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 0 ton/day ton/year grade g/t(incl AG) gross profit* GP KRM 85% EPS# S/P p/e 10 SP p/e 12 1 200 73000 12 $22.40 mil $19.04 mil 5.3c 53c 64c 2 200 73000 14 $26.29 mil $22.35 mil 6.3c 63c 76c 3 200 73000 16 $30.04 mil $25.53 mil 7.2c 72c 86c 4 300 109,500 12 $33.80 mil $28.73 mil 8.1c 81c 97c 5 300 109,500 14 $39.34 mil $33.44 mil 9.4c 94c $1.13 6 300 109,500 16 $45.07 mil $38.31 mil 10.8c $1.08 $1.30 7 400 146,000 12 $45.07 mil $38.31 mil 10.8c $1.08 $1.30 8 400 146,000 14 $52.59 mil $44.70 mil 12.6c $1.26 $1.51 9 400 146,000 16 $60.09 mil $51.08 mil 14.3c $1.43 $1.72 10 500 182,500 12 $56.18 mil $47.75 mil 13.4c $1.34 $1.61 11 500 182,500 14 $65.72 mil $55.86 mil 15.7c $1.57 $1.88 12 500 182,500 16 $75.11 mil $63.84 mil 17.9c $1.79 $2.15 13
* $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.
- Forums
- ASX - By Stock
- KRM
- KRM Fundamentals
KRM Fundamentals
-
-
- There are more pages in this discussion • 12 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add KRM (ASX) to my watchlist
|
|||||
Last
4.6¢ |
Change
0.000(0.00%) |
Mkt cap ! $34.61M |
Open | High | Low | Value | Volume |
4.6¢ | 4.6¢ | 4.6¢ | $5.608K | 121.9K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
3 | 167157 | 4.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
4.8¢ | 62065 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
3 | 167157 | 0.045 |
1 | 200000 | 0.044 |
4 | 322205 | 0.043 |
3 | 100000 | 0.042 |
1 | 170000 | 0.041 |
Price($) | Vol. | No. |
---|---|---|
0.048 | 62065 | 1 |
0.049 | 159999 | 2 |
0.050 | 375001 | 4 |
0.051 | 12500 | 1 |
0.054 | 7000 | 1 |
Last trade - 10.43am 29/07/2024 (20 minute delay) ? |
Featured News
KRM (ASX) Chart |