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
Calculated using the site's default values.  Re-calculate using:

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 4Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$27.43M which is a fall of roughly 20% over the last eight months. As of 04/05/2023 they have no debt and ~C$5M cash. They have 413M 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 04/05/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $34.08M $27.43M 04/05/2023
Total Assets: $69.15M $68.40M 04/05/2023
Total Liabilities: $22.31M $22.07M 04/05/2023
Current Assets: $8.63M $8.53M 04/05/2023
Current Liabilities: $9.67M $9.56M 04/05/2023
Total Debt: $0.00M $0.00M 04/05/2023
Cash: $5.06M $5.00M 04/05/2023
Enterprise Value: $29.03M $22.43M 09/17/1970
Cash Flow: $9.25M $9.61M never
Cash Flow Multiple: 3.69 2.85 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 04/05/2023
Misc 04/05/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 413,000,000 413,000,000 04/05/2023
Shares (FD): 482,000,000 482,000,000 04/05/2023
Insider Ownership: n/a 45% 04/21/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2024 04/05/2023
Production (Gold Eq Oz.): (guess) 
15,000		 (guess) 
15,000		 04/05/2023
Production (Silver Eq Oz.): (guess) 
1,225,527		 (guess) 
1,210,918		 04/05/2023
Initial CapEx (Outstanding): $225.00M
660.13% of MCap		 $225.00M
820.19% of MCap 		04/05/2023
Funding Option: n/a n/a 04/05/2023
Documentation: none PRODUCER 04/21/2023
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 5 1 04/21/2023

Resource Data

GOLD 04/05/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.30M 1.30M 04/05/2023
Measured & Indicated: 2.50M 2.50M 04/05/2023
Inferred: 1.50M 1.50M 04/05/2023
Reserves & Resources: 4.00M 4.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.11M 1.11M 04/05/2023
Measured & Indicated: 1.92M 1.92M 04/05/2023
Inferred: 0.64M 0.64M 04/05/2023
Reserves & Resources: 2.56M 2.56M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
15,000oz.		 (guess) 
15,000oz.		 04/05/2023
Cash Cost: $900 $900 04/05/2023
Extra Operating Cost: $500 $500 04/05/2023
Average Grade: 1.10 g/t 1.10 g/t 04/05/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/21/2023
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 04/05/2023
Annual Production: 120,000oz. 120,000oz. 04/05/2023
Cash Cost: $900 $1,100 04/21/2023
Extra Operating Cost: $450 $500 04/21/2023
SILVER 04/05/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/05/2023
Measured & Indicated: n/a n/a 04/05/2023
Inferred: n/a n/a 04/05/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/05/2023
Measured & Indicated: n/a n/a 04/05/2023
Inferred: n/a n/a 04/05/2023
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/05/2023
Extra Operating Cost: n/a n/a 04/05/2023
Average Grade: n/a n/a 04/05/2023
Recovery Rate: n/a n/a 04/05/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/05/2023
Annual Production: n/a n/a 04/05/2023
Cash Cost: n/a n/a 04/05/2023
Extra Operating Cost: n/a n/a 04/05/2023

Property

Last Analysis Data  (04/05/2023)
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		 04/05/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.30M 1.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.11M 1.11M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $681.12M $708.08M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $681.12M $708.08M n/a
Max Profit / Current MCap: 19.984 25.812 n/a
Max Profit Per Share (Gold): $1.41 $1.47 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.41 $1.47 n/a
Total Free Profit Per Share: $1.31 $1.38 n/a
FD MCap / Gold Eq.: $30.85 $24.83 n/a
FD MCap / Silver Eq.: $0.38 $0.31 n/a
FD MCap / Per Metal
as % Spot Price:		 1.53% 1.22% n/a
Measured &
Indicated		 04/05/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.92M 1.92M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,184.10M $1,230.98M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,184.10M $1,230.98M n/a
Max Profit / Current MCap: 34.741 44.873 n/a
Max Profit Per Share (Gold): $2.46 $2.55 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.46 $2.55 n/a
Total Free Profit Per Share: $2.35 $2.47 n/a
FD MCap / Gold Eq.: $17.74 $14.28 n/a
FD MCap / Silver Eq.: $0.22 $0.18 n/a
FD MCap / Per Metal
as % Spot Price:		 0.88% 0.70% n/a

Reserves &
Resources		 04/05/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 4.00M 4.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.56M 2.56M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,577.06M $1,639.49M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,577.06M $1,639.49M n/a
Max Profit / Current MCap: 46.270 59.764 n/a
Max Profit Per Share (Gold): $3.27 $3.40 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.27 $3.40 n/a
Total Free Profit Per Share: $3.17 $3.32 n/a
FD MCap / Gold Eq.: $13.32 $10.72 n/a
FD MCap / Silver Eq.: $0.16 $0.13 n/a
FD MCap / Per Metal
as % Spot Price:		 0.66% 0.53% n/a

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.     ×