Euromax Announces Ilovitza Pre-Feasibility Study Results &
Maiden Mineral Reserve
VANCOUVER, BRITISH COLUMBIA--(Marketwired - Jun 5, 2014) -
Euromax Resources Ltd. (TSX-VENTURE:EOX) ("Euromax" or the
"Company") is pleased to announce the results of the
Pre-Feasibility Study ("PFS"), including a maiden Mineral Reserve,
for its 100% owned Ilovitza gold-copper porphyry project in
Macedonia. With an NPV of US$675 million the PFS demonstrates the
economic robustness of the Ilovitza Project (the "Project"),
building upon the significantly increased Mineral Resource
announced 3 December 2013, as well as incorporating costs based on
supplier quotes and engineering studies carried out to at least
pre-feasibility industry standards.
PFS Highlights (based on US$1,250/oz Au and US$3.00/lb
Cu) |
• |
Maiden Total Probable Reserve of 225 million tonnes
containing: |
|
o |
2.45
million ounces of gold |
|
o |
905
million pounds (411 thousand tonnes) of copper |
• |
Total Sulphide Probable Reserve of 209 million tonnes
at an average grade of 0.34 g/t Au and 0.20% Cu |
• |
Total Oxide Probable Reserve of 16 million tonnes at
0.33 g/t Au |
• |
Throughput of 10 million tonnes per annum and mine life
of 23 years |
• |
Conventional open pit with strip ratio of 0.7:1 |
• |
Average process recoveries of 86.5% gold and 84%
copper |
• |
Average annual payable production of 95,000 oz gold and
16,000 tonnes of copper |
• |
World Gold Council defined Adjusted Operating Cash
Costs of US$216/oz and All-In Costs of US$334/oz* |
• |
Pre-tax NPV(5%) of US$675 million and Post-tax NPV(5%)
of US$558 million |
• |
Pre-tax IRR of 18.6% and Post-tax IRR of 16.5% |
• |
Initial Capex US$502 million including contingency |
• |
Distributable post-tax net cash flow of US$1.2 billion
after capex |
|
|
|
The PFS was produced by the following experts who
worked with the Company's technical team: |
• |
Tetra Tech – Geology, Resources, Mineral Processing and
Engineering, Infrastructure, Hydrolgeology, Hydrology; |
• |
ACA Howe International – Mining and Reserves, Mine
Infrastructure; |
• |
Faculty of Civil Engineering from St. Cyril and
Methodius University of Skopje – Tailings |
A detailed breakdown and discussion of the PFS results can be
found in the Appendix and an independent NI 43-101 compliant
technical report will be filed on SEDAR and the Company's website
within 45 days of this announcement.
Project Advancement & Financing
The Company has established a Technical Advisory Committee
("TAC") of leading experts in their fields who will form the core
of the owner's team to ensure efficient project execution and who
will oversee the progression of the Project through full
Feasibility Study/Front End Engineering Design ("FS/FEED") and into
construction.
The recently announced sale of the Company's Bulgarian assets,
the establishment of a Balkan focused exploration services company
and corporate streamlining, has freed up management and financial
resources to be wholly dedicated to the development of
Ilovitza.
The Company is implementing its finance plan in two phases:
Phase 1 to cover the FS/FEED costs and Phase 2 for the financing of
the construction capex. Confidentiality agreements have been
executed and due diligence is underway with several potential
financing partners, contemplating an asset-based financing for
Phase 1 to the start of construction.
Financing structures being considered include metal streaming
and royalty arrangements. The agreed structure will be designed to
ensure minimal shareholder dilution, whilst at the same time
leveraging the asset value, so as to neatly dovetail into the Phase
2 financing of construction scheduled to commence in 2016. Further,
with the completion of the PFS, the Company is now able to engage
with certain banking counterparties to initiate due diligence for a
Project Financing to fund Phase 2, the construction.
Commenting on the results of the PFS, Pat Forward, Chief
Operating Officer, said: "Following the work carried out in
2013 to define the expanded Mineral Resource, we are pleased that
our PFS on the Ilovitza Project has defined a financially
attractive operation based on a robust study, more than justifying
the next steps in project development. We are now in an excellent
position to build on this as we continue with our full feasibility
work and then the front end engineering and continue to establish
our owner's team to fulfil our ambition to build and operate the
first major modern mine in Macedonia."
Commenting on the results of the PFS, Steve Sharpe, President
& CEO, said: "Despite incredibly challenging mining equity
markets that have seen a decline in the market value of our Company
despite the significant increase in the asset value of Ilovitza, it
is particularly rewarding to be able to now publicly demonstrate
the exceptionally robust economics of the Ilovitza Project. This is
a massively important project for Macedonia, and as one of the few
permitted mining projects in Europe, will dramatically enhance the
economic profile of the country. The overwhelming local, national,
and indeed supranational support for the project places us in the
enviable position of certainty of development. Our immediate task
is for the management team to deliver the implementation of a
minimally dilutive financing package and the management of the
DFS/FEED process to ensure the start of construction in 2016 and
first production in 2017. These areas are exactly where our
strongest skill sets and track records lie."
Conference Call
The Company will be hosting a conference call and question and
answer session to discuss the results of the PFS on Friday 6th
June, 2014 at 10 am EST / 3pm BST. A new presentation will be
uploaded to the Company's website in advance of the call. To
participate in the call, please dial:
|
United Kingdom: 020 3139 4830 or UK Toll-Free
Number: 0808 237 0030 |
|
Canada: 1 514 841 2196 or Canada Toll-Free: 1 866
404 5783 |
|
United States: 1 718 873 9077 or US Toll-Free
Number: 1 866 928 7517 |
|
Participant pin code: 76848541# |
Notes:
* Adjusted Operating Cash Costs and All-In Costs as defined by
the World Gold Council which assumes copper as a by-product and
includes US$1.8M corporate G&A.
Qualified Person
Mr Patrick Forward, FIMMM, a Qualified Person under National
Instrument 43-101 Standards of Disclosure for Mineral Projects of
the Canadian Securities Administrators and COO of the Company,
reviewed and approved the scientific or technical disclosure in
this release and has verified the data included.
About Euromax Resources Ltd.
Euromax is a Canadian exploration and development Company with
gold and base metal assets in Macedonia and Serbia and an
exploration services company in Bulgaria. We are focused on
developing mineral resources in Southeastern Europe, with the
objective of becoming a world-class mining company in the region.
Our strength lies in our corporate and local management and
technical expertise in Macedonia, Bulgaria and Serbia.
This news release contains forward-looking statements
including but not limited to statements regarding a maiden reserve
estimate; the completion of a Pre-Feasibility Study; completion of
a Definitive Feasibility Study, and securing of finance for its
Ilovitza project, including in respect of either Phase 1 or Phase
2. In making the forward-looking statements in this release, the
Company has applied certain factors and assumptions that are based
on information currently available to the Company as well as the
Company's current beliefs and assumptions made by the Company,
including with respect to mineral resource estimates, that the key
assumptions and parameters on which such geological interpretations
are based are reasonable, that the Company will be able to obtain
the necessary supplies, equipment, personnel and any financing
required to carry out its planned activities, that the Company's
objectives concerning the Ilovitza project can be achieved and that
the Company's activities will proceed as expected. Although the
Company considers these assumptions to be reasonable based on
information currently available to it, they may prove to be
incorrect, and the forward-looking statements in this release are
subject to numerous risks, uncertainties and other factors that may
cause future results to differ materially from those expressed or
implied in such forward-looking statements. Such risk factors may
include, among others, that that mineral resources are not as
estimated, unexpected variations in mineral resources, grade or
recovery rates, actual results of exploration activities will be
different than anticipated, data and assumptions underlying the
geological interpretations may prove to be inaccurate, incomplete
or to have been incorrectly interpreted, that the Company will not
be able to obtain the necessary supplies, equipment, personnel and
any financing required to carry out its planned activities. Readers
are also encouraged to review all Company documents filed with the
securities authorities in Canada, including the Management
Discussion and Analysis in respect of the Company's recent
financial statements under the heading "Operational and Other
Business Risks", which documents describe material factors and
assumptions and risks that apply to the forward looking statements
in this release. Readers are cautioned not to place undue reliance
on forward-looking statements. The Company does not intend, and
expressly disclaims any intention or obligation to, update or
revise any forward-looking statements whether as a result of new
information, future events or otherwise, except as required by
law.
Neither TSX Venture Exchange nor its Regulation Services
Provider (as that term is defined in the policies of the TSX
Venture Exchange) has reviewed or accepts responsibility for
the adequacy or accuracy of this release.
For more information, please visit www.euromaxresources.com.
APPENDIX A
Geology & Resources – The Ilovitza porphyry system is
located in southeast Macedonia, within the tertiary belt associated
with the Carpathian arc. The intrusive is about 1.5 km in diameter
and comprises a dacite-granodiorite plug, emplaced along the
northeastern border of the Strumica graben. Mineralisation is
typical porphyry style veining, most intense within the potassic
zone. The mineralisation shows good continuity and homogeneity that
lends itself well to bulk-mining methods. The current
pit-constrained Mineral Resources for the property, details of
which were announced on the 3 December 2013 can be summarised as
follows:
Mineral Resource (Effective 27 November 2013) |
Classification |
Tonnage (Kt) |
Grade |
Contained Metal |
Au (g/t) |
Cu (%) |
Au (Koz) |
Cu (Klb) |
Sulphide (based upon a dollar equivalent cut-off of
$16/t.) |
Measured |
18,440 |
0.34 |
0.22 |
200 |
88,677 |
Indicated |
218,640 |
0.33 |
0.22 |
2,341 |
1,036,427 |
Total M+I |
237,080 |
0.33 |
0.22 |
2,541 |
1,125,104 |
Inferred |
19,850 |
0.36 |
0.22 |
226 |
96,942 |
Oxide (based upon a dollar equivalent cut-off of
$8/t.) |
Measured |
1,340 |
0.38 |
- |
16 |
- |
Indicated |
34,540 |
0.33 |
- |
365 |
- |
Total M+I |
35,880 |
0.33 |
- |
381 |
- |
Inferred |
6,750 |
0.25 |
- |
55 |
- |
|
|
|
|
Notes: |
|
1. |
Dollar equivalent cut-off based upon the following
calculation Dollar Eq. = (Au * recovery * price) + (Cu * recovery *
price), using the following inputs: |
|
|
• |
Au
process recovery in oxide 86% based on early test work |
|
|
• |
Cu
process recovery in oxide 0% based on early test work |
|
|
• |
Cu
process recovery in fresh 85% based on early test work |
|
|
• |
Au
process recovery in fresh 65% based on early test work |
|
|
• |
Spot
metal prices effective 19 August 2013 (Au = US$1,366/oz, Cu =
US$3.30/ lb) |
|
2. |
Resource cut-off of US$16 used for sulphide
material |
|
3. |
Resource cut-off of US$8 used for oxide material |
|
4. |
Numbers may not add exactly due to rounding |
|
5. |
Mineral resources that are not mineral reserves do not
have demonstrated economic viability. The estimate of mineral
resources may be materially affected by environmental, permitting,
legal, title, taxation, socio-political, marketing, or other
relevant issues. The mineral resources in this news release were
estimated using current Canadian Institute of Mining, Metallurgy
and Petroleum ("CIM") standards, definitions and guidelines. |
|
6. |
For additional information on key assumptions,
parameters and methods used to estimate the mineral resources and
mineral reserves, including quality assurance measures and other
technical information in respect of Ilovitza, please refer to our
technical report entitled "Resource Update on the Ilovitza Project,
Macedonia" and with an effective date of 27 November 2013. |
Mining & Reserves – Mining is planned via conventional open
pit methods using a large scale mining fleet that enables
bulk-mining at a rate of 10 million tonnes a year. The good
continuity of grade in the main mineralised areas enables mining to
be carried out at a low average strip-ratio of 0.7:1. Ore will be
crushed with a gyratory crusher at the pit exit before being
transported to the mill by conveyor. With the completion of the
PFS, the Company is pleased to announce a new Mineral Reserve for
the project which is summarised in the table below:
Mineral Reserve (Effective June 2014) |
Classification |
Tonnage (Kt) |
Grade |
Contained Metal |
Au (g/t) |
Cu (%) |
Au (Koz) |
Cu (Klb) |
Sulphide (Fully Diluted) |
Probable |
208,650 |
0.34 |
0.20 |
2,276 |
905,100 |
Oxide (Fully Diluted) |
Probable |
16,230 |
0.33 |
- |
172 |
- |
|
Notes: |
|
1. |
Sulphide mill cut-off of 0.3 g/t gold equivalent based
upon the following calculation: |
|
|
• |
Recovered gold equivalency based on = (recovery * Au grade) + ((Cu
grade * recovery * copper price)/ gold price) |
|
|
• |
Au
and Cu process recoveries of 90% based on early test work |
|
|
• |
Mining recovery 95% |
|
|
• |
Mine
dilution 5% |
|
|
• |
Metal
prices Au = US$1,250/oz, Cu = US$3.00/lb) |
|
|
• |
Assumed process cost per in-situ tonne US$8.05 |
|
2. |
Oxide mill cut-off of 0.25 g/t gold upon the following
calculation: |
|
|
• |
Recovered gold based on = (recovery * Au grade) |
|
|
• |
Au
process recovery 90% based on early test work |
|
|
• |
Mining recovery 95% |
|
|
• |
Mine
dilution 5% |
|
|
• |
Metal
prices Au = US$1,250/oz, Cu = US$3.00/lb) |
|
|
• |
Assumed process cost per in-situ tonne US$6.90 |
Processing – Ore will be milled by SAG and Ball mills and then
processed by a concentrator using conventional flotation to produce
a copper-gold concentrate with the flotation tailings being
re-treated to recover further gold doré on site. Test work
conducted by SGS Mineral Services in the UK has confirmed an
overall process recovery of 86.5% for gold and 84% for copper and
the PFS study is based on shipping concentrate to the Pirdop
smelter in Bulgaria.
Tailings – Waste rock from the open pit will be used to
construct the tailings embankment. Whilst the mining operation does
not require significant pre-stripping, some 10Mt of inert waste
rock mining has been brought forward in schedule to the
construction period for a starter dam. The dam will then be raised
over the mine life using the down-stream construction approach. A
crusher will be located at the embankment site in order to allow
engineered fill to be placed on the upstream face, which will also
be lined. The plant site is situated above the tailings facility
and thickeners will be utilised to produce a thickened tailings to
be pumped to the facility below.
Infrastructure – A site plan has been developed covering haul
roads, workshops, access roads from the National Highway, water
balance pumping scheme and power infrastructure from the main 110kV
supply some 7 kilometres from the plant have been developed for the
project using Macedonian and European rates.
Capital Costs – Capital Cost estimates were developed using
quotations for mobile and plant equipment and engineering studies
carried out to at least pre-feasibility industry standards. The
Capital Cost Summary is include in the table below:
Capital Cost Summary |
Description (US$ million) |
Initial Capex |
Sustaining Capex |
Mining Fleet (incl. conveyor) |
34.8 |
128.0 |
Processing Plant |
249.5 |
(in opex) |
Owners costs |
10.0 |
- |
Infrastructure |
103.8 |
30.6 |
Tailings (incl. pre-strip) |
58.1 |
47.5 |
Reclamation (end of mine life) |
- |
30.0 |
Sub-total |
456.2 |
236.1 |
Contingency (10%) |
45.6 |
- |
Total |
501.8 |
236.1 |
Operating Costs – Operating costs were derived from quotations
for fuel, power, consumables and reagents from suppliers in
Macedonia and internationally where local costs were not verifiable
and local and international labour costs as appropriate. The
Operating Costs estimate is included in the table below:
Operating Cost Summary |
Mining - Average LOM cost (US$/t ore) |
Mining - Oxide (incl. rehandle cost) |
1.96 |
Mining - Sulphide |
1.72 |
Mining - Waste (excl. pre-strip) |
1.59 |
Conveyor |
0.10 |
Processing |
Oxide Processing |
5.23 |
Sulphide Processing |
6.50 |
Infrastructure opex |
0.29 |
G&A |
1.00 |
Financial Analysis – The PFS demonstrates a robust NPV at a 5%
discount of US$675 million with an IRR of 19% before tax and an
after tax NPV at a 5% discount of US$558 million and after tax IRR
16%. The following table illustrates the sensitivity to changes to
the calculated IRR and NPV at 0%, 5% and 7.5% discount rates at
various gold and copper prices. No assurance or guarantee is
provided that the calculated IRR or NPV values will be
achieved.
Pre-tax NPV and IRR sensitivity to metal prices |
Gold |
Copper |
NPV @ 0% discount |
NPV @ 5% discount |
NPV @ 7.5% discount |
Pre-tax IRR |
(US$/oz) |
(US$/lb) |
(US$ m) |
(US$ m) |
(US$ m) |
(%) |
1,100 |
2.50 |
757.5 |
284.3 |
146.4 |
11.4% |
1,250 |
3.00 |
1,420.8 |
675.1 |
459.0 |
18.6% |
1,400 |
3.50 |
2,084.0 |
1,066.0 |
771.6 |
24.9% |
Euromax Resources Ltd.Steve SharpePresident & CEO+44 (0)20
3667 2970ssharpe@euromaxresources.co.ukEuromax Resources Ltd.Karen
CokeInvestor Relations Manager+44 (0)20 3667
2970kcoke@euromaxresources.co.ukEuromax Resources Ltd.Tom
PanouliasN. American Representative+1 416 294
5649tpanoulias@euromaxresources.co.ukwww.euromaxresources.comBuchananBobby
Morse+44 (0)20 7466 5000bobbym@buchanan.uk.comBuchananLouise
Mason+44 (0)20 7466 5000louisem@buchanan.uk.com
Euromax Resources (TSXV:EOX)
Historical Stock Chart
From Dec 2024 to Jan 2025
Euromax Resources (TSXV:EOX)
Historical Stock Chart
From Jan 2024 to Jan 2025