4th Mar 2013 07:00
Weatherly International plc
("Weatherly" or the "Company")
Interim results for the period from 1 July 2012 to 31 December 2012
Weatherly International plc today announces its unaudited interim results for the six months ended 31 December 2012.
Summary highlights for the six months ended 31 December 2012
Financial
·; Profit for the half year of US$2.7 million.
·; Cash at bank US$3.5m at 31 December 2012.
Corporate and Operational Highlights
·; Bankable Feasibility Study ("BFS") for the Tschudi Project completed and will add 17,000 tonnes of copper per annum.
·; US$88 million project financing term sheet signed with RK Capital covering 100% funding of the Tschudi project.
·; Tschudi financing and legal due diligence nearing completion.
·; Half year production from Central Operations was 2,798 tonnes of contained copper.
Post Half Year End
·; Cash as at 28 February 2013 of US$6.9 million equivalent.
·; Appointment of Charilaos Stavrakis to the Board as Non-executive Director.
·; A General Meeting was held at which a resolution was approved empowering the board to debt finance the Tschudi project.
For further information contact:
Rod Webster, Chief Executive Officer Weatherly International plc +44 (0)207 917 2989
Max Herbert, Company Secretary
Andrew Chubb Canaccord Genuity Ltd +44 (0)207 523 8000
Chairman's and Chief Executive's statement
We are pleased to report Weatherly's results for the half year ended 31 December 2012.
During the period we continued to pursue our two main objectives namely the completion of the Tschudi feasibility study the implementation of changes aimed at improving productivity at Central Operations.
We recorded a profit of US$2.7 million, of which US$2.2 million is a result of settling an insurance claim for the Kombat mine flooding in 2007. The Company delivered 2,608 tonnes of contained copper to port at an average LME price of US$8,497 per tonne. Of the tonnes delivered to port 2,263 tonnes were shipped and invoiced and the remainder was in inventory. The C1 cash costs of Central Operations were US$5,730 per tonne (US$2.60/lb) of Cu produced.
The profit for this period is lower than the profit reported in the corresponding 2011 half year period largely as a result of delayed sales and lower copper prices. Although production in the two half years was similar (see production table below), Weatherly shipped and sold 418 tonnes less copper in six months to 31 December 2012 because of the timing of shipments, with a corresponding increase in inventory compared with the six months to 31 December 2011. The average price at which copper was sold was also US$330 less in the current period.
In December, we reported the finalisation of the Tschudi feasibility study and the signing of a term sheet with RK Capital for an US$88 million debt facility which covers the funding requirement of the project. The lender's due diligence is well under way, the onsite work has been completed and the loan execution is expected to be concluded in March 2013.
Tschudi Copper Project
The Company completed the BFS for the Tschudi Copper Project in December 2012, a significant milestone for the company in setting a new growth trajectory. The study evaluated an open-pit, heap leach, solvent extraction, electro-winning project capable of producing 17,000 tonnes per annum of copper over an 11 year mine life.
The key results of the study are summarised below:
Production | Financial | ||
Mine type | Open pit | Initial capital | $N693m (US$81m) |
Resources | 50.1mt at 0.86% Cu | Life of mine capital | $N941m (US$109m) |
Reserve | 22.7mt at 0.95% Cu | Life of min cash cost (C1) | US$4,267/t Cu (US$1.94/lb) |
Mining rate | ~17mt/yr | After tax NPV (8%) - Consensus Case | $N915m (US$105m) |
Mine life | 11 years | After tax IRR - Consensus Case | 32.10% |
Stripping ratio | 7.45/1 | Payback from start of production | 2.43 yrs |
Processing method | Solvent Extraction,Electro-Winning (SX-EW) | After tax NPV (8%) - Alternative Case | $N2,055m (US$238m) |
Processing rate | 2.0-2.6mt/yr ore | After Tax IRR - Alternative Case | 50.80% |
Recovered copper | 184,275t | Payback from start of production | 1.98 yrs |
Annual production | ~17,000t/yr |
Consensus Case - uses industry consensus forecasts for exchange rates and copper price.
Alternative Case - uses exchange rates and copper price as at December 2012.
The results demonstrate Tschudi to be a very strong project that we are advancing enthusiastically.
An application for an amendment to the granted environmental clearance for the project has been submitted.
On the basis that loan documents are executed and the environmental amendments are approved by the end of the first quarter, the project is on schedule to produce its first copper by the third quarter of 2014.
Half Yearly Production
In the six months to 31 December 2012, Central Operations produced 12,279 tonnes of copper concentrate containing 2,798 tonnes of copper metal at higher than budgeted head grade and recovery.
Production results for the half year are set out below.
6 months ending 31 December 2012 | 6 months ending 31 December 2011 | |
Ore Treated (t) | 166,975 | 199,794 |
Grade (%) | 1.80 | 1.46 |
Recovery (%) | 93.09 | 92.69 |
Copper concentrate (t) | 12,279 | 10,719 |
Copper contained (t) | 2,798 | 2,702 |
Copper shipped (t) | 2,263 | 2,681 |
Reopening Old Matchless
We announced in November that we will be reopening the 'Old Matchless' mine. Production from Old Matchless will make increased use of the underutilised Otjihase concentrator, provide an additional opportunity to reduce our per-unit costs, and give our operating revenues a significant boost through increased copper output. Approval for an amended Environmental Assessment (EA) and Management Plan will be required before any decline development can commence.
Post Half-year Events
As at the 28 February the Company had US$6.9 million or cash equivalent.
On 19 February 2013 a General Meeting was held which approved two resolutions one of which was to amend the Company's Articles of Association in order to increase the Company's borrowing limits to accommodate the debt financing package required to fund the Tschudi Copper Project.
The Board took the decision in January to appoint Charilaos Stavrakis as Non-executive Director. Mr Stavrakis joins the Board and brings strong international experience from his role as Finance Minister of the Republic of Cyprus and Deputy CEO of the Bank of Cyprus. On behalf of Weatherly's Directors and shareholders, our Chairman, John Bryant welcomes Mr Stavrakis to the Board.
Outlook
The Company's focus has now moved to ensuring the successful development of the Tschudi project which has the capacity to transform our fortunes and convert us from a high cost, underground mining company to a mid-tier, open pit producer of copper, with the further ability to seek out and develop new opportunities. We continue to look at ways to improve productivity and reduce costs at our two underground mines as they generate the revenues that will underpin the Company's development until Tschudi reaches production.
Condensed consolidated income statement for the period from 1 July to 31 December 2012
6 months to | 6 months to | Year ended | ||||
31 Dec 2012 | 31 Dec 2011 | 30 June 2012 | ||||
Note | US$'000 | US$'000 | US$'000 | |||
Reviewed | Reviewed | Audited | ||||
Restated | Restated | |||||
Revenue | 18,857 | 23,081 | 47,577 | |||
Cost of sales | (14,503) | (13,596) | (33,694) | |||
Gross profit | 4,354 | 9,485 | 13,883 | |||
Distribution costs | (1,345) | (1,547) | (3,240) | |||
Other operating income | 91 | 162 | 162 | |||
Administrative expenses | (1,988) | (2,451) | (3,831) | |||
Operating profit | 1,112 | 5,649 | 6,974 | |||
Profit on disposal of subsidiary | - | 4,179 | 4,146 | |||
Release of compromise creditor provisions | - | 5,187 | 5,187 | |||
Foreign exchange loss | (249) | (1,271) | (1,443) | |||
Finance costs | 3 | (294) | (265) | (489) | ||
Finance income | 52 | 62 | 126 | |||
Profit before results of associated company | 621 | 13,541 | 14,501 | |||
Share of losses of associated company | 4 | (100) | (244) | (318) | ||
Profit before tax | 521 | 13,297 | 14,183 | |||
Tax credit | - | - | 7,167 | |||
Profit on continuing operations | 521 | 13,297 | 21,350 | |||
Profit from discontinued operations | 10 | 2,184 | - | - | ||
Profit for the year | 2,705 | 13,297 | 21,350 | |||
Profit / (loss) attributable to: | ||||||
Owners of the Parent | 2,736 | 13,466 | 21,033 | |||
Non controlling interests | (31) | (169) | 317 | |||
2,705 | 13,297 | 21,350 | ||||
Total and continuing earnings per share | ||||||
Basic earnings per share (US cents) | ||||||
Profit from continuing activities | 8 | 0.10 | 2.51 | 3.91 | ||
Earnings from discontinued activities | 8 | 0.41 | - | - | ||
0.51 | 2.51 | 3.91 | ||||
Diluted earnings per share (US cents) | ||||||
Profit from continuing activities | 8 | 0.10 | 2.49 | 3.90 | ||
Earnings from discontinued activities | 8 | 0.40 | - | - | ||
- | ||||||
0.50 | 2.49 | 3.90 | ||||
Condensed consolidated statement of comprehensive income
for the period from 1 July to 31 December 2012
6 months to | 6 months to | Year ended | ||||
31 Dec 2012 | 31 Dec 2011 | 30 June 2012 | ||||
US$'000 | US$'000 | US$'000 | ||||
Reviewed | Reviewed | Audited | ||||
Profit for the year | 2,705 | 13,297 | 21,350 | |||
Exchange loss on translating foreign operations | (1,939) | (4,425) | (4,326) | |||
Total Comprehensive income for the period | 766 | 8,872 | 17,024 | |||
Total comprehensive income /(loss) attributable to: | ||||||
Owners of the Parent | 826 | 9,041 | 16,720 | |||
Non controlling interests | (60) | (169) | 304 | |||
766 | 8,872 | 17,024 | ||||
Condensed consolidated statement of financial position as at 31 December 2012
As at | As at | As at | ||||
31 Dec 2012 | 31 Dec 2011 | 30 June 2012 | ||||
Note | US$'000 | US$'000 | US$'000 | |||
Reviewed | Reviewed | Audited | ||||
Assets | ||||||
Non-current assets | ||||||
Property, plant and equipment | 6 | 24,716 | 27,390 | 26,759 | ||
Deferred Tax | 6,556 | - | 3,815 | |||
Intangible assets | 4,594 | 2,841 | 3,646 | |||
Investments in associates | 2,789 | 2,758 | 2,684 | |||
Trade and other receivables | 850 | - | 887 | |||
39,505 | 32,989 | 37,791 | ||||
Current assets | ||||||
Deferred Tax | - | - | 3,352 | |||
Inventories | 6,365 | 3,449 | 3,088 | |||
Trade and other receivables | 6,056 | 5,377 | 4,928 | |||
Cash and cash equivalents | 3,499 | 7,095 | 8,525 | |||
15,920 | 15,921 | 19,893 | ||||
Non current assets held for sale | 7 | 899 | 938 | 938 | ||
16,819 | 16,859 | 20,831 | ||||
Total assets | 56,324 | 49,848 | 58,622 | |||
Current liabilities | ||||||
Trade and other payables | 2,237 | 3,183 | 5,364 | |||
Loans | 4,176 | 288 | 2,096 | |||
6,413 | 3,471 | 7,460 | ||||
Non-current liabilities | ||||||
Loans | 3,500 | 9,112 | 5,567 | |||
Provisions | 236 | 247 | 247 | |||
3,736 | 9,359 | 5,814 | ||||
Total liabilities | 10,149 | 12,830 | 13,274 | |||
Net assets | 46,175 | 37,018 | 45,348 | |||
Equity | ||||||
Issued capital | 5 | 4,581 | 4,581 | 4,581 | ||
Share premium reserve | 5 | 6,092 | 6,092 | 6,092 | ||
Merger reserve | 18,471 | 18,471 | 18,471 | |||
Share-based payments reserve | 547 | 408 | 486 | |||
Foreign exchange reserve | (13,212) | (11,414) | (11,302) | |||
Retained earnings | 29,262 | 18,859 | 26,526 | |||
Equity attributable to shareholders of the parent company | 45,741 | 36,997 | 44,854 | |||
Non controlling interests | 434 | 21 | 494 | |||
46,175 | 37,018 | 45,348 | ||||
Condensed consolidated statement of changes in equity
for the period from 1 July to 31 December 2012
Issued capital | Share premium | Merger reserve | Share-based payment reserve | Translation of foreign operations | Retained earnings | Subtotal | Non controlling interests | Total equity | |
$,000 | $,000 | $,000 | $,000 | $,000 | $,000 | $,000 | $,000 | $,000 | |
At 30 June 2011 | 4,581 | 6,092 | 18,471 | 303 | (6,989) | 6,138 | 28,596 | (241) | 28,355 |
Share based payments | - | - | - | 105 | - | - | 105 | - | 105 |
Dividend | - | - | - | - | - | (1,201) | (1,201) | - | (1,201) |
Sale of minority share of subsidiary | - | - | - | - | - | 456 | 456 | 431 | 887 |
Transactions with owners | - | - | - | 105 | - | (745) | (640) | 431 | (209) |
Profit for the period | - | - | - | - | - | 13,466 | 13,466 | (169) | 13,297 |
Other comprehensive income | |||||||||
Exchange difference on translation of foreign entities | - | - | - | - | (4,425) | - | (4,425) | - | (4,425) |
Total comprehensive income for the period | - | - | - | - | (4,425) | 13,466 | 9,041 | (169) | 8,872 |
At 31 December 2011 | 4,581 | 6,092 | 18,471 | 408 | (11,414) | 18,859 | 36,997 | 21 | 37,018 |
Share based payments | - | - | - | 178 | - | - | 178 | - | 178 |
Lapsed options and warrants | - | - | - | (100) | - | 100 | - | - | - |
Transactions with owners | - | - | - | 78 | - | 100 | 178 | - | 178 |
Profit for the period | - | - | - | - | - | 7,567 | 7,567 | 486 | 8,053 |
Other comprehensive income | |||||||||
Exchange difference on translation of foreign entities | - | - | - | - | 112 | 112 | (13) | 99 | |
Total comprehensive income for the period | - | - | - | - | 112 | 7,567 | 7,679 | 473 | 8,152 |
At 30 June 2012 | 4,581 | 6,092 | 18,471 | 486 | (11,302) | 26,526 | 44,854 | 494 | 45,348 |
Share based payments | - | - | - | 61 | - | - | 61 | - | 61 |
Transactions with owners | - | - | - | 61 | - | - | 61 | - | 61 |
Profit for the period | - | - | - | - | - | 2,736 | 2,736 | (31) | 2,705 |
Other comprehensive income | |||||||||
Exchange difference on translation of foreign entities | - | - | - | - | (1,910) | - | (1,910) | (29) | (1,939) |
Total comprehensive income for the period | - | - | - | - | (1,910) | 2,736 | 826 | (60) | 766 |
At 31 December 2012 | 4,581 | 6,092 | 18,471 | 547 | (13,212) | 29,262 | 45,741 | 434 | 46,175 |
Condensed consolidated cash flow statement for the period from 1 July to 31 December 2012
6 months to | 6 months to | Year to | ||||
31 Dec 2011 | 31 Dec 2011 | 30 June 2012 | ||||
US$'000 | US$'000 | US$'000 | ||||
Note | Reviewed | Reviewed | Audited | |||
Cash flows from operating activities | ||||||
Profit for the period | 2,705 | 13,297 | 21,350 | |||
Adjusted by: | ||||||
Depreciation and amortisation | 2,536 | 2,262 | 5,087 | |||
Deferred tax asset | - | - | (7,167) | |||
Share-based payment expenses | 61 | 105 | 282 | |||
Profit on sale of other assets | - | (13) | (200) | |||
Profit on disposal of China Africa Resources Namibia (pty) Ltd | - | (4,179) | (4,146) | |||
Settlement of insurance claim for Kombat mine flooding | (2,184) | - | - | |||
Settlement of legal dispute with pledged cash | - | - | 344 | |||
Loss of associated company | 100 | 244 | 318 | |||
Release of provision for section 311 creditors | - | (5,187) | (5,187) | |||
Exchange movement on pledged cash | 24 | 101 | 100 | |||
Finance costs | 294 | 265 | 489 | |||
Finance income | (52) | (6) | (126) | |||
3,484 | 6,889 | 11,144 | ||||
Movements in working capital | ||||||
(Increase) / decrease in inventories | (3,277) | (82) | 279 | |||
Decrease / (Increase) in trade and other receivables | 1,056 | (1,568) | (2,006) | |||
(Decrease) / increase in trade and other payables | (3,184) | 105 | 1,002 | |||
Net cash (used in) / generated by operating activities | (1,921) | 5,344 | 10,419 | |||
Cash flows used in investing activities | ||||||
Interest received | 52 | 6 | 126 | |||
Payments for intangibles, property, plant and equipment | (1,598) | (1,851) | (4,091) | |||
Investment in associates | (204) | - | - | |||
Payments for evaluation of feasibility studies | (948) | (2,427) | (3,419) | |||
Proceeds from sale of property plant and equipment | - | 88 | 534 | |||
Net cash used in investing activities | (2,698) | (4,184) | (6,850) | |||
Cash flows from financing activities | ||||||
(Receipts) / Repayments of loans | (2,035) | 167 | (1,146) | |||
Increase / (Repayment) of working capital loans | 2,048 | (2,435) | (1,935) | |||
Interest and finance charges | (294) | (265) | (489) | |||
Payment guarantee | - | - | 344 | |||
Net cash repaid financing activities | (281) | (2,533) | (3,226) | |||
(Decrease) / increase in cash | (4,900) | (1,373) | 343 | |||
Reconciliation to net cash | ||||||
Cash at beginning of period | 7,973 | 7,751 | 7,751 | |||
(Decrease) / increase in cash | (4,900) | (1,373) | 343 | |||
Foreign exchange losses | (102) | (521) | (121) | |||
Net cash at end of period | 2,971 | 5,857 | 7,973 | |||
Cash balance for cashflow purposes | 2,971 | 5,857 | 7,973 | |||
Cash held for payment guarantees | 528 | 1,238 | 552 | |||
Cash in balance sheet | 3,499 | 7,095 | 8,525 | |||
Notes to the condensed consolidated financial statements for the period 1 July to 31 December 2012
1. a. Basis of preparation
These interim condensed consolidated financial statements are for the six months ended 31 December 2012. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements of the Group for the year ended 30 June 2012. The information included in these interim condensed consolidated financial statements in respect of the year ended 30 June 2012 does not constitute all the information required for annual statutory accounts at that date.
These financial statements have been prepared under the historical cost convention, except for revaluation of certain properties and financial instruments.
The annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union. These condensed consolidated interim financial statements (the interim financial statements) have been prepared in accordance with the accounting policies adopted in the last annual financial statements for the year to 30 June 2012.
The accounting policies have been applied consistently throughout the Group for the purposes of preparation of these condensed consolidated interim financial statements.
b. Prior period restatement
Certain costs in the prior period comparatives have been reallocated between functional headings to be consistent with the current period and to better represent their nature. The cost reallocations do not affect the profit before tax or reserves for either period. The operating profit in period ended December 2011 has decreased by US$56,000 with a corresponding increase in finance income.
c. Nature of operations and general information
Weatherly International plc and its subsidiaries' ("the group") principal activities include the mining and sale of copper concentrate.
Weatherly International plc is the group's ultimate parent company. It is incorporated and domiciled in the United Kingdom. The address of Weatherly International plc's registered office, which is also its principal place of business, is 180 Piccadilly, London W1J 9HF. The company's shares are listed on the Alternative Investment Market of the London Stock Exchange.
Weatherly International's consolidated interim financial statements are presented in United States dollars (US$), which is also the functional currency of the parent company.
These consolidated condensed interim financial statements have been approved for issue by the Board of Directors on 4 March 2013.
The financial information for the period ended 31 December 2012 set out in this interim report does not constitute statutory accounts as defined by the Companies Act 2006. The Group's statutory financial statements for the year ended 30 June 2012 have been filed with the Registrar of Companies.
2. Segmental reporting
Business segments
In identifying its operating segments, management generally follows the physical location of its mines.
The activities undertaken by the Central Operations segment include the sale of extracted copper from Otjihase and Matchless mines. The activities undertaken by the Northern Operations segment included a valuation of resources relating to the feasibility study for the Tschudi Open Pit mine and Tsumeb Tailings project.
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.
The measurement policies the group uses for segment reporting under IFRS 8 are the same as those used in its financial statements.
The revenues of Otjihase and Matchless are indistinguishable as the ore coming from both mines passes through the same concentrator and the two mines are viewed as one operating unit. Evaluation costs relating to feasibility studies for the Tschudi Open Pit mine and Tsumeb Tailings projects have been capitalised as disclosed in note 5.
The group's operations are located in Namibia and the UK. The mining segments are located in Namibia, while the corporate function is carried out in London.
Segment information about these businesses is presented below.
Period ended 31 December 2012 (Reviewed) | ||||||
Central | Northern | |||||
Operations | Operations | Consolidated | ||||
US$'000 | US$'000 | US$'000 | ||||
Sales and other operating revenues | ||||||
External sales | 18,857 | - | 18,857 | |||
Segment revenues | 18,857 | - | 18,857 | |||
Central | Northern | |||||
Operations | Operations | Consolidated | ||||
Segmental loss | US$'000 | US$'000 | US$'000 | |||
Segmental operating profit / (loss) | 2,865 | (313) | 2,552 | |||
Unallocated corporate expenses | (1,440) | |||||
Unrealised foreign exchange gain | (249) | |||||
Interest expense | (294) | |||||
Interest income | 52 | |||||
Profit before results of associated company | 621 | |||||
Central | Northern | |||||
Operations | Operations | Total | ||||
US$'000 | US$'000 | US$'000 | ||||
Segment assets | 41,591 | 7,996 | 49,587 | |||
Unallocated Corporate assets | 6,737 | |||||
Total assets | 56,324 | |||||
Year ended 30 June 2012 (Audited) | ||||||
Central | Northern | |||||
Operations | Operations | Consolidated | ||||
US$'000 | US$'000 | US$'000 | ||||
Sales and other operating revenues | ||||||
External sales | 47,577 | - | 47,577 | |||
Segment revenues | 47,577 | - | 47,577 | |||
Central | Northern | |||||
Operations | Operations | Consolidated | ||||
Segmental profit | US$'000 | US$'000 | US$'000 | |||
Segmental operating profit / (loss) | 10,705 | (375) | 10,330 | |||
Profit on release of compromise creditors | 5,187 | |||||
Profit on disposal of Berg Aukus Mine | 4,146 | |||||
Unallocated corporate expenses | (3,356) | |||||
Unrealised foreign exchange loss | (1,443) | |||||
Interest expense | (489) | |||||
Interest income | 126 | |||||
Profit before results of associated company | 14,501 | |||||
Central | Northern | |||||
Operations | Operations | Total | ||||
US$'000 | US$'000 | US$'000 | ||||
Segment assets | 46,908 | 5,486 | 52,394 | |||
Unallocated Corporate assets | 6,228 | |||||
Total assets | 58,622 | |||||
Period ended 31 December 2011 (Reviewed) | ||||||
Central | Northern | |||||
Operations | Operations | Consolidated | ||||
US$'000 | US$'000 | US$'000 | ||||
Sales and other operating revenues | ||||||
External sales | 23,081 | - | 23,081 | |||
Segment revenues | 23,081 | - | 23,081 | |||
Central | Northern | |||||
Operations | Operations | Consolidated | ||||
Segmental loss | US$'000 | US$'000 | US$'000 | |||
Segmental operating profit / (loss) | 7,617 | (247) | 7,370 | |||
Profit on release of compromise creditors | 5,187 | |||||
Profit on disposal of Berg Aukus Mine | 4,179 | |||||
Unallocated corporate expenses | (1,721) | |||||
Unrealised foreign exchange loss | (1,271) | |||||
Interest expense | (265) | |||||
Interest income | 62 | |||||
Profit before results of associated company | 13,541 | |||||
Central | Northern | |||||
Operations | Operations | Total | ||||
US$'000 | US$'000 | US$'000 | ||||
Segment assets | 33,997 | 7,207 | 41,204 | |||
Unallocated Corporate assets | 8,644 | |||||
Total assets | 49,848 | |||||
3. Finance costs
6 months to | 6 months to | Year ended | ||||
31 Dec 2012 | 31 Dec 2011 | 30 June 2012 | ||||
US$'000 | US$'000 | US$'000 | ||||
Reviewed | Reviewed | Audited | ||||
Restated | ||||||
Bank | 53 | 63 | 124 | |||
Other | 241 | 202 | 365 | |||
Total finance costs | 294 | 265 | 489 | |||
4. Share of losses of associated company
The 31 December 2012 loss of US$100,000 is based on budget and unaudited management accounts of China Africa Resources plc.
5. Share issues
No shares were issued in the 6 month period to 31 December 2012.
6. Property, plant and equipment
Freehold property | Plant and machinery | Development costs | Total | |||||
US$'000 | US$'000 | US$'000 | US$'000 | |||||
Period ended 31 December 2012 (Reviewed) | ||||||||
Cost or valuation: | ||||||||
At 1 July 2012 | 18,718 | 22,434 | 7,270 | 48,422 | ||||
Additions | 17 | 872 | 709 | 1,598 | ||||
Exchange adjustment | (794) | (1,712) | (301) | (2,807) | ||||
At 31 December 2012 | 17,941 | 21,594 | 7,678 | 47,213 | ||||
Depreciation: | ||||||||
At 1 July 2012 | (6,473) | (13,971) | (1,219) | (21,663) | ||||
Provided during the period | (481) | (1,127) | (928) | (2,536) | ||||
Exchange adjustment | 370 | 1,289 | 43 | 1,702 | ||||
At 31 December 2012 | (6,584) | (13,809) | (2,104) | (22,497) | ||||
Net book value at 31 December 2012 | 11,357 | 7,785 | 5,574 | 24,716 | ||||
Period ended 31 December 2011 (Reviewed) | ||||||||
Cost or valuation: | ||||||||
At 1 July 2011 | 22,133 | 27,878 | 6,941 | 56,952 | ||||
Additions | - | 814 | 1,037 | 1,851 | ||||
Exchange adjustment | (3,509) | (7,365) | (1,173) | (12,047) | ||||
At 31 December 2011 | 18,624 | 21,327 | 6,805 | 46,756 | ||||
Depreciation: | ||||||||
At 1 July 2011 | (6,935) | (17,198) | - | (24,133) | ||||
Provided during the period | (542) | (1,092) | (628) | (2,262) | ||||
Exchange adjustment | 1,514 | 5,471 | 44 | 7,029 | ||||
At 31 December 2011 | (5,963) | (12,819) | (584) | (19,366) | ||||
Net book value at 31 December 2011 | 12,661 | 8,508 | 6,221 | 27,390 | ||||
Year ended 30 June 2012 (Audited) | ||||||||
Cost or valuation: | ||||||||
At 1 July 2011 | 22,133 | 27,878 | 6,941 | 56,952 | ||||
Additions | 87 | 2,578 | 1,426 | 4,091 | ||||
Disposals | - | (766) | - | (766) | ||||
Exchange adjustment | (3,502) | (7,256) | (1,097) | (11,855) | ||||
At 30 June 2012 | 18,718 | 22,434 | 7,270 | 48,422 | ||||
Depreciation: | ||||||||
At 1 July 2011 | (6,935) | (17,198) | - | (24,133) | ||||
Provided during the year | (1,057) | (2,754) | (1,276) | (5,087) | ||||
Disposals | - | 503 | - | 503 | ||||
Exchange adjustment | 1,519 | 5,478 | 57 | 7,054 | ||||
At 30 June 2012 | (6,473) | (13,971) | (1,219) | (21,663) | ||||
Net book value at 30 June 2012 | 12,245 | 8,463 | 6,051 | 26,759 | ||||
7. Assets held for sale
Freehold | ||
Property | ||
US$'000 | ||
Period ended 31 December 2012 (Reviewed) | ||
Balance at 30 June 2012 | 938 | |
Disposals | - | |
Exchange differences | (39) | |
Balance at 31 December 2012 | 899 | |
Period ended 31 December 2011 (Reviewed) | ||
Balance at 30 June 2011 | 1,197 | |
Disposals | (70) | |
Exchange differences | (189) | |
Balance at 31 December 2011 | 938 | |
Year ended 30 June 2012 (Audited) | ||
Balance at 30 June 2011 | 1,197 | |
Disposals | (70) | |
Exchange differences | (189) | |
Balance at 30 June 2012 | 938 | |
8. Earnings per share
The calculation of the basic earnings per share is based on the profit attributable to ordinary shareholders divided by the weighted average number of shares in issue during the period. Shares held in employee share trusts are treated as cancelled for the purposes of this calculation.
The calculation of diluted earnings per share is based on the basic earnings per share, adjusted to allow for the issue of shares and the post tax effect of dividends and/or interest, on the assumed conversion of all dilutive options and other dilutive potential ordinary shares.
Reconciliations of the profit and weighted average number of shares used in the calculations are set out below.
6 months to | 6 months to | Year ended | ||||
31 Dec 2011 | 31 Dec 2011 | 30 June 2011 | ||||
US$'000 | US$'000 | US$'000 | ||||
Reviewed | Reviewed | Audited | ||||
Continuing profit attributable to parent company | 552 | 13,466 | 21,033 | |||
Profit attributable to discontinued operations | 2,184 | - | - | |||
Profit for the period attributable to owners of parent | 2,736 | 13,466 | 21,033 | |||
Weighted average number of ordinary shares in issue during the period - basic earnings per share | 536,571,808 | 536,571,808 | 536,571,808 | |||
6 months to | 6 months to | Year ended | ||||
Total and continuing earnings per share | 31 Dec 2011 | 31 Dec 2011 | 30 June 2011 | |||
Reviewed | Reviewed | Audited | ||||
Basic earnings per share (US cents) | ||||||
Earnings from continuing activities | 0.10 | 2.51 | 3.91 | |||
Earnings from discontinued activities | 0.41 | - | - | |||
0.51 | 2.51 | 3.91 | ||||
Diluted earnings per share (US cents) | ||||||
Earnings from continuing activities | 0.10 | 2.49 | 3.90 | |||
Earnings from discontinued activities | 0.40 | - | - | |||
0.50 | 2.49 | 3.90 | ||||
Where a loss has been incurred for the period, the diluted loss per share does not differ from the basic loss per share as the exercise of share options would have the effect of reducing the loss per share and is therefore not dilutive under the terms of IAS 33.
9. Contingent liabilities
One of the group's subsidiaries is engaged in a legal dispute with a former contractor. The contractor is claiming US$588,000 while the group has provided for the amount it believes is payable, US$262,000.
10. Profit from discontinued operations
During the period the Company settled an insurance claim for the flooding of the Kombat mine in 2007 for US$2.2 million.
Related Shares:
Weatherly International Plc