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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Sihayo Gold Ltd.
www: www.sihayogold.com     email: sihayogold@sihayogold.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
ASX:SIH 09/21/2017 AUD 0.01 0.00 0.03 - 0.01 1,537,083
Alert me when stock is updated

Description

Sihayo Gold Ltd. are a gold focused junior, late stage development company with one mine in development in Indonesia. They have approximately 1.4Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$19.42M which is a fall of roughly 6% over the last three weeks. As of 08/31/2017 they have ~A$3M debt and ~A$0.06M cash. They have 1,700M shares outstanding and trade on the Australian Stock Exchange.

Login to access Don's Summary

General Details

Financial 08/31/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $20.66M $19.42M 08/31/2017 $-1.24M
Total Assets: $10.33M $10.40M 08/31/2017 $0.08M
Total Liabilities: $4.21M $4.24M 08/31/2017 $0.03M
Current Assets: $0.56M $0.56M 08/31/2017 $0.00M
Current Liabilities: $3.97M $4.00M 08/31/2017 $0.03M
Total Debt: $3.18M $3.20M 08/31/2017 $0.02M
Cash: $0.06M $0.06M 08/31/2017 $0.00M
Enterprise Value: $23.78M $22.57M 09/19/1970 $-1.21M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: Yes Yes 08/31/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/31/2017 0.00%
Misc 08/31/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.012 $0.011 12:09 on 09/21/2017 $0.00
Shares Outstanding: 1,700,000,000 1,700,000,000 08/31/2017 0
Shares Fully Diluted: 1,734,000,000 1,734,000,000 08/31/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 08/31/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/31/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/31/2017 0
Initial CapEx (Outstanding): $58.00M
280.75% of Mkt.Cap
$58.00M
298.62% of Mkt.Cap
08/31/2017 $0.00M
Funding Option: n/a n/a 08/31/2017 n/a
Documentation: none FS 08/31/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/31/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.50M 0.50M 08/31/2017 0.00M
Measured & Indicated: 1.00M 1.00M 08/31/2017 0.00M
Inferred: 0.40M 0.40M 08/31/2017 0.00M
Reserves & Resources: 1.40M 1.40M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.38M 0.38M 08/31/2017 0.00M
Measured & Indicated: 0.68M 0.68M 08/31/2017 0.00M
Inferred: 0.15M 0.15M 08/31/2017 0.00M
Reserves & Resources: 0.83M 0.83M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/31/2017 $0.00
Extra Operating Cost: n/a n/a 08/31/2017 $0.00
Average Grade: 2.40 g/t 2.40 g/t 08/31/2017 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 08/31/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 08/31/2017 0.00M
Annual Production: 50,000oz. 50,000oz. 08/31/2017 0oz.
Cash Cost: $800 $800 08/31/2017 $0
Extra Operating Cost: $400 $400 08/31/2017 $0
SILVER 08/31/2017
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 08/31/2017 0.00M
Measured & Indicated: n/a n/a 08/31/2017 0.00M
Inferred: n/a n/a 08/31/2017 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 08/31/2017 0.00M
Measured & Indicated: n/a n/a 08/31/2017 0.00M
Inferred: n/a n/a 08/31/2017 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 08/31/2017 $0.00
Extra Operating Cost: n/a n/a 08/31/2017 $0.00
Average Grade: n/a n/a 08/31/2017 n/a
Recovery Rate: n/a n/a 08/31/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/31/2017 0.00M
Annual Production: n/a n/a 08/31/2017 n/a
Cash Cost: n/a n/a 08/31/2017 n/a
Extra Operating Cost: n/a n/a 08/31/2017 n/a

Property

Last Analysis Data  (08/31/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Sumatra, Indonesia Sihayo Pungkut 100% (guess) 66,000 Open Pit show
1.4 million oz deposit.

Feasibility study completed.

$58 million capex.

$800 cash costs.

43,000 oz production for 10 years.
Total Land Package Size (ha): 66,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Sumatra, Indonesia Sihayo Pungkut 100% (guess) 66,000 Open Pit show
1.4 million oz deposit.

Feasibility study completed.

$58 million capex.

$800 cash costs.

43,000 oz production for 10 years.
Total Land Package Size (ha): 66,000  

Profitability (by resource)

Proven &
Probable
08/31/2017
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.47M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.38M 0.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.35M
Maximum Profit (Gold): $31.55M $25.67M n/a $-5.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $31.55M $25.67M n/a $-5.88M
Max Profit / Current MCap: 1.527 1.322 n/a -0.205
Max Profit Per Share (Gold): $0.02 $0.01 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.01 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $55.09 $51.79 n/a $-3.30
FD Mkt. Cap / Silver Eq.: $0.73 $0.68 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
4.17% 3.99% n/a -0.18%
Measured &
Indicated
08/31/2017
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.94M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.68M 0.68M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.63M
Maximum Profit (Gold): $56.79M $46.21M n/a $-10.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $56.79M $46.21M n/a $-10.58M
Max Profit / Current MCap: 2.749 2.379 n/a -0.370
Max Profit Per Share (Gold): $0.03 $0.03 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.03 n/a $-0.01
Total Free Profit Per Share: $0.02 $0.01 n/a $-0.01
FD Mkt. Cap / Gold Eq.: $30.61 $28.77 n/a $-1.83
FD Mkt. Cap / Silver Eq.: $0.41 $0.38 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
2.32% 2.22% n/a -0.10%

Reserves &
Resources
08/31/2017
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.): 1.40M 1.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.32M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.78M
Maximum Profit (Gold): $69.42M $56.48M n/a $-12.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $69.42M $56.48M n/a $-12.94M
Max Profit / Current MCap: 3.360 2.908 n/a -0.452
Max Profit Per Share (Gold): $0.04 $0.03 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.03 n/a $-0.01
Total Free Profit Per Share: $0.03 $0.02 n/a $-0.01
FD Mkt. Cap / Gold Eq.: $25.04 $23.54 n/a $-1.50
FD Mkt. Cap / Silver Eq.: $0.33 $0.31 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
1.90% 1.81% n/a -0.08%

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.     ×