Petra Diamonds Regulatory News (PDL)

RNS Number : 4485H

Petra Diamonds Ld

22 February 2010

 

 

 

 

 

Immediate Release

22 February 2010

 

 

Petra Diamonds Limited

("Petra Diamonds", "Petra", "the Company" or "the Group")

 

Interim results for the six months to 31 December 2009

 

 

Petra Diamonds Limited announces its interim results (unaudited) for the six months to 31 December 2009 ("the Period").

 

 

Highlights

·; Gross mine revenue up 32% to US$62.4 million (H1 2008: US$47.3 million)

·; Group attributable mine revenue¹ up 43% to US$48.4 million (H1 2008: US$33.8 million)

·; Profit from mining activity (before depreciation)²: US$8.0 million (H1 2008: US$10.2 million)

·; EBITDA3: US$38.1 million after Cullinan fair value adjustment of US$31.0 million (H1 2008: US$6.2 million loss)

·; Profitafter tax: US$37.9 million (H1 2008: US$88.0 million loss)

·; Fund raising of US$120 million completed December 2009

·; Increase of direct ownership in the Cullinan mine from 37% to 74%

·; Cash position at 31 December 2009 of US$65.0 million (H1 2008: US$10.5 million)

 

 

Johan Dippenaar, Chief Executive Officer, comments:

"These strong trading results demonstrate that Petra Diamonds has made significant progress during the period, with increased diamond production in a rough diamond market that continues to strengthen.  The Company is in a robust financial position, combining profitable mining operations with a well-capitalised balance sheet. Our priority now is to deliver on our core objective to expand production at each mining asset, taking annual production from one million to over three million carats, and further enhance our profile as the unique growth opportunity in the diamond sector."

 

 

Analyst presentation and webcast

A presentation for analysts will be held at 9:30am GMT on 22 February 2010 at the offices of Buchanan Communications, 45 Moorfields, London EC2Y 9AE.

 

A live webcast of the analyst presentation will be available on Petra's website at www.petradiamonds.com and a recording of this will be available on the website thereafter.

 

 

SUMMARY OF RESULTS (unaudited)

	6 months to 31 December 09		6 months to 31 December 08	Year ended 30 June 09
	US$ million		US$ million	US$ million
Revenue¹	48.4		33.8	69.3
Mining and processing costs	(40.5)		(23.5)	(64.0)
Other direct income/(costs)	0.1		(0.1)	2.5
Profit from mining activity²	8.0		10.2	7.8
Other operating income	6.7		-	3.2
Exploration expense	(0.3)		(13.2)	(13.7)
Corporate overhead	(3.3)		(3.2)	(5.9)
Inventory fair value adjustment4	(4.0)		-	-
Cullinan fair value adjustment5	31.0		-	-
EBITDA3	38.1		(6.2)	(8.6)
Impairments	-		(75.2)	(75.2)
Depreciation	(5.6)		(7.0)	(11.6)
Amortisation	(1.0)		(1.7)	(3.3)
Share based expense	(0.5)		(0.4)	(2.3)
Net finance income	3.0		0.1	7.1
Profit from discontinued operations	-		2.1	1.6
Tax credit	4.0		4.5	3.4
Net profit/(loss) after tax - Group	37.9		(88.0)	(88.9)
Basic and diluted profit/(loss) per share attributable to the equity holders of the Company - cents6	17.8		(49.4)	(49.4)
Cash at bank	65.0		10.5	11.1

 

Notes:

1. For the Period 1 July to 16 November 2009, Petra accounted for its interest in Cullinan under the gross method of proportional consolidation, recognising 50% of revenue and 13% minority interests. With effect from 17 November 2009, the effective date of control for accounting purposes that Petra acquired the remaining 50% interest in Cullinan Investment Holdings Limited ("CIHL") from Al Rajhi Holdings W.L.L., Petra now consolidates 100% of revenue and 26% minority interests in line with IFRS; had the basis of consolidation not been changed from 50% to 100% from 17 November, the revenue for the Period would have been US$42.3m.

2. Stated before depreciation, amortisation of intangibles, interest paid, foreign exchange gains and losses, asset impairment charges and share based payments.

3. EBITDA disclosures are "adjusted EBITDA", being stated before share based expense, foreign exchange gains and losses and asset impairment charges.

4. On 25 November 2009 the Group sold a 168ct stone for US$6.28m. At mine level this realised a profit of US$6.28m, as the production cost for this stone is not material. On acquiring the second 50% of CIHL, management prudently estimated the value of this stone for accounting purposes (based on 60% of potential upside sale value) at US$4m, and this became the cost to the Group for IFRS reporting purposes.

5. The acquisition of the second 50% of Cullinan Investment Holdings Limited has been treated as stepped acquisition under IFRS3 (revised). The total fair value gain of US$31m reflects the difference between the book value of the original 50% interest and the fair value (as determined by the price paid for the second 50%). A significant component of this relates to the difference between the production cost of the exceptional Cullinan stones and management's valuation of these stones (the exact split is pending sale of 507ct special stone). In assessing the fair values of the second 50% of net assets acquired management has allocated the premium of consideration over net assets to mineral rights and inventories.

6. Stated after minority interests (BEE partners Cullinan, Koffiefontein and Sedibeng) of US$871,913.

 

 

For further information, please contact:

 

Cathy Roberts	Telephone: +44 20 7318 0452
Petra Diamonds, London	cathyr@petradiamonds.com

 

Bobby Morse / Katharine Sutton	Telephone: +44 20 7466 5000
Buchanan Communications	bobbym@buchanan.uk.com katharines@buchanan.uk.com

 

Nicola Taylor	Telephone: +27 11 880 3924
Russell & Associates	nicola@rair.co.za

 

Mike Jones / Ryan Gaffney	Telephone: +44 20 7050 6500
Canaccord Adams (NOMAD and Joint Broker)	mike.jones@canaccord.com ryan.gaffney@canaccord.com

 

Joshua Critchley / Martin Eales	Telephone: +44 20 7653 4000
RBC Capital Markets (Joint Broker)	joshua.critchley@rbccm.com martin.eales@rbccm.com

 

 

About Petra Diamonds

Petra Diamonds is a leading supplier of rough diamonds, with a gross resource base of 262 million carats. The Company offers a unique growth profile within the diamond sector, increasing its annual production fivefold in the year to June 2009 to over 1 million carats, and with firm plans in place to grow production to over 3 million carats.

 

In South Africa, Petra has interests in five producing mines - Cullinan, Koffiefontein, Helam, Sedibeng and Star - and has also agreed to acquire the Kimberley Underground mines from De Beers (this acquisition is expected to complete soon). In Tanzania, Petra has an interest in the Williamson mine.

 

Petra conducts all its operations according to the highest ethical standards, and will only work in countries which are members of the Kimberley Process. The Company is quoted on the AIM market of the London Stock Exchange (AIM: PDL).

www.petradiamonds.com 

 

 

 

 

 

 

CHAIRMAN'S STATEMENT

Petra experienced strong trading results in the first half of the financial year, recording significant production and revenue growth set against the backdrop of a sustained recovery to the rough diamond market.

 

There were a number of key achievements for the Period. In September 2009, a 507 carat diamond was recovered at the Cullinan mine. This remarkable stone was found in the same production series as three other special diamonds, of 168, 58 and 53 carats, and these three diamonds together sold for a combined revenue of US$9.1 million. The 507 carat diamond, which was recently named The Cullinan Heritage to reflect its illustrious origins and its recovery on South Africa's Heritage Day, is currently on tender and we expect to announce the outcome of the tender on 26 February 2010. Cullinan is now the source of four of the top 20 largest gem diamonds ever found, and with the re-commissioning of the large diamond recovery plant achieved on time at the end of 2009 we believe there is increased potential for further important finds.

 

In December 2009 the Company completed a US$120 million fund-raising, which was subject to strong demand from institutional investors. In addition to strengthening the Company's balance sheet, the funds raised were applied to acquire an additional 37% of Cullinan from Al Rajhi Holdings W.L.L. ("Al Rajhi"), taking Petra's direct ownership of the mine to 74%. At the same time, we restructured the debt owing to Al Rajhi, arising from the original purchase of the mine. Cullinan is our flagship asset, currently contributing over 70% of our production, and a key driver for our revenue and production growth going forward. Following consolidation of the Cullinan ownership, cashflows from the mine now flow directly to Petra.

 

The Period saw steadily improving rough diamond prices, a return of liquidity to the pipeline and commensurately higher levels of confidence restored to our industry. Whilst we remain cautiously optimistic about the short to medium term prospects for our market, the long term fundamentals are very positive, with all commentators agreeing that demand is set to outstrip supply. Our commitment therefore remains first and foremost to continue with the roll-out of the capital expansion programmes at each of our mines, with the stated objective to treble Group production to three million carats by 2019.

 

Finally, I am delighted to welcome Dr. Omar Kamal to the Board of Petra as Non-Executive Director. As a Managing Director of Al Rajhi, our largest shareholder, Dr. Kamal is already intimately involved with the Petra Group and we believe he will add great value to our Board. At the same time, I would like to thank Volker Ruffer, who simultaneously stepped down as Non-Executive Director, for his valued input over Petra's formative years.

 

 

FINANCIAL RESULTS

Revenue

Gross revenue of US$62.4 million was recorded for the Period, an increase of 32% on the US$47.3 million recorded in the six months to 31 December 2008. Group attributable revenue was up 43% to US$48.4 million, against the US$33.8 million recorded in the six months to 31 December 2008. A direct comparison of Group revenues between the periods is complicated due to the increased interest in Cullinan acquired during the Period. Had this not occurred, the Group revenue for the Period would have been US$42.3 million, still a considerable increase on the six months to 31 December 2008.

 

For future reporting periods, Petra will now consolidate 100% of the results for the Cullinan mine and this will further significantly increase revenue and EBITDA.

 

Mining and processing costs

Mining and processing costs (before depreciation) for the South African operations increased in ZAR terms by approximately 11% due to upwards pressure on electricity and labour costs experienced for the Period. In US$ reporting terms, mining and processing costs have increased further due to the strengthening of the Rand during the Period by approximately 13.5%, the consolidation of 100% of the mining and processing costs for Cullinan from 17 November 2009, and the inclusion of Williamson for the full six month period.

 

Mining profit

A profit on mining activity of US$8.0 million was recorded for the Period, against a profit of US$10.2 million for the corresponding period. Rough diamond prices only began to strengthen midway through the Period and therefore the stronger prices now being achieved at Petra's tenders, the sale of the 507 carat diamond this month and the full consolidation of Cullinan's earnings from November 2007 will bode well for the profit from mining activities in the six months to June 2010.

 

Other income

As at 1 July 2009, the Company had written down to zero the carrying value of the plant and equipment that remained in Angola following its withdrawal from the Alto Cuilo and Luangue projects. These assets were sold during the Period for US$3.8 million cash and a profit on disposal of the assets of US$3.8 million is included within other income.

 

Given that the Company's withdrawal from Angola is now complete, provisions for withdrawal and associated costs of US$2 million were no longer required and were therefore credited to the income statement within other income. The sale of assets and reversal of provisions are once-off incomes and there will be no further financial impact with regards to the Angolan withdrawals.

 

Exploration and corporate expenses

Petra Diamonds is focused primarily on production, but it has retained some exposure to exploration whilst minimising funding commitments. The Group's modest annual exploration budget is now focused in Botswana, which is considered to offer a highly attractive operating environment, and expenditure (excluding amortisation charges) was US$0.3m for the Period.

 

Corporate overhead remains tightly controlled at US$3.3 million for the Period.

 

Cullinan fair value adjustment

The Cullinan fair value adjustment of US$31 million arises due to the acquisition of the second 50% of Cullinan Investment Holdings Limited ("CIHL"), which has been treated as a stepped acquisition under IFRS3 (revised). The fair value gain reflects the difference between the book value of the original 50% interest in CIHL and the fair value (as determined by the price paid for the second 50%). A significant component of this relates to the difference between the production cost of the exceptional Cullinan stones and management's valuation of these stones (the exact split is pending the sale of the 507 carat special stone). In assessing the fair values of the second 50% of net assets acquired, management has allocated the premium of consideration over net assets to mineral rights and inventories.

 

On 25 November 2009 the Group sold a 168 carat Cullinan diamond for US$6.28 million. At mine level this realised a profit of US$6.28 million, as the production cost for this stone is not material. On acquiring the second 50% of CIHL, management prudently estimated the value of this stone for accounting purposes (based on 60% of potential upside sale value) at US$4 million, and this became the cost to the Group for IFRS reporting purposes.

 

Fund-raising

In December 2009, Petra completed a placing, issuing 121,200,000 new shares and raising gross proceeds of US$120 million. The Company decided to undertake this placing for several reasons:

 

·; Acquisition of an additional 37% of the Cullinan mine

Cullinan is Petra's key asset in terms of the potential for earnings growth and cashflow generation yet the Company previously only had a 37% interest in the mine. Furthermore, cashflows from the mine were ring-fenced to paying down the US$80 million Al Rajhi loan provided in respect to the original acquisition and financing of the mine. Effective 17 November 2009, the Company increased its interest in the Cullinan mine to 74%, by acquiring the 37% interest held by Al Rajhi. The consideration was satisfied by the issue to Al Rajhi of 36 million new Petra shares and a deferred cash consideration of US$35 million, payable December 2011.

 

As part of the above transaction, Petra also took over responsibility for the loan due to Al Rajhi. This loan was reduced to US$50.7 million in December 2009 by the issue of 11.4 million new Petra shares to Al Rajhi and the payment of US$15 million cash from the raising proceeds. In early January 2010, a further US$6.8 million was paid to Al Rajhi by Petra from cash balances, further reducing the principal loan balance to US$43.9 million.

 

·; Repayment of US$20 million Al Rajhi Convertible Loan Note

In order to trigger the acquisition of the additional 37% interest in Cullinan from Al Rajhi, it was a requirement that the Convertible Loan Note, plus accrued interest, be settled. In December 2009, post the raising, Petra paid Al Rajhi US$20.5 million and fully settled the Convertible.

 

·; Strengthening the balance sheet

During the course of 2009 Petra's debt levels had increased as, during a period of very weak diamond prices, the Company had invested out of its own cash resources in the construction of the plant and the care and maintenance of the underground operations at Kimberley Underground, development work at Cullinan and the bulk sampling programme at Williamson. Management considered it important in terms of Petra's corporate development to reduce debt to a more appropriate level. Further the ongoing development of Cullinan and the expansion of Williamson will require additional investment and therefore Petra's treasury needed to be boosted for such funding commitments.

 

The US$120 million funds raised were therefore applied (pre and post Period end) as follows:

 

·; part settlement of the Al Rajhi / Cullinan loan, reducing the loan (including accrued interest and after the issue of new shares to Al Rajhi) from US$89.6 million to US$43.9 million

·; repayment of the Al Rajhi convertible loan note and accrued interest of US$20.5 million; and

·; settlement of various Petra short term debt of US$30.2 million.

 

Cash and debt

As at 31 December 2009, Petra had cash at bank of US$65.0 million and diamond inventories of US$34.8 million; loans, borrowings, trade creditors and the deferred Cullinan consideration totalled US$128.3 million. Subsequent to the Period end US$30 million was applied to settle December trade creditors and further reduce other group debt. The sale of The Cullinan Heritage will complete on Friday 26 February and is expected to substantially boost Petra's treasury, leaving the Group in a strong financial position.

 

 

DIAMOND MARKET

The diamond market made a strong recovery over recent months due to a number of positive factors and rough diamond prices are now close to the averages recorded in the 2008 financial year before the global economic slump. This buoyant market is underpinned by strong demand across all rough diamond categories. In particular, it is encouraging to note the increasing demand for the smaller pique (lower quality) material which is typically used for mass market jewellery in the important US market.

 

Whilst there are positive signs of recovery in the US market, the growth in demand for diamonds is primarily being driven by India and China, which overtook Japan in 2009 to become the world's second largest consumer of diamonds. This rapid growth is exciting for the industry, particularly since the discerning Chinese market tends to favour higher value and better quality diamonds, which are in increasingly scarce supply.

 

On the supply side, the market remains tight due to the cutbacks in supply from the major producers. Whilst global production will gradually increase again this year, market commentators are not forecasting supply to return to the peak production of circa 160 million carats achieved in 2008. This is largely due to the fact that most of the world's important diamond mines have now passed their peak and cannot maintain previous high volumes, as well as the fact that there have been no new significant diamond discoveries since the early 1990's.

 

Petra's strong growth profile, with all assets in expansion mode, will ensure that the Company is poised to benefit from these exciting future supply/demand fundamentals.

 

 

Operations

Petra provided a detailed operational update in its Trading Update announced on 13 January 2010. A summary of this review is included below and new information is included where appropriate.

 

 

Combined operations: Cullinan, Koffiefontein, Williamson and Fissure mines

 

	Unit	6 months ended 31 December 2009	6 months ended 31 December 2008	12 months ended 30 June 2009
Production*
Diamonds produced	Carats	614,594	550,413	1,099,367
Sales*
Revenue	US$M	62.4	47.3	94.4
Diamonds sold	Carats	572,227	368,031	1,011,707

* All figures given on gross basis

 

OPERATIONS - SOUTH Africa

 

 

Cullinan

 

	Unit	6 months ended 31 December 2009	6 months ended 31 December 2008	12 months ended 30 June 2009
Production*
Tonnes treated	Tonnes	1,125,879	1,054,783	2,166,356
Diamonds produced	Carats	473,406	455,597	888,595
Grade	Cpht**	42.1	41.2	41.0
Sales*
Revenue	US$M	40.2	26.9	51.2
Diamonds sold	Carats	461,365	293,831	780,663
Average price per carat	US$	87	92	66
Revenue per tonne	US$	37	38	27
Costs
Cost per tonne	ZAR	174	171	169
CAPEX	US$M	8.7	4.6	11.8

* All figures given on a gross basis; ** Cpht: carats per hundred tonnes

 

Operations progressed well at Cullinan for the Period, with the production ramp-up on schedule and a good recovery in average diamond values, which resulted in revenues increasing significantly during the Period.

 

Unit operating costs at Cullinan remained flat despite above-inflation increases in the cost of electricity and wages. This is mainly as a result of the efficiency improvement projects which have been embarked upon. Future unit costs should remain flat in the short term as further efficiency improvements will be rolled out, while long term unit costs should decrease in real terms as tonnage throughput will increase in line with the expansion plans at the mine.

 

Capital expenditure amounted to US$8.7 million for the Period, with the majority of spend allocated to efficiency improvements in the treatment plant as well as the re-commissioning of the large diamond recovery plant.

 

Petra is currently implementing an expansion plan at Cullinan which will take annual production from just under 900,000 carats in the 2009 financial year to 2.6 million carats by 2019. Development work for the expansion plan commenced on schedule in early 2010, with the start of the breakaway for the decline development to 850 Level.

 

With the recovery of the 507 carat Cullinan Heritage in September 2009, the Cullinan mine has now produced four of the world's top 20 largest high quality gem diamonds: The Cullinan (3,106 carats rough), The Golden Jubilee (755 carats rough), The Centenary (599 carats rough) and The Cullinan Heritage (507 carats rough). To ensure the best possible chance to recover further such important gems, Petra re-commissioned the large diamond recovery plant at Cullinan in December 2009. This is now in full operation and a 130 carat rough diamond was recovered in January. Though a poor quality stone, it demonstrates that the process is operating effectively.

 

 

Koffiefontein

 

	Unit	6 months ended 31 December 2009	6 months ended 31 December 2008	12 months ended 30 June 2009
Production*
Tonnes treated	Tonnes	460,262	625,900	1,149,590
Diamonds produced	Carats	31,015	37,800	52,089
Grade	Cpht	6.0	7.7	6.6
Sales*
Revenue	US$M	9.4	10.7	18.3
Diamonds sold	Carats	28,008	33,739	72,809
Average price per carat	US$	337	318	252
Revenue per tonne	US$	20	25	17
Costs
Cost per tonne	ZAR	147	91	96
CAPEX	US$M	1.7	2.4	4.6

* All figures given on gross basis

 

Revenues recovered as US$ per carat prices improved. A reduction in carats sold compared to prior periods is due to the treatment and subsequent depletion of the run-of-mine ("ROM") stockpile during the comparative periods. Future carat sales from underground production are expected to return to annualised levels of around 75,000 carats per annum, before production is ramped up following the development programme to around 104,000 carats per annum.

 

Unit costs at the mine were adversely affected due to a drop in tonnes treated. The volatility of diamond prices coupled with the need to conserve cash during the global economic downturn resulted in the deferral of the capital programme required for the tailings treatment operation which was originally planned to commence once the stockpile was treated. The tailings treatment will now commence in the six month financial period to June 2010, and management expects unit costs to decrease to the budgeted level of around R123 per tonne.

 

Capital expenditure for the period was lower as a result of the deferrals explained above, with the main focus being the continual development of the underground workings. Capital expenditure in the second half of the 2010 financial year will be ramped up to deliver the tailings treatment project and to continue with the underground development on 52 and 58 Levels respectively.

 

Post Period end, Petra regretfully announced a fatality at Koffiefontein further to an accident in an underground workshop. The safety of all employees is the most important priority for the Company and we extend our sincere condolences to the family of the deceased. There had not previously been a fatality at a Petra mining operation since 2004 and our team will remain highly focused on this area.

 

 

Fissure Mines - Helam, Sedibeng and Star

 

	Unit	6 months ended 31 December 2009	6 months ended 31 December 2008	12 months ended 30 June 2009
Production*
ROM Tonnes treated	Ton	88,939	94,246	176,538
Diamonds produced	Carats	41,815	37,698	71,274
ROM Grade	Cpht	44.7	39.7	37.7
Sales*
Revenue	US$M	5.8	9.5	15.3
Diamonds sold	Carats	33,971	39,398	82,126
Average price per carat	US$	172	240	186
Revenue per tonne	US$	77	95	70
Costs
Cost per ROM tonne**	ZAR	751	906	832
CAPEX	US$M	0.6	1.0	1.8

* All figures given on gross basis

** Costs per ROM tonne are unit cost per ROM tonne only. In the past, the fissures costs per tonne were calculated on total tonnes treated including tailings; since the decision was made to focus on ROM operations only, this number has been restated for clearer comparisons of current activities.

 

The reduction in revenue in comparison with the comparative period is mainly due to a US$5.2 million special stone from Sedibeng, which was sold during the six month period ending 31 December 2008.

 

Operating unit costs improved compared to previous periods. This is due to the restructuring programmes embarked upon at these mines during the 2009 financial year. Unit operating costs will remain under control as further production increases are planned from these operations.

 

Capital expenditure for the Period was mainly focused on ongoing underground development as most of the infrastructure improvements at the fissure mines have been completed in previous periods.

 

 

Kimberley Underground

Although closure of this acquisition has unfortunately taken longer than expected, Petra remains confident that the transaction will close soon. In terms of the outstanding conditions for completion, the old order mining right has been converted and the new order mining right has been divided with regards to the Kimberley Underground mines. There have been several further meaningful developments over the last few weeks and the key items that remain outstanding are the notarial cession of the subdivided new order right and the subsequent registration thereof.

 

Petra continues to operate the mines on a care and maintenance basis and the stockpile of ore at the plant is now 430,000 tonnes, estimated to contain 75,000 carats. The Company will commence processing of the stockpile as soon as the acquisition completes.

 

 

Operations - TANZANIA

 

Williamson

 

	Unit	6 months ended 31 December 2009	6 months ended 31 December 2008	12 months ended 30 June 2009
Production from bulk sampling activities*
Tonnes treated	Ton	1,142,392	338,912	1,495,035
Diamonds produced	Carats	68,358	19,318	84,486
Grade	Cpht	6.0	5.7	5.7
Sales*
Revenue	US$M	6.9	n/a	9.4
Diamonds sold	Carats	48,883	n/a	75,045
Average price per carat	US$	141	n/a	126
Bulk sampling costs capitalised	US$M	3.7	1.1	6.7

* All figures given on gross basis

 

Revenues from bulk sampling activities improved in line with the general improvement in diamond prices and the Company was pleased to record a price of US$172 per carat in the latest tender (24,441 carats) in February 2010, a significant improvement on the average for the six months to 31 December 2009 of US$141, and in line with management's expectations to improve the recoveries and associated diamond values. Petra expects that the new plant and processing techniques to be introduced at the mine will continue to bring about further improvements to diamond values in the future, and that values of US$200 per carat are achievable over the medium term.

 

We were also very encouraged to recover several small fancy pink diamonds, for which the mine is famous, including a 2.38 carat fancy 'bubblegum' pink which sold for close to US$40,000 per carat.

 

Petra is in the process of concluding the design and planning work for a major expansion plan which will deliver a 10 million tonnes ("Mt") operation, contributing 600,000 carats annually to the Group. Petra has now completed a substantial bulk sample of 2.5Mt in order to thoroughly assess the deposit and all operating parameters. The details of the expansion plan will be announced to the market in due course, but initial indications are that it will be a three year process before full production is recommenced.

 

The approvals required from the Williamson Diamonds Limited Board and Tanzanian authorities are progressing well and there is a very high level of support in country for this important and exciting development at Williamson. Petra expects that bulk sampling operations will come to an end before June 2010, whereupon the expansion project commence. During the three year expansion operation, diamond recoveries and sales from the Williamson mine will be substantially lower, and this has been planned for by the Company in its production and cashflow forecasts.

 

As reported in the Company's Trading Update dated 13 January 2010, a shipment of 14,931 carats from Williamson was stolen whilst in transit in late 2009 and an insurance claim lodged with the Company's insurers. Petra will update shareholders when appropriate as this claim progresses, and Petra remains confident that it will be reimbursed for the loss. The sales value of the diamond parcel of approximately US$3 million has not been recorded as Group revenue due to the theft, therefore reducing revenue for the Period.

 

 

EXPLORATION

Botswana - Kalahari Diamonds

For the Period, Petra's activities in Botswana largely centered on desktop work such as the identification of ground holdings to be relinquished (20,900km² relinquished in 2009), new ground to be taken up following various prospectivity analyses (19,400km² acquired in 2009), and focused target generation exercises within both existing and newly identified prospecting areas. As of January 2010, Petra's landholding in Botswana totaled 47,000km², which remains the largest diamond exploration holding in the country.

 

 

Sierra Leone - Kono

Petra recently advised the market that the Kono fissure project, which is at an advanced stage of exploration, is no longer considered core to the Group portfolio and that the Company is in active discussions to sell its share to Stellar Diamonds plc ("Stellar Diamonds").

 

 

CURRENT TRADING AND OUTLOOK

The Period under review marked a recovery from one of the most difficult trading periods ever encountered by our industry. It is a testament to the quality of Petra's asset base and our efficient management structures that the Group has weathered this severe downturn and emerged in a robust financial position. Our operations were net cashflow positive even at the very bottom of the cycle and they are now on track to generate strong cashflows in what is a significantly stronger diamond market.

 

Petra's core strategy is to deliver on our capital rollout, taking production from one million to over three million carats per annum by 2019. We believe this will place the Group in a unique position to capitalise on what we anticipate to be an exciting future for the diamond market.

 

 

Adonis Pouroulis

Chairman

22 February 2010

PETRA DIAMONDS LIMITED

CONDENSED CONSOLIDATED INCOME STATEMENT

FOR THE SIX MONTH PERIOD ENDED 31 DECEMBER 2009

 

		Notes	(Unaudited) 1 July 2009- 31 December2009 US$		(Unaudited) 1 July 2008- 31 December 2008 US$		Year ended  30 June 2009 US$
Revenue			48,473,490		33,819,678		69,291,900
Other income		7	4,444,682		-		3,235,682
Total operating income			52,918,172		33,819,678		72,527,582
Fair value uplift on acquisition of Cullinan Investment Holdings Limited			31,007,782		-		-
Total income			83,925,954		33,819,678		72,527,582
Mining and processing costs			(49,984,144)		(27,933,567)		(72,954,900)
Other direct income/(expense)			2,219,418		(131,929)		2,591,158
Exploration expenditure			(1,363,468)		(17,606,017)		(19,736,982)
Corporate expenditure		8	(3,864,013)		(3,575,452)		(8,298,391)
Impairment charges			-		(75,274,714)		(75,274,714)
Total costs			(52,992,207)		(124,521,679)		(173,673,829)
Financial income			14,168,234		2,971,547		20,759,852
Financial expense			(11,114,730)		(7,025,080)		(13,530,988)
Net financing income / (costs)		9	3,053,504		(4,053,533)		7,228,864
Profit / (loss) before tax			33,987,251		(94,755,534)		(93,917,383)
Income tax credit			3,964,343		4,530,822		3,424,624
Profit / (loss) for the period from continuing operations			37,951,594		(90,224,712)		(90,492,759)
Profit / (loss) on discontinued operations (net of tax)			-		2,148,198		1,557,974
Profit / (loss) for the period			37,951,594		(88,076,514)		(88,934,785)
Attributable to:
Equity holders of the parent company			37,079,681		(90,849,096)		(90,866,007)
Non-controlling interest			871,913		2,772,582		1,931,222
			37,951,594		(88,076,514)		(88,934,785)
Profit / (loss) per share attributable to the equity holders of the parent during the period:
From continuing operations
Basic profit / (loss) – US cents		12	17.77		(50.54)		(50.23)
Diluted profit / (loss)– US cents		12	17.44		(50.54)		(50.23)
From continuing and discontinued operations
Basic profit / (loss) – US cents		12	17.77		(49.37)		(49.38)
Diluted profit / (loss) – US cents		12	17.44		(49.38)		(49.38)

 

 

 

 

 

 

PETRA DIAMONDS LIMITED

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTH PERIOD ENDED 31 DECEMBER 2009

 

			(Unaudited) 1 July 2009- 31 December 2009 US$		(Unaudited) 1 July 2008- 31 December2008 US$		Year ended 30 June 2009 US$
Profit / (loss) for the period			37,951,594		(88,076,514)		(88,934,785)
Profit / (loss) on hedges recognised directly in equity			-		138,299		138,299
Exchange differences recognised directly in equity			-		-		(548,432)
Exchange differences on translation of foreign operations			(82,433)		(29,322,655)		(17,026,322)
Total comprehensive income and expense for the period			37,869,161		(117,260,870)		(106,371,240)

 

 

 

Attributable to:
Equity holders of the parent company			36,997,248		(120,033,452)		(107,767,316)
Non-controlling interest			871,913		2,772,582		1,396,076
			37,869,161		(117,260,870)		(106,371,240)

 

 

 

 

 

 

PETRA DIAMONDS LIMITED

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE SIX MONTH PERIOD ENDED 31 DECEMBER 2009

 

 

 

	Share capital	Share premium account	Foreign currency translation reserve	Hedging reserve	Share-based payment reserve	Other reserves	Accumulated profit / (loss)	Total	Non-controlling interest	Total
	US$	US$	US$	US$	US$	US$	US$	US$	US$	US$
6 Month period ending 31 December 2009:
At 1 July 2009	33,519,068	212,897,937	(6,931,002)	-	1,816,726	4,003,682	(197,541,526)	47,764,885	9,589,063	57,353,948
Total comprehensive income	-	-	32,516	-	(114,949)	-	37,079,681	36,997,248	871,913	37,869,161
Non-controlling interest acquired	-	-	-	-	-	-	-	-	950,019	950,019
Equity settled share based payments	-	(2,052,237)*	-	-	2,573,839	-	-	521,602	-	521,602
Transfer of equity portion of convertible bond	-	-	-	-	-	(4,003,682)	4,003,682	-	-	-
Allotments during the period	27,851,846	142,693,022	-	-	-	-	-	170,544,868	-	170,544,868
Share issue costs	-	(7,319,257)	-	-	-	-	-	(7,319,257)	-	(7,319,257)
At 31 December 2009	61,370,914	346,219,465	(6,898,486)	-	4,275,616	-	(156,458,163)	248,509,346	11,410,995	259,920,341

 

*The fair value of warrants granted to brokers during the issue of new shares during the period, are charged against the share premium account as a direct cost of issuing shares and credited to the share-based payment reserve. 

 

 

 

 

PETRA DIAMONDS LIMITED

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE SIX MONTH PERIOD ENDED 31 DECEMBER 2009

 

 

	Share capital	Share premium account	Foreign currency translation reserve	Hedging reserve	Share-based payment reserve	Other reserves	Accumulated loss	Total	Non-controlling interest	Total
	US$	US$	US$	US$	US$	US$	US$	US$	US$	US$
6 Month period ending 31 December 2008:
At 1 July 2008	36,698,062	228,745,618	(9,488,037)	(138,299)	3,142,465	4,016,968	(109,766,931)	153,209,846	9,187,638	162,397,484
Retranslation of prior periods (refer note 3)	(3,178,994)	(15,847,681)	19,026,675	-	-	-	-	-	-	-
Restated balance at 1 July	33,519,068	212,897,937	9,538,638	(138,299)	3,142,465	4,016,968	(109,766,931)	153,209,846	9,187,638	162,397,484
Total comprehensive income	-	-	(29,322,655)	138,299	-	-	(90,849,096)	(120,033,452)	2,772,582	(117,260,870)
Non-controlling interest share of dividend paid by subsidiary	-	-	-	-	-	-	-	-	(1,691,034)	(1,691,034)
Equity settled share based payments	-	-	-	-	366,198	-	-	366,198	-	366,198
At 31 December 2008	33,519,068	212,897,937	(19,784,017)	-	3,508,663	4,016,968	(200,616,027)	33,542,592	10,269,186	43,811,778

 

 

 

 

 

 

PETRA DIAMONDS LIMITED

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE SIX MONTH PERIOD ENDED 31 DECEMBER 2009

 

 

	Share capital	Share premium account	Foreign currency translation reserve	Hedging reserve	Share-based payment reserve	Other reserves	Accumulated loss	Total	Non-controlling interest	Total
	US$	US$	US$	US$	US$	US$	US$	US$	US$	US$
12 Month period ending 30 June 2009:
At 1 July 2008 as previously reported	36,698,062	228,745,618	(9,488,037)	(138,299)	3,142,465	4,016,968	(109,766,931)	153,209,846	9,187,638	162,397,484
Retranslation or prior periods (refer note 3)	(3,178,994)	(15,847,681)	19,026,675	-	-	-	-	-	-	-
Restated balance at 1 July	33,519,068	212,897,937	9,538,638	(138,299)	3,142,465	4,016,968	(109,766,931)	153,209,846	9,187,638	162,397,484
Total comprehensive income	-	-	(16,469,640)	138,299	(556,682)	(13,286)	(90,866,007)	(107,767,316)	1,396,076	(106,371,240)
Non-controlling interest share of dividend paid by subsidiary	-	-	-	-	-	-	-	-	(994,651)	(994,651)
Equity settled share based payments transferred between reserves	-	-	-	-	(3,091,412)	-	3,091,412	-	-	-
Equity settled share based payments	-	-	-	-	2,322,355	-	-	2,322,355	-	2,322,355
At 30 June 2009	33,519,068	212,897,937	(6,931,002)	-	1,816,726	4,003,682	(197,541,526)	47,764,885	9,589,063	57,353,948

 

 

PETRA DIAMONDS LIMITED

CONDENSED CONSOLIDATED BALANCE SHEET

FOR THE SIX MONTH PERIOD ENDED 31 DECEMBER 2009

 

		(Unaudited) 31 December 2009 US$		(Unaudited) 31 December 2008 US$		30 June 2009 US$
ASSETS
Non-current assets
Property, plant and equipment		332,179,620		130,210,420		176,736,536
Intangible assets		-		2,494,757		1,031,900
Loans and other receivables		43,430,172		13,861,852		19,637,999
Defined benefit pension fund surplus		-		1,286,424		-
Total non-current assets		375,609,792		147,853,453		197,406,435
Current assets
Inventories		39,845,307		18,786,767		14,794,341
Trade and other receivables		26,503,473		26,330,572		18,923,102
Cash and cash equivalents		64,985,264		10,509,333		11,058,285
Total current assets		131,334,044		55,626,672		44,775,728
Total assets		506,943,836		203,480,125		242,182,163
EQUITY AND LIABILITIES
Equity
Share capital		61,370,914		33,519,068		33,519,068
Share premium account		346,219,465		212,897,937		212,897,937
Foreign currency translation reserve		(6,898,486)		(19,784,017)		(6,931,002)
Share-based payment reserve		4,275,616		3,508,663		1,816,726
Other reserves		-		4,016,968		4,003,682
Accumulated loss		(156,458,163)		(200,616,027)		(197,541,526)
Attributable to equity holders of the parent company		248,509,346		33,542,592		47,764,885
Non-controlling interest		11,410,995		10,269,186		9,589,063
Total equity		259,920,341		43,811,778		57,353,948
Liabilities
Non-current liabilities
Loans and borrowings		50,696,264		45,140,776		44,258,418
Deferred consideration		30,342,838		-		-
Trade and other payables		42,744,389		13,372,498		19,073,118
Provisions		35,326,462		27,991,848		26,045,900
Deferred tax liabilities		16,452,261		5,360,369		7,359,359
Total non-current liabilities		175,562,214		91,865,491		96,736,795
Current liabilities
Loans and borrowings		32,525,816		30,324,779		57,410,619
Trade and other payables		14,820,495		23,947,034		12,983,253
Derivative financial liabilities		-		2,234,851		-
Current tax payable		2,893,087		2,144,417		2,782,000
Provisions		21,221,883		9,151,775		14,915,548
Total current liabilities		71,461,281		67,802,856		88,091,420
Total liabilities		247,023,495		159,668,347		184,828,215
Total equity and liabilities		506,943,836		203,480,125		242,182,163

 

 

 

 

PETRA DIAMONDS LIMITED

CONDENSED CONSOLIDATED CASH FLOW STATEMENT

FOR THE SIX MONTH PERIOD ENDED 31 DECEMBER 2009

		(Unaudited) 1 July 2009 - 31 December 2009 US$		(Unaudited) 1 July 2008- 31 December 2008 US$		1 July 2008 - 30 June 2009 US$
Profit / (loss) before taxation for the period from continuing and discontinued operations		33,987,251		(92,607,336)		(92,359,409)
Depreciation of property plant and equipment - exploration		31,065		2,669,925		2,698,153
Depreciation of property plant and equipment - mining		5,448,180		4,375,001		8,928,718
Depreciation of property plant and equipment - other		73,295		28,983		74,679
Amortisation of intangible assets		1,044,358		1,682,096		3,286,243
Impairment charge on assets		-		75,274,714		75,274,714
(Profit) on sale of subsidiary		-		(7,993)		(7,993)
(Profit) / loss on sale of property plant and equipment		(3,437,996)		(2,312,024)		232,659
Fair value uplift on acquisition of additional 50% of Cullinan Investment Holdings Limited		(31,007,782)		-		-
Increase in provisions		1,812,572		-		8,858,426
Finance income		(6,760,146)		(1,947,683)		(3,498,077)
Finance expense		8,246,598		3,538,308		9,592,093
Present value adjustment on rehabilitation provision - accretion		673,161		46,068		-
Present value adjustment on rehabilitation provision - change in assumptions		-		-		(4,628,882)
Share based payment provision		521,602		366,198		2,322,355
Foreign exchange (gain) / loss		(5,213,116)		1,852,421		(13,498,002)
Operating profit / (loss) before working capital changes		5,419,042		(7,041,322)		(2,724,323)
(Increase) / decrease in trade and other receivables		(3,209,826)		18,020,665		25,199,020
(Decrease) / increase in trade and other payables		(109,398)		4,348,271		(10,671,040)
(Increase) / decrease in inventories		(2,630,784)		599,802		807,228
Cash (utilised in) / generated from operations		(530,966)		15,927,416		12,610,885
Finance expense		(4,339,263)		(3,538,308)		(6,637,728)
Taxation paid		-		(1,420,783)		(1,420,783)
Net cash (utilised by) / generated from operating activities		(4,870,229)		10,968,325		4,552,374
Cash flows from investing activities
Proceeds from sale of property, plant and equipment		6,682,737		3,788,541		389,408
Disposal of subsidiary net of cash disposed		-		1,436,099		1,407,222
Cash acquired with acquisition of subsidiary		425,801		(8,958,000)		(8,765,000)
Acquisition of assets at Cullinan net of cash		-		-		(62,500,000)
Finance income		2,373,119		1,947,683		3,498,077
Increase in long term receivables		-		(13,723,675)		(19,499,822)
Acquisition of property, plant and equipment		(15,614,839)		(71,162,210)		(38,820,618)
Development expenditure		-		(2,117,500)		(2,117,500)
Net cash from investing activities		(6,133,182)		(88,789,062)		(126,408,233)
Cash flows from financing activities
Net proceeds from the issuance of share capital		113,327,626		-		-
(Decrease) / increase in non-current borrowings		(20,502,604)		58,237,400		58,011,313
(Decrease) / increase in current borrowings		(28,298,712)		(7,651,343)		37,555,897
Net cash (utilised in) / generated from financing activities		64,526,310		50,586,057		95,567,210
Net increase in cash and cash equivalents		53,522,899		(27,234,680)		(26,288,649)
Cash and cash equivalents at beginning of the period		11,058,285		37,469,370		37,469,370
Effect of exchange rate fluctuations on cash held		404,080		274,643		(122,436)
Cash and cash equivalents at end of the period		64,985,264		10,509,333		11,058,285

 

NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS

FOR THE SIX MONTH PERIOD ENDED 31 DECEMBER 2009

 

1. GENERAL INFORMATION

 

Petra Diamonds Limited (the "Company") is a company domiciled in Bermuda. The condensed consolidated interim financial statements of the Company for the six month period ended 31 December 2009 comprise the Company and its subsidiaries (together referred to as the "Group").

 

2. ACCOUNTING POLICIES

The interim results, which are unaudited, have been prepared in accordance with the requirements of International Accounting Standard 34. This condensed interim report does not include all the notes of the type normally included in an annual financial report. Accordingly, this condensed report is to be read in conjunction with the Annual Report for the year ended 30 June 2009, which have been prepared in accordance with IFRS's as adopted by the European Union, and any public announcements made by the Group during the interim reporting period.

 

Basis of preparation

 

After review of the Group's operations, the directors have a reasonable expectation that the Group have adequate resources to continue in operational existence for the foreseeable future. Accordingly, the directors continue to adopt the going concern basis in preparing the unaudited condensed interim financial statements.

 

The unaudited condensed interim financial statements for the six months ended 31 December 2009 do not constitute statutory accounts and have been drawn up using accounting policies and presentation expected to be adopted in the Group's full financial statements for the year ended 30 June 2010, which are not expected to be significantly different to those set out in note 1 to the Group's audited financial statements for the year ended 30 June 2009, other than the changes noted below.

 

The financial information for the year ended 30 June 2009 has been extracted from the statutory accounts for that period. The auditors' report for the year ended 30 June 2009 was unqualified and did not include references to any matters to which the auditors drew attention by way of emphasis without qualifying their report.

 

The financial information for the 6 months ended 31 December 2008 has been extracted from the unaudited interim results released to 31 December 2008.

 

Changes in accounting policies - new and revised standards adopted

 

In the current financial year, the Group has adopted IAS 1, "Presentation of Financial Statements" (Revised), IFRS 8, "Operating Segments", IFRS3 (Revised) "Business Combinations" and the amendment to IFRS 2, "Share-based payments: vesting conditions and cancellations".

 

 

 

2. ACCOUNTING POLICIES (continued)

 

IAS 1 Presentation of Financial Statements (Revised) includes the requirement to present a Statement of Changes in Equity as a primary statement and introduces the possibility of either a single Statement of Comprehensive Income (combining the Income Statement and a Statement of Comprehensive Income) or to retain the Income Statement with a supplementary Statement of Comprehensive Income. The second option has been adopted by the Group. As this standard is concerned with presentation only it does not have any impact on the results or net assets of the Group.

 

IFRS 8, Operating Segments requires operating segments to be identified on the basis of internal reports

about components of the Group that are regularly reviewed by the Chief Operating Decision Maker ("CODM"). By contrast IAS 14, "Segmental Reporting" required business and geographical segments to be identified on a risks and rewards approach. The business segmental reporting bases used by the Company in previous years are those which are reported to the CODM, so the changes to the segmental reporting for 2010 are in respect of the additional disclosure only. Comparatives have been restated.

 

Amendment to IFRS 2, "Share-based payments: vesting conditions and cancellations" results in an immediate acceleration of the IFRS 2 expense that would otherwise have been recognised in future periods should an employee decide to stop contributing to the savings plan. Management has concluded that so far there has been no impact on the results of the Group as a result of this amendment.

 

The Group has complied with the requirement to adopt IFRS 3 (revised) for accounting periods commencing after 1 July 2009. The basic approach of the existing IFRS 3 to apply acquisition accounting in all cases and identify an acquirer is retained in this revised version. However, in some respects the revised standard has resulted in very significant changes. The main changes that have affected Petra in the period are summarised below:

 

- Where a controlling interest in another entity is acquired, and the acquirer previously held a non-controlling interest in that entity (whether as an investment, associate or joint venture), the previously held investment is re-measured to fair value on the date on which the controlling interest is acquired, with any gain or loss being recorded in the income statement. The fair value of that previously held interest is then treated as being part of the fair value of total consideration paid for the (controlling) interest in the new subsidiary. A description of the acquisition of a controlling shareholding in Cullinan Investment Holdings Limited ("CIHL") is included in Note 6.

- The revised standard includes a requirement to write off all acquisition costs to profit or loss instead of including them in the cost of investment. This did not have a significant impact for the CIHL acquisition because there were not significant external costs of acquisition.

- The revised standard does not require the restatement of previous business combinations.

 

 

3. PRIOR YEAR ADJUSTMENT TO SHARE CAPITAL AND SHARE PREMIUM ACCOUNT

 

During the prior year, the Group changed its accounting policy in respect of the translation of share capital and share premium into US Dollars. Under the previous accounting policy share capital and share premium were translated into US Dollars at the closing rate on the reporting date and unrealised exchange gains and losses were reflected in the foreign currency translation reserve. Under the revised accounting policy, transactions on share capital and share premium accounts are to be converted at the prevailing US Dollar/ Sterling spot rate at the date of the transaction, i.e. they are translated at the historic rate and accordingly no exchange gains or losses will arise on these balances in future. The adjustment had no impact on net assets or profit/(loss) before and after tax.

 

The revised accounting policy better reflects the substance of the share capital and share premium US Dollar balances of the Group.

 

A prior year adjustment, in the year ended 30 June 2009 to restate the share capital and share premium at historic exchange rates.

 

	Share capital	Share premium account	Foreign currency translation reserve
	US$	US$	US$
At 1 July 2008 as previously stated	36,698,062	228,745,618	(9,488,037)
Prior year adjustment	(3,178,994)	(15,847,681)	19,026,675
Restated balance at 1 July 2008	33,519,068	212,897,937	9,538,638

 

 

4. DIVIDENDS

No dividends were proposed or paid during the period.

 

 

5. SEGMENTAL INFORMATION

Segment information is presented in respect of the Group's operating and geographical segments. Segments are based on the Group's management and internal reporting structure. Management reviews the Group's performance by reviewing the results of the mining activities in South Africa and Tanzania, reviewing the total exploration results of operations in Botswana and Sierra Leone (Angolan exploration has been wound down) and reviewing the corporate administration results in Jersey.

 

Segment results, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Segment results are calculated after charging direct mining costs, depreciation and other income and expenses. Unallocated items comprise mainly interest-earning assets and revenue, interest-bearing borrowings and expenses and corporate assets and expenses. Segment capital expenditure is the total cost incurred during the period to acquire segment assets that are expected to be used for more than one period. Eliminations comprise transactions between group companies that are cancelled on consolidation. The results are not materially affected by seasonal variations. Revenues are generated from tenders held in South Africa and Antwerp for external customers from various countries.

 

Operating and Geographical segments

The Group comprises the following operating segments:

Mining - the extraction and sale of rough diamonds from mining operations in South Africa and Tanzania.

Exploration - exploration activities in Angola, Botswana, Sierra Leone and South Africa.

Beneficiation - cutting and polishing of rough diamonds.

 

 

 

 

Operating segments	South Africa - Mining activities				Tanzania Mining activities	Angola, Botswana, Sierra Leone	Jersey	South Africa
	Cullinan mine	Koffiefontein mine	Kimberley Undergound mine	Fissure mines	Williamson mine	Exploration	Corporate administration	Beneficiation	Inter-segment	Consolidated
(6 month period ended 31 December 2009)	1 July 2009 -  31 December 2009 US$	1 July 2009 -  31 December 2009 US$	1 July 2009 -  31 December 2009 US$	1 July 2009 -  31 December 2009 US$	1 July 2009 -  31 December 2009 US$	1 July 2009 -  31 December 2009 US$	1 July 2009 -  31 December 2009 US$	1 July 2009 -  31 December 2009 US$	1 July 2009 -  31 December 2009 US$	1 July 2009 -  31 December 2009 US$
Revenue	26,001,774	9,426,390	-	5,832,659	6,912,547	-	300,120	-	-	48,473,490
Segment result	5,871,155	505,757	-	(3,275,719)	(942,686)	(1,363,468)	1,653,623	-	(8,526,467)	(6,077,805)
Other income / (expense)	421,260	39,752	(914,383)	435,524	182,409	2,554,856	3,284,353	-	,	6,003,771
Operating profit / (loss)	6,292,415	545,509	(914,383)	(2,840,195)	(760,277)	1,191,388	4,937,976	-	(8,526,467)	(74,034)
Fair value uplift on Cullinan Investment Holdings acquisition	-	-	-	-	-	-	31,007,782	-	-	31,007,782
Financial income	30,857	910,193	-	726,175	19,413	184	14,932,874	-	(4,928,725)	11,690,971
Financial expense	(405,136)	(29,709)	-	(1,155,457)	(176,437)	(73)	(9,448,679)	-	2,578,024	(8,637,467)
Income tax credit / (expense)	3,868,580	(420,677)	-	610,606	-	-	(94,166)	-	-	3,964,343
Non-controlling interest	(871,913)	-	-	-	-	-	-	-	-	(871,913)
Profit / (loss) attributable to equity holders of the parent company	8,914,802	1,005,316	(914,383)	(2,658,871)	(917,301)	1,191,499	41,335,787	-	(10,877,168)	37,079,681
Segment assets	172,403,788	79,854,295	20,568,760	108,674,884	35,157,762	16,101,779	734,631,957	-	(660,449,389)	506,943,836
Segment liabilities	155,420,922	56,517,015	26,632,265	143,202,913	135,437,782	42,781,000	235,796,089	-	(548,764,491)	247,023,495
Capital expenditure	8,678,858	1,667,105	942,331	625,311	3,672,109	8,534	20,591	-	-	15,614,839

 

 

 

Operating segments	South Africa - Mining activities				Tanzania Mining activities	Angola, Botswana, Sierra Leone	Jersey	South Africa
	Cullinan mine	Koffiefontein mine	Kimberley Undergound mine	Fissure mines	Williamson mine	Exploration	Corporate administration	Beneficiation	Inter-segment	Consolidated
(6 month period ended 31 December 2008)	1 July 2008 - 31 December 2008 US$	1 July 2008 -  31 December 2008 US$	1 July 2008 -  31 December 2008 US$	1 July 2008 -  31 December 2008 US$	1 July 2008 -  31 December 2008 US$	1 July 2008 -  31 December 2008 US$	1 July 2008 -  31 December 2008 US$	1 July 2008 -  31 December 2008 US$	1 July 2008 -  31 December 2008 US$	1 July 2008 -  31 December 2008 US$
Revenue	13,457,783	10,720,160	-	9,505,249	-	136,486	-	975,893	(975,893)	33,819,678
Segment result	3,543,542	5,149,558	-	(4,182,277)	(1,526,788)	(15,759,936)	(2,692,547)	(17,702)	30,720	(15,455,430)
Other income / (expense)	77,663	216,829	(404,778)	(122,747)	-	5,103	167,760	(399,541)	-	(459,711)
Operating profit / (loss)	3,621,205	5,366,387	(404,778)	(4,305,024)	(1,526,788)	(15,754,833)	(2,524,787)	(417,243)	30,720	(15,915,141)
Impairments	-	-	-	(23,694,900)	-	(45,579,814)	(6,000,000)	-	-	(75,274,714)
Profit on sale of assets	-	85,297	-	-	-	-	-	2,530,800	-	2,616,097
Financial income	387,244	1,914,112	-	663,255	-	44,959	9,452,565	20,453	(9,509,955)	2,972,633
Financial expense	(509,162)	(86,464)	-	(1,148,572)	(215,000)	(709)	(12,285,311)	(498)	7,239,505	(7,006,211)
Income tax credit / (expense)	-	477,515	-	4,053,307	-	-	-	-	-	4,530,822
Non-controlling interest	(1,078,748)	(1,693,834)	-	-	-	-	-	-	-	(2,772,582)
(Loss) / profit attributable to equity holders of the parent company	2,420,539	6,063,013	(404,778)	(24,431,934)	(1,741,788)	(61,290,397)	(11,357,533)	2,133,512	(2,239,730)	(90,849,096)
Segment assets	99,687,306	61,953,292	16,783,663	72,211,079	25,942,600	6,504,463	299,331,357	-	(378,933,635)	203,480,125
Segment liabilities	68,286,868	41,290,795	12,876,733	101,787,134	120,666,388	4,278,704	105,098,162	-	(294,616,437)	159,668,347
Capital expenditure	64,615,792	553,019	975,616	4,331,382	-	2,155,497	648,404	-	-	73,279,710

 

 

 

 

 

 

Operating segments	South Africa - Mining activities				Tanzania Mining activities	Angola, Botswana, Sierra Leone	Jersey	South Africa
	Cullinan mine	Koffiefontein mine	Kimberley Undergound mine	Fissure mines	Williamson mine	Exploration	Corporate administration	Beneficiation	Inter-segment	Consolidated
(full year ended 30 June 2009)	2009 US$	2009 US$	2009 US$	2009 US$	2009 US$	2009 US$	2009 US$	2009 US$	2009 US$	2009 US$
Revenue	25,621,034	18,334,442	-	15,275,421	9,448,287	282,106	330,610	975,893	(975,893)	69,291,900
Segment result	617,955	1,506,668	-	(6,105,699)	(2,457,701)	(13,939,865)	(8,292,387)	(992,781)	30,720	(29,633,090)
Other income / (expense)	736,192	4,209,666	(2,095,687)	(922,840)	214,388	(8,605)	655,617	-	-	2,788,731
Operating profit / (loss)	1,354,147	5,716,334	(2,095,687)	(7,028,539)	(2,243,313)	(13,948,470)	(7,636,770)	(992,781)	30,720	(26,844,359)
Impairments	-	-	-	(23,694,900)	-	(45,579,814)	(6,000,000)	-	-	(75,274,714)
Profit on sale of assets	-	-	-	-	-	-	-	2,530,800	-	2,530,800
Financial income	19,989	2,644,538	-	1,395,785	-	81,377	17,960,198	20,453	(5,638,453)	16,483,887
Financial expense	(685,368)	(111,848)	-	(2,018,021)	(545,425)	(778)	(11,359,084)	(498)	5,465,999	(9,255,023)
Income tax credit / (expense)	2,360,102	(2,020,886)	-	3,782,460	-	-	-	-	(697,052)	3,424,624
Non-controlling interest	(232,067)	(1,699,155)	-	-	-	-	-	-	-	(1,931,222)
(Loss) / profit attributable to equity holders of the parent company	2,816,803	4,528,983	(2,095,687)	(27,563,215)	(2,788,738)	(59,447,685)	(7,035,656)	1,557,974	(838,786)	(90,866,007)
Segment assets	117,074,726	72,919,556	25,626,594	87,724,279	29,068,199	2,843,884	372,605,569	-	(465,680,644)	242,182,163
Segment liabilities	75,536,279	50,952,591	7,558,742	146,865,969	18,452,546	2,876,365	146,615,340	-	(264,029,617)	184,828,215
Capital expenditure	4,227,553	3,710,338	8,706,791	8,637,184	11,378,119	4,159,133	119,000	-	-	40,938,118