Trailing PE -- Forward PE -- Buy 1 Analyst. 1-Year Return: -45.5% 5-Year Return: -87.8%

Similar documents
Trailing PE Forward PE -- NA 0 Analysts. 1-Year Return: 0.0% 5-Year Return: -78.1%

52-Week High Trailing PE Week Low Forward PE 8.6. Buy 9 Analysts. 1-Year Return: -1.2% 5-Year Return: 21.1%

Trailing PE -- Forward PE -- NA 0 Analysts. 1-Year Return: 424.7% 5-Year Return: 415.2%

Trailing PE -- Forward PE -- Buy 1 Analyst. 1-Year Return: -40.2% 5-Year Return: -93.3%

Trailing PE 5.4. Forward PE Buy 18 Analysts. 1-Year Return: -42.0% 5-Year Return: -31.8%

52-Week High Trailing PE Week Low Forward PE Buy 8 Analysts. 1-Year Return: 1.1% 5-Year Return: 73.1%

Trailing PE 8.9. Forward PE 8.0. Hold 7 Analysts. 1-Year Return: -17.0% 5-Year Return: -13.9%

52-Week High Trailing PE Week Low Forward PE Hold 17 Analysts. 1-Year Return: 54.6% 5-Year Return: 104.

Trailing PE 4.8. Forward PE 8.6. Buy 2 Analysts. 1-Year Return: -10.6% 5-Year Return: 61.4%

Trailing PE Forward PE Buy 13 Analysts. 1-Year Return: 5.0% 5-Year Return: 115.5%

Trailing PE Forward PE -- Hold 1 Analyst. 1-Year Return: 8.6% 5-Year Return: 66.9%

Trailing PE Forward PE 8.5. Buy 5 Analysts. 1-Year Return: -39.3% 5-Year Return: -91.2%

OCEANAGOLD CORP (OGC-T) Mineral Resources / Metals & Mining / Gold

Trailing PE Forward PE Buy 17 Analysts. 1-Year Return: -13.1% 5-Year Return: -41.4%

52-Week High Trailing PE Week Low Forward PE Hold 14 Analysts. 1-Year Return: 8.7% 5-Year Return: 43.

Trailing PE 7.1. Forward PE 8.5. Hold 7 Analysts. 1-Year Return: 30.2% 5-Year Return: 70.0%

Trailing PE Forward PE Hold 11 Analysts. 1-Year Return: -1.1% 5-Year Return: 31.1%

Trailing PE Forward PE Buy 7 Analysts. 1-Year Return: 5.1% 5-Year Return: 99.8%

Trailing PE Forward PE Buy 1 Analyst. 1-Year Return: 84.3% 5-Year Return: 118.6%

Trailing PE Forward PE -- NA 0 Analysts. 1-Year Return: 26.2% 5-Year Return: 263.1%

Trailing PE 2.4. Forward PE 9.2. Buy 7 Analysts. 1-Year Return: -21.0% 5-Year Return: -27.3%

Trailing PE -- Forward PE -- Buy 7 Analysts. 1-Year Return: -13.9% 5-Year Return: 79.1%

52-Week High Trailing PE Week Low Forward PE -- NA 0 Analysts. 1-Year Return: -1.8% 5-Year Return: 3.6%

Trailing PE -- Forward PE -- Buy 6 Analysts. 1-Year Return: -34.7% 5-Year Return: -71.6%

Trailing PE Forward PE Buy 11 Analysts. 1-Year Return: 3.0% 5-Year Return: -19.7%

Trailing PE Forward PE Hold 6 Analysts. 1-Year Return: -20.6% 5-Year Return: -45.1%

Strong Buy 4 Analysts

Trailing PE Forward PE 8.1. Buy 6 Analysts. 1-Year Return: 21.4% 5-Year Return: 143.6%

Trailing PE Forward PE Buy 3 Analysts. 1-Year Return: -35.3% 5-Year Return: 339.3%

Trailing PE Forward PE 8.8. Buy 7 Analysts. 1-Year Return: -1.3% 5-Year Return: -66.0%

Trailing PE 8.4. Forward PE Buy 13 Analysts. 1-Year Return: 40.6% 5-Year Return: 152.2%

Trailing PE Forward PE Hold 6 Analysts. 1-Year Return: 3.5% 5-Year Return: 21.4%

MITEL NETWORKS CORP (MNW-T) Software & IT Services / Software & IT Services / Software

Trailing PE Forward PE Buy 5 Analysts. 1-Year Return: 16.8% 5-Year Return: 204.7%

Trailing PE 9.9. Forward PE Buy 4 Analysts. 1-Year Return: -25.7% 5-Year Return: 93.0%

Trailing PE 9.2. Forward PE 8.5. Hold 15 Analysts. 1-Year Return: -10.8% 5-Year Return: 20.4%

52-Week High Trailing PE Week Low Forward PE Hold 13 Analysts. 1-Year Return: -13.7% 5-Year Return: 52.

Trailing PE Forward PE Buy 2 Analysts. 1-Year Return: -25.2% 5-Year Return: -22.0%

Trailing PE Forward PE Buy 12 Analysts. 1-Year Return: -6.6% 5-Year Return: -14.9%

Trailing PE Forward PE Buy 8 Analysts. 1-Year Return: -6.2% 5-Year Return: 326.0%

Trailing PE Forward PE Buy 14 Analysts. 1-Year Return: 17.8% 5-Year Return: --

Trailing PE 7.5. Forward PE 9.6. Hold 7 Analysts. 1-Year Return: -15.4% 5-Year Return: -52.0%

Trailing PE Forward PE Buy 4 Analysts. 1-Year Return: 1.3% 5-Year Return: -14.0%

52-Week High Trailing PE Week Low Forward PE Buy 10 Analysts. 1-Year Return: -12.7% 5-Year Return: 188.

Trailing PE Forward PE Buy 2 Analysts. 1-Year Return: -39.7% 5-Year Return: --

Trailing PE -- Forward PE -- NA 0 Analysts. 1-Year Return: -45.5% 5-Year Return: -96.2%

Trailing PE Forward PE Buy 11 Analysts. 1-Year Return: 0.9% 5-Year Return: 29.7%

Trailing PE -- Forward PE -- Hold 12 Analysts. 1-Year Return: -42.0% 5-Year Return: -74.6%

Trailing PE Forward PE Buy 13 Analysts. 1-Year Return: -10.6% 5-Year Return: -9.1%

Trailing PE -- Forward PE -- Hold 13 Analysts. 1-Year Return: -7.6% 5-Year Return: -89.4%

Trailing PE 4.0. Forward PE Buy 26 Analysts. 1-Year Return: -16.6% 5-Year Return: -60.3%

Trailing PE Forward PE Buy 11 Analysts. 1-Year Return: 13.2% 5-Year Return: 121.1%

Trailing PE Forward PE -- Buy 16 Analysts. 1-Year Return: -69.4% 5-Year Return: -89.4%

Trailing PE 6.0. Forward PE 5.4. Buy 9 Analysts. 1-Year Return: -18.2% 5-Year Return: 62.9%

Trailing PE 7.8. Forward PE Hold 17 Analysts. 1-Year Return: -27.9% 5-Year Return: -78.7%

Trailing PE Forward PE Buy 10 Analysts. 1-Year Return: -5.1% 5-Year Return: 3328%

Trailing PE Forward PE Hold 5 Analysts. 1-Year Return: -1.8% 5-Year Return: -29.5%

Trailing PE Forward PE Buy 4 Analysts. 1-Year Return: 9.8% 5-Year Return: 573.1%

52-Week High Trailing PE Week Low Forward PE Buy 16 Analysts. 1-Year Return: -14.9% 5-Year Return: 15.

Trailing PE Forward PE Buy 27 Analysts. 1-Year Return: -16.3% 5-Year Return: 22.0%

52-Week High Trailing PE Week Low Forward PE Buy 17 Analysts. 1-Year Return: 33.6% 5-Year Return: 36.

Trailing PE Forward PE Buy 5 Analysts. 1-Year Return: -15.6% 5-Year Return: 30.0%

Trailing PE Forward PE Buy 1 Analyst. 1-Year Return: -26.2% 5-Year Return: 71.3%

Trailing PE Forward PE Buy 16 Analysts. 1-Year Return: 21.5% 5-Year Return: -64.5%

Trailing PE Forward PE -- Buy 3 Analysts. 1-Year Return: 1.8% 5-Year Return: -5.4%

Trailing PE Forward PE Hold 6 Analysts. 1-Year Return: 8.9% 5-Year Return: -8.1%

52-Week High Trailing PE Week Low Forward PE -- Buy 2 Analysts. 1-Year Return: -52.8% 5-Year Return: -79.1%

Trailing PE -- Forward PE -- Hold 8 Analysts. 1-Year Return: -21.0% 5-Year Return: -42.4%

Trailing PE 5.3. Forward PE 7.0. Hold 6 Analysts. 1-Year Return: -52.1% 5-Year Return: -68.3%

Strong Buy 2 Analysts

Trailing PE Forward PE Buy 6 Analysts. 1-Year Return: -13.9% 5-Year Return: 10.8%

52-Week High Trailing PE Week Low Forward PE 6.2. Hold 3 Analysts. 1-Year Return: -59.9% 5-Year Return: -68.6%

Trailing PE Forward PE Buy 17 Analysts. 1-Year Return: -25.2% 5-Year Return: -57.9%

52-Week High Trailing PE Week Low Forward PE Buy 15 Analysts. 1-Year Return: 26.7% 5-Year Return: -1.

Trailing PE Forward PE Buy 17 Analysts. 1-Year Return: -34.2% 5-Year Return: -71.7%

Trailing PE Forward PE Buy 8 Analysts. 1-Year Return: 1.6% 5-Year Return: 13.9%

Trailing PE Forward PE Buy 5 Analysts. 1-Year Return: 46.0% 5-Year Return: 97.5%

52-Week High Trailing PE Week Low Forward PE Hold 14 Analysts. 1-Year Return: 27.3% 5-Year Return: 44.

Trailing PE Forward PE Buy 7 Analysts. 1-Year Return: 62.3% 5-Year Return: 10.6%

52-Week High Trailing PE Week Low Forward PE Hold 14 Analysts. 1-Year Return: 39.6% 5-Year Return: 34.

