We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Metals Exploration Plc | LSE:MTL | London | Ordinary Share | GB00B0394F60 | ORD GBP0.0001 |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| -0.50 | -9.52% | 4.75 | 4.50 | 5.00 | 5.30 | 4.65 | 5.30 | 4,384,428 | 16:28:41 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Gold Ores | 124.41M | 8.75M | 0.0042 | 11.31 | 99.56M |
From Apr 2019 to Apr 2024
TIDMMTL
RNS Number : 3201L
Metals Exploration PLC
30 September 2016
30 September 2016
METALS EXPLORATION PLC
INTERIM RESULTS FOR THE SIX MONTHSED 30 JUNE 2016
Metals Exploration plc (AIM: MTL) ("Metals Exploration" or "the Company"), the natural resources exploration and development company with assets in the Pacific Rim region, is pleased to announce its interim results for the six months ended 30 June 2016.
Chairman's Statement
It is my pleasure to report the interim financial position of the Runruno Gold project for the six month period ended 30 June 2016. The Runruno project achieved its first gold pour on 13 July 2016 as part of the test run including debugging ("Test Run") phase of the ore commissioning operations. A number of gold pours have been completed since that date but no gold sales have been achieved due to limitations on the sale of commercial products during the Test Run phase. Pursuant to the Company's Financial or Technical Assistance Agreement ("FTAA"), and so as to be able to commence the process of gold export and first sales, the Company declared the commencement of Commercial Production ("Declaration") on 9 September 2016.
The conditions attached to lifting the 2015 Residual Storage Impoundment ("RSI") partial suspension order are expected to be completed during October 2016. Mining operations and the gold processing and recovery circuits are in the ramp up phase which is expected to be completed by the end of November 2016.
The Runruno project achieved the international environment accreditation ISO 14001:2015 in July, a requirement of all operating mines in the Philippines.
Debt restructuring discussions are ongoing with Hongkong and Shanghai Banking Corporation Limited and BNP Paribas (the "Lenders") with the objective of realigning the economic deliverables of the Project with the capital and interest repayments profile.
Commercial Operations
The FTAA defines several project stages (known as periods) which must be observed for a mining project to proceed into production being: (i) Exploration, (ii) Pre-feasibility study, (iii) Feasibility study, (iv) Development and Construction and (v) Operating. Each stage is prescriptive requiring compliance with various activities, declarations, verifications and undertakings which are obligatory. The Runruno Gold Project (the "Project") declared to the Mines and Geosciences Bureau ("MGB") on 9 September 2016 that it has commenced Commercial Operations, which has the effect of triggering the transition of the Project from the Development and Construction stage to the Operating stage. The Test Run phase of commissioning previously undertaken by the company fell within the Development and Construction stage of the FTAA. The Project is now awaiting the approval from the MGB that it has commenced the Operating stage.
On approval by the MGB that the Project has entered the Operating stage the date of the Declaration, 9 September 2016 (the "Date"), is significant for the following reasons:
i. Defined items of expenditure incurred by FCF Minerals Corporation ("FCF" the Company's 100% owned Philippine subsidiary) for the benefit of the FTAA Contract Area from the date of filing the FTAA (19 September 2009) up to the Date comprise the 'Pre-Operating Expenses'.
ii. From the Date the five year Recovery Period commences wherein the 'Pre-Operating Expenses' are recovered prior to the payment of the Additional Government Share; which will align the Government and FCF sharing the Project's Net Mining Revenues equally, 50%.
The MGB is currently reviewing the Company's Declaration. It is expected that the first export will take place in early October 2016 with revenues received shortly after the export of gold doré.
Process Plant and ramp up phase
On 13 June 2016 the Project announced that it had achieved its first gold pour from its gravity circuit. Since that date there have been several other gold pours from recoveries out of the gravity circuit. In addition there have been a number of gold pours from recoveries out of the 'Carbon in Leach' ("CIL") circuit both before the BIOX(R) (Biological Oxidation) feed to the CIL was operational, and subsequently since the circuit was commissioned. The BIOX(R) circuit is now being ramped up and optimised which will take place over a two month period.
After commencing ore commissioning activities early in May 2016, during the last week of June 2016 and into early July 2016 milling activities were suspended due to the discovery of an issue with a feed end trunnion bearing of the mill requiring repair. Unfortunately the mill was out of service for nearly four weeks before replacement parts were delivered to site and the repairs made. Prior to the trunnion bearing incident the mill had been commissioned and was ramping up towards its design parameters.
By the middle of July 2016 the mill was back in commission and the Test Running and ramp-up process resumed and continued through to 9 September 2016, when the Project made its Declaration. The mill is now achieving design parameters. Weekly gold recoveries and pours have occurred since the mill was re-commissioned.
The BIOX(R) circuit is in ramp-up phase and the initial levels of biological oxidation activity are favourable but require further time to generate activation levels sufficient to provide design recoveries and throughput.
Residual Storage Impoundment
On 21 October 2015 the MGB suspended construction works on the Residual Storage Impoundment ("RSI") because of water damage caused by Typhoon Lando (Koppu). This included suspension to certain works in the Malilibeg Dump Site and the tailings pipeline bench areas. The Project was directed to undertake rehabilitation and enhancement works in these areas before the suspension order would be lifted. The rehabilitation works were completed in early 2016 and the enhancement works had advanced sufficiently for the MGB to lift the suspension order. However, as announced by the Company on 25 April 2016 there were ongoing performance monitoring and conditions attached to lifting the order.
The Project should be fully compliant with all of the additional conditions included in lifting the order during October 2016. The main work carried out to the RSI in compliance with the conditions of lifting is the construction of an 'over the wall' spill way, capable of managing a 'probable maximum flood' event. The spillway has been designed in such a way that as the routine ongoing RSI construction works advance the spillway will be raised through each stage of the build.
Mining
During 2016 most of the Project's mining activity has been focused on the enhancement works in the RSI while supplying sufficient ore for the Processing Plant operations. Once the Project has been validated by the MGB as having commenced the 'operating' stage the mine will ramp up fully to design production rates.
The completion of the RSI works associated with the MGB lifting order will once again open up the RSI area for the disposal of mine waste which will support the ramp up of mining operations to design rates.
ISO 14001:2015 Environment
An MGB requirement of all operating mines in the Philippines is to obtain the international environmental standard of ISO 14001. FCF commenced working towards this accreditation in late 2015 and achieved the required accreditation during July 2016. The certificate authenticating its accreditation was awarded in August 2016 and marks an important milestone and achievement for the Project. FCF has consistently upheld the values of responsible mining and the Project has embraced ISO 14001 in its daily working culture and proud to have met the environmental management standards required.
Finances
Project capital expenditure:
At the end of August 2016 capital expenditure is only being incurred on the enhancement works in the RSI and a summary of the capital expenditure costs of the Project is as follows:
Hot Features
Premium
Budget Expenditure to date Forecast at completion
------------- -------------------- -----------------------
US $ US $ US $
Mining $19,703,614 $18,371,768 $18,371,768
------------------------------ ------------- -------------------- -----------------------
Process Plant $80,801,822 $85,582,688 $85,583,017
------------------------------ ------------- -------------------- -----------------------
Residual Storage Impoundment $12,240,028 $28,045,955 $31,745,955
------------------------------ ------------- -------------------- -----------------------
On-site infrastructure $14,526,276 $13,744,584 $13,744,584
------------------------------ ------------- -------------------- -----------------------
Off-site infrastructure $5,069,940 $3,785,783 $3,785,783
------------------------------ ------------- -------------------- -----------------------
Indirect costs $10,413,578 $13,837,509 $14,040,852
------------------------------ ------------- -------------------- -----------------------
Owners costs $23,006,717 $32,222,549 $32,229,647
------------------------------ ------------- -------------------- -----------------------
VAT contingency $4,690,923 $7,278,869 $7,278,869
------------------------------ ------------- -------------------- -----------------------
Project contingency $12,311,102 $0 $0
------------------------------ ------------- -------------------- -----------------------
Project related costs $182,764,000 $202,869,705 $206,780,475
------------- -------------------- -----------------------
At 30 June 2016 there were outstanding capital commitments amounting to GBP157k (US $211k) but it is expected a further GBP2.75 million (US $3.7 million) will be required to complete the enhancement works in the RSI and finalise the capital spend on the project. This will bring the total capital spend on the construction of the Project to $206,780,475.
Facility Agreement capital and interest payments:
On 31 March 2016 the first capital payment amount of US $2.0 million was paid to the lenders together with an interest payment amounting to US $32,825. The next scheduled calculation date of 30 June 2016 and a capital payment of US $15.0 million was due to be paid but which has been waived until 31 October 2016. An interest payment of US $2,763,308 was however paid on the calculation date of 30 June 2016. One of the conditions applicable to waiving the US $15.0 million capital payment is that the interest associated with this principal is paid at the end of each month. Associated interest of $75,041 and US $85,878 was paid at the end of July 2016 and August 2016 respectively. The total principal and interest payments paid by FCF to the Lenders in the Facility Agreement amounts to US $10,190,066 and is represented as follows:
Calculation $83m facility, $75m facility, $8m facility, Rescheduling Total principal
date principal interest interest penalty and interest
repaid paid paid
------------- --------------- --------------- -------------- ------------- ----------------
US $ US $ US $ US $ US $
------------- --------------- --------------- -------------- ------------- ----------------
31/12/2014 $842,987 $842,987
------------- --------------- --------------- -------------- ------------- ----------------
30/06/2015 $1,607,965 $1,607,965
------------- --------------- --------------- -------------- ------------- ----------------
23/10/2015 $400,000 $400,000
------------- --------------- --------------- -------------- ------------- ----------------
31/12/2015 $1,964,219 $247,399 $170,444 $2,382,062
------------- --------------- --------------- -------------- ------------- ----------------
31/03/2016 $2,000,000 $27,658 $5,167 $2,032,825
------------- --------------- --------------- -------------- ------------- ----------------
30/06/2016 $2,081,027 $268,947 $413,334 $2,763,308
------------- --------------- --------------- -------------- ------------- ----------------
31/07/2016 $62,124 $12,917 $75,041
------------- --------------- --------------- -------------- ------------- ----------------
31/08/2016 $72,128 $13,750 $85,878
------------- --------------- --------------- -------------- ------------- ----------------
$2,000,000 $6,658,108 $516,346 $1,015,612 $10,190,066
=============== =============== ============== ============= ================
On 19 October 2015 FCF entered into an Amendment deed to the Finance Facility under which the principal sums due were rescheduled. The benefit of obtaining the rescheduled dates was at a cost of US $1.25m of which US $400,000 was paid on signing the agreement on 23 October 2015. The remaining US $825,000 is recovered through a 1% interest penalty on interest payments due on the US $75 million senior facility and US $8 million cost overrun facility. To date US $615,612 has been recovered leaving a further US $209,388 still to recover from future interest payments.
Under the Amendment Deed to the Finance Facility there was a principal payment of US $15.0 million due on 30 June 2016 but due to the lack of cash flow received from zero sales of gold doré at that point in time it was agreed to waive the payment to a later date. FCF has an agreement with the Lenders that the US $15.0 million capital payment due 30 June 2016 is waived until 31 October 2016 or upon successful completion of the current debt rescheduling discussions, whichever arrives soonest.
Forward gold sales hedging contracts:
The two quarterly forward gold sales hedging commitments up to 30 June 2016, with Hongkong and Shanghai Banking Corporation Limited ("HSBC") and BNP Paribas ("BNPP") were closed out early during 2016. There were four contracts each for 3,750 ounces of gold and the strike price realised for each contract resulted in all four contracts being 'in the money'. The contracts settled at their contracted settlement dates to provide the following income stream to the Runruno Project:
Forward
Ounces Forward Strike In the
of Settlement Price Price Money
Lender gold Date by Contract achieved Amount
-------- ------- -----------
US $ US $ US $
-------- ------- ----------- ------------- ---------- ------------
HSBC 3,750 04/04/2016 $1,293.45 $1,270.51 $86,000.00
-------- ------- ----------- ------------- ---------- ------------
BNPP 3,750 04/04/2016 $1,287.49 $1,271.60 $59,587.50
-------- ------- ----------- ------------- ---------- ------------
HSBC 3,750 05/07/2016 $1,293.45 $1,231.99 $230,467.50
-------- ------- ----------- ------------- ---------- ------------
BNPP 3,750 05/07/2016 $1,287.49 $1,231.66 $209,373.75
