Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:KSN
AUD
Description
Kingston Resources Ltd are a gold focused junior, small producer with two exploration properties in Australia and Papua New Guinea. They have approximately 4Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$44.75M which is a fall of roughly 32% over the last one months. As of 04/21/2022 they have no debt and ~C$14.9M cash. They have 412M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$66.04M
$44.75M
04/21/2022
$-21.29M
Total Assets:
$44.74M
$43.92M
04/21/2022
$-0.82M
Total Liabilities:
$1.60M
$1.57M
04/21/2022
$-0.03M
Current Assets:
$18.38M
$18.04M
04/21/2022
$-0.34M
Current Liabilities:
$1.60M
$1.57M
04/21/2022
$-0.03M
Total Debt:
$0.00M
$0.00M
04/21/2022
$0.00M
Cash:
$15.18M
$14.90M
04/21/2022
$-0.28M
Enterprise Value:
$50.86M
$29.84M
12/12/1970
$-21.02M
Cash Flow:
$5.78M
$4.76M
never
$-1.02M
Cash Flow Multiple:
11.42
9.40
never
-2.02
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
04/21/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/21/2022
0.00%
Misc
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
412,000,000
412,000,000
04/21/2022
0
Shares (FD):
482,000,000
482,000,000
04/21/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2024
04/21/2022
n/a
Production (Gold Eq Oz.):
(guess) 15,000
(guess) 15,000
04/21/2022
0
Production (Silver Eq Oz.) :
(guess) 1,190,541
(guess) 1,256,962
04/21/2022
66,421
Initial CapEx (Outstanding):
$225.00M340.7% of Mkt.Cap
$225.00M502.82% of Mkt.Cap
04/21/2022
$0.00M
Funding Option:
n/a
n/a
04/21/2022
n/a
Documentation:
none
PRODUCER
04/21/2022
n/a
Value Adjustment:
-25%
-25%
never
0%
Resource Data
GOLD
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.30M
1.30M
04/21/2022
0.00M
Measured & Indicated:
2.50M
2.50M
04/21/2022
0.00M
Inferred:
1.50M
1.50M
04/21/2022
0.00M
Reserves & Resources:
4.00M
4.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.11M
1.11M
04/21/2022
0.00M
Measured & Indicated:
1.92M
1.92M
04/21/2022
0.00M
Inferred:
0.64M
0.64M
04/21/2022
0.00M
Reserves & Resources:
2.56M
2.56M
never
0.00M
C U R R E N T
Annual Production:
(guess) 15,000oz.
(guess) 15,000oz.
04/21/2022
0oz.
Cash Cost:
$900
$900
04/21/2022
$0.00
Extra Operating Cost:
$500
$500
04/21/2022
$0.00
Average Grade:
1.10 g/t
1.10 g/t
04/21/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/21/2022
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
04/21/2022
0.00M
Annual Production:
120,000oz.
120,000oz.
04/21/2022
0oz.
Cash Cost:
$900
$900
04/21/2022
$0
Extra Operating Cost:
$450
$450
04/21/2022
$0
SILVER
04/21/2022 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
04/21/2022
0.00M
Measured & Indicated:
n/a
n/a
04/21/2022
0.00M
Inferred:
n/a
n/a
04/21/2022
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/21/2022
0.00M
Measured & Indicated:
n/a
n/a
04/21/2022
0.00M
Inferred:
n/a
n/a
04/21/2022
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
04/21/2022
$0.00
Extra Operating Cost:
n/a
n/a
04/21/2022
$0.00
Average Grade:
n/a
n/a
04/21/2022
n/a
Recovery Rate:
n/a
n/a
04/21/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/21/2022
0.00M
Annual Production:
n/a
n/a
04/21/2022
n/a
Cash Cost:
n/a
n/a
04/21/2022
n/a
Extra Operating Cost:
n/a
n/a
04/21/2022
n/a
Property
Last Analysis Data (04/21/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
NSW , Australia
Mineral Hill
100% (guess)
n/a
n/a
show
300,000 oz mine
15,000 oz annual production
Exploration
Papua New Guinea
Misima Island
100% (guess)
18,000
n/a
show
Large property (45,000) acres with 3 targets.
3.8 million oz open pit project at 1 gpt, plus silver offsets.
Total Land Package Size (ha):
18,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
NSW , Australia
Mineral Hill
100% (guess)
n/a
n/a
show
300,000 oz mine
15,000 oz annual production
Exploration
Papua New Guinea
Misima Island
100% (guess)
18,000
n/a
show
Large property (45,000) acres with 3 targets.
3.8 million oz open pit project at 1 gpt, plus silver offsets.
Total Land Package Size (ha):
18,000
Profitability (by resource)
Proven & Probable
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
1.30M
1.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
5.76M
P L A U S I B L E
Gold Eq. Oz.:
1.11M
1.11M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.89M
Maximum Profit (Gold):
$319.59M
$263.14M
n/a
$-56.45M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$319.59M
$263.14M
n/a
$-56.45M
Max Profit / Current MCap:
4.839
5.881
n/a
1.041
Max Profit Per Share (Gold):
$0.66
$0.55
n/a
$-0.12
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.66
$0.55
n/a
$-0.12
Total Free Profit Per Share:
$0.48
$0.42
n/a
$-0.06
FD Mkt. Cap / Gold Eq.:
$59.77
$40.50
n/a
$-19.27
FD Mkt. Cap / Silver Eq.:
$0.75
$0.48
n/a
$-0.27
FD Mkt. Cap / Per Metal as % Spot Price:
3.06%
2.18%
n/a
-0.88%
Measured & Indicated
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
2.50M
2.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
11.07M
P L A U S I B L E
Gold Eq. Oz.:
1.92M
1.92M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
8.51M
Maximum Profit (Gold):
$555.60M
$457.47M
n/a
$-98.13M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$555.60M
$457.47M
n/a
$-98.13M
Max Profit / Current MCap:
8.413
10.223
n/a
1.810
Max Profit Per Share (Gold):
$1.15
$0.95
n/a
$-0.20
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.15
$0.95
n/a
$-0.20
Total Free Profit Per Share:
$0.97
$0.82
n/a
$-0.15
FD Mkt. Cap / Gold Eq.:
$34.38
$23.29
n/a
$-11.08
FD Mkt. Cap / Silver Eq.:
$0.43
$0.28
n/a
$-0.16
FD Mkt. Cap / Per Metal as % Spot Price:
1.76%
1.26%
n/a
-0.51%
Reserves & Resources
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
4.00M
4.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
17.71M
P L A U S I B L E
Gold Eq. Oz.:
2.56M
2.56M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
11.33M
Maximum Profit (Gold):
$739.98M
$609.28M
n/a
$-130.69M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$739.98M
$609.28M
n/a
$-130.69M
Max Profit / Current MCap:
11.205
13.616
n/a
2.411
Max Profit Per Share (Gold):
$1.54
$1.26
n/a
$-0.27
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.54
$1.26
n/a
$-0.27
Total Free Profit Per Share:
$1.35
$1.13
n/a
$-0.22
FD Mkt. Cap / Gold Eq.:
$25.81
$17.49
n/a
$-8.32
FD Mkt. Cap / Silver Eq.:
$0.33
$0.21
n/a
$-0.12
FD Mkt. Cap / Per Metal as % Spot Price:
1.32%
0.94%
n/a
-0.38%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7989
CAD 0.7844
05/28/2022
Spot Gold:
$1,950.90
$1,853.60
05/28/2022
$-97.30
Spot Silver:
$24.58
$22.12
05/28/2022
$-2.46
Gold:Silver Ratio:
79.37
83.80
05/28/2022
4.43
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: