Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Manuka Resources Ltd

www: www.manukaresources.com.au   email: luke.forrestal@mcpartners.com.au
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:MKR AUD

Description

Manuka Resources Ltd are a gold and silver focused junior, near-term producer with two exploration properties in Australia. They have approximately 0.1Moz. of gold and 40Moz. of silver in the reserves and resources category of which 0.1Moz. of gold and 20Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~A$22.78M which is a rise of roughly 0% over the last two months. As of 09/25/2024 they have ~A$7M debt and ~A$0.98M cash. They have 780M 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 09/25/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $22.71M $22.78M 09/25/2024
Total Assets: $21.33M $20.20M 09/25/2024
Total Liabilities: $21.33M $20.20M 09/25/2024
Current Assets: $2.75M $2.61M 09/25/2024
Current Liabilities: $17.89M $16.94M 09/25/2024
Total Debt: $7.57M $7.17M 09/25/2024
Cash: $1.03M $0.98M 09/25/2024
Enterprise Value: $29.25M $28.97M 12/02/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/25/2024
Misc 09/25/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 779,767,669 779,767,669 09/25/2024
Shares (FD): 971,000,000 971,000,000 09/25/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 01/01/2024 09/25/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/25/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/25/2024
Initial CapEx (Outstanding): n/a n/a 09/25/2024
Funding Option: n/a n/a 09/25/2024
Documentation: none none 09/25/2024
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 4 4 04/21/2023

Resource Data

GOLD 09/25/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/25/2024
Measured & Indicated: 0.10M 0.10M 09/25/2024
Inferred: n/a n/a 09/25/2024
Reserves & Resources: 0.10M 0.10M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/25/2024
Measured & Indicated: 0.07M 0.07M 09/25/2024
Inferred: n/a n/a 09/25/2024
Reserves & Resources: 0.07M 0.07M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/25/2024
Extra Operating Cost: n/a n/a 09/25/2024
Total: $1,600 $1,600 09/25/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/25/2024
Open Pit (Avg): n/a 1.20 g/t 09/25/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/25/2024
F
U
T
U
R
E		 Proven & Probable: 0.10M 0.10M 09/25/2024
Annual Production: 10,000oz. 10,000oz. 09/25/2024
Cash Cost: $1,100 $1,100 09/25/2024
Extra Operating Cost: $500 $500 09/25/2024
SILVER 09/25/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/25/2024
Measured & Indicated: 20.00M 20.00M 09/25/2024
Inferred: 20.00M 20.00M 09/25/2024
Reserves & Resources: 40.00M 40.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/25/2024
Measured & Indicated: 8.00M 8.00M 09/25/2024
Inferred: 5.00M 5.00M 09/25/2024
Reserves & Resources: 13.00M 13.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/25/2024
Extra Operating Cost: n/a n/a 09/25/2024
Total: $27.00 $27.00 09/25/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/25/2024
Open Pit (Avg): n/a 43.00 g/t 09/22/2023
Recovery Rate: (CG)  50.00% (CG)  50.00% 09/25/2024
F
U
T
U
R
E		 Proven & Probable: 25.00M 25.00M 09/25/2024
Annual Production: 1,000,000oz. 1,000,000oz. 09/25/2024
Cash Cost: $15.00 $15.00 09/25/2024
Extra Operating Cost: $12.00 $12.00 09/25/2024

Property

Last Analysis Data  (09/25/2024)
Stage Name Owned Au Ag Cu Notes
Exp Mt Boppy 100% show
Was producing, but only 150,000 oz of resources.
Exp Wonawinta 100% show
50 million oz, but low grade (40 gpt), with some PB (lead) offsets.
Total Land Package Size (ha): 110,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mt Boppy 100% show
Was producing, but only 150,000 oz of resources.
Exp Wonawinta 100% 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		 09/25/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 09/25/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 29.48% 29.98% n/a
Percentage Silver: 70.52% 70.02% n/a
Total (Gold Eq. Oz.): 0.34M 0.33M n/a
Total (Silver Eq. Oz.): 28.36M 28.56M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.16M 0.16M n/a
Silver Eq. Oz.: 13.69M 13.82M n/a
Maximum Profit (Gold): $71.67M $72.62M n/a
Maximum Profit (Silver): $37.92M $33.28M n/a
Total Maximum Profit: $109.59M $105.90M n/a
Max Profit / Current MCap: 4.825 4.649 n/a
Max Profit Per Share (Gold): $0.07 $0.07 n/a
Max Profit Per Share (Silver): $0.04 $0.03 n/a
Total Max Profit Per Share: $0.11 $0.11 n/a
Total Free Profit Per Share: $0.08 $0.07 n/a
FD MCap / Gold Eq.: $138.77 $141.11 n/a
FD MCap / Silver Eq.: $1.66 $1.65 n/a
FD MCap / Per Metal
as % Spot Price:		 5.23% 5.29% n/a

Reserves &
Resources		 09/25/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 17.29% 17.63% n/a
Percentage Silver: 82.71% 82.37% n/a
Total (Gold Eq. Oz.): 0.58M 0.57M n/a
Total (Silver Eq. Oz.): 48.36M 48.56M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.22M 0.22M n/a
Silver Eq. Oz.: 18.69M 18.82M n/a
Maximum Profit (Gold): $71.67M $72.62M n/a
Maximum Profit (Silver): $61.62M $54.08M n/a
Total Maximum Profit: $133.29M $126.70M n/a
Max Profit / Current MCap: 5.868 5.562 n/a
Max Profit Per Share (Gold): $0.07 $0.07 n/a
Max Profit Per Share (Silver): $0.06 $0.06 n/a
Total Max Profit Per Share: $0.14 $0.13 n/a
Total Free Profit Per Share: $0.10 $0.09 n/a
FD MCap / Gold Eq.: $101.64 $103.63 n/a
FD MCap / Silver Eq.: $1.22 $1.21 n/a
FD MCap / Per Metal
as % Spot Price:		 3.83% 3.88% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults