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
ASX:SIH 01/18/2018 AUD 0.02
Alert me when stock is updated

Description

Sihayo Gold Ltd. are a gold focused junior, late stage development company

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 $20.78M 08/31/2017 $0.12M
Total Assets: $10.33M $10.38M 08/31/2017 $0.06M
Total Liabilities: $4.21M $4.23M 08/31/2017 $0.02M
Current Assets: $0.56M $0.56M 08/31/2017 $0.00M
Current Liabilities: $3.97M $3.99M 08/31/2017 $0.02M
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 $23.92M 10/04/1970 $0.13M
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 $0.012 19:01 on 01/18/2018 $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
279.16% 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
No Data

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 1.48M
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 1.11M
Maximum Profit (Gold): $31.55M $34.31M n/a $2.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $31.55M $34.31M n/a $2.76M
Max Profit / Current MCap: 1.527 1.651 n/a 0.124
Max Profit Per Share (Gold): $0.02 $0.02 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.02 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $55.09 $55.40 n/a $0.31
FD Mkt. Cap / Silver Eq.: $0.73 $0.71 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
4.17% 4.16% n/a -0.01%
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 2.97M
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 2.00M
Maximum Profit (Gold): $56.79M $61.76M n/a $4.96M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $56.79M $61.76M n/a $4.96M
Max Profit / Current MCap: 2.749 2.972 n/a 0.223
Max Profit Per Share (Gold): $0.03 $0.04 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.04 n/a $0.00
Total Free Profit Per Share: $0.02 $0.02 n/a $0.00
FD Mkt. Cap / Gold Eq.: $30.61 $30.78 n/a $0.17
FD Mkt. Cap / Silver Eq.: $0.41 $0.39 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:
2.32% 2.31% n/a -0.01%

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 4.15M
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 2.45M
Maximum Profit (Gold): $69.42M $75.48M n/a $6.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $69.42M $75.48M n/a $6.06M
Max Profit / Current MCap: 3.360 3.633 n/a 0.273
Max Profit Per Share (Gold): $0.04 $0.04 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.04 n/a $0.00
Total Free Profit Per Share: $0.03 $0.03 n/a $0.00
FD Mkt. Cap / Gold Eq.: $25.04 $25.18 n/a $0.14
FD Mkt. Cap / Silver Eq.: $0.33 $0.32 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:
1.90% 1.89% n/a 0.00%

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.     ×