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

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 development company with one mine in development in Indonesia. They have approximately 1.2Moz. of gold in the reserves and resources category of which 0.6Moz. are in the measured and indicated category. They have a market capitalisation of ~A$45.13M which is a rise of roughly 119% over the last ten months. As of 09/08/2019 they have ~A$3M debt and ~A$4.17M cash. They have 2,318M 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 09/08/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $20.61M $45.13M 09/08/2019 $24.53M
Total Assets: $15.73M $16.00M 09/08/2019 $0.26M
Total Liabilities: $4.10M $4.17M 09/08/2019 $0.07M
Current Assets: $4.10M $4.17M 09/08/2019 $0.07M
Current Liabilities: $3.42M $3.48M 09/08/2019 $0.06M
Total Debt: $2.74M $2.78M 09/08/2019 $0.05M
Cash: $4.10M $4.17M 09/08/2019 $0.07M
Enterprise Value: $19.24M $43.74M 05/22/1971 $24.50M
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 09/08/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/08/2019 0.00%
Misc 09/08/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 2,317,882,000 2,317,882,000 09/08/2019 0
Shares (FD): 2,317,882,000 2,317,882,000 09/08/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 09/08/2019 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
09/08/2019 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
09/08/2019 0
Initial CapEx (Outstanding): $58.00M
281.43% of Mkt.Cap
$58.00M
128.5% of Mkt.Cap
09/08/2019 $0.00M
Funding Option: n/a n/a 09/08/2019 n/a
Documentation: none FS 09/08/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/08/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.50M 0.50M 09/08/2019 0.00M
Measured & Indicated: 0.60M 0.60M 09/08/2019 0.00M
Inferred: 0.60M 0.60M 09/08/2019 0.00M
Reserves & Resources: 1.20M 1.20M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.38M 0.38M 09/08/2019 0.00M
Measured & Indicated: 0.44M 0.44M 09/08/2019 0.00M
Inferred: 0.23M 0.23M 09/08/2019 0.00M
Reserves & Resources: 0.66M 0.66M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/08/2019 $0.00
Extra Operating Cost: n/a n/a 09/08/2019 $0.00
Average Grade: 2.40 g/t 2.40 g/t 09/08/2019 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 09/08/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 0.60M 0.60M 09/08/2019 0.00M
Annual Production: 50,000oz. 50,000oz. 09/08/2019 0oz.
Cash Cost: $800 $800 09/08/2019 $0
Extra Operating Cost: $400 $400 09/08/2019 $0
SILVER 09/08/2019
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 09/08/2019 0.00M
Measured & Indicated: n/a n/a 09/08/2019 0.00M
Inferred: n/a n/a 09/08/2019 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 09/08/2019 0.00M
Measured & Indicated: n/a n/a 09/08/2019 0.00M
Inferred: n/a n/a 09/08/2019 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 09/08/2019 $0.00
Extra Operating Cost: n/a n/a 09/08/2019 $0.00
Average Grade: n/a n/a 09/08/2019 n/a
Recovery Rate: n/a n/a 09/08/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/08/2019 0.00M
Annual Production: n/a n/a 09/08/2019 n/a
Cash Cost: n/a n/a 09/08/2019 n/a
Extra Operating Cost: n/a n/a 09/08/2019 n/a

Property

Last Analysis Data  (09/08/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development 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
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development 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  

Profitability (by resource)

Proven &
Probable
09/08/2019
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.38M 0.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.74M
Maximum Profit (Gold): $80.46M $156.79M n/a $76.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $80.46M $156.79M n/a $76.34M
Max Profit / Current MCap: 3.904 3.474 n/a -0.430
Max Profit Per Share (Gold): $0.03 $0.07 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.07 n/a $0.03
Total Free Profit Per Share: $0.02 $0.04 n/a $0.02
FD Mkt. Cap / Gold Eq.: $54.96 $120.36 n/a $65.40
FD Mkt. Cap / Silver Eq.: $0.66 $1.23 n/a $0.56
FD Mkt. Cap / Per Metal
as % Spot Price:
3.65% 6.70% n/a 3.05%
Measured &
Indicated
09/08/2019
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.19M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.44M 0.44M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.66M
Maximum Profit (Gold): $93.33M $181.88M n/a $88.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $93.33M $181.88M n/a $88.55M
Max Profit / Current MCap: 4.529 4.030 n/a -0.499
Max Profit Per Share (Gold): $0.04 $0.08 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.08 n/a $0.04
Total Free Profit Per Share: $0.03 $0.05 n/a $0.02
FD Mkt. Cap / Gold Eq.: $47.38 $103.76 n/a $56.38
FD Mkt. Cap / Silver Eq.: $0.57 $1.06 n/a $0.49
FD Mkt. Cap / Per Metal
as % Spot Price:
3.14% 5.77% n/a 2.63%

Reserves &
Resources
09/08/2019
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 18.38M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.66M 0.66M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.11M
Maximum Profit (Gold): $141.60M $275.95M n/a $134.35M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $141.60M $275.95M n/a $134.35M
Max Profit / Current MCap: 6.871 6.114 n/a -0.757
Max Profit Per Share (Gold): $0.06 $0.12 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.12 n/a $0.06
Total Free Profit Per Share: $0.05 $0.09 n/a $0.04
FD Mkt. Cap / Gold Eq.: $31.23 $68.39 n/a $37.16
FD Mkt. Cap / Silver Eq.: $0.38 $0.70 n/a $0.32
FD Mkt. Cap / Per Metal
as % Spot Price:
2.07% 3.80% n/a 1.73%

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.