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$8.06M which is a fall of roughly 71% over the last eight months. As of 09/16/2021 they have no debt and ~A$5.62M cash. They have 3,685M 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 09/16/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $27.90M $8.06M 09/16/2021 $-19.84M
Total Assets: $25.56M $24.61M 09/16/2021 $-0.95M
Total Liabilities: $1.61M $1.55M 09/16/2021 $-0.06M
Current Assets: $5.84M $5.62M 09/16/2021 $-0.22M
Current Liabilities: $1.17M $1.12M 09/16/2021 $-0.04M
Total Debt: $0.00M $0.00M 09/16/2021 $0.00M
Cash: $5.84M $5.62M 09/16/2021 $-0.22M
Enterprise Value: $22.06M $2.43M 01/28/1970 $-19.62M
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 09/16/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/16/2021 0.00%
Misc 09/16/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 3,685,000,000 3,685,000,000 09/16/2021 0
Shares (FD): 3,821,000,000 3,821,000,000 09/16/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2023 09/16/2021 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/16/2021 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/16/2021 0
Initial CapEx (Outstanding): $80.00M
286.75% of Mkt.Cap		 $80.00M
992.73% of Mkt.Cap 		09/16/2021 $0.00M
Funding Option: n/a n/a 09/16/2021 n/a
Documentation: none FS 09/16/2021 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 09/16/2021
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 09/16/2021 0.00M
Measured & Indicated: 0.60M 0.60M 09/16/2021 0.00M
Inferred: 0.60M 0.60M 09/16/2021 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 09/16/2021 0.00M
Measured & Indicated: 0.41M 0.41M 09/16/2021 0.00M
Inferred: 0.21M 0.21M 09/16/2021 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 09/16/2021 $0.00
Extra Operating Cost: n/a n/a 09/16/2021 $0.00
Average Grade: 2.40 g/t 2.40 g/t 09/16/2021 n/a
Recovery Rate: (CG)  70.00% (CG)  70.00% 09/16/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.60M 0.60M 09/16/2021 0.00M
Annual Production: 50,000oz. 50,000oz. 09/16/2021 0oz.
Cash Cost: $750 $750 09/16/2021 $0
Extra Operating Cost: $450 $450 09/16/2021 $0
SILVER 09/16/2021
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 09/16/2021 0.00M
Measured & Indicated: n/a n/a 09/16/2021 0.00M
Inferred: n/a n/a 09/16/2021 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 09/16/2021 0.00M
Measured & Indicated: n/a n/a 09/16/2021 0.00M
Inferred: n/a n/a 09/16/2021 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 09/16/2021 $0.00
Extra Operating Cost: n/a n/a 09/16/2021 $0.00
Average Grade: n/a n/a 09/16/2021 n/a
Recovery Rate: n/a n/a 09/16/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/16/2021 0.00M
Annual Production: n/a n/a 09/16/2021 n/a
Cash Cost: n/a n/a 09/16/2021 n/a
Extra Operating Cost: n/a n/a 09/16/2021 n/a

Property

Last Analysis Data  (09/16/2021)
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		 09/16/2021
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 3.64M
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 2.55M
Maximum Profit (Gold): $102.57M $112.51M n/a $9.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $102.57M $112.51M n/a $9.94M
Max Profit / Current MCap: 3.676 13.961 n/a 10.285
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.: $79.71 $23.02 n/a $-56.69
FD Mkt. Cap / Silver Eq.: $1.04 $0.27 n/a $-0.76
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.53% 1.27% n/a -3.26%
Measured &
Indicated		 09/16/2021
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 4.37M
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 2.96M
Maximum Profit (Gold): $118.98M $130.51M n/a $11.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $118.98M $130.51M n/a $11.53M
Max Profit / Current MCap: 4.265 16.195 n/a 11.931
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.: $68.72 $19.85 n/a $-48.87
FD Mkt. Cap / Silver Eq.: $0.90 $0.24 n/a $-0.66
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.91% 1.10% n/a -2.81%

Reserves &
Resources		 09/16/2021
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 8.74M
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 4.49M
Maximum Profit (Gold): $180.52M $198.02M n/a $17.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $180.52M $198.02M n/a $17.50M
Max Profit / Current MCap: 6.470 24.572 n/a 18.102
Max Profit Per Share (Gold): $0.05 $0.05 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.05 n/a $0.00
Total Free Profit Per Share: $0.04 $0.05 n/a $0.01
FD Mkt. Cap / Gold Eq.: $45.29 $13.08 n/a $-32.21
FD Mkt. Cap / Silver Eq.: $0.59 $0.16 n/a $-0.43
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.58% 0.72% n/a -1.85%

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.     ×