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 focused junior, late stage development company with one mine in development in Australia and one exploration property. They have approximately 0.33Moz. of gold in the reserves and resources category of which 0.23Moz. are in the measured and indicated category. They have a market capitalisation of ~A$6.04M which is a fall of roughly 44% over the last nine months. As of 04/30/2019 they have no debt and ~A$1.23M cash. They have 1,636M 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 04/30/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $10.86M $6.04M 04/30/2019 $-4.83M
Total Assets: $11.99M $11.65M 04/30/2019 $-0.33M
Total Liabilities: $2.33M $2.26M 04/30/2019 $-0.06M
Current Assets: $1.83M $1.78M 04/30/2019 $-0.05M
Current Liabilities: $0.28M $0.27M 04/30/2019 $-0.01M
Total Debt: $0.00M $0.00M 04/30/2019 $0.00M
Cash: $1.27M $1.23M 04/30/2019 $-0.04M
Enterprise Value: $9.60M $4.80M 02/25/1970 $-4.79M
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: 04/30/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/30/2019 0.00%
Misc 04/30/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,636,000,000 1,636,000,000 04/30/2019 0
Shares (FD): 2,201,000,000 2,201,000,000 04/30/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2020 04/30/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 04/30/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 04/30/2019 0
Initial CapEx (Outstanding): $32.00M
294.54% of Mkt.Cap		 $32.00M
530.17% of Mkt.Cap 		04/30/2019 $0.00M
Funding Option: n/a n/a 04/30/2019 n/a
Documentation: none none 04/29/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/30/2019
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 04/30/2019 0.00M
Measured & Indicated: 0.23M 0.23M 04/30/2019 0.00M
Inferred: 0.10M 0.10M 04/30/2019 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 04/30/2019 0.00M
Measured & Indicated: 0.15M 0.15M 04/30/2019 0.00M
Inferred: 0.04M 0.04M 04/30/2019 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 04/30/2019 $0.00
Extra Operating Cost: n/a n/a 04/30/2019 $0.00
Average Grade: 1.40 g/t 1.40 g/t 04/30/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/30/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.30M 0.30M 04/30/2019 0.00M
Annual Production: 30,000oz. 30,000oz. 04/30/2019 0oz.
Cash Cost: $800 $800 04/30/2019 $0
Extra Operating Cost: $400 $400 04/30/2019 $0
SILVER 04/30/2019
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 04/30/2019 0.00M
Measured & Indicated: n/a n/a 04/30/2019 0.00M
Inferred: n/a n/a 04/30/2019 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 04/30/2019 0.00M
Measured & Indicated: n/a n/a 04/30/2019 0.00M
Inferred: n/a n/a 04/30/2019 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 04/30/2019 $0.00
Extra Operating Cost: n/a n/a 04/30/2019 $0.00
Average Grade: n/a n/a 04/30/2019 n/a
Recovery Rate: n/a n/a 04/30/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/30/2019 0.00M
Annual Production: n/a n/a 04/30/2019 n/a
Cash Cost: n/a n/a 04/30/2019 n/a
Extra Operating Cost: n/a n/a 04/30/2019 n/a

Property

Last Analysis Data  (04/30/2019)
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 49% (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 49% (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		 04/30/2019
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		 04/30/2019
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.): 0.23M 0.23M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.33M
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 0.22M
Maximum Profit (Gold): $8.81M $38.20M n/a $29.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8.81M $38.20M n/a $29.39M
Max Profit / Current MCap: 0.811 6.329 n/a 5.518
Max Profit Per Share (Gold): $0.00 $0.02 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.02 n/a $0.01
Total Free Profit Per Share: $0.00 $0.01 n/a $0.01
FD Mkt. Cap / Gold Eq.: $71.01 $39.45 n/a $-31.56
FD Mkt. Cap / Silver Eq.: $0.83 $0.45 n/a $-0.37
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.54% 2.53% n/a -3.00%

Reserves &
Resources		 04/30/2019
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.): 0.33M 0.33M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.47M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.20M 0.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.29M
Maximum Profit (Gold): $11.26M $48.81M n/a $37.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11.26M $48.81M n/a $37.55M
Max Profit / Current MCap: 1.037 8.087 n/a 7.051
Max Profit Per Share (Gold): $0.01 $0.02 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.02 n/a $0.02
Total Free Profit Per Share: $0.00 $0.02 n/a $0.02
FD Mkt. Cap / Gold Eq.: $55.57 $30.87 n/a $-24.70
FD Mkt. Cap / Silver Eq.: $0.65 $0.35 n/a $-0.29
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.33% 1.98% n/a -2.35%

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.