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

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

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
ASX:GCY 05/24/2017 AUD 0.49 -0.01 0.81 - 0.36 227,413
Alert me when stock is updated

Description

Gascoyne Resources Ltd are a gold focused junior, late stage development company with one mine in development in Australia and one exploration property. They have approximately 1.75Moz. of gold in the reserves and resources category of which 0.75Moz. are in the measured and indicated category. They have a market capitalisation of ~A$139.39M which is a fall of roughly 11% over the last one months. As of 04/19/2017 they have no debt and ~A$10.45M cash. They have 377M shares outstanding and trade on the Australian Stock Exchange.

Login to access Don's Summary

General Details

Financial 04/19/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $157.46M $139.39M 04/19/2017 $-18.07M
Total Assets: $29.27M $29.11M 04/19/2017 $-0.15M
Total Liabilities: $1.50M $1.49M 04/19/2017 $-0.01M
Current Assets: $11.26M $11.20M 04/19/2017 $-0.06M
Current Liabilities: $1.50M $1.49M 04/19/2017 $-0.01M
Total Debt: $0.00M $0.00M 04/19/2017 $0.00M
Cash: $10.51M $10.45M 04/19/2017 $-0.05M
Enterprise Value: $146.95M $128.94M 02/01/1974 $-18.01M
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 04/19/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/19/2017 0.00%
Misc 04/19/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.409 $0.362 02:05 on 05/24/2017 $-0.05
Shares Outstanding: 377,000,000 377,000,000 04/19/2017 0
Shares Fully Diluted: 385,000,000 385,000,000 04/19/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2018 04/19/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
04/19/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
04/19/2017 0
Initial CapEx (Outstanding): $70.00M
44.46% of Mkt.Cap
$70.00M
50.22% of Mkt.Cap
04/19/2017 $0.00M
Funding Option: n/a n/a 04/19/2017 n/a
Documentation: none PFS 04/19/2017 n/a
Value Adjustment: 10% 10% never 0%

Resource Data

GOLD 04/19/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.30M 0.30M 04/19/2017 0.00M
Measured & Indicated: 0.75M 0.75M 04/19/2017 0.00M
Inferred: 1.00M 1.00M 04/19/2017 0.00M
Reserves & Resources: 1.75M 1.75M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.26M 0.26M 04/19/2017 0.00M
Measured & Indicated: 0.56M 0.56M 04/19/2017 0.00M
Inferred: 0.43M 0.43M 04/19/2017 0.00M
Reserves & Resources: 0.99M 0.99M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/19/2017 $0.00
Extra Operating Cost: n/a n/a 04/19/2017 $0.00
Average Grade: 1.50 g/t 1.50 g/t 04/19/2017 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/19/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 04/19/2017 0.00M
Annual Production: 150,000oz. 150,000oz. 04/19/2017 0oz.
Cash Cost: $750 $750 04/19/2017 $0
Extra Operating Cost: $400 $400 04/19/2017 $0
SILVER 04/19/2017
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 04/19/2017 0.00M
Measured & Indicated: n/a n/a 04/19/2017 0.00M
Inferred: n/a n/a 04/19/2017 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 04/19/2017 0.00M
Measured & Indicated: n/a n/a 04/19/2017 0.00M
Inferred: n/a n/a 04/19/2017 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 04/19/2017 $0.00
Extra Operating Cost: n/a n/a 04/19/2017 $0.00
Average Grade: n/a n/a 04/19/2017 n/a
Recovery Rate: n/a n/a 04/19/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/19/2017 0.00M
Annual Production: n/a n/a 04/19/2017 n/a
Cash Cost: n/a n/a 04/19/2017 n/a
Extra Operating Cost: n/a n/a 04/19/2017 n/a

Property

Last Analysis Data  (04/19/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Glenburgh 100% (guess) 100,000 Open Pit show
1 million oz deposit.

$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration Western Australia, Australia Dalgaranga 80% (guess) n/a Open Pit show
600,000 oz deposit (their share)

$37 million capex
38,000 oz per year
$700 cash costs per oz.
Total Land Package Size (ha): 100,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Glenburgh 100% (guess) 100,000 Open Pit show
1 million oz deposit.

$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration Western Australia, Australia Dalgaranga 80% (guess) n/a Open Pit show
600,000 oz deposit (their share)

$37 million capex
38,000 oz per year
$700 cash costs per oz.
Total Land Package Size (ha): 100,000  

Profitability (by resource)

Proven &
Probable
04/19/2017
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.): 0.30M 0.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.87M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.26M 0.26M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.74M
Maximum Profit (Gold): $25.29M $20.09M n/a $-5.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $25.29M $20.09M n/a $-5.20M
Max Profit / Current MCap: 0.161 0.144 n/a -0.017
Max Profit Per Share (Gold): $0.07 $0.05 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $0.05 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $617.47 $546.62 n/a $-70.85
FD Mkt. Cap / Silver Eq.: $8.77 $7.46 n/a $-1.31
FD Mkt. Cap / Per Metal
as % Spot Price:
48.29% 43.65% n/a -4.64%
Measured &
Indicated
04/19/2017
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.): 0.75M 0.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.18M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.56M 0.56M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.63M
Maximum Profit (Gold): $55.64M $44.19M n/a $-11.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $55.64M $44.19M n/a $-11.45M
Max Profit / Current MCap: 0.353 0.317 n/a -0.036
Max Profit Per Share (Gold): $0.14 $0.11 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.14 $0.11 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $280.67 $248.46 n/a $-32.20
FD Mkt. Cap / Silver Eq.: $3.99 $3.39 n/a $-0.60
FD Mkt. Cap / Per Metal
as % Spot Price:
21.95% 19.84% n/a -2.11%

Reserves &
Resources
04/19/2017
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.): 1.75M 1.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.08M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.99M 0.99M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.86M
Maximum Profit (Gold): $97.79M $77.67M n/a $-20.12M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $97.79M $77.67M n/a $-20.12M
Max Profit / Current MCap: 0.621 0.557 n/a -0.064
Max Profit Per Share (Gold): $0.25 $0.20 n/a $-0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.25 $0.20 n/a $-0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $159.69 $141.37 n/a $-18.32
FD Mkt. Cap / Silver Eq.: $2.27 $1.93 n/a $-0.34
FD Mkt. Cap / Per Metal
as % Spot Price:
12.49% 11.29% n/a -1.20%

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.     ×