Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 1.15Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$47.76M which is a rise of roughly 30% over the last twelve months. As of 03/10/2020 they have no debt and ~A$6.92M cash. They have 192M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
03/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$36.83M
$47.76M
03/10/2020
$10.93M
Total Assets:
$22.95M
$26.90M
03/10/2020
$3.95M
Total Liabilities:
$0.79M
$0.92M
03/10/2020
$0.14M
Current Assets:
$5.90M
$6.92M
03/10/2020
$1.02M
Current Liabilities:
$0.79M
$0.92M
03/10/2020
$0.14M
Total Debt:
$0.00M
$0.00M
03/10/2020
$0.00M
Cash:
$5.90M
$6.92M
03/10/2020
$1.02M
Enterprise Value:
$30.93M
$40.84M
04/18/1971
$9.92M
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:
03/10/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
03/10/2020
0.00%
Misc
03/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
192,031,000
192,031,000
03/10/2020
0
Shares (FD):
239,031,000
239,031,000
03/10/2020
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
03/10/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
03/10/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
03/10/2020
0
Initial CapEx (Outstanding):
$146.00M396.45% of Mkt.Cap
$146.00M305.7% of Mkt.Cap
03/10/2020
$0.00M
Funding Option:
n/a
n/a
03/10/2020
n/a
Documentation:
none
FS
03/10/2020
n/a
Value Adjustment:
-50%
-50%
never
0%
Resource Data
GOLD
03/10/2020 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
03/10/2020
0.00M
Measured & Indicated:
1.00M
1.00M
03/10/2020
0.00M
Inferred:
0.15M
0.15M
03/10/2020
0.00M
Reserves & Resources:
1.15M
1.15M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/10/2020
0.00M
Measured & Indicated:
0.68M
0.68M
03/10/2020
0.00M
Inferred:
0.06M
0.06M
03/10/2020
0.00M
Reserves & Resources:
0.74M
0.74M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
03/10/2020
$0.00
Extra Operating Cost:
n/a
n/a
03/10/2020
$0.00
Average Grade:
1.40 g/t
1.40 g/t
03/10/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
03/10/2020
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
03/10/2020
0.00M
Annual Production:
60,000oz.
60,000oz.
03/10/2020
0oz.
Cash Cost:
$700
$700
03/10/2020
$0
Extra Operating Cost:
$400
$400
03/10/2020
$0
SILVER
03/10/2020 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
03/10/2020
0.00M
Measured & Indicated:
n/a
n/a
03/10/2020
0.00M
Inferred:
n/a
n/a
03/10/2020
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
03/10/2020
0.00M
Measured & Indicated:
n/a
n/a
03/10/2020
0.00M
Inferred:
n/a
n/a
03/10/2020
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
03/10/2020
$0.00
Extra Operating Cost:
n/a
n/a
03/10/2020
$0.00
Average Grade:
n/a
n/a
03/10/2020
n/a
Recovery Rate:
n/a
n/a
03/10/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/10/2020
0.00M
Annual Production:
n/a
n/a
03/10/2020
n/a
Cash Cost:
n/a
n/a
03/10/2020
n/a
Extra Operating Cost:
n/a
n/a
03/10/2020
n/a
Property
Last Analysis Data (03/10/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Indonesia , Indonesia
Awak Mas
60% (guess)
14,000
Open Pit
show
2 million oz deposit.
Total Land Package Size (ha):
14,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Indonesia , Indonesia
Awak Mas
60% (guess)
14,000
Open Pit
show
2 million oz deposit.
Total Land Package Size (ha):
14,000
Profitability (by resource)
Proven & Probable
03/10/2020 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
03/10/2020 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.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-29.95M
P L A U S I B L E
Gold Eq. Oz.:
0.68M
0.68M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-20.36M
Maximum Profit (Gold):
$132.61M
$142.75M
n/a
$10.14M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$132.61M
$142.75M
n/a
$10.14M
Max Profit / Current MCap:
3.601
2.989
n/a
-0.612
Max Profit Per Share (Gold):
$0.55
$0.60
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.55
$0.60
n/a
$0.04
Total Free Profit Per Share:
$0.32
$0.34
n/a
$0.02
FD Mkt. Cap / Gold Eq.:
$54.16
$70.23
n/a
$16.08
FD Mkt. Cap / Silver Eq.:
$0.56
$1.04
n/a
$0.48
FD Mkt. Cap / Per Metal as % Spot Price:
3.27%
4.13%
n/a
0.86%
Reserves & Resources
03/10/2020 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.):
1.15M
1.15M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-34.44M
P L A U S I B L E
Gold Eq. Oz.:
0.74M
0.74M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-22.27M
Maximum Profit (Gold):
$145.05M
$156.14M
n/a
$11.09M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$145.05M
$156.14M
n/a
$11.09M
Max Profit / Current MCap:
3.939
3.269
n/a
-0.669
Max Profit Per Share (Gold):
$0.61
$0.65
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.61
$0.65
n/a
$0.05
Total Free Profit Per Share:
$0.37
$0.39
n/a
$0.02
FD Mkt. Cap / Gold Eq.:
$49.51
$64.21
n/a
$14.70
FD Mkt. Cap / Silver Eq.:
$0.51
$0.95
n/a
$0.44
FD Mkt. Cap / Per Metal as % Spot Price:
2.99%
3.78%
n/a
0.79%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6556
AUD 0.7685
03/06/2021
Spot Gold:
$1,657.20
$1,699.80
03/06/2021
$42.60
Spot Silver:
$17.01
$25.19
03/06/2021
$8.18
Gold:Silver Ratio:
97.43
67.48
03/06/2021
-29.95
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: