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$35.47M which is a rise of roughly 8% over the last three months. As of 04/16/2024 they have ~C$7M debt and ~C$4.92M 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 $35.47M 04/16/2024 $2.64M
Total Assets: $67.39M $67.29M 04/16/2024 $-0.10M
Total Liabilities: $21.74M $21.71M 04/16/2024 $-0.03M
Current Assets: $8.41M $8.39M 04/16/2024 $-0.01M
Current Liabilities: $9.42M $9.41M 04/16/2024 $-0.01M
Total Debt: $7.25M $7.24M 04/16/2024 $-0.01M
Cash: $4.93M $4.92M 04/16/2024 $-0.01M
Enterprise Value: $35.15M $37.79M 03/14/1971 $2.63M
Cash Flow: $14.75M $14.79M never $0.03M
Cash Flow Multiple: 2.23 2.40 never 0.17
Net Debt to
Cash Flow Ratio:		 0.16 0.16 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) 
1,283,148		 04/16/2024 14,429
Initial CapEx (Outstanding): $225.00M
685.23% of MCap		 $225.00M
634.31% 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%) $986 (41%) $2.30
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 1.25M
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 1.06M
Maximum Profit (Gold): $1,086.77M $1,089.31M n/a $2.54M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,086.77M $1,089.31M n/a $2.54M
Max Profit / Current MCap: 33.097 30.709 n/a -2.388
Max Profit Per Share (Gold): $1.49 $1.49 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.49 $1.49 n/a $0.00
Total Free Profit Per Share: $1.42 $1.42 n/a $0.00
FD MCap / Gold Eq.: $29.72 $32.10 n/a $2.39
FD MCap / Silver Eq.: $0.35 $0.38 n/a $0.02
FD MCap / Per Metal
as % Spot Price:		 1.25% 1.35% n/a 0.10%
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 2.60M
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 1.98M
Maximum Profit (Gold): $2,023.06M $2,027.79M n/a $4.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,023.06M $2,027.79M n/a $4.73M
Max Profit / Current MCap: 61.611 57.166 n/a -4.445
Max Profit Per Share (Gold): $2.77 $2.77 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.77 $2.77 n/a $0.01
Total Free Profit Per Share: $2.70 $2.70 n/a $0.00
FD MCap / Gold Eq.: $15.96 $17.24 n/a $1.28
FD MCap / Silver Eq.: $0.19 $0.20 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 0.67% 0.72% n/a 0.05%

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 4.04M
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 2.59M
Maximum Profit (Gold): $2,650.04M $2,656.24M n/a $6.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,650.04M $2,656.24M n/a $6.20M
Max Profit / Current MCap: 80.706 74.883 n/a -5.822
Max Profit Per Share (Gold): $3.63 $3.63 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.63 $3.63 n/a $0.01
Total Free Profit Per Share: $3.56 $3.56 n/a $0.00
FD MCap / Gold Eq.: $12.19 $13.16 n/a $0.98
FD MCap / Silver Eq.: $0.14 $0.15 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 0.51% 0.55% n/a 0.04%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults