Exceptional Team, Solid Production, Significant Valuation ... · 5/9/2016 · TSX:NMI 3 Newmarket...
Transcript of Exceptional Team, Solid Production, Significant Valuation ... · 5/9/2016 · TSX:NMI 3 Newmarket...
TSX:NMIOTCQX:NMKTFMay 2016
Exceptional Team, Solid Production,Significant Valuation Upside
2TSX:NMI
Forward-looking StatementsCertain information set forth in this presentation contains “forward-looking statements”, and “forward-lookinginformation under applicable securities laws. Except for statements of historical fact, certain information containedherein constitutes forward-looking statements, which include the Company’s expectations about its business andoperations, and are based on the Company’s current internal expectations, estimates, projections, assumptions andbeliefs, which may prove to be incorrect. Some of the forward-looking statements may be identified by words such as“will”, “expects”, “anticipates”, “believes”, “projects”, “plans”, and similar expressions. These statements are notguarantees of future performance or outcomes and undue reliance should not be placed on them. Forward-lookingstatements are based on the opinions and estimates of management as of the date such statements are made and theyare subject to known and unknown risks, uncertainties and other factors that may cause the actual results, level ofactivity, performance or achievements of the Company to be materially different from those expressed or implied bysuch forward-looking statements or forward-looking information. Although management of the Company hasattempted to identify important factors that could cause actual results to differ materially from those contained inforward-looking statements or forward-looking information, there may be other factors that cause results not to be asanticipated, estimated or intended. There can be no assurance that such statements will prove to be accurate, as actualresults and future events could differ materially from those anticipated in such statements. Accordingly, readers shouldnot place undue reliance on forward-looking statements and forward-looking information. The Company does notundertake to update any forward-looking statements or forward-looking information that are included in thispresentation or incorporated by reference herein, except in accordance with applicable securities laws.
All amounts are presented in United States dollars ("$") unless otherwise stated. References in this document to “C$” are to Canadian dollars and references to "A$" are to Australian dollars.
3TSX:NMI
Newmarket Gold Highlights Excellent balance sheet US$52.1 million cash (A$72.0 million equivalent) and US$1.6 million long-term debt
Experienced capital markets and operational team with a proven track record of execution and significant value creation
Three 100% owned operating gold mines in Australia with sustainable production of over 200,000 ounces annually with strong cash flow (all production unhedged)
Record Q1, 2016 Fosterville Gold Mine Production of 33,138 ounces on record grade of 7.34g/t gold
Q1 2016 generated US$8.9 million free cash flow
New mine site discoveries leading to organic production growth
Disciplined gold asset consolidation strategy
Highly leveraged to the AUD$ gold price (A$1725, May 9, 2016)
NEWMARKET OPPORTUNITY
$1,972
$3,267
EV/oz Production EV/oz Production
4.6x
7.0x
Price/2016E CFPS (ratio) Price/2016E CFPS (ratio)
Peer Group1Peer Group1
Newmarket Valuation Newmarket Valuation
1. Peer group details slide 9. Source: FactSet, Bloomberg, company disclosure, available equity research. Averages exclude Newmarket, details as at April 27, 2016.
4TSX:NMI
STRONG FINANCIAL POSITION
Cash Balance (million) US$52.1
Working Capital (million) US$38.0
Debt (million) US$1.6
Balance Sheet
TSX:NMI OTCQX: NMKTF
Market Capitalization (million) (as at May 09, 2016) US$470
Issued and Outstanding (million) 175.6
Options (million) 10.7
Performance Share Units (million) 3.7
Warrants (million) 0.5
Fully Diluted (million) 190.5
Luxor Capital Group LP 19.3%
Eric Sprott 17.9%
Management/Board (basic) 7.4%
Capital Structure & Ownership
Average Daily Volume
30 day 1,700,000
CASH$52.1 Million
$67.5$74.2 $76.5
$112.1$117.7
2013A 2014A 2015A 2016E 2017E
Source: 2013-2014 Actuals, 2016E-2017E – Factset Consensus
Consensus Estimated Operating Cash Flow (US$ Millions)
Debt $1.6 Million
5TSX:NMI
Strong Founders share ownership: C$12 million currently
invested (7.4% issued and outstanding)
Aligned PSU Vesting Plan based on share price performance
Focused on executing and creating significant shareholder value
EXPERIENCED VALUE CREATION TEAM
Raymond Threlkeld Chairman
Douglas Forster President, CEO & Director
Blayne Johnson Executive VP, Director
Lukas Lundin Director
Randall Oliphant Director
Darren Hall Chief Operating Officer
Doug Hurst VP Corporate Development
Robert Dufour Chief Financial Officer
Robert Getz Director
Kevin Conboy Director
Edward Farrauto Director
Michael Vint Director
AdvisorsIan Telfer Capital Markets
Michael Vitton Capital Markets
The founders have created over $30 billion in market cap value
ALIGNED WITH SHAREHOLDERS
6TSX:NMI
SUSTAINABLE PRODUCER WITH A STRATEGY FOR LONG-TERM GROWTH
RECORD 222,671 oz
FLAGSHIP FOSTERVILLE GOLD MINE
3 AustralianCONSOLIDATED GOLD PRODUCTION
2015 RECORD YEAR
RECORD PRODUCTION 123,095RECORD GRADE 6.11 g/t AuRECORD RECOVERY 88.5%RECORD DRILL INTERCEPT 645g/t Au over 3.5m
CONSOLIDATED COSTS
OPERATING CASH COSTS $US 704/ozALL-IN SUSTAINING COSTS $US 987/oz
Gold Mines
THREE NEW MINE SITE DISCOVERIES
ROBUST AUD$ GOLD PRICE
7TSX:NMI
Q1 2016 HIGHLIGHTS
Fosterville Record: 33,138 ounces on record mill grade of 7.34 g/t Au
Fosterville achieves low operating cash costs of US$4731 and AISC of US$7231
Consolidated Q1, 2016 production of 58,057 ounces
Consolidated Operating Cash Costs of US$7011 and All-in Sustaining Costs of US$9081
US$8.92 million generated in free cash flow
27% improvement in Cosmo production to 16,340 ounces over Q4, 2015 including a record month in March of 8,022 ounces
Continued high grade, visible gold-bearing drill intercepts from the Lower Phoenix gold system; Eagle and East Dipping structures including: 500.7 g/t (17.6 opt) Au over 12.5 m (ETW: 4.5 m)
Fosterville’s new gravity gold circuit is operational and being commissioned with free gold currently being recovered
As at March 31, 2016
1. Operating Cash Costs and All-in Sustaining Costs (“AISC”) refer to Non-IFRS Measures on Slide 32
2. Free Cash flow based on operating cash flow of US$18.3 million less CAPEX of $9.4 million after investing US$3.8 million into growth.
(As at Mar 31, 2016)
US$ Million
Revenue $66.1
Operating cash flow $18.3
Net Income $6.5
Net Income per share (basic and diluted) $0.04
Cash (as at Mar 31, 2016) $52.1
Sustaining Capital $9.4
Growth Expenditure $3.8
HIGHLIGHTS
8TSX:NMI
Newmarket Gold/Lake Shore Gold Value Comp
Trading MultiplesNMI 2015 FY
Apr 8/16LSG Takeout
Feb 8/16
Share / Offer price C$/sh $2.92 $1.71
FDITM Mkt Cap / Equity Purchase Price US$ million $418 $682
FDITM EV1 US$ million $363 $617
2015 Production koz Au 223 179
2015 Cash Costs US$/oz $704 $580
2015 AISC US$/oz $987 $870
Reserves million oz Au 0.8 0.8
Resources (inclusive) million oz Au 7.8 11.2
EV/ 2015 Production US$/oz $1,630 $3,446
EV/ Reserves US$/oz $464 $798
EV/ Resources US$/oz $47 $55
P / CF 4.23x 6.90x
1.Newmarket Gold convertible debentures have been converted or redeemed. EV reflects proceeds from option and warrant exercises to date. 2. Claude Resources cash cost and AISC based on Q1-Q3 ‘15. Source: GMP Securities
February 8, 2016: Tahoe Resources announces acquisition of Lake Shore Gold for C$945 million
9TSX:NMI
Source: FactSet, Bloomberg, company disclosure, available equity research.
Averages exclude Newmarket as at April 27, 2016.
Peer Group Comparison
All comparison metrics present an opportunity for a continued significant valuation opportunity with NewmarketGold
EV / 2016E Prod. (US$/oz)
Price / Consensus 2016E CFPS (ratio) EV / Consensus 2016E EBITDA (ratio)
4.2x 4.6x 4.7x
5.6x 5.7x 5.8x
7.6x
9.1x 9.2x
10.5x
Average:
7.0x
2.9x
4.4x 4.9x 5.0x 5.3x 5.4x
5.8x
7.0x 7.5x
7.9x
Average:
5.7x
$1,972 $2,403
$2,728 $2,835 $3,195 $3,268 $3,301
$3,497 $3,719
$4,459
Average:
$3,267
10TSX:NMI
PRODUCING IN A TOP MINING JURISDICTIONCOSMO/UNION REEF
Location Northern TerritoryOwnership 100%Metals GoldMining UndergroundCapacity 2.0Mtpa Yrs in Production 2.5 Prod. Guidance 60k – 65k ouncesDiscovery Western Lodes Discovery
MAUD CREEK GOLD PROJECT
Location Northern TerritoryOwnership 100%Metals GoldMining Open Pit + UndergroundStage PEAM&I Resources 724,000 ozs @ 3.46 g/t1
1. See slide 27/28 for details on Mineral Resource and Reserve details 2. see Non-IFRS Disclosure p.35
FOSTERVILLE GOLD MINE
Location Bendigo, VictoriaOwnership 100% (2% Royalty)Metals GoldMining UndergroundCapacity 850Ktpa Yrs in Production +10 Prod. Guidance 110k – 120k ouncesDiscovery Eagle Fault Zone
STAWELL GOLD MINE
Location Stawell, VictoriaOwnership 100% (1% Royalty)Metals GoldMining UndergroundCapacity 1.0Mtpa Yrs in Production +30Prod. Guidance ~35k ouncesDiscovery Aurora B Gold Zone
2016E CONSOLIDATED GUIDANCE
Production: 205,000 - 220,000 ouncesOperating Cash Cost2: US$650 - US$725 per ounceAll-in sustaining costs2: US$950 - US$1,025 per ounce
AUSTRALIA
BIG HILL GOLD PROJECT
Location VictoriaOwnership 100%Metals GoldMining Open PitStage PermittingM&I Resources 166,000 ozs @ 1.52 g/t1
Producing Mine
Development Project
Mine site Discovery
11TSX:NMI
2015 Record Production 123,095 oz
2015 Record Grade 6.11 g/t Au
H2/15 Record Production 64,044
H2/15 Record Grade 6.37g/t Au
H2/15 Record Recoveries 88%
H2/15 Operating Cash Costs per ounce $496
H2/15 All-In Sustaining Costs per ounce $7811
Q1/16 Record production 33,138
Q1/16 Record grade 7.34g/t Au
Flagship Fosterville Mine – Low Cost Producer
U.S. Dollars unless stated otherwise 1. excludes corporate G&A, average for Q3/Q4, 2015, see page 27-28 for further 43-101 disclosure
DISCOVERY LOWER PHOENIX GOLD ZONE
2015 MINERAL RESOURCE & RESERVES Proven and Probable underground Mineral Reserves increased 34% to 244,000 ounces of gold. (Dec 31. 2015)
Mineral Reserve grade increased 25% grading 6.95 g/t gold (Dec 31. 2015)
Fosterville’s current mining front comprising the Phoenix and Lower Phoenix gold systems, and associated structures, host
Measured and Indicated Mineral Resources containing 673,000 ounces grading 8.33 g/t2 open up and down plunge
High grade, visible gold-bearing Lower Phoenix system tested over two kms and open for expansion
12TSX:NMI
Fosterville Mine (Longitudinal Projection)
Harrier Drill Drive
12.5 g/t Au over 3.3m
12.75 g/t Au over 5.9m
Lower Phoenix
Phoenix Drill Targets
1km step-out drillingH2/2016 drill results
NORTHSOUTH
Mineral Resources, Reserves and MINING as at December 31, 2015
Harrier Decline
Harrier
Proven & Probable Mineral Reserves of 244,000 ounces grading 6.95 g/t gold
Fosterville Global Measured and Indicated Mineral Resources of 2.1 million ounces grading 4.39 g/t gold
4.4 g/t Au over 8.0m
6.5 g/t Au over 6.0m
9.3 g/t Au over 3.3m
6,0
00
mN
9.2 g/t Au over 11.8m
7.3 g/t Au over 13.9m
5,4
50
mN
80
50
mN
Drilling underway
6.2 g/t Au over 1.9m
13TSX:NMI
LegendDrill InterceptsColoured by Gram-Metre
Mined Stopes Reserves >30 5 - 15
Mined Development Mine Design Target Trend 15 – 20 1 - 5
12.8 g/t Gold over 8.5m
24.8 g/t Gold over 2.5m
16.4 g/t Gold (Visible Gold)over 16.5m
73.2 g/t Gold (Visible Gold) over 7.8m
385 g/t Gold (Visible Gold) over 3.4m
Fosterville Mine (Lower Phoenix, Phoenix Mining Front)
112 g/t Gold over 11.9m
286 g/t Gold (Visible Gold) over 2.8m
11.1 g/t Gold over 4.9m
501 g/t Gold over 4.5m
161 g/t Gold over 4.9m645 g/t Gold over 3.5m
Lower Phoenix & Phoenix gold system, current mining fronts at Fosterville include:
M & I Resources of 673,000 oz grading 8.33 g/t gold
Inferred Resources of 101,000 ozgrading 9.49 g/t gold
Phoenix
Lower Phoenix
14TSX:NMI
Fosterville Mine – Peer Cost Comparison
H2/15Production
H2/15Cash CostsPer Ounce
H2/15 AISC
Per Ounce
Fosterville/Newmarket Gold1(Australia) 64,044 $496 $781
Andy Wells/Doray Minerals2(Australia) 47,197 $443 $783
Carosue Dam/Saracen Minerals2(Australia) 82,405 $548 $742
Timmins West/Lakeshore Gold3(Canada) 64,000 $607 $929
Pajingo/Evolution Mining2(Australia) 32,316 $634 $895
Macassa/Kirkland Lake4(Canada) 61,475 $650 $962
1. See non-IFRS details on slide 32, second half 2015 end Dec 31, 2015 for costs and production, excludes corporate G&A 2. Jun, Dec 2015 Quarterly Reports, Weighted average costs based on quarterly results. Assuming 0.730 USD:AUD for all quarters 3. Q3 and Q4 Results Press Releases 4. Mar, Jun, Sep, Dec 2015 Quarterly Reports, Production based on 2015 Stub-year 8 month period May 1 to Dec 31, 2015, costs based on 6 month period ended Oct 31, 2015
(open pit/underground)
(open pit/underground)
Underground Mine Comparisons
15TSX:NMI
Fosterville123,095
Cosmo63,255
Stawell36,321
Fosterville Operation Profile 2014A 2015A 2016 Guidance Q1/2016A
Gold Production 105,342 123,095 110 – 120 Koz 33,138
Gold grade (g/t) 4.62 6.11 n/a 7.34
Recovery (%) 86.4 88.5 n/a 86.8
Operating Cash Costs (US$/oz) $737 $516 $500-$575 $423
AISC (US$/oz) $1,186 $8371 n/a2 $723
Operations Overview
1. (see Non-IFRS Disclosure p.35). 2. 2016 Consolidated Company AISC guidance is US$950 – US$1,025/oz and operating cash cost guidance is US$650 – US$725/oz
Cosmo Operation Profile 2014A 2015A 2016 Guidance Q1/2016A
Gold Production 77,740 63,255 60 – 65 Koz 16,340
Gold grade (g/t) 3.14 2.99 n/a 3.09
Recovery (%) 88.9 90.7 n/a 90.7
Operating Cash Costs (US$/oz) $1,000 $917 $720-$795 $939
AISC (US$/oz) $1,2631 $1,1541 n/a2 $990
Stawell Operation Profile 2014A 2015A 2016 Guidance Q1/2016A
Gold Production 39,230 36,321 ~35 Koz 8,579
Gold grade (g/t) 1.67 1.56 n/a 1.43
Recovery (%) 78.8 80.8 n/a 79.9
Operating Cash Costs (US$/oz) $1,151 $917 $900-$975 $1,143
AISC (US$/oz) $1,1931 $1,0631 n/a2 $1,218
55% GOLD
PRODUCTION FROM FLAGSHIP
FOSTERVILLE GOLDMINE
Gold Production (oz)222,671 oz
FY 2015
16TSX:NMI
Stawell Mine Aurora B Discovery Section
Maiden Inferred Mineral Resource of 30,400 ounces grading 3.5g/t gold. The grade of the Aurora B Inferred Mineral Resource is 42% greater than the underground Mineral Reserve grade
East Flank TargetAurora A
Traditionally mined West Flank total production to date 2.3 million ounces
Magdala
13.7 g/t gold over 5.4 m
Drilling underway
Aurora B located approximately 500m above Aurora A
17TSX:NMI
Cosmo Mine Discovery (Close to Infrastructure)
0 100
metres
Western
Lode
Target
SliverTarget
7.42 g/t gold over 4.3 m
6.59 g/t gold over 6.4 m
Cosmo Long Section
14.79 g/t gold over 11.4 m, 14.07 g/t gold over 6.4 m
5.85g/t gold over 5.7 m
10.25 g/t gold over 2.8 mInc. 6.4 g/t gold over 3.1 m
The Cosmo Eastern Deeps drilling has identified mineralization approximately 200 m down plunge from the base of current resources
WESTERN LODE PLAN MAP
EASTERN DEEPS SECTION
Union Reefs mill has 1.2Mt of excess capacity to treat additional ore
Record production in March 2016 over 8,000 ounces produced at 4.18 g/t gold
AB
Drilling underway
18TSX:NMI
PEOPLEFounders have created over $30 billion of shareholder value Shareholder alignment C$12M invested, 7.4% equity ownership, performance share units vest based on share price performance
Demonstrated operational excellence
OPERATIONSThree operating mines in Australia with over 220,000 ounces of annual gold production, strong cash position US$52.1 million, with low Q1 2016 operating cash costs of $701 and AISC of $908
Trend to higher consolidated grades and recoveries
GROWTHNewmarket’s vision is to become the next quality intermediate gold producer with annual production of 400-500kozs
Focusing on internal organic growth and a prudent accretive acquisition strategy
Newmarket Gold Advantage
DISCOVERIESThree new mine site gold discoveries close to current infrastructure with significant resource expansion opportunity – extensive drilling underway
New Eagle visible gold discovery at Fosterville traced over 600m x 290m open down plunge
Douglas ForsterPresident & CEO, Director
T: 604-559-8040E: [email protected]
www.newmarketgoldinc.com
Contact Us
Ryan KingVice President, Corporate Communications
T: 604-559-8040E: [email protected]
TSX:NMI
20TSX:NMI
Proven Track Record of Success
“Newmarket Gold Inc.’s mission is to deliver exceptional shareholder value through a disciplined approach to acquiring quality, gold production assets and outstanding development
opportunities in politically stable jurisdictions worldwide”
Public Sold
Principals have founded, managed and sold mining companies with a combined market value of approximately $30 billion
21TSX:NMI
Analyst Coverage1 and Liquidity Since July
Firm GMP Securities Anonymous TD Securities R. James CIBC Beacon Canaccord RBC Scotia
Shares Traded
24.5 Million 15.0 Million 8.7 Million 6.6 Million 5.5 Million 5.0 Million 3.7 Million 3.4 Million 2.7 Million
30 Day Avg Volume 1,700,000 (as of April 19 2016)
BrokerInitiation
DateTarget Price
Target RatingFY16E
ProductionOz (000’s)
FY16ECash Costs
FY16EAISC
CAPEX NAV
Beacon Securities Nov ’15 $4.15 Buy 211 $704 $1,139 $29.5 $377
Cormark Securities Nov ’15 $3.30 Buy 222 $710 $1,017 _ $245
GMP Oct ’15 $3.55 Buy 227 $680 _ $55 $351
Laurentian Bank Dec ’15 $3.50 Buy 213 $697 $948
Raymond James Nov ’15 $3.75 Strong Buy 225 $709 $1,012 $58 $412
RBC Capital Nov ’15 $3.50 Buy 229 $696 $991 $58 $391
Rodman & Renshaw Dec ’15 $4.00 Buy 229 $725 $995 $47 $374
PI Financial Jan ’16 $3.85 Buy 226 $699 $944 $60.1 $209
M Partners Mar ’16 $3.60 Buy 225 $709 $1,062 $76.1
BMO Feb ‘16 $4.00 Buy 222 $686 $982 $480
Average $3.55
1. Factset consensus(Trading details July 2015 - Mar 1 2016)
OPINIONS ESTIMATES OR FORECASTS REGARDING NEWMARKET GOLDS PERFORMACE MADE BY THESE ANALYSTS ARE THIERS ALONe AND DO NOT REPRESENT THE OPINIONS ESTIMATES OR FORECASTS OF NEWMAKRET GOLD OR ITS MANAGEMENT.
22TSX:NMI
$400
$800
$1,200
$1,600
$2,000
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Go
ld S
po
t (i
n A
UD
$)
Historical Gold Price (in AUD$)
Appendix: Gold has remained strong in AUD terms
Source: FactSet, Bloomberg, company disclosure, available equity research
Current Spot Gold:AUD$1,725/oz(May 09, 2016)
23TSX:NMI
Appendix: Mineral Resources (Dec 31. 2015)
Source: Newmarket Gold March 21, 2016 press release announcing 2015 year-end mineral reserves and mineral resources
Note: Mineral Resources are inclusive of Mineral Reserves. Mineral Resources have been rounded to 1,000 tonnes, 0.01 g/t Au and 1,000 ounces. Minor discrepancies in summation may occur due to rounding. Mineral Resources are stated as of Dec 31, 2015. Gold Price A$ 1,500/oz used.
Measured Tonnes (kt) Gold Grade (g/t) Oz Gold (kOz)
Fosterville UG 2,086 3.25 218
Fosterville Tailings 571 7.83 144
Cosmo 1,650 3.63 193
Stawell UG 56 2.56 5
Maud Creek 1,067 5.59 192
Total Measured 5,430 4.29 752
Indicated Tonnes (kt) Gold Grade (g/t) Oz Gold (kOz)
Fosterville UG 12,950 4.57 1,904
Cosmo 2,987 2.99 288
Stawell UG 669 3.49 75
Stawell Op 3,394 1.52 166
Burnside 7,358 1.36 322
Union Reefs 3,579 2.38 273
Pine Creek 8,393 1.41 379
Maud Creek 5,426 3.04 532
Total Indicated 44,756 2.74 3,939
Total (M&I only) 50,193 2.91 4,691
Inferred Tonnes (kt) Gold Grade (g/t) Oz Gold (kOz)
Fosterville UGa 5,073 4.08 665
CosmoC 678 2.76 60
Stawell UGd 1118 3.24 116
Stawell Opf 46 1.15 2
Burnsideg 6,820 1.46 321
Union Reefsh 3,342 2.3 247
Pine Creeki 2,540 2.34 191
Maud Creeke 1,980 2.32 149
Total Inferred 21,597 2.52 1,751
24TSX:NMI
Classification Structure
Measured Indicated Inferred
Tonnes Grade In situ Gold Tonnes Grade In situ Gold Tonnes Grade In situ Gold
(kt) g/t Au (kOz) (kt) g/t Au (kOz) (kt) g/t Au (kOz)
Allwood* Lower Phoenix 5 5.59 1 110 6.30 22 170 6.48 36
Eagle* Lower Phoenix 23 16.76 12 178 10.97 63 43 27.21 37
East Dippers* Lower Phoenix 1 6.85 0 544 9.79 166 27 16.12 14
Ellesmere - - - 331 5.73 61 20 3.39 2
Harrier - - - 48 3.96 6 25 3.62 3
Kestrel 6 6.69 1 960 4.70 145 175 5.13 29
Lower Phoenix* Lower Phoenix 64 7.68 16 495 8.75 139 - - -
Lower Phoenix* FW Lower Phoenix 37 10.38 12 278 8.16 73 34 4.89 5
Phoenix* Phoenix 151 7.58 37 627 6.54 132 59 4.89 9
Raven - - - 119 8.12 31 - - -
Robin - - - 68 8.39 18 - - -
Splays - - - 912 5.74 169 298 3.98 38
Vulture - - - 517 5.04 84 635 4.56 93
Stockpile# 27 4.65 4 - - - - - -
Total Sulphide 315 8.29 84 5,188 6.65 1,109 1,488 5.58 267Notes:
*Fosterville’s underground Measured and Indicated Mineral Resources include resources in the existing mining fronts in the Phoenix and Lower Phoenix gold system of 673,000 ounces grading 8.33 g/t Au.
For the Mineral Resource estimate, the Qualified Person is Troy Fuller, MAIG, Geology Manager for Newmarket
The Mineral Resources reported are inclusive of the Mineral Reserves for the same area.
Lower cut-off grade of 3.0 g/t is applied to Lower Sulphide Mineral Resources below 5050mRL.
Mineral Resources are rounded to 1,000 tonnes, 0.01 g/t Au and 1,000 ounces. Minor discrepancies in summation may occur due to rounding.
Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.
The Mineral Resource estimate used a gold price of A$1,500 per ounce.
#Stockpile Inventory includes Lower Central Area Mineral Resources contained within the Run of Mine Stockpile and Coarse Ore Stockpile as at 31st December 2015
Appendix: Mineral Resources (Dec 31. 2015)
Fosterville Central Area Lower Sulphide Mineral Resources (Inclusive of Mineral Reserves) below 5050mRL – as at Dec. 31, 2015
25TSX:NMI
Appendix: Mineral Reserves (Dec 31. 2015)
2P Reserves Tonnes (Mt) Grade Au (g/t) Au (kozs)
Fosterville (Under Ground) 1.09 6.95 244
Fosterville (Tailings) 0.57 7.83 144
Cosmo 0.93 3.38 101
Stawell (Under Ground) 0.35 2.45 28
Stawell (Open Pit) Big Hill 3.12 1.36 138
Union Reefs (Under Ground) 0.27 4.42 39
Union Reefs (Open Pit) 0.24 1.61 12
Pine Creek 1.3 1.55 62
Total Proven & Probably Reserves 7.8 3.05 769
Source: Newmarket Gold March 21, 2016 press release announcing 2015 year-end mineral reserves and mineral resources
Note: Mineral Resources have been rounded to 1,000 tonnes, 0.01 g/t Au and 1,000 ounces. Minor discrepancies in summation may occur due to rounding. Mineral Reserves have demonstrated economic viability. Processing Recoveries range between 88% and 93%, excluding Fosterville Tailings which expects recoveries of 25% (see reports for details). Mining Recoveries range from 85% and 95% (see reports for details). Gold Price of $A1,450/Oz used. Mineral Reserves as of December 31, 2015. Mining Dilution ranges from 5% to 20% (see reports for details).
26TSX:NMI
Appendix: Fosterville Mine New Discoveries Eagle Fault, highlight intercepts include;
386 g/t Au (1) over 9.15 m (ETW 3.35 m) in hole UDH1238 (Including 5,283 g/t Au(1) over 0.6 m), 268 g/t Au (1) over 7.85 m (ETW 2.77 m) in hole UDH1255 (Including 5,276 g/t Au(1) over 0.35 m)and 73.15 g/t Au (1) over 8.7 m (ETW 7.78 m) in hole UDH1240A. Visible Gold has also been observed in the upper parts of Eagle zone in underground exposures.
Lower Phoenix Footwall, intercepted 77.87 g/t Au(1) over 6.3 m (ETW 4.33 m)in hole UDH1219A
East Dipping Fault, intercepted 246 g/t Au (1) over 0.90 m (ETW 0.81 m) in hole UDH1298 and 34.47 g/t Au over 5.1 m (ETW 4.09 m) in hole UDH1294
Kestrel structure returned 5.37 g/t Au over 9.75 m (ETW 5.12 m) in hole UDH1274 and 6.16 g/t Au over 11.05 m (ETW 5.12 m) in hole UDH1122
(1) Visible gold present in drill intercept, ETW - Estimated True Width, for further information on drill results see Newmarket Gold’s press releases dated July 27, 2015 and September 14, 2015 located at www.newmarketgoldinc.com
27TSX:NMI
Appendix: Fosterville Mine (Eagle Zone - Visible Gold)
28TSX:NMI
Appendix: Cosmo Mine Western Lodes
A number of drill holes have now penetrated the Western Lodes Target.
Drill results for the Cosmo Western Lodes which are outside of the current mine plan include 7.42 g/t gold over 4.3 m (estimated true width 2.85 m) and 6.59 g/t gold over 6.4 m (estimate true width 1.65 m).
Work continues to fully define the potential of the Western Lodes
Target is located only 160 m from current development and has the potential to increase resources at Cosmo and expand the current mine plan to alternative mining areas.
Note: For further information on drill results see Newmarket Gold’s press release dated July 22, 2015 located at www.newmarketgoldinc.com
29TSX:NMI
Appendix: Cosmo Mine Sliver Lode & Deeps
Development of the Sliver Lode at the Cosmo Mine with additional high grade results including: 14.79 g/t Au over 11.4 m (ETW 11.4 m) in hole CE67518 and 14.07g/t Au over 6.0 m (ETW 5.83 m) in hole CE67522.
Down plunge drilling in the footwall area of the Cosmo deposit, the Cosmo Deeps drill program has identified mineralization approximately 200 m down-plunge from the current base of Mineral Resources at Cosmo. The Cosmo Deeps drilling program was successful and include intercepts such as 5.85 g/t Au over 5.70 m (ETW 4.2 m) in hole CE84099 and 3.09 g/t Au over 6.4 m (ETW 5.0 m) in hole CE840100.
The very encouraging Cosmo Deeps and Sliver drill results have identified an opportunity to drill the down plunge potential of these targets from surface. This program is expected to commence in late 2015 and will cover 2,000 m of drilling to allow for future infrastructure planning for the mine. This drilling is planned to intersect the mineralization around 100 m down plunge from recent Sliver Lode drilling results as well as around 80 m above the intercept in drill hole CE840100. This program has the potential to add significant mineralization extension to the Cosmo deposit.
Note: For further information on drill results see Newmarket Gold’s press release dated September 21, 2015 located at www.newmarketgoldinc.com
Cosmo Deeps
30TSX:NMI
Appendix: Stawell Aurora B East Flank
New discovery of Aurora B East Flank mineralization is a significant event in the long history of the Stawell mine.
West Flank at Stawell has produced 2.3 million oz gold whereas the East Flank, where the Aurora B discovery has been made has no recorded production.
Drilling on the Aurora B discovery returned high-grade intercepts containing visible gold including: 7.06 g/t gold over 17.80 m (estimate true width 8.3 m).
Additional drilling on this new discovery is on-going.
Note: For further information on drill results see Newmarket Gold’s press release dated July 22, 2015 located at www.newmarketgoldinc.com
31TSX:NMI
Fosterville Mine Gravity Circuit Addition
The company has now committed to installing a 10 tonnes per hour gravity circuit (Knelson Concentrator) within the secondary (‘Regrind’) grinding circuit (Figure 5) at a cost of US$0.4 million with the installation expected to commence in early 2016 and be operational by the end of Q2 2016.
32TSX:NMI
Appendix: Non-IFRS and Additional InformationNon-IFRS MeasuresNewmarket Gold believes that investors use certain indicators to assess gold mining companies. The indicators are intended to provide additional information and should not beconsidered in isolation or as a substitute for measures of performance in accordance with the International Financial Reporting Standards.“OperationalCash Costs perOunce” is a non-IFRS performance measure which could provide an indication of the mining and processing efficiency at the operations.The Company calculates operating cash costs per ounce by deducting silver sales revenue as a by-product from operating expenses per the consolidated statement of operations, thendividing by the gold ounces sold during the applicable period. Operating expenses include mine site operating costs such as mining, processing and administration as well as royalties,however excludes depletion and depreciation, share-based payments and rehabilitation costs. There are variations in the method of computation of “operational cash costs per ounce” asdetermined by the Company compared with other mining companies. For more detail on the operational cash costs per ounce determination for Crocodile Gold, please visitwww.sedar.com or www.newmarketgoldinc.com and review the latest Annual Financial Statements issued on March 19, 2014.
“All-In Sustaining Costs per Ounce of Gold (“AISC”) Effective December 31, 2013, the Company has adopted an all-in sustaining cost (“AISC”) performance measure that reflects all of theexpenditures that are required to produce an ounce of gold from current operations. While there is no standardized meaning of the measure across the industry, the Company’s definitionconforms to the AISC definition as set out by the World Gold Council in its guidance dated June 27, 2013. The World Gold Council is a non-regulatory, non-profit organization established in1987 whose members include global senior mining companies. The Company believes that this measure will be useful to external users in assessing operating performance and the abilityto generate free cash flow from current operations. The Company defines AISC as the sum of operating cash costs (per above), sustaining capital (capital required to maintain currentoperations at existing levels), capital lease repayments, corporate general and administrative expenses, mine exploration within the known resources and rehabilitation accretion andamortization related to current operations. AISC excludes capital expenditures for significant improvements at existing operations deemed to be expansionary in nature, exploration andevaluation related to growth projects, rehabilitation accretion and amortization not related to current operations, financing costs, debt repayments, share-based compensation not relatedto operations, and taxes.
Additional InformationNotes for Page 25: For information regarding mineral resource and reserve estimates, including parameters used to generate the estimates and depletion, please see the technical reportstitled: NI43-101 TECHNICAL REPORT FOSTERVILLE GOLD MINE, VICTORIA, AUSTRALIA PREPARED FOR NEWMARKET GOLD INC dated March 21, 2016 and; NI43-101 TECHNICAL REPORT –BIG HILL ENHANCED DEVELOPMENT PROJECT AT STAWELL GOLD MINE MINERAL RESOURCES & RESERVES PREPARED FOR CROCODILE GOLD CORP dated June 6, 2014. For the NorthernTerritory Mineral Reserve Estimates please refer to the technical reports titled: REPORT ON THE MINERAL RESOURCES & MINERAL RESERVES OF THE COSMO DEEPS GOLD PROJECT datedMarch 21, 2016; NI 43-101 TECHNICAL REPORT STAWELL GOLD MINE, VICTORIA, AUSTRALIA PREPARED FOR NEWMARKET GOLD INC dated March 21, 2016;REPORT ON THE MINERAL RESOURCES & MINERAL RESERVES OF THE UNION REEFS GOLD PROJECT dated December 31, 2012; REPORT ON THE MINERAL RESOURCES & MINERAL RESERVESOF THE PINE CREEK GOLD PROJECT dated December 31, 2012; REPORT ON THE MINERAL RESOURCES & MINERAL RESERVES OF THE MAUD CREEK GOLD PROJECT dated December 31, 2012and; REPORT ON THE MINERAL RESOURCES & MINERAL RESERVES OF THE BURNSIDE GOLD AND BASE METAL PROJECT dated December 12, 2013.Mineral resources that are not mineral reserves do not have demonstrated economic viability.
Qualified PersonMark Edwards, MAusIMM (CP), MAIG, General Manager, Exploration, Newmarket Gold, is a "qualified person" as such term is defined in National Instrument 43-101 and has reviewedand approved the technical information and data included in this presentation.