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

China Gold Intl. Resrcs Corp Ltd

www: www.chinagoldintl.com   email: info@chinagoldintl.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:JINFF USD
TSE:CGG CAD

Description

China Gold Intl. Resrcs Corp Ltd are a gold and silver focused mid-tier producer with two producing mines in China (PR). Currently they produce roughly 160koz. of gold per year. They have approximately 6Moz. of gold and 125Moz. of silver in the reserves and resources category of which 5Moz. of gold and 100Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$188.37M which is a fall of roughly 46% over the last six months. As of 09/29/2019 they have ~$1,100M debt and ~$101M cash. They have 396M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 09/29/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $349.91M $188.37M 09/29/2019 $-161.54M
Total Assets: $3,200.00M $3,200.00M 09/29/2019 $0.00M
Total Liabilities: $1,700.00M $1,700.00M 09/29/2019 $0.00M
Current Assets: $450.00M $450.00M 09/29/2019 $0.00M
Current Liabilities: $390.00M $390.00M 09/29/2019 $0.00M
Total Debt: $1,100.00M $1,100.00M 09/29/2019 $0.00M
Cash: $101.00M $101.00M 09/29/2019 $0.00M
Enterprise Value: $1,348.91M $1,187.37M 08/17/2007 $-161.54M
Cash Flow: $33.14M $54.87M never $21.73M
Cash Flow Multiple: 10.56 3.43 never -7.13
Net Debt to
Cash Flow Ratio:		 30.14 18.21 never -11.94
Finance within 1 year: 09/29/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/29/2019 0.00%
Misc 09/29/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 396,413,000 396,413,000 09/29/2019 0
Shares (FD): 396,413,000 396,413,000 09/29/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/29/2019 n/a
Production (Gold Eq Oz.): (guess) 
160,000		 (guess) 
160,000		 09/29/2019 0
Production (Silver Eq Oz.): (guess) 
13,676,800		 (guess) 
17,523,266		 09/29/2019 3,846,466
Initial CapEx (Outstanding): n/a n/a 09/29/2019 n/a
Funding Option: n/a n/a 09/29/2019 n/a
Documentation: none PRODUCER 09/29/2019 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 09/29/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 09/29/2019 0.00M
Measured & Indicated: 5.00M 5.00M 09/29/2019 0.00M
Inferred: 1.00M 1.00M 09/29/2019 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.75M 2.75M 09/29/2019 0.00M
Measured & Indicated: 2.75M 2.75M 09/29/2019 0.00M
Inferred: 0.28M 0.28M 09/29/2019 0.00M
Reserves & Resources: 3.03M 3.03M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
160,000oz.		 (guess) 
160,000oz.		 09/29/2019 0oz.
Cash Cost: $800 $800 09/29/2019 $0.00
Extra Operating Cost: $400 $400 09/29/2019 $0.00
Average Grade: 0.50 g/t 0.50 g/t 09/29/2019 n/a
Recovery Rate: (CG)  55.00% (CG)  55.00% 09/29/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 09/29/2019 0.00M
Annual Production: 250,000oz. 250,000oz. 09/29/2019 0oz.
Cash Cost: $800 $800 09/29/2019 $0
Extra Operating Cost: $400 $400 09/29/2019 $0
SILVER 09/29/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 80.00M 80.00M 09/29/2019 0.00M
Measured & Indicated: 100.00M 100.00M 09/29/2019 0.00M
Inferred: 25.00M 25.00M 09/29/2019 0.00M
Reserves & Resources: 125.00M 125.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 40.00M 40.00M 09/29/2019 0.00M
Measured & Indicated: 48.00M 48.00M 09/29/2019 0.00M
Inferred: 6.25M 6.25M 09/29/2019 0.00M
Reserves & Resources: 54.25M 54.25M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/29/2019 $0.00
Extra Operating Cost: n/a n/a 09/29/2019 $0.00
Average Grade: 10.00 g/t 10.00 g/t 09/29/2019 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 09/29/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 100.00M 100.00M 09/29/2019 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 09/29/2019 0oz.
Cash Cost: $10 $10 09/29/2019 $0
Extra Operating Cost: $5 $5 09/29/2019 $0

Property

Last Analysis Data  (09/29/2019)
Stage Location Name Owned Type Au Ag Cu Notes
Production China (PR) CHS 96% Open Pit show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Production Tibet, China (PR) Jiama 100% n/a show
Large Copper, silver, and gold mine. Ramping up to 175 million lbs in 2015. Plus 2.5 million oz of silver.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production China (PR) CHS 96% Open Pit show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Production Tibet, China (PR) Jiama 100% n/a show
Large Copper, silver, and gold mine. Ramping up to 175 million lbs in 2015. Plus 2.5 million oz of silver.

Profitability (by resource)

Proven &
Probable		 09/29/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 84.23% 87.25% n/a 3.02%
Percentage Silver: 15.77% 12.75% n/a -3.02%
Total (Gold Eq. Oz.): 5.94M 5.73M n/a -0.21M
Total (Silver Eq. Oz.): 507.40M 627.60M n/a 120.20M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.22M 3.12M n/a -0.10M
Silver Eq. Oz.: 275.07M 341.18M n/a 66.11M
Maximum Profit (Gold): $284.80M $471.53M n/a $186.73M
Maximum Profit (Silver): $35.00M $6.02M n/a $-28.98M
Total Maximum Profit: $319.80M $477.55M n/a $157.75M
Max Profit / Current MCap: 0.914 2.535 n/a 1.621
Max Profit Per Share (Gold): $0.72 $1.19 n/a $0.47
Max Profit Per Share (Silver): $0.09 $0.02 n/a $-0.07
Total Max Profit Per Share: $0.81 $1.20 n/a $0.40
Total Free Profit Per Share: $0.00 $0.54 n/a $0.54
FD Mkt. Cap / Gold Eq.: $108.74 $60.47 n/a $-48.27
FD Mkt. Cap / Silver Eq.: $1.27 $0.55 n/a $-0.72
FD Mkt. Cap / Per Metal
as % Spot Price:		 7.27% 3.58% n/a -3.69%
Measured &
Indicated		 09/29/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 81.04% 84.56% n/a 3.52%
Percentage Silver: 18.96% 15.44% n/a -3.52%
Total (Gold Eq. Oz.): 6.17M 5.91M n/a -0.26M
Total (Silver Eq. Oz.): 527.40M 647.60M n/a 120.20M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.31M 3.19M n/a -0.12M
Silver Eq. Oz.: 283.07M 349.18M n/a 66.11M
Maximum Profit (Gold): $284.80M $471.53M n/a $186.73M
Maximum Profit (Silver): $42.00M $7.22M n/a $-34.78M
Total Maximum Profit: $326.80M $478.75M n/a $151.95M
Max Profit / Current MCap: 0.934 2.542 n/a 1.608
Max Profit Per Share (Gold): $0.72 $1.19 n/a $0.47
Max Profit Per Share (Silver): $0.11 $0.02 n/a $-0.09
Total Max Profit Per Share: $0.82 $1.21 n/a $0.38
Total Free Profit Per Share: $0.00 $0.54 n/a $0.54
FD Mkt. Cap / Gold Eq.: $105.66 $59.08 n/a $-46.58
FD Mkt. Cap / Silver Eq.: $1.24 $0.54 n/a $-0.70
FD Mkt. Cap / Per Metal
as % Spot Price:		 7.06% 3.50% n/a -3.57%

Reserves &
Resources		 09/29/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 80.40% 84.02% n/a 3.62%
Percentage Silver: 19.60% 15.98% n/a -3.62%
Total (Gold Eq. Oz.): 7.46M 7.14M n/a -0.32M
Total (Silver Eq. Oz.): 637.88M 782.12M n/a 144.24M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.66M 3.52M n/a -0.14M
Silver Eq. Oz.: 312.83M 385.55M n/a 72.72M
Maximum Profit (Gold): $313.28M $518.68M n/a $205.40M
Maximum Profit (Silver): $47.47M $8.16M n/a $-39.30M
Total Maximum Profit: $360.75M $526.85M n/a $166.09M
Max Profit / Current MCap: 1.031 2.797 n/a 1.766
Max Profit Per Share (Gold): $0.79 $1.31 n/a $0.52
Max Profit Per Share (Silver): $0.12 $0.02 n/a $-0.10
Total Max Profit Per Share: $0.91 $1.33 n/a $0.42
Total Free Profit Per Share: $0.00 $0.66 n/a $0.66
FD Mkt. Cap / Gold Eq.: $95.61 $53.51 n/a $-42.10
FD Mkt. Cap / Silver Eq.: $1.12 $0.49 n/a $-0.63
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.39% 3.17% n/a -3.23%

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.