Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:TRY
AUD
OTCMKTS:TRYRF
USD
Description
Troy Resources Ltd are a gold focused junior, small producer with one producing mine in Australia, two mines in development in Brazil and Guyana and three exploration properties. Currently they produce roughly 50koz. of gold per year. They have approximately 1Moz. of gold in the reserves and resources category of which 0.6Moz. are in the measured and indicated category. They have a market capitalisation of ~A$44.23M which is a fall of roughly 12% over the last two weeks. As of 02/18/2021 they have ~A$11M debt and ~A$11.71M cash. They have 758M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
02/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$50.08M
$44.23M
02/18/2021
$-5.84M
Total Assets:
$46.56M
$46.84M
02/18/2021
$0.28M
Total Liabilities:
$37.25M
$37.47M
02/18/2021
$0.22M
Current Assets:
$19.40M
$19.52M
02/18/2021
$0.12M
Current Liabilities:
$31.81M
$32.01M
02/18/2021
$0.19M
Total Debt:
$10.86M
$10.93M
02/18/2021
$0.07M
Cash:
$11.64M
$11.71M
02/18/2021
$0.07M
Enterprise Value:
$49.30M
$43.45M
05/18/1971
$-5.85M
Cash Flow:
$2.39M
$0.63M
never
$-1.76M
Cash Flow Multiple:
20.92
69.82
never
48.91
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
02/18/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
02/18/2021
0.00%
Misc
02/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
757,563,000
757,563,000
02/18/2021
0
Shares (FD):
787,000,000
787,000,000
02/18/2021
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
02/18/2021
n/a
Production (Gold Eq Oz.):
(guess) 50,000
(guess) 50,000
02/18/2021
0
Production (Silver Eq Oz.) :
(guess) 3,319,069
(guess) 3,283,830
02/18/2021
-35,239
Initial CapEx (Outstanding):
n/a
n/a
02/18/2021
n/a
Funding Option:
n/a
n/a
02/18/2021
n/a
Documentation:
none
PRODUCER
02/18/2021
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
02/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.21M
0.21M
02/18/2021
0.00M
Measured & Indicated:
0.60M
0.60M
02/18/2021
0.00M
Inferred:
0.40M
0.40M
02/18/2021
0.00M
Reserves & Resources:
1.00M
1.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.19M
0.19M
02/18/2021
0.00M
Measured & Indicated:
0.47M
0.47M
02/18/2021
0.00M
Inferred:
0.18M
0.18M
02/18/2021
0.00M
Reserves & Resources:
0.65M
0.65M
never
0.00M
C U R R E N T
Annual Production:
(guess) 50,000oz.
(guess) 50,000oz.
02/18/2021
0oz.
Cash Cost:
$1,000
$1,000
02/18/2021
$0.00
Extra Operating Cost:
$700
$700
02/18/2021
$0.00
Average Grade:
2.70 g/t
2.70 g/t
02/18/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
02/18/2021
0.00%
F U T U R E
Proven & Probable:
0.60M
0.60M
02/18/2021
0.00M
Annual Production:
50,000oz.
50,000oz.
02/18/2021
0oz.
Cash Cost:
$900
$900
02/18/2021
$0
Extra Operating Cost:
$400
$400
02/18/2021
$0
SILVER
02/18/2021 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
02/18/2021
0.00M
Measured & Indicated:
n/a
n/a
02/18/2021
0.00M
Inferred:
n/a
n/a
02/18/2021
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
02/18/2021
0.00M
Measured & Indicated:
n/a
n/a
02/18/2021
0.00M
Inferred:
n/a
n/a
02/18/2021
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
02/18/2021
$0.00
Extra Operating Cost:
n/a
n/a
02/18/2021
$0.00
Average Grade:
n/a
n/a
02/18/2021
n/a
Recovery Rate:
n/a
n/a
02/18/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
02/18/2021
0.00M
Annual Production:
n/a
n/a
02/18/2021
n/a
Cash Cost:
n/a
n/a
02/18/2021
n/a
Extra Operating Cost:
n/a
n/a
02/18/2021
n/a
Property
Last Analysis Data (02/18/2021)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia
Sandstone
100%
n/a
n/a
Exploration
Darwin, Nwt , Australia
Daly River
100%
n/a
n/a
Development
Brazil
Andorinhas
100%
n/a
show
Mine closure in 2016.
