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

Chart Not
Available

Symbol Data

Symbol Currency
ASX:SIH AUD

Description

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

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

General Details

Financial 08/31/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $20.66M $19.49M 08/31/2017 $-1.17M
Total Assets: $10.33M $9.74M 08/31/2017 $-0.59M
Total Liabilities: $4.21M $3.97M 08/31/2017 $-0.24M
Current Assets: $0.56M $0.52M 08/31/2017 $-0.03M
Current Liabilities: $3.97M $3.75M 08/31/2017 $-0.23M
Total Debt: $3.18M $3.00M 08/31/2017 $-0.18M
Cash: $0.06M $0.05M 08/31/2017 $0.00M
Enterprise Value: $23.78M $22.43M 09/17/1970 $-1.35M
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
Shares Outstanding: 1,700,000,000 1,700,000,000 08/31/2017 0
Shares (FD): 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
297.63% 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 1.82M
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 1.36M
Maximum Profit (Gold): $31.55M $26.54M n/a $-5.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $31.55M $26.54M n/a $-5.01M
Max Profit / Current MCap: 1.527 1.362 n/a -0.165
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 $51.97 n/a $-3.12
FD Mkt. Cap / Silver Eq.: $0.73 $0.66 n/a $-0.07
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 3.64M
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 2.46M
Maximum Profit (Gold): $56.79M $47.77M n/a $-9.02M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $56.79M $47.77M n/a $-9.02M
Max Profit / Current MCap: 2.749 2.451 n/a -0.298
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 $28.87 n/a $-1.74
FD Mkt. Cap / Silver Eq.: $0.41 $0.37 n/a $-0.04
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 5.10M
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 3.00M
Maximum Profit (Gold): $69.42M $58.39M n/a $-11.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $69.42M $58.39M n/a $-11.03M
Max Profit / Current MCap: 3.360 2.996 n/a -0.364
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 $23.62 n/a $-1.42
FD Mkt. Cap / Silver Eq.: $0.33 $0.30 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
1.90% 1.82% 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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.