![](/cdn/assets/images/search/clock.png)
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Kinbauri Gold Corp Com Npv | TSXV:KNB | TSX Venture | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 0 | - |
Kinbauri Gold Corp. (TSX VENTURE:KNB)(FRANKFURT:3KG.DE)("Kinbauri") announced today that it has been advised by Scott Wilson Roscoe Postle Associates ("SWRPA") that there were material errors in certain numbers provided to Kinbauri and reported in its press release dated February 9, 2009. The numbers pertain to the Preliminary Economic Assessment or Scoping Study (the "Scoping Study") for Kinbauri's 100% owned El Valle/Carles project (the "Project") in northwestern Spain. The Base Case Scenario numbers are correct. However under the "Current Metals Prices" headings, certain input conversions resulted in a material understatement of Revenue, Cash Flow, Net Present Value and Internal Rate of Return (both pre-tax and after tax). SWRPA has also lowered the payback periods. As previously reported under the Base Case Scenario, the results reveal a pre-tax NPV (net present value) at a 10% discount rate of CAD $132M and an IRR (internal rate of return) of 42%. However, under the revised numbers, using current metal prices and exchange rates, (as they were on February 9) the Project has a pre-tax NPV at a 10% discount rate of CAD $221M versus the previously reported CAD $178M. Similarly, under the corrected version, the IRR is 58% versus the previously reported IRR of 51%. The financial highlights are summarized below and the revised numbers are highlighted in bold: Scoping Study(1) Financial Summary -------------------------------------------------------------------------- Base Case Scenario Current Metal Prices -------------------------------------------------------------------------- -------------------------------------------------------------------------- Undiscounted cash flow (pre-tax) CAD 274,244,800 CAD 422,652,800 -------------------------------------------------------------------------- NPV @ 10% (pre-tax) CAD 132,537,600 CAD 220,980,800 -------------------------------------------------------------------------- IRR (pre-tax) 42% 58% -------------------------------------------------------------------------- -------------------------------------------------------------------------- Undiscounted cash flow (after tax) CAD 213,307,200 CAD 331,948,800 -------------------------------------------------------------------------- NPV @ 10% (after tax) CAD 94,235,200 CAD 164,955,200 -------------------------------------------------------------------------- IRR (after tax) 33% 47% -------------------------------------------------------------------------- -------------------------------------------------------------------------- Total gold production 894,000 oz 894,000 oz -------------------------------------------------------------------------- Total copper production 83,710,000 lbs. 83,710,000 lbs. -------------------------------------------------------------------------- -------------------------------------------------------------------------- (1) All conversions to CDN dollar are based on an exchange rate of 1.6 CDN equals 1 euro (2) Base case price $750 Au, $2.50 Cu, Exchange rate Euro to USD 1.4 (3) Current price $910 Au, $1.50 Cu, Exchange rate Euro to USD 1.3 Detailed Cash Flow and Assumptions The revised table below presents a complete list of assumptions and results comparing the base case to current prices (as of February 9) as well as pre and post tax scenarios. Cost assumptions are based on contractor quotes and the overall economics are estimated by SWRPA to be plus or minus 15%, which is significantly more concise than standard scoping study estimates. However this analysis does contain inferred resources as part of the assessment and therefore is classified as a Scoping Study. All figures are in Euros to reflect costs of production in Spain. -------------------------------------------------------------------------- Project Parameter Base Case Current Prices -------------------------------------------------------------------------- -------------------------------------------------------------------------- Total Ore Tonnes Processed 6,331,000t 6,331,000t -------------------------------------------------------------------------- Average Diluted Gold Grade 4.77 g/t 4.77 g/t -------------------------------------------------------------------------- Average Diluted Copper Grade 0.73% 0.73 -------------------------------------------------------------------------- Gold Recovery (total) 92% 92% -------------------------------------------------------------------------- Copper Recovery (total) 82% 