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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Carbine Resources Ltd
www: www.carbineresources.com.au     email: admin@carbineresources.com.au

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:CRB AUD
OTCMKTS:CRNRF USD

Description

Carbine Resources Ltd are a gold focused junior, late stage development company with one mine in development in Australia. They have approximately 0.9Moz. of gold in the reserves and resources category of which 0.4Moz. are in the measured and indicated category. They have a market capitalisation of ~A$4.97M which is a fall of roughly 69% over the last nine months. As of 08/31/2017 they have no debt and ~A$3.52M cash. They have 195M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 08/31/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $16.19M $4.97M 08/31/2017 $-11.22M
Total Assets: $3.97M $3.75M 08/31/2017 $-0.23M
Total Liabilities: $0.16M $0.15M 08/31/2017 $-0.01M
Current Assets: $3.97M $3.75M 08/31/2017 $-0.23M
Current Liabilities: $0.16M $0.15M 08/31/2017 $-0.01M
Total Debt: $0.00M $0.00M 08/31/2017 $0.00M
Cash: $3.73M $3.52M 08/31/2017 $-0.21M
Enterprise Value: $12.46M $1.45M 01/17/1970 $-11.01M
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: 08/31/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/31/2017 0.00%
Misc 08/31/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 195,000,000 195,000,000 08/31/2017 0
Shares (FD): 237,000,000 237,000,000 08/31/2017 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 08/31/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/31/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/31/2017 0
Initial CapEx (Outstanding): n/a n/a 08/31/2017 n/a
Funding Option: n/a n/a 08/31/2017 n/a
Documentation: none none 08/31/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/31/2017
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 08/31/2017 0.00M
Measured & Indicated: 0.40M 0.40M 08/31/2017 0.00M
Inferred: 0.50M 0.50M 08/31/2017 0.00M
Reserves & Resources: 0.90M 0.90M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/31/2017 0.00M
Measured & Indicated: 0.26M 0.26M 08/31/2017 0.00M
Inferred: 0.20M 0.20M 08/31/2017 0.00M
Reserves & Resources: 0.46M 0.46M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/31/2017 $0.00
Extra Operating Cost: n/a n/a 08/31/2017 $0.00
Average Grade: 1.50 g/t 1.50 g/t 08/31/2017 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 08/31/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 08/31/2017 0.00M
Annual Production: 40,000oz. 40,000oz. 08/31/2017 0oz.
Cash Cost: $600 $600 08/31/2017 $0
Extra Operating Cost: $400 $400 08/31/2017 $0
SILVER 08/31/2017
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 08/31/2017 0.00M
Measured & Indicated: n/a n/a 08/31/2017 0.00M
Inferred: n/a n/a 08/31/2017 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 08/31/2017 0.00M
Measured & Indicated: n/a n/a 08/31/2017 0.00M
Inferred: n/a n/a 08/31/2017 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 08/31/2017 $0.00
Extra Operating Cost: n/a n/a 08/31/2017 $0.00
Average Grade: n/a n/a 08/31/2017 n/a
Recovery Rate: n/a n/a 08/31/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/31/2017 0.00M
Annual Production: n/a n/a 08/31/2017 n/a
Cash Cost: n/a n/a 08/31/2017 n/a
Extra Operating Cost: n/a n/a 08/31/2017 n/a

Property

Last Analysis Data  (08/31/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Development Queensland, Australia Mount Morgan 100% (guess) Open Pit show
DFS completed.

$85 million capex.

40,000 oz annual production.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Development Queensland, Australia Mount Morgan 100% (guess) Open Pit show
DFS completed.

$85 million capex.

40,000 oz annual production.

Profitability (by resource)

Proven &
Probable
08/31/2017
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
08/31/2017
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.): 0.40M 0.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.38M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.26M 0.26M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.88M
Maximum Profit (Gold): $57.49M $52.20M n/a $-5.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $57.49M $52.20M n/a $-5.29M
Max Profit / Current MCap: 3.550 10.499 n/a 6.949
Max Profit Per Share (Gold): $0.24 $0.22 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.22 n/a $-0.02
Total Free Profit Per Share: $0.16 $0.19 n/a $0.04
FD Mkt. Cap / Gold Eq.: $63.25 $19.42 n/a $-43.83
FD Mkt. Cap / Silver Eq.: $0.84 $0.25 n/a $-0.59
FD Mkt. Cap / Per Metal
as % Spot Price:
4.79% 1.50% n/a -3.28%

Reserves &
Resources
08/31/2017
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.10M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.46M 0.46M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.57M
Maximum Profit (Gold): $102.40M $92.98M n/a $-9.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $102.40M $92.98M n/a $-9.42M
Max Profit / Current MCap: 6.324 18.702 n/a 12.377
Max Profit Per Share (Gold): $0.43 $0.39 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.43 $0.39 n/a $-0.04
Total Free Profit Per Share: $0.35 $0.36 n/a $0.02
FD Mkt. Cap / Gold Eq.: $35.51 $10.90 n/a $-24.60
FD Mkt. Cap / Silver Eq.: $0.47 $0.14 n/a $-0.33
FD Mkt. Cap / Per Metal
as % Spot Price:
2.69% 0.84% n/a -1.84%

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.