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

China Gold Intl. Resrcs Corp Ltd

www: www.chinagoldintl.com   email: info@chinagoldintl.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:CGG CAD
OTCMKTS:JINFF USD

Description

China Gold Intl. Resrcs Corp Ltd are a gold and silver focused mid-tier producer with two producing mines in China (PR). Currently they produce roughly 210koz. of gold per year. They have approximately 6Moz. of gold and 125Moz. of silver in the reserves and resources category of which 5Moz. of gold and 100Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1249.52M which is a rise of roughly 2% over the last eight months. As of 09/23/2021 they have ~$400M debt and ~$296M cash. They have 396M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 09/23/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,230.01M $1,249.52M 09/23/2021 $19.51M
Total Assets: $3,300.00M $3,300.00M 09/23/2021 $0.00M
Total Liabilities: $800.00M $800.00M 09/23/2021 $0.00M
Current Assets: $600.00M $600.00M 09/23/2021 $0.00M
Current Liabilities: $400.00M $400.00M 09/23/2021 $0.00M
Total Debt: $400.00M $400.00M 09/23/2021 $0.00M
Cash: $296.00M $296.00M 09/23/2021 $0.00M
Enterprise Value: $1,334.01M $1,353.52M 11/21/2012 $19.51M
Cash Flow: $66.37M $75.48M never $9.11M
Cash Flow Multiple: 18.53 16.55 never -1.98
Net Debt to
Cash Flow Ratio:
1.57 1.38 never -0.19
Finance within 1 year: 09/23/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/23/2021 0.00%
Misc 09/23/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 396,413,000 396,413,000 09/23/2021 0
Shares (FD): 396,413,000 396,413,000 09/23/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/23/2021 n/a
Production (Gold Eq Oz.): (guess) 
210,000
(guess) 
210,000
09/23/2021 0
Production (Silver Eq Oz.): (guess) 
16,282,205
(guess) 
17,623,091
09/23/2021 1,340,887
Initial CapEx (Outstanding): n/a n/a 09/23/2021 n/a
Funding Option: n/a n/a 09/23/2021 n/a
Documentation: none PRODUCER 09/23/2021 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 09/23/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 5.00M 5.00M 09/23/2021 0.00M
Measured & Indicated: 5.00M 5.00M 09/23/2021 0.00M
Inferred: 1.00M 1.00M 09/23/2021 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.75M 2.75M 09/23/2021 0.00M
Measured & Indicated: 2.75M 2.75M 09/23/2021 0.00M
Inferred: 0.28M 0.28M 09/23/2021 0.00M
Reserves & Resources: 3.03M 3.03M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
210,000oz.
(guess) 
210,000oz.
09/23/2021 0oz.
Cash Cost: $900 $900 09/23/2021 $0.00
Extra Operating Cost: $400 $400 09/23/2021 $0.00
Average Grade: 0.50 g/t 0.50 g/t 09/23/2021 n/a
Recovery Rate: (CG)  55.00% (CG)  55.00% 09/23/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 09/23/2021 0.00M
Annual Production: 250,000oz. 250,000oz. 09/23/2021 0oz.
Cash Cost: $900 $900 09/23/2021 $0
Extra Operating Cost: $400 $400 09/23/2021 $0
SILVER 09/23/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 80.00M 80.00M 09/23/2021 0.00M
Measured & Indicated: 100.00M 100.00M 09/23/2021 0.00M
Inferred: 25.00M 25.00M 09/23/2021 0.00M
Reserves & Resources: 125.00M 125.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 40.00M 40.00M 09/23/2021 0.00M
Measured & Indicated: 48.00M 48.00M 09/23/2021 0.00M
Inferred: 6.25M 6.25M 09/23/2021 0.00M
Reserves & Resources: 54.25M 54.25M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/23/2021 $0.00
Extra Operating Cost: n/a n/a 09/23/2021 $0.00
Average Grade: 10.00 g/t 10.00 g/t 09/23/2021 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 09/23/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 09/23/2021 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 09/23/2021 0oz.
Cash Cost: $10.00 $10.00 09/23/2021 $0.00
Extra Operating Cost: $5.00 $5.00 09/23/2021 $0.00

Property

Last Analysis Data  (09/23/2021)
Stage Location Name Owned Type Au Ag Cu Notes
Production China (PR) CHS 96% Open Pit show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Production Tibet, China (PR) Jiama 100% n/a show
Large Copper, silver, and gold mine. Ramping up to 175 million lbs in 2015. Plus 2.5 million oz of silver.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production China (PR) CHS 96% Open Pit show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Production Tibet, China (PR) Jiama 100% n/a show
Large Copper, silver, and gold mine. Ramping up to 175 million lbs in 2015. Plus 2.5 million oz of silver.

Profitability (by resource)

Proven &
Probable
09/23/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 82.89% 83.99% n/a 1.10%
Percentage Silver: 17.11% 16.01% n/a -1.10%
Total (Gold Eq. Oz.): 6.03M 5.95M n/a -0.08M
Total (Silver Eq. Oz.): 467.67M 499.60M n/a 31.93M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.27M 3.23M n/a -0.04M
Silver Eq. Oz.: 253.22M 270.78M n/a 17.56M
Maximum Profit (Gold): $651.85M $741.37M n/a $89.51M
Maximum Profit (Silver): $159.39M $138.81M n/a $-20.58M
Total Maximum Profit: $811.24M $880.18M n/a $68.93M
Max Profit / Current MCap: 0.660 0.704 n/a 0.045
Max Profit Per Share (Gold): $1.64 $1.87 n/a $0.23
Max Profit Per Share (Silver): $0.40 $0.35 n/a $-0.05
Total Max Profit Per Share: $2.05 $2.22 n/a $0.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $376.62 $387.25 n/a $10.63
FD Mkt. Cap / Silver Eq.: $4.86 $4.61 n/a $-0.24
FD Mkt. Cap / Per Metal
as % Spot Price:
21.50% 21.35% n/a -0.15%
Measured &
Indicated
09/23/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 79.49% 80.75% n/a 1.26%
Percentage Silver: 20.51% 19.25% n/a -1.26%
Total (Gold Eq. Oz.): 6.29M 6.19M n/a -0.10M
Total (Silver Eq. Oz.): 487.67M 519.60M n/a 31.93M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.37M 3.32M n/a -0.05M
Silver Eq. Oz.: 261.22M 278.78M n/a 17.56M
Maximum Profit (Gold): $651.85M $741.37M n/a $89.51M
Maximum Profit (Silver): $191.27M $166.57M n/a $-24.70M
Total Maximum Profit: $843.12M $907.94M n/a $64.82M
Max Profit / Current MCap: 0.685 0.727 n/a 0.041
Max Profit Per Share (Gold): $1.64 $1.87 n/a $0.23
Max Profit Per Share (Silver): $0.48 $0.42 n/a $-0.06
Total Max Profit Per Share: $2.13 $2.29 n/a $0.16
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $365.09 $376.14 n/a $11.05
FD Mkt. Cap / Silver Eq.: $4.71 $4.48 n/a $-0.23
FD Mkt. Cap / Per Metal
as % Spot Price:
20.84% 20.74% n/a -0.10%

Reserves &
Resources
09/23/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 78.82% 80.11% n/a 1.29%
Percentage Silver: 21.18% 19.89% n/a -1.29%
Total (Gold Eq. Oz.): 7.61M 7.49M n/a -0.12M
Total (Silver Eq. Oz.): 590.21M 628.52M n/a 38.31M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.72M 3.67M n/a -0.05M
Silver Eq. Oz.: 288.79M 308.11M n/a 19.32M
Maximum Profit (Gold): $717.04M $815.50M n/a $98.46M
Maximum Profit (Silver): $216.17M $188.26M n/a $-27.91M
Total Maximum Profit: $933.21M $1,003.76M n/a $70.55M
Max Profit / Current MCap: 0.759 0.803 n/a 0.045
Max Profit Per Share (Gold): $1.81 $2.06 n/a $0.25
Max Profit Per Share (Silver): $0.55 $0.47 n/a $-0.07
Total Max Profit Per Share: $2.35 $2.53 n/a $0.18
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $330.23 $340.33 n/a $10.10
FD Mkt. Cap / Silver Eq.: $4.26 $4.06 n/a $-0.20
FD Mkt. Cap / Per Metal
as % Spot Price:
18.85% 18.77% n/a -0.09%

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.     ×