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!

Interim Results

15th Sep 2014 07:00

RNS Number : 5870R
Frontier Mining Ltd
15 September 2014
 



 

FRONTIER MINING LTD

("Frontier" or "the Company")

 

Interim Results for the six months ended 30 June 2014

Frontier Mining (AIM:FML), the AIM listed exploration, development and production Company focused on Kazakhstan, is pleased to announce its Interim Results for the six months ended 30 June 2014.

Operational and Corporate Highlights

· Production for the first six months of 2014:

o 181,326 tonnes of ore were mined

o 165,947 tonnes of ore were stacked

o 511 tonnes of copper cathode were sold

· Financial performance:

o Average sales price of US$6,784 per tonne

o Average cash cost of production, excluding general and administrative costs, of US$4,353 per tonne. The increase in cash cost compared to 2013 was mainly due to higher costs during the winter months.

· Contractor hired to conduct stripping at a cost of 273 KZT (1.5 USD) per m3 (excluding VAT), which has reduced operating costs further at Benkala.

o The ore mining contract was awarded as a result of positive working experience with stripping and we now have considerable confidence in this contractor being able to deliver on time and on budget.

· Second agglomeration line commissioned and now operational

· Copper cathode production from Benkala operations is expected to be in the range between 1,500 and 2,000 tones for the 12 months to 31 December 2014

Post period end

· Regulatory approval from the Ministry of Industry and New Technology of the Republic of Kazakhstan ("RoK") to proceed with the sale of Naimanjal licence area to Union Transnationale Miniere S.A. ("UTM").

Yerlan Aliyev, Chairman and Chief Executive of the Company, said: "While all of the operating cash flow is being used to finance ongoing operations, during the first half of 2014 Company continued conversations with financing institutions and counterparties in order to negotiate extensions of debt repayment obligations. The sale of Naimanjal is viewed as a source of financing to pay down part of the loans and provide finance for the purchase of new equipment required to improve production levels; however, the transaction has yet to be completed and so we were not able to use the sale proceeds to prepare for the 2014 production season.

"Over the course of the last 24 months of exploration and evaluation of data obtained on Benkala, South Benkala and other opportunities in very close proximity, it has been determined that the best course of action that will maximise shareholder value will be through joint partnership with an experienced well capitalised operator which can bring expertise to the project both in large scale project management and complimentary technical capabilities on the ground. Frontier has had several approaches over the past few years from interested parties wishing to participate in this project and has appointed advisers to identify and engage with the most appropriate partner who can deliver the required expertise and support."

 

 

Frontier Mining Ltd

 

Yerlan Minavar

Tel: +44 20 7898 9019

 

 

 

Nomad

 

Cairn Financial Advisers LLP

 

Sandy Jamieson

Tel: +44 20 7148 7900

 

 

 

Broker

 

RFC Ambrian

 

John Harrison

Stefan Murphy

 

Tel: +44 20 3440 6800

 

 

Walbrook PR and IR

 

Paul Cornelius

Tel: +44 20 7933 8780

Guy McDougall

 

Chairman and Chief Executive's Statement

Copper Production and Sales

Revenue from copper sales is continuing to cover production cost related to Benkala. For the first six months of 2014, more than 181,326 tonnes of ore was mined, 165,947 tonnes of ore was stacked and 511 tonnes of copper cathode was sold. Revenues from current production are sufficient to cover the mine operating costs, but do not yet cover the Company's interest and debt repayment obligations and other administration costs.

 

It should be noted that, during the first half of 2014, production has been exclusively from ore stacked before the end of the 2013 financial period.

 

Stripping

In order to further optimise copper production, the Company has recently hired an experienced contractor to conduct stripping at a cost of 273 KZT (1.5 USD) per m3 (excluding VAT), which will reduce operating costs further at Benkala. Furthermore, as a direct result of the positive and productive experience of working with this particular contractor, the Company has decided to also award this contractor an ore mining contract.

 

Crushing and Agglomeration

Currently, production personnel are continuing to improve the performance of the crushing and agglomeration facilities in order to achieve targeted figures for ore stacking. In the first half of this year, the second agglomeration line was launched, which should allow uninterrupted stacking of ore onto leach pads. At the same time, the technology team is continuing laboratory and field testing to establish optimal parameters to improve leaching of copper.

 

The outsourcing of the ore mining and stripping during the remainder of the current financial year will allow Company to focus on continuing to improve the performance of the crushing and agglomeration facilities in addition to enhancing other production areas at Benkala.

 

Corporate

While all of the operating cash flow is being used to finance ongoing operations, during the first half of 2014 Company continued conversations with financing institutions and counterparties in order to negotiate extensions of debt repayment obligations. The sale of Naimanjal is viewed as a source of financing to pay down part of the loans and provide finance for the purchase of new equipment required to improve production levels; however, the transaction has yet to be completed and so we were not able to use the sale proceeds to prepare for the 2014 production season.

 

Strategic Partner and Outlook

Over the course of the last 24 months of exploration and evaluation of data obtained on Benkala, South Benkala and other opportunities in very close proximity, it has been determined that the best course of action that will maximise shareholder value will be through joint partnership with an experienced well capitalised operator which can bring expertise to the project both in large scale project management and complimentary technical capabilities on the ground. Frontier has had several approaches over the past few years from interested parties wishing to participate in this world class project and has appointed advisers to identify and engage with the most appropriate partner who can deliver the required expertise and support.

 

 

 

 

FRONTIER MINING LTD

STATEMENT OF FINANCIAL POSITION

USD

30.06.2014

31.12.2013

30.06.2013

Non-current assets

Exploration and evaluation assets

196,180,629

198,105,513

9,658,223

Mine development assets

418,810

499,316

188,517,027

Property, plant and equipment

47,395,898

53,898,801

55,336,898

Intangible assets

47,246

60,289

66,165

Advances paid for non-current assets

371,758

973,543

1,445,228

VAT recoverable, non-current portion

5,494,508

6,564,006

5,563,116

Restricted cash

834,115

437,413

440,019

 Total non-current assets

250,742,965

260,538,881

261,026,676

Current assets

Inventories

14,775,325

14,084,584

10,314,831

Trade accounts receivable

125,523

365,022

1,047,650

VAT recoverable, current portion

1,603,265

945,882

1,031,819

Advances paid

323,923

632,533

1,187,221

Cash and cash equivalents

43,475

168,770

1,423,116

Other current assets

866,887

1,081,961

1,871,377

Total current assets

17,738,399

17,278,752

16,876,014

Assets of disposable groups held for sale

28,500,546

28,124,121

0

TOTAL ASSETS

296,981,909

305,941,754

277,902,690

EQUITY AND LIABILITIES

Equity

Share capital

18,609,140

18,609,140

18,609,140

Additional paid-in-capital

191,334,243

191,334,243

191,334,243

Option premium to convertible notes

120,993

120,993

120,993

Translation reserve

2,959,323

(39,884)

Accumulated deficit

(67,778,277)

(46,388,864)

(64,692,206)

Total equity

145,245,422

163,635,628

145,372,170

Non-current liabilities

Interest bearing and interest free loans and borrowings from third parties, non-current portion

49,614,472

49,614,472

59,309,768

Interest bearing and interest free loans and borrowings from related parties, non-current portion

860,000

860,000

Provisions

3,443,151

4,023,410

2,639,841

Prepaid income

703,225

0

Other long-term liabilities

0

0

4,345,182

Deferred tax liability

36,390,285

36,685,854

34,871,818

Total non-current liabilities

91,011,133

91,183,736

101,166,609

Current liabilities

Interest bearing and interest free loans and borrowings from third parties, current portion

23,139,225

29,011,413

24,277,787

Interest bearing and interest free loans and borrowings from related parties, current portion

16,810,276

13,559,867

2,993,612

Trade accounts payable

3,656,682

2,192,470

737,573

Provisions, current portion

0

207,154

Taxes payable

830,445

1,245,069

Other current liabilities

1,640,574

1,567,264

3,354,939

Total current liabilities

46,077,201

47,783,237

31,363,911

Total liabilities

137,088,334

138,966,973

132,530,520

Liabilities of disposable groups held for sale

14,648,153

3,339,153

0

TOTAL EQUITY AND LIABILITIES

296,981,909

305,941,754

277,902,690

 

 

 

 

 

 

 

 

 

