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$50.49M which is a rise of roughly 54% over the last seven months. As of 04/16/2024 they have ~C$7M debt and ~C$4.88M 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 $50.49M 04/16/2024 $17.65M
Total Assets: $67.39M $66.79M 04/16/2024 $-0.60M
Total Liabilities: $21.74M $21.55M 04/16/2024 $-0.19M
Current Assets: $8.41M $8.33M 04/16/2024 $-0.07M
Current Liabilities: $9.42M $9.34M 04/16/2024 $-0.08M
Total Debt: $7.25M $7.18M 04/16/2024 $-0.06M
Cash: $4.93M $4.88M 04/16/2024 $-0.04M
Enterprise Value: $35.15M $52.78M 09/03/1971 $17.63M
Cash Flow: $14.75M $20.06M never $5.30M
Cash Flow Multiple: 2.23 2.52 never 0.29
Net Debt to
Cash Flow Ratio:
0.16 0.11 never -0.04
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) 
1,266,348
04/16/2024 -2,371
Initial CapEx (Outstanding): $225.00M
685.23% of MCap
$225.00M
445.67% 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%) $1,337 (49%) $353.50
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 -0.21M
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 -0.17M
Maximum Profit (Gold): $1,086.77M $1,477.39M n/a $390.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,086.77M $1,477.39M n/a $390.62M
Max Profit / Current MCap: 33.097 29.264 n/a -3.833
Max Profit Per Share (Gold): $1.49 $2.02 n/a $0.53
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.49 $2.02 n/a $0.53
Total Free Profit Per Share: $1.42 $1.92 n/a $0.50
FD MCap / Gold Eq.: $29.72 $45.69 n/a $15.97
FD MCap / Silver Eq.: $0.35 $0.54 n/a $0.19
FD MCap / Per Metal
as % Spot Price:
1.25% 1.67% n/a 0.42%
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 -0.43M
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 -0.33M
Maximum Profit (Gold): $2,023.06M $2,750.21M n/a $727.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,023.06M $2,750.21M n/a $727.15M
Max Profit / Current MCap: 61.611 54.475 n/a -7.136
Max Profit Per Share (Gold): $2.77 $3.76 n/a $0.99
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.77 $3.76 n/a $0.99
Total Free Profit Per Share: $2.70 $3.66 n/a $0.96
FD MCap / Gold Eq.: $15.96 $24.54 n/a $8.58
FD MCap / Silver Eq.: $0.19 $0.29 n/a $0.10
FD MCap / Per Metal
as % Spot Price:
0.67% 0.90% n/a 0.23%

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 -0.66M
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 -0.43M
Maximum Profit (Gold): $2,650.04M $3,602.55M n/a $952.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,650.04M $3,602.55M n/a $952.51M
Max Profit / Current MCap: 80.706 71.358 n/a -9.347
Max Profit Per Share (Gold): $3.63 $4.93 n/a $1.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.63 $4.93 n/a $1.30
Total Free Profit Per Share: $3.56 $4.82 n/a $1.27
FD MCap / Gold Eq.: $12.19 $18.74 n/a $6.55
FD MCap / Silver Eq.: $0.14 $0.22 n/a $0.08
FD MCap / Per Metal
as % Spot Price:
0.51% 0.68% n/a 0.17%

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.     ×