Regulatory Filings • Oct 12, 2011
Regulatory Filings
Open in ViewerOpens in native device viewer
IGE Resources AB (OSE: IGE) is pleased to announce the preliminary results of recent metallurgical test-work which has yielded a high-grade magnetite iron concentrate by-product from nickel flotation tailings. The magnetite by-product revenues raise the pre-tax Net Present Value (NPV) of the Rönnbäcken Nickel Project by US\$502 million and reduce the C1 cash cost from \$5.55/lb (US\$12,236/tonne) to \$4.10/lb (US\$9,034 /tonne) of nickel. "This is a major breakthrough for us confirming the attractiveness of the Rönnbacken Nickel Project, in terms of both strong economics and very competitive operating costs", said Fredric Bratt, CEO of Nickel Mountain Resources AB. "The magnetite concentrate by-product has a substantial effect on the economics of the Rönnbäcken project, at minimal capital investment. Nickel Mountain is able to diversify into a second product of sizeable volume." The Rönnbäcken Nickel Project (the Project) is wholly owned by IGE's subsidiary Nickel Mountain Resources AB (publ) (the Company).
(1)C1 cash costs include mining, processing, site administration, transportation, smelting and refining, net of byproduct credits.
Preliminary metallurgical test-work by Outotec at GTK's facilities, to investigate the recovery of magnetite from the Rönnbäcken nickel flotation tailings, was performed in October 2011 on tailings samples from the mini-pilot plant test-work in March 2010, and has demonstrated that a saleable concentrate can be produced using four stages of low intensity magnetic separation and concentrate regrinding. Magnetite recoveries up to 84% were achieved in to a concentrate containing 66.4% iron. This represents a mass yield of approximately 5% or an annual concentrate tonnage of 1.53 million tonnes from 30 million tonnes of mined ore. The level of chrome impurity was acceptable at around 2%. Further test-work is planned to simplify the process flowsheet, to improve the metallurgical performance, and to further reduce the operating costs. Specific areas requiring further study in the PFS include dewatering, optimization of the particle size (currently less than 20 micron) from a handling and transportation point of view, further reduction of impurities, in particular chrome, which will be evaluated as to the potential for producing a chrome by-product. Further market research will be undertaken.
| Element | % | Element | % | Element | % |
|---|---|---|---|---|---|
| Fe | 66.4 | MgO | 3.92 | Cr | 2.23 |
| P2O5 | 0.077 | Mn | 0.379 | V | 0.022 |
| S | 0.002 | Mo | 0.042 | Cu | 0.009 |
| SiO2 | 2.90 | K2O | 0.002 | Ni | 0.58 |
| Al2O3 | 0.23 | TiO2 | 0.067 | Co | 0.042 |
| CaO | 0.19 | Zn | 0.039 |
Adding a magnetite concentrate circuit to the current plant configuration is estimated to cost US\$87 million, which together with a \$12 million increase in working capital, raises the start-up capital expenditure for the Project from US\$1,161 to US\$1,260 million.
Revenues from the magnetite iron concentrate are estimated to lower the C1 cash cost to US\$4.10/lb of payable nickel (US\$9,034/tonne) from the US\$5.55/lb of payable nickel(US\$ 12,236/tonne) reported previously in the Preliminary Economic Assessment dated April 2011, which is available on the Company's website (http://www.nickelmountain.se/eng/wpcontent/uploads//SE355\_R%C3%B6nnb%C3%A4cken-PEA\_final1.pdf)
SRK has constructed a pre-tax, pre-finance Technical Economic Model (TEM) to derive a NPV for the Rönnbäcken Nickel Project. SRK's NPV has been derived by the application of Discounted Cash Flow (DCF) techniques to the pre-tax, pre-finance cash flow, using a long-term exchange rate of 8.00 SEK to the US\$.
SRK notes that its economic analysis is partially based on inferred resources and is therefore preliminary in nature. Notably, inferred resources are considered too geologically speculative to be categorized as mineral reserves and there is no certainty that these will be converted to mineral reserves in due course or that the development, production, and economic forecasts on which the TEM is based will be realized. A resource estimate for magnetite is presented in the Preliminary Economic Assessment dated April 2011.
Sensitivity analysis of the Project reflecting various alternative scenarios is presented below. Table 2 presents the prices used in the analysis for the magnetite iron concentrate as recommended by the Raw Materials Group. Sensitivity analysis is based on the magnetite iron concentrate prices from 2017 onwards, corresponding with the generation of by-product revenues from a magnetite iron concentrate. Table 3 presents the Project valuation sensitivity under various nickel price scenarios, using prices from Table 2 for 2017 onwards. Table 4 presents the Project valuation sensitivity under various nickel and iron price scenarios.
| 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018- 2025 |
||
|---|---|---|---|---|---|---|---|---|---|
| Magnetite price |
(US\$/t) | 134 | 134 | 134 | 134 | 119 | 115 | 110 | 104 |
| Nickel Price US\$/lb (US\$/tonne) |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| 7 (15,400) |
8 (17,600) |
9 (19,800) |
10 (22,000) |
11 (24,300) |
12 (26,500) |
13 (28,700) |
|||
| Net pre-tax cash flow |
(US\$M) | 1,061 | 2,006 | 2,951 | 3,877 | 4,822 | 5,747 | 6,692 | |
| NPV (@ 8% discount rate) |
(US\$M) | (31) | 394 | 818 | 1,235 | 1,659 | 2,075 | 2,500 | |
| IRR | (%) | 7.6 | 12.9 | 17.6 | 21.9 | 25.9 | 29.7 | 33.4 | |
| Payback(2) | (years) | 9.4 | 6.2 | 4.8 | 4.0 | 3.5 | 3.1 | 2.8 |
(2)Payback is based on production years.
| Nickel Price US\$/lb (US\$/tonne) |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Magnetite Price US\$/tonne, FOB |
7 (15,400) |
8 (17,600) |
9 (19,800) |
10 (22,000) |
11 (24,300) |
12 (26,500) |
13 (28,700) |
|||
| 100 | (81) | 343 | 768 | 1,184 | 1,609 | 2,025 | 2,449 | |||
| 110 | 36 | 460 | 885 | 1,301 | 1,726 | 2,141 | 2,566 | |||
| 120 | 152 | 577 | 1,001 | 1,418 | 1,842 | 2,258 | 2,683 | |||
| 130 | 269 | 694 | 1,118 | 1,534 | 1,959 | 2,375 | 2,799 | |||
| 140 | 386 | 810 | 1,235 | 1,651 | 2,076 | 2,492 | 2,916 |
An updated Preliminary Economic Assessment, presenting these results, will be posted on Nickel Mountain Resources' website at www.nickelmountain.se, by the middle of November.
Dr. David Pattinson, BSc, MIMMM, CEng. Principal Metallurgist, Dr. Mike Armitage, CGeol FGS, CEng MIMMM, Principal Mining Geologist, and Mr. Johan Bradley, MSc., CGeol FGS, EurGeol, Senior Geologist have reviewed and approved the content of this press release that relates to work undertaken and results produced by SRK.
Dr Pattinson and Dr Armitage are employees of SRK Consulting (UK) Ltd while Mr Bradley is an employee of SRK Consulting (Sweden) AB. All are consultants to Nickel Mountain Resources AB. Messrs Pattinson, Bradley and Armitage are each Qualified Persons in accordance with Canadian National Instrument 43-101 (NI43-101) and consent to the inclusion in the presentation of the matters based on their information in the form and context in which it appears.
This press release contains or refers to forward-looking information, including statements regarding estimates and/or assumptions about potential mineralization, potential mineral resources as well as assumptions on operational and permit conditions. This information is based on current expectations that involve a number of business risks and uncertainties. Actual results may vary from the forward-looking information contained herein.
The Company provides this information to shareholders and analysts because they are the key drivers of the business. Readers are cautioned that this information may not be appropriate for other reasons. The Company updates its Forwardlooking Information as material information becomes available.
Factors that could cause actual results to differ materially from any forward-looking information include, but are not limited to, the possibility that actual circumstances will differ from the estimates and assumptions used in the potential of the Rönnbäcken Nickel Project, the environmental and social cost of proceeding with any of the projects, uncertainty relating to the availability and costs of financing needed in the future, general business and economic conditions, inflation, changes in exchange rates, fluctuations in commodity prices, delays in the development of projects, changes in legislation governing emissions into the air and water, waste, and the impact of future legislation and regulations on expenses, capital expenditures and taxation and other risks involved in the mineral exploration and development industry. When used in this press release, words such as "schedule", "could", "plan", "anticipate", "estimate", "expect", "believe", "intend", "may" and similar expressions are forward-looking information.
This forward-looking Information represents the views as of the date of this press release. The company anticipates that subsequent events and developments may cause its views to change.
Fredric Bratt CEO Nickel Mountain Resources AB Phone: +46 8 402 28 00 / Mobile: +46 762 35 32 60 E-mail: [email protected]
Thomas Carlsson CFO and acting CEO, IGE Resources AB Phone: +46 8 402 28 00 / Mobile: +46 70 552 26 22 E-mail: [email protected]
IGE Resources AB (publ), is a Scandinavian company mainly focusing on diamond exploration and production in Southern Africa. IGE's portfolio also includes one of Scandinavia's largest nickel projects and gold exploration projects in Kenya. IGE is headquartered in Stockholm, and its shares are listed on the Oslo Stock Exchange (ticker: IGE).Please refer to www.ige.se for more detailed inforrmationI
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.