Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

4th Oct 2010 07:00

RNS Number : 7570T
Weatherly International PLC
04 October 2010
 



 

 

 

Weatherly International Plc ("Weatherly" or the "Company")

 

Final results for Year Ended 30 June 2010

 

 

Weatherly is pleased to announce its final results for the year ended 30 June 2010.

 

Financial highlights

 

·; Profit for the year of US$9.1 million (2009: Loss US$30.7 million)

·; Cash at bank US$7 million as at 30 June 2010

·; Repayment of all loans, leaving the group debt free

 

Operational highlights

 

·; Otjihase and Matchless production re-start on schedule for production in Q1 2011

·; Tschudi pit optimisation study confirms potentially economically viable operations

·; New managerial appointments

 

Corporate highlights

 

·; Equity fund raising of US$2 million in July 2009

·; Sale of smelter business

·; Settlement of Barclays claim

·; Provision of funding from Louis Dreyfus for Otjihase and Matchless agreed September 2010

·; Proposed joint venture with ECE for the development of Berg Aukas

·; Capital restructuring generating distributable reserves in the holding company Weatherly International plc

·; Declaration of two dividends in specie for the distribution of DPM shares to shareholders on the register as at 19 March 2010

 

For further information, please contact:

 

Rod Webster, Chief Executive Officer, Weatherly International Plc

+44 (0) 20 7917 2989

 

Samantha Harrison / Jen Boorer, Ambrian Partners Limited

+44 (0) 20 7634 4700

 

Chairman's statement

 

I am pleased to announce the 2010 full year results for Weatherly International and to provide an overview of the company's activities. Looking back at the year, the company has achieved a great deal in difficult circumstances.

 

Put simply we survived the economic downturn that caused the collapse in copper prices and in the current year have made a profit and repaid all our debts. We achieved this through the sale of the smelter, which was never intended to be our core business. Throughout this time we have preserved our mines in good standing and we have cash in hand so that we are now poised to restart our mining operations and deliver on our original mining strategy at a very opportune time.

 

Results

 

On 24 March 2010 the group disposed of its smelter business consisting of its subsidiary Namibia Custom Smelters (Pty) Ltd and associated fixed assets owned by Ongopolo Mining Limited for US$32 million to Dundee Precious Metals Inc (DPM). The proceeds consisted of US$18 million of cash and 4,446,420 shares in DPM valued at US$14 million at disposal in addition to the assumption of debts and other liabilities. The group made a profit before tax on disposal of the Smelter business of US$29.2 million. The company applied US$5 million of the cash proceeds and 2,678,571 of the DPM shares to pay off all loans in the group, leaving Weatherly with US$7 million of cash at the year end. The remaining DPM shares will be distributed to shareholders on the register as at close of business on 19 March 2010 by way of two dividends in specie to be paid in October 2010 and April 2011.

 

The smelter business made a loss of US$8.7 million up to the date of its disposal. The Kombat mine was also disposed of, subject to Ministerial consent, and the cost of this operation amounted to US$0.4 million in the year. Continuing operations made a loss of US$11 million which together with the profit on disposal of US$29.2 million left the group with a profit for the year of US$9.1 million. The losses on the continuing business consisted of care and maintenance costs at the mines of US$6.4 million, nearly half of which consisted of depreciation of property plant and equipment, UK head office costs of US$3.3 million including costs arising from the settlement of the Barclay's claim, and interest of US$1.3 million on the convertible loans prior to repayment.

 

Developments during the year

 

Last November we were reporting that with the closure of our mines we would concentrate on improving our smelter business. Whilst the operation and development of the smelter business was progressing well, the Directors had no hesitation in supporting the sale of the smelter business to DPM when they made an attractive offer. This transaction received overwhelming support at the shareholder meeting held on 11 March 2010, and, subsequently completed on 24 March 2010. The payment of the consideration enabled the company to redeem its convertible loan notes in full and left the company debt free and with US$11 million cash in the bank at the time of disposal.

 

Following the announcement of the disposal of the smelter business to DPM, a letter of intent signed with East China Mineral Exploration and Development Bureau ("ECE") concerning a proposed equity investment by ECE was no longer capable of being fulfilled and was terminated. While the directors considered that a strategic relationship with ECE would have benefited the company, the disposal of the smelter business to DPM provided the company with the funding it required without the issue of new equity or a change of control, and was considered to represent better value for shareholders.

 

As soon as we had contracted for the sale of the smelter we conducted a strategic review of the company's assets and priorities for their development. Our overall objective is to develop a copper mining business capable of sustaining production of approximately 20,000tpa of copper at average industry cost of production for the next ten years. Our immediate priority in pursuit of this objective was to reopen the mines at Otjihase and Matchless (Central Operations) and to develop an open pit at Tschudi. We are acting quickly to deliver these projects and in September signed an offtake agreement and a prepayment facility with Louis Dreyfus. The restart is on schedule with copper production expected to recommence in Q1 2011. The feasibility study for Tschudi is underway with metallurgical test work expected to be completed by the end of 2010 and the final study due for completion by mid 2011.

 

Prior to the current mine development plans we considered other ways of realising value. Accordingly we have now sold Kombat for US$3.0 million, subject to Ministerial consent. Following the termination of the Letter of Intent with ECE referred to above we continued to discuss with them ways in which the companies could work together and this has culminated in signing a new Letter of Intent whereby Berg Aukas, our lead/zinc project, would be transferred to a new company with ECE taking a majority shareholding with the objective of listing the company on the London Alternative Investment Market (AIM). I believe this structure and association with ECE offers an excellent growth opportunity for Weatherly.

 

During the year, we were also able to reach a very satisfactory agreement regarding a claim made by Barclays in respect of an alleged foreign exchange transaction, and so removed a significant contingent liability from our accounts.

 

This has been a very challenging period for the company, its directors, and staff on whom we have had to make increasing demands, often at short notice, to consider a number of complex issues that the company faced. In recognition of this we issued share options to our staff and our directors to thank them for the hard work and loyalty they have shown to the company during the past difficult years and to encourage a similar level of achievement during the next phase.

 

I am also grateful for the continued support of our shareholders and am pleased that we are able to reward their loyalty through the 'in specie' dividend made possible by the sale of the smelter, which has also enabled us to pay off all our debts and replenish our cash reserves. We also completed a capital restructuring to create distributable reserves to enable this to be done.

 

I look forward to the resumption of our mining operations in the first half of 2011 and believe the measures we have taken will deliver significant value for our shareholders in the coming years.

 

Wolf Martinick

Chairman

1 October 2010

Chief Executive's review

 

Overview

 

This has been another challenging year in which we have achieved a considerable amount and laid the foundations for a successful copper mining business. With our mines closed and on care and maintenance at the start of the year we focused our attention on the development of our smelter business which culminated in its sale. As a result of the sale of the smelter business we were able to repay all our outstanding loans and, with cash in the bank, plan the re-opening of our mines.

 

Operational Review

 

Smelting

 

After the closure of the company's mines at the end of 2008, the smelter continued to operate as a stand-alone facility importing concentrates from a number of sources around the world. In order to maximise revenue, the smelter focussed on concentrates high in arsenic which, because of its technical configuration, it is able to treat. Over the year a number of improvements were implemented to improve performance, the most important being the construction of an oxygen plant for the Ausmelt furnace. This was finally commissioned in February 2010, just prior to completion of the sale.

 

During 2009, we extended our agreements with existing concentrate suppliers, namely the Chelopech Mine in Bulgaria owned by Dundee Precious Metals ("DPM"), and the metals trader, Louis Dreyfus. In July 2009, the company completed a placement of 40,468,000 ordinary shares (approximately 9% of the company) to DPM to raise proceeds of US$2 million. The placement proceeds were used to complete the construction of a new residue disposal site and to provide additional working capital.

 

The smelter performed well for most of the year considering that the Ausmelt furnace was operating in an 'interim' mode pending the commissioning of the oxygen plant. In this interim mode, the smelter was not able to achieve the precious metals recoveries originally anticipated when signing the tolling agreements at the end of 2008. As a result the smelter operated at a loss mainly due to low gold recoveries. Plans were implemented to increase gold recoveries by expanding the slag milling and flotation plant and also by revising the commercial contracts. Both these initiatives were overtaken by the subsequent sale of the smelter.

 

On 24 March 2010, Weatherly completed the sale of the smelting company ("NCS"), together with certain assets owned by Weatherly for consideration of US$18 million cash and 4,446,420 new ordinary shares in DPM. Total consideration when allowing for debt within NCS was approximately US$55 million.

 

This transaction has been approved by a shareholder meeting on 11 March 2010. The consideration exceeded the company's valuation of the potential income from the smelter and enabled the company to reposition itself. Immediately upon completion of the disposal, US$5 million of the cash consideration and 2,678,571 DPM Shares were delivered to the holders of the company's convertible loan notes to redeem those loan notes in full together with accrued interest. The loan notes had a face value of US$12 million and accrued interest stood at US$2.5 million.

 

The balance of the share-based consideration (1,767,849 DPM shares) is to be distributed to shareholders through the payment of two dividends of 0.00198 DPM shares per Weatherly ordinary share, payable during October 2010 and April 2011.

 

Financial results

 

During the period prior to the smelter sale, the smelter generated revenue of US$25.5 million. Total operating costs including precious metals shortfalls were US$34.2 million, resulting in an operating loss of US$8.7 million.

 

The average US dollar to South African rand exchange rate was 7.59 and fluctuations in the exchange rate were much less severe than the previous year ranging from 7.21 to 8.31.

 

As at 30 June 2010, Weatherly held cash reserves (in sterling and US dollars) equivalent to US$7 million.

 

Re-start of central operations

 

Plans for the reopening of Otjihase and Matchless were submitted to an independent mining consultancy Coffey Mining (SA) Pty Ltd for review. Their report was received in March 2010 and it confirmed recoverable reserves of 3.9mt @ 1.7% copper and 0.25g/t gold and the feasibility of commencing production in Q1 2011 together with an annual production of 7,100 tonnes of copper contained in concentrates over the five year period with production peaking at just over 9,000 tonnes in 2013/14.

 

On 12 July 2010 (post year end) following significant progress in developing these plans, Weatherly announced that the board of the company had approved the go ahead in principle. The board also considered it desirable that a percentage (up to 20%) of the project be offered to local investors.

 

Memoranda of Understanding were signed with two groups; Labour Investment Holdings, a combined union investment company, and Shali, a local company that is expected to be involved in the operation of the mines as a contractor. We also initiated discussions with Epangelo, the newly formed Namibian state mining company, and Nam-mic, the investment arm of the mineworkers union. Our aim is to conclude negotiations and finalise the allocation of shareholdings (within the 20% interest allocated) before the end of 2010.

 

Weatherly proposes to operate the Otjihase and Matchless mines under a system of contract mining with operations allocated to discrete manageable contracts to improve accountability and maximise operating efficiencies while retaining direct control of elements such as mine planning and grade control. The company is currently in negotiations with a number of potential contractors most of which have previous experience in the operation of the Otjihase and Matchless mines.

 

Under the proposed operating model, the number of employees directly employed by the company will be significantly reduced and be limited largely to management personnel and key technical and financial roles. It is anticipated that the contractors will operate a continuous shift system, and a more grade focused mine plan will lead to further reductions in costs. Another contributing factor to lower costs is the benefit arising from capital invested in the mines just prior to closure, in particular the cement/sand backfilling of the main production area (Karuma).

 

In September 2010, the company signed both an offtake agreement and a prepayment facility with the Swiss metals trader Louis Dreyfus ("LD"). Under these arrangements, Weatherly will sell its entire output to LD from the mine for the next seven years at a discount to world benchmark terms for copper concentrates. Under the agreement, LD will provide US$7 million in funds to be applied to the reopening of the Central Operations.

 

Repayment of this facility is linked to concentrate production with monthly payments matched to the amount of concentrate produced and deducted from sales proceeds, thus reducing risk in the event of an unexpected delay to production. Repayments are scheduled to begin seven months after first drawdown of the loan.

 

All monies outstanding under the terms of this facility attract interest at 3% above LIBOR and are secured against the assets of Weatherly's subsidiary, Ongopolo Mining Limited.

 

The prepayment facility contains a hedging framework which will also allow Weatherly to forward sell up to 35% of its output for a period of 18 months. Should the company elect to do this, then part of the downside risk of the project is reduced, while at the same time retaining a sufficient un-hedged component that will benefit accordingly should copper prices increase. Other hedging alternatives are also being considered.

 

The capital cost of reopening the mines is US$6.7 million. The company's current estimate of peak funding requirements including working capital build up at assumed production and copper price assumptions is approximately US$12 million. In addition to the LD facility the remaining funds will be generated though cash holdings in Namibia, the proceeds of the sale of the Kombat mine, and from the proceeds of real estate sales. It is not currently anticipated that additional loans from the holding company will be required.

 

Since the commitment was made to commence the restart programme there has been no change to the overall timetable which has both mines back in production in the first quarter of 2011. All critical equipment items have been ordered, further recruitment is underway and negotiations with key contractors are at an advanced stage.

 

Tschudi

 

At Tschudi, the plan is to establish a medium scale open pit with a strike length of approximately two kilometres and a depth of around 180 metres. Based on a report by Coffey Mining (SA) Pty Ltd in November 2008, this pit would contain a measured and indicated resource of 25.2 mt grading 0.92% copper. All ore, both oxides and sulphides, contained within the pit is, based on historic test work, amenable to simple low cost acid leaching and electro-winning to recover the copper.

 

In December 2009, the company announced the publication of a preliminary pit optimisation study prepared in conjunction with Coffey Mining (SA) Pty Ltd. This study concluded that a number of economically viable pits could be established and recommended that further work be performed to firm up the optimum mine design, metallurgical route and associated capital and operating costs.

 

In June 2010, the company appointed Sedgman Limited, an Australian metals engineering company, to manage the first stage of a feasibility study for the project. Based on the results of initial metallurgical test work carried out at AMDEL Ltd's laboratories in Perth, the results of which are expected before the end of the year, an appropriate processing route will be chosen and then the full feasibility study will commence in 2011, with the final study being completed by mid 2011.

 

Previous metallurgical work carried out by both Gold Fields (1980 - 1996) and Indec (2003) has demonstrated that the mineralisation responds well to both acid leaching and conventional flotation. Broadly speaking, two alternative processing routes will be evaluated.

 

The first processing route under consideration is to heap leach the entire orebody to produce either an intermediate product (copper sulphate) or a final copper cathode. Based on historical testwork by Gold Fields this would result in an average annual recovery of around 11,000t of copper over a life of ten years.

 

The second alternative is to heap leach the low grade component of the orebody (approximately 0.6% copper) and truck a higher grade component (approximately 1.2% Cu) to the existing Tsumeb concentrator. The additional trucking cost would be offset by higher copper recoveries and the recovery of the silver as a by-product. Based on the Gold Fields data and Weatherly's own recent experience, this would increase annual production to approximately 13,000t of copper and 280,000oz of silver over a ten year life.

 

Subject to a positive outcome of the Sedgman feasibility study and funding, construction could proceed as early as fourth quarter 2011 as environmental approval for an open pit at Tschudi was granted in 2003.

 

Berg Aukas and ECE

 

During ultimately unsuccessful negotiations last year over a proposed equity investment by ECE in Weatherly, the companies recognised the mutual benefit of working together after the end of the reporting period. On 9 July this year we signed a Memorandum of Understanding with ECE whereby the parties intend to jointly pursue the development of Weatherly's Berg Aukas lead/zinc project Northern Namibia.

 

Pursuant to the Memorandum of Understanding, it is intended that the parties will form a new company, China Africa Resources (CAR), whose primary asset would be the Berg Aukas mine and which would seek the admission to trading of its shares on the AIM market of the London Stock Exchange. It is intended that ECE would provide funding of £4.8 million to acquire an interest of 65% in CAR. It is intended that Weatherly would retain a 35% interest in CAR with 10% of its interest being distributed to underlying Weatherly shareholders.

 

Completion of the transaction is subject to the satisfaction of a number of conditions precedent including relevant regulatory, government and third party approvals, and the admission of CAR's shares to trading on AIM. The due diligence process to support an AIM listing has commenced and the parties hope to conclude the proposed transaction before the end of 2010.

 

If this agreement is successfully concluded it will represent a significant and exciting additional growth opportunity for Weatherly and its shareholders. The first objective of the new company will be to complete a feasibility study for Berg Aukas as a starting point in building a profitable and a widely based resource business.

 

Tambao

 

Weatherly's partner Wadi Al Rawda Industrial Investments (Wadi) is continuing to pursue its rights in securing the Tambao manganese project in Burkina Faso. A bankable feasibility study was submitted by Wadi in 2008 in accordance with its agreement and an application for a mining licence submitted. The government of Burkina Faso has not granted the licence and has, in contravention of the agreement, opened discussions with other parties. It is anticipated that Wadi will commence arbitration proceedings in the international court in Paris to protect its rights.

 

Other assets

 

Where we have no immediate plans to develop a mine, we will divest the asset in a way that maximises value. This can be seen through the sale of Kombat for US$3 million which is currently awaiting Ministerial approval. We also own an important tailings dam project at Tsumeb which contains approximately 113,000t of copper metal. We will be looking to either develop this ourselves or joint venture, whichever is more appropriate.

 

Appointments

 

In September, 2010, Weatherly made two key appointments to oversee its operations in Namibia. These are Craig Thomas, who has been appointed Managing Director of Weatherly's Namibian subsidiaries (Weatherly Mining Namibia and Ongopolo Mining Limited), and Andrew Thomson who has been appointed as his Technical Director and Country Manager. Craig Thomas is an Australian mining engineer with a strong track record in new mine developments in Australia, Papua New Guinea and Botswana. Andrew Thomson is a local geologist and former General Manager of Weatherly.

 

In addition, the boards of Weatherly's Namibian subsidiaries are being strengthened by two significant appointments. Mr Titus Haimbili, the Chief Executive Officer of TransNamib, the Namibian national road and rail company and Mr Frans Ndoroma, the Chief Executive Officer of Telecom Namibia, the government owned telecoms company, have been appointed as non-executive directors. Mr Haimbili and Mr Ndoroama have significant corporate experience in Namibia and they will add considerable weight to the Namibian boards.

 

Outlook

 

There is no doubt that we have a busy and challenging time ahead, but I am confident that we have the resources and the experience to take advantage of the opportunities now in front of us. We survived the economic downturn of 2008 by quickly closing our mines and drastically cutting our costs while maintaining the mines in good order. The sale of our smelter has enabled us to clear all our debts and to position Weatherly for renewed growth and value creation.

 

We have considerable mining assets in Namibia and are ready to begin the reopening process at what is a very opportune time. Production is scheduled to resume at Otjihase and Matchless early next year, with new mine plans that build on our earlier experiences and are designed to minimise costs and maximise productivity. We have also been able to recruit some highly capable new key employees who will help build the future of the company, and we will welcome the participation of local investors in that future if the current negotiations are concluded successfully.

 

Development of the large Tschudi open pit project, which is expected to be under way by mid-2011, will be another important step in achieving growing and sustainable profitability. We are also looking forward to advancing our relationship with ECE and jointly forming our new company, CAR, with the initial mission of developing the Berg Aukas lead/zinc project, as well as resuming our exploration activity and continuing to identify ways of realising value from our other assets.

 

Rod Webster

Chief Executive Officer

1 October 2010

 

Table A

 

Weatherly Mining Namibia : Ore Reserves as at 30 June 2010

Deposit

Reserve

Reserve Tonnes and Grade

Contained Metal

Category

Tonnes

Cu (%)

Ag (g/t)

Au (g/t)

Cu (t)

Ag (kg)

Au (kg)

 Otjihase

 Proven

2,947,800

1.67

7.07

0.30

49,209

20,843

881

 Probable

287,600

1.01

7.57

0.15

2,895

2,177

42

 Total

3,235,000

1.61

7.11

0.29

52,104

23,020

923

 Proven

-

-

 -

 -

-

-

-

 Matchless (West Ext.)

 Probable

710,000

1.81

-

  -

12,830

-

-

 Total

710,000

1.81

-

 -

12,830

 -

 -

 Grand Total (Proven + Probable)

3,945,000

1.65

5.83

0.24

64,934

23,020

923

 

Table B

 

Weatherly Mining Namibia : Mineral Resources as at 30 June 2010

Deposit

Resource

Insitu Tonnes and Grade

Insitu Metal

Category

Tonnes

Cu (%)

Ag (g/t)

Au (g/t)

Cu (t)

Ag (kg)

Au (kg)

 Otjihase

 Measured

3,502,444

2.37

8.91

0.42

85,850

31,200

1,474

 Indicated

3,828,064

1.94

7.76

0.32

74,217

29,639

1,204

 Inferred

3,718,494

1.41

5.19

0.23

52,335

19,293

839

 Total

11,049,002

1.90

5.51

024

212,402

80,132

3,517

 Measured

-

-

-

-

-

-

-

 Matchless

 Indicated

591,660

2.13

-

-

12,628

-

-

 Western Extension

 Inferred

230,460

2.32

-

-

5,346

-

-

 Total

822,120

2.18

-

-

17,974

-

-

 Tschudi

 Measured

13,232,447

0.82

9.75

-

108,506

129,016

-

 Indicated

26,312,000

0.83

10.85

-

217,863

285,446

-

 Inferred

3,531,000

0.84

11.01

-

29,625

38,875

-

 Total

43,075,447

0.83

10.52

-

355,994

453,337

-

 Tsumeb West

 Measured

35,255

2.45

13.00

-

864

458

-

 Indicated

520,400

2.24

20.02

-

11,680

10,417

-

 Inferred

413,200

1.88

16.35

-

7,757

6,757

-

 Total

968,855

2.10

18.20

-

20,301

17,632

-

Kombat Asis West

 Measured

4,790

2.74

8.34

-

131

40

-

 Indicated

241,654

2.07

16.43

-

5,006

3,971

-

 Inferred

377,000

3.10

34.00

-

11,837

12,800

-

 Total

623,444

2.72

26.96

-

16,974

16,811

-

 Grand Total : All Categories

56,538,868

1.10

9.71

0.05

623,645

567,912

3,517

 

Table C

 

Weatherly Mining Namibia : Historical Resources

 

 

Deposit

Tonnes

Cu (%)

Pb (%)

Zn (%)

Ag (g/t)

Au (g/t)

V (%)

Ge (ppm)

Cu (t)

Pb (t)

Zn (t)

Ag (kg)

Au (kg)

Remarks

 

 Old Matchless Mine

1,060,000

2.50

-

-

-

-

-

-

26,500

 -

-

-

-

 Remaining resource/reserve calculated by Gold Fields in 1984

 

 Elbe (A-Gossan)

5,910,000

1.20

-

0.97

8.30

0.45

-

70,920

 

 

-

57,327

49,053

2,660

 Resource calculated by Gold Fields in 1989

 

 Tsumeb Mine (Open Pit)

150,000

2.96

-

-

61.00

-

-

4,440

 

-

-

9,150

-

 Remaining resource/reserve calculated by Gold Fields in 1984

 

 Uris Mining Area

180,000

2.27

-

 

-

 

-

 

-

 

4,086

 

 -

-

-

-

 Remaining resource/reserve calculated by Gold Fields in 1984

 

 Kombat Central (Open Pit)

115,000

1.08

0.10

-

8.00

-

-

 - 

1,242

115

-

920

-

 Model refining required

 

 Kombat East

70,009

1.62

1.01

-

13.42

-

-

 

1,132

706

-

939

-

 Historical remnant ore

 

 Kombat Lead

465,224

0.33

2.14

-

15.00

-

-

 

-

1,535

9,955

-

6,978

-

 Recalculated using new diamond drilling data

 

 Kombat Asis Far West

2,214,639

2.29

-

 

-

-

-

-

-

50,715

 

 -

-

-

-

 Historical resource calculated by TCL

 

Gross Otavi Central

160,000

1.54

5.85

-

15.40

-

-

 

-

2,464

9,360

-

2,464

-

 Historical resource calculated by Gold Fields

 

 Harasib

1,240,000

 

-

1.66

2.67

-

-

-

-

-

20,584

33,108

-

-

 Historical resource calculated by Gold Fields

 

 Berg Aukas

1,650,000

-

4.60

17.40

-

-

0.60

-

-

75,900

287,100

-

-

 Remaining resource/reserve calculated by Gold Fields in 1987

 

 Total : Deposit Resources

13,214,872

1.23

0.88

2.86

5.26

0.20

-

-

163,034

116,620

377,535

69,504

2,660

 

 Kombat Tailings

10,600,000

0.21

0.19

-

2.00

-

-

-

22,260

20,140

-

21,200

-

 Remaining resource/reserve calculated by Gold Fields in 1984

 

 Tsumeb Tailings

16,000,000

0.71

-

-

-

-

-

-

113,600

-

-

-

-

 Remaining resource/reserve calculated by Gold Fields in 1994

 

 Total : Dump Resources

26,600,000

0.51

0.08

-

0.80

-

-

 -

135,860

20,140

-

21,200

-

 

Note:

Reserves contained in table C are 'historical' and although most were prepared at the time in accordance with South African reporting standards (SAMREC) they will not comply with current standards until a further process of independent verification has been carried out.

 

Directors' report

 

The directors present their report, together with the group and parent company financial statements and auditor's reports, for the year ended 30 June 2010.

 

Principal activity and review of the business

 

The principal activity of Weatherly International plc during the year was to act as a holding company for the group's activities in mining and production of base metals, primarily copper.

 

The subsidiary and associated undertakings principally affecting the profits or net assets of the group in the year are listed in note 20.

 

A review of business can be found in the Chairman's statement and the Chief Executive's review.

 

The directors

 

The directors during the year ended 30 June 2010 were:

 

W G Martinick (non-executive)

R J Webster (CEO)

J Bryant (non-executive)

A Stephens (non-executive)

 

Going concern

 

The major element of this year's business plan is to reopen the mines at Otjihase and Matchless and start copper production in Q1 2011. The directors have reviewed the business model and the assumptions contained within it for the reopening of the mines, and believe them to be reasonable. However, there are a number of uncertainties around the assumptions that have the potential to affect the company's ability to deliver the forecast cash flows.

 

Exchange rates and copper prices have a significant impact on the income that the company achieves when it sells its concentrate. The cash flow in the reopening model assumes a copper price of US$6,600/ tonne with an exchange rate of US$1=$N7.6 and a base case of US$5,500/ tonne and US$1=$N8.5. Obviously if prices fall below this level there will be a reduction in forecast cashflows possibly to a point where the project is no longer viable.

 

The model assumes that a loan of US$7 million provided by LD will form the basis of the overall funding package for the reopening of the mines. The loan is linked to an offtake agreement whereby repayment is linked to copper concentrate production, a model which the company considers reduces risk by better matching the debt servicing obligations to project cash flow.

 

Additional funding of approximately US$5 million is to be obtained from a number of different internal sources, the main one being the sale of the Kombat mine for US$3 million. The model assumes the company will get Ministerial consent for the sale. The model also assumes the majority of property sales will be completed in the next 18 months which will yield at least another US$2 million. The model assumes the company will be able to employ sufficient staff of the right calibre within the planned timescales and that an export licence for copper concentrates will be obtained. The directors will not release the project until all these matters have been resolved.

 

There has been no settlement of creditors N$37.2 million (US$4.7 million) arising under the terms of the compromise agreement negotiated as part of the original mine acquisition in 2006. While the mines are closed the directors do not consider these monies to be payable although no agreement of repayment terms has been reached with the creditor trustees.

 

In the event that the company does not reopen the mines for any reasons, the company has sufficient funds within the group to maintain the current level of activity for at least the next 12 months and the directors consider it is appropriate to prepare the financial statements on the going concern basis.

 

 

Results and dividends

 

The consolidated profit for the year after taxation was US$9.1 million (2009: loss of US$30.7 million). Post year end an in specie dividend was declared (see note 16).

 

Key performance indicators

 

Finance

 

The liquidity requirements of the company are monitored on a weekly basis by management, monthly and quarterly by the board, and semi-annually by external parties.

 

Performance

 

The board monitors 71 comparable AIM-quoted stocks against Weatherly's share price; the review relating to 30 June 2010 ranked Weatherly 52 in the league of the best performing stocks in that comparison.

 

Key risk factors and mitigations

 

Human resources

 

Management: Attracting and retaining key commercial and technical staff will be a major challenge especially in the light of the company's reopening strategies and buoyant market conditions in the resources sector.

 

Project development risk

 

All potential projects are subject to an investment appraisal procedure that involves the board at the key stages of initiation, mandate and sanction. Projects are assessed by their strategic fit and contribution to earnings. All projects are scrutinised for consistency of assumptions and accuracy of modelling prior to presentation to the board.

 

Risks relating to investing in Namibia

 

Political: Namibia is considered one of the lowest-risk economies in the African continent. The government pursues a consistent strategy of encouraging investment in the country and is keen to keep the climate attractive for foreign investors. Weatherly maintains strong links with the President, Prime Minister, Minister for Mines, and other government members and officials. The board reviews the strategic impact of political changes within the country on an ongoing basis.

 

Black Economic Empowerment: There is currently no Black Economic Empowerment legislation embodied in Namibian law; however the government encourages local participation through a number of unofficial avenues. Weatherly monitors legislative changes and at the same time adopts a proactive stance in making equity in its projects available to appropriate empowerment groups.

 

Exchange controls: The company maintains a consistent and compliant approach to exchange regulations within Namibia.

 

Currency and exchange rate fluctuations: Weatherly manages its treasury function through its London office. Treasury balances the needs of the Namibian subsidiary against fluctuations in the currency and optimises transfer through its advisers, drawing down funds on a prudent basis.

 

Market risk: The successful reopening of the mines and future profitability of the group is dependent upon global demand for and the market price of copper. The group is considering putting agreements in place to sell a proportion of its production at a price sufficient to reduce its exposure to fluctuations in the copper price.

 

Infrastructure: Weatherly's operations are serviced by good regional infrastructure, and the board reviews its infrastructure requirements on an ongoing basis. Any challenges relating to the supply of electricity, water or rail links are incorporated into investment decisions and addressed as needed in the overall projects. Any infrastructure requirements outside the project scope are addressed through dialogue with the government and the relevant parastatal institutions.

 

Contingent liabilities

 

The accounts for the prior year disclosed a potential contingent liability to Barclays Bank plc based on a claim in the amount of approximately £3.5m. On 11 June 2010 the Company entered into an agreement with Barclays Bank plc for full and final settlement of all claims that each party had against the other relating to the subject matter of the claim which was then in the process of litigation at the High Court of Justice. The terms of the settlement included, inter alia, the company making a payment to Barclays Bank plc in the sum of £700,000 with no admission of liability on the part of either party to the proceedings.

 

Substantial holdings

 

Shareholdings of 3% and more of the issued share capital of the company were extracted from the shareholders' register at close of business on 28 September 2010 as follows:

 

Major shareholders

Number of ordinary 0.5p shares

Matterhorn Investment Management LLP

71,170,952

15.96%

Dundee Precious Metals Inc.

40,468,000

9.08%

Bank Windhoek (Namibia)

33,948,233

7.62%

RAB Capital

31,357,294

7.03%

R J Webster

27,343,800

6.13%

W G Martinick

19,263,200

4.32%

Ezenet Ltd

18,281,200

4.10%

Gersec

14,882,000

3.34%

 

 

Post balance sheet events

 

Central Operations (reopening of Otjihase and Matchless) Funding

 

On 24 September the company's subsidiary Ongopolo Mining Limited signed both a prepayment facility and an offtake agreement with Louis Dreyfus Commodities Metals Suisse S.A. whereby they will provide US$7 million in funds to be applied to the reopening of the Central Operations. Full details are contained in the Chief Executives review.

 

Environment

 

Since the sale of the smelter, and with the mines being on care and maintenance the company's ongoing environmental exposure is considered to be minimal. Going forward, the company is committed to complying fully with Namibia's new legislation and to maintaining the highest international standards in its operations.

 

Future developments

 

Discussion of future developments can be found in the Chairman's statement and the Chief Executive's review.

 

Company's policy on payment of creditors

 

It is the group's policy to settle terms of payment with suppliers when agreeing the terms of each transaction, to ensure that suppliers are made aware of these terms of payment, and to endeavour to adhere to them. Trade creditors of the group at 30 June 2010 were equivalent to 48 days' purchases (2009: 96 days), based on the average daily amount invoiced by suppliers during the year. The company does not have significant trade creditor balances.

 

Exchange rates

 

The following rates have been used in the compilation of the financial statements and notes supporting the accounts:

 

 

Translation

2010

 

2009

 

 

Year end

1 GBP - USD

1.5067

1.6520

 

Average

1 GBP - USD

1.5789

1.6159

 

Year end

1 USD - ZAR

7.6529

7.8820

 

Average

1 USD - ZAR

7.5904

9.1666

 

 

 

 

 

 

 

 

 

 

 

 

Statement of directors' responsibilities - group

 

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare financial statements in accordance with International Financial Reporting Standards (IFRSs) as adopted by the European Union. The financial statements are required by law to give a true and fair view of the state of affairs of the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

·; select suitable accounting policies and then apply them consistently;

·; make judgements and estimates that are reasonable and prudent;

·; state whether applicable IFRSs have been followed, subject to any material departures disclosed and explained in the financial statements; and

·; prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

In so far as each of the directors is aware:

 

·; there is no relevant audit information of which the company's auditors are unaware; and

·; the directors have taken all steps that they ought to have taken to make themselves aware of any relevant audit information and to establish that the auditors are aware of that information.

 

The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

 

Auditor

 

Grant Thornton UK LLP have expressed their willingness to continue in office as auditor, and a resolution to reappoint them will be proposed at the forthcoming Annual General Meeting.

 

On behalf of board:

 

 

 

 

 

Rod Webster

Chief Executive Officer

 

1 October 2010

 

Corporate governance report

 

Introduction

 

The board of directors is committed to high standards of corporate governance.

 

The board is accountable to its shareholders for good governance, and the statement below is based on the review of corporate governance that was carried out by the Audit Committee and describes how the principles of good governance have been applied.

 

Constitution of the board

 

During the year ended 30 June 2010, the Board was comprised of the following:

Wolf Martinick Chairman

Rod Webster Chief Executive Officer

John Bryant Senior independent non-executive director

Alan Stephens Non-executive director

 

Non-executive directors

 

During the year, the board had three non-executive directors: Alan Stephens, John Bryant, and Wolf Martinick who is also the Chairman of the board. Alan Stephens and John Bryant were considered to be "independent" and John Bryant is the senior independent non-executive director; due to the size of Wolf Martinick's shareholding of 4.32% and his ability to influence Ezenet Ltd's holding of 4.1%, he is not considered to be an independent director. The relatively small number of share options that has been granted to the non-executive directors does not, in the opinion of Weatherly's advisers or its directors, impair their independence.

 

Committees of the board

 

The board has three standing committees, each of which has terms of reference setting out its authority and duties, as follows:

 

The Audit Committee is made up of John Bryant as Chairman and Alan Stephens for the year ended 30 June 2010.

 

The Audit Committee meets as required. It reviews the financial reports and accounts and the preliminary and interim statements, including the board's statement on internal financial control in the annual report, prior to their submission to the board for approval. The Audit Committee also reviews corporate governance within the group and reports on this to the board. In addition, it assesses the overall performance of the external auditor including scope, cost effectiveness and objectivity of the audit.

 

The Audit Committee is also charged with reviewing the independence of the external auditor and monitors the level of non-audit fees. These fees are disclosed in note 10 to the accounts. In the opinion of the Audit Committee, which has reviewed these fees and the procedures that Grant Thornton UK LLP have in place to ensure they retain their independence, the auditor's independence is not compromised. The Audit Committee met three times during the period, and John Bryant and Alan Stephens were present on all occasions.

 

The Audit Committee can meet for private discussion with the external auditor, who attends its meetings as required. The Company Secretary acts as secretary to the committee.

 

The Remuneration Committee is made up of Alan Stephens as Chairman and John Bryant during the year, with the Company Secretary serving as secretary.

 

The Remuneration Committee determines, on behalf of the board, the group's policy on executive remuneration and the remuneration packages for executive directors. It also approves and administers the executive share option scheme, the long term incentive plan (LTIP) and the grant of options as part of the remuneration package. The Remuneration Committee met four times during the period, with Alan Stephens and John Bryant in attendance on each occasion.

 

The Nominations Committee is made up of Wolf Martinick and Rod Webster with either John Bryant or Alan Stephens.

 

In addition to its role of considering the appointment of directors and senior managers, the Nominations Committee is also charged with reporting to the board on the effectiveness of the board, its sub-committees and its directors, and it does this at the end of the annual audit cycle. The Nominations Committee did not meet formally during the year.

 

In accordance with the Quoted Companies Alliance Guidance, the board nominated John Bryant as the senior independent non-executive director on 10 October 2008. At the same board meeting, the directors also adopted the guidance on Corporate Governance for AIM Listed Companies by the Quoted Company Alliance and in future will be reporting our performance against the guidance.

 

Attendance at meetings

 

During the year, there were a large number of substantive board meetings. Directors' attendance at meetings of the board and its sub-committees during the period was as follows:

 

Wolf Martinick Board 19/21

Rod Webster Board 21/21

 

Alan Stephens Board 20/21 Audit Committee 3/3 Remuneration Committee 4/4

John Bryant Board 20/21 Audit Committee 3/3 Remuneration Committee 4/4

 

Internal control

 

The board is responsible for reviewing and approving the adequacy and effectiveness of the group's internal controls, including financial and operational control, risk management and compliance.

 

In order to establish effective procedures for internal control and communicate this throughout the group, including its subsidiaries, the board has issued two important documents to all staff known as the Board Protocol and the Manual of Internal Control.

 

The key elements of the group's internal control are set out in these documents, and contain:

·; a clearly defined structure for the group, its subsidiaries and management teams;

·; powers which the board has reserved to itself. These include the approval of all business plans and budgets for the group and all its subsidiaries, the establishment of subsidiary companies and appointment of directors to them, and the process for project approval and capital expenditure;

·; terms of reference for the Audit, Remuneration and Nominations Committees, which define the roles of their members;

·; information about how often the board should meet (as a minimum) and an annual cycle of meetings. This covers the process for the preparation of board agendas and, board papers and their prior consideration by the management team at its weekly meetings;

·; detailed business plans and budgets to be approved annually and performance monitored by the management team and the board at its monthly meetings; and

·; procedures for the approval of expenditure, the levels of authority and the management controls.

 

The directors acknowledge their responsibility for the group's system of internal financial control and risk management, and place considerable importance on maintaining this. The Manual of Internal Control and the process for authorisation that it imposes, together with the Board Protocol setting out the process for authorising business plans, budgets and projects, form an important part of our decision making process; however, this can only provide reasonable and not absolute assurance against material errors, losses or fraud.

 

There is currently no internal audit function within the group owing to the small size of the administrative function. However, there is a high level of review by directors and a clear requirement for them to authorise transactions. Should the need for a separate internal audit function become apparent, the board will establish one.

 

The Board Protocol and the Manual of Internal Control have both been updated and refined as Weatherly's business evolves and grows.

 

Relations with shareholders

 

The company endeavours to maintain regular communications with shareholders through regulatory announcements, via the Weatherly International website and by direct contact with its major shareholders. Rod Webster has also participated in conference calls with groups of smaller shareholders. The board values the views of its shareholders and fosters continuing dialogue with investment and fund managers, other investors and equity analysts to ensure that the investing community receives an informed view of the group's prospects, plans and progress.

 

 

Directors' remuneration report

 

Remuneration Committee

 

The company has established a Remuneration Committee which is constituted in accordance with the recommendations of the Combined Code. The members of the Committee for the year ended 30 June 2010 were Alan Stephens and John Bryant who are both independent non-executive directors, and the Committee was chaired by Alan Stephens.

 

Neither member of the Committee has any personal financial interest (other than as a shareholder), conflicts of interests arising from cross-directorships, or day-to-day involvement in running the business. The Committee makes recommendations to the board. No director plays a part in any discussion about his own remuneration.

 

In determining the directors' remuneration for the year, the Committee consulted Rod Webster (Chief Executive) and Max Herbert (Company Secretary) about its proposals. The Committee also appointed PricewaterhouseCoopers to provide LTIP management and options valuation advice.

 

Remuneration policy for the executive directors

 

Executive remuneration packages are designed to attract, motivate and retain directors of the highest calibre to lead the company and to reward them for enhancing value to shareholders. The performance management of the executive directors and key members of senior management, and the determination of their annual remuneration package are undertaken by the Committee.

 

There are five main elements of the remuneration package for executive directors and senior management:

·; Basic annual salary

·; Benefits-in-kind

·; Annual bonus payments

·; Share option incentives

·; Pension arrangements.

 

The company's policy is that a substantial proportion of the remuneration of the executive directors should be performance-related. Executive directors may earn an annual bonus payment together with the benefits of participation in share option schemes.

 

Basic salary

 

An executive director's basic salary is reviewed by the Committee prior to the beginning of each year and when an individual changes position or responsibility. In deciding appropriate levels, the Committee considers the group as a whole and relies on objective research which gives up-to-date information on a comparator group of companies. In considering the Chief Executive's basic salary the Remuneration Committee took into account his extended role since the departure of the Chief Financial Officer and the lack of executive support.

 

Benefits-in-kind

 

The executive director receives benefits in kind, principally private medical insurance.

 

Annual bonus payments

 

The Committee establishes the objectives that must be met for each financial year if a cash bonus is to be paid. In setting appropriate bonus parameters, the Committee refers to the objective research on a comparator group of companies, as noted above. The Committee believes that any compensation rewarded should be tied to the interests of the company's shareholders and that the principal measure of those interests is total shareholder return. Account is also taken of the relative success of the different parts of the business for which the executive directors are responsible and the extent to which the strategic objectives set by the board are being met. The maximum performance-related bonus that can be achieved is 100% per cent of basic annual salary. The strategic objectives, control system and indicators are also aligned to total shareholder return.

 

Share options

 

The company issues share options to its staff under two incentive schemes: an unapproved share option scheme and a long term incentive plan. The Remuneration Committee has responsibility for the administration of these schemes and the grant of options under its terms. This includes setting the performance criteria that must be met and the strike price of the options, which is at a premium to market price at the time of grant. The details of these awards are set out below and their accounting treatment is dealt with in note 31 to the financial statements.

 

 

Pension arrangements

 

Executive directors receive pension contributions to their own private pension schemes.

 

Directors contracts

 

All the directors have signed contracts with the company. Rod Webster's appointment does not have a fixed term but is subject to 12 months' notice by either party. The non-executive directors are appointed for a fixed term, John Bryant and Wolf Martinick for two years and Alan Stephens three years. These may be terminated by giving two months' notice, without compensation for loss of office. All newly appointed directors are required to offer themselves for election at the next Annual General Meeting of the company and their appointments are subject to them being so elected. Non Executive remuneration is determined by the board within the limits set by the Articles of Association and is based on independent salary surveys of fees paid to non-executive directors of similar companies. The basic fee paid to each non-executive director in the year was £30,000. Wolf Martinick as Chairman receives £40,000.The non-executive directors receive further fees for additional work performed for the company on the basis of the number of additional days worked.

 

Aggregate directors' remuneration

 

The total amounts for directors' remuneration, paid by Weatherly International plc and its subsidiaries, were as follows:

 

Salary and

Bonus

Benefits

Pension

Total

Fees

in kind

US$'000

US$'000

US$'000

US$'000

US$'000

2010

Executive

R J Webster

359

53

3

51

466

Non Executive

W G Martinick

63

-

-

-

63

J Bryant

81

-

-

-

81

A Stephens

89

-

-

-

89

592

53

3

51

699

2009

Executive

R J Webster

356

-

5

76

437

Non Executive

W G Martinick

119

-

-

-

119

J Bryant

53

-

-

-

53

A Stephens

48

-

-

-

48

576

-

5

76

657

 

 

 

Directors' share options

 

Aggregate emoluments disclosed above do not include any amounts for the value of options to acquire ordinary shares in the company granted to or held by the directors. Details of the options during the year are as follows:

 

Name of director

30 June 2009

Warrants/ options issued

30 June 2010

Warrant/option price pence

Expiry date

R J Webster

1,248,489

-

1,248,489

5.0

 15 July 2010

1,248,491

-

1,248,491

12.0

 15 July 2010

-

2,500,000

2,500,000

3.0

 *

W G Martinick

1,248,490

-

1,248,490

5.0

 15 July 2010

1,248,488

-

1,248,488

12.0

 15 July 2010

-

750,000

750,000

3.0

 *

J Bryant

-

750,000

750,000

3.0

 *

A Stephens

-

750,000

750,000

3.0

 *

4,993,958

3,250,000

8,243,958

 

* Each Directors options are exercisable 1/3 on the 1/4/2011, 1/3 on 1/4/2012 and 1/3 on 1/4/2013 and remain exercisable over a ten year period. The options were issued on 1/4/2010.

 

The share price movements during the year were as follows: high of 6.3 pence, low of 1.5 pence and a closing share price at 30 June 2010 of 2.74 pence.

 

There have been no variations to the terms and conditions or performance criteria for share options during the financial year.

 

Approval

 

This report was approved by the Board of directors on 1 October 2010 and signed on its behalf by:

 

 

 

 

 

Rod Webster

Chief Executive Officer

 

Independent auditor's report to the members of Weatherly International plc

 

We have audited the group financial statements of Weatherly International plc for the year ended 30 June 2010 which comprise Consolidated Statement of Comprehensive Income, Consolidated Statement of Financial Position, Consolidated Statement of Changes in Equity, Consolidated Cash Flow Statement and the related notes. The financial reporting framework that has been applied in their preparation is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the European Union.

 

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's 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 company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

 

Respective responsibilities of directors and auditors

As explained more fully in the directors' responsibilities statement the directors are responsible for the preparation of the group financial statements and for being satisfied that they give a true and fair view. Our responsibility is to audit the group financial statements in accordance with applicable law and International Standards on Auditing (UK and Ireland). Those standards require us to comply with the Auditing Practices Board's (APB's) Ethical Standards for Auditors.

 

Scope of the audit of the financial statements

A description of the scope of an audit of financial statements is provided on the APB's website at www.frc.org.uk/apb/scope/UKNP.

 

Opinion on financial statements

In our opinion the group financial statements:

·; give a true and fair view of the state of the group's affairs as at 30 June 2010 and of its profit for the year then ended;

·; have been properly prepared in accordance with IFRS as adopted by the European Union; and

·; have been prepared in accordance with the requirements of the Companies Act 2006

 

Opinion on other matter prescribed by the Companies Act 2006

In our opinion the information given in the Directors' Report, in the financial year for which the group financial statements are prepared is consistent with the group financial statements.

 

Matters on which we are required to report by exception

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

·; certain disclosures of directors' remuneration specified by law are not made; or

·; we have not received all the information and explanations we require for our audit.

 

Other matter

We have reported separately on the parent company financial statements of Weatherly International plc for the year ended 30 June 2010.

 

 

 

 

 

 

 

 

Nicholas Page

Senior Statutory Auditor

for and on behalf of Grant Thornton UK LLP

Statutory Auditor, Chartered Accountants

Gatwick

1 October 2010

Consolidated statement of comprehensive income

For the year ended 30 June 2010

 

Year ended

Year ended

30 June 2010

30 June 2009

Note

US$'000

US$'000

Revenue

5

145

17,761

Cost of sales

(5,405)

(27,886)

Gross loss

(5,260)

(10,125)

Other operating income

6

275

5,573

Administrative expenses

(5,819)

(11,072)

Loss on sales of assets

9

(246)

(1,152)

Impairment of assets

34

-

(495)

Operating loss

9

(11,050)

(17,271)

Fair value of financial instruments through profit and loss

13

-

(2,760)

Profit on settlement of noteholder loans

559

-

Settlement of compound financial instrument

469

-

Foreign exchange gain/ (loss)

316

973

Finance costs

14

(1,291)

(3,149)

Finance income

12

19

25

Loss on continuing operations

(10,978)

(22,182)

Profit from discontinued operations

8

20,047

(8,544)

Profit / (Loss) for year before taxation

9,069

(30,726)

Income tax expense

15

-

-

9,069

(30,726)

Exchange differences on translation of foreign operations

(68)

(2,171)

Fair value movement in investments

2,153

(4,760)

Other comprehensive income for the year net of tax

2,085

(6,931)

Total comprehensive income for the year

11,154

(37,657)

Profit attributable to:

Owners of the parent

9,307

(30,767)

Non- controlling interests

(238)

41

9,069

(30,726)

Total Comprehensive income attributable to:

Owners of the parent

11,392

(37,060)

Non- controlling interests

(238)

41

11,154

(37,019)

Total and continuing earning/ (loss) per share

Basic earnings / (loss) per share (US cents)

Loss from continuing activities

17

(2.43c)

(5.48c)

Earnings / (loss) from discontinuing activities

17

4.53c

(2.11c)

Total

17

2.10c

(7.59c)

Diluted earnings / (loss) per share (US cents)

Loss from continuing activities

17

(2.43c)

(5.48c)

Earnings / (loss) from discontinuing activities

17

4.53c

(2.11c)

Total

17

2.10c

(7.59c)

 

The notes on pages 26 to 69 form part of these financial statements.

Consolidated statement of financial position

At 30 June 2010

As at

As at

30 June 2010

30 June 2009

Note

US$'000

US$'000

Assets

Non-current assets

Property, plant and equipment

19

22,803

51,524

Intangible assets

18

3

34

Investments

20(b)

-

260

Total non-current assets

22,806

51,818

Current assets

Investments

20(b)

7,724

-

Inventories

22

52

1,880

Trade and other receivables

23

579

5,402

Cash and cash equivalents

6,984

2,048

15,339

9,330

Non current assets held for sale

21

3,764

2,368

19,103

11,698

Total assets

41,909

63,516

Current liabilities

Trade and other payables

25

10,574

14,433

Unsecured payables subject to a compromise on acquisition

25

3,118

2,933

Loans

24

-

7,000

Total current liabilities

13,692

24,366

Non-current liabilities

Unsecured payables subject to a compromise on acquisition

26

1,900

1,788

Loans

24

-

17,051

Provisions

27

262

-

Total non-current liabilities

2,162

18,839

Total liabilities

15,854

43,205

Net assets

26,055

20,311

Equity

Issued capital

28

3,860

3,527

Share premium

-

71,729

Merger reserve

18,471

18,471

Capital redemption reserve

-

454

Share-based payments reserve

556

1,413

Other reserves

-

(469)

Foreign exchange reserve

(9,691)

(9,606)

Retained earnings

13,097

(65,208)

Equity attributable to shareholders of the parent company

26,293

20,311

Non-controlling interests

29

(238)

-

26,055

20,311

 

 

 

.......................................................................

On behalf of the Board:

R J Webster

Chief Executive Officer

Approved by the Board on 1 October 2010

Consolidated statement of changes in equity

For the year ended 30 June 2010

Issued capital

Share premium

Merger reserve

Capital redemp-tion reserve

Share-based payment reserve

Foreign exchange reserve

Other reserve

Retained earnings

Total

Non-controlling interests

Total equity

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

Balance at 30 June 2008

3,519

71,702

18,471

454

775

(7,435)

4,291

(34,441)

57,336

(41)

57,295

Issue of share capital

8

27

35

35

Transactions with owners

8

27

0

0

0

0

0

0

35

0

35

Loss for the period

-

-

-

-

-

-

-

(30,767)

(30,767)

41

(30,726)

Other comprehensive income

Exchange differences on translation of foreign operations

-

-

-

-

-

(2,171)

-

-

(2,171)

-

(2,171)

Share-based payments

-

-

-

-

638

-

-

-

638

-

638

Fair value movement in investments

-

-

-

-

-

-

(4,760)

-

(4,760)

-

(4,760)

Total comprehensive income for the year

-

-

-

-

638

(2,171)

(4,760)

(30,767)

(37,060)

41

(37,019)

Balance at 30 June 2009

3,527

71,729

18,471

454

1,413

(9,606)

(469)

(65,208)

20,311

-

20,311

Issue of Share capital

333

1,667

-

-

-

-

-

-

2,000

-

2,000

Capital reduction

-

(73,396)

-

(454)

-

-

-

73,850

-

-

-

Share-based payments

-

-

-

-

314

-

-

-

314

-

314

Lapsed options and warrants

-

-

-

-

(1,171)

-

-

1,171

-

-

-

Dividend

-

-

-

-

-

-

-

(7,724)

(7,724)

-

(7,724)

Transactions with owners

333

(71,729)

-

(454)

(857)

-

-

67,297

(5,410)

-

(5,410)

Profit for the period

-

-

-

-

-

(17)

469

8,855

9,307

(238)

9,069

Other comprehensive income

Exchange differences on translation of foreign operations

-

-

-

-

-

(68)

-

-

(68)

-

(68)

Fair value movement in investments

-

-

-

-

-

-

-

2,153

2,153

-

2,153

Total comprehensive income for the year

-

-

-

-

-

(85)

469

11,008

11,392

(238)

11,154

Balance at 30 June 2010

3,860

-

18,471

-

556

(9,691)

-

13,097

26,293

(238)

26,055

Consolidated cash flow statement

For the year ended 30 June 2010

Year ended

Year ended

Notes

30 June 2010

30 June 2009

US$'000

US$'000

Cash flows from operating activities

Profit / (Loss) for the year

9,069

(30,726)

Adjusted by:

Depreciation and amortisation

4,978

6,475

Profit on disposal of Smelter business

8

(29,229)

-

Provisions created

262

-

Share-based payment expenses

314

638

Loss/(Profit) on sale of assets

(125)

1,152

Profit on settlement of Noteholder loans

(559)

-

Settlement of compound financial instrument

(469)

-

FX transfer on disposal

17

-

Loss on Sale of EML shares

-

318

Deferred revenue released to income statement

-

(4,944)

Impairment of assets

-

495

Fair value adjustment on financial instruments

-

2,760

Finance costs

1,291

5,987

Interest received

(19)

(48)

(14,470)

(17,893)

Movements in working capital

Decrease in inventories

263

6,899

(Increase) / decrease in trade and other receivables

(1,189)

18,378

Increase / (decrease) in trade and other payables

5,557

(23,671)

Net cash used in operating activities

(9,839)

(16,287)

Cash flows generated from investing activities

Interest received

19

48

Payments for property, plant and equipment

(1,750)

(2,237)

Proceeds from disposal of Smelter business

8

17,370

-

Costs of disposing of the Smelter business

(574)

-

Receipts from sales of property, plant and equipment

-

5,999

Proceeds from sale of EML shares

-

1,477

Proceeds from sale of EML options

260

-

Net cash generated from investing activities

15,325

5,287

Cash flows from financing activities

Proceeds from issue of equity shares

28

2,000

35

Receipts from loans

2,953

11,582

Finance cost of creditors compromise on acquisition

-

(1,112)

Interest paid and finance charges

(2,556)

(2,944)

Convertible loan note repayment

24

(3,000)

-

Net cash (used) / generated by financing activities

(603)

7,561

Increase / (decrease) in cash

4,883

(3,439)

Reconciliation to net cash

Net cash at 1 July

2,048

5,385

Increase/ (Decrease) in cash

4,883

(3,439)

Foreign exchange gains

53

102

Net cash at 30 June

6,984

2,048

Cash at bank

6,984

2,048

Net cash at 30 June

6,984

2,048

 

 

Notes to the consolidated financial statements

For the year ended 30 June 2010

 

1. NATURE OF OPERATIONS AND GENERAL INFORMATION

 

Weatherly International plc and subsidiaries' ("the group's") principal activities include the mining, smelting and sale of copper.

 

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

 

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

 

These consolidated financial statements were approved for issue by the Board of directors on 1 October 2010.

 

2. STANDARDS AND INTERPRETATIONS NOT YET APPLIED BY THE GROUP

 

2.1 Overall considerations

 

The company has adopted the new interpretations, revisions and amendments to IFRS issued by the International Accounting Standards Board, which are relevant to and effective for the company's financial statements for the annual period beginning 1 July 2009.

 

The adoption had no significant effects on current, prior or future periods due to the first-time application of these new requirements in respect of presentation, recognition and measurement. An overview of relevant new standards, amendments and interpretations to IFRS's issued but not yet effective is given in note 2.3.

 

2.2  Standards, amendments and interpretations of International Financial Reporting Standards effective for the first time for the year ended 30 June 2010 that are relevant to the group.

 

Standard number and title

Effective summary

Effective date

IAS 23

Borrowing costs - Revised

The main change from the previous version of IAS 23 is the removal of the option of immediately recognising as an expense borrowing costs that relate to assets that take a substantial period of time to get ready for use or sale.

 

 

 

 

 

1 January 2009

IAS 1

Presentation of financial statements - Revised

The changes made to IAS 1 are to require information in financial statements to be aggregated on the basis of shared characteristics and to introduce a statement of comprehensive income. This will enable readers to analyse changes in a company's equity resulting from transactions with owners in their capacity as owners separately from 'non-owner' changes. The revisions include changes in the titles of some of the financial statements to reflect their function more clearly. The new titles are not mandatory for use in financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

1 January 2009

 

Standard number and title

Effective summary

Effective date

Amendment to IFRS 2

Amendment to IFRS 2 Share-based payment: Vesting Conditions and Cancellations

The amendment deals with two matters. It clarifies that vesting conditions are service conditions and performance conditions only. Other features of a share-based payment are not vesting conditions. It also specifies that all cancellations, whether by the entity or by other parties, should receive the same accounting treatment.

 

 

 

 

 

 

 

1 January 2009

Amendment to IAS 32 and

IAS 1

Amendment to IAS 32 Financial Instruments: Presentation and IAS 1 Presentation of financial statements - Puttable Financial Instruments and Obligations Arising on Liquidation

The amendments require entities to classify the following types of financial instruments as equity, provided they have particular features and meet specific conditions: a) puttable financial instruments (for example, some shares issued by cooperative entities); b) instruments, or components of instruments, that impose on the entity an obligation to deliver to another party a pro rata share of the net assets of the entity only on liquidation (for example, some partnership interests and some shares issued by limited life entities). Additional disclosures are required about the instruments affected by the amendments.

 

 

 

 

 

 

 

 

 

 

 

 

 

1 January 2009

Amendments to IFRS 1 and

IAS 27

Amendments to IFRS 1 First-Time Adoption of International Financial Reporting Standards and IAS 27 Consolidated and Separate Financial Statements: Cost of an Investment in a Subsidiary, Jointly Controlled Entity or Associate

The amendment allow first-term adopters to use a deemed cost of either fair value or the carrying amount under previous accounting practice to measure the initial cost of investments in subsidiaries, jointly controlled entities and associates in the separate financial statements. The amendment also removed the definition of the cost method from IAS 27 and replaced it with a requirement to present dividends as income in the separate financial statements of the investor.

 

 

 

 

 

 

 

 

 

 

1 January 2009

Amendments to IFRS 7

Amendments to IFRS 7 - Financial Instruments disclosures: Improving Disclosures about Financial Instruments

The amendment increases the disclosure requirements about fair value measurement and reinforces existing principles for disclosure about liquidity risk. The amendment introduces a three-level hierarchy for fair value measurement disclosures for financial instruments in the lowest level in the hierarchy. In addition, the amendment clarifies and enhances existing requirements for the disclosure of liquidity risk primarily requiring a separate liquidity risk analysis for derivative and non-derivative financial liabilities.

 

 

 

 

 

 

 

 

 

 

 

1 January 2009

Improvements to IFRSs (Issued May 2008)

This is a collection of amendments to IFRSs. These amendments are the result of conclusions the IASB reached on proposals made in its annual improvements project. The annual improvements project provides a vehicle for making non-urgent but necessary amendments to IFRSs. Some amendments involve consequential amendments to other IFRSs.

Unless otherwise specified the amendments are effective for annual periods beginning on or after 1 January 2009

Standard number and title

Effective summary

Effective date

IFRIC 16

Hedges of a Net Investment in a Foreign Operation

IFRIC 16 provides guidance on identifying the foreign currency risks that qualify as a hedged risk (in the hedge of a net investment in a foreign operation). It secondly provides guidance on where, within a group, hedging instruments that are hedges of a net investment in a foreign operation can be held to qualify for hedge accounting. Thirdly, it provides guidance on how an entity should determine the amounts to be reclassified from equity to profit or loss for both the hedging instrument and the hedged item.

 

 

 

 

 

 

 

 

 

 

 

1 October 2008

Amendment to IFRIC 9

and IAS 39

Amendments to IFRIC 9 - Reassessment of Embedded Derivatives and IAS 39 - Financial Instruments: Recognition and Measurement

The amendments clarify that if a financial asset is reclassified out of the fair value through profit or loss category, it must be assessed for embedded derivates at the date of reclassification. In addition, a contract that includes an embedded derivative that can not be separately measured, is prohibited from being reclassified out of the 'at fair value through profit or loss' category.

 

 

 

 

 

 

 

 

1 July 2008

 

 

2.3  Standards, amendments and interpretations to existing standards that are not yet effective and have not been adopted early by the company

 

At the date of authorisation of these financial statements, certain new standards, amendments and interpretations to existing standards have been published but are not yet effective, and have not been adopted early by the company.

 

Management anticipates that all of the pronouncements will be adopted in the company's accounting policy for the first period beginning after the effective date of the pronouncement. The new standards and interpretations are not expected to have a material impact on the company's financial statements.

 

Standard number and title

Effective summary

Effective date

IFRS 1

(Amended)

First-time Adoption of International Financial Reporting Standards

Amendment clarifies that changes in accounting policies in the year of adoption fall outside of the scope of IAS 8

 

 

1 January 2011

Amendment permits the use of revaluation carried out after the date of transition as a basis for deemed cost

 

 

1 January 2011

Amendment permits the use of carrying amount under previous GAAP as deemed cost for operations subject to rate regulation

 

 

 

1 January 2011

IFRS 2

(Amended)

Share-based payments

Amendments relating to group cash-settled share-based payment transactions - clarity of the definition of the term "Group" and where in a group share-based payments must be accounted for.

 

 

 

 

1 January 2010

IFRS 3

(Amended)

Business combinations

Amendments to transition requirements for contingent consideration from a business combination that occurred before the effective date of the revised IFRS

 

 

 

1 January 2011

Clarification on the measurement of non-controlling interests

 

1 January 2011

Additional guidance provided on un-replaced and voluntarily replaced share-based payment awards

 

 

1 January 2011

IFRS 5

(Amended)

Non-current assets held-for-sale and discontinued operations

Disclosures of non-current assets (or disposal groups) classified as held for sale or discontinued operations

 

 

1 January 2010

IFRS 9

(Amended)

Financial instruments

New standard that forms the first part of a three-part project to replace IAS 39 Financial instruments: Recognition and measurement

 

 

 

1 January 2013

 

 

 

Standard number and title

Effective summary

Effective date

IAS 1

(Amended)

Presentation of financial statements

Current/Non-current classification of convertible instruments

 

1 January 2010

Clarification of statement of changes in equity

 

1 January 2011

IAS 7

(Amended)

Statement of Cash Flows

Classification of expenditures on unrecognised assets

 

1 January 2010

IAS 17

(Amended)

Leases

Classification of leases of land and buildings

1 January 2010

IAS 21

(Amended)

The effects of changes in foreign exchange rates

Consequential amendments from changes to IAS 27 Consolidated and separate financial statements (Clarification on the transition rules in respect of the disposal or partial disposal of an interest in a foreign operation)

 

 

 

 

1 July 2010

IAS 24

(Amended)

Related party disclosures

Simplification of the disclosure requirements for government-related entities

 

1 January 2011

Clarification of the definition of a related party

1 January 2011

IAS 27

(Amended)

Consolidated and separate financial statements

Transition requirements for amendments arising as a result of IAS 27 Consolidated and separate financial statements

 

 

1 July 2010

IAS 28

(Amended)

Investments in associates

Consequential amendments from changes to IAS 27 Consolidated and separate financial statements (Clarification on the transition rules in respect of the disposal or partial disposal of an interest in a foreign operation)

 

 

 

 

1 July 2010

IAS 31

(Amended)

Interests in joint ventures

Consequential amendments from changes to IAS 27 Consolidated and separate financial statements (Clarification on the transition rules in respect of the disposal or partial disposal of an interest in a foreign operation)

 

 

 

 

1 July 2010

 

 

 

Standard number and title

Effective summary

Effective date

IAS 32. (Amended)

Financial instruments: Presentation

Accounting for rights issues (including rights, options or warrants) that are denominated in a currency other than the functional currency of the issuer

 

 

 

1 February 2010

IAS 34

(Amended)

Interim financial reporting

Clarification of disclosure requirements around significant events and transactions including financial instruments

 

 

 

1 January 2011

IAS 36

(Amended)

Impairment of assets

Unit of accounting for goodwill impairment test

 

1 January 2010

IAS 39

(Amended)

Financial instruments:

Treating loan prepayment penalties as closely related embedded derivatives

 

1 January 2010

Recognition and measurement

Scope exemption for business combination contracts

 

1 January 2010

Cash flow hedge accounting

1 January 2010

IFRIC 14 IAS 19

The limit on a defined benefit asset, minimum funding requirements and their interaction.

Amendments relating to the recognition as assets of some voluntary prepayments for minimum funding contributions.

 

 

1 January 2011

 

 

Based on the company's current business model and accounting policies, management does not expect material impacts on the company's financial statements when the new Standards and Interpretations become effective.

 

The company does not intend to apply any of these pronouncements early.

 

3. SIGNIFICANT ACCOUNTING POLICIES

 

Basis of preparation

 

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRSs) as adopted by the European Union.

 

The financial statements have been prepared on the historical cost basis, except for the revaluation of certain properties and financial instruments. The principal accounting policies are summarised below and are consistent in all material respects with those applied in the previous year, except as otherwise noted.

 

IAS 1 Presentation of financial Statements (Revised 2007) requires presentation of a comparative balance sheet as at the beginning of the first comparative period, in some circumstances, Management considers that this is not necessary this year because the 2008 Consolidated Statement of Financial Position is the same as the previously published Consolidated Balance Sheet.

 

Basis of consolidation

 

The consolidated financial statements incorporate the financial statements of the company and entities controlled by the company (its subsidiaries) made up to 30 June each year. Control is achieved where the company has the power to govern the financial and operating policies of an investee entity so as to obtain benefits from its activities.

 

Non-controlling interests in the net assets of consolidated subsidiaries are identified separately from the group's equity therein. Non-controlling interests consist of the amount of those interests at the date of the original business combination (see below) and the amount in excess of the non-controlling interests' share of changes in equity since the date of the combination. Losses applicable to the non-controlling interests in excess of the non-controlling interests' in the subsidiary's equity are allocated to the non-controlling interest.

 

The results of subsidiaries acquired or disposed of during the year are included in the consolidated profit and loss from the effective date of acquisition or up to the effective date of disposal, as appropriate.

 

Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by the group.

 

All intra-group transactions, balances, income and expenses and intra-group unrealised profits and losses are eliminated on consolidation.

 

 

Business combinations

 

Business combinations are accounted for using the purchase method. The purchase method involves the recognition of the acquiree's identifiable assets and liabilities, including contingent liabilities, regardless of whether they were recorded in the financial statements prior to acquisition. On initial recognition, the assets and liabilities of the acquired subsidiary are included in the consolidated statement of financial position at their fair values, which are also used as the bases for subsequent measurement in accordance with the Group's accounting policies. Goodwill is stated after separating out identifiable intangible assets. Goodwill represents the excess of acquisition cost over the fair value of the Group's share of the identifiable net assets of the acquiree at the date of acquisition. Any excess of identifiable net assets over acquisition cost is recognised in profit or loss immediately after acquisition.

 

The share of non-controlling interests in the acquiree is initially measured at the non-controlling interests' proportion of the net fair value of the assets, liabilities and contingent liabilities recognised.

 

Intangible assets

 

Computer software

Computer software is accounted for using the cost model, whereby capitalised costs are amortised on a straight line basis over their estimated useful lives (three years), as these are considered finite. Purchased software and the direct cost associated with the customisation and installation thereof is capitalised. Acquired computer software licences are capitalised on the basis of the cost incurred to acquire and install the specific software.

 

Costs associated with maintaining computer software, i.e., expenditure relating to patches and other minor updates as well as their installation, are expensed as incurred.

 

The amortisation charge reported in profit and loss is included in the profit and loss line item "administrative expenses". Expenditure incurred to restore or maintain the originally assessed future economic benefits of existing software systems is recognised in profit and loss.

 

Revenue recognition

 

Revenue represents the fair value of amounts derived from the sale of copper and other metals in the production of copper which fall within the group's ordinary activities and from smelting copper and other metals belonging to third parties. Amounts are stated net of value added tax.

 

Sales of goods are recognised when goods are delivered and title has passed. Smelting revenue is recognised when concentrate is treated.

 

Interest income is reported using the effective interest method. Dividends received are recognised when the right to receive payment is established.

 

Leases

 

Operating leases

Where the group is a lessee in a lease which does not transfer substantially all the risks and rewards of ownership from the lessor to the group, the total lease payments are charged to the profit and loss on a straight-line basis over the period of the lease.

 

The group does not act as a lessor.

 

Foreign currency translation

The individual financial statements of each group company are presented in the currency of the primary economic environment in which it operates (its functional currency). For the purpose of the consolidated financial statements, the results and financial position of each group company are expressed in US dollars, which is the functional currency of the company and the presentation currency for the consolidated financial statements.

 

In preparing the financial statements of the individual companies, transactions in currencies other than the entity's functional currency (foreign currencies) are recorded at the rates of exchange prevailing on the dates of the transactions. At each balance sheet date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at

the rates prevailing on the balance sheet date. Non-monetary items carried at fair value that are denominated in foreign currencies are translated at the rates prevailing at the date when the fair value was determined. Non-monetary items that are measured in terms of historical cost in a foreign currency are not retranslated. Exchange differences arising, if any, are classified as equity and recognised in the group's foreign currency translation reserve. Such translation differences are recognised as income or as expenses in the period in which the operation is disposed of.

 

 

Exchange differences are recognised in profit or loss in the period in which they arise except for:

 

·; exchange differences which relate to assets under construction for future productive use, which are included in the cost of those assets when they are regarded as an adjustment to interest costs on foreign currency borrowings;

·; exchange differences on transactions entered into to hedge certain foreign currency risks (see below under financial instruments/hedge accounting); and

·; exchange differences on monetary items receivable from or payable to a foreign operation for which settlement is neither planned nor likely to occur, which form part of the net investment in a foreign operation, and which are recognised in the foreign currency translation reserve and recognised in profit or loss on disposal of the net investment.

 

On consolidation, exchange differences arising from the translation of the net investment in foreign entities are taken to equity.

 

Borrowing costs

Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets until such time as the assets are substantially ready for their intended use or sale.

 

All other borrowing costs are recognised in profit or loss in the period in which they are incurred.

 

Income taxes

 

The tax expense represents the sum of the tax currently payable and deferred tax.

 

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the balance sheet date.

 

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary difference arises from the initial recognition of goodwill or from the initial recognition (other than in a business combination) of other assets and liabilities in a transaction that affects neither the taxable profit nor the accounting profit.

 

Deferred tax liabilities are recognised for taxable temporary differences arising on investments in subsidiaries and associates, and interest in joint ventures, except where the group is able to control the reversal of the temporary difference and it is expected that the temporary difference will not reverse in the foreseeable future. In addition, tax losses available to be carried forward as well as other income tax credits to the group are assessed for recognition as deferred tax assets.

 

The carrying amount of deferred tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.

 

Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity.

 

 

Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the group intends to settle its current tax assets and liabilities on a net basis.

 

Property, plant and equipment

Non-mining assets

Property, plant and equipment are recorded at cost net of accumulated depreciation and any provision for impairment. Depreciation is provided using the straight line method to write off the cost of the asset less any residual value over its useful economic life as follows:

Freehold buildings 15 years

Plant and machinery 3 to 15 years

Development costs life of mine

Freehold land not depreciated

 

Development and production expenditure

When exploration and evaluation work shows a mine to be commercially viable, the accumulated costs are transferred to property, plant and equipment. Mining plant and equipment consist of buildings, plant and machinery, which are depreciated over the shorter of the estimated useful life of the asset or the life of the mine.

 

Mining property for mines in production, including pre-stripping costs, is written off on a unit of production basis over the life of the mine.

 

Asset residual values and useful lives are reviewed annually and amended as necessary. Assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the fixed asset may not be recoverable. An asset's carrying amount is written down immediately to its recoverable amount if the asset's carrying amount exceeds the higher of the asset's fair value less costs to sell or value in use.

 

Development costs relating to major programmes at the existing mines are capitalised. These costs consist primarily of expenditure to expand the capacity of the operating mine. Day-to-day mine development costs to maintain production are expensed as incurred. Initial development and production costs, which include site establishment costs, are capitalised until production reaches 60% of budgeted commercial levels of production, at which time the accumulated costs are transferred to property, plant and equipment. Mining plant and equipment consists of buildings, plant and machinery, which are depreciated over the shorter of the estimated useful life of the asset or the life of the mine.

 

Expenditure on advances to companies solely for exploration activities and the group's own regional exploration activities prior to evaluation are capitalised, unless no further future benefit is considered likely. Exploration expenditure to define mineralisation at existing ore bodies or within the vicinity of existing ore bodies is considered mine development costs and is capitalised until production reaches 60% of budgeted commercial levels of production.

 

Impairment

At each balance sheet date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where the asset does not generate cash flows that are independent from other assets, the group estimates the recoverable amount of the cash-generating unit to which the asset belongs. An intangible asset with an indefinite useful life is tested for impairment annually and whenever there is an indication that the asset may be impaired.

 

The recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised as an expense immediately.

 

Where an impairment loss subsequently reverses, the carrying amount of the asset (cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (cash-generating unit) in prior years. A reversal of an impairment loss is recognised as income immediately, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

 

Inventories

Inventories are stated at the lower of cost and net realisable value, using the average cost or first-in first-out principle as appropriate. Cost includes all direct expenditure and related overheads incurred to the balance sheet date. Cost is determined on the following bases:

·; Copper concentrate is valued at the average total production cost at the relevant stage of production;

·; Copper on hand is valued on an average total production cost method; and

·; Consumable stores are valued on a moving average cost basis.

 

Net realisable value is the estimated selling price in the ordinary course of business, less the cost of completion and selling expenses.

 

Financial instruments, assets and liabilities

The group uses financial instruments comprising cash, trade receivables, trade payables, convertible debt, derivatives and other equity investments that arise from its operations.

 

Financial assets

 

Financial assets are divided into the following categories: loans and receivables; financial assets at fair value through profit or loss, and available-for-sale financial assets. Financial assets are assigned to the different categories by management on initial recognition, depending on the purpose for which they were acquired.

 

All financial assets are recognised when the group becomes a party to the contractual provisions of the instrument. Financial assets other than those categorised as at fair value through profit or loss are recognised at fair value plus transaction costs. Financial assets categorised as at fair value through profit or loss are recognised initially at fair value with transaction costs expensed through the income statement.

 

Financial assets at fair value through profit or loss include financial assets that are held for trading which include derivatives. Subsequent to initial recognition, the financial assets included in this category are measured at fair value with changes in fair value recognised in the income statement.

 

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. Trade receivables are classified as loans and receivables. Loans and receivables are measured subsequent to initial recognition at amortised cost using the effective interest method, less provision for impairment. Any change in their value through impairment or reversal of impairment is recognised in the income statement.

 

Provision against trade receivables is made when there is objective evidence that the group will not be able to collect all amounts due to it in accordance with the original terms of those receivables. The amount of the write-down is determined as the difference between the asset's carrying amount and the present value of estimated future cash flows.

 

Available-for-sale financial assets include non-derivative financial assets that are either designated as such or do not qualify for inclusion in any of the other categories of financial assets. All financial assets within this category are measured subsequently at fair value, with changes in value recognised in equity, through the statement of changes in equity. Gains and losses arising from investments classified as available-for-sale are recognised in the profit and loss when they are sold or when the investment is impaired.

 

In the case of impairment of available-for-sale assets, any loss previously recognised in equity is transferred to the income statement. Impairment losses recognised in the profit and loss on equity instruments are not reversed through the income statement. Impairment losses recognised previously on debt securities are reversed through the profit and losswhen the increase can be related objectively to an event occurring after the impairment loss was recognised in the income statement.

 

An assessment for impairment is undertaken at least at each balance sheet date.

 

A financial asset is derecognised only where the contractual rights to the cash flows from the asset expire or the financial asset is transferred and that transfer qualifies for derecognition. A financial asset is transferred if the contractual rights to receive the cash flows of the asset have been transferred or the group retains the contractual rights to receive the cash flows of the asset but assumes a contractual obligation to pay the cash flows to one or more recipients. A financial asset that is transferred qualifies for derecognition if the group transfers substantially all the risks and rewards of ownership of the asset, or if the group neither retains nor transfers substantially all the risks and rewards of ownership but does transfer control of that asset.

 

Cash and cash equivalents comprise cash on hand and demand deposits, together with other short-term, highly liquid investments that are readily convertible into known amounts of cash and which are subject to an insignificant risk of changes in value less bank overdrafts repayable on demand.

 

Financial liabilities

The group's financial liabilities include bank overdrafts, loans, unsecured creditors, convertible debt and trade and other payables.

 

Financial liabilities are obligations to pay cash or other financial assets and are recognised when the group becomes a party to the contractual provisions of the instrument. Financial liabilities categorised as at fair value through profit or loss are recorded initially at fair value, and all transaction costs are recognised immediately in the income statement. All other financial liabilities are recorded initially at fair value, net of direct issue costs.

 

Finance charges, including premiums payable on settlement or redemption and direct issue costs, are charged to the profit and loss on an accruals basis using the effective interest method and are added to the carrying amount of the instrument to the extent that they are not settled in the period in which they arise.

 

Financial liabilities are categorised as at fair value through profit or loss where they are classified as held-for-trading or designated as at fair value through profit or loss on initial recognition. All derivatives are classified as held-for-trading. A financial liability is derecognised only when the obligation is extinguished, that is, when the obligation is discharged or cancelled or expires.

 

All loans and borrowings are initially recognised at the fair value net of issue costs associated with the borrowing. After initial recognition, loans and borrowings are subsequently measured at amortised cost using the effective interest method. Amortised cost is calculated by taking into account any issue costs and any discount or premium on settlement. Gains and losses on derecognition are recognised in finance charges.

 

The effective interest method is a method of calculating the amortised cost of a financial liability and of allocating interest expense over the relevant period. The effective interest rate is that rate which exactly discounts estimated future cash payments through the expected life of the financial liability or, where appropriate, a shorter period.

 

Trade payables are recognised initially at their fair value and subsequently measured at amortised costs less settlement payments.

 

The unsecured convertible debt comprises both a liability and an equity component. The elements are classified in accordance with their contractual provisions. At the date of issue, the liability component is recorded at fair value, which is estimated using the prevailing market interest rate for a similar debt instrument without the equity frame. Thereafter, the liability component is accounted for as a financial liability in accordance with the above. The residual is the equity component, which is accounted for as an equity instrument.

 

Equity

An equity instrument is any contract that evidences a residual interest in the assets of an entity after deducting all its liabilities. Equity instruments are recorded at the proceeds received net of direct issue costs. The group has in issue only ordinary shares and the conditions of the shares are such that they are accounted for as equity.

 

Derivative financial instruments

 

The group uses derivative financial instruments including copper put options to hedge its risks associated with commodity price fluctuations. Since 1 July 2006, such derivative financial instruments have been initially recognised at fair value on the date on which a derivative contract is entered into and are subsequently remeasured at fair value, and the movement is credited or debited to the profit and loss account. Derivatives are carried as assets when the fair value is positive and as liabilities when the fair value is negative.

 

The group also has listed options that are considered derivative financial instruments. These instruments are measured at fair value at the balance sheet date, and the movement is credited or debited to the profit and loss account.

 

Provisions

 

Provisions are recognised when the present obligations arising from legal or constructive commitment resulting from past events are expected to lead to an outflow of economic resources from the group which can be estimated reliably.

 

Provisions are measured at the present value of the estimated expenditure required to settle the present obligation, based on the most reliable evidence available at the balance sheet date.

 

All provisions are reviewed at each balance sheet date and adjusted to reflect the current best estimates.

 

 

Equity

 

Equity comprises the following:

·; "Issued capital" represents the nominal value of equity shares.

·; "Share premium" represents the excess over nominal value of the fair value of consideration received for equity shares, net of expenses of the share issue.

·; "Merger reserve" represents the excess over nominal value of the fair value of shares issued in a share for share exchange satisfying the conditions of section 612 of the Companies Act 2006.

·; "Capital redemption reserve" represents the nominal value of shares redeemed.

·; "Share-based payment reserve" represents equity-settled share-based employee remuneration until such share options are exercised.

·; "Other reserve" represents the equity component of the secured convertible loan notes which have both a debt and equity component the revaluation of investments through equity.

·; "Foreign exchange reserve" represents the differences arising from translation of investments in overseas subsidiaries.

·; "Retained earnings" represents retained profits less retained losses.

·; "Non-controlling interests" represents the amounts relating to those other than the parent company.

 

Share-based payments

 

Equity-settled transactions

The group operates equity-settled share-based compensation plans for remuneration of its employees.

 

All employee services received in exchange for the grant of any share-based compensation are measured at their fair values. These are indirectly determined by reference to the share option awarded. Their value is appraised at the grant date and excludes the impact of any non-market vesting conditions (e.g. profitability or sales growth targets).

 

The cost of equity-settled transactions with employees is measured by reference to the fair value at the date at which they are granted and is recognised as an expense over the vesting period, which ends on the date on which the relevant employees become fully entitled to the award. Fair value is determined by an external valuer using an appropriate pricing model. In valuing equity-settled transactions, no account is taken of any vesting conditions, other than market conditions linked to the price of the shares of the company.

 

No expense is recognised for awards that do not ultimately vest, except for awards where vesting is conditional upon a market condition, which are treated as vesting irrespective of whether or not the market condition is satisfied, provided that all other performance conditions are satisfied.

 

At each balance sheet date before vesting, the cumulative expense is calculated, representing the extent to which the vesting period has expired and management's best estimate of the achievement or otherwise of non-market conditions and the number of equity instruments that will ultimately vest; or in the case of an instrument subject to a market condition, be treated as vesting as described above. The movement in cumulative expense since the previous balance sheet date is recognised in the income statement, with a corresponding entry in equity.

 

Where the terms of an equity-settled award are modified or a new award is designated as replacing a cancelled or settled award, the cost based on the original award terms continues to be recognised over the original vesting period. In addition, an expense is recognised over the remainder of the new vesting period for the incremental fair value of any modification, based on the difference between the fair value of the original award and the fair value of the modified award, both as measured on the date of the modification. No reduction is recognised if this difference is negative.

 

Where an equity-settled award is cancelled, it is treated as if it had vested on the date of cancellation, and any cost not yet recognised in the profit and loss for the award is expensed immediately. Any compensation paid up to the fair value of the award at the cancellation or settlement date is deducted from equity, with any excess over fair value being treated as an expense in the income statement.

 

All equity-settled share-based payments are ultimately recognised as an expense in the profit and loss account with a corresponding credit to "share based payment reserve".

 

Upon exercise of share options, the proceeds received net of any directly attributable transaction costs, up to the nominal value of the shares issued, are reallocated to share capital with any excess being recorded as additional share premium.

 

Employee benefits

 

Defined contribution pension scheme

The pension costs charged against profits are the contributions payable to the scheme in respect of the accounting period.

 

The group pays contributions to personal pension schemes of employees, which are administered independently of the group.

 

4. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

 

In the application of the group's accounting policies, described in note 3, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

Critical judgements in applying the group's accounting policies

 

The following are the critical judgments, apart from those involving estimations (which are dealt with separately below), that the directors have made in the process of applying the group's accounting policies and that have the most significant effect on the amounts recognised in financial statements.

 

Going concern

The major element of this year's business plan is to reopen the mines at Otjihase and Matchless and start copper production in Q1 2011. The directors have reviewed the business model and the assumptions contained within it for the reopening of the mines, and believe them to be reasonable. However, there are a number of uncertainties around the assumptions that have the potential to affect the company's ability to deliver the forecast cash flows.

 

Exchange rates and copper prices have a significant impact on the income that the company achieves when it sells its concentrate. The cash flow in the reopening model assumes a copper price of US$6,600/ tonne with an exchange rate of US$1=$N7.6 and a base case of US$5,500/ tonne and US$1=$N8.5. Obviously if prices fall below this level there will be a reduction in forecast cashflows possibly to a point where the project is no longer viable.

 

The model assumes that a loan of US$7 million provided by LD will form the basis of the overall funding package for the reopening of the mines. The loan is linked to an offtake agreement whereby repayment is linked to copper concentrate production, a model which the company considers reduces risk by better matching the debt servicing obligations to project cash flow.

 

Additional funding of approximately US$5 million is to be obtained from a number of different internal sources, the main one being the sale of the Kombat mine for US$3 million. The model assumes the company will get Ministerial consent for the sale. The model also assumes the majority of property sales will be completed in the next 18 months which will yield at least another US$2 million. The model assumes the company will be able to employ sufficient staff of the right calibre within the planned timescales and that an export licence for copper concentrates will be obtained. The directors will not release the project until all these matters have been resolved.

 

There has been no settlement of creditors N$37.2 million (US$4.7 million) arising under the terms of the compromise agreement negotiated as part of the original mine acquisition in 2006. While the mines are closed the directors do not consider these monies to be payable although no agreement of repayment terms has been reached with the creditor trustees.

 

In the event that the company does not reopen the mines for any reasons, the company has sufficient funds within the group to maintain the current level of activity for at least the next 12 months and the directors consider it is appropriate to prepare the financial statements on the going concern basis.

 

Carrying value of property, plant and equipment

All mining assets are amortised where the mine operating plan calls for production from well-defined mineral reserves over proven and probable reserves.

 

For mobile and fixed plant, the straight-line method is applied over the estimated useful life of the asset which does not exceed the estimated mine life based on proven and probable mineral reserves as the useful lives of these assets are considered to be limited to the life of the relevant mine.

 

The calculation of amortisation could be impacted by the estimate of actual production in the future bring different from current forecast production based on proven and probable mineral reserves. This would generally result to the extent that there are significant changes in any of the factors or assumptions used in estimating mineral reserves.

These factors effecting estimated mineral reserves include:

 

·; changes in proven and probable mineral reserves;

·; the grade of mineral reserves may vary significantly from time to time;

·; differences between actual commodity prices and commodity price assumptions;

·; unforeseen operational issues at mine sites;

·; changes in capital, operating, mining, processing and reclamation costs, discount rates and foreign exchange rates; and

·; changes in mineral reserves could similarly impact the useful lives of assets depreciated on a straight line basis, where those lives are limited to the life of the mine.

 

The recoverable amounts of cash-generating units and individual assets have been determined based on the higher of value-in-use calculations and fair values less costs to sell. These calculations require the use of estimates and assumptions. It is reasonably possible that the copper price estimation may change, which may then impact the estimated life of mine determinant and may then require a material adjustment to the carrying value of property, plant and equipment.

 

The group reviews and tests the carrying value of assets when events or changes in circumstances suggest that the carrying amount may not be recoverable. Assets are grouped at the lowest level for which identifiable cash flows are largely independent of cash flows of other assets. If there are indications that impairment may have occurred, estimates are prepared of expected future cash flows for each group of assets. They are significantly affected by a number of

 

factors including published reserves, resources, exploration potential and production estimates, together with economic factors such as spot and future copper prices, discount rates, foreign currency exchange rates, estimates of costs to produce reserves and future capital expenditure.

 

Fair value of derivatives and other financial instruments

The directors use their judgement in selecting an appropriate valuation technique for financial instruments not quoted in an active market and have selected the Black Scholes model. Valuation techniques commonly used by market practitioners are applied. For derivative financial instruments, assumptions are made based on quoted market rates adjusted for specific features of the instrument. Other financial instruments are valued using a discounted cash flow analysis based on assumptions supported, where possible, by observable market prices or rates. Details of the assumptions used and of the results of sensitivity analyses regarding these assumptions are provided in note 31.

 

Treatment of Dundee Precious Metal shares and Weatherly International Plc dividend

A condition of the sale of the Smelter business was that Weatherly International would receive 1,767,848 shares in Dundee Precious Metals Inc which it would pass on to its shareholders in the form of a dividend. The dividend is to be paid in two equal instalments in October 2010 and April 2011. The dividend was not formally approved by the directors until 16 August 2010 but given the contractual obligations the dividend has been shown as declared at 30 June 2010 within these financial statements.

 

On the date of disposal of the Smelting business the Dundee Precious Metal shares were worth $5,570,000 which rose to $7,724,000 at 30 June 2010. The dividend is valued at $7,724,000 in the statement of changes in equity, transactions with owners, and within creditors in the balance sheet. The shares were initially valued at $5,570,000 in investments and were then revalued to $7,724,000 at 30 June with the valuation passing through other comprehensive income in the statement of changes in equity.

 

The shares are held in escrow for the benefit of the shareholders because the transfer is subject to the company having sufficient distributable reserves. The company completed a capital restructuring exercise earlier in the year which is completed by the publication of these financial statements.

 

Consolidation of Namibian Custom Smelters (Pty) Ltd

The final disposal date of the Smelting business and this company was 24 March 2010. Namibian Custom Smelters (Pty) Ltd results have been eliminated from the consolidation based on the last set of management reports prepared by the company which were for 28 February 2010. The results of the company were audited for the six months up to December 2009 and a roll forward review performed for the two months to 28 February 2010.

 

 

5. REVENUE

 

An analysis of the group's revenue is as follows:

 

Year ended

Year ended

30 June 2010

30 June 2009

US$'000

US$'000

Sale of goods

Continuing operations

145

17,761

Rendering of service

Discontinued operations (note 8)

25,451

90,756

Total revenue

25,596

108,517

 

 

 

6. OTHER OPERATING INCOME

 

Year ended

Year ended

30 June 2010

30 June 2009

US$'000

US$'000

Deferred revenue released to income statement

-

4,944

Profit on exercise of copper put options

-

383

Property rental

219

240

Other

56

6

275

5,573

 

 

7. BUSINESS AND GEOGRAPHICAL SEGMENTS

 

Business segments

 

In identifying its operating segments, management generally follows the Group's service lines, which represent the main products and services provided by the Group.

 

The activities undertaken by the mining segment include the sale of extracted copper and exploration activities. The activities undertaken by the smelting segment include smelting, concentrate from mines owned by other Group companies and concentrate from third parties on a toll basis.

 

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. All inter-segment transfers are carried out at arm's length prices.

 

The smelting segment was discontinued from 24 March 2010 when the segment was disposed of.

 

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

 

The only change from prior periods in the measurement methods used is the reallocation of depreciation on assets owned by mining segment to the smelting segment when those assets are used by the smelting segment.

 

The group's operations are located in Namibia and the UK. The Mining and Smelting divisions are located in Namibia, whilst the Corporate function is carried out in London.

 

Year ended 30 June 2010

Mining

Smelting

Consolidated

By business

US$'000

US$'000

US$'000

Sales and other operating revenues

External sales

145

25,451

25,596

Discontinued business

-

(25,451)

(25,451)

Segment revenues

145

-

145

Mining

Smelting

Consolidated

Segmental loss

US$'000

US$'000

US$'000

Segmental operating loss

(6,788)

(8,744)

(15,532)

Discontinued business

438

8,744

9,182

(6,350)

-

(6,350)

Unallocated corporate expenses

(3,356)

Interest expense

(1,291)

Interest income

19

loss on continuing business

(10,978)

loss from discontinued smelting segment

(9,182)

Profit from disposal of smelting segment

29,229

Profit for period

9,069

Mining

Smelting

Segmental costs

US$'000

US$'000

Depreciation

(3,470)

(1,459)

Discontinued business

-

1,459

(3,470)

-

Revenue by geographical area

Europe

US$'000

Total Revenue

25,596

Discontinued segment

(25,451)

145

Nearly all the Groups revenues were to a single customer.

Mining

Smelting

Total

US$'000

US$'000

US$'000

Segment assets

27,497

-

27,497

Unallocated Corporate assets

14,412

Total assets

41,909

Mining

Smelting

Total

Non current assets by geographic area

US$'000

US$'000

US$'000

Namibia

22,800

-

22,800

Unallocated corporate assets

6

Total Group non currents

22,806

 

Year ended 30 June 2009

Mining

Smelting

Consolidated

By business

US$'000

US$'000

US$'000

Sales and other operating revenues

External sales

10

108,507

108,517

From other segments

17,751

(17,751)

-

Discontinued business

-

(90,756)

(90,756)

Segment revenues

17,761

-

17,761

Mining

Smelting

Consolidated

Segmental loss

US$'000

US$'000

US$'000

Segmental operating loss

(13,970)

(7,824)

(21,794)

Discontinued business

720

7,824

8,544

(13,250)

-

(13,250)

Unallocated corporate expenses

(5,808)

Interest expense

(3,149)

Interest income

25

loss on continuing business

(22,182)

loss from discontinued smelting segment

(8,544)

Profit for period

(30,726)

Mining

Smelting

Segmental costs

US$'000

US$'000

Depreciation

(4,665)

(1,698)

Discontinued business

-

1,698

(4,665)

-

Revenue by geographical area

Europe

US$'000

Total Revenue

108,517

Discontinued segment

(90,756)

17,761

Nearly all the Groups revenues were to a single customer.

Mining

Smelting

Total

US$'000

US$'000

US$'000

Segment assets

Unallocated Corporate assets

30,964

30,613

61,577

Unallocated corporate assets

1,939

Total assets

63,516

Mining

Smelting

Total

Non current assets by geographic area

US$'000

US$'000

US$'000

Namibia

27,694

24,105

51,799

Unallocated corporate assets

19

Total Group non currents

51,818

 

 

8. DISCONTINUED OPERATIONS

Year ended

Year ended

30 June 2010

30 June 2009

US$'000

US$'000

Revenue

25,451

90,756

Cost of sales

(34,489)

(98,549)

Gross loss

(9,038)

(7,793)

Other operating income

984

2,577

Operating loss

(8,054)

(5,216)

Foreign exchange loss

-

(513)

Finance costs

(1,163)

(2,838)

Finance income

35

23

Loss on discontinued activities before income tax

(9,182)

(8,544)

Income tax expense

-

-

Loss on discontinued operations

(9,182)

(8,544)

Profit from disposal of discontinued operations

29,229

-

20,047

(8,544)

On 24 March 2010, the Group sold its smelting business consisting of Namibian Custom Smelters (Pty) Ltd

and associated property, plant and equipment owned by Ongopolo Mining Ltd to Dundee Precious Metals Inc

for $18m and 4,446,420 shares valued at $14.0m at the time of the transaction.

Proceeds

US$'000

Cash

18,000

Shares

14,011

32,011

Sale expenses

(574)

31,437

Net asset value of assets disposed of

(2,208)

Profit on disposal

29,229

The fair value of assets disposed of was:

US$'000

Property, plant and Equipment

26,057

Inventory

1,565

Trade and other receivables

6,012

Cash and cash equivalents

630

Loans

(14,536)

Current liabilities

(17,520)

2,208

Net proceeds in the cash flow

Cash proceeds

18,000

Less cash held by subsidiary disposed of

(630)

17,370

 

 

9. OPERATING LOSS

 

Year ended

Year ended

This is stated after charging/(crediting):

30 June 2010

30 June 2009

US$'000

US$'000

Depreciation of owned assets

3,486

4,680

Amortisation of owned assets

27

27

Impairment of intangible assets

-

495

Staff costs in continuing business (see note 11)

1,678

8,814

Settlement of Barclays claim

1,034

-

Share based payment charge - non staff costs

102

204

Operating lease payments

-

119

Loss on sale of property, plant and equipment

246

1,152

Auditor's remuneration (note 10)

130

221

Loss on sale of EML shares

-

318

 

 

10. AUDITOR'S REMUNERATION

 

The remuneration of the auditor is further analysed as follows:

Year ended

Year ended

30 June 2010

30 June 2009

US$'000

US$'000

Fees payable to the company's auditor for the audit of the

company's annual accounts

75

125

Fees payable to the company's auditor and its associates

for other services:

The audit of the company's subsidiaries, pursuant

to legislation

20

62

Other services pursuant to legislation

8

13

Tax services

27

21

Total remuneration

130

221

 

 

11. EMPLOYEES AND KEY MANAGEMENT

 

The total Directors' emoluments for the year were US$698,000 (2009: US$657,000) and those of the highest paid director were US$465,000 (2009: US$437,000). Detailed disclosure of Directors' remuneration is disclosed in the audited sections of the Remuneration Report on pages 21 to 23.

 

a) Staff numbers

 

The average number of employees, including directors

Year ended

Year ended

30 June 2010

30 June 2009

Group:

No.

No.

Corporate UK

7

7

Namibia

Mining

14

349

Average number of persons employed- continuing operations

21

356

Smelting

292

314

Average number of persons employed - discontined operations

292

314

Average number of persons employed

313

670

 

b) Staff costs

 

Year ended

Year ended

30 June 2010

30 June 2009

Aggregated remuneration comprised:

US$'000

US$'000

Wages and salaries

1,315

8,091

Social security costs

89

109

Pension contributions

89

260

Share-based payments

185

354

Employment costs - continuing operations

1,678

8,814

Employment costs - discontined operations

3,134

3,826

4,812

12,640

 

c) Key Management remuneration

 

 

Salaries and fees
 
 
703
 
1,109
Pension contributions
 
 
69
 
88
Key management share-based payments
 
 
210
 
251 
 
 
 
 
 
 
 
 
 
 
 
 
 
Continuing business
 
 
982
 
1,448 
 
 
 
 
 
 
 

 

 

 

 

Key management personnel as defined under IAS24 have been identified as the Board of Directors and further management personnel who have the authority and responsibility for planning, directing and controlling the activities of the Group.

 

 

12. FINANCE INCOME

 

Year ended

Year ended

30 June 2010

30 June 2009

US$'000

US$'000

Interest revenue:

Bank deposits

19

25

Total interest revenue- Continuing operations

19

25

Investment revenue earned on financial assets analysed by category of asset is as follows:

Loans & receivables (including cash and bank balances)

19

25

 

 

 

13. FAIR VALUE OF FINANCIAL INSTRUMENTS

 

30 June 2010

30 June 2009

US$'000

US$'000

Derivative instruments

Share options relating to Emerging Metals Limited

-

2,760

Total fair value losses of financial instruments

-

2,760

 

 

 

14. FINANCE COSTS

 

Year ended

Year ended

30 June 2010

30 June 2009

US$'000

US$'000

Convertible loan note

1,218

1,103

Third party loan

17

-

Unwinding of compromise agreement

-

1,925

Bank

-

52

Other

56

69

Total interest expense- continuing operations

1,291

3,149

 

 

15. INCOME TAX EXPENSE

 

Year ended

Year ended

30 June 2010

30 June 2009

US$'000

US$'000

Profit / (Loss) before tax

9,069

(30,726)

UK corporation tax @ 28% (2008: 29.5%)

2,539

(8,603)

Tax effects of:

Expenses not allowable for tax purposes

272

4,670

Capital profits not taxable

(5,600)

(783)

Impairment of asset

-

-

Other adjustment

-

(1,285)

Differences in local tax rates

-

(1,569)

Excess of capital allowances over depreciation

60

(1,985)

Tax losses utilised in period

-

-

Tax losses not for future utilisation

-

-

Tax losses for future utilisation

2,729

9,555

Total income tax expense

-

-

Unrecognised deferred tax provision

Accelerated capital allowances

16,993

14,246

Share-based payments

-

-

Tax losses - UK

(2,784)

(1,772)

Tax losses - Namibia

(49,743)

(51,196)

Unrecognised deferred tax asset

(35,533)

(38,722)

 

 

The deferred tax assets are currently unrecognised as the likelihood of sufficient future taxable profits does not yet meet the definition of "probable".

 

The unrecognised deferred tax asset has no expiry period.

 

16. DIVIDENDS AND OTHER APPROPRIATIONS

 

A condition of the disposal of Namibian Custom Smelters Ltd was that Weatherly International plc would issue shares received in Dundee Precious Metals Inc to its shareholders. The shares would be issued in two installments of 883,924 shares each. At receipt the shares were valued at US$3.15 and at year end they were valued at US$4.37. The dividend has been accounted for as follows:

US$000

Dividend declared on receipt

5,570

Revaluation to equity reserve

2,154

Dividends in creditors (see note 25)

7,724

 

 

17. EARNINGS / (LOSS) PER SHARE

 

The calculation of basic and diluted loss per ordinary share is based on the following data:

 

Year ended

Year ended

30 June 2010

30 June 2009

US$'000

US$'000

Basic earnings / (loss) per share (US cents)

Loss from continuing activities

(2.43c)

(5.48c)

Earnings / (loss) from discontinuing activities

4.53c

(2.11c)

Total

2.10c

(7.59c)

Diluted earnings / (loss) per share (US cents)

Loss from continuing activities

(2.43c)

(5.48c)

Earnings / (loss) from discontinuing activities

4.53c

(2.11c)

Total

2.10c

(7.59c)

Weighted average number of shares for basic earnings / (loss) per share

442,456,419

405,413,300

Weighted average number of shares for diluted earnings / (loss) per share

442,456,419

405,413,300

Both the basic and diluted earnings per share have been calculated using the profit attributable to shareholders of the parent company (Weatherly International plc) as the numerator, i.e. no adjustment to profit were necessary in either year.

 

For the year ended 30 June 2010 16.1m (2009: 24.5m) potential ordinary shares have been excluded from the calculations of earnings / (loss) per share as they are anti-dilutive.

 

18. INTANGIBLE ASSETS

 

Computer software

US$'000

Cost

At 1 July 2008

93

Additions

-

Impairment loss

-

Exchange difference

1

At 30 June 2009

94

Amortisation:

At 1 July 2008

(28)

Provided during the year

(27)

Exchange difference

(5)

At 30 June 2009

(60)

Net book value at 30 June 2009

34

Cost

At 1 July 2009

94

Additions

Impairment loss

Exchange difference

3

At 30 June 2010

97

Amortisation:

At 1 July 2009

(60)

Provided during the year

(33)

Exchange difference

(1)

At 30 June 2010

(94)

Net book value at 30 June 2010

3

 

 

19. PROPERTY, PLANT & EQUIPMENT

 

a)

Freehold property

Plant and machinery

Assets under construction

Development costs

Totals

US$'000

US$'000

US$'000

US$'000

US$'000

Cost:

At 1 July 2008

38,916

40,760

-

40,395

120,071

Additions

-

1,339

898

-

2,237

Transfer to non-current assets held for sale

(2,543)

-

-

-

(2,543)

Disposals

(466)

(9,632)

-

-

(10,098)

Exchange adjustment

351

(578)

146

-

(81)

At 30 June 2009

36,258

31,889

1,044

40,395

109,586

Depreciation:

At 1 July 2008

(3,205)

(11,233)

-

(40,395)

(54,833)

Provided during the year

(1,997)

(4,381)

-

-

(6,378)

Transfer to non-current assets held for sale

175

-

-

-

175

Disposals

25

3,854

-

-

3,879

Exchange adjustment

(399)

(506)

-

-

(905)

At 30 June 2009

(5,401)

(12,266)

-

(40,395)

(58,062)

Net book value at 30 June 2009

30,857

19,623

1,044

 -

51,524

Cost:

At 1 July 2009

36,258

31,889

1,044

40,395

109,586

Additions

-

32

1,718

-

1,750

Transfer to non-current assets held for sale

(1,985)

(3,053)

-

-

(5,038)

Disposals

(15,521)

(12,193)

(2,802)

(40,395)

(70,911)

Exchange adjustment

1,299

2,195

40

-

3,534

At 30 June 2010

20,051

18,870

-

-

38,921

Depreciation:

At 1 July 2009

(5,401)

(12,266)

-

(40,395)

(58,062)

Provided during the year

(1,983)

(2,962)

-

-

(4,945)

Transfer to non-current assets held for sale

500

2,689

-

-

3,189

Disposals

2,303

2,790

-

40,395

45,488

Exchange adjustment

(310)

(1,478)

-

-

(1,788)

At 30 June 2010

(4,891)

(11,227)

-

-

(16,118)

Net book value at 30 June 2010

15,160

7,643

 -

 -

22,803

 

 

The following serve as security for borrowings as follows:

 

Carrying Amount

Carrying Amount

Carrying Amount

Bond Amount

2010

2009

2008

2009

US$'000

US$'000

US$'000

US$'000

Nature of property, plant and equipment

Moveable mining assets of Ongopolo Mining Limited

-

4,322

-

7,151

 

 

 

20. INVESTMENTS

 

a) Subsidiaries

 

The company's investments at the balance sheet date in the share capital of companies include the following:

 

Name

% Holding

Nature of business

Country of incorporation

Class of shares

Weatherly (SL) Limited

100

Holding company

St Lucia

1,000 ordinary US$1

WM Exploration Limited

100

Dormant

England and Wales

200 ordinary 1p

Puku Minerals Limited (owned by Weatherly (SL) Limited)

100

Mineral exploration

Zambia

100 ordinary US$1

Weatherly (Namibia SL) Limited

100

Holding company

St Lucia

125,381,946 ordinary 20p

Weatherly (Namibian Custom Smelters) Limited

100

Holding company

St Lucia

1,000 ordinary £1

Weatherly Management Services Limited

100

Management services

England and Wales

1 ordinary £1

Weatherly Mining Namibia Limited owned by Weatherly (Namibia SL) Limited

97

Mineral exploration, development and production

Namibia

20,000,000 ordinary N$1 1,000 redeemable preference shares N$1

Weatherly International Trustee Company Limited

100

Trustee company

England and Wales

1 ordinary £1

The following entities are 100% owned by Weatherly Mining Namibia Limited:

Ongopolo Mining Limited

Mineral exploration and development

Namibia

95,590,000 ordinary N$0.387

Tsumeb Specimen Mining (Pty) Limited

Dormant

Namibia

4,000 ordinary US$1

Weatherly Central Operations (Pty) Limited

Mining and production

Namibia

100 ordinary US$1

 

 

b) Investments

 

30 June 2010

30 June 2009

US$'000

US$'000

Non- Current investments

Investment in Emerging Metals Limited ("EML")

Options over 13,705,179 ordinary shares in EML

-

260

Exercisable at £0.05 per share

At 30 June

-

260

 

 

EML issued 13,705,179 options to OML on 31 January 2008. The options were valued through the profit and loss account as they are classed as a derivative and are required to be fair valued. They were valued at that date accordingly. The fair value movement of these options put through the profit and loss account was a profit of US$0.07 million (2009 loss of US$2.8 million).

 

30 June 2010

30 June 2009

US$'000

US$'000

Current Investments

Investments in Dundee Precious Metals Inc ("DPM")

1,767,849 ordinary shares

7,724

-

At 30 June

7,724

-

 

 

 

As part of the sale agreement of the Smelter business it was agreed that the DPM shares, received as part of the consideration, would be distributed to Weatherly International plc shareholders in two equal distributions in October 2010 and April 2011 (see note 16).

 

 

21. NON-CURRENT ASSETS HELD FOR SALE

 

Assets classified as non-current assets held for sale at June 2010 comprise properties sold at auction on 8 June 2009 and subject only to regulatory approval and assets relating to the Kombat mine sold subject only to Ministerial consent. At June 2009 only the properties sold at auction were included. All assets are included in the mining segment of the segmental analysis.

 

Freehold property

Plant and Machinary

Totals

US$'000

US$'000

US$'000

Balance at 30 June 2008

-

-

-

Transferred from property plant and equipment

2,368

-

2,368

Balance at 30 June 2009

2,368

-

2,368

Transferred from property plant and equipment

1,485

364

1,849

Disposals

(509)

-

(509)

Exchange differences

59

(3)

56

Balance at 30 June 2010

3,403

361

3,764

 

 

The carrying value above approximates to the selling value and costs to sell are expected to be minimal.

 

 

22. INVENTORIES

 

30 June 2010

30 June 2009

US$'000

US$'000

Consumables

52

1,880

52

1,880

 

The difference between purchase price or production cost of inventories and their replacement cost is not material.

 

23. TRADE AND OTHER RECEIVABLES

 

30 June 2010

30 June 2009

US$'000

US$'000

Trade receivables

328

2,289

Prepayments and other receivables

104

3,080

VAT

147

33

579

5,402

 

 

As at 30 June 2010 there were no trade receivables past due (2009: nil).

 

 

24. BORROWINGS

 

Secured Borrowings

 

30 June 2010

30 June 2009

US$'000

US$'000

Secured borrowing at amortised cost

Convertible loan notes (see below for details)

-

12,469

Short term portion of loan

-

(7,000)

-

5,469

Chelopech Mining EAD (see below for details)

-

7,151

Short term portion of loan

-

-

-

7,151

Unsecured borrowing at amortised cost

Louis Dreyfus Commodities Metal Suisse SA (see below for details)

-

4,431

Short term portion

-

-

-

4,431

Total Borrowings

-

24,051

Short term portion

-

(7,000)

Total Borrowings repayable after 1 year

-

17,051

 

 

All loans are denominated in US dollars.

 

The weighted average interest rates paid during the year were as follows:

 

30 June 2010

30 June 2009

%

%

Convertible loan notes

11.95

10.12

Chelopech

4.79

5.58

Louis Dreyfus Commodities Metals Suisse SA

5.08

5.83

 

 

Convertible loan Notes

The loan notes and accrued interest were settled in full as part of the agreement to sell the smelting business. The loan notes were settled with US$3 million of cash and 2,678,571 Dundee Precious Metal Inc shares, which based on the valuation on the date of settlement gave the group a profit on settling the noteholder loans of $559,000.

The net proceeds received from the issue of the convertible loan notes were split between the liability component and an equity component, representing the fair value of the embedded option to convert the liability into equity of the group. This was reflected in the Statement of Financial Position as follows:

30 June 2010

30 June 2009

US$'000

US$'000

Proceeds of the convertible loan notes

-

12,000

Equity component

-

469

Fair value of the loan note liability

-

12,469

Liability component at date of issue

12,469

12,469

Interest charged

1,060

1,262

Interest paid

2,482

-

The equity component was initially debited to other reserves and was transferred to the retained earnings on settling the liabilty component in the year.

 

Chelopech Mining EAD

The loan bore interest at US$ 3 month LIBOR + 4%.

 

Louis Dreyfus Commodities Metal Suisse SA

The loan bore interest at US$ 3 month libor + 4%.

 

 

25. TRADE AND OTHER PAYABLES - CURRENT

 

30 June 2010

30 June 2009

US$'000

US$'000

Trade payables

2,688

10,807

Dividend (see note 16)

7,724

Other payables and accruals

162

3,626

10,574

14,433

Unsecured payables subject to a compromise on acquisition 1

3,118

2,933

 

 

1 As part of the acquisition of Ongopolo, the Group reached an offer of compromise with unsecured payables to repay the amounts due over five years, without interest accruing. Amounts falling due after more than one year have been discounted over the 5 year period. An offer of compromise is broadly similar in effect to a scheme of arrangement with creditors under the Companies Act 2006. The offer of compromise was sanctioned by the High Court of Namibia.

 

 

26. TRADE AND OTHER PAYABLES - NON-CURRENT

 

30 June 2010

30 June 2009

US$'000

US$'000

Unsecured payables subject to a compromise on acquisition 1

1,900

1,788

 

 

1 Per explanation in note 25

 

27. PROVISIONS

 

30 June 2010

30 June 2009

US$'000

US$'000

Opening provisions

-

-

Provision for legal dispute

262

-

Closing provisions

262

-

One of the Group's subsidiaries is engaged in a legal dispute with a former contractor. The company

provided for the maximum amount it believes is payable under the contract. The contractor is claiming U$588,000.

 

 

28. AUTHORISED AND ISSUED SHARE CAPITAL

 

30 June 2010

30 June 2009

£

£

Authorised

692,799,500 ordinary shares of 0.5p (2009 and 2008: 652,331,500 ordinary shares of 0.5p)

3,261,657

3,261,657

240,750,000 deferred ordinary shares of 0.099p

238,343

238,343

3,500,000

3,500,000

The authorised capital is shown in sterling only and not in US dollars.

Number of shares issued

30 June 2010

30 June 2009

Number of shares in issue at beginning of the year

405,425,477

405,327,066

Shares issued during year

40,467,950

98,411

Number of shares in issue at end of the year

445,893,427

405,425,477

Allotted, called up and fully paid

30 June 2010

30 June 2009

30 June 2010

30 June 2009

US$

US$

£

£

Ordinary shares of 0.5p

3,859,619

3,526,769

2,229,467

2,027,127

3,859,619

3,526,769

2,229,467

2,027,127

 

The company issued the following shares and recorded the following movements in share capital (both in US dollars and sterling):

 

US$

US$

US$

£

£

£

Share capital

Share premium

Consideration

Share capital

Share premium

Consideration

31/07/2009

40,4687,950 ordinary 0.5p shares

332,849

1,667,151

2,000,000

202,340

1,013,465

1,215,805

19/04/2009

Capital reduction

(73,396,256)

(40,071,045)

Total

332,849

(71,729,105)

2,000,000

202,340

(39,057,580)

1,215,805

 

 

The outstanding warrants/options to subscribe for ordinary shares of the company as at 30 June 2010 are as follows:

 

Number of warrants/options

Price per warrant/

Date

Option

of grant

Pence

Expiry date

22-Jun-05

155,501

3.00

15 July 2010

22-Jun-05

2,496,979

5.00

15 July 2010

22-Jun-05

469,513

3.00

15 July 2010

22-Jun-05

2,496,977

12.00

15 July 2010

10-May-07

166,667

23.50

17 April 2013

10-May-07

166,667

23.50

17 April 2014

10-May-07

166,666

23.50

17 April 2015

11-Jul-07

133,334

20.25

11 July 2010

08-May-08

25,000

20.50

21 April 2011

08-May-08

25,000

20.50

21 April 2012

08-May-08

25,000

20.50

21 April 2013

01-Apr-10

2,416,667

3.00

1 April 2011

01-Apr-10

2,416,667

3.00

1 April 2012

01-Apr-10

2,416,666

3.00

1 April 2013

 

29. NON-CONTROLLING INTERESTS

 

US$'000

At 30 June 2008

(41)

Reallocated to majority interest

41

At 30 June 2009

-

Share of Weatherly Mining Namibia Ltd loss

(238)

At 30 June 2010

(238)

 

 

Non-controlling interests represents 3% of Weatherly Mining Namibia: 2% is held aside for employees and 1% relates to shareholders prior to acquisition on 19 July 2006. 

 

30. CAPITAL COMMITMENTS

 

30 June 2010

30 June 2009

US$'000

US$'000

Capital commitments

Contracted for but not yet recognised in the financial statements

1,104

304

 

 

31. SHARE-BASED PAYMENTS

 

Equity-settled share-based payments: options/warrants

 

The company has an unapproved share option scheme for eligible employees, including directors. Options/warrants are exercisable at a price equal to the average market price of the company's shares on the date of grant, with a vesting period of three years. The options are settled in equity when exercised.

 

If the options remain unexercised after a period of five years from the vesting date, the options expire. Options are forfeited if the employee leaves the company before the options vest.

 

Details of the number of share options/warrants and the weighted average exercise price (WAEP) outstanding during the year are as follows:

 

 

Warrants

 

At 30 June 2010

At 30 June 2009

Weighted average exercise price

Weighted average exercise price

Warrants

pence

Warrants

pence

Outstanding at start of the year

8,810,220

12.30

8,810,222

12.30

Granted during the year

-

-

Exercised during the year

-

-

Lapsed during the year

(3,191,250)

20.13

Outstanding at end of the year

5,618,970

7.89

8,810,222

12.30

Exercisable at end of the year

5,618,970

7.89

8,810,222

12.30

All warrants existing at year end lapsed on 15th July 2010.

 

 

Options

 

At 30 June 2010

At 30 June 2009

Weighted average exercise price

Weighted average exercise price

Options

pence

Options

pence

Outstanding at start of period

975,000

22.50

1,125,000

22.50

Granted during the year

7,250,000

3.00

-

-

Forfeited/ Lapsed during the year1

(266,666)

20.25

(150,000)

20.50

Outstanding at end of the period

7,958,334

4.74

975,000

22.50

Exercisable at end of the period

500,000

23.50

491,667

23.50

1 These shares were forfeited by the employees in 2010 and 2009.

The average life remaining of options over shares is 10.97 years at 30 June 2010 (2009: 3.09)

 

 

The fair value of the options was calculated using the Black Scholes model. The inputs were as follows:

 

Date of grant

Estimated fair value

Share price

Exercise price

Expected volatility

Expected life

Risk-free rate

pence

pence

pence

31/05/2007

16.32

25.00

23.50

65.0488%

5.88

5.9260%

31/05/2007

17.24

25.00

23.50

65.0488%

6.88

5.7060%

31/05/2007

18.08

25.00

23.50

65.0488%

7.88

5.6750%

21/04/2008

12.51

24.25

20.50

70.6441%

3.00

4.4600%

21/04/2008

13.78

24.25

20.50

70.6441%

4.00

4.4600%

21/04/2008

14.78

24.25

20.50

70.6441%

5.00

4.4600%

01/04/2010

0.70

2.85

3.00

68.2149%

11

0.6900%

01/04/2010

0.99

2.85

3.00

68.2149%

12

1.2600%

01/04/2010

1.22

2.85

3.00

68.2149%

13

1.8400%

 

The dividend yield rate input in each of the above calculations was zero.

 

The share price movements during the year were as follows: high of 6.3p, low of 1.5p and a closing share price at 30 June 2010 of 2.74p.

 

The volatility of the company's share price on each date of grant was calculated as the average of volatilities of share prices of companies in the peer group on the corresponding dates. The share price volatility of each company in the peer group was calculated as the average of annualised standard deviations of daily continuously compounded returns on the companies' stock, calculated over five years back from the date of grant.

 

The peer group consists of mining companies quoted on AIM with a market capitalisation of less than £100 million. The risk-free rate is the yield to maturity on the date of grant of a UK Gilt Strip, with term to maturity equal to the life of the option.

 

Equity-settled share-based payments: LTIP shares

 

The company has a long-term incentive plan (LTIP) which is a share incentive arrangement introduced for eligible employees including directors. A grant will be awarded over a fixed number of shares and will be subject to a three-year holding period and performance requirements by the company. Options issued for shares under the LTIP have no exercise price.

 

With the exceptions of leaving the company or a change of control, awards may be exercised at any point from the date of the release at the end of the three-year holding period until the tenth anniversary of the date of grant, when the award will lapse.

 

The volatility of the company's share price on each date of grant was calculated as the average of volatilities of share prices of companies in the peer group on the corresponding dates. The share price volatility of each company in the peer group was calculated as the average of annualised standard deviations of daily continuously compounded returns on the companies' stock, calculated over five years back from the date of grant.

 

The peer group consists of mining companies quoted on AIM with a market capitalisation of less than £100 million. The risk-free rate is the yield to maturity on the date of grant of a UK Gilt Strip, with term to maturity equal to the life of the option.

 

Year ended

Year ended

30 June 2010

30 June 2009

No. Shares

No. Shares

Outstanding at beginning of year

2,669,244

2,760,153

Granted during the year

-

-

Transferred during year

-

-

Lapsed during the year1

(131,578)

(90,909)

Outstanding at end of the period

2,537,666

2,669,244

Exercisable at end of the period

-

-

 

 

1 These shares lapsed as a result of employees leaving in the vesting period.

 

The share price movements during the year were as follows: high of 6.3p, low of 1.5p and a closing share price at 30 June 2010 of 2.74p.

 

The company recognised total expenses of US$314,000 (2009:US$638,000) related to equity-settled share-based payment transactions during the year of which US$102,000 (2009: US$204,000) were not staff related.

 

 

32. PENSIONS AND OTHER POST-RETIREMENT BENEFITS

 

The parent company has no pension scheme or post-retirement benefits scheme. Payments are made to the private pension funds of directors, forming part of their total remuneration.

 

Namibia Custom Smelter (Pty) Ltd contributes 8% of pensionable salaries, while employees are obliged to contribute 1% of pensionable salaries and may contribute more if they wish. The fund is administered on an inclusive basis, meaning the difference between the total contribution of 8% and the total income of the fund accumulates for the retirement fund purposes.

 

33. FINANCIAL INSTRUMENTS

 

Significant accounting policies

Details of the significant accounting policies and methods adopted, including the criteria for recognition, the basis of measurement and the basis on which income and expenses are recognised, in respect of each class of financial asset, financial liability and equity instrument, are disclosed in note 3.

 

Categories of financial instruments

 

Carrying value

30 June 2010

30 June 2009

US$'000

US$'000

Financial assets

-

Current

Loans and receivables

Trade and other receivables

328

2,289

Cash and cash equivalents

6,984

2,048

Available for sale financial assets at fair value through other comprehensive income

7,724

-

Non-current

Derivative financial asset at fair value through comprehensive income

-

260

15,036

4,597

Financial liabilities

Current

Amortised cost

13,692

24,366

Non-current

Amortised cost

1,900

18,370

15,592

42,736

 

 

As at 30 June 2010 there were no trade receivables that were past due.

 

The fair value is equivalent to book value for current assets and liabilities. Non-current liabilities are discounted at prevailing interest rates for both the long and short term elements.

 

The table below summarises the maturity profile of the group's financial liabilities at 30 June 2010, based on contractual undiscounted payments.

 

Year ended 30 June 2009

Within

More than

1 year

1-5 years

5 years

US$'000

US$'000

US$'000

Fixed rate

Convertible loan notes

7,000

5,000

-

Floating rate

Loans

-

11,582

-

Unsecured creditors subject to a compromise on acquisition

2,933

1,788

-

Non interest bearing

Trade and other payables

14,433

-

-

Year ended 30 June 2010

Within

More than

1 year

1-5 years

5 years

US$'000

US$'000

US$'000

Floating rate

Unsecured creditors subject to a compromise on acquisition

3,118

1,900

-

Non interest bearing

Trade and other payables

10,574

-

-

 

Liquidity risk

The directors monitor cash flow on a daily basis and at monthly board meetings in the context of their expectations for the business in order to ensure sufficient liquidity is available to meet foreseeable needs. At present, equity funding from share issues is the main method of funding.

 

Interest rate risk

The Group's' policy is to minimise interest rate cash flow risk exposures on long-term financing. At 30 June 2010, the company is exposed to changes in market interest rates through its parent company and bank borrowings, which are subject to variable interest rates.

 

The following table illustrates the sensitivity of the net results for the year and equity to a reasonably possible change in interest rates of +/- 1,0 basis points (2010: +/- 1,0 basis points) with effect from the beginning of the year. These changes are considered to be reasonably possible bases on observation of current market conditions. The calculations are based on the company's financial instruments held at each balance sheet date. All other variables are held constant.

 

 

2010

2009

 

US$

US$

 

 

+1,0

+1,0

 

 Basis points

 Basis points

 

 

 

Net effect on after tax profits

-

115,820

 

 

 

Equity

-

115,820

 

 

 

An equal and opposite impact would occur in a 1,0 point decrease

 

 

Substantially all cash resources are invested in fixed-rate interest-bearing deposits - sterling at 0.7% on call and US dollars at 0.5% on monthly call. The directors seek to get the best rates possible while maintaining flexibility and accessibility. The inter-company loans are set at a rate tied to the market from time to time.

 

Credit risk

The group smelts copper on behalf of a recognised, creditworthy trading house. The fees are paid for with terms of 90% during or immediately after the month of smelting, with 10% being trade receivables. The maximum credit risk exposure related to financial assets is represented by the carrying value as at the balance sheet date.

 

Foreign currency risk management

The group undertakes certain transactions denominated in foreign currencies. Exchange rate exposures are managed within approved policy parameters utilising spot rate foreign exchange contracts. The group operates within the UK and southern Africa and most revenue transactions are denominated in US dollars while most costs are denominated in Namibian dollars, resulting in exposure to exchange rate fluctuations. Funds are periodically transferred overseas to meet capital commitments as required.

 

The carrying amounts of the group's foreign currency denominated monetary assets (cash, trade and other receivables) and monetary liabilities at the reporting date are as follows:

 

Liabilities

Assets

30 June 2010

30 June 2009

30 June 2010

30 June 2009

US$'000

US$'000

US$'000

US$'000

United States dollar

-

24,051

5,641

1,441

British pound

-

-

790

1,697

Namibian dollar

-

-

881

1,199

Australian dollar

-

-

-

-

TOTAL

-

24,051

7,312

4,337

 

Foreign currency sensitivity analysis

The group is mainly exposed to the currencies of the United Kingdom (British pound) and Namibia (Namibian dollar).

 

The following table details the group's sensitivity to a 10% increase and decrease in the US dollar against the relevant foreign currencies. 10% is the sensitivity rate used when reporting foreign currency risk internally to key management personnel and represents management's assessment of the reasonably possible change in foreign exchange rates. The sensitivity analysis includes only outstanding foreign currency denominated monetary items and adjusts their translation at the period end for a 10% change in foreign currency rates. The sensitivity analysis includes external loans as well as loans to foreign operations within the group where the denomination of the loan is in a currency other than the currency of the lender or the borrower. A positive number below indicates an increase in profit and other equity where the US dollar strengthens 10% against the relevant currency. For a 10% weakening of the US dollar against the relevant currency, there would be an equal and opposite impact on the profit and other equity, and the balances below would be negative.

 

British pound currency impact

Namibian dollar currency impact

30 June 2010

30 June 2009

30 June 2010

30 June 2009

US$'000

US$'000

US$'000

US$'000

Effect on profit

+10%

(79)

(170)

(88)

120

-10%

79

170

88

(120)

Effect on equity

+10%

(79)

(170)

(88)

120

-10%

79

170

88

(120)

 

 

The following table presents financial assets and liabilities measured at fair value in the statement of financial position in accordance with the fair value hierarchy. This hierarchy groups financial assets and liabilities into three levels based on the the significance of inputs used in measuring the fair value of the financial assets and liabilities. The fair value hierarchy has the following levels:

 

·; Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities;

·; Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liabilitiy, either directly (ie as prices) or indirectly (ie derived from prices); and

·; Level 3: inputs for the asset or liablitiy that are not based on observable market data (unobservable inputs).

 

The level within which the financial asset or liability is classified is determined based on the lowest level of significant input to the fair value measurement.

 

The financial assets and liabilities measured at fair value in the statement of financial position are grouped into the fair value hierarchy as follows:

 

2010

Level 1

Level 2

Level 3

Total

US$'000

US$'000

US$'000

US$'000

Assets

Listed securities

7,724

-

-

7,724

Net fair value

7,724

-

-

7,724

2009

Level 1

Level 2

Level 3

Total

US$'000

US$'000

US$'000

US$'000

Assets

EML options

-

260

-

260

-

260

-

260

Liabilities

US-dollar loans

-

(24,051)

-

(24,051)

-

(24,051)

-

(24,051)

Net fair value

-

(23,791)

-

(23,791)

 

There have been no significant transfers between levels 1 and 2 in the reporting period.

 

The methods and valuation techniques used for the purpose of measuring fair valaue are unchanged compared to the previous reporting period.

 

All listed equity securities are publicly traded in Canada. (see note 20b)

 

34. IMPAIRMENT OF ASSETS

 

Summary of impairment for the year ended

30 June 2010

30 June 2009

US$'000

US$'000

Exploration costs

-

495

Exploration costs

Exploration costs written off related to pre-licensing costs which can not be capitalised under IFRS.

 

 

35. EVENTS SUBSEQUENT TO BALANCE SHEET DATE

 

On 24 September the company's subsidiary Ongopolo Mining Limited signed both a prepayment facility and an offtake agreement with Louis Dreyfus Commodities Metals Suisse S.A. whereby they will provide US$7 million in funds to be applied to the reopening of the Central Operations. Full details are contained on page 7 in the Chief Executives review.

 

36. CONTINGENT LIABILITIES

 

One of the Group's subsidiaries is engaged in a legal dispute with a former contractor. The contractor is claiming $588,000 while the group has provided for the amount it believes is payable, $262,000. See note 27 for more details.

 

37. OTHER RELATED PARTY TRANSACTIONS

 

Transactions between the company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note.

 

During the year ended 30 June 2010 an amount of Nil (2009: US$72,544) was paid and as at 30 June 2010 an amount of US$ nil (2009: Nil) was in creditors relating to Martinick Bosch Sell Pty Ltd. a related company of Wolf Martinick (Director). These fees were in relation to the environmental impact assessment study undertaken as part of the bankable feasibility study for the Tambao manganese project in Burkina Faso.

 

38.  CAPITAL MANAGEMENT POLICIES AND PROCEDURES

 

The group's capital management objectives are:

 

·; to ensure the group's ability to continue as a going concern; and

·; to provide an adequate return to shareholders

 

by pricing products and services commensurately with the level of risk.

 

The group sets the amount of capital in proportion to its overall financing structure, i.e. equity and financial liabilities. The group manages the capital structure and makes adjustments to it in the light of changes in economic conditions and the risk characteristics of the underlying assets. In order to maintain or adjust the capital structure, the group may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares, or sell assets to reduce debt.

 

Capital for the reporting periods under review is summarised as follows:

30 June 2010

30 June 2009

US$'000

US$'000

Total equity

26,293

20,311

Borrowings

-

24,051

26,293

44,362

 

Statement of directors' responsibilities - company

 

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare financial statements in accordance with United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice). The financial statements are required by law to give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

·; select suitable accounting policies and then apply them consistently

·; make judgments and estimates that are reasonable and prudent

·; state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements.

·; prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

In so far as each of the directors is aware:

 

·; there is no relevant audit information of which the company's auditors are unaware; and

·; the directors have taken all steps that they ought to have taken to make themselves aware of any relevant audit information and to establish that the auditors are aware of that information.

 

The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

 

Independent auditor's report to the members of Weatherly International plc

 

We have audited the parent company financial statements of Weatherly International plc for the year ended 30 June 2010 which comprise the parent company balance sheet, and the related notes. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

 

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's 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 company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

 

Respective responsibilities of directors and auditors

As explained more fully in the Directors' Responsibilities Statement, the directors are responsible for the preparation of the parent company financial statements and for being satisfied that they give a true and fair view. Our responsibility is to audit the parent company financial statements in accordance with applicable law and International Standards on Auditing (UK and Ireland). Those standards require us to comply with the Auditing Practices Board's (APB's) Ethical Standards for Auditors.

 

Scope of the audit of the financial statements

A description of the scope of an audit of financial statements is provided on the APB's website at www.frc.org.uk/apb/scope/UKNP.

 

Opinion on financial statements

In our opinion the parent company financial statements:

 

·; give a true and fair view of the state of the company's affairs as at 30 June 2010;

·; have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

·; have been prepared in accordance with the requirements of the Companies Act 2006.

 

Opinion on other matter prescribed by the Companies Act 2006

In our opinion the information given in the Directors' Report for the financial year for which the financial statements are prepared is consistent with the parent company financial statements.

 

Matters on which we are required to report by exception

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

·; adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

·; the parent company financial statements are not in agreement with the accounting records and returns; or

·; certain disclosures of directors' remuneration specified by law are not made; or

·; we have not received all the information and explanations we require for our audit.

 

Other matter

We have reported separately on the group financial statements of Weatherly International plc for the year ended 30 June 2010..

 

 

Nicholas Page

Senior Statutory Auditor

for and on behalf of Grant Thornton UK LLP

Statutory Auditor, Chartered Accountants

Gatwick

1 October 2010

 

Company balance sheet

At 30 June 2010

 

As at

As at

30 June 2010

30 June 2009

US$'000

US$'000

Fixed assets

Note

Tangible Fixed Assets

6

20

Investments

41

36,095

36,095

Total non current assets

36,101

36,115

Current assets

Investments

41

7,724

-

Debtors

44

46,304

49,737

Cash at bank and in hand

6,399

972

Total current assets

60,427

50,709

Creditors

Amounts falling due within one year

45

8,773

8,459

8,773

8,459

Net current assets

51,654

42,250

Total assets less current liabilities

87,755

78,365

Creditors

Amounts falling due after more than one year

46

-

5,469

Net assets

87,755

72,896

Capital and reserves

Called up share capital

51

3,860

3,527

Share premium

51

-

71,729

Merger reserve

51

18,471

18,471

Capital redemption reserve

51

-

454

Share- based payments reserve

51

556

1,413

Loan note equity reserve

51

-

(469)

Profit and loss account

51

64,868

(22,229)

87,755

72,896

 

 

 

 

........................................................................

On behalf of the Board:

 

R J Webster

Chief Executive Officer

Approved by the Board on 1 October 2010

 

The notes on pages 73 to 80 form part of these financial statements.

 

Company registration no. 3954224

 

 

 

Notes to the parent company financial statements

For the year ended 30 June 2010

 

39. BASIS OF ACCOUNTING

 

The separate financial statements of the company are presented as required by the Companies Act 2006. They have been prepared under the historical cost convention and in accordance with applicable United Kingdom Accounting Standards and law.

 

The principal accounting policies are summarised below and are consistent in all material respects with those applied in the previous year, except as otherwise noted.

 

40. ACCOUNTING POLICIES: PARENT ENTITY

 

a. Basis of preparation and change in accounting policy

 

The parent entity financial statements of Weatherly International plc were approved for issue by the Board of Directors on 1 October 2010.

 

The financial statements are prepared under the historical cost convention.

 

The financial statements are prepared in accordance with applicable accounting standards.

 

b. Intangible fixed assets

 

Mineral exploration licence costs

Exploration and evaluation expenditure comprises costs which are directly attributable to researching and analysing existing exploration data. It also includes the costs incurred in acquiring mineral rights, the entry premiums paid to gain access to areas of interest, and amounts payable to third parties to acquire interests in existing projects. When it has been established that a mineral deposit has development potential, all costs (direct and applicable overhead) incurred in connection with the exploration and development of the mineral deposits are capitalised until either production commences or the project is not considered economically viable. In the event of production commencing, the capitalised costs are amortised over the expected life of the ore reserves on a unit of production basis. Other pre-trading expenses are written off as incurred. Where a project is abandoned or is considered to be of no further interest, the related costs are written off.

 

c. Tangible fixed assets

 

Tangible fixed assets are stated at cost less accumulated depreciation and accumulated impairment losses. Such cost includes costs directly attributable to making the asset capable of operating as intended. Borrowing costs attributable to assets under construction are recognised as an expense when incurred. Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, based on prices prevailing at the date of acquisition, spread evenly over the expected useful life of each asset as follows:

 

Plant and machinery 3 to 15 years

 

The carrying values of tangible fixed assets are reviewed for impairment when events or changes in circumstances indicate the carrying value may not be recoverable.

 

d. Depreciation and amortisation

 

Amortisation of mining assets and mine development costs is charged over the life of specific projects, on a straight-line basis, based on proven and probable reserves. Proven and probable ore reserves reflect estimated quantities of economically recoverable resource that can be recovered in the future from known mineral deposits. Gains and losses on disposal of mining assets are determined by reference to their carrying amounts and are taken into account in determining net profit attributable to shareholders. Where the carrying amount of an asset is greater than its estimated recoverable amount, it is written down immediately to its recoverable amount (i.e. impairment losses are recognised).

 

e. Deferred tax

 

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or to receive more, tax, with the following exceptions:

·; provision is made for tax on gains arising from the revaluation (and similar fair value adjustments) of fixed assets, and gains on disposal of fixed assets that have been rolled over into replacement assets, only to the extent that, at the balance sheet date, there is a binding agreement to dispose of the assets concerned. However, no provision is made where, on the basis of all available evidence at the balance sheet date, it is more likely than not that the taxable gain will be rolled over into replacement assets and charged to tax only where the replacement assets are sold;

·; provision is made for deferred tax that would arise on remittance of the retained earnings of overseas subsidiaries, associates and joint ventures only to the extent that, at the balance sheet date, dividends have been accrued as receivable;

·; deferred tax assets are recognised only to the extent that the directors consider that it is more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.

 

Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date.

 

f. Foreign currencies

 

Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction or at the contracted rate if the transaction is covered by a forward foreign currency contract. Monetary assets and liabilities denominated in foreign currencies are retranslated at the rate of exchange ruling at the balance sheet date or if appropriate at the forward contract rate. All differences are taken to the profit and loss account with the exception of differences on foreign currency borrowings, to the extent that they are used to finance or provide a hedge against foreign equity investments, which are taken directly to reserves together with the exchange difference on the carrying amount of the related investments. Tax charges and credits attributable to exchange differences on those borrowings are also dealt with in reserves.

 

g. Share-based payments

 

Equity-settled transactions

The cost of equity-settled transactions with employees is measured by reference to the fair value at the date at which they are granted and is recognised as an expense over the vesting period, which ends on the date on which the relevant employees become fully entitled to the award. Fair value is determined by an external valuer using an appropriate pricing model. In valuing equity-settled transactions, no account is taken of any vesting conditions, other than market conditions linked to the price of the shares of the company.

 

No expense is recognised for awards that do not ultimately vest, except for awards where vesting is conditional upon a market condition, which are treated as vesting irrespective of whether or not the market condition is satisfied, provided that all other performance conditions are satisfied.

 

At each balance sheet date before vesting, the cumulative expense is calculated, representing the extent to which the vesting period has expired and management's best estimate of the achievement or otherwise of non-market conditions and the number of equity instruments that will ultimately vest; or in the case of an instrument subject to a market condition, be treated as vesting as described above. The movement in cumulative expense since the previous balance sheet date is recognised in the income statement, with a corresponding entry in equity.

 

Where the terms of an equity-settled award are modified or a new award is designated as replacing a cancelled or settled award, the cost based on the original award terms continues to be recognised over the original vesting period. In addition, an expense is recognised over the remainder of the new vesting period for the incremental fair value of any modification, based on the difference between the fair value of the original award and the fair value of the modified award, both as measured on the date of the modification. No reduction is recognised if this difference is negative.

 

Where an equity-settled award is cancelled, it is treated as if it had vested on the date of cancellation, and any cost not yet recognised in the profit and loss for the award is expensed immediately. Any compensation paid up to the fair value of the award at the cancellation or settlement date is deducted from equity, with any excess over fair value being treated as an expense in the income statement.

 

All equity-settled share-based payments are ultimately recognised as an expense in the profit and loss account with a corresponding credit to "other reserve".

 

Upon exercise of share options, the proceeds received net of attributable transaction costs are credited to share capital and, where appropriate, share premium.

 

h. Interest-bearing loans and borrowings

 

All interest-bearing loans and borrowings are initially recognised at net proceeds. After initial recognition, debt is increased by the finance cost in respect of the reporting period and reduced by payments made in respect of the debts of the period. Finance costs of debt are allocated over the term of the debt at a constant rate on the carrying amount.

 

i. Classification of shares as debt or equity

 

An equity instrument is a contract that evidences a residual interest in the assets of an entity after deducting all its liabilities. Accordingly, a financial instrument is treated as equity if:

(i) there is no contractual obligation to deliver cash or other financial assets or to exchange financial assets or liabilities on terms that may be unfavourable; and

(ii) the instrument is a non-derivative that contains no contractual obligations to deliver a variable number of shares or is a derivative that will be settled only by the group exchanging a fixed amount of cash or other assets for a fixed number of the group's own equity instruments.

 

When shares are issued, any component that creates a financial liability of the company or group is presented as a liability in the balance sheet, measured initially at fair value net of transaction costs and thereafter at amortised cost until extinguished on conversion or redemption. The corresponding dividends relating to the liability component are charged as interest expense in the income statement. The initial fair value of the liability component is determined using a market rate for an equivalent liability without a conversion feature.

 

The remainder of the proceeds on issue is allocated to the equity component and included in shareholders' equity, net of transaction costs. The carrying amount of the equity component is not re-measured in subsequent years.

 

Transaction costs are apportioned between the liability and equity components of the shares, based on the allocation of proceeds to the liability and equity components when the instruments are first recognised.

 

j. Investments

 

Investments are measured subsequently at fair value with changes in fair value recognised in the revaluation reserve. Gains and losses are recognised in the profit and loss when they are sold or when the investment is impaired.

 

 

41. INVESTMENTS

 

30 June 2010

30 June 2009

US$ '000

US$ '000

Fixed asset investments

WM Exploration

930

930

Weatherly (SL) Limited

1

1

Weatherly Namibia (SL) Limited

31,355

31,355

Ongopolo Mining Namibia Ltd

3,807

3,807

Weatherly (Namibian Custom Smelters) Limited

2

2

Closing balance

36,095

36,095

Current Investments

Investments in Dundee Precious Metals Inc ("DPM")

1,767,849 ordinary shares

7,724

-

At 30 June

7,724

-

As part of the sale agreement of the Smelter business it was agreed that the DPM shares would be distributed

to Weatherly International PLC shareholders in two equal distributions in October 2010 and April 2011.

 

For a listing of the subsidiaries see note 20.

 

 

42. OPERATING PROFIT

 

Auditors remuneration relating to the parent entity amounted to US$75,000 (2009: US$125,000).

 

 

43. DIRECTORS REMUNERATION

 

2010

2009

US$'000

US$'000

Emoluments

461

632

Copntributions to money purchase schemes

51

88

512

720

Fees of highest paid director

229

210

During the year no directors (2009 -nil) participated in defined benefit pension schemes and one director (2009 -2 ) participated in money purchase pension schemes.

 

 

44. DEBTORS

 

30 June 2010

30 June 2009

Debtors due within one year

US$ '000

US$ '000

Trade debtors

10

810

Prepayments and other debtors

104

80

VAT

147

33

Total current

261

923

Debtors due after more than one year

Amount due from subsidiary undertakings (see note 54)

46,043

48,814

Total non-current

46,043

48,814

Total debtors

46,304

49,737

 

 

45. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

 

Note

30 June 2010

30 June 2009

US$'000

US$'000

Trade creditors

887

76

Other creditors and accruals

162

1,383

Dividend

47

7,724

-

Loans- Convertible Notes

24

-

7,000

8,773

8,459

 

 

 

46. CREDITORS: AMOUNT FALLING DUE AFTER MORE THAN ONE YEAR

 

30 June 2010

30 June 2009

Note

US$ '000

US$ '000

Convertible loan note

24

-

5,469

-

5,469

 

 

47. DIVIDENDS

 

A condition of the disposal of Namibian Custom Smelters Ltd was that WTI would issue shares received in Dundee Precious Metals Inc to its shareholders. The shares would be issued in two installments of 883,924 shares. At receipt the shares were valued at US$3.15 and at year end they were valued at US$4.37. The dividend has been accounted for as follows:

US$000

Dividend declared on receipt to profit and loss

5,570

Revaluation to equity reserve

2,154

Dividends in creditors (see note 45)

7,724

 

 

48. SUBSIDIARIES

 

Details of the company's subsidiaries at 30 June 2010 are as included in the consolidated group accounts under note 20.

 

49. FINANCIAL ASSETS

 

Loans to other group entities

At the balance sheet date amounts receivable from the fellow group companies was US$46.6 million (2009: US$48.8 million). The carrying amount of these assets approximates to their fair value. These amounts owing from group companies are shown net of an impairment amount of US$10.5 million (2009: US$10.5 million). Following a review by the Directors these are considered due after more than one year as there is no agreed repayment date.

 

Cash and cash equivalents

These comprise cash held by the company and short-term bank deposits with an original maturity of three months or less. The carrying amount of these assets approximates their fair value.

 

50. FINANCIAL LIABILITIES

 

Trade and other payables

Trade payables principally comprise amounts outstanding for trade purchases and ongoing costs.

 

The carrying amount of trade payables approximates their fair value.

 

Borrowings

The company had no bank borrowings during the financial year.

 

51. MOVEMENT IN SHAREHOLDERS' FUNDS

 

Issued capital

Share premium

Merger reserve

Capital redemption reserve

Share-based payment reserve

Other reserve

Retained earnings

Total equity

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

At 30 June 2008

3,519

71,702

18,471

454

775

(469)

(20,289)

74,163

Loss for the year

-

-

-

-

-

-

(1,940)

(1,940)

Proceeds of issue of shares

8

27

-

-

-

-

-

35

Share-based payments

-

-

-

-

638

-

-

638

At 30 June 2009

3,527

71,729

18,471

454

1,413

(469)

(22,229)

72,896

Profit for the year

-

-

-

-

-

469

17,647

18,116

Dividend

(7,724)

(7,724)

Proceeds of issue of shares

333

1,667

-

-

-

-

-

2,000

Revaluation of shares

-

-

-

-

-

-

2,153

2,153

Lapsed options and warrants

-

-

-

-

(1,171)

-

1,171

-

Share-based payments

-

-

-

-

314

-

-

314

Settlement of compound financial instrument

-

-

-

-

-

-

-

Capital Reduction

-

(73,396)

(454)

-

-

73,850

-

3,860

-

18,471

-

556

-

64,868

87,755

 

 

52. PROFIT ATTRIBUTABLE TO MEMBERS OF THE PARENT COMPANY

 

The profit for the year dealt with in the accounts of the parent company, Weatherly International plc, was US$17,947,000 (2009: a loss of US$1,940,000). As permitted by section 408 of the Companies Act 2006, no separate profit or loss account is presented in respect of the parent company.

 

 

53. POST BALANCE SHEET EVENTS

 

The directors are not aware of any matters or circumstances arising since the end of the financial period not dealt with in the end of financial year statements which significantly affect the financial position of the company and the results of its operations.

 

 

54. RELATED PARTY TRANSACTIONS

 

During the year ended 30 June 2010 an amount of US$ Nil (2009: US$72,544) was paid and as at 30 June 2010 an amount of US$ nil (2009: Nil) was in creditors relating to Martinick Bosch Sell Pty Ltd. a related company of Wolf Martinick (Director). These fees were in relation to the environmental impact assessment study undertaken as part of the bankable feasibility study for the Tambao manganese project in Burkina Faso.

 

 

The following related party transactions occurred with Weatherly Mining Namibia Ltd, a non wholly owned subsidiary.

30 June 2010

30 June 2009

US$ '000

US$ '000

Related party balances

Debtors

37,375

35,722

Management fee

90

540

Interest paid

1,179

3,184

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR DMMGGVMMGGZM

Related Shares:

Weatherly International Plc
FTSE 100 Latest
Value8,275.66
Change0.00