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

Ariana Resources Plc

www: www.arianaresources.com   email: info@arianaresources.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:AAU GBX

Description

Ariana Resources Plc are a gold focused junior, small producer with three mines in development in Turkey. They have approximately 0.8Moz. of gold in the reserves and resources category of which 0.4Moz. are in the measured and indicated category. They have a market capitalisation of ~£54.23M which is a rise of roughly 76% over the last ten months. As of 09/15/2019 they have ~£10M debt and ~£1.25M cash. They have 1,060M shares outstanding and trade on the London Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/15/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $30.85M $54.23M 09/15/2019 $23.38M
Total Assets: $56.01M $56.39M 09/15/2019 $0.39M
Total Liabilities: $17.42M $17.54M 09/15/2019 $0.12M
Current Assets: $29.87M $30.08M 09/15/2019 $0.21M
Current Liabilities: $0.62M $0.63M 09/15/2019 $0.00M
Total Debt: $9.96M $10.03M 09/15/2019 $0.07M
Cash: $1.24M $1.25M 09/15/2019 $0.01M
Enterprise Value: $39.56M $63.00M 12/30/1971 $23.44M
Cash Flow: $3.26M $5.87M never $2.61M
Cash Flow Multiple: 9.47 9.24 never -0.23
Net Debt to
Cash Flow Ratio:
2.67 1.49 never -1.18
Finance within 1 year: 09/15/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/15/2019 0.00%
Misc 09/15/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,060,000,000 1,060,000,000 09/15/2019 0
Shares (FD): 1,124,000,000 1,124,000,000 09/15/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2017 09/15/2019 n/a
Production (Gold Eq Oz.): (guess) 
12,000
(guess) 
12,000
09/15/2019 0
Production (Silver Eq Oz.): (guess) 
1,023,784
(guess) 
1,173,899
09/15/2019 150,114
Initial CapEx (Outstanding): $31.00M
100.5% of Mkt.Cap
$31.00M
57.16% of Mkt.Cap
09/15/2019 $0.00M
Funding Option: n/a n/a 09/15/2019 n/a
Documentation: none PRODUCER 09/15/2019 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 09/15/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.15M 0.15M 09/15/2019 0.00M
Measured & Indicated: 0.40M 0.40M 09/15/2019 0.00M
Inferred: 0.40M 0.40M 09/15/2019 0.00M
Reserves & Resources: 0.80M 0.80M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.14M 0.14M 09/15/2019 0.00M
Measured & Indicated: 0.32M 0.32M 09/15/2019 0.00M
Inferred: 0.18M 0.18M 09/15/2019 0.00M
Reserves & Resources: 0.50M 0.50M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
12,000oz.
(guess) 
12,000oz.
09/15/2019 0oz.
Cash Cost: $650 $650 09/15/2019 $0.00
Extra Operating Cost: $450 $450 09/15/2019 $0.00
Average Grade: 3.00 g/t 3.00 g/t 09/15/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/15/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 0.60M 0.60M 09/15/2019 0.00M
Annual Production: 40,000oz. 40,000oz. 09/15/2019 0oz.
Cash Cost: $700 $700 09/15/2019 $0
Extra Operating Cost: $450 $450 09/15/2019 $0
SILVER 09/15/2019
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 09/15/2019 0.00M
Measured & Indicated: n/a n/a 09/15/2019 0.00M
Inferred: n/a n/a 09/15/2019 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 09/15/2019 0.00M
Measured & Indicated: n/a n/a 09/15/2019 0.00M
Inferred: n/a n/a 09/15/2019 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 09/15/2019 $0.00
Extra Operating Cost: n/a n/a 09/15/2019 $0.00
Average Grade: n/a n/a 09/15/2019 n/a
Recovery Rate: n/a n/a 09/15/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/15/2019 0.00M
Annual Production: n/a n/a 09/15/2019 n/a
Cash Cost: n/a n/a 09/15/2019 n/a
Extra Operating Cost: n/a n/a 09/15/2019 n/a

Property

Last Analysis Data  (09/15/2019)
Stage Location Name Owned Type Au Ag Cu Notes
Development Red Rabbit - Kiziltepe 50% (guess) Open Pit show
$31 million capex

Funded and Permitted.

Production in 2016.
Development Turkey, Turkey Red Rabbit - Tavsan 50% (guess) Open Pit show
200,000 oz.

Target: 400,000 oz.

Currently permitting.

Next mine.
Development Middle East, Turkey Salinbas 100% (guess) n/a show
650,000 oz deposit.

Scoping completed.

$800 cash costs.
50,000 oz per year
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Development Red Rabbit - Kiziltepe 50% (guess) Open Pit show
$31 million capex

Funded and Permitted.

Production in 2016.
Development Turkey, Turkey Red Rabbit - Tavsan 50% (guess) Open Pit show
200,000 oz.

Target: 400,000 oz.

Currently permitting.

Next mine.
Development Middle East, Turkey Salinbas 100% (guess) n/a show
650,000 oz deposit.

Scoping completed.

$800 cash costs.
50,000 oz per year

Profitability (by resource)

Proven &
Probable
09/15/2019
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.): 0.15M 0.15M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.88M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.14M 0.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.69M
Maximum Profit (Gold): $27.49M $49.54M n/a $22.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $27.49M $49.54M n/a $22.05M
Max Profit / Current MCap: 0.891 0.914 n/a 0.022
Max Profit Per Share (Gold): $0.02 $0.04 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.04 n/a $0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $228.49 $401.70 n/a $173.21
FD Mkt. Cap / Silver Eq.: $2.68 $4.11 n/a $1.43
FD Mkt. Cap / Per Metal
as % Spot Price:
15.36% 22.33% n/a 6.97%
Measured &
Indicated
09/15/2019
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.): 0.40M 0.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.32M 0.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.94M
Maximum Profit (Gold): $64.15M $115.60M n/a $51.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $64.15M $115.60M n/a $51.45M
Max Profit / Current MCap: 2.080 2.132 n/a 0.052
Max Profit Per Share (Gold): $0.06 $0.10 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.10 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $97.92 $172.16 n/a $74.23
FD Mkt. Cap / Silver Eq.: $1.15 $1.76 n/a $0.61
FD Mkt. Cap / Per Metal
as % Spot Price:
6.58% 9.57% n/a 2.99%

Reserves &
Resources
09/15/2019
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.01M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.50M 0.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.19M
Maximum Profit (Gold): $100.81M $181.65M n/a $80.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $100.81M $181.65M n/a $80.85M
Max Profit / Current MCap: 3.268 3.350 n/a 0.082
Max Profit Per Share (Gold): $0.09 $0.16 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.09 $0.16 n/a $0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $62.31 $109.55 n/a $47.24
FD Mkt. Cap / Silver Eq.: $0.73 $1.12 n/a $0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
4.19% 6.09% n/a 1.90%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.