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: Emerging Mid-tier 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, emerging mid-tier producer with one mine in development in Australia and one exploration property. They have approximately 2Moz. 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$30.7M which is a fall of roughly 17% over the last seventeen months. As of 04/28/2019 they have ~A$58M debt and ~A$6.57M cash. They have 1,067M 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 04/28/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $37.16M $30.70M 04/28/2019 $-6.46M
Total Assets: $148.45M $154.08M 04/28/2019 $5.63M
Total Liabilities: $83.72M $86.90M 04/28/2019 $3.18M
Current Assets: $20.40M $21.18M 04/28/2019 $0.77M
Current Liabilities: $41.51M $43.08M 04/28/2019 $1.57M
Total Debt: $56.28M $58.42M 04/28/2019 $2.14M
Cash: $6.33M $6.57M 04/28/2019 $0.24M
Enterprise Value: $87.11M $82.55M 08/13/1972 $-4.57M
Cash Flow: $-0.50M $22.72M never $23.21M
Cash Flow Multiple: 0.00 1.35 never 1.35
Net Debt to
Cash Flow Ratio:
n/a 2.28 never 2.28
Finance within 1 year: Yes Yes 04/28/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/28/2019 0.00%
Misc 04/28/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,067,000,000 1,067,000,000 04/28/2019 0
Shares (FD): 1,078,000,000 1,078,000,000 04/28/2019 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 04/28/2019 n/a
Production (Gold Eq Oz.): (guess) 
50,000
(guess) 
50,000
04/28/2019 0
Production (Silver Eq Oz.): (guess) 
4,257,616
(guess) 
3,645,716
04/28/2019 -611,899
Initial CapEx (Outstanding): $70.00M
188.36% of Mkt.Cap
$70.00M
228.01% of Mkt.Cap
04/28/2019 $0.00M
Funding Option: n/a n/a 04/28/2019 n/a
Documentation: none PRODUCER 02/12/2020 n/a
Value Adjustment: 10% 10% never 0%

Resource Data

GOLD 04/28/2019
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 04/28/2019 0.00M
Measured & Indicated: 1.00M 1.00M 04/28/2019 0.00M
Inferred: 1.00M 1.00M 04/28/2019 0.00M
Reserves & Resources: 2.00M 2.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.51M 0.51M 04/28/2019 0.00M
Measured & Indicated: 0.78M 0.78M 04/28/2019 0.00M
Inferred: 0.43M 0.43M 04/28/2019 0.00M
Reserves & Resources: 1.21M 1.21M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
50,000oz.
(guess) 
50,000oz.
04/28/2019 0oz.
Cash Cost: $900 $900 04/28/2019 $0.00
Extra Operating Cost: $400 $400 04/28/2019 $0.00
Average Grade: 1.30 g/t 1.30 g/t 04/28/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/12/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 04/28/2019 0.00M
Annual Production: 100,000oz. 100,000oz. 04/28/2019 0oz.
Cash Cost: $800 $800 04/28/2019 $0
Extra Operating Cost: $400 $400 04/28/2019 $0
SILVER 04/28/2019
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 04/28/2019 0.00M
Measured & Indicated: n/a n/a 04/28/2019 0.00M
Inferred: n/a n/a 04/28/2019 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 04/28/2019 0.00M
Measured & Indicated: n/a n/a 04/28/2019 0.00M
Inferred: n/a n/a 04/28/2019 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 04/28/2019 $0.00
Extra Operating Cost: n/a n/a 04/28/2019 $0.00
Average Grade: n/a n/a 04/28/2019 n/a
Recovery Rate: n/a n/a 04/28/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/28/2019 0.00M
Annual Production: n/a n/a 04/28/2019 n/a
Cash Cost: n/a n/a 04/28/2019 n/a
Extra Operating Cost: n/a n/a 04/28/2019 n/a

Property

Last Analysis Data  (04/28/2019)
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 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  

Profitability (by resource)

Proven &
Probable
04/28/2019
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 -7.34M
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 -6.24M
Maximum Profit (Gold): $-4.56M $254.86M n/a $259.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-4.56M $254.86M n/a $259.42M
Max Profit / Current MCap: n/a 8.302 n/a 8.424
Max Profit Per Share (Gold): $0.00 $0.24 n/a $0.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.24 n/a $0.24
Total Free Profit Per Share: $0.00 $0.20 n/a $0.20
FD Mkt. Cap / Gold Eq.: $72.87 $60.20 n/a $-12.67
FD Mkt. Cap / Silver Eq.: $0.86 $0.83 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
5.67% 3.09% n/a -2.58%
Measured &
Indicated
04/28/2019
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 -12.24M
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 -9.57M
Maximum Profit (Gold): $-7.00M $390.79M n/a $397.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-7.00M $390.79M n/a $397.78M
Max Profit / Current MCap: n/a 12.729 n/a 12.917
Max Profit Per Share (Gold): $-0.01 $0.36 n/a $0.37
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.36 n/a $0.37
Total Free Profit Per Share: $0.00 $0.32 n/a $0.32
FD Mkt. Cap / Gold Eq.: $47.52 $39.26 n/a $-8.26
FD Mkt. Cap / Silver Eq.: $0.56 $0.54 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
3.70% 2.01% n/a -1.68%

Reserves &
Resources
04/28/2019
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -24.48M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.21M 1.21M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -14.77M
Maximum Profit (Gold): $-10.80M $603.17M n/a $613.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-10.80M $603.17M n/a $613.97M
Max Profit / Current MCap: n/a 19.647 n/a 19.938
Max Profit Per Share (Gold): $-0.01 $0.56 n/a $0.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.56 n/a $0.57
Total Free Profit Per Share: $0.00 $0.52 n/a $0.52
FD Mkt. Cap / Gold Eq.: $30.79 $25.44 n/a $-5.35
FD Mkt. Cap / Silver Eq.: $0.36 $0.35 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:
2.39% 1.31% n/a -1.09%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.