Exploration
Brazil
Talon Rio Maria
51%
n/a
n/a
Exploration
Brazil
Tangara
0%
n/a
n/a
Development
South America , Guyana
Karouni
100% (guess)
Open Pit
show
1.6 million oz deposit at 3 gpt.
Production in 2015 at 100,000 oz.
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia
Sandstone
100%
n/a
n/a
Exploration
Darwin, Nwt , Australia
Daly River
100%
n/a
n/a
Development
Brazil
Andorinhas
100%
n/a
show
Mine closure in 2016.
Exploration
Brazil
Talon Rio Maria
51%
n/a
n/a
Exploration
Brazil
Tangara
0%
n/a
n/a
Development
South America , Guyana
Karouni
100% (guess)
Open Pit
show
1.6 million oz deposit at 3 gpt.
Production in 2015 at 100,000 oz.
Profitability (by resource)
Proven & Probable
02/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.21M
0.21M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.15M
P L A U S I B L E
Gold Eq. Oz.:
0.19M
0.19M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.13M
Maximum Profit (Gold):
$9.05M
$2.39M
n/a
$-6.65M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$9.05M
$2.39M
n/a
$-6.65M
Max Profit / Current MCap:
0.181
0.054
n/a
-0.127
Max Profit Per Share (Gold):
$0.01
$0.00
n/a
$-0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.01
$0.00
n/a
$-0.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$264.95
$234.04
n/a
$-30.91
FD Mkt. Cap / Silver Eq.:
$3.99
$3.56
n/a
$-0.43
FD Mkt. Cap / Per Metal as % Spot Price:
14.98%
13.62%
n/a
-1.36%
Measured & Indicated
02/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.60M
0.60M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.42M
P L A U S I B L E
Gold Eq. Oz.:
0.47M
0.47M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.33M
Maximum Profit (Gold):
$22.49M
$5.95M
n/a
$-16.54M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$22.49M
$5.95M
n/a
$-16.54M
Max Profit / Current MCap:
0.449
0.135
n/a
-0.315
Max Profit Per Share (Gold):
$0.03
$0.01
n/a
$-0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.03
$0.01
n/a
$-0.02
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$106.59
$94.15
n/a
$-12.44
FD Mkt. Cap / Silver Eq.:
$1.61
$1.43
n/a
$-0.17
FD Mkt. Cap / Per Metal as % Spot Price:
6.03%
5.48%
n/a
-0.55%
Reserves & Resources
02/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.70M
P L A U S I B L E
Gold Eq. Oz.:
0.65M
0.65M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.46M
Maximum Profit (Gold):
$31.11M
$8.23M
n/a
$-22.88M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$31.11M
$8.23M
n/a
$-22.88M
Max Profit / Current MCap:
0.621
0.186
n/a
-0.435
Max Profit Per Share (Gold):
$0.04
$0.01
n/a
$-0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.04
$0.01
n/a
$-0.03
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$77.06
$68.07
n/a
$-8.99
FD Mkt. Cap / Silver Eq.:
$1.16
$1.04
n/a
$-0.12
FD Mkt. Cap / Per Metal as % Spot Price:
4.36%
3.96%
n/a
-0.40%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/18/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7760
AUD 0.7806
03/04/2021
Spot Gold:
$1,768.40
$1,718.10
03/04/2021
$-50.30
Spot Silver:
$26.64
$26.16
03/04/2021
$-0.48
Gold:Silver Ratio:
66.38
65.68
03/04/2021
-0.70
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: