Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Gascoyne Resources Ltd

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

Symbol Data

Symbol Currency
ASX:GCY AUD

Description

Gascoyne Resources Ltd are a gold focused junior, small producer with one mine in development in Australia and exploration properties. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$93.14M which is a rise of roughly 15% over the last nine months. As of 12/03/2021 they have ~A$7M debt and ~A$18.04M cash. They have 376M 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 12/03/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $81.24M $93.14M 12/03/2021 $11.90M
Total Assets: $149.47M $146.41M 12/03/2021 $-3.06M
Total Liabilities: $84.30M $82.57M 12/03/2021 $-1.73M
Current Assets: $20.54M $20.12M 12/03/2021 $-0.42M
Current Liabilities: $41.79M $40.94M 12/03/2021 $-0.86M
Total Debt: $7.08M $6.94M 12/03/2021 $-0.15M
Cash: $18.42M $18.04M 12/03/2021 $-0.38M
Enterprise Value: $69.90M $82.04M 08/07/1972 $12.13M
Cash Flow: $-0.85M $2.00M never $2.84M
Cash Flow Multiple: 0.00 46.69 never 46.69
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: Yes Yes 12/03/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/03/2021 0.00%
Misc 12/03/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 376,000,000 376,000,000 12/03/2021 0
Shares (FD): 376,000,000 376,000,000 12/03/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2018 12/03/2021 n/a
Production (Gold Eq Oz.): (guess) 
75,000
(guess) 
75,000
12/03/2021 0
Production (Silver Eq Oz.): (guess) 
5,935,781
(guess) 
6,393,785
12/03/2021 458,004
Initial CapEx (Outstanding): $70.00M
86.17% of Mkt.Cap
$70.00M
75.16% of Mkt.Cap
12/03/2021 $0.00M
Funding Option: n/a n/a 12/03/2021 n/a
Documentation: none PRODUCER 12/03/2021 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/03/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.60M 0.60M 12/03/2021 0.00M
Measured & Indicated: 1.00M 1.00M 12/03/2021 0.00M
Inferred: 0.10M 0.10M 12/03/2021 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.51M 0.51M 12/03/2021 0.00M
Measured & Indicated: 0.78M 0.78M 12/03/2021 0.00M
Inferred: 0.04M 0.04M 12/03/2021 0.00M
Reserves & Resources: 0.82M 0.82M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
75,000oz.
(guess) 
75,000oz.
12/03/2021 0oz.
Cash Cost: $1,100 $1,100 12/03/2021 $0.00
Extra Operating Cost: $700 $700 12/03/2021 $0.00
Average Grade: 1.30 g/t 1.30 g/t 12/03/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/03/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 12/03/2021 0.00M
Annual Production: 80,000oz. 80,000oz. 12/03/2021 0oz.
Cash Cost: $1,000 $1,000 12/03/2021 $0
Extra Operating Cost: $450 $450 12/03/2021 $0
SILVER 12/03/2021
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 12/03/2021 0.00M
Measured & Indicated: n/a n/a 12/03/2021 0.00M
Inferred: n/a n/a 12/03/2021 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 12/03/2021 0.00M
Measured & Indicated: n/a n/a 12/03/2021 0.00M
Inferred: n/a n/a 12/03/2021 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 12/03/2021 $0.00
Extra Operating Cost: n/a n/a 12/03/2021 $0.00
Average Grade: n/a n/a 12/03/2021 n/a
Recovery Rate: n/a n/a 12/03/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/03/2021 0.00M
Annual Production: n/a n/a 12/03/2021 n/a
Cash Cost: n/a n/a 12/03/2021 n/a
Extra Operating Cost: n/a n/a 12/03/2021 n/a

Property

Last Analysis Data  (12/03/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Glenburgh 100% (guess) 100,000 Open Pit show
1 million oz deposit.

$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration Western Australia, Australia Dalgaranga 100% (guess) n/a Open Pit show
1 million oz (1.3 gpt) deposit

$37 million capex
$700 cash costs per oz.
Production in 2018
Total Land Package Size (ha): 100,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Glenburgh 100% (guess) 100,000 Open Pit show
1 million oz deposit.

$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration Western Australia, Australia Bellary Dome 100% (guess) n/a Open Pit show
Pilbara property.
Exploration Western Australia, Australia Dalgaranga 100% (guess) n/a Open Pit show
1 million oz (1.3 gpt) deposit

$37 million capex
$700 cash costs per oz.
Production in 2018
Exploration Western Australia, Australia Forrestania 100% (guess) 100,000 n/a show
Early exploration.
Exploration Australia Holland 100% (guess) 4,500 n/a n/a
Exploration Western Australia, Australia Newman 100% (guess) n/a n/a show
Pilbara property
Exploration Western Australia, Australia Patterson 100% (guess) 100,000 n/a show
Early exploration.
Exploration Australia Yalgoo 100% (guess) n/a n/a show
The Yalgoo Gold Project includes the advanced Melville gold deposit, which hosts a JORC 2004 Mineral Resource of
2.75Mt grading 1.57g/t Au for 140,000 ounces of contained gold (0.8g/t cut-off)1
(Melville Deposit).
Total Land Package Size (ha): 304,500  

Profitability (by resource)

Proven &
Probable
12/03/2021
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 3.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.51M 0.51M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.11M
Maximum Profit (Gold): $-5.75M $13.57M n/a $19.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-5.75M $13.57M n/a $19.31M
Max Profit / Current MCap: n/a 0.146 n/a 0.216
Max Profit Per Share (Gold): $-0.02 $0.04 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $0.04 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $159.29 $182.62 n/a $23.33
FD Mkt. Cap / Silver Eq.: $2.01 $2.14 n/a $0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
8.93% 9.94% n/a 1.01%
Measured &
Indicated
12/03/2021
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.11M
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 4.78M
Maximum Profit (Gold): $-8.81M $20.80M n/a $29.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-8.81M $20.80M n/a $29.61M
Max Profit / Current MCap: n/a 0.223 n/a 0.332
Max Profit Per Share (Gold): $-0.02 $0.06 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $0.06 n/a $0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $103.88 $119.10 n/a $15.22
FD Mkt. Cap / Silver Eq.: $1.31 $1.40 n/a $0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
5.82% 6.48% n/a 0.66%

Reserves &
Resources
12/03/2021
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.82M 0.82M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.03M
Maximum Profit (Gold): $-9.29M $21.93M n/a $31.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-9.29M $21.93M n/a $31.22M
Max Profit / Current MCap: n/a 0.235 n/a 0.350
Max Profit Per Share (Gold): $-0.02 $0.06 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $0.06 n/a $0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $98.53 $112.96 n/a $14.43
FD Mkt. Cap / Silver Eq.: $1.24 $1.33 n/a $0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
5.52% 6.15% n/a 0.62%

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.     ×