29th Aug 2012 07:00
Sierra Rutile Limited
Unaudited Interim Results for the Six Months Ended 30 June 2012
London, UK, 29 August 2012: Sierra Rutile Limited (AIM: SRX) ("Sierra Rutile" or the "Group") is pleased to announce its unaudited interim results for the six months ended 30 June, 2012 ("the Period").
Highlights
·; 394% increase in sales to US$98.7 million (H1 2011 "the Prior Period": US$20.0 million).
·; Step change in production from the Prior Period:
- 57% increase in rutile production to 42,610 tonnes (Prior Period: 27,149 tonnes); and
- 67% increase in ilmenite production to 10,315 tonnes (Prior Period: 6,164 tonnes).
·; Rutile cash production costs fell 22% from US$788/tonne in the Prior Period to US$617/tonne during the current Period.
·; US$66.9 million EBITDA for the Period from a loss for the Prior Period (US$(3.6) million).
·; 68% EBITDA2margin (Prior Period: (18%)).
·; US$56.2 million net profit for the Period compared to a net loss of US$14.6 million for the Prior Period.
·; Non-controlling interest in Sierra Rutile's operating subsidiary eliminated through US$13.0 million payment to the Government of Sierra Leone ("GoSL").
·; Strong balance sheet with cash at 30 June 2012 of US$23.3 million and borrowings of US$30.2 million, representing a net gearing ratio of just 4.4% (net debt/equity).
Commenting on the first half performance, Sierra Rutile Chief Executive Officer, John Sisay said: "These are a strong set of financial results that serve to illustrate the significant improvements we have implemented at Sierra Rutile since 2010. With our continued strong production from existing assets and the introduction of our growth projects, scheduled to deliver significant production increases over the coming years, we are extremely well positioned for the future."
Financial Review
Revenue
Total Group revenue increased 394% to US$98.7 million (Prior Period: US$20.0 million) primarily due to higher sales volumes during the period (48% increase on the Prior Period), coupled with an extremely strong pricing environment (341 % increase in average rutile price from the Prior Period). This impact was slightly offset by Sierra Rutile stockpiling zircon during the Period, whereas in the Prior Period, Sierra Rutile sold 5,900 tonnes of a zircon concentrate.
Cost of Sales
Rutile cash production costs decreased to $617/tonne for the Period, from $788/tonne in the Prior Period as investment in production assets and efficiencies of production increases began to yield results. On an absolute basis, cost of sales were 23% higher at US$32.3 million for the Period from US$26.3 million in the Prior Period due to the 48% greater volume of rutile sold.
Administrative Expenses
Administrative expenses increased to US$8.8 million for the Period from US$4.6 million in the Prior Period principally as a result of US$1.1 million of additional non-cash stock option expenses and a US$1.6 million provision for bonuses (no bonus provision was made in the Prior Period). The remainder of the increased costs was a result of the enlarged scale of the Group's operations.
Financial Expenses
Net finance costs decreased US$2.6 million from US$3.6 million in the Prior Period to US$1.0 million in Period, principally as a result of movements in foreign exchange rates on the euro denominated loan balance.
Financial Position
Net assets increased by 46% to US$155.9million (31 December 2011: US$106.7million). The main movements in the balance sheet were:
·; Capital expenditures of US$23.0 million, added to property, plant and equipment. This was predominantly incurred on the new dry mining project as well as other assets to support the expansion of the business.
·; Inventories (stock piles and stores) increased by 32% to US$27.0 million (31 December 2011: US$20.5 million), due to the increased levels of production.
·; Cash increased to US$23.3 million from US$10.7 million.
·; In addition, the Company made a PAYE prepayment of US$5.3 million to the GoSL in April 2012, of which US$4.4 million was outstanding at the end of the Period.
Movements in Equity
Equity increased due to the US$56.2 million profit for the period, offset by payments to the GoSL to purchase its non-controlling interest in Sierra Rutile's subsidiary Sierra Rutile Holdings Limited ("SRHL"). The non-controlling interest related to historical PAYE taxes that had been satisfied through the issuance of shares in SRHL to the GoSL under the Sierra Rutile Act 2002 (Amended 2004). See note 11 to the financial statements for more details.
Financing
As at 30 June 2012, after all capital expenditures, the non-controlling interest purchase and associated PAYE prepayments, Sierra Rutile had US$23.3 million of cash and US$30.2 million of debt outstanding, predominantly due to the GoSL, representing a net gearing level of just 4.4%.
Related Party
Related party transactions are disclosed in note 14 to the condensed set of financial statements. There has been no material changes in related party transactions described in the last annual report.
Principal Risks and Uncertainties
There are a number of potential risks and uncertainties which could have a material impact on the Group's performance over the remaining six months of the year and could cause actual results to differ materially from expected results. These risks were set out in detail in the Annual Report for the year ended 31 December 2011 and remain appropriate in 2012. Key risks relate to the following:
·; Exploration and development risk
·; Operating risks
·; Estimates of mineral reserves and resources
·; Insurance
·; Competition
·; Volatility of mineral prices
·; Political risk
·; Protection of assets and personnel
·; Government regulation
·; Title to properties
·; Energy cost and supply
·; Rehabilitation
·; Dependence on key personnel, contractors, experts and other advisers
Going Concern
As at 30 June 2012, after all capital expenditures, the non-controlling interest purchase and associated PAYE prepayments, Sierra Rutile had US$23.3 million of cash and US$30.2 million of debt outstanding, due to the GoSL, representing a gearing level of just 4.4%.
The Board has considered the Group's cash flow forecasts for the period to the end of December 2014.The Board is satisfied that the Group's forecasts and projections, taking into account of reasonably possible changes in trading performance show that the Group will be able to operate within the level of its current facilities for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the condensed financial statements.
Forward Looking Information
This financial report contains certain forward looking statements with respect to the financial condition, results, operations and business of the Group. These statements and forecasts involve risk and uncertainty because they relate to events that depend on circumstances in the future. There are a number of factors that could cause actual results or developments to differ from those expressed or implied by these forward looking statements.
Sierra Rutile Limited Joe Connolly, Chief Financial Officer & Company Secretary
|
+44 (0)20 7074 1800 |
RBC Capital Markets Nominated Adviser and Joint Corporate Broker Martin Eales / Jonathan Hardy
|
+44 (0)20 7653 4000 |
Mirabaud Securities Joint Corporate Broker Peter Krens
|
+44 (0)20 7321 2508 |
Kreab Gavin Anderson Fergus Wylie/ Andy Jones/ Anthony Hughes |
+44 (0)20 7074 1800 |
DIRECTORS' RESPONSIBILITY STATEMENT
We confirm to the best of our knowledge:
a) the condensed set of financial statements has been prepared in accordance with IAS 34 Interim Financial Reporting;
b) the half yearly financial report includes a fair review of the information:
·; being an indication of important events that have occurred during the first six months of the financial year, and their impact on the half yearly financial report and a description of the principal risks and uncertainties for the remaining six months of the financial year
·; being disclosure of related party transactions that have taken place in the first six months of the financial year and that have materially affected the financial position or the performance of the Group during that period and any changes in the related party transactions described in the last annual report that could have a material effect on the financial position or performance of the Group in the first six months of the current financial year.
By order of the Board
John Sisay Charles Entrekin
29 August 2012 29 August 2012
INDEPENDENT REVIEW REPORT TO SIERRA RUTILE LIMITED
We have been engaged by the Group to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2012 which comprises the condensed consolidated statement of comprehensive income, the condensed consolidated statement of financial position, the condensed consolidated statement of cash flows, the condensed consolidated statement of changes in equity and related Notes 1 to 16. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
This report is made solely to the Group in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board. Our work has been undertaken so that we might state to the Group those matters we are required to state to them in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Group, for our review work, for this report, or for the conclusions we have formed.
Directors' responsibilities
The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the AIM rules of the London Stock Exchange.
As disclosed in Note 2, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting," as adopted by the European Union.
Our responsibility
Our responsibility is to express to the Group a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2012 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the AIM rules of the London Stock Exchange.
Deloitte LLP
Chartered Accountants and Statutory Auditor
London, UK
29 August 2012
Notes | 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended31 December2011 US$'000 | |
|
|
|
|
|
Revenue | 3 | 98,722 | 20,045 | 54,962 |
Cost of sales |
| (32,300) | (26,320) | (55,216) |
|
|
|
|
|
Gross profit/(loss) |
| 66,422 | (6,275) | (254) |
Other income |
| 106 | 189 | 244 |
Administrative and marketing expenses |
| (8,829) | (4,633) | (12,767) |
Exceptional items | 4 | - | - | (13,079) |
|
|
|
|
|
|
| 57,699 | (10,719) | (25,856) |
Net finance costs | 5 | (1,044) | (3,641) | (1,793) |
|
|
|
|
|
Profit/(loss) before taxation |
| 56,655 | (14,360) | (27,649) |
|
|
|
|
|
Income tax expense | 6 | (497) | (215) | (336) |
|
|
|
|
|
Total comprehensive income/(loss) for the period/year |
| 56,158 | (14,575) | (27,985) |
|
|
|
|
|
Profit/(loss) attributable to: |
|
|
|
|
Owners of the parent |
| 56,158 | (13,980) | (26,986) |
Non-controlling interests |
| - | (595) | (999) |
|
|
|
|
|
|
| 56,158 | (14,575) | (27,985) |
|
|
|
|
|
Earnings/(loss) per share (US$) |
|
|
|
|
- basic | 7(a) | 0.110 | (0.029) | (0.056) |
|
|
|
|
|
- diluted | 7(b) | 0.106 | (0.029) | (0.056) |
|
|
|
|
|
ASSETS |
Notes | 30 June2012 US$'000 | 30 June2011 US$'000 | 31 December 2011 US$'000 |
Non-current assets |
|
|
|
|
Intangible assets |
| 10,852 | 13,158 | 9,063 |
Property, plant and equipment | 8 | 116,258 | 110,080 | 99,972 |
Non-current receivables |
| - | 727 | 727 |
|
|
|
|
|
|
| 127,110 | 123,965 | 109,762 |
|
|
|
|
|
Current assets |
|
|
|
|
Inventories |
| 27,031 | 15,251 | 20,493 |
Trade and other receivables |
| 28,748 | 17,864 | 23,091 |
Cash and cash equivalents | 12 | 23,525 | 15,842 | 10,658 |
|
|
|
|
|
|
| 79,304 | 48,957 | 54,242 |
|
|
|
|
|
Total assets |
| 206,414 | 172,922 | 164,004 |
|
|
|
|
|
LIABILITIES |
|
|
|
|
Current liabilities |
|
|
|
|
Trade and other payables |
| 16,364 | 18,658 | 22,998 |
Current tax liabilities |
| 39 | 66 | 112 |
Short term borrowings | 9 | 424 | 114 | - |
|
|
|
|
|
|
| 16,827 | 18,838 | 23,110 |
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Medium and long term borrowings | 9 | 29,759 | 34,056 | 30,712 |
Retirement benefit obligations |
| 1,497 | 765 | 996 |
Provision for liabilities and charges |
| 2,473 | 3,261 | 2,478 |
|
|
|
|
|
|
| 33,729 | 38,082 | 34,186 |
|
|
|
|
|
Total liabilities |
| 50,556 | 56,920 | 57,296 |
|
|
|
|
|
Net assets |
| 155,858 | 116,002 | 106,708 |
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
Capital and reserves |
|
|
|
|
Share capital | 10 | 272,687 | 269,810 | 272,609 |
Share option reserve |
| 5,199 | 2,174 | 1,984 |
Retained loss |
| (122,028) | (137,323) | (148,822) |
|
|
|
|
|
Owners' of the parent |
| 155,858 | 134,661 | 125,771 |
Non-controlling interests |
| - | (18,659) | (19,063) |
|
|
|
|
|
Total equity |
| 155,858 | 116,002 | 106,708 |
|
|
|
|
|
Notes | 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended31 December 2011 US$'000 | |
|
|
|
|
|
Operating activities |
|
|
|
|
Cash inflow/(outflow) from operations | 12 | 51,647 | (4,957) | (3,040) |
Interest received |
| - | 11 | 20 |
Interest paid |
| (1,198) | (2,287) | (1,695) |
Tax paid |
| (570) | (424) | (499) |
|
|
|
|
|
Net cash inflow/(outflow)from operating activities |
| 49,879 | (7,657) | (5,214) |
|
|
|
|
|
Investing activities |
|
|
|
|
Purchase of property, plant and equipment |
| (22,981) | (5,079) | (15,256) |
Purchase of intangible assets |
| (1,813) | - | - |
|
|
|
|
|
Net cash used in investing activities |
| (24,794) | (5,079) | (15,256) |
|
|
|
|
|
Financing activities |
|
|
|
|
Repayment of borrowings |
| - | (17,033) | (17,033) |
Net proceeds from issue of shares |
| - | 17,847 | 17,847 |
Net proceeds from exercise of share options |
| - | - | 2,799 |
Acquisition of non- controlling interests | 11 | (12,396) | - | - |
|
|
|
|
|
Net cash (used in)/from financing activities |
| (12,396) | 814 | 3,613 |
|
|
|
|
|
Net increase/(decrease) in cash and cash equivalents |
| 12,689 | (11,922) | (16,857) |
|
|
|
|
|
Cash and cash equivalents at beginning of the period |
| 10,658 | 28,268 | 28,268 |
Net increase/(decrease) to cash and cash equivalents |
| 12,689 | (11,922) | (16,857) |
Effect of foreign exchange rate changes |
| (10) | (618) | (753) |
|
|
|
|
|
Cash and cash equivalents at end of period | 12 | 23,337 | 15,728 | 10,658 |
|
|
|
|
|
| Equity attributable to owners of the Group | ||||||
Note | Share capitalUS$'000 | Share option reserveUS$'000 | Retained lossUS$'000 | TotalUS$'000 | Non- controlling interestsUS$'000 | TotalequityUS$'000 | |
|
|
|
|
|
|
|
|
Balance at 1 January 2011 | 251,963 | - | (123,343) | 128,620 | (18,064) | 110,556 | |
Issue of ordinary shares | 17,847 | - | 17,847 | - | 17,847 | ||
Recognition of share-based payments | - | 2,174 | - | 2,174 | - | 2,174 | |
Total comprehensive loss for the period | - | - | (13,980) | (13,980) | (595) | (14,575) | |
|
|
|
|
|
|
| |
Balance at 30 June 2011 | 269,810 | 2,174 | (137,323) | 134,661 | (18,659) | 116,002 | |
|
|
|
|
|
| ||
Issue of ordinary shares | 2,799 | - | - | 2,799 | - | 2,799 | |
Recognition of share-based payments | - | (190) | 1,507 | 1,317 | - | 1,317 | |
Total comprehensive loss for the period | - | - | (13,006) | (13,006) | (404) | (13,410) | |
|
|
|
|
|
|
| |
Balance at 31 December 2011 | 272,609 | 1,984 | (148,822) | 125,771 | (19,063) | 106,708 | |
|
|
|
|
|
| ||
Balance at 1 January 2012 | 272,609 | 1,984 | (148,822) | 125,771 | (19,063) | 106,708 | |
Total comprehensive income for the period | - | - | 56,158 | 56,158 | - | 56,158 | |
Acquisition of non-controlling interests | 11 | - | - | (29,408) | (29,408) | 19,063 | (10,345) |
Exercise of share options | 78 | (44) | 44 | 78 | - | 78 | |
Recognition of share-based payments | - | 3,259 | - | 3,259 | - | 3,259 | |
|
|
|
|
|
|
| |
At 30 June 2012 | 272,687 | 5,199 | (122,028) | 155,858 | - | 155,858 | |
|
|
|
|
|
|
1. General information
Sierra Rutile Limited ("Sierra Rutile") is a public limited company incorporated and domiciled in the British Virgin Islands. The address of its registered office is at P.O. Box 4301, Trinity Chambers, Road Town, Tortola, British Virgin Islands.
2. Accounting policies
Basis of preparation
The condensed financial statements for the six month period ended 30 June 2012 have been prepared in accordance with International Accounting Standard (IAS) 34 "Interim Financial Reporting".
These financial statements are condensed financial statements and accordingly do not include all of the information required for a full annual financial report and are to be read in conjunction with the Group's financial statements for the year-ended 31 December 2011, which were prepared in accordance with International Financial Reporting Standards (IFRS) adopted for use by the European Union. The financial information for the year-ended 31 December 2011 does not therefore constitute statutory accounts. This information was derived from the statutory accounts for the year-ended 31 December 2011. The auditor's report on these accounts was unqualified and did not include a reference to any matters to which the auditor drew attention by way of an emphasis of matter.
The condensed financial statements have been prepared under the historical cost convention. The accounting policies applied are consistent with those adopted and disclosed in the Group's financial statements for the year-ended 31 December 2011, with the exception of certain amendments to accounting standards or new interpretations issued by the International Accounting Standards Board, which were applicable from 1 January 2012. These have not had a material impact on the accounting policies, methods of computation or presentation applied by the Group.
Going concern
The Board has considered the Group's cash flow forecasts for the period to the end of August 2013. The Board is satisfied that the Group's forecasts and projections taking account of reasonably possible changes in trading performance show that the Group will be able to operate within the level of its current facilities for the foreseeable future. Accordingly the Board continues to adopt the going concern basis in preparing the condensed financial statements (see page 3 of this report).
3. Segment information
IFRS 8 requires operating segments to be identified on the basis of internal reports about components of the Group that are regularly reviewed by the Chief Operating Decision Maker of the Group to allocate resources to the segments to assess their performance.
The strategy of the Group is to produce, refine and sell rutile. Information reported to the Board is on an integrated basis, which is how decisions over resource allocation are made. The Group itself has only one product being rutile, with ilmenite, zircon and other revenue streams being by-products of the integrated rutile production process.
As such, the Group considers there to be one operating segment being the production, refining and sale of rutile.
(a) Segment revenue
Revenue represents the invoiced amount in respect of sales of rutile, ilmenite and zircon extracted during the period excluding sales discount and consists of the following:
|
| 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended 31 December2011 US$'000 |
|
|
|
|
|
Rutile |
| 96,622 | 14,827 | 40,066 |
Ilmenite |
| 2,100 | 1,541 | 3,979 |
Zircon |
| - | 3,677 | 10,917 |
|
|
|
|
|
|
| 98,722 | 20,045 | 54,962 |
|
|
|
|
|
(b) Geographical information
Segment revenue is derived from sales to external customers domiciled in various geographical regions. Details of segment revenue by location of customers are as follows:
|
| 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended 31 December2011 US$'000 |
|
|
|
|
|
Asia |
| 51,475 | 4,617 | 22,767 |
Europe |
| 29,030 | 13,067 | 20,738 |
North America |
| 14,390 | - | 6,642 |
South America |
| 3,827 | 2,002 | 4,456 |
MENA (Middle East and North Africa) |
| - | 292 | 292 |
Russia |
| - | 67 | 67 |
|
|
|
|
|
|
| 98,722 | 20,045 | 54,962 |
|
|
|
|
|
No customers are currently located in Sierra Leone.
For the period ended 30 June 2012 revenues of US$49,204,000 and US$30,863,000 were generated from two customers (30 June 2011: Revenues of US$10,741,000 and US$3,339,000 were derived from two customers) both of whom accounted for more than 10% of our total sales in each period.
For the year ended 31 December 2011 revenues of US$12,344,000, US$11,800,000, US$7,026,000 and US$10,900,000 were generated from four customers all of whom accounted for more than 10% of our total annual sales.
(c) Segment assets
All of the Group's assets are in Sierra Leone
4. Exceptional items
In 2011, the Group recorded an exceptional loss of US$13.1 million. Following a strategic review and incorporating the findings of a number of consultants including Snowden Group, CPG Resources and Titan Salvage, management wrote down fully the US$10,126,000 carrying value of a capsized dredge and the US$2,235,000 carrying value of a partially constructed dredge. A provision of US$707,000 was also raised for a potential tax exposure arising on the sale of Sierra Minerals in 2008.
5. Net finance costs
|
| 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended31 December2011 US$'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
- Government of Sierra Leone loan |
| (1,370) | (1,616) | (3,013) |
- Bank overdrafts |
| - | (12) | (33) |
|
|
|
|
|
Total borrowing costs |
| (1,370) | (1,628) | (3,046) |
Interest income |
| - | - | 20 |
Net foreign exchange transaction gains/(losses) |
| 326 | (2,013) | 1,233 |
|
|
|
|
|
|
| (1,044) | (3,641) | (1,793) |
|
|
|
|
|
6. Income taxes
(a) Income tax expense
| 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended31 December 2011 US$'000 | |
|
|
|
|
|
|
|
|
|
|
Minimum turnover tax |
| 497 | 215 | 275 |
Prior year adjustment |
| - | - | 61 |
|
|
|
|
|
Income tax expense |
| 497 | 215 | 336 |
|
|
|
|
|
Under the provisions of an agreement reached with GoSL in June 2003, the Group's operations in Sierra Leone are not subject to standard Sierra Leone corporate income tax until 1 January 2015. Instead, up to that time, the operations are subject to a minimum tax charged at 0.5% of the turnover of the business. From 1 January 2015, the taxation of the Group's operations in Sierra Leone will revert to the provisions of the Sierra Rutile Agreement (Ratification) Act 2002, under which tax will be charged at an amount not less than 3.5% of turnover and not more than the standard Sierra Leone corporate income tax rate (up to a maximum rate of 37.5%) on taxable profits.
6. Income taxes (continued)
Based on the above, the income tax expense can be reconciled to the Group's profit/ (loss) before tax as follows:
|
| 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 |
Year ended 31 December2011 US$'000 |
|
|
|
|
|
|
|
|
|
|
Profit/(loss) before tax |
| 56,655 | (14,360) | (27,649) |
|
|
|
|
|
Tax at Sierra Leone corporate income tax rate applicable to the Group-0% |
| - | - | - |
Minimum turnover tax |
| 497 | 215 | 275 |
Prior year adjustment |
| - | - | 61 |
|
|
|
|
|
Income tax expense |
| 497 | 215 | 336 |
|
|
|
|
|
(b) Current tax liabilities
| 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended31 December 2011 US$'000 |
Beginning balance |
| 112 | 275 | 275 |
Charges to statement of comprehensive income |
| 497 | 215 | 336 |
Paid during the year |
| (570) | (424) | (499) |
|
|
|
|
|
At end of period |
| 39 | 66 | 112 |
|
|
|
|
|
7. Earnings/(loss) per share
|
| 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended 31 December2011 US$'000 |
(a) Basic earnings/(loss) per share |
|
|
|
|
|
|
|
|
|
Profit/(loss) attributable to owners of the parent |
| 56,158 | (13,980) | (26,986) |
|
|
|
|
|
Weighted average number of ordinary shares in issue |
| 509,256,370 | 483,020,811 | 483,177,479 |
|
|
|
|
|
Basic earnings/(loss) per share |
| 0.110 | (0.029) | (0.056) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended 31 December2011 US$'000 |
(b) Diluted earnings/(loss) per share |
|
|
|
|
|
|
|
|
|
Profit/(loss) attributable to owners of the parent |
| 56,158 | (13,980) | (26,986) |
|
|
|
|
|
Weighted average number of ordinary shares in issue |
| 531,189,499 | 483,020,811 | 483,177,479 |
|
|
|
|
|
Diluted earnings/(loss) per share |
| 0.106 | (0.029) | (0.056) |
|
|
|
|
|
Share options granted to Directors and selected employees will potentially affect the earnings per share ("EPS"). For the six months ended 30 June 2011 and year-ended 31 December 2011, because there is a reduction in loss per share resulting from the assumption that the share options are exercised, the options are considered anti-dilutive and are ignored in the computation of diluted EPS.
8. Property, plant and equipment
Infrastructure US$'000 | Plant machinery and equipmentUS$'000 | Mineral sand prospect and mine developmentUS$'000 | Construction work in progress US$'000 | Dredge 2US$'000 | ExplorationsUS$'000 |
Totalequity US$'000 | |||
|
|
|
|
|
|
|
|
| |
Cost | |||||||||
Balance at 1 January 2011 | 29,729 | 156,443 | 67,520 | 17,208 | 10,126 | 2,790 | 283,816 | ||
Additions | - | 1,255 | 976 | 266 | - | 2,582 | 5,079 | ||
|
|
|
|
|
|
|
| ||
At 30 June 2011 | 29,729 | 157,698 | 68,496 | 17,474 | 10,126 | 5,372 | 288,895 | ||
|
|
|
|
|
|
| |||
Depreciation | |||||||||
Balance at 1 January 2011 | 15,053 | 121,287 | 37,326 | - | - | 210 | 173,876 | ||
Charge for the period | 247 | 2,666 | 2,026 | - | - | - | 4,939 | ||
|
|
|
|
|
|
|
| ||
At 30 June 2011 | 15,300 | 123,953 | 39,352 | - | - | 210 | 178,815 | ||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| ||
Net Book Value -30 June 2011 | 14,429 | 33,745 | 29,144 | 17,474 | 10,126 | 5,162 | 110,080 | ||
|
|
|
|
|
|
| |||
Cost | |||||||||
Balance at 1 July 2011 | 29,729 | 157,698 | 68,496 | 17,474 | 10,126 | 5,372 | 288,895 | ||
Additions | 16 | 3,718 | 823 | 881 | - | 1,012 | 6,450 | ||
Impairment charge | - | - | - | (2,235) | (10,126) | - | (12,361) | ||
Disposals | - | (554) | - | - | - | - | (554) | ||
|
|
|
|
|
|
|
| ||
At 31December 2011 | 29,745 | 160,862 | 69,319 | 16,120 | - | 6,384 | 282,430 | ||
|
|
|
|
|
|
| |||
Depreciation | |||||||||
Balance at 1July 2011 | 15,300 | 123,953 | 39,352 | - | - | 210 | 178,815 | ||
Charge for the period | 240 | 1,823 | 2,123 | - | - | - | 4,186 | ||
Disposals | - | (543) | - | - | - | - | (543) | ||
|
|
|
|
|
|
|
| ||
At 31 December 2011 | 15,540 | 125,233 | 41,475 | - | - | 210 | 182,458 | ||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| ||
Net Book Value-31December 2011 | 14,205 | 35,629 | 27,844 | 16,120 | - | 6,174 | 99,972 | ||
|
|
|
|
|
|
| |||
Cost | |||||||||
Balance at 1 January 2012 | 29,745 | 160,862 | 69,319 | 16,120 | - | 6,384 | 282,430 | ||
Additions | - | 7,424 | 741 | 12,773 | - | 821 | 21,759 | ||
Transfers | - | 950 | - | - | - | (950) | - | ||
Impairment charge | - | (250) | - | - | - | - | (250) | ||
|
|
|
|
|
|
|
| ||
Balance at 30 June 2012 | 29,745 | 168,986 | 70,060 | 28,893 | - | 6,255 | 303,939 | ||
|
|
|
|
|
|
| |||
Depreciation | |||||||||
Balance at 1January 2012 | 15,540 | 125,233 | 41,475 | - | - | 210 | 182,458 | ||
Charge for the period | 239 | 2,856 | 2,128 | - | - | - | 5,223 | ||
|
|
|
|
|
|
|
| ||
At 30 June 2012 | 15,779 | 128,089 | 43,603 | - | - | 210 | 187,681 | ||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| ||
Net Book Value-30 June 2012 | 13,966 | 40,897 | 26,457 | 28,893 | - | 6,045 | 116,258 | ||
|
|
|
|
|
|
| |||
As at 30 June 2012 an impairment provision of $250,000 was made against a barge damaged during the period.
In 2011, following technical and economic evaluation, capital expenditure spent on Dredge D2 (US$10,126,000) and Dredge D3 (US$2,235,000) was fully impaired, creating an exceptional loss of US$12,361,000 at 31 December 2011.
9. Borrowings
| 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended31 December2011 US$'000 |
|
|
|
|
Medium and short term borrowings |
|
|
|
Government of Sierra Leone | 29,759 | 34,056 | 30,712 |
|
| ||
Short term borrowings |
| ||
Bank overdraft | 188 | 114 | - |
Government of Sierra Leone | 236 | - | - |
|
|
|
|
| 30,183 | 34,170 | 30,712 |
|
|
|
|
The GOSL borrowing is subject to interest of 8% per annum and is repayable semi-annually commencing in December 2013. The Group does not have any undertaking, nor is it contractually bound to create, any lien on or with respect to any of its rights or revenues.
The carrying amounts of non-current borrowings are not materially different from their fair value.
10. Share capital
Issued ordinary shares
|
| Number of shares
| Share Capital US$'000 | ||||
|
|
|
| ||||
Balance at 1 January 2011 |
| 385,864,075 | 251,963 | ||||
Shares issued during period at GBP 10 p each |
| 113,660,925 | 17,847 | ||||
|
|
|
| ||||
At 30 June 2011 |
| 499,525,000 | 269,810 | ||||
|
|
|
| ||||
Options exercised |
| 9,730,000 | 2,799 |
| |||
|
|
|
|
| |||
At 31 December 2011 |
| 509,255,000 | 272,609 |
| |||
|
|
|
|
| |||
Options exercised |
| 250,000 | 78 | ||||
|
|
|
| ||||
At 30 June 2012 |
| 509,505,000 | 272,687 | ||||
|
|
|
| ||||
11. Non-controlling interest
On 30 April 2012, the Group entered into an agreement with the GoSL to pay, in cash, PAYE taxes that have historically been satisfied through the issuance of shares in Sierra Leone's operating subsidiary in Sierra Leone. As part of the agreement the shares held by the GoSL were transferred back to Sierra Rutile. The cost of this agreement was US$13,000,000 (and legal fees of US$123,000) which included the settlement of PAYE liabilities previously held by Sierra Rutile of US$2,778,000 in relation to liabilities in 2010 and 2011 which had not been settled by share issuances. As part of the agreement, the GoSL also agreed to settle its payable to Sierra Rutile of US$727,000 previously
12. Non-controlling interest (continued)
recorded as a non-current receivable. The net cash out flow for Sierra Rutile was therefore US$12,396,000.
The non-controlling interest balance previously recognised of US$19,063,000 was therefore also eliminated with the balance being recorded within retained loss in accordance with IAS27 "Consolidated Financial Statement".
12. Notes to the condensed cash flow statement
| 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended31 December2011 US$'000 |
|
|
|
|
(a) Cash inflow/(outflow) from operations |
|
|
|
Profit/(loss) for the period/year before tax | 56,655 | (14,360) | (27,649) |
Adjustments for: |
|
|
|
Depreciation on property, plant and equipment | 5,223 | 4,939 | 9,125 |
Amortisation of intangible assets | 23 | 22 | 262 |
Interest income | - | (11) | (20) |
Interest expense | 1,370 | 2,241 | 3,046 |
Exchange(gain)/loss | (800) | 3,372 | (1,233) |
Share option expense | 3,259 | 2,175 | 3,491 |
Tax claim liability | - | - | 707 |
Impairment of property, plant and equipment | 250 | - | 12,361 |
Property, plant and equipment written off | - | - | 11 |
|
|
|
|
| 65,980 | (1,622) | 101 |
Changes in working capital |
|
|
|
- inventories | (6,538) | (1,660) | (6,902) |
- trade and other receivables | (4,436) | (4,204) | (6,203) |
- trade and other payables | (3,855) | 2,493 | 10,480 |
- Increase in rehabilitation provision | (5) | - | (783) |
- Increase in provision for retirement benefit obligations | 501 | 36 | 267 |
|
|
|
|
Cash inflow/(outflow) from operations | 51,647 | (4,957) | (3,040) |
|
|
|
|
(b) Cash and cash equivalents |
|
|
|
| 6 months to30 June2012 US$'000 | 6 months to30 June2011 US$'000 | Year ended31 December2011 US$'000 |
|
|
|
|
Cash in hand and at bank | 18,405 | 4,374 | 6,193 |
Short term bank deposits | 5,120 | 11,468 | 4,465 |
|
|
|
|
Cash and cash equivalents | 23,525 | 15,842 | 10,658 |
Bank overdraft (included within short-term borrowings) | (188) | (114) | - |
|
|
|
|
| 23,337 | 15,728 | 10,658 |
|
|
|
|
13. Capital Commitments
|
| 6 months to30 June,2012 US$'000 | 6 months to30 June,2011 US$'000 | Year ended31 December2011 US$'000 |
|
|
|
|
|
Property, plant and equipment acquisition contracted for at the end of the reporting period but not yet incurred: |
| 12,704 | 2,816 | 14,968 |
|
|
|
|
|
Sierra Rutile Limited (SRL), a subsidiary operating in Sierra Leone, entered into the above capital commitments.
14. Related party transactions
(a) Transactions and balances | Amounts receivable US$'000 | Amounts payable US$'000 | Purchases/project fees US$'000 | Total US$'000 |
|
|
|
|
|
|
|
|
|
|
Shareholder: |
|
|
|
|
Group related to significant shareholder* | - | - | (171) | (171) |
Director: |
|
|
|
|
Enterprise in which Mr Alex Kamara is also a director-Cemmats Group** | - | - | (224) | (224) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholder: |
|
|
|
|
Group related to significant shareholder* | - | - | (171) | (171) |
Director: |
|
|
|
|
Enterprise in which Mr Alex Kamara is also a director-Cemmats Group** | - | (6) | (466) | (472) |
|
|
|
|
|
|
|
|
|
|
Director: |
|
|
|
|
Enterprise in which Mr Alex Kamara is also a director-Cemmats Group** | - | (4) | (355) | (359) |
Amounts receivable on exercise of options | 78 | - | - | 78 |
|
|
|
|
|
* During the year 2011, the Group entered into an agreement to purchase mining equipment for US$170,770 from Swanmet (Singapore) Pte Ltd (Swanmet). Swanmet is an entity which, at the time of the purchase, was controlled by Pala Investments Holdings Ltd which at this time held 38.2% of Sierra Rutile's issued share capital.
** Mr. Alex B. Kamara is a Director of the Group. Mr. Kamara is also a non-executive director of Cemmats Group, a Sierra Leonean Group which has a number of contracts with Sierra Rutile to supply mining services and equipment.
14. Related party transactions (continued)
(b) Agreements with senior officers, directors and advisors
During the period the Group granted share options of 1,150,000 (30 June 2011: 19,295,000) to Directors, Senior Officers and advisors of the Group with exercise prices varying between £0. 6125 and £0.65 (30 June 2011: £0.125 and £0.20)
15. Contingent liabilities
The Group is subject to various claims which arise in the normal course of business.
During 2011, in light of new analysis and after reviewing the work of third party legal counsel, the Group reversed a contingent consideration liability of US$3,855,000 previously recognised in relation to the original acquisition of the Sierra Rutile assets in 2001. The Group strongly believes that no amount is payable to the original vendor, noting that the maximum liability would be US$10,000,000.
16. Events after reporting period
Events after the reporting period are disclosed only to the extent that they relate directly to the interim financial statements and are material in effect. As at the date of issuing this set of interim financial statements, there was no material event after the reporting period which needs to be disclosed.
Related Shares:
SRX.L