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: Small Producer
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: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.

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

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 $4.64M never
Cash Flow Multiple: 15.67 3.89 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) 
805,082		 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: 0.1
Producer: Weak
 0.1
Producer: 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 Name Owned Au Ag Cu Notes
Exp Mt Boppy 100% show
Producing, but only 50,000 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
Producing, but only 50,000 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		 09/20/2022
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% 21.16% n/a
Percentage Silver: 77.87% 78.84% n/a
Total (Gold Eq. Oz.): 0.23M 0.24M n/a
Total (Silver Eq. Oz.): 19.26M 19.03M 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 8.90M n/a
Maximum Profit (Gold): $12.17M $16.72M n/a
Maximum Profit (Silver): $-14.64M $-3.60M n/a
Total Maximum Profit: $-2.47M $13.12M n/a
Max Profit / Current MCap: n/a 0.726 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 $0.03 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $498.01 $163.50 n/a
FD MCap / Silver Eq.: $5.84 $2.03 n/a
FD MCap / Per Metal
as % Spot Price:		 27.10% 8.32% n/a

Reserves &
Resources		 09/20/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 9.63% 9.14% n/a
Percentage Silver: 90.37% 90.86% n/a
Total (Gold Eq. Oz.): 0.52M 0.55M n/a
Total (Silver Eq. Oz.): 44.26M 44.03M 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 15.15M n/a
Maximum Profit (Gold): $12.17M $16.72M n/a
Maximum Profit (Silver): $-29.89M $-7.35M n/a
Total Maximum Profit: $-17.72M $9.37M n/a
Max Profit / Current MCap: n/a 0.518 n/a
Max Profit Per Share (Gold): $0.02 $0.03 n/a
Max Profit Per Share (Silver): $-0.06 $-0.01 n/a
Total Max Profit Per Share: $-0.03 $0.02 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $294.83 $96.04 n/a
FD MCap / Silver Eq.: $3.46 $1.19 n/a
FD MCap / Per Metal
as % Spot Price:		 16.04% 4.89% 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.     ×