Stephan Bernstein, CEO of GreenRoc, details the PFS results for the new graphite processing plant. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksCic Mining Regulatory News (CICC)

  • There is currently no data for CICC

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

31 Oct 2013 14:33

RNS Number : 8993R
CIC Capital Ltd
31 October 2013
 



Half Yearly Report

CIC CAPITAL LIMITED

("CICC" or the "COMPANY")

Half yearly report for the 6 months ended 31 July 2013

CHAIRMAN'S STATEMENT

Our focus is to earn-in equity interests in quality companies as compensation for our services.

In the 6 months ended July 31 2013, CIC Capital Ltd ("CIC Capital" or the "Company") earned revenues of CAD$6,862,354 (2012: CAD$491,381) and profit before taxation of CAD$5,944,993 (2012: CAD$115,437 before restatement to include a gain on investments at fair value of CAD$31,019,645). Cash at end of period was CAD$38,747. We have continued our focus not to incur any new debt. In the half year we reduced historical debt and converted director and officer fees to B Class special non-voting shares. The readiness of directors to agree to this type conversion demonstrates, in our view, our focus to use cash resources to reduce debt and grow the Company. Operating costs are low and we will strive to maintain efficiencies, invest in our staff resources and expand our capabilities.

The Company is a consulting and advisory company, operating primarily in the mining and energy infrastructure sectors. The Company seeks to provide consulting and advisory services to entities operating at various stages of resource development, and the exclusive right to control the public listing process of any client company if the client company is an unlisted company. The Company principally seek equity interests in client companies in return for its services.

Revenue in the period has principally been earned from services provided to CIC Gold Limited ("CIC Gold" or "CICG") valued, in total, at CAD$6,499,825. CIC Gold settled these transactions by issuing CIC Capital with new shares, a total of 13.68 million new shares being issued to us. At 31 January 2013, CIC held 58,160,000 shares (or 48.46%) in CIC Gold. These additional transactions have raised the Company's total holding to 71,840,000 shares, being 59.87%. The Company has attributed a value of the shares of GBP0.30 a share. We continue to supply services to CIC Gold. The Company is designated as an investment entity under IFRS 10 and the investments in CIC Gold are accounted for under this basis.

CIC Gold is a precious metals company focused on gold mineral assets. CICG was established by CIC Capital and its Chinese precious metals miner shareholders to establish a specific publicly traded Precious Metals Company. CIC Gold's focus is on mineral property assets where medium to large gold oxide mining may be conducted in the short term, mineral property assets that the directors consider to be undervalued or have strong fundamentals and attractive growth prospects, and de-risk those assets by way of exploration or mining.

The Company holds a 48.36% interest in CIC Fuels Limited ("CICF") which is a non-publicly listed entity as at 31 July 2013. CICF focuses on alternative heavy oil emulsion fuels technologies. The value of the Company's interest in CICF used in our accounts is consistent with previous transactions of these shares with third parties.

I would like to take this opportunity to thank staff and shareholders for their continued support and belief in the Board strategies for the Company's direction.

Stuart J. Bromley

Chairman/Founder

CIC Capital Ltd.

 

CIC CAPITAL LTD.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Six Months Ended July 31, 2013

(In Canadian Dollars CAD$)

 

 

Note

Six months ended

Six months ended

Year ended January 31, 2013

31-July-13

31-July-12

Unaudited

Unaudited

Unaudited

(Restated)

 

(Restated)

 

Revenue

 

 

Consulting & advisory services

3

6,862,354

491,383

15,143,814

Administrative costs

945,310

375,946

1,407,155

Operating profit

 

5,917,044

115,437

13,736,659

Gain on investments at fair value through profit or loss

 -

31,019,645

36,657,759

Gain on disposal of security

27,949

 

Profit before taxation

 

5,944,993

31,135,082

50,394,418

 

Income tax

4

1,039,824

-

11,006,281

 

 

Net Profit for the period

4,905,169

31,135,082

39,388,137

Other Comprehensive Income

Changes in fair value of available for sale investments (net of tax)

-

-

-

Exchange differences on translation of foreign operation

 

(158,844)

1,864

(10,743)

Other comprehensive income for the period net of tax

 

(158,844)

 

 1,864

(10,743)

Total Comprehensive Income attributable to the shareholders

 

4,746,325

31,136,946

39,377,394

 

7

0.0255

0.20

0.2582

Basic earnings per share

Diluted earnings per share

7

0.0163

0.19

0.1626

Weighted average number of shares outstanding

 

186,444,427

152,451,777

152,544,908

 

CIC CAPITAL LTD.

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

For the Six Months Ended July 31, 2013

 (In Canadian Dollars CAD$)

 

Note 

As at July 31, 2013

(Unaudited) 

As at July 31, 2012

Unaudited 

(Restated)

As at January 31, 2013

Unaudited

(Restated)

ASSETS

Non-current assets

Investments

5

48,150,019

36,493,700

41,650,194

48,150,019

36,493,700

41,650,194

Current assets

Cash

38,747

2,151

91,510

Trade and other receivables

10,247,139

29,434

11,292,546

Available for sale financial assets

5

-

2,652

4,425

Prepaid expenses and deposits

53,159

95,849

-

 TOTAL ASSETS

58,489,064

36,623,786

53,038,675

LIABILITIES & SHAREHOLDERS' EQUITY

Current liabilities

Accounts payable & accrued liabilities

1,512,334

1,713,617

1,961,889

Income taxes payable

12,154,020

5,576,843

11,109,847

Due to related parties

109,447

1,058,821

505,087

13,775,801

8,349,281

13,576,823

Share capital

6

27,212,396

24,592,434

26,707,310

Contributed surplus

5,485,207

4,646,153

5,485,207

32,697,603

29,238,587

32,192,517

Accumulated profit/(deficit)

12,029,336

(1,116,548)

(7,124,167)

Foreign currency translation reserve

(15,258)

150,884

143,586

Other reserve

1,582

1,582

1,582

12,015,660

(964,082)

7,269,335

 TOTAL EQUITY & LIABILTIES

58,489,064

36,623,786

53,038,675

 

 

CIC CAPITAL LTD.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

For the Six Months Ended July 31, 2013

(In Canadian Dollars CAD$)

 

Share

Capital

Contributed Surplus

AccumulatedDeficit

Foreign Currency Translation Reserve

 Other Reserve

Balance, January 31, 2012

Attributable to equity shareholders

of the parent (Restated)

24,592,434

4,646,153

(32,251,631)

154,328

1,582

Net profit for the period

-

-

39,388,137

-

-

Other comprehensive income:

Foreign exchange translation

-

-

-

(10,742)

-

Total Comprehensive Income

-

-

39,388,137

(10,742)

1,582

Transaction with equity shareholders

Of the parent:

Share issue net of transaction costs

2,102,537

-

-

-

-

Share transfer proceeds received

-

839,054

-

-

-

Dividend and issue of B shares

12,339

-

(12,339)

-

-

Balance, January 31, 2013, attributable to equity shareholders of the parent (restated)

26,707,310

5,485,207

7,124,167

143,586

1,582

 Net profit for the period

-

-

4,905,169

-

-

Other comprehensive income:

Foreign exchange translation

-

-

-

(158,844)

-

Total Comprehensive Income

-

-

4,905,169

(158,844)

-

Transaction with equity shareholders

Of the parent:

Issue of B shares

505,086

-

-

-

-

Balance, July 31, 2013

Attributable to equity shareholders of

the parent

27,212,396

5,485,207

 12,029,336

(15,258)

1,582

 

 

Other reserves includes the unrealised movements on available for sale financial assets.

 

 

CIC CAPITAL LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Six Months Ended July 31, 2013

 (In Canadian Dollars)

 

 

 

Six months ended July 31, 2013

Six months ended July 31 2012

Year ended

 January 31, 2013

Operating Activities

 

 

 Operating profit

5,917,044

115,437

11,894,818

Items not affecting cash:

Income received in shares not cash

(6,499,825)

(4,996,860)

 

 

 

(582,781)

115,437

6,897,958

Changes in operating assets and liabilities:

 Accounts receivable

1,045,407

(9,029)

(11,222,400)

 Prepaid expenses

(53,159)

(4,054)

42,054

 

 

 Accounts payable and accrued liabilities

 

(445,557)

(86,377)

1,718,067

 Cash received/(used in) operating activities

(36,090)

15,977

(2,564,321)

Investing activities

 

Proceeds received from sales of security

32,724

- 

-

 

Cash received in investment activities

32,724

Financing activities

Proceeds from share issuance

-

-

2,102,541

Proceeds from shares to be issued

-

-

287,555

Proceeds from share transfer

-

-

839,055

 

Increase in amounts due to related parties

 

109,447

(18,032)

(571,767)

 Cash provided by financing activities

109,447

(18,032)

2,657,384

 

Effects of exchange rate change in cash

 

(158,844)

(3,403)

(9,161)

 Decrease/Increase in cash during the period

(52,763)

(5,456)

83,902

 Cash, beginning of the period

 

91,510

7,608

7,608

 Cash, end of the period

38,747

2,151

91,510

1. General information

CIC Capital is a public company incorporated on June 20, 2003 under the Canada Business Corporations Act and quoted on the AIM market of the London Stock Exchange. The Company subsequently de-listed its shares from trading on the Canadian CNSX as of June 24, 2011 but remains a reporting issuer in Canada.

The Company is a consulting and advisory company, operating primarily in the mining and energy infrastructure sectors. The Company seeks to provide consulting and advisory services to entities operating at various stages of resource development, and the exclusive right to control the public listing process of any client company if the client company is an unlisted company. The Company principally seek equity interests in client companies in return for its services.

This financial information has been prepared in accordance with the principles of IFRS as adopted by the European Union. The standards have been applied consistently (except as otherwise stated).

The standards have been applied consistently. The non-statutory financial statements for the year ended January 31 2013, which are available from the Company's website, were prepared under IFRS and IFRIC interpretations as adopted by the EU and IASB. The auditors reported on those accounts and their Audit Report was unqualified with an emphasis of matter in respect of going concern. For the year to January 31 2014, the financial statements will be prepared under IFRS as prescribed by the IASB, and not as adopted by the EU. There is no significant impact of this change to the audited January 21 2013 accounts.

The Company is classified as an investment entity, which is detailed further in note 2 to this financial information.

This Interim Report is unaudited, does not constitute statutory financial statements and has not been reviewed by the Company's auditors. The Interim Report for the six months ended July 31 2013 was approved by the Directors on October 30, 2013.

The comparative period presented is that of the six months ended July 31, 2012. The directors are of the opinion that due to the nature of the group's activities and the events during that period these are the most appropriate comparatives for the current period. The interim financial information is presented in Canadian Dollars (CAD$), unless otherwise stated.

 

2. Significant Accounting Policies

The interim financial information for the six months ended July 31, 2013 has been prepared on the basis of the accounting policies set out in the most recently published financial statements for the group for the year ended January 31 2013 which are available on the Company's website www.ciccapital.com.

The group had the following significant accounting policies as at 31 January 2013:

 

Revenue recognition

Revenue comprises the fair value of the consideration received or receivable for the sale of goods and services in the ordinary course of the group's activities. Revenue is shown net of value added tax, returns, rebates and discounts and after eliminating sales within the group.

The group recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and when specific criteria have been met. The group bases its estimates on historical results, taking into consideration the type of customer, the type of transaction and the specifics of each arrangement.

Investments / Non-current assets

Non-current assets classified as available for sale are measured at the lower of their carrying amount and fair value less costs to sell. Fair value is the underlying principle and is defined as "the price that would be received to sell an asset in an orderly transaction between market participants at the measurements date", in the guidelines issued by the International Private Equity and Venture Capital valuation board. Fair value is therefore an estimate and, as such, determining fair value requires the use of judgement. The majority of the group's assets are unquoted investments. These are valued with reference to recent reported relevant transactions.

Available for sale investments - valuation

The group reviews the fair value of its unquoted equity instruments at each statement of financial position date. This requires management to make an estimate of the fair value of the unquoted securities in the absence of an active market. Uncertainty also exists due to the early stage of development of certain of the investments.

Fair value is the amount for which an asset could be exchanged, or a liability settled, between knowledgeable, willing parties in an arm's length transaction on the measurement date.

When available, the group measures the fair value of an investment using quoted prices in an active market for that investment. A market is regarded as active if the quoted prices are readily and regularly available and represent actual and regularly occurring market transactions on arm's length basis.

If a market for a financial instrument is not active, then the group establishes fair value using a valuation technique. Valuation techniques include using recent arm's lengths transactions between knowledgeable, willing parties (if available), reference to the current fair value of other instruments that are substantially the same, discounted cash flow analyses and option pricing models. The chosen valuation technique makes maximum use of the market inputs, relies as little as possible on estimates specific to the group, incorporates all factors that market participants would consider in setting a price, and is consistent with accepted economic methodologies for pricing financial instruments. Inputs to valuation techniques reasonably represent market expectations and measures of the risk-return factors inherent in the financial instrument. The group calibrates valuations techniques and tests them for validity using prices from observable current market transactions in the same instrument or based on other available observable market data.

 

The best evidence of the fair value of a financial instrument at initial recognition is the transaction price, i.e the fair value of the consideration given or received, unless the fair value of that instrument is evidenced by comparison with other observable current market transactions in the same instrument (ie without modification or repackaging) or based on a valuation technique whose variables include only data from observable markets. When transaction price provides the best evidence of fair value at initial recognition, the financial instrument is initially measured at the transaction price and any difference between this price and the value initially obtained from the valuation model is subsequently recognized in other comprehensive income on an appropriate basis over the life of the instrument but not later than when the valuation is supported wholly by observable market data or the transaction is closed out.

Recoverability of trade receivables

Included within trade receivables of CAD$102471392012: nil) are amounts in respect of the sales of equities. The directors have reviewed the likelihood of recovery of these receivables, as well as obtaining certain confirmations from these companies, and consider that these balances are recoverable and no provision is required.

Going concern

The non-statutory financial statements have been prepared on the assumption that the group will continue as a going concern. Under the going concern assumption, an entity is ordinarily viewed as continuing in business for the foreseeable future with neither the intention nor the necessity of liquidation, ceasing trading or seeking protection from creditors pursuant to laws or regulations. In assessing whether the going concern assumption is appropriate, management takes into account all available information for the foreseeable future, in particular for the twelve months from the date of approval of the non-statutory financial statements.

Although the current ongoing economic conditions create uncertainty, the group's forecasts and projections, taking account of reasonable possible changes in trading performance, together with mitigation actions that are within management's control show that the group is expected to be able to operate within the level of its available resources.

The directors are carefully monitoring cash resources across the group and have instigated a number of initiatives to ensure funding will be available for future operations and to reduce debt. Significant working capital has been raised and used to reduce debt.

In undertaking this assessment, the directors have reviewed the underlying ongoing costs of the group undertaking its business and generating ongoing income (and cash) to cover these. The directors have also considered the recovery of a discrete number of key trade receivables, and based on confirmations received from these companies, the directors expect to recover these trade receivables by December 2013.

Additionally, Stuart Bromley has continued to provide his ongoing support for at least 12 months from the date of approval of this non-statutory interim financial information.

Following the review of ongoing performance and cash flows, the directors have a reasonable expectation that the group has adequate resources to continue operational existence for the foreseeable future, subject to the sale of these equity interests. For this reason they continue to adopt the going concern basis in preparing these non-statutory financial statements.

Changes in accounting standards

IFRS 10, 11 and 12 are effective for the year ended 31 January 2014, therefore these standards have been adopted as part of the preparation of the results for the period ended 31 July 2014. The principal changes as a result of these standards arise from IFRS 10, as well as "Investment Entities" (Amendments to IFRS 10, IFRS 12 and IAS 27).

Under IFRS 10, companies are able to consider whether they are classed as an investment entity. An investment entity is an entity that:

(a) obtains funds from one or more investors for the purpose of providing those investor(s) with investment management services;

 

(b) commits to its investor(s) that its business purpose is to invest funds solely for returns from capital appreciation, investment income, or both; and

 

(c) measures and evaluates the performance of substantially all of its investments on a fair value basis.

In assessing whether a company meets the definition of an investment entity, the following characteristics must be considered:

(a) it has more than one investment;

 

(b) it has more than one investor;

 

(c) it has investors that are not related parties of the entity; and

 

(d) it has ownership interests in the form of equity or similar interests.

 

The directors have considered the definition of an investment entity in IFRS 10 as well as the associated application guidance. The stated activity of the Company is to achieve capital appreciation by gaining securities of private and public companies. The directors considered that CIC Capital met the definition of an investment entity on the following basis:

1) It has more than one investment

 

2) It has more than one investor

 

3) The investors in CIC are not related parties of CIC

 

4) The ownership interests in the investments are in the form of equity

 

Investments held by designated investment entity are measured at fair value through profit or loss in accordance with IAS 39 "Financial Instruments: Recognition and Measurement". This represents a change in accounting policy for the group and requires the previous audited period to restated.

The impact of this change on the consolidated statement and statement of financial position for the year ended 31 January 2013 is detailed below:

 

Consolidated statement of comprehensive income

Year ended 31 January 2013 (as per previous accounting policy)

Year ended 31 January 2013 (as per new accounting policy

Adjustment

CAD$

CAD$

CAD$

 

Revenue

15,143,814

15,143,814

--

Administrative costs

1,407,155

1,407,155

--

Operating profit

13,736,659

13,736,659

-

Gain on investments at fair value through profit or loss

-

36,657,759

36,657,759

Profit before taxation

13,736,659

50,394,418

36,657,759

Income tax

1,841,841

11,006,281

9,164,440

Net profit for the year

11,894,818

39,388,137

27,493,319

Other comprehensive income

Changes in fair value of available for sale investments (net of tax)

27,493,319

-

(27,493,319)

Exchange loss on translation of foreign operation

(10,743)

(10,743)

-

Other comprehensive income for the year, net of tax

27,482,576

(10,743)

(27,493,319)

Total comprehensive income attributable to the shareholders

39,377,394

39,377,394

--

Basic EPS (CAD$)

0.078

0.258

0.180

Diluted EPS (CAD$)

0.049

0.163

0.114

 

Statement of Financial Position - Consolidated

Year ended 31 January 2013 (as per previous accounting policy)

Year ended 31 January 2013 (as per new accounting policy

Adjustment

CAD$

CAD$

CAD$

Non-current assets

Available for sale financial assets

41,650,194

-

(41,650,194)

Investments

-

41,650,194

41,650,194

Current assets

Trade and other receivables

11,292,546

11,292,546

-

Available for sale financial assets

4,425

4,425

-

Cash

91,540

91,540

-

11,388,481

11,388,481

-

Total assets

53,038,675

53,038,675

-

Liabilities: amounts due within one year

Accounts payable and accrued liabilities

1,961,889

1,961,890

-

Income taxes payable

1,945,407

11,109,847

9,164,440

Due to related parties

505,087

505,087

-

4,412,383

13,576,824

9,164,440

Non-current liabilities

Deferred tax liabilities

9,164,440

-

(9,164,440)

 

Equity and reserves

Share Capital

26,707,310

26,707,310

Contributed surplus

5,485,207

5,485,207

Accumulated deficit

(20,369,152)

7,124,167

27,493,319

Foreign currency translation reserve

143,586

143,586

Other reserve

27,494,901

1,582

(27,493,319)

 

 

 

Total equity and liabilities

53,038,675

53,038,675

-

 

There was no impact of the change in accounting policies on the Consolidated Statement of Cash Flows for the year ended 31 January 2013. The impact of the change in accounting policies for the unaudited interim financial information for the six month period to 31 July 2012 was as follows:

 

Consolidated statement of comprehensive income

Period ended 31 July 2012 (as per previous accounting policy)

Period ended 31 July 2012 (as per new accounting policy

Adjustment

CAD$

CAD$

CAD$

Revenue

491,383

491,383

-

Administrative costs

375,946

375,946

-

Operating profit

115,437

115,437

-

Gain on investments at fair value through profit or loss

0

 31,019,645

31,019,645

Profit before taxation

115,437

31,135,082

31,019,645

Income tax

-

-

-

Net profit for the year

115,437

31,135,082

31,019,645

Other comprehensive income

Changes in fair value of available for sale investments (net of tax)

 31,019,645

0

(31,019,645)

Exchange loss on translation of foreign operation

 1,864

 1,864

0

Other comprehensive income for the year, net of tax

 31,021,509

 1,864

(31,019,645)

Total comprehensive income attributable to the shareholders

 31,136,946

 31,136,946

0

Basic EPS (CAD$)

0.0007

 0.20

0.20354

Diluted EPS (CAD$)

0.0007

0.19

0.18580

 

 

Statement of Financial Position - Consolidated

Period ended 31 July 2012 (as per previous accounting policy)

Period ended 31 July 2012 (as per new accounting policy

Adjustment

CAD$

CAD$

CAD$

Non-current assets

Available for sale financial assets

 36,493,700

 -

-36,493,700

Investments

 36,493,700

 36,493,700

Current assets

Trade and other receivables

 125,283

 125,283

 -

Available for sale financial assets

 2,652

 2,652

 -

Cash

 2,151

 2,151

 -

 130,086

 130,086

 -

Total assets

 36,623,786

 130,086

-36,493,700

Liabilities: amounts due within one year

Accounts payable and accrued liabilities

 1,713,617

 1,713,617

 -

Income taxes payable

 102,788

 5,576,843

 5,474,055

Due to related parties

 1,058,821

 1,058,821

 -

 2,875,226

 8,349,281

 5,474,055

Non-current liabilities

Deferred tax liabilities

 5,474,055

 -

-5,474,055

Equity and reserves

Share Capital

 24,592,434

 24,592,434

 -

Contributed surplus

 4,646,153

 4,646,153

 -

Accumulated deficit

-32,136,193

-1,116,548

 31,019,645

Foreign currency translation reserve

 150,884

 150,884

 -

Other reserve

 31,021,227

 1,582

-31,019,645

Total equity and liabilities

 36,623,786

 36,623,786

 -

 

There was no impact of the change in accounting policies on the Consolidated Statement of Cash Flows for the year ended 31 January 2013

There was no impact of the change in accounting policies on the audited financial statements for the year to 31 January 2012.

As the Company does not hold any entities that are classified as joint arrangements, there has been no impact in the application of IFRS 11.

 

Significant accounting judgments, estimates and assumptions

For equity interests held by the Company or options to acquire equity interests in non-public companies, these are classified as Investments and the valuation of these interests is not recorded unless equity has been sold pre-IPO to non-related investors or parties. This price is then used to value the remaining shareholding held by the Company. Actual sales of any equity in these companies is recorded.

Paragraph 27A of IFRS 7 states that the level within the fair value hierarchy at which an investment measured at fair value is categorised, is determined on the basis of the lowest level input that is significant to the measurement of fair value in its entirety. The Company therefore values shares in entities in which it hold equity at the pre-IPO price established by arms-length investors (Level 3 in the established Fair Value hierarchy).

 

3. Business Segments

For the purpose of IFRS8, the Chief Operating Decision Maker "CODM" takes the form of the board of directors. The directors are of the opinion that the business of the group comprises a single activity being investments and advice within emerging markets.

The analysis of the group's turnover, gross profit, assets, liabilities, additions to plant, property and equipment and depreciation and amortization by the component used by the CODM to make decisions about operating matters is as follows:

 

Six months ended

July 31, 2013

CAD$

Six months ended

July 31 2012

CAD$

Year ended

 January 31 2013

CAD$ (Restated)

Revenue

6,862,354

491,383

15,143,814

Operating profit

5,917,044

115,437

13,736,659

Carrying amount of assets

58,489,064

36,623,786

53,038,675

Liabilities

13,775,801

8,349,281

13,576,823

 

 

4. TAXATION

The Company is a Canadian Federal Corporation subject to a corporate tax rate of 25% (at July 31, 2013).

 

5. AVAILABLE FOR SALE FINANCIAL ASSETS 

 

Current Assets (Level 1 fair value hierarchy IFRS)

Shares, options and warrants ("securities") received as consideration are recognised when the services have been performed or the agreed effort has been expended, pursuant to a contract or agreement, the securities have been received by the Company, and the value of the securities received is measurable by way of the securities being listed on a stock exchange.

The fair value of the listed equity securities are based upon their current bid prices in active markets. A market is regarded as active if quoted prices are readily and regularly available from an exchange, dealer, broker, industry group, pricing service or regulatory agency, and those prices represent actual and regularly occurring market transactions on an arm's length basis.

Six months ended

July 31, 2013

CAD$

Six months ended

July 31, 2012

CAD$

Year ended January 31, 2013

CAD$

Listed equity securities

-

2,652

4,425

 

 

 

 

 

For equity interests held by the group or options to acquire equity interests in non-public companies, the valuation of those interests is recorded at the lower of cost and fair value less costs to sell. Actual sale of any equity in those companies is recorded. It is anticipated that the group will in future record valuations based on certainty of value.

 

Non-Current Assets (Level 3 fair value hierarchy IFRS)

Six months ended

July 31 2013

CAD$

Six months ended

July 31 2012

CAD$

Year ended January 31 2013

CAD$

Investments

48,150,019

36,493,700

41,650,194

The value of investments have increased from CAD$41,650,194 at 31 January 2013 to CAD$48,150,019 as at 31 July 2013, an increase of CAD$6,499,825. Investments are made up as follows:

As at 31 July 2013

 

No of shares

Pre IPO Price GBP

Fair Value CAD$

CIC Gold Limited

71,840,000

0.30

34,133,584

 

CIC Fuels Limited

29,500,000

0.30

14,016,435

 

48,150,019

 

As at 31 July 2013 investments are held at fair value as non-current assets with any gain or loss on valuation recognised within the income statement. This treatment has changed in the current period to reflect new accounting standards to be adopted in the current financial year, further details being provided in the section 'Changes in accounting standards' in note 2.

As at 31 January 2012, CIC Capital held equity interests of 43.0% in CIC Gold and 31.5% in CIC Fuels. The Company had earned these interests for providing advisory services to these businesses, but no value was recognised for the investments for the year ended 31 January 2012. This was done on the basis that there had been no external transactions for shares in these investments, and therefore no appropriate inputs with which to determine fair value.

For the year ended 31 January 2013, CIC sold some of these interests to third parties whilst also earning additional equity interests in CIC Fuels for advisory services.

Where investments were sold to third parties (Dell Balfour, Jarada Fund and Miyazawa) agreements were entered into to purchase both CIC Gold and CIC Fuels shares from CIC Capital at GBP£0.30 a share, and deposits were paid in relation to all of these agreements. The original intention of these agreements was that the balance of the funds would be payable to CIC Capital in the event of an IPO of CIC Gold or CIC Fuels. The receipt of these funds was accounted for as revenue.

Subsequently, two of the purchasers of these shares (Jarada Fund and Dell Balfour) have amended their original agreements, so as to provide CIC Capital with a commitment to pay the balance of the funds on or prior to 31 December 2013, irrespective of whether CIC Gold or CIC Fuels obtain a listing. The Company has taken reasonable steps to obtain assurance that these funds will be paid by these parties by this date.

Given the assurance obtained by management, revenue has been recognised in full on the shares sold that relate to those agreements that have been amended, and the appropriate amount recognised within receivables. No additional revenue has been recognised in respect of the Miyazawa transaction. As at 31 January 2013 and 31 July 2013, receivables of CAD$10.18 million were included in the statement of financial position in relation to these sales.

The fair value of these investments has been established using 'Level 3' inputs as defined in the established fair value hierarchy. These are inputs that are not based on observable market data. The fair value of each investment has been established with reference to prices obtained through the above details sales of these investments by CIC Capital to third parties.

As the fair value had been established at £0.30 per share, CIC Capital revalued the remaining holdings in CIC Gold and CIC Fuels to this price. The increase in value of these holdings was included within other comprehensive income (although this treatment has changed subsequently for the year ended 31 January 2014 financial statements).

CIC Capital also earned additional equity interests in CIC Fuels in the year ended 31 January 2013, and for the period ended 31 July 2013, has earned additional equity interests in CIC Gold. After the fair value of the investments had been established, any additional equity interests were and are subsequently recorded at this fair value and are included within investments and revenue.

 

 

6. SHARE CAPITAL

 

Authorised:

 

Unlimited common shares without par value.

 

Share Purchase Options (CAD$):

The Company has a stock option plan which authorises the board of directors to grant incentive stock options to directors, officers and employees. The exercise price and vesting provisions of the options are determined by the board based on the market values of the shares using the closing price on the date prior to date of the grant. The continuity of options outstanding is as follows:

 

Issued and allotted shares outstanding (CAD$):

 

 

 

 

 

No ordinary shares were issued in the first half of the yearending July 31, 2013

 

 

Ordinary B Shares

 

Number of shares

 

Amount CAD$

Balance, January 31, 2012

-

-

Issued via dividend

1,242,419

12,339

Balance, January 31, 2013

1,242,419

12,339

B shares issued in settlement of Director fees

16,836,200

505,086

Balance, July 31, 2013

18,078,619

517,425

 

 

During the period, 16,836,200 Ordinary B Shares were issued to settle outstanding directors fees of CAD$505,086 due to Stuart J. Bromley.

 

Warrants:

 

The following is the summary of the changes in the Company's outstanding warrants at July 31, 2013 (CAD$):

At July 31, 2013, the Company had 67,554,820 warrants outstanding.

 

 

 

 

Expiry date

 

 

Exercise price

April 30 2012

Number of warrants

January 31 2013

Number of warrants

July 14, 2012

 -

-

-

July 31, 2014

0.04

33,562,170

33,562,170

December 31, 2014

0.06

16,500,000

16,500,000

December 31, 2014

 0.06

17,492,650

17,492,650

67,554,820

67,554,820

 

 

 

July 31 2013

January 31 2013

 

 

Stock

Options

Weighted Average Exercise Price

 

 

Stock Options

Weighted Average Exercise Price

Balance, beginning of period

12,450,000

0.06

14,150,000

0.07

Granted

-

-

-

-

Expired

(1,700,000)

0.10

()

0.68

Expired

-

-

(1,600,000)

0.10

Balance, end of period

10,750,000

0.05

12,450,000

0.06

Exercisable, end of period

10,750,000

12,450,000

 

As at July 31, 2013, there were 10,750,000 employee, director and consultant options outstanding. The weighted average remaining life for outstanding options is 0.38 years, and weighted average exercise price is CAD$0.05.

 

 

Expiry date

Weighted average remaining life

 

Exercise price

Options Outstanding

Options Exercisable

September 24, 2013

0.24

0.10

150,000

150,000

November 15, 2013

0.38

0.05

10,600,000

10,600,000

0.38

0.05

10,750,000

10,750,000

 

 

 

 

 

7. EARNINGS PER SHARE

 

Basic earnings per share is calculated by dividing the profit attributable to equity holders of the group by the weighted average number of ordinary shares in issue during the period:

Profit attributable to equity holders of the group: CAD$4,746,325 (July 31, 2012: CAD$31,136,946)

Weighted average number of ordinary shares in issue: 186,444,427 (July 31, 2012: 152,451,777)

Basic earnings per share: CAD$0.0255(July 31, 2012: CAD$0.20)

Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. The group has two categories of dilutive potential ordinary shares: share options and warrants. Where the group makes a loss attributable to the equity holders of the group, the warrants and share options are anti-dilutive and these contingently issuable shares are not included in the calculation.

 

 

July 31 2013 CAD$

July 31 2012 CAD$

Profit attributable to the equity holders of the group

4,746,325

31,136,946

Weighted average number of ordinary shares in issue:

186,444,427

152,451,777

Adjustments for:

Share Options

10,750,000

14,150,000

Warrants

67,554,820

350,000

B shares

18,078,619

Shares to be issued

8,558,065

-

291,385,931

166,951,777

Diluted earnings per share (CAD$)

0.0163

0.19

 

Enquiries

CIC Capital Ltd

Stuart J Bromley

Tel: +86 136 0113 1912

 

Nominated Adviser

Cairn Financial Advisers LLP

Tony Rawlinson

Tel: +44 (0)207 148 7900

 

 

 

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR FDUFLFFDSEFS
12
Date   Source Headline
1st May 20144:41 pmRNSFormal Notice
29th Apr 201410:17 amRNSFormal Notice
22nd Apr 20147:01 amRNSNew Share Registrar
9th Apr 20141:59 pmRNSFormal Notice
1st Apr 20147:30 amRNSSuspension - CIC Capital Ltd.
31st Mar 20145:32 pmRNSUpdate re: Nominated Adviser
21st Mar 201411:31 amRNSUpdate re Nominated Adviser
17th Feb 201412:00 pmRNSRestoration - CIC Capital Ltd
17th Feb 201411:15 amRNSSuspension
4th Feb 20148:30 amRNSSuspension - CIC Capital Ltd
2nd Jan 20141:32 pmRNSUpdate and Loan Facility
2nd Jan 201412:22 pmRNSCorporate Update
30th Dec 20131:12 pmRNSTermination of Bergen Equity Arrangement
17th Dec 20137:00 amRNSCorporate Update
9th Dec 20134:17 pmRNSEquity Arrangement
27th Nov 20137:00 amRNSChange from Federal to Provincial Company
18th Nov 20139:56 amRNSJoint Venture and Coal Sale Agreement
11th Nov 20135:33 pmRNSChange of ISIN and SEDOL
31st Oct 20132:33 pmRNSHalf Yearly Report
31st Oct 201310:37 amRNS1st Quarter Results
16th Oct 20132:16 pmRNSResults of AGM & Special Shareholders' Meeting
19th Sep 20137:00 amRNSAdmission of Dividend Shares Delayed
18th Sep 20137:00 amRNSCorporate update
6th Sep 20133:36 pmRNSConversion of Dividend Shares
6th Sep 20137:00 amRNSBoard Changes
5th Sep 20131:07 pmRNSShare Transaction
2nd Sep 20132:54 pmRNSAGM & Special Shareholders' Meeting
9th Aug 20131:33 pmRNSConversion of Dividend Shares
31st Jul 20137:00 amRNSFinal Results
14th Jun 20138:59 amRNSBonus B Shares Dividend
31st May 20137:01 amRNSTotal Voting Rights
31st May 20137:00 amRNSChange of Name Effective
24th May 20137:00 amRNSChange of Name
9th May 20135:27 pmRNSAGM Rescheduled and Appointment of Transfer Agent
5th Mar 201310:47 amRNSCorporate Update
31st Jan 20131:04 pmRNSRepayment of Director's loans
30th Jan 20137:02 amRNSShare Placing
30th Jan 20137:01 amRNSWorking Capital Funding
30th Jan 20137:00 amRNSThird Quarter Financial Results
16th Jan 20133:07 pmRNSStatement regarding share price movement
24th Dec 20127:30 amRNSRestoration - CIC Mining Resources Ltd
24th Dec 20127:01 amRNSBoard Appointments
24th Dec 20127:01 amRNSHalf Yearly Report
24th Dec 20127:01 amRNSFinal Results
24th Dec 20127:00 amRNSNomad Appointment & Restoration of Trading
24th Sep 20128:30 amRNSCorporate Update
31st Jul 20127:55 amRNSSuspension - CIC Mining Resources Limited
31st Jul 20127:55 amRNSStatement re. Suspension
17th Jul 20127:00 amRNSCorporate Update - CIC Precious Metal Group Ltd
6th Jun 20129:59 amRNSIssue of Bonus B Shares
12

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.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.