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.
