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

Kingston Resources Ltd

www: www.kingstonresources.com.au   email: info@kingstonresources.com.au
Category: Junior: Small 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: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 4.2Moz. of gold in the reserves and resources category of which 2.7Moz. are in the measured and indicated category. They have a market capitalisation of ~C$43.83M which is a rise of roughly 33% over the last seven months. As of 04/16/2024 they have ~C$7M debt and ~C$4.87M cash. They have 634M 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 04/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $32.84M $43.83M 04/16/2024
Total Assets: $67.39M $66.59M 04/16/2024
Total Liabilities: $21.74M $21.48M 04/16/2024
Current Assets: $8.41M $8.31M 04/16/2024
Current Liabilities: $9.42M $9.31M 04/16/2024
Total Debt: $7.25M $7.16M 04/16/2024
Cash: $4.93M $4.87M 04/16/2024
Enterprise Value: $35.15M $46.12M 06/18/1971
Cash Flow: $14.75M $18.98M never
Cash Flow Multiple: 2.23 2.31 never
Net Debt to
Cash Flow Ratio:		 0.16 0.12 never
Finance within 1 year: 04/16/2024
Misc 04/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 633,694,267 633,694,267 04/16/2024
Shares (FD): 731,000,000 731,000,000 04/16/2024
Insider Ownership: n/a 40% 04/16/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2024 04/16/2024
Production (Gold Eq Oz.): (guess) 
15,000		 (guess) 
15,000		 04/16/2024
Production (Silver Eq Oz.): (guess) 
1,268,719		 (guess) 
1,280,717		 04/16/2024
Initial CapEx (Outstanding): $225.00M
685.23% of MCap		 $225.00M
513.37% of MCap 		04/16/2024
Funding Option: n/a n/a 04/16/2024
Documentation: none PRODUCER 04/16/2024
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 3 3 04/16/2024

Resource Data

GOLD 04/16/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.30M 1.30M 04/16/2024
Measured & Indicated: 2.70M 2.70M 04/16/2024
Inferred: 1.50M 1.50M 04/16/2024
Reserves & Resources: 4.20M 4.20M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.11M 1.11M 04/16/2024
Measured & Indicated: 2.06M 2.06M 04/16/2024
Inferred: 0.64M 0.64M 04/16/2024
Reserves & Resources: 2.69M 2.69M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
15,000oz.		 (guess) 
15,000oz.		 04/16/2024
Cash Cost: $900 $900 04/16/2024
Extra Operating Cost: $500 $500 04/16/2024
Total: $1,400 $1,400 04/16/2024
Margin (Free Cash Flow): $984 (41%) $1,266 (47%)
G
R
A
D
E		 Underground (Avg): 1.25 g/t 1.25 g/t 04/16/2024
Open Pit (Avg): n/a 1.10 g/t 03/25/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/16/2024
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 04/16/2024
Annual Production: 120,000oz. 120,000oz. 04/16/2024
Cash Cost: $1,100 $1,100 04/16/2024
Extra Operating Cost: $500 $500 04/16/2024
SILVER 04/16/2024
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 04/16/2024
Measured & Indicated: n/a n/a 04/16/2024
Inferred: n/a n/a 04/16/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/16/2024
Measured & Indicated: n/a n/a 04/16/2024
Inferred: n/a n/a 04/16/2024
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 04/16/2024
Extra Operating Cost: n/a n/a 04/16/2024
Total: n/a n/a 04/16/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/16/2024
Open Pit (Avg): n/a n/a 04/05/2023
Recovery Rate: n/a n/a 04/16/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/16/2024
Annual Production: n/a n/a 04/16/2024
Cash Cost: n/a n/a 04/16/2024
Extra Operating Cost: n/a n/a 04/16/2024

Property

Last Analysis Data  (04/16/2024)
Stage Name Owned Au Ag Cu Notes
Exp Mineral Hill 100% show
300,000 oz mine

15,000 oz annual production
Exp Misima Island 100% 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 Name Owned Au Ag Cu Notes
Exp Mineral Hill 100% show
300,000 oz mine

15,000 oz annual production
Exp Misima Island 100% 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		 04/16/2024
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.): 1.30M 1.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.11M 1.11M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,086.77M $1,398.49M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,086.77M $1,398.49M n/a
Max Profit / Current MCap: 33.097 31.908 n/a
Max Profit Per Share (Gold): $1.49 $1.91 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.49 $1.91 n/a
Total Free Profit Per Share: $1.42 $1.82 n/a
FD MCap / Gold Eq.: $29.72 $39.66 n/a
FD MCap / Silver Eq.: $0.35 $0.46 n/a
FD MCap / Per Metal
as % Spot Price:		 1.25% 1.49% n/a
Measured &
Indicated		 04/16/2024
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.): 2.70M 2.70M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.06M 2.06M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,023.06M $2,603.34M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,023.06M $2,603.34M n/a
Max Profit / Current MCap: 61.611 59.399 n/a
Max Profit Per Share (Gold): $2.77 $3.56 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.77 $3.56 n/a
Total Free Profit Per Share: $2.70 $3.47 n/a
FD MCap / Gold Eq.: $15.96 $21.31 n/a
FD MCap / Silver Eq.: $0.19 $0.25 n/a
FD MCap / Per Metal
as % Spot Price:		 0.67% 0.80% n/a

Reserves &
Resources		 04/16/2024
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.): 4.20M 4.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.69M 2.69M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,650.04M $3,410.16M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,650.04M $3,410.16M n/a
Max Profit / Current MCap: 80.706 77.808 n/a
Max Profit Per Share (Gold): $3.63 $4.67 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.63 $4.67 n/a
Total Free Profit Per Share: $3.56 $4.57 n/a
FD MCap / Gold Eq.: $12.19 $16.27 n/a
FD MCap / Silver Eq.: $0.14 $0.19 n/a
FD MCap / Per Metal
as % Spot Price:		 0.51% 0.61% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults