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

Sihayo Gold Ltd

www: www.sihayogold.com   email: sihayogold@sihayogold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:SIH AUD

Description

Sihayo Gold Ltd are a gold focused junior, late stage development company with one mine in development in Indonesia. They have approximately 1.2Moz. 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$8.96M which is a fall of roughly 30% over the last five months. As of 09/01/2022 they have no debt and ~A$1.42M cash. They have 6,102M 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 09/01/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $12.87M $8.96M 09/01/2022 $-3.91M
Total Assets: $20.42M $21.32M 09/01/2022 $0.90M
Total Liabilities: $1.50M $1.56M 09/01/2022 $0.07M
Current Assets: $1.36M $1.42M 09/01/2022 $0.06M
Current Liabilities: $1.09M $1.14M 09/01/2022 $0.05M
Total Debt: $0.00M $0.00M 09/01/2022 $0.00M
Cash: $1.36M $1.42M 09/01/2022 $0.06M
Enterprise Value: $11.51M $7.54M 03/29/1970 $-3.97M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: Yes Yes 09/01/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/01/2022 0.00%
Misc 09/01/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 6,102,000,000 6,102,000,000 09/01/2022 0
Shares (FD): 6,302,000,000 6,302,000,000 09/01/2022 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 09/01/2022 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/01/2022 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/01/2022 0
Initial CapEx (Outstanding): $80.00M
621.67% of Mkt.Cap		 $80.00M
893.19% of Mkt.Cap 		09/01/2022 $0.00M
Funding Option: n/a n/a 09/01/2022 n/a
Documentation: none FS 09/01/2022 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 09/01/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 09/01/2022 0.00M
Measured & Indicated: 0.60M 0.60M 09/01/2022 0.00M
Inferred: 0.60M 0.60M 09/01/2022 0.00M
Reserves & Resources: 1.20M 1.20M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.35M 0.35M 09/01/2022 0.00M
Measured & Indicated: 0.41M 0.41M 09/01/2022 0.00M
Inferred: 0.21M 0.21M 09/01/2022 0.00M
Reserves & Resources: 0.62M 0.62M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/01/2022 $0.00
Extra Operating Cost: n/a n/a 09/01/2022 $0.00
Average Grade: 2.40 g/t 2.40 g/t 09/01/2022 n/a
Recovery Rate: (CG)  70.00% (CG)  70.00% 09/01/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.60M 0.60M 09/01/2022 0.00M
Annual Production: 50,000oz. 50,000oz. 09/01/2022 0oz.
Cash Cost: $850 $850 09/01/2022 $0
Extra Operating Cost: $450 $450 09/01/2022 $0
SILVER 09/01/2022
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 09/01/2022 0.00M
Measured & Indicated: n/a n/a 09/01/2022 0.00M
Inferred: n/a n/a 09/01/2022 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 09/01/2022 0.00M
Measured & Indicated: n/a n/a 09/01/2022 0.00M
Inferred: n/a n/a 09/01/2022 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 09/01/2022 $0.00
Extra Operating Cost: n/a n/a 09/01/2022 $0.00
Average Grade: n/a n/a 09/01/2022 n/a
Recovery Rate: n/a n/a 09/01/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/01/2022 0.00M
Annual Production: n/a n/a 09/01/2022 n/a
Cash Cost: n/a n/a 09/01/2022 n/a
Extra Operating Cost: n/a n/a 09/01/2022 n/a

Property

Last Analysis Data  (09/01/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Sumatra, Indonesia Sihayo Pungkut 100% (guess) 66,000 Open Pit show
1.4 million oz deposit.

Feasibility study completed.

$58 million capex.

$800 cash costs.

43,000 oz production for 10 years.
Total Land Package Size (ha): 66,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Sumatra, Indonesia Sihayo Pungkut 100% (guess) 66,000 Open Pit show
1.4 million oz deposit.

Feasibility study completed.

$58 million capex.

$800 cash costs.

43,000 oz production for 10 years.
Total Land Package Size (ha): 66,000  

Profitability (by resource)

Proven &
Probable		 09/01/2022
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.78M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.35M 0.35M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.24M
Maximum Profit (Gold): $98.86M $115.27M n/a $16.41M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $98.86M $115.27M n/a $16.41M
Max Profit / Current MCap: 7.682 12.869 n/a 5.187
Max Profit Per Share (Gold): $0.02 $0.02 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.02 n/a $0.00
Total Free Profit Per Share: $0.01 $0.02 n/a $0.00
FD Mkt. Cap / Gold Eq.: $36.77 $25.59 n/a $-11.18
FD Mkt. Cap / Silver Eq.: $0.43 $0.31 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.00% 1.33% n/a -0.67%
Measured &
Indicated		 09/01/2022
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.13M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.41M 0.41M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.44M
Maximum Profit (Gold): $114.67M $133.71M n/a $19.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $114.67M $133.71M n/a $19.03M
Max Profit / Current MCap: 8.911 14.928 n/a 6.017
Max Profit Per Share (Gold): $0.02 $0.02 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.02 n/a $0.00
Total Free Profit Per Share: $0.02 $0.02 n/a $0.00
FD Mkt. Cap / Gold Eq.: $31.70 $22.06 n/a $-9.64
FD Mkt. Cap / Silver Eq.: $0.37 $0.27 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.72% 1.14% n/a -0.58%

Reserves &
Resources		 09/01/2022
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.26M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.62M 0.62M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.19M
Maximum Profit (Gold): $173.99M $202.87M n/a $28.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $173.99M $202.87M n/a $28.88M
Max Profit / Current MCap: 13.520 22.650 n/a 9.130
Max Profit Per Share (Gold): $0.03 $0.03 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.03 n/a $0.00
Total Free Profit Per Share: $0.02 $0.03 n/a $0.01
FD Mkt. Cap / Gold Eq.: $20.89 $14.54 n/a $-6.35
FD Mkt. Cap / Silver Eq.: $0.25 $0.18 n/a $-0.07
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.14% 0.75% n/a -0.38%

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.     ×