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.

PRODIGY GOLD NL Capital/Financing Update 2012

May 14, 2012

65615_rns_2012-05-14_e3a9d001-41e4-4e20-90fd-4747d0326860.pdf

Capital/Financing Update

Open in viewer

Opens in your device viewer

==> picture [165 x 139] intentionally omitted <==

ASX ANNOUNCEMENT / MEDIA RELEASE

==> picture [147 x 57] intentionally omitted <==

ASX:ABU

15 May, 2012

Old Pirate Stage 1 Scoping Study Results

ABM Resources NL (“ABM” or “The Company”) is pleased to announce the results of the Old Pirate Stage 1 Open Pit Scoping Study . The Old Pirate Gold Deposit is located in the Northern Territory of Australia on the same project as the Company's multi-million ounce resource at the Buccaneer Porphyry Gold Deposit. The Stage 1 Old Pirate open pit is modelled to contain 832,000t @ 11.5g/t gold for 308,000oz and is based on both Inferred and Indicated Resources Estimations as announced April 16[th] , 2012.

The presence of high grade coarse free gold at Old Pirate allows for construction of a simple Gravity Processing Plant with savings on capital expenditure and processing compared to conventional cyanide leach processing. Work is also on-going with Tanami Gold NL under the previously announced Memorandum of Understanding to consider processing Old Pirate material at the Coyote Gold Mine located 45 km from Old Pirate.

On-site Gravity Processing Plant. Assumes a 350,000 to 450,000 tonnes per annum gravity gold recovery plant is installed at Old Pirate:

  • 261,000 ounces gold recovered in Stage 1 open pit via gravity gold extraction methods. Stage 1 does not include cyanide leach, underground scenarios or integration of other gold bearing veins identified but not in the resource estimation.

  • $27.1M capital expenditure (gravity plant, camp and associated infrastructure) paid back in the first 5 months of production.

  • $257M Net Present Value (NPV) applying 0% discount rate (equivalent to cash flow over 2 years mine life).

  • $228M NPV applying 9.8% discount rate.

  • $511 per ounce of gold total operating cost inclusive of mining, processing, royalties and administration (cash cost ~$383 per ounce).

NOTE - Assumes $1600 per ounce realised gold price.

==> picture [450 x 46] intentionally omitted <==

Darren Holden, Managing Director, said, "We are very pleased with the outcomes of the Entech Scoping Study for Old Pirate. The study presents the potential for a low-cost and highly profitable open pit mining operation. Considering that the Scoping Study neither takes into account possible underground development nor is optimised to include known gold-bearing veins outside the resource, we are considering this as a first base case with upside yet to be factored in. ABM is currently exploring another three kilometres of prospective strike length of sedimentary horizons at Old Pirate targeting gold bearing vein material."

Scoping Study

ABM Resources contracted Entech Pty Ltd Mining Consultants to review the Old Pirate Gold Deposit resource estimation and to conduct an open pit optimisation study. The study was based on the Inferred and Indicated Resource models announced by the Company on 16[th] April, 2012. The study used a $1600 per ounce realised gold price. However, due to the very low operating costs, a sensitivity analysis was also run at $1200 per ounce gold price which also showed strong cash-flows.

ABM is continuing with aggressive extensional exploration at Old Pirate by drilling and trenching, with a view to upgrading resource categories and identifying further mineralised zones in the immediate area.

A Scoping Study is not a Feasibility Study. A Scoping Study is based on optimised mine designs, conceptual parameters, and it utilises general approximations based on similar deposits or mines. Refer to Appendix 2 for a more detailed review of parameters. It is important to note that Inferred Resources do not have a comparable reserve definition and hence resource definition requires upgrading (from Inferred Resource to Indicated or Measured Resource) prior to more definitive feasibility studies.

Open Pit Optimisation

The Inferred and Indicated Resource models were analysed with various parameters for mining rates and a series of "nested" pit shells were produced to assess the economic value. The uncut resource model was used with a dilution factor of 10% and a mining recovery factor of 95%. Mining and haulage costs were calculated at variable rates for increasing depth. Drill and blast costs were varied for oxide, transitional and fresh rock material.

Overall the models revealed an average of approximately 3,000 ounces of gold per vertical metre and a strip ratio of (ore:waste) 1:13 with a pit extending to a maximum depth of approximately 100 metres below natural land surface.

2

==> picture [396 x 371] intentionally omitted <==

Figure 1 Plan-view showing resource model and open pit design.

==> picture [409 x 314] intentionally omitted <==

Figure 2 Oblique 3D view (view to NE) showing resource model and open pit design.

3

Standalone Gravity Processing Scenario

A standalone processing scenario involves a total capital expenditure of ~$27.1M for the processing plant and other facilities. Capital expenditure is based on the installation of a pre-constructed, modular gravity gold extraction facility. Preliminary metallurgical test work at Old Pirate has indicated that approximately 85% of the gold is extractable via simple gravity processing without the need for cyanide. The cost of a 50 tonne per hour (350,000 to 450,000 tonnes of material per annum) plant is estimated at $15M with an additional $12M required for a power plant, camp facilities, equipment and site works. The cost of processing is estimated at $35 per tonne. The plant and processing costs are based on discussions with gravity plant construction companies and are considered general approximations. Gold not extracted via gravity plant can possibly be reprocessed via cyanide methods at a later date and is not included in this Scoping Study.

The Scoping Study indicates an initial 2 year mine life for the Stage 1 pit which can be expanded with further extensional resource work and possible underground mining.

Table 1 below shows a summary of cash-flow from a standalone processing facility.

Table 1. Stand alone gravity gold processing facility for Old Pirate open pit.

Item Total Unit Year 1 Year 2
Milled Tonnes 832,000 T 450,000 382,000
Gold Grade 11.5 g/t 10.9 16.0
Recovered Gold 261,000 Oz 112,000 149,000
Revenue 418.4 $M 179.6 238.7
Capital Expenditure 27.1 $M 26.5 0.7
Operating Expenditure 133.5 $M 75.9 57.6
Total Expense 160.6 $M 102.4 58.2
Cash Flow 257.8 $M 77.2 180.5

Note: Figures have been rounded therefore differences may occur

Table 2. Stand alone gravity gold processing facility summary of costs for Old Pirate.

Stand Alone Scenario Stand Alone Scenario
Category
Cost ($M) $/t ore
Capital Expenditure 27.1 32.2
Mine Operating Costs 60.9 73.2
Processing 29.1 35.0
General and Administration 10.0 12.0
Royalties 33.5 40.2
Operating Cost Total (ex Capex) 133.5 160.4

Note: Figures have been rounded therefore differences may occur

4

Next Steps

The Old Pirate Deposit is located on an Exploration Licence and consists of both Inferred and Indicated Resources. ABM is currently trenching extensional veins at Old Pirate and a drilling program will commence shortly.

Further testing, resource definition, design, feasibility studies and environmental work along with regulatory approvals for a Mineral Lease need to be carried out before mining can commence. This work is on-going.

About ABM Resources

ABM Resources is an exploration company developing several gold discoveries in the Tanami-Arunta region of the Northern Territory of Australia. The Company has a multi-tiered approach to exploration and development with a combination of high grade potentially short-term production scenarios such as Old Pirate, large scale discoveries such as Buccaneer, and regional exploration discoveries such as the Kroda Gold Project. In addition, ABM Resources is committed to regional exploration programs throughout its extensive holdings.

ABM Resources is well capitalised to achieve its milestones in 2012 and into 2013 with over $26M in cash (quarterly report dated 31[st] March 2012).

==> picture [431 x 301] intentionally omitted <==

Figure 3. ABM Project Location Map Northern Territory.

Signed

==> picture [90 x 43] intentionally omitted <==

Darren Holden – Managing Director

5

Competent Persons Statement

The information in this report that relates to Exploration Results, Mineral Resources or Ore Reserves is based on information compiled by Mr Darren Holden who is a Member of The Australasian Institute of Mining and Metallurgy. Mr Holden is a full time employee of ABM Resources NL and 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 Person as defined in the 2004 Edition of the “Australasian Code for Reporting Exploration Results, Mineral Resources and Ore Reserves”. Mr Holden consents to the inclusion in the documents of the matters based on this information in the form and context in which it appears.

The information in this report that relates to the Scoping Study was based on studies by Stuart Swapp (Grad Dip Mining, MPhys) and reviewed by Shane McLeay MAusIMM, BEng (Hons) who are both Mining Engineers and full time employees of Entech Mining Pty Ltd.

For Further Information Please Contact

Jutta Zimmermann CFO / Company Secretary +61 8 9423 9777

Darren Holden Managing Director +61 8 9423 9777

Berdine Mastaglia Investor Relations Manager +61 8 9423 9777

6

Appendix 1 - ABM Resources - JORC Compliant Resources

(Refer to press release dated April 16th, 2012) for full details.

Table A1.1 Old Pirate Resource Estimation without utilising a top-cut.

All Vein Models Tonnes Gold (g/t) Ounces
Indicated 347,000 5.31 59,200
Inferred 1,327,000 11.86 505,800
Total 1,673,000 10.50 565,000
High Grade Vein
Tonnes
Gold (g/t) Ounces
Models Only
Indicated 132,000 7.74 32,800
Inferred 354,000 22.64 257,600
Total 486,000 18.60 290,400

*Note - totals may vary due to rounding.

Table A1.2 Old Pirate Resource Estimation with utilising 300g/t top-cut

All Vein Models Tonnes Gold (g/t) Ounces
Indicated 347,000 5.25 58,500
Inferred 1,327,000 8.65 368,900
Total 1,673,000 7.95 427,400
High Grade Vein
Tonnes
Gold (g/t) Ounces
Models Only
Indicated 132,000 7.62 32,200
Inferred 354,000 17.52 199,400
Total 486,000 14.84 231,600

*Note - totals may vary due to rounding.

7

Table A1.3 Buccaneer Porphyry Gold Deposit Resource Update at varying cut-offs

0.2g/t cut off Million Tonnes Gold (g/t) Million Ounces
Indicated 34.0 0.64 0.702
Inferred 93.9 0.65 1.970
Total 127.9 0.65 2.672
0.4g/t cut-off Million Tonnes Gold (g/t) Million Ounces
Indicated 24.2 0.77 0.600
Inferred 64.1 0.80 1.657
Total 88.3 0.80 2.257
0.6g/t cut-off Million Tonnes Gold (g/t) Million Ounces
Indicated 12.3 1.04 0.412
Inferred 31.8 1.13 1.154
Total 44.1 1.10 1.566

*Note - totals may vary due to rounding.

Table A1.4 Hyperion Gold Project Resource Estimation without top-cut

0.8g/t cut off Tonnes Gold (g/t) Ounces
Hyperion Central 2,209,000 2.14 152,100
Hyperion South 768,000 2.71 66,800
Total 2,977,000 2.29 219,000
2g/t cut-off Tonnes Gold (g/t) Ounces
Hyperion Central 875,000 3.36 94,400
Hyperion South 272,000 5.37 47,000
Total 1,147,000 3.83 141,400

*Note - totals may vary due to rounding.

Table A1.5 Hyperion Gold Project Resource Estimation with 50g/t top-cut

0.8g/t cut off Tonnes Gold (g/t) Ounces
Hyperion Central 2,209,000 2.06 146,600
Hyperion South 768,000 2.25 55,500
Total 2,977,000 2.11 202,200
2g/t cut-off Tonnes Gold (g/t) Ounces
Hyperion Central 875,000 3.17 89,100
Hyperion South 272,000 4.08 35,700
Total 1,147,000 3.38 124,800

*Note - totals may vary due to rounding.

8

Appendix 2 - Optimisation and Scoping Study Parameters

A Scoping Study is a preliminary and conceptual study using mining cost parameters generally considered as industry averages or comparable to existing mining operations. The final production or feasibility parameters may differ from those used in the study.

Geotechnical Parameters

Note - detailed geotechnical work at Old Pirate has not been completed, and these parameters are based on typical factors used in Australian open pit projects.

Old Pirate Geotechnical Parameters

Bench
Height
Batter
Angle
Berm
Width
Pit Name Wall Rock Type
Old Pirate All Oxide 10m 52o 5m
Transitional 20m 62o 5m
Fresh 20m 69o 5m

Old Pirate Optimisation Overall Wall Angles (Including Ramp)

Material Type Overall Slope Angle
Oxide 38o
Transitional 42o
Fresh 45o

9

Old Pirate Optimisation Input Parameters

Item Units Amount
Production Factors
Dilution % 10
Mining recovery % 95
Mining Costs
Haulage cost at Surface $/BCM 6.21
Cost Increase with Depth $/BCM /m 0.02
Drill and Blast
Oxide $ / BCM 1.71
Transitional $ / BCM 3.03
Fresh $ / BCM 5.28
Processing
Recovery Gravity Only
Oxide % 85
Transitional % 85
Fresh % 85
Processing cost
Oxide $/t 35
Transitional $/t 35
Fresh $/t 35
Selling costs
Royalty 1 % 8.0
Payability % 99.90
RefiningCosts $A / oz 2.85
Revenue
Sale Price $A / oz 1,600

10