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

Category: Junior: Small Producer
Rating & Risk: Login to view
Sumatra Copper & Gold Plc
www: www.sumatracoppergold.com     email: dfowler@sumatracoppergold.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price
ASX:SUM 01/18/2018 AUD 0.02
Alert me when stock is updated

Description

Sumatra Copper & Gold Plc are a gold focused junior, small producer

Login to access Don's Summary

General Details

Financial 08/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $15.53M $23.54M 08/24/2017 $8.01M
Total Assets: $14.00M $14.00M 08/24/2017 $0.00M
Total Liabilities: $3.10M $3.10M 08/24/2017 $0.00M
Current Assets: $1.00M $1.00M 08/24/2017 $0.00M
Current Liabilities: $0.30M $0.30M 08/24/2017 $0.00M
Total Debt: $50.00M $50.00M 08/24/2017 $0.00M
Cash: $1.00M $1.00M 08/24/2017 $0.00M
Enterprise Value: $64.53M $72.54M 04/19/1972 $8.01M
Cash Flow: $-2.40M $-1.46M never $0.94M
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: 08/24/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/24/2017 0.00%
Misc 08/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.008 $0.012 23:01 on 01/18/2018 $0.00
Shares Outstanding: 1,941,000,000 1,941,000,000 08/24/2017 0
Shares Fully Diluted: 1,965,000,000 1,965,000,000 08/24/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/24/2017 n/a
Production (Gold Eq Oz.): (guess) 
30,000
(guess) 
30,000
08/24/2017 0
Production (Silver Eq Oz.): (guess) 
2,275,752
(guess) 
2,348,294
08/24/2017 72,542
Initial CapEx (Outstanding): n/a n/a 08/24/2017 n/a
Funding Option: n/a n/a 08/24/2017 n/a
Documentation: none PRODUCER 08/24/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.18M 0.18M 08/24/2017 0.00M
Measured & Indicated: 0.30M 0.30M 08/24/2017 0.00M
Inferred: 0.15M 0.15M 08/24/2017 0.00M
Reserves & Resources: 0.45M 0.45M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.16M 0.16M 08/24/2017 0.00M
Measured & Indicated: 0.25M 0.25M 08/24/2017 0.00M
Inferred: 0.07M 0.07M 08/24/2017 0.00M
Reserves & Resources: 0.32M 0.32M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
30,000oz.
(guess) 
30,000oz.
08/24/2017 0oz.
Cash Cost: $1,000 $1,000 08/24/2017 $0.00
Extra Operating Cost: $400 $400 08/24/2017 $0.00
Average Grade: 2.00 g/t 2.00 g/t 08/24/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/24/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 0.30M 0.30M 08/24/2017 0.00M
Annual Production: 40,000oz. 40,000oz. 08/24/2017 0oz.
Cash Cost: $900 $900 08/24/2017 $0
Extra Operating Cost: $500 $500 08/24/2017 $0
SILVER 08/24/2017
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 08/24/2017 0.00M
Measured & Indicated: n/a n/a 08/24/2017 0.00M
Inferred: n/a n/a 08/24/2017 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 08/24/2017 0.00M
Measured & Indicated: n/a n/a 08/24/2017 0.00M
Inferred: n/a n/a 08/24/2017 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 08/24/2017 $0.00
Extra Operating Cost: n/a n/a 08/24/2017 $0.00
Average Grade: n/a n/a 08/24/2017 n/a
Recovery Rate: n/a n/a 08/24/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/24/2017 0.00M
Annual Production: n/a n/a 08/24/2017 n/a
Cash Cost: n/a n/a 08/24/2017 n/a
Extra Operating Cost: n/a n/a 08/24/2017 n/a

Property

Last Analysis Data  (08/24/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Sumatra, Indonesia Tembang 100% (guess) 85,000 Open Pit show
450,000 oz open pit project.

Construction underway.

Financed.
Exploration Sumatra, Indonesia Sontang 100% (guess) 30,000 n/a show
Early exploration
Total Land Package Size (ha): 115,000  
Current Data
No Data

Profitability (by resource)

Proven &
Probable
08/24/2017
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.): 0.18M 0.18M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.44M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.16M 0.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.39M
Maximum Profit (Gold): $-12.95M $-7.86M n/a $5.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-12.95M $-7.86M n/a $5.09M
Max Profit / Current MCap: n/a n/a n/a 0.500
Max Profit Per Share (Gold): $-0.01 $0.00 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.00 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $95.86 $145.33 n/a $49.47
FD Mkt. Cap / Silver Eq.: $1.26 $1.86 n/a $0.59
FD Mkt. Cap / Per Metal
as % Spot Price:
7.46% 10.92% n/a 3.47%
Measured &
Indicated
08/24/2017
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 0.73M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.25M 0.25M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.60M
Maximum Profit (Gold): $-19.86M $-12.05M n/a $7.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-19.86M $-12.05M n/a $7.81M
Max Profit / Current MCap: n/a n/a n/a 0.767
Max Profit Per Share (Gold): $-0.01 $-0.01 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $-0.01 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $62.52 $94.78 n/a $32.26
FD Mkt. Cap / Silver Eq.: $0.82 $1.21 n/a $0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
4.86% 7.12% n/a 2.26%

Reserves &
Resources
08/24/2017
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.): 0.45M 0.45M 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.: 0.32M 0.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.76M
Maximum Profit (Gold): $-25.25M $-15.32M n/a $9.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-25.25M $-15.32M n/a $9.93M
Max Profit / Current MCap: n/a n/a n/a 0.975
Max Profit Per Share (Gold): $-0.01 $-0.01 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $-0.01 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $49.16 $74.53 n/a $25.37
FD Mkt. Cap / Silver Eq.: $0.65 $0.95 n/a $0.30
FD Mkt. Cap / Per Metal
as % Spot Price:
3.82% 5.60% n/a 1.78%

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.     ×