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 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$44.83M which is a rise of roughly 22% over the last nine months. As of 03/10/2020 they have no debt and ~A$6.62M cash. They have 192M 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 03/10/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $36.83M $44.83M 03/10/2020 $8.00M
Total Assets: $22.95M $25.74M 03/10/2020 $2.79M
Total Liabilities: $0.79M $0.88M 03/10/2020 $0.10M
Current Assets: $5.90M $6.62M 03/10/2020 $0.72M
Current Liabilities: $0.79M $0.88M 03/10/2020 $0.10M
Total Debt: $0.00M $0.00M 03/10/2020 $0.00M
Cash: $5.90M $6.62M 03/10/2020 $0.72M
Enterprise Value: $30.93M $38.21M 03/19/1971 $7.28M
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): $146.00M
396.45% of Mkt.Cap		 $146.00M
325.69% 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 -19.71M
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 -13.41M
Maximum Profit (Gold): $132.61M $168.96M n/a $36.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $132.61M $168.96M n/a $36.34M
Max Profit / Current MCap: 3.601 3.769 n/a 0.168
Max Profit Per Share (Gold): $0.55 $0.71 n/a $0.15
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.55 $0.71 n/a $0.15
Total Free Profit Per Share: $0.32 $0.45 n/a $0.13
FD Mkt. Cap / Gold Eq.: $54.16 $65.92 n/a $11.77
FD Mkt. Cap / Silver Eq.: $0.56 $0.85 n/a $0.29
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.27% 3.64% n/a 0.37%

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 -22.67M
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 -14.66M
Maximum Profit (Gold): $145.05M $184.80M n/a $39.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $145.05M $184.80M n/a $39.75M
Max Profit / Current MCap: 3.939 4.122 n/a 0.184
Max Profit Per Share (Gold): $0.61 $0.77 n/a $0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.61 $0.77 n/a $0.17
Total Free Profit Per Share: $0.37 $0.52 n/a $0.15
FD Mkt. Cap / Gold Eq.: $49.51 $60.27 n/a $10.76
FD Mkt. Cap / Silver Eq.: $0.51 $0.78 n/a $0.27
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.99% 3.33% n/a 0.34%

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.