48M $50.40M 02/16/2017 $1.92M
Total Debt: $39.25M $40.80M 02/16/2017 $1.55M
Cash: $27.71M $28.80M 02/16/2017 $1.10M
Enterprise Value: $75.82M $58.40M 11/07/1971 $-17.41M
Cash Flow: $1.63M $4.11M never $2.48M
Cash Flow Multiple: 39.44 11.30 never -28.15
Net Debt to Cash Flow Ratio: 7.08 2.92 never -4.16
Finance within 1 year: 02/16/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/16/2017 0.00%
Misc 02/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.139 $0.100 12:09 on 09/21/2017 $-0.04
Shares Outstanding: 454,000,000 454,000,000 02/16/2017 0
Shares Fully Diluted: 464,000,000 464,000,000 02/16/2017 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 02/16/2017 n/a
Production (Gold Eq Oz.): (guess) 
60,000
(guess) 
60,000
02/16/2017 0
Production (Silver Eq Oz.): (guess) 
4,115,615
(guess) 
4,575,088
02/16/2017 459,474
Initial CapEx (Outstanding): n/a n/a 02/16/2017 n/a
Funding Option: n/a n/a 02/16/2017 n/a
Documentation: none PRODUCER 05/30/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/16/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.33M 0.33M 02/16/2017 0.00M
Measured & Indicated: 1.10M 1.10M 02/16/2017 0.00M
Inferred: 0.50M 0.50M 02/16/2017 0.00M
Reserves & Resources: 1.60M 1.60M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.30M 0.30M 02/16/2017 0.00M
Measured & Indicated: 0.85M 0.85M 02/16/2017 0.00M
Inferred: 0.23M 0.23M 02/16/2017 0.00M
Reserves & Resources: 1.08M 1.08M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
60,000oz.
(guess) 
60,000oz.
02/16/2017 0oz.
Cash Cost: $800 $800 02/16/2017 $0.00
Extra Operating Cost: $400 $400 02/16/2017 $0.00
Average Grade: 2.70 g/t 2.70 g/t 02/16/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/30/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 02/16/2017 0.00M
Annual Production: 100,000oz. 100,000oz. 02/16/2017 0oz.
Cash Cost: $700 $700 02/16/2017 $0
Extra Operating Cost: $400 $400 02/16/2017 $0
SILVER 02/16/2017
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 02/16/2017 0.00M
Measured & Indicated: n/a n/a 02/16/2017 0.00M
Inferred: n/a n/a 02/16/2017 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 02/16/2017 0.00M
Measured & Indicated: n/a n/a 02/16/2017 0.00M
Inferred: n/a n/a 02/16/2017 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 02/16/2017 $0.00
Extra Operating Cost: n/a n/a 02/16/2017 $0.00
Average Grade: n/a n/a 02/16/2017 n/a
Recovery Rate: n/a n/a 02/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/16/2017 0.00M
Annual Production: n/a n/a 02/16/2017 n/a
Cash Cost: n/a n/a 02/16/2017 n/a
Extra Operating Cost: n/a n/a 02/16/2017 n/a

Property

Last Analysis Data  (02/16/2017)
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
02/16/2017
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.): 0.33M 0.33M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.53M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.30M 0.30M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.27M
Maximum Profit (Gold): $8.07M $20.33M n/a $12.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8.07M $20.33M n/a $12.27M
Max Profit / Current MCap: 0.125 0.438 n/a 0.313
Max Profit Per Share (Gold): $0.02 $0.04 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.04 n/a $0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $216.42 $156.24 n/a $-60.18
FD Mkt. Cap / Silver Eq.: $3.16 $2.05 n/a $-1.11
FD Mkt. Cap / Per Metal
as % Spot Price:
17.47% 12.04% n/a -5.43%
Measured &
Indicated
02/16/2017
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.42M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.85M 0.85M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.52M
Maximum Profit (Gold): $23.12M $58.29M n/a $35.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $23.12M $58.29M n/a $35.16M
Max Profit / Current MCap: 0.360 1.256 n/a 0.896
Max Profit Per Share (Gold): $0.05 $0.13 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.13 n/a $0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $75.49 $54.50 n/a $-20.99
FD Mkt. Cap / Silver Eq.: $1.10 $0.71 n/a $-0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
6.09% 4.20% n/a -1.89%

Reserves &
Resources
02/16/2017
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.): 1.60M 1.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 12.25M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.08M 1.08M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.24M
Maximum Profit (Gold): $29.24M $73.69M n/a $44.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $29.24M $73.69M n/a $44.46M
Max Profit / Current MCap: 0.455 1.588 n/a 1.133
Max Profit Per Share (Gold): $0.06 $0.16 n/a $0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.16 n/a $0.10
Total Free Profit Per Share: $0.00 $0.03 n/a $0.03
FD Mkt. Cap / Gold Eq.: $59.71 $43.11 n/a $-16.60
FD Mkt. Cap / Silver Eq.: $0.87 $0.57 n/a $-0.31
FD Mkt. Cap / Per Metal
as % Spot Price:
4.82% 3.32% n/a -1.50%

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.     ×