Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$36.29M which is a rise of roughly 139% over the last nine months. As of 04/07/2020 they have no debt and ~C$3.14M cash. They have 177M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/07/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$15.18M
$36.29M
04/07/2020
$21.11M
Total Assets:
$15.60M
$17.29M
04/07/2020
$1.69M
Total Liabilities:
$0.71M
$0.79M
04/07/2020
$0.08M
Current Assets:
$2.84M
$3.14M
04/07/2020
$0.31M
Current Liabilities:
$0.71M
$0.79M
04/07/2020
$0.08M
Total Debt:
$0.00M
$0.00M
04/07/2020
$0.00M
Cash:
$2.84M
$3.14M
04/07/2020
$0.31M
Enterprise Value:
$12.34M
$33.14M
01/19/1971
$20.80M
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:
04/07/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/07/2020
0.00%
Misc
04/07/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
176,592,000
176,592,000
04/07/2020
0
Shares (FD):
183,592,000
183,592,000
04/07/2020
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
04/07/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
04/07/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
04/07/2020
0
Initial CapEx (Outstanding):
n/a
n/a
04/07/2020
n/a
Funding Option:
n/a
n/a
04/07/2020
n/a
Documentation:
none
none
04/07/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
04/07/2020 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
04/07/2020
0.00M
Measured & Indicated:
1.00M
1.00M
04/07/2020
0.00M
Inferred:
1.00M
1.00M
04/07/2020
0.00M
Reserves & Resources:
2.00M
2.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/07/2020
0.00M
Measured & Indicated:
0.68M
0.68M
04/07/2020
0.00M
Inferred:
0.43M
0.43M
04/07/2020
0.00M
Reserves & Resources:
1.11M
1.11M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
04/07/2020
$0.00
Extra Operating Cost:
n/a
n/a
04/07/2020
$0.00
Average Grade:
1.10 g/t
1.10 g/t
04/07/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/07/2020
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
04/07/2020
0.00M
Annual Production:
70,000oz.
70,000oz.
04/07/2020
0oz.
Cash Cost:
$800
$800
04/07/2020
$0
Extra Operating Cost:
$400
$400
04/07/2020
$0
SILVER
04/07/2020 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
04/07/2020
0.00M
Measured & Indicated:
n/a
n/a
04/07/2020
0.00M
Inferred:
n/a
n/a
04/07/2020
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
04/07/2020
0.00M
Measured & Indicated:
n/a
n/a
04/07/2020
0.00M
Inferred:
n/a
n/a
04/07/2020
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
04/07/2020
$0.00
Extra Operating Cost:
n/a
n/a
04/07/2020
$0.00
Average Grade:
n/a
n/a
04/07/2020
n/a
Recovery Rate:
n/a
n/a
04/07/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/07/2020
0.00M
Annual Production:
n/a
n/a
04/07/2020
n/a
Cash Cost:
n/a
n/a
04/07/2020
n/a
Extra Operating Cost:
n/a
n/a
04/07/2020
n/a
Property
Last Analysis Data (04/07/2020)
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
04/07/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
04/07/2020 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.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-36.88M
P L A U S I B L E
Gold Eq. Oz.:
0.68M
0.68M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-25.08M
Maximum Profit (Gold):
$213.72M
$299.02M
n/a
$85.30M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$213.72M
$299.02M
n/a
$85.30M
Max Profit / Current MCap:
14.079
8.240
n/a
-5.839
Max Profit Per Share (Gold):
$1.16
$1.63
n/a
$0.46
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.16
$1.63
n/a
$0.46
Total Free Profit Per Share:
$1.03
$1.37
n/a
$0.34
FD Mkt. Cap / Gold Eq.:
$22.32
$53.37
n/a
$31.04
FD Mkt. Cap / Silver Eq.:
$0.20
$0.72
n/a
$0.52
FD Mkt. Cap / Per Metal as % Spot Price:
1.35%
2.92%
n/a
1.57%
Reserves & Resources
04/07/2020 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
-73.76M
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
-40.75M
Maximum Profit (Gold):
$347.30M
$485.91M
n/a
$138.61M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$347.30M
$485.91M
n/a
$138.61M
Max Profit / Current MCap:
22.879
13.390
n/a
-9.489
Max Profit Per Share (Gold):
$1.89
$2.65
n/a
$0.75
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.89
$2.65
n/a
$0.75
Total Free Profit Per Share:
$1.76
$2.39
n/a
$0.63
FD Mkt. Cap / Gold Eq.:
$13.74
$32.84
n/a
$19.10
FD Mkt. Cap / Silver Eq.:
$0.12
$0.44
n/a
$0.32
FD Mkt. Cap / Per Metal as % Spot Price:
0.83%
1.80%
n/a
0.96%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/07/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7091
CAD 0.7861
01/16/2021
Spot Gold:
$1,649.00
$1,828.20
01/16/2021
$179.20
Spot Silver:
$14.89
$24.75
01/16/2021
$9.86
Gold:Silver Ratio:
110.75
73.87
01/16/2021
-36.88
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: