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$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.

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

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)

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.     ×