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 Change 52 Wk Range Volume
ASX:SUM 09/21/2017 AUD 0.02 0.00 0.04 - 0.01 65,000
Alert me when stock is updated

Description

Sumatra Copper & Gold Plc are a gold focused junior, small producer 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 ~$25.15M which is a rise of roughly 62% over the last four weeks. As of 08/24/2017 they have ~$50M debt and ~$1M cash. They have 1,941M shares outstanding and trade on the Australian Stock Exchange.

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 $25.15M 08/24/2017 $9.62M
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 $74.15M 05/08/1972 $9.62M
Cash Flow: $-2.40M $-2.15M never $0.25M
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 $0.013 10:09 on 09/21/2017 $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) 
2,287,544
08/24/2017 11,792
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
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
08/24/2017
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 0.07M
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 0.06M
Maximum Profit (Gold): $-12.95M $-11.59M n/a $1.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-12.95M $-11.59M n/a $1.36M
Max Profit / Current MCap: n/a n/a n/a 0.373
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.: $95.86 $155.27 n/a $59.41
FD Mkt. Cap / Silver Eq.: $1.26 $2.04 n/a $0.77
FD Mkt. Cap / Per Metal
as % Spot Price:
7.46% 11.96% n/a 4.51%
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 0.12M
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 0.10M
Maximum Profit (Gold): $-19.86M $-17.77M n/a $2.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-19.86M $-17.77M n/a $2.09M
Max Profit / Current MCap: n/a n/a n/a 0.572
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 $101.26 n/a $38.74
FD Mkt. Cap / Silver Eq.: $0.82 $1.33 n/a $0.50
FD Mkt. Cap / Per Metal
as % Spot Price:
4.86% 7.80% n/a 2.94%

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 0.18M
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 0.12M
Maximum Profit (Gold): $-25.25M $-22.60M n/a $2.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-25.25M $-22.60M n/a $2.65M
Max Profit / Current MCap: n/a n/a n/a 0.728
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.: $49.16 $79.63 n/a $30.47
FD Mkt. Cap / Silver Eq.: $0.65 $1.04 n/a $0.40
FD Mkt. Cap / Per Metal
as % Spot Price:
3.82% 6.14% n/a 2.31%

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.     ×