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

White Rock Minerals Ltd

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

Symbol Data

Symbol Currency
ASX:WRM AUD

Description

White Rock Minerals Ltd are a gold and silver focused junior, late stage development company with one mine in development in Australia and one exploration property. They have approximately 0.33Moz. of gold and 20Moz. of silver in the reserves and resources category of which 0.23Moz. of gold are in the measured and indicated category. They have a market capitalisation of ~A$30.47M which is a rise of roughly 385% over the last seven months. As of 04/27/2020 they have no debt and ~A$1.33M cash. They have 73M 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 04/27/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $6.28M $30.47M 07/28/2020 $24.19M
Total Assets: $13.44M $15.46M 04/27/2020 $2.02M
Total Liabilities: $1.66M $1.91M 04/27/2020 $0.25M
Current Assets: $1.79M $2.06M 04/27/2020 $0.27M
Current Liabilities: $0.96M $1.10M 04/27/2020 $0.14M
Total Debt: $0.00M $0.00M 04/27/2020 $0.00M
Cash: $1.15M $1.33M 04/27/2020 $0.17M
Enterprise Value: $5.13M $29.15M 12/04/1970 $24.02M
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: 04/27/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/27/2020 0.00%
Misc 04/27/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,881,000,000 72,600,000 07/28/2020 -1,808,400,000
Shares (FD): 2,454,000,000 72,600,000 07/28/2020 -2,381,400,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2022 04/27/2020 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
04/27/2020 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
04/27/2020 0
Initial CapEx (Outstanding): $32.00M
509.38% of Mkt.Cap
$32.00M
105.01% of Mkt.Cap
04/27/2020 $0.00M
Funding Option: n/a n/a 04/27/2020 n/a
Documentation: none none 07/31/2020 n/a
Value Adjustment: -30% -30% never 0%

Resource Data

GOLD 04/27/2020
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 04/27/2020 0.00M
Measured & Indicated: 0.23M 0.23M 04/27/2020 0.00M
Inferred: 0.10M 0.10M 04/27/2020 0.00M
Reserves & Resources: 0.33M 0.33M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/27/2020 0.00M
Measured & Indicated: 0.15M 0.15M 04/27/2020 0.00M
Inferred: 0.04M 0.04M 04/27/2020 0.00M
Reserves & Resources: 0.20M 0.20M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/27/2020 $0.00
Extra Operating Cost: n/a n/a 04/27/2020 $0.00
Average Grade: 1.40 g/t 1.40 g/t 04/27/2020 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/31/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 0.25M 0.25M 04/27/2020 0.00M
Annual Production: 30,000oz. 30,000oz. 04/27/2020 0oz.
Cash Cost: $850 $850 04/27/2020 $0
Extra Operating Cost: $400 $400 04/27/2020 $0
SILVER 04/27/2020
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 04/27/2020 0.00M
Measured & Indicated: n/a n/a 04/27/2020 0.00M
Inferred: 20.00M 20.00M 04/27/2020 0.00M
Reserves & Resources: 20.00M 20.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/27/2020 0.00M
Measured & Indicated: n/a n/a 04/27/2020 0.00M
Inferred: 8.00M 8.00M 04/27/2020 0.00M
Reserves & Resources: 8.00M 8.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/27/2020 $0.00
Extra Operating Cost: n/a n/a 04/27/2020 $0.00
Average Grade: 40.00 g/t 40.00 g/t 04/27/2020 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 07/31/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 10.00M 10.00M 04/27/2020 0.00M
Annual Production: 500,000oz. 500,000oz. 04/27/2020 0oz.
Cash Cost: $10 $10 04/27/2020 $0
Extra Operating Cost: $8 $8 04/27/2020 $0

Property

Last Analysis Data  (04/27/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development New South Wales, Australia Mt Carrington 100% (guess) 18,000 Open Pit show
300,000 oz (1.4 gpt)

$32 million capex

20 million oz of silver (phase 2)
Low grade
Exploration Alaska, USA Red Mountain 100% (guess) 14,000 Open Pit show
Large potential mine

64 million oz silver
675,000 tons of zinc
285,000 tons of lead
350,000 oz of gold
Total Land Package Size (ha): 32,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development New South Wales, Australia Mt Carrington 100% (guess) 18,000 Open Pit show
300,000 oz (1.4 gpt)

$32 million capex

20 million oz of silver (phase 2)
Low grade
Exploration Alaska, USA Red Mountain 100% (guess) 14,000 Open Pit show
Large potential mine

64 million oz silver
675,000 tons of zinc
285,000 tons of lead
350,000 oz of gold
Total Land Package Size (ha): 32,000  

Profitability (by resource)

Proven &
Probable
04/27/2020
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
04/27/2020
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.): 0.23M 0.23M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -8.43M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.15M 0.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -5.73M
Maximum Profit (Gold): $34.96M $43.03M n/a $8.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $34.96M $43.03M n/a $8.07M
Max Profit / Current MCap: 5.565 1.412 n/a -4.153
Max Profit Per Share (Gold): $0.01 $0.59 n/a $0.58
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.59 n/a $0.58
Total Free Profit Per Share: $0.01 $0.02 n/a $0.01
FD Mkt. Cap / Gold Eq.: $41.06 $199.17 n/a $158.11
FD Mkt. Cap / Silver Eq.: $0.36 $2.64 n/a $2.28
FD Mkt. Cap / Per Metal
as % Spot Price:
2.39% 10.92% n/a 8.53%

Reserves &
Resources
04/27/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 64.71% 55.05% n/a -9.66%
Percentage Silver: 35.29% 44.95% n/a 9.66%
Total (Gold Eq. Oz.): 0.50M 0.59M n/a 0.09M
Total (Silver Eq. Oz.): 56.67M 44.49M n/a -12.18M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.27M 0.30M n/a 0.04M
Silver Eq. Oz.: 30.06M 22.73M n/a -7.33M
Maximum Profit (Gold): $44.67M $54.98M n/a $10.31M
Maximum Profit (Silver): $-20.31M $24.30M n/a $44.62M
Total Maximum Profit: $24.36M $79.28M n/a $54.92M
Max Profit / Current MCap: 3.877 2.602 n/a -1.276
Max Profit Per Share (Gold): $0.02 $0.76 n/a $0.74
Max Profit Per Share (Silver): $-0.01 $0.33 n/a $0.34
Total Max Profit Per Share: $0.01 $1.09 n/a $1.08
Total Free Profit Per Share: $0.01 $0.52 n/a $0.52
FD Mkt. Cap / Gold Eq.: $23.58 $101.02 n/a $77.44
FD Mkt. Cap / Silver Eq.: $0.21 $1.34 n/a $1.13
FD Mkt. Cap / Per Metal
as % Spot Price:
1.37% 5.54% n/a 4.16%

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.     ×