- Joined
- 27 December 2006
- Posts
- 51
- Reactions
- 0
YT,YOUNG_TRADER said:Guys, some research today has led to a few ammendments/additions
2 Main changes to be aware of Marilliana is only Avg 15m thick not 60m as drill assays that are due early 07 will show and scoping study on pre-feasibility numbers for Carr Boyd are due out 'Early 07' too.
YML
Yilgarn Mining
Shares: 60m + 20m 25c 30/6/07 opies
@20c Fully Dilluted Mkt Cap = $10m
@30c Fully Dilluted Mkt Cap = $24m
@40c Fully Dilluted Mkt Cap = $32m
@50c Fully Dilluted Mkt Cap = $40m
@$1 Fully Dilluted Mkt Cap = $80m
@$1.25 Fully Dilluted Mkt Cap = $100m
@$1.50 Fully Dilluted Mkt Cap = $120m
Has $4.5m in the Bank so no need for funds anytime soon
Projects
1. Rose Dam
Used this Gold project to generate $6.6m in cash, good cash cow and shows management knows how to get a project going
2. Irwin Hills
JV 40% YML 60% MRE, JORC 20Mt@ 1%Ni (Nickel) + 0.12%Co (Colbat)
High levels of Chloride so having trouble getting MRE to agrre to Toll Treatment at its Murrin-Murrin Plant, although its Laterite Nickel its not that bad as MRE is the Laterite King!
MRE stated in their last Qtrly that "Preliminary mining studies are underway to determine the viability of direct trucking of ore to Murrin Murrin plant"
3. Carr-Boyd
YML earning 51% from TIR (Now part of CSM Cons-Min) can earn up to 90%
JORC 600Kt's@ 1.4%Ni + 0.5%Cu all within 100m of the surface so open pittable!
Using an EV of $5 lb Nickel and $2 lb Cu this first pass JORC gives the deposit an In Ground Value of over $150m
A full scoping study type feasibilty report is due "Early 07"
4. Marillana - This project is the SPEC KILLER!
Its an Iron Ore tennement 2kms west of the Brockman Deposit (225Mt@ 60% Fe)
Its old Hamersley Ground who outline a STRIKE OF 10KM's! Grading an avg 60% Fe! Width is probably 350m Avg and thickness of the Iron Ore is 15m Avg
Our Estimates so far are 240M Tonnes of Ore Grading 60% Fe
If we attribute 5% we get 12Mt@60% Fe
Use an In-Ground Value of $5t = $60m NPV
$10t= $120m NPV
$15t= $180m NPV
But Hamersley walked away from it 20years ago becasue the deposit is not at surface, its covered by 50m of top soil which is bad, but given current Iron Ore prices (ADD ANOTHER 10%) and the Sheer location of the deposit!Have a look at the presentations its surrounded by BHP, RIO, FMG and Hancock Mining!
Whats also very important is that BHP's Railway runs throught the deposit, so YML could feasibly only have to dig it up and truck it 2-3kms to the BHP Rail Line which runs straight to the Ports and given FMG's recent win in the Courts to use BHP's line I can't see why YML can't as well
East Sunrise (100% interest), 35 kms south of Laverton
Historical exploration has returned promising drill intersections including 14m at 10.2 gpt gold. Further drilling is planned for early 2007. Just food for thought.
Kanowna South (Earning 70%), W.A.
Drilling to commence shortly for Gold,
Plumridge (Earning 60%), W.A.
JV with Western Areas for Mineral Sands, looking to do some drilling in 2007
Byro (Farmed out 70% Free carried 30%), W.A.
Mithrill farmed in and should do some drilling by 2nd Qtr 07, following up on oxide intersections of Nickel & Copper,
Ravensthorpe (100%), W.A.
Grounds near BHP's Ravensthorpe project, apparantly prospective for Zinc/Lead,
Attributable Value
Irwin Hills @$2.50lb Ni =$50m, YML 40%= $20m
Remember Laterite (low grade) No Cap-Ex as can be treated at JV partner MRE's Murrin Murrin Plant,
Carr Boyd @ $5lb Ni + $2lb Cu = $150m, YML's up to 90%= $135m
JV with Cos Min, Excellent Open Pittable Options and scoping study due very soon!
Marilliana @5% and @$10t= $120m,
Elephant Ground, possibly only 5% of total size, excellent Infrastructure with BHP Rail Running Straight passed deposit! 50m of top soil
Total = Approx $275m or $3.45c a share
I think my NPV's have been pretty conservative but am happy to discount the value I got to by another say 80% ie $3.45c x 0.2 = 70c YML
Undervalued or what? Thoughts?
Thanks for the recalculation of Marillana. It's a little less than the original guesstimates but there's still potential for more.
Looking at the AGM presentations and the update YML sent to the ASX in mid December, Hamersley Iron assessed that small triangular area that borders BHP's tenement on one side and land set aside for a future railway line on the other. Judging by the overall size of the tenement, this area appears to only represent about 5% of the total. So a guesstimated 224million tonnes from about 5% of the tenement isn't too bad.
In the December letter to the ASX, YML indicated they are looking to drill in the zone set aside for the future railway as they have entitlement to any mineral within it. This area has not been previously assessed for mineral and given that this railway zone is right up against and runs the full length of the 'confirmed' 10km strike, it's a pretty good chance that the 350metre average width will be wider. Well, based on the way I'm interpreting the maps.
It will be interesting to see how much ore YML propose to extract each year. They might be limited to 10 or 11 million tonnes given the amount of dirt that they need to move to get at the ore. Still, this gives the mine a working life of at least 20 years.