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: Late Stage Developer
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, late stage development company with one mine in development in Australia and exploration properties. They have approximately 0.88Moz. of gold in the reserves and resources category of which 0.72Moz. are in the measured and indicated category. They have a market capitalisation of ~A$61.84M which is a rise of roughly 2% over the last two months. As of 12/14/2022 they have no debt and ~A$3.52M cash. They have 426M 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 12/14/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $60.34M $61.84M 12/14/2022 $1.51M
Total Assets: $137.22M $140.64M 12/14/2022 $3.42M
Total Liabilities: $81.65M $83.68M 12/14/2022 $2.04M
Current Assets: $3.43M $3.52M 12/14/2022 $0.09M
Current Liabilities: $40.48M $41.49M 12/14/2022 $1.01M
Total Debt: $0.00M $0.00M 12/14/2022 $0.00M
Cash: $3.43M $3.52M 12/14/2022 $0.09M
Enterprise Value: $56.91M $58.33M 11/06/1971 $1.42M
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 12/14/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/14/2022 0.00%
Misc 12/14/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 426,000,000 426,000,000 12/14/2022 0
Shares (FD): 451,000,000 451,000,000 12/14/2022 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 12/14/2022 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/14/2022 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/14/2022 0
Initial CapEx (Outstanding): $10.00M
16.57% of Mkt.Cap		 $10.00M
16.17% of Mkt.Cap 		12/14/2022 $0.00M
Funding Option: n/a n/a 12/14/2022 n/a
Documentation: none FS 12/14/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/14/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.60M 0.60M 12/14/2022 0.00M
Measured & Indicated: 0.72M 0.72M 12/14/2022 0.00M
Inferred: 0.16M 0.16M 12/14/2022 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.51M 0.51M 12/14/2022 0.00M
Measured & Indicated: 0.59M 0.59M 12/14/2022 0.00M
Inferred: 0.07M 0.07M 12/14/2022 0.00M
Reserves & Resources: 0.66M 0.66M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/14/2022 $0.00
Extra Operating Cost: n/a n/a 12/14/2022 $0.00
Average Grade: 1.30 g/t 1.30 g/t 12/14/2022 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/14/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 12/14/2022 0.00M
Annual Production: 75,000oz. 75,000oz. 12/14/2022 0oz.
Cash Cost: $1,000 $1,000 12/14/2022 $0
Extra Operating Cost: $500 $500 12/14/2022 $0
SILVER 12/14/2022
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 12/14/2022 0.00M
Measured & Indicated: n/a n/a 12/14/2022 0.00M
Inferred: n/a n/a 12/14/2022 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 12/14/2022 0.00M
Measured & Indicated: n/a n/a 12/14/2022 0.00M
Inferred: n/a n/a 12/14/2022 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 12/14/2022 $0.00
Extra Operating Cost: n/a n/a 12/14/2022 $0.00
Average Grade: n/a n/a 12/14/2022 n/a
Recovery Rate: n/a n/a 12/14/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/14/2022 0.00M
Annual Production: n/a n/a 12/14/2022 n/a
Cash Cost: n/a n/a 12/14/2022 n/a
Extra Operating Cost: n/a n/a 12/14/2022 n/a

Property

Last Analysis Data  (12/14/2022)
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  
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		 12/14/2022
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 4.44M
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 3.78M
Maximum Profit (Gold): $108.17M $130.02M n/a $21.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $108.17M $130.02M n/a $21.85M
Max Profit / Current MCap: 1.793 2.102 n/a 0.310
Max Profit Per Share (Gold): $0.24 $0.29 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.29 n/a $0.05
Total Free Profit Per Share: $0.04 $0.09 n/a $0.05
FD Mkt. Cap / Gold Eq.: $118.31 $121.26 n/a $2.95
FD Mkt. Cap / Silver Eq.: $1.56 $1.45 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.56% 6.50% n/a -0.06%
Measured &
Indicated		 12/14/2022
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.): 0.72M 0.72M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.33M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.59M 0.59M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.38M
Maximum Profit (Gold): $125.48M $150.82M n/a $25.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $125.48M $150.82M n/a $25.34M
Max Profit / Current MCap: 2.080 2.439 n/a 0.359
Max Profit Per Share (Gold): $0.28 $0.33 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.28 $0.33 n/a $0.06
Total Free Profit Per Share: $0.08 $0.14 n/a $0.06
FD Mkt. Cap / Gold Eq.: $101.99 $104.54 n/a $2.55
FD Mkt. Cap / Silver Eq.: $1.34 $1.25 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.66% 5.61% n/a -0.05%

Reserves &
Resources		 12/14/2022
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.): 0.88M 0.88M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.51M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.66M 0.66M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.88M
Maximum Profit (Gold): $139.90M $168.16M n/a $28.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $139.90M $168.16M n/a $28.26M
Max Profit / Current MCap: 2.319 2.719 n/a 0.400
Max Profit Per Share (Gold): $0.31 $0.37 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.31 $0.37 n/a $0.06
Total Free Profit Per Share: $0.12 $0.18 n/a $0.06
FD Mkt. Cap / Gold Eq.: $91.48 $93.76 n/a $2.28
FD Mkt. Cap / Silver Eq.: $1.20 $1.12 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.07% 5.03% n/a -0.04%

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.     ×