Trailing PE 7.8. Forward PE 9.3. Hold 10 Analysts. 1-Year Return: -16.2% 5-Year Return: -17.5%

Trailing PE Forward PE Buy 14 Analysts. 1-Year Return: -12.1% 5-Year Return: 31.4%

Trailing PE -- Forward PE Buy 11 Analysts. 1-Year Return: 17.2% 5-Year Return: -33.4%

Strong Buy 1 Analyst

Trailing PE Forward PE Buy 14 Analysts. 1-Year Return: 1.5% 5-Year Return: 62.3%

Trailing PE Forward PE Buy 14 Analysts. 1-Year Return: -7.6% 5-Year Return: 33.7%

Trailing PE -- Forward PE Buy 19 Analysts. 1-Year Return: -23.4% 5-Year Return: -40.6%

Trailing PE 8.9. Forward PE 8.0. Buy 1 Analyst. 1-Year Return: -- 5-Year Return: --

Trailing PE Forward PE Buy 12 Analysts. 1-Year Return: 13.9% 5-Year Return: 147.0%

Trailing PE Forward PE Hold 27 Analysts. 1-Year Return: 0.9% 5-Year Return: -20.5%

Trailing PE Forward PE Buy 10 Analysts. 1-Year Return: -6.2% 5-Year Return: --

Trailing PE -- Forward PE Buy 6 Analysts. 1-Year Return: -5.7% 5-Year Return: 710.7%

Trailing PE Forward PE Buy 14 Analysts. 1-Year Return: 4.1% 5-Year Return: -37.5%

52-Week High Trailing PE Week Low Forward PE Buy 14 Analysts. 1-Year Return: 8.4% 5-Year Return: 303.

IMO's current average score of 9 places it within the top 15% of stocks scored. Peers KEY 6 CVE 5 CLL 4 POU 3

Trailing PE 5.3. Forward PE Hold 22 Analysts. 1-Year Return: -19.4% 5-Year Return: -68.5%

Trailing PE Forward PE Hold 19 Analysts. 1-Year Return: 16.4% 5-Year Return: -8.0%

NOKIA (NOK-N) Technology Equipment / Computers, Phones & Electr. / Phones & Handheld Devices

Trailing PE Forward PE -- NA 0 Analysts. 1-Year Return: -9.9% 5-Year Return: --

Trailing PE Forward PE Hold 18 Analysts. 1-Year Return: 28.7% 5-Year Return: 63.9%

Transcription:

Last Close.12 (CAD) Avg Daily Vol 555,165 52-Week High.25 Trailing PE -- Annual Div -- ROE -35.6% LTG Forecast -- 1-Mo 14.3% 219 March 22 TORONTO Exchange Market Cap 54M 52-Week Low.5 Forward PE -- Dividend Yield -- Annual Rev 164M Inst Own 76.1% 3-Mo 118.2% AVERAGE SCORE NEUTRAL OUTLOOK: 's current score is relatively in-line with the market. HIGHLIGHTS Average Score Trend (4-Week Moving Avg) 216-3 217-3 218-3 219-3 - The score for Mandalay Resources Corp dropped slightly this week from 6 to 5. - The recent change in the Average Score was primarily due to a decline in the Price Momentum component score. Score Averages Metals & Mining Group: 4.4 Micro Market Cap: 4.5 Mineral Resources Sector: 4.4 TSX Comp Index: 7.6 Peers -6M -3M -1M -1W Current 1Y Trend 5 5 7 5 7 5 5 5 6 5 2 4 5 5 4 5 7 5 4 2 NR NR NR NR NR THOMSON REUTERS I/B/E/S MEAN Buy 1 Analyst Mean recommendation from all analysts covering the company on a standardized 5-point scale. Sell Reduce Hold Buy Strong Buy PRICE AND VOLUME CHARTS 1-Year : -45.5% 5-Year : -87.8% BUSINESS SUMMARY Mandalay Resources Corporation is a gold, silver and antimony producer engaged in mining and related activities, including acquisition, exploration, extraction, processing and reclamation. The Company's segments include Australia, Chile, Sweden and Canada. The Company's producing assets are its Costerfield gold-antimony mine in Victoria, Australia; its Cerro Bayo silver-gold mine in Patagonia, Chile; and its Bjorkdal gold mine in northern Sweden. The Company focuses on Challacollo silver-gold project near Iquique, Chile. The Company conducts exploration on near-mine and district targets at its operating and feasibility stage projects. Its Costerfield is an underground gold-antimony mine located in the state of Victoria, Australia. Cerro Bayo is an underground silver-gold mine located in the Aysen Province of southern Chile. Bjorkdal is an underground and open pit gold mine located in northern Sweden. Challacollo is a silver-gold deposit located in Region I, Northern Chile. Page 1 of 11 219. All rights reserved.

INDICATOR COMPONENTS The AVERAGE SCORE combines the quantitative analysis of five widely-used investment decision making tools: Earnings, Fundamental, Relative Valuation, Risk, and Price Momentum. A simple average of the underlying component ratings is normally distributed to rank stocks on a 1-1 scale (1 being awarded to the most favorable). These factors may be evaluated differently using alternative methodologies and the importance of individual factors varies across industries, market capitalization and investment styles. Additional criteria should always by used to evaluate a stock. Earnings Fundamental Relative Valuation Risk Price Momentum PEER ANALYSIS Currency in CAD Average Score Ticker Price (219-3-22) PRICE MOMENTUM VALUATION FUNDAMENTAL ANALYSTS 1-Mo 3-Mo 1-Yr Market Cap Trailing PE Forward PE Dividend Yield Net Margin LTG I/B/E/S Forecast Mean # of Analysts 4 RGD.17-5.6%.% 36.% 69M -- -- -- -- -- Buy 2 4 ITR.83.% 6.4% -21.% 64M -- -- -- -- -- Buy 3 NR 1.15 4.2% 91.7% -32.4% 6M -- -- -- -- -- Buy 9 4 1.5-19.2% 467.6% 167% 57M -- -- -- -- -- -- -- 5.12 14.3% 118.2% -45.5% 54M -- -- -- -43.5% -- Buy 1 7.85-1.5% 23.2% -51.4% 54M 15.9 1.1 -- 4.8% -- Buy 3 2.55-2.3% -12.7% -5.2% 53M -- -- -- -- -- Buy 6 NR TSN.38-7.3% -5.% -56.3% 53M -- -- -- -- -- -- -- 5 PML.2.% -2.4% -39.4% 53M -- 1.9 -- -- -- Buy 1 2 SSP.25-12.3% 22.% -16.7% 52M -- -- -- -- -- -- -- NR CD 1.66 17.5% 137.1% 564.% 49M -- -- -- -- -- -- -- 4.1 Average.66 7.9% 76.9% 127.2% 56M 15.9 6. -- -19.4% -- Buy 3.6 PEER COMPANIES RGD Reunion Gold Corp Metals Inc ITR Integra Resources Corp PML Panoro Minerals Troilus Gold Corp TSN Telson Mining Corp Amex Exploration Inc SSP Sandspring Resources Avino Silver & Gold Mines CD Cantex Mine Development Corp Page 2 of 11 219. All rights reserved.

EARNINGS NEUTRAL OUTLOOK: Mixed earnings expectations and performance. Earnings Score Trend (4-Week Moving Avg) 216-3 217-3 218-3 219-3 EARNINGS INDICATORS Currency in USD Earnings Score Averages Metals & Mining Group: 5. Micro Market Cap: 4.6 Mineral Resources Sector: 5. TSX Comp Index: 6.4 Peers -6M -3M -1M -1W Current 1Y Trend 1 1 4 3 6 7 7 NR 5 5 NR NR NR NR NR 1 1 8 NR NR NR NR NR NR NR Earnings Surprises (33.3% weight) Estimate Revisions (33.3% weight) Recommendation Changes (33.3% weight) Last 4 Quarters Last 4 Weeks Last 12 Days # Surprises (> 2%) # Up Revisions # Broker Upgrades # Surprises (< -2%) 3 # Down Revisions # Broker Downgrades # In-Line Surprises (within 2%) 1 Avg Up Revisions.% Avg Surprise -37.5% Avg Down Revisions.% HIGHLIGHTS - Mandalay Resources Corp currently has a relatively neutral Earnings Rating of 5. The average Earnings Rating for its Diversified Mining industry is 5.7 and the S&P/TSX COMPOSITE index average is 6.3. - On 219-3-15, the company announced quarterly earnings of -.5 per share, a negative surprise of -15.% below the consensus -.2. Over the past 4 quarters, the company has reported positive, 3 negative, and 1 in-line surprises. The average surprise for this time period has been -37.5%. - During the past four weeks, analysts covering have made no upward or downward EPS estimate revisions for the current quarter. PRICE TARGET The chart indicates where analysts predict the stock price will be within the next 12 months, as compared to the current price..5.4.3.2.1..9 Current Price (USD) HIGH MEAN LOW Price Target 12-Month Price Target Mean (USD).3 High.3 Low.3 Target vs. Current 235.1% # of Analysts 1 Page 3 of 11 219. All rights reserved.

EARNINGS PER SHARE.4 Actuals Estimates Earnings per share (EPS) is calculated by dividing a company's earnings by the number of shares outstanding. Analysts tend to interpret a pattern of increasing earnings as a sign of strength and flat or falling earnings as a sign of weakness..2. -.2 -.4. -.5 -.2 -.5 HIGH MEAN LOW Quarterly 19-3 19-6 Mean.. High.. Low.. # of Analysts 1 1 The charts provide a comparison between a company's actual and estimated EPS, including the high and low forecasts. -.6 18-3 18-6 18-9 18-12 19-3 19-6.3. -.2 -.3 -.6 -.9 Actuals -.12 Estimates HIGH MEAN LOW Annual 219 22 Mean..2 High..2 Low..2 # of Analysts 1 1 -.12 217 218 219 22 MEAN ESTIMATE TREND ANALYST RECOMMENDATIONS Q 19-3 Q 19-6 Y 219 Y 22 Price Target Current....2.3 3 Days Ago....3.3 9 Days Ago..1.2.4 -- % Change (9 Days) -- -1.% -1.% -5.% -- EARNINGS SURPRISES Current Fiscal Year End: 19-12 Next Expected Report Date: 219-5-1 Comparing a company's actual earnings to the mean expectation of analysts results in a difference referred to as a 'positive' or 'negative' surprise. Research has shown that when a company reports a surprise, it is often followed by more of the same surprise type. Surprise Summary (Last 12 Quarters) Surprise Type Amount Percent Quarters (> 2%) 1 9.1% Quarters (< -2%) 8 72.7% In-Line Quarters (within 2%) 2 18.2% Surprise Type I/B/E/S Mean: Buy (1 Analyst) Strong Buy Buy Hold Reduce Sell Announce Date Surprise Detail (Last 6 Periods) Period End Date Actual EPS Mean EPS 1 Surprise (%) 219-3-14 218-12-31 -.5 -.2-15.% In-Line 218-11-7 218-9-3 -.2 -.2.% 218-8-8 218-6-3 -.5 -.1-4.% 218-5-9 218-3-31..5-1.% 218-2-21 217-12-31..1-1.% 217-11-8 217-9-3. -.2 1.% ANNUAL REVENUE A pattern of increasing sales in conjunction with a rising EPS may influence a buy recommendation, while flat or falling sales and faltering earnings may explain a sell recommendation. A rising EPS with flat or falling sales may result from increased cost efficiency and margins, rather than market expansion. This chart shows the sales forecast trend of all analysts and the highest and lowest projections for the current and next fiscal year. 2M 18M 163.M 16M 14M 12M Actuals 112.2M Estimates 1M 217 218 219 22 HIGH MEAN LOW 219 22 Mean 128.3M 161.M High 128.3M 161.M Low 128.3M 161.M Forecasted Growth 14.3% 43.5% # of Analysts 1 1 Page 4 of 11 219. All rights reserved.

FUNDAMENTAL NEGATIVE OUTLOOK: Weak fundamentals such as low profit margins, high debt levels, or falling dividends. Fundamental Score Averages Metals & Mining Group: 4.5 Micro Market Cap: 4.8 Mineral Resources Sector: 4.5 TSX Comp Index: 7.2 Fundamental Score Trend Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 216 217 218 Peers Q1 218 Q2 218 Q3 218 3 3 3 1 7 NR NR NR NR 3 NR NR NR NR 3 3 3 1 3 3 NR NR NR NR NR Q4 218 Current 3Y Trend FUNDAMENTAL INDICATORS Profitability Debt Earnings Quality Dividend Revenue Growth -2.4% For year over year ending 218-9 Gross Margin 3.5% ending 218-9 On Equity -35.6% For interim period ending 218-9 Net Margin -43.5% ending 218-9 Current Ratio 1.1 For interim period ending 218-9 Debt-to-Capital 8.9% For annual period ending 217-12 Interest Funding -4.6% For interim period ending 218-9 Interest Coverage -6.5 For interim period ending 218-9 Oper. Cash Yield 157.9% ending 218-9 Accruals -8.9% ending 217-12 Days Sales In Inv. 85.6 For annual period ending 217-12 Days Sales In Rec. 59.6 For annual period ending 217-12 Dividend Growth -61.3% For year over year ending 217-12 Dividend Payout -- ending -- Dividend Coverage 6.3 For annual period ending 217-12 Current Div. Yield -- ending -- HIGHLIGHTS - Mandalay Resources Corp currently has a Fundamental Rating of 3. The average Fundamental Rating for its Metals & Mining industry group is 4.5 and the S&P/TSX COMPOSITE index average is 7.3. - 's gross margin of 3.5% is substantially below the Metals & Mining industry group average of 18.9%. - 's current ratio of 1.1 is substantially below the Metals & Mining industry group average of 1.9. - 's accruals ratio of -8.9% is substantially below the Metals & Mining industry group average of 1.2%. - For year-over-year dividend growth, 's rate of -61.3% is substantially below the Metals & Mining industry group average of 3.7%. Page 5 of 11 219. All rights reserved.

RELATIVE VALUATION POSITIVE OUTLOOK: Multiples significantly below the market or the stock's historic norms. Relative Valuation Score Trend (4-Week Moving Avg) 216-3 217-3 218-3 219-3 RELATIVE VALUATION INDICATORS Price to Sales (5% weight) Relative Valuation Score Averages Metals & Mining Group: 5.7 Micro Market Cap: 6.2 Mineral Resources Sector: 5.7 TSX Comp Index: 4.6 Peers -6M -3M -1M -1W Current 1Y Trend 1 1 7 9 9 8 9 9 8 8 3 NR NR NR NR NR NR NR NR NR NR NR NR NR NR Trailing PE Forward PE Price to Sales.4 5-Yr Average 1.2 Rel. to 5-Yr Avg. 69% Discount TSX Comp Index 1.5 Rel. to TSX Comp 75% Discount Trailing PE -- 5-Yr Average 21.8 Rel. to 5-Yr Avg. -- TSX Comp Index 2.1 Rel. to TSX Comp -- Forward PE -- 5-Yr Average 26.7 Rel. to 5-Yr Avg. -- TSX Comp Index 15.2 Rel. to TSX Comp -- HIGHLIGHTS - Mandalay Resources Corp currently has a Relative Valuation Rating of 8 which is significantly above the S&P/TSX COMPOSITE index average rating of 4.7. - 's Price to Sales ratio of.4 represents a 69% Discount to its 5- year average of 1.2. Page 6 of 11 219. All rights reserved.

PRICE TO SALES The most recent week's close price divided by the revenue per share. 3. 2.7 2.4 2.1 1.8 1.5 1.2.9.6.3. 5-Yr Average 214 FORWARD PE 215 Price to Sales:.4 5-Year Average: 1.2 TSX Comp Index Average: 1.5 Metals & Mining Group Average: 2.8 216 217 218 The most recent week's close price divided by the sum of the four upcoming quarterly consensus estimates. >5 45 4 35 3 25 2 15 1 5 5-Yr Average 214 215 Forward PE: -- 5-Year Average: 26.7 TSX Comp Index Average: 15.2 Metals & Mining Group Average: 28.8 216 217 218 TRAILING PE The most recent week's close price divided by the sum of the four most recently reported quarterly earnings. >5 45 4 35 3 25 2 15 1 5 5-Yr Average 214 FORWARD PEG 215 Trailing PE: -- 5-Year Average: 21.8 TSX Comp Index Average: 2.1 Metals & Mining Group Average: -- 216 217 218 The Forward P/E divided by the five-year forecasted growth rate. >5. 4.5 4. 3.5 3. 2.5 2. 1.5 1..5 <. 214 215 Forward PEG: -- 5-Year Average: -- TSX Comp Index Average: 1.4 Metals & Mining Group Average: 2.1 This valuation data is not available 216 217 218 Page 7 of 11 219. All rights reserved.

RISK NEUTRAL OUTLOOK: Moderate risk (medium volatility). Risk Score Trend (4-Week Moving Avg) 216-3 217-3 218-3 219-3 Risk Score Averages Metals & Mining Group: 4.1 Micro Market Cap: 4.2 Mineral Resources Sector: 4.1 TSX Comp Index: 8.7 Peers -6M -3M -1M -1W Current 1Y Trend 6 6 7 7 6 5 4 4 5 5 6 6 4 4 4 6 3 3 3 3 5 2 1 2 1 RISK INDICATORS Magnitude of s Volatility Beta (1-year) Correlation Daily s (Last 9 Days) Best 3.4% Worst -18.5% Monthly s (Last 6 Months) Best 93.3% Worst -55.2% Standard Deviation Last 9 Days 8.83 Last 6 Months 18.65 Intra-Day Swing (Last 9 Days) Average 8.9% Largest 4.% Beta vs. TSX Comp.6 Days Only -.4 Days Only.8 Beta vs. Group 1.73 Days Only 1.91 Days Only 2.34 Correlation vs. TSX Comp Last 9 Days -6% Last 6 Months 48% Correlation vs. Group Last 9 Days 23% Last 6 Months 39% HIGHLIGHTS - Mandalay Resources Corp currently has a Risk Rating of 4, which is significantly below the S&P/TSX COMPOSITE index average rating of 8.6. - On days when the market is up, shares typically decrease. On days when the market is down, the shares remain relatively unchanged. - In the short term, has shown low correlation (>= -.1 and <.2) with the S&P/TSX COMPOSITE index. The stock has, however, shown high correlation (>=.4) with the market in the long term. - Over the last 9 days, shares have been more volatile than the overall market. The stock's daily price fluctuations have exceeded that of all S&P/TSX COMPOSITE index firms. RISK ANALYSIS Peers Best Daily Worst Daily Last 9 Days # Days Up # Days Down Largest Intra-Day Swing Last 6 Months Best Monthly Worst Monthly 3.4% -18.5% 18 15 4.% 93.3% -55.2% 34.8% -19.8% 29 24 41.9% 19.5% -58.2% 13.3% -5.7% 28 23 13.8% 63.2% -38.9% 9.9% -1.8% 21 24 14.1% 165.4% -32.5% 15.% -1.6% 28 2 28.9% 1.% -5.% TSX Comp 2.8% -1.5% 44 17 2.1% 8.5% -6.5% Page 8 of 11 219. All rights reserved.

PRICE MOMENTUM NEUTRAL OUTLOOK: Performance relatively in-line with the market. Price Momentum Score Trend (4-Week Moving Avg) 216-3 217-3 218-3 219-3 PRICE MOMENTUM INDICATORS Relative Strength (7% weight) Currency in CAD Price Momentum Score Averages Metals & Mining Group: 4.9 Micro Market Cap: 4.9 Mineral Resources Sector: 4.9 TSX Comp Index: 6.9 Peers -6M -3M -1M -1W Current 1Y Trend 2 1 1 1 1 1 5 7 8 9 1 3 4 7 4 1 4 7 2 2 3 9 7 5 2 Seasonality (3% weight) Relative Strength Indicator (Scale from 1 to 1) Industry Avg Last 1 Month 49 49 Last 3 Months 5 48 Last 6 Months 47 48 PRICE PERFORMANCE Daily close prices are used to calculate the performance of the stock as compared to a relevant index over five time periods. 1-Week -14.3% -.3% TSX Comp Average Monthly (Last 1 Years) MAR APR MAY Company Avg -1.1% 8.2% -2.1% Industry Avg 1.5% 3.8% -1.1% Industry Rank 38 of 77 21 of 78 58 of 78 TSX Comp Close Price (219-3-22).12 16,89 52-Week High.25 16,567 52-Week Low.5 13,78 1-Month 3-Month 14.3%.5% 15.5% 118.2% - On 219-3-22, closed at.12, 52.% below its 52-week high and 14.% above its 52-week low. - The S&P/TSX COMPOSITE index is currently 2.9% below its 52-week high and 16.8% above its 52-week low. YTD 12.3% 6% 1-Year -45.5% 4.5% Page 9 of 11 219. All rights reserved.

TIPS The Stock Report is a comprehensive, company-specific analysis that includes a proprietary Stock Rating along with underlying component indicators and supportive data elements. The report is updated daily, although some of the data elements and the ratings are updated weekly. Average Score The Average Score combines a quantitative analysis of five widely-used investment decision making tools - Earnings, Fundamental, Relative Valuation, Risk, and Price Momentum. First, a simple average of the five underlying component ratings is calculated. Then, a normal distribution is used to rank each stock across the market on a scale of 1 to 1, with 1 being most favorable. A score of 8 to 1 is considered positive, 4 to 7 is neutral, and 1 to 3 is negative. These five factors may be evaluated differently using alternative methodologies, and the importance of individual factors varies across industry groups, market capitalization and investment styles. Additional criteria should always be used to evaluate a stock. A company must have sufficient data available for at least three of the five component indicators in order to receive an overall Average Score. Approximately 85% of the stocks within the coverage universe meet the criteria to generate a score. Indicator Components The five indicators that comprise the stock rating are displayed. Like the stock rating, the component rating scale is 1 to 1, with 1 being best. A company will receive an NR for No Rating if the required data elements or criteria are not met. A detailed section for each component is included in the report. Indicator Trends Within each component section, historical score trends are displayed, typically using a 4-week moving average over a timeframe of the past three years. The dotted orange line indicates the average of the scores over those three years. The most recent occurrences of the best and worst scores are also displayed on the chart in grey boxes to put the current score into historical context. Next to the trend chart for the company, current score averages are included, along with peer company comparisons of values from 6 months ago, 3 months ago, 1 month ago, the most recent value from 1 week ago, and the current score. The four closest industry peers are presented based on similar market capitalization. Peer Analysis The Business Classification (TRBC) system is used for industry comparisons. It is designed to track and display the primary business of a corporation by grouping together correlated companies that offer products and services into similar end markets. The system includes 1 Economic Sectors, 28 Business Sectors, 54 Industry Groups, and 136 Industries. The Peer Analysis section of the report compares the company to its ten closest peers. The peers are selected from the industry based on similar market capitalization. The peer listing may have fewer than ten companies if there are fewer than ten companies within that industry classification. Highlights The proprietary automated text-generation system creates highlights summarizing the most noteworthy data. The bullets will vary by company and will change from week to week as different criteria are met. Mean Estimate Trend The mean estimates show how the consensus has changed over the past 3 days and 9 days for the upcoming two quarters (when available) and two years. The percentage change is calculated for the company as a means for comparison by measuring the difference between the current consensus estimate and that of 9 days ago. Analyst Recommendations The I/B/E/S Mean is the average recommendation of all analysts covering the stock, as provided by I/B/E/S (Institutional Brokers Estimate System). The recommendations are presented on a five-point standardized scale: strong buy, buy, hold, reduce, and sell. Earnings Surprises The surprise summary includes the total number of time periods (and percentage) in the last 12 quarters (quarterly) or last 4 years (annual) in which earnings surprises were positive, negative, or in-line. In order to be recognized as a positive or negative surprise, the percent must be greater than 2% above or 2% below the consensus, respectively. The surprise detail section includes a listing of the company's quarterly earnings reported for the most recent 6 periods (quarters or years). The consensus analyst estimate is provided to determine if the actual earnings report represented a positive surprise, negative surprise, or in-line result. Fundamental The Fundamental Rating is based on a combination of four fundamental component factors: profitability, debt, earnings quality, and dividend. Companies that do not pay a dividend are not penalized. Each factor is equally weighted. Then, equal deciles are used to rank each stock across the market on a scale of 1 to 1, with 1 being most favorable. A stock needs to have at least two of the four fundamental factors present in order to receive a score. Profitability is comprised of four data elements. - Revenue Growth: (Net Sales Previous Net Sales) / Previous Net Sales - Gross Margin: Gross Profit / Net Sales - on Equity: Net Income / Total Equity - Net Margin: Net Profit / Net Sales Debt is comprised of four data elements. - Current Ratio: Current Assets / Current Liabilities - Debt-to-Capital: Total Debt / Total Capital - Interest Funding: (Interest Expense on Debt + Preferred Cash Dividends) / Funds from Operations - Interest Coverage: Earnings before Interest and Taxes / (Interest Expense on Debt + Preferred Cash Dividends) Earnings Quality is comprised of four data elements. - Operating Cash Yield: (Operating Cash Flow Net Income) / Net Income - Accruals: (Net Income Operating Cash Flow Investing Cash Flow) / Average Net Operating Assets - Days Sales in Inventory: 365 / (Cost of Goods Sold / Inventory) - Days Sales in Receivables: 365 / (Net Sales / Receivables) Dividend is comprised of four data elements. The company must have a current dividend yield. - Dividend Growth Rate: (Dividends per Share Previous Dividends per Share) / Previous Dividends per Share - Dividend Payout: Dividends per Share / Earnings per Share - Dividend Coverage: Funds from Operations / Cash Dividends - Dividend Yield: Annual Dividends per Share / Current Market Price per Share Earnings The Earnings Rating is based on a combination of three factors: earnings surprise, estimate revision, and recommendation changes. Each factor is equally weighted. Then, equal deciles are used to rank each stock across the market on a scale of 1 to 1, with 1 being most favorable. A stock needs to have at least two of the three earnings factors in order to receive a score. Earnings Surprises - The number of positive and negative surprises within the last 4 periods (quarters or years). Estimate Revisions - The number of up and down revisions and the average percentage change of those revisions within a 4 week period. Recommendation Changes - The number of broker upgrades and downgrades in the last 12 days. Price Target The price target is based on the predictions of analysts covering the stock and shows the high, low and mean price expected within the next 12 months. Earnings Per Share The quarterly and annual earnings per share are presented when available, along with the mean, high and low. Quarterly data is displayed for the past 4 quarters (actual) and the next 2 quarters (estimated). Annual data is displayed for the past 2 years (actual) and the next 2 years (estimated). Page 1 of 11 219. All rights reserved. Indicator Trend The fundamental indicator trend displays either quarterly scores over the past three years or annual scores over the past six years, depending on the reporting periods for the country. The best and worst scores can be easily determined from the values shown on the chart for each quarter or year. Relative Valuation The Relative Valuation Rating is based on a combination of three component factors: Price to Sales (5% weight), Trailing P/E, and Forward P/E. After the weightings are considered to combine individual factors, equal deciles are used to rank each stock across the market on a scale of 1 to 1, with 1 being most favorable. These common valuation metrics are evaluated against the overall market, the index, and the company's own historic 5-year averages. A stock needs to have at least one of the three relative valuation factors in order to receive a score. Price to Sales: Close Price / (Sales for 4 Quarters or 1 Year / Shares Outstanding) Trailing P/E: Close Price / Most Recent 4 Quarters or 1 Year of Earnings Forward P/E: Close Price / Upcoming 4 Quarters or 1 Year of Earnings

