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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Macphersons Resources Ltd
www: www.mrpresources.com.au     email: info@mrpresources.com.au

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:MRP AUD

Description

Macphersons Resources Ltd are a gold and silver focused junior, late stage development company

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

General Details

Financial 02/03/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $39.56M $22.14M 02/03/2018 $-17.43M
Total Assets: $20.64M $19.48M 02/03/2018 $-1.16M
Total Liabilities: $0.32M $0.30M 02/03/2018 $-0.02M
Current Assets: $10.32M $9.74M 02/03/2018 $-0.58M
Current Liabilities: $0.32M $0.30M 02/03/2018 $-0.02M
Total Debt: $0.00M $0.00M 02/03/2018 $0.00M
Cash: $2.38M $2.25M 02/03/2018 $-0.13M
Enterprise Value: $37.18M $19.89M 08/19/1970 $-17.29M
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: 02/03/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/03/2018 0.00%
Misc 02/03/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 351,000,000 351,000,000 02/03/2018 0
Shares (FD): 356,000,000 356,000,000 02/03/2018 0
Insider Ownership: n/a 26% 02/03/2018 26%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 02/03/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
02/03/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
02/03/2018 0
Initial CapEx (Outstanding): $20.00M
50.55% of Mkt.Cap
$20.00M
90.34% of Mkt.Cap
02/03/2018 $0.00M
Funding Option: n/a n/a 02/03/2018 n/a
Documentation: none PEA 02/03/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/03/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.10M 0.10M 02/03/2018 0.00M
Measured & Indicated: 0.25M 0.25M 02/03/2018 0.00M
Inferred: 0.10M 0.10M 02/03/2018 0.00M
Reserves & Resources: 0.35M 0.35M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.09M 0.09M 02/03/2018 0.00M
Measured & Indicated: 0.19M 0.19M 02/03/2018 0.00M
Inferred: 0.04M 0.04M 02/03/2018 0.00M
Reserves & Resources: 0.23M 0.23M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 02/03/2018 $0.00
Extra Operating Cost: n/a n/a 02/03/2018 $0.00
Average Grade: 1.00 g/t 1.00 g/t 02/03/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/03/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 02/03/2018 0.00M
Annual Production: 40,000oz. 40,000oz. 02/03/2018 0oz.
Cash Cost: $850 $850 02/03/2018 $0
Extra Operating Cost: $400 $400 02/03/2018 $0
SILVER 02/03/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 8.00M 8.00M 02/03/2018 0.00M
Measured & Indicated: 12.00M 12.00M 02/03/2018 0.00M
Inferred: 3.00M 3.00M 02/03/2018 0.00M
Reserves & Resources: 15.00M 15.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 7.20M 7.20M 02/03/2018 0.00M
Measured & Indicated: 10.08M 10.08M 02/03/2018 0.00M
Inferred: 1.35M 1.35M 02/03/2018 0.00M
Reserves & Resources: 11.43M 11.43M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 02/03/2018 $0.00
Extra Operating Cost: n/a n/a 02/03/2018 $0.00
Average Grade: 180.00 g/t 180.00 g/t 02/03/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/03/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 15.00M 15.00M 02/03/2018 0.00M
Annual Production: 1,000,000oz. 1,000,000oz. 02/03/2018 0oz.
Cash Cost: $14 $14 02/03/2018 $0
Extra Operating Cost: $6 $6 02/03/2018 $0

Property

Last Analysis Data  (02/03/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Boorara 100% (guess) n/a Both show
350,000 oz at 1 gpt.

Feasibility study due in 2015.
Development Western Australia, Australia Nimbus 100% (guess) 20,000 Both show
Targeting production in 2016.
Exploration Western Australia, Australia Coolgardie 100% (guess) n/a Open Pit show
150,000 oz open pit at 1 gpt.
Total Land Package Size (ha): 20,000  
Current Data
No Data

Profitability (by resource)

Proven &
Probable
02/03/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 50.17% 49.23% n/a -0.94%
Percentage Silver: 49.83% 50.77% n/a 0.94%
Total (Gold Eq. Oz.): 0.20M 0.20M n/a 0.00M
Total (Silver Eq. Oz.): 16.05M 15.76M n/a -0.30M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.17M 0.18M n/a 0.00M
Silver Eq. Oz.: 14.05M 13.79M n/a -0.25M
Maximum Profit (Gold): $4.88M $1.81M n/a $-3.06M
Maximum Profit (Silver): $-17.44M $-17.59M n/a $-0.15M
Total Maximum Profit: $-12.56M $-15.77M n/a $-3.22M
Max Profit / Current MCap: n/a n/a n/a -0.395
Max Profit Per Share (Gold): $0.01 $0.01 n/a $-0.01
Max Profit Per Share (Silver): $-0.05 $-0.05 n/a $0.00
Total Max Profit Per Share: $-0.04 $-0.04 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $226.86 $124.49 n/a $-102.37
FD Mkt. Cap / Silver Eq.: $2.82 $1.61 n/a $-1.21
FD Mkt. Cap / Per Metal
as % Spot Price:
17.03% 9.72% n/a -7.31%
Measured &
Indicated
02/03/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 62.66% 61.77% n/a -0.89%
Percentage Silver: 37.34% 38.23% n/a 0.89%
Total (Gold Eq. Oz.): 0.40M 0.40M n/a 0.01M
Total (Silver Eq. Oz.): 32.13M 31.39M n/a -0.74M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.31M 0.32M n/a 0.00M
Silver Eq. Oz.: 25.14M 24.58M n/a -0.56M
Maximum Profit (Gold): $10.73M $3.99M n/a $-6.74M
Maximum Profit (Silver): $-24.41M $-24.63M n/a $-0.21M
Total Maximum Profit: $-13.68M $-20.63M n/a $-6.95M
Max Profit / Current MCap: n/a n/a n/a -0.586
Max Profit Per Share (Gold): $0.03 $0.01 n/a $-0.02
Max Profit Per Share (Silver): $-0.07 $-0.07 n/a $0.00
Total Max Profit Per Share: $-0.04 $-0.06 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $126.74 $69.84 n/a $-56.90
FD Mkt. Cap / Silver Eq.: $1.57 $0.90 n/a $-0.67
FD Mkt. Cap / Per Metal
as % Spot Price:
9.52% 5.45% n/a -4.06%

Reserves &
Resources
02/03/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 65.27% 64.41% n/a -0.86%
Percentage Silver: 34.73% 35.59% n/a 0.86%
Total (Gold Eq. Oz.): 0.54M 0.54M n/a 0.01M
Total (Silver Eq. Oz.): 43.19M 42.15M n/a -1.04M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.37M 0.38M n/a 0.01M
Silver Eq. Oz.: 29.91M 29.23M n/a -0.68M
Maximum Profit (Gold): $13.17M $4.90M n/a $-8.27M
Maximum Profit (Silver): $-27.68M $-27.92M n/a $-0.24M
Total Maximum Profit: $-14.51M $-23.02M n/a $-8.51M
Max Profit / Current MCap: n/a n/a n/a -0.673
Max Profit Per Share (Gold): $0.04 $0.01 n/a $-0.02
Max Profit Per Share (Silver): $-0.08 $-0.08 n/a $0.00
Total Max Profit Per Share: $-0.04 $-0.06 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $106.52 $58.74 n/a $-47.78
FD Mkt. Cap / Silver Eq.: $1.32 $0.76 n/a $-0.57
FD Mkt. Cap / Per Metal
as % Spot Price:
8.00% 4.59% n/a -3.41%

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.