The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksOPP.L Regulatory News (OPP)

  • There is currently no data for OPP

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

18 Sep 2012 07:00

RNS Number : 4458M
Origo Partners PLC
18 September 2012
 



18 September 2012

 

 

Origo Partners Plc

("Origo" or the "Group")

Interim Financial Report for the six months ended 30 June 2012

 

 

Highlights for the six months ended 30 June, 2012 ("the Period"):

 

·; Total investments of US$10.6 million in existing portfolio companies

·; Investment loss of US$38.6 million (30 June 2011 investment income: US$23.6 million), Loss before tax of US$37.3 million (30 June 2011 profit before tax: US$19.4 million)

·; Net asset value of US$204.2 million (31 December 2011: US$240.6 million, 30 June 2011: US$225.1 million)

·; Net asset value per share of US$0.58 (31 December 2011: US$0.68), equivalent to 37 pence (31 December 2011: 44 pence)*

·; Closing net cash position of US$35.6 million

·; Strengthening of the Board by appointment of two new Non-Executive Directors

* translated into British Sterling at the prevailing exchange rate at the end of the Period

 

Chief Executive's Statement

 

We entered 2012 in a strong position, with a robust balance sheet, a good pipeline of investment opportunities and a number of potential realisation opportunities. Whilst I am pleased with the progress made across our portfolio, the persistent global economic uncertainty together with the associated weakness in many commodities prices and related equity prices have clearly constrained our ability to deliver on our strategy.

 

With capital markets virtually shut for new equity placings, private companies such as those in Origo's portfolio are naturally finding it very difficult to raise capital at present. In addition, as mining and commodity related companies have been amongst those most dramatically affected by falling asset and commodity prices and with mining being a key investment sector for Origo, currently comprising over 50 per cent of our portfolio, the carrying value of our portfolio has been reduced by 12 per cent during the Period. Nevertheless, we continue to have the ability to support follow on financing requirements from portfolio companies should they be required.

 

In the first half of the year China has also experienced a significant and broad economic slowdown, led by a contraction of the real-estate market and reduced exports. China's economic deceleration has been accompanied by a loss of investor confidence in Chinese companies in the wake of a broad range of widely covered financial fraud cases. It is fair to say that the reputation of Chinese companies in terms of compliance, governance and transparency has fallen significantly, but on the other hand, confirmed the value of Origo's "hands on" investment approach.

 

In addition Mongolia, to which Origo has a significant exposure through a number of mining investments, has gone through a turbulent period with negative foreign investment rhetoric, hampering our ability to increase the value of our investments and generate cash realisations. Both China and Mongolia are experiencing leadership transitions, which inevitably create a degree of uncertainty about the future economic direction of each country.

 

Taking into account these market conditions, we have significantly reduced the carrying value of our portfolio. Almost half of the decrease is attributable to a reduction in the carrying value of Gobi Coal & Energy Ltd ("Gobi"). Although the development of Gobi's Shinejinst coking coal deposit is progressing on track, a planned IPO has been delayed until market conditions are more favourable. As a result, the fair value of our stake in Gobi has been reduced by 23 per cent.

 

We hold our other Mongolian mining assets either at investment cost or, in the case of listed companies such as Toronto listed Kincora Copper Ltd ("Kincora"), at prevailing market prices. We believe that this is a conservative approach, and I am committed to seeing through the challenges in Mongolia to the point where solid returns can be realised.

 

In line with falling commodity prices, we have also marked down the fair value of R.M.Williams Agricultural Holdings Pty Ltd ("RMWAH"), one of our largest positions, by 27 per cent. However, I am pleased to report that RMWAH is set to start delivering on our original investment thesis by exporting agricultural products to Greater China.

 

On a more positive note, our MSE (Mongolian Stock Exchange) Liquidity Fund ("the Fund") continued to perform well during the Period, reporting a positive return of 10.3 per cent annualized, with June being its ninth consecutive month of positive performance since inception. With the Fund's peers delivering negative returns year to date, we are very pleased this product has achieved comparatively world class returnson the basis of modest risks. We have therefore decided to increase our exposure to the fund.

 

Furthermore, we are continuing to move towards first closing of our China Cleantech Partners fund ("CCP"), and expect to begin to deploy capital from the end of the year with a final close in 2013. Discussions are ongoing with a number of Chinese local governments to secure additional RMB commitments for this strategy.

 

Finally, during the Period we strengthened the Board through the appointment of two new Non-Executive Directors. Both Lionel de Saint-Exupery and Tom Preststulen bring a vast amount of experience from working in China and in transactions across our key investment sectors. I am delighted to welcome them both to the Board and believe their knowledge will be invaluable to the future development of Origo.

 

Portfolio review

 

Operationally, our portfolio is generally performing well despite the present market uncertainties. We are particularly encouraged and involved in the developments at two of our Mongolian mining companies, Kincora and Moly World Ltd ("Moly World"), where very positive exploration results underline the inherent value in our portfolio.

 

In March this year, Kincora reached an agreement in principle to acquire mineral exploration licences adjoining its Bronze Fox project in Mongolia, including the Tourmaline Hills copper - gold project, an area previously assigned as a high priority target by Ivanhoe Mining. With these license acquisitions, Kincora holds licenses that cover an area close to 60,000 hectares, located along the same copper belt, about 120km northeast of the world class Oyu Tolgoi project.

 

With an equity stake in Kincora of 29.2 per cent, Origo is the largest shareholder of the company. We continued to be deeply involved in the management and operations of Kincora, most recently illustrated by us seconding Origo's Head of Geological and Technical Services, John Rickus, to be Kincora's Interim CEO.

 

Also in March this year, Moly World's molybdenum and tungsten project in Mongolia completed a maiden JORC compliant resource statement of 203.4 million tonnes of ore grading 0.1261 per cent molybdenum with total contained molybdenum metal of 256,000 tons. These results confirm a high grade, near surface resource which could support a large scale open cut mine. Runge LLC has been retained by Moly World to produce a scoping study which is expected to lead to the commencement of a detailed Pre-Feasibility Study. Origo's has a 20 per cent equity stake in Moly World held at investment cost. An important and valuable attribute to our investment in Moly World is a marketing right of up to 20 per cent of Moly World's mining output.

 

After the Period end, Origo participated in a private placement offering in Kincora subscribing for up to CAD2.5 million of a three year convertible note (the "Convertible Note"). The Convertible Note is due and payable three years from the date of issuance, and has a 8.7 per cent per annum interest rate, calculated and paid annually by the issuance of Kincora common shares; these being priced at the time of issuance in accordance with the policies of the TSX Venture Exchange.

 

Kincora intends to use the proceeds of the private placement for further development of its mineral properties in Mongolia and for general working capital purposes. After the end of the Period Kincora released partial assay results from the Bronze Fox project in Mongolia which confirms the potential for a deep high grade copper deposit. It is Origo's ambition to allow Kincora to deliver on its drilling and business plan, whilst looking for near term production potential which will allow for near term cash inflow as well as bolt on acquisition opportunities.

 

Unipower Battery Ltd ("Unipower"), our lithium-ion battery material and battery manufacturing company, has seen a marked upturn in sales revenue in the first half of 2012. Whilst cementing its leading market share in China's bourgeoning electrical vehicle sector, the company has also begun to branch out into the energy storage market. In a noteworthy example of how private equity portfolio funded companies can work together, Origo invested Shanghai Evtech New Energy Technology Ltd ("Shanghai Evtech"), a battery management system company, is working closely with Unipower to provide total battery package solutions to Chinese bus and auto companies. Origo is holding the fair value of its investments in Unipower and Shanghai Evtech at cost, whilst observing that the companies' fundamentals are rapidly improving.

 

I am also pleased to report that China Rice Ltd ("China Rice") is maintaining its position as a leading rice processor and distributor in China. Whilst current equity market conditions have proven a hard environment for raising external capital, the company is operationally performing to plan. Markets allowing, we expect China Rice to raise additional capital to fund further expansion.

 

Finally, Celadon Mining Ltd ("Celadon") expanded its portfolio of China based coal assets by acquiring a 23 per cent equity stake for US$44 million in the Chang Tan West thermal coal project. The project, covering an area of 20.65 square kilometres, is located in the Ordos region of Inner Mongolia. Past exploration has confirmed the presence of a 602.8 MT coal resource (Chinese classification) on the license area. We believe this transaction represents a significant positive milestone for Celadon, providing the company with a number of strategic options to either further grow its asset base or deliver value-accretive realisations over the medium term.

 

Financial performance

 

The Directors' estimate of the fair value of Origo's portfolio of investments decreased to US$229.7 million from US$260.0 million as at 31 December 2011, after total investments of US$10.6 million in existing portfolio companies during the Period. The decrease principally reflects a reduction in the fair value of our investments caused by the uncertain economic outlook.

 

Of our unquoted investments, we reduced the carrying value of Gobi by 23 per cent from US$87.1 million to US$67.0 million and RMWAH by 27 per cent from US$35.0 million to US$25.6 million. In respect of our listed investments, the carrying value of Kincora decreased from US$11.5 million to US$7.0 million and Voyager Resource Ltd decreased from US$3.2 million to US$947,000.

 

Total other administrative expenses reached US$4.5 million (30 June 2011: US$2.8 million), which include one-off provisions of US$1.2 million in respect of debts from certain portfolio companies.

 

The Group recorded a loss before tax of US$37.3 million, compared to a profit before tax of US$19.4 million in the corresponding period in 2011 primarily due to unrealised losses of US$39.4 million on investments compared to unrealised gains of US$25.4 million in the first half of 2011.

 

At the end of the Period, the Group had cash and cash equivalents of US$35.6 million compared to US$51.9 million as at June 30 2011.

 

The Group reported net asset value of US$204.2 million at the end of the Period, compared to US$240.6 million as at 31 December 2011 and US$225.1 million as at 30 June 2011, representing a net asset value per share of US$0.58.

 

Strategy and outlook

 

Chinese economic growth slowed in the first half of the year, as the government took steps to combat inflation and asset bubbles. While a number of data points over the last months suggest a further deceleration in the near term, we expect to see a recovery towards the end of 2012, as the government moves to implement the necessary measures to ensure targets for a more stable growth rate are met. Accordingly, our focus on investing in sectors such as natural resources, agriculture and cleantech sectors, which will benefit greatly from continued urbanisation remains undiminished.

 

Recent elections in Mongolia have been a source of concern for international investors as resource nationalism has taken centre stage in the context of a highly contested election. We expect populist pressures to remain on the agenda for the foreseeable future as Mongolia seeks to strike a balance between fostering its economy whilst ensuring that the benefits of development is shared appropriately among relevant stakeholders. Hence our strategy in the country follows the principles which have proved successful in our China based operations; we believe that significant local presence and hands on management will help navigate short term uncertainty and that the portfolio will benefit from long-term value creation as the country continues on its development path.

 

In summary, we believe the underlying supply-demand dynamics of our strategy remain intact and we continue to work closely with our portfolio companies to create value in China and neighbouring territories for our shareholders. Whilst falling asset values in the Period have caused us to take a rather cautious approach on realisations and investments in the short term, we are well capitalisedand hence positioned to benefit from opportunities as they arise. We approach the remainder of 2012 with a focus on prudent management of the existing portfolio and our cash reserves.

 

 

 

 

 

ENDS

 

Further information:

 

Origo Partners plc

Chris Rynning

(chris@origoplc.com)

Niklas Ponnert

(niklas@origoplc.com)

 

Nominated Adviser and Broker

Liberum Capital Limited

Simon Atkinson/Richard Bootle

 

+44 (0)20 3100 2222

Public Relations

Aura Financial

Andy Mills / Nina Legge

+44 (0)20 7321 0000

 

 

 

Interim Consolidated Statement of Comprehensive Income

For the six months ended 30 June 2012

(Unaudited)

Six months ended

30 June 2012

(Unaudited)

Six months ended

30 June 2011

Notes

US$'000

US$'000

Investment (loss)/income:

3

Realised losses on disposal of investments

(236)

(27)

Unrealised (losses)/gains on investments

(39,445)

25,415

Share of loss of an associate

(2)

(2)

Share of loss of joint ventures

(18)

-

Income/(loss) from loans

1,021

(1,789)

Dividends

49

-

 

(38,631)

23,597

Consulting services receivable/(payable)

4

(165)

385

Other income

61

13

Performance fee

- Performance fee receivable from external funds

-

162

- Performance incentive

5

7,395

-

Share-based payments

22

513

(679)

Other administrative expenses

6

(4,480)

(2,772)

Net profit/(loss) before finance costs and taxation

(35,307)

20,706

Foreign exchange gains/(losses)

22

(20)

Finance income and costs

9

(2,001)

(1,267)

(Loss)/profit before tax

(37,286)

19,419

Income tax

10

104

(139)

(Loss)/profit after tax

(37,182)

19,280

Other comprehensive (loss)/income

 

Exchange differences on translating foreign operations

(2)

26

Other comprehensive (loss)/income for the period

(2)

26

Tax on other comprehensive (loss)/income

-

-

Other comprehensive (loss)/income net of tax

(2)

26

Total comprehensive (loss)/income after tax

(37,184)

19,306

(Loss)/profit after tax

Attributable to:

- Owners of the parent

(36,756)

19,406

- Non-controlling interests

(426)

(126)

(37,182)

19,280

Total comprehensive (loss)/income

Attributable to:

 

- Owners of the parent

(36,758)

19,432

- Non-controlling interests

(426)

(126)

 

(37,184)

19,306

Basic (loss)/earnings per share

11

(10.50) cents

6.48 cents

Diluted (loss)/earnings per share

11

(10.50) cents

5.96 cents

 

The accompanying notes form an integral part of these financial statements.

 

 

Interim Consolidated Statement of Financial Position

As at 30 June 2012

Assets

Notes

(Unaudited)

30 June 2012

US$'000

(Unaudited)

30 June 2011

US$'000

(Audited)

31 December 2011

US$'000

 

Non-current assets

Property, plant and equipment

147

95

157

Intangible assets

15

13

12

Investments at fair value through profit or loss

12

186,369

188,546

219,196

Loans

15

14,831

20,167

12,720

Available-for-sale investments

-

49

29

Investment in an associate

13

-

71

-

Investment in joint ventures

14

48

-

66

Other investments

-

6

-

Derivative financial assets

16

3,854

5,151

6,990

 

205,264

214,098

239,170

Current assets

Inventories

2

9

1

Trade and other receivables

17

6,355

5,774

6,336

Loans due within one year

15

24,627

12,107

20,777

Cash and cash equivalents

35,597

51,880

56,855

 

66,581

69,770

83,969

Total assets

271,845

283,868

323,139

Current liabilities

Short-term borrowings

-

-

8,544

Trade and other payables

18

911

828

1,032

Deferred income tax liability

1,442

1,146

1,546

2,353

1,974

11,122

Total assets less current liabilities

269,492

281,894

312,017

Non-current liabilities

Liability component of convertible zero

dividend preference shares

19

58,697

54,568

56,595

Provision

20

6,596

2,210

14,852

65,293

56,778

71,447

Net assets

204,199

225,116

240,570

Equity attributable to owners of the parent

Issued capital

21

56

47

56

Share premium

151,023

119,261

151,023

Share-based payment reserve

5,876

5,521

5,528

Retained earnings

40,734

94,394

77,490

Translation reserve

(1,429)

(1,443)

(1,427)

Equity component of convertible zero

dividend preference shares

7,462

7,462

7,462

Other reserve

(1,826)

(1,432)

(1,950)

201,896

223,810

238,182

Non-controlling interests

2,303

1,306

2,388

Total equity

204,199

225,116

240,570

Total equity and liabilities

271,845

283,868

323,139

The accompanying notes form an integral part of these financial statements.

 

 

Interim Consolidated Statement of Cash Flows

For the six months ended 30 June 2012

 

(Unaudited)

(Unaudited)

Six months ended

Six months ended

30 June 2012

30 June 2011

Notes

US$'000

US$'000

(Loss)/profit before tax

(37,286)

19,420

Adjustments for:

Depreciation and amortisation

6

26

15

Performance incentive

5

(7,395)

-

Share-based payments

22

(513)

679

Provision for bad debts

6

1,230

-

Realised losses on disposal of investments

3

236

27

Unrealised losses/(gains) on investments at FVTPL*

3

36,363

(23,693)

Unrealised gains on loans

3

(55)

(114)

Fair value losses/(gains) on derivative financial assets

3

3,137

(1,608)

Share of loss of an associate

3

2

2

Share of loss of joint ventures

3

18

-

(Income)/loss from loans

3

(1,021)

1,789

Foreign exchange (gains)/losses

(22)

20

Interest expenses of convertible zero dividend preference shares

9

2,102

1,237

Purchases of investments at FVTPL

(4,675)

(37,731)

Purchases of loans

(5,908)

(11,418)

Proceeds from disposals of investments at FVTPL

1,139

8,880

Proceeds from repayment of loans

- 

1,200

Proceeds from disposals of other investments

11

- 

Operating loss before changes in working capital and provisions

(12,611)

(41,295)

(Increase)/decrease in trade and other receivables

(202)

1,671

Decrease in trade and other payables

(121)

(61)

Decrease in inventories

-

43 

Net cash outflow from operations

(12,934)

(39,642)

Investing activities

Purchases of property, plant and equipment

(16)

(61)

Net cash flows outflow from investing activities

(16)

(61)

Financing activities

Repayment of short-term borrowings

(8,544)

-

Issue of convertible zero dividend preference shares

-

60,000

Transaction costs of issue of convertible zero dividend

preference shares

-

(2,749)

Net cash flows (outflow)/inflow from financing activities

(8,544)

57,251

Net (decrease)/increase in cash and cash equivalents

(21,494)

17,548

Effect of exchange rate changes on cash and cash equivalents

236

921

Cash and cash equivalents at beginning of period

56,855

33,411

Cash and cash equivalents at end of period

35,597

51,880

 

* FVTPL refers to fair value through profit or loss

 

The accompanying notes form an integral part of these financial statements.

 

 

Interim Consolidated Statement of Changes in Equity

For the six months ended 30 June 2012

 

Attributable to equity holders of the parent

Issued capital

US$'000

Share premium

US$'000

Share-

based payment reserve

US$'000

Retained earnings

US$'000

Equity component of CZDP*

US$'000

Other reserve

US$'000

Translation reserve

US$'000

Total

US$'000

Non-controlling interests

US$'000

Total

equity

US$'000

At 1 January 2012

56

151,023

5,528

77,490

7,462

(1,950)

(1,427)

238,182

2,388

240,570

Loss for the period

-

-

-

(36,756)

-

-

-

(36,756)

(426)

(37,182)

Other comprehensive loss

-

-

-

-

-

-

(2)

(2)

(2)

Total comprehensive loss

-

-

-

(36,756)

- 

- 

(2)

(36,758)

(426)

(37,184)

Unrealized losses reversed

-

-

-

-

-

124

-

124

-

124

Share-based payment expense

-

-

348

-

-

-

-

348

-

348

Minority interests

-

-

-

-

-

-

-

-

341

341

At 30 June 2012

56

151,023

5,876

40,734

7,462

(1,826)

(1,429)

201,896

2,303

204,199

 

* CZDP refers to convertible zero dividend preference shares.

 

 

Attributable to equity holders of the parent

Issued capital

US$'000

Share premium

US$'000

Share-

based payment reserve

US$'000

Retained earnings

US$'000

Equity component of CZDP*

US$'000

Other reserve

US$'000

Translation reserve

US$'000

Total

US$'000

 

Non-controlling interests

US$'000

Total

equity

US$'000

At 1 January 2011

47

119,261

5,490

74,988

-

(1,432)

(1,469)

196,885

(294)

196,591

Profit for the period

-

-

-

19,406

-

-

-

19,406

(126)

19,280

Other comprehensive income

-

-

-

-

-

-

26

26

-

26

Total comprehensive income

-

-

-

19,406

-

-

26

19,432

(126)

19,306

Issue of convertible zero dividend preference shares

-

-

-

-

7,462

-

-

7,462

-

7,462

Share-based payment expense

-

-

31

-

-

-

-

31

-

31

Minority interests

-

-

-

-

-

-

-

-

1,726

1,726

At 30 June 2011

47

119,261

5,521

94,394

7,462

(1,432)

(1,443)

223,810

1,306

225,116

 

 

The following describes the nature and purpose of each reserve within parent's equity:

 

Reserve

Description and purpose

Share premium

Amounts subscribed for share capital in excess of nominal value.

Share-based payment reserve

Equity created to recognise share-based payment expense.

Equity component of CZDP

Convertible zero dividend preference shares.

Other reserve

Equity created to recognise fair value change of available-for-sale investments and own share acquired.

Translation reserve

Equity created to recognise foreign currency translation differences.

 

 

 

The accompanying notes form an integral part of these financial statements.

1 General information

 

Origo Partners Plc is a limited liability company incorporated and domiciled in the Isle of Man whose shares are publicly traded on the AIM market of the London Stock Exchange.

 

The Company and its subsidiaries are collectively referred to as the Group.

 

The principal activities of the Group are described in note 8.

 

These interim consolidated financial statements have been approved and authorised for issue by the Company's board of directors on 14 September 2012.

 

2 Basis of preparation and significant accounting policies

 

2.1 Basis of preparation

 

These interim consolidated financial statements have been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting".

 

These interim consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual financial statements for the year ended 31 December 2011.

 

The Company has changed the Statement of Comprehensive Income and Statement of Cash Flow effective from 1 January 2012, to present the investment income or loss derived from the investment activities as "revenue", and the investing activities as "operating activities" for the purpose of IAS 1, to better reflect the activities of the Company as a private equity company, the changes have no any impact on the profit or loss for the period and net cash position at the end of period.

 

2.2 Significant accounting policies

 

The accounting policies adopted in the preparation of the interim consolidated financial statements are consistent with those followed in the preparation of the Group's annual financial statements for the year ended 31 December 2011.

 

The following amendments to IFRSs standards did not have any impact on the accounting policies, financial position or performance of the Group:

 

IFRS 7 - Disclosures - Transfers of financial assets (Amendment)

 

The IASB issued an amendment to IFRS 7 that enhances disclosures for financial assets. These disclosures relate to assets transferred (as defined under IAS 39). If the assets transferred are not derecognised entirely in the financial statements, an entity has to disclose information that enables users of financial statements to understand the relationship between those assets which are not derecognised and their associated liabilities. If those assets are derecognised entirely, but the entity retains a continuing involvement, disclosures have to be provided that enable users of financial statements to evaluate the nature of, and risks associated with, the entity's continuing involvement in those derecognised assets. Effective implementation date is for annual periods beginning on or after 1 July 2011 with no comparative requirements.

The Group has not early adopted any other standard, interpretation or amendment that was issued but is not yet effective.

 

3 Investment (loss)/income

 

 

(Unaudited)

Six months

 ended

30 June 2012

US$'000

(Unaudited)

Six months

 ended

30 June 2011

US$'000

Realised losses on disposal of investments

(236)

(27)

- Investments at FVTPL

(94)

(20)

- Available-for-sale investments

(142)

-

- Other investments

-

(7)

Unrealised (losses)/gains on investments

(39,445)

25,415

- Investments at FVTPL

(36,363)

23,693

- Loans

55

114

- Derivative financial assets

(3,137)

1,608

Share of loss of an associate

(2)

(2)

Share of loss of joint ventures

(18)

-

Income/(loss) from loans

1,021

(1,789)

Dividends

49

-

Total

(38,631)

23,597

 

 

4 Consulting services receivable/ (payable)

 

(Unaudited)

Six months

 ended

30 June 2012

US$'000

(Unaudited)

Six months

 ended

30 June 2011

US$'000

Consulting Services receivable

37

1,049

Consulting Services payable

(202)

(664)

Total

(165)

385

 

 

5 Performance incentive

 

 

(Unaudited)

Six months

 ended

30 June 2012

US$'000

(Unaudited)

Six months

 ended

30 June 2011

US$'000

Provision for performance incentive payable over one year

(7,395)

-

Total

(7,395)

-

 

 

 

5 Performance incentive(Continued)

 

For the six months ended 30 June 2012, performance incentive accruals of US$5,962K was approved by the board of directors of the Company (other than Chris Rynning and Niklas Ponnert) at the board meeting held on 14 September 2012.

 

In determining the amount to be accrued, the board (i) assessed the amount of performance incentives arising on each and every individual investment under the terms of the Scheme; and (ii) capped the total amount to be accrued at the higher of a) 20 per cent of the accumulated gain (realised and unrealised) of the Company's portfolio of investments taking into account write-offs, realisations, and movements in the fair value of all investment completed from the time of admission until the balance sheet date and previous payments made under the Scheme; and b) 10 per cent of the accumulated gain (realised and unrealised) over the 10% hurdle on applicable companies in the Company's portfolio of Investments.

 

6 Other administrative expenses

 

 

(Unaudited)

Six months

 ended

30 June 2012

US$'000

(Unaudited)

Six months

 ended

30 June 2011

US$'000

Employee expenses

1,867

1,433

Professional fees

442

576

Including:

 - Audit fees

88

15

Depreciation expenses

26

15

Provision for bad debts*

1,230

-

Others

915

748

Total

4,480

2,772

 

*  Provision for bad debts of US$1.23 million of other receivables from IRCA Holdings Ltd. Provision has been recognized only on receivables where it is considered there is a greater than 50% risk of failure.

 7 Directors' remuneration

 

 

 

 

 

(Unaudited)

Six months

 ended

30 June 2012

US$'000

(Unaudited)

Six months

 ended

30 June 2011

US$'000

Directors' emoluments

380

533

Share-based payment expenses

(585)

527

 

 

 

 

(205)

1,060

 

Directors' remuneration for the six months ended 30 June 2012 and number of options held were as follows:

 

Name

Salaries*US$'000

Director FeeUS$'000

Share-based payments**US$'000

TotalUS$'000

Number of options

Mr. Wang Chao Yong

75

-

(233)

(158)

4,000,000

Mr. Chris A Rynning

137

-

(176)

(39)

3,500,000

Mr. Niklas Ponnert

113

-

(176)

(63)

5,300,000

Mr. Christopher Jemmett

-

55

-

55

100,000

325

55

(585)

(205)

12,900,000

 

Directors' remuneration for the six months ended 30 June 2011 and number of options held were as follows:

Name

Salaries*US$'000

Director FeeUS$'000

Share-based payments**US$'000

TotalUS$'000

Number of options

Mr. Wang Chao Yong

75

-

176

251

4,000,000

Mr. Chris A Rynning

137

-

176

313

1,000,000

Mr. Niklas Ponnert

113

-

175

288

2,800,000

Mr. Christopher Jemmett

-

134

-

134

100,000

Mr. Dipankar Basu***

-

74

-

74

100,000

325

208

527

1,060

8,000,000

 

* Short term employee benefits

** Share-based payments refer to expenses arising from the Company's share option scheme (see note 22 for details).

*** Resigned from the Board on 16 February 2011.

 

 

 

8 Operating segment information

 

Operating segments are components of the entity whose results are regularly reviewed by the entity's chief operating decision-maker to make decisions about resources to be allocated to the segment and to assess its performance. The chief operating decision-maker for the Group is considered to be the Chief Executive Officer. The Group's operating segments has been defined based on the types of investments which was equity investment, debt instrument and partnership interest in 2012 and 2011.

 

For the six months ended 30 June 2012 (Unaudited)

 

Unlisted

Listed

Total

Equity

Debt

Partnership

Total

Equity

Debt

Partnership

Total

 

$'000

$'000

$'000

$'000

$'000

$'000

$'000

$'000

$'000

Investment loss:

Realised losses on disposal of investments

-

-

-

-

(236)

-

-

(236)

(236)

Unrealised losses on investments*

(29,970)

(328)

-

(30,298)

(8,916)

-

-

(8,916)

(39,214)

Share of loss of an associate

-

(2)

-

(2)

-

-

-

-

(2)

Share of loss of joint ventures

(18)

-

-

(18)

-

-

-

-

(18)

Income from loans

-

1,021

-

1,021

-

-

-

-

1,021

Dividends

49

- 

-

49

-

-

-

-

49

(29,939)

691

-

(29,248)

(9,152)

-

-

(9,152)

(38,400)

Net divestment/(investment)

Net proceeds of divestment

-

-

-

-

1,150

-

-

1,150

1,150

Investment

-

(5,908)

-

(5,908)

(4,675)

-

-

(4,675)

(10,583)

Balance sheet

Investment portfolio*

158,890

43,282

12,500

214,672

15,027

-

-

15,027

229,699

 

* Derivative financial assets included except for derivative component of CZDP.

 

The Group's geographical areas based on the location of investment assets (non-current assets), are defined primarily as China, Mongolia and Australia, as presented in the following table.

 

For the six months ended 30 June 2012 (Unaudited)

 

Europe

China

Mongolia

Rest of Asia

North America

SouthAfrica

Australia

Total

 

$'000

$'000

$'000

$'000

$'000

$'000

$'000

$'000

Investment income/(losses):

Realised losses on disposal of investments

(142)

-

(94)

-

-

-

-

(236)

Unrealised (losses)/gains on investments*

(196)

(1,090)

(27,054)

-

(1,499)

5

(9,380)

(39,214)

Share of loss of an associate

-

(2)

-

-

-

-

-

(2)

Share of loss of joint ventures

-

(18)

-

-

-

-

-

(18)

Income from loans

80

563

-

-

-

-

378

1,021

Dividends

-

44

5

-

-

-

-

49

(258)

(503)

(27,143)

-

(1,499)

5

(9,002)

(38,400)

Net divestment/(investment)

Net proceeds of divestment

11

-

1,139

-

-

-

-

1,150

Investment

- 

(7,292)

(2,541)

- 

- 

(750)

- 

(10,583)

Balance sheet

Investment portfolio*

5,163

75,902

113,139

- 

1,190

8,682

25,623

229,699

 

 

 

 

8 Operating segment information (Continued)

 

For the six months ended 30 June 2011 (Unaudited)

 

Unlisted

Listed

Total

Equity

Debt

Partnership

Total

Equity

Debt

Partnership

Total

 

$'000

$'000

$'000

$'000

$'000

$'000

$'000

$'000

$'000

Investment income/(losses):

Realised losses on disposal of investments

(7)

-

-

(7)

(20)

-

-

(20)

(27)

Unrealised gains/(losses) on investments*

25,665

115

-

25,780

(365)

-

-

(365)

25,415

Share of loss of an associate

(2)

-

-

(2)

-

-

-

-

(2)

Loss from loans

- 

(1,789)

- 

(1,789)

- 

- 

- 

-

(1,789)

25,656

(1,674)

-

23,982

(385)

-

-

(385)

23,597

Net divestment/(investment)

Net proceeds of divestment

8,880

1,200

-

10,080

-

-

-

-

10,080

Investment

(37,731)

(11,418)

- 

(49,149)

- 

-

-

-

(49,149)

Balance sheet

Investment portfolio*

179,252

32,274

- 

211,526

11,028

-

-

11,028

222,554

 

 

For the six months ended 30 June 2011 (Unaudited)

 

Europe

China

Mongolia

Rest of Asia

North America

SouthAfrica

Australia

Total

 

$'000

$'000

$'000

$'000

$'000

$'000

$'000

$'000

Investment income/(losses):

Realised losses on disposal of investments

- 

(7)

(20)

- 

- 

- 

- 

(27)

Unrealised gains/(losses) on investments

558

7,031

22,638

(392)

133

(7,351)

2,798

25,415

Share of loss of an associate

- 

(2)

- 

- 

- 

- 

- 

(2)

Income/(loss) from loans

80

136

- 

13

- 

(2,406)

388

(1,789)

638

7,158

22,618

(379)

133

(9,757)

3,186

23,597

Net divestment/(investment)

Net proceeds of divestment

- 

8,580

1,500

- 

- 

- 

- 

10,080

Investment

(600)

(31,366)

(17,183)

-

-

- 

- 

(49,149)

Balance sheet

Investment portfolio*

7,218

64,285

93,321

- 

7,508

15,934

34,288

222,554

 

 

9 Finance income and costs

 

 

 

(Unaudited)

Six months ended

30 June 2012

US$'000

(Unaudited)

Six months ended

30 June 2011

US$'000

Finance income

Bank interest

211

25

211

25

Finance costs

Bank charges

(110)

(55)

Interest expenses of convertible zero

dividend preference shares

(2,102)

(1,237)

(2,212)

(1,292)

Total

(2,001)

(1,267)

 

 

10 Income tax

 

No provision for current tax was made for the year as the subsidiaries had no assessable profit. As the Company is not in receipt of income from Manx land or property and does not hold a Manx banking licence, it is taxed at the standard rate of zero per cent on the Isle of Man. As the Company is quoted on AIM market of the London Stock Exchange, it is outside the scope of the Attribution Regime for Individuals.

 

(Unaudited)

Six months ended

30 June 2012US$'000

(Unaudited)

Six months ended

30 June 2011US$'000

Current taxes

Current year

-

263

Deferred taxes

Deferred income taxes*

(104)

(124)

Total income taxes in the statement of comprehensive income

(104)

139

 

* The deferred income tax relates to net change in fair value loss of Celadon Mining Ltd and convertible option of China Rice Ltd, estimated in accordance with the relevant tax laws and regulations in the PRC based on a tax rate of 10 per cent.

 

11 (Loss)/earnings per share

Numerator

(Unaudited)

Six months ended

30 June 2012

US$'000

(Unaudited)

Six months ended

30 June 2011

US$'000

(Loss)/profit for the period attributable to owners of the parent

as used in the calculation of basic (loss)/earnings per share

(37,182)

19,280

Interest on convertible zero dividend preference shares

- 

1,237

(Loss)/profit for the period attributable to owners of the parent

as used in the calculation of diluted (loss)/earnings per share

(37,182)

20,517

Denominator

(Unaudited)

30 June 2012

Number of shares

(Unaudited)

30 June 2011

Number of shares

Weighted average number of ordinary shares for basic (LPS)/EPS

354,183,558

297,563,069

Effect of dilution:

Weighted average number of convertible zero

dividend preference shares for basic (LPS)/EPS

-

39,430,067

Share of options

-

7,032,534

Weighted average number of ordinary shares adjusted for the effect of dilution

354,183,558

344,025,670

Basic (loss)/earnings per share

(10.50) cents

6.48 cents

Diluted (loss)/earnings per share

(10.50) cents

5.96 cents

 

12 Investments at fair value through profit or loss

 

As at 30 June 2012 (Unaudited)

Name*

Country of incorporation

Fair Value hierarchy level

Proportion of ownership interest

Cost

US$'000

Fair value

US$'000

 China Cleantech Partners, L.P.****

 Cayman

3

50.1%

12,500

12,500

 Trafigura Origo Joint Venture LLC *****

 Mongolia

3

50.0%

400

400

 IRCA Holdings Ltd

 British Virgin Islands

3

49.1%

9,505

-

 Resources Investment Capital Ltd

 British Virgin Islands

3

38.5%

287

287

 Roshini International Bio Energy Corporation

 British Virgin Islands

3

35.9%

17,050

-

 China Rice Ltd

 British Virgin Islands

3

32.1%

13,000

13,000

 Kincora Copper Ltd***

 Canada

3

29.2%

4,706

7,028

 Niutech Energy Ltd

 British Virgin Islands

3

21.1%

6,350

6,350

 Moly World Ltd

 British Virgin Islands

3

20.0%

10,000

10,000

 R.M.Williams Agricultural Holdings Pty Ltd

 Australia

3

17.5%

20,000

22,651

 Unipower Battery Ltd

 Cayman Islands

3

16.5%

4,301

4,301

 Fans Media Co., Ltd

 British Virgin Islands

3

14.3%

2,360

2,360

 Gobi Coal & Energy Ltd***

 British Virgin Islands

3

14.0%

14,960

66,970

 Celadon Mining Ltd

 British Virgin Islands

3

9.7%

13,069

23,661

 Staur Aqua AS

 Norway

3

9.2%

719

530

 HaloSource, INC.

 USA

1

4.3%

3,121

1,190

 Voyager Resource Ltd***

 Australia

1

3.5%

4,776

947

 Bach Technology GmbH

 Germany

3

2.5%

60

185

 Rising Technology Corporation Ltd/Beijing Rising Information Technology Ltd **

 British Virgin Islands

3

2%/1.6%

5,565

4,032

 Kooky Panda Ltd

 Cayman Islands

3

1.2%

25

25

 Fram Exploration AS

 Norway

3

1.1%

1,501

1,491

 Six Waves Inc

 British Virgin Islands

3

1.1%

240

2,600

 SPT Energy Group Inc

 China

1

0.4%

989

875

 Hilong Holding Ltd

 China

1

0.3%

1,145

1,141

 Other quoted investments***

 Cayman

1

5,252

3,845

Total

 

151,881

186,369

 

* There are no significant restrictions that will have an impact on ability to transfer of these investments, except a lock up of the shares of Kincora Copper Ltd which will expire in July 2014.

** 2% equity stake in Rising Technology Corporation Ltd and 1.6% beneficial interest in Beijing Rising Information Technology Ltd, a company incorporated in the PRC, under a nominee agreement.

*** Investments held by China Commodities Absolute Return Ltd ("CCF") and MSE Liquidity Fund ("MSE Fund"), the funds managed by the Group. The Group ceased to recognize CCF as an investment at FVTPL on 1 May 2011 when its ownership in CCF increased to 60% and instead recognized its separate assets and liabilities.

**** A private equity fund focusing on China's cleantech sectors, jointly formed and co-managed by the Group and EFMI Limited on 50/50 basis.

***** A company focusing on mineral and metal exploration, jointly formed and co-managed by the Group and Eltrana LLC on 50/50 basis.

 

 

12 Investments at fair value through profit or loss (Continued)

The proportion of ownership interest held by CCF in unlisted investments is as follows:

Name*

Proportion of ownership interest

Cost

US$'000

Fair value

US$'000

Gobi Coal & Energy Ltd

0.2%

252

 1,128

Kincora Copper Ltd

4.5%

1,063

 1,094

Voyager Resource Ltd

0.5%

589

 134

 

In accordance with IFRS 7: Financial Instruments: Disclosures, financial instruments recognized at fair value are required to be analysed between those whose fair value is based on:

a) Quoted prices in active markets for identical assets or liabilities (Level 1);

b) Those involving inputs other than quoted prices included in level 1 that are observable for the asset or liability, either directly (as prices) or indirectly (derived from prices) (Level 2); and

c) Those with inputs for the asset or liability that are not based on observable market data (unobservable inputs) (Level 3).

 

During the period, there were no transfers between Levels.

Statement of changes in investments at fair value through profit or loss based on level 3:

(Unaudited)

Six month ended

30 June 2012

US$'000

(Audited)

2011

US$'000

Opening balance

210,242

127,963

Acquisitions

127

63,050

Proceeds from disposals of investments

(13)

(14,387)

Increase upon the consolidation of CCF and MSE

-

2,773

Net exchange difference

411

(266)

Movement in unrealised (losses)/gains on investments

- In profit or loss

(32,396)

38,402

Transfers out of Level 3

-

(7,293)

Closing balance

178,371

 

210,242

 

 

12 Investments at fair value through profit or loss (Continued)

 

As at 30 June 2011 (Unaudited)

Name*

Country of incorporation

Fair Value hierarchy level

Proportion of ownership interest

Cost

US$'000

Fair value

US$'000

IRCA Holdings Ltd

British Virgin Islands

3

 49.1%

 9,505

 2,104

Resource Investment Capital Ltd

British Virgin Islands

3

 39.8%

 287

 287

Roshini International Bio Energy Corporation

British Virgin Islands

3

 35.9%

 17,050

-

China Rice Ltd

British Virgin Islands

3

 32.1%

 13,000

 13,000

Kincora Group Ltd***

British Virgin Islands

3

 25.0%

 2,925

 11,086

Moly World Ltd

British Virgin Islands

3

 20.0%

 10,000

 10,000

R.M.Williams Agricultural Holdings Pty Ltd

Australia

3

 19.3%

 20,000

 31,229

Gobi Coal & Energy Ltd***

British Virgin Islands

3

 17.9%

 14,960

 66,744

Niutech Energy Ltd (Achieve Stars Development Ltd)

British Virgin Islands

3

 17.1%

 4,700

 4,700

Unipower Battery Ltd

Cayman Islands

3

 16.5%

 4,301

 4,301

Fans Media Co., Ltd

British Virgin Islands

3

 14.3%

 2,360

 2,360

Celadon Mining Ltd

British Virgin Islands

3

 9.7%

 13,069

 24,358

Staur Aqua AS

Norway

3

 9.2%

 719

 804

HaloSource Inc

USA

3

 4.3%

 3,121

 7,226

Brazilian Diamonds Ltd***

Canada

1

 3.5%

 94

 322

Bach Technology GmbH

Germany

3

 2.5%

 60

 206

Kooky Panda Ltd

Cayman Islands

3

 1.2%

 25

 25

Fram Exploration AS

Norway

3

 1.1%

 1,501

 1,662

Rising Technology Corporation Ltd/Beijing Rising Information Technology Ltd**

British Virgin Islands

3

2%/1.6%

 5,565

 5,321

Other quoted investments***

1

 3,016

 2,811

Total

 

 126,258

 188,546

 

 

12 Investments at fair value through profit or loss (Continued)

 

As at 31 December 2011 (Audited)

 

Name*

Country of

incorporation

Fair Value hierarchy level

Proportion of ownership

interest

Cost

US$'000

Fair value

US$'000

 China Cleantech Partners, L.P.****

Cayman

3

50.1%

12,500

12,500

 Trafigura Origo Joint Venture LLC *****

Mongolia

3

50.0%

400

400

 IRCA Holdings Ltd

British Virgin Islands

3

49.1%

9,505

-

 Resources Investment Capital Ltd

British Virgin Islands

3

38.5%

287

287

 Roshini International Bio Energy Corporation

British Virgin Islands

3

35.9%

17,050

-

 Kincora Copper Ltd***

Canada

3

33.2%

4,592

11,454

 China Rice Ltd

British Virgin Islands

3

32.1%

13,000

13,000

 Niutech Energy Ltd

British Virgin Islands

3

21.1%

6,350

6,350

 Moly World Ltd

British Virgin Islands

3

20.0%

10,000

10,000

 R.M. Williams Agricultural Holdings Pty Ltd

Australia

3

17.5%

20,000

29,551

 Unipower Battery Ltd

Cayman Islands

3

16.5%

4,301

4,301

 Fans Media Co., Ltd

British Virgin Islands

3

14.3%

2,360

2,360

 Gobi Coal & Energy Ltd***

British Virgin Islands

3

14.3%

14,960

87,061

 Celadon Mining Ltd

British Virgin Islands

3

9.7%

13,069

23,325

 Staur Aqua AS

Norway

3

9.2%

719

528

 HaloSource, INC.

USA

1

4.3%

3,121

2,689

 Voyager Resource Ltd***

Australia

1

3.5%

4,871

3,236

 Bach Technology GmbH

Germany

3

2.5%

60

184

 Rising Technology Corporation Ltd/Beijing Rising Information Technology Ltd**

British Virgin Islands

3

2%/1.6%

5,565

4,828

 Kooky Panda Ltd

Cayman Islands

3

1.2%

25

25

 Six Waves Inc

British Virgin Islands

3

1.1%

240

2,600

 Fram Exploration AS

Norway

3

1.1%

1,495

1,488

 Other quoted investments***

1

3,860

3,029

 Total

 

 

 

 148,330

 219,196

 

13 Investment in an associate

 

The following entity meets the definition of an associate and has been accounted for in the consolidated financial statements on an equity basis:

 

As at 30 June 2012 (Unaudited)

 

Name

Country of incorporation

Proportion of voting rights held

Dragon Ports Ltd ("DP")

 British Virgin Islands

33.96% (Owned by Ascend Ventures Ltd)

 

Amounts relating to the associate for the six months ended 30 June 2012 are as follows:

US$'000

Total assets

1,076

Total liabilities

709

Revenue

161

Loss

(7)

 

As at 30 June 2011 (Unaudited)

 

Name

Country of incorporation

Proportion of voting rights held

Dragon Ports Ltd ("DP")

 British Virgin Islands

44.7% (Owned by Ascend Ventures Ltd)

 

Amounts relating to the associate for the six months ended 30 June 2011 are as follows:

US$'000

Total assets

1,415

Total liabilities

794

Revenue

316

Loss

(4)

 

As at 31 December 2011 (Audited)

 

Name

Country of incorporation

Proportion of voting rights held

Dragon Ports Ltd

 British Virgin Islands

33.96% (Owned by Ascend Ventures Ltd)

 

Amounts relating to the associate for 2011 are as follows:

 

2011

US$'000

 

Total assets

1,101

 

Total liabilities

706

 

Revenues

302

 

Loss

(204)

 

 

 

14 Investment in joint ventures

 

The Group has the following significant interests in joint ventures, and has been accounted for in the Group's consolidated financial statements as of the 30 June 2012 on an equity basis:

 

Name

Country of incorporation

Proportion of voting rights held

China CleanTech GP Ltd ("GP")

Cayman

50% (Owned by Origo Partners Plc)

China CleanTech AMC Ltd ("AMC")

Cayman

50% (Owned by Origo Partners Plc)

 

Amounts relating to the joint ventures for 30 June 2012 are as follows:

 

(Unaudited)

30 June 2012

(GP)

(Unaudited)

30 June 2012 (AMC)

US$'000

US$'000

Current assets

8

137

Non-current assets

312

5

Total assets

320

142

Current liabilities

16

27

Non-current liabilities

220

100

Total liabilities

236

127

Income

- 

- 

Expenses

(3)

(33)

Other comprehensive income

- 

- 

Total loss

(3)

(33)

 

 

Amounts relating to the joint ventures for 31 December 2011 are as follows:

 

2011(GP)

2011 (AMC)

US$'000

US$'000

Current assets

10

167

Non-current assets

312

5

Total assets

322

172

Current liabilities

15

107

Non-current liabilities

220

100

Total liabilities

235

207

Income

-

-

Expenses

(14)

(54)

Other comprehensive income

-

-

Total loss

(14)

(54)

 

There are no outstanding commitments and contingent liabilities related to the joint ventures.

 

15 Loans

 

The Group has entered into convertible credit agreements and has the right to convert the outstanding principal balance of relevant loans into borrower's shares according to certain conversion conditions, and loan agreements with certain investee companies as set forth in the table below.

 

As at 30 June 2012 (Unaudited)

Loan

rates

Loan

 principal

Loans

 due

within

one year

Loans due

 after

one year

Fair value

Borrower

%

US$'000

US$'000

US$'000

US$'000

Convertible credit agreements*

China Rice Ltd

 4

 15,000

 5,000

 10,000

 15,000

Unipower Battery Ltd

 6

 9,000

 9,000

-

 9,000

IRCA Holdings Ltd

8-18

 11,645

 6,047

 894

 6,941

Staur Aqua AS

 15

 3,848

786

 2,171

 2,957

R.M. Williams Agricultural Holdings Pty Ltd

 20

 3,090

 2,972

-

 2,972

Dragon Ports Ltd

-

 174

 152

-

 152

Roshini International Bio Energy Corporation

-

 425

-

-

-

Sub-total

 43,182

23,957

13,065

 37,022

Loan

rates

Loan principal

Loans

Due

 within one year

Loans due

 after

one year

Amortised cost

Borrower

%

US$'000

US$'000

US$'000

US$'000

Loan agreements*

 IRCA Holdings Ltd

6-10

 3,158

-

 1,741

 1,741

 Shanghai Evtech New Energy Technology Ltd

-

 510

 510

-

 510

 China CleanTech GP Ltd

-

 110

 110

-

 110

 China CleanTech AMC Ltd

-

 50

 50

-

 50

 View Step Corporation Ltd

-

 25

-

25

 25

 China Silvertone Investment Co Ltd

-

 478

-

-

-

Sub-total

 

4,331

670

1,766

2,436

Total

 

47,513

24,627

14,831

39,458

 

 

* Loans in relation to convertible credit agreements are measured at fair value. Loans in relation to loan agreements are measured at amortised cost using the effective interest rate method less any identified impairment losses. There are no breaches under the terms and conditions of loan agreements.

 

 

15 Loans (Continued)

 

As at 30 June 2011 (Unaudited)

Loan

rates

Loan

 principal

Loans

 due

within

one year

Loans due

 after

one year

Fair value

Borrower

%

US$'000

US$'000

US$'000

US$'000

Convertible credit agreements*

Dragon Ports Ltd

-

173

173

-

173

IRCA Holdings Ltd

8-18

11,645

7,245

4,400

11,645

Kincora Group Ltd

-

 500

-

500

500

R.M.Williams Agricultural Holdings Pty Ltd

20

 3,090

-

 3,060

 3,060

Roshini International Bio-Energy Corporation

-

392

-

-

-

Staur Aqua AS

15

 3,848

4,492

-

4,492

Unipower Battery Ltd

6

9,000

-

9,000

9,000

Sub-total

 28,648

11,910

16,960

28,870

Loan

rates

Loan principal

Loans

Due

 within one year

Loans due

 after

one year

Amortised cost

Borrower

%

US$'000

US$'000

US$'000

US$'000

Loan agreements*

China Silvertone Investment Co Ltd

-

 478

-

478

 478

Shanghai Evtech New Energy Technology Ltd

-

 197

197

-

 197

IRCA Holdings Ltd

6-10

 2,158

-

 2,184

 2,184

Smartron 5 Inc

-

 520

-

 520

 520

View Step Corporation Ltd

-

 25

-

 25

 25

Sub-total

 3,378

197

 3,207

 3,404

Total

 

 32,026

12,107

20,167

 32,274

 

15 Loans (Continued)

 

As at 31 December 2011

Loan

rates

Loan

 principal

Loans

 due

within

one year

Loans due

 after

one year

Fair value

Borrower

%

US$'000

US$'000

US$'000

US$'000

Convertible credit agreements*

 China Rice Ltd

 4

 10,000

-

 10,000

10,000

 Unipower Battery Ltd

 6

 9,000

9,000

-

 9,000

 IRCA Holdings Ltd

8-18

 11,645

5,391

1,549

6,940

 Staur Aqua AS

 15

 3,848

2,950

-

 2,950

 R.M. Williams Agricultural Holdings Pty Ltd

 20

 3,090

2,930

-

 2,930

 Dragon Ports Ltd

-

 173

154

-

 154

 Roshini International Bio Energy Corporation

-

 424

-

-

-

Sub-total

 38,180

20,425

11,549

 31,974

Loan

rates

Loan principal

Loans

 due within

one year

Loans due

 after

one year

Amortised cost

Borrower

%

US$'000

US$'000

US$'000

US$'000

Loan agreements*

 IRCA Holdings Ltd

6-10

2,408

-

 986

 986

 Shanghai Evtech New Energy Technology Ltd

-

 352

352

 352

 China CleanTech GP Ltd

-

 110

-

 110

 110

 China CleanTech AMC Ltd

-

 50

-

 50

 50

 View Step Corporation Ltd

-

 25

-

 25

 25

 China Silvertone Investment Co Ltd

-

 478

-

-

-

Sub-total

 

 3,423

352

1,171

 1,523

Total

 

 41,603

20,777

12,720

 33,497

 

 

Statement of changes in loans:

(Unaudited)

Six months ended

30 June 2012

US$'000

(Audited)

2011

US$'000

Opening balance

 33,497

34,942

Addition

 5,908

21,685

Repayment

-

(1,650)

Write-off

(2)

(8,110)

Conversion of loans into investments

-

(13,240)

Exchange difference

 55

(130)

Closing balance

 39,458

33,497

 

 

 

16 Derivative financial assets

 

 

Fair Value

hierarchy level

(Unaudited)

30 June 2012

US$'000

(Unaudited)

30 June 2011

US$'000

(Audited)

31 December 2011

US$'000

Warrants

3

-

1,608

2,523

Derivative component of convertible zero

 dividend preference shares (see note 19)

2

30

3,543

261

Derivative from convertible options

3

3,824

-

4,206

Total

3,854

5,151

6,990

 

In accordance with the fair value hierarchy described in note 12, derivative financial instruments are measured using level 2 inputs for component of convertible zero dividend preference shares and level 3 for warrants and convertible options.

 

 

17 Trade and other receivables

 

(Unaudited)

30 June 2012

US$'000

(Unaudited)

30 June 2011

US$'000

(Audited)

31 December 2011

US$'000

Trade debtors

379

676

519

Other debtors

1,667

2,460

2,582

Loan interest receivables

3,981

2,279

2,934

Prepayments

328

359

301

Total

6,355

5,774

6,336

 

 

18 Trade and other payables

 

 

(Unaudited)

30 June 2012

US$'000

(Unaudited)

30 June 2011

US$'000

(Audited)

31 December 2011

US$'000

Trade payables

1

270

193

Other payables

910

558

839

Total

911

828

1,032

 

 

19 Liability component of convertible zero dividend preference shares

 

 

 

Number of shares

Liability

component

Equity

component

Early redemption option derivative

 

US$'000

US$'000

US$'000

 

Balance at 1 January 2011

-

-

-

-

Issue of convertible zero dividend

preference shares

60,000,000

55,892

7,651

(3,543)

Expenses of the issue

-

(2,561)

(189)

-

Balance at 9 March 2011

60,000,000

53,331

7,462

(3,543)

Interest expenses on convertible zero dividend preference shares

-

3,264

-

-

Fair value movement of early redemption option derivative

-

-

-

3,282

Balance at 1 January 2012

60,000,000

56,595

7,462

(261)

Interest expenses on convertible zero dividend preference shares

-

2,102

-

-

Fair value movement of early redemption option derivative

-

-

-

231

Balance at 30 June 2012

60,000,000

58,697

7,462

(30)

 

On 8 March 2011, the Company issued 60 million convertible zero dividend preference shares ("Convertible Preference Shares") at a price of US$1.00 per share. The Convertible Preference Shares have a maturity period of five years from the issue date and can be converted into 1 ordinary share of the Company at the conversion price of US$0.95 per share at the holder's option at any time between more than 40 dealing days after 8 March 2011 up to 5 dealing days prior to the maturity date and, if it has not been converted, it will be redeemed on maturity at the redemption price of US$1.28 per share (representing a gross redemption yield of 5 per cent per annum at issue).

The Convertible Preference Shares contain a redemption feature which allows for early redemption at the option of issuer. The issuer has the option to redeem all or some of the Convertible Preference Shares subject to the restrictions on redemption described below:

 

(a) at any time after the second anniversary of 8 March 2011, for a cash sum of US$1.28 per Convertible Preference Share redeemed;

(b) at any time after the second anniversary of 8 March 2011, if in any period of 30 consecutive dealing days the closing middle market price of the ordinary shares of the Company exceeds US$1.235 per ordinary share of the Company on 20 or more of those days, for a cash sum equal to the Accreted Principal Amount in respect of the Convertible Preference Shares being redeemed;

(c) at any time, if less than 15 per cent of the Convertible Preference Shares remain outstanding, for a cash sum equal to the Accreted Principal Amount in respect of the Convertible Preference Shares being redeemed.

 

The Convertible Preference Shares contain three components, a liability component, an equity component and the early redemption option derivative. The effective interest rate of the liability component is 6.5 per cent. The early redemption option derivative is presented as derivative financial assets in the consolidated statement of financial position and is measured at fair value subsequent to initial recognition with changes in fair value recognized in profit and loss.

 

 

20 Provision

 

 

(Unaudited)

30 June 2012

US$'000

(Unaudited)

30 June 2011

US$'000

(Audited)

31 December 2011

US$'000

USR*

634

2,210

1,495

Performance incentive provision**

5,962

-

13,357

Total

6,596

2,210

14,852

 

* The provision relates to the fair value of USR granted to certain directors, executives and key employees under the Company's joint share ownership scheme. Further details about the USR are included in note 22 to the financial statements.

 

** Refer to note 5 for total performance incentive expenses

 

21 Issued capital

 

(Unaudited)

30 June 2012

(Unaudited)

30 June 2011

(Audited)

31 December 2011

Authorized

Number of shares

£'000

Number of shares

£'000

Number of shares

£'000

Ordinary shares of £ 0.0001 each

500,000,000 

50 

500,000,000 

50 

500,000,000

50

 

 

 

 

 

 

 

Issued and fully paid

Number of shares

US$'000

Number of shares

US$'000

Number of shares

US$'000

At beginning of the period

360,168,501

56

302,410,168

47

302,410,168

47

Issued on 23 December 2011 on placing for cash*

-

-

-

-

57,758,333

9

At end of the period/year

360,168,501

56

302,410,168

47

360,168,501

56

 

* 57,758,333 ordinary shares were issued to both existing and new shareholders of the Company on 23 December 2011 by way of placing at a price of 36 pence per share.

 

 

22 Share option scheme

 

The Group has a number of share schemes that allow employees to acquire shares in the Company.

 

The total cost recognized in the statement of comprehensive income is shown below:

 

(Unaudited)

30 June 2012US$'000

(Unaudited)

30 June 2011US$'000

Equity-settled option

348

31

USR

(861)

648

(513)

679

 

The following table illustrates the number ("No.") and weighted average exercise prices ("WAEP") of, and movements in share options during the six months ended 30 June 2012 and 2011, and year ended 31 December 2011.

 

(Unaudited)

30 June 2012

(Unaudited)

30 June 2011

(Audited)

31 December 2011

 

No.

WAEP

No.

WAEP

No.

WAEP

Outstanding at 1 January

11,451,932

23.45p

11,451,932

23.45p

11,451,932

23.45p

Granted during the period/year

13,600,000

31.22p

-

-

-

-

Forfeited during the period/year

(800,000)

(31.00)p

-

-

-

-

Exercised during the period/year

-

-

-

-

-

-

Expired during the period/year

-

-

-

-

-

-

Outstanding at the end of the period/year

24,251,932

27.56p

11,451,932

23.45p

11,451,932

23.45p

Exercisable at the end of the period/year

11,635,264

11,451,932

 

11,451,932

- 

 

 

 

22 Share option scheme (Continued)

 

Outstanding options include 6,800,000, 3,500,000,500,000 and 13,600,000 equity-settled options granted on 06 October 2006, 13 March 2008, 06 February 2009 and 02 February 2012 respectively to certain directors and employees of the Company and 651,932 equity-settled options granted on 21 December 2006 to Seymour Pierce Ltd, the Company's former nominated adviser. The Company did not enter into any share-based transactions with parties other than employees during the six months ended 30 June 2012, 2011,2010, 2009, 2008 and 2007, except as described above.

 

On 16 October 2009, 4,847,099 of USR were granted to certain directors, executives and key employees under the Company's joint share ownership scheme ("JSOS"). 50 per cent of USR will vest 12 months from the date of grant and 50% of USR will vest 24 months from the date of grant. The exercise price of the USR granted is 15.50 pence compounded at 3.5 per cent per annum over the year from the grant date to the exercise date of USR. The fair value of the USRs is estimated at the end of each reporting period using the Black-Scholes option pricing model. The contractual life of each USR granted is 10 years.

 

The following table illustrates the number ("No.") and weighted average exercise prices ("WAEP") of, and movements in USRs during the six months ended 30 June 2012 and 2011, and year ended 31 December 2011.

 

(Unaudited)

30 June 2012

(Unaudited)

30 June 2011

(Audited)

31 December 2011

 

No.

WAEP

No.

WAEP

No.

WAEP

Outstanding at 1 January

4,847,099

15.50p

4,847,099

15.50p

4,847,099

15.50p

Granted during the period/year

-

-

-

-

-

-

Forfeited during the period/year

-

-

-

-

-

-

Exercised during the period/year

(129,032)

15.50p

-

-

-

-

Expired during the period/year

-

-

-

-

-

-

Outstanding at the end of the period/year

4,718,067

15.50p

4,847,099

15.50p

4,847,099

15.50p

Exercisable at the end of the period/year

4,718,067

2,423,550

 

4,847,099

 

 

The following table lists the inputs to the model used to calculate the fair value of USRs for the period.

 

Weighted average share price (pence)

23.25

Exercise price (pence)

15.50

Expected weighted average mature life (years)

2

Expected volatility (%)

33.87

Expected dividend growth rate (%)

-

Risk-free interest rate (%)

2.25

The volatility assumption, measured at the standard deviation of expected share price returns, was based on a statistical analysis of the Company's daily share prices from 1 July 2009 to 30 June 2012 using source data from Bloomberg.

 

The carrying amount of the liability relating to the USR as at 30 June 2012 is US$634,223 and the expense recognized as share-based payments during the period is (US$512,900).

 

 

 

23 Related party transactions

 

Identification of related parties

 

The Group has a related party relationship with its subsidiaries, joint ventures, associates and key management personnel. Transactions between the Company and its subsidiaries have been eliminated on consolidation and are not disclosed in this note.

 

Transactions with key management personnel

 

The Group's key management personnel are the Executive and Non-executive directors as identified in note 7. Other than as disclosed above, there were no other significant transactions with key management personnel during the period.

 

Trading transactions

 

The following table provides the total amount of significant transactions and outstanding balances which have been entered into with related parties during the six months ended 30 June 2012 and 30 June 2011, and the year ended 31 December 2011.

 

 

(Unaudited)

30 June 2012

US$'000

(Unaudited)

30 June 2011

US$'000

(Audited)

31 December 2011

US$'000

Amounts due from/(to) related parties*

Origo Advisers Ltd**

(5,809)

3

(13,204)

GLG Partners LP

-

268

144

Chris Andre Rynning ***

79

13

5

Sales to related parties

GLG Partners LP

-

556

748

Performance incentive

Origo Advisers Ltd**

(7,395)

-

13,357

Purchases from related parties

Li Yi Fei

-

191

383

GLG Partners LP

-

-

21,649

Transactions with personnel

Luke Leslie****

-

-

45

 

 

* The amounts are unsecured, non-interest bearing and have no fixed terms of repayment. In the opinion of the directors, the Company will demand the amounts within 12 months from the reporting date. Accordingly, the amounts are shown as current.

 

** Origo Advisers Ltd is controlled by entities whose ultimate beneficiaries include two Directors of the Company (Mr. Rynning and Mr. Ponnert).

 

*** Chris Andre Rynning is a director of the Company. 

 

**** Luke Leslie is a director of CCF which is one of subsidiaries of the Group. The amount is the performance incentive according to the advisory agreement between CCF and the Group.

 

 

 

24 Commitments and contingencies

 

·; In April 2010, the Company entered into an irrevocable Standby Letter of Credit ("L/C") with Standard Chartered Bank (Hong Kong) Ltd for an aggregate amount up to US$3 million, which was increased to US$3.5 million in June 2011, to secure the credit facilities granted by ABSA Bank Ltd to IRCA Holdings Ltd. The L/C will expire on 31 December 2012.

 

·; In May 2011, the Company entered into a guarantee agreement maturing in April 2013 with IRCA Holdings Ltd and Mr. Malcolm Stephen Paul to guarantee the repayment of loans of up to US$500,000 extended by Mr. Malcolm Stephen Paul to IRCA Holdings Ltd.

 

There were no other material contracted commitments or contingent assets or liabilities at 30 June 2012 (31 December 2011: none) that have not been disclosed in the interim consolidated financial statements.

 

25 Events after the reporting period

 

·; In July 2012, the Company has entered into a non-brokered private placement offering with Kincora Copper Ltd of a convertible note in the aggregate principal amount of up to CAD2.5 million due and payable three years from the date of issuance.

 

·; In July 2012, the Company made further subscriptions of US$5 million in MSE, at which point the Company's ownership increased to 88 per cent.

 

Directors, Advisors and Other Information

 

 

Directors

Wang Chao Yong, Executive Chairman

Chris Rynning, Chief Executive Officer

Niklas Ponnert, Chief Financial Officer

Christopher Jemmett, Non-Executive Director

Lionel de Saint-Exupery, Non-Executive Director

Tom Preststulen, Non-Executive Director

Country of incorporation of parent company

Isle of Man

Company number

005681V

Auditors

Ernst & Young LLC

Rose House, 51-59 Circular Road

Douglas

Isle of Man IM1 1AZ, United Kingdom

Nominated adviser

Liberum Capital Ltd.

Ropemaker Place, Level 12

25 Ropemaker Street

London, EC2Y 9AR

Solicitors to the company

Charles Russell LLP

5 Fleet Place

London, EC4M 7RD

Public relations advisers

Aura Financial LLP

The Economist Plaza,

7th Floor,

27 St James's Street,

London, SW1A 1HA

Broker

Liberum Capital Ltd.

Ropemaker Place, Level 12

25 Ropemaker Street

London, EC2Y 9AR

 

 

 

 

 

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR BXGDCBUBBGDR
Date   Source Headline
30th May 20227:00 amRNSCancellation - Origo Partners Plc
27th May 20226:00 pmRNSOrigo Partners
28th Apr 20227:30 amRNSSuspension – Origo Partners plc
26th Apr 20227:00 amRNSSuspension from Trading
7th Mar 20227:00 amRNSAsset Sale Update
2nd Feb 20227:00 amRNSReturn of Capital and Asset Sale
27th Jan 20223:16 pmRNSAsset Sale
24th Dec 202110:46 amRNSResult of AGM
6th Dec 20213:34 pmRNSNotice of AGM
3rd Dec 20217:00 amRNSInvestment Update
22nd Sep 20217:00 amRNSHalf-year Report
28th Jun 20217:00 amRNSAnnual Financial Report
4th Jun 20217:00 amRNSSale of Shares in Gobi Coal & Energy Ltd
14th May 202111:18 amRNSHolding(s) in Company
9th Mar 202112:20 pmRNSHolding(s) in Company
8th Mar 20217:00 amRNSStatement re share price movement
24th Feb 20214:27 pmRNSHolding(s) in Company
23rd Feb 20219:53 amRNSHolding(s) in Company
27th Jan 20218:38 amRNSUpdate re Website
22nd Jan 202110:03 amRNSUpdate re Remaining Assets
24th Dec 202011:20 amRNSResult of AGM
24th Dec 202010:14 amRNSHolding(s) in Company
24th Dec 20209:51 amRNSHolding(s) in Company
17th Dec 202012:38 pmRNSHolding(s) in Company
30th Nov 20204:30 pmRNSNotice of AGM
28th Sep 20207:00 amRNSHalf-year Report
23rd Sep 20207:09 amRNSPrice Monitoring Extension
23rd Sep 20207:02 amRNSSecond Price Monitoring Extn
22nd Sep 20202:06 pmRNSSecond Price Monitoring Extn
22nd Sep 20202:01 pmRNSPrice Monitoring Extension
30th Jun 20207:00 amRNSAnnual Financial Report
12th Jun 20207:00 amRNSInvestment update
20th May 202011:00 amRNSHolding(s) in Company
7th May 20207:00 amRNSUpdate RE: Liquidation Plans
29th Apr 20202:06 pmRNSSecond Price Monitoring Extn
29th Apr 20202:02 pmRNSPrice Monitoring Extension
17th Mar 202012:12 pmRNSChange of Registered Office & Update on Website
12th Mar 20203:32 pmRNSWebsite
4th Feb 20207:00 amRNSInvestment Update
24th Dec 20197:00 amRNSInvestors update
11th Nov 201911:33 amRNSHolding(s) in Company
30th Oct 20194:16 pmRNSResult of AGM
23rd Oct 201910:41 amRNSHolding(s) in Company
23rd Oct 201910:39 amRNSHolding(s) in Company
4th Oct 20194:23 pmRNSNotice of AGM
27th Sep 20194:25 pmRNSReplacement Capital Distribution
27th Sep 201911:05 amRNSReplacement Interim Unaudited Financial Statements
27th Sep 20197:05 amRNSCapital Distribution
27th Sep 20197:00 amRNSInterim Unaudited Financial Statements
28th Jun 20194:15 pmRNSPosting of Annual Report

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.