Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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$72.13M which is a fall of roughly 11% over the last eight months. As of 12/03/2021 they have ~A$7M debt and ~A$18.47M cash. They have 376M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
12/03/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$81.24M
$72.13M
12/03/2021
$-9.11M
Total Assets:
$149.47M
$149.91M
12/03/2021
$0.44M
Total Liabilities:
$84.30M
$84.55M
12/03/2021
$0.25M
Current Assets:
$20.54M
$20.60M
12/03/2021
$0.06M
Current Liabilities:
$41.79M
$41.92M
12/03/2021
$0.12M
Total Debt:
$7.08M
$7.10M
12/03/2021
$0.02M
Cash:
$18.42M
$18.47M
12/03/2021
$0.05M
Enterprise Value:
$69.90M
$60.76M
12/05/1971
$-9.14M
Cash Flow:
$-0.85M
$2.00M
never
$2.84M
Cash Flow Multiple:
0.00
36.15
never
36.15
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):
$70.00M86.17% of Mkt.Cap
$70.00M97.05% 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
0.188
n/a
0.259
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
$141.42
n/a
$-17.87
FD Mkt. Cap / Silver Eq.:
$2.01
$1.66
n/a
$-0.35
FD Mkt. Cap / Per Metal as % Spot Price:
8.93%
7.69%
n/a
-1.23%
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
0.288
n/a
0.397
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
$92.23
n/a
$-11.65
FD Mkt. Cap / Silver Eq.:
$1.31
$1.08
n/a
$-0.23
FD Mkt. Cap / Per Metal as % Spot Price:
5.82%
5.02%
n/a
-0.81%
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
0.304
n/a
0.418
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
$87.48
n/a
$-11.05
FD Mkt. Cap / Silver Eq.:
$1.24
$1.03
n/a
$-0.22
FD Mkt. Cap / Per Metal as % Spot Price:
5.52%
4.76%
n/a
-0.76%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/03/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7084
AUD 0.7105
08/13/2022
Spot Gold:
$1,783.90
$1,838.00
08/13/2022
$54.10
Spot Silver:
$22.54
$21.56
08/13/2022
$-0.98
Gold:Silver Ratio:
79.14
85.25
08/13/2022
6.11
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: