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

Tribune Resources Ltd

www: www.tribune.com.au   email: noemail@tribune.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:TBR AUD

Description

Tribune Resources Ltd are a gold focused junior, small producer with one producing mine in Australia and two exploration properties. Currently they produce roughly 28koz. of gold per year. They have approximately 1.75Moz. of gold in the reserves and resources category of which 0.75Moz. are in the measured and indicated category. They have a market capitalisation of ~A$129.57M which is a rise of roughly 22% over the last nine months. As of 10/30/2023 they have no debt and ~A$3.93M cash. They have 52M 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 10/30/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $106.02M $129.57M 10/30/2023 $23.55M
Total Assets: $224.22M $231.48M 10/30/2023 $7.26M
Total Liabilities: $30.49M $31.48M 10/30/2023 $0.99M
Current Assets: $151.81M $156.72M 10/30/2023 $4.92M
Current Liabilities: $17.78M $18.36M 10/30/2023 $0.58M
Total Debt: $0.00M $0.00M 10/30/2023 $0.00M
Cash: $3.81M $3.93M 10/30/2023 $0.12M
Enterprise Value: $102.21M $125.64M 12/24/1973 $23.43M
Cash Flow: $15.23M $26.20M never $10.97M
Cash Flow Multiple: 6.96 4.95 never -2.02
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 10/30/2023 n/a
Misc 10/30/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 52,000,000 52,000,000 10/30/2023 0
Shares (FD): 52,000,000 52,000,000 10/30/2023 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 n/a 10/30/2023 n/a
Production (Gold Eq Oz.): (guess) 
28,000		 (guess) 
28,000		 10/30/2023 0
Production (Silver Eq Oz.): (guess) 
2,401,256		 (guess) 
2,395,210		 10/30/2023 -6,046
Initial CapEx (Outstanding): n/a n/a 10/30/2023 n/a
Funding Option: n/a n/a 10/30/2023 n/a
Documentation: none PRODUCER 12/28/2023 n/a
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023 0
Cash Flow Multiplier: 8 8 10/30/2023 0.00

Resource Data

GOLD 10/30/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.20M 0.20M 10/30/2023 0.00M
Measured & Indicated: 0.75M 0.75M 10/30/2023 0.00M
Inferred: 1.00M 1.00M 10/30/2023 0.00M
Reserves & Resources: 1.75M 1.75M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.19M 0.19M 10/30/2023 0.00M
Measured & Indicated: 0.61M 0.61M 10/30/2023 0.00M
Inferred: 0.48M 0.48M 10/30/2023 0.00M
Reserves & Resources: 1.08M 1.08M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
28,000oz.		 (guess) 
28,000oz.		 10/30/2023 0oz.
Cash Cost: $1,000 $1,000 10/30/2023 $0.00
Extra Operating Cost: $450 $450 10/30/2023 $0.00
Total: $1,450 $1,450 10/30/2023 $0.00
Margin (Free Cash Flow): $544 (27%) $936 (39%) $391.90
G
R
A
D
E		 Underground (Avg): 10.00 g/t 10.00 g/t 10/30/2023 n/a
Open Pit (Avg): n/a n/a 10/30/2023 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 12/28/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.75M 0.75M 10/30/2023 0.00M
Annual Production: 50,000oz. 50,000oz. 10/30/2023 0oz.
Cash Cost: $1,100 $1,100 10/30/2023 $0
Extra Operating Cost: $500 $500 10/30/2023 $0
SILVER 10/30/2023
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 10/30/2023 0.00M
Measured & Indicated: n/a n/a 10/30/2023 0.00M
Inferred: n/a n/a 10/30/2023 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 10/30/2023 0.00M
Measured & Indicated: n/a n/a 10/30/2023 0.00M
Inferred: n/a n/a 10/30/2023 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 10/30/2023 $0.00
Extra Operating Cost: n/a n/a 10/30/2023 $0.00
Total: n/a n/a 10/30/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 10/30/2023 n/a
Open Pit (Avg): n/a n/a 10/30/2023 n/a
Recovery Rate: n/a n/a 10/30/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/30/2023 0.00M
Annual Production: n/a n/a 10/30/2023 n/a
Cash Cost: n/a n/a 10/30/2023 n/a
Extra Operating Cost: n/a n/a 10/30/2023 n/a

Property

Last Analysis Data  (10/30/2023)
Stage Name Owned Au Ag Cu Notes
Prod East Kundana 75% show
EKJV

50,000 oz of production (their share) in 2021.
Exp West Kundana 100% n/a
Exp Japa 100% show
Early exploration
Total Land Package Size (ha): 2,600  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod East Kundana 75% show
EKJV

50,000 oz of production (their share) in 2021.
Exp West Kundana 100% n/a
Exp Japa 100% show
Early exploration
Total Land Package Size (ha): 2,600  

Profitability (by resource)

Proven &
Probable		 10/30/2023
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.): 0.20M 0.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.04M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.19M 0.19M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.04M
Maximum Profit (Gold): $103.34M $177.80M n/a $74.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $103.34M $177.80M n/a $74.46M
Max Profit / Current MCap: 0.975 1.372 n/a 0.397
Max Profit Per Share (Gold): $1.99 $3.42 n/a $1.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.99 $3.42 n/a $1.43
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $558.02 $681.97 n/a $123.96
FD MCap / Silver Eq.: $6.51 $7.97 n/a $1.47
FD MCap / Per Metal
as % Spot Price:		 27.99% 28.58% n/a 0.60%
Measured &
Indicated		 10/30/2023
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 -0.16M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.61M 0.61M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.13M
Maximum Profit (Gold): $330.69M $568.97M n/a $238.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $330.69M $568.97M n/a $238.28M
Max Profit / Current MCap: 3.119 4.391 n/a 1.272
Max Profit Per Share (Gold): $6.36 $10.94 n/a $4.58
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.36 $10.94 n/a $4.58
Total Free Profit Per Share: $3.15 $7.14 n/a $3.99
FD MCap / Gold Eq.: $174.38 $213.12 n/a $38.74
FD MCap / Silver Eq.: $2.03 $2.49 n/a $0.46
FD MCap / Per Metal
as % Spot Price:		 8.75% 8.93% n/a 0.19%

Reserves &
Resources		 10/30/2023
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.): 1.75M 1.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.38M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.08M 1.08M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.23M
Maximum Profit (Gold): $589.04M $1,013.47M n/a $424.43M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $589.04M $1,013.47M n/a $424.43M
Max Profit / Current MCap: 5.556 7.822 n/a 2.266
Max Profit Per Share (Gold): $11.33 $19.49 n/a $8.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.33 $19.49 n/a $8.16
Total Free Profit Per Share: $8.12 $15.69 n/a $7.57
FD MCap / Gold Eq.: $97.90 $119.64 n/a $21.75
FD MCap / Silver Eq.: $1.14 $1.40 n/a $0.26
FD MCap / Per Metal
as % Spot Price:		 4.91% 5.01% n/a 0.11%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults