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

Manuka Resources Ltd

www: www.manukaresources.com.au   email: luke.forrestal@mcpartners.com.au
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:MKR AUD

Description

Manuka Resources Ltd are a gold and silver focused junior, near-term producer with two exploration properties in Australia. They have approximately 0.16Moz. of gold and 40Moz. of silver in the reserves and resources category of which 0.08Moz. of gold and 15Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~A$15.43M which is a fall of roughly 16% over the last twelve months. As of 09/22/2023 they have ~A$7M debt and ~A$1.01M cash. They have 562M 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 09/22/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $18.47M $15.43M 09/22/2023 $-3.04M
Total Assets: $19.98M $20.86M 09/22/2023 $0.88M
Total Liabilities: $19.98M $20.86M 09/22/2023 $0.88M
Current Assets: $2.58M $2.69M 09/22/2023 $0.11M
Current Liabilities: $16.75M $17.49M 09/22/2023 $0.74M
Total Debt: $7.09M $7.40M 09/22/2023 $0.31M
Cash: $0.97M $1.01M 09/22/2023 $0.04M
Enterprise Value: $24.59M $21.82M 09/10/1970 $-2.77M
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: 09/22/2023 n/a
Misc 09/22/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 562,000,000 562,000,000 09/22/2023 0
Shares (FD): 637,000,000 637,000,000 09/22/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2024 09/22/2023 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/22/2023 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/22/2023 0
Initial CapEx (Outstanding): n/a n/a 09/22/2023 n/a
Funding Option: n/a n/a 09/22/2023 n/a
Documentation: none none 11/19/2023 n/a
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023 0
Cash Flow Multiplier: 4 4 04/21/2023 0.00

Resource Data

GOLD 09/22/2023
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 09/22/2023 0.00M
Measured & Indicated: 0.08M 0.08M 09/22/2023 0.00M
Inferred: 0.08M 0.08M 09/22/2023 0.00M
Reserves & Resources: 0.16M 0.16M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/22/2023 0.00M
Measured & Indicated: 0.05M 0.05M 09/22/2023 0.00M
Inferred: 0.03M 0.03M 09/22/2023 0.00M
Reserves & Resources: 0.09M 0.09M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/22/2023 $0.00
Extra Operating Cost: n/a n/a 09/22/2023 $0.00
Total: $1,450 $1,450 09/22/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 2.00 g/t n/a 09/22/2023 n/a
Open Pit (Avg): n/a 2.00 g/t 09/22/2023 2.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/19/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.10M 0.10M 09/22/2023 0.00M
Annual Production: 15,000oz. 15,000oz. 09/22/2023 0oz.
Cash Cost: $950 $950 09/22/2023 $0
Extra Operating Cost: $500 $500 09/22/2023 $0
SILVER 09/22/2023
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 09/22/2023 0.00M
Measured & Indicated: 15.00M 15.00M 09/22/2023 0.00M
Inferred: 25.00M 25.00M 09/22/2023 0.00M
Reserves & Resources: 40.00M 40.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/22/2023 0.00M
Measured & Indicated: 6.00M 6.00M 09/22/2023 0.00M
Inferred: 6.25M 6.25M 09/22/2023 0.00M
Reserves & Resources: 12.25M 12.25M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/22/2023 $0.00
Extra Operating Cost: n/a n/a 09/22/2023 $0.00
Total: $25.00 $25.00 09/22/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 43.00 g/t n/a 09/22/2023 n/a
Open Pit (Avg): n/a 43.00 g/t 09/22/2023 43.00 g/t
Recovery Rate: (CG)  50.00% (CG)  50.00% 11/19/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 25.00M 25.00M 09/22/2023 0.00M
Annual Production: 1,500,000oz. 1,500,000oz. 09/22/2023 0oz.
Cash Cost: $15.00 $15.00 09/22/2023 $0.00
Extra Operating Cost: $10.00 $10.00 09/22/2023 $0.00

Property

Last Analysis Data  (09/22/2023)
Stage Name Owned Au Ag Cu Notes
Exp Mt Boppy 100% show
Was producing, but only 150,000 oz of resources.
Exp Wonawinta 100% show
50 million oz, but low grade (40 gpt), with some PB (lead) offsets.
Total Land Package Size (ha): 110,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mt Boppy 100% show
Was producing, but only 150,000 oz of resources.
Exp Wonawinta 100% 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		 09/22/2023
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 09/22/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 30.38% 30.80% n/a 0.42%
Percentage Silver: 69.62% 69.20% n/a -0.42%
Total (Gold Eq. Oz.): 0.26M 0.26M n/a 0.00M
Total (Silver Eq. Oz.): 21.55M 21.68M n/a 0.13M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.13M 0.13M n/a 0.00M
Silver Eq. Oz.: 10.45M 10.54M n/a 0.09M
Maximum Profit (Gold): $25.83M $61.60M n/a $35.77M
Maximum Profit (Silver): $-8.88M $35.64M n/a $44.52M
Total Maximum Profit: $16.95M $97.24M n/a $80.29M
Max Profit / Current MCap: 0.918 6.302 n/a 5.385
Max Profit Per Share (Gold): $0.04 $0.10 n/a $0.06
Max Profit Per Share (Silver): $-0.01 $0.06 n/a $0.07
Total Max Profit Per Share: $0.03 $0.15 n/a $0.13
Total Free Profit Per Share: $0.00 $0.12 n/a $0.12
FD MCap / Gold Eq.: $144.63 $122.17 n/a $-22.46
FD MCap / Silver Eq.: $1.77 $1.46 n/a $-0.30
FD MCap / Per Metal
as % Spot Price:		 7.51% 4.73% n/a -2.78%

Reserves &
Resources		 09/22/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 24.66% 25.03% n/a 0.37%
Percentage Silver: 75.34% 74.97% n/a -0.37%
Total (Gold Eq. Oz.): 0.65M 0.64M n/a -0.01M
Total (Silver Eq. Oz.): 53.09M 53.35M n/a 0.26M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.24M 0.24M n/a 0.00M
Silver Eq. Oz.: 19.48M 19.63M n/a 0.14M
Maximum Profit (Gold): $41.97M $100.10M n/a $58.12M
Maximum Profit (Silver): $-18.13M $72.77M n/a $90.90M
Total Maximum Profit: $23.84M $172.86M n/a $149.02M
Max Profit / Current MCap: 1.291 11.204 n/a 9.913
Max Profit Per Share (Gold): $0.07 $0.16 n/a $0.09
Max Profit Per Share (Silver): $-0.03 $0.11 n/a $0.14
Total Max Profit Per Share: $0.04 $0.27 n/a $0.23
Total Free Profit Per Share: $0.00 $0.24 n/a $0.24
FD MCap / Gold Eq.: $77.58 $65.61 n/a $-11.98
FD MCap / Silver Eq.: $0.95 $0.79 n/a $-0.16
FD MCap / Per Metal
as % Spot Price:		 4.03% 2.54% n/a -1.49%

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.     ×