Outcome 2020 and 202114 Aug 2020 12:34
I took a look at the last update and did a few calculation to try to interpolate what is going on and what the likely outcomes for this and next year are.
It is very interesting that H1 this year is the same (near as damn it) as last year, V25 clearly balanced the outcome. On the basis of that and the fact it is opening up I believe the year end outcome in terms of profitability will be the same or slightly better than last year. May be disappointing to some to hear but the company has said so, but this is a year of building for the future - the key is the BoD have the choice and could effectively pick the desired outcome as V25 is so good.
However, for next year , wow , with more V25 feed stock and a full year of strong gold prices profits will soar.
It all hinges on the % of feed stock from V25 and the main area and if the poorer grades in the main area (still good by industry standards) can be improved by accessing new ground.
This year the modest quantity of V25 ore contained a massive 19.8g/tonne which saved the period, whilst the main area appears to be approximately 3.5g/tonne if my maths is right , well below historic levels of over 7g/t. The difference is stalk and IMO they can now simply add the quantity of V25 ore to the mix to achieve the desired outcome - great position to be in but very tempting.
Lets first assume they go all in on V25 in 2021, and make a few broad brush but credible assumptions that they produce the same quantity or ore and all cost remain the same as in 2019 and grades don't change from what we know - in reality they should be improved upon as they have the time to open a new work areas in the main area and the Rouble has fallen.
In a nutshell for 2019, at 7.8g/tonne, an average gold selling price of $1,399/oz produced a revenue of $63.1m , so assuming a gold selling price of $1800/oz the additional revenue , that's ADDITIONAL not total and so most should go to the bottom line:
All gold from V25 at 19.8g/t = ( (19.8/7.8) x (1800/1399) -1) x 63.1 = $143m best case at $1800/oz
50/50 with main area at 3.5g/t = ( (11.65/7.8) x (1800/1399) -1) x 63.1 = $58.2m
25/75 with main area at 3.5g/t = ( (7.57/7.8) x (1800/1399) -1) x 63.1 = $15.7m
All main area gold at 3.5g/t = ( (3.5/7.8) x (1800/1399) -1) x 63.1 = -$27.1m worst case
The difference is huge on processing V25, assuming all else remains the same. the third calculation is simple like for like on grades and simply an improvement based on gold price.
In 2019 profit before tax was $12.6m AISC and production remaining similar then profit should soar in 2021 with any
performance improvement. In the meanwhile 2020 will be steady state, the company said "Our key priority in 2020 is to maintain stable gold production and cost performance at our flagship asset, the Asacha Gold mine."
Strong Buy IMO