Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:MKR
AUD
Description
Manuka Resources Ltd are a gold and silver focused junior, small producer with two exploration properties in Australia. They have approximately 0.05Moz. of gold and 40Moz. of silver in the reserves and resources category of which 0.05Moz. of gold and 15Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~A$41.99M which is a fall of roughly 34% over the last eight months. As of 09/17/2021 they have ~A$11M debt and ~A$0.71M cash. They have 269M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/17/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$63.40M
$41.99M
09/17/2021
$-21.41M
Total Assets:
$22.64M
$22.14M
09/17/2021
$-0.51M
Total Liabilities:
$22.64M
$22.14M
09/17/2021
$-0.51M
Current Assets:
$2.92M
$2.86M
09/17/2021
$-0.07M
Current Liabilities:
$18.99M
$18.57M
09/17/2021
$-0.42M
Total Debt:
$11.69M
$11.43M
09/17/2021
$-0.26M
Cash:
$0.73M
$0.71M
09/17/2021
$-0.02M
Enterprise Value:
$74.36M
$52.70M
09/02/1971
$-21.66M
Cash Flow:
$7.05M
$8.45M
never
$1.40M
Cash Flow Multiple:
8.99
4.97
never
-4.02
Net Debt to Cash Flow Ratio:
1.55
1.27
never
-0.29
Finance within 1 year:
09/17/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/17/2021
0.00%
Misc
09/17/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
269,000,000
269,000,000
09/17/2021
0
Shares (FD):
280,000,000
280,000,000
09/17/2021
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
09/17/2021
n/a
Production (Gold Eq Oz.):
(guess) 20,000
(guess) 20,000
09/17/2021
0
Production (Silver Eq Oz.) :
(guess) 1,568,605
(guess) 1,675,949
09/17/2021
107,345
Initial CapEx (Outstanding):
n/a
n/a
09/17/2021
n/a
Funding Option:
n/a
n/a
09/17/2021
n/a
Documentation:
none
PRODUCER
10/23/2021
n/a
Value Adjustment:
-25%
-25%
never
0%
Resource Data
GOLD
09/17/2021 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
09/17/2021
0.00M
Measured & Indicated:
0.05M
0.05M
09/17/2021
0.00M
Inferred:
n/a
n/a
09/17/2021
0.00M
Reserves & Resources:
0.05M
0.05M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/17/2021
0.00M
Measured & Indicated:
0.04M
0.04M
09/17/2021
0.00M
Inferred:
n/a
n/a
09/17/2021
0.00M
Reserves & Resources:
0.04M
0.04M
never
0.00M
C U R R E N T
Annual Production:
(guess) 20,000oz.
(guess) 20,000oz.
09/17/2021
0oz.
Cash Cost:
$800
$800
09/17/2021
$0.00
Extra Operating Cost:
$450
$450
09/17/2021
$0.00
Average Grade:
4.00 g/t
4.00 g/t
09/17/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
10/23/2021
0.00%
F U T U R E
Proven & Probable:
0.05M
0.05M
09/17/2021
0.00M
Annual Production:
10,000oz.
10,000oz.
09/17/2021
0oz.
Cash Cost:
$800
$800
09/17/2021
$0
Extra Operating Cost:
$450
$450
09/17/2021
$0
SILVER
09/17/2021 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
09/17/2021
0.00M
Measured & Indicated:
15.00M
15.00M
09/17/2021
0.00M
Inferred:
25.00M
25.00M
09/17/2021
0.00M
Reserves & Resources:
40.00M
40.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/17/2021
0.00M
Measured & Indicated:
6.00M
6.00M
09/17/2021
0.00M
Inferred:
6.25M
6.25M
09/17/2021
0.00M
Reserves & Resources:
12.25M
12.25M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
09/17/2021
$0.00
Extra Operating Cost:
n/a
n/a
09/17/2021
$0.00
Average Grade:
43.00 g/t
43.00 g/t
09/17/2021
n/a
Recovery Rate:
(CG) 50.00%
(CG) 50.00%
10/23/2021
0.00%
F U T U R E
Proven & Probable:
25.00M
25.00M
09/17/2021
0.00M
Annual Production:
1,500,000oz.
1,500,000oz.
09/17/2021
0oz.
Cash Cost:
$14.00
$14.00
09/17/2021
$0.00
Extra Operating Cost:
$10.00
$10.00
09/17/2021
$0.00
Property
Last Analysis Data (09/17/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
New South Wales , Australia
Mt Boppy
100% (guess)
90,000
n/a
show
Producing, but only 50,000 oz of resources.
Exploration
New South Wales , Australia
Wonawinta
100% (guess)
20,000
Both
show
50 million oz, but low grade (40 gpt), with some PB (lead) offsets.
Total Land Package Size (ha):
110,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
New South Wales , Australia
Mt Boppy
100% (guess)
90,000
n/a
show
Producing, but only 50,000 oz of resources.
Exploration
New South Wales , Australia
Wonawinta
100% (guess)
20,000
Both
show
50 million oz, but low grade (40 gpt), with some PB (lead) offsets.
Total Land Package Size (ha):
110,000
Profitability (by resource)
Proven & Probable
09/17/2021 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
09/17/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
20.73%
21.83%
n/a
1.10%
Percentage Silver:
79.27%
78.17%
n/a
-1.10%
Total (Gold Eq. Oz.):
0.24M
0.23M
n/a
-0.01M
Total (Silver Eq. Oz.):
18.92M
19.19M
n/a
0.27M
P L A U S I B L E
Gold Eq. Oz.:
0.11M
0.11M
n/a
0.00M
Silver Eq. Oz.:
8.82M
9.02M
n/a
0.19M
Maximum Profit (Gold):
$9.52M
$11.41M
n/a
$1.89M
Maximum Profit (Silver):
$-8.61M
$-9.87M
n/a
$-1.26M
Total Maximum Profit:
$0.91M
$1.54M
n/a
$0.63M
Max Profit / Current MCap:
0.014
0.037
n/a
0.022
Max Profit Per Share (Gold):
$0.03
$0.04
n/a
$0.01
Max Profit Per Share (Silver):
$-0.03
$-0.04
n/a
$0.00
Total Max Profit Per Share:
$0.00
$0.01
n/a
$0.00
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$563.58
$390.24
n/a
$-173.33
FD Mkt. Cap / Silver Eq.:
$7.19
$4.66
n/a
$-2.53
FD Mkt. Cap / Per Metal as % Spot Price:
32.14%
21.05%
n/a
-11.08%
Reserves & Resources
09/17/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
8.93%
9.48%
n/a
0.55%
Percentage Silver:
91.07%
90.52%
n/a
-0.55%
Total (Gold Eq. Oz.):
0.56M
0.53M
n/a
-0.03M
Total (Silver Eq. Oz.):
43.92M
44.19M
n/a
0.27M
P L A U S I B L E
Gold Eq. Oz.:
0.19M
0.18M
n/a
-0.01M
Silver Eq. Oz.:
15.07M
15.27M
n/a
0.19M
Maximum Profit (Gold):
$9.52M
$11.41M
n/a
$1.89M
Maximum Profit (Silver):
$-17.58M
$-20.15M
n/a
$-2.57M
Total Maximum Profit:
$-8.06M
$-8.74M
n/a
$-0.68M
Max Profit / Current MCap:
n/a
n/a
n/a
-0.081
Max Profit Per Share (Gold):
$0.03
$0.04
n/a
$0.01
Max Profit Per Share (Silver):
$-0.06
$-0.07
n/a
$-0.01
Total Max Profit Per Share:
$-0.03
$-0.03
n/a
$0.00
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$329.90
$230.48
n/a
$-99.41
FD Mkt. Cap / Silver Eq.:
$4.21
$2.75
n/a
$-1.46
FD Mkt. Cap / Per Metal as % Spot Price:
18.81%
12.43%
n/a
-6.38%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/17/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7304
AUD 0.7141
05/29/2022
Spot Gold:
$1,753.70
$1,853.60
05/29/2022
$99.90
Spot Silver:
$22.36
$22.12
05/29/2022
$-0.24
Gold:Silver Ratio:
78.43
83.80
05/29/2022
5.37
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: