Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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 1.55Moz. 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$8.18M which is a fall of roughly 48% over the last two months. As of 09/23/2023 they have ~A$6M debt and ~A$7.55M cash. They have 12,204M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/23/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$15.86M
$8.18M
09/23/2023
$-7.68M
Total Assets:
$9.02M
$9.30M
09/23/2023
$0.28M
Total Liabilities:
$1.42M
$1.46M
09/23/2023
$0.04M
Current Assets:
$7.73M
$7.97M
09/23/2023
$0.24M
Current Liabilities:
$1.03M
$1.06M
09/23/2023
$0.03M
Total Debt:
$5.80M
$5.98M
09/23/2023
$0.18M
Cash:
$7.32M
$7.55M
09/23/2023
$0.23M
Enterprise Value:
$14.34M
$6.61M
03/18/1970
$-7.73M
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
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):
$80.00M504.34% of MCap
$80.00M978.25% 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:
0.05Developer: Early Development
0.05Developer: 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
Average Grade:
1.80 g/t
1.80 g/t
09/23/2023
n/a
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
Average Grade:
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Sumatra , Indonesia
Sihayo Pungkut
75% (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.
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Sumatra , Indonesia
Sihayo Pungkut
75% (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.
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
0.93M
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
0.65M
Maximum Profit (Gold):
$222.13M
$280.85M
n/a
$58.72M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$222.13M
$280.85M
n/a
$58.72M
Max Profit / Current MCap:
14.003
34.343
n/a
20.339
Max Profit Per Share (Gold):
$0.02
$0.02
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.02
$0.02
n/a
$0.00
Total Free Profit Per Share:
$0.02
$0.02
n/a
$0.01
FD MCap / Gold Eq.:
$30.34
$15.64
n/a
$-14.70
FD MCap / Silver Eq.:
$0.37
$0.19
n/a
$-0.18
FD MCap / Per Metal as % Spot Price:
1.58%
0.77%
n/a
-0.81%
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
1.49M
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
0.96M
Maximum Profit (Gold):
$329.89M
$417.10M
n/a
$87.21M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$329.89M
$417.10M
n/a
$87.21M
Max Profit / Current MCap:
20.797
51.004
n/a
30.207
Max Profit Per Share (Gold):
$0.03
$0.03
n/a
$0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.03
$0.03
n/a
$0.01
Total Free Profit Per Share:
$0.02
$0.03
n/a
$0.01
FD MCap / Gold Eq.:
$20.43
$10.53
n/a
$-9.90
FD MCap / Silver Eq.:
$0.25
$0.13
n/a
$-0.12
FD MCap / Per Metal as % Spot Price:
1.06%
0.52%
n/a
-0.54%
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
1.92M
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
1.12M
Maximum Profit (Gold):
$381.33M
$482.14M
n/a
$100.81M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$381.33M
$482.14M
n/a
$100.81M
Max Profit / Current MCap:
24.040
58.957
n/a
34.917
Max Profit Per Share (Gold):
$0.03
$0.04
n/a
$0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.03
$0.04
n/a
$0.01
Total Free Profit Per Share:
$0.03
$0.04
n/a
$0.01
FD MCap / Gold Eq.:
$17.67
$9.11
n/a
$-8.56
FD MCap / Silver Eq.:
$0.22
$0.11
n/a
$-0.11
FD MCap / Per Metal as % Spot Price:
0.92%
0.45%
n/a
-0.47%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/23/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6444
AUD 0.6644
12/05/2023
Spot Gold:
$1,924.80
$2,037.10
12/05/2023
$112.30
Spot Silver:
$23.52
$24.52
12/05/2023
$1.00
Gold:Silver Ratio:
81.84
83.08
12/05/2023
1.24
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: