Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

BPH ENERGY LTD Annual Report 2017

Aug 31, 2017

64555_rns_2017-08-31_6cdaa352-f36b-456e-99d7-a0d293bcbf82.pdf

Annual Report

Open in viewer

Opens in your device viewer

BPH Ener Limited gy

Appendix 4E - Preliminary Final Report

Name of Entity BPH EnergyLimited
ABN 41095 912002
Financial Year Ended Yearended 30 June2017
Previous CorrespondingReportingPeriod Yearended 30 June2016

Results for announcement to the market

Results for announcement to the market
$A'000
Revenues from ordinary activities
Net loss from ordinary activities after tax attributable to members (i)
Net loss for the period attributable to members
Up
12%
Up
25%
Up
25%
to
204
to
637
to
637
Dividends (distributions) Amount per security Franked amount per
security
Final dividend
Interim dividend
Nil Nil
Previous corresponding period Nil Nil

(i) Net loss from ordinary activities after tax is after recognising a $72,454 impairment charge (2016: $Nil) and $285,065 consulting and legal costs (2016: $140,188)

Ratios

Loss before tax / revenue
Consolidated loss from ordinary activities before tax as a
percentage of revenue
330% 281%
Loss after tax / equity interests
Consolidated net loss from ordinary activities after tax attributable
to members as a percentage of equity (similarly attributable) at the
end ofthe period
3.2% 2.5%
Net tangible asset backing per ordinary security (cents per
share)
3.9 8.7

Details of Associates

Name of Entity Percentage Held Percentage Held Share of Net (Loss) Share of Net (Loss)
Current Period Previous Period Current Period
($)
Previous Period
($)
AdventEnergyLtd (i) 27 27 (48,049) (130,817)
Molecular Discovery
SystemsLimited
20 20 (39,679) (30,970)
Aggregate Share of Net (Losses) (87,728) (161,787)

Note (i): as of 1 January 2017 a judgement was made that, despite a shareholding of 27%, the Company no longer exercised significant influence over Advent Energy Ltd as defined by the accounting standards and therefore it has ceased to be treated as an associate of BPH Energy Limited from that date.

Commentary on Results

The consolidated entity has reported an unaudited net loss after tax for the year ended 30 June 2017 of $672,529 (2016: loss of $511,446) and has a net cash outflow from operating activities of $517,680 (2016: outflow of $218,606). The consolidated entity has a working capital deficit of $1,144,532 (2016: deficit $1,963,271). The net assets of the consolidated entity increased by $959,072 to $21,273,101 at 30 June 2017. Included in trade creditors and payables is director fee accruals of $1,220,767 (2016: $1,151,613) for both current and past directors.

The loss for the period is after recognising (i) an impairment charge of $72,454 (2016: $Nil) (ii) consulting and legal costs of $285,065 (2016: $140,188).

Capital raisings

On 5th July 2016 the Company issued 70,730,318 shares under a share placement plan at a price of $0.00533 per share to raise $376,993, being the maximum 30% of its share capital it could issue. Applications in excess of $800,000 were received. A private placement of shares to sophisticated and professional investors was announced on 8th July 2016 at the same price. A total of 45,966,214 shares were issued under this placement which raised $245,000 from existing shareholders of the Company.

In March and April 2017 the Company issued 219,701,468 shares under a share purchase plan at $0.005 per share for $1,098,507. Of these subscription monies, $803,469 was received in cash and $295,038 set off against related party payables.

Developments in the Company’s investments include:

Cortical Dynamics Ltd (BPH 4.56%)

In November 2016 Cortical Dynamics Ltd (“Cortical”) was announced as the winner of the Australian Technologies Competition (“ATC”) Advanced Manufacturing category, runner up in the Australian Technology Company of the Year, and runner up in the Med Tech and Pharma category. ATC has established itself as Australia's premier technology accelerator. The competition provides mentoring for innovative SMEs and awards those who are best positioned to become global success stories. Over the last five years, the competition has generated over $250 million dollars in investment and project opportunities for Australian SMEs.

Over 130 of Australia’s best technology companies were considered for these awards. Cortical was chosen as one of three finalists in the Med Tech and Pharma award and as one of three in the further category for Advanced Manufacturing. Australian and international government partners of the ATC include the Australian Department of Industry, Innovation and Science, the City of Melbourne, the NSW Department of Industry, Hong Kong Trade & Development Council and UK Trade & Investment.

Cortical was also invited by the Australian Trade and Investment Commission (“Austrade”) to attend and present at the Austrade Med Tech Innovation Showcase 2016 held in Korea in September 2016. The showcase was for Australia’s key industry experts and innovative Med Tech companies with senior executives from leading Korean pharma and medical device companies.

Cortical Chairman, Mr David Breeze, presented Cortical’s next generation Brain Function Monitor and met with four of the leading Korean teaching and research hospitals, all of whom expressed interest in using the technology when it became available in Korea. Discussions were also initiated with a Korean medical device distribution company who approached Cortical seeking the Korean distribution rights. Organised by Austrade, with the support of the Department of Foreign Affairs and Trade (“DFAT”) and the Korean Health Innovation Development Institute (“KHIDI”), the showcase provided a platform for Australian medical technology organisations to meet with Korean businesses that are interested in partnering with Australian technology and solutions providers.

In February 2017 The European Patent Office granted Cortical a further patent titled, ‘Brain function monitoring and display system’ for the Brain Anaesthesia Response (“BAR”) monitoring system. Europe has been estimated to hold over one third of the worldwide electroencephalogram (“EEG”) / EMG / brain function monitoring market. Cortical has developed an extensive patent portfolio encapsulating the BAR monitoring system and its physiologically based algorithms, with a total of twenty two patents granted throughout Europe, Australia, New Zealand, the United States, Japan and the People’s Republic of China.

Having achieved Therapeutic Goods Administration (“TGA”) certification and the CE Mark, Cortical is now able to market the BAR monitor within Australia and Europe, one of the worlds’ largest EEG brain function monitoring equipment markets. Cortical has signed an initial agreement in Australia and is now negotiating its first distribution agreement for Europe and is receiving distribution enquiries from other international centres.

The BAR monitoring system measures a patient’s brain electrical activity, the EEG, in order to indicate how deeply anaesthetised a patient is during an operation via an adhesive sensor applied to the forehead. The BAR monitor is designed to assist anaesthetists and intensive care staff in ensuring patients do not wake unexpectedly, as well as reducing the incidence of side effects associated with the anaesthetic.

Capital raisings

During the reporting period Cortical issued 5,400,000 fully paid ordinary shares (including 650,000 issued in July 2017) at an issue price of $0.10 per share to fund its ongoing activities.

Advent Energy Ltd (BPH 27.04%)

The information in this section has been extracted from the ASX announcement of MEC Resources Limited (ASX: MMR), the major shareholder in Advent Energy Ltd.

(i) PEP 11

PEP11 , offshore Sydney Basin adjacent to Newcastle-Sydney offshore New South Wales, is held 85% and operated by Asset Energy Pty Ltd (“Asset”), a wholly owned subsidiary of Advent Energy Ltd (“Advent”). Bounty Oil & Gas NL (ASX: BUY) holds the remaining 15% of PEP11.

Gas prices on the east coast have risen to extreme levels in the last year as cold weather and rising demand from the Queensland LNG projects has resulted in short-term wholesale gas prices in Sydney up to nearly $29 per gigajoule (GJ). This data is publicly provided by the Australian Energy Market Operator. This price spike means that industrial gas buyers relying on the spot market for gas supplies will be paying more than three times as much as Japan is paying for importing LNG. Concerns have been raised that large gas consumers will be asked to reduce consumption to preserve supplies for households. With the NSW onshore gas industry in turmoil and the declining reserves in the Bass Strait and Cooper Basin, Advent Energy is pushing ahead with a focussed seismic campaign around a key potential drilling prospect in PEP11 in the offshore Sydney Basin.

PEP11 holds significant structural targets potentially capable of comprising multi-Tcf natural gas resources. The offshore Sydney Basin has been lightly explored to date, including a multi-vintage 2D seismic data coverage and a single exploration well, New Seaclem-1 (2010). Its position as the only petroleum title offshore New South Wales provides a significant opportunity should natural gas be discovered in commercial quantities in this petroleum title. It lies adjacent to the Sydney-Newcastle region and the existing natural gas network servicing the east coast gas market. The impact of restrictive onshore exploration policy in NSW and Victoria in conjunction with the rise in export of natural gas resources as LNG from Queensland has placed the domestic east coast gas market in a parlous state considering the inability of gas reserves to meet market demand beyond approximately 2019, as forecast by the Australian Energy Market Operator.

Advent’s two core prospects in PEP11 have previously been calculated via external assessment to have the potential for un-risked (P50) prospective gas resources of 472 and 2,131 billion cubic feet (“BCF”) respectively, with multi-trillion cubic feet upside (“multi-TCF”, Pmean). This resource assessment was originally comprised within the independent expert report disclosed to the ASX on 22 December 2010 and has not materially changed since that date.

In March 2017 Advent engaged the services of Minev Services Pty Ltd to provide support to deliver the proposed 2D seismic program within PEP11. Advent, through wholly owned subsidiary Asset Energy Pty Ltd, along with its joint venture partner, presently have an obligation to perform a 200 line km 2D seismic survey in PEP11.

In July 2017 Advent submitted its Environmental Plan (“EP”) for approval to the National Offshore Petroleum Safety and Environment Management Authority (“NOPSEMA”) prior to commencement of seismic acquisition activities in PEP11. The initial assessment findings have been received from NOPSEMA, and an opportunity to modify and resubmit the EP has been provided to Asset.

Advent expects to commence its 2D seismic program in the third quarter of 2017, pending regulatory approvals. It is expected that campaign will run for three to four days, and take place predominantly approximately 30km south east of Newcastle. The survey will acquire high resolution 2D seismic data over the Baleen prospect, and will evaluate (amongst other things) shallow geohazard indications including shallow gas accumulations that can affect future potential drilling operations.

(ii) EP386 and RL1

EP386 and RL1 are held by Advent’s 100% subsidiary Onshore Energy Pty Ltd. The petroleum titles lie in the onshore Bonaparte Basin, one of Australia’s most prolific hydrocarbon producing basins. Within these titles an independently certified 2C Contingent Resource of 11.5 Billion cubic feet (Bcf) (1C is 0.25 Bcf and 3C is 45.8 Bcf) has previously been announced for the Weaber Gas Field in RL1. This field lies immediately adjacent to the Project Sea Dragon aquaculture project proposed by the Seafarms Group which is planned to potentially grow to a 100,000 tonne export project. This project has Major Project Status across multiple jurisdictions, and Advent Energy has previously signed a letter of intent for the potential supply of natural gas to Project Sea Dragon. Across EP386 and RL1, the majority of petroleum exploration wells were successful in encountering hydrocarbons. The petroleum wells Waggon Creek-1, Vienta-1 (EP386) and Weaber-4 (RL1) are cased and suspended as future producers.

In February 2017 Advent received conditional regulatory approval for suspension of the permit work commitments and extension of the term of EP386. The approval from the Western Australian Department of Mines & Petroleum (“DMP”) allows the current EP386 work commitments to be completed by 31 March 2018, subject to regulatory approval and suitable funding.

Advent is preparing a proposal to DMP for a well intervention program to satisfy regulatory requirements and gather data to assess the potential of the hydrocarbon accumulations encountered in its Waggon Creek-1 and Vienta-1 wells in EP386. Advent is also preparing a similar proposal to the Northern Territory Department of Mines and Energy for Weaber-4 in RL1 in the Northern Territory. The data from the proposed well interventions is anticipated to provide new support for the commercial potential of the hydrocarbon accumulations.

Advent has submitted a preliminary proposed well intervention program to the designated authority for consideration. The approval process is likely to take approximately 6 months with material operations anticipated to commence during September 2017. Earlier access is likely to be difficult due to the unseasonal, long and heavy wet season in Northern Australia.

Molecular Discover Systems Ltd (BPH 20%)

The Molecular Cancer Research Group at the Harry Perkins Institute of Medical Research continued with their research of HLS5 during the year.

STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
Note
Revenue from ordinary activities
1
Other income
1
Share of associates’ loss
Impairment charge
2
Write back of loan
Interest expense
Administration expenses
Provision against loans
Consulting and legal expenses
Depreciation
2
Employee expenses
2
Insurance expenses
Service Fees
Other expenses
Loss before income tax
Income tax expense
3
Loss for the year
Other comprehensive income:
Items that will never be reclassified to profit or loss
Items that are or may be reclassified to profit or loss
Total comprehensive loss for the period
Loss attributable to non-controlling interests
Loss attributable to members of the parent entity
Total comprehensive loss attributable to owners of the Company
Total comprehensive loss attributable to non-controlling interests
Earnings per share
Basic and diluted earnings per share (cents per share)
4
Consolidated
2017
$
2016
$
203,795
181,758
-
3,000
(87,728)
(161,787)
(72,454)
-
61,312
-
(2,181)
(14,321)
(191,584)
(116,932)
(4,000)
-
(285,065)
(140,188)
(22)
(72)
(128,931)
(123,303)
(18,593)
(21,151)
(140,335)
(116,945)
(6,743)
(1,505)
(672,529)
(511,446)
-
-
(672,529)
(511,446)
-
-
-
-
(672,529)
(511,446)
(35,655)
(1,988)
(636,874)
(509,458)
(636,874)
(509,458)
(35,655)
(1,988)
(0.15)
(0.22)

The accompanying notes form part of and should be read in conjunction with these financial statements.

5

NOTES TO THE STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

1.
Revenue
Revenue
Interest revenue: other entities
Interest revenue : cash accounts
Other income
ATO refund
2.
Expenses Included in loss for the year
Depreciation
Employee costs
- Director fees
- Share based payments other than directors
- Share based payments to directors
Total employee costs
Impairment charge
Intangibles
3.
Income Tax Expense
(a) The prima facie tax on loss from operations before
income tax is reconciled to the income tax as follows:
Prima facie tax payable on loss from operations before
income tax at 27.5% (2016: 30%)
Add tax effect of:
Non-deductible expenses
Tax benefit of revenue losses and temporary differences
not recognised
Income tax expense
Consolidated
2017
$
2016
$
200,089
181,292
3,706
466
203,795
181,758
-
3,000
-
3,000
22
72
123,058
106,246
193
3,057
5,680
14,000
128,931
123,303
72,454
-
72,454
-
(184,945)
(153,424)
-
57,788
184,945
95,646
-
-

6

NOTES TO THE STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME (CONTINUED)

4. Earnings per Share

Earnings per Share
Total earnings per share attributable to ordinary equity holders of the Company
Earnings used in the calculation of basic earnings per share and diluted
earnings per share
For basic and diluted Earnings Per Share (cents per share)
From continuing operations
Total basic earnings per share and diluted earnings per share
Weighted average number of ordinary shares outstanding during the year
used in calculating basic EPS and diluted EPS
Consolidated
2017
$
2016
$

(636,874)
(509,458)
(636,874)
(509,458)
(0.15)
(0.22)
(0.15)
(0.22)
Number
426,024,411
Number
235,766,727

The Company’s potential ordinary shares, being its options granted, are not considered dilutive as the conversion of these options will result in a decreased net loss per share.

7

STATEMENT OF FINANCIAL POSITION

Note
Current Assets
Cash and cash equivalents
1
Trade and other receivables
2
Financial assets
4
Other current assets
3
Total Current Assets
Non-Current Assets
Financial assets
4
Investments in associates
7
Intangible assets
5
Property, plant and equipment
6
Total Non-Current Assets
Total Assets
Current Liabilities
Trade and other payables
8
Financial liabilities
9
Total Current Liabilities
Total Liabilities
Net Assets
Equity
Issued capital
10
Reserves
11
Accumulated losses
Non-controlling interest
Total Equity
Consolidated
2017
$
2016
$
613,658
111,648
25,059
8,155
165,058
97,625
17,960
24,417
821,735
241,845
21,921,959
2,289,308
495,674
19,915,966
-
72,454
-
22
22,417,633
22,277,750
23,239,368
22,519,595
1,284,910
1,217,748
681,357
987,818
1,966,267
2,205,566
1,966,267
2,205,566
21,273,101
20,314,029
43,454,632
41,828,904
15,507,580
15,501,707
(37,530,454)
(36,893,580)
(158,657)
(123,002)
21,273,101
20,314,029

The accompanying notes form part of and should be read in conjunction with these financial statements

8

NOTES TO THE STATEMENT OF FINANCIAL POSITION

1.
Cash and Cash Equivalents
Cash at bank and in hand
Short-term bank deposits
2.
Trade and Other Receivables
Current
Other receivables
3.
Other Assets
Current
Prepaid insurance
4.
Financial Assets
Current
Unsecured loans to other entities:
Grandbridge Limited
MEC Resources Ltd
Advent Energy Ltd
Non - current
Secured loans to other entities:
Cortical Dynamics Limited
Molecular Discovery Systems Limited
Available for sale financial assets at fair value:
Investments in unlisted entities - Cortical Dynamics Limited
Investments in unlisted entities – Advent Energy Ltd (i)
Consolidated
2017
$
2016
$
613,658
103,172
-
8,476
613,658
111,648
25,059
8,155
25,059
8,155
17,960
24,417
17,960
24,417
-
55,645
2,494
2,494
162,564
39,486
165,058
97,625
1,906,409
1,738,359
534,037
502,000
148,949
48,949
19,332,564
-
21,921,959
2,289,308

(i) As of 1 January 2017 a judgement was made that, despite a shareholding of 27%, the Company no longer exercised significant influence over Advent Energy Ltd as defined by the accounting standards and therefore it has ceased to be treated as an associate of BPH Energy Limited from that date.

9

NOTES TO THE STATEMENT OF FINANCIAL POSITION (CONTINUED)

5. Intangible Assets

Patent costs capitalised:
Cost
Accumulated amortisation and impairment
Net carrying value
Patent costs include costs associated with the filing and maintenance of the
patents for the Company’s technologies.
6.
Property, Plant and Equipment
Plant and equipment:
At cost
Accumulated depreciation
Net carrying value
(a) Movements in Carrying Amounts
Movements in the carrying amounts for each class of property, plant
and equipment between the beginning and the end of the current financial year:
Plant and equipment
Balance at the beginning of the year
Depreciation expense
Carrying amount at the end of the year
Consolidated
2017
$
2016
$
72,454
72,454
(72,454)
-
-
72,454
41,486
41,486
(41,486)
(41,464)
-
22
22
94
(22)
(72)
-
22

10

NOTES TO THE STATEMENT OF FINANCIAL POSITION (CONTINUED)

7.
Investments Accounted for Using the Equity Method
Shares in associates
Advent Energy Ltd
Molecular Discovery Systems Limited
(a) Movements in carrying amounts
Advent Energy Ltd:
Balance at the beginning of the year
Share of associate loss for the year
Transfer to financial assets (i)

Balance at end of the year
Molecular Discovery Systems Limited:
Balance at the beginning of the year
Share of associate loss for the year
Balance at end of the year
Notes:
(i) As of 1 January 2017 a judgement was made that, despite a
shareholding of 27%, the Company no longer exercised significant
influence over Advent Energy Ltd as defined by the accounting
standards and therefore it has ceased to be treated as an
associate of BPH Energy Limited from that date.
8.
Trade and Other Payables
Current
Trade payables
Sundry payables and accrued expenses
9.
Financial Liabilities
Current
Borrowings – unsecured
Consolidated
2017
$
2016
$
-
19,380,613
495,674
535,353
495,674
19,915,966
19,380,613
19,511,430
(48,049)
(130,817)
(19,332,564)
-
-
19,380,613
535,353
566,323
(39,679)
(30,970)
495,674
535,353
33,823
28,594
1,251,087
1,189,154
1,284,910
1,217,748
681,357
987,818
681,357
987,818

11

NOTES TO THE STATEMENT OF FINANCIAL POSITION (CONTINUED)

10. Issued Capital
588,702,017 (2016: 235,766,727) fully paid ordinary shares
The Company has no authorised capital and the issued shares do not
have a par value.
Consolidated
2017
$
2016
$
43,454,632
41,828,904
(a) Ordinary Shares
At the beginning of reporting period
Shares issued for cash
Shares issued for cash at closure of
share purchase plan
Share issue costs
Shares issued in lieu of consulting
fees
Shares issued as set-off against
loans payable
At reporting date
Consolidated
2017
$
2016
$
Consolidated
2017
Number
2016
Number
41,828,904
41,759,904
1,425,462
-
(69,000)
69,000
(112,772)
-
87,000
-
295,038
-
43,454,632
41,828,904
235,766,727
235,766,727
283,390,265
-
-
-
-
-
10,537,290
-
59,007,735
-
588,702,017
235,766,727

Fully paid ordinary shares carry one vote per share and carry the right to dividends. The market price of the Company's ordinary shares at 30 June 2017 on ASX was 0.2 cents per share.

12

NOTES TO THE STATEMENT OF FINANCIAL POSITION (CONTINUED)

11.
Reserves
Option Reserve (a)
Asset Revaluation Reserve (b)
(a) Option Reserve
The option reserve records items recognised as expenses on the
valuation of director and employee share options.
Reconciliation of movement:
Opening balance
Share based payments
Closing balance
(b) Asset Revaluation Reserve
The asset revaluation reserve records the revaluation of
available for sale investments to fair value.
Opening balance
Closing balance
Consolidated
2017
$
2016
$
492,580
486,707
15,015,000
15,015,000
15,507,580
15,501,707
486,707
469,650
5,873
17,057
492,580
486,707

