|
|
[Also available as a PDF File - 92K]
RESULTS FOR ANNOUNCEMENT TO THE MARKET
|
|
30 June 2005
$'000
|
30 June 2004
$'000
|
Percentage
increase/ (decrease)
|
Total revenue from ordinary activities
|
41,048
|
40,511
|
1.3%
|
Net profit from ordinary activities after tax attributable to members of the parent entity
|
7,513
|
11,727
|
(35.9%)
|
|
|
|
|
Dividends
|
|
|
|
Interim dividend per share (unfranked)
|
|
1.5 cents
|
Final dividend per share (unfranked)
|
|
1.5 cents
|
Record date for determining entitlement to final dividend
|
23 November 2005
|
Date final dividend payable
|
|
7 December 2005
|
Review of Results
Refer to discussion of results on page 2.
Audit Report
The preliminary report is based on accounts which are in the process of being audited.
REVIEW OF RESULTS
The financial results for the 2004/05 year for Beaconsfield Gold are summarised in the following table:
|
2005
($'000)
|
2004
($'000)
|
Gold and silver sales
|
34,193
|
39,589
|
BBR claim recoveries
|
6,304
|
650
|
Other revenue
|
46
|
161
|
Total revenue from ordinary activities excluding interest
|
40,543
|
40,400
|
EBITDA
|
15,742
|
17,779
|
Interest expense/(reversal) - relating to agreement with former banker and BBR claim
|
3,152
|
(4,000)
|
Other net interest expense/(income)
|
(188)
|
2,235
|
Borrowing expenses
|
88
|
1,488
|
Net profit after tax
|
7,513
|
11,727
|
Basic earnings per share
|
5.12c
|
12.35c
|
Total dividends declared/proposed per share
|
3.0c
|
-
|
Net Assets
|
27,485
|
19,436
|
Earnings before interest, tax, depreciation and amortisation (EBITDA) for the year ended 30 June 2005 was $15.7 million (2004: $17.8 million). The consolidated net profit after tax for the year was $7.5 million (2004: $11.7 million)
Gold and silver sales revenue for the 2005 year of $34.2 million was 14% below the 2004 figure. Despite record mill throughput and improved gold recovery, gold production for the year was lower because of an 18% reduction in average head grade from 20.8 g/t gold to 17.0 g/t gold. The lower grade mainly impacted in the second half of the year when sequencing constraints underground restricted access to high grade, high tonnage stopes, consistent with the variable nature of the Tasmania Reef.
Higher mine operating costs also impacted the result, reflecting the trend of increased cost pressure throughout the mining industry, combined with deeper mining.
In June 2005, the Beaconsfield Mine Joint Venture (BMJV) participants and the professional indemnity insurer of Bateman, Brown & Root (BBR) reached an in-principle settlement as part recovery of the BMJV's claims in respect of losses associated with the design, construction and commissioning of the treatment plant at Beaconsfield by BBR. The insurer will pay $13 million to the BMJV participants, of which the Company's share is $6.304 million. Under the terms of a continuing agreement with the Company's former banker covering unpaid loan interest from previous years, 50% of this amount ($3.152 million) is payable to the former banker. The maximum amount payable to the former banker under this agreement is $4.0 million.
Since 30 June 2004, net Company assets have increased by $8.0 million (41%). The main impacts on the balance sheet during the year, apart from the operating result, were:
- repayment of $3.2 million outstanding bank debt from cash flow, reducing net interest from $2.2 million paid in 2004 to $0.2 million earned in 2005;
- pay-out from cash flow of the Company's remaining share, $2.3 million, of pre-Allstate administration BMJV trade creditors;
- conversion of $1.9 million of convertible notes, leaving a balance of $0.2 million;
- payment to shareholders of the inaugural interim dividend of $2.3 million.
In April 2005, Beaconsfield Gold paid its first dividend to shareholders, an interim unfranked 1.5 cents per share. With a balance sheet that is effectively debt-free, the Board considers it appropriate and desirable to continue to distribute a proportion of cash flow to shareholders in the form of dividends. Accordingly, a final unfranked dividend of 1.5 cents per share has been recommended by the Board, bringing total dividends for the year to 3.0 cents per share.
1. INTRODUCTION
The Beaconsfield Gold group has a 48.49% direct interest in the unincorporated Beaconsfield Mine Joint Venture (BMJV) which operates the Beaconsfield Mine at Beaconsfield in north-east Tasmania. The other participant is the Allstate group with a 51.51% interest. Allstate, with the higher interest, is Manager of the BMJV and the BMJV Mine Manager and all the personnel reporting to him are employed by Allstate. Beaconsfield Gold in turn owns 30% of the fully paid shares in Allstate.
Beaconsfield Gold and Allstate separately sell their pro-rata share of gold production and contribute pro-rata to cash calls which cover operating and capital expenditure at the Beaconsfield Mine.
Joint Administrators (Michael Ryan and Tony Woodings of chartered accounting firm, Taylor Woodings, based in Perth, Western Australia) were appointed to Allstate on 8 June 2001 and became Joint Deed Administrators when Allstate creditors approved a Deed of Company Arrangement in late 2001.
2. BEACONSFIELD MINE PERFORMANCE
239,373 tonnes of ore were mined (hoisted) for the year, a 3% improvement on 2004, and a record for the operation. Ore production at the end of the 2005 year was available from over 10 levels throughout the mine, down to the 990 metre level, allowing significant flexibility in mine scheduling. The improved decline / waste development layout and modified ½ Upper / Avoca mining method continued to provide operating benefits and efficiencies during the year. The face of the decline was 1,070 metres below surface at 30 June 2005.
Production Summary
Quarter Ending
|
Ore Hoisted
(t)
|
Ore Milled
(t)
|
Head Grade
(g/t)
(1)
|
Gold Milled
(oz)
|
Gold
Recovery
(%)
(2)
|
Total Gold
Production
(oz)
|
2004 Year
|
232,911
|
234,440
|
20.8
|
156,671
|
93.9
|
147,152
|
2004 September
|
55,833
|
55,549
|
19.4
|
34,732
|
98.0
|
34,045
|
2004 December
|
67,272
|
65,207
|
18.2
|
38,088
|
93.6
|
35,666
|
2005 March
|
59,720
|
64,325
|
14.9
|
30,711
|
95.1
|
29,219
|
2005 June
|
56,548
|
55,604
|
15.6
|
27,823
|
96.6
|
26,865
|
2005 Year
|
239,373
|
240,685
|
17.0
|
131,354
|
95.8
|
125,795
|
(1) Mill reconciled head grade.
(2) Gold recovery excluding changes in gold in circuit.
240,685 tonnes of ore were milled for the year, a 3% improvement on 2004, and 20% higher than the feasibility target for average annual throughput. Average mill reconciled head grade for the year, 17.0 g/t gold, was 18% lower than 2004. Gold recovery in the ore treatment plant, excluding changes in gold in circuit, averaged 95.8% for the 2005 year, a 2% improvement on 2004.
Total BMJV gold production for the 2005 year of 125,795 ounces was 14% below the 2004 figure but 23% greater than the feasibility target for average annual production.
3. BMJV EXPENDITURE PER OUNCE
Operating, Capital and Total Cash Expenditure
Quarter Ending
|
Operating
Costs
($m)
|
Capital
Costs
($m)
(1)
|
Total
Costs
($m)
(2)
|
Operating
Costs
(A$/oz)
|
Capital
Costs
(A$/oz)
|
Total
Costs
(A$/oz)
(2)
|
2004 Year
|
38.024
|
7.349
|
45.373
|
258
|
50
|
308
|
2004 September
|
11.062
|
2.062
|
13.124
|
325
|
61
|
385
|
2004 December
|
10.907
|
2.391
|
13.298
|
306
|
67
|
373
|
2005 March
|
10.705
|
1.995
|
12.700
|
366
|
68
|
435
|
2005 June
|
11.202
|
2.532
|
13.734
|
417
|
94
|
511
|
2005 Year
|
43.876
|
8.980
|
52.856
|
349
|
71
|
420
|
(1)Including underground diamond drilling costs.
(2)Direct operating expenditure (including management fee to Allstate) plus capital expenditure.
BMJV direct operating expenditure for the 2005 year was $43.876 million (2004: $38.024 million) or $349 per ounce of production (2004: $258 per ounce) or $182 per tonne milled (2004: $162 per tonne).
BMJV capital expenditure for the 2005 year was $8.980 million (2004: $7.349 million) or $71 per ounce of production (2004: $50 per ounce) or $37 per tonne milled (2004: $31 per tonne). The main abnormal capital expenditure activity was the extensive ore resources diamond drilling program.
BMJV direct operating plus capital expenditure for the 2005 year was $52.856 million (2004: $45.373 million) or $420 per ounce of production (2004: $308 per ounce) or $220 per tonne milled (2004: $194 per tonne).
Beaconsfield Gold's 48.49% share of direct operating plus capital expenditure for the 2005 year was $25.630 million (2004: $22.001 million).
4. BEACONSFIELD GOLD REVENUE
Beaconsfield Gold's total revenue from gold and by-product silver sales for the 2005 year was $34.193 million, 13% below the 2004 year figure of $39.589 million.
5. BMJV ORE RESERVES / RESOURCES AS AT 30 JUNE 2005
The BMJV commenced an extensive ore resources underground diamond drilling program mid way through the 2004 year. The program is planned to be completed in October 2005.
The reserves and resources for the Tasmania Reef as at 30 June 2005 have been calculated by Allstate as Manager of the BMJV.
The updated BMJV reserves and resources are as follows:
Ore Reserve
Proved Reserve
|
213,000 tonnes @
|
17.7 g/t Au
|
(121,000 ounces contained gold)
|
Probable Reserve
|
392,000 tonnes @
|
13.1 g/t Au
|
(164,000 ounces contained gold)
|
Total Reserve
|
605,000 tonnes @
|
14.7 g/t Au
|
(285,000 ounces contained gold)
|
Identified Mineral Resource (including Ore Reserve)
Measured Resource
|
159,000 tonnes @
|
25.4 g/t Au
|
(130,000 ounces contained gold)
|
Indicated Resource
|
477,000 tonnes @
|
17.8 g/t Au
|
(272,000 ounces contained gold)
|
Inferred Resource
|
300,000 tonnes @
|
9.6 g/t Au
|
( 93,000 ounces contained gold)
|
Total Resource
|
936,000 tonnes @
|
16.4 g/t Au
|
(495,000 ounces contained gold)
|
The Proved and Probable Reserves were estimated from the Measured and Indicated Resources, but exclude 158,000 tonnes at 17.0 g/t gold (86,000 ounces contained gold) contained in the F21 Zone. Completion of drilling in the F21 Zone has led to the Tasmania Reef and Eastern Hangingwall Reef in this zone being reported in the Indicated Resource category. However, the level of mine planning and economic consideration necessary to allow these resources to be elevated to the Ore Reserve category has not been completed.
After allowances had been made for mine design parameters and cut-off grade (6 g/t gold), the in-situ ore grade was reduced from 20.6 g/t gold to the diluted reserve grade of 14.7 g/t gold (a reduction of 5.9 g/t or 29%).
5.1 Reconciliation between 31 December 2004 and 30 June 2005 Ore Reserves
Total gold milled in the six months to 30 June 2005 was estimated to be 58,534 ounces. Subtracting this total from the ore reserves at 31 December 2004 (377,000 ounces) gives 318,466 ounces.
As the ore reserves at 30 June 2005 were 285,000 ounces, there was a net decrease in ore reserves over the six months, allowing for mining depletion, of approximately 33,466 ounces. As noted above, the updated reserves contain no allowance for the F21 Zone which has been estimated by Allstate to currently have an Indicated Resource of 86,000 ounces contained gold.
5.2 Resources Additional to Reserves
At 31 December 2004, resources additional to reserves for the Tasmania Reef were 296,000 tonnes at 12.8 g/t gold, containing 121,000 ounces of gold. At 30 June 2005, resources additional to reserves were 458,000 tonnes at 12.2 g/t gold, containing 179,000 ounces.
6. GOLD HEDGING FOR BEACONSFIELD GOLD
At 30 June 2005, the Company's hedge book was 60,000 ounces of flat forwards and spot deferreds, with deliveries out to February 2007, at an average price of $586 per ounce.
The marked-to-market value of the hedge book at 30 June 2005, when the spot price of gold was A$572.63 per ounce, was negative $764,000.
6.1 Gold Hedging as a Percentage of Ore Reserves/Resources
BMJV ore reserves at 30 June 2005 were approximately 285,000 ounces, of which Beaconsfield Gold's 48.49% direct interest was approximately 138,200 ounces. As a percentage of those ore reserves, therefore, Beaconsfield Gold at 30 June 2005 was approximately 43% hedged.
Total BMJV resources at 30 June 2005 were approximately 495,000 ounces, of which Beaconsfield Gold's 48.49% direct interest was approximately 240,000 ounces. As a percentage of those total resources, therefore, Beaconsfield Gold at 30 June 2005 was approximately 25% hedged.
7. NEW BANKING ARRANGEMENTS WITH CBA
On 25 January 2005, the Company completed arrangements for new banking facilities with CBA.
The new CBA facilities comprise:
(a) A $3 million overdraft facility to fund short term working capital requirements. Based on present cash balances and projected cash flows, it is anticipated that in normal circumstances this facility will not need to be drawn upon.
(b) A $3.35 million performance bond facility to support existing guarantee obligations without the requirement for cash collateral.
(c) A gold hedging facility providing the Company with the ability to forward sell up to a maximum of 75% of the Company's gold reserves. This gives the Company the flexibility to lock in a percentage of its future gold production at attractive Australian dollar per ounce forward prices.
The CBA facilities are initially available until 31 December 2006.
8. ARBITRATION AWARD
An arbitration award was made in favour of the BMJV participants (Beaconsfield Gold group 48.49% and Allstate group 51.51%) against ACN 005 585 795 Pty. Ltd. (formerly Brown & Root Engineering & Construction Pty. Ltd. ("BREC")) and Batepro Australia Pty. Ltd. ACN 009 006 777 ("BA"). The arbitrator found BREC and BA to be jointly and severally liable to the BMJV participants for $60,366,785, together with interest after 17 January, 2004 at the rate of $29,292 per week.
Subsequent to the arbitration award, liquidators were appointed to both BA and BREC. Beaconsfield Gold and the Deed Administrators of the Allstate group are continuing to deal with the liquidators of both BA and BREC with regard to the arbitration award.
In late June 2005 the BMJV participants and the professional indemnity insurer of the BBR Companies reached an in-principle settlement whereby the insurer will pay $13 million as full settlement of the insurer's exposure, subject to the provision of certain third party releases. The BMJV participants are now seeking those releases in order to progress settlement.
The Beaconsfield Gold group's 48.49% share of the $13 million in-principle settlement is approximately $6.3 million.
In March 2004, $4 million of interest due to the Company's then secured creditor was set aside, to be repaid only from 50% of any proceeds received by Beaconsfield Gold from the BBR arbitration. As a result, it is anticipated that approximately $3.15 million of this contingent liability will be repaid as a result of the in-principle settlement, reducing the contingent liability to approximately $0.85 million.
9. CLAIM AGAINST ALLSTATE EXPLORATIONS NL ("Allstate")
On 3 November 2004, Beaconsfield Gold lodged a Proof of Debt with the Allstate Deed Administrators for $29,271,854, representing 48.49 % of the damages awarded to the Beaconsfield joint venturers in the claim against BREC and BA. The Proof of Debt alleges that Allstate was negligent in the performance of its duties as manager of the joint venture and was in breach of its duties owed to the joint venturers, under the terms of the Beaconsfield Joint Venture Agreement, in its dealings with BREC and BA in connection with the contract to design, supply, construct and commission the gold ore treatment plant and bacterial oxidation plant at the Beaconsfield mine.
On 18 April 2005, the Allstate Deed Administrators formally advised the Company that the Proof of Debt had been rejected.
On 2 May 2005, Beaconsfield Gold filed an application in the Supreme Court of Victoria appealing against the Allstate Deed Administrators' rejection of the Proof of Debt. The appeal process is continuing.
| CONSOLIDATED STATEMENT OF FINANCIAL PERFORMANCE |
|
Notes
|
2005
|
2004
|
|
|
$'000
|
$'000
|
Revenue from ordinary activities excluding interest
|
1
|
40,543
|
40,400
|
Costs of production
|
|
22,314
|
18,903
|
Other expenses related to ordinary activities
|
2(c)
|
2,487
|
3,718
|
Profit from ordinary activities before interest, amortisation, depreciation and income tax expense
|
|
15,742
|
17,779
|
Interest received
|
1
|
(505)
|
(111)
|
Borrowing costs expense
|
2(a)
|
405
|
3,834
|
Interest expense/(reversal) - relating to agreement with former banker and BBR claim - refer Note below
|
|
3,152
|
(4,000)
|
Depreciation and amortisation expenses
|
2(b)
|
5,964
|
6,329
|
Profit from ordinary activities before income tax expense
|
|
6,726
|
11,727
|
Income tax benefit relating to ordinary activities
|
3
|
787
|
-
|
Net profit attributable to members of Beaconsfield Gold NL
|
|
7,513
|
11,727
|
Total changes in equity other than those resulting from transactions with owners as owners attributable to members of Beaconsfield Gold NL
|
|
7,513
|
11,727
|
Basic earnings per share (cents per share)
|
|
5.12
|
12.35
|
Diluted earnings per share (cents per share)
|
|
5.04
|
12.33
|
In 2004 $4.0 million of interest expense was reversed in accordance with the Company's banking facility agreement with a former banker.
That agreement provided that $4.0 million of interest accrued prior to 2004 would be payable only from the Company's share of proceeds from the Beaconsfield Mine Joint Venture (BMJV) claims in respect of losses suffered by the BMJV participants associated with the design, procurement, construction and commissioning of the treatment plant at Beaconsfield by Bateman, Brown & Root (BBR).
In June 2005 the BMJV participants and the professional indemnity insurer of BBR reached an in-principle settlement whereby the insurer will pay $13 million to the BMJV participants.
The Company's share of this settlement is $6.304 million and under the terms of the Company's previous banking facility agreement, 50% of this amount ($3.152 million) is payable to the former banker.
The financial accounts will record a contingent liability of $0.848 million, being the balance payable to the former banker from future recoveries of the BBR claim. This will partly offset the contingent asset relating to the BBR claim.
| CONSOLIDATED CONDENSED STATEMENT OF FINANCIAL POSITION |
|
Notes
|
2005
|
2004
|
|
|
$'000
|
$'000
|
CURRENT ASSETS
|
|
|
|
Cash assets
|
|
3,871
|
3,416
|
Receivables
|
|
10,321
|
5,877
|
Inventories
|
|
1,331
|
1,815
|
Other
|
|
-
|
328
|
TOTAL CURRENT ASSETS
|
|
15,523
|
11,436
|
NON-CURRENT ASSETS
|
|
|
|
Other financial assets
|
5
|
-
|
-
|
Property, plant & equipment
|
6
|
14,053
|
14,782
|
Exploration, evaluation & development
|
7
|
6,545
|
6,692
|
Deferred tax assets
|
3
|
787
|
-
|
Other
|
|
434
|
163
|
TOTAL NON-CURRENT ASSETS
|
|
21,819
|
21,637
|
TOTAL ASSETS
|
|
37,342
|
33,073
|
CURRENT LIABILITIES
|
|
|
|
Payables
|
|
6,418
|
6,089
|
Interest-bearing liabilities
|
8
|
453
|
3,267
|
Provisions
|
|
1,007
|
853
|
TOTAL CURRENT LIABILITIES
|
|
7,878
|
10,209
|
NON-CURRENT LIABILITIES
|
|
|
|
Payables
|
|
330
|
330
|
Interest-bearing liabilities
|
9
|
282
|
2,235
|
Provisions
|
|
1,367
|
863
|
TOTAL NON-CURRENT LIABILITIES
|
|
1,979
|
3,428
|
TOTAL LIABILITIES
|
|
9,857
|
13,637
|
NET ASSETS
|
|
27,485
|
19,436
|
EQUITY
|
|
|
|
Contributed equity
|
10
|
80,601
|
77,782
|
Accumulated losses
|
11
|
(53,116)
|
(58,346)
|
TOTAL EQUITY
|
|
27,485
|
19,436
|
| CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS |
|
Notes
|
2005
|
2004
|
|
|
$'000
|
$'000
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
Receipts from gold & silver sales
|
|
33,859
|
39,745
|
Interest received
|
|
318
|
64
|
Payments to suppliers and employees
|
|
(24,914)
|
(25,761)
|
Borrowing costs
|
|
(1,260)
|
(967)
|
NET CASH FLOWS FROM OPERATING ACTIVITIES
|
12
|
8,003
|
13,081
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
Mine development expenditure
|
|
(2,039)
|
(2,900)
|
Purchase of property, plant & equipment
|
|
(2,996)
|
(672)
|
NET CASH FLOWS USED IN INVESTING ACTIVITIES
|
|
(5,035)
|
(3,572)
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
Repayments of borrowings
|
|
(3,152)
|
(26,258)
|
Repayment of lease principal
|
|
(177)
|
(203)
|
Payment of dividend on ordinary shares
|
|
(2,283)
|
-
|
Payment to cash collateral account
|
|
-
|
(2,000)
|
Proceeds from borrowings
|
|
502
|
-
|
Proceeds from issue of shares
|
|
612
|
11,134
|
Payment of share issue costs
|
|
(15)
|
(733)
|
Proceeds from issue of convertible notes
|
|
-
|
9,000
|
Proceeds from cash collateral account
|
|
2,000
|
-
|
NET CASH FLOWS USED IN FINANCING ACTIVITIES
|
|
(2,513)
|
(9,060)
|
NET INCREASE IN CASH HELD
|
|
455
|
449
|
Add opening cash brought forward
|
|
3,416
|
2,967
|
CLOSING CASH CARRIED FORWARD
|
12
|
3,871
|
3,416
|
| NOTES TO THE FINANCIAL STATEMENTS |
|
|
2005
|
2004
|
|
|
$'000
|
$'000
|
1.
|
REVENUE FROM ORDINARY ACTIVITIES
|
|
|
Revenues from operating activities
|
|
|
Gold & silver sales
|
34,193
|
39,589
|
Total revenues from operating activities
|
34,193
|
39,589
|
Revenues from non-operating activities
|
|
|
Interest received
|
505
|
111
|
BBR claim recoveries
|
6,304
|
650
|
Other revenue
|
46
|
161
|
Total revenues from non-operating activities
|
6,855
|
922
|
Total revenues from ordinary activities
|
41,048
|
40,511
|
2.
|
EXPENSES AND LOSSES
|
|
|
(a)
|
Borrowing costs expensed
|
|
|
|
Interest expense
|
317
|
2,346
|
|
Amortisation of establishment fees
|
58
|
122
|
|
Borrowing expenses
|
30
|
1,366
|
|
Total borrowing costs expensed
|
405
|
3,834
|
(b)
|
Depreciation and amortisation expenses
|
|
|
|
Amortisation of non-current assets
|
|
|
|
Exploration, evaluation and development costs
|
2,239
|
2,819
|
|
Total amortisation of non-current assets
|
2,239
|
2,819
|
|
Depreciation of non-current assets
|
|
|
|
Buildings
|
57
|
48
|
|
Mining plant and equipment
|
3,539
|
3,317
|
|
Plant and equipment under lease
|
129
|
145
|
|
Total depreciation of non-current assets
|
3,725
|
3,510
|
|
Total depreciation and amortisation expenses
|
5,964
|
6,329
|
(c)
|
Other expenses
|
|
|
|
Royalties
|
489
|
1,704
|
|
Management and administration
|
1,998
|
2,014
|
|
|
2,487
|
3,718
|
|
|
|
|
3.
|
INCOME TAX
|
|
|
The prima facie tax, on operating profit differs from the income tax provided in the financial statements as follows:
|
|
|
Prima facie tax on profit from ordinary activities
|
2,018
|
3,518
|
Tax effect on permanent differences
|
2
|
114
|
Deferred tax assets recognised (not previously brought to account)
|
(2,807)
|
(3,632)
|
Income tax benefit attributable to operating profit
|
(787)
|
-
|
Deferred tax assets
|
|
|
Future income tax benefit - non-current
|
787
|
|
4.
|
DIVIDENDS
|
|
|
|
|
|
Cents per share
|
Total amount
$'000
|
Franked/
unfranked
|
Date of Payment
|
Dividends recognised in the current year are:
|
|
|
|
|
2005 - Dividend paid during the year
|
|
|
|
|
|
Interim - ordinary
|
1.5
|
2,283
|
Unfranked
|
8 April 2005
|
Subsequent events
|
|
|
|
|
Dividends proposed and not recognised as a liability [1].
|
|
|
Since the end of the financial year, the directors declared the following dividends:
|
|
|
|
|
|
Final - ordinary
|
1.5
|
2,298
|
Unfranked
|
7 December 2005
|
[1] The financial effect of this dividend has not been brought to account in the financial statements for the year ended 30 June 2005 and will be recognised in subsequent financial reports.
|
|
2005
$'000
|
2004
$'000
|
5.
|
OTHER FINANCIAL ASSETS (Non-Current)
|
|
|
Shares listed on a Stock Exchange
|
19,957
|
19,957
|
Provision for diminution in value
|
(19,957)
|
(19,957)
|
|
|
-
|
-
|
The investment above is the Company's 25.62% (2004 25.62%) interest in Allstate Explorations NL ("Allstate"). The market value of this investment at 30 June 2005 is nil (2004 $Nil) following the appointment of an administrator to Allstate and the suspension of trading in the shares on 8 June 2001. The principal activity of Allstate is also the production of gold through its participation in the Beaconsfield Mine Joint Venture. The Company has determined that it does not have the capacity to either control or significantly influence the operations of Allstate.
|
6.
