Sign In
Last checked at 
30 Jan 2015 10:30
Friday, 30 January 2015
THOR MINING PLC
Thor Mining PLC ("Thor" or the "Company")
The Directors of Thor Mining PLC (AIM, ASX: THR) today released the following announcement on the Australian Securities Exchange ("ASX") as required under the listing rules of the ASX.
Rule 5.3
Appendix 5B
Mining exploration entity quarterly report
Name of entity |
THOR MINING PLC |
ACN or ARBN | Quarter ended ("current quarter") | |
121 117 673 |
| 31 December 2014 |
Consolidated statement of cash flows
Cash flows related to operating activities
| Current quarter $A'000 | Year to date (6 months) $A'000 |
| |
1.1 | Receipts from product sales and related debtors | 0 | 0 |
|
1.2 | Payments for (a) exploration & evaluation (b) development (c) production (d) administration | (110) 0 0 (182)
| (435) 0 0 (507)
|
|
1.3 | Dividends received | 0 | 0 |
|
1.4 | Interest and other items of a similar nature received | 0 | 3 |
|
1.5 | Interest and other costs of finance paid | (18) | (35) |
|
1.6 | Income taxes paid | 0 | 0 |
|
1.7 | Other (export marketing grant)
| 0 | 0 |
|
Net Operating Cash Flows | (310) | (974) |
| |
Cash flows related to investing activities |
| |||
1.8 | Payment for purchases of: (a) prospects (b) equity investments (c) other fixed assets | 0 0 0 | 0 0 (5) |
|
1.9 | Proceeds from sale of: (a) prospects (b) equity investments (c) other fixed assets | 0 0 12 | 0 102 12 |
|
1.10 | Loans to other entities | 0 | 0 |
|
1.11 | Loans repaid by other entities | 0 | 0 |
|
1.12 | Other:- Acquisition costs Pilot Mountain | (33) | (106) |
|
Net investing cash flows | (21) | 3 |
| |
1.13 |
Total operating and investing cash flows (carried forward)
|
(331) |
(971) |
|
|
| |||
1.13 | Total operating and investing cash flows (brought forward) | (331) | (971) | |
Cash flows related to financing activities | ||||
1.14 | Proceeds from issues of shares, options, etc. (Refer Note 6) | 212 | 971 | |
1.15 | Proceeds from sale of forfeited shares | 0 | 0 | |
1.16 | Proceeds from borrowings | 0 | 0 | |
1.17 | Repayment of borrowings | 0 | 0 | |
1.18 | Dividends paid | 0 | 0 | |
1.19 | Other (provide details if material) | 0
| 0
| |
Net financing cash flows | 212 | 971 | ||
Net increase (decrease) in cash held |
(119) |
0 | ||
1.20 | Cash at beginning of quarter/year to date | 137 | 18 | |
1.21 | Exchange rate adjustments to item 1.20 | 0 | 0 | |
1.22 | Cash at end of quarter | 18 | 18 | |
Payments to directors of the entity and associates of the directors
Payments to related entities of the entity and associates of the related entities
| Current quarter $A'000 | |
1.23 | Aggregate amount of payments to the parties included in item 1.2 | 12 |
1.24 | Aggregate amount of loans to the parties included in item 1.10 | 0 |
1.25 | Explanation necessary for an understanding of the transactions | |
| DD$90,0$12k includes: - Consulting fees paid to M Billing $12k. | |
Non-cash financing and investing activities
2.1 | Details of financing and investing transactions which have had a material effect on consolidated assets and liabilities but did not involve cash flows |
Swap agreements The Company has existing agreements with an institutional investor in the Company, Lanstead Capital L.P. ("Lanstead"), consisting of 2 separate agreements: 1) a share subscription agreement and 2) an equity swap agreement. Under the share subscription agreement, ordinary shares were issued to Lanstead for a cash consideration, of which 85% was invested by the Company in credit support for the equity swap and will be returned to the Company in monthly instalments. Under the equity swap agreement, monthly swap settlements are made based on the prevailing market price of the Company's share price relative to benchmark prices.
At 31 December 2014, the total credit support instalments yet to be received by the Company, net of the swap settlements (valued at the Company's share price of 0.11 pence at that date) is £162,157 (A$307,640). The instalments will be received over the next 20 months. The future instalments received will vary depending on the Company's share price at each instalment date.
Acquisition of Pilot Mountain Consideration for the acquisition of Pilot Mountain from Black Fire Minerals Ltd ("Black Fire", now Animoca Brands Ltd ASX: AB1) was $1,675,000 settled by the issue of 418,750,000 ordinary shares of 0.01p each in Thor, at an agreed value of A$0.004 per share. Refer to ASX Announcement dated 28 October 2014.
A number of parties provided unsecured loans totalling $625,000 to Black Fire in March 2014, to enable Black Fire to complete its acquisition of the Pilot Mountain Tungsten Project, subsequently creating the opportunity for Thor to acquire the Pilot Mountain Tungsten Project from Black Fire. The loans were novated to Thor as part of the acquisition of Pilot Mountain on 27 October 2014. Subsequently, $300,000 of these loans were repaid through the issuance of Ordinary Shares of 0.01p each in Thor as follows: • 96,685,082 Ordinary Shares issued to Thor Directors in repayment of $175,000. Approved by Thor shareholders on 31 July 2014. Refer to ASX Announcement dated 30 October 2014. • 69,444,444 Ordinary Shares issued to sophisticated investors in repayment of $125,000. Refer to ASX Announcement dated 24 November 2014. The remaining outstanding loans of $325,000 are repayable by 30 September 2015. |
2.2 | Details of outlays made by other entities to establish or increase their share in projects in which the reporting entity has an interest |
Nil
|
Financing facilities available
Add notes as necessary for an understanding of the position.
| Amount available $A'000 | Amount used $A'000 | |
3.1 | Loan facilities
| 1,000 | 1,000 |
3.2 | Credit standby arrangements | 0 | 0 |
Estimated cash outflows for next quarter (Note 10)
$A'000 | ||
4.1 | Exploration and evaluation
| 150 |
4.2 | Development
| 0 |
4.3 | Production
| 0 |
4.4 | Administration
| 310
|
Total |
460 |
Reconciliation of cash
Reconciliation of cash at the end of the quarter (as shown in the consolidated statement of cash flows) to the related items in the accounts is as follows. | Current quarter $A'000 | Previous quarter $A'000 | |
5.1 | Cash on hand and at bank | 18 | 137 |
5.2 | Deposits at call |
0 |
0 |
5.3 | Bank overdraft |
0 |
0 |
5.4 | Other (90 day Term Deposit) |
0 |
0 |
Total: cash at end of quarter (item 1.22) |
18
|
137 | |
Changes in interests in mining tenements
Tenement reference | Nature of interest (note (2)) | Interest at beginning of quarter | Interest at end of quarter | ||
6.1 | Interests in mining tenements relinquished, reduced or lapsed
| EL 25981 | Exploration Licence in the Northern Territory relinquished
| 100% | 0% |
6.2 | Interests in mining tenements acquired or increased
| NMC1035394 NMC1087093 NMC804279 NMC913492 | Mining Claims in the US State of Nevada - as part of the Pilot Mountain Acquisition (refer Section 2.1). | 0% | 100% |
Issued and quoted securities at end of current quarter
Description includes rate of interest and any redemption or conversion rights together with prices and dates.
Total number | Number quoted | Issue price per security (see note 3) | Amount paid up per security (see note 3) | ||
7.1
| Preference securities | ||||
7.2 | Changes during quarter
| ||||
7.3 | +Ordinary securities | 3,053,091,211 | 3,053,091,211 (Refer Note 7) | N/A | Fully Paid |
7.4 | Changes during quarter (a) Increases by issues: - Placement - Placement - Placement - Placement - Placement - Placement - Warrants (See below 7.9)
(b) Decreases through returns of capital, buy-backs |
96,685,082 418,750,000 66,308,276 69,444,444 44,444,444 6,944,444 155,555
|
96,685,082 418,750,000 66,308,276 69,444,444 44,444,444 6,944,444 155,555
|
0.1 pence 0.3 cents 0.29 cents 0.18 cents 0.225 cents 0.18 cents 0.7 pence
|
Fully Paid Fully Paid Fully Paid Fully Paid Fully Paid Fully Paid Fully Paid
|
7.5 | +Convertible debt securities | ||||
7.6 | Changes during quarter | ||||
7.7
| Options (description and conversion factor)
Options E (Associates)
Options F (Associates)
Options G (Debt facility issuer)
Options H (Debt facility issuer)
Options K (Associate) |
Total number
4,000,000
600,000
84,141,088
62,887,808
26,763,987 |
Number quoted
0
0
0
0
0 |
Exercise price
2.0 pence
2.0cents
0.7428 cents
0.5963 cents
0.1 pence |
Expiry date
21/06/2015
27/09/2015
19/03/2016
3/06/2016
22/06/2016 |
7.8 | Issued during quarter
|
|
| ||
7.9 | Exercised during quarter Options J (Attaching to AIM listed shares)
| 155,555
|
o
| 0.7 cents
| 30/9/2014
|
7.10 | Expired during quarter
|
|
| ||
7.11 | Debentures (totals only) | ||||
7.12 | Unsecured notes (totals only) | ||||
Compliance statement
1 This statement has been prepared under accounting policies which comply with accounting standards as defined in the Corporations Act or other standards acceptable to ASX (see note 4).
2 This statement does give a true and fair view of the matters disclosed.
Sign here: ... Date: 30/1/2015
(Company Secretary)
Print name: Ray Ridge
Notes
1 The quarterly report provides a basis for informing the market how the entity's activities have been financed for the past quarter and the effect on its cash position. An entity wanting to disclose additional information is encouraged to do so, in a note or notes attached to this report.
2 The "Nature of interest" (items 6.1 and 6.2) includes options in respect of interests in mining tenements acquired, exercised or lapsed during the reporting period. If the entity is involved in a joint venture agreement and there are conditions precedent which will change its percentage interest in a mining tenement, it should disclose the change of percentage interest and conditions precedent in the list required for items 6.1 and 6.2.
3 Issued and quoted securities. The issue price and amount paid up is not required in items 7.1 and 7.3 for fully paid securities.
4 The definitions in, and provisions of, AASB 1022: Accounting for Extractive Industries and AASB 1026: Statement of Cash Flows apply to this report.
5 Accounting Standards ASX will accept, for example, the use of International Accounting Standards for foreign entities. If the standards used do not address a topic, the Australian standard on that topic (if any) must be complied with.
6 Proceeds are net of issue costs. Proceeds include the Lanstead instalments received, net of the swap settlements. Refer Section 2.1.
7 Ordinary securities comprise of:
Listed on London Stock Exchange (AIM) 1,577,881,139
Listed on Australian Stock Exchange (ASX) - as CDIs 1,056,460,072
Listed on Australian Stock Exchange (ASX) - as CDIs
Voluntary escrow until 29 October 2015 418,750,000
Total Ordinary Securities at 30 June 2014 3,053,091,211
8 Issues during the quarter comprise of:
Listed on London Stock Exchange (AIM) 34,877,777
Listed on Australian Stock Exchange (ASX) - as CDI's 249,104,468
Listed on Australian Stock Exchange (ASX) - as CDIs
Voluntary escrow until 29 October 2015 418,750,000
Total Ordinary Securities issued in the quarter 702,732,245
9 During the quarter, the number of shares transferred
From London Stock Exchange (AIM) to ASX as CDIs was: 17,349,223
10 Projected cash outflows for the next Quarter are $460,000. This is in excess of the cash balance at 31 December 2014 of $18,000 and the expected inflows from the Lanstead instalments and swap settlements (refer Section 2.1). The Company is in discussions with a number of interested parties to finalise arrangements for the required funding.
Enquiries:
Mick Billing | +61 (8) 7324 1935 | Thor Mining PLC | Executive Chairman |
Ray Ridge | +61 (8) 7324 1935
| Thor Mining PLC | CFO/Company Secretary |
Colin Aaronson/ Richard Tonthat/ Harrison Clarke | +44 (0) 207 383 5100
| Grant Thornton UK LLP
| Nominated Adviser |
Andrew Monk/ Bhavesh Patel | +44 (0) 20 3005 5000 | VSA Capital Ltd
| Broker |
Alex Walters | +44 (0) 7771 713608 +44 (0) 207 839 9260 | Cadogan PR | Financial PR |
Updates on the Company's activities are regularly posted on Thor's website www.thormining.com, which includes a facility to register to receive these updates by email.
Follow the stocks
