Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Kingston Resources Ltd

www: www.kingstonresources.com.au   email: info@kingstonresources.com.au
Category: Junior: Late Stage Developer
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, late stage development company with two exploration properties in Australia and Papua New Guinea. They have approximately 3.5Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$43.31M which is a fall of roughly 15% over the last six months. As of 04/21/2021 they have no debt and ~C$12.92M cash. They have 284M 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 04/21/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $51.17M $43.31M 04/21/2021 $-7.86M
Total Assets: $34.21M $34.73M 04/21/2021 $0.52M
Total Liabilities: $1.83M $1.86M 04/21/2021 $0.03M
Current Assets: $13.53M $13.73M 04/21/2021 $0.20M
Current Liabilities: $1.83M $1.86M 04/21/2021 $0.03M
Total Debt: $0.00M $0.00M 04/21/2021 $0.00M
Cash: $12.73M $12.92M 04/21/2021 $0.19M
Enterprise Value: $38.44M $30.38M 12/18/1970 $-8.05M
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: 04/21/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/21/2021 0.00%
Misc 04/21/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 283,736,000 283,736,000 04/21/2021 0
Shares (FD): 300,000,000 300,000,000 04/21/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2024 04/21/2021 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
04/21/2021 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
04/21/2021 0
Initial CapEx (Outstanding): $225.00M
439.72% of Mkt.Cap
$225.00M
519.55% of Mkt.Cap
04/21/2021 $0.00M
Funding Option: n/a n/a 04/21/2021 n/a
Documentation: none PFS 04/21/2021 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/21/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.30M 1.30M 04/21/2021 0.00M
Measured & Indicated: 2.00M 2.00M 04/21/2021 0.00M
Inferred: 1.50M 1.50M 04/21/2021 0.00M
Reserves & Resources: 3.50M 3.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.11M 1.11M 04/21/2021 0.00M
Measured & Indicated: 1.58M 1.58M 04/21/2021 0.00M
Inferred: 0.64M 0.64M 04/21/2021 0.00M
Reserves & Resources: 2.22M 2.22M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/21/2021 $0.00
Extra Operating Cost: n/a n/a 04/21/2021 $0.00
Average Grade: 1.10 g/t 1.10 g/t 04/21/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/21/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 04/21/2021 0.00M
Annual Production: 100,000oz. 100,000oz. 04/21/2021 0oz.
Cash Cost: $800 $800 04/21/2021 $0
Extra Operating Cost: $450 $450 04/21/2021 $0
SILVER 04/21/2021
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 04/21/2021 0.00M
Measured & Indicated: n/a n/a 04/21/2021 0.00M
Inferred: n/a n/a 04/21/2021 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 04/21/2021 0.00M
Measured & Indicated: n/a n/a 04/21/2021 0.00M
Inferred: n/a n/a 04/21/2021 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 04/21/2021 $0.00
Extra Operating Cost: n/a n/a 04/21/2021 $0.00
Average Grade: n/a n/a 04/21/2021 n/a
Recovery Rate: n/a n/a 04/21/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/21/2021 0.00M
Annual Production: n/a n/a 04/21/2021 n/a
Cash Cost: n/a n/a 04/21/2021 n/a
Extra Operating Cost: n/a n/a 04/21/2021 n/a

Property

Last Analysis Data  (04/21/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Western Australia, Australia Livingstone 75% (guess) n/a n/a show
Early exploration.
Exploration Papua New Guinea Misima Island 70% (guess) 18,000 n/a show
Large property (45,000) acres with 3 targets.

3 million open pit project at 1 gpt, plus silver offsets.
Total Land Package Size (ha): 18,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Western Australia, Australia Livingstone 75% (guess) n/a n/a show
Early exploration.
Exploration Papua New Guinea Misima Island 70% (guess) 18,000 n/a show
Large property (45,000) acres with 3 targets.

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

Profitability (by resource)

Proven &
Probable
04/21/2021
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.53M
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 8.95M
Maximum Profit (Gold): $420.86M $405.78M n/a $-15.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $420.86M $405.78M n/a $-15.08M
Max Profit / Current MCap: 8.225 9.370 n/a 1.145
Max Profit Per Share (Gold): $1.40 $1.35 n/a $-0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.40 $1.35 n/a $-0.05
Total Free Profit Per Share: $1.18 $1.16 n/a $-0.03
FD Mkt. Cap / Gold Eq.: $46.31 $39.19 n/a $-7.12
FD Mkt. Cap / Silver Eq.: $0.69 $0.52 n/a $-0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
2.58% 2.21% n/a -0.37%
Measured &
Indicated
04/21/2021
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 16.20M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.58M 1.58M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 12.81M
Maximum Profit (Gold): $602.16M $580.57M n/a $-21.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $602.16M $580.57M n/a $-21.58M
Max Profit / Current MCap: 11.768 13.406 n/a 1.638
Max Profit Per Share (Gold): $2.01 $1.94 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.01 $1.94 n/a $-0.07
Total Free Profit Per Share: $1.79 $1.74 n/a $-0.05
FD Mkt. Cap / Gold Eq.: $32.37 $27.39 n/a $-4.97
FD Mkt. Cap / Silver Eq.: $0.48 $0.36 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
1.80% 1.54% n/a -0.26%

Reserves &
Resources
04/21/2021
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.): 3.50M 3.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 28.36M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.22M 2.22M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 17.97M
Maximum Profit (Gold): $844.96M $814.68M n/a $-30.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $844.96M $814.68M n/a $-30.28M
Max Profit / Current MCap: 16.513 18.812 n/a 2.299
Max Profit Per Share (Gold): $2.82 $2.72 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.82 $2.72 n/a $-0.10
Total Free Profit Per Share: $2.60 $2.52 n/a $-0.08
FD Mkt. Cap / Gold Eq.: $23.06 $19.52 n/a $-3.54
FD Mkt. Cap / Silver Eq.: $0.34 $0.26 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.29% 1.10% n/a -0.19%

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.     ×