 

FRONTIER MINING LTD

 

STATEMENT OF COMPREHENSIVE INCOME

 

USD

30.06.2014

31.12.2013

30.06.2013

Revenue

3,469,865

10,411,431

2,761,662

Cost of sales

(3,255,770)

(8,763,228)

(1,646,407)

Gross profit

214,095

1,648,203

1,115,255

Selling, general and administrative expenses

(1,533,340)

(5,011,954)

(1,934,637)

Finance cost, net

(2,093,209)

(3,036,150)

(3,865,561)

Forex gain / (loss), net

(18,032,812)

(821,053)

(356,379)

Impairment

421,484

Other operating income / (expenses), net

2,575

1,833,393

(29,384)

Profit from operating activities before income tax

(21,442,689)

(5,387,561)

(4,649,222)

Income tax benefit / (expense), net

0

(1,814,036)

Profit for the year

(21,442,689)

(7,201,597)

(4,649,222)

Effect on currency translation

2,959,323

(39,884)

Gain / (loss) from discontinued operations

53,276

20,855,716

Total comprehensive income

(18,430,090)

13,614,235

(4,649,222)

 

 

 

 

 

 

 

 

 

 

 

 

FRONTIER MINING LTD

 

CASH FLOW STATEMENT

USD

30.06.2014

31.12.203

30.06.2013

OPERATING ACTIVITIES

(Loss) / gain before income tax

(21,442,689)

(5,387,561)

(4,649,223)

Adjustments for non-cash flow items:

Depreciation of property, plant and equipment and mine development assets

1,107,314

2,086,227

2,567,603

Amortization of intangible assets

2,653

15,991

4,728

Finance costs

2,155,193

7,626,676

-

Loss from discontinued operations

-

(1,588,003)

Gain from released liability due to US Trade and Development Agency

-

(340,000)

-

Loss from disposal of property, plant and equipment

(84,003)

(80,944)

-

Accrual of inventory provision

-

656,750

-

Recovery of impairment loss

-

(1,245,251)

-

Foreign exchange loss, net

14,092,614

2,002,464

(210,630)

Cash flows from operating activities before changes in working capital

(4,168,918)

5,334,352

(3,875,524)

Change in value added tax receivable

(657,383)

(1,021,622)

(106,669)

Change in inventories

2,294,856

(8,090,579)

(548,557)

Change in trade receivables

239,499

(181,263)

(863,891)

Change in advances and prepaid expenses

308,610

4,614,185

4,059,497

Change in other receivables

18,820

(804,119)

(1,593,536)

Change in trade accounts payable

1,818,362

(6,238,003)

(9,303,553)

Change in other current liabilities

73,310

590,395

(153,203)

Change in taxes payable

(388,808)

(1,286,204)

-

Change in provision

(207,154)

135,788

-

Net cash flows from operating activities before income tax and interest paid

(668,806)

(6,947,070)

(12,385,436)

Income tax paid

-

-

Interest paid

(2,540,014)

(6,420,793)

(2,533,023)

Net cash used in continuing operations

(3,208,820)

(13,367,863)

(14,918,460)

Net cash used in discontinued operations

-

(31)

-

Net cash used in opeating activities

(3,208,820)

(13,367,894)

(14,918,460)

INVESTING ACTIVITIES

Increase in exploration and evaluation assets and mining assets

2,265,667

(3,734,458)

(305,169)

Increase in mine development assets

846

(847,708)

Dummy (disposal group)

6,395,273

-

Purchase of property, plant and equipment

(2,545,269)

(463,159)

(2,988,849)

Purchase of intangible assets

-

5,387

Proceeds from sale of Maminskoye license area

-

1,990,784

Proceeds from sale of property, plant and equipment

42,482

2,275,903

-

Decrease in advances for non-current assets

601,785

4,995,729

4,524,044

Increase in restricted cash deposit

(396,702)

(47,820)

(50,426)

Net cash used in investing activities

6,364,082

3,026,195

2,328,063

-

FINANCING ACTIVITIES

-

Proceeds from loans from related parties

330,000

233,681

-

Proceeds from loans from third parties

-

6,650,000

-

Proceeds from bank loans

703,225

14,286,800

11,388,684

Proceeds from issue of notes payable

-

440,745

Repayment of loans from related parties

(141,988)

(6,087,147)

-

Repayment of bank loans

-

(2,187,000)

-

Repayment of notes payable

(4,180,000)

(4,570,000)

-

Net cash generated by financing activities

(3,288,763)

8,326,334

11,829,429

-

Net increase in cash and cash equivalents

(133,501)

(2,015,365)

(760,967)

Cash and cash equivalents at the beginning of the year

168,770

2,184,083

2,184,083

Included in disposal group

8,206

52

-

Cash and cash equivalents at the end of the year

43,475

168,770

1,423,116

 

 

 

 

 

FRONTIER MINING LTD

 

STATEMENT OF CHANGES IN EQUITY

 

USD

Share capital

Additional paid-in-capital

Accumulated loss

Translation reserve

Option premium to convertible notes

Total

As at January 1, 2013

18,609,140

191,334,243

(60,042,983)

-

120,993

150,021,392

Loss for the year

(4,649,222)

(4,649,222)

Other comprehensive income

-

-

Total comprehensive loss for the year

-

-

(4,649,222)

-

-

(4,649,222)

Issue of convertible note

-

-

Income tax effect

-

-

As at June 30, 2013

18,609,140

191,334,243

(64,692,205)

-

120,993

145,372,170

Loss for the year

18,303,341

18,303,341

Other comprehensive income

(39,884)

(39,884)

Total comprehensive loss for the year

-

-

18,303,341

(39,884)

-

18,263,457

Issue of convertible note

-

-

Income tax effect

-

-

As at December 31, 2013

18,609,140

191,334,243

(46,388,864)

(39,884)

120,993

163,635,628

Loss for the year

(21,389,413)

2,999,207

(18,390,206)

Other comprehensive income

-

Total comprehensive loss for the year

-

-

(21,389,413)

2,999,207

-

(18,390,206)

Issue of convertible note

-

Income tax effect

-

As at June 30, 2014

18,609,140

191,334,243

(67,778,277)

2,959,323

120,993

145,245,422

 

 

1. BACKGROUND

 

FRONTIER MINING LTD. ("FRONTIER" or the "Company") was incorporated under the laws of the state of Delaware on August 5, 1998 for the purpose of exploring, and if warranted, developing gold and copper deposits in the Republic of Kazakhstan. Group's principal activities are the exploration, mining and processing of copper ores.

As of June 30, 2014 the Group owns the following subsidiaries (thereafter together - the "Group"):

 

Entity (location)

Nature of business

Effective ownership interest

U.S. Megatech, Inc., British Virgin Islands, subsidiary of the Company

Holding Company

100%

KazCopper LLP, The Republic of Kazakhstan, subsidiary of U.S. Megatech Inc.

Exploration and development of the Benkala license and South Benkala area.

100%

Kazakhstan Chemical Company LLP, The Republic of Kazakhstan, subsidiary of the Company

Supply and transportation of chemicals

100%

Baltemir LLP, Republic of Kazakhstan, subsidiary of the Company

Dormant

100%

 

During the 6 months of 2014, FRONTIER has completed the process of closing its inactive subsidiaries, including Frontier Mining Finance BV, Frontier Mining Antilles NV and Frontier Mining Co-operative (registered in the Netherlands. The number of employees of the Group as of June 30, 2014 was 497 people (2013: 449 employees).

Functional and presentation currencies

The presentation currency of the Group consolidated financial statements is US Dollar. The functional currency for each entity in the Group is determined as the currency of the primary economic environment in which it operates. Transactions in currencies other than the functional currency are initially recorded at the functional currency rate at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the rate of exchange at the balance sheet date. Exchange gains and losses on settlement of foreign currency transactions translated at the rate prevailing at the date of the transactions, or the translation of monetary assets and liabilities at period end exchange rates, are taken to the income statement. Non-monetary assets and liabilities denominated in foreign currencies that are stated at historical cost are translated to the functional currency at the foreign exchange rate at the date of the transaction.

The functional currency of the Company is the US Dollar as the majority of the operating activities are conducted in US Dollars.

The functional currency of exploration and service entities operating in Kazakhstan (KazCopper LLP and Kazakhstan Chemical Company LLP) is the Kazakhstan Tenge (KZT).

All balance sheet items were recalculated according to the exchange rate as on the reporting date, revenue/expenditure items were recalculated at the average exchange rate.

At the reporting date, the exchange rate of the National Bank of Kazakhstan was used:

Exchange rate 

30.06.2014

31.12.2013

30.06.2013

At the reporting date

183,51

153,61

150,74

Average exchange rate

173,23

152,13

150,90

 

2. SHORT-TERM AND LONG-TERM ASSETS (US dollars)

Assets

30.06.2014

31.12.2013

30.06.2013

Non-current assets

Exploration and evaluation assets

196 180 629

198 105 513

9 658 223

Mine Development assets

418 810

499 316

188 517 027

Property, Plant and Equipment

47 395 898

53 898 801

55 336 898

Intangible assets

47 246

60 289

66 165

Advances paid for non-current assets

371 758

973 543

1 445 228

VAT recoverable, non-current portion

5 494 508

6 564 006

5 563 116

Restricted cash

834 115

437 413

440 019

Total non-current assets

250 742 965

260 538 881

261 026 676

Current assets

Inventories

14 775 325

14 084 584

10 314 831

Trade account receivable

125 523

365 022

1 047 650

VAT recoverable, current portion

1 603 265

945 882

1 031 819

Advances paid

323 923

632 533

0

Other current assets

866 887

1 081 961

3 058 598

Cash and cash equivalents

43 475

168 770

1 423 116

Total current assets

17 738 399

17 278 752

16 876 014

Assets of disposal group held for sale

28 500 546

28 124 121

0

Total assets

296 981 909

305 941 754

277 902 690

 

2.1 Exploration and evaluation assets

The exploration and evaluation expenses as of June 30, 2014 amounted to 196 million US dollars, these costs are associated with the exploration of Benkala and South Benkala deposits. According to IAS 23 «Borrowing costs» loans received directly to finance qualified assets are allowed to capitalize. During exploration of Benkala FRONTIER received loans from RedKite, New Technologies LLP, Nursultan Nazarbayev Educational Fund SF, Central Asian Educational Services S.A., Nikfar Holding Limited, Casterwal Invest Ltd., Aliyev Y., and Riverhouse Consults Limited. All interests related to above loans are capitalized and included to the cost of the asset. Interests related to Sberbank JSC loans are treated as operating expenses.

 

2.2 Property, plant and equipment

 

Property, plant and equipment are stated at cost less accumulated depreciation and impairment losses.

The initial cost of other property, plant and equipment comprises its purchase price, including import duties and non-refundable purchase taxes and any directly attributable costs of bringing the asset to its working condition and location for its intended use.

Capital work in progress is carried at cost, less any recognised impairment loss. Construction cost includes professional fees and, for qualifying assets, borrowing costs capitalised in accordance with the accounting policy. Such items of the property assets are classified to the appropriate category of property, plant and equipment at the time of completion and readiness for its intended use.

Additional investments totaled to $1.4 million for the acquisition and construction of assets. However, devaluation of Kazakhstan Tenge in February 2014 had a significant impact on outstanding balance of assets, which caused a revaluation of the assets by more than 8 million US dollars.

2.4 VAT recoverable

Outstanding balance of VAT had not changed since 31.12.2013. Difference which is reflected in the balance is due to an increase in the KZT/USD foreign exchange rate.

 

Title

30.06.2014

31.12.2013

30.06.2013

VAT recoverable, non-current portion

5 494 508

6 564 006

5 563 116

 

2.4 Inventories

Inventories are stated at the lower of cost and net realizable value. Cost, including an appropriate portion of fixed and variable overhead expenses, is assigned to inventories by the method most applicable to the particular class of inventory. Net realizable value represents the estimated selling price for inventories less all estimated costs of completion and costs necessary to make the sale.

Inventories

30.06.2014

31.12.2013

30.06.2013

Materials

6 363 700

5 668 882

4 151 600

Construction in progress

7 674 841

6 936 000

5 079 573

Finished products

565 912

1 302 630

953 980

Other materials

170 872

177 072

129 679

Total

14 775 325

14 084 584

10 314 831

 

2.5 Cash and cash equivalents

 

Cash includes cash on hand and cash on current accounts in banks.

30.06.2014

31.12.2013

30.06.2013

Cash on current bank accounts

39 993

46 448

1 333 281

Cash in transit in GBP

-

95 170

0

Cash on hand

3 482

27 152

89 835

Total

43 475

168 770

1 423 116

 

2.5.1 Restricted Cash

Cash deposits with banks are made pursuant to requirements of the Group's subsoil use contracts. The Group accumulates such cash deposits restoration provisions related to obligations to restore and make the mines safe after use and the estimated costs of cleaning up any chemical leakage.

 

3. EQUITY AND LIABILITIES (US dollars)

 

There are no movements in the issued share capital for the 6 months ended June 30, 2014 and year ended December 31, 2013.

US Dollars

Number of shares and outstanding

Nominal amount

Additional paid in capital

Total

June 30, 2013

1,860,913,973

18,609,140

191,334,243

209,943,383

December 31, 2013

1,860,913,973

18,609,140

191,334,243

209,943,383

June 30, 2014

1,860,913,973

18,609,140

191,334,243

209,943,383

 

3.1 Current and non-current liabilities

Borrowings

Partial repayments of principal and loan interests were carried out during the first half of the year:

 

US Dollars

30.06.2014

31.12.2013

30.06.2013

Non-current portion:

From third parties

49 614 472

49 614 472

59 309 768

From related parties

860 000

860 000

-

50 474 472

50 474 472

59 309 768

Current portion:

From third parties

23 139 225

29 011 413

24 277 787

From related parties

16 810 276

13 559 867

2 993 612

39 949 501

42 571 280

27 271 399

90 423 973

93 045 752

86 581 167

Trade accounts payable

 

US dollars

30.06.2014

31.12.2013

30.06.2013

Trade account payable due to third parties

3 656 682

2 192 470

737 573

3 656 682

2 192 470

737 573

 

US dollars

30.06.2014

31.12.2013

30.06.2013

KZT

3 300 340

1 772 982

596 452

USD

88 407

271 748

91 419

EUR

135 285

75 666

25 455

GBP

80 153

68 389

23 007

RUB

52 497

3 685

1 240

3 656 682

2 192 470

737 573

 

4. Consolidated Statement of Comprehensive Income (US dollars)

4.1 Revenue

30.06.2014

31.12.2013

30.06.2013

Revenue

3 469 865

10 411 431

2 761 662

 

4.2 Cost of sales

 

30.06.2014

31.12.2013

30.06.2013

Cost of sales

 (3 255 770)

(8 763 228)

(1 646 407)

 

Increase in cost of sales for the 6 months of 2014 compared to 6 months of 2013 was due to changes in overhead cost accounting approach. During 2013, the Company used standardized distribution of fixed overhead costs accrued during the winter period in the cost of sales calculation for the entire year. In 2014, since the Company continued operating throughout the winter months, all fixed overhead costs were recognized in the cost of sales during the period they were accrued in.

4.3 Selling, general and administrative expenses

 

30.06.2014

31.12.2013

30.06.2013

Selling, general and administrative expenses

(1 533 340)

 

(5 011 954)

 (1 934 637)

 

4.4 Financial and other operating expenses

 

30.06.2014

31.12.2013

30.06.2013

Finance cost

 (2 093 209)

 (3 036 150)

(3 865 561)

Forex gain / (loss), net

(18 032 812)

(821 053)

(356 379)

Impairment loss

-

-

421 484

Other operating income / (expenses), net

2 575

1 833 393

(29 384)

Profit from operating activities before income tax

 (21 442 689)

(5 387 561)

(4 649 222)

Income tax benefit / (expense), net

-

(1 814 036)

-

Profit / (loss) for the year

 (21 442 689)

 (7 201 597)

(4 649 222)

Effect on currency translation

2 959 323

 (39 884)

-

Gain / (loss) from discontinued operations

53 276

20 855 716

-

Total comprehensive income

 (18 430 090)

13 614 235

(4 649 222)

 

Devaluation of Kazakhstan Tenge in February 2014 had a significant impact on foreign exchange loss during the 6 months of 2014.

 

 

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

Related Shares:

FML.L
FTSE 100 Latest
Value8,809.74
Change53.53