AI assistant
GRANGE RESOURCES LIMITED. — Annual Report 2004
Aug 30, 2004
65014_rns_2004-08-30_186fc4a4-ad6b-43f2-a540-0155da300b37.pdf
Annual Report
Open in viewerOpens in your device viewer

RANGE RESOURCES LIMITED A.C.N. 009 132 405
STOCK EXCHANGE ANNOUNCEMENT
PRELIMINARY FINAL REPORT
31 August 2004
The directors of Grange Resources Limited ("Grange" or "the Company") are pleased to release the consolidated results for the Grange group of companies and the attached Preliminary Final Report for the financial vear ended 30 June 2004.
Grange recorded a consolidated operating profit of \$5.00 million for the financial year ended 30 June 2004, compared with a consolidated operating loss of \$2.21 million in the previous financial year. The operating profit was generated on consolidated revenue of \$27.33 million. compared to \$6.88 million over the previous financial year. The increase in the consolidated revenue was largely attributed to maintaining continuous mining operations at the Reward Deeps/Conviction underground mine over the financial year. During the financial year, four shipments of copper concentrate from the Reward Deeps/Conviction underground project were sold compared with only one shipment in the previous financial year.
The Company expects to remain profitable in the next financial year with production of copper concentrate from the Reward Deeps/Conviction underground mine expected to continue until the second quarter of the current financial year. Based on current ore reserve estimates at the Reward Deeps/Conviction underground mine, mining operations are expected to cease in December 2004.
Grange had consolidated net assets of \$17.14 million at the end of the financial year. comprising largely of the following:
- \$17.93 million held in cash investments including security deposits: $\mathbf{r}$
- $\mathbf{r}$ \$0.54 million being receivables;
- \$2.22 million being the value attributable to mining assets; and
- \$2.05 million being payables largely associated with mining activities:
The Company increased its cash reserves by \$12.46 million during the financial year, recording a surplus from operating activities of \$11.81 million, a surplus from financing activities of \$1.47 million and a deficit in investing activities of \$0.83 million.
Major Activities & Highlights
The Company's major activities and highlights during the financial year ended 30 June 2004 were as follows:
The Company's capital management programme delivered further concentration of $\mathbf{r}$ wealth to shareholders. In July 2003 shareholders of the Company approved the terms of an on-market share buy-back authorising the Company to acquire up to a maximum of 6.675.522 of the fully paid ordinary shares on issue, representing 10% of the capital of the Company, over a six month period which commenced 1 August 2003. During the six-month period, the Company acquired 1,366,677 fully paid ordinary shares for a total consideration of \$446,202.
- During the financial year the Company arranged a share placement to The Golden Arrow Fund II comprising of 4,285,715 fully paid ordinary shares at an issue price of \$0.35 each with a one for one free attaching unlisted option (exercisable at 50 cents each on or before 28 November 2006), raising \$1.50 million before expenses of the issue. The placement took place in two tranches and was approved by shareholders at the Company's annual general meeting held in November 2003.
- $\triangleright$ During the financial year 787.588 tonnes of ore grading 4.17% copper from the Reward Deeps/Conviction underground mine were processed through the Thalanga plant for the production of 110,149 tonnes of copper concentrate (Grange's share being 33,044 tonnes) containing 25.98% copper. Since extraction of underground ore commenced in December 2002 to 30 June 2004, 1.1 million tonnes grading 4.2% copper have been processed through the Thalanga plant for the production of 158,487 tonnes of copper concentrate (Grange's share being 47.546 tonnes) containing 26.4% copper.
Exploration activities at the Reward Deeps/Conviction underground mine throughout the financial year were focused on increasing mine life by extending the resource base. Underground diamond drilling to delineate resources at Hanging Wall Lens, Lower Reward Deeps and Highway South were undertaken.
$\mathbf{w}$ . Royalties continued to be received from the Freshwater project during the financial year with ore production from both underground and open pit. Royalty income for the financial year ended 30 June 2004 totalled \$173,788 comprising \$29,984 from open pit ore and \$143,804 from underground ore.
Rovalty income derived from open pit ore from November 1996 when the rovalty was first established, to 30 June 2004 totals \$2.54 million. Gold ore treated during this period has been 3.8 million tonnes at an average grade of 2.03g/t gold for the recovery of 232,000 ounces. The royalty has averaged \$10.95 per ounce of gold produced.
Royalty income for underground ore from December 2001 when development of the Plutonic East mine commenced, to 30 June 2004 amounts to \$396,000. Gold ore treated during this period has been 119,776 tonnes at an average grade of 6.55g/t gold for the recovery of an estimated 23,400 ounces. The royalty has averaged \$16.90 per ounce of gold produced
As at 31 December 2003 the Freshwater ore reserves amounted to 820,000 tonnes grading 4.3g/t gold containing 114.200 ounces gold. Of these reserves 328,000 tonnes grading 6.6g/t gold containing 69,600 ounces gold are underground reserves from Plutonic East and 492,000 tonnes grading 2.8g/t gold containing 44,600 ounces gold are open pit reserves.
In addition to these reserves, Freshwater mineral resources as at 31 December 2003 amounted to approximately 4.1 million tonnes grading 5.0 g/t gold containing 655,400 ounces gold. The majority of the mineral resources, 3.6 million tonnes grading 5.3g/t gold, are present at the Plutonic East underground mine.
$\triangleright$ During the financial year royalty payments from mining activities at the Red Hill Mining Lease (M27/57) commenced as a consequence of the 85,000-ounce gold production threshold being reached during the June 2004 quarter. Royalty income for the financial year ended 30 June 2004 totalled \$90,307. As at 30 June 2004 gold production from M27/57 totalled 89.127 ounces.
Ore reserves within M27/57 as at 30 June 2004 amounted to 4.3 million tonnes grading 1.96g/t gold containing 272,000 ounces of gold. The ore reserves are estimated to a depth of 145 metres. Mineral resources within M27/57 as at 30 June 2004 amounted to 6.3 million tonnes grading 1.8g/t gold containing 365,000 ounces of gold to a depth of 150 metres. The mineral resources are inclusive of those resources modified to produce the ore reserves.
-
Horseshoe Gold Mine Pty Ltd, a wholly owned subsidiary of Grange has a joint venture agreement with Gleneagle Gold Limited ("Gleneagle") over the Wembley Gold Project. During the financial year Gleneagle completed a fifteen hole reverse circulation drilling programme, aggregating 1,578 metres, at the Durack Project. The programme was designed to test for high grade near surface mineralisation within the Durack resource and test the potential down dip extensions of interpreted high grade shoots. The results confirmed the presence of high-grade mineralisation within the current resource and the potential for high grade shoots extending below the known resource.
- $\triangleright$ During the financial vear the Company acquired the Southdown Magnetite Project. located approximately 90 km from Albany on the south coast of Western Australia. Evaluation of the project has commenced and the following activities have been completed:
- detailed ground magnetic and gravity surveys confirmed the extent and structure of the deposit and identified extensive strongly magnetic zones untested by previous drilling.
- logging of drill core and development of an electronic data base and geological model to enable resource estimates to JORC standard to be undertaken.
- planning of diamond drilling programme to determine the size and grade of the resource.
- study of development options for the project.
Significant Events Since Balance Date
The Company's primary focus during the next financial year will be to maximise the potential return from mining and processing operations at the Reward Deeps/Conviction underground mine, which are expected to cease in December 2004. An underground diamond-drilling programme designed to test several targets within 200 metres of the Reward Deeps decline commenced during August 2004. A review of all previous exploration within the joint venture tenements has commenced with the objective of outlining new targets for follow up exploration.
During the financial year ended 30 June 2004, the Company devoted significant resources to the identification of new investment opportunities in the resources sector with emphasis on iron ore, manganese and coal deposits located in Southeast Asia. The Company continues to actively pursue investment opportunities in Malaysia and Indonesia.
Grange's objective is to acquire mining projects that have the potential to provide the Company with immediate cash flow to compliment the Company's existing mining projects, including development of the Southdown Magnetite Project. The Board of Grange is committed to pursuing a strategy that will deliver long-term growth to shareholders.
For further information visit the Grange website at www.grangeresources.com.au or alternatively contact Alec Pismiris on (+618) 9321 1118.
ALEC PISMIRIS Company Secretary
APPENDIX 4E
PRELIMINARY FINAL REPORT
FINANCIAL YEAR ENDED 30 JUNE 2004
GRANGE RESOURCES LIMITED ABN 80 009 132 405
RESULTS FOR ANNOUNCEMENT TO THE MARKET
| \$A'000 | ||||
|---|---|---|---|---|
| Revenues from ordinary activities | Up | 397% | to | 27,331 |
| Profit/(loss) from ordinary activities after tax attributable to members |
Up | 326% | to | 5,004 |
| Net profit/(loss) for the period attributable to members | Up | 326% | to | 5,004 |
| Dividends (distributions) | Amount per security | Franked amount per security |
||
| Final dividend | ΝiΙ | Nil | ||
| Previous corresponding period | ΝiΙ | Nil | ||
| Record date for determining entitlements to the dividend | Not applicable | |||
| The Company does not propose to pay a dividend for the current period. |
EARNINGS PER SECURITY (EPS)
Diluted EPS
| Current period | Previous corresponding period |
|---|---|
| 7.3 cents | $(3.02)$ cents |
| 6.9 cents | $(3.02)$ cents |
Weighted average ordinary shares used in the calculation of the basic EPS is 68,867,613 shares and diluted EPS is 72,105,954 shares.
| Current period | Previous corresponding period |
|---|---|
| NIA | NIA |
Net tangible assets per ordinary security
REVIEW AND RESULTS OF OPERATIONS
Principle Activities
The principal activities during the year of entities within the Consolidated Entity were:
- production of copper concentrate and mine development:
- minerals exploration and evaluation:
- investment of cash assets: and
- administration of the Consolidated Entity.
Operating Results
The consolidated operating profit of the Consolidated Entity after providing for income tax amounted to \$5.00 million (2003; loss \$2.21 million). The result included the following items of significance:
- revenue generated from the production of copper concentrate from the Reward Deeps and Conviction underground mine was \$26.80 million:
- royalty income for the year was \$0.26 million ; and
- expenditure associated with mining operations at the Reward Deeps and Conviction underground mine totalled \$19.51 million for the year including mining, transportation, milling, depreciation, amortisation and administration.
Shareholders' equity increased \$6.03 million or 54% during the financial year from \$11.1 million to \$17.13 million. Factors contributing to this increase included the following:
- the buy-back and cancellation of 1,366,677 fully paid ordinary shares for a total consideration of \$446.202;
- the issue of 4.285.715 fully paid ordinary shares at an issue price of \$0.35 each with a one for one free attaching unlisted option (exercisable at 50 cents each on or before 28 November 2006) raising \$1.50 million before expenses of the issue:
- the issue of 35,000 fully paid ordinary shares issued at an issue price of \$0.12 each during the financial year pursuant to the exercise of options; and
- the profit from ordinary activities of \$5.00 million.
Capital Structure
During the financial year the Company arranged a placement to The Golden Arrow Fund II of 4,285,715 fully paid ordinary shares at an issue price of \$0.35 each with a one for one free attaching unlisted option (exercisable at 50 cents each on or before 28 November 2006), raising \$1.50 million before expenses of the issue. The placement took place in two tranches and was approved by shareholders at the Company's annual general meeting held in November 2003.
In addition, 35,000 fully paid ordinary shares were issued at an issue price of \$0.12 each during the financial year pursuant to the exercise of options issued under the Grange Resources Limited Directors' and Officers' Option Plan.
In July 2003 shareholders of the Company approved the terms of an on-market share buy-back authorising the Company to acquire up to a maximum of 6,675,522 of the fully paid ordinary shares on issue, representing 10% of the capital of the Company over a six month period commencing 1 August 2003. During the six month period, the Company acquired 1.366.677 fully paid ordinary shares for a total consideration of \$446,202.
Likely Developments and Expected Results of Operations
The Company expects to remain profitable in the 2004/05 financial year. The coming year should see the cessation of mining activities at the Reward Deeps and Conviction underground mine.
The Company expects royalty payments from Barrick Gold to continue during the 2004/05 financial year from mining activities on the Freshwater leases. The Company further expects royalty payments from Placer Dome Asia Pacific to continue during the 2004/05 financial year from mining activities at the Red Hill project.
The Company will continue to actively pursue investment opportunities in the resources sector with emphasis on iron ore, manganese and coal deposits located in Malaysia and Indonesia.
$(30)$
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL PERFORMANCE
| Current period \$A'000 |
Previous corresponding period \$A'000 |
|
|---|---|---|
| Revenues from ordinary activities | 27,331 | 6,875 |
| Expenses from ordinary activities | (22, 260) | (9,056) |
| Borrowing costs Share of net profits (losses) of associates and joint venture entities |
(33) | (28) |
| Profit (loss) from ordinary activities before tax | 5,038 | (2, 209) |
| Income tax on ordinary activities | (34) | |
| Profit (loss) from ordinary activities after tax | 5,004 | (2,209) |
| Profit (loss) from extraordinary items after tax | ||
| Net profit (loss) | 5,004 | (2, 209) |
| Net profit (loss) attributable to outside + equity interests | ||
| Net profit (loss) for the period attributable to members | 5,004 | (2, 209) |
| Increase (decrease) in revaluation reserves | ||
| Net exchange differences recognised in equity | ||
| Other revenue, expense and initial adjustments recognised directly in equity - share issue costs Initial adjustments from UIG transitional provisions |
(30) |
Total changes in equity not resulting from transactions 4,974 $(2, 209)$ with owners as owners
$(30)$
NOTES TO THE CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL PERFORMANCE
PROFIT/(LOSS) FROM ORDINARY ACTIVITIES ATTRIBUTABLE TO MEMBERS
Total transactions and adjustments recognised directly in equity
| Profit (loss) from ordinary activities after tax | 5.004 | (2,209) |
|---|---|---|
| Less (plus) outside + equity interests | ||
| Profit (loss) from ordinary activities after tax, attributable to members |
5.004 | (2,209) |
NOTES TO THE CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL PERFORMANCE (CONTINUED)
REVENUE AND EXPENSES FROM ORDINARY ACTIVITIES
| Current period \$A'000 |
Previous corresponding period \$A'000 |
|
|---|---|---|
| Revenue from sales or services | 26,558 | 6,088 |
| Interest revenue | 332 | 382 |
| Other relevant revenue | 441 | 405 |
| Details of relevant expenses: Cost of sales Administration costs Devaluation of exploration assets Write down and loss on sale of fixed assets Total expenses Depreciation and amortisation excluding amortisation of |
27,331 (17, 156) (2,396) (19, 552) |
6,875 (6, 273) (1,652) (31) (7,956) |
| intangibles | (2,708) | (1, 100) |
| Capitalised outlays | ||
| Interest costs capitalised in asset values | ||
| Outlays capitalised in intangibles (unless arising from an acquisition of a business) |
CONSOLIDATED RETAINED PROFITS
| Retained profits/(accumulated losses) at the beginning of the financial period |
(25.039) | (22, 830) |
|---|---|---|
| Net profit/(loss) attributable to members | 5,004 | (2,209) |
| Net transfers from (to) reserves (details if material) | $\mathbf{r}$ | |
| Net effect of changes in accounting policies | ||
| Dividends and other equity distributions paid or payable | $\mathbf{r}$ | |
| Retained profits/(accumulated losses) at end of financial period |
(20, 035) | (25,039) |
COMMENTARY - CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL PERFORMANCE
Revenue from sales increased by 406% to 26,822,000 due largely to the shipment of copper concentrate from theReward Deeps and Conviction underground mine. Four shipments of copper concentrate were exported during the financial year compared with only one shipment in the previous financial year.
