![]() |
|
|
|
|
|
|
|
APPENDIX 4E
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BEACONSFIELD GOLD NL
Review of Results
** The 2004/05 results have been adjusted as a result of the transition to Australian equivalents to International Financial Reporting Standards (AIFRS). The Company's financial results for the year were severely impacted by the suspension of mining activity at the Beaconsfield mine on 25 April following a significant seismic event that led to several falls of ground, resulting in the death of one miner and the entrapment of two others. Mining activity remains suspended pending the completion of work necessary to seek approval from the Chief Inspector of Mines to re-open the mine.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Quarter Ending |
Ore Hoisted (t) |
Ore Milled (t) |
Head Grade (g/t) (1) |
Gold Milled (oz) |
Gold Recovery (%) (2) |
Total Gold Production (oz) (3) |
| 2005 Year |
239,373 |
240,685 |
17.0 |
131,354 |
95.8 |
125,795 |
| 2005 September |
55,593 |
59,587 |
15.7 |
30,107 |
91.0 |
28,083 |
| 2005 December |
60,567 |
53,445 |
11.8 |
20,351 |
95.1 |
19,675 |
| 2006 March |
62,611 |
64,309 |
12.7 |
26,300 |
93.3 |
24,405 |
| 2006 June |
17,478 |
23,589 |
11.8 |
8,969 |
92.9 |
9,820 |
| 2006 Year |
196,249 |
200,930 |
13.3 |
85,727 |
92.9 |
81,983 |
(1) Mill reconciled head grade.
(2) Gold recovery excluding changes in gold in circuit.
(3) June 2006 production includes gold recovered from storage ponds and other sources.
Mill throughput, head grade and gold production for the year were 16%, 22% and 35% respectively below 2005 performance. Production volume and grade were adversely affected by the closure of high grade stopes following the 26 October 2005 seismic event, and by the Anzac Day incident.
The mill has been placed in a care and maintenance mode with particular emphasis placed on ensuring the bacterial leaching circuit is kept in a suitable condition to resume treatment with minimal delay. An inoculum of bacteria is being held in a heated tank and tested regularly to ensure the dormancy is reversible.
3. BMJV EXPENDITURE PER OUNCE
Operating, Capital and Total Cash Expenditure
| Quarter Ending |
Operating Costs (A$/oz) |
Capital Costs (A$/oz) (1) |
Total Costs (A$/oz) (2) |
| 2005 Year |
349 |
71 |
420 |
| 2005 September |
413 |
72 |
485 |
| 2005 December |
519 |
52 |
571 |
| 2006 March |
442 |
50 |
492 |
| 2006 June |
450 |
64 |
514 |
| 2006 Year |
451 |
60 |
511 |
(1)Including underground diamond drilling costs.
(2)Direct operating expenditure (including management fee to Allstate) plus capital expenditure.
Direct operating costs of $451 per ounce for the year during the production period were significantly impacted by lower gold production, particularly during the December quarter.
BMJV capital expenditure for the 2006 year fell to $3.90 million (2005: $8.98 million) with completion of the ore reserve diamond drilling program during the September 2005 quarter, limited progress in the mine access decline, the deferral of projects to mitigate the impact of the October 2005 seismic event and the cessation of capital projects following the Anzac Day incident.
4. BEACONSFIELD GOLD REVENUE
Beaconsfield Gold's total revenue from gold and by-product silver sales for the 2006 year was $24.23 million, 29% below the 2005 year figure of $34.19 million.
5. BMJV ORE RESERVES / RESOURCES
Allstate, as Manager of the BMJV, has reported that the Identified Mineral Resource for the Tasmania Reef at Beaconsfield, Tasmania as at 31 March 2006 was:
| Measured Resource |
255,000 tonnes @ |
20.4 g/t Au |
(167,000 ounces contained gold) |
| Indicated Resource |
568,000 tonnes @ |
13.6 g/t Au |
(249,000 ounces contained gold) |
| Inferred Resource |
58,000 tonnes @ |
14.7 g/t Au |
(27,000 ounces contained gold) |
| Total Resource |
881,000 tonnes @ |
15.6 g/t Au |
(443,000 ounces contained gold*) |
* Beaconsfield Gold's equity share of the above Resource is 215,000 ounces
A Reserve Statement for the Tasmania Reef at Beaconsfield is expected to be released following the completion of current studies, including the additional F21 Zone reserves announced in April 2006.
6. GOLD HEDGING FOR BEACONSFIELD GOLD
At 30 June 2006, the Company's hedge book was 30,000 ounces of flat forward and spot deferred contracts, with deliveries out to April 2007, at an average price of $608 per ounce.
The marked-to-market value of the hedge book at 30 June 2006, when the spot price of gold was A$810 per ounce, was negative $6.5 million.
Following the Anzac Day incident and consequent cessation of mining production at the Beaconsfield mine, Beaconsfield Gold's gold hedging contracts no longer meet the strict criteria of effective hedging under the new AIFRS accounting standards. As a result, movements in the Company's hedge book marked-to-market value are now required to be brought to account through profit and loss.
Based on the BMJV identified mineral resource at 31 March 2006, it is estimated that Beaconsfield Gold's 30,000 ounces of hedge contracts at 30 June 2006 represents approximately 14 % of gold resources.
7. ARBITRATION AWARD
In May 2006, Beaconsfield Gold received its $6.3 million share of the $13 million in-principle settlement agreed with the insurer in relation to the plant design and construction contract.
