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

30th Sep 2013 11:56

RNS Number : 2486P
Frontier Mining Ltd
30 September 2013
 



 

FRONTIER MINING LTD

("Frontier" or "the Company")

 

Interims Results for the six months ended 30 June 2013

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 2013.

Operational and Corporate Highlights

· Commenced operations in April following harsh winter

· Sberbank increased debt facility by $17.9 million and extended the term until October 2018

· Shipment of copper cathodes began on schedule in the first week of June

o A total 390 tonnes of copper cathode were shipped during the first 6 months of 2013

o 466 tonnes of Copper produced in the period

· Adam Moroney hired as an independent degree-qualified consultant with 20 years of SX/EW management and heap leach research experience

· Optimization of performance of the existing equipment and work to find the optimal operational parameters taking place

· Construction commenced on an additional four leach pads which will be bring the total number of leach pads to six

· Operational performance data:

o Average sales price of US$7,081 per tonne

o Average cash cost of production, excluding General and Administrative, of US$3,625 per tonne

· Copper cathode production from Benkala operations is expected to be in the range between 1,700 and 2,100 tones by the end of 2013

· Contracts secured for sulphuric acid delivery at a discount of 75% to the pricing levels contracted in the previous 12 months

· Additional agglomerator purchased to increase ore throughput

Post period end

· After a series of tests and trials proposed by Adam Moroney, leach pad stacking height at pad 3 increased from 2.5 meters to 6 meters

· Further improvement of the optimum mix for robust agglomerate using different additives

· Independent Expert Report (Wardell Armstrong) estimates Baitemir-Beschoku Post Tax NPV of $52.7m taking a discount rate of 10%

· Lenders to Frontier Mining continue to be supportive of the business, while longer term financial arrangements are secured

Yerlan Aliyev, Chairman and Chief Executive of the Company said:

"Since commencing production in 2013, both management and operational team is working hard and carrying out trials and tests to find the optimal working parameters at Benkala. We have an understanding that the resource size, type of ore, available utilities and infrastructure we put in place enable us to reach required levels of production.

"Baitemir continues to offer significant potential that allows the management to be confident about the future of the company. We were highly encouraged by the findings of an Independent Expert Report, which we commissioned during the first half and published results from in mid July.

"Like any production company going through a commissioning phase, we face challenges such as cash flow, often incredibly hostile environmental conditions, geographical remoteness and unproven equipment.

"The qualification of the team and support of our partners equip us well to meet these challenges, and drive this company towards becoming an established copper producer in the region, achieving long lasting profitability."

 

For further details please contact:

 

Frontier Mining Ltd

Yerlan Minavar

+44 (0) 20 7898 9019

Libertas Capital (NOMAD)

Sandy Jamieson

Richard Morrison

+44 (0) 20 3697 9495

RFC Ambrian (Broker)

John Harrison

 

 

+44 (0) 20 3440 6800

Walbrook PR

(Media Enquiries)

Guy McDougall

Lianne Cawthorne

 

+44 (0) 20 7933 8780

 

Walbrook IR

(Investor Enquiries)

Paul Cornelius

 

 

 

 

 

Chairman and Chief Executive's Statement

I am pleased to report the first half of 2013 delivered significant operational and corporate progress.

Following a harsh winter customary for the region, we were able to restart production in April and have been working hard on finding optimal parameters for stable operations at Benkala. The first shipments of copper began on schedule in the first week of June and by 30 June we had shipped 390 tonnes of copper cathode. Since commissioning in August of 2012, the Benkala SX-EW plant has produced more than 1,000 tonnes of LME Grade A copper-cathode and shipped and sold approximately 953 tonnes to date. During the period under review, we undertook a series of enhancement and expansion activities across Benkala, which included construction work on an additional four leach pads, which will bring the total number of leach pads up to six.

Similarly, post the period end in July, we announced the purchase of an additional agglomerator. This agglomerator will enable the Company to achieve higher quality agglomeration, while increasing throughput, by introducing an additional agglomeration step. At the same time, the expected assembly scheme will provide a reserve line for agglomerate production and will ensure stable operation of the crushing and agglomeration complex.

As stakeholders will have seen, we hired Adam Moroney, who is an independent degree-qualified consultant with 20 years of SX/EW management and heap leach research experience. He has reported his findings from Benkala this month and overseen the above mentioned enhancements at Benkala. As a result of cooperation of our operational team with Mr. Moroney, we were able to incrementally increase the current leach pad stacking height of 2.5 meters to 3.5 meters, and then on to 4.2 meters and 6 meters, which was recently completed. The full details of Mr Moroney's assessment, recently released to the market, can be found on the Company's website.

Further technological studies and exploration were undertaken at Baitemir across the latter half of the six months, incorporating drilling, trenching and geophysics, so that the Company could gain further understanding of the resource. Based on historical data provided by our geology team, Wardell Armstrong published non JORC compliant report of review and preliminary valuation of Baitemir. In their report, Wardell Armstrong also undertook an assessment of the Beschoku and Yubileiny deposits to further determine their potential as a satellite feeder for proposed facilities at Baitemir, the results of which were published post period end.

Wardell Armstrong, estimate Baitemir-Beschoku has a Post Tax NPV of $52.7m taking a discount rate of 10%

 

Corporate

In March, we announced we had increased our Sberbank debt facility by $17.9 million and extended the term until October 2018. Sberbank has provided Frontier with loan facilities since 2011. The additional loan brings the total amount of existing Sberbank facilities to US$52.9 million.

I would like to announce that in addition to our London quote, we intend to apply for the Company's shares to be listed on the Kazak Stock Exchange in order to satisfy the demands of the regulatory requirements in Kazakhstan.

Outlook

We have a large resource, low acid-consuming ore, readily-available and developed utilities and an actively competitive pool of raw materials suppliers.

In terms of Baitemir, the project offers significant potential, which allows us to look into future with confidence, and we will be updating the public with new information as our studies and exploration progress.

Like any production company going through a commissioning phase, we face challenges such as cash flow, at times incredibly hostile environmental conditions and unproven equipment.

Nevertheless, I remain confident the qualification of the team and support of our partners equip us well to meet these challenges, and drive this company towards becoming an established copper producer in the region, achieving long lasting profitability.

 

  

 

 

 

 

 

 

CONSOLIDATED BALANCE SHEET

AS OF JUNE 30, 2013 (unaudited)

US$'s

ASSETS

June 30, 2013

June 30, 2012

2012

Non-current assets

Exploration and evaluation costs

9,658,223

8,307,723

9,353,054

Mine development assets

188,517,027

188,618,203

187,669,319

Property, plant and equipment

55,336,898

49,479,033

55,318,433

Intangible assets

66,165

77,614

76,280

Advances for long-term assets

1,445,228

8,371,281

5,969,272

Long-term value added tax receivable

5,563,116

3,754,173

5,488,048

Restricted cash

440,019

369,927

389,593

Total Non-current assets

261,026,676

258,977,954

264,263,999

Current assets

Inventory

10,314,831

5,071,373

9,766,274

Trade receivables

1,047,650

247,337

183,759

Current portion of VAT receivable

1,031,819

1,951,585

1,000,218

Prepaid expense

1,187,221

-

5,246,718

Other receivables

1,871,377

96,259

277,842

Cash and cash equivalents

1,423,116

2,552,123

2,184,083

Total Current assets

16,876,014

9,918,677

18,658,894

TOTAL ASSETS

277,902,690

268,896,631

282,922,893

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY AND LIABILITIES

Shareholders' 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 on convertible notes

120,993

-

120,993

Accumulated deficit

(64,692,206)

(52,890,188)

(60,042,983)

Total equity

145,372,170

157,053,195

150,021,393

Non-current liabilities

Borrowings

58,969,768

47,567,788

47,581,084

Site restoration provision

2,639,841

1,340,545

2,665,162

Other financial liabilities

4,345,182

1,480,717

4,271,870

Due to US Trade and Development Agency

340,000

340,000

340,000

Deferred tax liability

34,871,818

34,923,866

34,871,818

Total non-current liabilities

101,166,609

85,652,916

89,729,934

Current liabilities

Trade accounts payable

737,573

11,615,254

10,041,126

Borrowings

24,277,787

13,439,644

26,370,065

Other financial liabilities

2,993,612

51,724

3,252,233

Other current liabilities

3,354,939

1,083,898

3,508,142

Total current liabilities

31,363,911

26,190,520

43,171,566

TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES

277,902,690

268,896,631

282,922,893

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF INCOME

For the six month period ended June 30, 2012 (unaudited)

US$'s

June 30, 2013

June 30, 2012

2012

Revenue

2,761,662

-

5,372,018

Cost of sales

(1,646,407)

