Macphersons Resources Ltd

February 03, 2018 / www.goldstockdata.com / Article Link

Price Data

SymbolDatePrice
ASX:MRP02/01/2018AUD0.14
Alert me when stock is updated

Quick Links

Login to access

Description

Macphersons Resources Ltd are a gold and silver focused junior, late stage development company

Login to access Don's Summary

General Details

Financial02/03/2018
Last
Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Mkt. Cap (Fully Diluted):$39.56M$39.56M02/03/2018$0.00M
Total Assets:$20.64M$20.64M02/03/2018$0.00M
Total Liabilities:$0.32M$0.32M02/03/2018$0.00M
Current Assets:$10.32M$10.32M02/03/2018$0.00M
Current Liabilities:$0.32M$0.32M02/03/2018$0.00M
Total Debt:$0.00M$0.00M02/03/2018$0.00M
Cash:$2.38M$2.38M02/03/2018$0.00M
Enterprise Value:$37.18M$37.18M03/07/1971$0.00M
Cash Flow: $0.00M $0.00Mnever$0.00M
Cash Flow Multiple: 0.00 0.00never0.00
Net Debt to Cash Flow Ratio: n/a n/anever0.00
Finance within 1 year:02/03/2018n/a
Tax Rate:(guess) 30.00%(default) 30.00%02/03/20180.00%
Misc02/03/2018
Last
Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Share Price:$0.111$0.11120:02 on 02/01/2018$0.00
Shares Outstanding:351,000,000351,000,00002/03/20180
Shares Fully Diluted:356,000,000356,000,00002/03/20180
Insider Ownership:n/a26%02/03/201826%
Company Type:Mostly GoldMostly Goldnevern/a
Production ETA:n/a01/01/202002/03/2018n/a
Production (Gold Eq Oz.):(guess)
0		(guess)
0		02/03/20180
Production (Silver Eq Oz.):(guess)
0		(guess)
0		02/03/20180
Initial CapEx (Outstanding): $20.00M
50.55% of Mkt.Cap		 $20.00M
50.55% of Mkt.Cap		02/03/2018$0.00M
Funding Option:n/an/a02/03/2018n/a
Documentation:nonePEA02/03/2018n/a
Value Adjustment:nonenonenever0%

Resource Data

GOLD02/03/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
O
U
N
C
E
S		T
O
T
A
L
Proven & Probable:0.10M0.10M02/03/20180.00M
Measured & Indicated:0.25M0.25M02/03/20180.00M
Inferred:0.10M0.10M02/03/20180.00M
Reserves & Resources:0.35M0.35Mnever0.00M
P
L
A
U
S
I
B
L
E		Proven & Probable:0.09M0.09M02/03/20180.00M
Measured & Indicated:0.19M0.19M02/03/20180.00M
Inferred:0.04M0.04M02/03/20180.00M
Reserves & Resources:0.23M0.23Mnever0.00M
C
U
R
R
E
N
T		Annual Production:n/an/a0oz.
Cash Cost:n/an/a02/03/2018$0.00
Extra Operating Cost:n/an/a02/03/2018$0.00
Average Grade:1.00 g/t1.00 g/t02/03/2018n/a
Recovery Rate:(CG) 85.00%(CG) 85.00%02/03/20180.00%
F
U
T
U
R
E		Proven & Probable:0.50M0.50M02/03/20180.00M
Annual Production:40,000oz.40,000oz.02/03/20180oz.
Cash Cost:$850$85002/03/2018$0
Extra Operating Cost:$400$40002/03/2018$0
SILVER02/03/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
O
U
N
C
E
S		T
O
T
A
L
Proven & Probable:8.00M8.00M02/03/20180.00M
Measured & Indicated:12.00M12.00M02/03/20180.00M
Inferred:3.00M3.00M02/03/20180.00M
Reserves & Resources:15.00M15.00Mnever0.00M
P
L
A
U
S
I
B
L
E		Proven & Probable:7.20M7.20M02/03/20180.00M
Measured & Indicated:10.08M10.08M02/03/20180.00M
Inferred:1.35M1.35M02/03/20180.00M
Reserves & Resources:11.43M11.43Mnever0.00M
C
U
R
R
E
N
T		Annual Production:n/an/a0oz.
Cash Cost:n/an/a02/03/2018$0.00
Extra Operating Cost:n/an/a02/03/2018$0.00
Average Grade:180.00 g/t180.00 g/t02/03/2018n/a
Recovery Rate:(CG) 90.00%(CG) 90.00%02/03/20180.00%
F
U
T
U
R
E		Proven & Probable:15.00M15.00M02/03/20180.00M
Annual Production:1,000,000oz.1,000,000oz.02/03/20180oz.
Cash Cost:$14$1402/03/2018$0
Extra Operating Cost:$6$602/03/2018$0

Property

BothBoth
Last Analysis Data (02/03/2018)
StageLocationNameOwnedSize (Ha)TypeAuAgCuNotes
DevelopmentWestern Australia, AustraliaBoorara100% (guess)n/ashow
350,000 oz at 1 gpt.

Feasibility study due in 2015.
DevelopmentWestern Australia, AustraliaNimbus100% (guess)20,000show
Targeting production in 2016.
ExplorationWestern Australia, AustraliaCoolgardie100% (guess)n/aOpen Pitshow
150,000 oz open pit at 1 gpt.
Total Land Package Size (ha):20,000
Current Data
No Data

Profitability (by resource)

Proven &
Probable		02/03/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:50.17%50.17%n/a0.00%
Percentage Silver:49.83%49.83%n/a0.00%
Total (Gold Eq. Oz.):0.20M0.20Mn/a0.00M
Total (Silver Eq. Oz.):16.05M16.05Mn/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.17M0.17Mn/a0.00M
Silver Eq. Oz.:14.05M14.05Mn/a0.00M
Maximum Profit (Gold):$4.88M$4.88Mn/a$0.00M
Maximum Profit (Silver):$-17.44M$-17.44Mn/a$0.00M
Total Maximum Profit:$-12.56M$-12.56Mn/a$0.00M
Max Profit / Current MCap:n/an/an/a0.000
Max Profit Per Share (Gold):$0.01$0.01n/a$0.00
Max Profit Per Share (Silver):$-0.05$-0.05n/a$0.00
Total Max Profit Per Share:$-0.04$-0.04n/a$0.00
Total Free Profit Per Share:$0.00$0.00n/a$0.00
FD Mkt. Cap / Gold Eq.:$226.86$226.86n/a$0.00
FD Mkt. Cap / Silver Eq.:$2.82$2.82n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		17.03%17.03%n/a0.00%
Measured &
Indicated		02/03/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:62.66%62.66%n/a0.00%
Percentage Silver:37.34%37.34%n/a0.00%
Total (Gold Eq. Oz.):0.40M0.40Mn/a0.00M
Total (Silver Eq. Oz.):32.13M32.13Mn/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.31M0.31Mn/a0.00M
Silver Eq. Oz.:25.14M25.14Mn/a0.00M
Maximum Profit (Gold):$10.73M$10.73Mn/a$0.00M
Maximum Profit (Silver):$-24.41M$-24.41Mn/a$0.00M
Total Maximum Profit:$-13.68M$-13.68Mn/a$0.00M
Max Profit / Current MCap:n/an/an/a0.000
Max Profit Per Share (Gold):$0.03$0.03n/a$0.00
Max Profit Per Share (Silver):$-0.07$-0.07n/a$0.00
Total Max Profit Per Share:$-0.04$-0.04n/a$0.00
Total Free Profit Per Share:$0.00$0.00n/a$0.00
FD Mkt. Cap / Gold Eq.:$126.74$126.74n/a$0.00
FD Mkt. Cap / Silver Eq.:$1.57$1.57n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		9.52%9.52%n/a0.00%

Reserves &
Resources		02/03/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:65.27%65.27%n/a0.00%
Percentage Silver:34.73%34.73%n/a0.00%
Total (Gold Eq. Oz.):0.54M0.54Mn/a0.00M
Total (Silver Eq. Oz.):43.19M43.19Mn/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.37M0.37Mn/a0.00M
Silver Eq. Oz.:29.91M29.91Mn/a0.00M
Maximum Profit (Gold):$13.17M$13.17Mn/a$0.00M
Maximum Profit (Silver):$-27.68M$-27.68Mn/a$0.00M
Total Maximum Profit:$-14.51M$-14.51Mn/a$0.00M
Max Profit / Current MCap:n/an/an/a0.000
Max Profit Per Share (Gold):$0.04$0.04n/a$0.00
Max Profit Per Share (Silver):$-0.08$-0.08n/a$0.00
Total Max Profit Per Share:$-0.04$-0.04n/a$0.00
Total Free Profit Per Share:$0.00$0.00n/a$0.00
FD Mkt. Cap / Gold Eq.:$106.52$106.52n/a$0.00
FD Mkt. Cap / Silver Eq.:$1.32$1.32n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		8.00%8.00%n/a0.00%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

Defaults02/03/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Exchange Rates:AUD 0.7938AUD 0.793802/03/2018
Spot Gold:$1,332.00$1,332.0002/03/2018$0.00
Spot Silver:$16.54$16.5402/03/2018$0.00
Gold:Silver Ratio:80.5380.5302/03/20180.00
Spot Gold (Future):$2,500.00$2,500.00$0.00
Spot Silver (Future):$100.00$100.00$0.00
Gold:Silver Ratio (Future):25.0025.000.00
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%

Recent News

Monetary-driven precious metals outperform major base metals
September 09, 2024 / www.canadianminingreport.com

Gold stocks hit by plunging equities markets
September 09, 2024 / www.canadianminingreport.com

Gold stocks down as metal and equities momentum fades
September 02, 2024 / www.canadianminingreport.com

Another Kazatomprom guidance announcement shakes uranium price
September 02, 2024 / www.canadianminingreport.com

Major monetary drivers still supporting gold
August 26, 2024 / www.canadianminingreport.com
See all >
Share to Youtube Share to Facebook Facebook Share to Linkedin Share to Twitter Twitter Share to Tiktok