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$63.44M which is a fall of roughly 22% over the last six months. As of 12/03/2021 they have ~A$7M debt and ~A$18.28M 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 $63.44M 12/03/2021 $-17.80M
Total Assets: $149.47M $148.34M 12/03/2021 $-1.13M
Total Liabilities: $84.30M $83.66M 12/03/2021 $-0.64M
Current Assets: $20.54M $20.39M 12/03/2021 $-0.16M
Current Liabilities: $41.79M $41.48M 12/03/2021 $-0.32M
Total Debt: $7.08M $7.03M 12/03/2021 $-0.05M
Cash: $18.42M $18.28M 12/03/2021 $-0.14M
Enterprise Value: $69.90M $52.19M 08/27/1971 $-17.71M
Cash Flow: $-0.85M $0.45M never $1.29M
Cash Flow Multiple: 0.00 142.16 never 142.16
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) 
6,294,084		 12/03/2021 358,303
Initial CapEx (Outstanding): $70.00M
86.17% of Mkt.Cap		 $70.00M
110.34% 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 2.87M
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 2.44M
Maximum Profit (Gold): $-5.75M $3.03M n/a $8.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-5.75M $3.03M n/a $8.78M
Max Profit / Current MCap: n/a 0.048 n/a 0.119
Max Profit Per Share (Gold): $-0.02 $0.01 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $0.01 n/a $0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $159.29 $124.39 n/a $-34.90
FD Mkt. Cap / Silver Eq.: $2.01 $1.48 n/a $-0.53
FD Mkt. Cap / Per Metal
as % Spot Price:		 8.93% 6.88% n/a -2.05%
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 4.78M
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 3.74M
Maximum Profit (Gold): $-8.81M $4.65M n/a $13.47M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-8.81M $4.65M n/a $13.47M
Max Profit / Current MCap: n/a 0.073 n/a 0.182
Max Profit Per Share (Gold): $-0.02 $0.01 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $0.01 n/a $0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $103.88 $81.12 n/a $-22.76
FD Mkt. Cap / Silver Eq.: $1.31 $0.97 n/a $-0.35
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.82% 4.49% n/a -1.34%

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 5.26M
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 3.94M
Maximum Profit (Gold): $-9.29M $4.91M n/a $14.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-9.29M $4.91M n/a $14.20M
Max Profit / Current MCap: n/a 0.077 n/a 0.192
Max Profit Per Share (Gold): $-0.02 $0.01 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $0.01 n/a $0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $98.53 $76.94 n/a $-21.59
FD Mkt. Cap / Silver Eq.: $1.24 $0.92 n/a $-0.33
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.52% 4.25% n/a -1.27%

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.     ×