12th Jun 2015 07:00
For Immediate Release | 12 June 2015
|
Graphene NanoChem plc
(the "Company" or the "Group")
Preliminary unaudited results for the twelve months ended 31 December 2014
Graphene NanoChem (AIM: GRPH), the performance nanochemicals and advanced material company, is pleased to announce its unaudited preliminary results for the 12 months ended 31 December 2014. These results relate to business conducted by the Group, trading as Graphene NanoChem plc (the "Company" or the "Group")
Strong Foundation
· Leading provider of graphene nanomaterial enhanced chemical applications
· Employing nanotechnology to enhance chemical performance and enable cost reduction giving a unique value proposition
· Proven success in commercialising chemical applications with expansion into high margin lines
· Partnerships with established industry players accelerate product testing and deployment
· Strong sales channels providing near and long term revenue visibility
· Well positioned to capitalise on the growth potential in the oil and gas ("O&G") market
Financial Highlights
· Group revenue increased to a record of £48.3 million (2013: £31.6 million) with sales up 53%
· Gross Profit of £1.6 million (2013: £1.3 million)
· Loss before tax of £6.8 million (2013: £10.2 million)
· Loss per share of 5.7p per share (2012: 11.0p)
Other Highlights
Business and Operational Highlights
|
· Joint venture agreement with Scomi Oiltools ("Scomi") to expand nanomaterial enhanced oilfield chemicals manufacturing capacity by 2017 to service Scomi's growing market for drilling fluids. Scomi operates in 60 locations across 22 countries worldwide with an existing order book in excess of £900 million (April 2014) · 5-year master supply agreement with Scomi for the 50/50 joint venture facility valued at c.£117 million commencing 2017 (September 2014) · Marketing joint venture with Fire Creek Resources Ltd, a petroleum drilling specialist company for market expansion into North America (December 2014) · Agreement executed with Petroleum Pipe Company (PPC), a leading global supplier for oilfield pipes and casings to prototype and access market opportunity for the Group's applications offered by Performance Materials (December 2014) · Cooperation agreement with HWV Technologies for the development and commercialisation of an integrated graphene-enhanced water treatment system for the O&G sector (November 2014) · Collaboration agreement with Sync R&D to develop a graphene-enhanced lithium-ion battery prototype for electric buses under the 1 Malaysia Electric Bus programme (October 2014) · 4 new patents filed on its graphene nanomaterials platform and application · First commercial rollout of 2 application lines from the EOR technology platform, supplying to national O&G operator - leading to the 1st profitable quarter for the Group.
Post Period Events · Six new oilfield tenders submitted via Scomi in Malaysia, Thailand, Indonesia, Myanmar and Brunei (Q4 2015/Q1 2016 award) · US$28 million contract award for the deployment of PlatDrill with a major national oil and gas company for an initial period of three years, one of the successful six oilfield tenders submitted via Scomi in Q4 2015/Q1 2016 (June 2015) · 9 month testing for the certification of the biodegradable status of the PlatDrill Series successfully completed by the National Institute of Oceanography, India - exceeding industry standard (March 2015) · Product testing with an oil major for a strategic blending programme - expected to be completed by end of 2015 (February 2015) · Final phase of qualification for the change order process in Thailand · Commercial deployment of the Group's Oilfield Recovery Additive, PlatsurF, following an order from Scomi Oiltools for an approcimate 50-well drilling programme in Thailand (March 2015) · Engaged in various stages of product testing, approval and commercial negotiations on both new and ongoing oil fields across 15 countries
|
Commenting on the results, Jespal Deol, Chief Executive Officer, said:
"This has been a year of significant progress. We have achieved our stated goals of completing our enhanced oil recovery ("EOR") technology platform and, launched and commercialised innovative solutions and partnered with industry heavyweights to develop new ventures and secure long term sales. Our strategy to develop and commercialize applications in the EOR sector through our nanotechnology platform has produced tangible operational and financial results.
We are conscious of the uncertainties in the industry given the recent decline in oil prices, its impact on drilling activities as well as exploration and production investment and there is a marked slow-down in O&G drilling as well as E&P activities in 2015 as operators conserve capital, reprioritise activities and focus on higher margin projects.
However, the long term fundamentals of the industry remain strong and, and on the back of our cost-advantaged value proposition, the Group's business is gradually developing with potential sales pipelines in excess of £2.1 billion over the next 5 years and the Group remains optimistic about our prospects in the sector. We have laid strong foundations on which to continue to build and drive the Group forward and are now firmly focused on capitalising on the opportunities that are before us.
At the same time, the Group remains agile in adapting to industry challenges at its critical period of growth, effecting operational changes to optimize the use of our operational assets. These changes include the right sizing of our low margin Fuel Additive business and focusing our resources on developing and executing the EOR business platform to deliver quality earnings to the Group. Greater efficiency and increased focus on high margins applications have already begun to have a positive impact on our operating cost.
A well-capitalised position throughout its period of growth will be advantageous for the Group to realise the full potential within the large and expanding EOR sector and to execute its business plan as well as deliver the high margins envisaged for the Group's solutions as we work on converting ongoing activities into sustainable revenue streams.
The Group is in the process of raising additional funds through a corporate exercise and continues to engage with its financial partners to further enhance the Group's financial platform thereby providing us greater flexibility and speed to address and execute our business and growth opportunities.
Annual Report and Accounts and Annual General Meeting
The Company's annual report and accounts will shortly be sent to shareholders once finalised and made available on the Company's website. The Company's annual general meeting will be held at 10.00 a.m. on 6 July 2015 at Academy House, London Road, Camberley, Surrey GU15 3HL.
Chairman's Statement |
Graphene NanoChem has demonstrated success in leading the race for the commercialisation of nanotechnology and nanomaterials. The Group's chosen focus areas, chemicals and fluids, composite materials and energy storage have large market sizes and represent consistently growing Compound Annual Growth Rate ("CAGR") prospects and above average Gross Domestic Product ("GDP") growth rates. In chemicals and fluids, the Group has focused on the unmet needs of the large oil and gas industry as its first step in its commercialisation process. Graphene NanoChem has undergone fundamental changes to deliver innovation and long term growth platform for the Group. In line with our long term strategy to move up the value chain, we have made significant investments into a growth platform over the last 18 months - specifically, in completing the development of the EOR technology platform for nano-enhanced oil recovery applications and more recently, in building the sustainable market access for long term growth. We embarked on our journey in 2014 with confidence in the overall progress of Graphene NanoChem in the EOR technology platform, not least with the addition of a new range of innovative applications for EOR, execution of strong go-to-market partnerships and joint ventures as well as expansion of our patents portfolio. Our strategy of introducing innovative, cost effective platform based performance applications to meet growing market needs on partnership based go-to-market channels are starting to bear fruit. We achieved our inflection point in Q4 2014 with the commercial deployment of two applications from our EOR technology platform marking the transitional shift of Graphene NanoChem into the strategic high margin business platform. Momentum remains strong from successful trials and most importantly, in the field performance of our commercially deployed applications as we continue to focus on the higher margin EOR technology platform and in particular concentrating our efforts today in realising and executing sale opportunities through our joint venture partners. Our partnership model combined with the successful commercial deployment and field performance of our applications has significantly helped in accelerating market access for our applications and in building industry presence. To date, the EOR technology platform comprises seven innovative applications which represent a comprehensive end-to-end solution from the drill bit to the tank. I am also pleased to report the recent receipt of biodegradable status by our flagship application, the PlatDrill Series from the Council of Scientific & Industrial Research - National Institute of Oceanography India. This strongly validates the superior environmental profile of our applications and corroborates the Group's commitment in providing green applications, which in turn, equips the Group with an impermeable competitive edge in the industry. We have been working closely with our joint venture partners in going through the staged process of incorporating our applications into their existing order book, currently valued at close to £1 billion as well as through joint participation in new oilfield tenders and projects in building a sustainable long-term business in this space. Through our joint venture partners, Scomi Oiltools, Graphene NanoChem is today participating in 6 oilfield tenders across the Emerging Markets with 3 new tenders in the pipeline for this year. It is expected that new contract wins in the next 6 months from the current tenders will generate sustained sales growth for our business moving forward. Change order processes for our applications are actively ongoing for select existing key contracts of our joint venture partners as we continue to close opportunities from our joint venture partners' order books. The Group is progressing well in several test programmes with top-tiered national and international oil and gas companies for the formulation and blending of our applications to improve the performance and environmental profiles of the incumbent applications, providing us with tremendous potential opportunity in expanding our geographical reach and revenue base once successfully completed. The global market size of EOR technology platform is currently valued at approximately US$38.0 billion and growing, with a 29% CAGR backed by strong demand for cost effective high performance applications to address recovery challenges. The Board joins me in the confidence that Graphene NanoChem is well positioned to capitalise on the opportunities in the EOR technology platform. We still have some work to do in order to ensure that we are well prepared and positioned to realise and transform the growth opportunities into quality revenues and profitability. The Board has set the following key financial targets by 2018: £ improve revenue growth with quality earnings targeting CAGR of 25%; £ focus on gradual gross margins increase to 25% by 2018; £ returns on capital earnings of 15%; and £ reduce net debt to less than 2 x EBITDA. Over the last few years, North American shale oil activity has taken off at a frenetic pace which has resulted in a reshaping of the supply chain for hydrocarbons. Advances in fracking and horizontal drilling have enabled the transformation of the supply chain to the extent that this has created an imbalance to the world's oil and gas supply and demand curves. Accordingly, with the dramatic decline of oil prices, the global oil and gas fraternity has been feeling financial restraints, thus have cut expenditures with lowering of profitability expectations. The scale of the price decline has resulted in a cautious outlook for all companies in this sector and this has inevitably led to a delay in programmes scheduled for early 2015. Despite the subdued consensus of the short-term oil market, we remain confident in the long-term fundamentals for oil and gas industry. Our unique applications, with a global footprint through Scomi, will enable us to manage the downturn and attract opportunities within this environment. Notwithstanding the above, we believe that with Scomi's customer base comprising major international oil companies and national oil companies coupled with their dominant market position in the Middle East and Asia Pacific, we will see activity levels resuming in due course to those seen in 2014. We remain confident in the long term future of the business and the opportunity for Graphene NanoChem to develop a strong platform to become a significant player in the EOR technology platform and the Group will continue to consider a variety of strategic options Tan Sri Dato' Sri Abi Musa Asa'ari bin Mohamed Nor Non-Executive Chairman
|
CEO's Review | ||||||||||||||||||||||||||||||||
Executing Long Term Opportunities For Sustained Growth | ||||||||||||||||||||||||||||||||
Nanotechnology has the potential to introduce revolutionary changes in several areas of the O&G industry from upstream to midstream to downstream. The Group has continued to demonstrate success in leading the race for the commercialisation of nanotechnology and nanomaterials and has successfully managed to advance its strategic vision of developing technology platforms to introduce a step-change in increasing recovery rates and reducing costs in oil recovery, thereby delivering value to both the Group's customers and the Group. | ||||||||||||||||||||||||||||||||
Technology Platform Readiness | ||||||||||||||||||||||||||||||||
The core to Graphene Nanochem's business model is a "develop once, use many times" approach for its platform applications. This is followed by continuous uprates to maintain competitiveness and is especially significant for the O&G industry. The Group's EOR technology platform has validated our primary investment thesis of improving our applications' performances significantly when compared to conventional products and this, combined with the accolades received on the greenness of our platform technologies, provides the Group with a powerful value proposition. In short, "better applications, safer to use at no extra cost" is the Group's marketing mantra. The Group is able to offer its EOR technology platform applications in components or as a full platform. The EOR technology platform is a natural step-up expansion for the Group in its focus to deliver innovative, high-value and high margin applications in attractive sectors that will ensure sustained global growth in the years ahead. The Group views this strategy as an evolution of the preceding two years in executing its applications and business development efforts focused on strategic growth markets. Three major feats were achieved by the Group in driving the growth of its EOR technology platform to date: £ the completion of a full suite of integrated EOR applications' lines servicing different constituents of an EOR process, enabling the Group to offer holistic solutions for EOR technology platform and the broader oilfield category; £ two key partnerships via joint venture with well-established industry players, accelerating market access and providing the Group with strong sales channels with immediate and long term revenue visibility; and £ the commencement of commercial sales and successful field deployment of three of its EOR applications. Fundamental to this is the differentiated value proposition of our applications in enabling superior performance and cost reduction in EOR technology platform. Graphene NanoChem today enjoys a unique market position in this highly specialized industry segment with strong barriers to entry. With capital expenditure and applications development largely complete, the focus now is on building market presence, driving long term revenue and enhancing margins. The large order books of our joint venture partners provide clear revenue visibility and we are focused on developing and closing sale opportunities. The Group's 2014 results demonstrated good underlying progress with revenues from continuing operations increased by 53%. This is substantiated further by the first commercial sales of its EOR applications, validating the Group's strategy of expanding into the lucrative upstream oil and gas sector through innovative solutions aligned to capture value for short, mid and long term applications across the value chain. The Group will continue to focus in building value for its growth platform and anticipates that a significant portion of the Group's revenue in the next 3 years will be attributable to the EOR technology platform. This is in line with our long term strategy of achieving quality revenue streams through focused allocations of our operational assets in quality earnings from higher margin applications to improve the overall revenue profile and achieve profitability for the Group. | ||||||||||||||||||||||||||||||||
Industry | ||||||||||||||||||||||||||||||||
EOR. Decline in production rate of mature and maturing oilfields worldwide and lack of "easy-oil" reserves resulting in the need to develop unconventional fields under harsh and difficult operating conditions provides huge opportunities for the Group's cost effective performance solutions, further enhanced now by the drop in oil prices. The EOR market is expected to grow from a current approximate value of $38.0 billion to US$516.7 billion by 2023 on the back of the following industry megatrends: £ demand for cost effective high performance applications to address drilling and recovery challenges; £ decline in oil price supporting demand for high performance applications across the industry value chain to: · reduce operating cost; · improve operational efficiency; and · reduce costly non-productive time; £ industry regulatory shifts to address health, safety and environmental issues, creating strong demand for performance green applications. The oil price drop from US$95.44 per barrel at the start of the year to US$53.27 at its close has resulted in strong demand for O&G operators for high performance cost effective solutions to reduce drilling cost. The strengthening of the industry supply chain management due to the drop in oil price is also creating an opening in the otherwise "close" market for entry of innovative products as O&G operators continue to explore alternative technological applications to reduce drilling costs. Anchored on cost and performance benefits, the Group's EOR applications are specifically designed to address key industry challenges to improve operational efficiency, reduce non-productive time in complex operating environments and provide overall cost savings to our customers. With primary operations in Malaysia, the Group is also well positioned to address opportunities in thirteen EOR Projects, announced by Malaysia's national oil company, PETRONAS, valued at over US$14 billion over the next 10 years. | ||||||||||||||||||||||||||||||||
Joint Ventures | ||||||||||||||||||||||||||||||||
Acceleration of growth through value-add industry partnerships remains the key ethos of Graphene NanoChem as we continue stepping up the pace of our go-to-market channels through joint ventures. Our strategic 50/50 joint venture with the Scomi Group ("Scomi JV") has proved to be materially enhancing and mutually benefitting. The Scomi JV brings together the Group's unique technological applications for EOR with Scomi's captive customer base as well as its global presence and well established market and distribution infrastructure to capture opportunities in the Emerging Markets. The Scomi Group services over 50 international and national O&G operators in more than 60 locations worldwide. Through the Scomi JV, the Group is able to significantly minimise its marketing cost and adoption risk by leveraging on Scomi's captive market base as well as brand to accelerate the commercial deployment of its applications. To this end, the Group is working closely with Scomi: £ in building the joint venture platform within Scomi's existing order book through what we call a "change order process" with O&G operators that enable substitution of our applications in Scomi's existing O&G contracts; and £ in positioning the joint venture platform as well as the Group's applications in new oilfield tenders and projects participated by the Scomi Group. The Scomi JV envisages further the setting up of a 30,000 per annum manufacturing facility by the joint venture platform as part of its expansion plan moving forward and the Group is looking at the new joint venture facility coming into operation in 2017 ("JV Facility") in tandem with the anticipated order book growth. In Q4 2014, a marketing joint venture agreement was executed with Fire Creek Resources Ltd ("Fire Creek"), a Canadian based petroleum and oilfield development specialist in unconventional drilling in North America and Europe ("Fire Creek JV"). The Fire Creek JV provides the Group with the opportunity to build presence and pursue opportunities in the O&G sector in North America where we believe there will be strong demand for advanced performance-based applications offered by the Group to address challenges associated with the thriving and expanding fracking industry. | ||||||||||||||||||||||||||||||||
Market Progress | ||||||||||||||||||||||||||||||||
· EOR Business. Strong industry partnerships with established industry players is providing the Group with significant market access for our EOR applications as well high revenue visibility and strong growth and expansion opportunities. · Following from the Joint Venture Agreement executed with Scomi and completion of extensive testing protocols with a national O&G operator, the Group secured the first commercial orders for its Drilling Additive application of its EOR technology platform in the second half of the year with the aim of bringing the Group's EOR technology platform to the industry front for adoption and sales growth. · The field deployment success with the Drilling Additive applications has enabled the initiation of currently ongoing change order process protocol, expected to be completed in 2H of 2015, for the adoption of our applications under Scomi's current contracts with the O&G operator as well as the opportunity for the incorporation of the Group's technology application in new oilfield tenders and projects. The strong field performance of Drilling Additives applications has generated positive awareness and strong industry interest in the Group's EOR technology platform. · On the back of the commercial deployment success, the Group has participated in six new oilfield tenders in the region entered into by the Scomi Group in the 1H of 2015 with several O&G operators which include oil supermajors. Successful award of these tenders, currently valued in excess of USD100 million, would result in the growth of long term sales volume for the Group and the expansion of the geographical footprint of the Group into Emerging Markets as we continue to build and generate stronger track record in this market. Contract duration for the various oilfield tenders range from 2 - 5 years and results from tenders submitted is expected by Q4 2015 with 2016 being the primary delivery year. The Group is today pleased to announce the successful contract award of one of these tenders valued by the Group at US$28 million with product deployment expected to commence in Q4 2015 for an initial period of three years. The Group is also expected to participate in 3 new additional tenders through the Scomi Group in 2H of 2015. The Group is currently engaged in technical and commercial testing on our applications which are at various stages of testing, approvals and commercial negotiations in various locations as shown below:
· Fuel Additive Business. In line with growing demand, sales of our fuel additive applications to our long term customers increased by 39% to £43.8 million in FY2014. The growth in demand is also driven by the increase of the domestic biofuels blending by the government from 5% to 7% in Q4 2014. The Group currently holds approximately 17% of the Malaysian biofuels market. In 2014, the Fuel Additive business constituted 91% of the Group's revenue mix. · Whilst market demand is expected to grow for this business segment, as with other high volume commodity applications, there is a limited cap for margin growth and the performance of the business will be primarily driven by the cost of feedstock. With the increased focus on fixed cost improvements and quality earnings from higher margin applications, the Group intends to right-size and reduce the revenue mix from the lower margin Fuel Additive business. This would enable focused allocation of operational assets in quality earnings from higher margin applications moving forward and improve the overall revenue profile for the Group. | ||||||||||||||||||||||||||||||||
Strategic Initiatives | ||||||||||||||||||||||||||||||||
· A major operational milestone for the Group is the signing of a testing agreement with a European oil major in Q1 2015 for the potential blending of the incumbent product with our PlatDrill Series to improve its environmental profile. Testing by the oil major is currently ongoing and expected to be completed by Q4 2015. The programme has the specific objective of targeting deployment into a strategic market with stringent environmental criteria. The success of the blending programme will provide the Group with global market reach and will increase the sales growth for the PlatDrill Series via the sales and distribution channel of the oil major. · The Group is also currently working with a national oil company in the region on a similar basis, designed however to improve the performance of the incumbent products by virtue of the superior operating performance of our graphene-enhanced PlatDrill Series. Testing is currently ongoing and expected to be completed in H1 2015. · In less than a year since its entry into the market, our applications are already generating strong market traction and industry interest. The above initiatives provide a strong testament of the unique value proposition of our technology platform in terms of technical and environmental performance. | ||||||||||||||||||||||||||||||||
Standards and Qualifications | ||||||||||||||||||||||||||||||||
After 9 months of rigorous testing, the PlatDrill Series has been effectively classified as "readily" biodegradable with a non-toxic ranking by the National Institute of Oceanography, India. At 84.81%, the biodegradation level of the PlatDrill Series is ~25% above the minimum standard specified by the Organisation of Economic Cooperation and Development Guidelines. The "readily" biodegradable classification validates the unique value proposition of the PlatDrill Series in meeting both the technical and environmental performance of modern day drilling requirements, helping the industry reduce its environmental risks and overall drilling costs from waste treatment savings. In addition, it also reinforces the Group's commitment in providing green applications to the industry and providing a strong technology platform for the potential deployment of the PlatDrill Series into highly environmentally regulated markets such as the Gulf of Mexico. | ||||||||||||||||||||||||||||||||
Intellectual Property | ||||||||||||||||||||||||||||||||
· The Group remains committed in having a broad differentiated and patent protected technology platform as a key component to its business strategy. We strengthened our position as the innovation leader in graphene-enhanced chemicals in significant ways this year. In line with its technological progress in the development of the EOR technology platform, the Group filed four new patents in 2014, covering catalysts and nanomaterials production as well as the nanomaterials dispersion process into oilfield chemicals, with each innovation adding distinct technical advantages and benefits to our business platform. · The proprietary skills and expertise acquired and developed by the Group in graphene dispersion has enabled the Group to expand its horizon in adopting other forms and types of nanomaterials to suit end application needs and requirements to broaden its applications portfolio development and enhancement potential. The Group's developmental efforts are strictly aligned to address commercial opportunities and capture end-application value that will contribute to the bottom line growth for the Group. · The Group's technological focus in the next three years will be to continue: £ to optimize and enhance its production processes by continuously investing in new technologies and high value processing upgrades either internally developed or through acquisition and licensing model for its EOR technology platform; £ to enhance and further diversify our applications portfolio offering of its EOR technology platform; £ to carry out ongoing developmental work on select graphene nanomaterials applications in energy and composites that will complement the business as well as provide the next growth platform for the Group. | ||||||||||||||||||||||||||||||||
New Applications Development | ||||||||||||||||||||||||||||||||
In Q4 2014, the Group executed a product development and collaboration agreement with Sync R&D to develop and integrate a graphene-enhanced lithium-ion battery for a prototype electric shuttle bus, expanding further our pipeline of innovation projects and creating the foundation for its potential next phase of growth. Development is currently at early stage and progressing. | ||||||||||||||||||||||||||||||||
OUTLOOK | ||||||||||||||||||||||||||||||||
We are conscious of the uncertainties in the industry given the recent decline in oil prices, its impact on drilling activities as well as exploration and production investment and there is a marked slowdown in O&G drilling as well as E&P activities in 2015 as operators conserve capital, reprioritise activities and focus on higher margin projects.
However, the long term fundamentals of the industry remain strong and, and on the back of our cost-advantaged value proposition, the Group's business is gradually developing with potential sales pipelines in excess of £2.1 billion over the next 5 years and the Group remains optimistic about our prospects in the sector. The recent decline in oil prices provides an advantageous market environment for the Group on the back of demand by O&G operators for cost cutting measures and better performance from oilfield service companies. The strengthening of the industry supply chain management is also creating an opening in the otherwise "closed" market for entry of innovative applications as O&G operators continue to explore alternative technological applications to reduce drilling costs. The partnership with Scomi with a broad mix of customers anchored on national oil companies in the region provides marginal insulation from the industry downturn, with the majority of the reduction in industry activity effecting international and independent operators. Management perceives significant market opportunities for the EOR technology platform that should result in a growing order book and incremental growth opportunities as award of new tenders begin to kick in. At the same time, the Group remains agile in adapting to industry challenges at its critical period of growth, effecting operational changes to optimize the use of our operational assets. These changes include the right sizing of our low margin Fuel Additive business and focusing our resources on developing and executing the EOR business platform to deliver quality earnings to the Group. Greater efficiency and increased focus on high margins applications have already begun to have a positive impact on our operating cost. A well-capitalised position throughout its period of growth will be advantageous for the Group to realise the full potential within the large and expanding EOR sector and to execute its business plan as well as deliver the high margins envisaged for the Group's solutions as we work on converting ongoing activities into sustainable revenue streams
| ||||||||||||||||||||||||||||||||
Dato' Jespal Deol Chief Executive Officer |
Business Overview |
Graphene NanoChem is a graphene commercialisation company that designs, formulates, manufactures and markets a range of graphene-enhanced applications, from chemicals to performance materials, with improved performance characteristics when compared to conventional products. The Group is strategically focused in the O&G sector as its first commercialisation platform and currently operates three distinct business platforms: £ the Advanced Chemicals Division: Our core revenue generating technology platform operating in the O&G sector, where the goal is to deliver sustained growth in attractive market segments through quality earnings from high margin applications. The Advanced Chemicals division today consists of the Fuel Additive business and the EOR Chemical-based Technology platform. £ the Performance Materials Division: Our EOR Materials-based Technology platform focusing on tools and capital based solutions within the O&G sector, specifically in supplying water treatment applications and nano-enhanced polymer coating applications for O&G pipes and casings. £ the Advanced Materials Division: Our growth enabler technology platform where we focus on the use of graphene nanomaterials to advance innovation to drive future business growth for the Group in strategic areas.
|
Financial Review |
Overview |
The Group achieved revenues of £48.3m for the year, up 53% year on year through contracted sales to tier 1 oil and gas customers namely Shell and Chevron. The Group's focus to establish a technology platform offering for the oil and gas industry in the near term and subsequent suite of high margin products was achieved during the year for both the performance chemicals and performance materials platforms. The Group recorded a gross profit of £1.6m for the year and the turnaround to profitability was achieved despite a feedstock price anomaly for the year that affected the margins of the fuel additive business. Our focus on deploying the technology platforms in conjunction with our JV partner Scomi Oiltools in a manner consistent with the introduction of a new cost effective platform based performance applications, delayed the roll out and therefore sales volumes, resulting in a pre-tax loss for the year of £6.8m. Our joint venture with Scomi Oiltools during the year provides the Group with an offtake arrangement for 135,000MT over a 5 year period for the PlatDrill Series post the completion of the joint venture facility. The PlatDrill Series forms part of the Group's performance chemicals suite of products. The joint venture further offers the Group access to Scomi Oiltools' existing order book valued close to £1 billion. The marketing arrangement with Fire Creek, a Canadian based petroleum and oilfield development specialist for unconventional drilling in North America and Europe offers the Group the opportunity to further expand its global reach therein increase future revenues. To meet the demands of growing market opportunities with an identified sales pipelines of £2.1 billion, we need a strong balance sheet and we will explore various options available to us from the capital markets. |
Operations |
During the year, the Group completed the 50/50 joint venture with the Scomi Group and the upgrade to the Senawang multi-functional specialty chemicals plant using the Group's proprietary nanotechnology. Similar to previous years, we continue to receive support from the Government of Malaysia in the form of government guarantees for loans, subsidised interest payments, potential grants for capital expenditure on selected projects, and tax holidays. The EOR technology platform is a natural step-up expansion for the Group in its focus to deliver innovative, high-value and high margin applications in attractive sectors that will ensure sustained global growth in the years ahead. The Group views this strategy as an evolution of the preceding two years in executing its applications and business development efforts focused on strategic growth markets. Selling and general administrative expenses increased by 9% from the previous year to approximately £3.6m in line with budgeted expectations. The general administrative expenses reduced by £0.1m from the previous year in tandem with the stream lining of operations and selling and distribution expenses increased by £0.4m, consistent with the increase in revenues for the year. Finance costs decreased by £0.1m from £2.6m in 2013 to £2.5m in 2014. This was predominantly due to the reduction of a term loan of the Group's subsidiary, Platinum Performance Chem Sdn Bhd, and was achieved through the offsetting of fixed deposits of £3.7m secured by the lending bank against the existing term loan. Depreciation & amortization decreased by £0.6m from £3.0m in 2013 to £2.4m in 2014. The lower amortization is the result of a reduction of yearly amortization by £0.5m for an intangible asset that had been impaired prior to 2013 to which the yearly amortization had not been reduced accordingly in 2013. Capital expenditure during the year amounted to £4.7m in line with the upgrade of the Senawang multi-functional specialty chemicals facility, and product development cost of £3.9m was incurred leading to the commercial ready status of six performance products. We will continue to develop products to further enhance the technology platform offering with judicious utilization of capital. Available cash and cash equivalents at the year-end are £2.2m to be utilized for continued operations and we have a debt to equity ratio of 1:1. The Group will continue to engage with its financial partners to further enhance the Group's financial platform thereby providing us greater flexibility and speed to address and execute our business and growth opportunities.
|
|
2015 Outlook |
Ever mindful of stakeholder value, we will strive to further enhance the foundations of the Group through further joint venture partnerships, enhancement of the existing technology platform, and conversion of identified sales pipelines into solid revenue streams. |
Sushil Sidhu Finance Director |
Consolidated Statement of Comprehensive Income
For the year ended 31 December 2014
|
| 2014 | 2013 |
| Notes | £'000 | £'000 |
|
|
| Restated |
Continuing operations |
|
|
|
Revenue | 6 | 48,324 | 31,600 |
Cost of sales |
| (46,741) | (32,903) |
Gross profit/(loss) |
| 1,583 | (1,303) |
Other income | 7 | 181 | 1 |
Selling and distribution expenses |
| (889) | (531) |
Administrative expenses | 8 | (2,738) | (2,840) |
Finance income | 10 | 10 | 168 |
Finance costs | 10 | (2,474) | (2,626) |
Depreciation and amortisation |
| (2,438) | (3,019) |
Operating loss |
| (6,765) | (10,150) |
Share of loss in a joint venture | 4 | (22) | - |
Loss before tax |
| (6,787) | (10,150) |
Income tax credit | 11 | 96 | 223 |
Loss for the year attributable to the owners of the parent |
| (6,691) | (9,927) |
|
|
|
|
Other comprehensive loss: items that may be subsequently reclassified to profit or loss |
|
|
|
Net exchange differences on translating foreign operations |
| (121) | (3,670) |
|
|
|
|
Total other comprehensive loss, net of tax |
| (121) | (3,670) |
|
|
|
|
Total comprehensive loss |
| (6,812) | (13,597) |
|
|
|
|
(Loss) per share |
|
|
|
- Basic and diluted | 12 | (5.74)p | (10.97)p |
The above items relate entirely to continuing operations.
