22 Oct 2009 07:00
ο»Ώ
CHURCHILL MINING PLC
FINALΒ RESULTS FOR THE YEAR ENDED 30 JUNE 2009
OPERATIONAL
East Kutai Coal Project (75%) Indonesia
Sendawar Coal Bed Methane (70%) Indonesia
South Woodie Woodie Manganese (20%) Australia
Corporate
Financial
For further information please contactΒ
Enquiries:
|
Churchill Mining Plc Managing Director - Paul G. Mazak +62 81510539186 / + 62 21 39832398Β paul.mazak@churchillmining.com |
Astaire SecuritiesΒ Shane Gallwey +44(0)20 7448 4400 |
Pelham PR James MacFarlane / Charles Vivian +44 (0) 20 7337 1500 or +44 (0) 7841672831 |
CHAIRMAN'S STATEMENT
I am pleased to present Churchill's Annual Report and Financial Statements following another year of outstanding exploration success and project enhancement. As you are no doubt aware,Β Churchill operates a portfolio of energy projects in Indonesia and our principal property isΒ the world-class East Kutai Coal Project ("EKCP").
Prior to describing in a little more detail the exploration and project development work that has been completed by your company during the past year, it is first worth briefly reflecting on just how quickly Churchill has been able to add value to the EKCP by increasing the project's coal resource from a zero base to the currently identified resource of 2.5 billion tonnes in less than two years. It is also worth noting that all exploration and project enhancement work undertaken to date on the EKCP has been carried out within budget which has in turn lead to an impressively low resource definition cost per tonne.
At the time of writing,Β a JORC compliant resource of 2.5 billion tonnes of coal has been defined at the EKCPΒ (Churchill 75%). More importantly, however, is the fact that the Company's independent technical advisors, SMGC Consultants, have recently confirmed that 1.3 billion tonnes of the EKCP resource can now be categorised into the JORC Measured and Indicated categories, considerably increasing confidence in the resource.
This upgrade of a large fraction of the anticipated tonnage at EKCP, along with the other developments that have occurred over the past year, will all be reflected in Churchill's maiden reserve statement, which is scheduled to be published soon.
In addition to progressing resource definition work at EKCP, I am also pleased to advise that Churchill has made significant strides in otherΒ keyΒ areas such as infrastructure planning over the past year to bring the resource closer to production.Β
Key items completed or in progress at the time of writing include:
80% completion of the design engineering and infrastructure program for the EKCP;
Discussions with potential suppliers of key long-lead items already initiated;
Completion of a survey of the conveyor system route from the mine to the proposed port site;
Selection and preparation of a proposed port site, including the completion of a bathymetric survey of the sea bed at the proposed port site to better understand berth design possibilities;
Initiation of priority pre-development work such as pit design, pit geotechnical work and infrastructure planning;Β
Ongoing detailed coal testing and verification, with plans in place to extract a bulk coal sample from the future mine pit to understand the handling and performance characteristics of the coal.
Churchill's management anticipates that the progress outlined above will result in the finalisation of a project feasibility study by the end of the calendar year.
With the recent passage of the Indonesian Bill on Mineral and Coal Mining in Jakarta, the Company's management has proactively consulted with professional advisors to ensure we are in compliance with the new legislation. The Company has updated its mining licenses in accordance with the new legislation and our proactive steps to address this legal change has only enhanced our ability to expedite development of the EKCP.
Finally, in the context of continuing to add value to the EKCP going forward, we believeΒ that the strategic location of the EKCP, inΒ close proximity to Asian end-markets and the clean-burning nature of this coal, with its comparatively low ash and sulphur content by global standards, will result in EKCP coal being a sought after commodity.
Given the accomplishments of the past year and in anticipation of a positive feasibility study, ChurchillΒ has formed a solid platform from which to prepareΒ for the next phase ofΒ growth andΒ development at the EKCP. For this reason the Company has initiated a review of the three most likely means of financing the EKCP project, namely:
Β
(1) A "standalone" strategy based on financing the project through a combination of equity and project debt; (2) A joint venture with a strategic partner combined with project financing; and
(3) The outright sale of part of the project once its true value can be demonstrated through the feasibility study.
Β
Churchill's second Indonesian project, the Sendawar CBM Project, with potentially more than 5 trillion cubic feet of gas, retains its strategic value. The Company has initiated discussions regarding the eventual development of this project with international oil, gas and CBM companies for the provision of technical assistance, off-take agreements and potential joint ventures.
Reflecting the Company's focus on its Indonesian assets, Churchill divested most of its interest in the South Woodie Woodie Manganese Project in Western Australia, though it retains a 20% direct equity investment in the project, as well as at the time of writingΒ 24.75%Β (30 June 2009: 28.8%)Β interest in Spitfire Resources, the ASX-listed company that purchased the Company's stake.
Despite the difficult and unpredictable circumstances over the past year resulting from the global financial crisis and related recessions, our belief in coal and CBM remains unshaken. While prices have dropped worldwide for all types of thermal coal, they remain in most cases above historical averages. In addition, the International Energy Agency ("IEA") has recently predicted that world coal consumption will grow at an average of 2.6% per year in the period 2005-2015, with the contribution of coal as a percentage of global power generation reaching 46% in 2030. Churchill, as an emerging coal producer with a world-class coal resource located in the backyard of energy-hungry nations such as India, China, South Korea and Japan, is well-positioned to benefit from these trends.
In conclusion, I would like to thank my fellow board members,Β ManagingΒ Director Paul Mazak and non-executive directorsΒ Faroek BasrewanΒ and Jan Castro for their contributions to Churchill over the past year. I would also like to thankΒ founding directorΒ Mr James Hamilton (who resigned during the year) for his efforts sinceΒ the CompanyΒ listed inΒ 2005. Finally, on behalf of the Board I would like to thank all of our shareholders for their continuing support. The Company sees the upcoming 12 months as potentially the most rewarding in Churchill's history.Β
David Quinlivan
Chairman
Churchill MiningΒ Plc
Β Β REVIEW OF OPERATIONS AND FINANCE
OVERVIEW
During the past yearΒ Churchill MiningΒ Plc ("Churchill")Β has made great strides in driving its main project, the East Kutai Coal Project ("EKCP") whichΒ itΒ controls with its Indonesian partners (CHL 75%), towards full resource definition.
EKCP hasΒ aΒ JORCΒ resource of 2.5 billion tonnes of coal, which was recently expanded from an initial resource of 1.4 billion tonnes.Β Its coal isΒ clean-burningΒ by global standards, being comparatively low in ash and sulphur, and the resource will benefit from its close proximity to Asian end-markets once it is in production.
Churchill's independent technical advisors, SMGC Consultants, recently confirmed that 1.33Β billion tonnes of the EKCPΒ JORCΒ resource can now be categorised into the JORC Measured and Indicated categories.Β In addition, there are 1.14Β billion tonnes of coal in the JORC Inferred category.
This upgrade of a largeΒ componentΒ of the anticipated tonnage at EKCP, along with the other developments described below that have occurred over the past year, will all be reflected in Churchill's maiden reserve statement, which is scheduled to be publishedΒ shortly.Β
With the task of fullΒ JORCΒ resource definition finished, theΒ CompanyΒ will increase itsΒ focus shiftsΒ onΒ future mining scenarios and examining the optimum way in which it can generateΒ positive cashflows and createΒ shareholder value.
EAST KUTAIΒ COAL PROJECTΒ -Β YEAR IN REVIEW
TheΒ EKCPΒ continues to be Churchill's flagshipΒ project and is the focus ofΒ most of its operations and investment to date.Β Churchill regards the EKCP as a highly strategic asset, ideally located in relation to core energy consuming markets and in the context of rising demand for energy resources such as high quality thermal coal.
InΒ May 2007, Churchill reached a Joint Venture Agreement with PT Techno Coal Utama giving the Company aΒ 75% interest in theΒ EKCP, which coveredΒ an area of approximately 575kmΒ² (made up of four blocks) situated 110km west from the main population centre of Sangatta. In April 2008, theΒ CompanyΒ acquired a 75% interest in an additional 200kmΒ² of coal tenements immediately abutting the western boundary of the EKCP, and in particular, adjacent to the current area of intensive drilling and resource calculation work being carried out by theΒ Company.
Churchill, along with its Indonesian partners, has focussedΒ over the last yearΒ onΒ theΒ successful completion of the following milestonesΒ in order to best position theΒ EKCP for production:Β
a) Upgrade of Resources and Reserves
The main focus of the year was to continue the intensive drilling to upgrade the resource and reserve of the EKCPΒ andΒ to confirm its world-class size.Β Β The drilling programme was undertaken with a mix of open hole and core drilling, utilising three drilling rigs and 200 support personnel. Drilling initially focused on the Northern and Southern areas of the RTM block. Total drilling completed to date is approximately 46,000 metres resulting in the upgrading of the resource to 2.5Β billion tonnesΒ and the confirmation of the deposit'sΒ medium calorific coal with low sulphur and low ash content.Β
The newΒ JORCΒ resource figure ofΒ 2.5 billion tonnesΒ has exceeded theΒ Company's initial 500 million tonne target byΒ close to 500%. Churchill has so far defined a coal system 18 kilometres long and approximately 3 kilometres wide. To date only 30% of the EKCP area has been drilled and the existing resource remains open along strike.
At the beginning of the period, theΒ JORCΒ resource measured 1.412Β billionΒ tonnesΒ for the EKCP. This consisted of the following:
118 Mt measured resource
322 Mt indicated resource
972 Mt inferred resource
1.412Β billion tonnesΒ JORCΒ resource
By the end of the year, this had been upgraded toΒ approximatelyΒ 2.5 billion tonnes in the following categories:
556 Mt measured resource
777 Mt indicated resource
1,148 Mt inferred resource
2.481Β billion tonnesΒ JORCΒ resource
A further 618Mt is to undergo additional work to bring it into Inferred status.
b) Mining Permits
TheΒ securing of the mining permits from the Indonesian Government for the EKCPΒ was critical this year.Β Subsequent to the passing of the Indonesian Bill on Mineral and Coal Mining inΒ JakartaΒ and after taking time and professional advice to understand the future ramifications of this new legislation, theΒ CompanyΒ completed the change of its Exploration KPs (Kuasa Pertambangan) into IUPΒ ExploitationΒ (Izin Usaha Pertambangan) Mining Business Licences.Β
c) Design and Engineering of the EKCP
A number of the engineering and explorationΒ milestonesΒ have been achieved during the year.Β Β This year has seen great progress in pre-development work such as pit design, pit geotechnical work and mine and infrastructure planning for the EKCP. During the quarter to 30 June 2009, theΒ CompanyΒ continued to complete detailed engineering plans for the mine, the haulage route, the multi-flight conveyor system and the port. Concurrently, theΒ CompanyΒ has completed a detailed field survey of the haulage and conveyor routes and begun land acquisition negotiations.Β
Approximately 80% of the engineering feasibility work is complete and finalisation of the feasibility study is expected by the end of 2009.Β
d) Successful Capital Raising
In May 2009, Churchill successfully completed a capital raiseΒ in the amountΒ of Β£5 million.Β Β This money was raised through the placing of 10,000,000 new shares at 50p per share with institutional investors.Β Β TheΒ placing was oversubscribed and the 50p placing price did not reflect a discount to the prevailing share price at the time.Β The new capital will be used to advance the development of theΒ EKCPΒ and for general working funds. The placing represents 12.9% of the issued share capital. The new shares were admitted to trading on the AIM market of the London Stock Exchange onΒ 3Β June 2009.
e) Prospective Customers
Churchill also announced during the year that it's fully owned subsidiary, PT Indonesia Coal Development (ICD), has been selected as a prospective thermal coal supplier to Indonesia's PT Cirebon Electric Power (CEP), which is building a 660 megawatt power plant in West Java which is due to start operations in 2011.
Β
ONGOINGΒ EKCPΒ WORK
Β
Due to the large size of the deposit, Churchill has focused its mine and infrastructure planning to create a bulk mining operation producing up to 20 million tonnes of coal per annum.Β Β
Geotechnical drilling in the north of the RTM block has already been completed to measure rock competency for future open pit mining.Β Β Geotechnical drilling is also underway in the southern area of the block.Β Β Further holes will soon be drilled to sterilise an area near the middle of the resource envelope, which has been identified as the location for the coal processing plant.Β A detailed coal testing and verification programme is underway which includes laboratory work both inΒ IndonesiaΒ andΒ Australia.
Β
FEASIBILITY STUDY
Β
Following from the scoping study conducted last year, a detailed feasibility study is expected to be completed by the end of the year.
Β
At the date of this reportΒ the following milestones to be completed were as follows:
Β
|
Milestones to date include: |
Status: |
|
Obtaining Indonesian Governmental approvals and licenses to mine at the EKCPΒ under the new mining law |
CompletedΒ |
| Resource drilling | Completed |
|
LIDAR topographical surveys to aid pit design and determine JORC categories |
CompletedΒ |
| Securing ground tenure around the primary port target area | Heads of agreement signed |
|
Hydrological survey |
Completed |
|
PortΒ Bathymetrics Survey |
Completed |
|
JORC Resource |
Completed |
|
Large Diameter Sampling |
Completed |
|
Analysis of optimum coal transport routes from EKCP to the coast |
Completed |
|
Project feasibilityΒ studyΒ |
80%Β Completed |
|
JORC Reserve Statement |
Near completion |
|
400kg Bulk Sampling for Coal quality testing - 4 of 6 completed |
Near completion |
| Pit Design to produce preliminary mining plans | Ongoing |
| Engineering design for the coal production mining area (ROM) | Ongoing |
| Hydrographical surveys to determine future shipping considerations | Ongoing |
|
License haulage and port license |
Ongoing |
|
Preliminary engineering work for transportation, conveyor systems, barge port, mine stockyard, power plant and power distribution networks |
Ongoing |
|
Pinjam Pakai (Forestry licence) |
Ongoing |
|
Analysis of Coal for Power StationΒ requirements |
Ongoing |
|
River Bathymetric SurveyΒ for Fast track |
Ongoing |
|
Geotechnical Investigation on mine stockyard, over land conveyor route and port |
Ongoing |
Excitingly, this feasibility work is being conducted at a time of rising energy and commodities demand. Forty percent of the world's energy is fuelled by coal. From 2009 demand for thermal coal is expected to grow worldwide and it is this strong demand, particularly from emerging markets such as China, India and Indonesia, that forms the centre piece of Churchill's business plan.
PROJECT FINANCING OPTIONS
In parallel with the ongoing feasibility work described above and in anticipation of a positive feasibility study, ChurchillΒ and its Indonesian partners, haveΒ initiated a review of three primary means of financing the EKCP:
(1) a "stand-alone" strategy based on financing the Project through a combination of equity and Project debt;Β
Β
(2) a joint venture with a strategic partner combined with Project financing; andΒ
Β
(3) theΒ part sale of the Project once its true value can be demonstrated through the feasibility study.
Β
The size and the prospects of theΒ EKCPΒ have already captured the interest ofΒ a number ofΒ Groups that haveΒ eitherΒ come to the site to conduct due diligenceΒ or made non-binding offers forΒ the Project. Churchill can give no assuranceΒ on whether this will lead to a firmΒ offer or whether any potential offer will be to the satisfaction of Churchill. TheΒ CompanyΒ also continues to have ongoing discussions with a number of investment andΒ project financing institutions.
CHURCHILL'S OTHER ASSETS
In addition to the EKCP, ChurchillΒ has maintainedΒ a 70% interest in the Sendawar CBMΒ Project in East Kalimantan along with its Indonesian partner RMU which owns the remaining 30%. The CBM Project covers more than 800 square kilometres of prospective ground in close proximity to the operating coal mines and with potentially more than 5 trillion cubic feet ofΒ naturalΒ gas. Churchill and RMU have initiated discussions regarding the eventual development of this project with international oil, gas and CBM companies for the provision of technical assistance, off-take agreements and potential joint ventures.
Churchill recently divested most of its interest in the South Woodie Woodie Manganese Project in Western Australia, though it retains a 20% direct equity investment in the project, as well as a 25.51% interest in Spitfire Resources, the ASX-listedΒ CompanyΒ that purchased theΒ Company's stake. This divestment was in line with Churchill's strategy to focus on Indonesian coal production while retaining exposure to these promising manganese tenements.
CORPORATEΒ
FINANCIAL SUMMARY
Β
The loss for theΒ year was US$14,089,527 or (20.76c) per ordinary share (2008: profit US$ 794,537 or 1.42c per ordinary share).Β
In this financial reporting period theΒ Company's functional currency changed from Pounds Sterling to United States Dollars. Concurrent with this change in functional currency, theΒ GroupΒ adopted the United States Dollar as its presentation currency.
During the year theΒ CompanyΒ committed approximately US$ 7.5 million to exploration and evaluation expenditure mainly at the flagship East Kutai Coal Project reflecting the ramp up in exploration and drilling which has resulted in the release of the significantly increased JORC compliant resource at the project.
Significant expenditure items during the period include:-
Impairment of the original carrying cost for the Sendawar CBM project for the amount of US$5,715,365.Β During the year, following the award of the Joint Evaluation AgreementΒ inΒ respect of CBM, there was no further use for the KP coal exploration licences purchased in 2006Β andΒ they wereΒ allowed to lapse.Β TheΒ capitalised costs are no longer validly supported as the original capital cost in no way benefits the advancement of theΒ CBMΒ project and thereforeΒ these costs wereΒ impaired during the year.
The balance of operating expenditure is in line with theΒ Company's stage of pre-development and includes increasing its project and technical staff resources inΒ IndonesiaΒ during the year.
Β
In May 2009 Churchill completed a Β£5Β million capital raising, though a share placement which will allow theΒ CompanyΒ to continue with its feasibility study and accelerate its development programme at the East Kutai Coal Project. TheΒ Group's balance sheet at 30 June 2009 and comparatives at 30 June 2008 are summarised as follows:-
|
2009 |
2008 |
|
|
$'000 |
$'000 |
|
|
Non-current assets |
19,067 |
19,308 |
|
Current assetsΒ |
11,075 |
16,314 |
|
Total assets |
30,142 |
35,622 |
|
Current liabilities |
589 |
527 |
|
Non-current liabilities |
27 |
9 |
|
Total Liabilities |
616 |
536 |
|
Net assets |
29,526 |
35,086 |
Non-current assets did not move significantly during the year as the investment into exploration at the East Kutai Coal Project was offset by the impairment in the carrying value of the Sendawar project and investment in Spitfire Resources Limited.
The reduction in current assets resulted from the cash invested into exploration and evaluation expenditure,Β administrative overheads and the impact of the decline in the pound sterling compared to the United States Dollar.Β
Churchill's overall financial position remains strong and theΒ CompanyΒ has the necessary cash resources, totalling USD 10.9 million at the end of June 2009, to continue to develop the East Kutai Coal Project.
In summary, Churchill remains committed to its core value of creating shareholder value. The next year will be an exciting one for theΒ CompanyΒ as the East Kutai Coal Project accelerates toward production.
Paul G Mazak
Managing Director
Churchill MiningΒ Plc
Competent Person's Statement
The information in this Report relating to Exploration Results, Mineral Resources or Ore Reserves and technical matters is based on information compiled by Mark Manners who is a Member of theΒ Australasian Institute of Mining and Metallurgy. Mr Manners is employed as a Principal Geologist by SMG Consultants Pty Ltd and has overΒ 20 years experience in exploration and mining of coal deposits. Mr Manner's consents to the inclusion in the Report of the information as presented. He has sufficient experience relevant to the style of mineralisation and type of deposit under consideration and to the type of activity described to qualify as a competent person as defined in the 2004 Edition of the "Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves".Β
In accordance with the AIM Guidelines I am a qualified person that has reviewed the technical information contained in this 2009 Annual Report.
Β Β CONSOLIDATED INCOME STATEMENT
For the year ended 30 June 2009
|
2009 |
2008 |
||
|
Note |
$'000 |
$'000 |
|
|
Continuing operations |
|||
|
Revenue |
- |
- |
|
|
Cost of Sales |
- |
- |
|
|
Gross profit/(loss) |
- |
- |
|
|
Other operating income |
- |
- |
|
|
OtherΒ administrative expenses |
(3,544) |
(2,565) |
|
|
Impairment of explorationΒ assets |
(5,715) |
(905) |
|
|
TotalΒ administrative expenses |
(9,259) |
(3,470) |
|
|
Loss from operations |
(9,259) |
(3,470) |
|
|
Finance income |
260 |
513 |
|
|
Finance expenses - interest |
(2) |
(4) |
|
|
Finance expenses - foreign exchange losses |
(3,534) |
(23) |
|
|
Total finance expenses |
(3,536) |
(27) |
|
|
Fair valueΒ (loss)/Β gain on options heldΒ in associate |
(624) |
841 |
|
|
ImpairmentΒ on investments in associate |
(491) |
- |
|
|
Deemed profit on disposal of associate |
- |
63 |
|
|
DeemedΒ lossΒ on disposal of associate |
(111) |
- |
|
|
Share of operating lossΒ ofΒ associate |
(329) |
(207) |
|
|
LossΒ before taxation |
(14,090) |
(2,287) |
|
|
Income tax expense |
- |
- |
|
|
Loss after taxation from continuing operations |
(14,090) |
(2,287) |
|
|
ProfitΒ Β from discontinued operations |
- |
3,082 |
|
|
(Loss)/ProfitΒ for the period attributable to equity shareholders of the parent |
(14,090) |
795 |
|
|
(Loss)/Earnings per share for (loss)/profit attributable to the ordinary equity holders of the company |
|||
|
(Loss)/EarningsΒ per share |
|||
|
BasicΒ (loss)/profitΒ per shareΒ (cents) |
1 |
(20.76c) |
1.42c |
|
DilutedΒ (loss)/profitΒ per shareΒ (cents) |
1 |
(20.76c) |
1.24c |
|
(Loss)/Earnings per share for (loss)/profit from continuing operations attributable to the ordinary equity holders of the company |
|||
|
(Loss)/EarningsΒ per share - Continuing Operations |
|||
|
BasicΒ lossΒ per shareΒ (cents) |
1 |
(20.76c) |
(4.07c) |
|
DilutedΒ lossΒ per shareΒ (cents) |
1 |
(20.76c) |
(4.07c) |
Β Β BALANCE SHEET
As at 30 June 2009
|
Company number 5275606 |
Consolidated |
Company |
|||
|
Note |
2009 |
2008 |
2009 |
2008 |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
||
|
ASSETS |
|||||
|
Current assets |
|||||
|
Cash and cash equivalents |
10,903 |
16,124 |
10,452 |
15,596 |
|
|
Trade and other receivables |
