27 September 2011
Obtala Resources Limited
("Obtala" or the "Company")
(AIM: OBT)
Unaudited interim results
Obtala Resources Limited (AIM:OBT), the natural resource investment and development company, today announces its unaudited half yearly results
Highlights
· Cash up £4.5 million since year end to £13.3 million
· Net assets increased by 36% to £59.9 million
· Gain of £4.7 million recognised in balance sheet equity on dilution of interest in Paragon Diamonds Limited
Chairman's statement
I am pleased to present the interim report of Obtala Resources Limited ("Obtala" or "Company" and its subsidiaries (the "Group") for the six months to 30 June 2011.
Obtala had a very active first six months of the year which included its Paragon Diamonds subsidiary completing the acquisition of a 54.2% interest in International Diamond Consultants ("IDC"). Paragon Diamonds now holds 98.5% per cent. of IDC with the remaining 1.5% owned directly by the Company. Obtala's interest in Paragon has been reduced to 46.5%. Obtala also agreed to acquire a 33% interest in the Mokopane Iron Ore Project by acquiring a 50% interest in Bushveld Resources which has an identified potential for more than 2 billion tons of iron ore, as well as agreeing to acquire a 37% interest in a South African Focused Tin project with an estimate resource of approximately 11,200 tonnes of tin.
Financial results
In March the Company successfully completed the placing of 12,000,000 new ordinary shares at a price of 50 pence per share raising £6 million. In addition Paragon raised £2.9 million in January by way of placing 8,500,000 new ordinary shares at a price of 34 pence per share. This has placed the Group in a very strong position to undertake its exploration and developing activities for the near term.
Group losses before tax for the six months to June 2011 amounted to £4.67million and included £1.61 million impairment of its mining operation in Sierra Leone and exploration licences in Tanzania following a review by the directors of the carrying value of the intangible licences. A recent deterioration in the fiscal operating regime in Sierra Leone, which involves a large increase in the annual cost of holding title, has prompted a review of the operating strategy resulting in an impairment of £1.2 million in Sierra Leone.
Group net assets increased by £15.8 million during the half year to £59.9 million. The increase includes £12.6 million of net assets brought in to the Group under the acquisition of International Diamond Consultants Limited. The consideration was satisfied by way of issuing 36,994,235 shares in Paragon Diamonds Limited at a price of 34 pence per share. Group cash balances increased by £4.5 million during the six month period to stand at £13.3 million at 30 June 2011.
The Group generated a loss of £0.1 million on its investing activities during the period.
Paragon Diamonds
The acquisition of a further 54.2 per cent of IDC has increased the Group's interest to 100 per cent. and has strengthened its asset base considerably, transforming Paragon into a hard rock diamond exploration and development company. The acquisition gives the Group direct interests in the Lemphane Kimberlite in Lesotho, the Kabale River and Kaplamp licences in Zambia as well as the recently awarded Kopje licence in Botswana. These, combined with Paragon's existing alluvial operations in Sierra Leone, give it a more diversified asset base.
The Lemphane licence covers a known 6 hectares surface area kimberlite in the world renowned diamondiferous region of the Kingdom of Lesotho. The Group has undertaken an immediate strategic review of the work underway at Lemphane and commenced a bulk sampling programme which will initially mine 25,000 tonnes of kimberlite to assess the grade and value of stones contained within the pipe. A bulk sampling plant has been assembled on site and stockpiles created ready for processing. It is anticipated that the initial results of the bulk sampling will be available around the end of the year.
Mokopane Tin
In February 2011 Obtala announce it had agreed to acquire a 50% interest in the issued share capital of Greenhills Resources Limited ("Greenhills") and a resulting 37% interest in the Mokopane Tin project, located in the Limpopo Province. The purchase consideration of $4million will be payable to Greenhills under a new share subscription. At the time of the announcement, this tin project had an estimated resource of 3,400 tonnes of near surface pittable tin located in the Zaaiplaats tin mining district. Obtala has made a non refundable advance of $2 million to Greehills on account of the purchase consideration in order to commence a drilling programme, with a further $750,000 advanced since the period end. The result of this drilling has increased the contained tin resource by 335% to 11,262 tonnes. The completion of the acquisition is still pending some due diligence but is expected to go through in Q4 2011.The next stage of drilling to be undertaken is on a further four targets and has the potential to significantly increase the resource.
Bushveld Iron
In March Obtala agreed to acquire a 50% interest in the entire issued share capital of Bushveld Resources Limited, which has interests in iron ore projects in South Africa. The total purchase consideration amounts to US$11.5million, to be settled by way of issuing 11,949,378 new ordinary shares in Obtala plus $500,000 in cash. The deal is conditional on satisfactory renewal of underlying prospecting licences and is expected to complete in Q4 2011. This will give the Group respective interests of 32% and 34.25% in the underlying subsidiaries that hold the licences over the Mokopane Iron Ore Project, and cover 7,409 hectares with the identified potential for more than2billion tons of Magnetite hosted iron ore with vanadium and titanium deposits.
Montara Forestry and Agriculture
Since the period end the Group's Montara subsidiary has acquired additional interests in forestry concessions and equipment and has agreed to purchase a further area of land which when complete will bring Montara's total forestry land holding interests to 347,000 hectares. This provides the Group with the critical land mass required to develop a successful forestry business in Mozambique and brings it another step closer to creating a self-sustainable, profitable forestry and agricultural business which will provide a near term revenue stream.
Outlook
I look forward to the rest of 2011 with great enthusiasm and am optimistic that I will be able to report positive news on the bulk sampling programme being undertaken at the Lemphane Kimberlite in Lesotho, as well as the completion and further development of the Bushveld Iron and Mokopane Tin projects.
The group now has an expanded asset resource base and benefits from a strong balance sheet with cash balances of £13.3million at 30 June 2011. I therefore remain confident that your company has an exciting and prosperous future.
Finally, I would like to thank our shareholders for their continued support and also all of our employees across the Group for their hard work and commitment in the period.
Francesco Scolaro
Executive Chairman
26 September 2011
Obtala Resources Francesco Scolaro - Chairman www.obtalaresources.com |
+44 (0) 20 7099 1940
|
|
|
ZAI Corporate Finance Ltd |
+44 (0) 20 7060 2220 |
Marc Cramsie Sarang Shah |
|
|
|
Threadneedle Communications |
|
Beth Harris Laurence Read |
+44(0) 20 7653 9855 |
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
Notes |
Six months to 30 June 2011 (Unaudited) £'000 |
Six months to 30 June 2010 (Unaudited) £'000 |
Year to 31 December 2010 (Audited) £'000 |
Revenue |
|
687 |
- |
832 |
Loss on investments |
3 |
(150) |
(137) |
(535) |
Diamond distribution rights income |
|
- |
177 |
177 |
Mine operating costs |
|
(1,526) |
- |
(836) |
Administrative expenses |
|
(1,555) |
(1,998) |
(1,815) |
Impairment of mine property |
|
(1,203) |
- |
- |
Impairment of intangible assets |
|
(408) |
(193) |
(2,856) |
Depreciation |
|
(460) |
- |
(319) |
Share based payment |
|
(80) |
- |
(233) |
Operating loss |
|
(4,695) |
(2,151) |
(5,585) |
Listing costs for subsidiary |
|
- |
- |
(336) |
Cost of re-organisation |
|
- |
- |
(323) |
Finance income |
|
18 |
10 |
11 |
Finance costs |
|
- |
(13) |
(18) |
Loss before tax |
|
(4,677) |
(2,154) |
(6,251) |
Taxation |
5 |
155 |
87 |
495 |
Loss for the period |
|
(4,522) |
(2,067) |
(5,756) |
Other comprehensive income: |
|
|
|
|
Exchange differences of re-translation of foreign operations |
|
(1,223) |
1,649 |
946 |
Total comprehensive income for the period/year: |
|
(5,745) |
(418) |
(4,810) |
Attributable to: |
|
|
|
|
Owners of the parent |
|
(4,804) |
(418) |
(4,430) |
Non-controlling interests |
|
(941) |
- |
(380) |
|
|
(5,745) |
(418) |
(4,810) |
|
|
|
|
|
Earnings/(loss) per share |
|
|
|
|
Basic (pence) |
6 |
(1.56) |
(0.97) |
(2.65) |
Diluted (pence) |
6 |
(1.56) |
(0.97) |
(2.65) |
The loss for the period arises from the Group's continuing operations.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
|
Share capital |
Share premium |
Merger reserve |
Foreign exchange reserve |
Share based payment reserve |
Revenue reserve/ (deficit) |
Total |
Non-controlling interests |
Total equity |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
At 1 January 2010 |
1,927 |
5,290 |
16,400 |
5,022 |
89 |
1,610 |
1,610 |
- |
30,338 |
Loss for the period |
- |
- |
- |
- |
- |
(2,067) |
(2,067) |
- |
(2,067) |
Exchange differences on retranslation of foreign operations |
- |
- |
- |
1,649 |
- |
- |
- |
- |
1,649 |
Total comprehensive income for the period |
- |
- |
- |
1,649 |
- |
(2,067) |
(2,067) |
- |
(418) |
Issue of shares |
295 |
6,708 |
- |
- |
- |
- |
7,003 |
- |
7,003 |
Expenses of issue of shares |
- |
(4) |
- |
- |
- |
- |
(4) |
- |
(4) |
Cancelation of share options |
- |
- |
- |
- |
(45) |
45 |
- |
- |
- |
Share based payment |
- |
- |
- |
- |
12 |
- |
12 |
- |
12 |
Purchase of own shares |
- |
- |
- |
- |
- |
(735) |
(735) |
- |
(735) |
At 30 June 2010 |
2,222 |
11,994 |
16,400 |
6,671 |
56 |
(1,147) |
36,196 |
- |
36,196 |
Loss for the period |
- |
- |
- |
- |
- |
(3,309) |
(3,309) |
(380) |
(3,689) |
Exchange differences on retranslation of foreign operations |
- |
- |
- |
(703) |
- |
|
(703) |
- |
(703) |
Total comprehensive income for the period |
- |
- |
- |
(703) |
- |
(3,309) |
(703) |
(380) |
(703) |
Issue of shares |
19 |
280 |
- |
- |
- |
- |
299 |
- |
299 |
Share based payment |
- |
- |
- |
- |
221 |
- |
221 |
- |
221 |
Group re-organisation |
- |
(12,143) |
12,143 |
- |
- |
- |
- |
- |
- |
Dilution of interest in subsidiary |
- |
- |
- |
- |
- |
5,579 |
5,579 |
6,218 |
11,797 |
At 31 December 2010 |
2,241 |
131 |
28,543 |
5,968 |
277 |
1,123 |
38,283 |
5,838 |
44,121 |
Loss for the period |
- |
- |
- |
- |
- |
(3,581) |
(3,581) |
(941) |
(4,522) |
Exchange differences on retranslation of foreign operations |
- |
- |
- |
(1,223) |
- |
- |
(1,223) |
- |
(1,223) |
Total comprehensive income for the period |
- |
- |
- |
(1,223) |
- |
(3,581) |
(4,804) |
(941) |
(5,745) |
Issue of shares |
120 |
5,880 |
- |
- |
- |
- |
6,000 |
- |
6,000 |
Share based payment |
- |
- |
- |
- |
80 |
- |
80 |
- |
80 |
Dilution of interest in subsidiary |
- |
- |
- |
- |
- |
4,689 |
4,689 |
10,780 |
15,649 |
At 30 June 2011 |
2,361 |
6,011 |
28,543 |
4,745 |
357 |
2,231 |
44,248 |
15,677 |
59,925 |
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
|
Notes |
30 June 2011 (Unaudited) |
30 June 2010 (Unaudited) |
31 December 2010 (Audited) |
|
|
£'000 |
£'000 |
£'000 |
ASSETS |
|
|
|
|
Non-current assets |
|
|
|
|
Investments in associate |
|
- |
- |
5,927 |
Available for sale investments |
|
- |
- |
317 |
Intangible exploration and evaluation assets |
7 |
46,064 |
25,674 |
22,625 |
Plant and equipment |
|
5,232 |
2,199 |
6,938 |
Total non-current assets |
|
51,296 |
27,873 |
35,807 |
|
|
|
|
|
Current assets |
|
|
|
|
Trade and other receivables |
|
1,489 |
223 |
498 |
Inventory |
|
9 |
- |
197 |
Financial investment assets |
9 |
42 |
4,198 |
180 |
Cash and cash equivalents |
9 |
13,299 |
5,966 |
8,825 |
Total current assets |
|
14,839 |
10,387 |
9,700 |
|
|
|
|
|
TOTAL ASSETS |
|
66,135 |
38,260 |
45,507 |
|
|
|
|
|
LIABILITIES |
|
|
|
|
Current liabilities |
|
|
|
|
Trade and other payables |
|
(603) |
(91) |
(457) |
Financial investment liabilities |
|
- |
(22) |
- |
Bank overdraft |
|
- |
(236) |
- |
Current tax liabilities |
|
(349) |
(553) |
(622) |
Total current liabilities |
|
(952) |
(902) |
(1,079) |
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Deferred tax |
5 |
(4,852) |
(847) |
- |
Site restoration provision |
|
(406) |
(315) |
(307) |
Total non-current liabilities |
|
(5,258) |
(1,162) |
(307) |
TOTAL LIABILITIES |
|
(6,210) |
(2,064) |
(1,386) |
|
|
|
|
|
NET ASSETS |
|
59,925 |
36,196 |
44,121 |
|
|
|
|
|
EQUITY |
|
|
|
|
Share capital |
10 |
2,361 |
2,222 |
2,241 |
Share premium |
11 |
6,011 |
11,994 |
131 |
Merger reserve |
|
28,543 |
16,400 |
28,543 |
Foreign exchange reserve |
|
4,745 |
6,671 |
5,968 |
Share based payment reserve |
|
357 |
56 |
277 |
Revenue reserve/(deficit) |
12 |
2,231 |
(1,147) |
1,123 |
Equity attributable to the owners of the parent |
|
44,248 |
36,196 |
38,283 |
Non-controlling interests |
15 |
15,677 |
- |
5,838 |
TOTAL EQUITY |
|
59,925 |
36,196 |
44,121 |
Approved by the board and authorised for issue on 26 September 2011
F Scolaro M Bretherton
Executive Chairman Finance Director
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
|
Notes |
Six months to 30 June 2011 (Unaudited) |
Six months to 30 June 2010 (Unaudited) |
Year to 31 December 2010 (Audited) |
|
|
£'000 |
£'000 |
£'000 |
OPERATING ACTIVITIES |
|
|
|
|
Operating loss |
|
(4,695) |
(2,151) |
(5,585) |
Adjustment for non-cash items: |
|
|
|
|
Loss on investments |
|
150 |
137 |
535 |
Foreign exchange losses (gains) |
|
69 |
- |
(61) |
Depreciation of plant and equipment |
|
460 |
138 |
319 |
Share based payments |
|
80 |
12 |
233 |
Impairment of assets |
|
1,611 |
193 |
2,856 |
Decrease/(increase) in trade and other receivables |
|
283 |
(51) |
(325) |
(Decrease)/increase in trade and other payables |
|
(182) |
(13) |
355 |
Decrease/(Increase) in inventory |
|
188 |
- |
(197) |
Listing costs for subsidiary |
|
- |
- |
(336) |
Cost of re-organisation |
|
- |
- |
(323) |
Cash outflow from operations |
|
(2,036) |
(1,735) |
(2,529) |
Income taxes paid |
|
- |
- |
(365) |
Net cash outflow from operations |
|
(2,036) |
(1,735) |
(2,894) |
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
Purchases of property, plant and equipment |
|
(200) |
(90) |
(2,431) |
Expenditure on exploration licences |
7 |
(715) |
(148) |
(694) |
Purchase of investments |
8 |
(145) |
(1,224) |
(1,841) |
Disposal of investments |
|
135 |
1,879 |
5,754 |
Purchase of subsidiary |
|
(124) |
- |
- |
Increase in loan receivable |
|
(1,274) |
- |
- |
Net cash inflow/(outflow) from investing activities |
|
(2,323) |
(417) |
(788) |
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
Proceeds from issue of share capital |
10 |
6,000 |
2,007 |
2,306 |
Expenses of issue of share capital |
11 |
- |
(4) |
(4) |
Funds raised by subsidiary |
|
2,890 |
- |
3,797 |
Expenses of issue of subsidiary shares |
|
(90) |
- |
(150) |
Finance income |
|
18 |
10 |
11 |
Finance expense |
|
- |
(13) |
(18) |
Net cash inflow from financing activities |
|
8,818 |
2,000 |
5,942 |
|
|
|
|
|
Increase in cash and cash equivalents |
|
4,459 |
682 |
3,836 |
Cash and cash equivalents at start of period |
|
8,825 |
5,010 |
5,010 |
Effect of foreign exchange rate variation |
|
15 |
38 |
(21) |
Net cash and cash equivalents at end of period |
|
13,299 |
5,730 |
8,825 |
Comprises: |
|
|
|
|
Cash and cash equivalents |
|
13,299 |
5,966 |
8,825 |
Bank overdraft |
|
- |
(236) |
- |
Net cash and cash equivalents at end of period |
|
13,299 |
5,730 |
8,825 |
The cash flows for the six months to 30 June 2011 do not reflect the non cash issue of shares by Paragon Diamonds with a value of £12,578,040 in consideration for the acquisition of International Diamond Consultants as set out in note 13.
The cash flows for the six months to 30 June 2010 do not reflect the non cash issue of shares by the Company with a value of £4,261,000 in consideration for the acquisition of Sierra Leone Hard Rock Ltd.
The cash flows for the year to 31 December 2010 do not reflect the non cash issue of shares by Paragon Diamonds with a value of £5,732,484 in consideration for the acquisition of International Diamond Consultants as set out in note 13.
NOTES TO THE INTERIM FINANCIAL STATEMENTS
1. BASIS OF PREPARATION
The interim financial statements of Obtala Resources Limited are unaudited condensed consolidated financial statements for the six months to 30 June 2011. These include unaudited comparatives for the six month period to 30 June 2010 together with audited comparatives for the year to 31 December 2010.
2. SIGNIFICANT ACCOUNTING POLICIES
The condensed consolidated financial statements have been prepared under the historical cost convention except for the revaluation of certain financial investments, available for sale investments and financial assets and liabilities which are included at fair value.
The accounting policies adopted are consistent with those followed in the preparation of the Group's annual financial statements for the period ended 31 December 2010.
The condensed consolidated financial statements do not constitute statutory accounts. The statutory accounts for the period to 31 December 2010 have been reported on by the Company's auditors and have been filed with the Registrar of Companies. The report of the auditors was unqualified and did not contain a statement under section 237(2) or 237(3) of the Companies Act 1985.
3. (Loss)/GAINs ON INVESTMENTS
|
Six months to 30 June 2011 |
Six months to 30 June 2010 |
Year to 31 December 2010 |
|
|
£000 |
£000 |
£000 |
|
Gain/(Loss) on disposal of investments |
5 |
25 |
(633) |
|
(Decrease)/increase in fair value of financial investments |
(155) |
(162) |
98 |
|
Loss from investing activities |
(150) |
(137) |
(535) |
4. SEGMENTAL REPORTING
The Group is currently in the process of exploration and development of mineral projects all of which are in Tanzania, Sierra Leone and Southern Africa.
The following table shows the geographic segment analysis of the Group's profit after tax for the period and balance sheet net assets:
|
|
Six months to 30 June 2011 |
||||
|
Sierra Leone |
Tanzania |
Southern Africa |
Central costs and Investing activities |
Inter-group elimination |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Revenue |
687 |
- |
- |
- |
- |
687 |
Loss on investments |
- |
- |
- |
(150) |
- |
(150) |
Management charge |
- |
404 |
- |
- |
(404) |
- |
Operating costs |
(1,504) |
(22) |
- |
- |
- |
(1,526) |
Administrative expenses |
- |
(404) |
- |
(1,555) |
404 |
(1,555) |
Depreciation |
(453) |
- |
- |
(7) |
- |
(460) |
Share based payment charge |
- |
- |
- |
(80) |
- |
(80) |
Impairment of assets |
(1,203) |
(408) |
- |
- |
- |
(1,611) |
Segment profit before interest |
(2,473) |
(430) |
- |
(1,792) |
- |
(4,695) |
Finance income |
- |
- |
- |
18 |
- |
18 |
Finance expense |
- |
- |
- |
- |
- |
- |
Loss before tax |
(2,473) |
(430) |
- |
(1,774) |
- |
(4,677) |
Taxation |
|
|
|
|
|
155 |
Loss after tax |
|
|
|
|
|
(4,522) |
|
|
|
|
|
|
|
Balance sheet |
|
|
|
|
|
|
Assets |
5,134 |
27,063 |
24,631 |
17,997 |
(8,691) |
66,135 |
Liabilities: |
|
|
|
|
|
|
Current tax liability |
- |
- |
- |
(349) |
- |
(349) |
Deferred taxation |
- |
- |
(4,852) |
- |
- |
(4,852) |
Other |
(2,636) |
(5,480) |
- |
(1,583) |
8,691 |
(1,008) |
Net assets |
2,498 |
21,583 |
19,779 |
16,065 |
- |
59,925 |
Other segment items: |
|
|
|
|
|
|
Depreciation |
(453) |
- |
- |
(7) |
- |
(460) |
Foreign exchange |
(241) |
(1,251) |
183 |
- |
- |
(1,223) |
Capital expenditure |
|
|
|
|
|
|
Plant and equipment |
76 |
- |
124 |
- |
- |
200 |
Intangible exploration and evaluation assets |
- |
404 |
24,631* |
- |
- |
25,035 |
* Includes licences acquired as part of the International Diamond consultants Limited acquisition (refer note 13)
|
Six months to 30 June 2010 |
|
||||
|
Sierra Leone |
Tanzania |
Central costs and Investing activities |
Inter-group elimination |
Total |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Loss on investments |
- |
(89) |
(48) |
- |
(137) |
|
Diamond distribution rights income |
177 |
- |
- |
- |
177 |
|
Management charge |
- |
92 |
- |
(92) |
- |
|
Administrative expenses |
(1,483) |
(92) |
(515) |
92 |
(1,998) |
|
Impairment of intangible assets |
|
(193) |
- |
- |
(193) |
|
Segment profit before interest |
(1,306) |
(282) |
(563) |
- |
(2,151) |
|
Finance income |
|
|
|
|
10 |
|
Finance expense |
|
|
|
|
(13) |
|
Profit before tax |
|
|
|
|
(2,154) |
|
Taxation |
|
|
|
|
87 |
|
Profit after tax |
|
|
|
|
(2,067) |
|
|
|
|
|
|
|
|
Balance sheet |
|
|
|
|
|
|
Assets |
4,874 |
25,720 |
13,978 |
(6,312) |
38,260 |
|
Liabilities: |
|
|
|
|
|
|
Current tax liability |
- |
(187) |
(366) |
- |
(553) |
|
Deferred tax liability |
- |
- |
(847) |
- |
(847) |
|
Other |
(1,830) |
(5,048) |
(98) |
6,312 |
(664) |
|
Net assets |
3,044 |
20,485 |
12,667 |
- |
36,196 |
|
Other segment items: |
|
|
|
|
|
|
Depreciation |
(125) |
(7) |
(5) |
- |
(137) |
|
Foreign exchange |
280 |
1,369 |
- |
- |
1,649 |
|
Capital expenditure |
|
|
|
|
|
|
Plant and equipment |
2,053* |
- |
- |
- |
2,053 |
|
Intangible exploration and evaluation assets |
2,593* |
148 |
- |
- |
2,741 |
|
*Includes plant and equipment and intangible assets acquired as part of the acquisition of Sierra Leone Hard Rock Ltd
|
|
Year ending 31 December 2010 |
||||
|
Sierra Leone |
Tanzania |
Central Costs and Investing activities |
Inter-group elimination |
Total |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Income statement |
|
|
|
|
|
|
Revenue |
832 |
- |
- |
- |
832 |
|
Losses on investments |
- |
- |
(535) |
- |
(535) |
|
Distribution fee income |
177 |
- |
- |
- |
177 |
|
Management charge |
- |
412 |
- |
(412) |
- |
|
Operating costs |
(721) |
(115) |
- |
- |
(836) |
|
Administrative expenses |
- |
- |
(2,227) |
412 |
(1,815) |
|
IPO expenses |
- |
- |
(336) |
- |
(336) |
|
Re-listing costs |
- |
- |
(323) |
- |
(323) |
|
Depreciation |
(300) |
(6) |
(13) |
- |
(319) |
|
Share based payment |
- |
- |
(233) |
- |
(233) |
|
Impairment of intangible assets |
- |
(2,856) |
- |
- |
(2,856) |
|
Segment loss before interest |
(12) |
(2,565) |
(3,667) |
- |
(6,244) |
|
Finance income |
- |
- |
11 |
- |
11 |
|
Finance expense |
(18) |
- |
- |
- |
(18) |
|
Loss before tax |
(30) |
(2,565) |
(3,656) |
|
(6,251) |
|
Taxation |
|
|
|
|
495 |
|
Loss after tax |
|
|
|
|
(5,756) |
|
|
|
|
|
|
|
|
Net Assets |
|
|
|
|
|
|
Assets |
6,831 |
33,597 |
12,526 |
(7447) |
45,507 |
|
Liabilities: |
|
|
|
|
|
|
Current tax liability |
- |
- |
(622) |
- |
(622) |
|
Other |
(2,472) |
(3,270) |
(2,469) |
7,447 |
(765) |
|
Net assets |
4,359 |
30,327 |
9,435 |
- |
44,121 |
|
Other segment items: |
|
|
|
|
|
|
Depreciation |
(300) |
(6) |
(13) |
- |
(319) |
|
Capital expenditure |
|
|
|
|
|
|
Plant and equipment |
7,216* |
- |
- |
- |
7,216 |
|
Intangible exploration and evaluation assets |
- |
3,193** |
- |
- |
3,193 |
|
* includes plant and equipment and mine property acquired as part of the acquisition of Sierra Leone Hard Rock Ltd
** includes intangible assets acquired as part of the acquisition of African Rock Resources Limited
5. TAXATION
The accrued tax credit for the six month interim period is based on an estimated effective tax rate of 3.3% per cent. after excluding losses generated in non domiciled Group companies (period to 30 June 2010: effective tax rate 4.4 per cent. : period to 31 December 2010: effective tax rate 7.9 per cent.). The accrued tax credit for the six month interim period relates to the loss before tax for the UK operations only. No deferred tax asset has been recognised in respect of losses in non domiciled Group companies due to the uncertainty of future recovery.
The Group has recognised a deferred tax liability of £4,852,000 at 30 June 2011 which arose on the acquisition of a subsidiary as set out in note 13.
6. EARNINGS PER SHARE
Basic earnings per share is based on the loss for the six months of £3,581,000 attributable to equity holders of the parent divided by the weighted average number of ordinary shares in issue during the period of 229,454,283 exclusive of ordinary shares purchased by the Obtala Resources Employee Share Trust and held jointly by the Trust and certain employees (period to 30 June 2010:loss £2,067,000 divided by the weighted average of 213,390,018 shares; period to 31 December 2010: loss £5,756,000 divided by the weighted average of 217,108,815 shares).
7. INTANGIBLE EXPLORATION AND EVALUATION ASSETS
|
African Rock Licences |
Renholn Licences |
IDC Licences |
SLHR Licences |
Mindex Licences |
Uragold Licences |
Montara Licences |
Total Licences |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Cost and book value at 1 January 2010 |
- |
- |
- |
- |
20,687 |
823 |
116 |
21,626 |
Acquisition of subsidiary |
- |
- |
- |
2,593 |
- |
- |
- |
2,593 |
Expenditure on exploration and evaluation |
- |
- |
- |
- |
115 |
- |
33 |
148 |
Impairment charge for the year |
- |
- |
- |
- |
- |
(193) |
- |
(193) |
Foreign exchange differences |
- |
- |
- |
187 |
1,231 |
82 |
- |
1,500 |
Cost and book value at 30 June 2010 |
- |
- |
- |
2,780 |
22,033 |
712 |
149 |
25,674 |
Purchase of mining licences |
2,500 |
183 |
- |
|
- |
- |
- |
2,683 |
Transfer to tangible assets |
- |
- |
- |
(2,780) |
- |
- |
- |
(2,780) |
Expenditure on exploration and evaluation |
16 |
108 |
- |
|
178 |
- |
60 |
362 |
Impairment charge |
- |
- |
- |
|
(2,631) |
(32) |
- |
(2,663) |
Foreign Exchange |
8 |
- |
- |
|
(620) |
(39) |
- |
(651) |
Cost and book value at 31 December 2010 |
2,524 |
291 |
- |
- |
18,960 |
641 |
209 |
22,625 |
Acquisition of subsidiary |
- |
- |
24,168 |
- |
- |
- |
- |
24,168 |
Expenditure on exploration and evaluation |
- |
117 |
94 |
- |
344 |
- |
160 |
715 |
Impairment charge |
- |
(408) |
- |
- |
- |
- |
- |
(408) |
Foreign Exchange |
(86) |
- |
368 |
- |
(1,267) |
(51) |
- |
(1,036) |
Cost and book value at 30 June 2011 |
2,438 |
- |
24,630 |
- |
18,037 |
590 |
369 |
46,064 |
Purchase of mining licences
The above values of intangible exploration assets acquired represent the cash and non-cash consideration paid by the Group at the time of their acquisition including the acquisition of International Diamond Consultants Limited in the six months to 30 June 2011 as set out in note 13, together with any subsequent expenditure, net of any effects of foreign exchange and impairment charges.