Consolidated Statement of Financial Position
As at 31 December 2014
|
| 2014 | 2013 |
| Notes | £'000 | £'000 |
|
|
| Restated |
Assets |
|
|
|
Non-current assets |
|
|
|
Property, plant and equipment | 13 | 39,354 | 36,953 |
Goodwill | 14 | 3,171 | 3,176 |
Intangible assets | 14 | 11,284 | 8,013 |
Investment in a joint venture | 4 | 56 | - |
|
| 53,865 | 48,142 |
Current assets |
|
|
|
Inventories | 15 | 1,486 | 3,070 |
Trade and other receivables | 16 | 5,641 | 4,633 |
Cash and cash equivalents | 17 | 2,227 | 7,368 |
|
| 9,354 | 15,071 |
|
|
|
|
Total assets |
| 63,219 | 63,213 |
|
|
|
|
Liabilities |
|
|
|
Current liabilities |
|
|
|
Trade and other payables | 18 | 3,861 | 2,019 |
Borrowings | 19 | 18,884 | 11,550 |
|
| 22,745 | 13,569 |
Non-current liabilities |
|
|
|
Borrowings | 19 | 11,557 | 13,803 |
Deferred tax liability | 20 | 1,202 | 1,298 |
|
| 12,759 | 15,101 |
|
|
|
|
Total liabilities |
| 35,504 | 28,670 |
|
|
|
|
Net assets |
| 27,715 | 34,543 |
|
|
|
|
Equity |
|
|
|
Share capital | 21 | 23,307 | 23,307 |
Share premium account | 22 | 139,639 | 139,639 |
Reverse acquisition reserve | 22 | (99,305) | (99,305) |
Translation reserve | 22 | (3,791) | (3,670) |
Irredeemable Convertible Preference Shares | 23 | 2,249 | 2,265 |
Accumulated losses |
| (34,384) | (27,693) |
Total Equity |
| 27,715 | 34,543 |
Consolidated Statement of Changes in Equity
For the year ended 31 December 2014
| Share Capital | Share Premium Account | Reverse Acquisition Reserve | Translation Reserve | Accumulated Losses | Equity Component of Preference Shares | Total Equity |
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
|
|
|
|
|
|
|
|
At 1 January 2013 | 1,664 | 12,089 | 1,732 | - | (17,766) | 2,689 | 408 |
|
|
|
|
|
|
|
|
Total comprehensive income: |
|
|
|
|
|
|
|
Loss for the financial year | - | - | - | - | (10,025) | - | (10,025) |
Foreign currency translation differences | - | - | - | (3,329) | - | (330) | (3,659) |
| - | - | - | (3,329) | (10,025) | (330) | (13,684) |
|
|
|
|
|
|
|
|
Transactions with owners: |
|
|
|
|
|
|
|
Issuance of ordinary shares | 4,643 | 27,857 | - | - | - | - | 32,500 |
Share issue costs | - | (2,307) | - | - | - | - | (2,307) |
Adjustment arising from reverse acquisition | 17,000 | 102,000 | (104,883) | - | - | - | 14,117 |
| 21,643 | 127,550 | (104,883) | - | - | - | 44,310 |
|
|
|
|
|
|
|
|
Prior year adjustment | - | - | 3,846 | (341) | 98 | (94) | 3,509 |
|
|
|
|
|
|
|
|
At 31 December 2013 | 23,307 | 139,639 | (99,305) | (3,670) | (27,693) | 2,265 | 34,543 |
|
|
|
|
|
|
|
|
Total comprehensive income: |
|
|
|
|
|
|
|
Loss for the financial year | - | - | - | - | (6,691) | - | (6,691) |
Foreign currency translation differences | - | - | - | (121) | - | (16) | (137) |
| - | - | - | (121) | (6,691) | (16) | (6,828) |
|
|
|
|
|
|
|
|
At 31 December 2014 | 23,307 | 139,639 | (99,305) | (3,791) | (34,384) | 2,249 | 27,715 |
All reserves are attributable to the equity holders of the parent company.
Consolidated Statement of Cash Flows
For the year ended 31 December 2014
|
| 2014 | 2013 |
|
| £'000 | £'000 |
|
|
| Restated |
Cash Flows From Operating Activities |
|
| |
Loss before taxation | (6,787) | (10,150) | |
|
|
|
|
Adjustments for: |
|
| |
Depreciation of property, plant and equipment | 1,907 | 2,061 | |
Amortisation of intangible assets | 531 | 958 | |
Gain on disposal of property, plant and equipment | (8) | - | |
Interest income | (10) | (168) | |
Property, plant and equipment written off | 129 | - | |
Impairment of tangible fixed assets | - | 1,760 | |
Share of loss in a joint venture | 22 | - | |
Finance costs | 2,474 | 2,626 | |
Operating loss before working capital changes | (1,742) | (2,913) | |
|
|
|
|
(Increase)/Decrease in : |
|
| |
Trade and other receivables | (1,007) | (2,258) | |
Inventories | 1,584 | (501) | |
|
|
|
|
Increase /(Decrease) in : |
|
| |
Trade and other payables | 1,842 | (2,499) | |
Cash Generated From/(Used In) Operations | 677 | (8,171) | |
|
|
|
|
Net interest paid | (2,464) | (2,544) | |
Net Cash Used In Operating Activities | (1,787) | (10,715) | |
|
|
|
|
Cash Flows From Investing Activities |
|
| |
Purchase of intangible assets | (3,859) | (1,780) | |
Purchase of property, plant and equipment | (4,720) | (5,410) | |
Proceed from disposal of property, plant and equipment | 8 | - | |
Net cash arising from reverse acquisition | - | 4,366 | |
Subscription of shares in a joint venture | (78) | - | |
Net Cash Used In Investing Activities | (8,649) | (2,824) | |
|
|
|
|
Cash Flows From Financing Activities |
|
| |
Issuance of ordinary shares | - | 32,500 | |
Share issue costs | - | (2,307) | |
Net proceeds/(repayment of) from borrowings | 5,088 | (8,821) | |
Advance repayment to shareholders | - | (714) | |
Advance repayment to directors | - | (25) | |
Net Cash Generated From Financing Activities | 5,088 | 20,633 | |
|
|
|
|
Net (Decrease)/Increase In Cash and Cash Equivalents | (5,348) | 7,094 | |
Cash and Cash Equivalents at beginning of year | 7,368 | 485 | |
Effect of exchange rate differences | 207 | (211) | |
Cash and Cash Equivalents at end of year (note 17) | 2,227 | 7,368 |
The accompanying accounting policies and notes form an integral part of these financial statements.
Notes to the Financial Statements
For the year ended 31 December 2014
1 General information
Graphene Nanochem Plc is a public limited company incorporated and domiciled in England.
In 2013, the Company was formed through the reverse takeover of Platinum Nanochem Sdn. Bhd. ("PNC") by Biofutures International plc ("Biofutures") where £32.5 million was raised through a placing of 23.2 million ordinary shares with new investors. The enlarged group's shares were readmitted to the AIM market on 26 March 2013 under the name of Graphene Nanochem plc.
The consolidated financial statements are presented as a continuation of the financial statements of Platinum Nanochem Sdn. Bhd. The consideration transferred was calculated after determining the fair value of the assets and liabilities of Biofutures at the transfer date. The consideration comprises the value of the additional shares that would need to have been purchased in Biofutures to acquire the entire share capital. The consideration transferred was not calculated based on the share price of the listed shell at the date of the acquisition as trading in the shares of the listed shell was suspended at that time. All other transaction costs have been treated as post transaction cost in profit or loss. The consideration transferred was calculated after determining the fair value of the assets and liabilities of Biofutures at the transfer date. The consideration comprises the value of the additional shares that would need to have been purchased in Biofutures to acquire the entire share capital
The share capital and share premium at the period end represent the equity structure of the legal parent including the equity instruments issued by the legal parent to effect the transaction. This has been effected by the creation of another reserve to reflect the reverse acquisition.
The Company and its subsidiaries are involved in the design, formulation and manufacturing of intermediate and performance chemicals and advanced nano-materials.
These consolidated financial statements have been approved for issue by the Board of Directors on 5 June 2015.
2 Summary of significant accounting policies
2.1 Basis of preparation
These consolidated financial statements of the Group are for the year ended 31 December 2014. They have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union. The consolidated financial statements have been prepared under the historical cost convention except where accounting standards require the use of fair values.
The financial statements of the Company have been prepared using the UK Generally Accepted Accounting Principles (UKGAAP).
The significant accounting policies set out below have been consistently applied, except where stated.
Prior year adjustment
During the reverse takeover exercise highlighted in Note 1, the holders of the Redeemable Cumulative Convertible Preference Shares ("RCCPS") of PNC agreed to sell their RCCPS together with the interest accrued in PNC's financial statements to Biofutures in consideration of new shares allotted by Biofutures to facilitate the readmission of the enlarged new shares in Biofutures to the AIM market. After the completion of reverse takeover exercise in 2013, the RCCPS were owned by PNC's new holding company, Biofutures. At 31 December 2013 this change in ownership had not been reflected and the RCCPS and the interest accrued were not eliminated during the preparation of consolidated financial statements, in addition they were omitted when preparing the reverse acquisition reserve calculation. On this basis, the consolidated financial statements for the year ended 31 December 2013 have been restated to reflect the elimination of the RCCPS, reversal of interest accrued and reversal of deferred tax that arose from the RCCPS as well as a recalculation of the reverse acquisition reserve. The comparatives of the current year financial statement are restated as follows;
Consolidated Statement of Comprehensive Income for year ended 31 December 2013
| 31 December 2013 |
| Adjustments |
| 31 December 2013 | |
| As previously reported |
|
|
| As Restated | |
| £'000 |
| £'000 |
| £'000 | |
|
|
|
|
|
| |
Finance Income | 82 |
| 86 |
| 168 | |
|
|
|
|
|
| |
Operating loss | (10,236) |
| 86 |
| (10,150) | |
|
|
|
|
|
| |
Loss before tax | (10,236) |
| 86 |
| (10,150) | |
Income tax credit | 211 |
| 12 |
| 223 | |
Loss for the year attributable to the owner of the parent |
(10,025) |
|
98 |
|
(9,927) | |
|
|
|
|
|
| |
Other comprehensive loss: item that may be subsequently reclassified to profit or loss |
|
|
|
|
| |
Net exchange differences on translating foreign operations |
(3,329) |
|
(341) |
|
(3,670) | |
|
|
|
|
|
| |
Total other comprehensive loss, net of tax |
(3,329) |
|
(341) |
|
(3,670) | |
|
|
|
|
|
| |
Total comprehensive loss | (13,354) |
| (243) |
| (13,597) | |
|
|
|
|
|
| |
(Loss) per share |
|
|
|
|
| |
-Basic and diluted | (11.07)p |
| 0,10p |
| (10.97)p | |
Consolidated Statement of Financial Position as at 31 December 2013
|
31 December 2013 |
|
Adjustments |
|
31 December 2013 |
| As previously reported |
|
|
| As Restated |
| £'000 |
| £'000 |
| £'000 |
Current liabilities |
|
|
|
|
|
Redeemable Convertible Cumulative Preference Shares |
3,498 |
|
(3,498) |
|
- |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
Deferred tax liability | 1,309 |
| (11) |
| 1,298 |
|
|
|
|
|
|
Equity |
|
|
|
|
|
Reverse acquisition reserve | (103,151) |
| 3,846 |
| (99,305) |
Translation reserve | (3,329) |
| (341) |
| (3,670) |
Redeemable Convertible Cumulative Preference Shares |
94 |
|
(94) |
|
- |
Accumulated losses | (27,791) |
| 98 |
| (27,693) |
|
|
|
|
|
|
Consolidated Statement of Cash Flows for the year ended 31 December 2013
|
31 December 2013 |
|
Adjustments |
|
31 December 2013 |
| ||||
| As previously reported |
|
|
| As Restated |
| ||||
| £'000 |
| £'000 |
| £'000 |
| ||||
Cash Flow From Operating Activities |
|
|
|
|
|
| ||||
Loss before taxation | (10,236) |
| 86 |
| (10,150) |
| ||||
|
|
|
|
|
|
| ||||
Finance income | (82) |
| (86) |
| (168) |
| ||||
|
|
|
|
|
|
| ||||
|
|
|
|
|
| |||||
The prior year error has no impact on the balances at 31 December 2012 and therefore a third statement of financial position is not shown.
2.2 Going concern
The Group recorded a net loss of £6,691,000 for the financial year ended 31 December 2014. In addition, revolving credit and short-term borrowings of the Group, which are due and repayable within one (1) year amounted to £18,884,000.
Notwithstanding the above, the group has £18,884,000 of borrowings included in current liabilities, of this £16,718,000 relates to a revolving credit facility which is repayable on demand. The directors have not received confirmation that this facility will not be recalled in the near future. The facility was extended in March 2014 and the group maintains sufficient further resources within the existing facility. The Group continues to engage the finance providers in line with the agreed terms and is in constructive discussions on revising the tenure by extending the maturity date of payment for the facility. In the event that the liability is recalled the directors believe, given the Group's 1:1 debt equity ratio, that they would be able to service the liability through raising new debt finance or by raising additional funds, or a combination of both.
The directors have prepared financial forecast which suggests that, based on conversion of the anticipated sales pipelines, successful process of revising funds, rescheduling of debt payment and tenure timelines, the Group and the company is able to continue to meet their obligations as and when they fall due.
The sales forecasts are however necessarily based on the achievement of timings and revenue forecasts which, although believed reasonable by the directors, are nevertheless outside the Group's control. If significant delays were to take place, these may render the Group's cash resources insufficient.
If as a result the Group were unable to continue as a going concern then adjustments would be necessary to write assets down to their recoverable amounts, non-current assets and liabilities would be re-classified as current assets and liabilities and provisions would be required for any costs associated with closure.
The directors consider there to be a material uncertainty that casts doubt upon the group's ability to continue as a going concern, however the Directors consider that it is appropriate to prepare the financial statements of the Group and the Company on a going concern basis, and accordingly, the financial statements do not include any adjustments relating to the recoverability and classification of assets and liabilities that may be necessary, if the going concern basis of preparing the financial statements of the Group and of the Company is not appropriate.
2.3 Standards and Interpretations in issue not yet adopted
At the date of authorisation of these financial statements, certain new standards, amendments and interpretations to existing standards have been published but are not yet effective, and have not been adopted early by the Group. The Directors anticipate that all of the pronouncements will be adopted in the Group's accounting policies for the first period beginning on or after the effective date of the pronouncement.
The Group has not early adopted amended standards and interpretations which are currently in issue but not effective for accounting periods commencing on 1 January 2014 as adopted by EU. The Directors do not anticipate that the adoption of standards and interpretations will have a material impact on the Group's financial statements in the periods of initial application.
2.4 Basis of Consolidation
The consolidated financial statements incorporate the financial statements of the Company and all its subsidiaries made up to 31 December 2014.
Subsidiaries are entities (including structured entities) controlled by the Group. The Group controls an entity when the Group has the power, directly or indirectly, to govern the financial and operating policies of an entity so as to obtain economic benefits from its activities.
Subsidiaries are consolidated from the date on which control is transferred to the Group up to the effective date on which control ceases, as appropriate.
Intragroup transactions, balances, income and expenses are eliminated on consolidation. Where necessary, adjustments are made to the financial statements of subsidiaries to ensure consistency of accounting policies with those of the Group.
(a) Business Combinations
Acquisitions of businesses are accounted for using the acquisition method. Under the acquisition method, the consideration transferred for acquisition of a subsidiary is the fair value of the assets transferred, liabilities incurred and the equity interests issued by the Group at the acquisition date. The consideration transferred includes the fair value of any asset or liability resulting from a contingent consideration arrangement. Acquisition-related costs, other than the costs to issue debt or equity securities, are recognised in profit or loss when incurred.
In a business combination achieved in stages, previously held equity interests in the acquiree are remeasured to fair value at the acquisition date and any corresponding gain or loss is recognised in profit or loss.
Non-controlling interests in the acquiree may be initially measured either at fair value or at the non-controlling interests' proportionate share of the fair value of the acquiree's identifiable net assets at the date of acquisition. The choice of measurement basis is made on a transaction-by-transaction basis.
The FRS requires that the consolidated financial statements prepared following a reverse acquisition shall be issued in the name of the legal parent (i.e. the accounting acquiree), but presented as a continuation of the financial statements of the legal subsidiary (i.e. the accounting acquirer).
The following principles have been applied:
(i) The assets and liabilities of the legal subsidiary shall be recognised and measured in the consolidated financial statements at their pre-combination carrying amounts;
(ii) The assets and liabilities of the legal parent shall be recognised and measured in the consolidated financial statements at their fair values at the acquisition date;
(iii) The retained profits and other equity balances (such as revaluation reserves and foreign exchange reserves) recognised in the consolidated financial statements shall be the retained profits and other equity balances of the legal subsidiary immediately before the business combination;
(iv) The amount recognised as issued equity instruments (i.e. share capital and share premium) in the consolidated financial statements shall be determined by adding to the issued equity of the legal subsidiary immediately before the business combination the fair value of the legal parent (i.e. the deemed cost of the business combination); and
(v) The equity structure appearing in the consolidated financial statements shall reflect the equity structure of the legal parent, including the equity instruments issued by the legal parent to effect the combination.
(b) Joint Arrangements
Joint arrangements are arrangements of which the Group has joint control, established by contracts requiring unanimous consent for decisions about the activities that significantly affect the arrangements' returns.
Joint arrangements are reclassified and accounted for as follows:
· A joint arrangement is classified as "joint operation" when the Group or the Company has rights to the assets and obligations for the liabilities relating to an arrangement. The Group account for each of its share of the assets, liabilities and transactions, including its share of those held or incurred jointly with the other investors, in relation to the joint operation.
· A joint arrangement is classified as "joint venture" when the Group has rights only to the net assets of the arrangements. The Group accounts for its interest in the joint venture using the equity method.
2.5 Foreign currency translation
(a) Functional and presentational currency
Items included in the financial statements of each of the Group's entities are measured using the currency of the primary economic environment in which the entity operates (the "functional currency"). The consolidated financial statements are presented in sterling, which is the Company's functional and presentational currency.
(b) Transactions and balances
Foreign currency transactions are translated into the functional currency of each individual entity using the exchange rates prevailing at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies at the year end date are reported at the rate of exchange prevailing at that date. All exchange gains arising on retranslation of assets and liabilities are dealt with in the profit or loss.
(c) Consolidation of overseas subsidiary
Income and expenditure for overseas subsidiaries are included based upon monthly average exchange rates to give a fair approximation to the transaction rate. Items of statement of financial position are included at the year-end exchange rate. All other differences are included within the translation reserve, including related goodwill and intangible assets, which are translated at the rate ruling at the year end date.
2.6 Property, plant and equipment
All property, plant and equipment (PPE) is shown at cost less subsequent depreciation and impairment. Cost includes expenditure that is directly attributable to the acquisition of the items. Subsequent costs are included in the asset's carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably. All other repairs and maintenance are charged to the profit and loss during the financial period in which they are incurred.
Depreciation on assets is calculated using the straight-line method so as to allocate the cost of each asset less its residual value over its estimated useful life. The assets' residual values and useful lives are reviewed, and adjusted if appropriate, at each statement of financial position date.
The principal annual depreciation rates used to depreciate other assets are as follows:
Leasehold land | Over the lease period of 65 and 99 years |
Buildings | 2% |
Motor vehicles | 20% |
Furniture, fittings and equipment | 10-40% |
Plant and machinery | 5 - 20% |
Renovation | 10-20% |
Capital work-in-progress represents assets under construction, and which are not ready for commercial use at the end of the reporting period. Capital work-in-progress is stated at cost, and will be transferred to the relevant category of assets and depreciated accordingly when the assets are completed and ready for commercial use.
Cost of capital work-in-progress includes direct cost, related expenditure and interest cost on borrowings taken to finance the acquisition of the assets to the date that the assets are completed and put in use.
Subsequent costs are included in the asset's carrying amount or recognised as a separate asset, as appropriate, only when the cost is incurred and it is probable that the future economic benefits associated with the asset will flow to the Company and the cost of the asset can be measured reliably. The carrying amount of parts that are replaced is derecognised. The costs of the day-to-day servicing of equipment are recognised in profit or loss as incurred. Cost also comprises the initial estimate of dismantling and removing the asset and restoring the site on which it is located for which the Company is obligated to incur when the asset is acquired, if applicable.
An item of property and equipment is derecognised upon disposal or when no future economic benefits are expected from its use. Any gain or loss arising from derecognition of the asset is recognised in profit or loss. The revaluation reserve included in equity is transferred directly to retained profits on retirement or disposal of the asset.
2.7 Goodwill and intangible assets
Goodwill represents the excess of the cost of an acquisition over the fair value of the Group's share of the net identifiable assets of the acquired subsidiary at the date of acquisition. Goodwill is tested annually for impairment and carried at cost less accumulated impairment losses. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold.
Goodwill is allocated to cash-generating units for the purposes of impairment testing.
Identifiable intangible assets are recognised separately from goodwill on all acquisitions. Such assets are carried at fair value at the date of acquisition (i.e. as deemed cost). Such intangible assets are reviewed for impairment on an annual basis. Intangible assets are tested annually for impairment along with the goodwill.
Intangible assets comprise of the followings:
(a) Research and development expenditure
Research expenditure is recognised as an expense when it is incurred.
Development expenditure is recognised as an expense except that costs incurred on development projects are capitalised as non-current assets to the extent that such expenditure is expected to generate future economic benefits.
Development expenditure is capitalised if, and only if an entity can demonstrate all of the following:
(i) its ability to measure reliably the expenditure attributable to the asset under development;
(ii) the product or process is technically and commercially feasible;
(iii) its future economic benefits are probable;
(iv) its intention to complete and the ability to use or sell the developed asset; and
(v) the availability of adequate technical, financial and other resources to complete the asset under development.
Capitalised development expenditure is measured at cost less accumulated amortisation and impairment losses, if any. Development expenditure initially recognised as an expense is not recognised as assets in the subsequent period.
The development expenditure is amortised on a straight-line method over a period of 8 to 15 years when the products are ready for sale or use. In the event that the expected future economic benefits are no longer probable of being recovered, the development expenditure is written down to its recoverable amount.
(b) Licence
Separately acquired licence is shown at historical cost. Licence has a finite useful life and is carried at cost less accumulated amortisation. Amortisation is calculated using the straight-line method to allocate the cost of licence over its estimated useful lives of 10 years.
(c) Patent
Separately acquired patent is shown at historical cost. Patents have a finite useful life and is carried at cost less accumulated amortisation. Amortisation is calculated using the straight-line method to allocate the cost of licence over their estimated useful lives of 5 years.
2.8 Impairment testing of goodwill, other intangible assets and property, plant and equipment
For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units). As a result, some assets are tested individually for impairment and some are tested at cash-generating unit level. Goodwill is allocated to those cash-generating units that are expected to benefit from synergies of the related business combination and represent the lowest level within the Group at which management monitors the related cash flows.
Goodwill, other individual assets or cash-generating units that include goodwill, other intangible assets with an indefinite useful life, and those intangible assets not yet available for use are tested for impairment at least annually. All other individual assets or cash-generating units are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
An impairment loss is recognised for the amount by which the asset's or cash-generating unit's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of fair value, reflecting market conditions less costs to sell, and value in use based on an internal discounted cash flow evaluation. Impairment losses recognised for cash-generating units, to which goodwill has been allocated, are credited initially to the carrying amount of goodwill. Any remaining impairment loss is charged pro rata to the other assets in the cash-generating unit. With the exception of goodwill, all assets are subsequently reassessed for indications that an impairment loss previously recognised may no longer exist.
2.9 Inventories
Inventories are stated at the lower of cost and net realisable value. Cost is determined on the first-in-first-out basis and comprises the purchase price and incidentals incurred in bringing the inventories to their present location and condition.
Net realisable value represents the estimated selling price less the estimated costs of completion and the estimated costs necessary to make the sale.
Reviews are made periodically by management on damaged, obsolete and slow-moving inventories. These reviews require judgement and estimates. Possible changes in these estimates could result in revisions to the valuation of inventories.
2.10 Trade and other receivables
Trade and other receivables are initially recognised at fair value, which is usually the original invoiced amount plus transaction costs, and subsequently carried at amortised cost using the effective interest method less provisions made for impairment of receivables.
An impairment loss is recognised when there is objective evidence that a financial asset is impaired. Management specifically reviews its loans and receivables financial assets and analyses historical bad debts, customer concentrations, customer creditworthiness, current economic trends and changes in the customer payment terms when making a judgment to evaluate the adequacy of the allowance for impairment losses. Where there is objective evidence of impairment, the amount and timing of future cash flows are estimated based on historical loss experience for assets with similar credit risk characteristics. If the expectation is different from the estimation, such difference will impact the carrying value of receivables.
2.11 Trade and other payables
Trade and other payables are initially recognised at fair value, which is usually the original invoiced amount, and subsequently carried at amortised cost using the effective interest method.
2.12 Borrowing costs
Borrowing costs, directly attributable to the acquisition, construction or production of a qualifying asset, are capitalised as part of the cost of those assets, until such time as the assets are ready for their intended use or sale. Capitalisation of borrowing costs is suspended during extended periods in which active development is interrupted.
All other borrowing costs are recognised in profit or loss as expenses in the period in which they incurred.
2.13 Cash and cash equivalents
Cash and cash equivalents (readily convertible into a known amount of cash) include cash in hand and deposits held at call with banks with an original maturity of three months or less. For the purpose of the cash flow statement, cash and cash equivalents are as defined above, net of outstanding bank overdrafts.
2.14 Financial Instruments
Financial instruments are recognised in the statements of financial position when the Group has become a party to the contractual provisions of the instruments.
Financial instruments are classified as liabilities or equity in accordance with the substance of the contractual arrangement. Interest, dividends, gains and losses relating to a financial instrument classified as a liability, are reported as an expense or income. Distributions to holders of financial instruments classified as equity are charged directly to equity.
Financial instruments are offset when the Group has a legally enforceable right to offset and intends to settle either on a net basis or to realise the asset and settle the liability simultaneously.
A financial instrument is recognised initially at its fair value. Transaction costs that are directly attributable to the acquisition or issue of the financial instrument (other than a financial instrument at fair value through profit or loss) are added to/deducted from the fair value on initial recognition, as appropriate. Transaction costs on the financial instrument at fair value through profit or loss are recognised immediately in profit or loss.
Financial instruments recognised in the statements of financial position are disclosed in the individual policy statement associated with each item.
(a) Financial Assets
On initial recognition, financial assets are classified as either financial assets at fair value through profit or loss, held-to-maturity investments, loans and receivables financial assets, or available-for-sale financial assets, as appropriate.
(i) Financial Assets at Fair Value Through Profit or Loss
As at the end of the reporting period, there were no financial assets classified under this category.
(ii) Held-to-maturity Investments
As at the end of the reporting period, there were no financial assets classified under this category.
(iii) Loans and Receivables Financial Assets
Trade receivables and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as loans and receivables financial assets. Loans and receivables financial assets are measured at amortised cost using the effective interest method, less any impairment loss. Interest income is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial.
(iv) Available-for-sale Financial Assets
As at the end of the reporting period, there were no financial assets classified under this category.
(b) Financial Liabilities
All financial liabilities are initially at fair value plus directly attributable transaction costs and subsequently measured at amortised cost using the effective interest method other than those categorised as fair value through profit or loss.
Fair value through profit or loss category comprises financial liabilities that are either held for trading or are designated to eliminate or significantly reduce a measurement or recognition inconsistency that would otherwise arise. Derivatives are also classified as held for trading unless they are designated as hedges.
(c) Equity Instruments
(i) Ordinary Shares
Incremental costs directly attributable to the issue of new ordinary shares or options are shown in equity as a deduction, net of tax, from proceeds.
Dividends on ordinary shares are recognised as liabilities when approved for appropriation.
(ii) Redeemable Convertible Cumulative Preference Shares ("RCCPS")
The redeemable convertible cumulative preference shares are regarded as compound instruments, consisting of a liability component and an equity component. The component of redeemable convertible cumulative preference shares that exhibits characteristics of a liability is recognised as a financial liability in the statements of financial position, net of transaction costs. The dividends on those shares are recognised as interest expense in profit or loss using the effective interest method. On issuance of the redeemable convertible cumulative preference shares, the fair value of the liability component is determined using a market rate for an equivalent non-convertible debt and this amount is carried as a financial liability in accordance with the Group's accounting policy.
The residual amount, after deducting the fair value of the liability component, is the equity component and is included in equity, net of transaction costs. The equity component is not remeasured subsequent to initial recognition.
Transaction costs are apportioned between the liability and equity components of the redeemable convertible cumulative preference shares in proportion to their initial carrying amounts.
(ii) Irredeemable Convertible Preference Shares ("ICPS")
Preference shares are classified as equity if they are non-redeemable, or are redeemable but only at the Company's option, and any dividends are discretionary. Dividends on preference shares are recognised as distributions within equity.
Preference shares are classified as financial liabilities if they are redeemable on a specific date or at the option of the preference shareholders, or if dividend payments are not discretionary. Dividends thereon are recognised as interest expense in profit or loss as accrued.
(d) Derecognition
A financial asset or part of it is derecognised when, and only when, the contractual rights to the cash flows from the financial asset expire or the financial asset is transferred to another party without retaining control or substantially all risks and rewards of the asset. On derecognition of a financial asset, the difference between the carrying amount and the sum of the consideration received (including any new asset obtained less any new liability assumed) and any cumulative gain or loss that had been recognised in equity is recognised in profit or loss.
A financial liability or a part of it is derecognised when, and only when, the obligation specified in the contract is discharged or cancelled or expires. On derecognition of a financial liability, the difference between the carrying amount of the financial liability extinguished or transferred to another party and the consideration paid, including any non-cash assets transferred or liabilities assumed, is recognised in profit or loss.
2.15 Revenue recognition
Revenue is measured at the fair value of the consideration received or receivable, and represents amounts receivable for goods supplied, stated net of discounts and returns. The Group recognises revenue when the amount of revenue can be reliably measured and it is probable that future economic benefits will flow to the entity, and when specific criteria have been met for each of the Group's activities, as described below.
(a) Sales of goods
Sales of refined palm oil and biofuels are recognised when the risks of obsolescence and loss have been transferred to the customers, and either the customers have accepted the products in accordance with the sales contract, the acceptance provisions have lapsed or the Group has objective evidence that all criteria for acceptance have been satisfied.
(b) Rendering of services
Palm oil tolling services are recognised when services are performed in accordance with the service contract.
(c) Finance income
Interest income is recognised on an accrual basis using the effective interest method.
2.16 Deferred income tax
Deferred income tax is provided in full, using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements. The deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction, other than a business combination, that at the time of the transaction affects neither accounting nor taxable profit nor loss. Deferred income tax is determined using tax rates (and laws) that have been enacted or substantially enacted by the statement of financial position date and are expected to apply when the related deferred income tax asset is realised or the deferred income tax liability is settled.
Deferred income tax assets are recognised to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised.
2.17 Employee Benefits
(a) Pension obligations
Group companies do not operate defined contribution schemes but contribute to individual personal pension plan for certain employees by way of paying 12% of their gross salary costs in lieu of a scheme contribution as required by Malaysian law, which is accounted for as salary when payable.
(b) Share-based payments
The fair value of previous share options is calculated by the Company using the Black Scholes option pricing model, as the Directors believe that the options are likely to be exercised nearer to their expiry dates. The expense is recognised in the profit and loss on a straight line basis over the period from the date of award to the date of vesting, based on the Company's best estimate of shares that will eventually vest. A credit is recognised on the same basis in the share-based payment reserve.
2.18 Judgements and estimates
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
The Group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal to the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.
(a) Impairment of goodwill and intangible assets
Determining whether goodwill and intangible assets are impaired requires an estimation of the value-in-use of the cash-generating units to which goodwill and intangible assets have been allocated. The value-in-use calculation requires the Directors to estimate the future cash flows expected to arise from the cash-generating unit and a suitable discount rate in order to calculate present value (see note 14 for details).
(b) Amortisation of Development Costs
Changes in the expected level of usage and technological development could impact the economic useful lives and therefore, future amortisation charges could be revised (see note 14 for details).
(c) Impairment of trade receivables
An impairment loss is recognised when there is objective evidence that a trade receivable is impaired. Management has specifically reviewed its trade receivables having specific regard to; historical bad debts, customer concentrations, customer creditworthiness, current economic trends and changes in the customer payment terms when making a judgment to evaluate the adequacy of the allowance for impairment losses. Where there is objective evidence of impairment, the amount and timing of future cash flows are estimated based on historical loss experience for assets with similar credit risk characteristics. If the expectation is different from the estimation, such difference will impact the carrying value of receivables, (see note 25 (b) for details regarding the groups trade receivables).
(d) Impairment of property, plant and equipment
The carrying amounts of property, plant and equipment are reviewed at the end of each reporting period to determine whether there is any indication of impairment. If any such indication exists, then the asset's recoverable amount is estimated, which requires management judgement. As at 31 December 2014 management concluded that the recoverable amount of property, plant and equipment was in excess of its carrying value. The forecasts described in note 14 supported this conclusion.
2.19 Fair value measurements
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, regardless of whether that price is directly observable or estimated using a valuation technique. The measurement assumes that the transaction takes place either in the principal market or in the absence of a principal market, in the most advantageous market. For non-financial asset, the fair value measurement takes into account a market's participant ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use.
For financial reporting purposes, the fair value measurements are analysed into level 1 to level 3 as follows:
Level 1: Inputs are quoted prices (unadjusted) in active markets for identical assets or liability that the entity can access at the measurement date;
Level 2: Inputs are inputs, other than quoted prices included within level 1, that are observable for the asset or liability, either directly or indirectly; and
Level 3: Inputs are unobservable inputs for the asset or liability.
The transfer of fair value between levels is determined as of the date of the event or change in circumstances that caused the transfer.
2.20 Related parties
A party is related to an entity (referred to as the "reporting entity") if:
(a) A person or a close member of that person's family is related to a reporting entity if that person:
(i) has control or joint control over the reporting entity;
(ii) has significant influence over the reporting entity; or
(iii) is a member of the key management personnel of the reporting entity or of a parent of the reporting entity.
(b) An entity is related to a reporting entity if any of the following conditions applies:
(i) the entity and the reporting entity are members of the same group (which means that each parent, subsidiary and fellow subsidiary is related to the others);
(ii) one entity is an associate or joint venture of the other entity (or an associate or joint venture of a member of a group of which the other entity is a member);
both entities are joint ventures of the same third party; or
(iv) one entity is a joint venture of a third entity and the other entity is an associate of the third entity.
(v) The entity is a post-employment benefit plan for the benefit of employees of either the reporting entity or an entity related to the reporting entity. If the reporting entity is itself such a plan, the sponsoring employers are also related to the reporting entity.
(vi) The entity is controlled or jointly controlled by a person identified in (a) above.
A person identified in (a)(i) has significant influence over the entity or is a member of the key management personnel of the entity (or of a parent of the entity).
Close members of the family of a person are those family members who may be expected to influence, or be influenced by, that person in their dealings with the entity.
3 Subsidiaries
Graphene Nanochem plc has the following subsidiaries:
Name of subsidiaries | Effective Equity Interest | Principal activities | |
| 2014 | 2013 |
|
| % | % |
|
Platinum Nanochem Sdn. Bhd. | 100 | 100 | Investment holding and provision of management services |
Platinum Performance Chem Sdn Bhd. (formerly known as Zurex Corporation Sdn. Bhd.) | 100 | 100 | Refining of crude palm oil |
Platinum Nanochem Sdn. Bhd. has the following subsidiaries:
Name of subsidiaries | Effective Equity Interest | Principal activities | |
| 2014 | 2013 |
|
| % | % |
|
Plantinum Green Chemicals Sdn. Bhd. | 100 | 100 | Manufacturing of advanced chemicals and biofuels |
Plantinum Nano G Sdn. Bhd. | 100 | 100 | Manufacturing of advanced nano-materials |
All the above subsidiaries are incorporated in Malaysia.
Following the Reverse Acquisition on 26 March 2013, as in Note 30 to the consolidated financial statements, Platinum Nanochem Sdn. Bhd. is the accounting acquirer and Graphene Nanochem plc is the legal parent.
4 Investment in a joint venture
| 2014 | 2013 |
| £'000 | £'000 |
|
|
|
Investment in a joint venture | 78 | - |
Share of post-acquisition reserve | (22) | - |
| 56 | - |
|
|
|
Scomi Platinum Sdn Bhd, a 50% owned joint venture in the Group which is principally engaged in manufacturing of speciality chemicals and other graphene-enhanced green chemicals. The group accounted for the joint venture by using the equity method.
Summarised financial information in respect of the Group's joint venture are set out below:
| Year ended 31 December 2014 | Year ended 31 December 2013 |
| £'000 | £'000 |
|
|
|
Revenue | - | - |
|
|
|
Loss after tax | (44) | - |
|
|
|
Group's share of results for the year | (22) |
|
|
|
|
Total assets | 112 | - |
Total liabilities | - | - |
Net assets | 112 | - |
|
|
|
Group's share of joint venture' net assets | 56 | - |
|
|
|
|
|
|
5 Operating segments
Management has determined the operating segments based on the reports reviewed by The Board that are used to make strategic decisions.
Management has determined that the Group has one operating segment, which is refining and manufacturing of palm oil and biofuels as well as production of oil field products which is wholly operated in Malaysia. The financial information contained in these financial statements therefore relates solely to this segment. The Group's non-current assets consist of property, plant and equipment, goodwill and intangible assets, and are located entirely in Malaysia.
6 Revenue
|
|
| 2014 | 2013 |
|
|
| £'000 | £'000 |
Revenue from sales of second generation biofuels and refined palm oil |
| 43,837 | 31,600 | |
Revenue from sales of oil field products |
|
| 4,487 | - |
|
|
| 48,324 | 31,600 |
7 Other Income
|
| 2014 | 2013 |
|
| £'000 | £'000 |
Compensation from supplier |
| 83 | - |
Gain on disposal of property, plant and equipment |
| 8 | - |
Miscellaneous income |
| 28 | - |
Realised gain on foreign currency exchange | 59 | 1 | |
Rental income | 3 | - | |
|
| 181 | 1 |
8 Administrative expenses
|
|
| 2014 | 2013 |
|
|
| £'000 | £'000 |
Included within administrative expenses are: |
|
|
|
|
Employee benefit expenses |
|
| 780 | 770 |
Unrealised loss on foreign exchange |
|
| - | 516 |
Rental of premises |
|
| 74 | 40 |
Rental of equipment |
|
| 3 | 14 |
Property, plant and equipment written off |
|
| 129 | - |
Auditors remuneration |
|
|
|
|
- Fees payable to the Group's auditor for the audit of the Group's annual accounts |
|
| 25 | 25 |
- Fees payable to the subsidiaries' auditor for the audit of the subsidiaries' annual accounts |
|
| 25 | 25 |
Fees payable to the Group's auditors for the other services: |
|
|
|
|
- corporate finance services |
|
| - | 131 |
9 Directors and employees
The employee benefit expense during the year was as follows:
|
|
| 2014 | 2013 |
|
|
| £'000 | £'000 |
Salary and wages |
|
| 701 | 690 |
Pension costs-defined contribution |
|
| 75 | 75 |
Social security cost |
|
| 4 | 5 |
|
|
| 780 | 770 |
The average number of employees inclusive of executive directors during the year was 131 (2013:157).
|
|
| 2014 | 2013 |
|
|
| Number | Number |
Managerial |
|
| 22 | 17 |
Administrative |
|
| 36 | 59 |
Operational |
|
| 73 | 81 |
|
|
| 131 | 157 |
Remuneration in respect of Directors was as follows:
Director |
| Basic salary and fees | Pension-Defined contribution schemes | Total 2014 | Total 2013 |
|
| £'000 | £'000 | £'000 | £'000 |
Tan Sri Abi Musa |
| 12 | - | 12 | 9 |
Dato Jespal Deol |
| 257 | 29 | 286 | 324 |
Sushil Sidhu |
| 90 | 9 | 99 | 121 |
Patrick Howes | 24 | - | 24 | 23 | |
AM Cleverly Esq & Mrs JCM Cleverly | 12 | - | 12 | 9 | |
Dato' Sallehuddin | 8 | - | 8 | 70 | |
Dato' Larry Gan | 12 | - | 12 | 9 | |
|
| 415 | 38 | 453 | 565 |
The number of Directors who accrued benefits under Company pension schemes was as follows:
|
|
| 2014 | 2013 |
|
|
| Number | Number |
Defined contribution schemes |
|
| 2 | 3 |
10 Finance income/costs
|
| 2014 | 2013 |
|
| £'000 | £'000 |
|
| Restated | |
Finance cost |
|
| |
Interest on bank borrowings | 2,447 | 2,538 | |
Interest to suppliers |
| 27 | 6 |
Interest to shareholders | - | 82 | |
Interest on the preference shares | - | - | |
|
| 2,474 | 2,626 |
Finance income |
|
|
| |
Interest income | 10 | 168 | ||
|
| 10 | 168 | |
11 Income tax
|
| 2014 | 2013 |
|
| £'000 | £'000 |
|
|
| Restated |
Current income tax |
| - | - |
|
|
| |
Deferred tax |
|
| |
Origination or recognition of temporary differences | (96) | (223) | |
|
| (96) | (223) |
The tax on the Group's loss before tax differs from the loss before taxation multiplied by the standard rate of corporation tax in Malaysia due to the following:
|
| 2014 | 2013 |
|
| £'000 | £'000 |
|
| Restated | |
Loss before tax | (6,787) | (10,150) | |
|
|
| |
Tax calculated at the standard rate of corporation tax in Malaysia: 25% | (1,697) | (2,538) | |
Expenses not deductible for tax purposes | 299 | 303 | |
Deferred tax credit not recognised during the year | 1,302 | 2,604 | |
Deferred tax credit arising from reverse acquisition | - | (1,285) | |
Foreign exchange adjustment | - | 693 | |
|
| (96) | (223) |
The temporary differences attributable to the deferred tax assets and deferred tax |
|
| |
liabilities which are not recognised in the financial statements are as follows: |
|
| |
|
|
| |
Deferred tax assets: |
|
| |
- Unabsorbed capital allowances | 28,073 | 26,142 | |
- Unutilised tax losses | 20,815 | 18,229 | |
| 48,888 | 44,371 | |
Deferred tax liabilities: |
|
| |
- Accelerated capital allowances | (21,454) | (19,641) | |
| 27,434 | 24,730 |
The deferred tax assets are not provided in view of the uncertainty on the timing of its recoverability.
The tax rate applied is reflecting the average tax rate weighted in proportion to accounting profit earned in each geographical territory.
12 Loss per share
Basic
Basic loss per share is calculated by dividing the loss attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the year.
|
| 2014 | 2013 |
|
| Restated | |
Loss attributable to equity holders of the Company | £6,691,000 | £9,927,000 | |
Weighted average number of ordinary shares in issue |
| 116,536,536 | 90,513,232 |
Basic loss per share in pence | (5.74)p | (10.97)p | |
|
|
|
Diluted
Diluted loss per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all contracted dilutive potential ordinary shares. The Company does not have any dilutive potential ordinary shares at the reporting date.
Accordingly, the diluted loss per share is the same as the basic loss per share.
13 Property, plant and equipment
| Leasehold land | Leasehold Buildings | Furniture, fittings and equipment | Plant and machinery | Motor vehicles | Renovation | Capital work-in-progress | Total |
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Cost |
|
|
|
|
|
|
|
|
As at 1 January 2013 | 1,763 | 329 | 239 | 29,981 | 145 | 274 | 99 | 32,830 |
Additions | - | - | 62 | 279 | 285 | 2 | 4,782 | 5,410 |
Arising from reverse acquisition | 1,387 | 1,071 | 25 | 8,396 | 15 | 1 | - | 10,895 |
Foreign exchange adjustment | (398) | (181) | (38) | (4,801) | (45) | (34) | (435) | (5,932) |
As at 31 December 2013 | 2,752 | 1,219 | 288 | 33,855 | 400 | 243 | 4,446 | 43,203 |
Additions | - | 7 | 62 | 162 | 34 | 8 | 4,447 | 4,720 |
Disposal | - | - | - | - | (28) | - | - | (28) |
Transfer | - | - | - | - | - | 92 | (92) | - |
Written off | - | - | - | - | - | - | (129) | (129) |
Foreign exchange adjustment | (19) | (9) | (2) | (237) | (3) | (3) | (73) | (346) |
As at 31 December 2014 | 2,733 | 1,217 | 348 | 33,780 | 403 | 340 | 8,599 | 47,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation |
|
|
|
|
|
|
| |
As at 1 January 2013 | 163 | 39 | 189 | 3,430 | 145 | 240 | - | 4,206 |
Additions | 133 | 22 | 39 | 1,822 | 25 | 20 | - | 2,061 |
Arising from reverse acquisition | - | 48 | 19 | 708 | 8 |
| - | 783 |
Foreign exchange adjustment | (32) | (13) | (29) | (674) | (21) | (31) | - | (800) |
As at 31 December 2013 | 264 | 96 | 218 | 5,286 | 157 | 229 | - | 6,250 |
Additions | 36 | 25 | 37 | 1,733 | 61 | 15 | - | 1,907 |
Disposal | - | - | - | - | (28) |
| - | (28) |
Foreign exchange adjustment | (2) | (1) | (2) | (55) | (1) | (2) | - | (63) |
As at 31 December 2014 | 298 | 120 | 253 | 6,964 | 189 | 242 | - | 8,066 |
|
|
|
|
|
|
|
|
|
Net book value as at 31 December 2014 | 2,435 | 1,097 | 95 | 26,816 | 214 | 98 | 8,599 | 39,354 |
|
|
|
|
|
|
|
|
|
Net book value as at 31 December 2013 | 2,488 | 1,123 | 70 | 28,569 | 243 | 14 | 4,446 | 36,953 |
The leasehold land, buildings, plant and machinery have been pledged to licensed banks as security for banking facilities granted to the Group as disclosed in Note 19.
The title of the leasehold land at Lahad Datu, Sabah, Malaysia is yet to be transferred to the subsidiary company as it is held under master title.
Capital work-in-progress is in respect of construction of plant and machinery.
14 Goodwill and Intangible assets
| License | Development Cost | Patent |
Goodwill | Total |
| £'000 | £'000 | £'000 | £'000 | £'000 |
Cost |
|
|
|
|
|
As at 1 January 2013 | 738 | 1,101 | 3 | 815 | 2,657 |
Arising from reverse acquisition | 6,880 | - | - | 2,461 | 9,341 |
Addition during the year | - | 1,780 | - | - | 1,780 |
Foreign exchange adjustment | (90) | (292) | - | (100) | (482) |
As at 31 December 2013 | 7,528 | 2,589 | 3 | 3,176 | 13,296 |
Addition during the year | - | 3,859 | - | - | 3,859 |
Foreign exchange adjustment | (4) | (57) | - | (5) | (66) |
As at 31 December 2014 | 7,524 | 6,391 | 3 | 3,171 | 17,089 |
|
|
|
|
|
|
Accumulated amortisation |
|
|
|
|
|
As at 1 January 2013 | 6 | 352 | - | - | 358 |
Arising from reverse acquisition | 844 | - | - | - | 844 |
Addition during the year | 844 | 114 | - | - | 958 |
Foreign exchange adjustment | 1 | (54) | - | - | (53) |
As at 31 December 2013 | 1,695 | 412 | - | - | 2,107 |
Addition during the year | 392 | 138 | 1 | - | 531 |
Foreign exchange adjustment | - | (4) | - | - | (4) |
As at 31 December 2014 | 2,087 | 546 | 1 | - | 2,634 |
|
|
|
|
|
|
|
|
|
|
|
|
Net book value as at 31 December 2014 | 5,437 | 5,845 | 2 | 3,171 | 14,455 |
|
|
|
|
|
|
Net book value as at 31 December 2013 | 5,833 | 2,177 | 3 | 3,176 | 11,189 |
Goodwill
The carrying amount of goodwill is allocated to each operational cash-generating unit as follows:
|
| 2014 | 2013 |
|
| £'000 | £'000 |
Manufacturing of advanced chemicals and biofuels | 522 | 523 | |
Manufacturing of advanced nano-materials |
| 192 | 192 |
Refining of palm oil |
| 2,457 | 2,461 |
|
|
| |
|
| 3,171 | 3,176 |
Licence
i) Licence for the usage of development, exploitation and commercialisation of graphite nano-fibres and its derivatives; and
ii) Licence for the manufacture of palm oil biodiesel and the linked refinery licence subsequently obtained. A useful economic life of 20 years has been assumed as the licence has no termination date and the Group has full rights to the land. The production of palm oil is also such an important commodity in Malaysia that its production and demand is expected to continue indefinitely.
14 Goodwill and Intangible assets (Continued)
Development cost
The details of the development cost are:
|
| 2014 | 2013 |
|
| £'000 | £'000 |
Biofuels | 799 | 804 | |
Graphite nano-fibres |
| 803 | 530 |
Plat Drill |
| 3,790 | 1,255 |
Plat Quartz |
| 545 | - |
Graph Eat |
| 272 | - |
Plat Surf |
| 182 | - |
| 6,391 | 2,589 |
Included in the development cost are:
|
| 2014 | 2013 |
|
| £'000 | £'000 |
Biofuels production costs | 159 | 160 | |
Employee benefit expenses |
| 1,542 | 1,279 |
Material used |
| 3,769 | 223 |
Plat Drill production costs |
| 921 | 927 |
|
| 6,391 | 2,589 |
The remaining amortisation period of the above intangible fixed assets is as follows:
Licence - 9 years and 17 years
Development costs - 3 years and 15 years
Patent - 3 years
The goodwill and intangible assets are tested for impairment annually at the statement of financial position date and as and when other events or changes in circumstances indicate that the carrying amount may not be fully recoverable. The recoverable amounts of the cash generating units are based on value-in-use approach, and are derived from the present value of future cash flows from the operating segment computed based on the projections of the financial budgets approved by the management and these projections cover a period of 5 - 15 years. Where cash flow projections extend beyond the period covered by the most recent approved financial budget, management extrapolate the projections using the assumptions noted below for subsequent years.
Management has estimated the key assumptions based on their knowledge of the industry and external sources of information.
The key assumption used for value in use calculations are as follows:
| Budgeted gross margin | Growth rate | Discount rate | ||||
| 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |
| % | % | % | % | % | % | |
Manufacturing of advance chemicals and biofuels | 21-27 | 5-10 | Nil | Nil | 8 | 8 | |
Manufacturing of advance nano-materials | 25-100 | 10-100 | Nil | Nil | 8 | 8 | |
Refining of palm oil | 5-6 | 5-10 | Nil | Nil | 8 | 8 | |
|
|
|
|
|
|
| |
(i) Budgeted gross margin |
| Average gross margin achieved in the fourth quarter of 2014 with the launch of the new oil field products as well as expected efficiency improvements. |
|
|
|
(ii) Growth rate |
| Based on the expected projection of the type of business. |
|
|
|
(iii) Discount rate (pre-tax) |
| The rate that reflects current market assessments of the time value of money and the risks specific to the asset is the return that investors would require if they were to choose an investment that would generate cash flows of amounts, timing and risk profile equivalent to those that the entity expects to derive from the asset. |
Management have performed sensitivity analysis on the above key assumptions, including increasing the discount rate to 16% and concluded that no reasonable change on the above key assumptions would cause the carrying amount of the goodwill and intangible assets to exceed its recoverable amount.
15 Inventories
|
|
| 2014 | 2013 |
|
|
| £'000 | £'000 |
At cost, |
|
| ||
Raw material |
| 1,031 | 1,113 | |
Finished goods |
| - | 95 | |
Consumable goods |
| 21 | 24 | |
|
| 1,052 | 1,232 | |
At net realisable value, |
|
|
| |
Finished goods |
| 434 | 1,838 | |
|
| 1,486 | 3,070 | |
|
|
|
|
The amount of inventories recognised as an expense during the year to 31 December 2014 was £41,948,000 (2013: £28,693,000).
16 Trade and other receivables
|
| 2014 | 2013 |
|
| £'000 | £'000 |
Trade receivables |
| 4,587 | 1,942 |
Other receivables |
| 348 | 138 |
Deposits |
| 195 | 211 |
Prepayments |
| 511 | 2,319 |
VAT |
| - | 23 |
|
| 5,641 | 4,633 |
The normal trade credit term is 30-90 days (2013: 30 days).
Included in prepayments, there are advances paid to trade creditors for the purchase of raw materials amounting to approximately £505,000 (2013 - £1,844,000 ).
17 Cash and cash equivalents
|
| 2014 | 2013 | |
|
| £'000 | £'000 | |
Fixed deposits with licensed banks | - | 706 | ||
Cash and bank balances | 2,227 | 6,662 | ||
|
| 2,227 | 7,368 | |
The deposits with licensed banks at the end of the reporting period bore an effective interest rate of 3% (2013 - 3%) per annum. The deposits have a maturity period of 30 days (2013 - 30 days).
In the previous financial year, included in deposits with licensed banks were amounts of £663,000 which have been pledged as security for banking facilities granted to the Group and of this £375,000 were held in trust by two third parties.
18 Trade and other payables
|
| 2014 | 2013 |
|
| £'000 | £'000 |
Trade payables |
| 2,435 | 1,513 |
Other payables |
| 1,099 | 450 |
Accruals |
| 327 | 56 |
|
| 3,861 | 2,019 |
The trade and other payables of the group for this and the prior year are due for payment within 30 - 60 days.
Included in other payables is an amount owing by Platinum Energy Global Sdn Bhd of £20,000 (2013: £20,000). Platinum Energy Global Sdn Bhd is a related party which hold ordinary shares in Graphene Nanochem Plc and their director, Dato' Jespal Deol is also a director of Graphene Nanochem Plc.
19 Bank borrowings
| 2014 | 2013 |
| £'000 | £'000 |
The details of bank borrowings are: |
|
|
Term loans | 13,697 | 15,557 |
Finance lease | 26 | 1 |
Revolving credits | 16,718 | 9,795 |
| 30,441 | 25,353 |
|
|
|
The bank borrowings are repayable as follows: |
|
|
Shown as current liabilities |
|
|
Term loans | 2,160 | 1,754 |
Finance lease | 6 | 1 |
Revolving credits | 16,718 | 9,795 |
| 18,884 | 11,550 |
Shown as non-current liabilities |
|
|
Term loans |
|
|
Between one and two years | 2,177 | 2,175 |
Between two and five years | 8,601 | 9,017 |
More than five years | 759 | 2,611 |
| 11,537 | 13,803 |
Finance lease |
|
|
Between one and two years | 20 | - |
| 11,557 | 13,803 |
Term loans and Revolving credits
The term loans and revolving credits are secured as follows:
(a) first party first fixed charge over the leasehold land, buildings, plant and machinery of certain subsidiaries as disclosed In Note 13;
(b) fixed and floating charge over all present and future assets of certain subsidiaries; both movable and immovable;
(c) assignment of all the subsidiaries' right under the relevant contract/agreements related to the capital work-in-progress assignable to the bank, applicable insurance, permits and liquidated damages, performance bonds/guarantees and licenses;
(d) deed of assignment of contract proceeds over executed sales off-take agreements between the borrower and the buyer; and
(e) irrevocable joint and several guarantees by the Company, all directors of a subsidiary and certain directors of the Company.
Term loans bear weighted average effective interest rates ranged from 7.25% to 8.10% (2013: 7.22% to 8.10%) per annum and revolving credits bear weighted average effective interest rates ranged from 7.25% to 8.0% (2013: 8%) per annum.
Finance lease bears a weighted average effective Interest rate of 4.46% (2013: 6.96%) per annum.
20 Deferred tax liability
|
| £'000 Restated | |
The movement on the deferred tax liability are as follows: |
|
| |
|
|
| |
As at 1 January 2013 |
| 13 | |
Arising from reverse acquisition |
| 1,509 | |
Recognised in statement of comprehensive income |
| (223) | |
Foreign exchange adjustment |
| (1) | |
As at 31 December 2013 |
| 1,298 | |
Recognised in statement of comprehensive income |
| (96) | |
As at 31 December 2014 |
| 1,202 | |
|
|
| |
| 2014 | 2013 | |
| £'000 | £'000 | |
The deferred tax liability is attributable to: |
|
| |
The fair value of the intangible assets arising from the reverse takeover exercise in previous financial year | 1,202 | 1,298 | |
| 1,202 | 1,298 | |
21 Share capital and options
| 2014 | 2013 | 2014 | 2013 |
| Number of shares | £'000 | ||
Authorised: |
|
|
|
|
Ordinary shares of 1p each | - | 250,000,000 | - | 2,500 |
Pursuant to the Reverse Acquisition # | - | (250,000,000) | - | (2,500) |
| - | - | - | - |
|
|
|
|
|
Issued and Fully Paid-Up: |
|
|
|
|
At 1 January | 116,536,536 | 166,445,000 | 23,307 | 1,664 |
Share Consolidation with ratio of 1 new Consolidated Ordinary Share for every 20 Existing Unconsolidated Ordinary Shares |
- |
(158,122,750) |
- |
- |
Number of Consolidated Ordinary Shares | 116,536,536 | 8,322,250 | 23,307 | 1,664 |
Issuance of Ordinary Shares of 20p each pursuant to the Placing |
- |
23,214,286 |
- |
4,643 |
Issuance of Ordinary shares of 20p each pursuant to the Reverse Acquisition |
- |
85,000,000 |
- |
17,000 |
At 31 December | 116,536,536 | 116,536,536 | 23,307 | 23,307 |
# Pursuant to the Reverse Acquisition exercise in the previous financial year, the Company's memorandum of association has been amended and the Articles have been approved, and the Company no longer has an authorised share capital.
On 26 March 2013, the Company increased its issued and fully paid-up capital from £1,664,450 to £23,307,307 by the issuance of 108,214,286 new ordinary shares, immediately after the share consolidation pursuant to the Reverse Acquisition exercise as follows:
(i) 23,214,286 new ordinary shares of 20p each pursuant to the Placing at an exercise price of 140p per share; and
(ii) 85,000,000 new ordinary shares of 20p each to Platinum Nanochem Sdn. Bhd.'s shareholders pursuant to the reverse acquisition at an exercise price of 140p per share.
The premium arising from the reverse acquisition exercise of £129,857,143 has been credited to the Share Premium reserve.
Pursuant to the reverse acquisition exercise, all existing long term incentive plans granted have been superseded by new long term incentive plans.
There was no share option movement during the year and options outstanding at 31 December 2013 and 2014 were exercisable as follows:
Date of grant Type of arrangement Number granted Exercise price Expiry date
5 February 2010 Option 56,500 80.92p 5 May 2015
All the share options expired on 5 May 2015.
22 Description and purpose of reserves
The reserves included in the Consolidated Statement of Changes in Equity are as follows:
Share capital - represents the nominal value of the shares issued.
Share premium - represents the premium over nominal value paid for the shares issued, less costs of issuing shares.
Translation reserve - represents the differences arising on translation of foreign operations into the presentational
currency.
Reverse acquisition reserve - represents the premium on shares issued as consideration for the reverse acquisition
of Platinum Nanochem Sdn. Bhd. which was acquired by way of share for share exchange.
Management of capital
The Group's objectives when managing capital are to safeguard the Group's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital.
The Group considers capital to be its equity reserves as shown in the consolidated statement of financial position plus net debt. At the current stage of the Group's life cycle, the Group's objective in managing its capital is to ensure that funds raised meet the cash requirements.
Capital at 31 December 2014 and 31 December 2013 was as follows:
| 2014
| 2013 Restated |
| £'000 | £'000 |
Total borrowings (Note 19) | 30,441 | 25,353 |
Less: Cash and cash equivalents (Note17) | (2,227) | (7,368) |
Net debt | 28,214 | 17,985 |
Total equity | 27,715 | 34,543 |
| 55,929 | 52,528 |
23 Preference Shares
|
| 2014 | 2013 |
|
| £'000 | £'000 |
|
|
|
|
Irredeemable convertible preference shares |
|
|
|
As at 1 January |
| 2,359 | 2,582 |
Foreign exchange adjustment |
| (110) | (317) |
|
| 2,249 | 2,265 |
Irredeemable convertible preference shares
In the previous financial year, the subsidiary of the Company issued 12,250,000 irredeemable convertible preference shares of RM1 each as consideration for the acquisition of plant and machinery.
The rights attached to the irredeemable convertible preference shares ("ICPS") are as follows:
(a) The ICPS shall not carry any fixed rate of dividend. The ICPS holder shall be entitled, on an As If Converted Basis, to such dividend and at such rate as may be declared over the ordinary shares of the subsidiary from time to time. "As If Converted Basis" means the notional conversion of all the ICPS held by a holder on the date falling immediately prior to the record date for the dividends on the ordinary shares of the subsidiary.
(b) The ICPS holder does not have the right to vote at any liquidation, dissolution, winding up or other repayment of capital of the subsidiary. The holder of the ICPS shall participate rateably with the holders of ordinary shares of the subsidiary in any surplus assets.
(c) All of the outstanding ICPS shall be converted on a one to one basis by the subsidiary into fully paid new ordinary shares in the share capital of the subsidiary within fourteen (14) days from the successful commissioning of a 50 tonne per annum facility for the production of various forms of carbonaceous materials.
(d) The holder of the ICPS shall carry no right to vote at any general meeting of the subsidiary except with regard to the following circumstances:-
(i) upon any resolution which directly varies the rights attached to the ICPS; and
(ii) upon any resolution for the winding up of the subsidiary.
(e) The new ordinary shares will rank pari passu in all respects with the then existing ordinary shares of the subsidiary.
The ICPS has matured in June 2013, has yet to be converted during the financial year.
24 Contingencies
At the date of the report, the Company provided a corporate guarantee to its subsidiaries for banking facilities granted to its subsidiary amounting to £1,983,000 (2013: £2,189,000).
25 Financial instruments
The Group's activities expose it to a variety of financial risks: market risks (including foreign currency risk, interest rate risk and equity price risk), credit risk and liquidity risk. The Group's overall risk management programme focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the Group's financial performance. The Group's treasury policy is set by the Board and is reviewed regularly. Further detail regarding risk exposure and risk management policies is provided below.
The carrying amounts of the Group's financial assets and liabilities as at 31 December 2014 are as follows:
|
| 2014 | 2013 |
|
| £'000 | £'000 |
Current assets |
|
|
|
Trade and other receivables |
| 5,641 | 4,633 |
Cash and bank balances |
| 2,227 | 7,368 |
Loans and receivables carried at amortised cost |
| 7,868 | 12,001 |
|
|
|
|
Current liabilities |
|
|
|
Trade and other payables |
| 3,861 | 2,019 |
Borrowings |
| 18,884 | 11,550 |
|
| 22,745 | 13,569 |
Non-current liabilities |
|
|
|
Borrowings |
| 11,557 | 13,803 |
|
|
|
|
Other financial liabilities carried at amortised cost |
| 34,302 | 27,372 |
Risk management is carried out centrally under policies approved by the Board.
(a) Market risk
Foreign Currency Risk
The Group is exposed to foreign currency risk on transactions and balances that are denominated in currencies other than Pound Sterling. The currencies giving rise to this risk are primarily United States Dollar and Malaysian Ringgit. Foreign currency risk is monitored closely on an ongoing basis to ensure that the net exposure is at an acceptable level. On occasion, the Group enters into forward foreign currency contracts to hedge against its foreign currency risk.
The carrying amounts of the Group's foreign currency denominated monetary assets and monetary liabilities at the reporting date are as follows:
| United |
|
|
| States | Malaysian |
|
2014 | Dollar | Ringgit | Total |
| £'000 | £'000 | £'000 |
Trade and other receivables | 3,397 | 2,243 | 5,640 |
Cash and bank balances | 3 | 1,402 | 1,405 |
Trade and other payables | (96) | (3,765) | (3,861) |
Borrowings | - | (30,441) | (30,441) |
Net exposure | 3,304 | (30,561) | (27,257) |
|
|
|
|
| United |
|
|
2013 | States | Malaysian |
|
| Dollar | Ringgit | Total |
| £'000 | £'000 | £'000 |
Trade and other receivables | 171 | 4,410 | 4,581 |
Fixed deposits with licenced banks | 236 | 470 | 706 |
Cash and bank balances | - | 5,616 | 5,616 |
Trade and other payables | - | (2,007) | (2,007) |
Borrowings | - | (25,353) | (25,353) |
Net exposure | 407 | (16,864) | (16,457) |
For the year ended 31 December 2014, if the Malaysian Ringgit had strengthened or weakened by 5% against the Sterling with all other variables held constant, the impact on the loss before tax would have been increased and decreased by £1,528,000 (2013: £843,000).
For the year ended 31 December 2014, if the United States Dollar had strengthened or weakened by 5% against the Sterling with all other variables held constant, the impact on the loss before tax would have been increased and decreased by £165,000 (2013: £20,000 ).
Cash flow and fair value interest rate risk
The Group's cash flow interest rate risk arises from money market deposits and bank borrowings.
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Group's exposure to interest rate risk arises mainly from money market deposits and bank borrowings. The Group's policy is to obtain the most favourable interest rates available. Any surplus funds of the Group will be placed with licensed financial institutions to generate interest income.
Bank borrowings bear a variable rate of interest which expose the Group to cash flow interest rate risk.
The Group does not consider the risk to be significant in view of the nature of the Group's current activities. A 100 basis point change represents management's estimate of a possible change in interest rates at the reporting date. If interest rates had been 100 basis points higher and all other variables remained constant, the impact on the Group's profit and loss would have been £304,000 (2013: £307,000).
Equity price risk
The Group does not have any quoted investments and hence is not exposed to equity price risk.
(b) Credit risk
The Group's exposure to credit risk, or the risk of counterparties defaulting, arises mainly from trade and other receivables. The Group manages its exposure to credit risk by the application of credit approvals, credit limits and monitoring procedures on an ongoing basis. For other financial assets (including quoted investments, cash and bank balances and derivatives), the Group minimises credit risk by dealing exclusively with high credit rating counterparties.
The Group establishes an allowance for impairment that represents its estimate of incurred losses in respect of the trade and other receivables as appropriate. The main components of this allowance are a specific loss component that relates to individually significant exposures, and a collective loss component established for groups of similar assets in respect of losses that have been incurred but not yet identified. Impairment is estimated by management based on prior experience and the current economic environment.
(i) Credit risk concentration profile
The Group's major concentration of credit risk relates to the amounts owing by three (3) customers which constituted approximately 97% (2013 - 78%) of its trade receivables at the end of the reporting period.
The revenue generated by the four customers were as follows:
Customer 1 - £27,579,000 [64%] (2013 - £14,027,000 Percentage of revenue [44%])
Customer 2 - £7,385,000 [17%] (2013 - £6,467,000 Percentage of revenue [20%])
Customer 3 - £7,041,000 [16%] (2013 - £4,307,000 Percentage of revenue [14%])
Other customers - £1,319,000 [3%] (2013 - £6,799,000 Percentage of revenue [22%])
(ii) Exposure to credit risk
As the Group does not hold any collateral, the maximum exposure to credit risk is represented by the carrying amount of the financial assets as at the end of the reporting period.
The Company does not have exposure to international credit risk as most of its trade receivables are concentrated in Malaysia.
(iii) Ageing analysis
The ageing analysis of the Group's trade receivables at the end of the reporting period is as follows:
| Gross | Individual | Collective | Carrying |
| Amount | Impairment | Impairment | Value |
| £'000 | £'000 | £'000 | £'000 |
2014 |
|
|
|
|
Not past due | 3,449 | - | - | 3,449 |
|
|
|
|
|
Past due: |
|
|
|
|
- 1 to 3 months | 1,099 | - | - | 1,099 |
- 3 to 6 months | 39 | - | - | 39 |
|
|
|
|
|
| 4,587 | - | - | 4,587 |
| Gross | Individual | Collective | Carrying |
| Amount | Impairment | Impairment | Value |
| £'000 | £'000 | £'000 | £'000 |
2013 |
|
|
|
|
|
|
|
|
|
Not past due | 1,920 | - | - | 1,920 |
|
|
|
|
|
Past due: |
|
|
|
|
- 3 to 6 months | 6 | - | - | 6 |
- over 6 months | 16 | - | - | 16 |
| 1,942 | - | - | 1,942 |
Trade receivables that are past due but not impaired
The Group believes that no impairment allowance is necessary in respect of these trade receivables. They are substantially companies with good collection track record and no recent history of default.
Trade receivables that are neither past due nor impaired
A significant portion of trade receivables that are neither past due nor impaired are regular customers that have been transacting with the Group. The Group uses ageing analysis to monitor the credit quality of the trade receivables. Any receivables having significant balances past due or more than 180 days, which are deemed to have higher credit risk, are monitored individually.
(c) Liquidity risk
Prudent liquidity risk management implies maintaining sufficient cash balances and ensuring availability of funding.
(d) Fair value information
As at the end of the reporting period, there were no financial instruments carried at fair values.
The fair values of the financial assets and financial liabilities approximated their carrying amounts due to relatively short-term maturity of the financial instruments (maturing within the next 12 months). The fair values are determined by discounting the relevant cash flows at rates equal to the current market interest rate plus appropriate credit rating, where necessary. The fair values are included in level 2 of the fair value hierarchy.
26 Capital commitments
|
| 2014 | 2013 |
|
| £'000 | £'000 |
Contracted but not provided for in the financial statements: |
|
| |
Purchase of property, plant and equipment | 308 | 1,872 |
27 Operating lease commitment
Leases as lessee
The Group leases two office premises and office equipment under operating leases. The lease period of office premises is two (2) years with an option to renew after that date and office equipment is five (5) years.
| 2014 | 2013 |
| £'000 | £'000 |
Not more than one year | 66 | 78 |
Later than one year and not later than five years | 7 | 73 |
| 73 | 151 |
28 Related party transactions
Identities of related parties
(a) In relation to the information detailed elsewhere in the financial statements, the Group has a controlling related party relationship with its subsidiary as disclosed in Note 3 to the financial statements.
(b) Other than those disclosed elsewhere in the financial statements, the Group and the Company also carried out the following significant transactions with the related parties during the financial year:-
|
| 2014 | 2013 |
|
| £'000 | £'000 |
Key management personnel: |
|
| |
- Salaries and other benefits | 415 | 555 | |
- Defined contribution plan | 38 | 34 |
29 Control
The Company is under the control of its shareholders and not any one party.
30 Business combinations
On 26 March 2013 at an Extraordinary General Meeting, the shareholders of the Company approved a reverse takeover under Rule 14 of the AIM Rules. The reverse takeover of the Biofutures Group, by Platinum Nanochem Group has resulted in a new enlarged group, Graphene Nanochem Plc. The cost of the acquisition is deemed to have been incurred by Platinum Nanochem Group, the legal subsidiary in the form of equity instruments issued to the owners of the legal parent. The fair value of the shares in Platinum Nanochem Group has been determined by the price of the placing noted below that occurred immediately following the reverse acquisition being £1.40 per share. The consideration shares issued represents approximately 72.9% of the enlarged share capital of the group and therefore the deemed cost of the combination has been calculated at this volume of shares multiplied by £1.40.
Details of the net assets acquired and the deemed cost of listing are as follows:
|
| £'000 |
Consideration effectively transferred |
| 44,151 |
Non-current assets Current Assets Non-current liabilities Current liabilities |
| 16,146 35,980 (1,509) (8,927) 41,690
|
G Goodwill |
| 2,461 |
From the date of acquisition, Biofutures has contributed £1,007,000 of revenue and £2,122,000 of loss to the enlarged group from continuing operations. If the combination had taken place at the beginning of the year, the loss from operations would have been £1,943,000 and total revenue would have been £2,454,000.
Simultaneously with the Reverse Takeover, the Group completed the placement of 23,214,286 new ordinary shares in the Company raising approximately £32.5 million cash for the business.
The Reverse Takeover provides an opportunity to enhance shareholder value and move the group from its current position and considerable exposure to volatile commodity prices into the manufacture of added-value products with higher margins within niche markets.
Balance Sheet
(Parent Company)
As At 31 December 2014
|
|
|
Notes | 2014 | 2013 |
|
|
|
| £'000 | £'000 |
Fixed assets |
|
|
|
|
|
Investments in subsidiaries |
|
| 3 | 21,268 | 18,012 |
Amounts owned by subsidiaries
|
|
| 4 | 28,600 | 41,169 |
|
|
|
| 49,868 | 59,181 |
Current assets |
|
|
|
|
|
Other debtors |
|
| 4 | 16 | 53 |
Cash at bank and in hand |
|
|
| 821 | 1,046 |
|
|
|
| 837 | 1,099 |
Current liabilities |
|
|
|
|
|
Creditors: amounts falling due within one year |
|
| 5 | (55) | (12) |
|
|
|
|
|
|
Net current assets |
|
|
| 782 | 1,087 |
|
|
|
|
|
|
Net assets |
|
|
| 50,650 | 60,268 |
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
Share Capital |
|
| 6 | 23,307 | 23,307 |
Share premium account |
|
| 7 | 37,639 | 37,639 |
Profit and loss account |
|
| 7 | (10,296) | (678) |
|
|
|
|
|
|
Shareholders' funds |
|
| 8 | 50,650 | 60,268 |
Notes to the Financial Statements (Parent Company)
For the year ended 31 December 2014
Principal accounting policies
Basis of preparation
The financial statements have been prepared under the historical cost convention and using UK financial reporting standards and applicable law which together comprise United Kingdom Generally Accepted Accounting Practice ("UK GAAP"). The consolidated financial statements of the Group have been shown separately and are prepared using IFRS as adopted by the European Union. The financial statements have been prepared under the historical cost convention.
Under Section 408 of the Companies Act 2006, the Company is exempt from the requirement to present its own profit and loss account (see Note 10).
The Company is entitled to the merger relief offered by Section 612 of the Companies Act 2006 in respect of the consideration received in excess of the nominal value of the equity shares issued in connection with the acquisition of Zurex.
The principal accounting policies of the Company are set out below.
There were no recognised gains or losses for the year other than the loss for the year.
Going concern
Please see note 2.2 of the consolidated financial statements regarding the company's ability to continue as a going concern.
Income from investments
Investment income comprises interest receivable from the licensed banks and is recognised on an accrual basis using the effective interest method.
Deferred taxation
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or to receive more, tax, with the following exceptions:
• provision is made for tax on gains arising from the revaluation (and similar fair value adjustments) of fixed assets, and gains on disposal of fixed assets that have been rolled over into replacement assets, only to the extent that, at the balance sheet date, there is a binding agreement to dispose of the assets concerned. However, no provision is made where, on the basis of all available evidence at the balance sheet date, it is more likely than not that the taxable gain will be rolled over into replacement assets and charged to tax only where the replacement assets are sold;
• provision is made for deferred tax that would arise on remittance of the retained earnings of overseas subsidiaries, associates and joint ventures only to the extent that, at the balance sheet date, dividends have been accrued as receivable; and
• deferred tax assets are recognised only to the extent that the Directors consider that it is more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.
Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date.
Foreign currency
Transactions in foreign currencies are translated at the exchange rate ruling at the date of the transaction. Monetary assets and liabilities in foreign currencies are translated at the rates of exchange ruling at the balance sheet date. Any gain or loss arising from a change in exchange rates subsequent to the date of the transaction is included as an exchange gain or loss in the profit and loss account.
Investment in subsidiary
Investments in subsidiary companies are stated at cost less provision for any impairment where the underlying business does not support the carrying value of the investment.
Share-based payments
Pursuant to Reverse acquisition exercise, all existing long term incentive plans granted have been superseded by new long term incentive plans.
1 Administrative expenses
|
|
| 2014 | 2013 |
|
|
| £'000 | £'000 |
Included within administrative expenses are: |
|
|
|
|
Auditors remuneration |
|
|
|
|
- Fees payable to the company's auditor for the audit of the annual accounts |
|
| 25 | 25 |
Fees payable to the company's auditor for the other services: |
|
|
|
|
- Corporate finance services |
|
| - | 44 |
|
|
|
|
|
2 Directors and employees
The employee benefit expense during the year was as follows:
|
|
| 2014 | 2013 |
|
|
| £'000 | £'000 |
Salary and wages including gratitude |
|
| 93 | 155 |
There was no employee except for the number of directors during the year was 7 (2013:8).
Remuneration in respect of Directors was as follows:
Director |
| Basic salary and fees | Pension-Defined contribution schemes | Total 2014 | Total 2013 |
|
| £'000 | £'000 | £'000 | £'000 |
Tan Sri Abi Musa |
| 12 | - | 12 | 9 |
Dato Jespal Deol |
| 12 | - | 12 | 38 |
Sushil Sidhu |
| 12 | - | 12 | 24 |
Patrick Howes | 24 | - | 24 | 23 | |
Am Cleverly Esq & Mrs JCM Cleverly | 12 | - | 12 | 9 | |
Dato' Sallehuddin | 9 | - | 9 | 19 | |
Dato' Larry Gan | 12 | - | 12 | 9 | |
|
|
|
|
| |
|
| 93 | - | 93 | 131 |
3 Investments in subsidiaries
| 2014 | 2013 |
| £000 | £000 |
Cost |
|
|
At 1 January | 18,012 | 1,012 |
Investment in subsidiary | 12,513 | 17,000 |
Impairment during the year | (9,257) | - |
At 31 December | 21,268 | 18,012 |
During the year, Graphene Nanochem Plc increase the shareholding in a subsidiary, Platinum Performance Chemicals Sdn Bhd (formerly known as Zurex Corporation Sdn Bhd) via capitalisation of an amount of £12,513,000 owed by the Subsidiary.
The Company carried out an impairment test based on the assumption that the net realisable value of the investment should drop to the shareholder's fund. As a result, a total impairment loss of £9,257,000, which is recognised in the loss of the Company.
Graphene Nanochem plc has the following subsidiaries:
Name of subsidiaries | Country of incorporation | Effective Equity interest | Principal activities | |
|
| 2014 | 2013 |
|
|
| % | % |
|
Platinum Nanochem Sdn. Bhd. | Malaysia | 100 | 100 | Investment holding and provision of management services |
Platinum Performance Chem Sdn. Bhd. (formerly known as Zurex Corporation Sdn. Bhd.) | Malaysia | 100 | 100 | Refining of crude palm oil |
Platinum Nanochem Sdn. Bhd. has the following subsidiaries and joint venture:
Name of subsidiaries | Country of incorporation | Effective Equity interest | Principal activities | |
|
| 2014 | 2013 |
|
|
| % | % |
|
Plantinum Green Chemicals Sdn. Bhd. | Malaysia | 100 | 100 | Manufacturing of advanced chemicals and biofuels |
Plantinum Nano G Sdn. Bhd. | Malaysia | 100 | 100 | Manufacturing of advanced nano-materials |
|
|
|
|
|
Name of joint venture | Country of incorporation | Effective Equity interest | Principal activities | |
|
| 2014 | 2013 |
|
|
| % | % |
|
Scomi Plantinum Sdn. Bhd. | Malaysia | 50 | Nil | Manufacturing of speciality chemicals and other graphene-enhanced green chemicals |
Investments in subsidiaries and a joint venture are shown at cost less impairment loss.
The Company carried out an impairment test based on value-in-use approach of the cash generating unit, and that is derived from the present value of future cash flows from the operating segment computed based on the projections of financial budgets approved by the management covering a period of 5-15 years. Estimating the value-in-use requires the Company to make an estimate of the expected future cash flows from the cash generating unit and also to choose a suitable discount rate in order to calculate the present value of those cash flows.
Management has estimated the key assumptions based on their knowledge of the industry and external sources of information.
The key assumption used for value in use calculations are as follows:
| Gross margin | Growth rate | Discount rate | |||
| 2014 | 2013 | 2014 | 2013 | 2014 | 2013 |
| % | % | % | % | % | % |
Manufacturing of advanced materials and biofuels | 21-27 | 5-10 | Nil | Nil | 8 | 8 |
Manufacturing of advance nano-materials | 25-100 | 10-100 |
Nil |
Nil | 8 | 8 |
Refining of palm oil | 5-6 | 5-10 | Nil | Nil | 8 | 8 |
|
|
|
|
|
|
|
(i) Budgeted gross margin |
| Average gross margin achieved in the year immediately before the budgeted period increased for expected efficiency improvements and cost saving measures. |
|
|
|
(ii) Growth rate |
| Based on the expected projection of the type of business. |
|
|
|
(iii) Discount rate (pre-tax) |
| The discount rate used is based on the average interest rates charged on borrowings of the Group. |
The management believes that no reasonable change in the above key assumptions would cause the carrying amount of the investment to exceed its recoverable amount.
4 Debtors
| 2014 £000 | 2013 £000 |
Due within more than one year |
|
|
Amounts owed by subsidiaries | 28,600 | 41,169 |
|
|
|
Due within one year |
|
|
Other Debtors | 16 | 53 |
|
|
|
| 28,616 | 41,222 |
5 Creditors: amounts falling due within one year
| 2014 £000 | 2013 £000 |
|
|
|
Other Creditors | - | 10 |
Accruals and deferred income | 55 | 2 |
| 55 | 12 |
6 Share capital and options
| 2014 | 2013 | 2014 | 2013 |
| Number of shares | £'000 | ||
Authorised: |
|
|
|
|
Ordinary shares of 1p each | - | 250,000,000 | - | 2,500 |
Pursuant to the Reverse Acquisition # | - | (250,000,000) | - | (2,500) |
| - | - | - | - |
|
|
|
|
|
Issued and Fully Paid-Up: |
|
|
|
|
At 1 January | 116,536,536 | 166,445,000 | 23,307 | 1,664 |
Share Consolidation with ratio of 1 new Consolidated Ordinary Share for every 20 Existing Unconsolidated Ordinary Shares |
- |
(158,122,750) |
- |
- |
Number of Consolidated Ordinary Shares | 116,536,536 | 8,322,250 | 23,307 | 1,664 |
Issuance of Ordinary Shares of 20p each pursuant to the Placing |
- |
23,214,286 |
- |
4,643 |
Issuance of Ordinary shares of 20p each pursuant to the Reverse Acquisition |
- |
85,000,000 |
- |
17,000 |
At 31 December | 116,536,536 | 116,536,536 | 23,307 | 23,307 |
# Pursuant to the reverse acquisition exercise, the Company's memorandum of association has been amended and the Articles have been approved and the Company no longer has an authorised share capital.
On 26 March 2013, The Company increased its issued and fully paid-up capital from £1,664,450 to £23,307,307 by the issuance of 108,214,286 new ordinary shares, immediately after the share consolidation pursuant to the reverse acquisition exercise as follows:
i) 23,214,286 new ordinary shares of 20p each pursuant to the Placing at an exercise price of 140p per share; and
ii) 85,000,000 new ordinary shares of 20p each to Platinum Nanochem Sdn. Bhd.'s shareholders pursuant to the reverse acquisition at an exercise price of 140p per share.
The premium arising from the reverse acquisition exercise of £129,857,143 has been credited to the Share Premium reserve.
All issued shares are fully paid. Details of the share options outstanding at 31 December 2013 are shown in note 21 of the consolidated financial statements.
7 Statement of reserves
| Share Premium account £000 | Profit and loss account £000 |
At 1 January 2013 | 12,089 | 25 |
Issuance of new ordinary shares | 27,857 | - |
Share Issue costs | (2,307) | - |
Loss for the year | - | (703) |
At 31 December 2013 | 37,639 | (678) |
Loss for the year | - | (9,618) |
At 31 December 2014 | 37,639 | (10,296) |
8 Reconciliation of movements in shareholders' funds
| 2014 £000 | 2013 £000 |
Shareholders' funds at 1 January | 60,268 | 213,778 |
Issuance of new ordinary shares | - | 32,500 |
Adjustment arising from reverse acquisition | - | 17,000 |
Share Issue costs | - | (2,307) |
Loss for the financial year | (9,618) | (703) |
| - | (9,618) |
Shareholders' funds at 31 December | 50,650 | 60,268 |
9 Capital commitments
The Company had no contracted capital commitments at 31 December 2014 (2013: £nil).
10 Contingencies
The Company has provided a guarantee in respect of bank borrowings of its subsidiaries totaling £1,983,000 (2012: £2,198,000).
11 Transactions with Directors and other related parties
The Company has taken advantage of the exemption in Financial Reporting Standard No. 8 "Related party disclosures" and has not disclosed transactions with wholly owned Group undertakings.
There are no other related party transactions with the Company.
The Company is under the control of its shareholders and not any one party.
12 Company profit and loss account
The Company has taken advantage of the exemption available under Section 408 of the Companies Act 2006 and has not presented its own profit and loss account. The loss of the Company for the year was £9,618,000 (2013: loss £703,000).
Related Shares:
Graphene Nanochem