JMS

0.00%

16.5¢ jupiter mines limited.

Hi sainlt96, I am trying to understand your formula. Why do you...

First 3 Last

Share
Profile

Follow
HenryBui

270 Posts.

9

01/08/18

11:54

Post #: 34667180
Share

Originally posted by saintly96 ↑

Righto - i've been working on a 'plug and play' formula to work out a cash eps for JMS. Here's my first draft - I welcome comments or critique:

Tshipi Cash Profit (“Tshipi) = ((0.37 x S) x ((100 x (P – C)) / E)) x (1-T)

Where:
S = Ore sold (in tonnes)
P = 37% Port Elizabeth Manganese Price per DMTU (in $US)
C = Cash costof production per DMTU (in $US)
E = Exchange rate: AUD/USD
T = Tax rate

Jupiter EPS = ((0.499 x “Tshipi”) + Ore Marketing Profit – Corporate Costs)/1960m shares

If you plug in the following:
S = 3.3m (last qtr figures suggests this is conservative)
P = $5.90 (obviously this fluctuates significantly)
C = $2.20 (as per guidance)
E = 0.74 (current rate)
T = 0.3 (ie 30% - not sure what it actually is but based on last years accounts this looks close enough)

I work on marketing profit of around $6m and corporate costs of $3m

Cash EPS = 10.9c

If you plug in $4 for "P" you still get cash EPS of 5.4c - very agreeable at the current price.

This formula doesn't take into account capex. Sustaining capex doesn't seem to be particularly high and capex targeted at efficiency gains would presumably benefit ongoing costs/efficiencies. On my rough calculations the mine could spend $50m+ per year on capex and only reduce the EPS for JMS by 1c

The tax effect in the formula might in fact be too high as the actual tax rate would only be applied to the accounting profit (which would presumably be lower due to depreciation/amortization being higher than ongoing capex?).

Anyway - hopefully this is useful to some

Expand

Hi sainlt96,

I am trying to understand your formula. Why do you multiply by 100 in the below formula?

shipi Cash Profit (“Tshipi) = ((0.37 x S) x ((100 x (P – C)) / E)) x (1-T)

Thanks

Last edited by HenryBui: 01/08/18

JMS Price at posting: 38.5¢ Sentiment: Hold Disclosure: Held
Upvote

0 Great analysis

Reply

Top Stories

RCE

Recce eyes Indonesia for novel anti-infective as Indo-Aus ties grow stronger

CKA

Cokal upgrades infrastructure for BBM ramp-up in Indonesia

ACW

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

WCN

White Cliff jumps 24% on 'bonanza grade' copper rock chips at Rae project, Canada

BCI

BCI reaches close of funding facility for salt-first part of Mardie project

NTI

Neurotech knocked back by FDA as agency declares target condition not rare enough for special status

COD

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

BUX

Buxton projects new graphite province discovery at WA Narryer play

SLS

Solstice Minerals to ramp up drilling campaign at Yarri Gold Project

Week 40 Wrap: China's nonsensical stimmy hype wanes (shocking!); HotCopper's picks; oil & inflation

First 3 Last

Add JMS (ASX) to my watchlist

(20min delay)
Last 16.5¢		Change 0.000(0.00%)		Mkt cap ! $323.4M

Open	High	Low	Value	Volume
16.5¢	17.0¢	16.0¢	$320.6K	1.933M

Buyers (Bids)

No.	Vol.	Price($)
1	536660	16.5¢

Sellers (Offers)

Price($)	Vol.	No.
17.0¢	257211	6

View Market Depth

No.	Vol.	Price($)
18	1398700	0.160
20	2117461	0.155
36	3046441	0.150
23	1855657	0.145
16	431148	0.140

Price($)	Vol.	No.
0.170	235711	4
0.175	370500	5
0.180	131225	4
0.185	288981	11
0.190	342939	6

Last trade - 16.10pm 04/10/2024 (20 minute delay)

JMS (ASX) Chart

Hi sainlt96, I am trying to understand your formula. Why do you...

Recce eyes Indonesia for novel anti-infective as Indo-Aus ties grow stronger

Cokal upgrades infrastructure for BBM ramp-up in Indonesia

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

White Cliff jumps 24% on 'bonanza grade' copper rock chips at Rae project, Canada

BCI reaches close of funding facility for salt-first part of Mardie project

Neurotech knocked back by FDA as agency declares target condition not rare enough for special status

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

Buxton projects new graphite province discovery at WA Narryer play

Solstice Minerals to ramp up drilling campaign at Yarri Gold Project

Week 40 Wrap: China's nonsensical stimmy hype wanes (shocking!); HotCopper's picks; oil & inflation

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Hi sainlt96, I am trying to understand your formula. Why do you...

Top Stories

Recce eyes Indonesia for novel anti-infective as Indo-Aus ties grow stronger

Cokal upgrades infrastructure for BBM ramp-up in Indonesia

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

White Cliff jumps 24% on 'bonanza grade' copper rock chips at Rae project, Canada

BCI reaches close of funding facility for salt-first part of Mardie project

Neurotech knocked back by FDA as agency declares target condition not rare enough for special status

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

Buxton projects new graphite province discovery at WA Narryer play

Solstice Minerals to ramp up drilling campaign at Yarri Gold Project

Week 40 Wrap: China's nonsensical stimmy hype wanes (shocking!); HotCopper's picks; oil & inflation

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News