15,015,000
15,015,000
15,015,000
15,015,000

13

STATEMENT OF CASH FLOWS

Consolidated

Note
Cash flows from operating activities
Payments to suppliers and employees
Interest received
Interest paid
Net cash (used in) operating activities
1
Cash flows from investing activities
Loans (to) / from related parties
Investment in unlisted entity
Net cash (used in) / provided by investing activities
Cash flows from financing activities
Proceeds from issue of securities (net of share
issue costs)
Proceeds from borrowings
Repayment of borrowings
Net cash provided by financing activities
Net increase in cash held
Cash and cash equivalents at the beginning of the
financial year
Cash and cash equivalents at the end of the
financial year
1
2017
$
2016
$
(519,205)
(219,083)
3,706
477
(2,181)
-
(517,680)
(218,606)
(4,000)
2,692
(100,000)
-
(104,000)
2,692
1,243,690
69,000
-
160,000
(120,000)
-
1,123,690
229,000
502,010
13,086
111,648
98,562
613,658
111,648

The accompanying notes form part of and should be read in conjunction with these financial statements.

14

NOTES TO THE STATEMENT OF CASH FLOWS

1.
Cash Flow Information
(a) Reconciliation of cash flow from operations with (loss) after income
tax:
Operating loss after income tax
Non-cash items:
Depreciation
Interest revenue on loans
Write back of loan
Impairment charge
Share based payment expense
Intercompany recharges
Provision against loans
Interest expense on loans
Share of associates’ losses
Shares issued in lieu of third party fees
Changes in net assets and liabilities,
Decrease in other assets
(Increase) in trade and other receivables
Increase in trade payables and accruals
Net cash (used in) operating activities
(b) Reconciliation of cash
Cash at the end of the financial year as shown in the statement of cash
flows is reconciled to items in the statement of financial position as follows:
Cash and cash equivalents
Consolidated
2017
2016
$
$
(672,529)
(511,446)
22
72
(200,089)
(181,283)
(61,312)
-
72,454
-
5,873
17,057
-
59,473
4,000
-
-
10,530
87,728
161,787
87,000
-
6,457
2,896
(16,904)
-
169,620
222,308
(517,680)
(218,606)
613,658
111,648

15

STATEMENT OF CHANGES IN EQUITY

Balance at 1 July 2015
Loss for the year
Total comprehensive income
for the year
Transactions with owners in
their capacity as owners
Shares issued for cash
Share based payments
expense
Balance at 30 June 2016
Loss for the year
Total comprehensive income
for the year
Transactions with owners in
their capacity as owners
Shares issued for cash
Shares issue costs
Shares issued in lieu of
consulting fees
Shares
issued
as
set-off
against loans payable
Share based payments
expense
Balance at 30 June 2017
Ordinary
share
capital
$
Accumulated
losses
$
Option
reserve
$
Revaluation
reserve
$
Total
attributable
to owners of
the parent
entity
$
Non-
controlling
Interest
$
Total
$
41,759,904
(36,384,122)
469,650
15,015,000
20,860,432
(121,014)
20,739,418
-
(509,458)
-
-
(509,458)
(1,988)
(511,446)
-
(509,458)
-
-
(509,458)
(1,988)
(511,446)
69,000
-
-
-
69,000
-
69,000
-
-
17,057
-
17,057
-
17,057
41,828,904
(36,893,580)
486,707
15,015,000
20,437,031
(123,002)
20,314,029
-
(636,874)
-
-
(636,874)
(35,655)
(672,529)
-
(636,874)
-
-
(636,874)
(35,655)
(672,529)
1,386,462
-
-
-
1,386,462
-
1,386,462
(112,772)
-
-
-
(112,772)
-
(112,772)
57,000
-
-
-
57,000
-
57,000
295,038
-
-
-
295,038
-
295,038
-
-
5,873
-
5,873
-
5,873
43,454,632
(37,530,454)
492,580
15,015,000
21,431,758
(158,657)
21,273,101

The accompanying notes form part of and should be read in conjunction with these financial statements

16

Compliance Statement

  1. This report has been prepared under accounting policies, which comply with accounting standards as defined in the Corporations Act or other standards acceptable to the ASX.

  2. This report, and the accounts upon which the report is based (if separate), use the same accounting policies.

  3. This report does give a true and fair view of the matters disclosed.

  4. This report is based on accounts to which one of the following applies.

The accounts have been audited

  •  The accounts are in the process of being audited or subject to review.

The accounts have been subject to review.

The accounts have not yet been audited.

==> picture [175 x 64] intentionally omitted <==

Sign here: ............................................................ Date:31 August 2017 Director

Print name: David Breeze

17