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

Category: Junior: Late Stage Developer
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 Change 52 Wk Range Volume
ASX:SUM 07/25/2017 AUD 0.01 0.00 0.05 - 0.01 338,826
Alert me when stock is updated

Description

Sumatra Copper & Gold Plc are a gold focused junior, late stage development company with one mine in development in Indonesia and one exploration property. They have approximately 0.45Moz. of gold in the reserves and resources category of which 0.3Moz. are in the measured and indicated category. They have a market capitalisation of ~$8.09M which is a fall of roughly 75% over the last eleven months. As of 08/15/2016 they have ~$50M debt and ~$0.34M cash. They have 710M shares outstanding and trade on the Australian Stock Exchange.

Login to access Don's Summary

General Details

Financial 08/15/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $32.13M $8.09M 08/15/2016 $-24.04M
Total Assets: $14.00M $14.00M 08/15/2016 $0.00M
Total Liabilities: $3.10M $3.10M 08/15/2016 $0.00M
Current Assets: $0.40M $0.40M 08/15/2016 $0.00M
Current Liabilities: $0.30M $0.30M 08/15/2016 $0.00M
Total Debt: $50.00M $50.00M 08/15/2016 $0.00M
Cash: $0.34M $0.34M 08/15/2016 $0.00M
Enterprise Value: $81.79M $57.75M 10/31/1971 $-24.04M
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: 08/15/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/15/2016 0.00%
Misc 08/15/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.032 $0.008 01:07 on 07/25/2017 $-0.02
Shares Outstanding: 710,000,000 710,000,000 08/15/2016 0
Shares Fully Diluted: 1,020,000,000 1,020,000,000 08/15/2016 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 08/15/2016 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/15/2016 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/15/2016 0
Initial CapEx (Outstanding): n/a n/a 08/15/2016 n/a
Funding Option: n/a n/a 08/15/2016 n/a
Documentation: none FS 08/15/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/15/2016
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 08/15/2016 0.00M
Measured & Indicated: 0.30M 0.30M 08/15/2016 0.00M
Inferred: 0.15M 0.15M 08/15/2016 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 08/15/2016 0.00M
Measured & Indicated: 0.25M 0.25M 08/15/2016 0.00M
Inferred: 0.07M 0.07M 08/15/2016 0.00M
Reserves & Resources: 0.32M 0.32M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/15/2016 $0.00
Extra Operating Cost: n/a n/a 08/15/2016 $0.00
Average Grade: 2.00 g/t 2.00 g/t 08/15/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/15/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 0.30M 0.30M 08/15/2016 0.00M
Annual Production: 30,000oz. 30,000oz. 08/15/2016 0oz.
Cash Cost: $500 $500 08/15/2016 $0
Extra Operating Cost: $500 $500 08/15/2016 $0
SILVER 08/15/2016
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 08/15/2016 0.00M
Measured & Indicated: n/a n/a 08/15/2016 0.00M
Inferred: n/a n/a 08/15/2016 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 08/15/2016 0.00M
Measured & Indicated: n/a n/a 08/15/2016 0.00M
Inferred: n/a n/a 08/15/2016 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 08/15/2016 $0.00
Extra Operating Cost: n/a n/a 08/15/2016 $0.00
Average Grade: n/a n/a 08/15/2016 n/a
Recovery Rate: n/a n/a 08/15/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/15/2016 0.00M
Annual Production: n/a n/a 08/15/2016 n/a
Cash Cost: n/a n/a 08/15/2016 n/a
Extra Operating Cost: n/a n/a 08/15/2016 n/a

Property

Last Analysis Data  (08/15/2016)
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
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  

Profitability (by resource)

Proven &
Probable
08/15/2016
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 1.54M
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 1.39M
Maximum Profit (Gold): $38.30M $28.58M n/a $-9.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $38.30M $28.58M n/a $-9.72M
Max Profit / Current MCap: 1.192 3.533 n/a 2.341
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: $0.00 $0.02 n/a $0.02
FD Mkt. Cap / Gold Eq.: $198.35 $49.93 n/a $-148.42
FD Mkt. Cap / Silver Eq.: $2.92 $0.65 n/a $-2.27
FD Mkt. Cap / Per Metal
as % Spot Price:
14.83% 3.99% n/a -10.84%
Measured &
Indicated
08/15/2016
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 2.57M
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 2.13M
Maximum Profit (Gold): $58.72M $43.82M n/a $-14.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $58.72M $43.82M n/a $-14.90M
Max Profit / Current MCap: 1.827 5.417 n/a 3.590
Max Profit Per Share (Gold): $0.06 $0.04 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.04 n/a $-0.01
Total Free Profit Per Share: $0.02 $0.03 n/a $0.02
FD Mkt. Cap / Gold Eq.: $129.36 $32.56 n/a $-96.79
FD Mkt. Cap / Silver Eq.: $1.91 $0.43 n/a $-1.48
FD Mkt. Cap / Per Metal
as % Spot Price:
9.67% 2.60% n/a -7.07%

Reserves &
Resources
08/15/2016
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 3.86M
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 2.71M
Maximum Profit (Gold): $74.68M $55.72M n/a $-18.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $74.68M $55.72M n/a $-18.95M
Max Profit / Current MCap: 2.324 6.889 n/a 4.565
Max Profit Per Share (Gold): $0.07 $0.05 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $0.05 n/a $-0.02
Total Free Profit Per Share: $0.03 $0.04 n/a $0.01
FD Mkt. Cap / Gold Eq.: $101.72 $25.61 n/a $-76.11
FD Mkt. Cap / Silver Eq.: $1.50 $0.33 n/a $-1.16
FD Mkt. Cap / Per Metal
as % Spot Price:
7.60% 2.05% n/a -5.56%

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.     ×