Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
ASX:MKR
AUD
Description
Manuka Resources Ltd are a gold and silver focused junior, small producer with two exploration properties in Australia. They have approximately 0.05Moz. of gold and 40Moz. of silver in the reserves and resources category of which 0.05Moz. of gold and 15Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~A$18.07M which is a fall of roughly 66% over the last nine months. As of 09/20/2022 they have ~A$7M debt and ~A$1M cash. They have 465M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/20/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$52.98M
$18.07M
09/20/2022
Total Assets:
$20.82M
$20.77M
09/20/2022
Total Liabilities:
$20.82M
$20.77M
09/20/2022
Current Assets:
$2.69M
$2.68M
09/20/2022
Current Liabilities:
$17.46M
$17.42M
09/20/2022
Total Debt:
$7.39M
$7.37M
09/20/2022
Cash:
$1.01M
$1.00M
09/20/2022
Enterprise Value:
$59.36M
$24.43M
10/10/1970
Cash Flow:
$3.38M
$4.63M
never
Cash Flow Multiple:
15.67
3.90
never
Net Debt to Cash Flow Ratio:
1.89
1.37
never
Finance within 1 year:
09/20/2022
Misc
09/20/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
465,000,000
465,000,000
09/20/2022
Shares (FD):
509,000,000
509,000,000
09/20/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Silver
Mostly Silver
never
Production ETA:
n/a
n/a
09/20/2022
Production (Gold Eq Oz.):
(guess) 10,000
(guess) 10,000
09/20/2022
Production (Silver Eq Oz.) :
(guess) 852,505
(guess) 810,487
09/20/2022
Initial CapEx (Outstanding):
n/a
n/a
09/20/2022
Funding Option:
n/a
n/a
09/20/2022
Documentation:
none
PRODUCER
04/21/2023
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
Cash Flow Multiplier:
5
4
04/21/2023
Resource Data
GOLD
09/20/2022 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
09/20/2022
Measured & Indicated:
0.05M
0.05M
09/20/2022
Inferred:
n/a
n/a
09/20/2022
Reserves & Resources:
0.05M
0.05M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/20/2022
Measured & Indicated:
0.04M
0.04M
09/20/2022
Inferred:
n/a
n/a
09/20/2022
Reserves & Resources:
0.04M
0.04M
never
C U R R E N T
Annual Production:
(guess) 10,000oz.
(guess) 10,000oz.
09/20/2022
Cash Cost:
$1,000
$1,000
09/20/2022
Extra Operating Cost:
$500
$500
09/20/2022
Average Grade:
4.00 g/t
4.00 g/t
09/20/2022
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/21/2023
F U T U R E
Proven & Probable:
0.05M
0.05M
09/20/2022
Annual Production:
10,000oz.
10,000oz.
09/20/2022
Cash Cost:
$900
$1,000
04/21/2023
Extra Operating Cost:
$450
$500
04/21/2023
SILVER
09/20/2022 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
09/20/2022
Measured & Indicated:
15.00M
15.00M
09/20/2022
Inferred:
25.00M
25.00M
09/20/2022
Reserves & Resources:
40.00M
40.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/20/2022
Measured & Indicated:
6.00M
6.00M
09/20/2022
Inferred:
6.25M
6.25M
09/20/2022
Reserves & Resources:
12.25M
12.25M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
09/20/2022
Extra Operating Cost:
n/a
n/a
09/20/2022
Average Grade:
43.00 g/t
43.00 g/t
09/20/2022
Recovery Rate:
(CG) 50.00%
(CG) 50.00%
04/21/2023
F U T U R E
Proven & Probable:
25.00M
25.00M
09/20/2022
Annual Production:
1,500,000oz.
1,500,000oz.
09/20/2022
Cash Cost:
$14.00
$15.00
04/21/2023
Extra Operating Cost:
$10.00
$10.00
09/20/2022
Property
Last Analysis Data (09/20/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
New South Wales , Australia
Mt Boppy
100% (guess)
90,000
n/a
show
Producing, but only 50,000 oz of resources.
Exploration
New South Wales , Australia
Wonawinta
100% (guess)
20,000
Both
show
50 million oz, but low grade (40 gpt), with some PB (lead) offsets.
Total Land Package Size (ha):
110,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
New South Wales , Australia
Mt Boppy
100% (guess)
90,000
n/a
show
Producing, but only 50,000 oz of resources.
Exploration
New South Wales , Australia
Wonawinta
100% (guess)
20,000
Both
show
50 million oz, but low grade (40 gpt), with some PB (lead) offsets.
Total Land Package Size (ha):
110,000
Profitability (by resource)
Proven & Probable
09/20/2022 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
09/20/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
22.13%
21.27%
n/a
Percentage Silver:
77.87%
78.73%
n/a
Total (Gold Eq. Oz.):
0.23M
0.24M
n/a
Total (Silver Eq. Oz.):
19.26M
19.05M
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.11M
0.11M
n/a
Silver Eq. Oz.:
9.07M
8.92M
n/a
Maximum Profit (Gold):
$12.17M
$16.67M
n/a
Maximum Profit (Silver):
$-14.64M
$-4.68M
n/a
Total Maximum Profit:
$-2.47M
$11.99M
n/a
Max Profit / Current MCap:
n/a
0.663
n/a
Max Profit Per Share (Gold):
$0.02
$0.03
n/a
Max Profit Per Share (Silver):
$-0.03
$-0.01
n/a
Total Max Profit Per Share:
$0.00
$0.02
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$498.01
$164.23
n/a
FD MCap / Silver Eq.:
$5.84
$2.03
n/a
FD MCap / Per Metal as % Spot Price:
27.10%
8.37%
n/a
Reserves & Resources
09/20/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
9.63%
9.20%
n/a
Percentage Silver:
90.37%
90.80%
n/a
Total (Gold Eq. Oz.):
0.52M
0.54M
n/a
Total (Silver Eq. Oz.):
44.26M
44.05M
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.18M
0.19M
n/a
Silver Eq. Oz.:
15.32M
15.17M
n/a
Maximum Profit (Gold):
$12.17M
$16.67M
n/a
Maximum Profit (Silver):
$-29.89M
$-9.56M
n/a
Total Maximum Profit:
$-17.72M
$7.11M
n/a
Max Profit / Current MCap:
n/a
0.394
n/a
Max Profit Per Share (Gold):
$0.02
$0.03
n/a
Max Profit Per Share (Silver):
$-0.06
$-0.02
n/a
Total Max Profit Per Share:
$-0.03
$0.01
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$294.83
$96.56
n/a
FD MCap / Silver Eq.:
$3.46
$1.19
n/a
FD MCap / Per Metal as % Spot Price:
16.04%
4.92%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/20/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6715
AUD 0.6699
06/09/2023
Spot Gold:
$1,838.00
$1,963.00
06/09/2023
Spot Silver:
$21.56
$24.22
06/09/2023
Gold:Silver Ratio:
85.25
81.05
06/09/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: