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

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$33.82M which is a rise of roughly 3% over the last one weeks. As of 04/16/2024 they have ~C$7M debt and ~C$4.98M 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
Change
Item Value Value Updated Value
MCap (FD): $32.84M $33.82M 04/16/2024 $0.99M
Total Assets: $67.39M $68.05M 04/16/2024 $0.66M
Total Liabilities: $21.74M $21.95M 04/16/2024 $0.21M
Current Assets: $8.41M $8.49M 04/16/2024 $0.08M
Current Liabilities: $9.42M $9.51M 04/16/2024 $0.09M
Total Debt: $7.25M $7.32M 04/16/2024 $0.07M
Cash: $4.93M $4.98M 04/16/2024 $0.05M
Enterprise Value: $35.15M $36.17M 02/23/1971 $1.01M
Cash Flow: $14.75M $13.72M never $-1.03M
Cash Flow Multiple: 2.23 2.46 never 0.24
Net Debt to
Cash Flow Ratio:		 0.16 0.17 never 0.01
Finance within 1 year: 04/16/2024 n/a
Misc 04/16/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 633,694,267 633,694,267 04/16/2024 0
Shares (FD): 731,000,000 731,000,000 04/16/2024 0
Insider Ownership: n/a 40% 04/16/2024 40%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2024 04/16/2024 n/a
Production (Gold Eq Oz.): (guess) 
15,000		 (guess) 
15,000		 04/16/2024 0
Production (Silver Eq Oz.): (guess) 
1,268,719		 (guess) 
1,283,204		 04/16/2024 14,485
Initial CapEx (Outstanding): $225.00M
685.23% of MCap		 $225.00M
665.21% of MCap 		04/16/2024 $0.00M
Funding Option: n/a n/a 04/16/2024 n/a
Documentation: none PRODUCER 04/16/2024 n/a
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023 0
Cash Flow Multiplier: 3 3 04/16/2024 0.00

Resource Data

GOLD 04/16/2024
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 04/16/2024 0.00M
Measured & Indicated: 2.70M 2.70M 04/16/2024 0.00M
Inferred: 1.50M 1.50M 04/16/2024 0.00M
Reserves & Resources: 4.20M 4.20M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.11M 1.11M 04/16/2024 0.00M
Measured & Indicated: 2.06M 2.06M 04/16/2024 0.00M
Inferred: 0.64M 0.64M 04/16/2024 0.00M
Reserves & Resources: 2.69M 2.69M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
15,000oz.		 (guess) 
15,000oz.		 04/16/2024 0oz.
Cash Cost: $900 $900 04/16/2024 $0.00
Extra Operating Cost: $500 $500 04/16/2024 $0.00
G
R
A
D
E		 Underground (Avg): 1.25 g/t 1.25 g/t 04/16/2024 n/a
Open Pit (Avg): n/a 1.10 g/t 03/25/2024 1.10 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/16/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 04/16/2024 0.00M
Annual Production: 120,000oz. 120,000oz. 04/16/2024 0oz.
Cash Cost: $1,100 $1,100 04/16/2024 $0
Extra Operating Cost: $500 $500 04/16/2024 $0
SILVER 04/16/2024
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 04/16/2024 0.00M
Measured & Indicated: n/a n/a 04/16/2024 0.00M
Inferred: n/a n/a 04/16/2024 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 04/16/2024 0.00M
Measured & Indicated: n/a n/a 04/16/2024 0.00M
Inferred: n/a n/a 04/16/2024 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 04/16/2024 $0.00
Extra Operating Cost: n/a n/a 04/16/2024 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/16/2024 n/a
Open Pit (Avg): n/a n/a 04/05/2023 n/a
Recovery Rate: n/a n/a 04/16/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/16/2024 0.00M
Annual Production: n/a n/a 04/16/2024 n/a
Cash Cost: n/a n/a 04/16/2024 n/a
Extra Operating Cost: n/a n/a 04/16/2024 n/a

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
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 1.26M
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 1.07M
Maximum Profit (Gold): $1,086.77M $1,010.96M n/a $-75.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,086.77M $1,010.96M n/a $-75.80M
Max Profit / Current MCap: 33.097 29.889 n/a -3.208
Max Profit Per Share (Gold): $1.49 $1.38 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.49 $1.38 n/a $-0.10
Total Free Profit Per Share: $1.42 $1.31 n/a $-0.10
FD MCap / Gold Eq.: $29.72 $30.61 n/a $0.89
FD MCap / Silver Eq.: $0.35 $0.36 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 1.25% 1.32% n/a 0.08%
Measured &
Indicated		 04/16/2024
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.): 2.70M 2.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.61M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.06M 2.06M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.99M
Maximum Profit (Gold): $2,023.06M $1,881.95M n/a $-141.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,023.06M $1,881.95M n/a $-141.11M
Max Profit / Current MCap: 61.611 55.639 n/a -5.972
Max Profit Per Share (Gold): $2.77 $2.57 n/a $-0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.77 $2.57 n/a $-0.19
Total Free Profit Per Share: $2.70 $2.50 n/a $-0.19
FD MCap / Gold Eq.: $15.96 $16.44 n/a $0.48
FD MCap / Silver Eq.: $0.19 $0.19 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 0.67% 0.71% n/a 0.04%

Reserves &
Resources		 04/16/2024
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.): 4.20M 4.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.06M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.69M 2.69M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.60M
Maximum Profit (Gold): $2,650.04M $2,465.20M n/a $-184.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,650.04M $2,465.20M n/a $-184.84M
Max Profit / Current MCap: 80.706 72.883 n/a -7.822
Max Profit Per Share (Gold): $3.63 $3.37 n/a $-0.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.63 $3.37 n/a $-0.25
Total Free Profit Per Share: $3.56 $3.30 n/a $-0.25
FD MCap / Gold Eq.: $12.19 $12.55 n/a $0.37
FD MCap / Silver Eq.: $0.14 $0.15 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 0.51% 0.54% n/a 0.03%

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.     ×