AI assistant
EMERALD RESOURCES NL — Annual Report 2017
Sep 25, 2017
64849_rns_2017-09-25_b8e5a984-06b8-4c3f-9bc1-0e0d5e719dcf.pdf
Annual Report
Open in viewerOpens in your device viewer
==> picture [596 x 480] intentionally omitted <==
ABN 72 009 795 046
Annual Report 2017
==> picture [591 x 6] intentionally omitted <==
2017 Annual Report
==> picture [127 x 31] intentionally omitted <==
Contents
Corporate Directory Chairman’s Letter to Shareholders Directors’ Report Auditor’s Independence Declaration Financial Statements Directors’ Declaration Independent Auditor’s Report Additional Shareholder Information Annual Mineral Resource & Ore Reserve Statement Schedule of Mineral Tenements
==> picture [591 x 13] intentionally omitted <==
Emerald Resources NL | 1
==> picture [591 x 6] intentionally omitted <==
Corporate Directory
==> picture [127 x 31] intentionally omitted <==
Non-Executive Chairman Simon Lee AO
Managing Director Morgan Hart
Executive Director Justin Tremain
Non-Executive Directors Ross Stanley Ross Williams
Company Secretary Mark Clements
Principal & Registered Office 1110 Hay Street West Perth WA 6005 Telephone: +61 8 9286 6300 Facsimile: +61 8 9286 6333
Share Registry Security Transfer Australia Pty Ltd 770 Canning Highway APPLECROSS WA 6153
Auditors HLB Mann Judd Level 4, 130 Stirling Street PERTH WA 6000
Bankers National Australia Bank 50 St Georges Terrace PERTH WA 6000
Solicitors Steinepreis Paganin 16 Milligan Street PERTH WA 6000
Stock Exchange Listing Australian Securities Exchange (Home Exchange: Perth, Western Australia) Code: EMR
Website Address www.emeraldresources.com.au
==> picture [591 x 13] intentionally omitted <==
Emerald Resources NL | 2
==> picture [591 x 6] intentionally omitted <==
Chairman’s Letter to Shareholders
==> picture [127 x 31] intentionally omitted <==
Dear Fellow Shareholders,
On behalf of the Board of Directors of Emerald Resources NL (‘Emerald’ or the ‘Company’) I am pleased to present to shareholders the Company’s Annual Report and Financial Statements for the year ended 30 June 2017.
The last twelve months have been an extremely busy and exciting period for the Company. After the commencement of initial activities at the project in early 2016 under an initial Joint Venture arrangement with Renaissance Minerals Limited (‘Renaissance’), in July 2016 Emerald moved to increase its interest in the Okvau Gold Project to 100%. This was achieved through a successful merger with Renaissance under the Bid Implementation Agreement where it was proposed for Emerald to acquire all of the issued shares of Renaissance by way of an off-market takeover offer (‘Offer’).
The Offer went unconditional in October 2016 with a 96% acceptance by Renaissance shareholders with Emerald then completing the compulsory acquisition of the remaining Renaissance shares in November 2016. The merged entity created a well-funded gold development company with a strong board and management team that is well placed to develop the Cambodian Gold Project and pursue other value enhancing opportunities. The merger also saw our Board gain the highly credentialed and experienced Mr Justin Tremain who joined our Board in September 2016 as an Executive Director.
Following the successful completion of the Offer and gaining a 100% interest in the Okvau Gold Project, the Company has rapidly advanced the project which has culminated in the successful delivery of a Definitive Feasibility Study (‘DFS’) in May 2017. The Company has also commenced a significant exploration program over its exploration portfolio around the Okvau Gold Project. The DFS delivered the Company its maiden gold ore reserve estimate of 907,000 ounces at 1.98g/t gold and demonstrated the robust nature of the Okvau Gold Project with an initial operating life of mine of over 7 years, producing approximately 106,000 ounces of gold per annum on average from a single open pit with expected AISC of US$731/ounce.
Emerald is now in the process of obtaining the necessary regulatory approvals as well as working with potential financiers to obtain proposals for the project funding to commence the development of the Okvau Gold Project. The Company looks forward with anticipation to achieve these milestones and commencing plant construction in the coming months. The Company will also continue with its exploration programs over its current portfolio of projects with a view to increasing shareholder value through exploration success.
I would also like to take this opportunity to acknowledge the continued support the Company has received from the Royal Government of Cambodia and the local communities in which we are working.
On behalf of the directors of Emerald, I would like to welcome our new shareholders that have come to the register through the successful acquisition of Renaissance and to thank our existing shareholders for their continued support over the past year. I would also like to thank our dedicated management, employees and contractors for their continued efforts throughout the year.
Yours faithfully,
==> picture [92 x 46] intentionally omitted <==
Simon Lee AO Chairman
==> picture [591 x 13] intentionally omitted <==
Emerald Resources NL | 3
==> picture [590 x 7] intentionally omitted <==
Directors’ Report
==> picture [127 x 30] intentionally omitted <==
The Directors of Emerald Resources NL (‘Emerald’ or ‘the Company’) submit herewith the consolidated financial statements of the Company and its controlled entities for the year ended 30 June 2017 in order to comply with the provisions of the Corporations Act 2001 .
1. Directors
The following persons were Directors of Emerald during the whole of the financial year and up to the date of this report, unless otherwise stated:
Simon Lee AO Non-Executive Chairman Morgan Hart Managing Director Justin Tremain Executive Director (Appointed 27 September 2016) Ross Stanley Non-Executive Director Ross Williams Non-Executive Director
2. Principal Activities
The principal activity of the consolidated entity during the financial year was mineral exploration primarily in Cambodia and advancing the Company’s Okvau Gold Project. There were no significant changes in the nature of the consolidated entity’s principal activities during the financial year.
3. Operating Results
The loss attributable to owners of the consolidated entity after providing for income tax amounted to $8,472,128 (2016: $1,346,254).
4. Dividends Paid or Recommended
The Directors do not recommend the payment of a dividend and no amount has been paid or declared by way of a dividend to the date of this report.
5. Financial Position
The consolidated entity has $8,529,435 in cash and cash equivalents as at 30 June 2017 (2016: $11,728,281). The completion of the Definitive Feasibility Study confirmed the Okvau Gold Project in Cambodia as a robust and compelling project. The Company is assessing financing proposals from a number of international mining project debt financiers to assist with the development of the Okvau Gold Project.
6. Business Strategies & Prospects for the Forthcoming Year
Emerald will remain focused on developing the Okvau Gold Project and actively exploring for gold mineralisation within its current portfolio of projects in Cambodia with the object of identifying commercial resources. Emerald may also continue to identify new opportunities within Cambodia and throughout the rest of the World for further potential acquisitions which may offer value enhancing opportunities for shareholders.
Material business risks that may impact the results of future operations include Government approvals, further exploration results, future commodity prices and funding.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 4
Directors’ Report
==> picture [590 x 7] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
7. Significant Changes in the State of Affairs
The following significant changes in the state of affairs of the consolidated entity occurred during the financial year:
-
On 19 July 2016, Emerald announced it had entered into a definitive Bid Implementation Agreement in relation to a proposal to merge with Renaissance Minerals Limited (‘Renaissance’). The merger was to be implemented by Emerald making an off-market takeover offer in a share based transaction (‘Offer’) for all of the issued shares of Renaissance that it did not already own.
-
On 23 September 2016, Emerald announced that it had received acceptances under the Offer giving it an interest of over 90% in Renaissance. The Offer closed on 30 September 2016 with Emerald holding a relevant interest in Renaissance of 96.0% at which time Emerald moved to compulsory acquire any Renaissance shares that remained outstanding.
-
On 14 November 2016, the compulsory acquisition process was completed at which time Renaissance became a wholly owned subsidiary of Emerald.
-
On 1 May 2017, the Company announced the completion of the Definitive Feasibility Study which confirmed the Okvau Gold Project in Cambodia as a robust and compelling project.
8. Review of Operations
Corporate
During the 2017 Financial Year (‘Year’) Emerald announced it entered into a definitive Bid Implementation Agreement (‘Implementation Agreement’) in relation to a proposed merger with Renaissance Minerals Limited (‘Renaissance’). The merger was to be implemented by Emerald making an off-market takeover offer in a share based transaction (‘Offer’) for all of the issued shares of Renaissance that it did not already own.
Key features of the merged entity included:
-
Simplified single ownership structure and operational management of assets allows for acceleration of exploration and development
-
Synergies through removal of duplicated corporate and head office administrative functions
-
Strong balance sheet and no debt
-
Well positioned for continued project expansion and development
-
Enhanced financing options and broader equity market appeal from scale, improved liquidity and ability to source development financing
On 23 September 2016, Emerald announced that it had received acceptances under the Offer giving it an interest of over 90% in Renaissance. The Offer closed on 30 September 2016 with Emerald holding a relevant interest in Renaissance of 96.0%. Emerald moved to compulsorily acquire the remaining outstanding Renaissance shares with the compulsory acquisition process being completed on 14 November 2016 at which time Renaissance became a wholly owned subsidiary of Emerald.
The merged entity created a well-funded gold development company with a strong board and management team which is well placed to develop the Cambodian Gold Project and pursue other value enhancing opportunities.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 5
Directors’ Report
==> picture [590 x 7] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Cambodian Gold Project
Background
The Cambodian Gold Projects are located approximately 275 kilometres north-east of Cambodia’s capital city of Phnom Penh in the province of Mondulkiri (refer Figures One and Two). The town of Kratie is located on the Mekong River approximately 90 kilometres to the west and the capital of Mondulkiri, Saen Monorom is located approximately 60 kilometres to the south-east.
Emerald, through its 100% owned Cambodian subsidiary company, Renaissance Minerals (Cambodia) Limited, holds a 100% interest in the Okvau Exploration Licence and the adjoining O’Chhung Exploration Licence.
An updated independent JORC Indicated and Inferred Mineral Resource estimate for the Okvau Deposit of 17.7Mt grading 2.01g/t gold containing 1.141Moz (at 0.70g/t gold cut-off) with an initial Ore Reserve of 14.3Mt grading 1.98g/t gold containing 907,000oz was released in May 2017 (refer Table One and Table Two).
Topography of the project area is relatively flat with low relief of 80 metres to 200 metres above sea level. There are isolated scattered hills rising to around 400 metres. The area is sparsely populated with some limited historical small scale mining activity. An all-weather gravel haulage road servicing logging operations in the area provides good access to within 25 kilometres of the Okvau exploration camp site. The current access over the remaining 25 kilometres is sufficient for exploration activities but a new all-weather road is planned as part of project development.
The depth and geometry of the resource make it amenable to open pit mining with 90%, or 907,000 ounces of the total Indicated resource estimate converting to Ore Reserves within the single open pit mine design.
The Okvau Deposit remains open. There is significant potential to define additional ounces from both shallow extensions along strike to the north-east and at depth.
The Okvau Deposit and other gold occurrences within the exploration licences are directly associated with diorite and granodiorite intrusions and are best classed as Intrusive Related Gold mineralisation. Exploration to date has demonstrated the potential for large scale gold deposits with the geology and geochemistry analogous to other world class Intrusive Related Gold districts, in particular the Tintina Gold Belt in Alaska (Donlin Creek 38Moz, Pogo 6Moz, Fort Knox 10Moz, Livengood 20Moz).
Subsequent to year end, Emerald reached agreements to earn-in to five additional exploration licences covering a combined area of 1,050km[2] , prospective for large scale Intrusive Related Gold systems. All five of the licence areas are in close proximity to the Okvau Gold Project, as shown in Figure Two.
In addition, Emerald has been notified by the Cambodian Ministry of Mines & Energy that its application for 75km[2] of unexplored vacant land located 40 kilometres to the south-west of the Okvau Gold Project, has been successful. The 100% owned new licence area being Svay Chras.
The earn-in agreements, along with the new exploration licence granted, expands Emerald’s ground position in Eastern Cambodia from 374km[2] to 1,500km[2] .
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 6
Directors’ Report
==> picture [590 x 7] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Figure One| Cambodian Gold Project | Location
==> picture [259 x 260] intentionally omitted <==
Figure Two| Cambodian Gold Project | Exploration Licence Areas
==> picture [255 x 257] intentionally omitted <==
Okvau Development Economics
Okvau Gold Project | Definitive Feasibility Study
In May 2017, Emerald completed a Definitive Feasibility Study (‘DFS’) on the development of a 2.0Mtpa operation at the Okvau Gold Project (‘Project’). The DFS was completed to[+/-] 15% level of accuracy (refer Table Three) and fulfilled a milestone set by the Company since becoming involved in the project in March 2016.
The DFS confirms the robust nature of the Project with an initial operating LOM of over 7 years, producing approximately 106,000 ounces of gold per annum on average from a single open pit, with ore processed through a plant utilising a single stage crushing circuit and SAG mill, sulphide flotation, regrind mill followed by conventional cyanide leaching.
The estimated operating costs highlight a financially robust Project with an average LOM AISC of US$731/oz. The estimated Project development costs are US$91M with a further US$7M in mining contractor establishment costs and pre-production mining costs. The development costs include an US$4.4M allowance for spare parts and first fills.
At a gold price of US$1,250/oz, the Project generates a NPV(5%) of US$223M (A$298M) pre-tax and US$160M (A$213M) post-tax with an Internal Rate of Return (IRR) of 48% pa pre-tax and 40% post-tax. The payback of the total capital funding requirement is expected to be 26 months pre-tax and 30 months post-tax, from first gold pour.
An updated independent JORC Indicated and Inferred Mineral Resource estimate for the Okvau Deposit of 17.7Mt grading 2.01g/t gold containing 1.141Moz (at 0.70g/t gold cut-off) was updated by independent resource consultant EGRM Consulting Pty Ltd as part of the DFS (refer Table One).
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 7
Directors’ Report
==> picture [590 x 7] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Table One | Okvau Mineral Resource Estimate - June 2017
| Okvau | June 2017 | Mineral Resource Estimate | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Indicated Resource | Inferred Resource | Total Resource | |||||||
| Cut-off | Tonnage |
Grade |
Contained | Tonnage Grade Contained |
Tonnage |
Grade | Contained | ||
| (Au g/t) | (Mt) |
(g/t Au) | Au (Koz) |
(Mt) | (g/t Au) Au (Koz) |
(Mt) | (g/t Au) | Au (Koz) | |
| 0.70 | 15.11 | 2.08 | 1,008 | 2.57 | 1.61 133 |
17.68 | 2.01 | 1,141 |
The updated Mineral Resource estimate was determined using Multiple Indicator Kriging and takes into account additional dilution when compared to the previous Mineral Resource estimate.
The DFS delivered a maiden Ore Reserve (Probable) estimate of 14.26Mt @ 1.98g/t Au for 907,000 ounces gold (refer Table Two).
Table Two| Okvau Ore Reserve Estimate - June 2017
| Okvau June 2017 Ore Reserve Estimate | Okvau June 2017 Ore Reserve Estimate | Okvau June 2017 Ore Reserve Estimate | ||
|---|---|---|---|---|
| Tonnage | Grade | Contained | ||
| (Mt) | (g/t Au) | Au (Koz) | ||
| Probable Ore Reserve | 14.26Mt | 1.98g/t Au | 907koz |
The mineralised vein system of the Okvau Deposit has a current strike extent of 500 metres across a width of 400 metres.
The Okvau Deposit remains open. There is significant potential to define additional ounces from both shallow extensions along strike to the north-east and at depth. The current resource estimate is underpinned by 217 drill holes for 42,257 metres, of which 112 holes or 31,447 metres is diamond core drilling with the remainder being reverse circulation drilling. Infill drilling completed by Emerald reduced the drill spacing on the top 120 metres of the deposit to 25 metres by 25 metres which was incorporated into the updated resource estimate.
The Okvau Deposit will be mined by conventional open pit mining methods from a single pit at a relatively constant mining rate. Mining will be undertaken by drilling and blasting ore and waste with load and haul using a mining contractor.
The proposed plant has a throughput of 2Mtpa will utilise a single stage crushing circuit and SAG milling circuit, sulphide flotation, regrind mill followed by conventional cyanide leaching. The Project has an initial operating mine life of 7.2 years. The DFS is based entirely on Probable Reserves. Inferred Resources which total approximately 7,000 ounces within the final pit design, have not been included in the DFS. The site layout is shown in Figure Three.
Key operating and financial outcomes of the DFS, prepared in accordance with the requirements of the JORC Code (2012 Edition), are presented in Table Three.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 8
Directors’ Report
==> picture [590 x 7] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Figure Three | Okvau Gold Project Site Layout Plan
==> picture [211 x 239] intentionally omitted <==
Table Three| Study Results[1]
| Ore Reserve | 14.3Mt | @ 2.0g/t gold for 907koz contained | @ 2.0g/t gold for 907koz contained | ||
|---|---|---|---|---|---|
| LOM Strip Ratio (waste t : ore t) | 5.8:1 | ||||
| Throughput | 2.0Mtpa | ||||
| Life of Mine | 7.2 years | ||||
| Processing Recovery | 84% | ||||
| Recovered Ounces | 762koz | ||||
| Average Annual Production | 106koz | ||||
| Pre-production Capital Costs2 | US$98M | ||||
| Sustaining Capital Costs3 | US$23M | ||||
| Gold Price | US$1,100/oz | US$1,250/oz | US$1,400/oz | ||
| Gross Revenue | US$838M | US$952M | US$1,066M | ||
| LOM Net Revenue (net of royalties4and | US$801M | US$911M | US$1,020M | ||
| refining) | |||||
| Operating Cash Flow pre-tax | US$309M | US$419M | US$528M | ||
| Project Cash Flow pre-tax | US$188M | US$298M | US$407M | ||
| NPV(5%)pre-tax | US$133M | US$223M | US$313M | ||
| NPV(5%)post-tax5 | US$95M | US$160M | US$224M | ||
| Payback pre-tax | 3.0 years | 2.2 years | 1.6 years | ||
| Payback post-tax | 3.3 years | 2.5 years | 1.8 years | ||
| IRR pre-tax | 32% | 48% pa | 63% | ||
| IRR post-tax5 | 27% | 40% pa | 54% | ||
| LOM C1 Cash Costs6 | US$650/oz | US$650/oz | US$650/oz | ||
| LOM All-In SustainingCosts(‘AISC’)7 | US$725/oz | US$731/oz | US$737/oz |
1 All economics are 100% attributable to Emerald
2 Includes US$4.4M of capital spares and first fills and US$7.0M of mining capital and pre-production mining costs
3 Includes US$14.4M of rehabilitation and closure costs
4 Royalties include Government royalty of 2.5% gross and a third party royalty of 1.5% gross (capped to A$22.5M)
5 Taxation is based on current and draft Cambodian tax law and does not allow for any incentives or tax relief
6 C1 Cash Costs include site based mining, processing and admin operating costs plus transport and refining costs
7 Includes C1 Cash Costs plus royalties, sustaining capital costs, contributions to environmental & community funds and rehabilitation & closure costs
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 9
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Okvau Gold Project | Project Implementation
Emerald will manage the construction and development of the Project with its own internal construction team. Key senior members of this team have been actively involved in the DFS and have many years’ experience working together on the development of other successful gold projects, within Australia and Overseas. Certain works will be outsourced to independent consultants and contractors as required.
Cambodia is well located for the cost effective procurement of key equipment and materials. An important objective will be to maximise the extent of procurement from within Cambodia.
Okvau Gold Project | Development Update
Development Financing
Emerald has received indicative debt financing proposals from a number of well-regarded International mining project debt financiers. The financing proposals provide for the debt funding of a significant portion of the Okvau Gold Project development costs thereby limiting potential equity dilution to existing shareholders.
Development Permitting
Emerald has submitted to the Ministry of Mines & Energy of Cambodia an application for an Industrial Mining Licence over an area of approximately 11km[2] within the existing Okvau Exploration Licence. Emerald continues to have positive discussion with the Ministry of Mines & Energy and understands that the application for the Industrial Mining Licence is well advanced and is confident of it being granted shortly following environmental approval of the Okvau Gold Project.
A comprehensive Environment & Social Impact Assessment (‘ESIA’) has been submitted to the Ministry of Environment for approval. The ESIA has undergone a number of revisions following numerous workshops with the Ministry of Environment. The ESIA is now in its final form and Emerald negotiating the terms and conditions of the environmental approval (the ‘Environmental Contract’) which will then allow for the ESIA and Environmental Contract to be presented to the Minister of Environment for approval.
In addition, Emerald is in discussions with the Royal Government of Cambodia regarding the negotiation of a Mineral Investment Agreement to provide all stakeholders long term certainty regarding the operation of the Okvau Gold Project and the fiscal regime.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 10
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Growth Potential and Exploration Earn-In Agreements
Substantial opportunities exist for new gold discoveries across the broader Okvau licence area and recently acquired project areas with Emerald’s tenure in Cambodia covering approximately 1,500km[2] (refer Figure Four).
Further drilling around the Okvau Deposit and exploration targets within close proximity to the Okvau Deposit offer an opportunity to expand the existing resource inventory and add to the current production target, both in terms of annual production and mine life.
The Okvau Deposit remains open to the north and northeast where anomalous gold-in-soils and geophysics indicate the potential for additional mineralisation.
The DFS only considered an open pit mining operation. The Okvau Deposit remains ‘open’ at depth with high grade shoots providing longer term underground potential. High grade resources have been defined immediately below the floor of the final pit design (refer Figure Five).
Figure Four | Cambodian Gold Project | Exploration Licence Areas
==> picture [252 x 253] intentionally omitted <==
Figure Five | Depth Potential at the Okvau Gold Deposit
==> picture [266 x 370] intentionally omitted <==
Historical drilling results beneath the DFS pit design include:
17m @ 4.5g/t gold from 320m (DD11OKV091)
11m @ 8.4g/t gold from 399m (DD11OKV091)
10m @ 9.7g/t gold from 411m (DD12OKV108)
During the previous Quarter, two deep diamond core holes were drilled to test for strike and down dip continuity of high grade gold zones intersected with previous deeper drilling. Results included (refer Figure Five):
3m @ 14.3g/t gold from 432m (DD16OKV372)
- 6m @ 9.7g/t gold from 520m (DD16OKV373)
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 11
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Subsequent to year end, Emerald reached agreement to earn-in to five additional exploration licences covering a combined area of 1,050km[2] , all prospective for large scale Intrusive Related Gold systems.
Australian based unlisted company, Mekong Minerals Ltd (‘Mekong Minerals’), holds the rights to four exploration licences in Cambodia covering three projects (‘Mekong Projects’); the ‘Kratie South Project’ (two exploration licences), the ‘Kratie North Project’ and the ‘Memot Project’. The Mekong Projects cover a combined area of 861km[2] . Historical drilling undertaken at the Mekong Projects has returned highly encouraging gold results which indicate the potential for significant gold discoveries, in close proximity to Emerald’s Okvau Deposit.
Under a binding term sheet signed with Mekong Minerals, Emerald has the ability to earn up to a 70% interest in each of the Mekong Projects. The binding term sheet is conditional upon legal due diligence to Emeralds satisfaction and approval of the Earn-In and Joint Venture by the Cambodian Ministry of Mines and Energy (refer ‘Mekong Earn-In and Joint Venture Terms’ below).
Angkor Gold Corp. (‘Angkor’), a TSX listed company, holds the rights to 100% of the ‘Koan Nheak Project’ covering an area of 189km[2] . The Koan Nheak Project has been subject to limited historical exploration with past work comprising of geophysics (magnetics and IP surveys) and some surface sampling (termite mound sampling and stream sediment sampling), which has defined a number of gold and multi-element anomalies. No historical drilling has been undertaken at the Koan Nheak Project. Emerald and Angkor have entered into Earn-In Agreement whereby Emerald has the ability to earn up to an 80% interest in the Koan Nheak Project (refer ‘Angkor Earn-In Agreement Terms’ below).
In addition to the four exploration licences, Emerald has been notified by the Cambodian Ministry of Mines & Energy that its application for 75km[2] of unexplored vacant land located 40 kilometres to the south-west of the Okvau Gold Project, has been successful. The 100% owned new licence area being Svay Chras.
The earn-in agreements, along with the new exploration licence granted, increases Emerald’s ground position in Eastern Cambodia from 374km[2] to 1,500km[2] .
Mekong Minerals Earn-In & Joint Venture Agreement
Mekong currently holds an interest in four exploration licences covering; the ‘Kratie South Project’ (two exploration licences), the ‘Kratie North Project’ and the ‘Memot Project’. The two licences covering the Kratie South Project require the completion of an ‘exploration environmental impact assessment’ to be approved by the Cambodian Ministry of Environment.
Kratie South Project
The Kratie South Project displays similar mineralisation characteristics to Emerald’s 1.1Moz Okvau Gold Deposit (refer Table One) and is located 15 kilometres to the south of the Okvau Deposit.
Systematic soil sampling has been completed within the Kratie South Project area, principally over mapped and interpreted intrusives and associated alteration haloes with the aim of identifying near surface gold and base metal mineralisation. Although relatively shallow style soils sampling, the work seems to have highlighted several mineralised systems well.
==> picture [154 x 9] intentionally omitted <==
----- Start of picture text -----
Figure Six| Kratie South Project Geology
----- End of picture text -----
==> picture [303 x 208] intentionally omitted <==
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 12
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Within the western licence of the two exploration licences that make up the Kratie South Project, airborne magnetics have identified two areas of interpreted intrusive with hornfels alteration haloes (refer Figure Six). The two prospect areas identified are the ‘Preak Khlong NW Prospect’ and the ‘Gossan Prospect’. At the Preak Khlong NW Prospect, a 100 metre wide alteration zone hosts a consistent gold mineralised corridor with a thickness of 10 to 30 metres. A total of 7 RC holes and 6 diamond holes have been drilled at the Preak Khlong Prospect which returned highly encouraging results.
Significant results (+10 gram metre) included:
- 1m @ 16.16g/t gold from 74m (RC09-PKL-001)
4m @ 10.25g/t gold from 56m (DD11-PKL-006)
- 3m @ 8.92g/t gold from 73m (DD10-PKL-002)
Artisanal workings at the Gossan Prospect contain quartz-galena-pyrite veins. Sections of the area have a well formed laterite cover which was previously mapped as gossanous material, hence the name of the prospect. A total of 17 diamond holes have been drilled at the Gossan Prospect.
- Significant results (+10 gram metre) included: 3m @ 12.94g/t gold from 38m (DD10GSN003A)
2m @ 13.49g/t gold from 89m (DD11GSN015)
- 3m @ 8.51g/t gold from 58m (DD11GSN009)
Within the eastern licence of the two exploration licences that make up the Kratie South Project, soil sampling has identified several north-east trending zones with anomalous gold plus silver, copper, lead, zinc and arsenic (refer Figure Six). A gold-in-soil anomaly delineated at the ‘O’Khtung SE Prospect’ extends for an area of 800 metres x 100 metres. A gold-in-soil anomaly at the ‘Big Toe Prospect’ extends for an area of 950 metres x 300 metres. A total of 19 diamond holes and 3 RC holes have been drilled in these areas which returned anomalous but not significant gold results. This drilling is based almost solely on soil geochemistry rather than geological structural mapping and interpretation. Emerald believes its geological understanding of the region will provide valuable insight into future exploration and drilling programs. In addition a high priority gold anomaly has been detected at the ‘Panther Prospect’ which remains ‘open’. No drilling has been undertaken on this prospect.
Kratie North Project
The Kratie North Project is located almost immediately to the west of Emerald’s 100% owned O’Chhung exploration licence and 35 kilometres from the Okvau Deposit.
A high resolution airborne magnetic and radiometric survey has previously been undertaken over the area which assisted Mekong Minerals in mapping several probable intrusive bodies with surrounding hornfels haloes.
A total of 41 RC holes have been drilled within the Kratie North Project area and did not return any significant gold results. However, this drilling predominately targeted base metals prospectivity with limited work targeting potential gold mineralisation.
Figure Seven| Mekong’s Kratie North Project Geology
==> picture [316 x 218] intentionally omitted <==
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 13
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Memot Project
The Memot Project is located approximately 70 kilometres to the south-west of Emerald’s Okvau Gold Deposit. Airborne magnetic data indicates the project area contains at least six intrusives with associated hornfels alteration haloes.
Gold occurrences within the licence area are associated with a series of north-west striking sulphide rich altered veins with a cluster of diorite intrusions (refer Figure Eight). A total of 10 RC holes and 37 diamond holes have been drilled within the project area. This historical drilling returned encouraging results and, in Emerald’s view, have not be adequately tested.
Significant results (+10 gram metre) included:
-
4m @ 11.94g/t gold from 4m (SNRC002)
-
16m @ 2.93g/t gold form 4m (SNRC009)
-
12m @ 1.01g/t gold from 12m (SNRC010)
-
1m @ 11.36g/t gold from 66m (DD09ANC013)
-
4.3m @ 4.76g/t gold from 147.2m (DD10ANC025)
Mekong Earn In and Joint Venture Terms
==> picture [221 x 298] intentionally omitted <==
----- Start of picture text -----
Figure Eight| Mekong’s Memot Project
----- End of picture text -----
Under a pre-existing agreement between Mekong Minerals and Southern Gold Ltd (‘Southern Gold’), Southern Gold holds a 15% interest in the Mekong Projects which is free carried to completion of a Definitive Feasibility Study. Southern Gold also holds a 2% gross royalty capped to US$11 million and 1% gross royalty thereafter across all the Mekong Projects. Southern Gold has consented in principal to the term sheet between Emerald and Mekong Minerals.
Emerald and Mekong Minerals have entered into a binding term sheet whereby:
-
Southern Gold’s existing 15% interest will be maintained;
-
Emerald to assume responsibility for the completion of the exploration environmental impact assessment on the Kratie South Project;
-
Emerald has the right to withdraw any of the exploration licences from the Earn-in & Joint Venture at any time;
-
Emerald is to sole fund US$0.5 million of exploration expenditure on each of the exploration licences within the initial 2 years to earn an effective interest of 20%;
-
Emerald is then to sole fund a further US$1.0 million of exploration expenditure on each of the exploration licences over the following 2 years, to increase its effective interest to 51%;
-
Upon Emerald earning an effective 51% interest, Mekong Minerals may elect to either contribute to maintain its interest of 34% (Southern Gold remains free carried for 15%) or not contribute and be free carried to completion of a DFS for a 15% interest;
-
If Mekong Minerals has not elected to contribute, Emerald will earn an effective interest of 70% upon completion of a DFS;
-
Emerald will be the Manager;
-
The binding term sheet with Mekong Minerals is conditional upon legal due diligence to Emerald’s satisfaction, finalisation of a formal Earn-In & Joint Venture Agreement (which is to be in a form satisfactory to Southern Gold) and approval of the Earn-In & Joint Venture by Cambodian Ministry of Mines and Energy.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 14
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Angkor Gold Earn-In Agreement
Koan Nheak Project
The Koan Nheak Project is located approximately 50 kilometres north-east of Emerald’s 100% owned Okvau Gold Project, in the north-east of the Mondulkiri Province. The Koan Nheak Project area covers three prospects of interest: Peacock in the west, centred on a diorite intrusive which is surrounded by multiple stream sediment geochemical anomalies; East Ring in the east, centred on a very much smaller diorite with strong anomalous gold found in a stream sediment survey; and Straddle in the south, where two contiguous arsenic anomalies occur in the stream sediment survey (refer Figure Nine). Numerous sulphide-rich quartz veins have been mapped within the licence area, with field grab samples returning up to 33.2 g/t gold. Rock chip sampling undertaken by Emerald as part of its field review of the Koan Nheak Project returned up to 10g/t gold.
Figure Nine | Angkor’s Koan Nheak Project Geology
==> picture [311 x 221] intentionally omitted <==
Angkor Earn In Agreement Terms
Emerald and Angkor have entered into Earn-In Agreement covering the Koan Nheak Project whereby Emerald has the ability to earn an 80% on the following terms:
-
Emerald can elect to acquire a 51% interest, by sole funding US$2.0 million in exploration by no later than 1 March 2020 and by making a cash payment of US$0.2 million on or before 1 March 2020. Emerald must spend a minimum of US$0.5 million within the initial 12 months of the Earn-In Agreement before it has the right to withdraw;
-
Emerald may then increase its interest to 80% by sole funding the completion of a Definitive Feasibility Study. Emerald must complete the Definitive Feasibility Study by 7 March 2022;
-
Upon Emerald earning an 80% interest, Angkor may elect to continue to hold a 20% participating interest or to convert its 20% participating interest into a 3.5% Net Smelter Royalty (‘NSR’);
-
If Angkor elects to convert its participating interest to a 3.5% NSR, Emerald may (at its sole discretion) at any time purchase back 1.0% of the NSR (to reduce the NSR to 2.5%) for a payment of US$1.5 million and then a further 0.5% of the NSR (to reduce NSR to 2.0%) for a further payment of US$1.5 million;
-
Should Angkor choose to hold its 20% participating interest and not convert to a NSR, Emerald shall continue to fund Angkor’s 20% share of costs which would be repaid by Angkor from future revenue derived from the Project;
-
Emerald will be the ‘Manager’ of the Koan Nheak Project; and
-
The Earn-In Agreement is subject to the approval of the Cambodian Ministry of Mines and Energy.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 15
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Environmental and Social Impact Assessment
Emerald appointed Earth Systems to assist it with the execution of the Environmental and Social Impact Assessment (‘ESIA’) studies. Earth Systems has previous experience in Cambodia and the region and will utilise the services of a local consultancy, E&A Consultants, in undertaking many of the studies and the preparation of the documents required for the development approvals.
The Okvau project area is sparsely populated, with only a small village inhabited by local artisanal miners and their families. There is no agriculture use or farming in the area. Emerald undertakes regular (6 monthly) census surveys to monitor the activity of these artisanal miners. An updated survey was undertaken in October 2015 which showed continued reduction in local population with an estimated total population of 141 (adult male 63; adult female 47; children 31), accommodated in approximately 53 houses with approximately 20 people involved in artisanal mining. A recent survey undertaken by the Resettlement Committee appointed by the Government to manage the relocation, showed the final number of households that require resettlement was 58 households.
The Okvau Deposit is located outside the Core Zone of the Phnom Prich Wildlife Sanctuary but within the outer boundaries of that sanctuary. Accordingly, the Company recognizes the need to undertake a rigorous ESIA before any mining activities can commence. Local surface artisanal mining activity at Okvau has caused significant disturbance to the area and the development of a modern mining operation, undertaken to the highest environmental standards, will provide the opportunity to remediate some of this disturbance.
Public consultation at local district and provincial levels have been ongoing with very positive feedback from Government and key stakeholders. The final ESIA was submitted to the Ministry of Environment late June 2017. Workshops and site visits with the Ministry of Environment have been conducted subsequent to the end of the reporting period.
Community Relations
The Company continues to maintain regular and co-operative stakeholder consultations and initiatives with local, provincial and central level government and community representatives.
The most recent initiative by Emerald has been to establish a Seedling Propagation Program at five secondary and primary schools within the Mondulkiri District. The key is to educate students on sustainable development and to demonstrate the Company’s commitment to the environment and the rehabilitation of lands affected by operations. The Seedling Propagation Program is a long term commitment between Emerald and the communities and is supported by local and provincial Governors, Forestry Cambodia and the Phnom Prich Wildlife Sanctuary.
==> picture [187 x 118] intentionally omitted <==
----- Start of picture text -----
Photo One | Meeting Provincial Governor, Keo Seima
Photo Three | Keo Seima Primary School
----- End of picture text -----
==> picture [132 x 99] intentionally omitted <==
==> picture [149 x 118] intentionally omitted <==
----- Start of picture text -----
Photo Two | Seedling Planting, Keo Seima
Photo Four | Mondulkiri Secondary School
----- End of picture text -----
==> picture [133 x 99] intentionally omitted <==
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 16
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
8. Review of Operations (continued)
Project Generation
The Company is continuously seeking to identify and review prospective opportunities and additional mineral exploration projects to satisfy the Company’s objectives and offer value enhancing opportunities to its shareholders.
About Cambodia
Cambodia is a constitutional monarchy with a constitution providing for a multi-party democracy. The population of Cambodia is approximately 14 million. The Royal Government of Cambodia, formed on the basis of elections internationally recognised as free and fair, was established in 1993. Elections are held every five (5) years with the last election held in July 2013.
Cambodia has a relatively open trading regime and joined the World Trade Organisation in 2004. The government’s adherence to the global market, freedom from exchange controls and unrestricted capital movement makes Cambodia one of the most business friendly countries in the region.
The Cambodian Government has implemented a strategy to create an appropriate investment environment to attract foreign companies, particularly in the mining industry. Cambodia has a modern and transparent mining code and the government is supportive of foreign investment particularly in mining and exploration to help realise the value of its potential mineral value.
9. Matters Subsequent to the End of the Financial Year
The following material events have occurred subsequent to balance date:
-
On 7 July 2017, the Company issued 2,500,000 options under the Company’s Share Option Plan with an exercise price of $0.049 expiring 6 July 2022.
-
On 13 July 2017, the Company announced that it had entered into a binding term sheet with Mekong Minerals Ltd (‘Mekong Minerals’) to earn up to a 70% interest in the Kratie North, Kratie South and Memot Projects which consist of four exploration licences covering 861km[2] .
-
On 13 July 2017, the Company also announced that it had entered into a, Earn-In Agreement with Angkor Gold Corp. (‘Angkor’) to earn up to an 80% interest in the Koan Nheak Project which consists of one exploration licence covering 189km[2] .
There are no further material events subsequent to balance date.
10. Likely Developments and Expected Results of Operations
The Company is focused upon the development of the Okvau Gold Project in Cambodia and to advance the necessary approvals and financing to develop the project. The Company is also focussed on exploration within its current portfolio of projects and will also continue to assess other opportunities which may offer value enhancing opportunities for shareholders.
Material business risks that may impact the results of future operations include Government approvals permitting the development of the Okvau Gold Project, further exploration results, future commodity prices and funding.
Further information on likely developments in the operations of the group and the expected results of operations have not been included in the Annual Report because the directors believe it would be likely to result in unreasonable prejudice to the group.
11. Environmental Regulation
The Company is aware of its environmental obligations with regards to its exploration activities and ensures that it complies with all appropriate regulations when carrying out any exploration work throughout the World.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 17
==> picture [591 x 6] intentionally omitted <==
Directors’ Report
==> picture [127 x 30] intentionally omitted <==
12. Information on Directors and Company Secretary
Simon Lee AO Non-Executive Chairman
Appointed 20 August 2014 Experience Mr Lee has had extensive management experience with a diverse range of business enterprises in a career that has based him in Asia, England, Canada and Australia. Mr Lee has held a number of positions, which included Board Member of the Australian Trade Commission (AUSTRADE) and President of the Western Australian Chinese Chamber of Commerce Inc. In 1993, he received the Advance Australia Award for his contribution to commerce and industry and in 1994, he was bestowed an Officer of the Order of Australia. Mr Lee has a successful track record in the resources industry which has included building gold mining companies, Great Victoria Gold NL, Samantha Gold NL and Equigold NL.
Interest in Securities Fully Paid Ordinary Shares 114,000,000 Other Directorships MOD Resources Limited (since 13 January 1997)
Morgan Hart
Managing Director
Appointed 30 July 2014
Experience Mr Hart is a Geologist and experienced Mining Executive. He was formerly an Executive Director and Chief Operating Officer of Regis Resources Ltd, responsible for the development of three gold mines in four years (Moolart Well, Garden Well and Rosemont). Prior to that, Mr Hart was Executive Director and Chief Operating Officer of Equigold NL, responsible for the development and construction of the Bonikro Gold Project in Ivory Coast West Africa in addition to the management of Equigold’s Australian Mining Operations. Interest in Securities Fully Paid Ordinary Shares 260,000,000 Other Directorships Renaissance Minerals Limited (since 27 September 2016) Justin Tremain Executive Director Appointed 27 September 2016 Experience Mr Tremain graduated from the University of Western Australia with a Bachelor of Commerce degree. Mr Tremain has over 10 years’ investment banking experience in the natural resources sector. He has held positions with Investec, NM Rothschild & Sons and Macquarie Bank and has extensive experience in the funding of natural resource projects in the junior to mid-tier resource sector. Mr Tremain has undertaken numerous advisory assignments for resource companies, including acquisition and disposal assignments and project advisory roles. Interest in Securities Fully Paid Ordinary Shares 4,340,000 6.45 cent Options expiring 15 October 2017 5,812,500 3.23 cent Options expiring 30 September 2020 6,200,000 Other Directorships Berkut Minerals Limited (since 18 February 2016) Renaissance Minerals Limited (since 18 December 2009)
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 18
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
12. Information on Directors and Company Secretary (continued)
Ross Stanley Non-Executive Director Appointed 20 August 2014 Experience Mr Stanley is a well-respected mining executive with extensive experience both in Australian and African mining enterprises. Mr Stanley was formally the majority shareholder and Managing Director of ASX Listed Stanley Mining Services prior to its merger with Layne Christensen in 1997. Stanley Mining Services was the dominant drill services provider in Ghana in the 1990’s. Ross also served as Non-Executive Director of Equigold NL. Interest in Securities Fully Paid Ordinary Shares 222,163,613 Other Directorships Nil Ross Williams Non-Executive Director Appointed 4 October 2013 Experience Mr Williams is a founding shareholder of mining and civil contractor, MACA Limited and up until July 2014 held the position of CFO and Finance Director with responsibility for capital management, finance, financial reporting and corporate strategy. He played a key role in the highly successful initial public offering of MACA in 2010 and was pivotal to its subsequent success as a publicly listed company. Mr Williams is a Non-Executive Director of Emerald. Interest in Securities Fully Paid Ordinary Shares 25,000,000 Other Directorships Neon Capital Limited (since 25 March 2015) Renaissance Minerals Limited (since 25 February 2016) MACA Limited (from 22 June 2010 until 23 February 2015)
Company Secretary
Mark Clements - Mr Clements gained a Bachelor of Commerce degree from the University of Western Australia. He is a Fellow of Chartered Accountants Australia and New Zealand and a member of both the Australian Institute Company Directors and Chartered Secretaries Australia. Mr Clements currently holds the position of Company Secretary of a number of publically listed companies and has experience in corporate finance, accounting and administration, capital raising and ASX Compliance and regulatory requirements.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 19
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
13. Audited Remuneration Report
The Directors are pleased to present this remuneration report which sets out remuneration information for Emerald Resources NL’s Non-Executive Directors, Executive Directors and other Key Management Personnel (‘KMP’) for the year ended 30 June 2017.
Given the challenges presented by the current market conditions, the Board continued to carefully consider and adjust the Company’s remuneration framework to ensure it remains appropriate and is consistent with the Company’s desire to maintain stringent cost saving measures. The remuneration report for the year ended 30 June 2016 received more than 99.48% of “Yes” votes at the 2016 AGM.
The following sections are included within this report:
-
A. Directors and key management personnel disclosed in this report
-
B. Remuneration governance
-
C. Use of remuneration consultants
-
D. Executive remuneration policy and framework
-
E. Relationship between remuneration and Emerald Resources NL’s performance
-
F. Non-Executive Director remuneration policy
-
G. Voting and comments made at the company’s 2016 Annual General Meeting
-
H. Details of Remuneration
-
I. Details of share based compensation
-
J. Service Agreements
-
K. Equity instruments held by Directors’ and key management personnel
-
L. Loans to key management personnel
-
M. Other transactions with key management personnel
A. Directors and key management personnel disclosed in this report
This report details the nature and amount of remuneration for all KMP of Emerald Resources NL and its subsidiaries. The information provided within this remuneration report has been audited as required by section 308(C) of the Corporations Act 2001 . The individuals included in this report are:
Non-Executive Directors Mr S Lee Non-Executive Chairman Mr R Stanley Non-Executive Director Mr R Williams Non-Executive Director Executive Directors Mr M Hart Managing Director Mr J Tremain Executive Director Other Key Management Personnel Mr M Evans Chief Operating Officer Mr B Dunnachie Chief Financial Officer
B. Remuneration governance
In May 2017, the Board established a Remuneration Committee in response to the change in the organisation structure post the acquisition of Renaissance Minerals Limited. The Remuneration Committee consists of the following;
Mr R Williams Remuneration Committee Chairman Mr S Lee Remuneration Committee Member Mr R Stanley Remuneration Committee Member
The role of a Remuneration Committee is to assist the Board in fulfilling its responsibilities in respect of establishing appropriate remuneration levels and incentive policies for employees. The Remuneration Committee is responsible for reviewing and recommending the remuneration arrangements for the Executive and Non-Executive Directors and KMP each year in accordance with the Company’s remuneration policy approved by the Board. This includes an annual remuneration review and performance appraisal for the Executive Directors and other KMP, including their base salary, short-term and long-term incentives, bonuses, superannuation, termination payments and service contracts.
Further information relating to the Remuneration Committee can be found within the Corporate Governance Report on the Company’s website, refer to http://www.emeraldresources.com.au/corporate_governance.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 20
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
13. Audited Remuneration Report (continued)
C. Use of remuneration consultants
The Company has not engaged or contracted remuneration consultants during the financial year.
D. Executive remuneration policy and framework
Remuneration Policy
The remuneration policy of the Group has been designed to appropriately align the Executive KMP incentives with the goals and achievements of the Group. The Board recognizes the importance of retaining highly skilled, qualified and motivated people to ensure the Group’s performance and success. Accordingly, remuneration needs to be competitive whilst taking into account the Group’s current activities and stage of its projects. The Board believes shareholder transparency of remuneration is extremely important.
The Board endeavours to ensure that the mix of executive compensation between fixed, variable, long-term, shortterm and cash versus equity is appropriate. The group may reduce cash expenditure by providing a greater proportion of compensation in the form of equity instruments. This allows cash resources to be directed towards exploration and project development programs with a view to advance the Group’s projects.
The remuneration policy provides a mix of fixed and variable “at risk” remuneration and a blend of short and long-term incentives. The remuneration for Executives has three components:
-
Fixed remuneration, inclusive of superannuation and allowances;
-
Short-term incentives (STI’s) under a performance based cash bonus incentive plan; and
-
Long-term incentives (LTI’s) which includes participation in the Company’s shareholder approved equity incentive plans.
Fixed Remuneration
Fixed remuneration of Executive KMP will be set by the Board each year and is based on market relativity and individual performance. Market relativity is benchmarked against a defined “remuneration peer group” of listed comparable companies to ensure that fixed remuneration is fair and competitive with the market in which the Company operates.
Further details of the fixed remuneration of the Executive KMP are noted in Section J of the Remuneration Report.
Variable Remuneration – short-term incentive (STI)
Under the Group’s current remuneration policy, Executive KMP can from time to time receive short-term incentives in the form of cash bonuses. The Board can use its discretion when paying bonuses and may determine relevant industry key performance targets such as definition and growth of existing resources, commencement of production, managing stakeholder relations and interests and achieving the Company’s strategic objectives. The Board believes that the criteria of eligibility for short-term incentives appropriately aligns shareholder wealth and Executive remuneration as the completion of key performance targets have the potential to increase share price growth.
No short-term incentives were paid during the 2017 financial year as the Board is of the opinion that the variable longterm remuneration provided to Executives is sufficient to align the interest of management with shareholders.
Variable Remuneration – long-term incentive (LTI)
Currently long-term incentives are mainly facilitated through the issue of options to Executive KMP to align their longterm interests with Shareholders as there exists a direct correlation between Shareholder wealth and Executive remuneration. The Board as a whole agrees upon an appropriate level of remuneration incentive for each Executive KMP, relative to their involvement in the management of the consolidated entity.
On the resignation of the Executive, the options that have been issued as remuneration lapse within 3 months unless exercised.
Executive KMP are encouraged by the Board to hold shares in the Group to provide an incentive for participants to partake in the future growth of the Group and, to participate in the Group’s profits and dividends that may be realised in future years.
Further details of Executive KMP interests in options and shares are noted in Section K of the Remuneration Report.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 21
==> picture [591 x 6] intentionally omitted <==
Directors’ Report
==> picture [127 x 30] intentionally omitted <==
13. Audited Remuneration Report (continued)
The following table sets out the mix of remuneration for Executive KMP between fixed, short-term incentives and longterm incentives for the 2017 financial year.
==> picture [400 x 214] intentionally omitted <==
E. Relationship between remuneration and Emerald Resources NL’s performance
Company Performance, Shareholder Wealth & Executive Remuneration
The remuneration policy has been tailored to increase goal congruence between Shareholders and Executives. This has been achieved by the consideration of short-term incentives and the issue of long-term incentive options. This structure rewards Executives for both short-term and long-term shareholder wealth development.
As the Company is an exploration company emerging into development, it has no income producing mines. As such measuring performance requires a pragmatic approach. The most meaningful measure of internal performance is against goals which have a project exploration and development focus as well in relation to safety, environment, sustainability and community. The most appropriate measure for external performance is a change in the share price.
The chart below shows the volatility in the Company share price over the prior years. Emeralds share price has tracked with that of its peers through to early 2016. Positive shareholder returns were experienced from this point which is as a result of the company entering into the Earn-In Agreement with Renaissance Minerals Limited and the subsequent merger announced in July 2016. This is evidenced by the performance of the S&P Small Cap Resource Stocks (XSR) detailed below.
==> picture [509 x 231] intentionally omitted <==
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 22
==> picture [591 x 6] intentionally omitted <==
Directors’ Report
==> picture [127 x 30] intentionally omitted <==
13. Audited Remuneration Report (continued)
Values derived on a base of 100
| 2013 | 2014 2015 |
2016 | 2017 | |
|---|---|---|---|---|
| Revenue | $152,404 | $241,706 $608,239 |
$471,949 | $253,110 |
| Net (Loss)/Gain | ($8,821,673) | $354,306 ($1,424,983) |
($1,346,254) | ($8,472,128) |
| Share Price | $0.01 | $0.02 $0.02 |
$0.05 | $0.04 |
| Dividends | Nil | Nil Nil |
Nil | Nil |
F. Non-Executive Director remuneration policy
The Boards policy is to remunerate Non-Executive Directors at market rates for comparable companies for time, commitment and responsibilities. Fees for Non-Executive Directors are not linked to the performance of the group to maintain independence and impartiality. The Company does not pay retirement allowances to Non-Executive Directors in accordance with ASX Corporate Governance Recommendations.
In determining competitive remuneration rates, the Board review local and international trends among comparative companies and industry generally.
Typically, the Company will compare Non-Executive remuneration to companies with similar market capitalisations in the exploration and resource development business group. These ongoing reviews are performed to confirm that NonExecutive remuneration is in line with market practice and is reasonable in the context of Australian executive reward practices.
Non-Executive Director fees are as follows:
| Name | **FeeA ** | ||
|---|---|---|---|
| Non-Executive Chairman | 48,000 | ||
| Non-Executive Directors | 36,000 |
A Including superannuation where applicable
Non-Executive Directors may also be entitled to a termination benefit of up to 6 months of base fees dependent upon the circumstances in which the engagement is terminated.
Further to ongoing reviews, the maximum aggregate amount of fees that can be paid to Non-Executive Directors is set within the Company’s constitution and can only be increased by approval of shareholders at a General Meeting. The maximum aggregate amount is currently set at $200,000 per annum. The current level of total Non-Executive Director remuneration actually paid remains well below this maximum aggregated amount.
G. Voting and comments made at the company’s 2016 Annual General Meeting
At the 2016 Annual General Meeting more than 99.48% of the votes received supported the remuneration report for the 2016 financial year. The Company did not receive any specific feedback at the Annual General Meeting or throughout the year on its remuneration practices.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 23
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
13. Audited Remuneration Report (continued)
H. Details of Remuneration
The remuneration of Directors and KMP of Emerald Resources NL and the Group for the year ended 30 June 2017 are set out in the table below.
| Short-Term Employee Benefits | Short-Term Employee Benefits | Short-Term Employee Benefits | Post- Employment |
Securities | Total | |
|---|---|---|---|---|---|---|
| Cash Salary & Fees |
Incentives | Other Amounts |
Super- annuation |
Options | $ | |
| 2017 | ||||||
| Non-Executive Directors | ||||||
| Mr S Lee | 48,000 - 3,5811 |
- | - 51,581 |
|||
| Mr R Stanley | 36,000 - 3,5811 |
- | - 39,581 |
|||
| Mr R Williams | 36,000 - 3,5811 |
- | - 39,581 |
|||
| Executive Directors | ||||||
| Mr M Hart | 48,000 - 3,5811 |
4,560 | - 56,141 |
|||
| Mr J Tremain2 | 207,498 - 2,6851 |
19,713 | - 229,896 |
|||
| Other Key Management Personnel | ||||||
| Mr M Evans | 275,000 - - |
26,125 | - 301,125 |
|||
| Mr B Dunnachie3 | 66,667 - - |
6,250 | 2,571 75,488 |
|||
| Total Remuneration | 717,165 - 17,009 |
56,648 | 2,571 793,393 |
1: This represents Directors & Officers insurance premiums.
2: Mr J Tremain was appointed on 27 September 2016. Prior to being appointed a Director of Emerald Resources NL, Mr Tremain was the Managing Director of Renaissance Minerals Limited which was acquired by Emerald Resources NL on 16 September 2016. Remuneration under Mr Tremain’s agreement with Renaissance prior to commencement date is not included in the above remuneration table. Further a final termination/bonus payment of $290,000 exclusive of superannuation made by Renaissance Minerals Limited subsequent to being appointed a Director of Emerald Resources NL is not included in the above remuneration table.
3: Mr B Dunnachie commenced employment with Emerald and became part of the Key Management on 1 March 2017. Prior to commencement of employment, Mr Dunnachie was the Company Secretary of Renaissance Minerals Limited which was acquired by Emerald Resources NL on 16 September 2016. Remuneration under Mr Dunnachie’s agreement with Renaissance prior to commencement date is not included in the remuneration table. Further a final termination/bonus payment of $55,200 made by Renaissance Minerals Limited subsequent to commencing employment with Emerald Resources NL is not included in the above remuneration table.
| Short-Term Employee Benefits | Short-Term Employee Benefits | Short-Term Employee Benefits | Post Employment |
Securities | Total | ||
|---|---|---|---|---|---|---|---|
| Cash Salary & Fees |
Incentives | Other Amounts |
Super- annuation |
Options | $ | ||
| 2016 | |||||||
| Non-Executive Directors | |||||||
| Mr S Lee | 48,000 - - |
- | - 48,000 |
||||
| Mr R Stanley | 36,000 - - |
- | - 36,000 |
||||
| Mr R Williams | 36,000 - - |
- | - 36,000 |
||||
| Executive Director | |||||||
| Mr M Hart | 48,000 - - |
4,560 | - 52,560 |
||||
| Other Key Management Personnel | |||||||
| Mr M Evans1 | 36,178 - - |
3,437 | - 39,615 |
||||
| Total Remuneration | 204,178 - - |
7,997 | - 212,175 |
1: Mr M Evans was appointed on 9 May 2016.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 24
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
13. Audited Remuneration Report (continued) I. Details of Share Based Compensation
Issue of Options
The terms and conditions of each grant of options affecting remuneration in the current or future reporting periods are as follows:
| Grant Date Expiry Date |
Exercise Price |
Fair Value Per Option Price of Shares on Grant Date Estimated Volatility |
Risk Free Interest Rate |
Dividend Yield % Vested |
|---|---|---|---|---|
| 8 Mar 17 9 Mar 22 |
5.7 cents | $0.021 $0.044 80% |
2.35% | 0.00% 0.00% |
Options granted carry no dividend or voting rights.
When exercisable, each option is convertible into one ordinary share. The table shows the percentages of the options granted that vested and forfeited during the year. Further information on the options is set out in the Note 16 and Note 24 to the financial statements.
Options are issued to Directors and Executives from time to time as part of their remuneration. The options are issued to directors and executives of Emerald Resources NL and its subsidiaries to increase goal congruence between Executives, Directors and Shareholders.
During the financial year the Company issued options as part of remuneration to Directors and KMP as follows:
| Granted No. | Options Granted Part of Remuneration $ Total Remuneration Represented by Options Exercised No. |
Other changes No. |
Lapsed No. |
|
|---|---|---|---|---|
| 30 June 2017 | ||||
| Other Key Management Personnel | ||||
Mr B Dunnachie 872,500 2,571 3% - |
- | - | ||
| Director | Issue Date | Expiry Date % Vested in Year |
Exercise Price | Number of Options |
|---|---|---|---|---|
| 30 June 2017 | ||||
| Other Key Management Personnel | ||||
| Mr B Dunnachie 8 Mar 17 |
9 Mar 22 0% |
$0.057 | 872,500 | |
The assessed fair value at grant date of options granted is allocated equally over the period from grant date to vesting date, and the amount is included in the remuneration tables above. Fair values at grant date are determined using a Black-Scholes option pricing model that takes into account the exercise price, the term of the option, the share price at grant date and expected share price volatility, the expected dividend yield and the risk-free rate for the term of the option.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 25
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
13. Audited Remuneration Report (continued) J. Services Agreements
On appointment to the Board all Non-Executive Directors enter into a service agreement in the form of a letter of appointment. The letter sets out the Company’s policies and terms including compensation relevant to the director. Refer to Section F of this Remuneration Report for current fees for Non-Executive Directors.
Remuneration and other key terms of employment for the Managing Director and other KMP are formalised in Executive Service Agreements. Termination benefits are within the limits set by the Corporations Act 2001. Major provisions of the agreements relating to remuneration are set out below:
| Name | Term of agreement |
Base salaryA Termination benefit |
|---|---|---|
| Mr M Hart Managing Director |
No fixed term | $48,000 1 to 12 monthsB |
| Mr J Tremain Executive Director |
No fixed term | $275,000 1 to 12 monthsB |
| Mr M Evans Chief Executive Officer |
No fixed term | $275,000 1 to 12 monthsB |
| Mr B Dunnachie Chief Financial Officer |
No fixed term | $200,000 1 month |
A Excluding superannuation
B Termination benefits range from 1 to 12 months and are dependent upon the circumstances in which the agreement is terminated.
K. Equity instruments held by Directors and Key Management Personnel
The tables below show the number of:
-
(I) options over ordinary shares in the Company that were held during the financial year by Directors and KMP of the group, including their family members and entities related to them, and
-
(II) shares held in the Company that were held during the financial year by Directors and KMP of the group, including their family members and entities related to them.
Option Holdings
The number of options over ordinary shares in the Company held during the financial year by each Director and KMP of Emerald Resources NL, including their personally related parties, are set out below:
| Balance at start of the year |
Granted as remuneration Exercised Other changes, appointments, resignations Balance at end of the year |
Vested and exercisable |
|
|---|---|---|---|
| 2017 Non-Executive Directors |
|||
| Mr S Lee - |
- - - - |
- | |
| Mr R Stanley - |
- - - - |
- | |
| Mr R Williams - |
- - - - |
- | |
| Executive Directors | |||
| Mr M Hart - |
- - - - |
- | |
| Mr J Tremain - |
- - 12,012,500 12,012,500 |
12,012,500 | |
| Other Key Management Personnel | |||
| Mr M Evans 10,000,000 |
- - - 10,000,000 |
- | |
| Mr B Dunnachie - |
872,500 - 1,627,500 2,500,000 |
1,627,500 | |
Emerald Resources NL | 26
==> picture [590 x 13] intentionally omitted <==
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
13. Audited Remuneration Report (continued)
Option Holdings (continued)
| Balance at start of the year |
Granted as remuneration Exercised Other changes, appointments, resignations Balance at end of the year |
Vested and exercisable |
|
|---|---|---|---|
| 2016 Non-Executive Directors |
|||
| Mr S Lee - |
- - - - |
- | |
| Mr R Stanley - |
- - - - |
- | |
| Mr R Williams - |
- - - - |
- | |
| Executive Directors | |||
| Mr M Hart - |
- - - - |
- | |
| Other Key Management Personnel | |||
| Mr M Evans1 - |
- - 10,000,000 10,000,000 |
- | |
1: Mr M Evans was appointed on 9 May 2016.
Share holdings
The number of shares in the Company held during the financial year by each Director and KMP of Renaissance Minerals Limited, including their personally related parties, are set out below.
| Balance at start of the year |
Received on exercise of options Other changes, appointments, resignations Balance at the end of the year |
|
|---|---|---|
| 2017 Non-Executive Directors |
||
| Mr S Lee 114,000,000 |
- - 114,000,000 |
|
Mr R Stanley 222,163,613 |
- - 222,163,613 |
|
Mr R Williams 25,000,000 |
- - 25,000,000 |
|
| Executive Directors | ||
| Mr M Hart 257,318,823 |
- 2,681,177 260,000,000 |
|
Mr J Tremain1 - |
- 4,340,000 4,340,000 |
|
| Other Key Management Personnel | ||
| Mr M Evans 1,100,000 |
- 4,085,000 5,185,000 |
|
Mr B Dunnachie2 - |
- - - |
|
| 2016 Non-Executive Directors |
||
| Mr S Lee 64,000,000 |
- 50,000,000 114,000,000 |
|
| Mr R Stanley 95,839,781 |
- 126,323,832 222,163,613 |
|
| Mr R Williams 25,000,000 |
- - 25,000,000 |
|
| Executive Directors | ||
| Mr M Hart 257,318,823 |
- - 257,318,823 |
|
| Other Key Management Personnel | ||
Mr M Evans3 - |
- 1,100,000 1,100,000 |
1: Mr J Tremain was appointed on 27 September 2016.
2: Mr B Dunnachie was appointed on 1 March 2017.
3: Mr M Evans was appointed on 9 May 2016.
There were no shares granted during the year as compensation.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 27
Directors’ Report
==> picture [591 x 6] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
13. Audited Remuneration Report (continued)
L. Loans to Key Management Personnel
There were no loans made to Directors and other KMP of the group, including their family members.
M. Other transactions with Key Management Personnel
The following transactions occurred with related parties:
| Consolidated | Consolidated |
|---|---|
| 2017 2016 |
|
| $ $ | |
| Receipts from director related entities: | |
| Receipts from Berkut Minerals Limited for costs recharged | 10,962 - |
| Payments to director related entities: | |
| Payments made to Castillo Pty Ltd for office space rental | 85,481 76,686 |
| Outstanding balances arising from recharges/purchases with Director Related Parties: | |
| Current payables – corporate reimbursement - 3,494 |
|
| Outstanding balances with Key Management Personnel: | |
| Current payables – accrued directors’ fees 137,548 101,549 |
|
End of remuneration report.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 28
==> picture [591 x 6] intentionally omitted <==
Directors’ Report
==> picture [127 x 30] intentionally omitted <==
14. Shares under Option
Unissued ordinary shares of Emerald under option at the date of this report are as follows:
| Expiry Date | Exercise Price | Number under Option | |
|---|---|---|---|
| 15 October 2017 | $0.0645 | 15,190,000 | |
| 21 January 2020 | $0.0250 | 20,000,000 | |
| 30 September 2020 | $0.0323 | 22,552,500 | |
| 6 January 2022 | $0.0520 | 2,500,000 | |
| 9 March 2022 | $0.0570 | 3,372,500 | |
| 6 July2022 | $0.0490 | 2,500,000 |
No option holder has any right under the options to participate in any other share issue of the company or any other entity.
15. Proceedings on behalf of the Company
No person has applied for leave of Court to bring proceedings on behalf of the Company or intervene in any proceedings to which the Company is a party for the purpose of taking responsibility on behalf of the Company for all or any part of these proceedings. The Company was not a party to any such proceedings during the year.
16. Meetings of Directors
The number of Directors' meetings held during the financial year that each Director who held office during the financial year was eligible to attend and the number of meetings attended by each Director were:
| Directors | Meetings | ||
|---|---|---|---|
| Director | Number Eligible to | Meetings Attended | |
| Attend | |||
| Mr S Lee | 6 | 6 | |
| Mr M Hart | 6 | 6 | |
| Mr J Tremain | 4 | 4 | |
| Mr R Stanley | 6 | 6 | |
| Mr R Williams | 6 | 6 |
17. Insurance of Officers
During the financial year, Emerald paid a premium of $20,590 to insure the Directors and secretary of the Company and its controlled entities. The liabilities insured are legal costs that may be incurred in defending civil or criminal proceedings that may be brought against the officers in their capacity as officers of entities in the group, and any other payments arising from liabilities incurred by the officers in connection with such proceedings. This does not include such liabilities that arise from conduct involving a wilful breach of duty by the officers or the improper use by the officers of their position or of information to gain advantage for themselves or someone else or to cause detriment to the Company. It is not possible to apportion the premium between amounts relating to the insurance against legal costs and those relating to other liabilities.
18. Auditors Independent Declaration & Non-Audit Services
The lead auditor’s independence declaration for the year ended 30 June 2017 has been received and can be found on page 30 of the Directors’ report. No fees were paid or payable to the auditors for non-audit services performed during the year ended 30 June 2017.
Signed in accordance with a resolution of the Board of Directors.
==> picture [138 x 57] intentionally omitted <==
Morgan Hart Managing Director Perth, 26 September 2017
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 29
==> picture [176 x 74] intentionally omitted <==
AUDITOR’S INDEPENDENCE DECLARATION
As lead auditor for the audit of the consolidated financial report of Emerald Resources NL for the year ended 30 June 2017, I declare that to the best of my knowledge and belief, there have been no contraventions of:
-
a) the auditor independence requirements of the Corporations Act 2001 in relation to the audit; and
-
b) any applicable code of professional conduct in relation to the audit.
Perth, Western Australia 26 September 2017
N G Neill Partner
HLB Mann Judd (WA Partnership) ABN 22 193 232 714
Level 4 130 Stirling Street Perth WA 6000 | PO Box 8124 Perth BC WA 6849 | Telephone +61 (08) 9227 7500 | Fax +61 (08) 9227 7533
Email: [email protected] | Website: www.hlb.com.au Liability limited by a scheme approved under Professional Standards Legislation
HLB Mann Judd (WA Partnership) is a member of International, a world-wide organisation of accounting firms and business advisers
==> picture [591 x 13] intentionally omitted <==
Emerald Resources NL | 30
Financial Statements
==> picture [590 x 7] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
Contents
Consolidated Statement of Profit or Loss and Other Comprehensive Income Consolidated Statement of Financial Position Consolidated Statement of Changes in Equity Consolidated Statement of Cash Flows Notes to the Consolidated Financial Statements Directors’ Declaration Independent Auditor’s Report
These financial statements are the consolidated financial statements of the consolidated entity consisting of Emerald Resources NL and its subsidiaries. The financial statements are presented in the Australian currency.
Emerald Resources NL is a Company limited by shares, incorporated and domiciled in Australia. Its registered office and principal place of business is:
Emerald Resources NL Ground Floor, 1110 Hay Street West Perth WA 6005
A description of the nature of the consolidated entity's operations and its principal activities is included in the review of operations and activities on pages 5 to 17 in the Directors’ report, both of which are not part of these financial statements.
The financial statements were authorised for issue by the Directors on 26 September 2017. The Company has the power to amend and reissue the financial statements.
Through the use of the internet, the Company has ensured that its corporate reporting is timely, complete, and available globally at minimum cost to the Company. All press releases, financial statements and other information are available on our website: www.emeraldresources.com.au.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 31
Consolidated Statement of Profit or Loss and Other Comprehensive Income
==> picture [591 x 7] intentionally omitted <==
==> picture [128 x 31] intentionally omitted <==
For the Year Ended 30 June 2017
| For the Year Ended 30 June 2017 | |
|---|---|
| Consolidated | |
| Note | 2017 $ 2016 (Restated) $ |
| Revenue from continuing operations 3 Other income 4 Administrative costs Consultancy expenses Employee benefits expense 5(a) Share based payment expenses 24(a) Occupancy expenses Compliance and regulatory expenses Insurance expenses Depreciation expense 5(b) Finance costs 5(c) Fair value loss on financial assets Exploration and feasibility expenditure expensed 12 Other expenditure (Loss) before income tax Income tax benefit/(expense) 7 (Loss) for the year Other comprehensive income: Items that may be reclassified to profit or loss - Exchange differences on translation of foreign operations - Revaluations of available-for-sale financial assets Items that will not be classified to profit or loss Total comprehensive (loss) for the year (Loss) for the year is attributable to: Owners of the parent Non-controlling interest Total comprehensive (Loss) for the year is attributable to: Owners of the parent Non-controlling interest Basic earnings/(loss) per share (cents per share) 18 Diluted earnings/(loss) per share (cents per share) 18 |
253,110 471,949 296,260 83,546 (205,525) (125,380) (300,304) (272,038) (668,026) (200,758) (21,942) - (112,337) (84,974) (122,559) (85,689) (80,533) (34,462) (53,310) (3,197) (4,916) (1,698) (2,000) (17,235) (7,449,887) (1,076,318) (159) - |
| (8,472,128) (1,346,254) |
|
| - - |
|
| (8,472,128) (1,346,254) |
|
| (16,059) (23) (1,321,222) 1,321,222 - - |
|
| (9,809,409) (25,055) |
|
| (8,472,128) (1,346,254) - - |
|
| (8,472,128) (1,346,254) |
|
| (9,806,259) (21,565) (3,150) (3,490) |
|
| (9,809,409) (25,055) |
|
| (0.5) (0.1) N/A N/A |
The above consolidated statement of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 32
Consolidated Statement of Financial Position
==> picture [590 x 7] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
As at 30 June 2017
| As at 30 June 2017 | |
|---|---|
| Consolidated | |
| Note | 30 June 2017 $ 30 June 2016 (Restated) $ |
| Current Assets Cash and cash equivalents 8 Trade and other receivables 9 Financial assets at fair value through profit and loss 10 Other financial assets 10 Total Current Assets Non-Current Assets Property, plant and equipment 11 Exploration and evaluation expenditure 12 Total Non-Current Assets Total Assets Current Liabilities Trade and other payables 13 Total Current Liabilities Non-Current Liabilities Trade and other payables 13 Total Non-Current Liabilities Total Liabilities Net Assets Equity Contributed equity 14 Reserves 15(d) Accumulated losses Total equity attributable to owners of the parent Non-controlling interest Total Equity |
8,529,435 11,728,281 517,282 128,262 30,000 3,421,556 - 2,820,000 |
| 9,076,717 18,098,099 |
|
| 121,149 11,690 37,900,933 - |
|
| 38,022,082 11,690 |
|
| 47,098,799 18,109,789 |
|
| 944,579 433,271 |
|
| 944,579 433,271 |
|
| - - |
|
| - - |
|
| 944,579 433,271 |
|
| 46,154,220 17,676,518 |
|
| 88,460,333 50,778,054 2,519,756 3,249,055 (44,723,325) (36,251,197) |
|
| 46,256,764 17,775,912 (102,544) (99,394) |
|
| 46,154,220 17,676,518 |
|
The above consolidated statement of financial position should be read in conjunction with the accompanying notes.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 33
==> picture [835 x 9] intentionally omitted <==
Consolidated Statement of Changes in Equity
==> picture [127 x 31] intentionally omitted <==
For the Year Ended 30 June 2017
| For the Year Ended 30 June 2017 | |
|---|---|
| Consolidated | Issued Capital Option Reserve Available- for-sale Securities Reserve Foreign Currency Translation Reserve Accumulated Losses Equity Attributable to Owners of the Parent Non- Controlling Interest Total Equity |
| $ $ $ $ $ $ $ $ |
|
| Balance at 1 July 2015 Change in accounting policy Balance as at 1 July 2015 (Restated) Net loss for the year Net change in fair value of available for sale securities Exchange differences on translation of foreign operations Total comprehensive loss for the period Transactions with owners in their capacity as owners: Issue of ordinary shares Transaction costs of issuing capital Share based payment transactions Balance at 30 June 2016 (Restated) Balance at 1 July 2016 (Restated) Net loss for the year Net change in fair value of available for sale securities Exchange differences on translation of foreign operations Total comprehensive loss for the period Transactions with owners in their capacity as owners: Issue of ordinary shares Transaction costs of issuing capital Share based payment transactions Balance at 30 June 2017 |
51,057,425 1,711,132 - 213,234 (34,904,943) 18,076,848 (95,904) 17,980,944 - - - - - - - - |
| 51,057,425 1,711,132 - 213,234 (34,904,943) 18,076,848 (95,904) 17,980,944 - - - - (1,346,254) (1,346,254) - (1,346,254) - - 1,321,222 - - 1,321,222 - 1,321,222 - - - 3,467 - 3,467 (3,490) (23) |
|
| - - 1,321,222 3,467 (1,346,254) (21,565) (3,490) (25,055) 1,000 - - - - 1,000 - 1,000 (280,371) - - - - (280,371) - (280,371) - - - - - - - - |
|
| (279,371) - - - - (279,371) - (279,371) |
|
| 50,778,054 1,711,132 1,321,222 216,701(36,251,197) 17,775,912 (99,394) 17,676,518 |
|
| 50,778,054 1,711,132 1,321,222 216,701 (36,251,197) 17,775,912 (99,394) 17,676,518 - - - - (8,472,128) (8,472,128) - (8,472,128) - - (1,321,222) - - (1,321,222) - (1,321,222) - - - (12,909) - (12,909) (3,150) (16,059) |
|
| - - (1,321,222) (12,909) (8,472,128) (9,806,259) (3,150) (9,809,409) 37,682,279 - - - - 37,682,279 - 37,682,279 - - - - - - - - - 604,832 - - - 604,832 - 604,832 |
|
| 37,682,279 604,832 - - - 38,287,111 - 38,287,111 |
|
| 88,460,333 2,315,964 - 203,792(44,723,325) 46,256,764 (102,544) 46,154,220 |
|
The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes.
==> picture [837 x 12] intentionally omitted <==
Emerald Resources NL | 34
Consolidated Statement of Cash Flows
==> picture [590 x 7] intentionally omitted <==
==> picture [127 x 31] intentionally omitted <==
For the Year Ended 30 June 2017
| For the Year Ended 30 June 2017 | |
|---|---|
| Consolidated | |
| Note | 2017 $ 2016 (Restated) $ |
| Cash Flows from Operating Activities Payments to suppliers and employees Interest received Payments for exploration and evaluation Payments for the costs of the merger Net cash (outflow) from operating activities 19 Cash Flows from Investing Activities Payments for financial assets at fair value through profit or loss Payments for other financial assets Proceeds from disposal of financial assets at fair value through profit or loss Proceeds from disposal of other financial assets Purchase of property, plant and equipment Cash acquired on acquisition of subsidiary Net cash inflow (outflow) from investing activities Cash Flows from Financing Activities Proceeds from issue of shares Share issue transaction costs Net cash inflow (outflow) from financing activities Net (decrease) in cash and cash equivalents Cash and cash equivalents at the start of the year Effect of exchange rates on cash holding in foreign currencies Cash and cash equivalents at the end of the year 8 |
(1,208,701) (543,383) 306,426 520,856 (7,705,901) (1,076,318) (1,064,791) - |
| (9,672,967) (1,098,845) |
|
| - (3,262,554) - (2,820,000) 495,257 1,228,531 2,873,000 - (15,371) (5,279) 3,139,651 - |
|
| 6,492,537 (4,859,302) |
|
| - 1,000 - (280,371) |
|
| - (279,371) |
|
| (3,180,430) (6,237,518) |
|
| 11,728,281 17,965,799 (18,416) - |
|
| 8,529,435 11,728,281 |
|
Amounts relating to payments to suppliers and employees as set out above are inclusive of goods and services tax. The above consolidated statement of cash flows should be read in conjunction with the accompanying notes.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 35
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
1. Summary of Significant Accounting Policies The principal accounting policies adopted in the preparation of these consolidated financial statements are set out below. These policies have been consistently applied to the financial years presented, unless otherwise stated. These financial statements cover Emerald Resources as a consolidated entity consisting of Emerald Resources NL and its subsidiaries (‘the consolidated entity’ or ‘the group’).
(a) Basis of preparation
These general purpose financial statements have been prepared in accordance with Australian Accounting Standards, other authoritative pronouncements and the Corporations Act 2001 .
(i) Compliance with IFRS
The consolidated financial statements of Emerald Resources NL (‘Group’) also comply with Australian Equivalents to International Financial Reporting Standards (AIFRS). Compliance with AIFRS ensures that the consolidated financial statements and notes as presented comply with International Financial Reporting Standards (‘IFRS’).
For the purposes of preparing the consolidated financial statements, the Company is a for-profit entity.
(ii) Historical cost convention
These financial statements have been prepared under the historical cost convention, as modified by the revaluation of available for sale financial assets.
(b) Principles of consolidation
(i) Subsidiaries
The consolidated financial statements incorporate the assets and liabilities of all subsidiaries of Renaissance Minerals Limited as at 30 June 2017 and the results of all subsidiaries for the year then ended.
Subsidiaries are all those entities over which the group has the power to govern the financial and operating policies, generally accompanying a shareholding of more than one half of the voting rights. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the group controls another entity. Subsidiaries are fully consolidated from the date on which control is transferred to the group. They are deconsolidated from the date that control ceases. The acquisition method of accounting is used to account for business combinations of the group.
Intercompany transactions, balances and unrealised gains on transactions between group companies are eliminated. Unrealised losses are also eliminated unless the transaction provides evidence of the asset transferred. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies of the group.
Non-controlling interests in the results and equity of subsidiaries are shown separately in the statement of comprehensive income, statement of changes in equity and balance sheet respectively.
(ii) Joint venture entities
A joint venture entity is an entity in which the group holds a long-term interest and which is jointly controlled by the consolidated entity and one or more other venturers. Decisions regarding the financial and operating policies essential to the activities, economic performance and financial position of that venture require the consent of each of the venturers that together jointly control the entity.
(iii) Jointly controlled assets
The group has certain contractual arrangements with other participants to engage in joint activities where all significant matters of operating and financial policy are determined by the participants such that the operation itself has no significant independence to pursue its own commercial strategy. These contractual arrangements do not create a joint venture entity due to the fact that the policies are those of the participants, not a separate entity carrying on a trade or a business of its own. The financial statements of the group include its share of the assets, liabilities and cash flows in such joint venture operations, measured in accordance with the terms of each arrangement, which is usually pro-rata to group’s interest in the joint venture operations.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 36
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
1. Summary of Significant Accounting Policies (continued)
(c) Segment reporting
Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision maker. The chief operating decision maker, who is responsible for allocating resources and assessing performance of the operating segments, has been identified as the Board of Directors.
(d) Revenue recognition
Revenue is measured at the fair value of the consideration received or receivable. Amounts disclosed as revenue are net of returns, trade allowances and amounts collected on behalf of third parties. Revenue is recognised for the business activities as follows:
Interest income
Interest income is recognised as the interest accrues (using the effective interest method, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial instrument) to the net carrying amount of the financial asset.
(e) Income tax
The income tax expense or revenue for the year is the tax payable on the current year’s taxable income based on the national income tax rate for each jurisdiction adjusted by changes in deferred tax assets and liabilities attributable to temporary differences between the tax bases of assets and liabilities and their carrying amounts in the financial statements, and to unused tax losses.
Deferred tax assets and liabilities are recognised for temporary differences at the tax rates expected to apply when the assets are recovered or liabilities are settled, based on those tax rates which are enacted or substantively enacted for each jurisdiction. The relevant tax rates are applied to the cumulative amounts of deductible and taxable temporary differences to measure the deferred tax asset or liability. An exception is made for certain temporary differences arising from the initial recognition of an asset or a liability. No deferred tax asset or liability is recognised in relation to these temporary differences if they arose in a transaction, other than a business combination, that at the time of the transaction did not affect either accounting profit or taxable profit or loss.
Deferred tax assets are recognised for deductible temporary differences and unused tax losses only if it is probable that future taxable amounts will be available to utilise those temporary differences and losses. Deferred tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets and liabilities and when the deferred tax balances relate to the same taxation authority. Current tax assets and tax liabilities are offset where the entity has a legally enforceable right to offset and intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously. Current and deferred tax balances attributable to amounts recognised directly in equity are also recognised directly in equity.
(f) Leases
Leases of property, plant and equipment where the group has substantially all the risks and rewards of ownership are classified as finance leases. Finance leases are capitalised at the lease’s inception at the lower of the fair value of the leased property and the present value of the minimum lease payments. The corresponding rental obligations, net of finance charges, are included in other long-term payables. Each lease payment is allocated between the liability and finance cost. The finance cost is charged to the statement of comprehensive income over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. The property, plant and equipment acquired under finance leases is depreciated over the shorter of the asset’s useful life and the lease term.
Leases in which a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases (net of any incentives received from the lessor) are charged to the statement of comprehensive income on a straight-line basis over the period of the lease.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 37
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
1. Summary of Significant Accounting Policies (continued)
(g) Impairment of assets
At each reporting date the group assesses whether there is any indication that an asset may be impaired. An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash inflows which are largely independent of the cash inflows from other assets or groups of assets (cash-generating units). Non-financial assets other than goodwill that suffered an impairment are reviewed for possible reversal of the impairment at each reporting date.
(h) Cash and cash equivalents
For the purpose of presentation in the statement of cash flows, cash and cash equivalents includes cash on hand, deposits held at call with financial institutions, other short-term, highly liquid investments with original maturities of three months or less that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value, and bank overdrafts.
(i) Trade and other receivables
Trade and other receivables are initially recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less provision for impairment. Trade and other receivables are generally due for settlement within 30 days. Collectability of trade receivables is reviewed on an ongoing basis. Amounts that are known to be uncollectible are written off by reducing the carrying amount directly.
(j) Exploration and evaluation expenditure
Change in accounting policy
The group has made a voluntary change to its accounting policy in relation to exploration and evaluation expenditure. The new accounting policy was adopted for the year ended 30 June 2017 with effect from 1 July 2016 and has been applied retrospectively.
The new exploration and evaluation expenditure accounting policy is to expense expenditure as incurred other than for the capitalisation of acquisition costs.
The previous accounting policy was to capitalise and carry forward exploration and evaluation expenditure as an asset when rights to tenure of the area of interest were current and in respect of which:
-
Such costs are expected to be recouped through successful development and exploitation or from sale of the area: or
-
Exploration and evaluation activities in the area have not, at balance date, reached a stage which permits a reasonable assessment of the existence or otherwise of economically recoverable reserves, and active operations in, or relating to, the area are continuing.
Management judges that the change in accounting policy will result in the financial report providing no less relevant or reliable information and will provide a higher degree of confidence as to the probability that future economic benefits will flow to the group upon capitalisation of expenditure incurred in an area of interest.
AASB 6 Exploration for and Evaluation of Mineral Resources allows both the previous and new accounting policies of the group.
Details in relation to the impact of this change in accounting policy on comparative financial information are disclosed in Note 12.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 38
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
1. Summary of Significant Accounting Policies (continued)
(k) Property, plant and equipment
All property, plant and equipment is stated at historical cost less depreciation. Historical cost includes expenditure that is directly attributable to the acquisition of the items. Subsequent costs are included in the asset’s carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the company and the cost of the item can be measured reliably. All other repairs and maintenance are charged to the statement of comprehensive income during the financial year in which they are incurred.
Depreciation on assets is calculated using the reducing balance method to allocate their cost, net of their residual values, over their estimated useful lives, as follows:
Plant and equipment - office 40.0% Plant and equipment - field 20.0% Motor vehicles 20.0% Leasehold improvements 12.5%
The assets’ residual values and useful lives are reviewed, and adjusted if appropriate, at each balance sheet date. An asset’s carrying amount is written down immediately to its recoverable amount if the asset’s carrying amount is greater than its estimated recoverable amount (Note 1(g)). Gains and losses on disposals are determined by comparing proceeds received with the carrying amount. These are included in the statement of comprehensive income.
(l) Investments and other financial assets
(i) Classification
The group classifies its financial assets as available-for-sale financial assets. The classification depends on the purpose for which the investments were acquired. Management determines the classification of its investments at initial recognition and re-evaluates this designation at the end of each reporting date.
(ii) Available-for-sale financial assets
Available-for-sale financial assets, comprising principally marketable equity securities, are non-derivatives that are either designated in this category or not classified in any of the other categories. They are included in non-current assets unless the investment matures or management intends to dispose of the investment within 12 months of the end of the reporting period. Investments are designated as available-for-sale if they do not have fixed maturities and fixed or determinable payments and management intends to hold them for the medium to long term.
(iii) Measurement
Changes in the fair value of monetary securities denominated in a foreign currency and classified as available-for-sale are analysed between translation differences resulting from changes in amortised cost of the security and other changes in the carrying amount of the security. The translation differences related to changes in the amortised cost are recognised in profit or loss, and other changes in carrying amount are recognised in other comprehensive income. Changes in the fair value of other monetary and non-monetary securities classified as available-for-sale are recognised in other comprehensive income.
(iv) Impairment
The group assesses at the end of each reporting period whether there is objective evidence that a financial asset or group of financial assets is impaired. A financial asset or a group of financial assets is impaired and impairment losses are incurred only if there is objective evidence of impairment as a result of one or more events that occurred after the initial recognition of the asset (a ‘loss event’) and that loss event (or events) has an impact on the estimated future cash flows of the financial asset or group of financial assets that can be reliably estimated.
If there is objective evidence of impairment of available-for-sale financial assets, the cumulative loss – measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that financial asset previously recognised in profit or loss – is removed from equity and recognised in profit or loss. Impairment losses on equity instruments that were recognised in profit or loss are not reversed through profit or loss in a subsequent period.
(m) Trade and other payables These amounts represent liabilities for goods and services provided to the company prior to the end of financial year which are unpaid. The amounts are unsecured and are usually paid within 30 days of recognition.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 39
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
1. Summary of Significant Accounting Policies (continued) (n) Provisions
Provisions are recognised when; the company has a present legal or constructive obligation as a result of past events; it is probable that an outflow of resources will be required to settle the obligation; and the amount has been reliably estimated. Provisions are not recognised for future operating losses. Provisions are measured at the present value of management’s best estimate of the expenditure required to settle the present obligation at the balance sheet date. The discount rate used to determine the present value reflects current market assessments of the time value of money and the risks specific to the liability. The increase in the provision due to the passage of time is recognised as interest expense.
(o) Employee benefits
- (i) Short-term obligations
Liabilities for wages and salaries, including non-monetary benefits and annual leave expected to be settled within 12 months after the end of the period in which the employees render the related service are recognised in respect of employees services up to the end of the reporting period and are measured at the amounts expected to be paid when the liabilities are settled. The liability for annual leave liability and all other short-term employee benefit obligations are presented in payables.
-
(ii) Other long-term employee benefit obligations
-
The liability for long service leave and annual leave which is not expected to be settled within 12 months after the end of the period in which the employees render the related service is recognised in the provision for employee benefits and measured as present value of expected future wage payments to be made. Consideration is given to expected future wage and salary levels, experience of employee departures and periods of service. Expected future payments are discounted using market yields at the end of the reporting period. The obligations are presented as current liabilities in the balance sheet if the entity does not have an unconditional right to defer settlement for at least twelve months after the reporting regardless of when the actual settlement is expected to occur.
-
(iii) Share-based payments
-
The company provides benefits to employees (including directors) of the Company in the form of share-based payment transactions, whereby employees render services in exchange for shares or rights over shares (‘equitysettled transactions’). The cost of these equity-settled transactions with employees is measured by reference to the fair value at the date at which they are granted. The fair value is determined using a Black-Scholes option pricing model that takes into account the exercise price, the term of the option, the impact of dilution, the share price at grant date and expected volatility of the underlying share, the expected dividend yield and the risk free interest rate for the term of the option. In valuing equity-settled transactions, no account is taken of any performance conditions, other than conditions linked to the price of shares of Emerald Resources NL (‘market conditions’).
(p) Contributed equity
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares are shown in equity as a deduction, net of tax, from the proceeds. Incremental costs directly attributable to the issue of new shares for the acquisition of a business are not included in the cost of the acquisition as part of the purchase consideration.
-
(q) Earnings per share
-
(i) Basic earnings per share
-
Basic earnings per share is calculated by dividing the profit attributable to equity holders of the company excluding any costs of servicing equity other than ordinary shares, by the weighted average number of ordinary shares outstanding during the financial year, adjusted for bonus elements in ordinary shares issued during the year.
-
(ii) Diluted earnings per share
-
Diluted earnings per share adjusts the figures used in the determination of basic earnings per share to take into account the after tax effect of interest and other financing costs associated with the dilutive potential ordinary shares and the weighted average number of shares assumed to have been issued for no consideration in relation to dilutive potential ordinary shares.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 40
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
1. Summary of Significant Accounting Policies (continued)
(r) Goods and services tax (‘GST’)
Revenues, expenses and assets are recognised net of the amount of associated GST, unless the GST incurred is not recoverable from the taxation authority. In this case it is recognised as part of the cost of acquisition of the asset or as part of the expense.
Receivables and payables are stated inclusive of the amount of GST receivable or payable. The net amount of GST recoverable from, or payable to, the taxation authority is included with other receivables or payables in the statement of financial position.
Cash flows are presented on a gross basis. The GST components of cash flows arising from investing or financing activities which are recoverable from, or payable to the taxation authority, are presented as operating cash flow.
(s) Business combinations
The acquisition method of accounting is used to account for all business combinations, including business combinations involving entities or businesses under common control, regardless of whether equity instruments or other assets are acquired. The consideration transferred for the acquisition of a subsidiary comprises the fair values of the assets transferred, the liabilities incurred and the equity interests issued by the group. The consideration transferred also includes the fair value of any contingent consideration arrangement and the fair value of any preexisting equity interest in the subsidiary.
Acquisition-related costs are expensed as incurred.
Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are, with limited exceptions, measured initially at their fair values at the acquisition date. On an acquisition-by-acquisition basis, the group recognises any non-controlling interest in the acquiree either at fair value or at the non-controlling interest’s proportionate share of the acquiree’s net identifiable assets.
The excess of the consideration transferred, the amount of any non-controlling interest in the acquire and the acquisition-date fair value of any previous equity interest in the acquiree over the fair value of the group’s share of the net identifiable assets acquired is recorded as goodwill. If those amounts are less than the fair value of the net identifiable assets of the subsidiary acquired and the measurement of all amounts has been reviewed, the difference is recognised directly in profit or loss as a bargain purchase.
Where settlement of any part of cash consideration is deferred, the amounts payable in the future are discounted to their present value as at the date of exchange. The discount rate used is the entity’s incremental borrowing rate, being the rate at which a similar borrowing could be obtained from an independent financier under comparable terms and conditions.
(t) Foreign currency translation
-
(i) Functional and presentation currency
-
Items included in the financial statements of each of the group’s entities are measured using the currency of the primary economic environment in which the entity operates (‘the functional currency’). The consolidated financial statements are presented in Australian dollars, which is Emerald Resources NL’s functional and presentation currency.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 41
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
1. Summary of Significant Accounting Policies (continued)
-
(t) Foreign currency translation (continued)
-
(ii) Transactions and balances
-
Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the statement of comprehensive income, except when they are deferred in equity as qualifying cash flow hedges and qualifying net investment hedges or are attributable to part of the net investment in a foreign operation.
Translation differences on financial assets and liabilities carried at fair value are reported as part of the fair value gain or loss. Translation differences on non-monetary financial assets and liabilities such as equities held at fair value through profit or loss are recognised in profit or loss as part of the fair value gain or loss. Translation differences on non-monetary financial assets such as equities classified as available for sale financial assets are included in the fair value reserve in equity.
(iii) Group companies
The results and financial position of all the group entities (none of which has the currency of a hyperinflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows:
-
Assets and liabilities for each statement of financial position presented are translated at the closing rate at the date of that statement of financial position;
-
Income and expenses for the statement of comprehensive income are translated at average exchange rates (unless this is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the dates of the transactions); and
-
All resulting exchange differences are recognised as a separate component of comprehensive income.
On consolidation, exchange differences arising from the translation of any net investment in foreign entities, and of borrowings and other financial instruments designated as hedges of such investments, are recognised in other comprehensive income. When a foreign operation is sold or any borrowings forming part of the net investment are repaid, a proportionate share of such exchange differences are recognised in the statement of comprehensive income, as part of the gain or loss on sale where applicable. Goodwill and fair value adjustments arising on the acquisition of a foreign entity are treated as assets and liabilities of the foreign entities and translated at the closing rate.
(u) New accounting standards and interpretations
A number of new standards, amendments to standards and interpretations issued by the AASB which are not yet mandatorily applicable to the group have not been applied in preparing these consolidated financial statements. Those which may be relevant to the group are set out below. The group does not plan to adopt these standards early.
- (i) AASB 9 Financial Instruments and associated Amending Standards (applicable for annual reporting period commencing 1 January 2018)
The Standard will be applicable retrospectively (subject to the comment on hedge accounting below) and includes revised requirements for the classification and measurement of financial instruments, revised recognition and derecognition requirements for financial instruments and simplified requirements for hedge accounting.
Key changes made to this standard that may affect the Group on initial application include certain simplifications to the classification of financial assets, simplifications to the accounting of embedded derivatives, and the irrevocable election to recognise gains and losses on investments in equity instruments that are not held for trading in other comprehensive income.
The directors anticipate that the adoption of AASB 9 will not have a material impact on the Group’s financial instruments.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 42
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
1. Summary of Significant Accounting Policies (continued)
-
(u) New accounting standards and interpretations (continued)
-
(ii) AASB 16: Leases (applicable to annual reporting periods commencing on or after 1 January 2019).
When effective, this Standard will replace the current accounting requirements applicable to leases in AASB 117: Leases and related interpretations. AASB 16 introduces a single lessee accounting model that eliminates the requirement for leases to be classified as either operating leases or finance leases. Lessor accounting remains similar to current practice.
The main changes introduced by the new Standard are as follows:
-
recognition of the right-to-use asset and liability for all leases (excluding short term leases with less than 12 months of tenure and leases relating to low value assets);
-
depreciating the right-to-use assets in line with AASB 116: Property, Plant and Equipment in profit or loss and unwinding of the liability in principal and interest components;
-
inclusion of variable lease payments that depend on an index or a rate in the initial measurement of the lease liability using the index or rate at the commencement date;
-
application of a practical expedient to permit a lessee to elect not to separate non-lease components and instead account for all components as a lease; and
-
additional disclosure requirements.
The directors anticipate that the adoption of AASB 16 will not have a material impact on the Group’s recognition of leases and disclosures.
- (iii) Other standards not yet applicable
There are no other standards that are not yet effective and that would be expected to have a material impact on the entity in the current or future reporting periods and on foreseeable future transactions.
2. Critical accounting estimates and judgements
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that may have a financial impact on the entity and that are believed to be reasonable under the circumstances. The group makes estimates and assumptions concerning the future. The resulting accounting estimates and judgements may differ from the related actual results and may have a significant effect on the carrying amount of assets and liabilities within the next financial year and on the amounts recognised in the financial statements. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.
-
(a) Capitalisation of acquisition costs on exploration projects Acquisition costs incurred in acquiring exploration assets are carried forward where right of tenure of the area of interest is current. These costs are carried forward at reporting date where either;
-
Exploration and evaluation activities have not reached a stage that permits a reasonable assessment of the existence of economically recoverable reserves; or
-
Exploration and evaluation activities provide a basis that capitalised expenditure will be recouped through commercial production.
The ultimate recoupment of expenditure carried forward for exploration and evaluation is dependent upon successful development and commercial exploitation or sale of respective areas.
- (b) Taxation
Balances disclosed in the financial statements related to taxation, are based on best estimates of Directors’. These estimates take into account both the financial performance and position of the group as they pertain to current income tax legislation and the Directors understanding thereto.
(c) Share based payment transactions
The group measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the date at which they are granted. The fair value is determined by an internal valuation using a Black-Scholes option pricing model, using the assumptions detailed in Note 24.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 43
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
| Consolidated | Consolidated | |
|---|---|---|
| 2017 | 2016 | |
| $ | $ | |
| 3. Revenue |
||
| Revenue from continuing operations | ||
| Interest received | 253,110 | 471,949 |
| Total revenue from continuingoperations | 253,110 | 471,949 |
| 4. Other income |
||
| Profit on sale of financial assets | 150,254 | 83,546 |
| Research and Development tax rebate | 146,006 | - |
| Total other income | 296,260 | 83,546 |
| 5. Expenses |
||
| (a) Employee benefits expense |
||
| Salaries and wages expense | 629,582 | 193,920 |
| Defined contribution superannuation expense | 38,444 | 6,838 |
| Total employee benefits expense | 668,026 | 200,758 |
| (b) Depreciation of non-current assets |
||
| Plant and equipment - office | 14,189 | 3,197 |
| Plant and equipment – field | 21,664 | - |
| Motor vehicles | 17,457 | - |
| Total depreciation | 53,310 | 3,197 |
| (c) Finance costs |
||
| Interest and finance chargespaid orpayable | 4,916 | 1,698 |
| Total finance costs | 4,916 | 1,698 |
| (d) Foreign exchange loss |
||
| Net foreign exchange loss | 23,441 | 14,007 |
| Total foreign exchange loss | 23,441 | 14,007 |
| 6. Auditor’s Remuneration |
||
| Remuneration of the auditor of the group | ||
| Auditing or reviewing the financial statements | 34,000 | 31,500 |
| Other assurance services | - | - |
| Non-assurance services | - | 5,000 |
| Total auditor remuneration | 34,000 | 36,500 |
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 44
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
| Consolidated | |
|---|---|
| 2017 2016 |
|
| $ $ | |
| 7. Income Tax Expense (a) Income tax expense Current tax - - Deferred tax - - Total income tax benefit - - Deferred income tax expense included in income tax expense comprises: - Decrease (Increase) in deferred tax assets (note 7(c)) 395,076 (396,367) - (Decrease) Increase in deferred tax liabilities (note 7(d)) (395,076) 396,367 - - (b) Numerical reconciliation of income tax expense to prima facie tax payable Loss from continuing operations before income tax expense (8,472,128) (1,346,254) Tax (tax benefit) at the tax rate of 30% (2,541,638) (403,876) Tax effect of amounts which are not deductible (taxable) in calculating taxable income: - Share based payments 6,583 - - Other non-deductible amounts 871,160 68,343 Unrecognised tax losses 1,663,895 335,533 Income tax benefit - - (c) Deferred tax assets Tax losses - 396,367 Employee benefits 36,763 - Other accruals 5,250 - 42,013 396,367 Deferred tax assets not recognized (40,721) - Set-off deferred tax liabilities (note 7(d)) (1,292) (396,367) Net deferred tax assets - - (d) Deferred tax liabilities Available for sale assets - 396,367 Other 1,292 - 1,292 396,367 Set-off deferred tax assets (note 7(c)) (1,292) (396,367) Net deferred tax liabilities - - (e) Unused tax losses Tax losses for which no deferred tax asset has been recognized 13,395,981 4,914,567 Potential tax benefit at 30% 4,018,794 1,474,370 Capital losses for which no deferred tax asset has been recognized 39,964,782 39,421,767 Potential tax benefit at 30% 11,989,435 11,826,530 (f) Unrecognised temporary differences Unrecognised deferred tax asset relating to capital raising costs 10,763 81,535 Unrecognised deferred tax asset relating exploration costs 10,862,999 - |
- - - - |
| - - |
|
| - - |
|
| - 396,367 36,763 - 5,250 - |
|
| 42,013 396,367 (40,721) - (1,292) (396,367) |
|
| - - |
|
| - 396,367 1,292 - |
|
| 1,292 396,367 (1,292) (396,367) |
|
| - - |
|
| 13,395,981 4,914,567 4,018,794 1,474,370 39,964,782 39,421,767 11,989,435 11,826,530 10,763 81,535 10,862,999 - |
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 45
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
| Consolidated | Consolidated | Consolidated | Consolidated | ||||||
|---|---|---|---|---|---|---|---|---|---|
| 2017 | 2016 | ||||||||
| $ | $ | ||||||||
| 8. | Cash & Cash Equivalents | ||||||||
| (a) | Total cash and cash equivalents | ||||||||
| Cash at bank and in hand | 936,435 | 1,728,281 | |||||||
| Deposits at call | 7,593,000 | 10,000,000 | |||||||
| Total cash and cash equivalents | 8,529,435 | 11,728,281 | |||||||
| (b) | Cash at bank and on hand | ||||||||
| Cash on hand is non-interest bearing. Cash at bank bears interest rates between 0.01% and | 0.60% (2016: | ||||||||
| 0.01% and 0.60%). | |||||||||
| (c) | Deposits at call | ||||||||
| Deposits at call are bearing interest rates between 2.44% and 2.52% (2016: 2.90% and 3.06%). | |||||||||
| 9. | Trade & Other Receivables | ||||||||
| (a) | Current | ||||||||
| Prepayments | 279,042 | 25,079 | |||||||
| Research and Development tax rebate receivable | 146,006 | - | |||||||
| Other receivables | 92,234 | 103,183 | |||||||
| Total current trade and other receivables | 517,282 | 128,262 | |||||||
| (b) | Past due and impaired receivables | ||||||||
| As at 30 June 2017, there were no other receivables that were past due or impaired (2016: nil). | |||||||||
| (c) | Effective interest rates and credit risk | ||||||||
| Information concerning effective interest rates and credit risk of both current and non-current trade and | |||||||||
| other receivables is set out in Note 17. | |||||||||
| 10. | Financial Assets | ||||||||
| (a) | Current | ||||||||
| Financial assets at fair value through profit or loss (Level 1) | 30,000 | 377,000 | |||||||
| Financial assets available for sale (Level 1)(i) | - | 3,044,556 | |||||||
| Term deposits over 3 months but not more than 12 months | - | 2,820,000 | |||||||
| Total current financial assets | 30,000 | 6,241,556 | |||||||
| (i) The financial assets available-for-sale held as at 30 June 2016 related to a 10% interest in |
|||||||||
| Renaissance Minerals Limited. The Company acquired 100% of Renaissance Minerals | Limited during | ||||||||
| the period and is accounted for within the consolidated Group. Refer to Note 28. | |||||||||
| (b) | Shareholding in Riversgold Limited | ||||||||
| As part of the acquisition of Renaissance Minerals Limited, the Company acquired a 20% interest in Afranex | |||||||||
| Gold Limited (‘Afranex’), an unlisted entity holding exploration assets | in Alaska. The carrying | value of the | |||||||
| investment was $Nil as at the date of acquisition of Renaissance. | |||||||||
| In June 2017, the Company entered into a Share Sale Deed to dispose of its investment in Afranex in | |||||||||
| consideration for 2,361,528 shares and 1,180,764 $0.20 options in Riversgold Limited (‘Riversgold’). On 8 | |||||||||
| August 2017 Riversgold issued a prospectus for the offer of up to 40 | million shares at an | issue price of $0.20 | |||||||
| each to raise up to $8 million. The minimum subscription under the | offer is $5 million. Upon the successful | ||||||||
| completion of the issue of shares under the offer, the Company will have a 2.56% interest | in Riversgold under | ||||||||
| the maximum subscription, or an interest of 3.06% under the minimum subscription. | |||||||||
| As at 30 June 2017 the investment in Riversgold is carried at $Nil. |
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 46
==> picture [590 x 7] intentionally omitted <==
Notes to the Consolidated Financial Statements
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
| For the year ended 30 June 2017 | |||
|---|---|---|---|
| Plant & Equipment Office Plant & Equipment Field |
Motor Vehicles | Total | |
| $ $ | $ | $ | |
| 11. Property, Plant and Equipment Year ended 30 June 2016 Opening net book amount Additions Disposals/write-offs Depreciation charge Effect of exchange rates Closing net book amount At 30 June 2016 Cost or fair value Accumulated depreciation Net book amount Year ended 30 June 2017 Opening net book amount Acquisition of subsidiary Additions Disposals/write-offs Depreciation charge Effect of exchange rates Closing net book amount At 30 June 2017 Cost or fair value Accumulated depreciation Net book amount |
9,608 - 5,279 - - - (3,197) - - - |
- - - - - |
9,608 5,279 - (3,197) - |
| 11,690 - |
- | 11,690 | |
| 93,421 - (81,731) - |
- - |
93,421 (81,731) |
|
| 11,690 - |
- | 11,690 | |
| 11,690 - 18,874 67,019 8,790 6,581 - - (14,189) (21,664) - (87) |
- 61,669 - - (17,457) (77) |
11,690 147,562 15,371 - (53,310) (164) |
|
| 25,165 51,849 |
44,135 | 121,149 | |
| 123,116 396,163 (97,951) (344,314) |
179,637 (135,502) |
698,916 (577,767) |
|
| 25,165 51,849 |
44,135 | 121,149 | |
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 47
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
| Consolidated | |
|---|---|
| 2017 | 2016 |
| (Restated) | |
| $ | $ |
| 12 Exploration & Evaluation Expenditure (a) Non-current Opening balance - Acquired on acquisition (Note 28) 37,900,933 Exploration and evaluation expenditure incurred 7,449,887 Exploration and evaluation expenditure expensed (7,449,887) Total non-current exploration and evaluation expenditure 37,900,933 |
- - 1,076,318 (1,076,318) |
| - | |
(b) Recoverability of capitalised acquisition costs
The value of the group’s capitalised acquisition costs is dependent upon:
-
The continuance of the groups rights to tenure of the areas of interest;
-
The results of future exploration and evaluation; and
-
The recoupment of costs through successful development and exploitation of the areas of interest, or alternatively, by their sale.
(c) Impacts arising from a change in accounting policy and the reclassification of comparative financial information (i) Consolidated Statement of Financial Position – 1 July 2015 (Extract)
| 1 July 2015 $ |
Increase/ (Decrease) $ |
1 July 2015 (Restated) $ |
|
|---|---|---|---|
| Non-Current Assets Exploration and evaluation expenditure Total Non-Current Assets Total Assets Equity Accumulated losses Total Equity |
- | - | - |
| 9,608 | - | 9,608 | |
| 18,109,428 | - | 18,109,428 | |
| - | - | - | |
| 17,980,944 | - | 17,980,944 | |
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 48
==> picture [590 x 7] intentionally omitted <==
Notes to the Consolidated Financial Statements
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
12. Exploration and Evaluation Expenditure (continued) (ii) Consolidated Statement of Profit or Loss and Other Comprehensive Income – 30 June 2016 (Extract)
| 30 June 2016 $ |
Increase/ (Decrease) $ |
30 June 2016 (Restated) $ |
|
|---|---|---|---|
| Exploration expenditure expensed Loss before income tax Income tax benefit Loss attributable to owners Other comprehensive income Items that may be reclassified to profit or loss - Exchange differences on translation of foreign operations - Revaluations of available-for-sale financial assets Total comprehensive income/(loss) for the year |
- | (1,076,318) | (1,076,318) |
| (269,936) | (1,076,318) | (1,346,254) | |
| - | - | - | |
| (269,936) | (1,076,318) | (1,346,254) | |
| (23) 1,321,222 |
- - |
(23) 1,321,222 |
|
| 1,051,263 | (1,076,318) | (25,055) | |
(iii) Consolidated Statement of Financial Position – 30 June 2016 (Extract)
| 30 June 2016 $ |
Increase/ (Decrease) $ |
30 June 2016 (Restated) $ |
|
|---|---|---|---|
| Non-Current Assets Other financial assets Exploration and evaluation expenditure Total Non-Current Assets Total Assets Equity Accumulated losses Total Equity |
625,595 450,723 |
(625,595) (450,723) |
- - |
| 1,076,318 | (1,076,318) | - | |
| 19,186,107 | (1,076,318) | 18,109,789 | |
| (35,174,879) | (1,076,318) | (36,251,197) | |
| 18,752,836 | (1,076,318) | 17,676,518 | |
| Consolidated | |
|---|---|
| 2017 | 2016 |
| $ | $ |
| 13. Trade & Other Payables Current Trade payables 329,975 Accruals 462,751 Other payables 151,853 Total current trade & other payables 944,579 No trade or other payables are considered past due. |
259,134 174,137 - |
| 433,271 | |
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 49
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
| Consolidated | Consolidated | Consolidated | Consolidated | |
|---|---|---|---|---|
| 2017 | 2016 | 2017 | 2016 | |
| Shares | Shares | $ | $ | |
| 14. Contributed Equity (a) Issued capital Ordinary shares (fully paid) 2,107,977,533 1,306,627,448 88,460,333 50,778,054 Total contributed equity 2,107,977,533 1,306,627,448 88,460,333 50,778,054 (b) Ordinary Shares Ordinary shares participate in dividends and the proceeds on winding up of the Company in proportion to the number of shares held and in proportion to the amount paid up on the shares held. At shareholders meetings each ordinary share is entitled to one vote in proportion to the paid up amount of the share when a poll is called, otherwise each shareholder has one vote on a show of hands. (c) Options Information relating to options including details of options issued, exercised and lapsed during the financial year and options outstanding at the end of the financial year, is set out in Note 16. |
2,107,977,533 | 1,306,627,448 | 88,460,333 | 50,778,054 |
| 2,107,977,533 | 1,306,627,448 | 88,460,333 | 50,778,054 |
| Date | Shares | Issue Price $ |
Total $ |
|
|---|---|---|---|---|
| (d) Movements in issued capital Opening Balance 1 July 2015 Share placement 5 May 2016 Less: Transaction costs Closing Balance at 30 June 2016 Opening Balance 1 July 2016 Renaissance Minerals Limited acquisition 5 Oct 2016 Renaissance Minerals Limited acquisition 14 Nov 2016 Less: Transaction costs Closing Balance at 30 June 2017 |
1,306,594,114 33,334 $0.030 1,306,627,448 1,306,627,448 765,746,760 $0.047 35,603,325 $0.045 2,107,977,533 |
51,057,425 1,000 (280,371) |
||
| 50,778,054 | ||||
| 50,778,054 36,080,129 1,602,150 - |
||||
| 88,460,333 | ||||
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 50
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
| Consolidated | |
|---|---|
| 2017 2016 |
|
| $ $ | |
| 15. Reserves (a) Option reserve Opening balance 1,711,132 1,711,132 Options issued as remuneration during the year 21,942 - Option issued to Renaissance Minerals Limited option holders 582,890 - Closing balance 2,315,964 1,711,132 The option reserve records items recognised on valuation of director, employee and contractor share options, as well as options issued as consideration for acquisitions. Information relating to options issued, exercised and lapsed during the financial year and options outstanding at the end of the financial year, is set out in Note 16. During the period unlisted options were issued to option holders of Renaissance Minerals Limited as part of the acquisition, refer to Note 28. (b) Available-for-sale securities reserve Opening balance 1,321,222 - Net change in fair value of available-for-sale securities - 1,321,222 Reversal of reserve upon acquisition of Renaissance Minerals Limited (1,321,222) - Closing balance - 1,321,222 (c) Foreign currency translation reserve Opening balance 216,701 213,234 Exchange differences arising on translation of foreign operations (12,909) 3,467 Closing balance 203,792 216,701 Exchange differences arising on translation of the foreign controlled entity are taken to the foreign currency translation reserve. The reserve is recognised in the statement of comprehensive income when the net investment is disposed of. (d) Total Reserves Option reserve 2,315,964 1,711,132 Available-for-sale securities reserve - 1,321,222 Foreign currency translation reserve 203,792 216,701 Closing balance 2,519,756 3,249,055 |
1,711,132 1,711,132 21,942 - 582,890 - |
| 2,315,964 1,711,132 |
|
| 2,519,756 3,249,055 |
|
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 51
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
| Expiry date | Exercise price |
Balance at start of year Granted during the year Exercised during the year |
Cancelled/ lapsed during theyear |
Balance at end of the year |
|---|---|---|---|---|
| 16. Share Options (a) 2017 unlisted share option details 20 Jan 2020 $0.025 20,000,000 - - - 20,000,000 15 Oct 2017 $0.065 - 15,190,000 - - 15,190,000 30 Sep 2020 $0.032 - 22,552,500 - - 22,552,500 06 Jan 2022 $0.052 - 2,500,000 - - 2,500,000 08 Mar 2022 $0.057 - 3,372,500 - - 3,372,500 20,000,000 43,615,000 - - 63,615,000 Weighted average exercise price $0.025 $0.047 - - $0.044 (b) 2016 unlisted share option details 20 Jan 2020 $0.025 20,000,000 - - - 20,000,000 20,000,000 - - - 20,000,000 Weighted average exercise price $0.025 - - - $0.025 The weighted average life of options as at 30 June 2017 is 2.45 years (2016: 3.56 years). For further details relating to options issued during the period refer to Note 24. |
details 20,000,000 - - - 15,190,000 - - 22,552,500 - - 2,500,000 - - 3,372,500 - |
- - - - - |
20,000,000 15,190,000 22,552,500 2,500,000 3,372,500 |
|
| 20,000,000 43,615,000 - |
- | 63,615,000 | ||
| $0.025 $0.047 - details 20,000,000 - - |
- - |
$0.044 20,000,000 |
||
| 20,000,000 - - |
- | 20,000,000 |
17. Financial Instruments, Risk Management Objectives and Policies
The consolidated entity’s principal financial instruments comprise cash and cash equivalents. The main purpose of the financial instruments is to earn the maximum amount of interest at a low risk to the group. The consolidated entity also has other financial instruments such as trade and other receivables and trade and other payables which arise directly from its operations. For the year under review, it has been the consolidated entity’s policy not to trade in financial instruments.
The main risks arising from the group’s financial instruments are interest rate risk and credit risk. The board reviews and agrees policies for managing each of these risks and they are summarised below:
- (a) Interest Rate Risk The group’s exposure to interest rate risk, which is the risk that a financial instrument’s value will fluctuate as a result of changes in market interest rates and the effective weighted average interest rate for each class of financial assets and financial liabilities comprises:
| Consolidated - 2017 | Weighted Average Interest Rate Floating Interest Rate |
Fixed Interest |
Non- interest Bearing 2017 Total |
|---|---|---|---|
| Financial assets Cash and cash equivalents Trade & other receivables Financial assets at fair value through Profit or Loss(i) Financial Liabilities Trade payables and accruals |
% $ 2.21 672,871 0.00 - 0.00 - |
$ 7,593,000 - - |
$ $ 263,564 8,529,435 517,282 517,282 30,000 30,000 |
| 672,871 | 7,593,000 |
810,846 9,076,717 |
|
| 0.00 - |
- |
792,726 792,726 |
|
| - | - |
792,726 792,726 |
|
(i)These financial assets are equity investments and are all classed as held for trading or available for sale. The market value of all equity investments represents the fair value based on quoted prices on active markets (ASX) as at the reporting date without any deduction for transaction costs. These investments are classified as Level 1 financial instruments.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 52
==> picture [590 x 7] intentionally omitted <==
Notes to the Consolidated Financial Statements
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
17. Financial Instruments, Risk Management Objectives and Policies (continued)
| Consolidated - 2016 | Weighted Average Interest Rate Floating Interest Rate |
Fixed Interest |
Non- interest Bearing 2016 Total |
|---|---|---|---|
| Financial assets Cash and cash equivalents Trade & other receivables Financial assets at fair value through Profit or Loss(i) Financial assets available for sale(i) Term deposits maturities between 3 to 12 months Financial Liabilities Trade payables and accruals |
% $ 2.47 928,334 0.00 - 0.00 - 0.00 - 3.00 - |
$ 9,500,000 - - - 2,820,000 |
$ $ 1,299,947 11,728,281 128,262 128,262 377,000 377,000 3,044,556 3,044,556 - 2,820,000 |
| 928,334 | 12,320,000 | 4,849,765 18,098,099 |
|
| 0.00 - |
- |
433,271 433,271 |
|
| - | - |
433,271 433,271 |
|
- (i) These financial assets are equity investments and are all classed as held for trading or available for sale. The market value of all equity investments represents the fair value based on quoted prices on active markets (ASX) as at the reporting date without any deduction for transaction costs. These investments are classified as Level 1 financial instruments.
The maturity date for all cash, trade & other receivable and trade and payable financial instruments included in the above tables is one year or less from balance date. .
Group sensitivity analysis
The entity’s main interest rate risk arises from cash and cash equivalents with variable and fixed interest rates. At 30 June 2017 the group’s exposure to interest rate risk is not considered material.
(b) Credit risk
Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the group. The group has adopted the policy of only dealing with credit worthy counterparties and obtaining sufficient collateral or other security where appropriate, as a means of mitigating the risk of financial loss from defaults.
The group does not have any significant credit risk exposure to any single counterparty or any group of counterparties having similar characteristics. The carrying amount of financial assets recorded in the financial statements, net of any provisions for losses, represents the group’s maximum exposure to credit risk.
- (c) Liquidity risk
The group manages liquidity risk by continuously monitoring forecast and actual cash flows and matching the maturity profiles of financial assets and liabilities. Due to the dynamic nature of the underlying businesses, the group aims at ensuring flexibility in its liquidity profile by maintaining the ability to undertake capital raisings. Funds in excess of short term operational cash requirements are generally only invested in short term bank bills.
(d) Fair value measurements
The fair value of financial assets and financial liabilities must be estimated for recognition and measurement or for disclosure purposes.
AASB 7 Financial Instruments: Disclosures requires disclosure of fair value measurements by level of the following fair value measurement hierarchy:
-
(a) Quoted prices in active markets for identical assets or liabilities (level 1);
-
(b) Inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (as prices) or indirectly (level 2); and
-
(c) Inputs for the asset or liability that are not based on observable market data (unobservable inputs) (level 3).
Emerald Resources NL | 53
==> picture [593 x 12] intentionally omitted <==
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
| Consolidated | |||||
|---|---|---|---|---|---|
| 2017 | 2016 |
||||
| (Restated) | |||||
| $ | $ | ||||
| 18. | Earnings per Share | ||||
| (a) | Earnings/(Loss) | ||||
| Earnings/(loss) used in the calculation of basic EPS | (8,472,128) | (1,346,254) |
|||
| (b) | Weighted average number of ordinary shares (‘WANOS’) | ||||
| WANOS used in the calculation of basic earnings per share: | 1,892,653,123 | 1,306,598,771 |
|||
| 19. | Cash Flow Information | ||||
| Reconciliation of cash flows from operating activities with loss from ordinary activities after tax: | |||||
| Profit/(loss) from ordinary activities after income tax | (8,472,128) | (1,346,254) |
|||
| Depreciation | 53,310 | 3,197 |
|||
| Share based payments | 21,942 | - |
|||
| Profit on sale of shares | (150,254) | (83,546) |
|||
| Revaluation of financial assets | 2,000 | 17,235 |
|||
| Net exchange differences | 2,520 | - |
|||
| Changes in assets and liabilities: | |||||
| - (Increase)/Decrease in operating receivables & prepayments | (230,423) | 5,759 |
|||
| - (Decrease)/Increase in trade and other payables | (899,934) | 304,764 | |||
| Net cash (outflows) from Operating Activities | (9,672,967) | (1,098,845) | |||
| Consolidated | |
|---|---|
| 2017 2016 |
|
| $ $ | |
| 20. Commitments Not longer than one year 70,151 - Longer than one year, but not longer than five years 181,548 - Longer than five years - - Total exploration commitments 251,699 - In order to maintain rights of tenure to mining tenements subject to these agreements, the Group would have the above discretionary exploration expenditure requirements up until expiry of leases. These obligations, which are subject to renegotiation upon expiry of the leases, are not provided for in the financial statements and are payable per the above maturities. If the Group decides to relinquish certain leases and/or does not meet these obligations, assets recognised in the balance sheet may require review to determine the appropriateness of carrying values. The sale, transfer or farm-out of exploration rights to third parties will reduce or extinguish these obligations. |
70,151 - 181,548 - - - |
| 251,699 - |
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 54
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
21. Segment Information
- (a) Description of segments
Management has determined the operating segments based on the reports reviewed by the chief operating decision maker that are used to make strategic decisions. For the purposes of segment reporting the chief operating decision maker has been determined as the Board of Directors. The board monitors the entity primarily from a geographical perspective, and has identified four operating segments, being exploration for and evaluation of mineral reserves within Cambodia, Australia, United States and the corporate/head office function in Australia.
- (b) Segment information provided to the Board of Directors
The segment information provided to the Board of Directors for the reportable segments for the year ended 30 June 2017 is as follows:
| Exploration and Evaluation | |
|---|---|
Cambodia $ Australia $ United States $ Corporate $ Total $ |
|
| 2017 Total segment revenue Interest revenue Depreciation and amortisation expense Total segment profit/(loss) before income tax Total segment assets Total segment liabilities |
|
| - - - 253,110 253,110 |
|
| - - - 253,110 253,110 (28,010) - - (25,300) (53,310) |
|
| (7,434,918) (43,204) - (994,006) (8,472,128) |
|
| 38,174,795 - - 8,924,004 47,098,799 |
|
| (249,204) - (13,283) (682,092) (944,579) |
|
| Exploration and Evaluation | |
|---|---|
Cambodia $ Australia $ United States $ Corporate $ Total $ |
|
| 2016 Total segment revenue Interest revenue Depreciation and amortisation expense Total segment profit/(loss) before income tax Total segment assets Total segment liabilities |
|
| - - - 471,949 471,949 |
|
| - - - 471,949 471,949 - - - (3,197) (3,197) |
|
| (1,076,318) - - (269,936) (1,346,254) |
|
| - - 2,402 18,107,387 18,109,789 |
|
| - - (3,161) (430,110) (433,271) |
|
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 55
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
21. Segment Information (continued)
-
Measurement of segment information
-
(c) Measurement of segment information All information presented in part (b) above is measured in a manner consistent with that in the financial statements.
-
(d) Segment revenue
-
No inter-segment sales occurred during the current financial year. The entity is domiciled in Australia. No revenue was derived from external customers in countries other than the country of domicile. Revenues of $253,110 (2016: $471,949) were derived from one Australian financial institution during the year. These revenues are attributable to the corporate segment.
-
(e) Reconciliation of segment information Total segment revenue, total segment profit/(loss) before income tax, total segment assets and total segment liabilities as presented in part (b) above, equal total entity revenue, total entity profit/(loss) before income tax, total entity assets and total entity liabilities respectively, as reported within the financial statements.
22. Events Occurring After the Balance Sheet Date
- The following material events have occurred subsequent to balance date:
On 7 July 2017, the Company issued 2,500,000 options under the Company’s Share Option Plan with an exercise price of $0.049 expiring 6 July 2022.
On 13 July 2017, the Company announced that it had entered into a binding term sheet with Mekong Minerals Ltd (‘Mekong Minerals’) to earn up to a 70% interest in the Kratie North, Kratie South and Memot Projects which consist of four exploration licences covering 861km[2] . Under a pre-existing agreement between Mekong Minerals and Southern Gold Ltd (‘Southern Gold’), Southern Gold holds a 15% interest in the Mekong Projects which is free carried to completion of a Definitive Feasibility Study. Southern Gold also holds a 2% gross royalty capped to US$11 million and 1% gross royalty thereafter across all the Mekong Projects. Southern Gold has consented in principal to the term sheet between Emerald and Mekong Minerals.
Emerald and Mekong Minerals have entered into a binding term sheet whereby:
-
Southern Gold’s existing 15% interest will be maintained;
-
Emerald to assume responsibility for the completion of the exploration environmental impact assessment on the Kratie South Project;
-
Emerald has the right to withdraw any of the exploration licences from the Earn-in & Joint Venture at any time;
-
Emerald is to sole fund US$0.5 million of exploration expenditure on each of the exploration licences within the initial 2 years to earn an effective interest of 20%;
-
Emerald is then to sole fund a further US$1.0 million of exploration expenditure on each of the exploration licences over the following 2 years, to increase its effective interest to 51%;
-
Upon Emerald earning an effective 51% interest, Mekong Minerals may elect to either contribute to maintain its interest of 34% (Southern Gold remains free carried for 15%) or not contribute and be free carried to completion of a DFS for a 15% interest;
-
If Mekong Minerals has not elected to contribute, Emerald will earn an effective interest of 70% upon completion of a DFS; and
-
Emerald will be the Manager.
The binding term sheet with Mekong Minerals is conditional upon legal due diligence to Emerald’s satisfaction, finalisation of a formal Earn-In & Joint Venture Agreement (which is to be in a form satisfactory to Southern Gold) and approval of the Earn-In & Joint Venture by Cambodian Ministry of Mines and Energy.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 56
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
22. Events Occurring After the Balance Sheet Date (continued)
On 13 July 2017, the Company also announced that it had entered into a, Earn-In Agreement with Angkor Gold Corp. (‘Angkor’) to earn up to an 80% interest in the Koan Nheak Project which consists of one exploration licence covering 189km[2] .
Key terms of the Earn-In Agreement are:
-
Emerald can elect to acquire a 51% interest, by sole funding US$2.0 million in exploration by no later than 1st March 2020 and by making a cash payment of US$0.2 million on or before 1st March 2020. Emerald must spend a minimum of US$0.5 million within the initial 12 months of the Earn-In Agreement before it has the right to withdraw;
-
Emerald may then increase its interest to 80% by sole funding the completion of a Definitive Feasibility Study. Emerald must complete the Definitive Feasibility Study by 7th March 2022;
-
Upon Emerald earning an 80% interest, Angkor may elect to continue to hold a 20% participating interest or to convert its 20% participating interest into a 3.5% Net Smelter Royalty ('NSR');
-
If Angkor elects to convert its participating interest to a 3.5% NSR, Emerald may (at its sole discretion) at any time purchase back 1.0% of the NSR (to reduce the NSR to 2.5%) for a payment of US$1.5 million and then a further 0.5% of the NSR (to reduce NSR to 2.0%) for a further payment of US$1.5 million;
-
Should Angkor choose to hold its 20% participating interest and not convert to a NSR, Emerald shall continue to fund Angkor's 20% share of costs which would be repaid by Angkor from future revenue derived from the Project;
-
Emerald will be the 'Manager' of the Koan Nheak Project; and
-
The Earn-In Agreement is subject to the approval of the Cambodian Ministry of Mines and Energy.
There are no further material events subsequent to balance date.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 57
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
23. Related Party Transactions
(a) Parent entity
The ultimate parent entity within the group is Emerald Resources NL.
(b) Subsidiaries
Interests in subsidiaries are set out in Note 26.
- (c) Key management personnel compensation
| Consolidated | Consolidated | |
|---|---|---|
| 2017 | 2016 | |
| $ | $ | |
| Short-term employee benefits | 734,174 | 204,178 7,997 - |
| Post-employment benefits | 56,648 | |
| Share-basedpayments | 2,571 | |
| Total keymanagementpersonnel compensation | 793,393 | 212,175 |
| Detailed remuneration disclosures are provided within the audited remuneration report which can be found on pages 20 to 28 of the directors’ report. |
||
(d) Transactions with Director Related Parties
The following transactions occurred with related parties:
| (d) Transactions with Director Related Parties The followingtransactions occurred with relatedparties: |
(d) Transactions with Director Related Parties The followingtransactions occurred with relatedparties: |
|---|---|
| Consolidated | |
| 2017 2016 |
|
| $ $ | |
| Receipts from director related entities: Receipts from Berkut Minerals Limited for costs recharged 10,962 - Payments to director related entities: Payments made to Castillo Pty Ltd for office space rental 85,481 76,686 Outstanding balances arising from recharges/purchases with Director Related Parties: Current payables - 3,494 Current receivables - - |
- (e) Terms and conditions of related party transactions
Transactions between related parties are on commercial terms and conditions, no more favourable than those available to other parties unless otherwise stated.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 58
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
24. Share Based Payments (a) Share based payments
| 24. Share Based Payments (a) Share basedpayments |
||
|---|---|---|
| Consolidated | ||
| 2017 | 2016 | |
| $ | $ | |
| Options issued to Directors, management, employees and consultants | 21,942 | - |
| Option issued to Renaissance Minerals Limited option holders | 582,890 | - |
| Total share basedpayments | 604,832 | - |
- (b) Options issued to Directors, management, employees and consultants
The weighted average fair value of the options granted during the year was 2.20 cents. The price was calculated by using the Black-Scholes European Option Pricing Model applying the following inputs:
| Expiry | ||
|---|---|---|
| 6 Jan 2022 | 9 Mar 2022 | |
| Expected share price volatility (%) | 80.00% | 80.00% |
| Risk-free interest rate (%) | 2.22% | 2.35% |
| Discount for lack of marketability | 20.00% | 20.00% |
| Exercise price | $0.052 | $0.057 |
| Life of the option | 5.0 years | 5.0 years |
| Weighted average underlying share price | $0.046 | $0.044 |
All options issued as part of their incentive component of their remuneration packages and are all subject to vesting conditions as follows
-
50% of options issued vest 24 months from the date of appointment of the employee; and
-
The remaining 50% of options issued vest 36 months from the date of appointment.
The fair value of the options issued is recognised over the vesting period of the options. An amount of $21,942 was recognised in the Consolidated Statement of Profit or Loss for the year ending 30 June 2017 (2016: $Nil).
- (c) Options issued on the acquisition of Renaissance Minerals Limited
During the period 37,742,500 unlisted share options were granted to option holders of Renaissance Minerals Limited as part of the acquisition. The fair value of the options is estimated as at the date of grant using the Black Scholes calculation, taking into accounts the terms and conditions upon which the options were granted. The following table lists the inputs to the model used for the year ending 30 June 2017:
| Expiry | ||
|---|---|---|
| 15 Oct 2017 | 30 Sep 2020 | |
| Expected share price volatility (%) | 80.00% | 80.00% |
| Risk-free interest rate (%) | 1.67% | 1.78% |
| Discount for lack of marketability | 20.00% | 20.00% |
| Exercise price | $0.065 | $0.032 |
| Life of the option | 1.0 years | 4.0 years |
| Weighted average underlying share price | $0.042 | $0.042 |
An amount of $582,890 was recognised as part of the acquisition consideration of Renaissance Minerals Limited during the period, refer to Note 28.
Historical volatility has been the basis for determining expected share price volatility as it assumed that this is indicative of future tender, which may not eventuate. The life of the options is based on historical exercise patterns, which may not eventuate in the future. Total share-based payment transactions recognised during the year were as set out above. Details of other options movements and balances are set out in Note 16.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 59
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
25. Contingent Liabilities
The Group has a contingent liability relating to a 1.5% gross smelter royalty capped at $22.5 million payable to a subsidiary of OZ Minerals Limited on production from the Cambodian Gold Projects. Royalty payments to the subsidiary of OZ Minerals Limited are secured by a General Security Deed under which Renaissance Cambodia Pty Ltd provided an all assets security.
There are no further material contingent liabilities outstanding at the end of the year.
26. Subsidiaries
The consolidated financial statements incorporate the assets, liabilities and results of the following subsidiaries in accordance with the accounting policy described in Note 1(b):
| Name of entity | Country of | Class | Equity | HoldingA | |
|---|---|---|---|---|---|
| incorporation | of shares | 2017% | 2016 % |
||
| Emerald Gas Pty Ltd | Australia | Ordinary | 100 | 100 | |
| Emerald Gas USA Holdings Inc | USA | Ordinary | 100 | 100 | |
| Kentucky Energy Ventures LLC | USA | Ordinary | 75 | 75 | |
| Emerald Gas USA LLC | USA | Ordinary | - | 100 | |
| Emerald Gas Development USA LLC | USA | Ordinary | - | 100 | |
| Emerald Gas Kentucky Ventures LLC | USA | Ordinary | - | 100 | |
| Renaissance WA Pty Ltd | Australia | Ordinary | 100 | - | |
| Renaissance Alaska Pty Ltd | Australia | Ordinary | 100 | - | |
| Renaissance Cambodia Pty Ltd | Australia | Ordinary | 100 | - | |
| Renaissance Minerals (Cambodia) Limited | Cambodia | Ordinary | 100 | - |
- A The proportion of ownership interest is equal to the proportion of voting power held.
| Company | |
|---|---|
| 2017 2016 (Restated) |
|
| $ $ | |
| 27. Parent Entity Information (a) Assets Current assets Non-current assets Total assets (b) Liabilities Current liabilities Non-current liabilities Total liabilities (c) Equity Contributed equity Reserves Accumulated losses Total equity (d) Total comprehensive income/(loss) for the year (Loss) for the year Other comprehensive (loss) for the year Total comprehensive (loss) for the year |
6,811,333 17,019,291 42,351,432 1,088,008 |
| 49,162,765 18,107,299 |
|
| 664,775 430,110 - - |
|
| 664,775 430,110 |
|
| 168,822,990 131,140,712 4,441,409 3,032,354 (124,766,409) (116,495,877) |
|
| 48,497,990 17,677,189 |
|
| (8,270,532) (1,346,254) 804,222 1,321,222 |
|
| (7,466,310) (25,032) |
|
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 60
Notes to the Consolidated Financial Statements
==> picture [590 x 7] intentionally omitted <==
For the year ended 30 June 2017
==> picture [127 x 31] intentionally omitted <==
28. Acquisition of Renaissance Minerals Limited
On 16 September 2016 Emerald increased its holding to 79.21% of the issued capital of Renaissance Minerals Limited (‘Renaissance’). The initial interest was acquired through the acquisition of 10.00% interest on 9 February 2016 and a further 69.21% under contracts arising upon the acceptance of offers for Renaissance shares as set out in Emerald’s Bidders Statement dated 19 August 2016 (‘Bidders Statement’).
Between 17 September 2016 and 14 November 2016 Emerald acquired the remaining 20.79% of the issued capital of Renaissance on the terms as set out in the Bidders Statement.
The acquisition of the issued capital in Renaissance that Emerald did not already hold was effected by way of Emerald issuing shares as follows:
| suing shares as follows: | ||
|---|---|---|
| Issue date | No of shares Value per share |
Total ($) |
| 5 October 2016 14 November 2016 |
765,746,760 $0.047 35,603,325 $0.045 801,350,085 |
36,080,129 1,602,150 |
| 37,682,279 |
Emerald also acquired the 24,350,000 Renaissance options on issue through the issue of 37,742,500 Emerald options to Renaissance optionholders valued at $582,890.
Acquisition costs totalled $221,102 and are capitalised as part of the asset acquisition.
Total consideration issued and transaction costs for the acquisition of the issued capital in Renaissance that Emerald did not already hold are as follows:
| id not already hold are as follows: | |
|---|---|
| $ | |
| Emerald shares issued to Renaissance shareholders Emerald options issued to Renaissance optionholders Transaction costs Total purchase consideration and transaction costs |
37,682,279 582,890 221,102 |
| 38,486,271 |
The initial 10% investment was acquired for $1,723,331 which brings the total investment in Renaissance to $40,209,602.
Details of the purchase consideration, net assets acquired and fair value adjustments as at the date of acquisition being 16 September 2016 are as follows:
| $ | |
|---|---|
| Assets and liabilities recognised as a result of the acquisition Cash and cash equivalents Trade and other receivables Property, plant and equipment Exploration and evaluation expenditure Fair value adjustment for exploration and evaluation expenditure Trade and other payables Net identifiable assets acquired |
3,139,653 204,213 147,562 18,213,324 19,687,606 (1,182,756) |
| 40,209,602 | |
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 61
Director’s Declaration
==> picture [590 x 7] intentionally omitted <==
==> picture [128 x 30] intentionally omitted <==
In the directors’ opinion:
-
(a) the financial statements and notes set out on pages 31 to 61 are in accordance with the Corporations Act 2001 , including:
-
(i) complying with Accounting Standards, the Corporations Regulations 2001 and other mandatory professional reporting requirements; and
-
(ii) giving a true and fair view of the consolidated entity's financial position as at 30 June 2017 and of its performance for the financial year ended on that date; and
-
(b) the audited remuneration disclosures set out on pages 20 to 28 of the Directors’ report comply with section 300A of the Corporations Act 2001 ; and
-
(c) there are reasonable grounds to believe that the Company will be able to pay its debts as and when they
-
become due and payable; and
-
(d) the financial statements and notes thereto are in accordance with International Financial Reporting Standards issued by the International Accounting Standards Board.
The directors have been given the declarations by the chief executive officer and chief financial officer required by section 295A of the Corporations Act 2001 .
This declaration is made in accordance with a resolution of the Board of Directors.
==> picture [138 x 58] intentionally omitted <==
Morgan Hart Managing Director
Perth, Western Australia, 26 September 2017
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 62
==> picture [177 x 74] intentionally omitted <==
INDEPENDENT AUDITOR’S REPORT
To the members of Emerald Resources NL
Report on the Audit of the Financial Report
Opinion
We have audited the financial report of Emerald Resources NL (“the Company”) and its controlled entities (“the Group”), which comprises the consolidated statement of financial position as at 30 June 2017, the consolidated statement of comprehensive income, the consolidated statement of changes in equity and the consolidated statement of cash flows for the year then ended, and notes to the financial statements, including a summary of significant accounting policies, and the directors’ declaration.
In our opinion, the accompanying financial report of the Group is in accordance with the Corporations Act 2001 , including:
-
a) giving a true and fair view of the Group’s financial position as at 30 June 2017 and of its financial performance for the year then ended; and
-
b) complying with Australian Accounting Standards and the Corporations Regulations 2001 .
Basis for opinion
We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Report section of our report. We are independent of the Group in accordance with the auditor independence requirements of the Corporations Act 2001 and the ethical requirements of the Accounting Professional and Ethical Standards Board’s APES 110 Code of Ethics for Professional Accountants (“the Code”) that are relevant to our audit of the financial report in Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key audit matters
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial report of the current period. These matters were addressed in the context of our audit of the financial report as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
HLB Mann Judd (WA Partnership) ABN 22 193 232 714
Level 4 130 Stirling Street Perth WA 6000 | PO Box 8124 Perth BC WA 6849 | Telephone +61 (08) 9227 7500 | Fax +61 (08) 9227 7533 Email: [email protected] | Website: www.hlb.com.au Liability limited by a scheme approved under Professional Standards Legislation
HLB Mann Judd (WA Partnership) is a member of International, a world-wide organisation of accounting firms and business advisers
==> picture [591 x 13] intentionally omitted <==
Emerald Resources NL | 63
==> picture [176 x 61] intentionally omitted <==
Key Audit Matter
How our audit addressed the key audit matter
Carrying amount of exploration and evaluation asset Note 12
In accordance with AASB 6 Exploration for and Evaluation of Mineral Resources, the Group capitalises acquisition costs of rights to explore and applies the cost model after recognition.
Our audit focused on the Group’s assessment of the carrying amount of the capitalised exploration and evaluation asset, because this is one of the significant assets of the Group. There is a risk that the capitalised expenditure no longer meets the recognition criteria of the standard. In addition, we considered it necessary to assess whether facts and circumstances existed to suggest that the carrying amount of an exploration and evaluation asset may exceed its recoverable amount.
Our procedures included but were not limited to:
We obtained an understanding of the key processes associated with management’s review of the exploration and evaluation asset carrying values;
We considered the Director’s assessment of potential indicators of impairment; We obtained evidence that the Group has current rights to tenure of its areas of interest; We considered the current level of planned activity in each areas of interest; and We examined the disclosures made in the financial report.
The group has two areas of interest where exploration and evaluation expenditure has been capitalised. They are the Okvau and Ochhung tenements.
Accounting for the acquisition of Renaissance Minerals Limited Note 28
During the year, the Group acquired Renaissance Our procedures included but were not limited to: Minerals Limited and its controlled entities We read the sale and purchase agreement to (Renaissance).
We read the sale and purchase agreement to (Renaissance). understand the key terms and conditions; The consideration included shares, options and We completed audit procedures over cash. This is considered a significant transaction Renaissance’s acquisition date balances to for the Group. ensure they are not materially misstated; We reviewed the calculation of the value of the consideration paid;
Accounting for this transaction is a complex and judgemental exercise, requiring management to determine the fair value of the acquired assets and liabilities and the consideration paid.
We reviewed the allocation of the consideration over the assets and liabilities of Renaissance; and
We assessed the adequacy of the Group’s disclosures in respect to the acquisition.
It is due to the size of the acquisition and the estimation process involved in account for it that this is considered to be a key audit matter.
Information other than the financial report and auditor’s report thereon
The directors are responsible for the other information. The other information comprises the information included in the Group’s annual report for the year ended 30 June 2017, but does not include the financial report and our auditor’s report thereon.
Our opinion on the financial report does not cover the other information and accordingly we do not express any form of assurance conclusion thereon.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 64
==> picture [176 x 61] intentionally omitted <==
In connection with our audit of the financial report, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial report or our knowledge obtained in the audit or otherwise appears to be materially misstated.
If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Responsibilities of the directors for the financial report
The directors of the Company are responsible for the preparation of the financial report that gives a true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and for such internal control as the directors determine is necessary to enable the preparation of the financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
In preparing the financial report, the directors are responsible for assessing the ability of the Group to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or to cease operations, or have no realistic alternative but to do so.
Auditor’s responsibilities for the audit of the financial report
Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with Australian Auditing Standards will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of this financial report.
As part of an audit in accordance with the Australian Auditing Standards, we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
-
Identify and assess the risks of material misstatement of the financial report, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
-
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Group’s internal control.
-
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
-
Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial report or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Group to cease to continue as a going concern.
-
Evaluate the overall presentation, structure and content of the financial report, including the disclosures, and whether the financial report represents the underlying transactions and events in a manner that achieves fair presentation.
We communicate with the directors regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 65
==> picture [176 x 61] intentionally omitted <==
We also provide the directors with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with the directors, we determine those matters that were of most significance in the audit of the financial report of the current period and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
Report on the Remuneration Report
Opinion on the remuneration report
We have audited the remuneration report included in the directors’ report for the year ended 30 June 2017.
In our opinion, the remuneration report of Emerald Resources NL for the year ended 30 June 2017 complies with section 300A of the Corporations Act 2001 .
Responsibilities
The directors of the Company are responsible for the preparation and presentation of the remuneration report in accordance with section 300A of the Corporations Act 2001 . Our responsibility is to express an opinion on the remuneration report, based on our audit conducted in accordance with Australian Auditing Standards.
==> picture [217 x 56] intentionally omitted <==
HLB Mann Judd N G Neill Chartered Accountants Partner
Perth, Western Australia 26 September 2017
==> picture [590 x 13] intentionally omitted <==
Emerald Resources NL | 66
Additional Shareholder Information
==> picture [590 x 7] intentionally omitted <==
==> picture [127 x 30] intentionally omitted <==
Corporate Governance
In accordance with ASX Listing Rule 4.10.3 the company’s Corporate Governance Statement can be found on the company’s website, refer to http://emeraldresources.com.au/corporate_govenance.
Shareholding
The distribution of members and their holdings of equity securities in the holding company as at 18 September 2017 were as follows:
| Class of Equity Securities | |
|---|---|
| Number Held as at 18 September 2017 | Fully Paid Ordinary Shares |
| 1- 1,000 1,001 - 5,000 5,001 - 10,000 10,001 - 100,000 100,001 and above |
124 46 69 844 981 |
| 2,064 | |
Holders of less than a marketable parcel: 272.
Substantial Shareholders
The names of the substantial shareholders listed on the company’s register as at 18 September 2017:
| Shareholder | Number | |
|---|---|---|
| Morgan Cain Hart | 257,318,823 | |
| Ross Stanley | 222,163,613 | |
| SHL Pty Ltd | 114,000,000 |
Voting Rights - Ordinary Shares
In accordance with the holding company's Constitution, on a show of hands every member present in person or by proxy or attorney or duly authorised representative has one vote. On a poll every member present in person or by proxy or attorney or duly authorised representative has one vote for every fully paid ordinary share held.
Options
| Options | ||||
|---|---|---|---|---|
| Exercise price | Expiry date | Number of options | Number of holders |
|
| Unlisted options Unlisted options Unlisted options Unlisted options Unlisted options Unlisted options |
$0.0645 $0.0250 $0.0323 $0.0520 $0.0570 $0.0490 |
15 October 2017 21 January 2020 30 September 2020 6 January 2022 9 March 2022 6 July 2022 |
15,190,000 20,000,000 22,552,500 2,500,000 3,372,500 2,500,000 |
10 4 12 1 2 1 |
ASX Listing Rule 4.10.19
In accordance with the Listing Rule 4.10.19, the company states that it has used the cash and assets in a form readily convertible to cash that it had at the time of admission in a way consistent with its business objectives. The business objective is primarily mineral exploration and evaluation of the Okvau Gold Deposit.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 67
Additional Shareholder Information (continued)
==> picture [590 x 7] intentionally omitted <==
==> picture [127 x 31] intentionally omitted <==
Twenty Largest Shareholders
The names of the twenty largest ordinary fully paid shareholders as at 18 September 2017 are as follows:
| Shareholder | Number % Held of Issued Ordinary Capital |
|---|---|
| Morgan Cain Hart Ross Stanley Merrill Lynch Australia Nominees Pty Ltd SHL Pty Ltd Zero Nominees Pty Ltd Confederate Capital Pty Limited B & I McLennan Laguna Bay Capital Pty Ltd PS Consulting Pty Ltd Geared Investments Pty Ltd David George Metford Jamax Holdings Pty Ltd Seah Kee Khoo Jamax Holdings Pty Ltd Hawkestone Res Pty Ltd JA Advisory Services Pty Ltd Ross Campbell Williams Yi Weng & Ning Li Seah Kee Khoo Citicorp Nominees Pty Ltd |
257,318,823 12.21% 222,163,613 10.54% 170,757,551 8.10% 114,000,000 5.41% 101,913,749 4.83% 87,498,347 4.15% 30,000,000 1.42% 28,419,420 1.35% 23,100,000 1.10% 21,746,553 1.03% 20,662,412 0.98% 20,150,000 0.96% 17,500,000 0.83% 16,583,332 0.79% 15,515,026 0.74% 15,500,000 0.74% 15,000,000 0.71% 13,379,140 0.63% 12,916,667 0.61% 12,664,928 0.60% |
| 1,216,789,561 57.73% |
|
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 68
Annual Mineral Resource & Ore Reserve Statement
==> picture [590 x 6] intentionally omitted <==
==> picture [127 x 31] intentionally omitted <==
Okvau Mineral Resource Estimate
Okvau Mineral Resource Estimate – June 2017
| Okvau June 2017 Mineral Resource Estimate | Okvau June 2017 Mineral Resource Estimate | |||
|---|---|---|---|---|
| Cut-off (Au g/t) |
Indicated Resource | Inferred Resource | Total Resource | |
| Tonnage (Mt) Grade (g/t Au) Contained Au (Koz) |
Tonnage (Mt) Grade (g/t Au) Contained Au (Koz) |
Tonnage (Mt) |
Grade (g/t Au) Contained Au (Koz) |
|
| 0.50 | 19.58 1.74 1,093 |
3.47 1.35 151 |
23.05 | 1.68 1,244 |
| 0.70 | 15.11 2.08 1,008 |
2.57 1.61 133 |
17.68 | 2.01 1,141 |
| 1.00 | 11.01 2.54 898 |
1.67 2.04 109 |
12.68 | 2.47 1,007 |
Okvau Mineral Resource Estimate – June 2016
| Okvau June 2016 Mineral Resource Estimate | Okvau June 2016 Mineral Resource Estimate | |||
|---|---|---|---|---|
| Cut-off (Au g/t) |
Indicated Resource | Inferred Resource | Total Resource | |
| Tonnage (Mt) Grade (g/t Au) Contained Au (Koz) |
Tonnage (Mt) Grade (g/t Au) Contained Au (Koz) |
Tonnage (Mt) |
Grade (g/t Au) Contained Au (Koz) |
|
| 0.50 | 14.1 2.2 978 |
2.9 1.9 173 |
17.0 | 2.1 1,151 |
| 0.60 | 13.2 2.3 962 |
2.7 2.0 169 |
15.8 | 2.2 1,131 |
| 1.00 | 10.2 2.7 886 |
1.9 2.4 151 |
12.1 | 2.7 1,036 |
| 1.50 | 7.3 3.3 773 |
1.3 3.0 126 |
8.6 | 3.2 898 |
| 2.00 | 5.6 3.8 678 |
1.0 3.5 107 |
6.5 | 3.7 785 |
Review of Material Changes
The are no material changes in the Mineral Resource estimate form the prior year.
Okvau Ore Reserve Estimate
Okvau Ore Reserve Estimate - June 2017
| Okvau June | 2017 Ore Reserve Estimate | 2017 Ore Reserve Estimate | ||
|---|---|---|---|---|
| Tonnage | Grade | Contained | ||
| (Mt) | (g/t Au) | Au (Koz) | ||
| Probable Ore Reserve | 14.26Mt | 1.98g/t Au | 907koz |
Okvau Ore Reserve Estimate - June 2016
There was not a published Ore Reserve calculation at June 2016.
Review of Material Changes
The material change is as a result of the maiden Ore Reserve calculation completed during the Definitive Feasibility Studies at the Okvau Gold Project released in May 2017.
Governance and Internal Controls
Emerald ensures that the Mineral Resource estimates are subject to appropriate levels of governance and internal controls. The Company periodically reviews the governance framework in line with the expansion and development of the business.
The Mineral Resource estimates are prepared by independent external consultants who are highly competent and qualified professionals. The Competent Person named by the Company is a Member of the Australian Institute of Mining & Metallurgy (AIG) and has sufficient experience to qualify as Competent Person as defined in the JORC Code. Internal and external reviews are carried out on the quality of the database and geological models prior to estimation.
The Ore Reserve estimates are prepared by an independent external consultant who is highly competent and qualified professionals. The Competent Person named by the Company is a Fellow of the Australasian Institute of Mining & Metallurgy and has sufficient experience to qualify as Competent Person as defined in the JORC Code.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 69
Annual Mineral Resource & Ore Reserve Statement
==> picture [590 x 6] intentionally omitted <==
==> picture [127 x 31] intentionally omitted <==
Forward Looking Statements and Footnotes
This document contains certain forward looking statements. These forward-looking statements are not historical facts but rather are based on the Company’s current expectations, estimates and projections about the industry in which Emerald Resources operates, and beliefs and assumptions regarding the Company’s future performance. Words such as “anticipates”, “expects”, “intends”, “plans”, “believes”, “seeks”’ “estimates”, “potential” and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to known or unknown risks, uncertainties and other factors, some of which are beyond the control of the Company, are difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, which reflect the view of Emerald Resources only as of the date of this announcement. The forward-looking statements made in this release relate only to events as of the date on which the statements are made. Emerald Resources will not undertake any obligation to release publicly any revisions or updates to these forward-looking statements to reflect events, circumstances or unanticipated events occurring after the date of this announcement except as required by law or by any appropriate regulatory authority.
This document has been prepared in compliance with the current JORC Code 2012 Edition and the ASX listing Rules.
The Company believes that is has a reasonable basis for making the forward-looking statements in this announcement, including with respect to any production targets and financial estimates, based on the information contained in this announcement. Reference is made to ASX Announcement dated 1 May 2017. All material assumptions underpinning the production target or the forecast financial information continue to apply and have not materially changed.
100% of the production target referred to in this announcement is based on Probable Ore Reserves.
Emerald has a highly experienced management team, undoubtedly one of the best credentialed gold development teams in Australia with a proven history of developing projects successfully, quickly and cost effectively. In particular, the Managing Director, Mr Morgan Hart, who has overseen the successful development of gold projects for Equigold NL and, most recently, as Operations Director of Regis Resources Ltd. His experience in developing countries includes the development of the Bonikro Gold Project in Cote d’Ivoire. He has assembled a team of highly competent mining engineers and geologists for the development of the Okvau Gold Project.
The Company believes it has a reasonable basis to expect to be able to fund and develop the Okvau Gold Project for the reason set out above and in this document. However, there is no certainty that the Company can raise funding when required.
Competent Persons Statement
The information in this report that relates to Exploration Results is based on information compiled by Mr Craig Johnson, who is an employee to the Company and who is a Member of The Australasian Institute of Geoscientists. Mr Craig Johnson has sufficient experience which is relevant to the style of mineralisation and type of deposits under consideration and to the activity which he is undertaking to qualify as a Competent Person as defined in the 2012 Edition of the ‘Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves’. Mr Craig Johnson has reviewed the contents of this news release and consents to the inclusion in this announcement of all technical statements based on his information in the form and context in which it appears.
The information in this report that relates to the June 2017 Mineral Resources for the Okvau Gold Deposit was prepared by EGRM Consulting Pty Ltd, Mr Brett Gossage, who is a consultant to the Company, who is a Member of the Australasian Institute of Mining & Metallurgy (AIG), and has sufficient experience relevant to the style of mineralisation and type of deposit under consideration and to the activity which he is undertaking to qualify as a Competent Person as defined by the 2012 edition of the "Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves". Mr Gossage has reviewed the contents of this news release and consents to the inclusion in this announcement of all technical statements based on his information in the form and context in which it appears.
Information in this announcement that relates to Ore Reserves for the Okvau Gold Deposit is based on, and fairly represents, information and supporting documentation prepared by Mr Glenn Williamson, an independent specialist mining consultant. Mr Williamson is a Fellow of the Australasian Institute of Mining & Metallurgy. Mr Williamson has sufficient experience which is relevant to the style of mineralisation and type of deposit under consideration and to the activity which he is undertaking to qualify as a Competent Person (or ‘CP’) as defined in the 2012 edition of the "Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves". Mr Williamson has reviewed the contents of this news release and consents to the inclusion in this announcement of all technical statements based on his information in the form and context in which it appears.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 70
Tenement Listing
==> picture [590 x 6] intentionally omitted <==
==> picture [127 x 31] intentionally omitted <==
As at 18 September 2017
| Project | Location | Tenement Interest |
|---|---|---|
| Okvau Project O’Chhung Project Svay Chras Project Kratie North Project Kratie South Project Kratie South Project Mermot Project Koan Nheak Project |
Cambodia Cambodia Cambodia Cambodia Cambodia Cambodia Cambodia Cambodia |
Okvau 100% O’Chhung 100% Svay Chras 100% Phnum K’htong 0%A Preak Khlong 0%A O’Khtung 0%A S’noul 0%A Koan N’heak 0%B |
Notes
-
A: Emerald Resources NL is earning up to a 70% interest from Mekong Minerals Limited.
-
B: Emerald Resources NL is earning up to a 80% interest from Angkor Gold Corp.
-
C: The Company has a 5% overriding royalty interest in all gas production from various oil and gas interests located in Magoffin County, Kentucky. There was no product recovered and sold from the Leases and the royalty received for the financial year was Nil.
==> picture [593 x 12] intentionally omitted <==
Emerald Resources NL | 71