SpaceX IPO is the biggest IPO in stock market history. Join the conversation.Click here

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksALR.L Regulatory News (ALR)

  • There is currently no data for ALR

Half Yearly Report

31 May 2011 11:43

RNS Number : 5461H
Alternative Energy Limited
31 May 2011
 



 

For immediate release 31 May 2011

 

ALTERNATIVE ENERGY LIMITED

Interim Results for period to 28th February 2011

 

CHAIRMAN'S STATEMENT

The period covered by the Company's interim financial statements to 28th February 2011 represents the six months immediately following the Company's relisting on AIM as an operating company.

As I reported in my last statement the relisting transformed the Company; following which the Company has been actively working with potential distributors around the world to establishing markets for the Company's products. As a result of this the Company appointed its first distributors, in the UK and Nigeria, in January 2011, although these appointments came at the end of the financial period and therefore the current accounts do not yet reflect the earnings which the Company expects to generate from these appointments.

The Company's operating expenses during the period were steady, although augmented by the employee share options granted following the relisting to incentivise our engineering team, as well as an increase in professional fees and expenses attributable to the relisting exercise.

The Company continues to pursue revenues through its worldwide marketing efforts, having now appointed four distributors as well as a marketing agent in Singapore to assist the Company in developing sales in its home market.

The Company is also continuing to expand the range of its market ready products both in respect of LED lighting and in the development of its eLive self-powered housing (which now incorporates the Company's eRoof technology), with a view to capturing market share in green technologies and reaching profitability as soon as possible.

I have continued to support the Company with working capital by way of an expansion of my convertible bond and the Company has also carried out further placements to augment working capital and provide additional capital for growth.

The next few months will be important for the Company as it seeks to build its business and the team are continuing to work hard to achieve the best value for money spent by the Company.

 

Christopher Nightingale

31st May 2011

 

 

ALTERNATIVE ENERGY LIMITED

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

 

Unaudited

Unaudited

Audited

Note

28.2.2011

28.2.2010

31.8.2010

US$

US$

US$

Assets

Non-current assets

Plant and equipment

3

59,009

180,819

114,416

Intangible assets

4

11,235,497

1,021,349

7,207,908

Total non-current assets

11,294,506

1,202,168

7,322,324

Current assets

Cash and cash equivalents

5

1,117,064

1,791,674

1,681,620

Trade receivables

6

480

-

-

Other receivables

6

224,206

124,533

148,969

Total current assets

1,341,750

1,916,207

1,830,589

Total assets

12,636,256

3,118,375

9,152,913

Equity and liabilities

Capital and reserves

Issued capital

7

18,383,792

8,299,218

14,383,792

Treasury shares

7

(56,400)

(618,900)

(56,400)

Share options reserve

8

619,724

-

264,082

Convertible loan reserve

9

788,824

-

401,052

Accumulated losses

(9,365,828)

(4,907,783)

(7,259,786)

Total equity

10,370,112

2,772,535

7,732,740

Non-current liabilities

Convertible loans

12

1,828,225

-

1,195,673

Current liabilities

Other payables and accruals

10

395,111

301,503

182,513

Provisions

11

42,808

44,337

41,987

Total current liabilities

437,919

345,840

224,500

Total equity and liabilities

12,636,256

3,118,375

9,152,913

 

 

 

 

ALTERNATIVE ENERGY LIMITED

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

 

1.9.2010 to

1.9.2009 to

28.2.2011

28.2.2010

Unaudited

Unaudited

Note

US$

US$

Revenue

24,555

-

Cost of sales

(18,280)

-

Gross profit

6,275

-

Other income

12

220

Administrative expenses

(786,181)

(251,527)

Other expenses

(1,324,256)

(808,670)

Finance costs

(1,892)

-

Loss before income tax

13

(2,106,042)

(1,059,977)

Income tax

14

-

-

Loss for the financial period, representing comprehensive loss for the period

(2,106,042)

(1,059,977)

Attributable to:

Equity holders of the Company

(2,106,042)

(1,059,977)

Loss per share (US$ cents)

Basic and diluted

16

#

#

 

 # denotes a figure which is less than US$0.01 cents

 

 

ALTERNATIVE ENERGY LIMITED

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

 

Issued

capital

 

Treasury

shares

Share option reserve

Convertible loan reserve

Accumulated

 losses

 

Total

US$

US$

US$

US$

US$

US$

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

As at 1 September 2010

14,383,792

(56,400)

264,082

401,052

(7,259,786)

7,732,740

Total comprehensive loss for the financial period

-

-

-

-

(2,106,042)

(2,106,042)

Shares issued during the period

4,000,000

-

-

-

-

4,000,000

Reserve attributable to equity component of convertible loan

-

-

-

387,772

-

387,772

Grant of equity-settled share options to employees

-

-

355,642

-

-

355,642

Balance at 28 February 2011

18,383,792

(56,400)

619,724

788,824

(9,365,828)

10,370,112

As at 1 September 2009

7,916,392

(1,200,000)

-

-

(3,847,806)

2,868,586

Total comprehensive income

for the period

-

-

-

(1,059,977)

(1,059,977)

Shares issued during the period

467,400

581,100

-

-

-

1,048,500

Issue expenses

(84,574)

-

-

-

-

(84,574)

Balance at 28 February 2010

8,299,218

(618,900)

-

-

(4,907,783)

2,772,535

 

 

ALTERNATIVE ENERGY LIMITED

 

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 

 

1.9.2010 to 28.2.2011

1.9.2009 to 28.2.2010

Unaudited

Unaudited

US$

US$

Cash flows from operating activities

Loss before income tax

(2,106,042)

(1,059,977)

Adjustments for:

Amortisation of intangible assets

8,248

7,108

Depreciation of plant and equipment

57,048

65,045

Plant and equipment written off

-

1,394

Interest income

(12)

(220)

Interest expense

1,892

-

Share options expense

355,642

-

Provision for reinstatement cost

1

501

Provision for unutilised leave

820

541

Operating cash outflow before working capital changes

(1,682,403)

(985,608)

Changes in working capital:

Trade and other receivables

(75,717)

(24,571)

Other payables and accruals

212,598

186,256

Net cash used in operations

(1,545,222)

(823,923)

Interest paid

(1,892)

-

Net cash used in operating activities

(1,547,414)

(823,923)

Cash flows from investing activities

Additions to intangible assets

(35,837)

(106,575)

Pledged fixed deposits

2,084

963

Interest received

12

220

Purchase of plant and equipment

(1,641)

(40,706)

Net cash used in investing activities

(35,382)

(146,098)

Cash flows from financing activities

Proceeds from convertible loan

2,488,239

-

Repayment by director

(1,467,915)

-

Issues expenses

-

(84,574)

Proceeds from issue of new shares

-

467,400

Proceeds from re-issue of treasury shares

-

581,100

Net cash generated from financing activities

1,020,324

963,926

Net decrease in cash and cash equivalents

(562,472)

(6,095)

Cash and cash equivalents at the beginning of the period

1,584,158

1,701,707

Cash and cash equivalents at the end of the period

1,021,686

1,695,612

 

ALTERNATIVE ENERGY LIMITED

 

NOTES TO THE UNAUDITED CONDENSEDCONSOLIDATED FINANCIAL INFORMATION

FOR THE FINANCIAL PERIOD FROM 1 SEPTEMBER 2010 TO 28 FEBRUARY 2011

 

 

1. General

 

The Company was incorporated in Singapore on 26 December 2006 under the name of Alternative Energy Pte. Ltd. On 11 July 2007 the Company was converted into a public limited company and changed its name to Alternative Energy Limited (the "Company"). The Company is domiciled in Singapore. The registered office of the Company is at 1 Science Park Road, #02-09, The Capricorn, Singapore Science Park II, Singapore 117528.

 

On 12 October 2007, the Company was successfully admitted to trading on AIM, a market operated by the London Stock Exchange.

 

The principal activity of the Company is the provision of technology, hardware and equipment for renewable energy and green energy solutions. It also develops and makes investments or acquisitions energy technologies, businesses and companies which offer an alternative to conventional fossil fuel and nuclear methods of generating household and industrial energy, as well as performing management services (including marketing and other necessary services) for its subsidiaries. The principal activities of the subsidiaries are that of research and development of renewable energies for household consumers and holding of trademarks and intellectual properties.

 

The interim unaudited financial statements of the Company and its subsidiary (the "Group") for the period ended 28 February 2011 were authorised for issue by the Board of Directors on 27 May 2011.

 

 

2. Basis of preparation

 

The unaudited interim condensed consolidated financial information for the 6 months ended 28 February 2011 has been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting.

 

The unaudited interim condensed consolidated financial information does not include all the information and disclosures required in the annual financial statements. Accordingly, this report is to be read in conjunction with the Annual Report for the year ended 31 August 2010 and any public announcements made by the Group during the interim reporting period.

 

The unaudited interim condensed consolidated financial information for the six months period ended 28 February 2011 do not constitute statutory accounts and have been drawn up using accounting policies and presentation expected to be adopted in the Group's full financial statements for the financial year ending 31 August 2011, which are not expected to be significantly different to those set out in note 2 to the Group's audited financial statements for the year ended 31 August 2010.

 

The financial information for the year ended 31 August 2010 has been extracted from the statutory accounts for that period. The auditors' report for the year ended 31 August 2010 was unqualified with an emphasis of matter paragraph referring to the Group's abilities to continue as a going concern.

 

The financial information for the 6 months ended 28 February 2010 has been extracted from the unaudited interim results released on 28 February 2010. 

 

Going concern

In preparing the unaudited interim condensed consolidated financial information, the directors have carefully considered the future liquidity of the Group in the light of the current financial position of the Group as at 28 February 2011 the recurring losses from operations in the current and past period, during which the Company concentrated on the research and development necessary to prepare the Company's products for sale in the international markets.

 

The Company's Chairman, Christopher Nightingale, made an additional USD1 million available to the Company in February 2011 as part of his convertible loan facility, bringing the facility available to the Company up to US$3 million. As at 28 February 2011, USD2.6 million of the facility has been drawn down. The Chairman has indicated his willingness to continue to support the Group with further convertible loans if necessary. In addition, new shares for USD900,000 are issued in May 2011.

 

Currently, the Group has signed four distribution agreements with distributors in four different countries, with further agreements being negotiated at this moment. Each agreement provides sales targets of at least US$5 million. In addition, the Group has signed a marketing agreement in Singapore with a marketing agent and is now marketing and selling its products here.

 

The Group is currently engaged in continuing fundraising efforts to raise up to US$5 million by equity or convertible bond to fund expansion.

 

The directors are confident that the measures they are taking, together with the support of the Chairman, will yield the Group sufficient working capital to finance its operations and remain a going concern for the foreseeable future. Hence, notwithstanding that the Group has incurred an operating loss of US$2,106,042 for the period ended 28 February 2011, the directors of the Company are of the opinion that it is appropriate to prepare the unaudited interim condensed consolidated financial information of the Group on a going concern basis.

 

The unaudited interim condensed consolidated financial information of the Group does not include the adjustments that would result if the Group was not able to continue as a going concern.

 

3. Plant and equipment

 

Office renovation

Computers

Machinery,

office equipment,

furniture and

fittings

Total

US$

 US$

 US$

 US$

Unaudited

28 February 2011

Cost

As at 1 September 2010

117,788

61,322

230,896

410,006

Additions

-

1,641

-

1,641

Write off

-

(3,353)

-

(3,353)

As at 28 February 2011

117,788

59,610

230,896

408,294

Accumulated depreciation

As at 1 September 2010

106,263

43,775

145,552

295,590

Depreciation charge for the

11,399

8,697

36,952

57,048

period

Write off

-

(3,353)

-

(3,353)

As at 28 February 2011

117,662

49,119

182,504

349,285

Net book value

As at 28 February 2011

126

10,491

48,392

59,009

 

Unaudited

28 February 2010

Cost

As at 1 September 2009

117,788

58,504

195,215

371,507

Additions

-

4,208

36,498

40,706

Write off

-

(1,391)

(1,626)

(3,017)

As at 28 February 2010

117,788

61,321

230,087

409,196

Accumulated depreciation

As at 1 September 2009

67,884

24,638

72,433

164,955

Depreciation charge for the

period

19,631

9,854

35,560

65,045

Write off

-

(811)

(812)

(1,623)

As at 28 February 2010

87,515

33,681

107,181

228,377

Net book value

As at 28 February 2010

30,273

27,640

122,906

180,819

 

 

Office renovation

Computers

Machinery,

office equipment,

furniture and

fittings

Total

 

US$

 US$

 US$

 US$

 

Audited

31 August 2010

Cost

As at 1 September 2009

117,788

58,504

195,215

371,507

Additions

-

4,208

37,307

41,515

Write off

-

(1,390)

(1,626)

(3,016)

As at 31 August 2010

117,788

61,322

230,896

410,006

Accumulated depreciation

As at 1 September 2009

67,884

24,638

72,433

164,955

Depreciation charge for the

38,379

19,948

73,931

132,258

year

Write off

-

(811)

(812)

(1,623)

As at 31 August 2010

106,263

43,775

145,552

295,590

Net book value

As at 31 August 2010

11,525

17,547

85,344

114,416

 

 

4. Intangible assets

Goodwill

Computer

software

Patents

Trademarks

Total

US$

US$

US$

US$

US$

Unaudited

28 February 2011

Cost

As at 1 September 2010

464,726

54,486

6,396,350

326,387

7,241,949

Additions

-

-

4,020,219

15,618

4,035,837

As at 28 February 2011

464,726

54,486

10,416,569

342,005

11,277,786

Accumulated amortisation

As at 1 September 2010

-

34,041

-

-

34,041

Amortisation for the period

-

8,248

-

-

8,248

As at 28 February 2011

-

42,289

-

-

42,289

Net book value

As at 28 February 2011

464,726

12,197

10,416,569

342,005

11,235,497

 

Goodwill

Computer

software

Patents

Trademarks

Total

US$

US$

US$

US$

US$

Unaudited

 

28 February 2010

 

Cost

 

As at 1 September 2009

464,726

37,574

218,108

218,891

939,299

 

Additions

-

8,060

66,713

31,802

106,575

 

As at 28 February 2010

464,726

45,634

284,821

250,693

1,045,874

 

 

Accumulated amortisation

 

As at 1 September 2009

-

17,417

-

-

17,417

 

 

Amortisation for the period

-

7,108

-

-

7,108

 

As at 28 February 2010

-

24,525

-

-

24,525

 

 

Net book value

 

As at 28 February 2010

464,726

21,109

284,821

250,693

1,021,349

 

 

 

Audited

 31 August 2010

 Cost

 As at 1 September 2009

464,726

37,574

218,108

218,891

939,299

 Additions

-

16,912

6,178,242

107,496

6,302,650

 As at 31 August 2010

464,726

54,486

6,396,350

326,387

7,241,949

 Accumulated amortisation

 As at 1 September 2009

-

17,417

-

-

17,417

 Amortisation for the period

-

16,624

-

-

16,624

 As at 31 August 2010

-

34,041

-

-

34,041

 Net book value

As at 31 August 2010

464,726

20,445

6,396,350

326,387

7,207,908

 

Goodwill represents the excess of the cost of a business combination over the interest in the fair value of identifiable assets, liabilities and contingent liabilities acquired. Cost comprises the fair values of assets given, liabilities assumed and equity instruments issued plus any direct cost of acquisition.

 

Goodwill is stated at cost less any accumulated impairment losses. Goodwill is allocated to cash generating units and is not amortised but is tested annually for impairment or more frequently if events or changes in circumstances indicate that it might be impaired.

 

As at 28 February 2011, the management has assessed and determined that the goodwill is not impaired. Such assessment and determination require the management to make judgements, estimates and assumptions. These estimates and associated assumptions are continually evaluated and are based on historical experience and other factors including expectations of future events or changes in circumstances. Actual results may differ from these estimates.

Pursuant to an agreement entered into between the Company and a related party, the Company is to acquire certain patents and technology from the said related party. An independent professional valuer had in April 2010 valued these patents and technology at US$31 million. Having considered this, the Company and the said related party have agreed to fix the purchase consideration for the purchase of these patents and technology at US$20 million. This purchase consideration of US$20 million shall be fully settled by the issue of 666,666,666 new ordinary shares of the Company at US$0.03 per share. The obligation to pay the purchase consideration is subject to certain terms and conditions.

During the year ended 31 August 2010, upon the successful registration of certain patents, the Company purchased part of these patents and technology for a consideration of US$6 million by issuing 199,999,999 new ordinary shares at US$0.03. The remaining patents costing US$14 million will be purchased as and when the remaining patents and technology are successfully registered in the near future.

 

During the period ended 28 February 2011, upon the successful registration of certain patents, theCompany further purchased part of these patents and technology for a consideration of US$4 million by issuing 133,333,333 new ordinary shares at US$0.03.

Subsequent to the period end, as disclosed in note 19, upon successful registration of certain patents, the Company further purchases part of these patents and technology for a consideration of US$423,750 by issuing 14,125,000 new ordinary shares at US$0.03.

 

For the purpose of the consolidated statement of cashflows, the group's additions to intangible assets during the year comprise of the following:

 

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

US$

US$

US$

Additions to intangible assets

4,035,837

106,575

6,302,650

Non-cash transaction settlement by issuance of new ordinary shares (Note 7)

(4,000,000)

-

(6,000,000)

Purchase of intangible assets by cash payment

35,837

106,575

302,650

 

 

5. Cash and cash equivalents

 

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

US$

US$

US$

Cash on hand and bank balances

1,021,686

1,791,674

1,584,158

Fixed deposits

95,378

-

97,462

Cash and bank balances

1,117,064

1,791,674

1,681,620

Less: fixed deposits pledged to a bank

(95,378)

(96,062)

(97,462)

Cash and cash equivalents as per consolidated statements of cash flow

1,021,686

1,695,612

1,584,158

 

Cash and cash equivalents are denominated in the following currencies:

 

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

US$

US$

US$

Singapore dollar

985,191

337,896

284,055

United States dollar

1,620

1,453,778

1,267,285

Hong Kong dollar

130,253

-

130,280

1,117,064

1,791,674

1,681,620

 

Fixed deposits are pledged with the bank, with original maturing periods of not more than 365 (28.2.2010: 365 and 31.8.2010: 183) days. Interest rate ranges from 0.45% to 0.55% (28.2.2010: 0.45% to 0.55% and 31.8.2010: 0.55%).

 

The Group's fixed deposits of US$95,378 (28.2.2010: US$96,062 and 31.8.2010: US$97,462) are pledged to bank for credit card facility granted to a subsidiary company.

 

 

6. Trade and other receivables

 

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

US$

US$

US$

Trade receivables

480

-

-

Other receivables

71,078

29,187

23,915

Deposits

115,556

73,198

95,894

Prepayments

37,572

22,148

29,160

224,686

124,533

148,969

 

Other receivables are denominated in the following currencies:

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

US$

US$

US$

United States dollar

111,737

-

122,815

Singapore dollar

89,632

103,288

2,731

British pound

23,317

21,245

23,423

224,686

124,533

148,969

 

All other receivables are not past due and are not impaired as at the end of the financial period.

 

7. Issued capital and treasury shares

 

7.1 Issued capital

 

Unaudited

Unaudited

Audited

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

28.2.2011

28.2.2010

31.8.2010

Number of ordinary shares

US$

US$

US$)

Issued and fully-paid:

Balance at beginning

of financial

period/years

1,398,672,563

1,183,092,564

1,183,092,564

14,383,792

7,916,392

7,916,392

Issue of new ordinary shares

133,333,333

15,580,000

215,579,999

4,000,000

467,400

6,467,400

Less: share issue

expenses

-

-

-

-

(84,574)

-

Balance at end of

financial period/years

1,532,005,896

1,198,672,564

1,398,672,563

18,383,792

8,299,218

14,383,792

 

In February 2010, the Company issued 15,580,000 new ordinary shares to shareholders. These ordinary shares were issued at US$0.03. Cash amounting to US$467,400 was raised from this exercise.

 

In June 2010, the Company issued 199,999,999 new ordinary shares to a related party as consideration for the Company's purchase of patents and technology. The new ordinary shares were issued at US$0.03 and no cash was raised from this transaction.

 

In January 2011, the Company issued 133,333,333 new ordinary shares to a related party as consideration for the Company's purchase of patents and technology. The new ordinary shares were issued at US$0.03 and no cash was raised from this transaction.

 

The Company has one class of ordinary shares. All issued ordinary shares are fully paid and carry one vote per ordinary share and also carry a right to dividends. There is no par value for these ordinary shares.

 

All newly issued shares of the Company shall rank pari-passu in all respects with the then existing issued shares.

 

7.2 Treasury shares

 

Unaudited

Unaudited

Audited

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

28.2.2011

28.2.2010

31.8.2010

Number of ordinary shares

US$

US$

US$

Issued and fully-

paid:

Balance at beginning of financial period

1,922,966

40,042,966

40,042,966

56,400

1,200,000

1,200,000

Re-issue during the financial period

-

(19,370,000)

(38,120,000)

-

 

 

(581,100)

(1,143,600)

Balance at end of financial period

1,922,966

20,672,966

1,922,966

56,400

618,900

56,400

 

 

In November 2009, the Company re-issued 19,370,000 of its treasury shares at US$0.03 per share. The Company received US$581,100 for these shares.

 

In August 2010, the Company re-issued 18,750,000 treasury shares to shareholders. These shares were issued at US$0.04. Cash amounting to US$750,000 was raised from this exercise. Gain arising from this transaction US$187,500 is recognized directly in statement of changes in equity.

 

The Company has one class of ordinary shares. All re-issued treasury shares of the Company shall rank pari-passu in all respects with the then existing issued shares.

 

 

8. Share options reserve

 

Share options reserve represents equity-settled share options granted to directors of the Company and employees of the Group. The reserve is made up of cumulative value of services received from share options holders recorded on grant of equity-settled share options.

 

The movement of this account is disclosed in the statement of changes in equity.

 

9. Convertible loan reserve

 

The convertible loan reserve represents the residual amount of convertible loan after deducting the fair value of the liability component. This amount is presented net of transaction costs and deferred liability arising from the convertible loan.

 

 

10. Other payables and accruals

 

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

US$

US$

US$

Other payables

223,288

-

134,017

Accruals

108,638

30,236

48,496

Amount due to a director

63,185

271,267

-

395,111

301,503

182,513

 

Amount due to a director is due to Christopher Nightingale and is interest-free, unsecured and repayable on demand.

 

Other payables and accruals are denominated in the following currencies:

 

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

US$

US$

US$

British pound

-

-

47,530

Singapore dollar

161,809

30,236

134,983

United States dollar

233,302

271,267

-

395,111

301,503

182,513

 

11. Provisions

 

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

US$

US$

US$

Provision for unutilised leave

20,742

23,016

19,922

Provision for reinstatement cost

22,066

21,321

22,065

42,808

44,337

41,987

Provision for unutilised leave represents employee entitlements to annual leave as a result of services rendered by employees up to the statement of financial position date.

 

Provision for reinstatement cost is relation to the obligation for dismantlement, removal or restoration of office premises.

 

Movements in the provisions are as follows:

 

Provision

 for

unutilised leave

Provision

for reinstatement cost

Total

US$

US$

US$

Unaudited

28.2.2011

Balance at beginning of the period

19,922

22,065

41,987

(Reversal)/additions during the period

820

1

821

Balance at end of the period

20,742

22,066

42,808

Unaudited

28.2.2010

Balance at beginning of the period

22,475

20,820

43,295

Provision utilised during the period

541

501

1,042

Balance at end of the period

23,016

21,321

44,337

Audited

31.8.2010

Balance at beginning of the year

22,474

20,820

43,294

Provision during the year

(2,552)

1,245

(1,307)

Balance at end of the year

19,922

22,065

41,987

 

 

12. Convertible loan

 

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

US$

US$

US$

Convertible loan due to a director

1,828,225

-

1,195,673

 

The convertible loan is denominated in United States dollar. Amount due to a director represents the residual amount of convertible loan due to Christopher Nightingale after deducting the fair value of the equity component and is made up as follows:

 

Unaudited

Unaudited

Audited

28.2.2011

28.2.2010

31.8.2010

US$

US$

US$

Net proceeds from issue of convertible

Loan

4,084,964

-

2,000,000

Amount classified as equity

(788,824)

-

(401,052)

3,296,140

1,598,948

Less: Account with director

(1,467,915)

-

(403,275)

Amount due to a director (net)

1,828,225

-

1,195,673

 

The salient terms and conditions of the convertible loan agreement are summarised as follows:

 

·; The term of the loan commences on the date of the convertible loan agreement and shall terminate on 1 May 2012 ("Repayment Date");

·; The loan shall be interest free;

·; The Lender has agreed to provide the Company with a convertible loan of up to US$3million.

·; The Lender shall have the right at any time during the term of the loan to convert any part of the loan into ordinary listed shares of the Company at US$0.03 share;

·; The Company may without penalty repay the whole or part of the loan before the repayment term; and

·; The Company may also offset any expenses or amount owing from the Lender to the Company against the loan.

 

 

13. Loss before income tax

 

In addition to the information disclosed elsewhere in the unaudited financial information, the Group's loss before income tax is arrived at after charging the following:

 

1.9.2010 to

1.9.2009 to

28.2.2011

28.2.2010

Unaudited

Unaudited

US$

US$

Staff costs

 -Directors' remuneration other than fees

200,821

188,852

 -Employee benefits expense

206,356

165,363

Amortisation of intangible assets

8,248

7,108

Depreciation of plant and equipment

57,048

65,045

Office rental

152,068

96,267

Equipment rental

1,227

1,421

Foreign currency exchange loss, net

4,010

2,138

Research and development costs expensed off

164,694

20,837

Professional fees

277,615

173,592

Provision for reinstatement cost

-

501

Share options expense

355,642

-

 

 

14. Income tax

 

The Group has no chargeable income for the 6 months period ended 28 February 2011 and 2010. Accordingly, no provision for income tax has been provided.

 

The income tax expense has been determined by applying the Singapore income tax rate of 17% to loss before income tax and total charge for the financial period can be reconciled to accounting loss as follows:

 

1.9.2010 to

1.9.2009 to

28.2.2011

28.2.2010

Unaudited

Unaudited

US$

US$

Reconciliation of effective tax rate

Loss for the financial period

(2,106,042)

(1,059,977)

Tax calculated at statutory rate of 17%

(358,027)

(180,196)

Expenses not deductible for tax purposes

83,926

96,928

Deferred tax assets not recognised

274,101

83,268

-

-

 

Deferred tax assets have not been recognised because it is not certain whether future taxable profits will be available against which the Group can utilise the benefits.

 

As at the reporting date, the Group had unutilised tax losses amounting to US$6,581,838 (2010: US$1,686,210), which are available for set-off against future taxable profits subject to the provisions of the Singapore Income Tax Act and agreement by the Singapore tax authority.

 

 

15. Basic and diluted loss per share

 

15.1 Basic loss per share

 

Basic loss per share is calculated by dividing the Group's loss attributable to equity holders by the weighted average number of ordinary shares in issue during the financial period.

 

The basic loss per share is calculated as follows:

 

1.9.2010 to

1.9.2009 to

28.2.2011

28.2.2010

Unaudited

Unaudited

Net loss attributable to equity holders of the Company

US$2,106,042

US$1,059,977

Weighted average number of ordinary shares

1,422,376,000

1,147,683,852

Basic loss per share

#

#

 

# denotes a figure which is less than US$0.01 cent

15.2 Diluted loss per share

 

For the purpose of calculating diluted loss per share, the Group's net loss attributable to equity holders and the weighted average number of ordinary shares in issue are adjusted for the effects of all dilutive potential ordinary shares. The outstanding are adjusted for the effects of all dilutive potential ordinary shares. The Group has two categories of dilutive potential ordinary shares: convertible loan and share options.

 

Diluted earnings per share amounts are calculated by dividing the loss attributable to ordinary equity holders of the Company by the weighted average number of ordinary shares outstanding during the financial year plus the weighted average number of ordinary shares that would be issued on the conversion of all dilutive potential ordinary shares into ordinary shares.

 

Convertible loan is assumed to have been converted into ordinary shares at US$0.03 per share and net of any expenses amount owing from the lender to the Company against the loan. The net profit is adjusted to eliminate the interest expense less the tax effect.

 

For the share options, a calculation is done to determine the number of shares that could have been acquired at fair value (determined as the average annual market share price of the Company's shares) based on the monetary value of the subscription rights attached to outstanding share options. The number of shares calculated as above is compared with the number of shares that would have been issued assuming the exercise of the share options. The differences are added to the denominator as an issuance of ordinary shares for no consideration. No adjustment is made to earnings (numerator).

 

The diluted loss per share is calculated as follows:

 

1.9.2010 to

1.9.2009 to

 

28.2.2011

28.2.2010

 

Unaudited

Unaudited

 

 

Net loss attributable to equity holders of the Company

US$2,106,042

US$1,059,977

 

 

Weighted average number of ordinary shares

1,422,376,000

1,147,683,852

 

Adjustments for potentially dilutive ordinary shares

149,973,000

-

 

Weighted average number of ordinary shares used

1,572,349,000

1,147,683,852

 

Diluted loss per share

#

#

 

 

# denotes a figure which is less than US$0.01 cent

 

 

16. Share-based payments

 

The Employee Share Option Scheme (ESOS) enables directors and employees of the Company and its subsidiaries to subscribe for ordinary shares in the capital of the Company, exercisable at varying periods from the date of grant depending whether the exercise price is set at market price in respect of that offer. Since the date of inception, no shares were granted or awarded under the Share Performance Plan (SPP).

 

The EOS Committee has on 5 May 2010 resolved to grant Incentive Options to the employees of the Group under the existing Alternative Energy Limited (AEL) ESOS scheme exercisable at US$0.03 per ordinary share.

 

Information in respect of the share options granted under the Company's ESOS was as follows:

 

28.2.2011

Number of share options

Exercise price

('000)

US$

Balance at 1 September 2010

81,000

0.03

Expired/cancelled

(7,000)

-

Outstanding at end of financial year

74,000

0.03

 

During the financial period, 7,000,000 share options were cancelled since 3 employees have left the Company and thus their rights to the share options have been forfeited. The estimated fair values of the share options granted are US$355,642 (2010: US$264,082).

 

The fair value of share options as at the date of grant is estimated by an external valuer using the Black-Scholes-Merton model, taking into account the terms and conditions upon which the options were granted. The inputs to the model used are shown below.

 

Date of

grant

Expected

volatility

Risk-free

interest rate

Expected life of options

Exercise

price

Share price at date of grant

(%)

(%)

(years)

(US$)

(US$)

5 May 2010

21.5

2.72-3.72

5-10

0.03

0.04

 

 

17. Related parties transactions

 

For the purposes of these unaudited condensed consolidated financial information, parties are considered to be related to the Group if the Group has the ability, directly or indirectly, to control the party or exercise significant influence over the party in making financial and operating decisions, or vice versa, or where the Group and the party are subject to common control or common significant influence. Related parties may be individuals or other entities.

 

In addition to the information disclosed elsewhere in the unaudited condensed consolidated financial information, related party transactions between the Group and the Company and its related parties during the financial year were as follows:

 

Unaudited

Unaudited

28.2.2011

28.2.2010

US$

US$

Advances to subsidiary

572,500

586,000

Payment made on behalf of subsidiaries

77,503

43,929

Payment made on behalf by subsidiary

48,664

24,203

Management fee charged to subsidiaries

180,000

180,000

Purchased of patents and technology from a related party

which is also a controlling party

4,000,000

-

Convertible loan from a director

888,744

-

 

 

Compensation of directors and key management personnel

 

The remuneration of directors during the financial period was as follows:

 

Unaudited

Unaudited

28.2.2011

28.2.2010

US$

US$

Remuneration

195,380

183,106

Post-employment benefits - CPF contribution

4,779

4,114

Short-term benefits

662

1,632

Consultancy fee paid

19,175

-

Consultancy fee paid to companies in which certain directors

have interest

20,000

-

Share options expense

198,356

-

438,352

188,852

 

The remuneration of Directors is determined by the Remuneration Committee having regard to the performance of individuals and market trends. The remuneration disclosed above includes only the Directors as there is no personnel other than Directors who are considered to be a member of key management of the Group.

 

 

18. Segment reporting

 

No segment reporting is presented as the Group is principally engaged in a single business segment of dealing with household and industrial clean energy and a single geographical segment located in Singapore.

 

 

19. Events subsequent to the reporting date

 

On 20 April 2011, the Company has issued an additional 14,125,000 new ordinary shares at US$0.03 for each ordinary share to a related party and its nominees as partial consideration for the Company's purchase of the patents and technology relating to eRoof. The remaining patents costing US$9,576,250 will be purchased as and when the remaining patents and technology are successfully registered in the future.

 

On 28 April 2011, the Company has issued 22,500,000 new ordinary shares at US$0.04 for each ordinary share thereby raising US$900,000 for the Company's additional working capital purposes.

 

 

A copy of these interims is available on the Company's website www.alternativeenergy.com.sg.

 

For further information, please contact:

 

Alternative Energy Limited

Christopher Nightingale, Chairman

Tel: 0065 900 82702

 

Richard Lascelles, Director

Tel: 020 7408 1067

 

Beaumont Cornish Limited

Roland Cornish and James Biddle

Tel: 020 7628 3396

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR BGGDUGSXBGBB
Date   Source Headline
12th Jan 20122:09 pmRNSChange of Adviser
31st May 201111:43 amRNSHalf Yearly Report
3rd May 201110:15 amRNSResults of AGM and EGM
28th Apr 20112:14 pmRNSIssue of Equity
14th Apr 20119:39 amRNSNotice of AGM
7th Apr 201111:33 amRNSNotice of EGM
9th Mar 201111:42 amRNSAppointment of Distributor for Papua, Indonesia
7th Mar 20115:39 pmRNSAppointment of Distributor for Kalimantan region
28th Feb 20116:21 pmRNSIncrease of Capital Loan Facility
28th Feb 20112:23 pmRNSReport and Accounts
27th Jan 20117:00 amRNSFurther Patents Approved
27th Jan 20117:00 amRNSGrant from Singapore Government
27th Jan 20117:00 amRNSAppointment of Nigerian Distributor
17th Jan 20117:00 amRNSAppointment of UK Distributor
31st Aug 201011:00 amRNSTotal Voting Rights
13th Aug 20107:00 amRNSJoint Venture with Chinese Manufacturer
27th Jul 201011:55 amRNSIssue of Equity
27th Jul 201011:51 amRNSeRoof European Patent Approved
1st Jun 201012:52 pmRNSResults of EGM and AGM
28th May 201012:22 pmRNSInterim Results
17th May 20107:00 amRNSSchedule 1 - Alternative Energy Limited
14th May 20105:28 pmRNSProposed Acquisition and Shareholder Circular
1st Apr 201010:45 amRNSTotal Voting Rights
26th Feb 20103:33 pmRNSIssue of Equity
26th Feb 20102:06 pmRNSAnnual Financial Report
12th Oct 20093:38 pmRNSResult of EGM
25th Sep 200910:11 amRNSPosting of Shareholder Circular
29th May 20094:59 pmRNSInterim Results
14th May 20095:04 pmRNSNotice of AGM
7th Apr 20097:00 amRNSDirector's Remuneration
17th Mar 200911:47 amRNSReport and Accounts - Replacement
17th Mar 20099:26 amRNSReport and Accounts
28th Nov 20084:34 pmRNSTotal Voting Rights
14th Nov 200812:30 pmRNSShare Buyback
18th Jun 200811:04 amRNSNotice of AGM
30th May 20087:00 amRNSInterim Results
16th May 200810:57 amRNSResult of EGM
30th Apr 200811:12 amRNSProposed Share Buy Back
14th Mar 200812:07 pmRNSDirectorate Change
3rd Mar 20087:00 amRNSProposed Share Buy-Back
30th Nov 20075:07 pmRNSTotal Voting Rights
6th Nov 200711:52 amRNSProposed Acquisition
31st Oct 20077:05 amRNSTotal Voting Rights
29th Jun 20064:50 pmRNSEGM Statement
28th Jun 20067:30 amRNSSuspension-Allianz Dres. Inc.
26th Jun 20063:49 pmRNSNet Asset Value(s)
21st Jun 20064:55 pmRNSNew Accounting Ref Date
21st Jun 20064:55 pmRNSNet Asset Value(s)
19th Jun 20063:24 pmRNSEGM Statement
19th Jun 20063:05 pmRNSNet Asset Value(s)

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.