Shanta Gold* (SHG LN) 31.5p, mkt cap £57m - Company breaks ground at the New Luika Gold Mine
By John Meyer | 24 March 2011, 11:29 BST
John Meyer, Fairfax
Shanta Gold* (SHG LN) 31.5p, mkt cap £57m - Company breaks ground at the New Luika Gold Mine
BUY - Target price 71p
Please see here the link to view Shanta Gold's new presentation.
- New Luika Gold Mine (Chunya): Shanta Gold has broken ground at the New Luika Gold Mine in Tanzania. Clearance has started and the site is now being prepared for mining and for construction of the new gold processing plant.
- We expect the new Luika Gold Mine to ramp up production through Q4 2011 towards 75t per hour. We expect the plant to expand further to a throughput of around 100tpa in time.
- The mine plan includes reserves from the 643,000oz resource grading 2.39g/t. The new capital cost estimate for the expanded mine is $30m up from £23m and gives an NPV of $57m at a 13% discount rate and a gold price of $1,400/oz.
- Gold production could rise to around 40,000ozpa from the 28,000ozpa forecast in last year's scoping study.
- Cash costs forecasts for $649/oz should come down with the additional throughput but higher power costs will offset some of the benefit.
- Resources: Shanta's resource statement shows the company has a total of 2.2moz of gold in the measured, indicated and inferred categories including 858,485oz at Singida, 642,716oz at Chunya both at a very mineable 1g/t cut-off grade and 741,000oz at Mgusu at a 0g/t cut-off. We expect the resource to rise to >2moz at Singida and Chunya this year and for the total resource to potentially rise to >3moz next year.
- Exploration: the discovery cost of gold resources within the Chunya license area is around $8-10/oz. Shanta's team of 'well respected' geologists now understand the structure and geological controls of the historic Lupa Goldfields and are confident of identifying further resources for similar discovery cost. Management intend to maximise their exploration advantage within the Lupa gold fields through the acquisition of further licenses in the area.
- The known strike length of gold resources within the Chunya license are has doubled in the above presentation to 6km from 3km bringing the number of orebodies within the resource area to 7 from 5 within the 3km long area.
- This leads us to expect a significant upgrade to the resource at this site, eg >1moz. This should also enable the mine to raise its production rate to >40,000ozpa and to potentially raise the gold grades to be mined.
- Singida: Feasibility study on track for completion in June. The mine is forecast to produce some 54,000ozpa from 480,000tpa throughput but the feasibility may change this early estimate. Capital costs are estimated at $75m in the pre-feasibility work. Singida hosts relatively high grade ore at an average of 4.97g/t.
- Mgusu (near Lake Vicotria): Shanta may gain access to this valuable prospect. Artisanal miners have been on site for some 23 years but fatalities last year caused by heavy rains appears to be forcing government and the local administration to take action. Shanta are proposing a working arrangement with the local artisanal miners to create a safer working environment and allow Shanta access to work the prospect using Western techniques.
- Songea (Uranium prospect): a uranium expert is reviewing the potential for the Songea prospect. Uranium stocks were sold heavily last week on news of the Japanese nuclear crisis and potential delays and early closure of nuclear facilities around the world.
- Power supply: The Tanzanian government has publically stated that it wishes to restrict power to mining companies. This is more political posturing and may benefit Shanta in the longer term but for now Shanta must assume that it needs to self generate power at its mine sites.
- Risks: Logistics delays through the port of Dar es Salaam and bad weather are the two key risks to the New Luika project starting in Q4 this year. Forex, SA rand rates have strengthened to around SAr7/US$ from SAr7.5/US$ raising the cost of plant, equipment and construction much of which is contracted from South Africa. Dilution; geologically the orebody is quite well controlled and mining dilution should be kept to a minimum as a result.
- We are hosting an investor lunch for Shanta Gold today at Fairfax. Please contact us if you would like to attend?
Conclusion: Shanta Gold looks good value on our peer group valuation matrix below. The average EV per resource ounce is valued below at around $159/oz with Shanta valued at just $63/oz. We feel that Shanta Gold remains substantially undervalued and that its proximity to gold production in Q4 this year and to the release of an increased resource at Chunya should see a rerating of the stock towards our target price valuation of 71p/s.
* Fairfax IS plc acts a nomad and broker to Shanta Gold
PEER GROUP TABLE (African miners / explorers)
|
Name |
Share Price Local Currency |
Mrkt Cap (Million US$) |
Net Debt (m$) |
EV (US$M) |
Mkt Cap/oz |
EV/oz |
Country of Operations |
| Gryphon Minerals |
US$ 1.81 |
537.5 |
-16.37 |
521 |
358.35 |
347.44 |
Burkina Faso |
| Blackthorn Resources |
A$ .54 |
58.6 |
-10.3 |
48 |
418.29 |
344.71 |
Burkina Faso |
| Papillion Resources |
0.91 |
173.2 |
-3.29 |
170 |
346.46 |
339.88 |
Mali |
| Endeavour Mining |
C $ 2.7 |
315.7 |
-5.39 |
310 |
276.58 |
271.86 |
Mali, Burkina Faso, Ivory Coast |
| MT Isa Metals |
A$ 0.68 |
108.7 |
-1.05 |
108 |
271.75 |
269.13 |
Burkina Faso, Australia |
| African Aura |
282 |
394.5 |
2.74 |
397 |
261.26 |
263.07 |
Liberia, Cameroon |
| Golden Rim Resources |
A$ 0.13 |
47.5 |
-3.03 |
45 |
264.06 |
247.22 |
Mali, Burkina Faso, Sweden |
| Ampella Mining |
A$ 2.58 |
529.0 |
-10 |
519 |
240.45 |
235.78 |
Burkina Faso |
| Teranga Gold |
C$2.73 |
688.9 |
7.45 |
696 |
227.82 |
230.28 |
Senegal |
| Castle Minerals |
A$0.38 |
38.1 |
-6.56 |
32 |
235.43 |
194.94 |
Ghana |
| Avion Gold |
C 1.57 |
624.3 |
4 |
628 |
186.26 |
187.40 |
Mali, Burkina Faso |
| Volta Resources |
C$2.17 |
298.6 |
-7.14 |
291 |
160.54 |
156.70 |
Burkina faso |
| Adamus Resources |
0.755 |
344.2 |
-18.36 |
326 |
162.35 |
153.69 |
Ghana |
| Hummingbird Resources |
144 |
125.4 |
-7.57 |
118 |
154.80 |
145.45 |
Liberia |
| Noble Mineral Resources |
A$0.655 |
252.7 |
-30.54 |
222 |
163.03 |
143.33 |
Ghana |
| Chalice Gold |
A $ 0.58 |
125.1 |
-6.51 |
119 |
148.98 |
141.23 |
Eritrea |
| Avocet Mining |
215p |
683.2 |
0 |
683 |
138.21 |
138.17 |
Burkina Faso, Mali, Indonesia, Malaysia |
| Azumah Resources |
C$ 0.595 |
166.6 |
-11.88 |
155 |
138.86 |
128.96 |
Ghana |
| Goldenstar Resources |
3.05 |
810.0 |
-16.17 |
794 |
119.12 |
116.74 |
Ghana |
| Sundridge Gold Corp |
C $ 1.0 |
119.4 |
-4.6 |
115 |
113.73 |
109.35 |
Eritrea |
| Perseus Mining |
A $ 2.96 |
1274.0 |
-157.14 |
1,117 |
100.31 |
87.94 |
Ghana Ivory Coast |
| Goldstone Resources |
7.05 |
24.4 |
-0.7 |
24 |
86.44 |
83.97 |
Ghana, Senegal |
| Signature Metals |
A .039 |
73.6 |
-3.12 |
71 |
82.73 |
79.22 |
Ghana |
| Riverstone Resources |
C$.90 |
86.5 |
-7.5 |
79 |
85.88 |
78.44 |
Burkina Faso |
| Merrex Gold |
C$0.5 |
45.9 |
NA |
45.87 |
76.45 |
76.45 |
Mali |
| OreZone |
C 3.90 |
327.0 |
0 |
327 |
72.80 |
72.81 |
Burkina Faso |
| Resolute Mining |
A$ 1.31 |
621.9 |
87.78 |
710 |
59.80 |
68.24 |
Mali, Tanzania, Australia |
| Keegan Resources |
C$ 7.54 |
358.0 |
-47.97 |
310 |
72.91 |
63.14 |
Ghana |
| Shanta Gold |
31.5p |
90.9 |
|
88 |
64.86 |
63.00 |
Tanzania |
| Banro Corp |
C $ 3.26 |
583.5 |
-66.02 |
518 |
52.89 |
46.91 |
DRC |
| Cluff Gold |
115p |
242.7 |
4 |
246 |
45.71 |
46.39 |
Burkina faso, Ivory Coast, Sierra Leone |
Source: Company information, Bloomberg financials priced as of 3rd March
15/03/11
Shanta Gold* (SHG LN) 28p, mkt cap £52m - new data to assist resource remodelling and mine design
BUY - Target price 71p
- Shanta Gold have updated the market on the design and progress of the Chunya, New Luika gold mine.
- The statement shows that drilling has 'successfully intersected mineralised structures in the vast majority of RC holes drilled.' This leads us to expect a significant upgrade in the gold resource at Chunya and the statement goes on to say that "newly tested targets suggest significant potential to upgrade the currently published Chunya Resource."
