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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Sihayo Gold Ltd.
www: www.sihayogold.com     email: sihayogold@sihayogold.com

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:SIH AUD

Description

Sihayo Gold Ltd. are a gold focused junior, late stage development company

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

General Details

Financial 10/07/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $19.41M $20.10M 10/07/2018 $0.69M
Total Assets: $11.99M $10.86M 10/07/2018 $-1.12M
Total Liabilities: $3.00M $2.72M 10/07/2018 $-0.28M
Current Assets: $0.30M $0.27M 10/07/2018 $-0.03M
Current Liabilities: $2.62M $2.38M 10/07/2018 $-0.25M
Total Debt: $1.12M $1.02M 10/07/2018 $-0.11M
Cash: $0.07M $0.07M 10/07/2018 $-0.01M
Enterprise Value: $20.45M $21.05M 09/01/1970 $0.60M
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: Yes Yes 10/07/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/07/2018 0.00%
Misc 10/07/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,850,000,000 1,850,000,000 10/07/2018 0
Shares (FD): 1,850,000,000 1,850,000,000 10/07/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 10/07/2018 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/07/2018 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/07/2018 0
Initial CapEx (Outstanding): $58.00M
298.89% of Mkt.Cap		 $58.00M
288.57% of Mkt.Cap 		10/07/2018 $0.00M
Funding Option: n/a n/a 10/07/2018 n/a
Documentation: none FS 10/07/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/07/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.40M 0.40M 10/07/2018 0.00M
Measured & Indicated: 0.60M 0.60M 10/07/2018 0.00M
Inferred: 0.30M 0.30M 10/07/2018 0.00M
Reserves & Resources: 0.90M 0.90M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.30M 0.30M 10/07/2018 0.00M
Measured & Indicated: 0.42M 0.42M 10/07/2018 0.00M
Inferred: 0.11M 0.11M 10/07/2018 0.00M
Reserves & Resources: 0.53M 0.53M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 10/07/2018 $0.00
Extra Operating Cost: n/a n/a 10/07/2018 $0.00
Average Grade: 2.40 g/t 2.40 g/t 10/07/2018 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 10/07/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.60M 0.60M 10/07/2018 0.00M
Annual Production: 50,000oz. 50,000oz. 10/07/2018 0oz.
Cash Cost: $800 $800 10/07/2018 $0
Extra Operating Cost: $400 $400 10/07/2018 $0
SILVER 10/07/2018
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 10/07/2018 0.00M
Measured & Indicated: n/a n/a 10/07/2018 0.00M
Inferred: n/a n/a 10/07/2018 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 10/07/2018 0.00M
Measured & Indicated: n/a n/a 10/07/2018 0.00M
Inferred: n/a n/a 10/07/2018 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 10/07/2018 $0.00
Extra Operating Cost: n/a n/a 10/07/2018 $0.00
Average Grade: n/a n/a 10/07/2018 n/a
Recovery Rate: n/a n/a 10/07/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/07/2018 0.00M
Annual Production: n/a n/a 10/07/2018 n/a
Cash Cost: n/a n/a 10/07/2018 n/a
Extra Operating Cost: n/a n/a 10/07/2018 n/a

Property

Last Analysis Data  (10/07/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Sumatra, Indonesia Sihayo Pungkut 100% (guess) 66,000 Open Pit show
1.4 million oz deposit.

Feasibility study completed.

$58 million capex.

$800 cash costs.

43,000 oz production for 10 years.
Total Land Package Size (ha): 66,000  
Current Data
No Data

Profitability (by resource)

Proven &
Probable		 10/07/2018
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 2.41M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.30M 0.30M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.81M
Maximum Profit (Gold): $0.57M $63.19M n/a $62.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $0.57M $63.19M n/a $62.62M
Max Profit / Current MCap: 0.029 3.144 n/a 3.115
Max Profit Per Share (Gold): $0.00 $0.03 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.03 n/a $0.03
Total Free Profit Per Share: $0.00 $0.02 n/a $0.02
FD Mkt. Cap / Gold Eq.: $64.68 $67.00 n/a $2.31
FD Mkt. Cap / Silver Eq.: $0.79 $0.76 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.38% 4.46% n/a -0.91%
Measured &
Indicated		 10/07/2018
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.62M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.42M 0.42M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.53M
Maximum Profit (Gold): $0.79M $88.46M n/a $87.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $0.79M $88.46M n/a $87.67M
Max Profit / Current MCap: 0.041 4.401 n/a 4.360
Max Profit Per Share (Gold): $0.00 $0.05 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.05 n/a $0.05
Total Free Profit Per Share: $0.00 $0.03 n/a $0.03
FD Mkt. Cap / Gold Eq.: $46.20 $47.86 n/a $1.65
FD Mkt. Cap / Silver Eq.: $0.56 $0.54 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.84% 3.19% n/a -0.65%

Reserves &
Resources		 10/07/2018
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.43M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.53M 0.53M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.21M
Maximum Profit (Gold): $1.01M $112.16M n/a $111.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1.01M $112.16M n/a $111.15M
Max Profit / Current MCap: 0.052 5.580 n/a 5.528
Max Profit Per Share (Gold): $0.00 $0.06 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.06 n/a $0.06
Total Free Profit Per Share: $0.00 $0.04 n/a $0.04
FD Mkt. Cap / Gold Eq.: $36.44 $37.74 n/a $1.30
FD Mkt. Cap / Silver Eq.: $0.44 $0.43 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.03% 2.51% n/a -0.52%

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.