If you would like to learn more about future focusIR related events and roundtables, please submit your details 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

Interim Results to 29 February 2012

4 Oct 2012 14:00

RNS Number : 9387N
Alternative Energy Limited
04 October 2012
 



 

For release at 2.00pm 4 October 2012

 

ALTERNATIVE ENERGY LIMITED

Interim Results for period to 29 February 2012

The Company is pleased to present its unaudited interim accounts for the six months ended 29 February 2012. Extracts are set out below.

CHAIRMAN'S STATEMENT

The latest interim figures for the Company for the period to 29th February 2012 are being released at the same time as a further announcement which it is expected will mark a new impetus for the Group.

As the February figures show, the development of the Group and its products from the research and development to the commercial phase was not easy, particularly against the background of a changing market in the renewable energy sector.

The Company has for some time been seeking significant partners and markets for its products and services, and such arrangements take time to put in place. It was against this background that trading of the shares of the Company was suspended on 30 May 2012 pending release of the Company's interim statement for the six months ended 29 February 2012. During that period of suspension, the Company has been concluding its arrangements with its various new partners and settling the Company's capital requirements for those arrangements and is now in a position to announce those arrangements along with the interims and ask for the trading in the Company's shares to be resumed. Accordingly, following the release of the announcement containing the Interims, the suspension of the Company's shares from trading will be lifted, and the Company's shares are expected to resume trading from 2.00pm on 4 October 2012.

I am therefore very satisfied to be able to announce not only the company's arrangements in respect of the significant Indonesian1000 Island Project, but also the potentially significant relationship with one of China's leading photovoltaic cell manufacturers which has already resulted in the Company securing and performing a Euro 9.5 million contract in Germany, and which should enable the Company to source one of the principal components of its next generation solar products at competitive prices.

With solar panels and cells now becoming affordable commodities, the Company's development of its building integrated solar technologies and solar powered eLive housing is more relevant and competitive, particularly in those developing countries which are our target markets. Penetration of these markets will also make it easier for the Company to sell its other products such as lighting.

The Company will now be focussing hard on the execution of those transactions announced which could see the Company create a much stronger and more visible presence in the Renewable Energy sector.

 

Christopher Nightingale

Chairman

 

 

REPORT ON REVIEW OF THE UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION OF ALTERNATIVE ENERGY LIMITED AND ITS SUBSIDIARIES FOR THE SIX MONTHS PERIOD ENDED 29 FEBRUARY 2012

 

Introduction

We have been engaged to review the accompanying unaudited interim condensed consolidated financial information of Alternative Energy Limited (the "Company") and its subsidiaries (the "Group"), which comprises the statement of financial position, the condensed consolidated statement of comprehensive income, the condensed consolidated statement of changes in equity and the condensed consolidated statement of cash flows and the related notes for the six months ended 29 February 2012. Our responsibility is to express a conclusion on the unaudited interim condensed consolidated financial information based on our review.

 

This report is made solely to the Board of Directors and we do not accept or assume responsibility to any party other than the Board of Directors, for our works, for this report, or for the conclusion we have formed.

 

Directors' Responsibilities

 

The interim financial report, including the financial information contained therein, is the responsibility of and has been approved by the directors. The directors are responsible for preparing the half-yearly financial report in accordance with IAS 34 "Interim Financial Reporting", and the rules of the London Stock Exchange for companies trading securities on the Alternative Investment Market ("AIM") which require that the interim financial report be presented and prepared in a form consistent with that which will be adopted in the Company's annual accounts having regard to the accounting standards applicable to such annual accounts.

 

Our Responsibility

 

Our responsibility is to express to the Company a conclusion on the condensed set of financial information in the interim financial report based on our review.

 

Our report has been prepared in accordance with the terms of our engagement to assist the Company in meeting the requirements of the rules of the London Stock Exchange for companies trading securities on AIM and for no other purpose. No person is entitled to rely on this report unless such a person is a person entitled to rely upon this report by virtue of and for the purpose of our terms of engagement or has been expressly authorised to do so by our prior written consent. Save as above, we do not accept responsibility for this report to any other person or for any other purpose and we hereby expressly disclaim any and all such liability.

 

Scope of Review

 

We conducted our review in accordance with International Standard on Review Engagements 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity." A review of unaudited interim condensed consolidated financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Conclusion

 

Based on our review, nothing has come to our attention that causes us to believe that the accompanying unaudited interim condensed consolidated financial information are not presented fairly, in all material respects, in accordance with IAS 34.

 

Emphasis of Matter

 

We draw your attention to Note 2 which indicates the Group has been incurring losses for the current and past periods. The Group has taken measures as described in Note 2 to secure the necessary funding to meet its daily operation needs. If these measures described in Note 2 fail to materialise, this could indicate an existence of a material uncertainty which may cast significant doubt about the Group's ability to continue as a going concern. Our conclusion is not qualified in respect of this matter.

 

BDO LLP

Public Accountants and

Certified Public Accountants

 

Singapore

2 October 2012

 

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

Unaudited

Unaudited

Audited

Note

29.2.2012

28.2.2011

31.8.2011

US$

US$

US$

Assets

Non-current assets

Plant and equipment

3

14,851

59,009

25,295

Investment in joint venture

4

44,790

-

118,690

Intangible assets

5

15,010,807

11,235,497

14,997,818

15,070,448

11,294,506

15,141,803

Current assets

Cash and bank balances

6

542,690

1,117,064

924,864

Trade and other receivables

7

196,720

224,686

193,222

739,410

1,341,750

1,118,086

Total assets

15,809,858

12,636,256

16,259,889

Equity and liabilities

Capital and reserves

Issued capital

8

21,768,397

14,383,792

19,400,355

Capital reserve

8

1,137,062

4,000,000

3,505,104

Treasury shares

9

(56,400)

(56,400)

(56,400)

Share options reserve

10

1,348,219

619,724

981,260

Convertible loans reserve

11

201,162

788,824

201,162

Accumulated losses

(12,722,803)

(9,365,828)

(11,260,437)

Foreign currency translation reserve

15

-

15

11,675,652

10,370,112

12,771,059

Current liabilities

Other payables and accruals

12

766,382

395,111

694,527

Convertible loans

13

3,295,884

1,828,225

2,722,363

Provisions

14

71,940

42,808

71,940

4,134,206

2,266,144

3,488,830

Total equity and liabilities

15,809,858

12,636,256

16,259,889

 

 

 

 

 

ALTERNATIVE ENERGY LIMITED

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

 

1.9.2011 to

1.9.2010 to

29.2.2012

28.2.2011

Unaudited

Unaudited

Note

US$

US$

Revenue

94,509

24,555

Cost of sales

(52,857)

(18,280)

Gross profit

41,652

6,275

Other income

7,715

12

Administrative expenses

(785,368)

(786,181)

Other expenses

(651,897)

(1,324,256)

Finance cost

(568)

(1,892)

Share of loss from equity-accounted joint venture

4

(73,900)

-

Loss before income tax

15

(1,462,366)

(2,106,042)

Income tax

16

-

-

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

(1,462,366)

(2,106,042)

Attributable to:

Equity holders of the Company

(1,462,366)

(2,106,042)

Loss per share (US$ cents)

Basic and diluted

17

#

#

 

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

 

 

ALTERNATIVE ENERGY LIMITED

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

 

Issued

Capital

Treasury

 Share options

Convertible loans

Accumulated

Foreign currency translation

capital

reserve

shares

reserve

reserve

losses

reserve

Total

US$

US$

US$

US$

US$

US$

US$

US$

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

Balance at 1 September 2011

19,400,355

3,505,104

(56,400)

981,260

201,162

(11,260,437)

15

12,771,059

Total comprehensive loss for the period

-

-

-

-

-

(1,462,366)

-

(1,462,366)

Shares issued during the period (Note 8)

2,368,042

(2,368,042)

-

-

-

-

-

-

Grant of equity-settled share options to employees

-

-

-

366,959

-

-

-

366,959

Balance at 29 February 2012

21,768,397

1,137,062

(56,400)

1,348,219

201,162

(12,722,803)

15

11,675,652

 

 

ALTERNATIVE ENERGY LIMITED

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (Continued)

 

 

Issued

Capital

Treasury

 Share options

Convertible loans

Accumulated

capital

reserve

shares

reserve

reserve

losses

Total

US$

US$

US$

US$

US$

US$

US$

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

Unaudited

Balance at 1 September 2010

14,383,792

-

(56,400)

264,082

401,052

(7,259,786)

7,732,740

Total comprehensive loss for the period

-

-

-

-

-

(2,106,042)

(2,106,042)

Share issued

1,725,000

-

-

-

-

-

1,725,000

Shares allotted but not issued

-

2,275,000

-

-

-

-

2,275,000

Grant of equity-settled share options to employees

-

-

-

355,642

-

-

355,642

Reserve attributable to equity components of convertible loans

-

-

-

-

387,772

-

387,772

Balance at 28 February 2011

16,108,792

2,275,000

(56,400)

619,724

788,824

(9,365,828)

10,370,112

ALTERNATIVE ENERGY LIMITED

 

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 

 

1.9.2011 to

1.9.2010 to

29.2.2012

28.2.2011

Unaudited

Unaudited

US$

US$

Operating activities

Loss before income tax

(1,462,366)

(2,106,042)

Adjustments for:

Depreciation of plant and equipment

10,444

57,048

Gain on sale of plant and equipment

(77)

-

Amortisation of intangible assets

3,219

8,248

Provision for reinstatement cost

-

1

Provision for unutilised leave

-

820

Share options expense

366,959

355,642

Interest income

-

(12)

Interest expense

568

1,892

Share of loss from equity-accounted joint venture

73,900

-

Operating cash flows before movements in working capital

(1,007,353)

(1,682,403)

Increase in trade and other receivables

(3,498)

(75,717)

Increase in other payables and accruals

71,855

212,598

Net cash used in operations

(938,996)

(1,545,522)

Interest paid

(568)

(1,892)

Net cash used in operating activities

(939,564)

(1,547,414)

Investing activities

Interest received

-

12

Purchase of plant and equipment

-

(1,641)

Proceeds from sale of plant and equipment

77

-

Decrease in pledged fixed deposits

3,433

2,084

Additions of intangible assets

(16,208)

(35,837)

Net cash used in investing activities

(12,698)

(35,382)

Financing activities

Proceeds from convertible loans

573,521

2,488,239

Repayment of convertible loans

-

(1,467,915)

Net cash from financing activities

573,521

1,020,324

Net decrease in cash and cash equivalents

(378,741)

(562,472)

Cash and cash equivalents at beginning of period

825,602

1,584,158

Cash and cash equivalents at end of period (Note 6)

446,861

1,021,686

 

ALTERNATIVE ENERGY LIMITED

 

NOTES TO THE UNAUDITED CONDENSEDCONSOLIDATED FINANCIAL INFORMATION

FOR THE FINANCIAL PERIOD FROM 1 SEPTEMBER 2011 TO 29 FEBRUARY 2012

 

 

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) to 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 Group's operation is not subject to any seasonality or cyclicality.

 

The interim unaudited financial statements of the Company and its subsidiary (the "Group") for the period ended 29 February 2012 were authorised for issue by the Board of Directors on 2 October 2012.

 

 

2. Basis of preparation

 

The unaudited interim condensed consolidated financial information for the 6 months ended 29 February 2012 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 2011 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 29 February 2012 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 2012, 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 2011.

 

The financial information for the year ended 31 August 2011 has been extracted from the statutory accounts for that period. The auditors' report for the year ended 31 August 2011 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 2011 has been extracted from the unaudited interim results released on 27 May 2011. 

 

 

 

2. Basis of preparation (Continued)

 

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 and as at 29 February 2012 the recurring losses from operations in the current and past financial years.

 

The Group has now entered into a number of arrangements which are intended to produce revenues and raise capital. The Group has signed a revised conditional convertible loan arrangement with its chairman which should make available further funding for working capital purposes, it has also entered into a conditional placement arrangement with LDK Solar and is planning to raise a further US$4.8 million through a preferred offering to shareholders. Whilst each of these measures is conditional, the directors have indicated that they are confident that the relevant conditions will be fulfilled.

 

In respect of the business and revenues of the Group, the Group has now signed heads of terms appointing them as principal Engineering Procurement and Construction contractor for a major Indonesian project and has commenced sales of the solar panels with a large contract in Germany. The Group has also commenced sales of its lighting products in Singapore, Indonesia, UK and other jurisdictions. Many of these sales are test orders which have led to other quotations for larger projects.

 

The directors are confident that the measures they are taking, together with the continuing financial 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$1,462,366 for the period ended 29 February 2012 (for the period ended 28 February 2011: US$2,106,042), the directors of the Company are of the opinion that it is appropriate to prepare the unaudited interim condensed consolidated financial statements of the Group on a going concern basis.

 

If the Group is unable to continue in operational existence for the foreseeable future, the Group may be unable to discharge its liabilities in the normal course of business and adjustments may have to be made to reflect the situation that assets may need to be realised other than in the normal course of business and at amounts which could differ significantly from the amounts at which they are currently recorded in the statements of financial position of the Group and the Company. No such adjustments have been made to these unaudited interim condensed consolidated financial statements of the Group.

 

ALTERNATIVE ENERGY LIMITED

 

NOTES TO THE UNAUDITED CONDENSEDCONSOLIDATED FINANCIAL INFORMATION

FOR THE FINANCIAL PERIOD FROM 1 SEPTEMBER 2011 TO 29 FEBRUARY 2012 (Continued)

 

 

3. Plant and equipment

 

Office renovation

Computers

Machinery,

office

equipment,

furniture and

fittings

Total

US$

 US$

 US$

 US$

Unaudited

29 February 2012

Cost

As at 1 September 2011

117,788

62,026

233,143

412,957

Disposal

-

(1,496)

-

(1,496)

As at 29 February 2012

117,788

60,530

233,143

411,461

Accumulated depreciation

As at 1 September 2011

117,788

54,698

215,176

387,662

Depreciation charge for the

period

-

3,271

7,173

10,444

Disposal

-

(1,496)

-

(1,496)

As at 29 February 2012

-

56,473

222,349

396,610

Net carrying amount

As at 29 February 2012

-

4,057

10,794

14,851

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 carrying amount

As at 28 February 2011

126

10,491

48,392

59,009

ALTERNATIVE ENERGY LIMITED

 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION

FOR THE FINANCIAL PERIOD FROM 1 SEPTEMBER 2011 TO 29 FEBRUARY 2012 (Continued)

 

 

3. Plant and equipment (Continued)

 

Officerenovation

Computers

Machinery,officeequipment,furnitureand fittings

Total

Audited

US$

US$

US$

US$

30 August 2011

Cost

As at 1 September 2010

117,788

61,322

230,896

410,006

Additions

-

4,057

2,247

6,304

Written off

-

(3,353)

-

(3,353)

As at 31 August 2011

117,788

62,026

233,143

412,957

Accumulated depreciation

As at 1 September 2010

106,263

43,775

145,552

295,590

Depreciation charge for the financial year

11,525

14,276

69,624

95,425

Written off

-

(3,353)

-

(3,353)

As at 31 August 2011

117,788

54,698

215,176

387,662

Net carrying amount

As at 31 August 2011

-

7,328

17,967

25,295

 

 

4. Investment in joint venture

 

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2011

US$

US$

US$

Balance at beginning of

financial periods/year

118,690

-

-

Acquisition of joint venture

-

-

120,696

Share of loss

(73,900)

-

(2,021)

Currency translation differences

-

-

15

Balance at end of financial periods/year

44,790

-

118,690

 

The details of the joint venture are as follows:

 

Joint venture

Principal activities

Country of

incorporation/

operation

 

Effective equity

Interest

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2010

Held by Alternative Energy Holdings Limited

%

%

%

The Green Light Company

Manufacture light fittings, street lights and other lighting equipment

The People's Republic of China

50

-

50

ALTERNATIVE ENERGY LIMITED

 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION

FOR THE FINANCIAL YEAR ENDED 29 FEBRUARY 2011 (Continued)

 

 

4. Investment in joint venture (Continued)

 

On 21 January 2011, Alternative Energy Holdings Limited, a wholly-owned subsidiary of the Company, incorporated a joint venture company in the People's Republic of China with Jiashan Joray Electronic Technology Co. Ltd., a company incorporated in the People's Republic of China. The joint venture is a limited liability company.

 

The unaudited management financial information of the joint venture are used for the equity accounting purposes in preparation of the unaudited interim condensed consolidated financial information of the Group.

 

The Group's interest (based on the paid-up capital ratio) in the joint venture are as follows:

 

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2010

US$

US$

US$

Assets and liabilities:

Total assets

89,127

-

118,690

Total liabilities

(92,552)

-

-

Net assets

(3,425)

-

118,690

Results

Revenue

-

-

Loss for the financial periods/year

(73,900)

-

(2,021)

 

 

5. Intangible assets

Goodwill

Computer

software

Patents

Trademarks

Total

US$

US$

US$

US$

US$

Unaudited

29 February 2012

Cost

As at 1 September 2011

464,726

54,486

14,131,128

394,495

15,044,835

Additions

-

-

13,633

2,575

16,208

As at 29 February 2012

464,726

54,486

14,144,761

397,070

15,061,043

Accumulated amortisation

As at 1 September 2011

-

47,017

-

-

47,017

Amortisation for the period

-

3,219

-

-

3,219

As at 29 February 2012

-

50,236

-

-

50,236

Net carrying amount

As at 29 February 2012

464,726

4,250

14,144,761

397,070

15,010,807

 

 

5. Intangible assets (Continued)

 

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 carrying amount

As at 28 February 2011

464,726

12,197

10,416,569

342,005

11,235,497

 

 

Audited

30 August 2011

Cost

As at 1 September 2010

464,726

54,486

6,396,350

326,387

7,241,949

Additions

-

-

7,734,778

68,108

7,802,886

As at 31 August 2011

464,726

54,486

14,131,128

394,495

15,044,835

Accumulated amortisation

As at 1 September 2010

-

34,041

-

-

34,041

Amortisation for the financial year

-

12,976

-

-

12,976

As at 31 August 2011

-

47,017

-

-

47,017

Net carrying amount

AAs at 31 August 2011

464,726

7,469

14,131,128

394,495

14,997,818

 

 

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 29 February 2012, 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.

 

 

 

5. Intangible assets (Continued)

 

Pursuant to an agreement entered into between the Company and a related party in 2010, the Company is to acquire certain patents and technology from the said related party. An independent professional valuer had valued these patents and technology at US$33 million. Having considered this, on the date of agreement, the Company and the said related party have agreed on the purchase consideration for the purchase of these patents and technology at US$20 million and amount 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.

 

In January 2011, upon the successful registration of patents, the Company purchased patents and technology for a contractual purchase consideration of US$4 million by allotting 133,333,333 new ordinary shares for the fair value of the purchase consideration of US$7,666,667 as disclosed in Note 8. As of 29 February 2012, after the successful registration of patents, 313,558,332 new ordinary shares have already been issued as part of this purchase.

 

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

 

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2011

US$

US$

US$

Additions to intangible assets

16,208

4,035,837

7,802,886

Non-cash transaction settlement by issuance of new ordinary shares (Note 8)

-

(4,000,000)

* (7,667,667)

Purchase of intangible assets by cash payment

16,208

35,837

136,219

 

* This represents fair value based on the Company's share price as at 27 January 2011.

 

 

6. Cash and cash equivalents

 

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2011

US$

US$

US$

Cash on hand and bank balances

446,861

1,021,686

825,602

Fixed deposits

95,829

95,378

99,262

Cash and bank balances

542,690

1,117,064

924,864

Less: fixed deposits pledged to a bank

(95,829)

(95,378)

(99,262)

Cash and cash equivalents as per consolidated statements of cash flow

446,861

1,021,686

825,602

Fixed deposits are pledged with the bank, with original maturing periods of not more than 365 (28.2.2011: 365 and 31.8.2011: 365) days. Interest rate ranges from 0.35% to 0.45% (28.2.2011: 0.45% to 0.55% and 31.8.2011: 0.35% to 0.45%).

 

The Group's fixed deposits of US$95,829 (28.2.2011: US$95,378 and 31.8.2011: US$99,262) are pledged to bank for credit card facility granted to a subsidiary company.

 

7. Trade and other receivables

 

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2011

US$

US$

US$

Trade receivables

14,586

480

19,072

Other receivables

58,187

71,078

51,996

Deposits

117,984

115,556

117,002

Prepayments

5,963

37,572

5,152

196,720

224,686

193,222

 

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

 

 

8. Issued capital

 

Unaudited

Unaudited

Audited

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2011

29.2.2012

28.2.2011

31.8.2011

Number of ordinary shares

US$

US$

US$

Issued and fully-paid:

Balance at beginning of financial periods/years

1,493,547,563

1,398,672,563

1,398,672,563

19,400,355

14,383,792

14,383,792

Issue of new ordinary shares

41,183,333

30,000,000

94,875,000

2,368,042

1,725,000

5,016,563

Balance at end of financial periods/years

1,534,730,896

1,428,672,563

1,493,547,563

21,768,397

16,108,792

19,400,355

 

In January 2011, the Company purchased patents from a related party for a contractual purchase consideration of US$4 million (which represents a fair value of US$7,666,667 based on the Company's share price as at 27 January 2011) by allotting 133,333,333 ordinary shares of the Company to the related party and will be issued as follows:

 

(a) US$4,161,563 of the 1st tranche has been settled by way of issuing 72,375,000 new ordinary shares. 30 million share representing US$1,725,000 capital reserve has been issued in January 2011 and the remaining 42,375,000 ordinary share representing US$2,436,543 has been issued in various date from April to July 2011.

 

(b) US$3,505,104 of the 2nd tranche were to be settled by way of issuing 60,958,333 new ordinary shares.

 

On various dates during the period ended 29 February 2012, 41,183,333 new ordinary shares representing US$2,368,042 of capital reserve have been issued from 2nd tranche above.

 

In May 2011, the Company issued 22,500,000 new ordinary shares to shareholders. These ordinary shares were issued at US$0.04. Cash amounting to US$900,000 was raised from this exercise. The costs directly attributable to this issuance of new ordinary shares amounted to US$45,000 has been deducted from the proceeds received.

 

ALTERNATIVE ENERGY LIMITED

 

NOTES TO THE UNAUDITED CONDENSEDCONSOLIDATED FINANCIAL INFORMATION

FOR THE FINANCIAL PERIOD FROM 1 SEPTEMBER 2011 TO 29 FEBRUARY 2012 (Continued)

 

 

9. Treasury shares

 

Unaudited

Unaudited

Audited

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2011

29.2.2012

28.2.2011

31.8.2011

Number of ordinary shares

US$

US$

US$

Issued and fully-

paid:

Balance at beginning and end of financial periods/year

1,922,966

1,922,966

1,922,966

56,400

56,400

56,400

 

 

10. 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.

 

 

11. Convertible loans reserve

 

The convertible loans reserve represents the residual amount of convertible loans 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.

 

 

12. Other payables and accruals

 

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2011

US$

US$

US$

Other payables

362,062

223,288

506,979

Accruals

217,924

108,638

124,697

Amount due to a director

186,396

63,185

62,851

766,382

395,111

694,527

 

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

 

 

13. Convertible loans

 

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2011

US$

US$

US$

Convertible loans due to a director

3,295,884

1,828,225

2,722,363

 

 

ALTERNATIVE ENERGY LIMITED

 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION

FOR THE FINANCIAL PERIOD FROM 1 SEPTEMBER 2011 TO 29 FEBRUARY 2012 (Continued)

 

 

13. Convertible loans (Continued)

 

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

 

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2011

US$

US$

US$

Net proceeds from issue of convertible

loans

5,791,666

4,084,964

5,087,053

Amount classified as equity

(201,162)

(788,824)

(201,162)

5,590,504

3,296,140

4,885,891

Less: Account with director

(2,294,620)

(1,467,915)

(2,163,528)

Amount due to a director (net)

3,295,884

1,828,225

2,722,363

 

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 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;

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

·; The Lender is currently rolling over the loan on a monthly basis pending agreement of revised terms for a longer term facility.

 

14. Provisions

 

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2011

US$

US$

US$

Provision for unutilised leave

50,745

20,742

50,745

Provision for reinstatement cost

21,195

22,066

21,195

71,940

42,808

71,940

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.

ALTERNATIVE ENERGY LIMITED

 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION

FOR THE FINANCIAL PERIOD FROM 1 SEPTEMBER 2011 TO 29 FEBRUARY 2012 (Continued)

 

 

14. Provisions (Continued)

 

Movements in the provisions are as follows:

 

Unaudited

Unaudited

Audited

29.2.2012

28.2.2011

31.8.2011

US$

US$

US$

Balance at beginning of financial periods/year

71,940

41,987

41,987

Additions during the financial periods/year

-

821

29,953

Balance at end of financial periods/year

71,940

42,808

71,940

 

 

15. 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:

 

1.9.2011 to

1.9.2010 to

29.2.2012

28.2.2011

Unaudited

Unaudited

US$

US$

Staff costs

- Directors' remuneration other than fees

229,627

200,821

- Employee benefits expense

172,809

206,356

Amortisation of intangible assets

3,219

8,248

Depreciation of plant and equipment

10,444

57,048

Office rental

129,402

152,068

Equipment rental

1,185

1,227

Foreign currency exchange loss, net

5,635

4,010

Research and development costs expensed off

-

164,694

Professional fees

217,817

277,615

Share options expense

366,959

355,642

 

 

16. Income tax

 

The Group has no chargeable income for the 6 months period ended 29 February 2012 and 28 February 2011. Accordingly, no provision for income tax has been provided.

 

 

16. Income tax (Continued)

 

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:

 

1.9.2011 to

1.9.2010 to

29.2.2012

28.2.2011

Unaudited

Unaudited

US$

US$

Reconciliation of effective tax rate

Loss for the financial period

(1,462,366)

(2,106,042)

Tax calculated at statutory rate of 17%

(248,602)

(358,027)

Expenses not deductible for tax purposes

44,328

83,926

Income not subject to tax

12,745

-

Deferred tax assets not recognised

191,529

274,101

-

-

 

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$10,329,928 (28.2.2011: US$6,581,838), 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.

 

 

17. Basic and diluted 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 period.

 

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 loans 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 loans are 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 loss 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.

ALTERNATIVE ENERGY LIMITED

 

NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION

FOR THE FINANCIAL PERIOD FROM 1 SEPTEMBER 2011 TO 29 FEBRUARY 2012 (Continued)

 

 

17. Basic and diluted loss per share (Continued)

 

1.9.2011 to 29.2.2012

1.9.2010 to 28.2.2011

Unaudited

Unaudited

Basic

Diluted

Basic

Diluted

Net loss attributable to equity holders of the Company

US$1,462,366

US$1,462,366

US$2,106,042

US$2,106,042

Number of shares

Number of shares

Basic

Diluted

Basic

Diluted

Weighted average number of ordinary shares

1,511,579,239

1,511,579,239

1,422,376,000

1,422,376,000

Adjustments for potentially dilutive ordinary shares

-

190,862,800

-

149,973,000

1,511,579,239

1,702,442,039

1,422,376,000

1,572,349,000

Basic loss per share

#

#

#

#

 

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

 

 

18. 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:

 

1.9.2011 to

1.9.2010 to

29.2.2012

28.2.2011

Number of share options

('000)

('000)

Balance at beginning of financial periods/year

81,000

81,000

Number of share options granted during the financial periods/year

-

(7,000)

Balance at end of financial periods/year

81,000

81,000

 

81,000,000 share options were granted in the prior financial year. The estimated fair value of the share options granted is US$1,480,000.

 

 

18. Share-based payments (Continued)

 

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

 

 

19. 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

1.9.2011 to

1.9.2010 to

29.2.2012

28.2.2011

US$

US$

Purchased of patents and technology from a related party

which is also a controlling party

10,000,000

4,000,000

Convertible loan from a director

3,594,543

888,744

 

Compensation of directors and key management personnel

 

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

 

Unaudited

Unaudited

1.9.2011 to

1.9.2010 to

29.2.2012

28.2.2011

US$

US$

Remuneration

222,551

195,380

Post-employment benefits - CPF contribution

5,650

4,779

Short-term benefits

1,426

662

Consultancy fee paid

-

19,175

Consultancy fee paid to companies in which certain directors

have interest

40,000

20,000

Share options expense

-

198,356

264,465

438,352

 

 

19. Related parties transactions (Continued)

 

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.

 

 

20. 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 Asia.

 

 

21. Comparative figures

 

Certain comparative figures have been reclassified to conform to the current period's presentation, to better reflect the respective classifications.

 

Unaudited

Unaudited

28.2.2011

28.2.2011

As restated

As previouslydisclosed

US$

US$

Statement of financial position:

Issued capital

14,383,792

18,383,792

Capital reserve

4,000,000

-

 

 

 

 

 

 

 

 

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 FSAFSLFESEES
Date   Source Headline
7th Apr 20157:30 amRNSSuspension - Alternative Energy Limited
30th Mar 20153:33 pmRNSStatus Update
27th Mar 20157:00 amRNSConversion of Loan and TVR
5th Mar 20156:07 pmRNSConversion of Loan and TVR
26th Jan 20151:56 pmRNSDistribution Agreement
29th Dec 20145:12 pmRNSDirector/PDMR Shareholding - REPLACEMENT
29th Dec 20144:45 pmRNSDirector/PDMR Shareholding
23rd Dec 20147:00 amRNSDirector's Dealings, Total voting rights
12th Dec 20147:30 amRNSRestoration - Alternative Energy Limited
12th Dec 20147:00 amRNSHalf Yearly Report
12th Dec 20147:00 amRNSDraw-down of Convertible Note
12th Dec 20147:00 amRNSFinal Results
30th Sep 20143:19 pmRNSFinancial Results - Update
15th Jul 20144:47 pmRNSFunding Agreememt
30th Jun 20141:07 pmRNSFinal Results and Suspension
30th Jun 201411:45 amRNSSuspension - Alternative Energy Limited
9th Jun 20144:39 pmRNSConvertible Note Programme
15th May 201410:11 amRNSUpdate on Convertible Note Programme
17th Apr 20147:00 amRNSChange in Trading Currency
2nd Apr 20147:30 amRNSRestoration - Alternative Energy Ltd
20th Dec 201312:19 pmRNSGeneral update
1st Oct 20137:30 amRNSSuspension - Alternative Energy Ltd
30th Aug 20133:46 pmRNSResult of AGM
14th Aug 20137:00 amRNSCirc re. Annual General Meeting
19th Jul 201310:31 amRNSIssue of Equity
28th Jun 20136:32 pmRNSReport and Accounts
27th Jun 201312:06 pmRNSIssue of Equity
26th Apr 201311:03 amRNSIssue of Equity
22nd Apr 20137:00 amRNSRe Contract with MUP
28th Mar 20135:33 pmRNSResults of Preferential Offering
14th Mar 20137:00 amRNSFurther Extension of Preferential Offering
28th Feb 20137:00 amRNSFurther Extension of Preferential Offering
8th Feb 20137:00 amRNSExtension of Preferential Offering
24th Jan 20137:00 amRNSExtension of Preferential Offering Closing Date
14th Jan 20137:00 amRNSPosting of Offering Letter re Preferential Offer
11th Jan 20139:26 amRNSResult of EGM
21st Dec 20127:00 amRNSPosting of Shareholder Circular
20th Dec 201210:54 amRNSIssue of Equity
30th Nov 20124:52 pmRNSInterim Results for the period to 31 August 2012
12th Nov 20122:05 pmRNSDate of Proposed EGM
4th Oct 20122:00 pmRNSRestoration - Alternative Energy Limited
4th Oct 20122:00 pmRNSInterim Results to 29 February 2012
4th Oct 20122:00 pmRNSProposed Placings and Significant transactions
30th May 20122:00 pmRNSSuspension - Alternative Energy Limited
30th May 20122:00 pmRNSStatement re. Suspension
1st May 20121:17 pmRNSResult of AGM
12th Apr 201211:45 amRNSNotice of AGM
29th Feb 20123:15 pmRNSIncrease of Convertible Loan Facility
29th Feb 20121:30 pmRNSFinal Results
19th Jan 20127:00 amRNSAdditional Patents Approved and Potential Funding

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.