-------- ------- ----------- ------------- ---------- ------------
15,000 $585,428.75
======= ============
The two remaining quarterly forward gold sales hedging commitments in 2016 were also closed out early and the result was that the four contracts are also 'in the money' and will settle at their contracted settlement dates to provide the following income streams to the Runruno Project:
Forward
Ounces Forward Strike In the
of Settlement Price Price Money
Lender gold Date by Contract achieved Amount
-------- ------- -----------
US $ US $ US $
-------- ------- ----------- ------------- ---------- ------------
HSBC 3,750 04/10/2016 $1,281.38 $1,234.15 $177,093.75
-------- ------- ----------- ------------- ---------- ------------
BNPP 3,750 04/10/2016 $1,287.49 $1,233.67 $201,810.00
-------- ------- ----------- ------------- ---------- ------------
HSBC 3,750 04/01/2017 $1,281.38 $1,236.40 $168,656.25
-------- ------- ----------- ------------- ---------- ------------
BNPP 3,750 04/01/2017 $1,287.49 $1,235.77 $193,935.00
-------- ------- ----------- ------------- ---------- ------------
15,000 $741,495.00
======= ============
A total of twelve forward gold sales contracts have been closed out for a total of 45,000 ounces of gold and this leaves a balance of twelve forward gold sales contracts (six with HSBC and six with BNPP) still to settle, as follows:
Forward Forward
Ounces Price Price
Fixing Settlement of by Contract by Contract
date Date gold - HSBC - BNPP
------------ ------------ -------
US $ US $
31/03/2017 04/04/2017 7,500 $1,281.38 $1,287.49
------------ ------------ ------- ------------- -------------
30/06/2017 05/07/2017 7,500 $1,281.38 $1,287.49
------------ ------------ ------- ------------- -------------
29/09/2017 03/10/2017 7,500 $1,286.88 $1,287.49
------------ ------------ ------- ------------- -------------
29/12/2017 03/01/2018 7,500 $1,286.88 $1,287.49
------------ ------------ ------- ------------- -------------
30/03/2018 04/04/2018 7,500 $1,286.88 $1,287.49
------------ ------------ ------- ------------- -------------
29/06/2018 03/07/2018 7,500 $1,286.88 $1,287.49
------------ ------------ ------- ------------- -------------
45,000
=======
Private share placings:
The Company had three occasions during 2016 to approach its major shareholders to offer private share placements at various intervals, to raise working capital for short term liquidity gaps. The shortfall in cash causing the liquidity gaps had arisen because of delays in realising sustainable cash flow from sales of gold doré. The first of these occasions was in March 2016 where a total of GBP4.3 million (US $6.2 million) was successfully raised via the issue of 148,300,536 new ordinary shares of 1 pence each at a placing price of 2.9 pence per share. Four of the Company's major shareholders took part in the private placing as follows:
PRIVATE SHARE PLACEMENT MARCH 2016
-------------------------------------------------------------------------------------------------------
SHAREHOLDER CURRENT SHARES % NEW SHARES NEW REGISTER % GBP
----------------------- --------------- ------- ------------ -------------- ------- -------------
MTL (Luxembourg) Sarl 740,905,659 46.80% 85,431,490 826,337,149 47.73% GBP2,477,513
----------------------- --------------- ------- ------------ -------------- ------- -------------
Runruno Holdings Ltd 300,407,305 18.98% 34,639,017 335,046,322 19.35% GBP1,004,531
----------------------- --------------- ------- ------------ -------------- ------- -------------
Baker Steel CM LLP(1) 141,922,845 8.97% 16,658,476 158,581,321 9.16% GBP483,096
----------------------- --------------- ------- ------------ -------------- ------- -------------
Investec Wealth 105,297,639 6.65% 11,571,553 116,869,192 6.75% GBP335,575
----------------------- --------------- ------- ------------ -------------- ------- -------------
Others 294,471,897 18.60% 0 294,471,897 17.01% GBP0
----------------------- --------------- ------- ------------ -------------- ------- -------------
Total 1,583,005,345 148,300,536 1,731,305,881 GBP4,300,715
=============== ============ ============== =============
The second occasion occurred in July 2016 where a total of GBP3.8 million (US $5.0 million) was successfully raised via the issue of 76,128,414 new ordinary shares of 1 pence each at a placing price of 5.0 pence per share. Four of the Company's major shareholders took part in the private placing as follows:
PRIVATE SHARE PLACEMENT - JULY 2016
-------------------------------------------------------------------------------------------------
CURRENT NEW
SHAREHOLDER SHARES % SHARES NEW REGISTER % GBP
------------------ -------------- ------- ----------- -------------- -------- -------------