3 |
172 |
190 |
62 |
78 |
|
Total current assets |
11,075 |
16,314 |
10,514 |
15,674 |
|
|
Non-current assets |
|||||
|
Property, plant and equipment |
224 |
240 |
77 |
75 |
|
|
Trade and other receivables |
3 |
805 |
387 |
- |
- |
|
Intangible assets |
4 |
15,422 |
13,561 |
220 |
220 |
|
Β Other financial assets |
101 |
921 |
- |
- |
|
|
Investment in subsidiaries |
- |
- |
28,082 |
18,970 |
|
|
Investments in associates |
2 |
2,515 |
4,199 |
- |
- |
|
Total non-current assets |
19,067 |
19,308 |
28,379 |
19,265 |
|
|
TOTAL ASSETS |
30,142 |
35,622 |
38,893 |
34,939 |
|
|
LIABILITIES |
|||||
|
Current Liabilities |
|||||
|
Trade and other payables |
5 |
581 |
513 |
138 |
214 |
|
Loans and borrowings |
8 |
14 |
- |
- |
|
|
Total current liabilities |
589 |
527 |
138 |
214 |
|
|
Non-current liabilities |
|||||
|
Provisions |
27 |
- |
- |
- |
|
|
Loans and borrowings |
- |
9 |
- |
- |
|
|
Total non-current liabilities |
27 |
9 |
- |
- |
|
|
TOTAL LIABILITIES |
616 |
536 |
138 |
214 |
|
|
NET ASSETS |
29,526 |
35,086 |
38,755 |
34,725 |
|
|
CAPITAL AND RESERVES ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY |
|||||
|
Share capital |
1,507 |
1,316 |
1,507 |
1,316 |
|
|
Share premium reserve |
39,147 |
30,503 |
39,147 |
30,503 |
|
|
Merger reserve |
6,828 |
6,828 |
6,828 |
6,828 |
|
|
Other reserves |
2,000 |
2,305 |
2,667 |
2,053 |
|
|
Retained losses |
(19,956) |
(5,866) |
(11,394) |
(5,975) |
|
|
TOTAL EQUITY |
29,526 |
35,086 |
38,755 |
34,725 |
|
The financial statementsΒ were approved and authorised for issue by the Board of DirectorsΒ onΒ 21stΒ October 2009Β and were signed on its behalf by:
PaulΒ GΒ Mazak
Director
CASH FLOW STATEMENT
For the year ended 30 June 2009
|
Consolidated |
Company |
||||
|
Note |
2009 |
2008 |
2009 |
2008 |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
||
|
Cash flowsΒ used inΒ operating activities |
7 |
(3,471) |
(2,643) |
(1,721) |
(1,725) |
|
Interest paid |
(2) |
(4) |
- |
- |
|
|
Net cashΒ used inΒ operating activities |
(3,473) |
(2,647) |
(1,721) |
(1,725) |
|
|
Cash flows used inΒ investing activities |
|||||
|
Finance IncomeΒ |
281 |
537 |
273 |
512 |
|
|
Payments for exploration assets |
- |
(2,333) |
- |
- |
|
|
Payments for exploration and evaluation |
(7,306) |
(2,933) |
- |
- |
|
|
Acquisition of property, plant and equipment |
(108) |
(98) |
(92) |
(7) |
|
|
Acquisitions of options in associate |
- |
(80) |
- |
- |
|
|
Repayment ofΒ advances toΒ subsidiariesΒ |
- |
- |
69 |
- |
|
|
Advances toΒ subsidiaries |
- |
- |
(9,152) |
(5,768) |
|
|
Cash flows used inΒ investing activities |
(7,133) |
(4,907) |
(8,902) |
(5,263) |
|
|
Cash flows from financing activities |
|||||
|
Proceeds from issue of share capital |
9,006 |
20,360 |
9,005 |
20,360 |
|
|
Share issue expenses paid |
(171) |
(1,377) |
(171) |
(1,377) |
|
|
Proceeds from borrowings |
- |
2 |
- |
- |
|
|
Repayments of borrowings |
(15) |
(15) |
- |
- |
|
|
Cash flowsΒ fromΒ financing activities |
8,820 |
18,970 |
8,834 |
18,983 |
|
|
NetΒ (decrease)/increaseΒ in cash and cash equivalents |
(1,786) |
11,416 |
(1,789) |
11,995 |
|
|
Cash and cash equivalents at beginning of year |
16,124 |
4,815 |
15,596 |
3,707 |
|
|
Effect of foreign exchange rate differences |
(3,435) |
(107) |
(3,355) |
(106) |
|
|
Cash andΒ cash equivalents at 30 June 2009 |
10,903 |
16,124 |
10,452 |
15,596 |
|
Β Β
NOTE 1: (LOSS)/EARNINGS PER SHARE
|
Consolidated |
||
|
2009 |
2008 |
|
|
$'000 |
$'000 |
|
|
Continuing operations |
(14,090) |
(2,287) |
|
Discontinued operations |
- |
3,082 |
|
(Loss)/profitΒ attributable to ordinary shareholders |
(14,090) |
795 |
|
Number |
Number |
|
|
Weighted average number of shares used in the calculation of basicΒ (loss)/earningsΒ per share |
67,860,344 |
56,118,847 |
|
Weighted average number of shares used in the calculation ofΒ dilutedΒ loss per share |
74,114,293 |
63,950,902 |
|
Cents |
Cents |
|
|
Total (loss)/earningsΒ per share |
||
|
Basic (loss)/earningsΒ per share |
(20.76c) |
1.42c |
|
DilutedΒ (loss)/earningsΒ per share |
(20.76c) |
1.24c |
|
Loss per share - continuing operations |
||
|
Basic loss per share |
(20.76c) |
(4.07c) |
|
Diluted loss per share |
(20.76c) |
(4.07c) |
|
For continuing operations the effect of all potential ordinary shares arising from the exercise of options going forward is considered to be anti-dilutive. 3,350,000Β (2008:3,100,000)Β potential ordinary shares have been excluded from the above calculation as they are anti-dilutive. |
||
NOTEΒ 2: INVESTMENTS IN ASSOCIATES
The following entityΒ meetsΒ the definition of an associate and hasΒ been equity accounted in the consolidated financial statements. As at 1 July 2007 the Group controlled 100% of the issued capital of Spitfire Resources Limited ("Spitfire").Β During theΒ prior year the Group's investment in Spitfire was dilutedΒ toΒ 40.98% and thenΒ toΒ 35.64%Β at year-endΒ by additional equity issues by Spitfire.
During the currentΒ yearΒ the Group's investment in Spitfire was dilutedΒ from 35.64%Β toΒ 28.80% byΒ furtherΒ additional equityΒ issuesΒ by Spitfire.
|
Name |
Country of incorporation |
Reporting Date |
Proportion of voting rights held at 30 JuneΒ 2009 |
|
Spitfire Resources Limited |
Australia |
30 June 2009 |
28.80% |
|
2009 |
2008 |
|
|
$'000 |
$'000 |
|
|
Balance at beginning of yearΒ |
4,199 |
- |
|
Initial investment/consideration receivedΒ |
- |
4,044 |
|
DeemedΒ (loss)/profit on disposal of associate |
(111) |
63 |
|
Share of loss of associateΒ |
(329) |
(207) |
|
ImpairmentΒ Β to fair value |
(491) |
- |
|
Effect of movement in exchange rates |
(753) |
299 |
|
TotalΒ carrying valueΒ at the end of the year |
2,515 |
4,199 |
Spitfire Resources LimitedΒ ("Spitfire")Β sharesΒ are listed onΒ the Australian Securities Exchange ("ASX")Β andΒ areΒ classified as a listed investment. The fair value of the investment using the closing prices at 30 June 2009Β was $2,514,908Β (2008: $4,199,040)Β based on a closingΒ price ofΒ A$0.125Β (US$0.10) (2008: A$0.225 (US$0.22).
The ordinary sharesΒ held in Spitfire areΒ held under a lock-inΒ (escrow)Β agreementΒ until 12 December 2009.Β The share of associates loss recognised during the period is $328,361Β (2008: $207,566)
Summary ofΒ auditedΒ financial statements of associatesΒ at 30 June 2009Β and convertedΒ from AU$Β toΒ US$Β at the closing rate areΒ as follows:
|
2009 |
2008 |
|
|
$'000 |
$'000 |
|
|
Total assets |
11,019 |
12,362 |
|
Total liabilities |
159 |
356 |
|
Equity |
10,860 |
12,006 |
|
Revenues |
241 |
251 |
|
Loss |
(1,041) |
(747) |
Included in the total assets of SpitfireΒ Resources LimitedΒ is cash balances ofΒ $3,841,167Β (2008:$5,329,991).
NOTEΒ 3: TRADE AND OTHERΒ RECEIVABLES
|
Β
|
Consolidated
|
Company
|
||
|
Β
|
2009
|
2008
|
2009
|
2008
|
|
Β
|
$β000
|
$β000
|
$β000
|
$β000
|
|
Current
|
Β
|
Β
|
Β
|
Β
|
|
Trade receivables
|
-
|
3
|
-
|
-
|
|
Prepayments and other receivables
|
172
|
187
|
62
|
78
|
|
Β
|
172
|
190
|
62
|
78
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Non Current
|
Β
|
Β
|
Β
|
Β
|
|
VAT receivable
|
805
|
387
|
-
|
-
|
|
Β
|
805
|
387
|
-
|
-
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
In the comparative information, a VAT receivable of $387,395, which was previously included under current other receivables, has been reclassified in the current financial statements as a non-current receivable. The reclassification is as a result of a change in the expected recovery period of the VAT receivable to being greater than one year from the balance sheet date. The directors anticipate that subject to the implementation of the new Mining Law in Indonesia and the operating structure of the group , the VAT debtor of $804,830 (2008: $387,395) will be recovered when the Group commences commercial mining services operations. However, if the Groupβs exploration projects do not proceed to production, some or all of the VAT may not be recoverable. No provision has been made in the group accounts for any potential non-recovery of VAT.
|
||||
|
Β
|
Β
|
Β
|
Β
|
Β
|
NOTEΒ 4: INTANGIBLE ASSETS
|
Consolidated |
Company |
|||
|
2009 |
2008 |
2009 |
2008 |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
|
|
Exploration and evaluation assets |
||||
|
Capitalised exploration expenditure: |
||||
|
Balance at start of year |
4,981 |
3,404 |
- |
-Β |
|
Additions |
7,572 |
3,121 |
- |
-Β |
|
ImpairmentΒ of exploration costs |
- |
(905) |
- |
-Β |
|
Discontinued operations |
- |
(639) |
- |
-Β |
|
Balance at end of year |
12,553 |
4,981 |
- |
-Β |
|
Β |
||||
|
Exploration and evaluation assets |
Β |
|||
|
Cost of acquisition: |
Β |
|||
|
Balance at start of year |
8,579 |
7,233 |
220 |
220 |
|
Additions |
5 |
1,588 |
- |
-Β |
|
ImpairmentΒ |
(5,715) |
- |
- |
- |
|
Discontinued operations |
- |
(242) |
- |
-Β |
|
Balance at end of year |
2,869 |
8,579 |
220 |
220 |
|
Β |
||||
|
Goodwill |
Β |
|||
|
Cost: |
Β |
Β |
Β |
|
|
Balance at start of year |
1 |
1 |
- |
-Β |
|
ImpairmentΒ of Goodwill |
(1) |
- |
- |
- |
|
Balance at end of the year |
- |
1 |
- |
- |
|
Β |
||||
|
Total |
Β |
|||
|
Cost: |
Β |
|||
|
Balance at start of year |
13,561 |
10,638 |
220 |
220 |
|
Additions |
7,577 |
4,709 |
- |
-Β |
|
Impairment of exploration costsΒ of acquisition |
(5,715) |
- |
- |
-Β |
|
Impairment of exploration and evaluation assets |
- |
(905) |
||
|
Discontinued operations |
- |
(881) |
- |
-Β |
|
ImpairmentΒ of Goodwill |
(1) |
- |
- |
- |
|
Β |
Β |
Β |
||
|
Balance at end of year |
15,422 |
13,561 |
220 |
220 |
During the year the GroupΒ impairedΒ the original carrying cost for the Sendawar CBM project for the amount of US$5,715,365. Following the award of the Joint Evaluation AgreementΒ inΒ respect of CBM, there was no further use for the KP coal exploration licences purchased in 2006Β andΒ they wereΒ allowed to lapse.Β TheΒ capitalised costs are no longer validly supported as the original capital cost in no way benefits the advancement of theΒ CBMΒ project and thereforeΒ these costs wereΒ impaired during the year.
This amount reflects the original cost of the initial KP exploration licenses, prior to the granting of the new joint evaluation license by direct appointment in September 2007.
The Group has a 75% interest in the East Kutai Coal Project ("EKCP"). Under the terms of the co-operationΒ and investorsΒ agreements for EKCP with its Indonesian partners the Group is responsible for arranging and co-ordinating all aspects of the project until completion of a Bankable Feasibility Study.
The Group has a 70% interest in the Sendawar CBM project ("Sendawar"). Under the terms of the agreements for Sendawar with its Indonesian partners the Group is responsible for arranging and co-ordinating all aspects of the project until it decides to commit to signing a 70% interest in a Production Sharing Contract, once new regulations have been formalised andΒ Β areΒ considered workable by the Group.
The Group retains a 20% interestΒ in the South Woodie Woodie ManganeseΒ Project. The Group is "free-carried" on its 20% interest until a decision to mine is made in relation to the project.
|
Exploration and Evaluation Expenditure Consolidated 2009 |
Assets |
Liabilities |
Income |
Expense |
Operating cash flows |
Investing cash flows |
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
South Woodie Woodie Project |
198 |
- |
- |
- |
- |
- |
|
Sendawar/CBMΒ Project |
1,722 |
- |
- |
5,715 |
- |
(150) |
|
East KutaiΒ Project |
13,502 |
420 |
- |
- |
- |
(7,156) |
|
Goodwill |
- |
- |
- |
1 |
- |
- |
|
15,422 |
420 |
- |
5,716 |
- |
(7,306) |
|
|
Exploration and Evaluation Expenditure Consolidated 2008 |
Assets |
Liabilities |
Income |
Expense |
Operating cash flows |
Investing cash flows |
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
South Woodie Woodie Project |
237 |
- |
- |
- |
- |
(241) |
|
SendawarΒ CBMΒ Project |
7,287 |
- |
- |
(905) |
- |
(1,005) |
|
East KutaiΒ Project |
6,036 |
251 |
- |
- |
- |
(4,020) |
|
Goodwill |
1 |
Β - |
Β - |
Β - |
Β - |
-Β |
|
13,561 |
251 |
Β - |
(905) |
Β - |
(5,266) |
|
The value of the Company's interest in exploration and evaluation expenditure is dependent upon:
The continuance of the Company's rights to tenure of the areas of interest;
The results of possible future exploration; and
The recoveryΒ of costs through successful development and exploitation of the areas of interest, or alternatively, by their sale.
NOTEΒ 5:Β TRADE AND OTHERΒ PAYABLES
|
Consolidated |
Company |
|||
|
2009 |
2008 |
2009 |
2008 |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
|
|
Current |
||||
|
TradeΒ payablesΒ |
507 |
467 |
88 |
176 |
|
Accruals and otherΒ payablesΒ |
74 |
46 |
50 |
38 |
|
581 |
513 |
138 |
214 |
|
NOTEΒ 6: COMMITMENTS
|
Consolidated |
Company |
|||
|
2009 |
2008 |
2009 |
2008 |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
|
|
Operating lease commitments |
||||
|
TheΒ totalΒ future aggregate minimum lease paymentsΒ Β under non-cancellable operating leases: |
||||
|
Within one year |
57 |
69 |
46 |
51 |
|
Within two to five years |
43 |
108 |
43 |
97 |
|
100 |
177 |
89 |
148 |
|
|
The above amount relates to a property lease for: - Suite 1, 346 Barker Road, Subiaco which is a non-cancellable lease with a 36 month term expiring on 31 May 2011 with rent payable monthly in advance; and - WismaΒ KosgoroΒ Building,Β JakartaΒ which is a non-cancellable lease with a 24 month term expiring on 31 January 2010 with rent payable monthly in advance. |
||||
|
Finance lease commitments |
||||
|
The minimum lease repayments on the finance leaseΒ areΒ as follows: |
||||
|
Within one year |
9 |
17 |
- |
- |
|
Within two to five years |
- |
10 |
- |
- |
|
9 |
27 |
- |
- |
|
|
Finance charges |
(1) |
(4) |
- |
- |
|
Net obligations |
8 |
23 |
- |
- |
|
The liabilities incurred as a result of the lease vehicles from PT Dipo Star Finance Tbk are secured by the related leased assets. |
||||
|
EngineeringΒ commitments |
||||
|
Within one year |
340 |
- |
- |
- |
|
340 |
- |
- |
- |
|
|
During April 2009 the subsidiary PT Indonesia Coal Development engaged PT Transtek Engineering to provide engineering services with respect to the EKCP. The Group has committed to an expenditure of $340,152Β postΒ year-end. This amount is not included in these financial statements. |
||||
|
ConsultantΒ compensation commitments |
||||
|
Key management personnel |
||||
|
Commitments under non-cancellable consulting contracts not provided for in the financial statements and payable: |
||||
|
Within one year |
732 |
812 |
732 |
812 |
|
Within two to five years |
- |
1,218 |
- |
1,218 |
|
732 |
2,030 |
732 |
2,030 |
|
NOTEΒ 7: NOTES TO THE CASH FLOW STATEMENT
|
Consolidated |
Company |
|||
|
2009 |
2008 |
2009 |
2008 |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
|
|
Reconciliation ofΒ (loss)/profitΒ after tax to cash from operating activities |
||||
|
(Loss)/profitΒ after tax |
(14,090) |
795 |
(5,419) |
749 |
|
Share option expense |
614 |
122 |
584 |
116 |
|
Depreciation expense |
60 |
27 |
22 |
1 |
|
Impairment expense |
5,715 |
905 |
- |
(2,220) |
|
Loss on exchange rates |
3,534 |
136 |
3,403 |
136 |
|
Gain on disposal of subsidiary |
- |
(3,355) |
- |
Β - |
|
Fair valueΒ (loss)/gain onΒ options heldΒ in associate |
624 |
(841) |
- |
Β - |
|
Impairment on investment in associate |
491 |
- |
- |
- |
|
Deemed profit on disposal of associate |
111 |
(62) |
Β - |
|
|
Interest revenue in investing activities |
(260) |
(537) |
(250) |
(512) |
|
Share of associate loss |
329 |
207 |
- |
-Β |
|
Decrease/(Increase) in accounts receivable |
(400) |
(192) |
15 |
(20) |
|
(Decrease)/increaseΒ inΒ payables |
(199) |
152 |
(76) |
25 |
|
Β |
Β |
|||
|
Cash flow from operating activities |
(3,471) |
(2,643) |
(1,721) |
(1,725) |
|
Β |
||||
|
Reconciliation of cash and cash equivalents |
Β |
|||
|
Cash and cash equivalents at the end of the year as shown in the Cash Flow Statement is reconciled to the related items in the Balance Sheet as follows: |
Β |
|||
|
Cash and cash equivalents |
10,903 |
16,124 |
10,452 |
15,596 |
NOTEΒ 8: RELATED PARTY TRANSACTIONS
The Group had the following material transactions (excluding Directors'Β salaries andΒ fees) with related parties during the year ending 30 June 2009.
During the year the Group paidΒ Direct InvestΒ Group Limited $480,209Β (2008: $405,047)Β for the consultancy services of MrΒ Paul MazakΒ who is a Director of the Company. The amount ofΒ $37,125Β was owing to Direct Invest Group Limited as at 30 June 2009Β (2008: $44,995)
During the year the Group paid Borden Holdings Pty LtdΒ $16,696Β (2008: $42,830)Β for the consultancy services of MrΒ David QuinlivanΒ who is a Director of the Company. There were no amounts owing toΒ Borden Holdings Pty LtdΒ as at 30 June 2009Β (2008: Nil).
During the year the Group paid Goldregis Corporation Pty LtdΒ $88,806Β (2008: $185,053)Β for the consultancy services of MrΒ James HamiltonΒ whoΒ wasΒ a Director of the CompanyΒ until April 2009. The amount ofΒ $8,910Β was owing to Goldregis Corporation Pty Ltd as at 30 June 2009Β (2008: $10,818).
In June 2008, the Company entered into a lease agreement with Borden Holdings Pty Ltd, a related party of MrΒ David QuinlivanΒ who is a Director of the Company. The lease is for the office atΒ SuiteΒ 1,Β 346 Barker Road,Β Subiaco,Β Western Australia. TheΒ lease is for a period of three years with a two year option and theΒ terms of the lease are no more favourable than normal market rates. The terms of the lease wereΒ reviewed and approved by the independent Directors.Β The amount paidΒ for the year ending 30 June 2009Β wasΒ $52,870Β (2008: $5,638)
The Key Management personnel disclosures are included inΒ the fullΒ financial statements.
NOTEΒ 9: CONTINGENT LIABILITIES
During April 2008Β PT Indonesia Coal DevelopmentΒ acquired twoΒ newΒ licenses as an extension to the East KutaiΒ Coal Project.Β As part of the purchase price the parentΒ companyΒ Churchill MiningΒ Plc is obliged to issue 2 million shares inΒ Churchill MiningΒ Plc to the vendors of the project upon the delineation of a minimum JORC compliant resource of 100MtΒ of measured coal resourceΒ in theΒ newly acquiredΒ extension licences.
As at theΒ date of this reportΒ the Company has not yet reached the 100MtΒ measured resources in thisΒ newly acquiredΒ extensionΒ licensesΒ and the share issue by Churchill has not yet occurred. Should the company reach the target and assuming a Churchill share price at 30 June 2009Β ofΒ 53.2p ($0.88)Β (30 June 2008: 65p (USD1.29))Β then the value of the share issue by the parentΒ companyΒ would have been approximately USDΒ 1,760,000Β (2008: USD2,592,740).Β No amount has been recognised in theseΒ financial statements during the period.
NOTEΒ 10: POST BALANCE SHEET EVENTS
On 29 July 2009Β the Company issuedΒ 75,000 sharesΒ at an issue price of 20p ($0.33),Β pursuant to the exercise of share options.
OnΒ 26 August 2009Β theΒ Company announcedΒ that Measured & Indicated JORC Resources at theΒ East Kutai Coal Project ("EKCP")Β exceeds 1.3 billion tonnes.Β
On 1 October 2009Β the Company issuedΒ 25,000Β shares at an issue price ofΒ 20pΒ ($0.32)Β pursuant to the exercise of share options.
-------------------------------------------------------
The financial information set out above does not constitute the company's statutory accounts for the years ended 30 June 2009 or 2008, but is derived from those accounts. Statutory accounts for 2008 have been delivered to the Registrar of Companies and those for 2009 will be delivered following the company's annual general meeting. The auditors have reported on those accounts: their reports were unqualified, did not draw attention to any matters by way of emphasis and did not contain statementsΒ underΒ s498 (2) or (3) Companies Act 2006.
Follow the stocks