AI assistant
MGX RESOURCES LIMITED — Investor Presentation 2017
Apr 26, 2017
65331_rns_2017-04-26_6c779822-96d5-46ce-8f67-578c7734253e.pdf
Investor Presentation
Open in viewerOpens in your device viewer
Restarting Koolan Island
MGX
Disclaimer
This Document is Confidential and may not be reproduced, redistributed or passed on, directly or indirectly, to any other person, or published, in whole or in part, for any purpose without prior written approval from Mount Gibson Iron Limited.
This Document is not a Prospectus nor an Offer to Subscribe for Shares.
Mount Gibson Iron Limited and its subsidiaries (ASX:MGX, “ MGX ”) make no representations or warranty (express or implied) as to the accuracy, reliability or completeness of this document. MGX and its respective directors, employees, agents and consultants shall have no liability (including liability to any person by reason of negligence or negligent misstatement) for any statements, opinions, information or matters (expressed or implied) arising out of, or contained in or derived from, or for any omissions from this document, except liability under statute that cannot be excluded.
This document contains reference to certain forecasts, projections, intentions, expectations and plans of MGX, which may or may not be achieved. They are based on certain assumptions which may not be met or on which views may differ.
The performance and operations of MGX may be influenced by a number of factors, uncertainties and contingencies many of which are outside the control of MGX and its directors.
No representation or warranty (expressed or implied) is made by MGX or any of its respective directors, officers, employees, advisers or agents that any forecasts, projections, intentions, expectations or plans set out in this document will be achieved, either totally or partially, or that any particular rate of return will be achieved.
Investments in MGX shares are considered highly speculative.
2
Koolan Island Mine Restart A premier high grade iron ore opportunity
-
One of the world’s premier high grade hematite production opportunities
-
Stage 1 Main Pit Ore Reserves of 12.8Mt @ 66.0% Fe* and initial mine life of 3.5 years
-
Initial capex of $97m including $10m contingency
-
Robust economics using conservative Fe prices and FX assumptions*
-
28 month payback from first ore sales
-
First ore sales targeted to commence in early 2019
-
Potential Stage 2 Pit extension at east end of Main Pit, subject to further geotechnical work
==> picture [483 x 338] intentionally omitted <==
Koolan Island location and site layout showing Main Pit relative to existing site infrastructure, including crushing and port facilities, operations centre, accommodation camp and airstrip .
*Refer slides 5, 7 and 12
3
Koolan Island Mine Restart Feasibility Study Overview
-
Safe and viable Main Pit seawall design and construction method confirmed
-
Initial Main Deposit Ore Reserves of 12.8 Million tonnes grading 66.0% Fe and initial mine life of 3.5 years
-
Seawall construction and dewatering capital costs of $97 million including contingencies , total peak cash draw prior to cashflow of $145 million, including pre-stripping and other working capital
-
Projected all-in cash costs of $53/wmt Free on Board (FOB)*, including development capex and $30.6 million in final closure costs
-
Estimated pre-tax Internal Rate of Return of 34% and Net Present Value of $106 million[#] , and 28 month payback from first ore sales (assuming average Platts 62% Fe price of US$55/dmt and USD:AUD FX rate of 0.75). At a price of US$65/dmt, NPV increases to $233 million and IRR increases to 58% .
-
Estimated breakeven at Platts 62% Fe Index price of US$46/dmt CFR (Life-of-Mine, using above assumptions, including capital and closure costs)
-
Anticipated 24 month period from approval to ore production, utilising existing mine infrastructure and mining fleet
-
First ore sales targeted to commence in early 2019
-
Potential Stage 2 Pit extension under assessment to convert 7Mt of Mineral Resources to Ore Reserves at east end of Main Deposit
-
Anticipated site-based workforce of up to 80 during construction, rising to approximately 315 employees and contractors during production
All figures are expressed in Australian dollars unless stated otherwise. Refer Slide 12 for Competent Persons attributions
*All-in cash costs are reported FOB and include royalties and capex, corporate cost allocations and closure costs.
Based on real pre–tax discount rate of 8%, broadly equivalent to nominal pre-tax discount rate of 10% and annual inflation of 2.5%.
4
Koolan Island Mine Restart An unrivalled high grade hematite deposit
Main Pit in 2014 showing consistency and width of high grade Main Deposit
-
High grade hematite (66% Fe)
-
Very low contaminants (P, Al)
-
Well understood orebody, consistent grade and width
-
Well understood mining characteristics
| Main Deposit Mineral Resources | Main Deposit Mineral Resources | Main Deposit Mineral Resources | Main Deposit Mineral Resources | Main Deposit Mineral Resources | Main Deposit Mineral Resources |
|---|---|---|---|---|---|
| Tonnes millions |
Fe % |
SiO2 % |
Al2O3 % |
P % |
|
| Mineral Resources, above 50% Fe | |||||
| Measured | 2.97 | 60.1 | 13.45 | 0.34 | 0.007 |
| Indicated | 33.51 | 65.7 | 4.61 | 0.67 | 0.011 |
| Inferred | 5.41 | 61.4 | 10.96 | 0.77 | 0.010 |
| Total | 41.90 | 64.8 | 6.06 | 0.66 | 0.011 |
| Main Deposit Ore Reserves | |||||
| Mineral Reserves, above 50% Fe | |||||
| Proved | 0.04 | 63.49 | 6.68 | 1.31 | 0.014 |
| Probable | 12.77 | 66.03 | 3.70 | 0.92 | 0.009 |
| Total | 12.82 | 66.02 | 3.71 | 0.93 | 0.009 |
| Discrepancies may appear due to rounding. Mineral Resources are reported inclusive of Ore Reserves. All tonnages have been estimated as dry tonnages. |
-
High grade attracts a price premium – currently +10% for ores grading 65% Fe
-
Highly sought-after product
-
Life-of-Mine production committed under existing long term offtakes
-
Potential for Stage 2 Pit extension (~7Mt) subject to further geotechnical evaluation
*Refer slide 12 for Competent Persons information
5
Koolan Island Mine Restart Seawall construction and dewatering capital costs
| Item | Cost($M) |
|---|---|
| Seawall rebuild cost | 54.1 |
| Island costs | 2.8 |
| Dewatering | 6.8 |
| Pit rehabilitation | 11.7 |
| Contingency | 9.8 |
| Seawall Capex Subtotal | 85.2 |
| Miningand ancillaryequipment | 6.5 |
| Other, includinginsurance | 5.0 |
| Total Capex | 96.7 |
*All figures are expressed in Australian dollars unless stated otherwise
6
Koolan Island Mine Restart Robust financial metrics and low unit costs
| Koolan Island | Stage One Pit | Stage One Pit |
|---|---|---|
| 62%Fe Iron Ore Price & FX Assumption | US$55/dmt & A$1.00/US$0.75 | US$65/dmt & A$1.00/US$0.75 (Spot) |
| Pre-Tax NPV (8% real pre-tax)* | $106 million | $233 million |
| Pre-Tax IRR | 34% | 58% |
| Seawall and Other Start-Up Capital | $96.7 million | $96.7 million |
| Peak Cash Draw | $145 million | $142 million |
| Payback Period | 28 months (from first ore sales) |
22 months (from first ore sales) |
| Life of Mine Ore | 12.8Mt | 12.8Mt |
| Economic Life (to completion of sales) | 41 months | 41 months |
| Year 1 | Year 2 | Year 3 | Year 4 | Total | |
|---|---|---|---|---|---|
| Ore Mined (Mt) | 2.4 | 3.4 | 7.1 | 12.8 | |
| Waste Mined (Mt) | 15.2 | 14.3 | 8.8 | 38.3 | |
| Total Material Movement (Mt) | 17.6 | 17.7 | 15.9 | 51.2 | |
| Strip Ratio | 6.3 | 4.2 | 1.2 | 3.0 | |
| Ore Crushed (Mt) | 2.4 | 3.0 | 5.4 | 2.1 | 12.8 |
| Ore Shipped (Mt) | 2.3 | 3.0 | 5.5 | 2.1 | 12.8 |
| Fe Grade (%) | 66.2 | 65.9 | 65.9 | 66.4 | 66.1 |
| Average cash operating cost (excluding initial capex and closure) (A$/wmt FOB) |
67 | 54 | 33 | 19 | 42 |
| Item | Unit | Unit Rate |
|---|---|---|
| Mining | Wmt of TMM |
$6.95 |
| Crushing | Wmt crushed |
$4.17 |
| Port | Wmt shipped |
$0.96 |
Robust IRR and NPV using conservative base case assumptions:*
-
Est. NPV of $106m and pre-tax IRR of 34% @ Platts 62% Fe of US$55/dmt CFR, USD:AUD FX rate of 0.75
-
LOM all-in cash cost of $53/wmt FOB (including capex and closure)
-
LOM cash cost of $42/wmt FOB (excluding capex and closure)
-
Est. cash breakeven at US$46/dmt CFR ( Platts 62% Fe) , including capex and closure costs
-
Est. NPV rises to $233m with IRR of 58% at US$65/dmt CFR (Platts 62% Fe)
-
Every US$1.00/dmt change in the Platts 62% Fe iron ore index impacts the NPV by approximately $12m.
*All figures are expressed in Australian dollars unless stated otherwise. For supporting information, refer to ASX release dated 27 April 2017
7
Koolan Island Mine Restart Seawall Design and Construction
==> picture [487 x 221] intentionally omitted <==
-
Safe and viable seawall design and construction method confirmed and peer reviewed by independent engineering experts
-
Factor of Safety of 1.3 during operations
-
Seawall incorporates 467m cement bentonite seepage barrier
-
3 stage construction program:
-
Embankment construction
-
Construction of seepage barrier
-
Pit dewatering
-
24 months from approval to ore production
8
Koolan Island Mine Restart Project Schedule
-
All necessary approvals in place to proceed
-
Embankment construction to commence June quarter 2017
-
Dewatering targeted to commence in mid 2018
-
Mining targeted to commence December quarter 2018
-
24 months from approval to production, first ore sales targeted for early 2019
-
Estimated payback 28 months from first ore sales
-
Stage 2 Pit evaluation targeted for completion within 12 months
| Task Name 2017 2018 2019 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Rock Fill Embankment Construction Seepage Barrier construction Dewatering & Footwall Rehabilitation Mining First Sales Commencement |
Task Name 2017 2018 2019 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Rock Fill Embankment Construction Seepage Barrier construction Dewatering & Footwall Rehabilitation Mining First Sales Commencement |
Task Name 2017 2018 2019 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Rock Fill Embankment Construction Seepage Barrier construction Dewatering & Footwall Rehabilitation Mining First Sales Commencement |
Task Name 2017 2018 2019 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Rock Fill Embankment Construction Seepage Barrier construction Dewatering & Footwall Rehabilitation Mining First Sales Commencement |
Task Name 2017 2018 2019 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Rock Fill Embankment Construction Seepage Barrier construction Dewatering & Footwall Rehabilitation Mining First Sales Commencement |
Task Name 2017 2018 2019 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Rock Fill Embankment Construction Seepage Barrier construction Dewatering & Footwall Rehabilitation Mining First Sales Commencement |
Task Name 2017 2018 2019 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Rock Fill Embankment Construction Seepage Barrier construction Dewatering & Footwall Rehabilitation Mining First Sales Commencement |
Task Name 2017 2018 2019 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Rock Fill Embankment Construction Seepage Barrier construction Dewatering & Footwall Rehabilitation Mining First Sales Commencement |
Task Name 2017 2018 2019 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Rock Fill Embankment Construction Seepage Barrier construction Dewatering & Footwall Rehabilitation Mining First Sales Commencement |
Task Name 2017 2018 2019 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Rock Fill Embankment Construction Seepage Barrier construction Dewatering & Footwall Rehabilitation Mining First Sales Commencement |
Task Name 2017 2018 2019 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Rock Fill Embankment Construction Seepage Barrier construction Dewatering & Footwall Rehabilitation Mining First Sales Commencement |
|
|---|---|---|---|---|---|---|---|---|---|---|---|
| Task Name | 2017 | 2018 | 2019 | ||||||||
| Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | ||||
| Rock Fill Embankment Construction | |||||||||||
| Seepage Barrier construction | |||||||||||
| Dewatering & Footwall Rehabilitation | |||||||||||
| Mining | |||||||||||
| First Sales Commencement |
9
Koolan Island Mine Restart Summary
-
One of the world’s premier high grade hematite production opportunities
-
Stage 1 Pit Ore Reserves of 12.8Mt @ 66.0% Fe*
-
Initial production of 12.8Mt over 3.5 years
-
Initial capex of $97m including $10m contingency
-
Robust economics using conservative Fe prices and FX assumptions*
-
28 month payback from first ore sales
-
First ore sales targeted to commence in early 2019
==> picture [512 x 276] intentionally omitted <==
- Potential Stage 2 Pit extension at east end of Main Pit, subject to further geotechnical work
*Refer slides 5, 7 and 12
10
Restarting Koolan Island
MGX
Supplementary Information
Competent Person Attributions
Main Deposit Mineral Resources
The information in this report relating to the Mineral Resources of Main Deposit at Koolan Island is based on information compiled by Elizabeth Haren, a Competent Person who is a member and Chartered Professional of the Australasian Institute of Mining and Metallurgy and a member of the Australian Institute of Geoscientists. Ms Haren was a full-time employee of, and is now a consultant to, Mount Gibson Iron Limited and has sufficient experience that is relevant to the style of mineralisation and type of deposit under consideration and to the activity being undertaken 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’. Ms Haren consents to the inclusion in this report of the matters based on her information in the form and context in which it appears.
Main Deposit Ore Reserves
The information in this report relating to Ore Reserves at Koolan Island is based on information compiled by Brett Morey, a Competent Person who is a member of the Australasian Institute of Mining and Metallurgy. Brett Morey is a full-time employee of Mount Gibson Iron Limited. Brett Morey has sufficient experience that is relevant to the style of mineralisation and type of deposit under consideration and to the activity being undertaken 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’. Brett Morey consents to the inclusion in the report of the matters based on his information in the form and context in which it appears. The Ore Reserve estimates comply with recommendations in the Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (2012) by the Joint Ore Reserves Committee (JORC). Therefore they are suitable for public reporting.
*For more information refer ASX release dated 27 April 2017.
12