- The data also shows extensions to four of the known mineralised targets and also added detail to four more target areas. This is good news for future resource potential and indicates that the New Luika gold mine is going should continue to grow in scale beyond current market expectations.
- The update explains that the new resource statement has been delayed due to technical details in lining up the various drill holes and pit designs undertaken on the project. Eg the error adjustment to the GPS coordinates used for the new data.
- The work covers the results from 10,000m of RC drilling and samples from 196 surface trenches. With that many trenches the site must look like a mining camp already!
- Despite the delay, management are pressing ahead with preparation of the mine site with mobilisation of the mining fleet within the next two weeks.
Conclusion: The announcement indicates to us that the resource should see some upgrade and that the scale of the mining operation may also be enlarged as the "information currently available will impact positively on the resource remodelling process and the design of the pre-strip and mining scheduling."
* Fairfax IS plc acts a nomad and broker to Shanta Gold
| December Year End |
2009 |
2010E | 2011E | 2012E | 2013E | 2014E | |
| Gold Produced | 000's oz |
0.0 |
0.0 |
10.9 |
49.1 |
85.1 |
85.1 |
| Revenue | US$m |
0.0 |
0.0 |
13.6 |
53.9 |
93.4 |
93.4 |
| EBIT | US$m |
-2.2 |
-2.5 |
0.4 |
20.1 |
32.7 |
28.2 |
| EBITDA | US$m |
-2.2 |
-2.5 |
3.3 |
23.7 |
37.5 |
33.0 |
| Pre Tax Profit | US$m |
-2.2 |
-2.5 |
0.4 |
20.1 |
32.7 |
28.2 |
| Post tax Profit | US$m |
-2.2 |
-2.5 |
0.4 |
9.7 |
22.9 |
19.8 |
| EPS | US cents |
0.0 |
0.0 |
0.0 |
0.1 |
0.1 |
0.1 |
| P/E | US$m |
3.3 |
3.8 |
||||
| Free cash flow | US$m |
-2.2 |
-2.5 |
26.4 |
24.5 |
35.7 |
22.5 |
DISCLAIMER - Non Independent Research
+Fairfax employees may have previously held, or currently hold, shares in the companies mentioned in this note.
DISCLAIMER
This note has been issued by Fairfax I.S. PLC in order to promote its investment services.
This information is a marketing communication for the purpose of the European Markets in Financial Instruments Directive (MiFID) and FSA's Rules. It has not been prepared in accordance with the legal requirements designed to promote the independence or objectivity of investment research.
This document is not based upon detailed analysis by Fairfax of any market; issuer or security named herein and does not constitute a formal research recommendation, either expressly or otherwise.
The value of investments contained herein may go up or down. Where investment is made in currencies other than the base currency of the investment, movements in exchange rates will have an effect on the value, either favourable or unfavourable. Securities issued in emerging markets are typically subject to greater volatility and risk of loss.
This [note] is confidential and is being supplied to you solely for your information and may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published in whole or in part, for any purpose.
Neither the information nor the opinions expressed herein constitutes, or is to be construed as, an offer or invitation or other solicitation or recommendation to buy or sell investments. This information is for the sole use of Eligible Counterparties and Professional Customers only and is not intended for Retail Clients, as defined by the rules of the Financial Services Authority ("FSA") and subject to Fairfax's Terms of Business as published or communicated to clients from time to time.
It is not investment advice and does not take into account the investment objectives and policies, financial position or portfolio composition of any recipient. This document should not to be relied upon as authoritative or taken in substitution for the exercise of you own commercial judgment. Fairfax I.S. PLC is not responsible for any errors, omissions or for the results obtained from the use of the information in this document.
This document has been prepared on the basis of economic data, trading patterns, actual market news and events, and is only valid on the date of publication. Fairfax does not make any guarantee, representation or warranty, (either expressly or implied), as to the factual accuracy, completeness, or sufficiency of information contained herein. This document has been prepared by the author based upon information sources believed to be reliable and prepared in good faith.
Fairfax's officers, directors and employees may own or have positions in any investment(s) mentioned herein or related thereto and may, from time to time add to, or dispose of, any such investment(s).
Fairfax I.S. PLC is a company registered in England and Wales with company number 5496355 and whose registered office address is 7, Queen Street, Mayfair, London W1J 5PB. Fairfax I.S. PLC is authorised and regulated by the Financial Services Authority whose address is 25, The North Colonnade, Canary Wharf, London E14 5HS and is a Member of the London Stock Exchange plc.
Source: FAIRFAX I.S. PLC








RSS 
