We are encouraged by the positive resource update which includes 1.7 MMoz of near surface in-pit ounces at Marban and points to the likelihood of an open pit mining scenario. Growth potential for the next update remains with all three of the deposits open laterally and at depth and an additional 35,000m of drilling completed but not reflected in this estimate. Overall, we believe that the Marban project’s strategic location in the heart of the Val D’Or camp, remaining exploration potential and favourable metallurgy make it a logical target for Aurizon and other producers in the camp.
Sierra Metals announces first proven and probable ore reserves at the Bolivar...
NioGold - Clarus Securities Inc. Coverage
1. NioGold Mining Corporation
(NOX-TSX.V, $0.48)
Stock Rating: NOT RATED
12-Month Target: N/A
Jamie Spratt, CFA (416) 343-4204
Sasha Kaplun, Associate (416) 343-4203
Monday, September 10, 2012
Stock Data Global Ounces at Marban Hit 2MMoz Mark,
Previous Close $0.435 Growth Remains
52-Week High-Low $0.30 / $0.50
NioGold and JV partner Aurizon reported an updated resource at the Marban
Avg. Daily Volume (3m) 109,710 gold project in Quebec. Resources at the Marban deposit increased to 1.4
Basic SO (MM) 99.2 MMoz, up 375% from 300k oz, previously and global resources at the project
Fully Diluted SO (MM) 115.3
including the Marban, Norlartic and Kierens deposits now sit at 2.07 MMoz.
Float (MM) 76.0
We are encouraged by the positive resource update which includes 1.7 MMoz
Market Cap. (MM) $43.2
of near surface in-pit ounces at Marban and points to the likelihood of an open
Cash (MM) $4.3
pit mining scenario. Growth potential for the next update remains with all
Enterprise Value (MM) $38.9
three of the deposits open laterally and at depth and an additional 35,000m of
Fiscal Year End 31-Aug
drilling completed but not reflected in this estimate. Overall, we believe that
Shareholders
the Marban project’s strategic location in the heart of the Val D’Or camp,
Major Shareholder: Wexford Capital 11.7%
remaining exploration potential and favourable metallurgy make it a logical
Management & Directors 1.9%
target for Aurizon and other producers in the camp.
Company Information
Flagship Project Marban Block
Adding High Quality Ounces
Project Location Quebec We are encouraged with the resource update that saw total Marban deposit
Total Land Package (km )
2
130 ounces increase 375% to 1.4 MMoz from 300k oz, previously. The resource
Attributable Resources (oz) 1,034,500 includes near surface ounces for the first time at Marban constrained within a
AMC/oz Valuation $38 Whittle pit, confirming the potential for an open pit mining scenario with a
respectable O/P resource grade of 1.58 g/t. The update reflects a total of
198,000 m of drilling, about 30% more than the previous estimate and we note
4.00 $0.60
3.50
$0.50
3.00 80% of ounces are in the M&I category which all bodes well for resource
Volume (in millions)
$0.40
2.50
quality. The net result was a 115% increase in global ounces to 2.07MMoz at
Price
2.00 $0.30
1.50
$0.20
1.66 g/t, sufficient to support 150k+ oz in production over a 10 year mine life.
Resource Growth Potential Remains
1.00
$0.10
0.50
0.00
Sep-11 Nov-11 Jan-12 Mar-12 May-12 Jul-12
$0.00
Sep-12
We note that an additional 35,000 m of drilling from the Phase II program was
not included in this estimate and we believe drilling success at depth and lateral
Source: Capital IQ
extensions suggest further resource growth in the next update. We also
NioGold Mining is an exploration company with emphasize that all three deposits remain open at depth and along strike. Add to
2
130km of land holdings in Quebec’s most this, multiple additional targets along 10km of untested shear zone and we
prominent gold mining region, the Malartic, believe that 3+ MMoz should be realistically achievable in the longer term.
Cadillac and Val-d’Or gold camps.The Company Marban’s Success Points to Increasing Importance in Aurizon’s Pipeline
controls 20km of strike on the Norbenite Shear Marban now boasts a solid 2MMoz resource profile and significant exploration
Fault Zone where it has delineated 2 MMoz at its potential remains. With excellent infrastructure and preliminary metallurgy
Marban Block property, on which Aurizon Mines suggesting recoveries of 95-97% using a conventional flowsheet, we believe
is currently earning an initial 50% interest. that seeing Marban added to Aurizon’s fold is a likely outcome.
Please refer to the final page(s) of this report for required disclosures.
Clarus Securities Inc.
Exchange Tower, 130 King Street, W. Suite 3640, P.O. Box 38 Toronto, ON M5X 1A9 Ph (416) 343-2777 Fax (416) 343-2799
Royal Bank Building, 335 – 8th Avenue SW, Suite 1220, Calgary, AB T2P 1C9 Ph (403) 269-5900 Fax (403) 269-8900
Waterfront Centre, Suite 1615, 200 Burrard Street, Vancouver, BC V6C 3L6 (604) 605-5700 (604) 605-5704
2. NioGold Mining Corporation (NOX-TSX.V)
Jamie Spratt, CFA (416) 343-4204
Sasha Kaplun, Associate (416) 343-4203
Exhibit 1: Marban Deposit Resource Update Variance Table
Jan-10 Sep-12 Variance
M G e (g/t)
t rad M oz
M Mt G e (g/t)
rad M oz Tonnage
M G e
rad Ounces
Op Pit
en
M&I - - - 20.70 1.58 1.05 nmf. nmf. nmf.
Inferred - - - 3.78 1.60 0.19 nmf. nmf. nmf.
Total OP - - - 24.48 1.58 1.25 nmf. nmf. nmf.
U erground
nd
M&I 1.238 4.55 0.18 0.98 2.82 0.09 -21% -38% -51%
Inferred 0.868 4.08 0.11 0.80 2.68 0.07 -8% -34% -39%
Total UG 2.106 4.36 0.30 1.78 2.76 0.16 -15% -37% -46%
Total M&I 1.238 4.55 0.18 21.68 1.64 1.14 1651% -64% 531%
Total Inferred 0.868 4.08 0.11 4.58 1.79 0.26 428% -56% 131%
Total Marban Deposit 2.106 4.36 0.295 26.26 1.66 1.41 1147% -62% 376%
Source: Company Reports, Clarus Securities Inc.
Exhibit 2: Marban Project Global Resources
Deposit Op p G
en it/U Tonnes (M ) G e (g/t)
M rad M oz
M
M an
arb In-pit (0.35 g/t) 24.48 1.58 1.25
U/G(2.0 g/t) 1.78 2.76 0.16
Total Marban 24.48 1.58 1.25
Norlartic Near surface (0.5 g/t) 7.784 1.45 0.36
U/G(2.5 g/t) 0.831 3.82 0.10
Total Norlartic 8.615 1.68 0.46
Kierens Near surface (0.5 g/t) 2.564 1.46 0.12
U/G(2.5 g/t) 0.653 3.81 0.08
Total Kierens 3.217 1.93 0.20
Total M an Project Open pit
arb 34.828 1.54 1.73
U/G 3.264 3.24 0.34
Project Total 38.092 1.69 2.07
Source: Company Reports, Clarus Securities Inc.
Clarus Securities Inc.
Exchange Tower, 130 King Street, W. Suite 3640, P.O. Box 38 Toronto, ON M5X 1A9 Ph (416) 343-2777 Fax (416) 343-2799
Royal Bank Building, 335 – 8th Avenue SW, Suite 1220, Calgary, AB T2P 1C9 Ph (403) 269-5900 Fax (403) 269-8900
Waterfront Centre, Suite 1615, 200 Burrard Street, Vancouver, BC V6C 3L6 (604) 605-5700 (604) 605-5704