Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Kingston Resources Ltd

www: www.kingstonresources.com.au   email: info@kingstonresources.com.au
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:KSN AUD

Description

Kingston Resources Ltd are a gold focused junior, small producer with two exploration properties in Australia and Papua New Guinea. They have approximately 4.2Moz. of gold in the reserves and resources category of which 2.7Moz. are in the measured and indicated category. They have a market capitalisation of ~C$34.42M which is a rise of roughly 5% over the last one weeks. As of 04/16/2024 they have ~C$7M debt and ~C$4.98M cash. They have 634M shares outstanding and trade on the Australian Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/16/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $32.84M $34.42M 04/16/2024 $1.58M
Total Assets: $67.39M $68.15M 04/16/2024 $0.76M
Total Liabilities: $21.74M $21.98M 04/16/2024 $0.24M
Current Assets: $8.41M $8.50M 04/16/2024 $0.09M
Current Liabilities: $9.42M $9.53M 04/16/2024 $0.11M
Total Debt: $7.25M $7.33M 04/16/2024 $0.08M
Cash: $4.93M $4.98M 04/16/2024 $0.06M
Enterprise Value: $35.15M $36.76M 03/02/1971 $1.61M
Cash Flow: $14.75M $14.00M never $-0.75M
Cash Flow Multiple: 2.23 2.46 never 0.23
Net Debt to
Cash Flow Ratio:		 0.16 0.17 never 0.01
Finance within 1 year: 04/16/2024 n/a
Misc 04/16/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 633,694,267 633,694,267 04/16/2024 0
Shares (FD): 731,000,000 731,000,000 04/16/2024 0
Insider Ownership: n/a 40% 04/16/2024 40%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2024 04/16/2024 n/a
Production (Gold Eq Oz.): (guess) 
15,000		 (guess) 
15,000		 04/16/2024 0
Production (Silver Eq Oz.): (guess) 
1,268,719		 (guess) 
1,291,661		 04/16/2024 22,942
Initial CapEx (Outstanding): $225.00M
685.23% of MCap		 $225.00M
653.7% of MCap 		04/16/2024 $0.00M
Funding Option: n/a n/a 04/16/2024 n/a
Documentation: none PRODUCER 04/16/2024 n/a
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023 0
Cash Flow Multiplier: 3 3 04/16/2024 0.00

Resource Data

GOLD 04/16/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.30M 1.30M 04/16/2024 0.00M
Measured & Indicated: 2.70M 2.70M 04/16/2024 0.00M
Inferred: 1.50M 1.50M 04/16/2024 0.00M
Reserves & Resources: 4.20M 4.20M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.11M 1.11M 04/16/2024 0.00M
Measured & Indicated: 2.06M 2.06M 04/16/2024 0.00M
Inferred: 0.64M 0.64M 04/16/2024 0.00M
Reserves & Resources: 2.69M 2.69M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
15,000oz.		 (guess) 
15,000oz.		 04/16/2024 0oz.
Cash Cost: $900 $900 04/16/2024 $0.00
Extra Operating Cost: $500 $500 04/16/2024 $0.00
G
R
A
D
E		 Underground (Avg): 1.25 g/t 1.25 g/t 04/16/2024 n/a
Open Pit (Avg): n/a 1.10 g/t 03/25/2024 1.10 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/16/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 04/16/2024 0.00M
Annual Production: 120,000oz. 120,000oz. 04/16/2024 0oz.
Cash Cost: $1,100 $1,100 04/16/2024 $0
Extra Operating Cost: $500 $500 04/16/2024 $0
SILVER 04/16/2024
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 04/16/2024 0.00M
Measured & Indicated: n/a n/a 04/16/2024 0.00M
Inferred: n/a n/a 04/16/2024 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 04/16/2024 0.00M
Measured & Indicated: n/a n/a 04/16/2024 0.00M
Inferred: n/a n/a 04/16/2024 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 04/16/2024 $0.00
Extra Operating Cost: n/a n/a 04/16/2024 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/16/2024 n/a
Open Pit (Avg): n/a n/a 04/05/2023 n/a
Recovery Rate: n/a n/a 04/16/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/16/2024 0.00M
Annual Production: n/a n/a 04/16/2024 n/a
Cash Cost: n/a n/a 04/16/2024 n/a
Extra Operating Cost: n/a n/a 04/16/2024 n/a

Property

Last Analysis Data  (04/16/2024)
Stage Name Owned Au Ag Cu Notes
Exp Mineral Hill 100% show
300,000 oz mine

15,000 oz annual production
Exp Misima Island 100% show
Large property (45,000) acres with 3 targets.

3.8 million oz open pit project at 1 gpt, plus silver offsets.
Total Land Package Size (ha): 18,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mineral Hill 100% show
300,000 oz mine

15,000 oz annual production
Exp Misima Island 100% show
Large property (45,000) acres with 3 targets.

3.8 million oz open pit project at 1 gpt, plus silver offsets.
Total Land Package Size (ha): 18,000  

Profitability (by resource)

Proven &
Probable		 04/16/2024
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.99M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.11M 1.11M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.69M
Maximum Profit (Gold): $1,086.77M $1,031.63M n/a $-55.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,086.77M $1,031.63M n/a $-55.14M
Max Profit / Current MCap: 33.097 29.972 n/a -3.124
Max Profit Per Share (Gold): $1.49 $1.41 n/a $-0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.49 $1.41 n/a $-0.08
Total Free Profit Per Share: $1.42 $1.34 n/a $-0.08
FD MCap / Gold Eq.: $29.72 $31.15 n/a $1.43
FD MCap / Silver Eq.: $0.35 $0.36 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 1.25% 1.33% n/a 0.09%
Measured &
Indicated		 04/16/2024
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.): 2.70M 2.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.13M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.06M 2.06M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.15M
Maximum Profit (Gold): $2,023.06M $1,920.42M n/a $-102.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,023.06M $1,920.42M n/a $-102.64M
Max Profit / Current MCap: 61.611 55.795 n/a -5.816
Max Profit Per Share (Gold): $2.77 $2.63 n/a $-0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.77 $2.63 n/a $-0.14
Total Free Profit Per Share: $2.70 $2.56 n/a $-0.14
FD MCap / Gold Eq.: $15.96 $16.73 n/a $0.77
FD MCap / Silver Eq.: $0.19 $0.19 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 0.67% 0.72% n/a 0.05%

Reserves &
Resources		 04/16/2024
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.): 4.20M 4.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.42M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.69M 2.69M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.12M
Maximum Profit (Gold): $2,650.04M $2,515.59M n/a $-134.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,650.04M $2,515.59M n/a $-134.46M
Max Profit / Current MCap: 80.706 73.087 n/a -7.619
Max Profit Per Share (Gold): $3.63 $3.44 n/a $-0.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.63 $3.44 n/a $-0.18
Total Free Profit Per Share: $3.56 $3.37 n/a $-0.19
FD MCap / Gold Eq.: $12.19 $12.77 n/a $0.59
FD MCap / Silver Eq.: $0.14 $0.15 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 0.51% 0.55% n/a 0.04%

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.     ×