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

Kingston Resources Ltd

www: www.kingstonresources.com.au   email: info@kingstonresources.com.au
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:KSN AUD

Description

Kingston Resources Ltd are a gold focused junior, small producer with two exploration properties in Australia and Papua New Guinea. They have approximately 4.2Moz. of gold in the reserves and resources category of which 2.7Moz. are in the measured and indicated category. They have a market capitalisation of ~C$36.53M which is a rise of roughly 11% over the last three months. As of 04/16/2024 they have ~C$7M debt and ~C$4.95M cash. They have 634M 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 04/16/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $32.84M $36.53M 04/16/2024 $3.69M
Total Assets: $67.39M $67.71M 04/16/2024 $0.32M
Total Liabilities: $21.74M $21.84M 04/16/2024 $0.10M
Current Assets: $8.41M $8.45M 04/16/2024 $0.04M
Current Liabilities: $9.42M $9.46M 04/16/2024 $0.04M
Total Debt: $7.25M $7.28M 04/16/2024 $0.03M
Cash: $4.93M $4.95M 04/16/2024 $0.02M
Enterprise Value: $35.15M $38.86M 03/26/1971 $3.70M
Cash Flow: $14.75M $15.04M never $0.29M
Cash Flow Multiple: 2.23 2.43 never 0.20
Net Debt to
Cash Flow Ratio:
0.16 0.15 never 0.00
Finance within 1 year: 04/16/2024 n/a
Misc 04/16/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 633,694,267 633,694,267 04/16/2024 0
Shares (FD): 731,000,000 731,000,000 04/16/2024 0
Insider Ownership: n/a 40% 04/16/2024 40%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2024 04/16/2024 n/a
Production (Gold Eq Oz.): (guess) 
15,000
(guess) 
15,000
04/16/2024 0
Production (Silver Eq Oz.): (guess) 
1,268,719
(guess) 
1,243,153
04/16/2024 -25,566
Initial CapEx (Outstanding): $225.00M
685.23% of MCap
$225.00M
615.93% of MCap
04/16/2024 $0.00M
Funding Option: n/a n/a 04/16/2024 n/a
Documentation: none PRODUCER 04/16/2024 n/a
Future MCap Modifier: 0.1
Producer: Weak
0.1
Producer: Weak
04/24/2023 0
Cash Flow Multiplier: 3 3 04/16/2024 0.00

Resource Data

GOLD 04/16/2024
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.30M 1.30M 04/16/2024 0.00M
Measured & Indicated: 2.70M 2.70M 04/16/2024 0.00M
Inferred: 1.50M 1.50M 04/16/2024 0.00M
Reserves & Resources: 4.20M 4.20M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.11M 1.11M 04/16/2024 0.00M
Measured & Indicated: 2.06M 2.06M 04/16/2024 0.00M
Inferred: 0.64M 0.64M 04/16/2024 0.00M
Reserves & Resources: 2.69M 2.69M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
15,000oz.
(guess) 
15,000oz.
04/16/2024 0oz.
Cash Cost: $900 $900 04/16/2024 $0.00
Extra Operating Cost: $500 $500 04/16/2024 $0.00
Total: $1,400 $1,400 04/16/2024 $0.00
Margin (Free Cash Flow): $984 (41%) $1,003 (42%) $19.10
G
R
A
D
E
Underground (Avg): 1.25 g/t 1.25 g/t 04/16/2024 n/a
Open Pit (Avg): n/a 1.10 g/t 03/25/2024 1.10 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/16/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 04/16/2024 0.00M
Annual Production: 120,000oz. 120,000oz. 04/16/2024 0oz.
Cash Cost: $1,100 $1,100 04/16/2024 $0
Extra Operating Cost: $500 $500 04/16/2024 $0
SILVER 04/16/2024
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 04/16/2024 0.00M
Measured & Indicated: n/a n/a 04/16/2024 0.00M
Inferred: n/a n/a 04/16/2024 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 04/16/2024 0.00M
Measured & Indicated: n/a n/a 04/16/2024 0.00M
Inferred: n/a n/a 04/16/2024 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 04/16/2024 $0.00
Extra Operating Cost: n/a n/a 04/16/2024 $0.00
Total: n/a n/a 04/16/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 04/16/2024 n/a
Open Pit (Avg): n/a n/a 04/05/2023 n/a
Recovery Rate: n/a n/a 04/16/2024 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/16/2024 0.00M
Annual Production: n/a n/a 04/16/2024 n/a
Cash Cost: n/a n/a 04/16/2024 n/a
Extra Operating Cost: n/a n/a 04/16/2024 n/a

Property

Last Analysis Data  (04/16/2024)
Stage Name Owned Au Ag Cu Notes
Exp Mineral Hill 100% show
300,000 oz mine

15,000 oz annual production
Exp Misima Island 100% show
Large property (45,000) acres with 3 targets.

3.8 million oz open pit project at 1 gpt, plus silver offsets.
Total Land Package Size (ha): 18,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mineral Hill 100% show
300,000 oz mine

15,000 oz annual production
Exp Misima Island 100% show
Large property (45,000) acres with 3 targets.

3.8 million oz open pit project at 1 gpt, plus silver offsets.
Total Land Package Size (ha): 18,000  

Profitability (by resource)

Proven &
Probable
04/16/2024
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.22M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.11M 1.11M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.88M
Maximum Profit (Gold): $1,086.77M $1,107.87M n/a $21.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,086.77M $1,107.87M n/a $21.11M
Max Profit / Current MCap: 33.097 30.328 n/a -2.769
Max Profit Per Share (Gold): $1.49 $1.52 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.49 $1.52 n/a $0.03
Total Free Profit Per Share: $1.42 $1.44 n/a $0.02
FD MCap / Gold Eq.: $29.72 $33.06 n/a $3.34
FD MCap / Silver Eq.: $0.35 $0.40 n/a $0.05
FD MCap / Per Metal
as % Spot Price:
1.25% 1.38% n/a 0.13%
Measured &
Indicated
04/16/2024
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.): 2.70M 2.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.60M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.06M 2.06M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.51M
Maximum Profit (Gold): $2,023.06M $2,062.35M n/a $39.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,023.06M $2,062.35M n/a $39.29M
Max Profit / Current MCap: 61.611 56.456 n/a -5.155
Max Profit Per Share (Gold): $2.77 $2.82 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.77 $2.82 n/a $0.05
Total Free Profit Per Share: $2.70 $2.75 n/a $0.05
FD MCap / Gold Eq.: $15.96 $17.76 n/a $1.80
FD MCap / Silver Eq.: $0.19 $0.21 n/a $0.03
FD MCap / Per Metal
as % Spot Price:
0.67% 0.74% n/a 0.07%

Reserves &
Resources
04/16/2024
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.): 4.20M 4.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -7.16M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.69M 2.69M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.59M
Maximum Profit (Gold): $2,650.04M $2,701.51M n/a $51.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,650.04M $2,701.51M n/a $51.46M
Max Profit / Current MCap: 80.706 73.953 n/a -6.752
Max Profit Per Share (Gold): $3.63 $3.70 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.63 $3.70 n/a $0.07
Total Free Profit Per Share: $3.56 $3.62 n/a $0.07
FD MCap / Gold Eq.: $12.19 $13.56 n/a $1.37
FD MCap / Silver Eq.: $0.14 $0.16 n/a $0.02
FD MCap / Per Metal
as % Spot Price:
0.51% 0.56% n/a 0.05%

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.     ×