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

Pantoro Ltd

www: pantoro.com.au   email: info@pantoro.com.au
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:PNR AUD

Description

Pantoro Ltd are a gold focused junior, emerging mid-tier producer with one producing mine in Australia and one mine in development in Australia. Currently they produce roughly 20koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$115.9M which is a fall of roughly 45% over the last seven months. As of 06/21/2022 they have ~A$21M debt and ~A$49.03M cash. They have 1,575M 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 06/21/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $210.20M $115.90M 06/21/2022 $-94.29M
Total Assets: $121.91M $124.36M 06/21/2022 $2.45M
Total Liabilities: $73.15M $74.62M 06/21/2022 $1.47M
Current Assets: $48.07M $49.03M 06/21/2022 $0.97M
Current Liabilities: $18.81M $19.19M 06/21/2022 $0.38M
Total Debt: $20.90M $21.32M 06/21/2022 $0.42M
Cash: $48.07M $49.03M 06/21/2022 $0.97M
Enterprise Value: $183.03M $88.19M 10/17/1972 $-94.84M
Cash Flow: $7.53M $8.78M never $1.25M
Cash Flow Multiple: 27.91 13.20 never -14.71
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 06/21/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/21/2022 0.00%
Misc 06/21/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,575,000,000 1,575,000,000 06/21/2022 0
Shares (FD): 1,631,000,000 1,631,000,000 06/21/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 06/21/2022 n/a
Production (Gold Eq Oz.): (guess) 
20,000
(guess) 
20,000
06/21/2022 0
Production (Silver Eq Oz.): (guess) 
1,705,009
(guess) 
1,633,997
06/21/2022 -71,012
Initial CapEx (Outstanding): n/a n/a 06/21/2022 n/a
Funding Option: n/a n/a 06/21/2022 n/a
Documentation: none PRODUCER 06/21/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/21/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.18M 0.18M 06/21/2022 0.00M
Measured & Indicated: 1.50M 1.50M 06/21/2022 0.00M
Inferred: 1.00M 1.00M 06/21/2022 0.00M
Reserves & Resources: 2.50M 2.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.17M 0.17M 06/21/2022 0.00M
Measured & Indicated: 1.14M 1.14M 06/21/2022 0.00M
Inferred: 0.46M 0.46M 06/21/2022 0.00M
Reserves & Resources: 1.60M 1.60M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
20,000oz.
(guess) 
20,000oz.
06/21/2022 0oz.
Cash Cost: $850 $850 06/21/2022 $0.00
Extra Operating Cost: $450 $450 06/21/2022 $0.00
Average Grade: 6.00 g/t 6.00 g/t 06/21/2022 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 06/21/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 06/21/2022 0.00M
Annual Production: 85,000oz. 85,000oz. 06/21/2022 0oz.
Cash Cost: $850 $850 06/21/2022 $0
Extra Operating Cost: $450 $450 06/21/2022 $0
SILVER 06/21/2022
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 06/21/2022 0.00M
Measured & Indicated: n/a n/a 06/21/2022 0.00M
Inferred: n/a n/a 06/21/2022 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 06/21/2022 0.00M
Measured & Indicated: n/a n/a 06/21/2022 0.00M
Inferred: n/a n/a 06/21/2022 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 06/21/2022 $0.00
Extra Operating Cost: n/a n/a 06/21/2022 $0.00
Average Grade: n/a n/a 06/21/2022 n/a
Recovery Rate: n/a n/a 06/21/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/21/2022 0.00M
Annual Production: n/a n/a 06/21/2022 n/a
Cash Cost: n/a n/a 06/21/2022 n/a
Extra Operating Cost: n/a n/a 06/21/2022 n/a

Property

Last Analysis Data  (06/21/2022)
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia, Australia Halls Creek 100% (guess) Both show
Finding a lot of high grade gold.

High exploration potential.

300,000 oz.

Producing 20K year. Low costs.
Development Australia, Australia Norseman 100% (guess) Both show
50% ownership

2 million oz UG
2 million oz OP

Both high grae
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia, Australia Halls Creek 100% (guess) Both show
Finding a lot of high grade gold.

High exploration potential.

300,000 oz.

Producing 20K year. Low costs.
Development Australia, Australia Norseman 100% (guess) Both show
50% ownership

2 million oz UG
2 million oz OP

Both high grae

Profitability (by resource)

Proven &
Probable
06/21/2022
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.): 0.18M 0.18M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.64M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.17M 0.17M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.59M
Maximum Profit (Gold): $62.36M $72.72M n/a $10.35M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $62.36M $72.72M n/a $10.35M
Max Profit / Current MCap: 0.297 0.627 n/a 0.331
Max Profit Per Share (Gold): $0.04 $0.04 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.04 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,269.29 $699.89 n/a $-569.40
FD Mkt. Cap / Silver Eq.: $14.89 $8.57 n/a $-6.32
FD Mkt. Cap / Per Metal
as % Spot Price:
69.06% 36.31% n/a -32.74%
Measured &
Indicated
06/21/2022
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.): 1.50M 1.50M 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.: 1.14M 1.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.04M
Maximum Profit (Gold): $428.24M $499.32M n/a $71.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $428.24M $499.32M n/a $71.08M
Max Profit / Current MCap: 2.037 4.308 n/a 2.271
Max Profit Per Share (Gold): $0.26 $0.31 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.26 $0.31 n/a $0.04
Total Free Profit Per Share: $0.08 $0.21 n/a $0.13
FD Mkt. Cap / Gold Eq.: $184.85 $101.93 n/a $-82.92
FD Mkt. Cap / Silver Eq.: $2.17 $1.25 n/a $-0.92
FD Mkt. Cap / Per Metal
as % Spot Price:
10.06% 5.29% n/a -4.77%

Reserves &
Resources
06/21/2022
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -8.88M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.60M 1.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -5.67M
Maximum Profit (Gold): $601.48M $701.31M n/a $99.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $601.48M $701.31M n/a $99.84M
Max Profit / Current MCap: 2.862 6.051 n/a 3.189
Max Profit Per Share (Gold): $0.37 $0.43 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.37 $0.43 n/a $0.06
Total Free Profit Per Share: $0.18 $0.33 n/a $0.15
FD Mkt. Cap / Gold Eq.: $131.61 $72.57 n/a $-59.04
FD Mkt. Cap / Silver Eq.: $1.54 $0.89 n/a $-0.66
FD Mkt. Cap / Per Metal
as % Spot Price:
7.16% 3.77% n/a -3.40%

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.     ×