AI assistant
IMAGE RESOURCES NL — Interim / Quarterly Report 2011
Mar 14, 2012
65117_rns_2012-03-14_58ca9b48-114e-4eaf-b03d-ec44b91f2f72.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [247 x 41] intentionally omitted <==
HALF-YEAR FINANCIAL REPORT
31 DECEMBER 2011
ABN 57 063 977 579
==> picture [247 x 40] intentionally omitted <==
CONTENTS
HALF-YEAR FINANCIAL REPORT
| Page No. | |
|---|---|
| Directors’ Report | 3 |
| Auditor’s Independence Declaration | 15 |
| Statement of Comprehensive Income | 16 |
| Statement of Financial Position | 17 |
| Statement of Changes in Equity | 18 |
| Statement of Cash Flows | 19 |
| Notes to and forming part of the Financial Statements | 20 |
| Directors' Declaration | 24 |
| Independent Review Report | 25 |
- Page 2 -
DIRECTORS’ REPORT
Your directors submit the financial report of the Company for the half-year ended 31 December 2011.
DIRECTORS
The following persons were directors of Image Resources NL (“ Image ”) during the whole of the half-year and up to the date of this report:
Mr Peter Thomas Mr George Sakalidis Mr Roger Thomson
REVIEW OF OPERATIONS
The total loss from continuing operations for the half-year ended 31 December 2011 was $2,193,668 (2010 – $685,263).
The Company’s activities during the six month period are summarised in this report which unless otherwise stated, should be read as if dated 31 December 2011.
NORTH PERTH BASIN
Scoping Study
During the period Image completed a Scoping Study on its mostly 100%-owned North Perth Basin Heavy Mineral Project in Western Australia, which examined the economic potential of a 400 tph Wet Concentrator Plant (WCP) and 30 tph Mineral Separation Plant (MSP) mining six deposits over a 12 year period. The study showed that the project was robust with the predicted financial results shown in Table 1.
Table 1 Project Economics Summary
| Exchange Rate (A$:US$) Commodity Prices: Ilmenite Rutile Zircon Leucoxene |
1.00 | 0.90 |
|---|---|---|
| US$ 200 US$ 2,400 US$ 2,400 US$ 500 |
||
| Life of Mine | 12 years | |
| NPV@10% discount | $109.3M | $153.7M |
| AverageInternal Rate of Return | 47.7% | 58.6% |
| Net project cash flow after capital costs | $ 280M | $ 381M |
| Total Revenue (life of mine) | $ 992M | $ 1,102M |
| Annual average operating costs | $ 44.9M | $ 45.6M |
| Capital Costs | $ 83.8M | |
| Capitalpaybackperiod | 16months | 13months |
The study envisages production at an average of approximately 185,000 tonnes of heavy minerals in concentrate per annum for 12 years. Production over the life of the mine is expected to total approximately 1,393,000t of ilmenite (+50% synthetic rutile grade), 85,000t of rutile, 193,000t of zircon and 93,000t of leucoxene using a conventional Wet Concentrator Plant and Mineral Separation Plant.
Using A$0.90 and A$1.00 to the US dollar exchange rates, the study indicates the project can generate a net project cash flow of between $280 million and $381 million over the 12 year period.
- Page 3 -
DIRECTORS’ REPORT
Preliminary non-optimised metallurgical test work performed on the Atlas deposit using conventional heavy mineral separation techniques yielded recoveries to product of 82.7% for ilmenite, 71.9% for rutile, 70.7% for zircon and 43.8% for leucoxene. Similar recoveries have been applied to the remaining deposits where test work is yet to be carried out. It is anticipated that further test work will significantly improve on the initial Atlas deposit test work recoveries.
The study assessed all of Image’s identified mineral resources as at 22 July 2011 and demonstrates that mining just six of Image’s 100% owned resources, using the Scoping Study parameters, is likely to be viable. These resources are summarised in Table 2. All three resource classifications have been included to allow assessment of priorities for further development.
| Table 2 Scoping Study Resources |
Table 2 Scoping Study Resources |
Table 2 Scoping Study Resources |
Table 2 Scoping Study Resources |
Table 2 Scoping Study Resources |
Table 2 Scoping Study Resources |
Table 2 Scoping Study Resources |
Table 2 Scoping Study Resources |
|---|---|---|---|---|---|---|---|
| Deposit | Classification | % HM Cutoff |
Volume (cu m) |
Tonnes | HM (%) |
Slimes (%) |
HM (t) |
| Atlas | Measured and Indicated |
2.5 | 5,332,000 | 10,776,000 | 7.8 | 15.7 | 841,000 |
| Red Gully | Indicated and Inferred |
2.5 | 3,385,000 | 5,980,000 | 7.7 | 11.2 | 459,000 |
| Hyperion | Indicated | 2.5 | 1,800,000 | 3,700,000 | 7.8 | 19.3 | 290,000 |
| Helene | Indicated | 2.5 | 5,600,000 | 11,500,000 | 4.6 | 18.6 | 523,000 |
| Gingin South | Measured, Indicated and Inferred |
2.5 | 4,513,000 | 8,080,000 | 6.1 | 6.5 | 492,000 |
| Gingin North | Indicated and Inferred |
2.5 | 1,257,000 | 2,408,000 | 5.5 | 15.0 | 132,000 |
| Total Resource | 2.5 | 21,887,000 | 42,444,000 | 6.4 | 14.4 | 2,737,000 |
Feasibility Study
Based on the results of the Scoping Study, the Image Board has decided to proceed immediately with a Feasibility Study with the aim of achieving production in 2014.
The Feasibility Study work schedule includes the following:
-
Infill drilling
-
Resource upgrades
-
Recruitment of key personnel
-
Metallurgical test work
-
Geotechnical drilling/testwork
-
Ethnographic and environmental studies
-
Detailed engineering design
-
Detailed capital and operating cost estimates
The infill drilling during the Feasibility Study will target areas classified as Inferred Resources to upgrade them to Indicated or Measured Resources. This drilling and the high likelihood of identifying extensions to resources have the potential to positively impact project economics.
Work has commenced on this study with interviews for key personnel and completion of Level 2 Fauna and Flora survey over the Atlas deposit.
Cooljarloo (Image 100%)
During the period Image purchased Metal Sands’ 30% interest in the Cooljarloo Joint Venture for $100,000 cash plus 3 million ordinary fully paid Image shares, escrowed for twelve months,
- Page 4 -
DIRECTORS’ REPORT
bringing Image’s interest to 100%. Image considers the consolidation will simplify future project financing.
Planning has begun for testing the potential for a 3.5km extension to the Atlas deposit. The exploration licence covering the Atlas extension has now been granted and Image is applying for permits for drill testing of identified anomalies.
Gingin South (Image 100%)
Drilling by Image Resources over the past year has identified a major extension to the Gingin South heavy mineral (HM) deposit resulting in an extension of 4.0km to the deposit strike, bringing total deposit length to 5.5km and resulting in a 240% increase in contained HM.
Results of infill drilling confirm the high grade nature and extent of this deposit as shown in Figure 1. This drilling will allow the upgrading of the existing Inferred and Indicated Resources. Significant drilling results are summarised in Table 3.
Typical sections are shown in Figures 2 and 3 illustrating the high grade nature of the deposit. These sections also show that the mineralisation occurs on two levels, the western strand at ~ 58m RL and the eastern strand at ~70m RL. The eastern strand appears to merge with the western strand in the central area and then separate further north.
==> picture [259 x 127] intentionally omitted <==
==> picture [259 x 128] intentionally omitted <==
==> picture [259 x 124] intentionally omitted <==
Figure 1 Gingin South Infill Drilling – HM m%
==> picture [32 x 8] intentionally omitted <==
----- Start of picture text -----
- Page 5 -
----- End of picture text -----
DIRECTORS’ REPORT
Table 3
Gingin South 2011 Infill Drilling. All Intersections (>=3m thick at 2.5% HM cut-off)
| Hole ID | Easting | Northing | From (m) |
To (m) |
Interval (m) |
HM (%) |
Slimes (%) |
|---|---|---|---|---|---|---|---|
| GG601 | 399452 | 6521700 | 22 | 25 | 3 | 4.5 | 11.6 |
| GG607 | 399441 | 6521899 | 21 | 30 | 9 | 4.5 | 4.8 |
| GG609 | 399422 | 6521897 | 20 | 31 | 11 | 15.3 | 6.4 |
| GG611 | 399383 | 6521900 | 17 | 29 | 12 | 13.4 | 8.2 |
| GG612 | 399364 | 6521902 | 18 | 29 | 11 | 11.1 | 6.9 |
| GG613 | 399344 | 6521901 | 18 | 27 | 9 | 8 | 3.5 |
| GG614 | 399325 | 6521899 | 19 | 25 | 6 | 4.6 | 2.5 |
| GG615 | 399305 | 6521899 | 21 | 24 | 3 | 5.5 | 5.6 |
| GG618 | 399251 | 6521904 | 20 | 24 | 4 | 3.8 | 11 |
| GG618 | 399251 | 6521904 | 26 | 29 | 3 | 11.1 | 6.1 |
| GG619 | 399224 | 6521903 | 29 | 32 | 3 | 4.1 | 10.2 |
| GG622 | 399128 | 6522101 | 16 | 20 | 4 | 6.8 | 7.3 |
| GG623 | 399111 | 6522101 | 27 | 30 | 3 | 3.4 | 12.5 |
| GG624 | 399145 | 6522096 | 16 | 22 | 6 | 7.7 | 7.3 |
| GG624 | 399145 | 6522096 | 25 | 32 | 7 | 10.9 | 9.4 |
| GG625 | 399163 | 6522093 | 17 | 27 | 10 | 16.5 | 9.7 |
| GG626 | 399182 | 6522092 | 17 | 26 | 9 | 10.9 | 8.7 |
| GG632 | 399296 | 6522102 | 24 | 32 | 8 | 8.4 | 3.7 |
| GG633 | 399278 | 6522102 | 19 | 33 | 14 | 13.2 | 6.2 |
| GG634 | 399260 | 6522103 | 17 | 28 | 11 | 16.6 | 6.8 |
| GG635 | 399241 | 6522098 | 17 | 28 | 11 | 17.1 | 5.9 |
| GG636 | 399219 | 6522103 | 17 | 27 | 10 | 14.3 | 6.4 |
| GG637 | 399200 | 6522101 | 17 | 26 | 9 | 12.7 | 7.7 |
| GG638 | 399148 | 6522304 | 20 | 24 | 4 | 6.1 | 2.3 |
| GG639 | 399129 | 6522302 | 17 | 23 | 6 | 10.4 | 2.2 |
| GG640 | 399113 | 6522301 | 14 | 22 | 8 | 9 | 2 |
| GG641 | 399093 | 6522303 | 15 | 21 | 6 | 10.7 | 2.2 |
| GG642 | 399075 | 6522302 | 14 | 22 | 8 | 8 | 3.3 |
| GG643 | 399057 | 6522304 | 15 | 22 | 7 | 8.1 | 3.7 |
| GG644 | 399039 | 6522303 | 15 | 29 | 14 | 6.8 | 6.1 |
| GG645 | 399021 | 6522301 | 23 | 28 | 5 | 5.8 | 7.3 |
| GG648 | 398911 | 6522507 | 22 | 25 | 3 | 4.9 | 9 |
| GG649 | 398929 | 6522501 | 22 | 27 | 5 | 6.7 | 8.5 |
| GG650 | 398948 | 6522504 | 14 | 24 | 10 | 6.6 | 10.6 |
| GG656 | 398846 | 6522699 | 10 | 23 | 13 | 6.6 | 6.1 |
| GG658 | 398828 | 6522700 | 18 | 26 | 8 | 6.1 | 7.7 |
| GG659 | 398810 | 6522700 | 22 | 26 | 4 | 4 | 9.1 |
| GG662 | 398793 | 6522912 | 14 | 17 | 3 | 3.5 | 3.4 |
- Page 6 -
DIRECTORS’ REPORT
| Hole ID | Easting | Northing | From (m) |
To (m) |
Interval (m) |
HM (%) |
Slimes (%) |
|---|---|---|---|---|---|---|---|
| GG663 | 398775 | 6522910 | 10 | 17 | 7 | 4.7 | 2.4 |
| GG664 | 398756 | 6522907 | 10 | 17 | 7 | 5.2 | 2.4 |
| GG665 | 398737 | 6522903 | 12 | 28 | 16 | 7.9 | 5.4 |
| GG666 | 398716 | 6522902 | 25 | 29 | 4 | 6.5 | 5.9 |
| GG669 | 398761 | 6523100 | 22 | 25 | 3 | 3.6 | 3.5 |
| GG670 | 398741 | 6523096 | 21 | 25 | 4 | 5.7 | 4.8 |
| GG672 | 398703 | 6523102 | 21 | 25 | 4 | 4.3 | 6.6 |
| GG673 | 398686 | 6523101 | 20 | 25 | 5 | 5.3 | 9.4 |
| GG674 | 398663 | 6523097 | 19 | 24 | 5 | 5.1 | 10.1 |
| GG675 | 398643 | 6523103 | 19 | 31 | 12 | 6.3 | 10.5 |
| GG676 | 398626 | 6523103 | 26 | 31 | 5 | 6.2 | 7.9 |
| GG679 | 398572 | 6523437 | 16 | 19 | 3 | 3.5 | 6.9 |
| GG680 | 398553 | 6523436 | 14 | 17 | 3 | 4.1 | 11.1 |
| GG683 | 397753 | 6525102 | 6 | 11 | 5 | 4.5 | 5.4 |
| GG684 | 397733 | 6525102 | 4 | 10 | 6 | 4.2 | 4.3 |
| GG685 | 397717 | 6525111 | 3 | 11 | 8 | 4.3 | 5.1 |
| GG686 | 397699 | 6525114 | 3 | 9 | 6 | 3.8 | 3.5 |
| GG687 | 397682 | 6525107 | 3 | 9 | 6 | 4.2 | 3 |
| GG687 | 397682 | 6525107 | 11 | 16 | 5 | 14.7 | 4.5 |
| GG689 | 397646 | 6525099 | 16 | 19 | 3 | 3.8 | 8 |
| GG699 | 397789 | 6524913 | 3 | 10 | 7 | 4.2 | 4 |
| GG700 | 397773 | 6524905 | 5 | 9 | 4 | 3.4 | 4.2 |
| GG700 | 397773 | 6524905 | 13 | 17 | 4 | 11.3 | 9.4 |
| GG701 | 397756 | 6524898 | 18 | 22 | 4 | 6.7 | 4.6 |
| GG702 | 397737 | 6524900 | 18 | 22 | 4 | 3.7 | 6.6 |
| GG707 | 397924 | 6524679 | 3 | 9 | 6 | 5 | 8.3 |
| GG708 | 397946 | 6524665 | 2 | 9 | 7 | 4.6 | 10.7 |
| GG709 | 397909 | 6524688 | 2 | 10 | 8 | 4.5 | 6.9 |
| GG710 | 397892 | 6524699 | 1 | 9 | 8 | 4.1 | 6.9 |
| GG711 | 397877 | 6524708 | 3 | 13 | 10 | 8.4 | 8.6 |
| GG712 | 397862 | 6524718 | 2 | 9 | 7 | 4.7 | 5.6 |
| GG712 | 397862 | 6524718 | 14 | 17 | 3 | 16.8 | 9.2 |
| GG713 | 397842 | 6524703 | 16 | 19 | 3 | 5.7 | 4.4 |
| GG725 | 398353 | 6523712 | 8 | 21 | 13 | 4.02 | 4.58 |
| GG726 | 398394 | 6523705 | 7 | 11 | 4 | 3.99 | 10.3 |
| GG727 | 398438 | 6523699 | 11 | 13 | 2 | 4.77 | 11.3 |
| GG729 | 398381 | 6523711 | 8 | 18 | 10 | 4.83 | 7.6 |
| GG730 | 398341 | 6523714 | 15 | 21 | 6 | 7.52 | 13.4 |
| GG732 | 398238 | 6523912 | 17 | 20 | 3 | 3.58 | 11.0 |
| GG733 | 398278 | 6523937 | 6 | 11 | 5 | 5.12 | 4.7 |
| GG736 | 398444 | 6523992 | 24 | 27 | 3 | 3.89 | 9.8 |
| - Page 7 - |
DIRECTORS’ REPORT
| Hole ID | Easting | Northing | From (m) |
To (m) |
Interval (m) |
HM (%) |
Slimes (%) |
|---|---|---|---|---|---|---|---|
| GG741 | 398243 | 6524004 | 7 | 13 | 6 | 5.28 | 2.6 |
| GG742 | 398195 | 6524001 | 16 | 21 | 5 | 5.11 | 3.8 |
| GG743 | 398198 | 6524196 | 18 | 20 | 2 | 2.72 | 2.0 |
| GG746 | 398120 | 6524206 | 7 | 18 | 11 | 5.63 | 3.6 |
| GG755 | 397772 | 6522829 | 10 | 12 | 2 | 5.72 | 7.9 |
| GG757 | 397843 | 6522802 | 13 | 17 | 4 | 3.47 | 2.7 |
| GG758 | 397877 | 6522791 | 12 | 20 | 8 | 3.21 | 8.8 |
| GG759 | 397908 | 6522779 | 11 | 14 | 3 | 3.65 | 4.4 |
| GG761 | 398353 | 6522751 | 7 | 9 | 2 | 3.4 | 6.9 |
Notes:
- Slimes = fraction < 63um 2. HM determined by TBE separation at 2.96 SG and expressed as % of total (in-ground) sample.
==> picture [381 x 54] intentionally omitted <==
==> picture [381 x 54] intentionally omitted <==
==> picture [381 x 53] intentionally omitted <==
Figure 2 Gingin South Cross Section 6521900N
==> picture [381 x 73] intentionally omitted <==
==> picture [381 x 73] intentionally omitted <==
Figure 3 Gingin South Cross Section 6522100N
- Page 8 -
DIRECTORS’ REPORT
Boonanarring (Image 100%)
Detailed examination of the mineral assemblages determined by previous explorers has shown that the zircon content of the Boonanarring Measured Resource includes intersections of up to 70% zircon within the heavy mineral fraction (drill hole GG2196, 27-30m). 38% of the reported composite samples average more than 15% zircon in the HM fraction and 31% of the reported composite samples average more than 20% zircon. This is significantly above the average 10% to 13% zircon grade for the North Perth Basin. There is also a strong north south zonation of zircon grade, with the zircon content increasing to the south, correlating with increased HM grades, as shown in Figure 4.
==> picture [369 x 286] intentionally omitted <==
Figure 4
Boonanarring Resource, Mineralisation Trends (HM Grade right and Zircon Grade left)
Regans Ford South (Image 70%)
Drilling was completed on a 2.2km-long section of the northern extension of the Boonanarring deposit, approximately 3.6 km north of the identified Boonanarring resource. This extension lies within the Regans Ford South tenement E70/3041 (see Figure 5). As result of the work undertaken, Image has earned a 70% interest in the tenement by expenditure and cash payments of $300,000.
A 156-hole, 6,002m aircore drilling programme was completed during the period. The drilling results from the first phase of drilling are summarised on Table 4 with best intersections calculated at a 5%HM cut-off. Preliminary sachet logging has identified elevated zircon content in some areas and this will be confirmed by mineralogical work in the next quarter. Negotiations are continuing with landowners along strike to the north and south of this intersection and Image anticipates further drilling on the northern Boonanarring extensions late in Q1 or early Q2 2012.
- Page 9 -
DIRECTORS’ REPORT
Meanwhile permits were granted for the drilling of a 2.3km extension to the south of the Boonanarring deposit.
==> picture [343 x 179] intentionally omitted <==
==> picture [343 x 180] intentionally omitted <==
==> picture [343 x 179] intentionally omitted <==
==> picture [251 x 22] intentionally omitted <==
----- Start of picture text -----
Figure 5
Boonanarring Deposit and Extensions Drilling HM m%
----- End of picture text -----
- Page 10 -
DIRECTORS’ REPORT
Table 4
Boonanarring Extension Significant Intersections
| Hole ID |
Northing | Easting | From (m) |
To (m) |
Thickness (m) |
HM (%) |
Slimes (%) |
|---|---|---|---|---|---|---|---|
| GG773 | 6549533 | 386908 | 24.0 | 39.0 | 15.0 | 9.9 | 16.3 |
| including | 26.0 | 31.0 | 5.0 | 19.7 | 13.3 | ||
| GG774 | 6549551 | 386942 | 29.0 | 38.0 | 9.0 | 17.2 | 29.3 |
| GG816 | 6550438 | 386484 | 30.0 | 36.0 | 6.0 | 10.9 | 12.6 |
| GG783 | 6549718 | 386824 | 25.0 | 34.0 | 9.0 | 7.2 | 6.4 |
| including | 25.0 | 33.0 | 8.0 | 7.8 | 6.9 | ||
| GG815 | 6550423 | 386453 | 23.0 | 36.0 | 13.0 | 7.0 | 14.6 |
| including | 29.0 | 33.0 | 4.0 | 10.5 | 8.6 | ||
| GG788 | 6549617 | 386611 | 23.0 | 30.0 | 7.0 | 6.3 | 9.9 |
| including | 26.0 | 30.0 | 4.0 | 8.9 | 7.8 | ||
| GG772 | 6549518 | 386870 | 20.0 | 24.0 | 4.0 | 7.6 | 17.8 |
| including | 21.0 | 24.0 | 3.0 | 9.6 | 16.3 | ||
| GG841 | 6550951 | 386156 | 23.0 | 27.0 | 4.0 | 7.3 | 19.0 |
| including | 23.0 | 26.0 | 3.0 | 9.0 | 18.2 | ||
| GG787 | 6549630 | 386643 | 21.0 | 32.0 | 11.0 | 5.3 | 13.0 |
| including | 28.0 | 30.0 | 2.0 | 10.9 | 8.1 | ||
| GG832 | 6550769 | 386242 | 21.0 | 26.0 | 5.0 | 5.7 | 19.5 |
| including | 22.0 | 25.0 | 3.0 | 8.2 | 18.1 | ||
| GG802 | 6550079 | 386654 | 31.0 | 35.0 | 4.0 | 10.1 | 22.9 |
| including | 32.0 | 35.0 | 3.0 | 12.8 | 25.3 |
Notes:
-
Slimes = fraction < 63um
-
HM determined by TBE separation at 2.96 SG and expressed as % of total (in-ground) sample.
Red Gully (Image 100%)
A total of 152 aircore holes for 5,539m were completed on the Red Gully Mining Lease during the quarter. This drilling was targeted at infilling the drill grid to 200m spacing and duplicating enough of the Iluka drilling to provide confidence in resource estimation using both data sets.
EUCLA BASIN
Cyclone Extended (Image 100%)
During the period a 172 hole drilling program totalling 6,710m was drilled in the Serpentine Lakes project area targeting extensions of the Cyclone Extended deposit interpreted from the geophysical survey carried out earlier in the year. Drill hole locations are shown in Figure 6. The results confirm the continuity of the Cyclone Extended deposit and indicate that its limit is well defined by the drilling. Typical cross sections through the deposit are shown in Figure 7.
- Page 11 -
DIRECTORS’ REPORT
==> picture [225 x 89] intentionally omitted <==
==> picture [225 x 88] intentionally omitted <==
==> picture [225 x 89] intentionally omitted <==
Figure 6 Cyclone Extended Drilling Locations
==> picture [304 x 128] intentionally omitted <==
==> picture [305 x 130] intentionally omitted <==
==> picture [195 x 23] intentionally omitted <==
----- Start of picture text -----
Figure 7
Cyclone Extended Drill Cross Sections
----- End of picture text -----
- Page 12 -
DIRECTORS’ REPORT
Wanna South (Image 100%)
The Wanna South tenement is an elongate tenement pegged over a north west to south east trending ridge that was postulated to be a second shoreline along the same orientation as the shoreline containing the Cyclone and Cyclone Extended deposits and lying 43 km to the west. A total of 11 scout holes for 493m were drilled during the quarter (Figure 8). No significant mineralisation was intersected, but a couple of the holes intersected possible shoreline sediments. One hole also intersected moderate amounts of ground water that may be useful for future mining operations in the vicinity.
==> picture [249 x 117] intentionally omitted <==
==> picture [249 x 117] intentionally omitted <==
==> picture [249 x 117] intentionally omitted <==
Figure 8
Wanna South Drilling Locations
The information in this report that relates to exploration results and mineral resources is based on information compiled or reviewed by Paul Leandri BAppSc is a full time employee of Image Resources NL. Paul Leandri 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 Persons as defined in the 2004 edition of the “Australasian Code of Reporting of Exploration Results, Mineral Resources and Ore Reserves”. Paul Leandri consents to the inclusion of this information in the form and context in which it appears in this report.
- Page 13 -
DIRECTORS’ REPORT
INDEPENDENCE DECLARATION BY AUDITOR
The lead auditor’s independence declaration under section 307C of the Corporations Act 2001 is set out on page 15 for the half-year ended 31 December 2011.
This report has been signed in accordance with a resolution of directors.
For and on behalf of the Directors
==> picture [166 x 35] intentionally omitted <==
G SAKALIDIS Managing Director
15 March 2012
- Page 14 -
==> picture [451 x 90] intentionally omitted <==
AUDITOR’S INDEPENDENCE DECLARATION
To those charged with governance of Image Resources NL
As auditor for the review of Image Resources NL for the half-year ended 31 December 2011, I declare that, to the best of my knowledge and belief, there have been:
-
a) No contraventions of the independence requirements of the Corporations Act 2001 in relation to the review; and
-
b) No contraventions of any applicable code of professional conduct in relation to the review.
Somes Cooke
==> picture [120 x 26] intentionally omitted <==
Nicholas Hollens Perth 15 March 2012
Liability Limited by a Scheme approved under Professional Standards Legislation
- Page 15 -
STATEMENT OF COMPREHENSIVE INCOME FOR THE HALF-YEAR ENDED 31 DECEMBER 2011
| Notes Revenue: Interest and dividends income Other revenue 3 Expenses: Depreciation expense Exploration and tenement expenses written off Share based payments expense 6 Other expenses (Loss) before income tax expense Income tax expense (Loss) from continuing operations Other comprehensive income: Changes in the fair value of available-for-sale financial assets 4 Other comprehensive income for the period, net of tax Total comprehensive income for the period attributable to members of the Company Basic loss per share (cents per share) Diluted loss per share (cents per share) The accompanying notes form part of these financial statements. |
Half Year Ended 31 Dec 2011 ($) 62,500 143,721 (9,602) (1,482,798) (393,640) (513,849) (2,193,668) - (2,193,668) (500,984) (500,984) (2,694,652) (2.382) (2.382) |
Half Year Ended 31 Dec 2010 ($) 108,326 576,604 (22,390) (830,865) - (516,938) |
|---|---|---|
| (685,263) - (685,263) |
||
| (665,775) | ||
| (665,775) | ||
| (1,351,038) | ||
| (0.7868) (0.7868) |
||
- Page 16 -
STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER 2011
| Notes Current Assets Cash and cash equivalents Trade and other receivables Other assets Total Current Assets Non-Current Assets Property, plant and equipment Other financial assets 4 Total Non-Current Assets TOTAL ASSETS Current Liabilities Trade and other payables Provisions Total Current Liabilities TOTAL LIABILITIES NET ASSETS Equity Contributed equity 5 Reserves 5 Accumulated losses TOTAL EQUITY The accompanying notes form part of these financial statements. |
31 Dec 2011 ($) 1,458,164 94,036 47,970 1,600,170 37,912 1,449,443 1,487,355 3,087,525 552,740 18,508 571,248 571,248 2,516,277 26,421,646 2,777,706 (26,683,075) 2,516,277 |
30 June 2011 ($) 2,952,941 181,002 39,216 |
|---|---|---|
| 3,173,159 | ||
| 47,514 1,998,544 |
||
| 2,046,058 | ||
| 5,219,217 | ||
| 1,858,811 13,117 |
||
| 1,871,928 | ||
| 1,871,928 | ||
| 3,347,289 | ||
| 24,951,646 4,248,309 (25,852,666) |
||
| 3,347,289 | ||
- Page 17 -
STATEMENT OF CHANGES IN EQUITY FOR THE HALF-YEAR ENDED 31 DECEMBER 2011
| Contributed Equity (Net of Costs) ($) |
Available for Sale Financial Asset Reserve ($) |
Employee Benefit Reserve ($) |
Accumulated Losses ($) |
Total ($) |
|
|---|---|---|---|---|---|
| Balance at 1.7.2010 | 23,098,968 | 2,836,749 | 3,719,909 | (21,243,312) | 8,412,314 |
| Operating (loss)for theperiod | - | - | - | (685,263) | (685,263) |
| Other comprehensive income | - | (665,775) | - | - | (665,775) |
| Shares issued | 1,250,000 | - | - | - | 1,250,000 |
| Share issue expenses | (67,702) | - | - | - | (67,702) |
| Options exercised | 55,500 | - | - | - | 55,500 |
| Balance at 31.12.2010 | 24,336,766 | 2,170,974 | **3,719,909 ** | (21,928,575) | 8,299,074 |
| Balance at 1.7.2011 | 24,951,646 | 528,400 | 3,719,909 | (25,852,666) | 3,347,289 |
| Operating (loss)forthe period | - | - | - | (2,193,668) | (2,193,668) |
| Othercomprehensiveincome | - | (500,984) | - | - | (500,984) |
| Shares issued | 1,470,000 | - | - | - | 1,470,000 |
| Share basedpayments expense | - | - | 393,640 | - | 393,640 |
| Expiry of unexercised director/employee options |
- | - | (1,363,259) | 1,363,259 | - |
| Balance at 31.12.2011 | 26,421,646 | 27,416 | **2,750,290 ** | (26,683,075) | 2,516,277 |
The accompanying notes form part of these financial statements.
- Page 18 -
STATEMENT OF CASH FLOWS FOR THE HALF-YEAR ENDED 31 DECEMBER 2011
| Note CASH FLOWS FROM OPERATING ACTIVITIES Cash payments to suppliers and contractors Interest received Dividends received Net cash (used in) operating activities CASH FLOWS FROM INVESTING ACTIVITIES Purchase of plant and equipment Payments for exploration and evaluation Proceeds on sale of plant Purchase of investments Purchase of new prospects Proceeds from sale of investments Net cash (used in) investing activities CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from issue of shares 10 Proceeds from exercise of options Share issue expenses Net cash provided by financing activities Net (decrease) / increase in cash held Cash and cash equivalents at the beginning of the financial period Cash and cash equivalents at the end of the financial period The accompanying notes form part of these financial statements. |
Half Year Ended 31 Dec 2011 ($) (326,916) 60,478 2,022 (264,416) - (1,206,675) - - (80,525) 56,839 (1,230,361) - - - - (1,494,777) 2,952,941 1,458,164 |
Half Year Ended 31 Dec 2010 ($) (471,315) 107,154 1,172 |
|---|---|---|
| (362,989) | ||
| (5,585) (782,309) 800 (261,151) (73,723) 465,891 |
||
| (656,077) | ||
| 1,250,000 55,500 (67,702) |
||
| 1,237,798 | ||
| 218,732 4,049,572 |
||
| 4,268,304 | ||
- Page 19 -
NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF-YEAR ENDED 31 DECEMBER 2011
NOTE 1 BASIS OF PREPARATION AND ACCOUNTING POLICIES
Basis of Preparation
These general purpose financial statements for the interim half-year reporting period ended 31 December 2011 have been prepared in accordance with the requirements of the Corporations Act 2001 and Australian Accounting Standard 134: Interim Financial Reporting .
These financial statements were approved by the Board of Directors on the date of the Directors Declaration.
This interim financial report is intended to provide users with an update on the latest annual financial statements of the Company. As such, it does not contain information that represents relatively insignificant changes occurring during the half-year. It is therefore recommended that this financial report be read in conjunction with the annual financial statements for the year ended 30 June 2011, together with any public announcements made by the Company during the half-year in accordance with continuous disclosure requirements arising under the Corporations Act 2001.
These financial statements have been prepared on an accruals and historical cost basis, except where indicated, and on the going concern basis that contemplates normal business activities and the realisation of assets and extinguishment of liabilities in the ordinary course of business.
Accounting Policies
The same accounting policies and methods of computation have been followed in this interim financial report as were applied in the most recent annual financial statements.
The Company has adopted all of the new, revised or amending Accounting Standards and Interpretations issued by the Australian Accounting Standards Board that are mandatory for the current reporting period. The adoption of these Accounting standards and Interpretations did not have any significant impact on the financial performance or position of the Company.
Any new, revised or amending Accounting Standards of Interpretations that are not yet mandatory have not been adopted early.
NOTE 2 OPERATING SEGMENTS
Segment Information
Identification of reportable segments
The Company has identified that it operates in only one segment based on the internal reports that are reviewed and used by the board of directors (chief operating decision makers) in assessing performance and determining the allocation of resources. The Company's principal activity is mineral exploration.
Revenue and assets by geographical region
The Company's revenue is received from sources and assets located wholly within Australia.
Major customers
Due to the nature of its current operations, the Company does not provide products and services.
| NOTE 3 REVENUE OTHER INCOME: Expense recoveries Profit on sale of investments |
Half Year Ended 31.12.2011 ($) 135,000 8,721 143,721 |
Half Year Ended 31.12.2010 ($) 135,000 441,604 |
|---|---|---|
| 576,604 |
- Page 20 -
NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF-YEAR ENDED 31 DECEMBER 2011
| NOTE 4 OTHER FINANCIAL ASSETS Available-for-sale financial assets Balance at beginning of period Changes in the fair value during the period Net disposals during the period Closing balance NOTE 5 CONTRIBUTED EQUITY Contributed Equity – Ordinary Shares: At the beginning of the period Shares issued as part consideration for acquisition of interest in tenements Closing balance |
Number 90,788,959 3,000,000 93,788,959 |
($) 1,998,544 (500,984) (48,117) |
|---|---|---|
| 1,449,443 | ||
| $ | ||
| 24,951,646 1,470,000 |
||
| 26,421,646 |
Reserves
Available-for-sale financial assets reserve 27,416 Employee benefits reserve 2,750,290 Closing balance 2,777,706
Options
| The Company had the following options over un-issued fully paid ordinary shares at the end of the period Exercisable at $2.12 on or before 20 November 2012 Exercisable at $1.1162 on or before 18 November 2014 Exercisable at $0.6995 on or before 21 December 2015 Exercisable at $0.3908 on or before 27 December 2016 Total Options |
2,200,000 2,345,000 95,000 2,600,000 |
|---|---|
| 7,240,000 |
NOTE 6 SHARE BASED PAYMENTS EXPENSE
During the six month period ended 31 December 2011 , the Company issued 2,600,000 options to its directors and company secretary, which vested immediately upon issue. The options are to subscribe for ordinary fully paid shares in the Company at any time on or before 27 December 2016 at an exercise price of $0.3908 each.
NOTE 7 TENEMENT EXPENDITURES COMMITMENTS
The Company has entered into certain obligations to perform minimum exploration work on tenements held. These obligations vary from time to time in accordance with contracts signed. Tenement rentals and minimum expenditure obligations which may be varied or deferred on application, are expected to be met in the normal course of business.
The minimum statutory expenditure requirement on the granted tenements for the next twelve months amounts to $1,927,600. Of this amount, $125,000 is expected to be met by JV participants as a result of various joint ventures.
The tenements are subject to legislative requirements with respect to the processes for application, grant, conversion and renewal. Tenements are also subject to the payment of annual rent and the meeting of minimum annual expenditure commitments. There is no guarantee that any applications, conversions or renewals for the Company’s tenements will be granted.
- Page 21 -
NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF-YEAR ENDED 31 DECEMBER 2011
NOTE 8 EVENTS SUBSEQUENT TO REPORTING DATE
There have been no matters or circumstances that have arisen since 31 December 2011 which have significantly affected or may significantly affect:
-
(a) the Company’s operations in future years; or
-
(b) the results of those operations in future years; or
-
(c) the Company’s state of affairs in future years.
NOTE 9 CONTINGENT LIABILITIES
Native Title
The Company’s activities are subject to the Native Title Act and Aboriginal heritage legislation.
The Native Title Act recognises the title rights of indigenous Australians. State and Commonwealth native title legislation regulates the recognition, application and protection of native title. Native title may affect the status, renewal and conversion of existing tenements and the granting of new tenements. Indigenous land use agreements, including terms of compensation, heritage survey and protection agreements or other agreement types may need to be negotiated with affected parties.
The Native Title Act prescribes procedures applicable to the grant of tenements which may apply even in the case of, for instance, a granted exploration licence being “converted” to, say, a mining lease. Compensation may become payable in respect of any impact which the grant of any tenements or other activities have on native title. A tenement holder may be liable for the payment of compensation for the affect of mining and exploration activities on any native title rights and interests that exist in the area covered by a tenement. Compensation may be payable in forms other than money, including the transfer of property and the provision of goods and services.
It is not currently possible to assess whether compensation will be payable by the Company to native title holders in relation to any of the tenements but such compensation could be significant.
There may be sites and objects of significance to indigenous Australians located on the land relating to the Company’s tenements. State and Commonwealth Aboriginal heritage legislation aims to preserve and protect these sites and objects from use in a manner inconsistent with Aboriginal tradition. The Company proposes carrying out ‘clearance surveys’ if it considers this to be appropriate before conducting any exploration work that would disturb the surface of the land. The Company’s tenements may contain some such sites or objects of significance, which would need to be avoided or cause delays. It is possible that areas containing mineralisation or an economic resource may also contain sacred sites, in which case exploitation thereof may be entirely frustrated. Access agreements will need to be negotiated with affected parties.
Native title, Aboriginal heritage or other indigenous matters are matters of substantial risk (giving rise to the threat that certain tenements may not be granted, access to certain tenements may be denied or delayed in addition to potentially significant cost exposure in respect of things such as negotiations, surveys, incentive payments and compensation to name but a few) as the legislative frame works provide torturous and frequently uncertain routes to the endeavour by both stakeholders (that is explorers/miners and indigenous peoples) to attain certainty.
It is not possible to quantify the financial or other impact native title and Aboriginal heritage will have upon the Company as, amongst other things, the processes involved with:
-
(a) identifying all and only the indigenous peoples with a relevant interest;
-
(b) registering an indigenous land use agreement;
(c) obtaining access to land without infringing the provisions of the Aboriginal Heritage Act;
- Page 22 -
NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF-YEAR ENDED 31 DECEMBER 2011
are open ended, can involve substantial delay and cost and there can be no certainty as to the outcome with it being possible for projects to be entirely frustrated.
This could be the case, for instance, even in circumstances where:
(a) a native title party consents to the grant of an exploration licence and assists the exploration endeavour thereon (and the discovery of an otherwise economic deposit);
- (b) the Company, in order to exploit that discovery, applies for a mining lease (or other required approval, consent, authority etc.) but such grant, approval, consent or authority is not forthcoming by reason of an objection by the same or another native title party.
Freehold Access
The interests of holders of freehold land encroached by tenements are given special recognition by the Mining Act (WA). As a general proposition, a tenement holder must obtain the consent of the owner of freehold before conducting operations on the freehold land. There can be no assurance that the Company will secure rights to access those portions of the tenements encroaching freehold land either at all or for all purposes but, importantly, the grant of freehold extinguished native title so wherever the tenements encroach freehold the Company is in the position of not having to abide by the Native Title Act albeit aboriginal heritage matters will still be of concern.
NOTE 10 NON-CASH FINANCING ACTIVITY
As outlined at Note 5, during the half-year to 31 December 2011, 3,000,000 shares were issued as part consideration for the acquisition of an interest in tenements. This transaction is not reflected in the Statement of Cash Flows.
- Page 23 -
DIRECTORS' DECLARATION
The directors of the Company declare that:
-
the accompanying financial statements and notes:
-
(a) comply with Accounting Standard AASB 134 : Interim Financial Reporting and the Corporations Regulations 2001 ; and
-
(b) give a true and fair view of the financial position of the Company as at 31 December 2011 and its performance for the half-year ended on that date.
-
in the directors’ opinion there are reasonable grounds to believe that the Company will be able to pay its debts as and when they become due and payable.
This declaration is made in accordance with a resolution of the Board of Directors:
==> picture [166 x 35] intentionally omitted <==
Signed at Perth: George Sakalidis Managing Director
Dated this 15th day of March 2012
- Page 24 -
==> picture [452 x 90] intentionally omitted <==
Independent Auditor’s Review Report
To the members of Image Resources NL
Report on the Half-year Financial Report
We have reviewed the accompanying half-year financial report of Image Resources NL, which comprises the statement of financial position as at 31 December 2011, the statement of comprehensive income, statement of changes in equity and statement of cash flows for the half-year ended on that date, notes comprising a summary of significant accounting policies and other explanatory information, and the directors’ declaration.
Directors’ Responsibility for the Half-year Financial Report
The directors of Image Resources NL are responsible for the preparation of the half-year financial report that gives a true and fair view in accordance with Australian Accounting Standards (including Australian Accounting Interpretations) and the Corporations Act 2001 and for such internal control as the directors determine is necessary to enable the preparation of the half-year financial report that is free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express a conclusion on the half-year financial report based on our review. We conducted our review in accordance with Auditing Standard on Review Engagements ASRE 2410 Review of a Financial Report Performed by the Independent Auditor of the Entity , in order to state whether, on the basis of the procedures described, we have become aware of any matter that makes us believe that the financial report is not in accordance with the Corporations Act 2001 including: giving a true and fair view of Image Resources NL's financial position as at 31 December 2011 and its performance for the half-year ended on that date; and complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 . As the auditor of Image Resources NL, ASRE 2410 requires that we comply with the ethical requirements relevant to the audit of the annual financial report.
A review of a half-year financial report consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Australian Auditing Standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Independence
In conducting our review, we have complied with the independence requirements of the Corporations Act 2001 . We confirm that the independence declaration required by the Corporations Act 2001 , which has been given to the directors of Image Resources NL, would be in the same terms if provided to the directors as at the time of this auditor’s review report.
- Page 25 -
Conclusion
Based on our review, which is not an audit, we have not become aware of any matter that makes us believe that the half-year financial report of Image Resources NL is not in accordance with the Corporations Act 2001 including:
-
(a) giving a true and fair view of Image Resources NL’s financial position as at 31 December 2011 and of its performance for the half-year ended on that date; and
-
(b) complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 .
Somes Cooke
==> picture [120 x 27] intentionally omitted <==
Nicholas Hollens 15 March 2012 Perth Western Australia
- Page 26 -