-

(5,208,375)

Gross profit

1,115,255

-

163,643

Selling, general and administrative expenses

(1,934,637)

(2,020,629)

(6,777,102)

Operating profit/ (loss)

(819,382)

(2,020,629)

(6,613,459)

Finance costs

(3,865,561)

(1,829,469)

(5,112,819)

Gain from derivative financial instrument

-

-

37,595

Foreign exchange loss, net

(356,379)

(295,927)

(37,313)

Impairment loss

421,484

-

418,386

Loss from sales of asset

(1,588,003)

-

-

Income from sales of asset

1,569,300

-

-

Other expenses, net

(10,681)

21,572

(45,452)

Income from operations

(4,649,222)

(4,124,453)

(11,353,062)

Taxation

-

-

75,814

Net income from continuing operations

(4,649,222)

(4,124,453)

(11,277,248)

 

 

 

 

 

CONSOLIDATED STATEMENT OF CASH FLOWS

For the six month period ended June 30, 2012

(unaudited)

US$'s

June 30, 2013

June 30, 2012

2012

OPERATING ACTIVITIES:

Loss for the year

(4,649,222)

(4,124,453)

(11,353,062)

Adjustments for non cash flow items:

Income tax expense recognised in profit and loss

-

-

-

Depreciation of property and equipment

2,567,603

778,169

4,773,120

Amortization of intangible assets

4,728

-

15,588

Change in bad debt provision

-

-

319,264

Loss/ (gain) from disposal of intangible assets

-

-

-

Reverese of provision VAT recoverable

-

-

(11,125)

Impairment loss

-

-

-

Revaluation gain, net

-

-

-

Loss from sale of asset

(1,588,003)

-

(418,386)

Loss from financial liability at fair value

-

-

(37,595)

Finance costs

-

1,829,469

5,112,819

Foreign exchange loss

(210,630)

-

1,532,163

Effect of financial instrument recognition at FV

-

-

-

Operating cash flows before movement in working capital

(3,875,523)

(1,516,815)

(67,214)

Increase in value added tax receivable

(106,669)

(1,803,016)

(2,574,399)

Increase in inventory

(548,557)

(4,837,230)

(9,532,131)

Decrease in trade accounts receivable

(863,891)

(209,561)

(145,983)

Increase in advances and prepaid expenses

4,059,497

-

(5,246,718)

Increase in other receivable

(1,593,536)

(54,422)

(236,005)

Increase/(decrease) in accounts payable

(9,303,553)

1,855,139

281,011

Increase/(decrease) in other current liabilities

(153,203)

(3,587,620)

1,675,261

Cash outflows from operating activities before tax and interest paid

(12,385,435)

(10,153,525)

(15,846,177)

Payment of interest

(2,533,023)

1,084,062

(4,410,974)

NET CASH USED FROM OPERATING ACTIVITIES

(14,918,459)

(9,069,463)

(20,257,151)

INVESTING ACTIVITIES:

Increase in exploration and evaluation costs

(305,169)

(634,838)

(1,680,169)

Increase in mine development costs

(847,708)

(1,986,109)

(1,865,233)

Purchase of property, plant and equipment

(2,988,849)

(12,440,094)

(17,376,454)

Purchase of intangible assets

5,387

(65,274)

(79,528)

Proceed from sale of property, plant and equipment

1,990,784

-

418,386

Increase in advances for long-term assets

4,524,044

1,449,372

3,532,117

Restricted cash deposit

(50,426)

(7,880)

(27,546)

NET CASH USED IN INVESTING ACTIVITIES

2,328,063

(13,684,823)

(17,078,427)

 

 

FINANCING ACTIVITIES:

Receipt of loans from related parties

-

24,706,695

8,945,384

Receipt of loans from financial instirutions (Sberbank)

11,388,684

1,600,000

25,043,954

Receipt from notes and other loans

440,745

-

6,600,000

Repayment of loans to related parties

-

(2,501,037)

(2,570,427)

NET CASH FLOWS FROM FINANCING ACTIVITIES

11,829,429

23,805,658

38,018,911

Net increase/(decrease) in cash and cash equivalents

(760,967)

1,051,373

683,333

Cash and cash equivalents at the beginning of year

2,184,083

1,500,750

1,500,750

Cash and cash equivalents at the end of year

1,423,116

2,552,123

2,184,083

 

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

Related Shares:

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