Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Rox Resources Ltd

www: www.roxresources.com.au   email:
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:RXL AUD

Description

Rox Resources Ltd are a gold focused junior, late stage development company with one mine in development in Australia and two exploration properties. They have approximately 2.5Moz. 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$58.85M which is a rise of roughly 70% over the last ten months. As of 07/21/2022 they have no debt and ~A$45.63M cash. They have 224M 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 07/21/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $34.52M $58.85M 03/07/2023
Total Assets: $14.47M $13.69M 07/21/2022
Total Liabilities: $2.07M $1.96M 07/21/2022
Current Assets: $4.82M $4.56M 07/21/2022
Current Liabilities: $0.21M $0.20M 07/21/2022
Total Debt: $0.00M $0.00M 07/21/2022
Cash: $48.24M $45.63M 07/21/2022
Enterprise Value: $-13.72M $13.22M 06/02/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 07/21/2022
Misc 07/21/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 169,000,000 224,000,000 03/07/2023
Shares (FD): 189,000,000 244,000,000 03/07/2023
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 07/21/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/21/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/21/2022
Initial CapEx (Outstanding): n/a n/a 07/21/2022
Funding Option: n/a n/a 07/21/2022
Documentation: none none 04/23/2023
Future MCap Modifier: 0.08
Developer: Location Risk for Production
 0.08
Developer: Location Risk for Production
 04/24/2023
Cash Flow Multiplier: 5 3 04/23/2023

Resource Data

GOLD 07/21/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 07/21/2022
Measured & Indicated: 1.00M 1.00M 07/21/2022
Inferred: 1.50M 1.50M 07/21/2022
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/21/2022
Measured & Indicated: 0.68M 0.68M 07/21/2022
Inferred: 0.64M 0.64M 07/21/2022
Reserves & Resources: 1.32M 1.32M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 07/21/2022
Extra Operating Cost: n/a n/a 07/21/2022
Average Grade: 2.80 g/t 2.80 g/t 07/21/2022
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/23/2023
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 07/21/2022
Annual Production: 70,000oz. 70,000oz. 07/21/2022
Cash Cost: $850 $950 04/23/2023
Extra Operating Cost: $500 $500 07/21/2022
SILVER 07/21/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 07/21/2022
Measured & Indicated: n/a n/a 07/21/2022
Inferred: n/a n/a 07/21/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/21/2022
Measured & Indicated: n/a n/a 07/21/2022
Inferred: n/a n/a 07/21/2022
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 07/21/2022
Extra Operating Cost: n/a n/a 07/21/2022
Average Grade: n/a n/a 07/21/2022
Recovery Rate: n/a n/a 07/21/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/21/2022
Annual Production: n/a n/a 07/21/2022
Cash Cost: n/a n/a 07/21/2022
Extra Operating Cost: n/a n/a 07/21/2022

Property

Last Analysis Data  (07/21/2022)
Stage Name Owned Au Ag Cu Notes
Dev Youanmi 70% show
500,000 oz OP at 1.6 gpt
1.5 million oz UG at 8 gpt
Exp Mt Eureka Gold 75% show
Early exploration
Exp Mt Fisher 100% show
Early Exploration
Total Land Package Size (ha): 85,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Youanmi 70% show
500,000 oz OP at 1.6 gpt
1.5 million oz UG at 8 gpt
Exp Mt Eureka Gold 75% show
Early exploration
Exp Mt Fisher 100% show
Early Exploration
Total Land Package Size (ha): 85,000  

Profitability (by resource)

Proven &
Probable		 07/21/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 07/21/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.68M 0.68M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $331.84M $345.10M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $331.84M $345.10M n/a
Max Profit / Current MCap: 9.614 5.864 n/a
Max Profit Per Share (Gold): $1.76 $1.41 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.76 $1.41 n/a
Total Free Profit Per Share: $1.49 $1.04 n/a
FD MCap / Gold Eq.: $50.76 $86.54 n/a
FD MCap / Silver Eq.: $0.60 $1.03 n/a
FD MCap / Per Metal
as % Spot Price:		 2.76% 4.42% n/a

Reserves &
Resources		 07/21/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.32M 1.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $642.94M $668.63M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $642.94M $668.63M n/a
Max Profit / Current MCap: 18.627 11.362 n/a
Max Profit Per Share (Gold): $3.40 $2.74 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.40 $2.74 n/a
Total Free Profit Per Share: $3.14 $2.37 n/a
FD MCap / Gold Eq.: $26.20 $44.67 n/a
FD MCap / Silver Eq.: $0.31 $0.53 n/a
FD MCap / Per Metal
as % Spot Price:		 1.43% 2.28% n/a

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.     ×