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

Troy Resources Ltd

www: www.troyresources.com.au   email: info@troyresources.com.au
Category: Junior: Late Stage Developer
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:TRY AUD
OTCMKTS:TRYRF USD

Description

Troy Resources Ltd are a gold focused junior, late stage developer with one producing mine in Australia, two mines in development in Brazil and Guyana and three exploration properties. Currently they produce roughly per year. They have approximately 1Moz. of gold in the reserves and resources category of which 0.6Moz. are in the measured and indicated category. They have a market capitalisation of ~A$51.89M which is a fall of roughly 5% over the last months. As of 02/16/2023 they have ~A$5M debt and ~A$0.65M cash. They have 2,132M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 02/16/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $54.88M $51.89M 02/16/2023
Total Assets: $41.36M $39.10M 02/16/2023
Total Liabilities: $33.08M $31.28M 02/16/2023
Current Assets: $17.23M $16.29M 02/16/2023
Current Liabilities: $28.26M $26.72M 02/16/2023
Total Debt: $4.82M $4.56M 02/16/2023
Cash: $0.69M $0.65M 02/16/2023
Enterprise Value: $59.02M $55.80M 10/08/1971
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: 02/16/2023
Misc 02/16/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 2,132,000,000 2,132,000,000 02/16/2023
Shares (FD): 2,152,000,000 2,152,000,000 02/16/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 02/16/2023
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/16/2023
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/16/2023
Initial CapEx (Outstanding): n/a n/a 02/16/2023
Funding Option: n/a n/a 02/16/2023
Documentation: none FS 02/20/2024
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 3 04/23/2023

Resource Data

GOLD 02/16/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.21M 0.21M 02/16/2023
Measured & Indicated: 0.60M 0.60M 02/16/2023
Inferred: 0.40M 0.40M 02/16/2023
Reserves & Resources: 1.00M 1.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.19M 0.19M 02/16/2023
Measured & Indicated: 0.47M 0.47M 02/16/2023
Inferred: 0.18M 0.18M 02/16/2023
Reserves & Resources: 0.65M 0.65M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/16/2023
Extra Operating Cost: n/a n/a 02/16/2023
Total: $1,400 $1,600 02/16/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 2.70 g/t n/a 02/16/2023
Open Pit (Avg): n/a 2.70 g/t 02/16/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/20/2024
F
U
T
U
R
E		 Proven & Probable: 0.60M 0.60M 02/16/2023
Annual Production: 50,000oz. 50,000oz. 02/16/2023
Cash Cost: $950 $1,100 04/23/2023
Extra Operating Cost: $450 $500 04/23/2023
SILVER 02/16/2023
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 02/16/2023
Measured & Indicated: n/a n/a 02/16/2023
Inferred: n/a n/a 02/16/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/16/2023
Measured & Indicated: n/a n/a 02/16/2023
Inferred: n/a n/a 02/16/2023
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/16/2023
Extra Operating Cost: n/a n/a 02/16/2023
Total: n/a n/a 02/16/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/16/2023
Open Pit (Avg): n/a n/a 02/16/2023
Recovery Rate: n/a n/a 02/16/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/16/2023
Annual Production: n/a n/a 02/16/2023
Cash Cost: n/a n/a 02/16/2023
Extra Operating Cost: n/a n/a 02/16/2023

Property

Last Analysis Data  (02/16/2023)
Stage Name Owned Au Ag Cu Notes
Prod Sandstone 100% n/a
Exp Daly River 100% n/a
Dev Andorinhas 100% show
Mine closure in 2016.
Exp Talon Rio Maria 51% n/a
Exp Tangara 0% n/a
Dev Karouni 100% show
1.6 million oz deposit at 3 gpt.

Production in 2015 at 100,000 oz.
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Sandstone 100% n/a
Exp Daly River 100% n/a
Dev Andorinhas 100% show
Mine closure in 2016.
Exp Talon Rio Maria 51% n/a
Exp Tangara 0% n/a
Dev Karouni 100% show
1.6 million oz deposit at 3 gpt.

Production in 2015 at 100,000 oz.

Profitability (by resource)

Proven &
Probable		 02/16/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.21M 0.21M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.19M 0.19M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $80.40M $201.83M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $80.40M $201.83M n/a
Max Profit / Current MCap: 1.465 3.890 n/a
Max Profit Per Share (Gold): $0.04 $0.09 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.04 $0.09 n/a
Total Free Profit Per Share: $0.00 $0.06 n/a
FD MCap / Gold Eq.: $290.38 $274.56 n/a
FD MCap / Silver Eq.: $3.40 $3.21 n/a
FD MCap / Per Metal
as % Spot Price:		 15.91% 10.29% n/a
Measured &
Indicated		 02/16/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.60M 0.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.47M 0.47M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $199.85M $501.70M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $199.85M $501.70M n/a
Max Profit / Current MCap: 3.642 9.668 n/a
Max Profit Per Share (Gold): $0.09 $0.23 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.09 $0.23 n/a
Total Free Profit Per Share: $0.06 $0.20 n/a
FD MCap / Gold Eq.: $116.82 $110.45 n/a
FD MCap / Silver Eq.: $1.37 $1.29 n/a
FD MCap / Per Metal
as % Spot Price:		 6.40% 4.14% n/a

Reserves &
Resources		 02/16/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.65M 0.65M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $276.42M $693.92M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $276.42M $693.92M n/a
Max Profit / Current MCap: 5.037 13.373 n/a
Max Profit Per Share (Gold): $0.13 $0.32 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.13 $0.32 n/a
Total Free Profit Per Share: $0.09 $0.29 n/a
FD MCap / Gold Eq.: $84.46 $79.86 n/a
FD MCap / Silver Eq.: $0.99 $0.93 n/a
FD MCap / Per Metal
as % Spot Price:		 4.63% 2.99% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults