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

Manuka Resources Ltd

www: www.manukaresources.com.au   email: luke.forrestal@mcpartners.com.au
Category: Junior: Small Producer
Rating & Risk: Login to view
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.

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

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)

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.     ×