bzt28 Sep 2021 23:51
4/13
Max value (with assumptions) £1.82m + £3.23m + 5.6m = £10.65 + 20% ongoing investment in AC (direct)
Deal terms same as in 2019 so basically this is same deal with minor fx fluctuation and poss uncertainty over pre ipo value? Major difference, imo, is on per share basis as £10.65m / TVR 2,989,901,039 = 0.00356pps + 20% AC (new projects).
13/09/21 rns IDM deal completely different highly opaque (at this stage) discussed above but essentially £112k initial funding, max 267k GBP carried interest to 27.5% of IDM vehicle to hold subsidiary to hold holding vehicle of mankayan. £379k / TVR 3,939,951,615 = 0.000096pps (if get mpsa renewed) + 27.5% IDM (indirect).
This for me is how I’m comparing the deals (beyond lack of ongoing direct interest), the listco shares (as discussed in my post 24/10/20) would likely not be a good route to go if a strong relist valuation is achieved in a buoyant copper gold asx market – seemingly likely & now hopeful, remembering this is in comparision to the increased maintained interest. The 3.32m for dfs, has also to be accounted for within the 7.5%. It is not a slam dunk no brainer, all (other) things considered, that taking into account the copper gold price moves between deals (06/08/2019 200dma 1306usd /oz for gold, 2.77usd/lb for copper, 200wma 1260usd/oz for gold, 2.65usd/lb for copper, compared to 13/09/2019 200dma 1808usd /oz for gold, 4.11usd/lb for copper, 200wma 1531usd/oz for gold, 3.09usd/lb for copper) that this one is much better. The ASX is a ‘better’ natural resource exchange c.f. SGX and more likely to get behind a Philippines project c.f. London but the lack of detail on the structure of IDM and the opacity surrounding its owners and leaders makes things much harder (no related parties are disclosed). I can’t help but compare this rns to info rns’d (13/01/21) by aim listed uru on listing a project on the TSXV perhaps with that being a fundamental change of business more info was a prerequisite (we saw a lot more for the mmih deals too (for that reason?)) – I don’t know, case of blue rhino it was also a previously listed co and the detail rns’d initially, allowed a reasonable idea of valuation given the concurrent financing.
I guess given the value I see in Mankayan, the ownership should trump thr commitment and shares. The likes of CB (he’s said jvs - worst kind of dilution) and CC have very decent stakes and likely warrants/options etc on bzt shares at cheap prices so there is a seeming self-interest. A successful listing could spark serious interest and allow a step change in fund raising ability for Bzt (could be concurrent financing upon listing) for stake preservation and its other funding requirements and hopefully finesse towards optimal financing timings can be achieved (CR coming now at a discount (sp 0.15p) would be suboptimal after the 50 and 200 day ma have been >0.2p since early April up to last week in August.
AIMO