AI assistant
SCIDEV LTD — Interim / Quarterly Report 2008
Feb 27, 2008
65761_rns_2008-02-27_720ab050-696b-42c8-a6e2-f0a6e628388f.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer


ABN 25 001 150 849
Gordon Chiu Building J01 Phone: 02-9351-6741 Department of Chemical Engineering Fax: 02-9351-7180 Maze Crescent Email: [email protected] University of Sydney NSW 2006 Website: www.intec.com.au Australia ASX code: INL
Companies Announcements Office 28 February 2008 Australian Securities Exchange
Half-Yearly Report
Please see attached the 31 December 2007 Half-Yearly Report for Intec Ltd (ASX code: INL).
An interview with myself discussing the half-yearly results will be available online today at Boardroom Radio http://www.brr.com.au/event/41538.
Yours faithfully, Intec Ltd
Philip R Wood Managing Director & Chief Executive Officer



ABN 25 001 150 849
Gordon Chiu Building J01 Department of Chemical Engineering Maze Crescent University of Sydney NSW 2006 Australia
Phone: 02-9351-6741 Fax: 02-9351-7180 Email: [email protected] Website: www.intec.com.au ASX code: INL
HALF-YEARLY REPORT
31 DECEMBER 2007

Intec Ltd
ABN 25 001 150 849
Corporate directory
Directors
Trevor A Jones (Non-executive Chairman) Philip R Wood (Managing Director & Chief Executive Officer) A John Moyes (Technical Director) Kieran G Rodgers (Finance Director & Chief Financial Officer) Kenneth J Severs (Non-executive Director) James R G Bell (Non-executive Director)
Company Secretaries
Robert J Waring Grahame Clegg
Senior Management
Brian Banister (Chief Operating Officer) Dave L Sammut (Corporate Development Manager) Andrew R Tong (Senior Research Metallurgist & Laboratory Manager)
Principal Registered Office in Australia
Gordon Chiu Building, J01 Department of Chemical Engineering Maze Crescent University of Sydney NSW 2006 Australia
Telephone: (+61 2) 9351 6741 Facsimile: (+61 2) 9351 7180 Email: [email protected] Website: www.intec.com.au
Sydney City Office
Level 13, Macquarie House 167 Macquarie Street Sydney NSW 2000 Australia Telephone: (+61 2) 8667 3038
Burnie Office
10-12 River Road Burnie TAS 7320 Australia Telephone: (+61 3) 6431 9867 Facsimile: (+61 3) 6431 3629
Demonstration Plant
PO Box 952 39 River Road Burnie TAS 7320 Australia Telephone: (+61 3) 6431 4687 Facsimile: (+61 3) 6431 3594
The Hellyer Mine
Cradle Mountain Link Road Wynyard-Waratah Council District TAS 7321 Australia Telephone: (+61 3) 6439 1155 Facsimile: (+61 3) 6439 1405
Melbourne EAF Dust Storage Site
433-451 Somerville Road West Footscray VIC 3012 Australia
West Australian Representative Office
Mr Stephen Stone 173 Hammersley Road Subiaco WA 6008 Australia Telephone: (+61) 418 804 564
North American Representative Office
Mr Phil Evans 32 Charles Street Georgetown, Ontario Canada L7G 2Z3 Telephone and Facsimile: (+1 905) 873 4985
European Representative Office
Mr Ken Severs 'Appletree' Frith Road, Aldington Frith Kent TN25 7HJ United Kingdom Telephone and Facsimile: (+44 1233) 721 328
Chinese Representative Office
Mr Joe Lam Suite 1410, The Hub 1068 East XingGang Road Guangzhou PRC Telephone: +86 (0)20 89236813 Facsimilie: +86 (0)20 89236040
Intec Ltd
ABN 25 001 150 849
Corporate directory
Share Registry
Registries Limited Level 2, 28 Margaret Street Sydney NSW 2000 Australia
PO Box R67 Royal Exchange Sydney NSW 1223 Australia
Telephone: (+61 2) 9290 9600 Facsimile: (+61 2) 9279 0664 Email: [email protected] Website: www.registriesltd.com.au
Patent Attorney
Griffith Hack 100 Miller Street North Sydney NSW 2060 Australia
Stock Exchange Listings
Intec Ltd shares are listed on the Australian Stock Exchange (Code: INL) and the Deutsche Börse (Code: INF).
Auditor
PricewaterhouseCoopers Darling Park Tower 2, 201 Sussex Street Sydney NSW 1171 Australia
Legal Adviser
Allens Arthur Robinson Level 28 Deutsche Bank Place Corner of Hunter and Philip Streets Sydney NSW 2000 Australia

Intec Ltd
ABN 25 001 150 849
Contents
| Directors' report | 1 |
|---|---|
| Consolidated income statement | 3 |
| Consolidated balance sheet | 4 |
| Consolidated statement of changes in equity | 5 |
| Consolidated cash flow statement | 6 |
| Notes to the financial statements | 7 |
| Directors' declaration | 13 |
| Independent review report | 14 |
| Auditor's independence declaration | 16 |
| Additional shareholder information | 17 |
Intec Ltd Directors' report
Your Directors present their report on the consolidated entity consisting of Intec Ltd (Intec, INL or the Company) and the entities it controlled (the Group) for the half-year ended 31 December 2007.
Directors
The names of the Company's Directors in office during the half-year and until the date of this report are set out below. Directors were in office for this entire period unless otherwise stated.
Trevor A Jones (Non-executive Director, appointed Non-executive Chairman 1 January 2008) Philip R Wood (Managing Director and Chief Executive Officer) James R G Bell (Non-executive Director) A John Moyes (Technical Director) Kieran G Rodgers (Finance Director and Chief Financial Officer) Kenneth J Severs (Non-executive Director) Ian W Ross (Non-executive Chairman, resigned 31 December 2007)
Review of operations
The net profit of the Group after providing for income tax for the half year to 31 December 2007 amounted to \$1,169,000 (2006 – loss \$5,598,000).
The half year continued to see steady production from the Hellyer Zinc Concentrate Project (a 50/50 joint venture between INL and Polymetals (Hellyer) Pty Ltd), albeit during an anticipated period of mining of lower grade (average 2.3% Zn) tailings from the Hellyer tailings dam. The lesser amount of contained zinc in the feedstock was offset by improved recoveries at the Intec Hellyer Mill, which resulted from ongoing efforts to optimise production rates and recovery efficiencies. These efforts included the installation of a modern control system and refurbishment of the high intensity conditioners and additional flotation cells.
The receipt in December 2007 of the required regulatory approvals for the Hellyer Residues Project marked the on-time achievement of the full complement of Project milestones for the year. That these approvals were granted in record time – only four months from application to approval – denotes the strong support for the Hellyer Residues Project from the Government, regulatory authorities and people of Tasmania.
Enhancements to the Hellyer Residues Project planning included the commitment by the Federal Government of \$11.7 million in funding for the rail infrastructure in northwestern Tasmania, specifically including the 11km spur line between the Hellyer site and the main bulk transport line.
Additionally, Intec signed a collaboration agreement with Veolia Environmental Services in December 2007. Intec and Veolia will identify Australian waste streams that are suitable as feedstock for Intec's patented hydrometallurgical technology. The wastes will be supplied to the Hellyer Residues Project.
Campaign operations were conducted at the Burnie Demonstration Plant between September and December 2007. These demonstrated the unit hydrometallurgical operations of the Intec Process as intended to be applied at the Hellyer Residues Project and yielded product samples to assist in developing potential sales agreements for the Project.
Intec was pleased to announce in November 2007 the opening of its representative office in Guangzhou, China. This reflects the increasing importance of China to Intec's business, in terms of sales of products from Intec's Hellyer Zinc Concentrate Project Joint Venture and Hellyer Residues Project, purchasing opportunities for raw materials (including feedstocks and reagents), potential project opportunities for Intec's wholly-owned hydrometallurgical technology (the Intec Process) and potential sourcing of investment funding.
Intec Ltd Directors' report (continued)
Bass Metals Ltd (ASX code: BSM, 23.2% owned by Intec) announced on October 5 2007 that diamond drill hole HLD957 had intersected 57.5 metres containing 9.2% Zn, 4.7% Pb, 94 g/t Ag and 2.89g/t Au from 181 metres downhole at the Southern Barite Zone (recently renamed the Fossey Zone), along strike from the historic Hellyer mine. During the December 2007 Quarter, BSM shareholders voted in favour of Intec participating pro rata in a placement (at 42 cents per BSM share) to maintain Intec's 23.2% holding in BSM.
Events occurring after the reporting date
No events have occurred subsequent to 31 December 2007 requiring disclosure in, or amendment to, these interim financial statements.
Auditor's Independence Declaration
An independence declaration from our auditor, PricewaterhouseCoopers, is included on page 16 of the financial report.
This report is made in accordance with a resolution of the Directors.
Philip R Wood Managing Director Chief Executive Officer
Sydney
27 February 2008
Intec Ltd Consolidated income statement
| Half-year ending | ||
|---|---|---|
| 31 December 2007 |
31 December 2006 |
|
| \$'000 | \$'000 | |
| Revenue from continuing operations | 14,020 | 21 |
| Other income | - | 323 |
| Cost of production less changes in inventory of metal | ||
| in concentrate and work in progress | (7,800) | - |
| Administration expense | (776) | (633) |
| Demonstration plant expenses | (1,171) | (3,011) |
| Depreciation and amortisation expense | (63) | (1,155) |
| Employee benefits expense | (2,093) | (2,124) |
| Engineering and other consultants expenses | (28) | (31) |
| Finance costs | (80) | - |
| Occupancy expense | (230) | (125) |
| Research and development expenses | (148) | (132) |
| Other expenses | (363) | (246) |
| Share of net losses of associates accounted for using the equity method |
(99) | (57) |
| Profit/(loss) before income tax | 1,169 | (7,170) |
| Income tax benefit | - | 1,572 |
| Profit/(loss) for the half year attributable to the members of Intec Ltd |
1,169 | (5,598) |
| Basic earnings/(loss) per share (cents per share) | 0.21 | (1.04) |
| Diluted earnings/(loss) per share (cents per share) | 0.19 | (1.04) |
The above consolidated income statement should be read in conjunction with the accompanying notes.
Intec Ltd Consolidated balance sheet
| Half-year ending | |||
|---|---|---|---|
| 31 December | 30 June | ||
| 2007 | 2007 | ||
| Current assets | \$'000 | \$'000 | |
| Cash and cash equivalents | 1,757 | 2,971 | |
| Trade and other receivables | 3,380 | 5,230 | |
| Inventories | 3,371 | 3,434 | |
| Derivative financial instruments | 452 | 301 | |
| Total current assets | 8,960 | 11,936 | |
| Non-current assets | |||
| Receivables | 1,116 | 1,211 | |
| Exploration expenditure | 2,849 | 2,854 | |
| Investments in associates accounted for using the | |||
| equity method | 4,769 | 3,202 | |
| Plant and equipment | 32,942 | 31,402 | |
| Intangible assets | 10 | 10 | |
| Total non-current assets | 41,686 | 38,679 | |
| Total assets | 50,646 | 50,615 | |
| Current liabilities | |||
| Trade and other payables | 3,227 | 2,681 | |
| Interest bearing liabilities | 1,000 | - | |
| Deferred Revenue | 6,637 | 8,289 | |
| Total current liabilities | 10,864 | 10,970 | |
| Non-current liabilities | |||
| Deferred revenue | 1,833 | 3,174 | |
| Provisions | 2,305 | 2,241 | |
| Total non-current liabilities | 4,138 | 5,415 | |
| Total liabilities | 15,002 | 16,385 | |
| Net assets | 35,644 | 34,230 | |
| Equity | |||
| Contributed equity | 59,360 | 59,423 | |
| Reserves | 15,904 | 15,596 | |
| Accumulated losses | (39,620) | (40,789) | |
| Total equity | 35,644 | 34,230 |
The above consolidated balance sheet should be read in conjunction with the accompanying notes.
Intec Ltd Consolidated statement of changes in equity
| Half-year ending | ||
|---|---|---|
| 31 December 2007 |
31 December 2006 |
|
| \$'000 | \$'000 | |
| Total equity at the beginning of the half-year | 34,230 | 31,505 |
| Current year expenses recognised directly in equity | ||
| Employee share options granted | 286 | 830 |
| Transfer to equity of value of employee share options exercised |
- | (39) |
| Share of associates reserves accounted for using the equity method |
22 | (1) |
| Options issued on acquisition of controlled entity | - | 395 |
| Net expenses recognised directly in equity | 308 | 1,185 |
| Profit/(loss) for the half-year | 1,169 | (5,598) |
| Total recognised income and (expense) for the year | 1,477 | (4,413) |
| Transactions with equity holders in their capacity as equity holders |
||
| Contributions of equity, net of transaction costs | - | 2,500 |
| Transfer from options expense reserve on exercise of options |
- | 38 |
| Share of associates capital raising costs reported | ||
| directly in equity | (63) | (82) |
| (63) | 2,456 | |
| Total equity at the end of the half-year | 35,644 | 29,548 |
| Total recognised income and (expense) for the half | ||
| year is attributable to member of Intec Ltd | 1,477 | (4,413) |
| 1,477 | (4,413) |
The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes.
Intec Ltd Cash flow statement
| 31 December 2007 \$'000 |
Half-year ending 31 December 2006 \$'000 |
|
|---|---|---|
| Cash flows from operating activities | ||
| Receipts from customers | 10,741 | 24 |
| Payment to suppliers and employees | (8,594) | (5,641) |
| Interest received | 125 | 129 |
| Other income | 39 | 32 |
| Net cash inflows/(outflows) from operating activities | 2,311 | (5,456) |
| Cash flows from investing activities | ||
| Acquisition of plant and equipment | (2,903) | (59) |
| Acquisition of investments in financial assets | - | (715) |
| Acquisition of investment in associate | (1,717) | (597) |
| Security deposits refunded | 95 - |
- |
| Net cash outflows from investing activities | (4,525) | (1,371) |
| Cash flows from financing activities | ||
| Proceeds from issue of shares | - | 108 |
| Borrowings | 1,000 | 1,250 |
| Share issue costs | - | (9) |
| Net cash inflows from financing activities | 1,000 | 1,349 |
| Net increase (decrease) in cash held | (1,214) | (5,478) |
| Cash at the beginning of the financial period | 2,971 | 6,493 |
| Cash at the end of the financial period | 1,757 | 1,015 |
The above consolidated statement of cash flows should be read in conjunction with the accompanying notes.
Intec Ltd Notes to the financial statements
Note 1. Basis of preparation of the half-year financial report
This half-year financial report is a general-purpose financial report, which has been prepared in accordance with the requirements of the Corporations Act 2001, Accounting Standard AASB 134 "Interim Financial Reporting" and other mandatory professional reporting requirements.
For the purpose of preparing the half-year financial report, the half-year has been treated as a discrete reporting period.
The half-year financial report does not include all notes of the type normally included within the annual financial report and therefore cannot be expected to provide as full an understanding of the financial performance, financial position and financing and investing activities of the Company as the full financial report.
The half-year financial report should be read in conjunction with the Annual Financial Report of Intec as at 30 June 2007. It is also recommended that the half-year financial report be considered together with any public announcements made by Intec during the half-year ended 31 December 2007 in accordance with the continuous disclosure obligations arising under the Corporations Act 2001.
The Group generated a net profit of \$1,169,000 and positive cash flows from operations of \$2,311,000 in the half-year ended 31 December 2007 as the Group participates in sales of zinc concentrate via the Hellyer Zinc Concentrate Joint Venture and continues to work towards the commercialisation of the Intec Processes. As of balance date, the Group had net assets of \$35,644,000, and cash balances of \$1,757,000. While the balance sheet shows negative working capital of \$1,904,000 at 31 December, the deferred revenue included in the current liabilities relates to the accounting requirement to recognise revenue in the period in which it is earned. This is a non cash item which will reduce by recognising lease and royalty revenue over the period of the Hellyer Zinc Concentrate Joint Venture. Excluding these accounting liabilities the Group has a positive working capital position of \$2,442,000 at 31 December 2007.
The Group continues to generate income through its participation in the Hellyer Zinc Concentrate Project Joint Venture, and accordingly, the Directors have prepared the financial report on a going concern basis. The Directors regularly monitor the Company's cash position and on an on-going basis consider a number of strategic and operational plans and initiatives to ensure that adequate funding continues to be available for the Company to meet its business objectives.
Significant accounting policies adopted during the half-year
No significant accounting policies have been adopted in the current half year.
The accounting policies are consistent with those of the previous financial year.
Note 2. Equity securities issued
| Half-year | Half-year | |||
|---|---|---|---|---|
| 2007 Shares |
2006 Shares |
2007 \$'000 |
2006 \$'000 |
|
| Issue of ordinary shares during the half-year: |
||||
| Acquisition of Intec Zeehan Residues Pty Ltd (formerly Encore Metals NL) |
- | 20,000,000 | - | 2,400 |
| Exercise of options | - | 1,341,743 | - | 108 |
| Transfer from option expense reserve on exercise of options |
- | - | - | 39 |
| Transaction costs relating to share issues |
- | - | - | (9) |
| - | 21,341,743 | - | 2,538 |
Note 3. Segment information
(a) Business segments
The Group operates in the following industries:
(i) Metal in concentrate
Production of metal in concentrate from tailings at the Hellyer minesite. These operations are carried out by the Hellyer Zinc Concentrate Project Joint Venture in which the Group has a 50% interest. The Joint Venture commenced on 1 December 2006.
(ii) Research and Development
The Group continues to undertake research and development activities with respect to the commercialisation of the Intec Process technology including operation of the Burnie demonstration plant and the commencement of EAF dust processing at an Intec Process plant on the Hellyer Site.
(b) Geographical segments
The Group operates in one geographical segment, namely Australia.
(a) Segment reporting – business segments
2007
(i) Segment Revenue
| Metal in | |||
|---|---|---|---|
| concentrate | R & D | Consolidated | |
| \$'000 | \$'000 | \$'000 | |
| Sales to external customers | 12,240 | - | 12,240 |
| Intersegment sales | - | - | - |
| Total sales revenue | 12,240 | - | 12,240 |
| Other revenue | 1,421 | 210 | 1,631 |
| Total segment revenue | 13,661 | 210 | 13,871 |
| Intersegment elimination | - | ||
| Unallocated revenue | 149 | ||
| Consolidated revenue | 14,020 | ||
| (ii) Segment Result | |||
| Segment profit/ (loss) | 5,656 | (3,224) | 2,432 |
| Intersegment elimination | - | ||
| Unallocated profit/ (loss) | (1,263) | ||
| Profit before income tax | 1,169 | ||
| Income tax benefit | - | ||
| Profit for the year | 1,169 | ||
| (iii) Segment assets and liabilities | |||
| Segment assets | 37,706 | 8,012 | 45,718 |
| Intersegment elimination | - | ||
| Unallocated assets | 4,928 | ||
| Total assets | 50,646 | ||
| Segment liabilities | 13,119 | 629 | 13,748 |
| Intersegment elimination | - | ||
| Unallocated liabilities | 1,254 | ||
| Total liabilities | 15,002 | ||
(iv) Other segment information
| Acquisition of plant and equipment | Metal in concentrate \$'000 2,820 |
R & D \$'000 83 |
Consolidated \$'000 2,903 |
|---|---|---|---|
| Unallocated | - | ||
| Total acquisition | 2,903 | ||
| Depreciation expense | 1,342 | 23 | 1,365 |
| Less capitalised into inventory | (786) | - | (786) |
| Less transferred to cost of goods sold | (516) | - | (516) |
| Depreciation expense | 40 | 23 | 63 |
| (v) Cash flow information | |||
| Net cash inflows from operating activities | 6,429 | (2,753) | 3,676 |
| Unallocated | (1,365) | ||
| Total cash inflows from operating activities | 2,311 | ||
| Net cash outflows from investing activities | (2,725) | (83) | (2,808) |
| Unallocated | (1,717) | ||
| Total cash outflows from investing activities | (4,525) | ||
| Net cash flow from financing activities | - | - | - |
| Unallocated | 1,000 | ||
| Total cash inflows from financing activities | 1,000 | ||
| Net cash inflows/(outflows) | 3,704 | (2,836) | 868 |
| Unallocated | (2,082) | ||
| Total net cash inflows | 1,214 |
(a) Segment reporting – business segments (continued)
2006
(i) Segment Revenue
| Metal in | |||
|---|---|---|---|
| concentrate | R & D | Consolidated | |
| Sales to external customers | \$'000 - |
\$'000 - |
\$'000 - |
| Intersegment sales | - | - | - |
| Total sales revenue | - | - | - |
| Other revenue | 167 | 16 | 183 |
| Total segment revenue | 167 | 16 | 183 |
| Intersegment elimination | - | ||
| Unallocated revenue | 161 | ||
| Consolidated revenue | 344 | ||
| (ii) Segment Result | |||
| Segment profit/ (loss) | (989) | (5,048) | (6,037) |
| Intersegment elimination | - | ||
| Unallocated profit/ (loss) | (1,133) | ||
| Loss before income tax | (7,170) | ||
| Income tax benefit | 1,572 | ||
| Loss for the year | (5,598) | ||
| (iii) Segment assets and liabilities | |||
| Segment assets | 32,164 | 3,065 | 35,229 |
| Intersegment elimination | - | ||
| Unallocated assets | 3,377 | ||
| Total assets | 38,606 | ||
| Segment liabilities | 7,197 | 372 | 7,569 |
| Intersegment elimination | - | ||
| Unallocated liabilities | 1,490 | ||
| Total liabilities | 9,059 |
(iv) Other segment information
| Metal in | |||
|---|---|---|---|
| concentrate \$'000 |
R & D \$'000 |
Consolidated \$'000 |
|
| Acquisition of plant and equipment | - | 59 | 59 |
| Unallocated | - | ||
| Total acquisition | 59 | ||
| Depreciation expense | 1,053 | 102 | 1,155 |
| Less transferred to cost of goods sold | - | - | - |
| Less capitalised in cost of goods sold | - | - | - |
| 1,053 | 102 | 1,155 | |
| (v) Cash flow information | |||
| Net cash outflows from operating activities | (407) | (3,950) | (4,357) |
| Unallocated | (1,099) | ||
| Total cash outflows from operating activities | (5,456) | ||
| Net cash outflows from investing activities | - | (59) | (59) |
| Unallocated | (1,312) | ||
| Total cash outflows from investing activities | (1,371) | ||
| Net cash inflows from financing activities | - | - | - |
| Unallocated | 1,349 | ||
| Total cash inflows from financing activities | 1,349 | ||
| Net cash outflows | (407) | (4,009) | (4,416) |
| Unallocated | (1,062) | ||
| Total net cash outflows | (5,478) |
Note 4. Contingent liabilities
Since the last annual reporting date, there has been no change of any contingent liabilities or contingent assets.
Note 5. Events occurring after reporting date
No events have occurred subsequent to 31 December 2007 requiring disclosure in, or amendment to, these interim financial statements.
Intec Ltd Directors' declaration
In the Directors' opinion:
- (a) the financial statements and notes set out on pages 3 to 12 are in accordance with the Corporations Act 2001, including:
- (i) complying with Accounting Standards, the Corporations Regulations 2001 and other mandatory professional reporting requirements, and
- (ii) giving a true and fair view of the Group's financial position as at 31 December 2007 and of its performance, as represented by the results of their operations and their cash flows, for the half-year ended on that date; and
- (b) 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 Directors of Intec Ltd.
On behalf of the Board
Philip R Wood Managing Director Chief Executive Officer
Sydney 27 February 2008

Intec Ltd Additional shareholder information
The top 20 shareholders as at 18 February 2008 are as follows:
| Name | Shares Held | Percentage |
|---|---|---|
| ANZ NOMINEES LIMITED | 51,600,807 | 9.221 |
| ORIAN HOLDING CORP | 34,312,366 | 6.132 |
| OREGON NOMINEES PTY LTD | 13,000,000 | 2.323 |
| ALLIANCE RESOURCES LIMITED | 7,952,200 | 1.421 |
| MACQUARIE BANK LIMITED | 7,246,377 | 1.295 |
| NATIONAL NOMINEES LIMITED | 6,764,342 | 1.209 |
| REACH OUT PTY LTD | 5,572,460 | 0.996 |
| MR WILLIAM E CONWAY | 5,046,428 | 0.902 |
| MR MICHAEL JOHN MCKENZIE | 5,045,455 | 0.902 |
| DR LEON EUGENE PRETORIUS | 5,000,000 | 0.893 |
| SMACER PTY LTD | 5,000,000 | 0.893 |
| KURRABA INVESTMENTS PTY LTD | 4,454,545 | 0.796 |
| MR STEPHEN STONE | 4,182,316 | 0.747 |
| GRIZZLY HOLDINGS PTY LTD | 3,885,691 | 0.694 |
| MESUTA PTY LTD | 3,700,000 | 0.661 |
| NEWVEST PTY LIMITED | 3,600,000 | 0.643 |
| WENDELINI PTY LIMITED | 3,234,583 | 0.578 |
| BARONA GROUP PTY LTD | 3,166,364 | 0.566 |
| HSBC CUSTODY NOMINEES (AUSTRALIA) LIMITED | 3,160,249 | 0.565 |
| PLYMOUTH HOLDINGS INC | 3,143,173 | 0.562 |