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 picksFML.L Regulatory News (FML)

  • There is currently no data for FML

Half Yearly Report

29 Sep 2011 07:00

RNS Number : 1513P
Frontier Mining Ltd
29 September 2011
 



 

 

 

 

FRONTIER MINING LTD

 

('Frontier' or 'the Company')

 

Interim Results for the six months ended 30 June 2011

 

Frontier Mining Ltd (AIM: FML), the AIM quoted gold and copper exploration and development company focused on Kazakhstan, is pleased to announce its Interim Results for the six months ended 30 June 2011.

 

Highlights

 

·; Acquisition of Coville Intercorp Ltd's 50% interest in the Benkala Copper Project brings Frontier's ownership to 100% of the project

 

·; Significant progress in the construction of the SX-EW plant at Benkala

 

·; Updated JORC resource estimate for Benkala project issued by Wardell Armstrong

 

·; Bankable Feasibility Study team assembled, BFS progressing well and close to publication

 

·; Acquisition of Subsurface Use Contract for South Benkala deposit for US$2.5 million

 

·; 10,000m drilled at Baitemir deposit on Naimanjal licence with encouraging results

 

Post-period end

 

·; Funding secured for the Benkala project transition to production with the sale for the Maminskoye gold deposit in Russia for US$37.45 million

 

 

Erlan Sagadiev, CEO of Frontier, commented:

 

"The Company is now entering a very exciting period. At Benkala, Frontier will be transformed from an exploration and development company into a copper producing enterprise. With funding secured, our construction team is committed to ensuring plant commissioning this year with full capacity production to commence in 2012.

 

"We are confident that Frontier is fully on-track towards its goal of becoming a mid-tier copper producer and has a solid project pipeline for future growth."

 

 

 

 

 

 

For further details please contact:

 

Frontier Mining Ltd

 

George Cole

 

+44 (0) 20 7898 9019

 

Libertas Capital (NOMAD)

 

Westhouse Securities Ltd

(Joint Broker)

 

XCap Securities plc

(Joint Broker)

 

Sandy Jamieson

 

Dermot McKechnie

Matthew Johnson

 

Jon Bellis

John Grant

 

+44 (0) 20 7569 9650

 

+44 (0) 20 7601 6100

 

 

+44 (0) 20 7101 7070

 

Walbrook PR

Walbrook IR

Louise Mason (Media Enquiries)

Paul Cornelius (Investor Enquiries)

+44 (0) 20 7933 8783

+44 (0) 20 7933 8794

 

 

 

 

FRONTIER MINING LTD

 

CHAIRMAN AND CHIEF EXECUTIVE OFFICER'S STATEMENT

 

Summary

 

As Chairman and CEO of Frontier, I am pleased to report the financial results for the six months ended 30 June 2011. The period under review and the subsequent months have seen much activity by the Company, with progress being made both operationally and financially. In April, the Company acquired the remaining 50% of the Benkala Copper Project ("Benkala") as well as 100% of the Maminskoye gold deposit ("Maminskoye") in Russia. Despite unrest in the global markets, Frontier subsequently sold Maminskoye for $ 37.45m in cash thereby securing the full funding required to bring the Benkala SX-EW project into production. In May, the Company signed an agreement to purchase the South Benkala copper deposit, just south of Frontier's existing Benkala operation. In August, Frontier launched an extensive drilling programme at its Baitemir porphyry copper deposit. The Board is excited to be on track with Frontier's strategic plan to become a significant regional copper producer.

 

 

Operating and Financial Highlights

 

Frontier completed the acquisition of Coville Intercorp Ltd's ("Coville") 50% interest in the Benkala copper project in April. This completion came in the form of a decision from both the Ministry of Industry and Trade of Kazakhstan and the Inter-Ministerial Committee not to use their pre-emptive right to acquire the project. Prior to this decision being made Frontier and Coville had been operating as a single unit, allowing the transition to 100% ownership by Frontier to proceed fluently.

 

Previously Frontier's accounts have included the Benkala Joint Venture only as a 50% investment. These are the first financial statements that report the 100% investment in Benkala and this change is reflected by increased values in both assets and liabilities. The accounts also include the investment in Maminskoye.

 

Revenue for the first six months was $1.2m (2010: nil) with a net operating loss of $2.8m (2010: $11.1m) Operating expenses of $1.7m are in line with previous years (2010: $1.5m) and finance costs of $1.6m for the period (2010: $0.6m) were the main contributor to the operating loss.

 

The Company issued 3,166,667 new shares in January in payment for professional services rendered in relation to the change of domicile in 2010.

 

Borrowings during the period increased by $16m due to the 100% inclusion of Benkala ($2m existing loan and $4m new loan), the issuing of loan notes ($9m), and additional funding by New Technology Group (a related party entity) ($1m).

 

Post period end, Frontier secured full funding for the Benkala project's move into production. This was achieved primarily through the sale of the Maminskoye gold deposit in Russia to Stanhigh Limited of Cyprus for $37.45 million in cash. Following the consolidation of Frontier and Coville, management had been evaluating options for the development of the Maminskoye deposit and had received a number of approaches. Given the location of the property, the development capital required to covert the resource and property into a financeable project, Frontier's strategic focus on copper, and the Company's 100% commitment to developing Benkala, this sale was an excellent opportunity to realise a return on Frontier's investment and secure the immediate aims of the Company in regard to Benkala.

 

 

 

Project Review

 

Benkala

 

Significant progress has been made at Benkala, with the mine and infrastructure largely complete, construction of the SX-EW plant is progressing well with full commissioning of the plant scheduled in October/November this year. The Company will consult with its advisers, and depending on weather conditions, determine the optimal start of operations.

 

In February, the Company issued an updated Joint Ore Reserves Committee resource estimate for the project, prepared by Wardell Armstrong, which significantly increased the measured and indicated resource for both oxide and sulphide ores (the full report is available on Frontier's website www.frontiermining.com). The oxide resource has increased by a total of 9.72kt (+5.9%) and the sulphide resource by 65.54kt (+9.2%) of copper. As well as the overall increase, both ore types now have significantly more resource in the measured category and there has been an increase in the average oxide grade percentage. In addition, the overall inferred resource has also increased by 42.8kt of Copper (+7.6%). Frontier expects first production before the end of 2011.

 

In March, Frontier put together a team of widely experienced consultants to undertake a Bankable Feasibility Study ("BFS") at Benkala, led by David Chilcott of Wardell Armstrong International. Progress on the BFS has been substantial and it is close to publication. The results so far are encouraging. A small number of parameters have yet to be agreed (specifically; leach pads no higher than two metres, winter operating conditions and sulfuric acid consumption) and further testing to confirm these parameters is currently taking place. The BFS is not required for funding of the project and so the Company will take the appropriate time to ensure the BFS is completed to the highest level.

 

South Benkala

 

In May, the Company significantly added to its copper resource in the Benkala region with the acquisition of the Subsurface Use Contract for the mining deposit known as South Benkala from PromSnab2030 LLP for a total consideration of US $2.5 million. The South Benkala deposit is located approximately 8 kilometers south of the Company's existing Benkala licence area. Frontier expects to receive the Republic of Kazakhstan government's decision to decline to use its pre-emptive right to acquire the project (as it did with Benkala) shortly. Frontier will then proceed with one of two options: either extend the life of the SX-EW project at Benkala from 7 to 11 years, or increase the production capacity of the Benkala plant from 20,000 to 30,000 tonnes a year.

 

Baitemir

 

The Company has always considered Baitemir to be the most valuable asset in the Naimanjal licence. To keep Baitemir prospects in good order, the Company had to undertake operations at Naimanjal and Koskuduk to meet its licence commitments. At the same time an exploration drilling programme was developed to confirm the size and grades of the Baitemir deposit. 10,000 metres have now been drilled and on the basis of positive indications from these initial results, the Company has initiated an additional 10,000 metre drill programme for 2011/12.

 

Frontier is confident that Baitemir will be a substantial copper asset. We are working to further define the mineral inventory, anticipating the generation of a JORC compliant resource in 2012, as previously announced. Frontier also believes there is potential to use the other deposits within the Naimanjal licence area as satellite feeders to Baitemir. The Company's strategy for Baitemir is to gain an initial understanding of the resource and prospective project economics and to plan further exploration and metallurgical testing.

 

Koskuduk

In the first six months of the year, 735 oz of gold and 2,555 oz's silver were produced generating $1.2m of revenue. Operations at Koskuduk continue but the Company's strategy is now firmly focused on copper, bringing the Benkala mine into production and continuing exploration at Baitemir.

 

Outlook

 

The Company is now entering a very exciting period over the next 3-12 months. At Baitemir we are cautiously optimistic that our drilling programme will show a significant deposit in excess of our previous estimates. At Benkala, the Company will see itself transformed from exploration and development into a copper producer. With funding secured, our construction team is committed to ensuring plant commissioning this year with full capacity production to commencing in 2012.

 

We are confident that Frontier is fully on-track towards its goal of becoming a mid-tier copper producer and has a solid project pipeline for future growth.

 

 

 

Frontier Mining Ltd

Interim Summarised Consolidated Financial Statements

 

CONSOLIDATED BALANCE SHEET

AS OF JUNE 30, 2011 (unaudited)

US$'s

Assets

June 30, 2011

June 30, 2010

December 31 2010

Non-current assets

Exploration and evaluation costs

11,469,902

27,497,063

4,087,212

Mine development assets

95,652,292

15,696,369

27,254,391

Property, plant and equipment

13,471,412

5,458,096

7,849,833

Intangible assets

33,304

18,792

22,129

Prepaid consideration

-

98,877,819

Advances for long-term assets

12,472,253

47,582

3,549,755

Long-term value added tax receivable

1,363,892

150,853

306,881

Restricted cash

243,198

40,939

121,938

Deferred tax asset

319,896

506,373

319,896

Total Non-current assets

135,026,149

49,416,067

142,389,854

Current assets

Inventory

1,854,544

2,179,720

1,109,262

Trade receivables

99,085

-

250,730

Current portion of VAT receivable

406,550

238,996

720,002

Prepaid expense

882,756

1,521,702

574,337

Other receivables

198,820

3,691,936

7,733,532

Long-term asset available for sale

32,335,443

-

-

Cash and cash equivalents

1,923,463

457,513

493,746

Total Current assets

37,700,661

8,089,867

10,881,609

Total assets

172,726,810

57,505,934

153,271,463

Shareholders' equity and Liabilities

Share capital

18,609,140

9,173,362

18,577,473

Additional paid-in-capital

191,334,243

95,194,795

190,977,686

Option premium on convertible notes

25,926

25,926

25,926

Accumulated deficit

(87,846,505)

(64,837,543)

(85,042,631)

Total shareholders equity

122,122,804

39,556,540

124,538,454

Non-current liabilities

Borrowings

63,899

10,447,450

-

Site restoration provision

535,884

285,296

495,676

Other financial liabilities

1,464,707

640,097

1,097,766

Due to US Trade and Development Agency

340,000

340,000

340,000

Total non-current liabilities

2,404,490

11,723,954

1,933,442

Current liabilities

Trade accounts payable

7,318,209

604,341

2,155,549

Borrowings

32,407,427

2,178,221

19,699,450

Other financial liabilities

3,337,971

28,063

3,313,146

Other current liabilities

5,135,909

3,414,815

1,631,422

Total Current liabilities

48,199,516

6,225,440

26,799,567

Total Shareholders' equity and Liabilities

172,726,810

57,505,934

153,271,463

 

 

CONSOLIDATED INCOME STATEMENT

For the six month period ended June 30, 2011 (unaudited)

US$'s

June 30, 2011

June 30, 2010

December 31 2010

Revenue

1,178,034

-

5,656,898

Cost of sales

(775,940)

-

(5,185,874)

Gross profit

402,094

-

471,024

Selling, general and administrative expenses

1,717,429

1,531,220

3,072,969

Operating loss

1,315,335

1,531,220

2,601,945

Interest income

(17,276)

-

(90,572)

Finance costs

1,601,411

621,278

2,288,560

Loss from derivative financial instrument

-

8,990,161

8,990,161

Foreign exchange (gain)/loss, net

(95,715)

(21,550)

144,055

Re-domicile and asset acquisition costs

-

-

714,500

Impairment loss

-

-

16,525,902

Other (income), net

2,736

(11,029)

(34,748)

Loss from operations

2,806,491

11,110,080

31,139,803

Taxation

-

175,366

Loss for the period

2,806,491

11,110,080

31,315,169

 

 

COSOLIDATED STATEMENT OF CASH FLOWS

For the six month period ended June 30, 2010 (unaudited)

US$'s

June 30, 2011

June 30, 2010

December 31 2010

Operating Activites

Loss for the year

(2,806,491)

(11,110,080)

(31,315,169)

Adjustments for non cash flow items:

Income tax expense recognised in profit or loss

-

-

175,366

Depreciation of property and equipment

435,569

450,000

991,136

Amortization of mine development assets

171,258

-

339,059

Amortization of intangible assets

3,000

(1,520)

6,991

(Gain)/loss from disposal of property and equipment

(175)

-

16,839

Reversal of provision VAT recoverable

-

-

(40,882)

Impairment loss

-

-

16,525,902

Loss from derivative financial instrument

-

8,990,161

8,990,161

Finance costs

1,601,411

163,824

2,288,560

Operating cash flows before movement in working capital

(595,428)

(1,507,616)

(2,022,037)

Increase in value added tax receivable

(743,559)

(223,788)

(819,940)

Increase in inventory

(745,282)

(1,672,543)

(602,085)

Decrease/(increase) in trade accounts receivable

151,645

(250,730)

(Increase)/decrease in prepaid expenses

(308,419)

(585,078)

362,287

Decrease/(increase) in other receivable

7,534,712

(1,867,256)

(5,358,852)

Increase/(decrease) in accounts payable

5,162,660

(507,930)

1,043,278

Increase/(decrease) in other current liabilities

2,553,622

(918,769)

858,882

Payment of interest

(259,705)

(345,000)

(835,199)

Net cash used in operating activities

12,750,246

(7,627,980)

(7,624,396)

Investing Activites

Increase in exploration and evaluation costs

(1,637,786)

(920,373)

(1,005,781)

Increase in mine development costs

(4,789,877)

(7,005)

(2,560,962)

Purchase of property and equipment, net

(8,606,984)

(697,113)

(5,491,545)

Purchase of intangile assets

(14,000)

(11,860)

Increase in advances for long-term assets

(8,922,498)

-

(3,502,173)

Deposit to restricted cash

(121,260)

-

(80,999)

Net cash used in investing activities

(24,092,405)

(1,624,491)

(12,653,320)

Financing Activities

Receipt of loans

13,193,394

10,300,000

17,000,000

Repayment of loans

-

(10,050,860)

(543,990)

Repayment of demand notes

(421,518)

(700,000)

(1,403,753)

Capital contributions, net of direct issue cost

-

9,927,068

5,860,935

Treasury shares buyback

-

(124,276)

Cost of share placement

-

-

(251,230)

Net cash flows from financing activites

12,771,876

9,476,208

20,537,686

Net increase/(decrease) in cash and cash equivalents

1,429,717

223,737

259,970

Cash and cash equivalents at the beginning of year

493,746

233,776

233,776

Cash and cash equivalents at the end of year

1,923,463

457,513

493,746

 

 

 

 

June 30, 2011

June 30, 2010

December 31, 2010

Weighted average shares in issue

1,860,809,863

897,238,335

899,252,908

Loss per share ($)

0.0015

0.0124

0.0348

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR KMGZLLRZGMZM
Date   Source Headline
23rd Jan 20127:01 amRNSFrontier Completes Acquisition of South Benkala
18th Jan 20127:00 amRNSHolding(s) in Company
12th Jan 20127:00 amRNSAdditional Benkala Project Funding
19th Dec 20117:00 amRNSOfficial Opening of Benkala Copper Project
14th Nov 20117:00 amRNSBenkala Operational Update
29th Sep 20117:00 amRNSHalf Yearly Report
5th Sep 201111:26 amRNSResult of AGM
5th Sep 20117:00 amRNSAGM Update
16th Aug 20117:00 amRNSFunding of $5m completed
12th Aug 20114:23 pmRNSNotice of AGM
3rd Aug 201110:35 amRNSDirector/PDMR Shareholding
28th Jul 20117:45 amRNSSale of Maminskoye
27th Jun 20117:00 amRNSFinal Results
15th Jun 20117:22 amRNSOff-take and associated funding completed
6th Jun 20117:00 amRNSBoard Appointment
16th May 20117:00 amRNSBenkala Pit Optimisation Study Released
12th May 20117:00 amRNSMaminskoye Gold Deposit Resource Estimate approved
9th May 20117:00 amRNSPurchase of South Benkala Copper Project
9th May 20117:00 amRNS$5 million funding completed
9th May 20117:00 amRNSIncrease and extension to Zere loan facility
27th Apr 20117:00 amRNS2011 Mining Operations start at Koskuduk
21st Apr 20113:07 pmRNSDirectorate Change
18th Apr 20117:00 amRNSBoard Appointment
13th Apr 20117:00 amRNSChange of Adviser
11th Apr 20117:00 amRNSFrontier Completes Acquisition of Coville
23rd Mar 20117:00 amRNSOre Stockpiling Operations Commenced at Benkala
21st Mar 20117:00 amRNSKey Decision on Coville Acquisition
17th Mar 201110:39 amRNSDirector's Dealing
9th Mar 20117:00 amRNSUpdate on Status: Acquisition of Coville interests
7th Mar 20117:00 amRNSBenkala BFS team established
28th Feb 20117:00 amRNSHSBC Project Funding
14th Feb 20117:00 amRNSUpdated JORC Resource Estimate
7th Feb 20117:00 amRNSBoard Appointment
2nd Feb 20117:00 amRNSOperational Update
13th Jan 201112:36 pmRNSDirector/PDMR Shareholding
12th Jan 20118:45 amRNSIssue of Shares
31st Dec 201010:44 amRNSIssue of Shares
20th Dec 201012:52 pmRNSPlacing to raise £4 million
17th Dec 20107:00 amRNSCompletion of Re-Domicile
1st Dec 20107:00 amRNSCompletion of JORC Resource Estimate
26th Nov 20102:31 pmRNSDirectorate Change
25th Nov 20107:00 amRNSAppointment of non-executive director
24th Nov 20104:38 pmRNSDirector/PDMR Shareholding
22nd Nov 20108:54 amRNSReplacement: HSBC Project Funding
22nd Nov 20107:00 amRNSGold Production Update
18th Nov 20104:30 pmRNSDelay to Re-domicile
8th Nov 20101:17 pmRNSSpecial Meeting
29th Oct 20104:30 pmRNSDirector Shareholding
18th Oct 201012:30 pmRNSSchedule 1 - Frontier Mining Limited
18th Oct 201010:56 amRNSStatement re Re-Domicile

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.