Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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$24.19M which is a fall of roughly 50% over the last six months. As of 09/14/2020 they have ~A$8M debt and ~A$10.76M cash. They have 2,862M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$47.96M
$24.19M
09/14/2020
$-23.77M
Total Assets:
$16.76M
$17.67M
09/14/2020
$0.92M
Total Liabilities:
$4.37M
$4.61M
09/14/2020
$0.24M
Current Assets:
$10.20M
$10.76M
09/14/2020
$0.56M
Current Liabilities:
$3.64M
$3.84M
09/14/2020
$0.20M
Total Debt:
$7.29M
$7.68M
09/14/2020
$0.40M
Cash:
$10.20M
$10.76M
09/14/2020
$0.56M
Enterprise Value:
$45.05M
$21.12M
09/02/1970
$-23.93M
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
09/14/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/14/2020
0.00%
Misc
09/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
2,862,000,000
2,862,000,000
09/14/2020
0
Shares (FD):
2,862,000,000
2,862,000,000
09/14/2020
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2023
09/14/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
09/14/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
09/14/2020
0
Initial CapEx (Outstanding):
$80.00M166.8% of Mkt.Cap
$80.00M330.68% of Mkt.Cap
09/14/2020
$0.00M
Funding Option:
n/a
n/a
09/14/2020
n/a
Documentation:
none
FS
09/14/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
09/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.50M
0.50M
09/14/2020
0.00M
Measured & Indicated:
0.60M
0.60M
09/14/2020
0.00M
Inferred:
0.60M
0.60M
09/14/2020
0.00M
Reserves & Resources:
1.20M
1.20M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.35M
0.35M
09/14/2020
0.00M
Measured & Indicated:
0.41M
0.41M
09/14/2020
0.00M
Inferred:
0.21M
0.21M
09/14/2020
0.00M
Reserves & Resources:
0.62M
0.62M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
09/14/2020
$0.00
Extra Operating Cost:
n/a
n/a
09/14/2020
$0.00
Average Grade:
2.40 g/t
2.40 g/t
09/14/2020
n/a
Recovery Rate:
(CG) 70.00%
(CG) 70.00%
09/14/2020
0.00%
F U T U R E
Proven & Probable:
0.60M
0.60M
09/14/2020
0.00M
Annual Production:
50,000oz.
50,000oz.
09/14/2020
0oz.
Cash Cost:
$750
$750
09/14/2020
$0
Extra Operating Cost:
$400
$400
09/14/2020
$0
SILVER
09/14/2020 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
09/14/2020
0.00M
Measured & Indicated:
n/a
n/a
09/14/2020
0.00M
Inferred:
n/a
n/a
09/14/2020
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
09/14/2020
0.00M
Measured & Indicated:
n/a
n/a
09/14/2020
0.00M
Inferred:
n/a
n/a
09/14/2020
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
09/14/2020
$0.00
Extra Operating Cost:
n/a
n/a
09/14/2020
$0.00
Average Grade:
n/a
n/a
09/14/2020
n/a
Recovery Rate:
n/a
n/a
09/14/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/14/2020
0.00M
Annual Production:
n/a
n/a
09/14/2020
n/a
Cash Cost:
n/a
n/a
09/14/2020
n/a
Extra Operating Cost:
n/a
n/a
09/14/2020
n/a
Property
Last Analysis Data (09/14/2020)
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
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
Profitability (by resource)
Proven & Probable
09/14/2020 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.):
0.50M
0.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-2.14M
P L A U S I B L E
Gold Eq. Oz.:
0.35M
0.35M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.50M
Maximum Profit (Gold):
$198.72M
$134.70M
n/a
$-64.02M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$198.72M
$134.70M
n/a
$-64.02M
Max Profit / Current MCap:
4.143
5.568
n/a
1.424
Max Profit Per Share (Gold):
$0.07
$0.05
n/a
$-0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.07
$0.05
n/a
$-0.02
Total Free Profit Per Share:
$0.05
$0.04
n/a
$-0.01
FD Mkt. Cap / Gold Eq.:
$137.03
$69.12
n/a
$-67.91
FD Mkt. Cap / Silver Eq.:
$1.91
$1.02
n/a
$-0.89
FD Mkt. Cap / Per Metal as % Spot Price:
6.99%
4.07%
n/a
-2.92%
Measured & Indicated
09/14/2020 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.):
0.60M
0.60M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-2.57M
P L A U S I B L E
Gold Eq. Oz.:
0.41M
0.41M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.74M
Maximum Profit (Gold):
$230.51M
$156.25M
n/a
$-74.26M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$230.51M
$156.25M
n/a
$-74.26M
Max Profit / Current MCap:
4.806
6.459
n/a
1.652
Max Profit Per Share (Gold):
$0.08
$0.05
n/a
$-0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.08
$0.05
n/a
$-0.03
Total Free Profit Per Share:
$0.06
$0.04
n/a
$-0.01
FD Mkt. Cap / Gold Eq.:
$118.13
$59.59
n/a
$-58.54
FD Mkt. Cap / Silver Eq.:
$1.65
$0.88
n/a
$-0.76
FD Mkt. Cap / Per Metal as % Spot Price:
6.02%
3.51%
n/a
-2.52%
Reserves & Resources
09/14/2020 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.):
1.20M
1.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-5.13M
P L A U S I B L E
Gold Eq. Oz.:
0.62M
0.62M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-2.63M
Maximum Profit (Gold):
$349.75M
$237.07M
n/a
$-112.67M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$349.75M
$237.07M
n/a
$-112.67M
Max Profit / Current MCap:
7.292
9.799
n/a
2.507
Max Profit Per Share (Gold):
$0.12
$0.08
n/a
$-0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.12
$0.08
n/a
$-0.04
Total Free Profit Per Share:
$0.10
$0.07
n/a
$-0.03
FD Mkt. Cap / Gold Eq.:
$77.86
$39.27
n/a
$-38.59
FD Mkt. Cap / Silver Eq.:
$1.09
$0.58
n/a
$-0.50
FD Mkt. Cap / Per Metal as % Spot Price:
3.97%
2.31%
n/a
-1.66%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7286
AUD 0.7685
03/06/2021
Spot Gold:
$1,961.10
$1,699.80
03/06/2021
$-261.30
Spot Silver:
$27.33
$25.19
03/06/2021
$-2.14
Gold:Silver Ratio:
71.76
67.48
03/06/2021
-4.28
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: