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
OTCMKTS:TRYRF 01/19/2018 USD 0.0883
ASX:TRY 01/18/2018 AUD 0.10
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$37.06M which is a fall of roughly 42% over the last eleven months. As of 02/16/2017 they have ~A$41M debt and ~A$28.76M 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 $37.06M 02/16/2017 $-27.21M
Total Assets: $202.40M $210.08M 02/16/2017 $7.68M
Total Liabilities: $83.88M $87.07M 02/16/2017 $3.18M
Current Assets: $30.78M $31.95M 02/16/2017 $1.17M
Current Liabilities: $48.48M $50.32M 02/16/2017 $1.84M
Total Debt: $39.25M $40.74M 02/16/2017 $1.49M
Cash: $27.71M $28.76M 02/16/2017 $1.05M
Enterprise Value: $75.82M $49.05M 07/22/1971 $-26.77M
Cash Flow: $1.63M $5.49M never $3.86M
Cash Flow Multiple: 39.44 6.75 never -32.69
Net Debt to Cash Flow Ratio: 7.08 2.18 never -4.90
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 $0.080 23:01 on 01/18/2018 $-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) 
4,696,588
02/16/2017 580,974
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 3.20M
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 2.88M
Maximum Profit (Gold): $8.07M $27.17M n/a $19.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8.07M $27.17M n/a $19.11M
Max Profit / Current MCap: 0.125 0.733 n/a 0.608
Max Profit Per Share (Gold): $0.02 $0.06 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.06 n/a $0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $216.42 $124.79 n/a $-91.62
FD Mkt. Cap / Silver Eq.: $3.16 $1.59 n/a $-1.56
FD Mkt. Cap / Per Metal
as % Spot Price:
17.47% 9.38% n/a -8.09%
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 10.65M
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 8.24M
Maximum Profit (Gold): $23.12M $77.89M n/a $54.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $23.12M $77.89M n/a $54.77M
Max Profit / Current MCap: 0.360 2.102 n/a 1.742
Max Profit Per Share (Gold): $0.05 $0.17 n/a $0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.17 n/a $0.12
Total Free Profit Per Share: $0.00 $0.07 n/a $0.07
FD Mkt. Cap / Gold Eq.: $75.49 $43.53 n/a $-31.96
FD Mkt. Cap / Silver Eq.: $1.10 $0.56 n/a $-0.54
FD Mkt. Cap / Per Metal
as % Spot Price:
6.09% 3.27% n/a -2.82%

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 15.49M
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 10.42M
Maximum Profit (Gold): $29.24M $98.48M n/a $69.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $29.24M $98.48M n/a $69.24M
Max Profit / Current MCap: 0.455 2.657 n/a 2.202
Max Profit Per Share (Gold): $0.06 $0.21 n/a $0.15
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.21 n/a $0.15
Total Free Profit Per Share: $0.00 $0.11 n/a $0.11
FD Mkt. Cap / Gold Eq.: $59.71 $34.43 n/a $-25.28
FD Mkt. Cap / Silver Eq.: $0.87 $0.44 n/a $-0.43
FD Mkt. Cap / Per Metal
as % Spot Price:
4.82% 2.59% n/a -2.23%

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.     ×