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

Gascoyne Resources Ltd

www: www.gascoyneresources.com.au   email: admin@gascoyneresources.com.au
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:GCY AUD

Description

Gascoyne Resources Ltd are a gold focused junior, small producer with one mine in development in Australia and exploration properties. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$59.66M which is a fall of roughly 27% over the last ten months. As of 12/03/2021 they have ~A$6M debt and ~A$16.84M cash. They have 376M 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 12/03/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $81.24M $59.66M 12/03/2021 $-21.58M
Total Assets: $149.47M $136.65M 12/03/2021 $-12.82M
Total Liabilities: $84.30M $77.07M 12/03/2021 $-7.23M
Current Assets: $20.54M $18.78M 12/03/2021 $-1.76M
Current Liabilities: $41.79M $38.21M 12/03/2021 $-3.59M
Total Debt: $7.08M $6.48M 12/03/2021 $-0.61M
Cash: $18.42M $16.84M 12/03/2021 $-1.58M
Enterprise Value: $69.90M $49.30M 07/25/1971 $-20.61M
Cash Flow: $-0.85M $-7.36M never $-6.51M
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 12/03/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/03/2021 0.00%
Misc 12/03/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 376,000,000 376,000,000 12/03/2021 0
Shares (FD): 376,000,000 376,000,000 12/03/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2018 12/03/2021 n/a
Production (Gold Eq Oz.): (guess) 
75,000
(guess) 
75,000
12/03/2021 0
Production (Silver Eq Oz.): (guess) 
5,935,781
(guess) 
6,545,347
12/03/2021 609,566
Initial CapEx (Outstanding): $70.00M
86.17% of Mkt.Cap
$70.00M
117.33% of Mkt.Cap
12/03/2021 $0.00M
Funding Option: n/a n/a 12/03/2021 n/a
Documentation: none PRODUCER 12/03/2021 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/03/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.60M 0.60M 12/03/2021 0.00M
Measured & Indicated: 1.00M 1.00M 12/03/2021 0.00M
Inferred: 0.10M 0.10M 12/03/2021 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.51M 0.51M 12/03/2021 0.00M
Measured & Indicated: 0.78M 0.78M 12/03/2021 0.00M
Inferred: 0.04M 0.04M 12/03/2021 0.00M
Reserves & Resources: 0.82M 0.82M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
75,000oz.
(guess) 
75,000oz.
12/03/2021 0oz.
Cash Cost: $1,100 $1,100 12/03/2021 $0.00
Extra Operating Cost: $700 $700 12/03/2021 $0.00
Average Grade: 1.30 g/t 1.30 g/t 12/03/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/03/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 12/03/2021 0.00M
Annual Production: 80,000oz. 80,000oz. 12/03/2021 0oz.
Cash Cost: $1,000 $1,000 12/03/2021 $0
Extra Operating Cost: $450 $450 12/03/2021 $0
SILVER 12/03/2021
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 12/03/2021 0.00M
Measured & Indicated: n/a n/a 12/03/2021 0.00M
Inferred: n/a n/a 12/03/2021 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 12/03/2021 0.00M
Measured & Indicated: n/a n/a 12/03/2021 0.00M
Inferred: n/a n/a 12/03/2021 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 12/03/2021 $0.00
Extra Operating Cost: n/a n/a 12/03/2021 $0.00
Average Grade: n/a n/a 12/03/2021 n/a
Recovery Rate: n/a n/a 12/03/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/03/2021 0.00M
Annual Production: n/a n/a 12/03/2021 n/a
Cash Cost: n/a n/a 12/03/2021 n/a
Extra Operating Cost: n/a n/a 12/03/2021 n/a

Property

Last Analysis Data  (12/03/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Glenburgh 100% (guess) 100,000 Open Pit show
1 million oz deposit.

$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration Western Australia, Australia Dalgaranga 100% (guess) n/a Open Pit show
1 million oz (1.3 gpt) deposit

$37 million capex
$700 cash costs per oz.
Production in 2018
Total Land Package Size (ha): 100,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Glenburgh 100% (guess) 100,000 Open Pit show
1 million oz deposit.

$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration Western Australia, Australia Bellary Dome 100% (guess) n/a Open Pit show
Pilbara property.
Exploration Western Australia, Australia Dalgaranga 100% (guess) n/a Open Pit show
1 million oz (1.3 gpt) deposit

$37 million capex
$700 cash costs per oz.
Production in 2018
Exploration Western Australia, Australia Forrestania 100% (guess) 100,000 n/a show
Early exploration.
Exploration Australia Holland 100% (guess) 4,500 n/a n/a
Exploration Western Australia, Australia Newman 100% (guess) n/a n/a show
Pilbara property
Exploration Western Australia, Australia Patterson 100% (guess) 100,000 n/a show
Early exploration.
Exploration Australia Yalgoo 100% (guess) n/a n/a show
The Yalgoo Gold Project includes the advanced Melville gold deposit, which hosts a JORC 2004 Mineral Resource of
2.75Mt grading 1.57g/t Au for 140,000 ounces of contained gold (0.8g/t cut-off)1
(Melville Deposit).
Total Land Package Size (ha): 304,500  

Profitability (by resource)

Proven &
Probable
12/03/2021
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 4.88M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.51M 0.51M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.15M
Maximum Profit (Gold): $-5.75M $-50.02M n/a $-44.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-5.75M $-50.02M n/a $-44.27M
Max Profit / Current MCap: n/a n/a n/a -0.768
Max Profit Per Share (Gold): $-0.02 $-0.13 n/a $-0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $-0.13 n/a $-0.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $159.29 $116.98 n/a $-42.31
FD Mkt. Cap / Silver Eq.: $2.01 $1.34 n/a $-0.67
FD Mkt. Cap / Per Metal
as % Spot Price:
8.93% 7.05% n/a -1.88%
Measured &
Indicated
12/03/2021
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.13M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.78M 0.78M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.36M
Maximum Profit (Gold): $-8.81M $-76.69M n/a $-67.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-8.81M $-76.69M n/a $-67.88M
Max Profit / Current MCap: n/a n/a n/a -1.177
Max Profit Per Share (Gold): $-0.02 $-0.20 n/a $-0.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $-0.20 n/a $-0.18
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $103.88 $76.29 n/a $-27.60
FD Mkt. Cap / Silver Eq.: $1.31 $0.87 n/a $-0.44
FD Mkt. Cap / Per Metal
as % Spot Price:
5.82% 4.60% n/a -1.23%

Reserves &
Resources
12/03/2021
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.94M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.82M 0.82M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.70M
Maximum Profit (Gold): $-9.29M $-80.86M n/a $-71.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-9.29M $-80.86M n/a $-71.57M
Max Profit / Current MCap: n/a n/a n/a -1.241
Max Profit Per Share (Gold): $-0.02 $-0.22 n/a $-0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $-0.22 n/a $-0.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $98.53 $72.36 n/a $-26.17
FD Mkt. Cap / Silver Eq.: $1.24 $0.83 n/a $-0.42
FD Mkt. Cap / Per Metal
as % Spot Price:
5.52% 4.36% n/a -1.16%

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.     ×