Impairment
The Directors have considered the following factors when undertaking their impairment review of the intangible assets:
a) Geology and lithology on each licence as outlined in the most recent CPRs (Independent Competent Person's Reports)
b) The expected useful lives of the licences and the ability to retain the license interests when they come up for renewal
c) Comparable information for large mining and exploration companies in the vicinity of each of the licences
d) History of exploration success in the regions being explored by Mindex and Uragold
e) Local infrastructure
f) Climatic and logistical issues
g) Geopolitical environment
After considering these factors the Directors have chosen to make an impairment charge of £408,000 to the carrying value of the intangible exploration and evaluation assets as at 30 June 2011 relating to the Renholn lithium licences and in respect of which the Directors have decided to terminate exploration plans in order to re-divert effort towards other licences with more potential.
8. INVESTMENTS AND DERIVATIVES
|
Investments and derivative financial assets |
Derivative financial liabilities |
Total |
|
£'000 |
£'000 |
£'000 |
Book value at 1 January 2010 |
5,133 |
(160) |
4,973 |
Additions |
1,224 |
- |
1,224 |
Disposals |
(1,859) |
- |
(1,859) |
(Decrease)/increase in fair value |
(300) |
138 |
(162) |
Book value at 30 June 2010 |
4,198 |
(22) |
4,176 |
Additions |
109 |
- |
109 |
Disposals |
(4,525) |
(154) |
(4,679) |
Increase in fair value |
398 |
176 |
574 |
Book value at 31 December 2010 |
180 |
- |
180 |
Additions |
147 |
- |
147 |
Disposals |
(130) |
- |
(130) |
Decrease in fair value |
(155) |
- |
(155) |
Book value at 30 June 2011 |
42 |
- |
42 |
The financial instruments above represent short-term investments and derivatives in listed equity securities in mining and exploration companies which present the Group with the opportunity for return through trading gains. The fair values of these instruments are based on quoted market prices.
9. CASH AND CASH EQUIVALENTS
|
30 June 2011 |
30 June 2010 |
31 December 2010 |
|
£'000 |
£'000 |
£'000 |
Cash at banks |
13,299 |
3,095 |
8,228 |
Cash with institutions in support of derivative trading |
- |
2,871 |
597 |
|
13,299 |
5,966 |
8,825 |
On 30 June 2011, the Group had no cash and cash equivalents pledged to institutions as collateral for liabilities or contingent liabilities relating to exposures on derivative trading assets and liabilities (30 June 2010: £2.9 million , 31 December 2010: £0.6 million).
10. SHARE CAPITAL
Obtala Services Limited |
Number |
£'000 |
Authorised ordinary shares of £0.01 each: |
|
|
At 1 January 2010, 30 June 2010, 31 December 2010 and 30 June 2011 |
250,000,000 |
2,500 |
Allotted, issued and fully paid ordinary shares of £0.01 each: |
|
|
At 1 January 2010 |
192,672,223 |
1,927 |
Issued in the period |
29,481,029 |
295 |
At 30 June 2010 |
222,153,252 |
2,222 |
Issued in the period |
1,026,722 |
10 |
At 31 December 2010 |
223,179,974 |
2,232 |
Issued in the period |
- |
- |
At 30 June 2011 |
223,179,974 |
2,232 |
Obtala Resources Limited |
Number |
£'000 |
Authorised ordinary shares of £0.01 each: |
|
|
At 20 July 2010, 31 December 2010 and 30 June 2011 |
Unlimited |
Unlimited |
Allotted, issued and fully paid ordinary shares of £0.01 each: |
|
|
At 20 July 2010 |
- |
- |
Issued in the period |
224,079,974 |
2,241 |
At 31 December 2010 |
224,079,974 |
2,241 |
Issued in the period |
12,000,000 |
120 |
At 30 June 2011 |
236,079,974 |
2,361 |
Obtala Resources Limited was incorporated in Guernsey on 20 July 2010. The Company was created to implement a re-organisation in relation to Obtala Service Limited (formerly Obtala Resources plc) which would create a greater international profile for the Group and its businesses.
Under the re-organisation, Obtala Services became a wholly owned subsidiary of Obtala Resources Limited on 16 September 2010. Shareholders in the Company at the time of re-organisation received 223,179,974 ordinary shares of 1p issued by Obtala Resources Limited in the same proportionate interest as they had in Obtala Services Limited immediately prior to the re-organisation.
On 7 October 2010 the Company issued 900,000 ordinary shares in the Company at a price of 15.5p per share a result of the exercise of warrants, raising gross cash proceeds of £139,500.
On 6 March 2011 the Company completed the placing of 12,000,000 new ordinary shares at a price of 50 pence per share raising gross cash proceeds of £6,000,000.
11. SHARE PREMIUM
|
£'000 |
At 1 January 2010 |
5,290 |
Premium on issue of shares |
6,708 |
Expenses of issue of shares |
(4) |
At 30 June 2010 |
11,994 |
Premium on issue of shares |
284 |
Expenses of issue of shares |
- |
Transfer on group re-organisation |
(12,143) |
At 31 December 2010 |
131 |
Premium on issue of shares |
5,880 |
Expenses of issue of shares |
- |
At 30 June 2011 |
6,011 |
|
|
See note 10 for details of shares issued in the six month period to 30 June 2011.
12. MOVEMENT IN REVENUE RESERVE AND OWN SHARES
|
Retained earnings/(deficit) |
Own shares |
Revenue Reserve |
|
£'000 |
£'000 |
£'000 |
At 1 January 2010 |
1,610 |
- |
1,610 |
Loss for the period |
(2,067) |
|
(2,067) |
Cancelation of share options |
45 |
- |
45 |
Purchase of own shares |
- |
(735) |
(735) |
At 30 June 2010 |
(412) |
(735) |
(1,147) |
Loss for the period |
(3,309) |
- |
(3,309) |
Dilution of interest in subsidiary |
5,579 |
- |
5,579 |
At 31 December 2010 |
1,858 |
(735) |
1,123 |
Loss for the period |
(3,581) |
- |
(3,581) |
Dilution of interest in subsidiary (see note 14) |
4,689 |
- |
4,689 |
At 30 June 2011 |
2,966 |
(735) |
2,231 |
At 30 June 2011 the Company held 2,250,000 shares in trust (June 10: nil Dec 10: 2,250,000)
13. ACQUISITION OF SUBSIDIARY
On 17 May 2011 the Company's listed subsidiary Paragon Diamonds Limited ("Paragon") completed the acquisition of a further 54.2% interest in International Diamond Consultants Limited ("IDC") bringing the total ownership of IDC by Paragon to 98.5% with Obtala owning the remaining 1.5%. This has diluted Obtala's interest in Paragon to 46.5%. Obtala had initially purchased 1.5% of IDC for a cash consideration of $300,000 in July 2010 and Paragon subsequently purchased a further 44.3% of IDC in late 2010, for which the consideration of £5.7 million was settled by the issue of new ordinary shares. Paragon accounted for this as an investment in associate as at 31 December 2010.
Consideration for the remaining 54.2% was settled by way of issuing 35,670,705 new ordinary shares in Paragon at the market price of 34 pence per share equating to £12.1 million. Paragon also issued 1,323,530 new ordinary shares in Paragon to the vendors of IDC at a market price of 34 pence per share to fully settle outstanding debts of approximately £450,000 owed by IDC to its previous owners. In addition, a staggered cash consideration of USD700,000 was paid by Paragon to the IDC vendors under the terms of a joint venture agreement. A summary of the assets acquired and consideration paid is given below:
Net assets acquired |
|
Book Value £'000 |
Fair Value £'000 |
Intangible assets |
|
1,416 |
24,168 |
Trade and other payables |
|
(46) |
(46) |
Site restoration provision |
|
(328) |
(328) |
Deferred tax liability |
|
|
(4,852) |
Net assets acquired |
|
1,042 |
18,942 |
|
|
|
|
Total consideration satisfied by: |
|
|
|
Issue of new shares in subsidiary |
|
|
18,311 |
Cash (including £124,000 in current period) |
|
|
631 |
|
|
|
18,942 |
The estimated fair value of the net assets acquired is equal to the consideration paid and consequently there is no goodwill on acquisition.
14. DEEMED PARTIAL DISPOSAL OF SUBSIDIARY UNDERTAKING
In the six months to 30 June 2011 the Company's listed subsidiary Paragon Diamonds Limited ("Paragon") issued new shares to non controlling interests as set out in note 13 together with the issue of a further 8,500,000 new shares to raise gross cash proceeds of £2.9 million.
This has diluted Obtala's interest in Paragon to 46.5% and created a deemed disposal for the Group resulting in a gain recognised in equity of £4.7 million.
15. NON-CONTROLLING INTEREST
|
£'000 |
At 1 January 2010 |
- |
Non-controlling interests in net assets on partial disposal |
- |
Non-controlling interests in share of losses post acquisition |
- |
At 30 June 2010 |
- |
Non-controlling interests in net assets on partial disposal |
6,218 |
Non-controlling interests in share of losses post acquisition |
(380) |
At 31 December 2010 |
5,838 |
Non-controlling interests in net assets on partial disposal |
10,780 |
Non-controlling interests in share of losses post acquisition |
(941) |
At 30 June 2011 |
15,677 |
|
|
16. RELATED PARTY TRANSACTIONS
During the period the Group companies entered into numerous transactions with subsidiary companies which net off on consolidation - these have not been shown. During the period the Group entered into the following transactions with external related parties:
|
Six months to 30 June 2011 (Unaudited) |
Six months to 30 June 2010 (Unaudited) |
Year to 31 December 2010 (Audited) |
|
£'000 |
£'000 |
£'000 |
Transactions with other related parties: |
|
|
|
Transactions in the period: |
|
|
|
Advisory fees |
- |
3 |
15 |
Property recharges |
22 |
17 |
40 |
Other recharges |
- |
2 |
- |
Loan Balance at period end: |
|
|
|
Advisory fees |
- |
- |
5 |
Property recharges |
15 |
3 |
- |
All of the loan amounts referred to above are unsecured and repayable on demand. The advisory fees and property recharges are from Ora Capital Services Limited a subsidiary of a shareholder of the Company.
During the period the Company paid remuneration to the Directors' in accordance with their service contracts and letters of appointment.
17. INTERIM FINANCIAL REPORT
A copy of this interim report will be distributed to shareholders and is also available on the Company's website at www.obtalaresources.com