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 11/22/2017 AUD 0.10 0.00 0.00 - 0.00 0
OTCMKTS:TRYRF 11/13/2017 warning USD 0.0930 0.0000 0.0000 - 0.0000 0
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$35.39M which is a fall of roughly 45% over the last nine months. As of 02/16/2017 they have ~A$39M debt and ~A$27.46M 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 $35.39M 02/16/2017 $-28.89M
Total Assets: $202.40M $200.58M 02/16/2017 $-1.82M
Total Liabilities: $83.88M $83.13M 02/16/2017 $-0.75M
Current Assets: $30.78M $30.51M 02/16/2017 $-0.28M
Current Liabilities: $48.48M $48.05M 02/16/2017 $-0.44M
Total Debt: $39.25M $38.90M 02/16/2017 $-0.35M
Cash: $27.71M $27.46M 02/16/2017 $-0.25M
Enterprise Value: $75.82M $46.83M 06/26/1971 $-28.99M
Cash Flow: $1.63M $3.81M never $2.18M
Cash Flow Multiple: 39.44 9.28 never -30.16
Net Debt to Cash Flow Ratio: 7.08 3.00 never -4.08
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 $0.076 18:11 on 11/22/2017 $-0.06
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) 
4,534,426
02/16/2017 418,812
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 2.30M
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 2.07M
Maximum Profit (Gold): $8.07M $18.88M n/a $10.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8.07M $18.88M n/a $10.81M
Max Profit / Current MCap: 0.125 0.533 n/a 0.408
Max Profit Per Share (Gold): $0.02 $0.04 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.04 n/a $0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $216.42 $119.15 n/a $-97.27
FD Mkt. Cap / Silver Eq.: $3.16 $1.58 n/a $-1.58
FD Mkt. Cap / Per Metal
as % Spot Price:
17.47% 9.23% n/a -8.24%
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 7.68M
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 5.94M
Maximum Profit (Gold): $23.12M $54.11M n/a $30.99M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $23.12M $54.11M n/a $30.99M
Max Profit / Current MCap: 0.360 1.529 n/a 1.169
Max Profit Per Share (Gold): $0.05 $0.12 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.12 n/a $0.07
Total Free Profit Per Share: $0.00 $0.02 n/a $0.02
FD Mkt. Cap / Gold Eq.: $75.49 $41.56 n/a $-33.93
FD Mkt. Cap / Silver Eq.: $1.10 $0.55 n/a $-0.55
FD Mkt. Cap / Per Metal
as % Spot Price:
6.09% 3.22% n/a -2.87%

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 11.17M
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 7.51M
Maximum Profit (Gold): $29.24M $68.42M n/a $39.18M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $29.24M $68.42M n/a $39.18M
Max Profit / Current MCap: 0.455 1.933 n/a 1.479
Max Profit Per Share (Gold): $0.06 $0.15 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.15 n/a $0.08
Total Free Profit Per Share: $0.00 $0.05 n/a $0.05
FD Mkt. Cap / Gold Eq.: $59.71 $32.88 n/a $-26.84
FD Mkt. Cap / Silver Eq.: $0.87 $0.44 n/a $-0.44
FD Mkt. Cap / Per Metal
as % Spot Price:
4.82% 2.55% n/a -2.27%

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.     ×