Valuation Averages values are excluded when calculating the averages. A maximum value of 1 is placed on Trailing P/E and Forward P/E, a maximum value of 5 is placed on Forward PEG, and a maximum value of 2 is placed on Price to Sales when calculating the averages. Higher values are rounded down to the maximum for the averages. Valuation Multiples The valuation multiples provide the Trailing P/E, Forward P/E, Forward PEG, and Price to Sales for the company and the S&P 5 index average. In addition, a comparison of the current company s values to its 5-year average and an industry average are presented. A discount occurs when the company s ratio is valued more favorably (lower) than that to which it is compared. Risk The Risk Rating displays stocks on a scale of 1 to 1 with 1 being awarded to the least risky stocks. It is derived by looking at a series of long-term (5-year) and short-term (9-day) stock performance measures including volatility, magnitude of returns, beta, and correlation. Each factor is equally weighted. Then, equal deciles are used to rank each stock across the market. A stock needs to have at least two of the four risk factors in order to receive a score. Magnitude of s The best / worst daily returns in the past 9 days and the best / worst monthly returns in the past 6 months. Volatility The standard deviation of the stock price over the last 9 days and last 6 months, along with the average and largest intra-day stock swing. Beta Measures the tendency of a security s returns to respond to swings in the market, based on the beta of the company versus the relevant index. Correlation Determines how closely the returns of the stock and the relevant index move together, measured over the last 9 days and last 6 months. Risk Analysis Price analysis for the company and the relevant index is provided over two time periods. Daily analysis is provided for the last 9 days, whereas monthly statistics are used for the last 6 months. Price Momentum The Price Momentum Rating is based on a combination of two technical performance factors: relative strength (7% weight) and seasonality (3% weight). After the weightings are considered to combine individual factors, equal deciles are used to rank each stock across the market on a scale of 1 to 1, with 1 being most favorable. A stock needs to have data for the relative strength factor in order to receive a score. Relative Strength The relative strength of the company for the last 1 month, 3 months, and 6 months on a scale of 1 to 1. Seasonality The average monthly return (price performance) for the current month and next 2 months for the company and industry, over the past 1 years. A lower industry rank indicates a higher return. Price Performance Daily close prices are used to calculate the price performance of the stock. The performance of the relevant index is also displayed as a means of comparison. DISCLAIMER Republication or redistribution of content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. All information in this report is assumed to be accurate to the best of our ability. is not liable for any errors or delays in Thomson Reuters content, or for any actions taken in reliance on such content. Any forward-looking statements included in the content are based on certain assumptions and are subject to a number of risks and uncertainties that could cause actual results to differ materially from current expectations. There is no assurance that any forward-looking statements will materialize. The content in this report does not constitute investment advice or a recommendation to buy or sell securities of any kind. Past performance is not a guarantee of future results. Investors should consider this report as only a single factor when making an investment decision. Page 11 of 11 219. All rights reserved.