KRM

0.00%

3.4¢ kingsrose mining limited

KRM Fundamentals, page-2

First 2 Last

moorookamick

7,501 Posts.

165

18/06/14

22:31

Post #: 13542614

Originally posted by moorookamick ↑

Hi folks,
This is a rough shot at throughput/grade & margins with SP based on P/Es,
all IMO, of course. Please feel free to do your own calcs.

Cheers
Moorookamick

2014 - KRM Spreadsheet
!
18th June 2014.........................KRM Fundamental Spreadsheet...................Moorookamick!

Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 Column 8

1 ton/day ton/year grade g/t(incl AG) gross profit* GP KRM 85% EPS# S/P p/e 10 SP p/e 12

2 200 73000 12 $22.40 mil $19.04 mil 5.3c 53c 64c

3 200 73000 14 $26.29 mil $22.35 mil 6.3c 63c 76c

4 200 73000 16 $30.04 mil $25.53 mil 7.2c 72c 86c

5 300 109,500 12 $33.80 mil $28.73 mil 8.1c 81c 97c

6 300 109,500 14 $39.34 mil $33.44 mil 9.4c 94c $1.13

7 300 109,500 16 $45.07 mil $38.31 mil 10.8c $1.08 $1.30

8 400 146,000 12 $45.07 mil $38.31 mil 10.8c $1.08 $1.30

9 400 146,000 14 $52.59 mil $44.70 mil 12.6c $1.26 $1.51

10 400 146,000 16 $60.09 mil $51.08 mil 14.3c $1.43 $1.72

11 500 182,500 12 $56.18 mil $47.75 mil 13.4c $1.34 $1.61

12 500 182,500 14 $65.72 mil $55.86 mil 15.7c $1.57 $1.88

13 500 182,500 16 $75.11 mil $63.84 mil 17.9c $1.79 $2.15

14

!
* $1450 AUD/oz & $800/oz GP ( assumption that no 2015 due to two year stoppage costs?)!
# Assumption that there are 356 mil shares issued.!
!
Please feel free to pick a box. ..NB: Always DYOR and consult a licensed financial advisor before making any investment Decision. MM.

Expand

PS: I didn't have enough columns to give ozs AU but you can calculate yourself by multiplying
ore throughput in tons by grade and dividing by 31.1. MM

KRM Price at posting: 44.0¢ Sentiment: Buy Disclosure: Held

1 Upvote

0 Great analysis

Top Stories

HAW

Hastings links up with KSA for development of rare earths supply chain

MIN

MinRes's Ellison knows he screwed up – for that reason, hunt for new Chair to be sped up

WC8

Pan Asia rebranding to 'clear confusion' after bagging $35M for Chile projects

ACW

This biotech stock raised $11M in a risk-off environment. Its Alzheimer's drug could change the game

History-making uranium sample grades and an imminent drill run. Infini Resources is poised to transform in 2025

There are more pages in this discussion • 11 more messages in this thread...

First 2 Last

Add KRM (ASX) to my watchlist

(20min delay)
Last 3.4¢		Change 0.000(0.00%)		Mkt cap ! $26.37M

Open	High	Low	Value	Volume
0.0¢	0.0¢	0.0¢	$0	0

Buyers (Bids)

No.	Vol.	Price($)
1	144683	3.4¢

Sellers (Offers)

Price($)	Vol.	No.
3.6¢	157003	2

View Market Depth

No.	Vol.	Price($)
2	172188	0.050
2	577777	0.045
1	50000	0.044
1	100000	0.041
1	625000	0.040

Price($)	Vol.	No.
0.051	58535	1
0.052	55000	1
0.054	305000	2
0.055	220000	2
0.058	85800	1

Last trade - 07.00am 28/11/2024 (20 minute delay)

KRM (ASX) Chart

Day chart unavailable

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8
1	ton/day	ton/year	grade g/t(incl AG)	gross profit*	GP KRM 85%	EPS#	S/P p/e 10	SP p/e 12
2	200	73000	12	$22.40 mil	$19.04 mil	5.3c	53c	64c
3	200	73000	14	$26.29 mil	$22.35 mil	6.3c	63c	76c
4	200	73000	16	$30.04 mil	$25.53 mil	7.2c	72c	86c
5	300	109,500	12	$33.80 mil	$28.73 mil	8.1c	81c	97c
6	300	109,500	14	$39.34 mil	$33.44 mil	9.4c	94c	$1.13
7	300	109,500	16	$45.07 mil	$38.31 mil	10.8c	$1.08	$1.30
8	400	146,000	12	$45.07 mil	$38.31 mil	10.8c	$1.08	$1.30
9	400	146,000	14	$52.59 mil	$44.70 mil	12.6c	$1.26	$1.51
10	400	146,000	16	$60.09 mil	$51.08 mil	14.3c	$1.43	$1.72
11	500	182,500	12	$56.18 mil	$47.75 mil	13.4c	$1.34	$1.61
12	500	182,500	14	$65.72 mil	$55.86 mil	15.7c	$1.57	$1.88
13	500	182,500	16	$75.11 mil	$63.84 mil	17.9c	$1.79	$2.15
14

KRM Fundamentals, page-2

Top Stories

Hastings links up with KSA for development of rare earths supply chain

MinRes's Ellison knows he screwed up – for that reason, hunt for new Chair to be sped up

Pan Asia rebranding to 'clear confusion' after bagging $35M for Chile projects

This biotech stock raised $11M in a risk-off environment. Its Alzheimer's drug could change the game

History-making uranium sample grades and an imminent drill run. Infini Resources is poised to transform in 2025

Buyers (Bids)

Sellers (Offers)