AI assistant
CHALICE MINING LIMITED — Interim / Quarterly Report 2010
Jul 20, 2010
64649_rns_2010-07-20_68db2eb2-8fbb-432a-bc3c-6c42cf495f8c.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [378 x 35] intentionally omitted <==
QUARTERLY REPORT 30 June 2010
==> picture [378 x 35] intentionally omitted <==
==> picture [117 x 96] intentionally omitted <==
Chalice Gold Mines Limited ABN 47 116 648 956
Highlights
-
Positive Feasibility Study completed on Koka Gold Deposit, paving the way for development of a significant new African gold operation:
-
Forecast cash operating costs of US$338 per oz
-
Production of 104,000ozpa with gold production totalling 731,000oz
-
Estimated start-up capital cost of US$122M
==> picture [147 x 125] intentionally omitted <==
-
Maiden Ore Reserve of 4.63Mt grading 5.1g/t for 760,000oz contained gold defined at Koka
-
Near-mine exploration commences with drilling at the Konate Gold Prospect. Regional BLEG sampling completed over 615km[2]
-
Chalice moves to 100% ownership of the Zara Project (subject to government interest) after acquiring Dragon Mining’s 20% interest
INVESTMENT HIGHLIGHTS
- $9.1M capital raising completed with the support of both international and local institutions
Overview
During the Quarter, Chalice Gold Mines Limited (ASX: CHN) achieved a major milestone towards its goal of becoming a significant African gold producer with the completion of a positive Feasibility Study on the Koka Gold Deposit (“Koka”), part of its 100%-owned Zara Project in Eritrea, East Africa.
The results of the study have confirmed the Koka Deposit as a potentially robust gold project with forecast average annual gold production of 104,000 ounces over an initial mine life of 7 years. The significant exploration potential of Chalice’s extensive tenement package surrounding Koka also provides an opportunity to expand the resource base and extend the mine life.
Chalice is currently working on delivering the remaining key recommendations from the Feasibility Study to allow the mine permitting process and negotiation of a mining agreement with the Government of Eritrea to commence.
The Company is optimistic that mine development may get the green light in early 2011, clearing the way for Chalice to join the ranks of international gold producers.
High grade Indicated gold Resource (840,000 oz @ 5.3 g/t)
Feasibility Study completed:
-
Low cash costs of $338/oz
-
7 year mine life at >100,000 oz average production per year
Drilling at near mine Konate Prospect in progress
Large unexplored ground position in the Arabian Nubian Shield
www.chalicegold.com
Chalice Gold Mines Limited, Level 2, 1292 Hay Street, West Perth, Western Australia T: +618 9322 3960 F: +618 9322 5800 E: [email protected] W: www.chalicegold.com
2
1. Koka Gold Deposit Feasibility Study
The key financial outcomes of the Feasibility Study, which was undertaken by Lycopodium Minerals Limited with inputs from prominent industry consultants AMC Consultants Pty Ltd and Knight Piésold Pty Ltd, are shown below. All figures are in US dollars except where noted.
1.1 Feasibility Study – Key Financial Outcomes
| 100% Project Financial Outcomes* | Gold Price | ||
|---|---|---|---|
| (Unleveraged) | $900 | $1,200 | $1,500 |
| (base case) | |||
| Life-of-mine EBITDA | $381M | $589M | $797M |
| Average annual EBITDA | $54M | $84M | $114M |
| NPV5%after-tax cash flows | $99M | $196M | $293M |
| IRR after-tax | 22% | 35% | 45% |
| Payback period (years) | 2.8 | 2.1 | 1.8 |
- The Eritrean government has a statutory 10% non-contributing interest with their share of pre-production and capital expenditure being repaid from production cash flows
1.2 Feasibility Study Assumptions and Parameters
| Base Case Assumptions | ||
|---|---|---|
| Gold price base case | US$/oz | 900 |
| Foreign exchange rate | AUD/US$ | 0.85 |
| Foreign exchange rate | Eritrean Nakfa/US$ | 15.00 |
| Fuel price | $/litre | 1.00 |
| Fiscal Parameters | ||
| Corporate tax rate | % | 38 |
| Royalty* | % | 5.0 |
| Base Case Mine Parameters | ||
| Ore milled (Mt) | Mt | 4.6 |
| Waste mined (Mt) | Mt | 48.3 |
| Strip ratio | T:t | 10.4 |
| Average gold grade | g/t | 5.10 |
| Total contained gold | Oz | 760,000 |
| Estimated gold recovery | % | 96.3 |
| Total recovered gold | Oz | 730,780 |
| Life of Mine | Years | 7 |
| Average annual gold production | Oz | 104,000 |
| Base Case Cost Parameters | ||
| Pre-production capital | $M | 122 |
| Sustaining capital and mine closure | $M | 9 |
| Average total cash costs ($/oz) | $/oz | 338 |
Chalice Gold Mines Limited, Level 2, 1292 Hay Street, West Perth, Western Australia T: +618 9322 3960 F: +618 9322 5800 E: [email protected] W: www.chalicegold.com
3
Eritrean Government Project Participation Rights
The Government of Eritrea has a 10% non-contributing interest in any mining operation but may acquire, on the basis of an independently determined valuation, an additional 20% contributing interest.
- The gross royalty is negotiable to a maximum of 5%.
1.3 Operating Cost Estimates
Operating cash costs over the life of the project are projected to average $338/oz, with the operating cost components summarised below:
| $/recoverable | |||
|---|---|---|---|
| $/t milled | $/t mined | oz | |
| Average mining costs | 20.46 | 1.92 | 129.80 |
| Processing cost | 24.78 | 2.33 | 157.20 |
| General and administration | 7.36 | 0.69 | 46.70 |
| Refining charges | 0.63 | 0.06 | 4.00 |
| Operating cash costs (LOM) | 53.23 | 5.00 | 337.70 |
1.4 Capital Costs Estimates
The Feasibility Study is based on capital pricing as of the second quarter of 2010. The level of accuracy of the capital costs estimates is within ±15%.
The pre-production capital costs are estimated at $122 million, including contingency and escalation, but excluding 2010 sunk costs that will be funded from existing cash resources. Sustaining capital expenditures over the operation's mine life are estimated at $9 million, including closure costs of $1.3 million, with the balance to be met by the salvage value of the plant and equipment.
The cost breakdown for pre-production capital expenditures, assuming an owner operator scenario, is shown below:
| Estimate+ 15% |
$M | $M | $M | $M |
|---|---|---|---|---|
| Description | Cost Estimate | Contingency | Escalation | Total Cost |
| Mining equipment | 18.8 | 0.9 | 0.3 | 20.0 |
| Mine pre-strip | 11.3 | 0.0 | 0.4 | 11.7 |
| Process plant | 18.3 | 2.2 | 1.6 | 22.1 |
| Reagents and plant services | 4.9 | 0.6 | 0.4 | 5.9 |
| Infrastructure | 22.9 | 3.2 | 2.0 | 28.1 |
| Construction indirect | 10.5 | 1.4 | 0.3 | 12.2 |
| Management costs | 7.1 | 0.7 | 0.7 | 8.5 |
| Owners’ costs | 12.1 | 0.4 | 1.0 | 13.5 |
| Total | 105.9 | 9.4 | 6.7 | 122.0 |
1.5 Koka Gold Deposit – Next Steps
With the completion of the Feasibility Study, the Company will apply to the Eritrean Government for a Mining Lease in respect of the Koka Gold Deposit. In parallel with this application, the Company will assess its various options in relation to financing of the project development.
Chalice Gold Mines Limited, Level 2, 1292 Hay Street, West Perth, Western Australia T: +618 9322 3960 F: +618 9322 5800 E: [email protected] W: www.chalicegold.com
4
2. Maiden Ore Reserve at the Koka Gold Deposit
During the Quarter, AMC Consultants Pty Ltd completed Mineral Resource and Ore Reserve estimates for the Koka Gold Deposit as at 1 June 2010, as detailed below:
2.1 Koka Mineral Resource
The Mineral Resource estimate, classified and reported in accordance with the JORC Code is shown in Table 1 below. Mineral Resources are reported inclusive of Ore Reserves:
| Category | Tonnes (Mt) |
Grade (g/t Au) |
Contained Gold (Oz) |
|---|---|---|---|
| Indicated Resource | 5.0 | 5.3 | 840,000 |
Table 1: Koka Gold Deposit Mineral Resource Estimate as at 1 June 2010 Reported at 1.2 g/t Au Cut-Off
2.2 Koka Ore Reserve
The Koka Ore Reserve estimate, classified and reported in accordance with the JORC Code, is shown in Table 2 below. This is the first Ore Reserve estimate reported for Koka:
| Category | Tonnes (Mt) |
Grade (g/t Au) |
Contained Gold (Oz) |
|---|---|---|---|
| Probable Reserve | 4.6 | 5.1 | 760,000 |
Table 2: Koka Gold Deposit Ore Reserve Estimate as at 1 June 2010
3. Chalice Exercises Option to Acquire Dragon Mining’s Interest in Zara Project
During the Quarter, Chalice exercised its option to acquire the shares in Dragon Mining’s subsidiary, Dragon Mining (Eritrea) Ltd (now called Chalice Gold Mines (Eritrea) Ltd), taking Chalice’s ownership in the Zara Project to 100% (subject to Eritrean Government project participations rights).
The consideration paid by Chalice was $8 million and the issue to Dragon of 2 million Chalice shares (subject to 12 months escrow). An additional $4 million is to be paid on the delineation of a 1 million ounce Ore Reserve within the current Zara Project. As part of the transaction, Chalice also forgave a contingent debt of approximately US$3.4 million which Dragon would have been required to pay upon completion of a Bankable Feasibility Study on the Zara Project.
4. Zara Project Regional Exploration (Chalice 100%)
4.1 Konate Gold Prospect
The Company recognises the potential to further improve the economics of the Koka Project by expanding the near-mine resource base. Accordingly, diamond drilling has commenced at the Konate prospect, located 4.5 km south of Koka, where extensive artisanal workings have been developed on Koka-style quartz stockwork mineralisation over a zone some 600 metres long and up to 30 metres wide.
Konate is located within economic trucking distance of Koka and any additional ore reserves identified here could have an immediate positive impact on the economics of the project. Chalice currently has an initial 10-hole, 2,000 metre diamond program planned with drill holes sited and oriented to provide optimal quartz vein intersections based on a detailed structural analysis of the mineralised system.
In addition to the drilling at Konate, the 6 kilometre long Koka-Konate corridor will be covered by a deeppenetration 3D Induced Polarization (IP) survey during the coming months, which is designed to map the structural and alteration architecture of this highly prospective zone.
Chalice Gold Mines Limited, Level 2, 1292 Hay Street, West Perth, Western Australia T: +618 9322 3960 F: +618 9322 5800 E: [email protected] W: www.chalicegold.com
5
4.2 Koka South
A six-hole, 890 metre diamond drilling programme was completed during the Quarter at the Koka South prospect, located immediately along strike to the south of the Koka Deposit.
The drilling, which covered a strike length of 200 metres, was designed to follow up previous intercepts of up to 1 metre grading 92 g/t Au associated with Koka-style quartz stockwork mineralisation in altered microgranite. Further intercepts of similar style were achieved from the programme with results shown in Table 3 below:
| Hole | Depth (m) |
East (UTM) |
North (UTM) |
Azimuth (°) |
Dip (°) |
From (m) |
To (m) |
Interval (m) |
Gold (g/t) |
|---|---|---|---|---|---|---|---|---|---|
| ZARD 169 | 202.3 | 390204.1 | 1823777 | 012 | -60 | 59 | 62 | 3 | 23.72 |
| [email protected]/t | |||||||||
| 89 | 90 | 1 | 1.27 | ||||||
| 94 | 95 | 1 | 1.22 | ||||||
| 103 | 105 | 2 | 4.86 | ||||||
| 115 | 118 | 3 | 8.58 | ||||||
| [email protected]/t | |||||||||
| 122 | 124 | 2 | 30.74 | ||||||
| 126 | 127 | 1 | 2.86 | ||||||
| ZARD 170 | 133 | 390160.8 | 1823754 | 102 | -50 | No significant intercepts | |||
| ZARD 171 | 130.6 | 390154.4 | 1823914 | 102 | -50 | 83 | 84 | 1 | 8.77 |
| 95 | 97 | 2 | 24.04 | ||||||
| [email protected]/t | |||||||||
| ZARD 172 | 98.3 | 390187.9 | 1823805 | 102 | -50 | 56 | 57 | 1 | 2.85 |
| 59 | 60 | 1 | 91.93 | ||||||
| ZARD 173 | 180 | 390152.6 | 1823714 | 102 | -50 | No significant intercepts | |||
| ZARD 174 | 155.3 | 390283.8 | 1823940 | 282 | -62 | 120 | 121 | 1 | 8.19 |
Table 3: Results from drilling at Koka South
Further drilling will be conducted when the planned 3D IP survey covering a total area of ~10km[2] is completed and a rock-breaker capable of building access tracks arrives on site. The contract for the deep penetration IP survey will be awarded shortly and it is anticipated that this survey, weather permitting, will commence in late September 2010. In particular, access will be developed on the southern end of the zone.
