| |
|
The Sabina Gold & Silver Corporation website is at www.sabinasilver.com.
Information Links: Yahoo News and Quotes | Yahoo Message Board | StockCharts | Canadian Insider Trading
This report is based on NI 43-101 resource and reserve disclosures and fully diluted share counts available on 2011-11-21.
The GoldMinerPulse metrics, presented below in table format, are based on all projects and all in situ metals and are updated daily with closing market prices.
| General Metric | Value on 2012-02-03 |
|---|---|
| In Situ Metal Value per Share (MVpSh) | US$72.04 |
| Average Ore Value per Tonne | US$267.05 |
| Metal Value Leverage (MVL) | 18.83 |
| Market Capitalization as a Percentage of Metal Value | 5.3% |
| Recent Closing Stock Price | C$3.8 [note 1] |
| Fully Diluted Share Count | 169.47 M [note 2] |
| Percentage In Situ Proven + Probable Reserve | 0% |
| Percentage In Situ Measured + Indicated Resource | 68% |
| Percentage In Situ Inferred Resource | 32% |
| Metric | Value on 2012-02-03 |
|---|---|
| Gold Reserves + Resources | 6.03 M oz |
| Average Gold Ore Grade | 5.8 g/t |
| Market Capitalization per oz of Gold In Situ | US$107.48 ( C$106.76 ) |
| Gold Equivalent Ounces Estimate | 7.07 M oz |
| Market Capitalization per oz of Gold Equivalent | US$91.66 ( C$91.04 ) |
| Metric | Value on 2012-02-03 |
|---|---|
| Silver Reserves + Resources | 53.43 M oz |
| Average Silver Ore Grade | 80.4 g/t |
| Market Capitalization per oz of Silver In Situ | US$12.14 ( C$12.05 ) |
| Silver Equivalent Ounces Estimate | 363.01 M oz |
| Market Capitalization per oz of Silver Equivalent | US$1.79 ( C$1.77 ) |
Note 1: Conversion rate used: 1 Cnd$ = 1.00682 US$
Note 2: Fully diluted share count based on the September, 2011 financial statement.
All metal counts in this section are based on the combined Proven + Probable reserves plus the Measured + Indicated and Inferred resources.
| Metric / Metal | Gold | Silver | ||
|---|---|---|---|---|
| Total Counts (reserves + resources) | 6.03 M oz | 53.43 M oz | ||
| Metal Prices in US$ (from 2012-02-03) | $1,725.90 / oz | $33.63 / oz | ||
| Metal Value per Share (MVpSh) Shown in US$. Based on fully diluted share count | $61.43 | $10.60 | ||
| Percentage of Total Metal Value | 85.28% | 14.72% | ||
| Metal Value Percentage Proven + Probable | 0% | 0% | ||
| Metal Value Percentage Measured + Indicated | 67% | 76% | ||
| Metal Value Percentage Inferred | 33% | 24% | ||
The above metal value totals derive from the following projects.
| Project | Location | Metal Value per share (% total) | Average Ore Value US$/t | Gold | Silver | PP% | MI% | I% |
|---|---|---|---|---|---|---|---|---|
| Back River | Nunavut, Canada | $61.43 ( 85.3% ) | US$322.33 | 6.03 M oz | 0 | 67% | 33% | |
| Hackett River | Nunavut, Canada | $10.60 ( 14.7% ) | US$133.95 | 53.43 M oz | 0 | 76% | 24% |
PP%: percentage of metal value from Proven + Probable reserves
MI%: percentage of metal value from Measured + Indicated resources
I%: percentage of metal value from Inferred resources
Note: percentages may no add to 100% due to rounding errors
Latest NI43-101 Report: TECHNICAL REPORT ON THE
GOOSE LAKE PROPERTY OF THE
BACK RIVER PROJECT,
NUNAVUT TERRITORY, CANADA
2011-03-31 (140 pages).
Updates: Sabina Announces Increase in Resource Estimate for Back River Gold Project, Nunavut news release, November 21, 2011.
Project Location: Nunavut, Canada. View the Black River project on a Google Map.
Average Ore Value (all estimate types): US$322.33
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $41.04 | 4.03 M oz | 5.620 g/t | 22.30 M t |
Estimate notes:
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $20.40 | 2.00 M oz | 6.230 g/t | 10.00 M t |
Estimate notes:
Latest NI43-101 Report: Preliminary Economic Assessment Update
NI 43-101 Technical Report
Hackett River Project, Nunavut, Canada
2010-07-26 (389 pages).
Updates: Project percentages adjusted to reflect 2011 Xtratra deal -- 22.5% of first 190 million ounces of silver (and 12.5% of all silver product thereafter. Other metals are not shown.
Project Location: Nunavut, Canada. View the Hackett River Polymetallic project on a Google Map.
Average Ore Value (all estimate types): US$133.95
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Silver | $8.06 | 40.64 M oz | 128.750 g/t | 43.64 M t |
Estimate notes: See Table 1-1: Hackett River Diluted Resource Summary
on p. 24 of 389 in the NI 43-101 dated July 2010.
Resource quantities adjusted for ownership percentage of 22.5%.
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Silver | $2.54 | 12.79 M oz | 110.600 g/t | 15.98 M t |
Estimate notes: See Indicated note.
Resource quantities adjusted for ownership percentage of 22.5%.
| Banner ad GoldMinerPulse. |