TIDMWTI

RNS Number : 0918Z

Weatherly International PLC

04 March 2013

Weatherly International plc

("Weatherly" or the "Company")

Interim results for the period from 1 July 2012 to 31 December 2012

Weatherly International plc today announces its unaudited interim results for the six months ended 31 December 2012.

Summary highlights for the six months ended 31 December 2012

Financial

   --    Profit for the half year of US$2.7 million. 
   --    Cash at bank US$3.5m at 31 December 2012. 

Corporate and Operational Highlights

-- Bankable Feasibility Study ("BFS") for the Tschudi Project completed and will add 17,000 tonnes of copper per annum.

-- US$88 million project financing term sheet signed with RK Capital covering 100% funding of the Tschudi project.

   --    Tschudi financing and legal due diligence nearing completion. 
   --    Half year production from Central Operations was 2,798 tonnes of contained copper. 

Post Half Year End

   --      Cash as at 28 February 2013 of US$6.9 million equivalent. 
   --      Appointment of Charilaos Stavrakis to the Board as Non-executive Director. 

-- A General Meeting was held at which a resolution was approved empowering the board to debt finance the Tschudi project.

For further information contact:

Rod Webster, Chief Executive Officer Weatherly International plc +44 (0)207 917 2989

Max Herbert, Company Secretary

Andrew Chubb Canaccord Genuity Ltd +44 (0)207 523 8000

Chairman's and Chief Executive's statement

We are pleased to report Weatherly's results for the half year ended 31 December 2012.

During the period we continued to pursue our two main objectives namely the completion of the Tschudi feasibility study the implementation of changes aimed at improving productivity at Central Operations.

We recorded a profit of US$2.7 million, of which US$2.2 million is a result of settling an insurance claim for the Kombat mine flooding in 2007. The Company delivered 2,608 tonnes of contained copper to port at an average LME price of US$8,497 per tonne. Of the tonnes delivered to port 2,263 tonnes were shipped and invoiced and the remainder was in inventory. The C1 cash costs of Central Operations were US$5,730 per tonne (US$2.60/lb) of Cu produced.

The profit for this period is lower than the profit reported in the corresponding 2011 half year period largely as a result of delayed sales and lower copper prices. Although production in the two half years was similar (see production table below), Weatherly shipped and sold 418 tonnes less copper in six months to 31 December 2012 because of the timing of shipments, with a corresponding increase in inventory compared with the six months to 31 December 2011. The average price at which copper was sold was also US$330 less in the current period.

In December, we reported the finalisation of the Tschudi feasibility study and the signing of a term sheet with RK Capital for an US$88 million debt facility which covers the funding requirement of the project. The lender's due diligence is well under way, the onsite work has been completed and the loan execution is expected to be concluded in March 2013.

Tschudi Copper Project

The Company completed the BFS for the Tschudi Copper Project in December 2012, a significant milestone for the company in setting a new growth trajectory. The study evaluated an open-pit, heap leach, solvent extraction, electro-winning project capable of producing 17,000 tonnes per annum of copper over an 11 year mine life.

The key results of the study are summarised below:

 
 Production                                  Financial 
 Mine type                  Open pit         Initial capital                     $N693m (US$81m) 
                        50.1mt at 0.86% 
 Resources                     Cu            Life of mine capital                $N941m (US$109m) 
                        22.7mt at 0.95%      Life of min cash cost 
 Reserve                       Cu             (C1)                          US$4,267/t Cu (US$1.94/lb) 
                                             After tax NPV (8%) 
 Mining rate                17mt/yr          - Consensus Case                   $N915m (US$105m) 
                                             After tax IRR - Consensus 
 Mine life                  11 years          Case                                    32.10% 
                                             Payback from start 
 Stripping ratio             7.45/1           of production                          2.43 yrs 
                      Solvent Extraction, 
 Processing              Electro-Winning     After tax NPV (8%) 
  method                     (SX-EW)          - Alternative Case                $N2,055m (US$238m) 
 Processing                                  After Tax IRR - Alternative 
  rate                  2.0-2.6mt/yr ore      Case                                    50.80% 
                                             Payback from start 
 Recovered copper           184,275t          of production                          1.98 yrs 
 Annual production                        17,000t/yr 
 

Consensus Case - uses industry consensus forecasts for exchange rates and copper price.

Alternative Case - uses exchange rates and copper price as at December 2012.

The results demonstrate Tschudi to be a very strong project that we are advancing enthusiastically.

An application for an amendment to the granted environmental clearance for the project has been submitted.

On the basis that loan documents are executed and the environmental amendments are approved by the end of the first quarter, the project is on schedule to produce its first copper by the third quarter of 2014.

Half Yearly Production

In the six months to 31 December 2012, Central Operations produced 12,279 tonnes of copper concentrate containing 2,798 tonnes of copper metal at higher than budgeted head grade and recovery.

Production results for the half year are set out below.

 
                       6 months ending   6 months ending 
                         31 December       31 December 
                             2012              2011 
 Ore Treated (t)           166,975           199,794 
 Grade (%)                  1.80              1.46 
 Recovery (%)               93.09             92.69 
 Copper concentrate 
  (t)                      12,279            10,719 
 Copper contained 
  (t)                       2,798             2,702 
 Copper shipped 
  (t)                       2,263             2,681 
 

Reopening Old Matchless

We announced in November that we will be reopening the 'Old Matchless' mine. Production from Old Matchless will make increased use of the underutilised Otjihase concentrator, provide an additional opportunity to reduce our per-unit costs, and give our operating revenues a significant boost through increased copper output. Approval for an amended Environmental Assessment (EA) and Management Plan will be required before any decline development can commence.

Post Half-year Events

As at the 28 February the Company had US$6.9 million or cash equivalent.

On 19 February 2013 a General Meeting was held which approved two resolutions one of which was to amend the Company's Articles of Association in order to increase the Company's borrowing limits to accommodate the debt financing package required to fund the Tschudi Copper Project.

The Board took the decision in January to appoint Charilaos Stavrakis as Non-executive Director. Mr Stavrakis joins the Board and brings strong international experience from his role as Finance Minister of the Republic of Cyprus and Deputy CEO of the Bank of Cyprus. On behalf of Weatherly's Directors and shareholders, our Chairman, John Bryant welcomes Mr Stavrakis to the Board.

Outlook

The Company's focus has now moved to ensuring the successful development of the Tschudi project which has the capacity to transform our fortunes and convert us from a high cost, underground mining company to a mid-tier, open pit producer of copper, with the further ability to seek out and develop new opportunities. We continue to look at ways to improve productivity and reduce costs at our two underground mines as they generate the revenues that will underpin the Company's development until Tschudi reaches production.

Condensed consolidated income statement for the period from 1 July to 31 December 2012

 
                                                 6 months             6 months           Year ended 
                                                       to                   to 
                                                   31 Dec               31 Dec              30 June 
                                                     2012                 2011                 2012 
                                          Note    US$'000              US$'000              US$'000 
                                                 Reviewed             Reviewed              Audited 
                                                                      Restated             Restated 
 
 
 Revenue                                           18,857               23,081               47,577 
 Cost of sales                                   (14,503)             (13,596)             (33,694) 
 
 
 Gross profit                                       4,354                9,485               13,883 
 
 Distribution costs                               (1,345)              (1,547)              (3,240) 
 Other operating income                                91                  162                  162 
 Administrative expenses                          (1,988)              (2,451)              (3,831) 
 
 
 Operating profit                                   1,112                5,649                6,974 
 
 Profit on disposal of subsidiary                       -                4,179                4,146 
 Release of compromise creditor 
  provisions                                            -                5,187                5,187 
 Foreign exchange loss                              (249)              (1,271)              (1,443) 
 Finance costs                             3        (294)                (265)                (489) 
 Finance income                                        52                   62                  126 
 
 
 Profit before results of associated 
  company                                             621               13,541               14,501 
 
 Share of losses of associated 
  company                                  4        (100)                (244)                (318) 
 
 
 Profit before tax                                    521               13,297               14,183 
 
 Tax credit                                             -                    -                7,167 
 
 Profit on continuing operations                      521               13,297               21,350 
 
 Profit from discontinued operations       10       2,184                    -                    - 
 
 
 Profit for the year                                2,705               13,297               21,350 
 
 
 
  Profit / (loss) attributable 
   to: 
 Owners of the Parent                               2,736               13,466               21,033 
 Non controlling interests                           (31)                (169)                  317 
 
 
                                                    2,705               13,297               21,350 
 
 
 
 Total and continuing earnings 
  per share 
 
 Basic earnings per share (US 
  cents) 
 Profit from continuing activities         8         0.10                 2.51                 3.91 
 Earnings from discontinued activities     8         0.41                    -                    - 
 
 
                                                     0.51                 2.51                 3.91 
 
 
 Diluted earnings per share (US 
  cents) 
 Profit from continuing activities         8         0.10                 2.49                 3.90 
 Earnings from discontinued activities     8         0.40                    -                    - 
                                                                                 - 
                                                ---------  -------------------  ------------------- 
 
                                                     0.50                 2.49                 3.90 
 
 
 

Condensed consolidated statement of comprehensive income

for the period from 1 July to 31 December 2012

 
                                       6 months   6 months   Year ended 
                                             to         to 
                                         31 Dec     31 Dec      30 June 
                                           2012       2011         2012 
                                        US$'000    US$'000      US$'000 
                                       Reviewed   Reviewed      Audited 
 Profit for the year                      2,705     13,297       21,350 
 
 Exchange loss on translating 
  foreign operations                    (1,939)    (4,425)      (4,326) 
 
 
 Total Comprehensive income for 
  the period                                766      8,872       17,024 
 
 
 
 Total comprehensive income /(loss) 
  attributable to: 
 Owners of the Parent                       826      9,041       16,720 
 Non controlling interests                 (60)      (169)          304 
 
 
                                            766      8,872       17,024 
 
 
 

Condensed consolidated statement of financial position as at 31 December 2012

 
                                                  As at      As at      As at 
                                                 31 Dec     31 Dec    30 June 
                                                   2012       2011       2012 
                                        Note    US$'000    US$'000    US$'000 
                                               Reviewed   Reviewed    Audited 
 
 Assets 
 Non-current assets 
   Property, plant and equipment         6       24,716     27,390     26,759 
   Deferred Tax                                   6,556          -      3,815 
   Intangible assets                              4,594      2,841      3,646 
   Investments in associates                      2,789      2,758      2,684 
   Trade and other receivables                      850          -        887 
 
                                                 39,505     32,989     37,791 
 
 Current assets 
   Deferred Tax                                       -          -      3,352 
   Inventories                                    6,365      3,449      3,088 
   Trade and other receivables                    6,056      5,377      4,928 
   Cash and cash equivalents                      3,499      7,095      8,525 
 
                                                 15,920     15,921     19,893 
   Non current assets held for 
    sale                                 7          899        938        938 
                                                 16,819     16,859     20,831 
 
 Total assets                                    56,324     49,848     58,622 
 
 Current liabilities 
   Trade and other payables                       2,237      3,183      5,364 
   Loans                                          4,176        288      2,096 
 
                                                  6,413      3,471      7,460 
 
 Non-current liabilities 
   Loans                                          3,500      9,112      5,567 
   Provisions                                       236        247        247 
 
                                                  3,736      9,359      5,814 
 
 Total liabilities                               10,149     12,830     13,274 
 
 Net assets                                      46,175     37,018     45,348 
 
 Equity 
   Issued capital                        5        4,581      4,581      4,581 
   Share premium reserve                 5        6,092      6,092      6,092 
   Merger reserve                                18,471     18,471     18,471 
   Share-based payments reserve                     547        408        486 
   Foreign exchange reserve                    (13,212)   (11,414)   (11,302) 
   Retained earnings                             29,262     18,859     26,526 
 
 Equity attributable to shareholders 
  of the parent company                          45,741     36,997     44,854 
 Non controlling interests                          434         21        494 
 
                                                 46,175     37,018     45,348 
 
 
 

Condensed consolidated statement of changes in equity

for the period from 1 July to 31 December 2012

 
                   Issued     Share    Merger   Share-based   Translation   Retained   Subtotal           Non     Total 
                  capital   premium   reserve       payment    of foreign   earnings              controlling    equity 
                                                    reserve    operations                           interests 
                    $,000     $,000     $,000         $,000         $,000      $,000      $,000         $,000     $,000 
 
 At 30 June 
  2011              4,581     6,092    18,471           303       (6,989)      6,138     28,596         (241)    28,355 
 
 Share based 
  payments              -         -         -           105             -          -        105             -       105 
 Dividend               -         -         -             -             -    (1,201)    (1,201)             -   (1,201) 
 Sale of 
  minority 
  share 
  of subsidiary         -         -         -             -             -        456        456           431       887 
 
 
 Transactions 
  with owners           -         -         -           105             -      (745)      (640)           431     (209) 
 
 
 Profit for the 
  period                -         -         -             -             -     13,466     13,466         (169)    13,297 
 
 Other 
 comprehensive 
 income 
 Exchange 
  difference on 
  translation 
  of foreign 
  entities              -         -         -             -       (4,425)          -    (4,425)             -   (4,425) 
 
 
 Total 
  comprehensive 
  income 
  for the 
  period                -         -         -             -       (4,425)     13,466      9,041         (169)     8,872 
 
 
 At 31 December 
  2011              4,581     6,092    18,471           408      (11,414)     18,859     36,997            21    37,018 
 
 Share based 
  payments              -         -         -           178             -          -        178             -       178 
 Lapsed options 
  and warrants          -         -         -         (100)             -        100          -             -         - 
 
 
 Transactions 
  with owners           -         -         -            78             -        100        178             -       178 
 
 
 Profit for the 
  period                -         -         -             -             -      7,567      7,567           486     8,053 
 
 Other 
 comprehensive 
 income 
 Exchange 
  difference on 
  translation 
  of foreign 
  entities              -         -         -             -           112                   112          (13)        99 
 
 
 
 Total 
  comprehensive 
  income 
  for the 
  period                -         -         -             -           112      7,567      7,679           473     8,152 
 
 
 At 30 June 
  2012              4,581     6,092    18,471           486      (11,302)     26,526     44,854           494    45,348 
 
 Share based 
  payments              -         -         -            61             -          -         61             -        61 
 
 
 Transactions 
  with owners           -         -         -            61             -          -         61             -        61 
 
 
 Profit for the 
  period                -         -         -             -             -      2,736      2,736          (31)     2,705 
 
 Other 
 comprehensive 
 income 
 Exchange 
  difference on 
  translation 
  of foreign 
  entities              -         -         -             -       (1,910)          -    (1,910)          (29)   (1,939) 
 
 
 Total 
  comprehensive 
  income 
  for the 
  period                -         -         -             -       (1,910)      2,736        826          (60)       766 
 
 
 At 31 December 
  2012              4,581     6,092    18,471           547      (13,212)     29,262     45,741           434    46,175 
 
 
 

Condensed consolidated cash flow statement for the period from 1 July to 31 December 2012

 
                                                   6 months   6 months   Year to 
                                                         to         to 
                                                     31 Dec     31 Dec   30 June 
                                                       2011       2011      2012 
                                                    US$'000    US$'000   US$'000 
                                           Note    Reviewed   Reviewed   Audited 
 Cash flows from operating activities 
 Profit for the period                                2,705     13,297    21,350 
 Adjusted by: 
 Depreciation and amortisation                        2,536      2,262     5,087 
 Deferred tax asset                                       -          -   (7,167) 
 Share-based payment expenses                            61        105       282 
 Profit on sale of other assets                           -       (13)     (200) 
 Profit on disposal of China Africa 
  Resources Namibia (pty) Ltd                             -    (4,179)   (4,146) 
 Settlement of insurance claim                      (2,184)          -         - 
  for Kombat mine flooding 
 Settlement of legal dispute with 
  pledged cash                                            -          -       344 
 Loss of associated company                             100        244       318 
 Release of provision for section 
  311 creditors                                           -    (5,187)   (5,187) 
 Exchange movement on pledged 
  cash                                                   24        101       100 
 Finance costs                                          294        265       489 
 Finance income                                        (52)        (6)     (126) 
 
 
                                                      3,484      6,889    11,144 
 Movements in working capital 
 (Increase) / decrease in inventories               (3,277)       (82)       279 
 Decrease / (Increase) in trade 
  and other receivables                               1,056    (1,568)   (2,006) 
 (Decrease) / increase in trade 
  and other payables                                (3,184)        105     1,002 
 
 
 Net cash (used in) / generated 
  by operating activities                           (1,921)      5,344    10,419 
 
 Cash flows used in investing 
  activities 
 Interest received                                       52          6       126 
 Payments for intangibles, property, 
  plant and equipment                               (1,598)    (1,851)   (4,091) 
 Investment in associates                             (204)          -         - 
 Payments for evaluation of feasibility 
  studies                                             (948)    (2,427)   (3,419) 
 Proceeds from sale of property 
  plant and equipment                                     -         88       534 
 
 
 Net cash used in investing activities              (2,698)    (4,184)   (6,850) 
 
 Cash flows from financing activities 
 (Receipts) / Repayments of loans                   (2,035)        167   (1,146) 
 Increase / (Repayment) of working 
  capital loans                                       2,048    (2,435)   (1,935) 
 Interest and finance charges                         (294)      (265)     (489) 
 Payment guarantee                                        -          -       344 
 
 
 Net cash repaid financing activities                 (281)    (2,533)   (3,226) 
 
 
 (Decrease) / increase in cash                      (4,900)    (1,373)       343 
 
 
 Reconciliation to net cash 
 Cash at beginning of period                          7,973      7,751     7,751 
 (Decrease) / increase in cash                      (4,900)    (1,373)       343 
 Foreign exchange losses                              (102)      (521)     (121) 
 
 
 Net cash at end of period                            2,971      5,857     7,973 
 
 
 Cash balance for cashflow purposes                   2,971      5,857     7,973 
 Cash held for payment guarantees                       528      1,238       552 
 
 
 Cash in balance sheet                                3,499      7,095     8,525 
 
 
 

Notes to the condensed consolidated financial statements for the period 1 July to 31 December 2012

1. a. Basis of preparation

These interim condensed consolidated financial statements are for the six months ended 31 December 2012. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements of the Group for the year ended 30 June 2012. The information included in these interim condensed consolidated financial statements in respect of the year ended 30 June 2012 does not constitute all the information required for annual statutory accounts at that date.

These financial statements have been prepared under the historical cost convention, except for revaluation of certain properties and financial instruments.

The annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union. These condensed consolidated interim financial statements (the interim financial statements) have been prepared in accordance with the accounting policies adopted in the last annual financial statements for the year to 30 June 2012.

The accounting policies have been applied consistently throughout the Group for the purposes of preparation of these condensed consolidated interim financial statements.

b. Prior period restatement

Certain costs in the prior period comparatives have been reallocated between functional headings to be consistent with the current period and to better represent their nature. The cost reallocations do not affect the profit before tax or reserves for either period. The operating profit in period ended December 2011 has decreased by US$56,000 with a corresponding increase in finance income.

c. Nature of operations and general information

Weatherly International plc and its subsidiaries' ("the group") principal activities include the mining and sale of copper concentrate.

Weatherly International plc is the group's ultimate parent company. It is incorporated and domiciled in the United Kingdom. The address of Weatherly International plc's registered office, which is also its principal place of business, is 180 Piccadilly, London W1J 9HF. The company's shares are listed on the Alternative Investment Market of the London Stock Exchange.

Weatherly International's consolidated interim financial statements are presented in United States dollars (US$), which is also the functional currency of the parent company.

These consolidated condensed interim financial statements have been approved for issue by the Board of Directors on 4 March 2013.

The financial information for the period ended 31 December 2012 set out in this interim report does not constitute statutory accounts as defined by the Companies Act 2006. The Group's statutory financial statements for the year ended 30 June 2012 have been filed with the Registrar of Companies.

2. Segmental reporting

Business segments

In identifying its operating segments, management generally follows the physical location of its mines.

The activities undertaken by the Central Operations segment include the sale of extracted copper from Otjihase and Matchless mines. The activities undertaken by the Northern Operations segment included a valuation of resources relating to the feasibility study for the Tschudi Open Pit mine and Tsumeb Tailings project.

Each of these operating segments is managed separately as each of these service lines requires different technologies and other resources as well as marketing approaches.

The measurement policies the group uses for segment reporting under IFRS 8 are the same as those used in its financial statements.

The revenues of Otjihase and Matchless are indistinguishable as the ore coming from both mines passes through the same concentrator and the two mines are viewed as one operating unit. Evaluation costs relating to feasibility studies for the Tschudi Open Pit mine and Tsumeb Tailings projects have been capitalised as disclosed in note 5.

The group's operations are located in Namibia and the UK. The mining segments are located in Namibia, while the corporate function is carried out in London.

Segment information about these businesses is presented below.

 
 Period ended 31 December 2012 
  (Reviewed) 
                                         Central      Northern 
                                        Operations   Operations   Consolidated 
                                           US$'000      US$'000        US$'000 
 
 Sales and other operating revenues 
 External sales                             18,857            -         18,857 
 
 
 Segment revenues                           18,857            -         18,857 
 
 
 
                                         Central      Northern 
                                        Operations   Operations   Consolidated 
 Segmental loss                            US$'000      US$'000        US$'000 
 
 Segmental operating profit / 
  (loss)                                     2,865        (313)          2,552 
                                       ===========  =========== 
 
 Unallocated corporate expenses                                        (1,440) 
 Unrealised foreign exchange gain                                        (249) 
 Interest expense                                                        (294) 
 Interest income                                                            52 
 
 
 Profit before results of associated 
  company                                                                  621 
 
 
 
                                         Central      Northern 
                                        Operations   Operations          Total 
                                           US$'000      US$'000        US$'000 
 
 Segment assets                             41,591        7,996         49,587 
                                       ===========  =========== 
 Unallocated Corporate assets                                            6,737 
 
 Total assets                                                           56,324 
 
 
 
 
 Year ended 30 June 2012 (Audited) 
                                         Central      Northern 
                                        Operations   Operations   Consolidated 
                                           US$'000      US$'000        US$'000 
 
 Sales and other operating revenues 
 External sales                             47,577            -         47,577 
 
 
 Segment revenues                           47,577            -         47,577 
 
 
 
                                         Central      Northern 
                                        Operations   Operations   Consolidated 
 Segmental profit                          US$'000      US$'000        US$'000 
 
 Segmental operating profit / 
  (loss)                                    10,705        (375)         10,330 
                                       ===========  =========== 
 
 Profit on release of compromise 
  creditors                                                              5,187 
 Profit on disposal of Berg Aukus 
  Mine                                                                   4,146 
 Unallocated corporate expenses                                        (3,356) 
 Unrealised foreign exchange loss                                      (1,443) 
 Interest expense                                                        (489) 
 Interest income                                                           126 
 
 
 Profit before results of associated 
  company                                                               14,501 
 
 
 
                                         Central      Northern 
                                        Operations   Operations          Total 
                                           US$'000      US$'000        US$'000 
 
 Segment assets                             46,908        5,486         52,394 
                                       ===========  =========== 
 Unallocated Corporate assets                                            6,228 
 
 Total assets                                                           58,622 
 
 
 
 Period ended 31 December 2011 
  (Reviewed) 
                                         Central      Northern 
                                        Operations   Operations   Consolidated 
                                         US$'000      US$'000       US$'000 
 
 Sales and other operating revenues 
 External sales                             23,081            -         23,081 
 
 
 Segment revenues                           23,081            -         23,081 
 
 
 
                                         Central      Northern 
                                        Operations   Operations   Consolidated 
 Segmental loss                          US$'000      US$'000       US$'000 
 
 Segmental operating profit / 
  (loss)                                     7,617        (247)          7,370 
                                       ===========  =========== 
 
 Profit on release of compromise 
  creditors                                                              5,187 
 Profit on disposal of Berg Aukus 
  Mine                                                                   4,179 
 Unallocated corporate expenses                                        (1,721) 
 Unrealised foreign exchange loss                                      (1,271) 
 Interest expense                                                        (265) 
 Interest income                                                            62 
 
 
 Profit before results of associated 
  company                                                               13,541 
 
 
 
                                         Central      Northern 
                                        Operations   Operations      Total 
                                         US$'000      US$'000       US$'000 
 
 Segment assets                             33,997        7,207         41,204 
                                       ===========  =========== 
 Unallocated Corporate assets                                            8,644 
 
 Total assets                                                           49,848 
 
 
 

3. Finance costs

 
                        6 months   6 months   Year ended 
                              to         to 
                          31 Dec     31 Dec      30 June 
                            2012       2011         2012 
                         US$'000    US$'000      US$'000 
                        Reviewed   Reviewed      Audited 
                                   Restated 
 
 Bank                         53         63          124 
 Other                       241        202          365 
 
 
 Total finance costs         294        265          489 
                       =========  =========  =========== 
 
 

4. Share of losses of associated company

The 31 December 2012 loss of US$100,000 is based on budget and unaudited management accounts of China Africa Resources plc.

5. Share issues

No shares were issued in the 6 month period to 31 December 2012.

6. Property, plant and equipment

 
                                   Freehold            Plant   Development      Total 
                                   property    and machinery         costs 
                                    US$'000          US$'000       US$'000    US$'000 
 
 Period ended 31 December 
  2012 (Reviewed) 
 Cost or valuation: 
 At 1 July 2012                      18,718           22,434         7,270     48,422 
 Additions                               17              872           709      1,598 
 Exchange adjustment                  (794)          (1,712)         (301)    (2,807) 
 
 
 At 31 December 2012                 17,941           21,594         7,678     47,213 
 
 Depreciation: 
 At 1 July 2012                     (6,473)         (13,971)       (1,219)   (21,663) 
 Provided during the period           (481)          (1,127)         (928)    (2,536) 
 Exchange adjustment                    370            1,289            43      1,702 
 
 
 At 31 December 2012                (6,584)         (13,809)       (2,104)   (22,497) 
 
 
 Net book value at 31 December 
  2012                               11,357            7,785         5,574     24,716 
                                 ==========  ===============  ============  ========= 
 
 Period ended 31 December 
  2011 (Reviewed) 
 Cost or valuation: 
 At 1 July 2011                      22,133           27,878         6,941     56,952 
 Additions                                -              814         1,037      1,851 
 Exchange adjustment                (3,509)          (7,365)       (1,173)   (12,047) 
 
 
 At 31 December 2011                 18,624           21,327         6,805     46,756 
 
 Depreciation: 
 At 1 July 2011                     (6,935)         (17,198)             -   (24,133) 
 Provided during the period           (542)          (1,092)         (628)    (2,262) 
 Exchange adjustment                  1,514            5,471            44      7,029 
 
 
 At 31 December 2011                (5,963)         (12,819)         (584)   (19,366) 
 
 
 Net book value at 31 December 
  2011                               12,661            8,508         6,221     27,390 
                                 ==========  ===============  ============  ========= 
 
 Year ended 30 June 2012 
  (Audited) 
 Cost or valuation: 
 At 1 July 2011                      22,133           27,878         6,941     56,952 
 Additions                               87            2,578         1,426      4,091 
 Disposals                                -            (766)             -      (766) 
 Exchange adjustment                (3,502)          (7,256)       (1,097)   (11,855) 
 
 
 At 30 June 2012                     18,718           22,434         7,270     48,422 
 
 
 Depreciation: 
 At 1 July 2011                     (6,935)         (17,198)             -   (24,133) 
 Provided during the year           (1,057)          (2,754)       (1,276)    (5,087) 
 Disposals                                -              503             -        503 
 Exchange adjustment                  1,519            5,478            57      7,054 
 
 
 At 30 June 2012                    (6,473)         (13,971)       (1,219)   (21,663) 
 
 
 Net book value at 30 June 
  2012                               12,245            8,463         6,051     26,759 
 
 
 

7. Assets held for sale

 
                                      Freehold 
                                      Property 
                                       US$'000 
 Period ended 31 December 2012 
  (Reviewed) 
 
 Balance at 30 June 2012                   938 
 Disposals                                   - 
 Exchange differences                     (39) 
 
 
 Balance at 31 December 2012               899 
 
 
 Period ended 31 December 2011 
  (Reviewed) 
 
 Balance at 30 June 2011                 1,197 
 Disposals                                (70) 
 Exchange differences                    (189) 
 
 
 Balance at 31 December 2011               938 
 
 
 Year ended 30 June 2012 (Audited) 
 
 Balance at 30 June 2011                 1,197 
 Disposals                                (70) 
 Exchange differences                    (189) 
 
 
 Balance at 30 June 2012                   938 
 
 
 

8. Earnings per share

The calculation of the basic earnings per share is based on the profit attributable to ordinary shareholders divided by the weighted average number of shares in issue during the period. Shares held in employee share trusts are treated as cancelled for the purposes of this calculation.

The calculation of diluted earnings per share is based on the basic earnings per share, adjusted to allow for the issue of shares and the post tax effect of dividends and/or interest, on the assumed conversion of all dilutive options and other dilutive potential ordinary shares.

Reconciliations of the profit and weighted average number of shares used in the calculations are set out below.

 
                                             6 months      6 months    Year ended 
                                                   to            to 
                                               31 Dec        31 Dec       30 June 
                                                 2011          2011          2011 
                                              US$'000       US$'000       US$'000 
                                             Reviewed      Reviewed       Audited 
 
 
 Continuing profit attributable 
  to parent company                               552        13,466        21,033 
 Profit attributable to discontinued 
  operations                                    2,184             -             - 
 
 
 Profit for the period attributable 
  to owners of parent                           2,736        13,466        21,033 
 
 
 Weighted average number of ordinary 
  shares in issue during the period 
  - basic earnings per share              536,571,808   536,571,808   536,571,808 
 
 
                                             6 months      6 months    Year ended 
                                                   to            to 
 Total and continuing earnings                 31 Dec        31 Dec       30 June 
  per share                                      2011          2011          2011 
                                             Reviewed      Reviewed       Audited 
 Basic earnings per share (US cents) 
 Earnings from continuing activities             0.10          2.51          3.91 
 Earnings from discontinued activities           0.41             -             - 
 
 
                                                 0.51          2.51          3.91 
 
 
 Diluted earnings per share (US 
  cents) 
 Earnings from continuing activities             0.10          2.49          3.90 
 Earnings from discontinued activities           0.40             -             - 
 
 
                                                 0.50          2.49          3.90 
 
 
 

Where a loss has been incurred for the period, the diluted loss per share does not differ from the basic loss per share as the exercise of share options would have the effect of reducing the loss per share and is therefore not dilutive under the terms of IAS 33.

9. Contingent liabilities

One of the group's subsidiaries is engaged in a legal dispute with a former contractor. The contractor is claiming US$588,000 while the group has provided for the amount it believes is payable, US$262,000.

10. Profit from discontinued operations

During the period the Company settled an insurance claim for the flooding of the Kombat mine in 2007 for US$2.2 million.

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR EAKDDEDEDEFF

Wti Oil Etc (LSE:WTI)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Wti Oil Etc Charts.
Wti Oil Etc (LSE:WTI)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Wti Oil Etc Charts.