Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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

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$27.71M which is a fall of roughly 58% over the last five months. As of 04/21/2022 they have no debt and ~C$13.88M cash. They have 412M 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 04/21/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $66.04M $27.71M 04/21/2022 $-38.33M
Total Assets: $44.74M $40.90M 04/21/2022 $-3.84M
Total Liabilities: $1.60M $1.46M 04/21/2022 $-0.14M
Current Assets: $18.38M $16.80M 04/21/2022 $-1.58M
Current Liabilities: $1.60M $1.46M 04/21/2022 $-0.14M
Total Debt: $0.00M $0.00M 04/21/2022 $0.00M
Cash: $15.18M $13.88M 04/21/2022 $-1.30M
Enterprise Value: $50.86M $13.83M 06/09/1970 $-37.03M
Cash Flow: $5.78M $4.60M never $-1.19M
Cash Flow Multiple: 11.42 6.03 never -5.39
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) 
1,278,757
04/21/2022 88,216
Initial CapEx (Outstanding): $225.00M
340.7% of Mkt.Cap
$225.00M
812% of Mkt.Cap
04/21/2022 $0.00M
Funding Option: n/a n/a 04/21/2022 n/a
Documentation: none PRODUCER 08/01/2022 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% 08/01/2022 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 7.65M
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 6.50M
Maximum Profit (Gold): $319.59M $254.09M n/a $-65.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $319.59M $254.09M n/a $-65.50M
Max Profit / Current MCap: 4.839 9.170 n/a 4.331
Max Profit Per Share (Gold): $0.66 $0.53 n/a $-0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.66 $0.53 n/a $-0.14
Total Free Profit Per Share: $0.48 $0.44 n/a $-0.04
FD Mkt. Cap / Gold Eq.: $59.77 $25.08 n/a $-34.69
FD Mkt. Cap / Silver Eq.: $0.75 $0.29 n/a $-0.46
FD Mkt. Cap / Per Metal
as % Spot Price:
3.06% 1.36% n/a -1.70%
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 14.70M
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 11.30M
Maximum Profit (Gold): $555.60M $441.73M n/a $-113.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $555.60M $441.73M n/a $-113.86M
Max Profit / Current MCap: 8.413 15.942 n/a 7.529
Max Profit Per Share (Gold): $1.15 $0.92 n/a $-0.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.15 $0.92 n/a $-0.24
Total Free Profit Per Share: $0.97 $0.83 n/a $-0.14
FD Mkt. Cap / Gold Eq.: $34.38 $14.42 n/a $-19.95
FD Mkt. Cap / Silver Eq.: $0.43 $0.17 n/a $-0.26
FD Mkt. Cap / Per Metal
as % Spot Price:
1.76% 0.78% n/a -0.98%

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 23.52M
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 15.05M
Maximum Profit (Gold): $739.98M $588.33M n/a $-151.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $739.98M $588.33M n/a $-151.65M
Max Profit / Current MCap: 11.205 21.232 n/a 10.027
Max Profit Per Share (Gold): $1.54 $1.22 n/a $-0.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.54 $1.22 n/a $-0.31
Total Free Profit Per Share: $1.35 $1.13 n/a $-0.22
FD Mkt. Cap / Gold Eq.: $25.81 $10.83 n/a $-14.98
FD Mkt. Cap / Silver Eq.: $0.33 $0.13 n/a $-0.20
FD Mkt. Cap / Per Metal
as % Spot Price:
1.32% 0.59% n/a -0.73%

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.     ×