AI assistant
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 viewerOpens 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 |
-
1.5% NSR royalty to Perilya Broken Hill Pty Ltd.
-
JV; Pure Metals Pty Ltd.
-
Under transfer to Terracom Ltd.
-
MLA made on 18 October 2013; tenement application subject to unspecified grant date and conditions.
-
Subject to the Hawsons Joint Venture with Pure Metals Pty Ltd.
-
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
-
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.
-
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.
-
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.
-
See chapter 19 for defined terms 1 September 2016
Page 5