Mandrake Resources Ltd

AU:MAN Australia Other Industrial Metals & Mining
Market Cap
$8.54 Million
AU$13.80 Million AUD
Market Cap Rank
#30222 Global
#863 in Australia
Share Price
AU$0.02
Change (1 day)
-2.22%
52-Week Range
AU$0.02 - AU$0.03
All Time High
AU$3.00
Categories
Companies in Australia Other Industrial Metals & Mining
About

Mandrake Resources Limited engages in the exploration and evaluation of mineral resources. It explores for gold, lithium, silver, uranium, nickel, platinum group elements, and copper deposits. The company holds 100% interest Utah Lithium project that consists of over 93,755 acres covering an area of approximately 379 square kilometers located in the Lisbon Valley, Paradox Basin in southeast Utah;… Read more

Mandrake Resources Ltd (MAN) - Net Assets

Latest net assets as of June 2025: AU$23.87 Million AUD

Based on the latest financial reports, Mandrake Resources Ltd (MAN) has net assets worth AU$23.87 Million AUD as of June 2025.

Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$23.98 Million) and total liabilities (AU$102.23K). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.

Key Net Assets Metrics

Metric Value
Current Net Assets AU$23.87 Million
% of Total Assets 99.57%
Annual Growth Rate 8.2%
5-Year Change 26.42%
10-Year Change N/A
Growth Volatility 279.1

Mandrake Resources Ltd - Net Assets Trend (1989–2025)

This chart illustrates how Mandrake Resources Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.

Annual Net Assets for Mandrake Resources Ltd (1989–2025)

The table below shows the annual net assets of Mandrake Resources Ltd from 1989 to 2025.

Year Net Assets Change
2025-06-30 AU$23.87 Million +0.66%
2024-06-30 AU$23.72 Million +0.92%
2023-06-30 AU$23.50 Million +19.40%
2022-06-30 AU$19.68 Million +4.22%
2021-06-30 AU$18.88 Million +390.07%
2020-06-30 AU$3.85 Million +887.04%
2019-06-30 AU$-489.59K -201.32%
2018-06-30 AU$-162.48K -202.65%
2017-06-30 AU$158.28K +105.11%
2016-06-30 AU$-3.10 Million -123.55%
2015-06-30 AU$-1.38 Million +62.23%
2014-06-30 AU$-3.67 Million -2257.44%
2013-06-30 AU$-155.50K -109.95%
2012-06-30 AU$1.56 Million -12.77%
2011-06-30 AU$1.79 Million -4.30%
2010-06-30 AU$1.87 Million -46.21%
2009-06-30 AU$3.48 Million -55.33%
2008-06-30 AU$7.79 Million +1419.62%
2007-06-30 AU$512.47K -87.35%
2006-06-30 AU$4.05 Million +226.76%
2005-06-30 AU$1.24 Million +21.20%
2004-06-30 AU$1.02 Million -7.50%
2003-06-30 AU$1.11 Million -30.47%
2002-06-30 AU$1.59 Million -12.05%
2001-06-30 AU$1.81 Million -16.57%
2000-06-30 AU$2.17 Million +457.24%
1999-06-30 AU$-606.83K -151.44%
1998-06-30 AU$1.18 Million -20.09%
1997-06-30 AU$1.48 Million -2.70%
1996-06-30 AU$1.52 Million -25.89%
1995-06-30 AU$2.05 Million -0.39%
1994-06-30 AU$2.06 Million -4.06%
1993-06-30 AU$2.14 Million -43.05%
1992-06-30 AU$3.76 Million -0.32%
1991-06-30 AU$3.77 Million +31.28%
1990-06-30 AU$2.87 Million +105.43%
1989-06-30 AU$1.40 Million --

Equity Component Analysis

This analysis shows how different components contribute to Mandrake Resources Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.

Equity Composition Insights

  • Retained earnings have decreased by 1866933600.0% over the analyzed period, potentially due to dividend distributions or operating losses.

Current Equity Component Breakdown (June 2025)

Component Amount Percentage
Common Stock AU$37.69 Million 157.89%
Other Comprehensive Income AU$5.49 Million 23.00%
Total Equity AU$23.87 Million 100.00%

Mandrake Resources Ltd Competitors by Market Cap

The table below lists competitors of Mandrake Resources Ltd ranked by their market capitalization.

Company Market Cap
Marpai Inc
NASDAQ:MRAI
 		$6.66 Million
New Zealand Energy Corp
PINK:NZERF
 		$6.66 Million
GUARDIAN EXPLORATION NEW
F:R6B
 		$6.67 Million
Putra Rajawali Kencana PT
JK:PURA
 		$6.67 Million
SAHYADRI INDUSTRIES ORD (BSE)
NSE:SAHYADRI
 		$6.66 Million
Hillcrest Energy Technologies Ltd
OTCQB:HLRTF
 		$6.66 Million
Inventure Growth & Securities Limited
NSE:INVENTURE
 		$6.66 Million
Europen Endustri Insaat Sanayi ve Ticaret A.S.
IS:EUREN
 		$6.66 Million

Equity Growth Attribution

This analysis shows how different factors contributed to changes in Mandrake Resources Ltd's equity between the two most recent reporting periods.

Equity Growth Insights

  • From 2024 to 2025, total equity changed from 23,715,728 to 23,873,198, a change of 157,470 (0.7%).
  • Net loss of 623,711 reduced equity.
  • Share repurchases of 3,063 reduced equity.
  • Other comprehensive income increased equity by 534,244.
  • Other factors increased equity by 250,000.

Equity Change Factors (2024 to 2025)

Factor Impact Contribution
Net Income AU$-623.71K -2.61%
Share Repurchases AU$3.06K -0.01%
Other Comprehensive Income AU$534.24K +2.24%
Other Changes AU$250.00K +1.05%
Total Change AU$- 0.66%

Book Value vs Market Value Analysis

This analysis compares Mandrake Resources Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.

Valuation Insights

  • Current price-to-book ratio: 0.57x
  • The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
  • The price-to-book ratio has increased from 0.00x to 0.57x over the analyzed period, suggesting growing market confidence.

Historical Price-to-Book Ratios

Date Book Value per Share Market Price P/B Ratio
1989-06-30 AU$430.59 AU$0.02 x
1990-06-30 AU$884.58 AU$0.02 x
1991-06-30 AU$1161.28 AU$0.02 x
1992-06-30 AU$1554.77 AU$0.02 x
1993-06-30 AU$885.49 AU$0.02 x
1994-06-30 AU$839.12 AU$0.02 x
1995-06-30 AU$815.62 AU$0.02 x
1996-06-30 AU$597.38 AU$0.02 x
1997-06-30 AU$547.33 AU$0.02 x
1998-06-30 AU$328.86 AU$0.02 x
1999-06-30 AU$-138.77 AU$0.02 x
2000-06-30 AU$338.57 AU$0.02 x
2001-06-30 AU$197.89 AU$0.02 x
2002-06-30 AU$66.39 AU$0.02 x
2003-06-30 AU$50.66 AU$0.02 x
2004-06-30 AU$39.13 AU$0.02 x
2005-06-30 AU$30.20 AU$0.02 x
2006-06-30 AU$65.08 AU$0.02 x
2007-06-30 AU$6.16 AU$0.02 x
2008-06-30 AU$39.33 AU$0.02 x
2009-06-30 AU$1043.72 AU$0.02 x
2010-06-30 AU$561.43 AU$0.02 x
2011-06-30 AU$330.91 AU$0.02 x
2012-06-30 AU$165.75 AU$0.02 x
2013-06-30 AU$-9.50 AU$0.02 x
2014-06-30 AU$-163.67 AU$0.02 x
2015-06-30 AU$-7.40 AU$0.02 x
2016-06-30 AU$-4.96 AU$0.02 x
2017-06-30 AU$0.06 AU$0.02 x
2018-06-30 AU$-0.06 AU$0.02 x
2019-06-30 AU$-0.15 AU$0.02 x
2020-06-30 AU$0.02 AU$0.02 x
2021-06-30 AU$0.06 AU$0.02 x
2022-06-30 AU$0.04 AU$0.02 x
2023-06-30 AU$0.04 AU$0.02 x
2024-06-30 AU$0.04 AU$0.02 x
2025-06-30 AU$0.04 AU$0.02 x

Capital Efficiency Dashboard

This dashboard shows how efficiently Mandrake Resources Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.

Capital Efficiency Insights

  • Current Return on Equity (ROE): -2.61%
  • The company may be facing challenges in efficiently utilizing shareholder equity.
  • DuPont Analysis Breakdown:
  • • Net Profit Margin: -93.87%
  • • Asset Turnover: 0.03x
  • • Equity Multiplier: 1.00x
  • Recent ROE (-2.61%) is above the historical average (-20.00%), indicating improving capital efficiency.

Historical Capital Efficiency Metrics

Year Return on Equity Net Profit Margin Asset Turnover Equity Multiplier Economic Value Added
1989 -5.15% 0.00% 0.00x 1.01x AU$-211.90K
1995 0.49% 0.00% 0.00x 2.66x AU$-195.70K
1996 1.38% 0.00% 0.00x 3.72x AU$-133.44K
1997 2.85% 0.00% 0.00x 3.59x AU$-110.87K
1998 -70.96% 0.00% 0.00x 4.27x AU$-1.02 Million
1999 0.00% 0.00% 0.00x 0.00x AU$54.63K
2000 -156.33% 0.00% 0.00x 1.03x AU$-3.61 Million
2001 -211.53% 0.00% 0.00x 1.43x AU$-4.01 Million
2002 -203.31% -1134.74% 0.13x 1.33x AU$-3.39 Million
2003 -43.82% 0.00% 0.00x 1.05x AU$-595.28K
2004 -81.64% 0.00% 0.00x 1.03x AU$-937.56K
2005 -93.63% -288.95% 0.29x 1.13x AU$-1.28 Million
2006 -53.16% -30.33% 1.43x 1.22x AU$-2.40 Million
2007 -987.28% -146.71% 4.81x 1.40x AU$-5.15 Million
2008 2.31% 3.59% 0.50x 1.30x AU$-598.52K
2009 -124.41% -84.25% 0.67x 2.19x AU$-4.68 Million
2010 -82.14% -35.50% 0.72x 3.23x AU$-1.72 Million
2011 -52.27% -18.27% 0.80x 3.60x AU$-1.12 Million
2012 -19.65% -6.63% 0.77x 3.87x AU$-463.22K
2013 0.00% -50.72% 0.81x 0.00x AU$-1.84 Million
2014 0.00% -102.16% 2.33x 0.00x AU$-3.42 Million
2015 0.00% -48.08% 2.32x 0.00x AU$-1.34 Million
2016 0.00% -54.79% 0.00x 0.00x AU$-1.40 Million
2017 1581.81% 5563775.56% 0.00x 1.57x AU$2.49 Million
2018 0.00% -116479.61% 0.01x 0.00x AU$-577.80K
2019 0.00% -5471070.00% 0.00x 0.00x AU$-498.15K
2020 -19.43% -1853.27% 0.01x 1.03x AU$-1.13 Million
2021 -16.46% -18492.93% 0.00x 1.02x AU$-5.00 Million
2022 -2.85% -2364.96% 0.00x 1.01x AU$-2.53 Million
2023 -1.32% -77.26% 0.02x 1.01x AU$-2.66 Million
2024 -0.83% -26.88% 0.03x 1.01x AU$-2.57 Million
2025 -2.61% -93.87% 0.03x 1.00x AU$-3.01 Million

Industry Comparison

This section compares Mandrake Resources Ltd's net assets metrics with peer companies in the Other Industrial Metals & Mining industry.

Industry Context

  • Industry: Other Industrial Metals & Mining
  • Average net assets among peers: $2,995,611
  • Average return on equity (ROE) among peers: -21.65%

Peer Company Comparison

Company Net Assets Return on Equity Debt-to-Equity Market Cap
Mandrake Resources Ltd (MAN) AU$23.87 Million -5.15% 0.00x $6.66 Million
EXULTANT FPO [10X] (10X) $5.63 Million -1.35% 0.01x $1.10K
Morella Corporation Ltd (1MC) $5.43 Million -6.71% 0.57x $2.93 Million
6K Additive Inc (6KA) $-21.36 Million 0.00% 0.00x $24.91 Million
Atlantic Lithium Ltd (A11) $789.39K -143.95% 0.47x $71.83 Million
African Gold Ltd (A1G) $6.42 Million -11.14% 0.01x $170.41 Million
Albright Metals Ltd (ABR) $5.61 Million 0.47% 0.11x $1.11 Million
Audalia Resources Ltd (ACP) $2.12 Million -18.55% 0.04x $893.85K
Accent Resources NL (ACS) $4.38 Million -14.12% 0.03x $211.71K
Acdc Metals Ltd (ADC) $10.13 Million -6.86% 0.04x $1.02 Million
Admiralty Resources NL (ADY) $10.81 Million -14.31% 1.16x $5.70 Million