Skip to main content

AI assistant

Sign in to chat with this filing

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

HAWSONS IRON LTD Interim / Quarterly Report 2018

Oct 5, 2017

65053_rns_2017-10-05_4e708d15-779b-4da8-9d7a-a9252f85dae9.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

ASX ANNOUNCEMENT

==> picture [246 x 57] intentionally omitted <==

We find it. We prove it. We make it possible. Quarterly Report ABN : 63 095 117 981 ASX : For the Quarter ended 30 September 2017

ABN : 63 095 117 981 ASX : CAP

Highlights

6 October 2017

  • Prefeasibility study (PFS) completed during the Quarter, shows:

ABOUT CARPENTARIA: Carpentaria is an emerging producer of iron ore in eastern Australia. The company has a majority share in the Hawsons Iron project, in addition to other magnetite interests in the developing Braemar Iron Province.

CARPENTARIA’S AIM: Build a long lasting, low cost premium iron business

CAPITAL STRUCTURE: Ordinary Shares 169,463,560

MAJOR SHAREHOLDERS: Silvergate Capital Group 13.3%

Conglin International Investment Group 8.3% SG Hiscock 5.0%

  • Hawsons as the world leading high quality iron ore concentrate/pellet feed project with costs in the 1[st] quartile of CRU’s global iron ore supply cost curve (adjusted to 62%Fe)

  • Base case 10mtpa Hawsons Supergrade® production with export through Port Pirie has excellent development prospects

  • Positive equity returns (post tax, geared) with net present value (NPV) of US$1.1bn (A$1.46bn) and 30% internal rate of return

  • Maiden Probable Reserve Statement of 755Mt at 14.7% Davis tube mass recovery (DTR) for 111mt of high quality concentrate

  • Resource estimate restated during the Quarter at 9.5% cut off grade for 2.50Bt at 13.9% magnetite mass recovery, an increase of 120Mt of ore and 12Mt of concentrate at 69.7%Fe

  • CAP’s stake in Hawsons Iron Project rises to 66.5% following project expenditure in FY2017.

Level 6, 345 Ann Street Brisbane Queensland 4000

PO Box 10919 Adelaide Street, Brisbane Queensland 4000

e-mail: [email protected]

For further information contact: Quentin Hill Managing Director Phone: 07 3220 2022

  • Carpentaria is engaging with multiple third parties capable of substantially funding the BFS with the intent to securing potential investments to fund the BFS.

  • Discussions initiated with leading project finance banks, with initial feedback encouraging

September Quarter

Hawsons Iron Project

==> picture [109 x 77] intentionally omitted <==

Carpentaria Exploration Limited (ASX:CAP) on 28 July 2017 announced the successful completion by independent consultants GHD of a new prefeasibility study (PFS) in relation to the Hawsons Iron Project, targeting a 10Mtpa production of Hawsons Supergrade® iron product.

The results show Hawsons as a clear world leading high quality iron ore concentrate/pellet feed project and are summarized in the following tables.

Page 1 of 5

ASX ANNOUNCEMENT

==> picture [246 x 57] intentionally omitted <==

At 5 October 2017 prices
Hawsons PFS key economic results Base case 65%Fe fines US$86.55/t
(62%Fe fines US$61.35/t)
Equity IRR (post tax, geared) 29.9% 38.4%
Equity NPV (10%) (post tax, geared) US$1,091m US$1,667m
Project IRR (post tax, ungeared) 17.8% 22.9%
Project NPV (10%) (post tax, ungeared) US$867m US$1,475m
Life of mine ave. annual revenue US$881m US$997m
Life of mine ave. annual all in costs US$480m US$486m
Life of mine annual margin(EBITDA) US$401m US$511m
Hawsons PFS preproduction costs (yr 1-2)
USD
(m)
Hawsons operating and sustaining costs
(after prestrip, ~YR 3-22)
USD/dmt
product
Preproduction mining costs including pre-strip
194
Mining
12.14
Mining
242
Processing
8.23
Processing
398
Infrastructure and admin.
1.48
Infrastructure and administration
359
rail and port
11.23
Rail and port
208
Total C1 FOB
33.08
Total1,2,3
1401
sustaining capital4,5
3.48
1incl EPCM 12.5% / contract management 3% of US$127m Royalties
3.18
2incl. contingency and design growth (av. 16.5%) Total all in FOB
39.74
3excludes finance costs sea freight
8.29
Total CFR China
48.03
4excludes new in-pit conveyor in yr 5 of US$120m less Supergrade premium
25.00
_5net of salvage _ 62%Fe equivalent total CFR
23.03
Key Hawsons PFS assumptions
total ore mined
1423mt
62% Fe fines benchmark*
US$63/t
AUD:USD
0.75
total waste mine
717mt
65%Fe fines benchmark*
US$75/t
debt:equity
65:35
total product
201mt
plus 5 x Fe 1%
US$1.10
US$5.50/t
corporate tax
30%
product specification
70%Fe
plus magnetite premium
US$7.50/t
loan term
10.5 yrs
annual production
10mt
product revenue (dmt)
US$88.00/t
delivered rebated diesel
price
A$0.89/L
moisture
8%
*ave. (mean) price forecast for 2020-2030 (real 2016) deliveredpowerprice
A$95/MWhr

The results are based a +/- 30% study undertaken by GHD and investigated production of 10mtpa of Hawsons Supergrade[] concentrate production for a mine of 20 years production for 201Mtpa. The ore is to be mined and processed on site, with the final mineral concentrate being transported via slurry pipeline to a rail head site near Broken Hill.

Page 2 of 5

ASX ANNOUNCEMENT

==> picture [246 x 57] intentionally omitted <==

Concentrate will then be dewatered and transported on the existing rail to Port Pirie, where a port upgrade including storage sheds, pipe conveyor and new ship loaders is proposed. Ore would then be transported via barge to capesize ocean going vessels for delivery to export markets to customers in the Middle East and East Asia.

Maiden Probable Reserve and Resource restatement

Category Mt DTR % DTR
Mt
Fe
Head %
Concentrate Grades Concentrate Grades Concentrate Grades
Fe
%
Al2O3
%
P % S % SiO2
%
TiO2
%
LOI
%
Probable Reserves 755 14.7 111 17.5 69.9 0.19 0.003 0.002 2.60 0.03 -
3.03
Indicated (incl. Reserves) 840 14.5 121 17.4 69.9 0.19 0.004 0.002 2.61 0.03 -
3.04
Inferred 1,660 13.6 227 16.8 69.7 0.20 0.004 0.003 2.91 0.03 -
3.04
Total 2,500 13.9 348 17.0 69.7 0.20 0.004 0.002 2.81 0.03 -
3.04

Table 1 – Hawsons Iron Project 2017 Resources and Reserves Estimate

As part of the PFS, mining studies confirmed that a lower mining cut-off of 9.5% DTR mass recovery (down from 10%) was appropriate, and the Hawsons resource estimate was restated at this 9.5% cut-off grade at 2.5Bt at 13.9% magnetite mass recovery, an increase of 120Mt of ore and 12Mt of concentrate at 69.7%Fe and 2.81% silica (see Table 1), with conversion from Inferred to Indicated Resources at 96%.

As part of the PFS, most of the Indicated Mineral Resource has been converted to Probable Mineral Reserves.

The Company confirms that it is not aware of any new data that materially affects this resource and reserve statement since the first public announcement on 28 July 2017 and that all material assumptions and technical parameters underpinning the resource and reserve estimates continue to apply and have not materially changed since first reported.

Other

Carpentaria’s interest in the Hawsons Iron Project joint venture has risen from 64% to 66.5% due to its project expenditure during fiscal 2017.

Carpentaria is engaging with multiple third parties capable of substantially funding the BFS with the intent of securing potential investments to fund the BFS. These third parties are currently undertaking pre-transaction due diligence, and therefore the nature of any transaction that may possibly result with such third parties is currently unknown. Carpentaria anticipates that the costs for completing the Hawsons Iron Project bankable feasibility study (BFS) will be approximately $25 to $30 million.

The Company has also initiated discussions with leading project finance banks, with initial feedback encouraging. Carpentaria continues to seek divestment of its remaining non-ferrous projects.

Page 3 of 5

ASX ANNOUNCEMENT

==> picture [246 x 57] intentionally omitted <==

About Hawsons Iron Project

The Hawsons Iron Project joint venture (Carpentaria 66.5%, Pure Metals P/L 33.5%) is currently undertaking development studies based on the low cost, long term supply of a high grade, ultra-low impurity iron concentrate to a growing premium iron market, including the direct reduction (DR) market.

The project has a clear technical and permitting pathway. It is located 60km south-west of Broken Hill, an ideal position for mining operations with existing power, rail and port infrastructure available for a conceptual 10 Mtpa start-up operation. A mining lease application has been lodged.

The project’s soft rock is different from traditional hard rock magnetite and allows a very different approach to the typical magnetite mining and processing challenges (both technical and cost-related). The soft rock enables simple liberation of a product of rare quality without complex and expensive processing methods.

The Company is targeting the growing premium high-grade product market, both pellets and pellet feed, which is separate to the bulk fines and believes its targeted cost structure is very profitable at consensus long-term price forecasts for this sector. It has secured offtake intent from blue chip companies Formosa Plastics, Bahrain Steel, Shagang Steel, Emirates Steel, Kuwait Steel, Mitsubishi Corporation RtM Japan and trading house Gunvor Group.

For further information please contact:

==> picture [81 x 37] intentionally omitted <==

==> picture [273 x 181] intentionally omitted <==

Figure 1 Location of Hawsons Iron Project

Quentin Hill Managing Director +61 7 3220 2022

We find it. We prove it. We make it possible.

The information in this report that relates to Exploration Results, Exploration Targets, Resources and Reserves is based on information evaluated by Mr Q.S. Hill who is a member of the Australian Institute of Geoscientists (MAIG) and who 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 in the 2012 Edition of the Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (the “JORC Code”). Mr Hill is a Director of Carpentaria Exploration Ltd and he consents to the inclusion in the report of the Exploration Results in the form and context in which they appear.

Page 4 of 5

ASX ANNOUNCEMENT

==> picture [246 x 57] intentionally omitted <==

Carpentaria Exploration Tenement Schedule at end of 2017 September Quarter

Licence Name Original Grant Date
Expiry Date
Equity Sub-blocks Area (km2)
EL 6901 6 Combaning 8/10/2007 8/10/2017 20% 21 61
EL 6979 1,2 Redan 11/12/2007 11/12/2021 66.5% 62 180
EL 7208 2 Burta 22/09/2008 22/09/2020 66.5% 100 290
EL 7504 2 Little Peak 8/04/2010 8/04/2020 66.5% 14 41
EL 7896 6 Barellan 6/02/2012 6/02/2018 20% 25 73
EL 8095 Advene 28/05/2013 28/05/2020 100% 50 145
EL 5561 South Dam 10/12/2014 9/12/2018 100% 15 44
EPC 1641 3 Hughenden 27/03/2015 26/03/2019 100% 11 32
MLA 460 4,5 Hawsons Iron Under application Under application 66.5% n/a 187
Totals 9 licences and applications 298 1,053
  1. 1.5% NSR royalty to Perilya Broken Hill Pty Ltd.

  2. JV; Pure Metals Pty Ltd.

  3. Under transfer to Terracom Ltd.

  4. MLA made on 18 October 2013; tenement application subject to unspecified grant date and conditions.

  5. Subject to the Hawsons Joint Venture with Pure Metals Pty Ltd.

  6. JV; Cape Clear Minerals Pty Ltd.

Page 5 of 5

Appendix 5B Mining exploration entity and oil and gas exploration entity quarterly report

+Rule 5.5

Appendix 5B

Mining exploration entity and oil and gas exploration entity quarterly report

Introduced 01/07/96 Origin Appendix 8 Amended 01/07/97, 01/07/98, 30/09/01, 01/06/10, 17/12/10, 01/05/13, 01/09/16

Name of entity:

Name of entity: Name of entity:
CARPENTARIA EXPLORATION LIMITED
ABN
63 095 117 981
Quarter ended (“current quarter”)
63 095 117 981 30 September 2017
Consolidated statement of cash flows Current quarter
$A’000
Year to date (3
months)
$A’000
1.
Cash flows from operating activities
1.1
Receipts from customers
1.2
Payments for
(a) exploration & evaluation
(b) development
(c) production
(d) staff costs
(e) administration and corporate costs
1.3
Dividends received (see note 3)
1.4
Interest received
1.5
Interest and other costs of finance paid
1.6
Income taxes refund
1.7
Refunds
1.8
Business development costs
1.9
Net cash from / (used in) operating
activities
-
(473)
-
-
(60)
(90)
-
-
-
-
-
(103)
-
(473)
-
-
(60)
(90)
-
-
-
-
-
(103)
(726) (726)
2.
Cash flows from investing activities
2.1
Payments to acquire:
(a) property, plant and equipment
(b) tenements (see item 10)
(c) investments
(d) other non-current assets
-
-
-
-
-
-
-
-
  • See chapter 19 for defined terms 1 September 2016

Page 1

Appendix 5B Mining exploration entity and oil and gas exploration entity quarterly report

Consolidated statement of cash flows Current quarter
$A’000
Year to date (3
months)
$A’000
2.2
Proceeds from the disposal of:
(a) property, plant and equipment
(b) tenements (see item 10)
(c) investments
(d) other non-current assets
2.3
Cash flows from loans to other entities
2.4
Dividends received (see note 3)
2.5
Other (provide details if material)
2.6
Net cash from / (used in) investing
activities
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
3.
Cash flows from financing activities
3.1
Proceeds from issues of shares
3.2
Proceeds from issue of convertible notes
3.3
Proceeds from exercise of share options
3.4
Transaction costs related to issues of
shares, convertible notes or options
3.5
Proceeds from borrowings
3.6
Repayment of borrowings
3.7
Transaction costs related to loans and
borrowings
3.8
Dividends paid
3.9
Other (provide details if material)
3.10
Net cash from / (used in) financing
activities
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
4.
Net increase / (decrease) in cash and
cash equivalents for the period
4.1
Cash and cash equivalents at beginning of
period
4.2
Net cash from / (used in) operating
activities (item 1.9 above)
4.3
Net cash from / (used in) investing activities
(item 2.6 above)
4.4
Net cash from / (used in) financing activities
(item 3.10 above)
4.5
Effect of movement in exchange rates on
cash held
4.6
Cash and cash equivalents at end of
period
1,368
(726)
-
-
-
1,368
(726)
-
-
-
642 642
  • See chapter 19 for defined terms 1 September 2016

Page 2

Appendix 5B Mining exploration entity and oil and gas exploration entity quarterly report

5.
Reconciliation of cash and cash
equivalents
at the end of the quarter (as shown in the
consolidated statement of cash flows) to the
related items in the accounts
Current quarter
$A’000
Previous quarter
$A’000
5.1
Bank balances
5.2
Call deposits
5.3
Bank overdrafts
5.4
Other (provide details)
5.5
Cash and cash equivalents at end of
quarter (should equal item 4.6 above)
315
327
-
-
1,041
327
-
-
642 1,368
6.
Payments to directors of the entity and their associates
6.1
Aggregate amount of payments to these parties included in item 1.2
6.2
Aggregate amount of cash flow from loans to these parties included
in item 2.3
Current quarter
$A'000
86
-
6.3 Include below any explanation necessary to understand the transactions included in
items 6.1 and 6.2

Director fees

7. Payments to related entities of the entity and their Current quarter
associates $A'000
7.1 Aggregate amount of payments to these parties included in item 1.2 -
7.2 Aggregate amount of cash flow from loans to these parties included -
in item 2.3
7.3 Include below any explanation necessary to understand the transactions included in
items 7.1 and 7.2
  • See chapter 19 for defined terms 1 September 2016

Page 3

Appendix 5B Mining exploration entity and oil and gas exploration entity quarterly report

8.
Financing facilities available
Add notes as necessary for an
understanding of the position
Total facility amount
at quarter end
$A’000
Amount drawn at
quarter end
$A’000
8.1
Loan facilities
-
-
8.2
Credit standby arrangements
-
-
8.3
Other (please specify)
-
-
8.4
Include below a description of each facility above, including the lender, interest rate and
whether it is secured or unsecured. If any additional facilities have been entered into or are
proposed to be entered into after quarter end, include details of those facilities as well.
Total facility amount
at quarter end
$A’000
Amount drawn at
quarter end
$A’000
- -
- -
- -
9.
Estimated cash outflows for next quarter
$A’000
9.1
Exploration and evaluation
9.2
Development
9.3
Production
9.4
Staff costs
9.5
Administration and corporate costs
9.6
Business development
9.7
Total estimated cash outflows
200
-
-
70
75
50
395
10.
Changes in
tenements
(items 2.1(b) and
2.2(b) above)
Tenement
reference
and
location
Nature of interest Interest at
beginning
of quarter
Interest
at end of
quarter
10.1
Interests in mining
tenements and
petroleum tenements
lapsed, relinquished
or reduced
10.2
Interests in mining
tenements and
petroleum tenements
acquired or increased
  • See chapter 19 for defined terms 1 September 2016

Page 4

Appendix 5B

Mining exploration entity and oil and gas exploration entity quarterly report

Compliance statement

  • 1 This statement has been prepared in accordance with accounting standards and policies which comply with Listing Rule 19.11A.

  • 2 This statement gives a true and fair view of the matters disclosed.

==> picture [53 x 26] intentionally omitted <==

Sign here:

Date: 6 October 2017

(Company secretary)

Print name: Robert Hair

Notes

  1. The quarterly report provides a basis for informing the market how the entity’s activities have been financed for the past quarter and the effect on its cash position. An entity that wishes to disclose additional information is encouraged to do so, in a note or notes included in or attached to this report.

  2. If this quarterly report has been prepared in accordance with Australian Accounting Standards, the definitions in, and provisions of, AASB 6: Exploration for and Evaluation of Mineral Resources and AASB 107: Statement of Cash Flows apply to this report. If this quarterly report has been prepared in accordance with other accounting standards agreed by ASX pursuant to Listing Rule 19.11A, the corresponding equivalent standards apply to this report.

  3. Dividends received may be classified either as cash flows from operating activities or cash flows from investing activities, depending on the accounting policy of the entity.

  4. See chapter 19 for defined terms 1 September 2016

Page 5