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$30.41M which is a fall of roughly 43% over the last five months. As of 09/20/2022 they have ~A$8M debt and ~A$1.04M cash. They have 465M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/20/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$52.98M
$30.41M
09/20/2022
$-22.57M
Total Assets:
$20.82M
$21.54M
09/20/2022
$0.72M
Total Liabilities:
$20.82M
$21.54M
09/20/2022
$0.72M
Current Assets:
$2.69M
$2.78M
09/20/2022
$0.09M
Current Liabilities:
$17.46M
$18.06M
09/20/2022
$0.60M
Total Debt:
$7.39M
$7.64M
09/20/2022
$0.26M
Cash:
$1.01M
$1.04M
09/20/2022
$0.03M
Enterprise Value:
$59.36M
$37.01M
03/05/1971
$-22.35M
Cash Flow:
$2.37M
$2.63M
never
$0.26M
Cash Flow Multiple:
22.39
11.59
never
-10.81
Net Debt to Cash Flow Ratio:
2.70
2.51
never
-0.18
Finance within 1 year:
09/20/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/20/2022
0.00%
Misc
09/20/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
465,000,000
465,000,000
09/20/2022
0
Shares (FD):
509,000,000
509,000,000
09/20/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
09/20/2022
n/a
Production (Gold Eq Oz.):
(guess) 10,000
(guess) 10,000
09/20/2022
0
Production (Silver Eq Oz.) :
(guess) 852,505
(guess) 841,562
09/20/2022
-10,943
Initial CapEx (Outstanding):
n/a
n/a
09/20/2022
n/a
Funding Option:
n/a
n/a
09/20/2022
n/a
Documentation:
none
PRODUCER
09/20/2022
n/a
Value Adjustment:
-25%
-25%
never
0%
Resource Data
GOLD
09/20/2022 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
09/20/2022
0.00M
Measured & Indicated:
0.05M
0.05M
09/20/2022
0.00M
Inferred:
n/a
n/a
09/20/2022
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
09/20/2022
0.00M
Measured & Indicated:
0.04M
0.04M
09/20/2022
0.00M
Inferred:
n/a
n/a
09/20/2022
0.00M
Reserves & Resources:
0.04M
0.04M
never
0.00M
C U R R E N T
Annual Production:
(guess) 10,000oz.
(guess) 10,000oz.
09/20/2022
0oz.
Cash Cost:
$1,000
$1,000
09/20/2022
$0.00
Extra Operating Cost:
$500
$500
09/20/2022
$0.00
Average Grade:
4.00 g/t
4.00 g/t
09/20/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
09/20/2022
0.00%
F U T U R E
Proven & Probable:
0.05M
0.05M
09/20/2022
0.00M
Annual Production:
10,000oz.
10,000oz.
09/20/2022
0oz.
Cash Cost:
$900
$900
09/20/2022
$0
Extra Operating Cost:
$450
$450
09/20/2022
$0
SILVER
09/20/2022 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
09/20/2022
0.00M
Measured & Indicated:
15.00M
15.00M
09/20/2022
0.00M
Inferred:
25.00M
25.00M
09/20/2022
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
09/20/2022
0.00M
Measured & Indicated:
6.00M
6.00M
09/20/2022
0.00M
Inferred:
6.25M
6.25M
09/20/2022
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
09/20/2022
$0.00
Extra Operating Cost:
n/a
n/a
09/20/2022
$0.00
Average Grade:
43.00 g/t
43.00 g/t
09/20/2022
n/a
Recovery Rate:
(CG) 50.00%
(CG) 50.00%
09/20/2022
0.00%
F U T U R E
Proven & Probable:
25.00M
25.00M
09/20/2022
0.00M
Annual Production:
1,500,000oz.
1,500,000oz.
09/20/2022
0oz.
Cash Cost:
$14.00
$14.00
09/20/2022
$0.00
Extra Operating Cost:
$10.00
$10.00
09/20/2022
$0.00
Property
Last Analysis Data (09/20/2022)
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
09/20/2022 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
09/20/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
22.13%
21.91%
n/a
-0.22%
Percentage Silver:
77.87%
78.09%
n/a
0.22%
Total (Gold Eq. Oz.):
0.23M
0.23M
n/a
0.00M
Total (Silver Eq. Oz.):
19.26M
19.21M
n/a
-0.05M
P L A U S I B L E
Gold Eq. Oz.:
0.11M
0.11M
n/a
0.00M
Silver Eq. Oz.:
9.07M
9.03M
n/a
-0.04M
Maximum Profit (Gold):
$6.39M
$7.09M
n/a
$0.70M
Maximum Profit (Silver):
$-12.81M
$-9.03M
n/a
$3.78M
Total Maximum Profit:
$-6.42M
$-1.94M
n/a
$4.48M
Max Profit / Current MCap:
n/a
n/a
n/a
0.057
Max Profit Per Share (Gold):
$0.01
$0.01
n/a
$0.00
Max Profit Per Share (Silver):
$-0.03
$-0.02
n/a
$0.01
Total Max Profit Per Share:
$-0.01
$0.00
n/a
$0.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$498.01
$283.43
n/a
$-214.58
FD Mkt. Cap / Silver Eq.:
$5.84
$3.37
n/a
$-2.47
FD Mkt. Cap / Per Metal as % Spot Price:
27.10%
15.12%
n/a
-11.98%
Reserves & Resources
09/20/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
9.63%
9.52%
n/a
-0.11%
Percentage Silver:
90.37%
90.48%
n/a
0.11%
Total (Gold Eq. Oz.):
0.52M
0.53M
n/a
0.01M
Total (Silver Eq. Oz.):
44.26M
44.21M
n/a
-0.05M
P L A U S I B L E
Gold Eq. Oz.:
0.18M
0.18M
n/a
0.00M
Silver Eq. Oz.:
15.32M
15.28M
n/a
-0.04M
Maximum Profit (Gold):
$6.39M
$7.09M
n/a
$0.70M
Maximum Profit (Silver):
$-26.15M
$-18.44M
n/a
$7.72M
Total Maximum Profit:
$-19.77M
$-11.35M
n/a
$8.42M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
$0.01
$0.01
n/a
$0.00
Max Profit Per Share (Silver):
$-0.05
$-0.04
n/a
$0.02
Total Max Profit Per Share:
$-0.04
$-0.02
n/a
$0.02
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$294.83
$167.50
n/a
$-127.33
FD Mkt. Cap / Silver Eq.:
$3.46
$1.99
n/a
$-1.47
FD Mkt. Cap / Per Metal as % Spot Price:
16.04%
8.93%
n/a
-7.11%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/20/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6715
AUD 0.6947
02/08/2023
Spot Gold:
$1,838.00
$1,875.00
02/08/2023
$37.00
Spot Silver:
$21.56
$22.28
02/08/2023
$0.72
Gold:Silver Ratio:
85.25
84.16
02/08/2023
-1.09
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: