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

Malachite Resources Ltd

www: www.malachite.com.au   email: info@malachite.com.au
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:MAR AUD

Description

Malachite Resources Ltd are a gold focused junior near-term producer with one mine in development in Australia and one exploration property. They have approximately 0.06Moz. of gold in the reserves and resources category of which 0.05Moz. are in the measured and indicated category. They have a market capitalisation of ~A$0.84M which is a fall of roughly 12% over the last five months. As of 11/10/2019 they have ~A$4M debt and ~A$0.42M cash. They have 1,388M 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 11/10/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $0.95M $0.84M 11/10/2019 $-0.12M
Total Assets: $5.51M $4.84M 11/10/2019 $-0.67M
Total Liabilities: $5.09M $4.47M 11/10/2019 $-0.61M
Current Assets: $0.53M $0.47M 11/10/2019 $-0.06M
Current Liabilities: $5.09M $4.47M 11/10/2019 $-0.61M
Total Debt: $4.20M $3.69M 11/10/2019 $-0.51M
Cash: $0.48M $0.42M 11/10/2019 $-0.06M
Enterprise Value: $4.67M $4.11M 02/17/1970 $-0.56M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: Yes Yes 11/10/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/10/2019 0.00%
Misc 11/10/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,387,823,000 1,387,823,000 11/10/2019 0
Shares (FD): 1,387,823,000 1,387,823,000 11/10/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 09/01/2017 11/10/2019 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
11/10/2019 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
11/10/2019 0
Initial CapEx (Outstanding): n/a n/a 11/10/2019 n/a
Funding Option: n/a n/a 11/10/2019 n/a
Documentation: none PEA 11/10/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/10/2019
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 11/10/2019 0.00M
Measured & Indicated: 0.05M 0.05M 11/10/2019 0.00M
Inferred: 0.01M 0.01M 11/10/2019 0.00M
Reserves & Resources: 0.06M 0.06M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 11/10/2019 0.00M
Measured & Indicated: 0.04M 0.04M 11/10/2019 0.00M
Inferred: 0.00M 0.00M 11/10/2019 0.00M
Reserves & Resources: 0.04M 0.04M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/10/2019 $0.00
Extra Operating Cost: n/a n/a 11/10/2019 $0.00
Average Grade: 5.00 g/t 5.00 g/t 11/10/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/10/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 0.05M 0.05M 11/10/2019 0.00M
Annual Production: 10,000oz. 10,000oz. 11/10/2019 0oz.
Cash Cost: $800 $800 11/10/2019 $0
Extra Operating Cost: $400 $400 11/10/2019 $0
SILVER 11/10/2019
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 11/10/2019 0.00M
Measured & Indicated: n/a n/a 11/10/2019 0.00M
Inferred: n/a n/a 11/10/2019 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 11/10/2019 0.00M
Measured & Indicated: n/a n/a 11/10/2019 0.00M
Inferred: n/a n/a 11/10/2019 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 11/10/2019 $0.00
Extra Operating Cost: n/a n/a 11/10/2019 $0.00
Average Grade: n/a n/a 11/10/2019 n/a
Recovery Rate: n/a n/a 11/10/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/10/2019 0.00M
Annual Production: n/a n/a 11/10/2019 n/a
Cash Cost: n/a n/a 11/10/2019 n/a
Extra Operating Cost: n/a n/a 11/10/2019 n/a

Property

Last Analysis Data  (11/10/2019)
Stage Location Name Owned Type Au Ag Cu Notes
Development Australia, Australia Lorena 55% (guess) Both show
Small high grade deposit.

100,000 oz.

50% JV
Exploration Australia, Australia Conrad 100% (guess) Both show
Very high grade.

20 million oz at 13 opt silver equivalent.

Early exploration.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Development Australia, Australia Lorena 55% (guess) Both show
Small high grade deposit.

100,000 oz.

50% JV
Exploration Australia, Australia Conrad 100% (guess) Both show
Very high grade.

20 million oz at 13 opt silver equivalent.

Early exploration.

Profitability (by resource)

Proven &
Probable
11/10/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
11/10/2019
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.): 0.05M 0.05M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.05M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.04M 0.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.75M
Maximum Profit (Gold): $6.52M $11.98M n/a $5.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6.52M $11.98M n/a $5.45M
Max Profit / Current MCap: 6.833 14.270 n/a 7.437
Max Profit Per Share (Gold): $0.00 $0.01 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.00 $0.01 n/a $0.00
Total Free Profit Per Share: $0.00 $0.01 n/a $0.00
FD Mkt. Cap / Gold Eq.: $26.51 $23.31 n/a $-3.20
FD Mkt. Cap / Silver Eq.: $0.30 $0.22 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
1.82% 1.39% n/a -0.43%

Reserves &
Resources
11/10/2019
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.): 0.06M 0.06M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.26M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.04M 0.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.85M
Maximum Profit (Gold): $7.34M $13.47M n/a $6.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7.34M $13.47M n/a $6.13M
Max Profit / Current MCap: 7.687 16.054 n/a 8.367
Max Profit Per Share (Gold): $0.01 $0.01 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.01 n/a $0.00
Total Free Profit Per Share: $0.00 $0.01 n/a $0.00
FD Mkt. Cap / Gold Eq.: $23.57 $20.72 n/a $-2.85
FD Mkt. Cap / Silver Eq.: $0.27 $0.19 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.62% 1.24% n/a -0.38%

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.