Column 1 Column 2 0 Metro Mining (at discount rate 15%) 1 2 Bx = US$/t CIF China 60,1 3 Discount for high silica content -2% 4 Bx = US$/t CIF China effectiv 58,9 5 AUD /USD (long term plan) 0,81 6 CIF China in AUD/t 72,7 7 Shipping to china in AUD/t -17,4 8 FOB price in aud/t (see PFS) 55,3 9 Royalties in aud/t -6,4 10 effictive price sales price aud/t 49,0 11 operational costs aud/t -20,3 12 operational magin in aud/t (see PFS) 28,6 13 --------------------------------------------------------- -------------------------------- 14 Sales in MioT/Year 2,0 15 --------------------------------------------------------- -------------------------------- 16 Gross Profit in mio aud/year 57,2 17 interest in mio aud (at 8%) -1,4 18 depreciation in mio aud (at 10 year amortization period) -2,7 19 EBT in mio aud 53,1 20 TAX (28,6%) -15,2 21 Profit /year in mio aud (see PFS) 37,9 22 multiplier 6,4 23 Total value company 243 24 25 Capex in Mio AUD 27,4 26 borrowing capital in Mio AUD (65%) 17,8 27 new own capital in Mio AUD (35%) 9,6 28 29 Issue price new shares beginning 2016 in audcent 10,0 30 31 Shares old 288 32 Shares new 96 33 Shares total 384 34 35 Value in mio aud 243 36 Shares total in mio 384 37 Price Target in aud 0,63 38 39 actual price in aud 0,067 40 potential 845%
- Forums
- ASX - By Stock
- MMI
- Potential 845%
Potential 845%
- There are more pages in this discussion • 7 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 MMI (ASX) to my watchlist
(20min delay)
|
|||||
Last
4.9¢ |
Change
0.000(0.00%) |
Mkt cap ! $291.0M |
Open | High | Low | Value | Volume |
4.9¢ | 5.1¢ | 4.8¢ | $1.452M | 29.16M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
4 | 671796 | 4.8¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
4.9¢ | 2499939 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
4 | 671796 | 0.048 |
2 | 600000 | 0.047 |
3 | 441086 | 0.046 |
3 | 1060133 | 0.045 |
4 | 1800000 | 0.044 |
Price($) | Vol. | No. |
---|---|---|
0.049 | 2499939 | 1 |
0.050 | 1150000 | 2 |
0.051 | 29380 | 2 |
0.052 | 1432074 | 7 |
0.053 | 517406 | 5 |
Last trade - 16.10pm 10/06/2024 (20 minute delay) ? |
|
|||||
Last
4.9¢ |
  |
Change
0.000 ( 1.66 %) |
|||
Open | High | Low | Volume | ||
4.9¢ | 5.1¢ | 4.8¢ | 6417671 | ||
Last updated 15.51pm 10/06/2024 ? |
Featured News
MMI (ASX) Chart |