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

Geopacific Resources Ltd

www: geopacific.com.au   email: info@geopacific.com.au
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:GPR AUD

Description

Geopacific Resources Ltd are a gold focused junior near-term producer with one mine in development in Papua New Guinea. They have approximately 1.5Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$77.95M which is a fall of roughly 39% over the last ten months. As of 07/29/2021 they have ~A$70M debt and ~A$179.27M cash. They have 518M 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 07/29/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $126.89M $77.95M 07/29/2021 $-48.94M
Total Assets: $207.04M $196.84M 07/29/2021 $-10.20M
Total Liabilities: $79.12M $75.22M 07/29/2021 $-3.90M
Current Assets: $188.55M $179.27M 07/29/2021 $-9.29M
Current Liabilities: $2.44M $2.32M 07/29/2021 $-0.12M
Total Debt: $73.94M $70.30M 07/29/2021 $-3.64M
Cash: $188.55M $179.27M 07/29/2021 $-9.29M
Enterprise Value: $12.27M $-31.02M 01/06/1969 $-43.29M
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: 07/29/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/29/2021 0.00%
Misc 07/29/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 518,245,000 518,245,000 07/29/2021 0
Shares (FD): 528,000,000 528,000,000 07/29/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2022 07/29/2021 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/29/2021 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/29/2021 0
Initial CapEx (Outstanding): $190.00M
149.74% of Mkt.Cap		 $190.00M
243.75% of Mkt.Cap 		07/29/2021 $0.00M
Funding Option: n/a n/a 07/29/2021 n/a
Documentation: none FS 07/29/2021 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 07/29/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.00M 1.00M 07/29/2021 0.00M
Measured & Indicated: 1.30M 1.30M 07/29/2021 0.00M
Inferred: 0.20M 0.20M 07/29/2021 0.00M
Reserves & Resources: 1.50M 1.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.85M 0.85M 07/29/2021 0.00M
Measured & Indicated: 1.05M 1.05M 07/29/2021 0.00M
Inferred: 0.09M 0.09M 07/29/2021 0.00M
Reserves & Resources: 1.14M 1.14M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/29/2021 $0.00
Extra Operating Cost: n/a n/a 07/29/2021 $0.00
Average Grade: 1.50 g/t 1.50 g/t 07/29/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/29/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.20M 1.20M 07/29/2021 0.00M
Annual Production: 80,000oz. 80,000oz. 07/29/2021 0oz.
Cash Cost: $800 $800 07/29/2021 $0
Extra Operating Cost: $450 $450 07/29/2021 $0
SILVER 07/29/2021
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 07/29/2021 0.00M
Measured & Indicated: n/a n/a 07/29/2021 0.00M
Inferred: n/a n/a 07/29/2021 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 07/29/2021 0.00M
Measured & Indicated: n/a n/a 07/29/2021 0.00M
Inferred: n/a n/a 07/29/2021 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 07/29/2021 $0.00
Extra Operating Cost: n/a n/a 07/29/2021 $0.00
Average Grade: n/a n/a 07/29/2021 n/a
Recovery Rate: n/a n/a 07/29/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/29/2021 0.00M
Annual Production: n/a n/a 07/29/2021 n/a
Cash Cost: n/a n/a 07/29/2021 n/a
Extra Operating Cost: n/a n/a 07/29/2021 n/a

Property

Last Analysis Data  (07/29/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Papau New Guinea, Papua New Guinea Woodlark Island 100% 3,500 Open Pit show
1.5 million oz deposit. Could grow in size based on the geology and drilling targets.
Total Land Package Size (ha): 3,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Papau New Guinea, Papua New Guinea Woodlark Island 100% 3,500 Open Pit show
1.5 million oz deposit. Could grow in size based on the geology and drilling targets.
Total Land Package Size (ha): 3,500  

Profitability (by resource)

Proven &
Probable		 07/29/2021
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 12.41M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.85M 0.85M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.55M
Maximum Profit (Gold): $431.15M $420.22M n/a $-10.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $431.15M $420.22M n/a $-10.93M
Max Profit / Current MCap: 3.398 5.391 n/a 1.993
Max Profit Per Share (Gold): $0.82 $0.80 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.82 $0.80 n/a $-0.02
Total Free Profit Per Share: $0.49 $0.59 n/a $0.09
FD Mkt. Cap / Gold Eq.: $149.28 $91.71 n/a $-57.57
FD Mkt. Cap / Silver Eq.: $2.08 $1.09 n/a $-0.99
FD Mkt. Cap / Per Metal
as % Spot Price:		 8.16% 5.05% n/a -3.11%
Measured &
Indicated		 07/29/2021
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 16.14M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.05M 1.05M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 13.08M
Maximum Profit (Gold): $534.63M $521.07M n/a $-13.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $534.63M $521.07M n/a $-13.56M
Max Profit / Current MCap: 4.213 6.685 n/a 2.471
Max Profit Per Share (Gold): $1.01 $0.99 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.01 $0.99 n/a $-0.03
Total Free Profit Per Share: $0.69 $0.78 n/a $0.09
FD Mkt. Cap / Gold Eq.: $120.39 $73.96 n/a $-46.43
FD Mkt. Cap / Silver Eq.: $1.68 $0.88 n/a $-0.80
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.58% 4.07% n/a -2.50%

Reserves &
Resources		 07/29/2021
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 18.62M
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 14.14M
Maximum Profit (Gold): $577.74M $563.09M n/a $-14.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $577.74M $563.09M n/a $-14.65M
Max Profit / Current MCap: 4.553 7.224 n/a 2.671
Max Profit Per Share (Gold): $1.09 $1.07 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.09 $1.07 n/a $-0.03
Total Free Profit Per Share: $0.77 $0.86 n/a $0.09
FD Mkt. Cap / Gold Eq.: $111.40 $68.44 n/a $-42.96
FD Mkt. Cap / Silver Eq.: $1.55 $0.81 n/a $-0.74
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.09% 3.77% n/a -2.32%

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.     ×