|
PROPERTY, PLANT & EQUIPMENT
|
|
|
Land and Buildings
|
|
|
Land & buildings - at cost
|
417
|
329
|
Accumulated depreciation
|
(177)
|
(120)
|
|
|
240
|
209
|
Plant and Equipment
|
|
|
Mining plant & equipment - at cost
|
29,833
|
27,427
|
Accumulated depreciation
|
(16,708)
|
(13,169)
|
|
|
13,125
|
14,258
|
Plant and equipment under lease - at cost
|
928
|
426
|
Accumulated depreciation
|
(240)
|
(111)
|
|
|
688
|
315
|
Total property, plant and equipment
|
14,053
|
14,782
|
7.
|
EXPLORATION, EVALUATION & DEVELOPMENT COSTS
|
|
Exploration, evaluation and development costs carried forward in respect of mining areas of interest in production phase
|
19,677
|
17,585
|
Accumulated amortisation
|
(13,132)
|
(10,893)
|
|
|
6,545
|
6,692
|
8.
|
INTEREST-BEARING LIABILITIES (Current)
|
|
|
Convertible note (secured)
|
200
|
-
|
Bank loan (secured)
|
-
|
3,152
|
Lease liability
|
253
|
115
|
|
|
453
|
3,267
|
Convertible notes are secured by a second ranking charge (behind Commonwealth Bank) over the fixed and floating assets.
|
9.
|
INTEREST-BEARING LIABILITIES (Non-Current)
|
|
|
Lease liability
|
282
|
95
|
Convertible Notes (secured)
|
-
|
2,140
|
|
|
282
|
2,235
|
10.
|
CONTRIBUTED EQUITY
|
|
|
(a)
|
Issued and paid up capital
|
|
|
|
Ordinary shares fully paid - Listed
|
80,595
|
77,758
|
|
Partly paid shares - Unlisted
|
6
|
24
|
|
|
80,601
|
77,782
|
(b)
|
Movements in shares on issue
|
|
|
|
|
2005
|
2004
|
|
|
Number of Shares
|
$'000
|
Number of
Shares
|
$'000
|
|
(i) Ordinary shares fully paid:
|
|
|
|
|
Beginning of the financial year
|
143,897,309
|
77,758
|
75,677,102
|
60,536
|
Issued during the year
|
9,123,922
|
2,837
|
68,220,207
|
17,955
|
Less transactions costs
|
-
|
-
|
-
|
(733)
|
End of the financial year
|
153,021,231
|
80,595
|
143,897,309
|
77,758
|
|
(ii) Partly paid shares:
|
|
|
|
|
Beginning of the financial year
|
3,850,000
|
24
|
-
|
-
|
Issued during the year
|
-
|
-
|
3,850,000
|
39
|
Converted to ordinary shares
|
(1,800,000)
|
(18)
|
-
|
-
|
Less transaction costs
|
-
|
-
|
-
|
(15)
|
End of financial year
|
2,050,000
|
6
|
3,850,000
|
24
|
Fully paid ordinary shares issued during the year include the conversion of 6,466,666 convertible notes and the issue of a like number of fully paid ordinary shares. Also 1,800,000 partly paid shares were converted to ordinary shares.
|
11.
|
ACCUMULATED LOSSES
|
|
|
Accumulated losses
|
(53,116)
|
(58,346)
|
Balance at beginning of year
|
(58,346)
|
(70,073)
|
Net profit attributable to members of Beaconsfield Gold NL
|
7,513
|
11,727
|
Total available for appropriation
|
(50,833)
|
(58,346)
|
Dividends paid
|
2,283
|
-
|
Balance at the end of the year
|
(53,116)
|
(58,346)
|
12.
|
STATEMENT OF CASH FLOWS
|
|
|
(a)
|
Reconciliation of cash
|
|
|
|
Cash balances comprise:
|
|
|
|
Cash on hand
|
3,871
|
3,416
|
|
Closing cash balance
|
3,871
|
3,416
|
(b)
|
Reconciliation of the Operating Profit after Tax to Net Cash Flows from Operations:
|
|
|
|
Operating profit after tax
|
7,513
|
11,727
|
|
Non-Cash Items
|
|
|
|
Amortisation of non-current assets
|
2,297
|
2,941
|
|
Depreciation of non-current assets
|
3,725
|
3,510
|
|
Provision for rehabilitation
|
504
|
559
|
|
Changes in assets and liabilities
|
|
|
|
Receivables
|
(6,115)
|
(3,745)
|
|
Inventories
|
484
|
(148)
|
|
Trade & other creditors & borrowings
|
558
|
(2,112)
|
|
Employee entitlements
|
154
|
349
|
|
Other assets
|
(1,117)
|
-
|
|
Net cash flows from operating activities
|
8,003
|
13,081
|
|
|
2005
|
2004
|
13.
|
EARNINGS PER SHARE
|
|
|
|
Basic earnings per share (cents)
|
5.12
|
12.35
|
|
Diluted earnings per share (cents)
|
5.04
|
12.33
|
The following reflects the income and share data used in the calculations of basic and diluted earnings per share:
|
Consolidated
|
|
2005
|
2004
|
EARNINGS PER SHARE ("EPS")
|
Basic
EPS
$'000
|
Diluted
EPS
$'000
|
Basic
EPS
$'000
|
Diluted
EPS
$'000
|
The following reflects the income and data used in the calculation of basic and diluted EPS:
|
|
|
|
|
Net profit
|
7,513
|
7,513
|
11,727
|
11,727
|
Adjustments:
|
|
|
|
|
Borrowing expenses
|
-
|
-
|
-
|
514
|
Imputed interest
|
-
|
244
|
-
|
83
|
Earnings used in calculating basic and diluted EPS
|
7,513
|
7,757
|
11,727
|
12,324
|
|
|
|
|
|
|
No of Shares
|
No. of Shares
|
Weighted average number of ordinary shares used in calculating basic earnings per share
|
146,747,247
|
94,994,765
|
Effect of dilutive securities:
|
|
|
Convertible notes
|
5,219,909
|
2,199,052
|
Partly paid shares
|
206,826
|
2,003,810
|
Share options
|
1,120,690
|
776,862
|
Convertible note holders borrowing expenses
|
464,260
|
-
|
Adjusted weighted average number of ordinary shares used in calculating diluted earnings per share
|
153,758,932
|
99,974,489
|
|
|
2005
|
2004
|
14.
|
NET TANGIBLE ASSET BACKING
|
|
|
Net tangible asset backing per ordinary security
|
$0.179
|
$0.135
|
15. IMPACT OF ADOPTING AUSTRALIAN EQUIVALENTS TO IFRS
Beaconsfield Gold NL is in the process of transitioning its accounting policies and financial reporting from current Australian Accounting Standards (AGAAP) to Australian equivalents of International Financial Reporting Standards (A-IFRS) which will be applicable for the financial year ending 30 June 2006. In 2005 the Company conducted a review of the potential impacts of transitioning to A-IFRS. Priority has been given to the preparation of an opening balance sheet in accordance with A-IFRS as at 1 July 2004, Beaconsfield Gold's transition date to A-IFRS. This will form the basis of accounting for A-IFRS in the future, and is required when Beaconsfield Gold prepares its first fully compliant financial report for the year ended 30 June 2006.
Set out below are the key areas where accounting policies are expected to change on adoption of A-IFRS and our best estimate of the quantitative impact of the changes on total equity as at the date of transition and 30 June 2005 and on net profit for the year ended 30 June 2005.
The figures disclosed are management's best estimates of the quantitative impact of the changes as at the date of preparing the 30 June 2005 financial report. The actual effects of transition to A-IFRS may differ from the estimates disclosed due to:
(a) ongoing work being undertaken by internal resources;
(b) potential amendments to A-IFRS and interpretations thereof being issued by the standard-setters and International Financial Reporting Interpretations Committee; and
(c) emerging accepted practice in the interpretation and application of A-IFRS and Urgent Issues Group Interpretations.
The following reconciliations outline the likely impacts on the current year result and financial position of the consolidated entity had the financial statements been prepared under A-IFRS, based on the accounting policy decisions current at the date of this financial report.
As described above, readers of the financial report should note that further developments in A-IFRS may result in changes to the accounting policy decisions and, consequently, the likely impacts outlined in the following reconciliations.
YEAR ENDED 30 JUNE 2005
|
Notes
|
Consolidated
$'000
|
Net Profit After Tax as reported under AGAAP
|
|
7,513
|
Changes in decommissioning expenses
|
(a)
|
(43)
|
Changes in the fair value of designated hedges
|
(c)
|
-
|
Net Profit After Tax under A-IFRS
|
|
7,470
|
AS AT 30 JUNE 2005
|
Notes
|
Consolidated
$'000
|
Net Assets (AGAAP)
|
|
27,485
|
Property, Plant & Equipment
|
(a)
|
649
|
Provisions
|
(a)
|
(1,116)
|
Net Assets (A-IFRS)
|
|
27,018
|
AS AT 30 JUNE 2005
|
Notes
|
Consolidated
$'000
|
Total Equity (AGAAP)
|
|
27,485
|
| Change in retained ea | |