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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Crusader Resources Ltd.
www: www.crusaderresources.com     email: admin@crusaderresources.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:CAS AUD
OTCMKTS:CHLXF USD

Description

Crusader Resources Ltd. are a gold focused junior, late stage development company with one mine in development in Brazil and one exploration property. They have approximately 2.5Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~A$9.1M which is a fall of roughly 43% over the last two months. As of 04/21/2018 they have ~A$2M debt and ~A$2.25M cash. They have 375M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 04/21/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $15.84M $9.10M 04/21/2018 $-6.74M
Total Assets: $23.78M $23.23M 04/21/2018 $-0.55M
Total Liabilities: $5.37M $5.24M 04/21/2018 $-0.13M
Current Assets: $2.30M $2.25M 04/21/2018 $-0.05M
Current Liabilities: $4.60M $4.50M 04/21/2018 $-0.11M
Total Debt: $2.30M $2.25M 04/21/2018 $-0.05M
Cash: $2.30M $2.25M 04/21/2018 $-0.05M
Enterprise Value: $15.84M $9.10M 04/16/1970 $-6.74M
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: 04/21/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/21/2018 0.00%
Misc 04/21/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 375,000,000 375,000,000 04/21/2018 0
Shares (FD): 405,000,000 405,000,000 04/21/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 04/21/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
04/21/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
04/21/2018 0
Initial CapEx (Outstanding): n/a n/a 04/21/2018 n/a
Funding Option: n/a n/a 04/21/2018 n/a
Documentation: none PFS 04/21/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/21/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 04/21/2018 0.00M
Measured & Indicated: 2.00M 2.00M 04/21/2018 0.00M
Inferred: 0.50M 0.50M 04/21/2018 0.00M
Reserves & Resources: 2.50M 2.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/21/2018 0.00M
Measured & Indicated: 1.44M 1.44M 04/21/2018 0.00M
Inferred: 0.23M 0.23M 04/21/2018 0.00M
Reserves & Resources: 1.67M 1.67M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/21/2018 $0.00
Extra Operating Cost: n/a n/a 04/21/2018 $0.00
Average Grade: 1.10 g/t 1.10 g/t 04/21/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/21/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 04/21/2018 0.00M
Annual Production: 100,000oz. 100,000oz. 04/21/2018 0oz.
Cash Cost: $800 $800 04/21/2018 $0
Extra Operating Cost: $400 $400 04/21/2018 $0
SILVER 04/21/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 04/21/2018 0.00M
Measured & Indicated: n/a n/a 04/21/2018 0.00M
Inferred: n/a n/a 04/21/2018 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 04/21/2018 0.00M
Measured & Indicated: n/a n/a 04/21/2018 0.00M
Inferred: n/a n/a 04/21/2018 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 04/21/2018 $0.00
Extra Operating Cost: n/a n/a 04/21/2018 $0.00
Average Grade: n/a n/a 04/21/2018 n/a
Recovery Rate: n/a n/a 04/21/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/21/2018 0.00M
Annual Production: n/a n/a 04/21/2018 n/a
Cash Cost: n/a n/a 04/21/2018 n/a
Extra Operating Cost: n/a n/a 04/21/2018 n/a

Property

Last Analysis Data  (04/21/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Brazil, Brazil Borborema 100% (guess) 2,900 Open Pit show
2.5 million oz resource.

Feasbility study underway.
Exploration Brazil, Brazil Juruena 100% (guess) 45,000 Both show
30,000 meters of drilling.

6 discovered zones.

Excellent drill results.

Could be a large mine.
Total Land Package Size (ha): 47,900  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Brazil, Brazil Borborema 100% (guess) 2,900 Open Pit show
2.5 million oz resource.

Feasbility study underway.
Exploration Brazil, Brazil Juruena 100% (guess) 45,000 Both show
30,000 meters of drilling.

6 discovered zones.

Excellent drill results.

Could be a large mine.
Total Land Package Size (ha): 47,900  

Profitability (by resource)

Proven &
Probable
04/21/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
04/21/2018
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.09M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.44M 1.44M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.78M
Maximum Profit (Gold): $135.88M $81.14M n/a $-54.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $135.88M $81.14M n/a $-54.73M
Max Profit / Current MCap: 8.576 8.914 n/a 0.338
Max Profit Per Share (Gold): $0.34 $0.20 n/a $-0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.34 $0.20 n/a $-0.14
Total Free Profit Per Share: $0.28 $0.17 n/a $-0.11
FD Mkt. Cap / Gold Eq.: $11.00 $6.32 n/a $-4.68
FD Mkt. Cap / Silver Eq.: $0.14 $0.08 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
0.82% 0.49% n/a -0.33%

Reserves &
Resources
04/21/2018
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.36M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.67M 1.67M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.91M
Maximum Profit (Gold): $157.11M $93.82M n/a $-63.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $157.11M $93.82M n/a $-63.29M
Max Profit / Current MCap: 9.916 10.307 n/a 0.391
Max Profit Per Share (Gold): $0.39 $0.23 n/a $-0.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.39 $0.23 n/a $-0.16
Total Free Profit Per Share: $0.34 $0.20 n/a $-0.14
FD Mkt. Cap / Gold Eq.: $9.52 $5.47 n/a $-4.05
FD Mkt. Cap / Silver Eq.: $0.12 $0.07 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
0.71% 0.43% n/a -0.29%

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.