82% -------------------------------------------------------------------------- Total Gold Production 894,000 oz 894,000 oz -------------------------------------------------------------------------- Total Copper Production 83,710,000 lbs 83,710,000 lbs -------------------------------------------------------------------------- -------------------------------------------------------------------------- Gold Price 536 EUR/oz 700 EUR/oz (750 USD/oz) (910 USD/oz) -------------------------------------------------------------------------- Copper Price 1.79EUR/lb 1.15EUR/lb (2.50 USD/lb) (1.50 USD/lb) -------------------------------------------------------------------------- Exchange Rate: US to EUR 1.4 1.3 -------------------------------------------------------------------------- Gold Revenue 466,825,000 EUR 609,985,000 EUR -------------------------------------------------------------------------- Copper Revenue 144,101,000 EUR 93,111,000 EUR -------------------------------------------------------------------------- Total Revenue 610,926, 000 EUR 703,097,000 EUR -------------------------------------------------------------------------- Cash Operating Cost 303,125,000 EUR 303,125,000 EUR -------------------------------------------------------------------------- Pre-Production CAPEX 67,474,000 EUR 67,474,000 EUR -------------------------------------------------------------------------- Deferred CAPEX 22,449, 000 EUR 22,449,000 EUR -------------------------------------------------------------------------- Total Project CAPEX 89,923, 000 EUR 89,923,000 EUR -------------------------------------------------------------------------- -------------------------------------------------------------------------- Cash cost per Au oz without Cu credits 348EUR (USD 487) 348EUR (USD 452) -------------------------------------------------------------------------- Cash cost per Au oz with Cu credits 266EUR (USD 372) 302EUR (USD 393) -------------------------------------------------------------------------- -------------------------------------------------------------------------- Cash Flow (pre-tax) 171,403,000 EUR 264,158,000 EUR -------------------------------------------------------------------------- NPV at 10% (pre-tax) 82,836,000 EUR 138,113,000 EUR -------------------------------------------------------------------------- IRR (pre-tax) 42% 58% -------------------------------------------------------------------------- Cash Flow (post-tax) 133,317,000 EUR 207,468,000 EUR -------------------------------------------------------------------------- NPV at 10% (post-tax 58,897,000 EUR 103,097,000 EUR -------------------------------------------------------------------------- IRR (post-tax) 33% 47% -------------------------------------------------------------------------- Payback Period 1.8 years 1.4 years -------------------------------------------------------------------------- Cautionary Statement as Required by NI 43-101, Sect 2.3 (3): This assessment is preliminary in nature; it includes inferred mineral resources that are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as mineral reserves, and there is no certainty that the preliminary assessment will be realized. This press release has been prepared by Dr. V. N. Rampton, P. Eng and Mr. Brian McEwen, PGeol in their capacity as qualified persons under the guidelines of NI 43-101. The press release has also been reviewed and approved by SWRPA. About Kinbauri: Kinbauri is a TSXV - Tier 1 Mineral Exploration Company focused on the development of mineral properties, primarily precious metal prospects in northwestern Spain, Nevada and Canada. Its immediate focus is to expand and upgrade resources to reserves at the El Valle property in Asturias, Spain in order to start operations at the mine and existing mill complex there in 2011. It currently has 48,852,695 common shares issued and outstanding. This press release contains certain forward-looking statements, which are based on the opinions and estimates of management at the date the statements are made, and are subject to a variety of risks and uncertainties and other factors that could cause actual events or results to differ materially from those projected. Kinbauri undertakes no obligation to update forward-looking statements if circumstances or management's estimates or opinions should change. The reader is cautioned not to place undue reliance on forward-looking statements. VISIT: Kinbauri Gold's Hub at http://www.agoracom.com/IR/kinbauri where investors can post questions and receive answers or review questions and answers already posted by other investors.
1 Year Kinbauri Gold Corp Com Npv Chart |
1 Month Kinbauri Gold Corp Com Npv Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions