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$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.

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

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): $80.00M
166.8% of Mkt.Cap
$80.00M
330.68% 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)

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.     ×