4th Mar 2011 07:00
NOT FOR DISTRIBUTION IN THE UNITED STATES OR FOR DISSEMINATION TO US NEWS WIRE SERVICES.
04 March 2011
AIM: STEL
Stellar Diamonds plc
("Stellar" or the "Company")
INTERIM UNAUDITED SIX MONTH RESULTS TO 31 DECEMBER 2010
Stellar Diamonds plc, the London listed (AIM:STEL) diamond mining and exploration company focused on West Africa, announces its Interim unaudited six month results to 31st December 2010.
Financial Highlights
·; £1.9m placement in October 2010 successfully used to advance the Tongo and Droujba kimberlite projects
·; Cash position at 31 December 2010 of US$1.3 million (unaudited), US$0.7 million as at 30 June 2010
·; Net assets reduced by US$0.8m from US$23.1m to US$22.3m mainly due to a depreciation charge of US$1.1m
·; Loss per share reduced to US$0.03 from US$0.06
Operational Highlights
·; 3,000m drilling programme at Droujba kimberlite in southeastern Guinea commenced in November 2010
·; Droujba pipe is larger than expected and initial modeling has been conducted to 120m depth
·; Micro-diamond analysis of the first 300kg of drill-core indicate Droujba is potentially significantly diamondiferous
·; 2,000 carat bulk sampling at Tongo kimberlite project in progress in eastern Sierra Leone
·; Tongo returning above expected grades and values per carat
·; Production at Mandala was 28,561cts at a grade of 21 cpht and 721cts at Bomboko at a grade of 2.7 cpht
·; Diamond sales of US$971,561, with 28,967cts from Mandala at US$26.94/ct and 1,664cts at Bomboko at US$114.82/ct
·; Alluvial operations underperformed against expectations, strategic focus on kimberlite portfolio
Karl Smithson, Chief Executive Officer, commented:
"Stellar is focussed on unlocking the potential of its kimberlite portfolio, which includes some of the highest grade and highest value per ton of ore projects globally. After a challenging period, with diamond prices coming off their lows, the Company is going through an exciting transformation. We have recently reported excellent results from the Company's kimberlite drilling and bulk sampling programmes and I look forward to building on this progress through 2011 which will position Stellar as a leading diamond company in Africa."
About Stellar Diamonds plc
Stellar is a London (AIM: STEL) listed diamond development company that has a portfolio of projects in West Africa. Tongo, Kono, Droujba and Bouro are all potentially high grade kimberlites that are at various stages of development. Stellar is currently focussing on a bulk sampling project at Tongo in Sierra Leone and completing an initial drill project and diamond evaluation of the Droujba kimberlite pipe in Guinea.
For further information please contact the following or visit the Company's website at www.stellar-diamonds.com.
In accordance with the AIM Rules, the information in this announcement has been reviewed by Karl Smithson, CEO of Stellar, a qualified geologist with 22 years' experience.
Stellar Diamonds plc
Karl Smithson, Chief Executive Tel: +44 (0) 7783 707971
Angus Ogilvie, Finance Director Tel: +44 (0) 7885 201 903
RBC Capital Markets
Martin Eales / Daniel Conti Tel: +44 (0) 20 7653 4000
Northland Capital Partners Limited
Charles Vaughan / Gavin Burnell Tel: +44 (0) 20 7492 4763
Pelham Bell Pottinger
Charles Vivian / James MacFarlane Tel: +44 (0) 20 7861 3232
Chairman's statement for the six month period ending 31 December 2010
Operational Review
During the period under review Stellar has made excellent progress on its kimberlite portfolio in Guinea and Sierra Leone, while its alluvial mining operations in Guinea did not perform as well as expected.
Kimberlite portfolio
In line with the Company's longer term strategy of delivering value from its four high-grade kimberlite projects, bulk sampling continued on the Tongo kimberlite dyke project and drilling commenced on the Droujba kimberite pipe project in Guinea.
At Tongo, collection of a 2,000 carat bulk sample was undertaken through drilling, blasting and extraction of kimberlite from the Dyke 1 kimberlite. A 5 ton per hour processing plant was purchased and relocated from the Company's former joint venture project in Liberia. This plant was erected on site and commissioned in early 2011. Initial processing results were reported in early February 2011 and encouraging diamond grades of 130cpht were yielded for Dyke 1. The sampling and processing of the kimberlite bulk sample will continue through Q1-2011 and diamonds produced will be exported to Antwerp for valuation and sale in order to determine the diamond value of the kimberlite. A previous but relatively small diamond parcel exported from Tongo in 2008 was recently re-valued at US$169 per carat, suggesting a potentially high diamond value for the kimberlite.
At Droujba a 3,000m diamond core drilling programme commenced in November 2010 and at the time of writing some 2,500m of drilling has been completed. The drilling has intersected the Droujba kimberlite pipe to a depth of 120m and the pipe remains open at depth. Interestingly an extension (or hidden kimberlite ore body) was intersected at depth to the south west of the main pipe. Further drilling is required to better define this new body or extension. A selection of drill core was consigned to Canada for microdiamond analysis and results were received in January 2011. These results indicate that the Droujba pipe is potentially significantly diamondiferous. It was also encouraging to see that a number of "commercial sized macrodiamonds" (i.e. diamonds in the +0.85mm size fraction) were recovered from the small sample processed.
The drilling at Droujba will be completed towards the end of Q1-2011 and further diamond analysis will be undertaken. These results will dictate the next phase(s) of work which are likely to included deeper drilling to below 200m depth and bulk sampling in order to determine the diamond grade and value of the Droujba pipe. This work is expected to take a further twelve months to achieve and could lead to an initial resource statement for the pipe.
The Kono kimberlite dyke project in Sierra Leone remained on care and maintenance for the period under review, however the Company considers the project a fundamentally important asset which will be re-opened to continue trial mining when finance permits. The Bouro project which is located to the immediate north of Mandala also remains firmly on the agenda for Stellar and a bulk sampling exercise commenced in February 2011, in order to determine the initial diamond grade and value for this 5km long kimberlite dyke.
Alluvial diamond operations
At Mandala, despite the unusually long rainy season, the Company significantly increased volume throughput at the processing plant, as new capital was introduced in July. However the diamond grades recovered at 21cpht were below the project average of 32cpht. Nevertheless a total of 28,561 carats were produced from Mandala during the six month period. At Bomboko the trial mining was suspended for the period of August to October due to the inaccessibility of the mining areas caused by heavy rains. The company took this opportunity to upgrade the plant facilities at Bomboko to make the processing more efficient and secure. Trial mining at Bomboko resumed in November 2010 and over the period a total of 721 carats were produced as part of a resource definition exercise.
Total diamond sales for the period were US$971,561. Of this, Mandala sales comprised 28,967 carats at an average value of US$26.94 per carat and Bomboko sales comprised 1,664 carats at an average value of US$114.82.
Subsequent to the report period the diamond grades at Mandala continued to remain below economic thresholds and the Company will target a new and previously inaccessible resource area that is modelled to have a higher grade. Should this higher grade not be realised from future work then the Company may take a decision to place the project on care and maintenance and focus its full human and financial resources on the development of its kimberlite assets.
Share Placement
In October 2010 the Company completed a £1.9 million financing. The placing funds were allocated to advancing the Tongo and Droujba kimberlite projects, as described above. The placement was completed at a price of 5p per share with existing and new institutional as well as private investors. Each placing share incorporated a half warrant, priced at 12p for a period of 18 months from placing. Subsequent to this placement a significant increase in liquidity has arisen in the trading of Stellar shares and average daily volumes of over 1 million shares traded are not unusual.
Outlook
The Company remains encouraged about the outlook for the diamond sector after a challenging period for the sector. We have seen strong demand for recent diamond sales and record prices of over US$200 per carat for Bomboko goods have been achieved. The Directors concur with the view of most diamond and industry analysts that suggest the diamond market will remain robust for 2011 and that the fundamentals of rough diamond supply and demand remain favourable for the medium to long term with strong growth from emerging markets and a rebound from the important US market. Stellar's strategy therefore remains to position the Company as a significant diamond producer from one or more of its four core kimberlite assets.
During 2011 Stellar hopes to continue delivering excellent results from Tongo and Droujba that could prove catalysts for substantial value creation in the Company during the year. The objective at Tongo is to commence underground bulk sampling through shaft sinking and opening up development drives at 30m and 60m depth. This will enable the collection of larger tonnage bulk samples with which to provide more information on diamond grade and value, as well as underground mining conditions. At Droujba the objectives are to drill to at least 200m depth and define a geological (tonnage) resource model to that depth. Bulk sampling from surface will be undertaken to attempt to define with necessary confidence the diamond grade and value of the pipe from surface. These work plans are subject to the necessary financing being achieved to pursue the objectives.
I would like to take this opportunity to thank our shareholders for their continued support. I believe that Stellar is going to have an exciting year that will see intrinsic value unlocked from the projects as they are advanced and I look forward to the Company being in a position to announce favourable results as the coming year progresses.
Lord Daresbury
Non-Executive Chairman
03 March 2011
Stellar Diamonds plc | ||||
Condensed consolidated statement of comprehensive loss (unaudited) | ||||
For the six months ended 31 December 2010 | ||||
(Stated in U.S. dollars)
| ||||
Six months ended | Nine months ended | Six months ended | ||
Notes | 31 December 2010 (unaudited) | 30 June2010 (audited) | 31 March 2010 (unaudited) | |
Revenue | 2 | 971,561 | 2,032,762 | 1,194,853 |
Cost of sales | (2,783,010) | (4,233,730) | (2,587,518) | |
Gross loss | (1,811,449) | (2,200,968) | (1,392,665) | |
Administrative expenses | (2,107,400) | (3,201,700) | (1,921,693) | |
(3,918,849) | (5,402,668) | (3,314,358) | ||
Finance income | - | 317 | 317 | |
Finance costs | (60,545) | (168,080) | (171,095) | |
Loss before tax | (3,979,394) | (5,570,431) | (3,485,136) | |
Income tax expense | - | - | - | |
Loss after tax attributable to equity holders of the parent |
(3,979,394) |
(5,570,431) |
(3,485,136) | |
Total comprehensive loss for the period attributable to equity holders of the parent |
(3,979,394) |
(5,570,431) |
(3,485,136) | |
Weighted average number of shares |
117,908,452 |
64,451,236 |
56,444,240 | |
Basic and diluted loss per share |
(0.03) |
(0.09) |
(0.06) |
Stellar Diamonds plc | ||||
Condensed consolidated statement of financial position (unaudited) | ||||
As at 31 December 2010 | ||||
(Stated in U.S. dollars) | ||||
Notes | 31 December 2010 (unaudited) | 30 June 2010 (audited) | 31 March2010 (unaudited) | |
Assets | ||||
Non-current assets | ||||
Intangible assets | 3 | 5,366,860 | 4,943,544 | 3,625,717 |
Property, plant and equipment | 4 | 16,250,264 | 17,057,939 | 17,456,932 |
Total non-current assets | 21,617,124 | 22,001,483 | 21,082,649 | |
Current assets | ||||
Inventories | 228,069 | 357,499 | 465,456 | |
Receivables | 5 | 115,355 | 841,868 | 1,029,948 |
Cash and cash equivalents | 1,276,769 | 689,650 | 2,533,723 | |
Total current assets | 1,620,193 | 1,889,017 | 4,029,127 | |
Total assets | 23,237,317 | 23,890,500 | 25,111,776 | |
Equity and liabilities | ||||
Capital and reserves | ||||
Share capital | 6 | 10,483,407 | 7,875,264 | 7,624,710 |
Share premium | 6 | 22,023,543 | 22,023,543 | 21,883,734 |
Reverse acquisition reserve | 17,073,279 | 17,073,279 | 16,800,372 | |
Warrant reserve | 6 | 464,058 | 143,024 | 412,825 |
Share option reserve | 7 | 3,906,737 | 3,610,185 | 3,127,249 |
Convertible loan reserve | 8 | 87,853 | 87,853 | 87,853 |
Accumulated loss | (31,691,819) | (27,712,425) | (25,896,931) | |
Total equity | 22,347,058 | 23,100,723 | 24,039,812 | |
Non-current liabilities | ||||
Convertible loan | 8 | - | 397,209 | 397,209 |
Provision | 54,369 | 54,369 | 54,369 | |
Total non-current liabilities | 54,369 | 451,578 | 451,578 | |
Current liabilities | ||||
Trade and other payables | 397,059 | 338,199 | 620,386 | |
Convertible loan | 8 | 438,831 | - | - |
Total current liabilities | 835,890 | 338,199 | 620,386 | |
Total liabilities | 890,259 | 789,777 | 1,071,964 | |
Total equity and liabilities | 23,237,317 | 23,890,500 | 25,111,776 | |
Company registration number: 5424214
Stellar Diamonds plc | ||||||||
Condensed consolidated statement of changes in equity (unaudited) | ||||||||
For the six months ended 31 December 2010 | ||||||||
(Stated in U.S. dollars)
| ||||||||
Share capital |
Share premium |
Warrant reserve |
Share option |
Convertible loan |
Reverse acquisition |
Accumulated loss |
Total equity | |
| reserve | reserve | reserve |
| ||||
Balance at 30 September 2009 | 956,474 | 31,272,947 | 269,801 | 2,709,261 | 87,853 | 166,672 | (22,411,795) | 13,051,213 |
Total comprehensive income for the period | - | - | - | - | - | - | (5,570,431) | (5,570,431) |
Issue of shares to directors | 335 | 33,131 | - | - | - | - | - | 33,466 |
Conversion of debt to equity | 9,049 | 895,868 | - | - | - | - | - | 904,917 |
Reverse acquisition adjustment | 4,623,043 | (16,443,279) | - | 639,292 | - | 16,906,607 | - | 5,725,663 |
Issue of placing shares | 1,951,938 | 5,784,958 | - | - | - | - | - | 7,736,896 |
Share warrants issued | - | (143,024) | 143,024 | - | - | - | - | - |
Share issue costs | - | (380,023) | - | - | - | - | - | (380,023) |
Re-pricing of Stellar Diamonds Limited share options |
- |
- |
- |
261,632 |
- |
- |
- |
261,632 |
Shares issued to directors on admission to AIM | 8,784 | 26,044 | - | - | - | - | - | 34,828 |
Other shares issued | 325,641 | 976,921 | - | - | - | - | - | 1,302,562 |
Expired warrants | - | - | (269,801) | - | - | - | 269,801 | - |
Balance at 30 June 2010 | 7,875,264 | 22,023,543 | 143,024 | 3,610,185 | 87,853 | 17,073,279 | (27,712,425) | 23,100,723 |
Total comprehensive income for the period | - | - | - | - | - | - | (3,979,394) | (3,979,394) |
Issue of shares on private placement (note 6) | 3,078,603 | - | - | - | - | - | - | 3,078,603 |
Share warrants issued (note 6) | (321,034) | - | 321,034 | - | - | - | - | - |
Share issue costs (note 6) | (161,076) | - | - | - | - | - | - | (161,076) |
Other shares issued (note 6) | 11,650 | - | - | - | - | - | - | 11,650 |
Share options issued (note 7) | - | - | - | 296,552 | - | - | - | 296,552 |
Balance at December 31 2010 | 10,483,407 | 22,023,543 | 464,058 | 3,906,737 | 87,853 | 17,073,279 | (31,691,819) | 22,347,058 |
Stellar Diamonds plc | |||
Consolidated statement of cash flows (unaudited) | |||
For the six months ended 31 December 2010 | |||
(Stated in U.S. dollars) | |||
Six months ended | Nine months ended | Six months ended | |
31 December 2010 (unaudited) | 30 June2010 (audited) | 31 March2010 (unaudited) | |
Cash flows from operating activities: | |||
Net loss for the period | (3,979,394) | (5,570,431) | (3,485,136) |
Adjustments for: | |||
Depreciation of property, plant and equipment | 1,052,149 | 1,563,844 | 834,842 |
Share-based payment expense | 296,552 | 261,632 | 261,631 |
Shares issued to directors and officers | 11,650 | 34,828 | 34,828 |
Interest income | - | (317) | (317) |
Interest expense | 60,545 | 168,080 | 127,300 |
Net foreign exchange loss | 41,862 | 79,606 | 79,606 |
Change in working capital items: | |||
Decrease/(Increase) in receivables | 795,861 | (200,327) | (388,406) |
Decrease/(Increase) in stock | 129,430 | 204,983 | 97,025 |
(Decrease)/Increase in trade and other payables | 98,829 | (203,260) | 97,575 |
Net cash used in operations | (1,492,516) | (3,661,362) | (2,341,052) |
Cash flows from investing activities | |||
Acquisition of subsidiary | - | 11,384 | 11,384 |
Purchases of property, plant and equipment | (244,474) | (2,002,708) | (1,672,698) |
Payments to acquire intangible assets | (423,316) | (460,541) | (288,921) |
Interest received | - | 317 | 317 |
Repayment of other liabilities | - | (715,478) | (715,478) |
Net cash used in investing activities | (667,790) | (3,167,026) | (2,665,396) |
Cash flows from financing activities | |||
Repayment of convertible loans | - | (100,000) | (100,000) |
Proceeds from issue of share capital, net of costs | 2,848,179 | 7,356,873 | 7,356,872 |
Interest paid | (58,892) | (52,195) | (30,060) |
Net cash generated by financing activities | 2,789,287 | 7,204,678 | 7,226,812 |
Net increase/(decrease) in cash and cash equivalents | 628,981 | 376,290 | 2,220,364 |
Cash and cash equivalents, beginning of period | 689,650 | 418,981 | 418,981 |
Effect of foreign exchange rate changes | (41,862) | (105,621) | (105,622) |
Cash and cash equivalents, end of period | 1,276,769 | 689,650 | 2,533,723 |
1. Basis of presentation
Stellar Diamonds plc (the "Company" or on a consolidated basis the "Group") is presenting unaudited financial statements as of and for the six months ended 31 December 2010.
During 2010 the Group changed its reporting period end from 30 September to 30 June, and therefore its interim period end from 31 March to 31 December. The Directors have determined that it is appropriate to provide comparative information for the six months to 31 March 2010 and the nine months to 30 June 2010, as previously published, rather than to restate to the new interim reporting period basis. As a result, comparative information for the six months ended 31 March 2010 and nine months ended 30 June 2010 have been presented.
The information for the six months ended 31 December 2010 does not constitute statutory accounts for Stellar Diamonds plc as defined in section 434 of the Companies Act 2006. A copy of the most recent statutory accounts for the nine month period ended 30 June 2010 has been delivered to the Registrar of Companies. The auditors reported on those accounts: their report was unqualified but drew attention to the valuation of intangible and tangible assets by way of emphasis and did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.
The annual financial statements of the Group are prepared in accordance with International Financial Reporting Standards as adopted by the European Union ("IFRS"). The condensed set of financial statements included in this interim financial report has been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting", as adopted by the European Union.
1.1 Going concern
The Company's business activities, together with the factors likely to affect its future development, its key risks and performance are set out in the Chairman's Statement.
As discussed in the Chairman's Statement, the alluvial diamond operations in Mandala and Bomboko have not performed as well as expected. The Company's forecasts and projections, taking account further exploration on the Tongo and Droujba projects and reasonably possible changes in trading performance, indicate that the Company will require additional financing, in the absence of positive cash flows from the alluvial diamond operations.
Although the Directors intend to raise equity, there is uncertainty as to whether the Company will be successful. As a result, the directors have concluded that these circumstances result in the existence of a material uncertainty that casts a significant doubt on the Company's ability to continue as a going concern and that it may be unable to realise its assets and discharge its liabilities in the normal course of business. Nevertheless, after making enquiries, considering the uncertainties above, the successful £1.9 million financing in October 2010 and the excellent progress on the bulk sampling at Tongo and drilling at Droujba, the Directors have a reasonable expectation that the Company will continue in operational existence for the foreseeable future. For these reasons, the directors continue to adopt the going concern basis of accounting in preparing the interim consolidated financial statements.
1.2 Changes in accounting policy
The same accounting policies, presentation and methods of computation are followed in the condensed set of financial statements as applied in Stellar Diamonds Limited's latest audited financial statements as of and for the nine months ended 30 June 2010.
The Company has adopted the following standards which are effective for the first time this period:
·; IFRS 2 Amendment - Group cash-settled share-based payment transactions
·; General Improvements to IFRSs (2009)
·; IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments
The adoption of these standards and interpretations did not have a material impact on the consolidated financial statements.
2. Segments
The Company is engaged in the acquisition, exploration, development and production of diamond properties in the West African countries of Sierra Leone and Guinea. Information presented to the Chief Executive Officer for the purposes of resource allocation and assessment of segment performance is focused on the individual projects in geographical locations. The reportable segments under IFRS 8 are therefore as follows:
·; Mandala (Guinea);
·; Bomboko (Guinea);
·; Droujba (Guinea);
·; Kono (Sierra Leone);
·; Tongo (Sierra Leone);
·; Other exploration projects (including Bouro); and
·; Corporate activities in the United Kingdom.
Following is an analysis of the Group's revenue, results, assets and liabilities by reportable segment for the six months ended 31 December 2010:
Mandala | Bomboko |
Droujba | Kono | Tongo | Other exploration |
Corporate |
Total | |
US$ | US$ | US$ | US$ | US$ | US$ | US$ | US$ | |
Revenue - sale of diamonds | 780,503 | 191,058 | - | - | - | - | - | 971,561 |
Segment result | (1,581,286) | (1,072,468) | (85) | (1,644) | (56) | - | (1,263,310) | (3,918,849) |
Finance costs | - | - | - | - | - | - | (60,545) | (60,545) |
Loss before tax | (1,581,286) | (1,072,468) | (85) | (1,644) | (56) | - | (1,323,855) | (3,979,394) |
Income tax expense | - | - | - | - | - | - | - | - |
Loss after tax | (1,581,286) | (1,072,468) | (85) | (1,644) | (56) | - | (1,323,855) | (3,979,394) |
Segment assets | 10,622,413 | 5,582,019 | 609,705 | 3,552,436 | 1,331,383 | 288,314 | 1,281,048 | 23,237,318 |
Segment liabilities | (54,369) | - | - | - | - | - | (835,890) | (890,259) |
Share based payment expense(a) | - | - | - | - | - | - | 308,200 | 308,200 |
Depreciation of property, plant and equipment | 349,687 | 702,462 | - | - | - | - |
| 1,052,149 |
Capital additions - property, plant and equipment - intangible assets | 24,297 - | - - | 10,848 83,825 |
- 74,784 |
209,329 254,644 |
- 10,063 |
- - | 244,474 423,316 |
(a) Includes an expense of US$11,650 for shares issued to an Officer (note 6)
Following is an analysis of the Group's revenue, results, assets and liabilities by reportable segment for the nine months ended 30 June 2010:
Mandala | Bomboko |
Droujba | Kono | Tongo | Other exploration |
Corporate |
Total | |
US$ | US$ | US$ | US$ | US$ | US$ | US$ | US$ | |
Revenue - sale of diamonds | 1,847,689 | 185,073 | - | - | - | - | - | 2,032,762 |
Segment result | (2,283,110) | (645,948) | (2,554) | (15,818) | (6,072) | - | (2,449,166) | (5,402,668) |
Finance income | - | - | - | - | - | - | 317 | 317 |
Finance costs | - | - | - | - | - | - | (168,080) | (168,080) |
Loss before tax | (2,283,110) | (645,948) | (2,554) | (15,818) | (6,072) | - | (2,616,929) | (5,570,431) |
Income tax expense | - | - | - | - | - | - | - | - |
Loss after tax | (2,283,110) | (645,948) | (2,554) | (15,818) | (6,072) | - | (2,616,929) | (5,570,431) |
Segment assets | 11,224,021 | 6,330,006 | 515,032 | 3,478,508 | 853,665 | 183,073 | 1,306,195 | 23,890,500 |
Segment liabilities | (73,141) | - | - | (354) | (795) | - | (715,487) | (789,777) |
Share based payment expense | - | - | - | - | - | - | 261,632 | 261,632 |
Depreciation of property, plant and equipment | 1,102,565 | 442,899 | - | - | 6,041 | - | 12,339 | 1,563,844 |
Capital additions - property, plant and equipment - intangible assets | 810,096 - | 6,698,219 - | - 399,333 | - 1,566,733 | 138,959 14,291 | - 182,078 | 929 - | 7,648,203 2,162,435 |
3. Intangible assets
Six months ended 31 December 2010 | Nine months ended 30 June 2010 | ||
US$ | US$ | ||
Exploration and evaluation expenditure: | |||
Cost | |||
Opening balance | 19,866,794 | 17,704,358 | |
Additions | 423,316 | 1,796,569 | |
Acquired as part of WAD | - | 365,867 | |
Closing balance | 20,290,110 | 19,866,794 | |
Impairment | |||
Opening balance | 14,923,250 | 14,923,250 | |
Charge for the period | - | - | |
Closing balance | 14,923,250 | 14,923,250 | |
Carrying value | 5,366,860 | 4,943,544 | |
4. Property, plant and equipment
Mining assets | Machinery and equipment | Total | |
US$ | US$ | US$ | |
Cost | |||
At 30 September 2009 | 10,692,283 | 1,321,648 | 12,013,931 |
Additions | 212,845 | 1,789,863 | 2,002,708 |
Acquired as part of WAD | 3,911,750 | 1,733,745 | 5,645,495 |
At 30 June 2010 | 14,816,878 | 4,845,256 | 19,662,134 |
Additions | 10,847 | 233,627 | 244,474 |
At 31 December 2010 | 14,827,725 | 5,078,883 | 19,906,608 |
Depreciation | |||
At 30 September 2009 | 524,776 | 515,575 | 1,040,351 |
Charge for the period | 978,010 | 585,834 | 1,563,844 |
At 30 June 2010 | 1,502,786 | 1,101,409 | 2,604,195 |
Charge for the period | 472,672 | 579,477 | 1,052,149 |
At 31 December 2010 | 1,975,458 | 1,680,886 | 3,656,344 |
Carrying value | |||
At 30 June 2010 2010 | 13,314,092 | 3,743,847 | 17,057,939 |
At 31 December 2010 | 12,852,267 | 3,397,997 | 16,250,264 |
Included within mining assets is the rehabilitation provision for Mandala of US$54,369 (30 June 2010: US$54,369).
Depreciation of mining assets has been charged to cost of sales whilst depreciation of machinery and equipment has been charged to administrative expense.
5. Receivables
31 December 2010 | 30 June 2010 | |
US$ | US$ | |
Trade receivable | 56,304 | 103,519 |
Amounts due from related parties (note 9) | 11,047 | 596,198 |
VAT | 15,038 | 100,431 |
Prepayments and other receivables | 32,966 | 41,720 |
115,355 | 841,868 |
6. Share capital, share premium and warrant reserve
Share capital
Authorised: | |||
Unlimited number of ordinary shares of 5p each. | |||
Number | Share capital US$ | Share premium US$ | |
Allotted called-up and fully paid: | |||
Balance as at 30 September 2009 | 50,037,254 | 956,474 | 31,272,947 |
Issue of shares | 167,330 | 335 | 33,131 |
Conversion of debt to equity | 2,778,678 | 9,049 | 895,868 |
WAD shares acquired | 52,983,262 | 965,858 | 32,201,946 |
Reverse acquisition adjustment | 18,598,170 | 4,623,043 | (16,443,279) |
Balance on completion of reverse acquisition | 71,581,432 | 5,588,901 | 15,758,667 |
Shares issued on share placing | 25,000,000 | 1,951,938 | 5,784,958 |
Share warrants issued | - | - | (143,024) |
Share issue costs | - | - | (380,023) |
Bonus shares issued to directors | 112,500 | 8,784 | 26,044 |
Other shares issued | 4,500,000 | 325,641 | 976,921 |
Balance as at 30 June 2010 | 101,193,932 | 7,875,264 | 22,023,543 |
Issue of shares on private placement (a) | 38,000,000 | 3,078,603 | - |
Share issue costs (a) | - | (161,076) | - |
Share warrants issued (b) | - | (321,034) | - |
Other shares issued (note 7) | 72,727 | 11,650 | - |
Balance as at 31 December 2010 | 139,266,659 | 10,483,407 | 22,023,543 |
(a) Share capital
On 12 October 2010, a total of 38,000,000 ordinary shares of 5p each were allotted and issued for gross proceeds of US$3,078,603 including shares issued to directors in lieu of Directors fees of US$69,348. Transaction costs of US$161,076 were netted against the proceeds.
On 10 August 2010, 72,727 ordinary shares of 5p each were issued to an Officer as a performance related payment. This award resulted in a charge of US$11,650 to operations.
(b) Share warrants
On 12 October 2010 in connection with the placing of 38,000,000 ordinary shares the Company issued 23,064,383 warrants to subscribe for up to 23,064,383 ordinary shares of 5p each in the Company exercisable for a price of 12p per share warrant. The warrants issued have resulted in a charge to the share capital of US$321,034 with the Black-Scholes option pricing model and the following assumptions: nil dividend yield, a weighted average expected volatility of the Company's share price of 68%, a weighted average annual risk free rate of 1.73% and an expected life of one and a half years.
7. Share options
The following is a summary of the share options outstanding and exercisable as at 31 December 2010 and 30 June 2010 and changes during the period:
Six months ended 30 December 2010 | Nine months ended 30 June 2010 | |||
Number of options | Weighted average exercise price |
Number of options | Weighted average exercise price | |
GBP£ | GBP£ | |||
Outstanding and exercisable, beginning of period | 5,432,463 | 0.39 | 3,992,500 | 0.31 |
Cancellation of Stellar Diamonds Limited options on acquisition | - | - | (3,992,500) | (0.31) |
Replacement for Stellar Diamonds Limited options on acquisition (re-priced) | - | - | 3,482,325 | 0.20 |
Replacement for Stellar Diamonds Limited options on acquisition (not re-priced) | - | - | 530,138 | 0.87 |
Options assumed on acquisition | - | - | 1,420,000 | 0.66 |
Options granted | 2,950,000 | 0.11 | - | - |
Options forfeited | (57,788) | 0.46 | ||
Outstanding and exercisable, end of period | 8,324,675 | 0.29 | 5,432,463 | 0.39 |
On 10 August 2010 the Company issued a total of 2,950,000 share options at an exercise price of 11p. The options issued have resulted in a charge of US$296,552 based on the Black-Scholes option pricing model and the following assumptions: nil dividend yield, a weighted average expected
7. Share options (continued)
volatility of the Company's share price of 68%, a weighted average annual risk free rate of 2.17% and weighted average expected life of five years.
As at 31 December 2010 the following stock options were outstanding and exercisable:
Number of stock options outstanding |
Exercise price per share |
Expiry date |
GBP£ | ||
100,000 | 1.000 | 21-Feb-11 |
80,000 | 1.175 | 21-Feb-11 |
400,000 | 1.000 | 15-Sep-13 |
100,000 | 1.000 | 02-Dec-13 |
20,000 | 1.000 | 08-Feb-14 |
20,000 | 1.175 | 10-Apr-14 |
40,000 | 1.150 | 17-Jul-14 |
60,000 | 1.225 | 30-Sep-14 |
2,950,000 | 0.110 | 15-Aug-15 |
600,000 | 0.150 | 23-Jul-16 |
507,525 | 0.875 | 22-Feb-17 |
3,447,150 | 0.200 | 22-Feb-17 |
8. Convertible loan
On 21 September 2009, the Company issued a convertible loan (secured on Mandala mining assets) and raised £300,000 (US$478,170). The note is repayable on 21 September 2011 and has been classified as a current liability in the period.
9. Related parties
During the period, the Group, in the ordinary course of business, entered into various transactions with a shareholder, African Aura Mining Inc. These transactions occurred under terms and conditions that are no less favourable than those arranged with third parties.
Transactions with other related parties have arisen within the normal course of business and are payable on demand unless otherwise stated.
The following table summarises the related party transactions:
Six months ended 31 December 2010 | Nine months ended 30 June 2010 | |
US$ | US$ | |
African Aura Mining Inc., shareholder | ||
- management fees charged | 54,384 | 91,884 |
- net repayment of loans from AAM | - | (400,000) |
- conversion of convertible loans into shares | - | 200,000 |
- conversion of accrued interest on convertible loans into shares | - |
30,000 |
- conversion of unpaid 2009 management fee into shares in Stellar Diamonds Limited | - |
150,000 |
Directors | ||
- shares issued on successful admission of the Company on AIM in lieu of bonus payment | - |
34,828 |
- remuneration - shares issued in lieu of accrued directors' fees | 201,438 69,348 | 215,482 208,676 |
- payments made on behalf of the directors to acquire shares in the Company | - |
14,820 |
- social security payments made on behalf of the directors | - |
29,004 |
The convertible loan and the accrued interest at 31 December 2010 as disclosed in note 8 are owed to Altus Resource Capital Ltd. A Non-Executive Director is a Director of Altus Capital Ltd, the Investment Manager for Altus Resource Capital Ltd.
At the end of the period, the amounts receivable from related parties are as follows:
31 December 2010 | 30 June 2010 | ||
US$ | US$ | ||
Non-Executive Directors | 1,984 | 15,275 | |
African Aura Mining Inc. | 9,063 | 580,923 | |
11,047 | 596,198 |
Related Shares:
Stellar Diamonds