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
| At end of current | As shown in last | |
|---|---|---|
| period | annual report | |
| \$A'000 | \$A'000 | |
| Current assets | ||
| Cash | 16,232 | 3,771 |
| Receivables | 238 | 1,165 |
| Inventories | 273 | 3,045 |
| Other | 53 | 42 |
| Unrealised receivable on currency hedge | 2,115 | |
| Total current assets | 16,796 | 10,138 |
| Non-current assets | ||
| Receivables | 310 | 310 |
| Other investments | 746 | |
| Exploration and evaluation expenditure capitalised | 799 | 767 |
| Development properties (+mining entities) | 676 | 3,350 |
| Other property, plant and equipment (net) | 261 | 280 |
| Security Deposit (cash backed) | 1,702 | 1,615 |
| Total non-current assets | 4,494 | 6,322 |
| Total assets | 21,290 | 16,460 |
| Current liabilities | ||
| Payables | 1,681 | 866 |
| Provisions exc. tax liabilities | 537 | 616 |
| Other - tax liabilities | 34 | |
| Unrealised payable on currency hedge | 2,115 | |
| Total current liabilities | 2,252 | 3,597 |
| Non-current liabilities | ||
| Interest bearing liabilities | ||
| Provisions exc. tax liabilities | 1,500 | 1,757 |
| Other | 400 | |
| Total non-current liabilities | 1,900 | 1,757 |
| Total liabilities | 4,152 | 5,354 |
| Net assets | 17,138 | 11,106 |
| Equity | ||
| Capital/contributed equity | 31,299 | 30,271 |
| Reserves | 5,874 | 5,874 |
| Retained profits (accumulated losses) | (20, 035) | (25, 039) |
| Equity attributable to members of the parent entity | 17,138 | 11,106 |
| Outside + equity interests in controlled entities | ||
| Total equity | 17,138 | 11,106 |
NOTES TO THE CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
EXPLORATION AND EVALUATION EXPENDITURE CAPITALISED
| Current period \$A'000 |
Previous corresponding period \$A'000 |
|
|---|---|---|
| Opening balance | 767 | 697 |
| Expenditure incurred during current period | 32 | 101 |
| Expenditure written off during current period | (31) | |
| Acquisitions, disposals, revaluation increments, etc. | ÷ | |
| Closing balance as shown in the consolidated balance | ||
| sheet | 799 | 767 |
DEVELOPMENT PROPERTIES
| Opening balance | 3,350 | 3,784 |
|---|---|---|
| Expenditure incurred during current period | 620 | |
| Amortisation of mine properties | (2,674) | .054) |
| Closing balance as shown in the consolidated balance | ||
| sheet | 676 | 3.350 |
COMMENTARY - CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
The increase in cash assets is largely due to the increased number of shipments of copper concentrate from the Reward Deeps and Conviction underground mine that occurred during the financial year.
Inventory levels are lower than last year as a shipment of copper concentrate was sold close to the end of financial year.
The value of development properties is lower than last year due mainly to the increased amortisation charge which coincides with the number of shipments made in the financial year.
The movement in share capital is due to the implementation of an on-market share buy back and the completion of a share placement to an institutional investor, all of which occurred during the financial year.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
| Current period \$A'000 |
Previous corresponding period \$A'000 |
|
|---|---|---|
| Cash flows related to operating activities | ||
| Receipts from customers | 27.459 | 6,449 |
| Payments to suppliers and employees | (15, 946) | (10, 748) |
| Interest and other items of similar nature received | 332 | 382 |
| Interest and other costs of finance paid | (33) | (28) |
| Net operating cash flows | 11,812 | (3,945) |
| Cash flows related to investing activities | ||
| Payment for purchases of property, plant and equipment | (14) | (40) |
| Proceeds from sale of property, plant and equipment | ||
| Payment for purchases of investments | (246) | |
| Other: | ||
| -Payment for exploration, evaluation and development | (32) | (725) |
| -Payment for security deposit | (87) | (1,615) |
| -Refund of security deposit | 117 | |
| -Advances to related parties | (199) | |
| Net investing cash flows | (379) | (2, 462) |
| Cash flows related to financing activities | ||
| Proceeds from issues of + securities (shares, options, etc.) | 1,504 | 60 |
| Payment for shares bought back | (446) | (2, 239) |
| Other (provide details if material) | ||
| - Payment of share issue expenses | (30) | |
| Net financing cash flows | 1,028 | (2, 179) |
| Net increase (decrease) in cash held | 12,461 | (8,586) |
| Cash at beginning of period (see Reconciliation of cash) |
3,771 | 12,357 |
| Cash at end of period | 16,232 | 3,771 |
NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS
RECONCILIATION OF CASH
| Cash on hand and at bank | 425 | 384 |
|---|---|---|
| Deposits at call | 15,554 | 3,144 |
| Bank overdraft | $\mathbf{r}$ | $\mathbf{r}$ |
| Cash at bank - joint ventures | 253 | 243 |
| Total cash at end of period | 16,232 | 3,771 |
COMMENTARY - CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
During the financial year cash assets increased by \$12,461,000 largely attributable to cash receipts derived from four shipments of copper concentrate from the Reward Deeps and Conviction underground mine.
OTHER NOTES TO THE CONDENSED FINANCIAL STATEMENTS
| Current period \$A'000 |
Previous corresponding period \$A'000 |
|
|---|---|---|
| Ratios | ||
| Profit before tax I revenue |
| Profit before tax / revenue Consolidated profit (loss) from ordinary activities before tax as a percentage of revenue |
18% | (32)% |
|---|---|---|
| Profit after tax $l$ + equity interests Consolidated net profit (loss) from ordinary activities after tax attributable to members as a percentage of equity (similarly attributable) at the end of the period |
29% | $(20) \%$ |
CONTROL GAINED OVER ENTITIES
The Consolidated entity did not gain control over any entity during the period.
DIVIDENDS
Since the end of the previous financial year, no amount has been paid or declared by the Company by way of a dividend.
DETAILS OF ASSOCIATES AND JOINT VENTURE ENTITIES
| Name of associate and joint venture | Not applicable |
|---|---|
| Percentage holding in joint venture | Not applicable |
| Group's share of associates' and joint venture entities'. | Not applicable |
ISSUED AND QUOTED SECURITIES AT END OF FINANCIAL PERIOD
| Category of security | Total Number | Number quoted | Issue price per security |
Amount paid up per security |
|---|---|---|---|---|
| Ordinary securities | 69,709,259 | 69,709,259 | ||
| Changes during current period - Increases through issues - Decreases through returns of capital, |
4,320,715 | 4,320,715 | 35 cents/ 12 cents |
35 cents/ 12 cents |
| buybacks | (1,366,677) | (1,366,677) | ٠ |
| Total Number | Number quoted | Exercise Price |
Expiry date |
|
|---|---|---|---|---|
| Options | 5,040,000 4,285,715 4,500,000 |
$\mathbf{r}$ $\mathbf{r}$ |
12 cents 50 cents 50 cents |
30 Jun 2007 28 Nov 2006 30 Jun 2007 |
| Issued during current period | 4,285,715 4,500,000 |
50 cents 50 cents |
28 Nov 2006 30 Jun 2007 |
|
| Exercised during current period | (35,000) | $\mathbf{r}$ | 12 cents | 30 Jun 2007 |
| Expired/Cancelled during current period |
ANNUAL MEETING
The annual meeting will be held as follows:
Place
Date
Time
Approximate date the +annual report will be available
AUDIT
This report is based on accounts which are in the process of being audited.
September 2004 (subject to the completion of the Notice of Annual General Meeting)
Level 14 The Forrest Centre
To be determined
To be determined
221 St George's Terrace, Perth, WA
INCOME TAX NOTE
| Economic Entity 2004 \$A '000 |
||
|---|---|---|
| The prima facie income tax expense/(benefit) on the operating profit/(loss) is reconciled to the income tax provided in the accounts as follows: Operating profit/(loss) |
5.038 | |
| The prima facie income tax expense/(benefit) on the operating profit/(loss) at 30% | 1.512 | |
| Tax effect of permanent differences: Non-deductible expenses w Income tax benefit from prior years not previously brought to account |
117 (1.595) |
|
| Income tax expense/(benefit) attributable to operating profit/(loss) | 34 |
SEGMENT NOTE
l,
Geographic Segments $(a)$
The Consolidated Entity operates predominantly in one geographic segment, Australia.
$(b)$ Industry Segments
The Consolidated Entity operates predominantly in the mining and exploration industry and has progressively wound up its interests the technology and financial services industry.
SEGMENT INFORMATION - PRIMARY SEGMENT
| Business segments | Mining & Exploration Industry |
Financial Services & Technology Services |
Total | |||
|---|---|---|---|---|---|---|
| 2004 \$'000 |
2003 \$000 |
2004 \$'000 |
2003 \$'000 |
2004 \$'000 |
2003 \$000 |
|
| Revenue | ||||||
| Sales to customers outside the consolidated entity |
26,558 | 6.088 | 26,558 | 6.088 | ||
| Other revenues from customers outside the consolidated entity |
264 | 351 | 25 | 289 | 351 | |
| Inter segment revenues | ||||||
| Share of net profit of equity accounted investments |
||||||
| Total segment revenue | 26822 | 6.439 | 25. | 26 847 | 6.439 | |
| Unallocated revenue | 484 | 436 | ||||
| Total consolidated revenue | 27,331 | 6.875 | ||||
| Results | ||||||
| Segment result | 7.267 | (954) | 24 | 11) | 7.291 | (955) |
| Unallocated expenses | (2737) | (1,690) | ||||
| Unallocated revenue | 484 | 436 | ||||
| Consolidated entity profit from ordinary activities before income tax expense |
5,038 | (2,209) | ||||
| Income tax expense | (34) | |||||
| Consolidated entity profit from ordinary activities after income tax expense |
5,004 | (2,209) | ||||
| Extraordinary item | ||||||
| Net profit | 5,004 | (2.209) |
| Business segments | Mining & Exploration Industry |
Financial Services & Technology Services |
Total | ||||
|---|---|---|---|---|---|---|---|
| 2004 \$'000 |
2003 \$000 |
2004 \$'000 |
2003 \$'000 |
2004 \$'000 |
2003 \$000 |
||
| Assets | |||||||
| Segment assets | 20,318 | 15.491 | 415 | 101 | 20,433 | 15,592 | |
| Unallocated assets | 851 | 868 | |||||
| Total assets | 21,284 | 16,460 | |||||
| Liabilities | |||||||
| Segment liabilities | 3,474 | 5.235 | 48 | 18 | 3.492 | 5,253 | |
| Unallocated liabilities | 653 | 101 | |||||
| Total liabilities | 4,145 | 5.354 | |||||
| Other segment information: | |||||||
| Equity method investments included in segment assets |
|||||||
| Acquisition of property, plant and equipment, intangible assets and other non-current assets |
39 | 44, | 43 | ||||
| Depreciation and Amortisation | 2708 | 1.054 | 2,708 | 1,100 | |||
| Non-cash expenses other than depreciation and amortisation |
2.425 | 2,694 | 2,425 | 2,694 |
IMPACT OF THE ADOPTION OF IFRS
The company has recently commenced its review of accounting policies and financial reporting from current Australian Standards to Australian equivalents of International Financial Reporting Standards (IFRS). As the company has a 30 June year-end, priority has been given to considering the preparation of an opening balance sheet in accordance with AASB equivalents to IFRS as at 1 July 2004. This will form the basis of accounting for Australian equivalents of IFRS in the future. and is required when the company prepares its first fully IFRS compliant financial report for the year ended 30 June 2006.
It is not considered there are any significant differences likely to arise as part of this review, however the likely impact on the company's existing accounting policies is as follows:
- Mineral Exploration and Evaluation Expenditure / Development Properties No specific IFRS quidance currently exists for the treatment of exploration and evaluation expenditure. An exposure draft ED6, has been drafted which proposes that the treatment previously used under Australian GAAP may continue to be used subject to impairment testing. If it was determined that the asset was impaired it would be immediately written off to the statement of financial performance:
- Recoverable Amount of Non-current assets Under the Australian equivalent to IAS 38 "Intangible Assets", in determining recoverable amount the expected net cashflows are required to be discounted at a risk adjusted rate. Grange's existing policy is also to determine recoverable amount based on discounted cashflows. The company do therefore not consider that this will represent a significant change to the existing policy;
- Restoration, Rehabilitation and Environmental Costs Under the Australian equivalent to IAS 16 "Property, Plant & Equipment", an initial estimate of costs of dismantling and removing an item, including restoration are required to be included in the determination of an assets cost:
- Taxation Under the Australian equivalent to IAS 12 "Income Taxes", the company will be required to used a balance sheet liability method which focuses on the tax effects of transactions and other events that affect amounts recognised in either the Statement of Financial Position or a tax-based balance sheet. The impact of the adoption of this standard is yet to be quantified by the company; and
Employee Benefits - Under AASB 2 "Share Based Payments", the company will be required to determine the fair value of options issued to employees as remuneration and recognise an expense in the Statement of Financial Performance. This standard is not limited to options and also extends to other forms of equity-based remuneration. It applies to all share-based payments issued after 7 November 2002, which have not vested as at 1 January 2005. Reliable estimation of the future financial effects of this change in accounting policy is impracticable as the details of the future equity based remuneration plans are unknown.