Although drill holes ZARD 170 and ZARD 173 failed to intersect mineralisation, these holes were poorly sited due to access issues and may have passed beneath the high-grade zone intersected in ZARD 172 and the historical hole ZARD 110. Previous shallow penetration IP indicates a strongly resistive zone developing to the south, which is similar to the response over the main Koka deposit, which zone remains untested.
The results from this program highlight the potential for additional gold resources in narrow high-grade zones that may be accessible from future underground development off the Koka pit.
4.3 Koka East
Assays received from an 11-hole, 2,125 metre diamond drilling programme completed at the Koka East prospect the previous Quarter returned generally disappointing results despite the intensely quartz veined and altered microgranite intersected in most holes (see Table 4). The best intercept from this programme, 1 metre grading 13.67 g/t Au in ZARD 160, was not replicated in an undercutting hole. No further drilling is planned at Koka East.
| Hole | Depth (m) |
East (UTM) |
North (UTM) |
Azimuth (°) |
Dip (°) |
From (m) |
To (m) |
Interval (m) |
Gold (g/t) |
|---|---|---|---|---|---|---|---|---|---|
| ZARD 158 | 152.2 | 390540.2 | 1824378 | 135 | -45 | No significant intercepts | |||
| ZARD 159 | 209 | 390539.6 | 1824379 | 135 | -60 | 13 | 14 | 1 | 1.03 |
| 154 | 155 | 1 | 2.81 | ||||||
| ZARD 160 | 146.6 | 390561.2 | 1824135 | 135 | -45 | 5.1 | 6.2 | 1.1 | 2.81 |
| 28 | 29 | 1 | 13.67 |
Chalice Gold Mines Limited, Level 2, 1292 Hay Street, West Perth, Western Australia T: +618 9322 3960 F: +618 9322 5800 E: [email protected] W: www.chalicegold.com
6
| ZARD 161 | 161.7 | 390591.2 | 1824025 | 135 | -45 | No significant intercepts | No significant intercepts | No significant intercepts | No significant intercepts |
|---|---|---|---|---|---|---|---|---|---|
| ZARD 162 | 201.7 | 390560.8 | 1824135 | 135 | -60 | 44 | 45 | 1 | 0.92 |
| 62 | 63 | 1 | 2.24 | ||||||
| ZARD 163 | 195.6 | 390590.7 | 1824025 | 135 | -60 | No significant intercepts | |||
| ZARD 164 | 301.7 | 390539.6 | 1824379 | 135 | -80 | 5 | 7 | 2 | 1.02 |
| ZARD 165 | 152.3 | 390612.7 | 1823935 | 135 | -45 | No significant intercepts | |||
| ZARD 166 | 194.58 | 390605.9 | 1823868 | 135 | -45 | 172 | 173 | 1 | 1.46 |
| ZARD 167 | 200.3 | 390612.2 | 1823936 | 135 | -60 | 31 | 32 | 1 | 1.24 |
| 148 | 149 | 1 | 3.61 | ||||||
| ZARD 168 | 209 | 390605.2 | 1823868 | 135 | -60 | No significant intercepts |
Table 4: Results from drilling at Koka East
4.4 Stream Sediment Sampling and Regional Airborne Geophysical Programs
Initial stream sediment sampling has now been completed over the entire 615 km[2] Zara project area. Samples are being assayed for gold using the Bulk Leach Extractable Gold (BLEG) technique and a multielement suite. An orientation survey, conducted around the Koka and Konate prospects, has confirmed that this methodology works well in the Zara area and both prospects were clearly identified by high tenor anomalies (>40ppb Au versus background typically <5ppb Au). Typically, a 5ppb anomaly is considered to be anomalous in this terrain and worthy of further follow up.
The orientation survey also identified high tenor anomalies (up to 90 ppb Au) in drainages not currently known to contain artisanal workings and these provide immediate targets for detailed follow-up. Results from the complete survey are expected shortly.
The Company has also executed a contract with geophysical contractors NGR Exploration to conduct an airborne geophysical survey over the Zara property package. The survey will involve ~12,700 line kilometres of heli-borne magnetics and radiometrics and will be flown as soon as possible after the current wet season.
4.5 Jani VHMS Prospect
An Audio Magneto Telluric (AMT) survey was completed over the Jani VHMS (Volcanic-hosted Massive Sulphide) prospect, located approximately 30 kilometres south of Koka. No conductors were identified by the survey and no further work is planned at this prospect.
4.6 Tenement Applications
The Company has applied for a further four licence areas in northern and eastern Eritrea.
5. Australian Projects
Chalice has been advised by its Joint Venture partner at the Company’s Gnaweeda Gold Project, Teck Resources, of the results from an eight hole, 1,576 metre diamond drill programme completed by Kent Exploration Inc. (TSX-V: KEX) at the Turnberry and Bunarra zones.
At Bunarra, drilling intersected mineralisation to depths of over 200 metres, with the most significant intersections coming from drill hole BN003, with an 18m intersection grading 11.09 g/t Au, including 4m @ 37.76 g/t Au (inclusive of a 1m intersection @ 99.1 g/t Au), 1m @ 24.2 g/t Au and 3m @ 7.09 g/t Au.
Significant gold intersections from three wide-spaced drill holes at the Turnberry prospect included drill hole TB003 with 16m @ 2.46 g/t Au, including 3m @ 6.40 g/t Au, 3m @ 4.8 g/t Au and 1m @ 7.16 g/t Au.
Kent has an option agreement to earn 100% of Teck’s 70% interest in the project. Chalice has a 30% interest and is not contributing to the current program and therefore its interest in being diluted to approximately 20%.
Chalice Gold Mines Limited, Level 2, 1292 Hay Street, West Perth, Western Australia T: +618 9322 3960 F: +618 9322 5800 E: [email protected] W: www.chalicegold.com
7
6. Corporate
6.1 Investment in London Africa
During the Quarter, Chalice increased its interest in the unlisted United Kingdom-based company London Africa Limited (“London Africa”) from 11.8% to 20% after subscribing for 1.4 million shares at 12.5p per share for £175,000.
The funds will be applied to an ongoing work program being undertaken by London Africa over its prospecting licences, which cover an area of 1,562 square kilometres in the prospective Akordat-Orata region of Eritrea. The London Africa licenses are contiguous to Chalice’s Zara Project.
Chalice’s Executive Chairman Tim Goyder has joined the Board of London Africa.
6.2 Share Placement
In May 2010, Chalice placed 21,613,080 shares at $0.42 per share to raise approximately $9.1 million before issue costs.
6.3 TSX Listing Update
Following completion of the Feasibility Study, preparation of the documents required to apply for listing on the main board of the TSX has continued. It is expected that an application to list on TSX will be made in August 2010. Haywood Securities of Canada is the Company’s sponsoring broker for the proposed listing.
6.4 Director Appointment
In May 2010, experienced mining executive and mining geologist, Mr Stephen Quin, was appointed to the Board as a non-executive Director. Based in Vancouver, Canada, Mr Quin will provide his extensive experience in the Canadian markets and resources sector to assist the Company as it seeks to list on the TSX and advance the Koka Deposit through to production.
6.5 Cash at bank
At 30 June 2010, the Company had cash on hand of approximately $7.7 million. Please refer to the attached Appendix 5B for further details.
==> picture [95 x 39] intentionally omitted <==
Doug Jones Managing Director
20 July 2010
Chalice Gold Mines Limited, Level 2, 1292 Hay Street, West Perth, Western Australia T: +618 9322 3960 F: +618 9322 5800 E: [email protected] W: www.chalicegold.com
8
Eritrean Government Participation Rights
Upon grant of a Mining Lease, the Eritrean Government is entitled to a 10 per cent free carried interest. In addition, the Government has the right (but not the obligation) to purchase a further interest of up to 20% based on an independently determined value.
Competent Persons Statement
The information in this report that relates to Exploration Results is based on information compiled by Dr Doug Jones, a full-time employee and Director of Chalice Gold Mines Limited, who is a Member of the Australasian Institute of Mining and Metallurgy and is a Chartered Professional Geologist. Dr Jones has sufficient experience in the field of activity being reported to qualify as a Competent Person as defined in the 2004 edition of the Australasian Code for Reporting of Exploration Results, Minerals Resources and Ore Reserves, and consents to the release of information in the form and context in which it appears here.
The Mineral Resource estimate was prepared by Mr. John Tyrrell who is a Member of the Australasian Institute of Mining and Metallurgy. Mr. Tyrrell is a full time employee of AMC and has sufficient experience in gold resource estimation to act as Competent Person as defined in the 2004 Edition of the 'Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (the JORC Code)'. Mr. Tyrrell consents to the inclusion of this information in the form and context in which it appears.
The information in this statement of Ore Reserves is based on information compiled by Mr David Lee who is a Member of the Australasian Institute of Mining and Metallurgy and a full time employee of AMC. Mr Lee has sufficient relevant experience to be a Competent Person as defined in the JORC Code. Mr Lee consents to the inclusion of this information in the form and context in which it appears.
Chalice Gold Mines Limited, Level 2, 1292 Hay Street, West Perth, Western Australia T: +618 9322 3960 F: +618 9322 5800 E: [email protected] W: www.chalicegold.com
Appendix 5B Mining exploration entity quarterly report
Rule 5.3
Appendix 5B
Mining exploration entity quarterly report
Introduced 1/7/96. Origin: Appendix 8. Amended 1/7/97, 1/7/98, 30/9/2001.
Name of entity
CHALICE GOLD MINES LIMITED
| ABN 47 116 648 956 Consolidated statement of cash flo0ws |
Quarter ended (“current quarter”) 30 JUNE 2010 |
Quarter ended (“current quarter”) 30 JUNE 2010 |
||
|---|---|---|---|---|
| 30 JUNE 2010 | ||||
| Cash flows related to operating activities 1.1 Receipts from product sales and related debtors 1.2 Payments for (a) exploration and evaluation (b) development (c) production (d) administration(see 1.25 below) 1.3 Dividends received 1.4 Interest and other items of a similar nature received 1.5 Interest and other costs of finance paid 1.6 Income taxes paid 1.7 Other – Merger and restructuring costs (see 1.25 below) Other - GST NetOperating Cash Flows |
Current quarter $A (000’s) |
Year to date (12 months) $A (000’s) |
||
| 38 (2,925) - - (783) - 120 - - - (24) |
181 (9,087) - - (3,141) - 323 - - (636) (41) |
|||
| (3,574) | (12,401) | |||
| Cash flows related to investing activities 1.8 Payment for purchases of: (a)prospects (b)equity investments (c)other fixed assets 1.9 Proceeds from sale of: (a)prospects (b)equity investments (c)other fixed assets 1.10 Loans to other entities 1.11 Loans repaid by other entities 1.12 Other –cash acquired on completion of merger Net investing cash flows 1.13 Total operating and investing cash flows (carried forward) |
(7,750) (314) (254) - - - - - - |
(8,000) (1,896) (877) 435 155 - - - 252 |
||
| (8,318) | (9,931) | |||
| (11,892) | (22,332) |
- See chapter 19 for defined terms.
Appendix 5B Page 9
31/12/2007
Appendix 5B Mining exploration entity quarterly report
| Cash flows related to financing activities 1.14 Proceeds from issues of shares, options, etc. (net) 1.15 Proceeds from sale of shares 1.16 Proceeds from borrowings 1.17 Repayment of borrowings 1.18 Dividends paid 1.19 Other Net financing cash flows |
9,672 - - - - (2) |
9,672 - - - - (2) |
20,478 - - - - (49) |
|---|---|---|---|
| 9,670 | 20,429 | ||
| Net increase (decrease) in cash held 1.20 Cash at beginning of quarter/year to date 1.21 Exchange rate adjustments to item 1.20 1.22 Cash at end ofquarter |
(2,222) 9,939 (28) |
(1,903) 9,624 (32) |
|
| 7,689 | 7,689 | ||
| Payments to directors of the entity and associates of the directors Payments to related entities of the entity and associates of the related |
entities Current quarter $A 156,000 - |
||
| 1.23 Aggregate amount of payments to the parties included in item 1.2 1.24 Aggregate amount of loans to the parties included in item 1.10 |
Current quarter $A |
||
| 156,000 | |||
| - | |||
| 1.25 Explanation necessary for an understanding of the transactions |
Item 1.1 – cash inflow includes fees charged to Liontown Resources Limited under a corporate services agreement for the sharing of office overhead costs.
Item 1.2 (a) – payments for exploration and evaluation are higher than previous periods due to costs associated with the finalisation of the Koka Feasibility Study.
Item 1.7 – includes one off merger and restructure costs, including but not limited to legal fees, corporate advisory fees, contract termination costs and redundancy costs in relation to the merger with Sub-Sahara Resources.
Item 1.8 (a) – includes payment of $8,000,000 to acquire all the shares in Dragon Mining (Eritrea) Ltd and the remaining 20% interest in Zara Project, held by Dragon Mining Ltd.
Item 1.8 (b) – cash out flow consists of $1,210,000 for the acquisition of Yolanda International Limited (holder of an 11.12% interest in the Zara Project in Eritrea) and payment for the Company’s investment in London Africa Limited.
Item 1.14 – includes proceeds (net of share issue costs) from private placement of 20 m fully paid ordinary shares at 36 cents per share and 21.6 m fully paid ordinary shares at 42 cents per share.
Item 1.23 – Amounts paid to related parties include remuneration, directors fees, consulting fees and reimbursements of expenses to directors.
- See chapter 19 for defined terms.
Appendix 5B Page 10
31/12/2007
Appendix 5B Mining exploration entity quarterly report
Non-cash financing and investing activities
- 2.1 Details of financing and investing transactions which have had a material effect on consolidated assets and liabilities but did not involve cash flows
Nil
- 2.2 Details of outlays made by other entities to establish or increase their share in projects in which the reporting entity has an interest.
Nil
Financing facilities available
Add notes as necessary for an understanding of the position.
| 3.1 Loan facilities 3.2 Credit standby arrangements |
Amount available $A |
Amount used $A |
|---|---|---|
| Nil | Nil | |
| Nil | Nil |
Estimated cash outflows for next quarter
| 4.1 Exploration and evaluation 4.2 Development 4.3 Production 4.4 Administration |
$A(000’s) |
|---|---|
| 4,400 | |
| Nil | |
| Nil | |
| 1,300 | |
| Total | 5,700 |
Reconciliation of cash
| Reconciliation of cash | ||
|---|---|---|
| Reconciliation of cash at the end of the quarter (as shown in the consolidated statement of cash flows) to the related items in the accounts is as follows. |
Current quarter $A (000’s) |
Previous quarter $A (000’s) |
| 5.1 Cash on hand and at bank 5.2 Deposits at call 5.3 Bank overdraft 5.4 Other (Bank Guarantee) |
2,629 | 6,939 |
| 5,060 | 3,000 | |
| - | - | |
| - | - | |
| Total: cash at end of quarter(item 1.22) | 7,689 | 9,939 |
- See chapter 19 for defined terms.
Appendix 5B Page 11
31/12/2007
Appendix 5B Mining exploration entity quarterly report
Changes in interests in mining tenements
| 6.1 Interests in mining tenements relinquished, reduced or lapsed 6.2 Interests in mining tenements acquired or increased |
Tenement reference |
Nature of interest (note (2)) |
Interest at beginning of quarter |
Interest at end of quarter |
|---|---|---|---|---|
| Nil | ||||
| Tenement reference |
Nature of interest (note (2)) |
Interest at beginning of quarter |
Interest at end of quarter |
|
| Hurum | Application - Eritrea | 0% | 0% | |
| Seccai Reba | Application - Eritrea | 0% | 0% | |
| Adobha Abyi | Application – Eritrea | 0% | 0% | |
| Nakfa East | Application - Eritrea | 0% | 0% | |
| Irafayle West | Application - Eritrea | 0% | 0% |
Issued and quoted securities at end of current quarter
Description includes rate of interest and any redemption or conversion rights together with prices and dates.
| Total number | Number quoted | Issue price per security (see note 3) (cents) |
Amount paid up per security (see note 3) (cents) |
|
|---|---|---|---|---|
| 7.1 Preference+securities (description) 7.2 Changes during quarter (a) Increases through issues (b) Decreases through returns of capital, buy- backs. |
Nil | Nil | Nil | Nil |
| N/A | N/A | N/A | N/A | |
| 7.3 +Ordinary securities 7.4 Changes during quarter (a) Increases through issues (b) Decreases through returns of capital. |
181,033,617 | 181,033,617 | N/A | N/A |
| 21,613,080 2,000,000 Nil |
21,613,080 2,000,000 Nil |
$0.42 Nil N/A |
$0.42 Nil N/A |
|
| 7.5 +Convertible debt securities(description) 7.6 Changes during quarter (a) Increases through issues (b) Decreases through securities matured. |
Nil | Nil | N/A | N/A |
| Nil | Nil | N/A | N/A |
- See chapter 19 for defined terms.
Appendix 5B Page 12
31/12/2007
Appendix 5B Mining exploration entity quarterly report
| 7.7 Options (description and conversion factor) 7.8 Issued during quarter 7.9 Exercised during quarter 7.10 Expired/Forfeited during quarter |
5,575,000 500,000 250,000 500,000 750,000 1,250,000 1,250,000 2,000,000 1,000,000 |
Nil Nil Nil Nil Nil Nil Nil Nil Nil |
Exercise price $0.25 $0.25 $0.20 $0.20 $0.50 $0.35 $0.45 $0.35 $0.36 |
Expiry date 21 March 2011 1 December 2012 11 December 2012 31 July 2013 1 September 2012 31 March 2014 31 March 2014 16 November 2013 31 March 2012 |
|---|---|---|---|---|
| Nil | Nil | N/A | N/A | |
| Nil | Nil | N/A | N/A | |
| Nil | Nil | N/A | N/A | |
| 7.11 Debentures (totals only) |
Nil | Nil | ||
| 7.12 Unsecured notes (totals only) |
Nil | Nil |
- See chapter 19 for defined terms.
Appendix 5B Page 13
31/12/2007
Appendix 5B Mining exploration entity quarterly report
Compliance statement
-
1 This statement has been prepared under accounting policies which comply with accounting standards as defined in the Corporations Act or other standards acceptable to ASX (see note 4).
-
2 This statement does give a true and fair view of the matters disclosed.
Sign here:
==> picture [78 x 32] intentionally omitted <==
Date: 20 July 2010
Company Secretary
Print name: Richard Hacker
Notes
-
1 The quarterly report provides a basis for informing the market how the entity’s activities have been financed for the past quarter and the effect on its cash position. An entity wanting to disclose additional information is encouraged to do so, in a note or notes attached to this report.
-
2 The “Nature of interest” (items 6.1 and 6.2) includes options in respect of interests in mining tenements acquired, exercised or lapsed during the reporting period. If the entity is involved in a joint venture agreement and there are conditions precedent which will change its percentage interest in a mining tenement, it should disclose the change of percentage interest and conditions precedent in the list required for items 6.1 and 6.2.
-
3 Issued and quoted securities The issue price and amount paid up is not required in items 7.1 and 7.3 for fully paid securities .
-
4 The definitions in, and provisions of, AASB 1022: Accounting for Extractive Industries and AASB 1026: Statement of Cash Flows apply to this report.
-
5 Accounting Standards ASX will accept, for example, the use of International Accounting Standards for foreign entities. If the standards used do not address a topic, the Australian standard on that topic (if any) must be complied with.
== == == == ==
- See chapter 19 for defined terms.
Appendix 5B Page 14
31/12/2007