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

Scotgold Resources Ltd

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

Symbol Data

Symbol Currency
LON:SGZ GBX

Description

Scotgold Resources Ltd are a gold focused junior, small producer with two exploration properties in United Kingdom. They have approximately 0.28Moz. of gold in the reserves and resources category of which 0.25Moz. are in the measured and indicated category. They have a market capitalisation of ~A$0.14M which is a fall of roughly 99% over the last fourteen months. As of 08/22/2023 they have ~A$13M debt and ~A$1.67M cash. They have 81M shares outstanding and trade on the London Stock Exchange.

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

General Details

Financial 08/22/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $13.45M $0.14M 08/22/2023 $-13.31M
Total Assets: $34.10M $35.44M 08/22/2023 $1.34M
Total Liabilities: $15.44M $16.05M 08/22/2023 $0.61M
Current Assets: $2.25M $2.34M 08/22/2023 $0.09M
Current Liabilities: $7.08M $7.36M 08/22/2023 $0.28M
Total Debt: $12.87M $13.37M 08/22/2023 $0.51M
Cash: $1.61M $1.67M 08/22/2023 $0.06M
Enterprise Value: $24.71M $11.84M 05/17/1970 $-12.87M
Cash Flow: $11.98M $28.66M never $16.67M
Cash Flow Multiple: 1.12 0.00 never -1.12
Net Debt to
Cash Flow Ratio:		 0.94 0.41 never -0.53
Finance within 1 year: 08/22/2023 n/a
Misc 08/22/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 81,000,000 81,000,000 08/22/2023 0
Shares (FD): 84,000,000 84,000,000 08/22/2023 0
Insider Ownership: n/a 50% 08/22/2023 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 09/01/2021 08/22/2023 n/a
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
20,000		 08/22/2023 0
Production (Silver Eq Oz.): (guess) 
1,619,787		 (guess) 
1,600,527		 08/22/2023 -19,260
Initial CapEx (Outstanding): $20.00M
148.65% of MCap		 $20.00M
14088.9% of MCap 		08/22/2023 $0.00M
Funding Option: n/a n/a 08/22/2023 n/a
Documentation: none PRODUCER 08/22/2023 n/a
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023 0
Cash Flow Multiplier: 3 3 08/22/2023 0.00

Resource Data

GOLD 08/22/2023
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 08/22/2023 0.00M
Measured & Indicated: 0.25M 0.25M 08/22/2023 0.00M
Inferred: 0.03M 0.03M 08/22/2023 0.00M
Reserves & Resources: 0.28M 0.28M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.19M 0.19M 08/22/2023 0.00M
Measured & Indicated: 0.23M 0.23M 08/22/2023 0.00M
Inferred: 0.01M 0.01M 08/22/2023 0.00M
Reserves & Resources: 0.24M 0.24M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
20,000oz.		 08/22/2023 0oz.
Cash Cost: $850 $850 08/22/2023 $0.00
Extra Operating Cost: $450 $450 08/22/2023 $0.00
Total: $1,300 $1,300 08/22/2023 $0.00
Margin (Free Cash Flow): $599 (32%) $1,433 (52%) $833.70
G
R
A
D
E		 Underground (Avg): 11.00 g/t 11.00 g/t 08/22/2023 n/a
Open Pit (Avg): n/a n/a 08/22/2023 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 08/22/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.20M 0.20M 08/22/2023 0.00M
Annual Production: 20,000oz. 20,000oz. 08/22/2023 0oz.
Cash Cost: $1,000 $1,000 08/22/2023 $0
Extra Operating Cost: $500 $500 08/22/2023 $0
SILVER 08/22/2023
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 08/22/2023 0.00M
Measured & Indicated: n/a n/a 08/22/2023 0.00M
Inferred: n/a n/a 08/22/2023 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 08/22/2023 0.00M
Measured & Indicated: n/a n/a 08/22/2023 0.00M
Inferred: n/a n/a 08/22/2023 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 08/22/2023 $0.00
Extra Operating Cost: n/a n/a 08/22/2023 $0.00
Total: n/a n/a 08/22/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 08/22/2023 n/a
Open Pit (Avg): n/a n/a 08/22/2023 n/a
Recovery Rate: n/a n/a 08/22/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/22/2023 0.00M
Annual Production: n/a n/a 08/22/2023 n/a
Cash Cost: n/a n/a 08/22/2023 n/a
Extra Operating Cost: n/a n/a 08/22/2023 n/a

Property

Last Analysis Data  (08/22/2023)
Stage Name Owned Au Ag Cu Notes
Exp Cononish 100% show
Small high grade deposit.
Exp Grampian 100% show
Early exploration
Total Land Package Size (ha): 402,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Cononish 100% show
Small high grade deposit.
Exp Grampian 100% show
Early exploration
Total Land Package Size (ha): 402,000  

Profitability (by resource)

Proven &
Probable		 08/22/2023
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 -0.19M
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 -0.18M
Maximum Profit (Gold): $113.85M $272.25M n/a $158.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $113.85M $272.25M n/a $158.40M
Max Profit / Current MCap: 8.462 1,917.858 n/a 1,909.396
Max Profit Per Share (Gold): $1.36 $3.24 n/a $1.89
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.36 $3.24 n/a $1.89
Total Free Profit Per Share: $0.00 $3.11 n/a $3.11
FD MCap / Gold Eq.: $70.81 $0.75 n/a $-70.07
FD MCap / Silver Eq.: $0.87 $0.01 n/a $-0.87
FD MCap / Per Metal
as % Spot Price:		 3.73% 0.03% n/a -3.70%
Measured &
Indicated		 08/22/2023
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.): 0.25M 0.25M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.24M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.23M 0.23M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.22M
Maximum Profit (Gold): $136.62M $326.70M n/a $190.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $136.62M $326.70M n/a $190.08M
Max Profit / Current MCap: 10.154 2,301.430 n/a 2,291.276
Max Profit Per Share (Gold): $1.63 $3.89 n/a $2.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.63 $3.89 n/a $2.26
Total Free Profit Per Share: $0.00 $3.76 n/a $3.76
FD MCap / Gold Eq.: $59.01 $0.62 n/a $-58.39
FD MCap / Silver Eq.: $0.73 $0.01 n/a $-0.72
FD MCap / Per Metal
as % Spot Price:		 3.11% 0.02% n/a -3.08%

Reserves &
Resources		 08/22/2023
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.): 0.28M 0.28M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.26M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.24M 0.24M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.23M
Maximum Profit (Gold): $143.73M $343.72M n/a $199.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $143.73M $343.72M n/a $199.98M
Max Profit / Current MCap: 10.683 2,421.296 n/a 2,410.613
Max Profit Per Share (Gold): $1.71 $4.09 n/a $2.38
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.71 $4.09 n/a $2.38
Total Free Profit Per Share: $0.00 $3.96 n/a $3.96
FD MCap / Gold Eq.: $56.09 $0.59 n/a $-55.50
FD MCap / Silver Eq.: $0.69 $0.01 n/a $-0.69
FD MCap / Per Metal
as % Spot Price:		 2.95% 0.02% n/a -2.93%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults