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

Chart Not
Available

Symbol Data

Symbol Currency
ASX:SUM AUD

Description

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

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

General Details

Financial 08/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $15.53M $17.67M 08/24/2017 $2.14M
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 $66.67M 02/11/1972 $2.14M
Cash Flow: $-2.40M $-3.73M never $-1.33M
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
Shares Outstanding: 1,941,000,000 1,941,000,000 08/24/2017 0
Shares (FD): 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) 
2,398,430
08/24/2017 122,678
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 0.74M
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 0.66M
Maximum Profit (Gold): $-12.95M $-20.14M n/a $-7.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-12.95M $-20.14M n/a $-7.19M
Max Profit / Current MCap: n/a n/a n/a -0.306
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 $109.05 n/a $13.19
FD Mkt. Cap / Silver Eq.: $1.26 $1.36 n/a $0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
7.46% 8.92% n/a 1.47%
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 1.23M
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 1.02M
Maximum Profit (Gold): $-19.86M $-30.88M n/a $-11.02M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-19.86M $-30.88M n/a $-11.02M
Max Profit / Current MCap: n/a n/a n/a -0.469
Max Profit Per Share (Gold): $-0.01 $-0.02 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $-0.02 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $62.52 $71.12 n/a $8.60
FD Mkt. Cap / Silver Eq.: $0.82 $0.89 n/a $0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
4.86% 5.82% n/a 0.96%

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 1.84M
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 1.29M
Maximum Profit (Gold): $-25.25M $-39.27M n/a $-14.02M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-25.25M $-39.27M n/a $-14.02M
Max Profit / Current MCap: n/a n/a n/a -0.597
Max Profit Per Share (Gold): $-0.01 $-0.02 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $-0.02 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $49.16 $55.93 n/a $6.76
FD Mkt. Cap / Silver Eq.: $0.65 $0.70 n/a $0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
3.82% 4.58% n/a 0.75%

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.