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

Nusantara Resources

www: nusantararesources.com   email: info@nusantararesources.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:NUS AUD

Description

Nusantara Resources are a gold focused junior, late stage development company with one mine in development in Indonesia. They have approximately 2.03Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~A$41.72M which is a rise of roughly 38% over the last twelve months. As of 03/07/2019 they have no debt and ~A$6.02M cash. They have 168M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 03/07/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $30.27M $41.72M 03/07/2019 $11.44M
Total Assets: $24.64M $23.42M 03/07/2019 $-1.22M
Total Liabilities: $0.84M $0.80M 03/07/2019 $-0.04M
Current Assets: $6.34M $6.02M 03/07/2019 $-0.31M
Current Liabilities: $0.84M $0.80M 03/07/2019 $-0.04M
Total Debt: $0.00M $0.00M 03/07/2019 $0.00M
Cash: $6.34M $6.02M 03/07/2019 $-0.31M
Enterprise Value: $23.94M $35.69M 02/17/1971 $11.76M
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: 03/07/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/07/2019 0.00%
Misc 03/07/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 168,000,000 168,000,000 03/07/2019 0
Shares (FD): 215,000,000 215,000,000 03/07/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2021 03/07/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/07/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/07/2019 0
Initial CapEx (Outstanding): $146.00M
482.3% of Mkt.Cap		 $146.00M
349.98% of Mkt.Cap 		03/07/2019 $0.00M
Funding Option: n/a n/a 03/07/2019 n/a
Documentation: none FS 03/07/2019 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 03/07/2019
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 03/07/2019 0.00M
Measured & Indicated: 2.00M 2.00M 03/07/2019 0.00M
Inferred: 0.03M 0.03M 03/07/2019 0.00M
Reserves & Resources: 2.03M 2.03M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/07/2019 0.00M
Measured & Indicated: 1.36M 1.36M 03/07/2019 0.00M
Inferred: 0.01M 0.01M 03/07/2019 0.00M
Reserves & Resources: 1.37M 1.37M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 03/07/2019 $0.00
Extra Operating Cost: n/a n/a 03/07/2019 $0.00
Average Grade: 1.40 g/t 1.40 g/t 03/07/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/07/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 03/07/2019 0.00M
Annual Production: 100,000oz. 100,000oz. 03/07/2019 0oz.
Cash Cost: $700 $700 03/07/2019 $0
Extra Operating Cost: $400 $400 03/07/2019 $0
SILVER 03/07/2019
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 03/07/2019 0.00M
Measured & Indicated: n/a n/a 03/07/2019 0.00M
Inferred: n/a n/a 03/07/2019 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 03/07/2019 0.00M
Measured & Indicated: n/a n/a 03/07/2019 0.00M
Inferred: n/a n/a 03/07/2019 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 03/07/2019 $0.00
Extra Operating Cost: n/a n/a 03/07/2019 $0.00
Average Grade: n/a n/a 03/07/2019 n/a
Recovery Rate: n/a n/a 03/07/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/07/2019 0.00M
Annual Production: n/a n/a 03/07/2019 n/a
Cash Cost: n/a n/a 03/07/2019 n/a
Extra Operating Cost: n/a n/a 03/07/2019 n/a

Property

Last Analysis Data  (03/07/2019)
Stage Location Name Owned Type Au Ag Cu Notes
Development Indonesia, Indonesia Awak Mas 100% (guess) Open Pit show
2 million oz deposit.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Development Indonesia, Indonesia Awak Mas 100% (guess) Open Pit show
2 million oz deposit.

Profitability (by resource)

Proven &
Probable		 03/07/2019
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		 03/07/2019
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.48M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.36M 1.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.04M
Maximum Profit (Gold): $88.96M $238.81M n/a $149.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $88.96M $238.81M n/a $149.84M
Max Profit / Current MCap: 2.939 5.725 n/a 2.786
Max Profit Per Share (Gold): $0.41 $1.11 n/a $0.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.41 $1.11 n/a $0.70
Total Free Profit Per Share: $0.21 $0.82 n/a $0.61
FD Mkt. Cap / Gold Eq.: $22.26 $30.67 n/a $8.41
FD Mkt. Cap / Silver Eq.: $0.26 $0.35 n/a $0.09
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.73% 1.92% n/a 0.19%

Reserves &
Resources		 03/07/2019
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.): 2.03M 2.03M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.54M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.37M 1.37M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.07M
Maximum Profit (Gold): $89.80M $241.05M n/a $151.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $89.80M $241.05M n/a $151.25M
Max Profit / Current MCap: 2.966 5.778 n/a 2.812
Max Profit Per Share (Gold): $0.42 $1.12 n/a $0.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.42 $1.12 n/a $0.70
Total Free Profit Per Share: $0.22 $0.83 n/a $0.61
FD Mkt. Cap / Gold Eq.: $22.05 $30.39 n/a $8.34
FD Mkt. Cap / Silver Eq.: $0.26 $0.35 n/a $0.09
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.71% 1.90% n/a 0.18%

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.