Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Sihayo Gold Ltd

www: www.sihayogold.com   email: sihayogold@sihayogold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:SIH AUD

Description

Sihayo Gold Ltd are a gold focused junior, late stage developer with one mine in development in Indonesia. They have approximately 1.55Moz. of gold in the reserves and resources category of which 1.2Moz. are in the measured and indicated category. They have a market capitalisation of ~A$24.68M which is a rise of roughly 56% over the last twelve months. As of 09/23/2023 they have ~A$6M debt and ~A$7.59M cash. They have 12,204M 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 09/23/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $15.86M $24.68M 09/23/2023 $8.82M
Total Assets: $9.02M $9.36M 09/23/2023 $0.34M
Total Liabilities: $1.42M $1.47M 09/23/2023 $0.05M
Current Assets: $7.73M $8.02M 09/23/2023 $0.29M
Current Liabilities: $1.03M $1.07M 09/23/2023 $0.04M
Total Debt: $5.80M $6.02M 09/23/2023 $0.22M
Cash: $7.32M $7.59M 09/23/2023 $0.27M
Enterprise Value: $14.34M $23.11M 09/25/1970 $8.76M
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 09/23/2023 n/a
Misc 09/23/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 12,204,256,000 12,204,256,000 09/23/2023 0
Shares (FD): 12,308,256,000 12,308,256,000 09/23/2023 0
Insider Ownership: n/a n/a never n/a
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 09/23/2023 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/23/2023 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/23/2023 0
Initial CapEx (Outstanding): $80.00M
504.34% of MCap		 $80.00M
324.12% of MCap 		09/23/2023 $0.00M
Funding Option: n/a n/a 09/23/2023 n/a
Documentation: none FS 09/23/2023 n/a
Future MCap Modifier: 0.05
Developer: Early Development
 0.05
Developer: Early Development
 04/24/2023 0
Cash Flow Multiplier: 2 2 04/23/2023 0.00

Resource Data

GOLD 09/23/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.75M 0.75M 09/23/2023 0.00M
Measured & Indicated: 1.20M 1.20M 09/23/2023 0.00M
Inferred: 0.35M 0.35M 09/23/2023 0.00M
Reserves & Resources: 1.55M 1.55M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.52M 0.52M 09/23/2023 0.00M
Measured & Indicated: 0.78M 0.78M 09/23/2023 0.00M
Inferred: 0.12M 0.12M 09/23/2023 0.00M
Reserves & Resources: 0.90M 0.90M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/23/2023 $0.00
Extra Operating Cost: n/a n/a 09/23/2023 $0.00
Total: $1,500 $1,500 09/23/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 1.80 g/t n/a 09/23/2023 n/a
Open Pit (Avg): n/a 1.80 g/t 09/23/2023 1.80 g/t
Recovery Rate: (CG)  70.00% (CG)  70.00% 09/23/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 09/23/2023 0.00M
Annual Production: 65,000oz. 65,000oz. 09/23/2023 0oz.
Cash Cost: $1,000 $1,000 09/23/2023 $0
Extra Operating Cost: $500 $500 09/23/2023 $0
SILVER 09/23/2023
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 09/23/2023 0.00M
Measured & Indicated: n/a n/a 09/23/2023 0.00M
Inferred: n/a n/a 09/23/2023 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 09/23/2023 0.00M
Measured & Indicated: n/a n/a 09/23/2023 0.00M
Inferred: n/a n/a 09/23/2023 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 09/23/2023 $0.00
Extra Operating Cost: n/a n/a 09/23/2023 $0.00
Total: n/a n/a 09/23/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 09/23/2023 n/a
Open Pit (Avg): n/a n/a 09/23/2023 n/a
Recovery Rate: n/a n/a 09/23/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/23/2023 0.00M
Annual Production: n/a n/a 09/23/2023 n/a
Cash Cost: n/a n/a 09/23/2023 n/a
Extra Operating Cost: n/a n/a 09/23/2023 n/a

Property

Last Analysis Data  (09/23/2023)
Stage Name Owned Au Ag Cu Notes
Dev Sihayo Pungkut 75% show
1.4 million oz deposit.

Feasibility study completed.

$58 million capex.

$800 cash costs.

43,000 oz production for 10 years.

Sihayo Gold Limited owns 100% of the shares in Aberfoyle Pungkut Investments Pte Ltd (“API”).
API holds a 75% interest in PT Sorikmas Mining, with the Indonesian Government mining company, PT Aneka Tambang Tbk. holding the remaining 25%.
Total Land Package Size (ha): 66,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Sihayo Pungkut 75% show
1.4 million oz deposit.

Feasibility study completed.

$58 million capex.

$800 cash costs.

43,000 oz production for 10 years.

Sihayo Gold Limited owns 100% of the shares in Aberfoyle Pungkut Investments Pte Ltd (“API”).
API holds a 75% interest in PT Sorikmas Mining, with the Indonesian Government mining company, PT Aneka Tambang Tbk. holding the remaining 25%.
Total Land Package Size (ha): 66,000  

Profitability (by resource)

Proven &
Probable		 09/23/2023
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.): 0.75M 0.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.13M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.52M 0.52M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.19M
Maximum Profit (Gold): $222.13M $551.61M n/a $329.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $222.13M $551.61M n/a $329.48M
Max Profit / Current MCap: 14.003 22.349 n/a 8.345
Max Profit Per Share (Gold): $0.02 $0.04 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.04 n/a $0.03
Total Free Profit Per Share: $0.02 $0.04 n/a $0.03
FD MCap / Gold Eq.: $30.34 $47.20 n/a $16.87
FD MCap / Silver Eq.: $0.37 $0.55 n/a $0.18
FD MCap / Per Metal
as % Spot Price:		 1.58% 1.85% n/a 0.27%
Measured &
Indicated		 09/23/2023
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.02M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.78M 0.78M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.25M
Maximum Profit (Gold): $329.89M $819.21M n/a $489.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $329.89M $819.21M n/a $489.32M
Max Profit / Current MCap: 20.797 33.191 n/a 12.394
Max Profit Per Share (Gold): $0.03 $0.07 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.07 n/a $0.04
Total Free Profit Per Share: $0.02 $0.06 n/a $0.04
FD MCap / Gold Eq.: $20.43 $31.78 n/a $11.36
FD MCap / Silver Eq.: $0.25 $0.37 n/a $0.12
FD MCap / Per Metal
as % Spot Price:		 1.06% 1.24% n/a 0.18%

Reserves &
Resources		 09/23/2023
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.): 1.55M 1.55M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.47M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.90M 0.90M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.76M
Maximum Profit (Gold): $381.33M $946.96M n/a $565.63M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $381.33M $946.96M n/a $565.63M
Max Profit / Current MCap: 24.040 38.366 n/a 14.326
Max Profit Per Share (Gold): $0.03 $0.08 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.08 n/a $0.05
Total Free Profit Per Share: $0.03 $0.07 n/a $0.04
FD MCap / Gold Eq.: $17.67 $27.50 n/a $9.82
FD MCap / Silver Eq.: $0.22 $0.32 n/a $0.10
FD MCap / Per Metal
as % Spot Price:		 0.92% 1.08% n/a 0.16%

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.     ×