Member Info for cruELLA

Really Jez❓

You said

"shareprice means nothing"

Explain..

Ok

Mr Newby pops over to XTR thread and is blown away by Mr Jez and company interselectual posts

8p to 1.5p SP keeps on being spouted.

1.5p says Mr Newby❓❓

Mr Newby who has heaps more grey matter than ALL of you put together says

1.5p could mean MCAP of

£12m or £60m or £120m or any other PRICE📍📍

BACK

Shareprice means NOTHING - talk MCAP from now on

MCAP from £68m to £12.7m is it because

📍3rd year ZERO placings

📍Gross profit margin for gold sales at at 31DEC22 is 40%

📍Sales growth as at 31DEC22 219%

📍ZERO debt

📍BR - NO more Drilling - awaiting financial models - dear c🎯l saying BR will be a mine

📍Maiden copper income from Zambia - risk capital $65K

📍H1 results to show $5.5m Gold sales up 458% from H122

go on BACK give it a BASH from list above tell ME which of above caused MCAP to fall to £12.75m FROM £68m

CRUELla

OLD

Good to see you!

You say the same ones here bullying and putting DOUBTS to genuine shareholders - one person said to me last week they felt awful for all the comments made about me - good job I have nerves of STEEL!

Would really like for genuine shareholders to post their questions on here - they don't for fear of being ridiculed

Thanks Guy

I get it calcs below are just ball park figures.

I need to get un understanding of HOW income is generated and HOW much XTR has left to GROW the business ORGANICALLY.

At the end of the day XTR only risked $65K to achieve this income with NEWSTYLE way of doing deals.

OTHER COMPANIES

Capex

Workforce

Equipment

Question

At what point would it be economically viable to build own plant?

How many tons of virgin rock would be needed on monthly basis at what minimum grade - i.e would 1% be profitable if we didnt have to truck it 70km down the road to KABWE?

You keep on mentioning MARCH PRESENTATION - not sure i have seen this can you send me a link.

Any idea on when H1 results are released?

thanks as always

KAKUYA income Final followed from post 3SEP 0945

Hallelujah just realised these are MONTHLY FIGURES🐞

SCROLL down for Quarterly 🐯

♣️Below total income figures using AISC of $2.60LB & current copper price of $3.84 LB

♣️Haulage calculated at $500 per 30T rock

monthly

📍5 T

$478,401 (385,808 X $1.24)

➖ $83,000

TOT $395,068

📍6T

$574,082 (462,970 X $1.24)

➖ $100,000

TOT $474,082

📍7T

$669,763 (540,132 X $1.24)

➖ $116,000

TOT $553,763

Of which XTR 60% PROFIT SHARE per Quarter is

(Above totals x 3 months) x 60%. N

✅5 T

$711,122

✅6T

$853,347

✅7T

$996,773

From the above to be deducted 30% corp tax to be paid JUN24 when finals released.

Wanna know if Joel will earn interest on corp tax and at what rate.

To achieve above XTR only risked $65k capital.

Eat your ARTS OUT

CruELLA

♦️♦️♦️♦️

Guy

You said AISC of $2.60 lb which means ALL costs

Where is my error,?

.

JEZ

Gold production as per rns 6th July

Q1 140kg

APR 68kg

MAY 66Kg

JUN 70kg this was announced in a podcast

No guidance for Q3 wether production has increased or stayed the same for Q2

Guy

Please SCROLL down to this AM Posts and tell me if calculations for KAKUYU are now correct

Thanks

Well Jez

dear C🎯l actually gave top end target of 130kg gold for FAIRBRIDE in roasties podcast

SO

get your FACTS right you numpty 😁😁😁

BACK

let's put a forward value on FAIRBRIDE based on 📍100kg gold production per month

I gave a FORWARD VALUE OF £102m which is 12p a share.

Current ratios for 200 metal miners

📍PE 8

📍Sales growth 12.8%

📍ESP growth 7.63%

Go on have a BASH and show your workings out.

cruELLA😎

Good morning Guy

Revised income figures based on your AISC $2.60LB. I have used today's POC $3.84 PER lb

Virgin Rock T @ 3.5% average grade

5000 175 T CU

6000 210 T CU

7000 245 T CU

Çonverted to ILBS

175 T = 385,808

210T = 462,970

245T = 540,132

PROFIT PER LB = $1.24 ($3.84 - $2.60)

$478,401 (385,808 X $1.24)

$574,082 (462,970 X $1.24)

$669,763 (540,132 X $1.24)

XTR 60% PROFIT SHARE of above income

$287,040 for 5T virgin rock

$324,079 for 6T virgin rock

$401,857 for 7T virgin Rock.

Guy is the above correct?

If so then Corp Tax of 30% can be deducted and set aside as an accumulative amount to be paid once finals released in Jun24.

I wonder what % rate Joel can get?

Perfect timing Joel - to be an EARNER and NOT a payer of interest??🎯

KAKUYU income

Come on SOIL & FULL of erm

Tell me how to value an asset such as Fairbide?

Looking back at your posts neither of you have a clue.

Surprise ME

NTM

?📍Anybody taking any notice of her calculations need their heads examined

??❓And wot is this supposed to mean?

ZAP thanks will recalcute everything based on $2.6 CU LB

As for all your other constructive comments NOT

am NOT impressed.

Think you are ALL due a SHOWDOWN

WATCH this space

JEZ wake up you TWO RAG and smell the COPPER.

$65K RISK CAPITAL earn $954,577 cashflow per month!

dear C🎯l is a genius

TIGHT is alRIGHT✅

📍5 -7 KT virgin rock pm

📍3.5% CU deduct 5% processing etc

📍$500 per 30T truck ($100k pm) Haulage

📍60% profit share

📍30% Tax

Based on 6000 TOM

✅ 210 tonnes CU (6000 x 3.5%)

✅10.5 T lost for stripping and processing (210 x 5%)

✅$1,690,962 Revenue (199.5 T CU x $8,476 )

✅$100k Haulage (6000T / 30) x $500

✅$954,577 is 60% profit share XTR (REV- Haulage) x 60%

Jeez dear C🎯l remember when I plucked OUTTA air $1m income figure for KAKUYU?

You questioned it ❓❓❓

Look guessed nearly RIGHT ✅

📍So cash flow $954,577 per month

📍30% Tax $286,373 deferred PMENT til finals released?

Dear JOEL will be earning TOP interest on above each month. NOT like John Cornford NUMPTY miner picks where they are all shelling out OUTTA WATER amounts for CAPEX & Interest🤣🤣🤣

C🎯l and team you are A LEGEND

Hi Guy

What does 5-7 KTPM mean. And is cost in $ or local currency?

Think this was cost missing to complete calculation

KILL

You call JC article PR?

Wot planet are you on.

Aren't you ITCHing for cruELLA to pick it to bits and pieces?

Ask nicely that is all you have to do

ROG

you've risen from the DEAD.

Ma was waiting for you on her fateful 2359 last post night

Addressed dear C🎯l

Flip

Just catching up on this week drivel.

blown over backwards on John cornford analytical skills.

shall I be so CRUEL to pick it to bits and pieces?

That would be for all LSE stocks he covers

Only if you ask nicely I will?

My name is cruELLA. Get used to it📍📍📍

jez

it's official. you are the biggest ******** on this forum.

at £13m mcap how much of br is priced in?

if our mcap was £130m you could have a point.

now give me a bit of time and let me back up the previous forecasts i made on fairbride numbers for h1

travelling up north for last housesit before i get out of this dior country

EXCUSE me Jez

MCAP £13M

Anticipated revenue H1 £5.4m UP 426% from H122

Gross Profit Margin 68%

not including Zambia Copper income or interest earnt from corp tax $

I think zap was saying no point in optimising BR if it won't be sold for a year or so.

Let's see what he says back

and you saying that doesn't warrant CB salary of £130k