MTL (Luxembourg)
Sarl 826,337,149 47.73% 41,796,379 868,133,528 48.03% GBP2,089,819
------------------ -------------- ------- ----------- -------------- -------- -------------
Runruno Holdings
Ltd 335,046,322 19.35% 16,946,743 351,993,065 19.47% GBP847,337
------------------ -------------- ------- ----------- -------------- -------- -------------
Ruffer LLP 200,455,373 11.58% 10,139,093 210,594,466 11.65% GBP506,955
------------------ -------------- ------- ----------- -------------- -------- -------------
Baker Steel
CM LLP(1) 143,261,291 8.27% 7,246,199 150,507,490 8.33% GBP362,310
------------------ -------------- ------- ----------- -------------- -------- -------------
Others 226,205,746 13.07% 226,205,746 12.52% GBP0
------------------ -------------- ------- ----------- -------------- -------- -------------
Total 1,731,305,881 76,128,414 1,807,434,295 100.00% GBP3,806,421
============== =========== ============== =============
The third occasion occurred during September 2016 where a total of GBP4.85 million (US $6.4 million) was successfully raised via the issue of 97,002,174 new ordinary shares of 1 pence each at a placing price of 5.0 pence per share. Six of the Company's shareholders took part in the private placing as follows:
PRIVATE SHARE PLACEMENT - SEPTEMBER 2016
--------------------------------------------------------------------------------------------------
CURRENT NEW
SHAREHOLDER SHARES % SHARES NEW REGISTER % GBP
-------------------- -------------- ------- ----------- -------------- ------- -------------
MTL (Luxembourg)
Sarl 868,133,528 48.03% 56,552,267 882,889,416 48.29% GBP2,827,613
-------------------- -------------- ------- ----------- -------------- ------- -------------
Runruno Holdings
Ltd 351,993,065 19.47% 22,931,314 357,977,636 19.58% GBP1,146,566
-------------------- -------------- ------- ----------- -------------- ------- -------------
Baker Steel
CM LLP(1) 149,907,490 8.29% 6,268,119 206,723,492 11.31% GBP313,406
-------------------- -------------- ------- ----------- -------------- ------- -------------
Investec Wealth 119,033,014 6.59% 7,000,474 150,261,765 8.22% GBP350,024
-------------------- -------------- ------- ----------- -------------- ------- -------------
Lynchwood Nominees 2,633,783 0.15% 3,750,000 3,750,000 0.21% GBP187,500
-------------- ------- -------------
HSBC Marking
Name Nominees 5,000,756 0.28% 500,000 500,000 0.03% GBP25,000
-------------- ------- -------------
Others 310,732,659 17.19% 226,205,746 12.37% GBP0
-------------------- -------------- ------- ----------- -------------- ------- -------------
Total 1,807,434,295 97,002,174 1,828,308,055 GBP4,850,109
============== =========== ============== =============
Notes to share placing tables:
(1) Baker Steel CM LLP - Baker Steel Capital Managers LLP (acting on behalf of various Funds for which it acts as full discretionary Investment Manager).
Cash held by the Group after the September 2016 private share placing is GBP5.3 million (US$6.9 million). In addition the Runruno project is holding about US $4 million of physical gold.
Ian Holzberger
Executive Chairman
CONDENSED CONSOLIDATED STATEMENT OF TOTAL COMPREHENSIVE INCOME for the six months ended 30 June 2016
6 month period 6 month period Year
ended ended ended
30 June 30 June 31 December
2016 2015 2015
(unaudited) (unaudited) (audited)
Notes GBP GBP GBP
Continuing Operations
Revenue - - -
Cost of sales - - -
-------------------------- -------------------------- --------------------------
Gross loss - - -
Administrative
expenses (3,781,295) (3,002,872) (5,206,287)
-------------------------- -------------------------- --------------------------
Operating loss (3,781,295) (3,002,872) (5,206,287)
-------------------------- -------------------------- --------------------------
Finance income and
similar items 207 281 1,028
Finance costs (921,079) (7,487) (2,898,071)
Fair value
(loss)/gain on
forward sales
contracts 3 (11,438,864) 1,769,956 8,511,399
Fair value
(loss)/gain on
interest rate swaps 3 (114,937) (23,778) (146,101)
Share of losses of
associates (12,440) (15,252) (26,325)
-------------------------- -------------------------- --------------------------
(Losses)/gains before
tax (16,268,408) (1,279,152) 235,643
Taxation 3,816,934 (666,326) (2,384,810)
-------------------------- -------------------------- --------------------------
Losses for the period (12,451,474) (1,945,478) (2,149,167)
Other comprehensive
income:
Items that may be re-classified subsequently to profit or
loss:
Exchange differences
on translating
foreign operations 8,957,921 (2,695,317) 182,115
Total comprehensive
loss for the period (3,493,553) (4,640,795) (1,967,052)
-------------------------- -------------------------- --------------------------
Loss for the period
attributable to:
Equity holders of the
parent (12,451,474) (1,945,478) (2,149,167)
========================== ========================== ==========================
Total comprehensive
loss attributable to:
Equity holders of the
parent (3,493,553) (4,640,795) (1,967,052)
========================== ========================== ==========================
Loss per share:
Basic and diluted 4 (0.751)p (0.141)p (0.151)p
CONDENSED CONSOLIDATED INTERIM BALANCE SHEET
as at 30 June 2016
As at 30 June As at 30 June As at 31 December
2016 2015 2015
Unaudited Unaudited Audited
GBP GBP GBP
Non-current assets
Property, plant and
equipment 170,040,927 131,437,484 148,012,151
Goodwill 1,010,816 1,010,816 1,010,816
Other intangible assets 8,283,267 6,994,871 7,436,054
Derivative asset - 4,170,473 7,402,121
Investment in associate
companies 110,860 108,935 97,862
Trade and other receivables 2,595,900 1,847,441 2,160,956
182,041,770 145,570,020 166,119,960
-------------------------- -------------------------- --------------------------
Current assets
Derivative asset 551,865 1,615,250 4,010,014
Trade and other receivables 791,422 1,088,079 871,115
Cash and cash equivalents 1,585,249 10,352,286 10,969,449
2,928,536 13,055,615 15,850,578
-------------------------- -------------------------- --------------------------
Non-current liabilities
Loans (30,923,944) (31,177,028) (37,895,318)
Derivative liability (1,189,512) (182,207) (80,386)
Deferred tax liabilities (632,553) (2,441,912) (4,270,103)
Provision for mine
rehabilitation (1,458,795) (1,236,307) (1,324,736)
(34,204,804) (35,037,454) (43,570,543)
-------------------------- -------------------------- --------------------------
Current liabilities
Derivative liability (482,842) - -
Trade and other payables (4,063,060) (4,036,088) (4,790,342)
Loans - current portion (33,491,712) (16,542,913) (21,685,730)
(38,037,614) (20,579,001) (26,476,072)
-------------------------- -------------------------- --------------------------
Net assets 112,727,888 103,009,180 111,923,923
========================== ========================== ==========================
Equity
Share capital 17,313,059 13,749,721 15,830,054
Share premium account 131,566,251 124,591,071 128,751,738
Shares to be issued reserve 3,652,155 3,652,155 3,652,155
Acquisition of
non-controlling interest
reserve (3,785,077) (3,785,077) (3,785,077)
Translation reserve 12,492,610 657,257 3,534,689
Profit and loss account (48,511,110) (35,855,947) (36,059,636)
Equity attributable to
equity holders of the
parent 112,727,888 103,009,180 111,923,923
========================== ========================== ==========================
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY for the six months ended 30 June 2016
Share Share premium Shares to be Translation Acquisition of Profit and loss Total equity
capital account issued reserve reserve non-controlling account
interest reserve
GBP GBP GBP GBP GBP GBP GBP
Balance at 1
January 2016 15,830,054 128,751,738 3,652,155 3,534,689 (3,785,077) (36,059,636) 111,923,923
------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- ---------------
Exchange
differences on
translating
foreign
operations - - - 8,957,921 - - 8,957,921
Loss for the
period - - - - - (12,451,474) (12,451,474)
------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- ---------------
Total
comprehensive
income for
the period - - - 8,957,921 - (12,451,474) (3,493,553)
Issue of equity
share capital 1,483,005 2,817,710 - - - - 4,300,715
Share issue
expenses - (3,197) - - - - (3,197)
Balance at 30
June 2016
(unaudited) 17,313,059 131,566,251 3,652,155 12,492,610 (3,785,077) (48,511,110) 112,727,888
------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- ---------------
Equity is the aggregate of the following:
-- Share capital; being the nominal value of shares issued.
-- Share premium account; being the excess received over the nominal value of shares issued less direct issue costs.
-- Shares to be issued reserve; being the credit side of the entry relating to the expense recognised in the income statement for share based remuneration.
-- Translation reserve; being the foreign exchange differences on the translation of foreign subsidiaries.
-- Acquisition of non-controlling interests reserve; being an acquisition of 15% of FCF Minerals Corporation's shares after previous acquisitions which had provided the Group with control of the board of the subsidiary company.
-- Profit and loss account; being the cumulative loss attributable to equity shareholders.
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY for the six months ended 30 June 2015
Share Share Shares Translation Acquisition Profit Total equity
capital premium to reserve of and
account be non-controlling loss
issued interest account
reserve reserve
GBP GBP GBP GBP GBP GBP GBP
Balance as at
1 January
2015 13,749,721 124,591,071 3,652,155 3,352,574 (3,785,077) (33,910,469) 107,649,975
Exchange
differences
on
translating
foreign
operations - - - (2,695,317) - - (2,695,317)
Loss for the
period - - - - - (1,945,478) (1,945,478)
---- ---- ---- ---- ---- ---- ----
Total
comprehensive
loss for the
period - - - (2,695,317) - (1,945,478) (4,640,795)
---- ---- ---- ---- ---- ---- ----
Balance as at
30 June 2015
(unaudited) 13,749,721 124,591,071 3,652,155 657,257 (3,785,077) (35,855,947) 103,009,180
---- ---- ---- ---- ---- ---- ----
Equity is the aggregate of the following:
-- Share capital; being the nominal value of shares issued.
-- Share premium account; being the excess received over the nominal value of shares issued less direct issue costs.
-- Shares to be issued reserve; being the credit side of the entry relating to the expense recognised in the income statement for share based remuneration.
-- Translation reserve; being the foreign exchange differences on the translation of foreign subsidiaries.
-- Acquisition of non-controlling interests reserve; being an acquisition of 15% of FCF Minerals Corporation's shares after previous acquisitions which had provided the Group with control of the board of the subsidiary company.
-- Profit and loss account; being the cumulative loss attributable to equity shareholders.
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY for the year ended 31 DECEMBER 2015
Share capital Share premium account Shares to be issued reserve Translation reserve Acquisition of Profit and loss account Total equity
non-controlling interest
reserve
GBP GBP GBP GBP GBP GBP GBP
Balance at 1
January 2015 13,749,721 124,591,071 3,652,155 3,352,574 (3,785,077) (33,910,469) 107,649,975
----------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- --------------
Exchange
differences
on
translating
foreign
operations - - - 182,115 - - 182,115
Loss for the
year - - - - - (2,149,167) (2,149,167)
----------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- --------------
Total
comprehensive
income for
the year - - - 182,115 - (2,149,167) (1,967,052)
Issue of
equity share
capital 2,080,333 4,160,667 - - - - 6,241,000
Balance at 31
December 2015 15,830,054 128,751,738 3,652,155 3,534,689 (3,785,077) (36,059,636) 111,923,923
----------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- ----------------------------- --------------
(audited)
Equity is the aggregate of the following:
-- Share capital; being the nominal value of shares issued.
-- Share premium account; being the excess received over the nominal value of shares issued less direct issue costs.
-- Shares to be issued reserve; being the credit side of the entry relating to the expense recognised in the income statement for share based remuneration.
-- Translation reserve; being the foreign exchange differences on the translation of foreign subsidiaries.
-- Acquisition of non-controlling interest reserve; being an acquisition of 15% of FCF Minerals Corporation's shares after previous acquisitions which had provided the Group with control of the board of the subsidiary company.
-- Profit and loss account; being the cumulative loss attributable to equity shareholders.
CONDENSED CONSOLIDATED INTERIM CASH FLOW STATEMENT for the period ended 30 June 2016
6 month period 6 month period Year
ended ended ended
30 June 2016 30 June 2015 31 December 2015
Unaudited Unaudited Audited
GBP GBP GBP
(Loss)/gain before
taxation (16,268,408) (1,279,152) 235,643
Fair value loss/ (gain)
on forward sales
contracts 11,438,864 (1,769,956) (8,511,399)
Fair value loss/ (gain)
on interest rate swaps 114,937 23,778 146,101
Impairment - 293,705 -
Depreciation 1,057,981 1,091,621 1,726,688
Amortisation 74,405 37,579 70,834
Share of losses of
associates 12,440 15,252 26,325
Net finance costs 920,809 7,206 2,897,043
(Increase)/decrease in
receivables (48,415) 55,979 (40,572)
Increase/(decrease) in
payables (1,278,105) (262,422) (294,824)
---------------------------- -------------------------- --------------------------
Cash used in operating
activities (3,975,492) (1,786,410) (3,744,161)
Interest received 207 281 1,028
Interest paid (444,663) (7,487) (274,977)
---------------------------- -------------------------- --------------------------
Net cash used in
operating activities (4,419,948) (1,793,616) (4,018,110)
Investing activities
Purchase of property,
plant and equipment (7,973,242) (19,974,764) (34,090,272)
Purchase of intangible
assets (145,278) (20,092) (51,040)
---------------------------- -------------------------- --------------------------
Net cash used in
investing activities (8,118,520) (19,994,856) (34,141,312)
Financing activities
Repayment of borrowings (1,488,521) - -
Proceeds from borrowings - 20,012,502 29,084,416
Net proceeds from issue
of share capital 4,297,518 - 6,241,000
Proceeds from settlement
of gold forward
contracts 1,041,465 - 1,277,813
---------------------------- -------------------------- --------------------------
Net cash arising from
financing activities 3,850,462 20,012,502 36,603,229
Net increase/(decrease)
in cash and cash
equivalents (8,688,006) (1,775,970) (1,556,193)
---------------------------- -------------------------- --------------------------
Cash and cash equivalents
at beginning of year 10,969,449 12,251,994 12,251,994
Foreign exchange
difference (696,194) (123,738) 273,648
Cash and cash equivalents
at end of year 1,585,249 10,352,286 10,969,449
============================ ========================== ==========================
Notes to the condensed consolidated interim financial statements
1. General information
Metals Exploration plc is the parent company of the Group. Its shares are listed on the AIM market of the London Stock Exchange. The registered address of Metals Exploration plc is 200 Strand, London, WC2R 1DJ.
These condensed consolidated interim financial statements were approved by the Board of Directors on 30 September, 2016.
The results for the year ended 31 December 2015 have been audited whilst the results for the six months ended 30 June 2015 and 30 June 2016 are unaudited.
The financial information set out in this interim report does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The Group's statutory accounts for the year ended 31 December 2015 which were prepared under International Financial Reporting Standards ("IFRS") as adopted for use in the European Union, were filed with the Registrar of Companies. The auditors reported on these accounts, their report was unqualified and did not contain a statement under either Section 498 (2) or Section 498 (3) of the Companies Act 2006. The auditors drew attention to the Going Concern principle by way of emphasis.
2. Basis of preparation
These condensed consolidated interim financial statements are for the six month period ended 30 June 2016. They have been prepared in accordance with IFRS as adopted for use in the European Union with the exception of IAS 34: Interim Financial Reporting. IFRS is subject to amendment and interpretation by the International Accounting Standards Board ("IASB") and the IFRS Interpretations Committee and there is an ongoing process of review and endorsement by the European Commission. The financial information has been prepared on the basis of IFRS that the Board of Directors expect to be applicable as at 31 December 2016.
These condensed consolidated interim financial statements have been prepared under the historical cost convention, except for the revaluation of certain financial instruments.
3. Hedging
Under the terms of the debt financing facility FCF Minerals Corporation, a wholly owned subsidiary of the Company, entered into two hedging arrangements with each of the facility banks: an interest rate hedge for approximately 40% of the interest exposure; and a gold forward sales programme representing a total of 90,000 ounces of gold. 45,000 ounces of forward sales contracts remain open. The movement in fair value of these derivative financial instruments is charged to the condensed consolidated statement of total comprehensive income and derivative financial assets and liabilities recognised on the condensed consolidated balance sheet. The Group has elected not to apply hedge accounting.
Notes to the condensed consolidated interim financial statements (continued)
4. Loss per share
The loss per share was calculated on the basis of net loss attributable to equity shareholders divided by the weighted average number of ordinary shares.
6 month period ended 30 6 month period ended 30 Year ended 31 December 2015
June 2016 June 2015
(unaudited) (unaudited) (audited)
GBP GBP GBP
Loss
Net loss attributable to
equity shareholders for
the purpose of basic and
diluted loss per
share (12,451,474) (1,945,478) (2,149,167)
----- ----- -----
Number of shares
Weighted average number of
ordinary shares for the
purpose of basic and
diluted loss per share 1,657,155,614 1,374,972,025 1,420,447,578
----- ----- -----
Basic and diluted loss per
share (0.751)p (0.141)p (0.151)p
----- ----- -----
The basic and diluted loss per share is the same, as the exercise of staff share options and warrants would reduce the loss per share and therefore, are anti-dilutive.
5. Capital Commitments
As at 30 June 2016 the Group had GBP156,868 of outstanding capital commitments (30 June 2015: GBP3,463,304).
6. Subsequent Events
In the period following 30 June 2016 to the current date, the Company announced that is has successfully raised a total of GBP8,656,530 by way of two private share placements to its major shareholders. A private share placement in July 2016 raised GBP3,806,421 from a share placing of 76,128,414 new ordinary shares of 1 pence each at a placing price of 5.0 pence per share. During September 2016 a private share placement raised GBP4,850,109 from a share placing of 97,002,174 new ordinary shares of 1 pence each at a placing price of 5.0 pence per share.
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR SDFSASFMSESU
(END) Dow Jones Newswires
September 30, 2016 04:03 ET (08:03 GMT)
1 Year Metals Exploration Chart |
1 Month Metals Exploration Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
