Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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.
Quick Links
Login to access
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):
$190.00M149.74% of Mkt.Cap
$190.00M243.75% 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)
Defaults
Defaults
07/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7394
AUD 0.7030
05/18/2022
Spot Gold:
$1,829.70
$1,815.00
05/18/2022
$-14.70
Spot Silver:
$25.48
$21.55
05/18/2022
$-3.93
Gold:Silver Ratio:
71.81
84.22
05/18/2022
12.41
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: