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

Category: Junior: Near-term Producer
Rating & Risk: Login to view
Malachite Resources Ltd
www: www.malachite.com.au     email: info@malachite.com.au

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:MAR AUD

Description

Malachite Resources Ltd are a gold focused junior near-term producer

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

General Details

Financial 07/11/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $3.97M $4.87M 07/11/2017 $0.90M
Total Assets: $9.17M $8.99M 07/11/2017 $-0.18M
Total Liabilities: $2.37M $2.32M 07/11/2017 $-0.05M
Current Assets: $0.15M $0.15M 07/11/2017 $0.00M
Current Liabilities: $2.60M $2.55M 07/11/2017 $-0.05M
Total Debt: $1.99M $1.95M 07/11/2017 $-0.04M
Cash: $0.38M $0.37M 07/11/2017 $-0.01M
Enterprise Value: $5.58M $6.44M 03/16/1970 $0.87M
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 07/11/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/11/2017 0.00%
Misc 07/11/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,300,000,000 1,300,000,000 07/11/2017 0
Shares (FD): 1,300,000,000 1,300,000,000 07/11/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 09/01/2017 07/11/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
07/11/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
07/11/2017 0
Initial CapEx (Outstanding): n/a n/a 07/11/2017 n/a
Funding Option: n/a n/a 07/11/2017 n/a
Documentation: none PEA 07/11/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/11/2017
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 07/11/2017 0.00M
Measured & Indicated: 0.05M 0.05M 07/11/2017 0.00M
Inferred: 0.01M 0.01M 07/11/2017 0.00M
Reserves & Resources: 0.06M 0.06M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 07/11/2017 0.00M
Measured & Indicated: 0.04M 0.04M 07/11/2017 0.00M
Inferred: 0.00M 0.00M 07/11/2017 0.00M
Reserves & Resources: 0.04M 0.04M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/11/2017 $0.00
Extra Operating Cost: n/a n/a 07/11/2017 $0.00
Average Grade: 5.00 g/t 5.00 g/t 07/11/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/11/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 0.05M 0.05M 07/11/2017 0.00M
Annual Production: 10,000oz. 10,000oz. 07/11/2017 0oz.
Cash Cost: $800 $800 07/11/2017 $0
Extra Operating Cost: $400 $400 07/11/2017 $0
SILVER 07/11/2017
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 07/11/2017 0.00M
Measured & Indicated: n/a n/a 07/11/2017 0.00M
Inferred: n/a n/a 07/11/2017 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 07/11/2017 0.00M
Measured & Indicated: n/a n/a 07/11/2017 0.00M
Inferred: n/a n/a 07/11/2017 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 07/11/2017 $0.00
Extra Operating Cost: n/a n/a 07/11/2017 $0.00
Average Grade: n/a n/a 07/11/2017 n/a
Recovery Rate: n/a n/a 07/11/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/11/2017 0.00M
Annual Production: n/a n/a 07/11/2017 n/a
Cash Cost: n/a n/a 07/11/2017 n/a
Extra Operating Cost: n/a n/a 07/11/2017 n/a

Property

Last Analysis Data  (07/11/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Development Australia, Australia Lorena 50% (guess) Both show
Small high grade deposit.

100,000 oz.

50% JV
Exploration Australia, Australia Conrad 100% (guess) Both show
Very high grade.

20 million oz at 13 opt silver equivalent.

Early exploration.
Current Data
No Data

Profitability (by resource)

Proven &
Probable
07/11/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
07/11/2017
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.): 0.05M 0.05M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.10M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.04M 0.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.07M
Maximum Profit (Gold): $0.44M $2.55M n/a $2.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $0.44M $2.55M n/a $2.11M
Max Profit / Current MCap: 0.110 0.523 n/a 0.413
Max Profit Per Share (Gold): $0.00 $0.00 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.00 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $110.36 $135.28 n/a $24.92
FD Mkt. Cap / Silver Eq.: $1.44 $1.71 n/a $0.28
FD Mkt. Cap / Per Metal
as % Spot Price:
9.07% 10.40% n/a 1.33%

Reserves &
Resources
07/11/2017
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.): 0.06M 0.06M 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.: 0.04M 0.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.08M
Maximum Profit (Gold): $0.49M $2.87M n/a $2.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $0.49M $2.87M n/a $2.38M
Max Profit / Current MCap: 0.123 0.589 n/a 0.465
Max Profit Per Share (Gold): $0.00 $0.00 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.00 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $98.09 $120.25 n/a $22.15
FD Mkt. Cap / Silver Eq.: $1.28 $1.52 n/a $0.25
FD Mkt. Cap / Per Metal
as % Spot Price:
8.06% 9.24% n/a 1.18%

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.