50% of any proceeds received by Beaconsfield Gold were required to be applied against a $4 million contingent liability in respect of interest set aside by a former secured creditor. As a result, net cash proceeds to Beaconsfield Gold were $3.15 million and the contingent liability was reduced to $0.85 million.
8. CLAIM AGAINST ALLSTATE'S PREVIOUS LEGAL ADVISOR
Allstate, on its own behalf and as Manager of the BMJV, has been seeking damages for professional negligence arising from legal services provided to Allstate in relation to certain insurance and risk management issues associated with the contract for construction of the treatment plant at the Beaconsfield mine.
Beaconsfield Gold's application to the Supreme Court of Western Australia to be joined as plaintiffs in those proceedings was successful.
9. INSURANCE CLAIM RELATING TO ANZAC DAY INCIDENT
The BMJV has submitted an initial claim under its business interruption insurance policy following the Anzac Day incident. The policy covers costs and loss of profits. The insurer has not yet responded to the claim, and no provision has been made in the financial results for a payment under the policy.
10. FEDERAL GOVERNMENT FUNDING
The BMJV's application for a grant under the Beaconsfield Community Fund, established by the Federal Government, was accepted on 21 July 2006. The grant of $4.9 million will assist the BMJV to meet supernumerary payroll costs, to develop the decline on to access the F21 ore zone and to conduct deep drilling below current reserves. No provision has been made in the financial report for receipt of this grant.
11. DEBT DUE TO TASMANIAN STATE GOVERNMENT
The Tasmanian State Government has announced its intention to waive approximately $0.7 million owing to it by the BMJV participants if mining operations recommence.
12. POTENTIAL ACQUISITION OF ALLSTATE INTEREST
On 28 June 2006, the Company received shareholder approval for the placement of up to 60 million new shares at not less than 34 cents to sophisticated and professional investors. This approval positions the Company so that it can acquire, at short notice, the Allstate group's 51.51% interest in the Beaconsfield Mine, if that interest becomes available, via a direct purchase or via Beaconsfield Gold's comprehensive pre-emptive rights under the Beaconsfield Mine Joint Venture Agreement. As this approval expires on 28 September 2006 a renewal of the approval will be sought at a general meeting of the Company to be held on 4 October 2006.
The Allstate Deed Administrators have announced an attempt to restructure the ownership of the Beaconsfield Gold Mine and have called for expressions of interest for a possible transaction, with the Deed Administrators' clear preference being to place shares in Allstate.
The Allstate group‘s interest in the BMJV is held by two 100% owned subsidiaries of Allstate, ACN 070 164 653 Pty. Ltd. and Allstate Prospecting Pty. Ltd. ("Allstate Subsidiaries"). The Allstate Subsidiaries are subsidiaries of Otter Gold Mines Pty. Ltd. ("Otter") through Otter's majority ownership of Allstate.
Beaconsfield Gold's view is that if, as a result of a placement of shares in Allstate, the Allstate Subsidiaries cease to be subsidiaries of Otter, the Beaconsfield Gold group's pre-emptive rights over the Allstate group‘s 51.51% interest in the BMJV would be triggered.
The relevant pre-emptive rights clause of the BMJV Agreement states, in effect, that where a joint venturer is, at any time, a subsidiary of another company and, by reason of any transaction or event, ceases to be a subsidiary of that company, pre-emptive rights over that joint venturer's interest would be triggered. The pre-emption price to be paid for the interest would be determined by an expert to be fair consideration as between a willing seller and a willing purchaser.
On 3 August 2006, the Beaconsfield Gold group initiated an action in the Supreme Court of Victoria seeking confirmation of the group's comprehensive pre-emptive rights under the BMJV Agreement. The case was heard on 4 September 2006, and on 7 September 2006 Justice Hargrave handed down his decision in favour of Beaconsfield Gold.
| Notes |
2006 |
2005 |
|
| $'000 |
$'000 |
||
| Revenue from ordinary activities excluding interest received |
1 |
24,246 |
40,543 |
| Costs of production |
(18,371) |
(21,810) |
|
| Other expenses related to ordinary activities |
2(a) |
(2,795) |
(2,487) |
| Profit from ordinary activities before interest, amortisation, depreciation and income tax expense |
3,080 |
16,246 |
|
| Mine care and maintenance costs |
(1,055) |
- |
|
| Additional expenditure directly attributable to Anzac Day Incident |
2(b) |
(10,314) |
- |
| Company exploration costs written off |
(619) |
- |
|
| Interest received |
1 |
352 |
505 |
| Finance costs |
2(c) |
(441) |
(621) |
| Interest expense - relating to agreement with former banker and BBR claim - refer Note below# |
- |
(3,152) |
|
| Depreciation and amortisation expenses |
2(d) |
(4,506) |
(5,964) |
| Profit/(loss) before income tax expense |
(13,503) |
7,014 |
|
| Income tax benefit/(expense) relating to ordinary activities |
3 |
(787) |
787 |
| Net profit/(loss) attributable to members of Beaconsfield Gold NL |
(14,290) |
7,801 |
|
| Basic earnings/(loss) per share (cents per share) |
12 |
(9.17) |
5.32 |
| Diluted earnings/(loss) per share (cents per share) |
12 |
(9.17) |
5.23 |
# The $3.152 million in 2005 represents a repayment of interest, previously reversed, from the settlement proceeds of the BBR claim ($6.304 million) in accordance with the Company's banking arrangement with a former banker.
| Notes |
2006 |
2005 |
|
| $'000 |
$'000 |
||
| CURRENT ASSETS |
|||
| Cash assets |
8,144 |
3,871 |
|
| Receivables |
2,784 |
10,321 |
|
| Inventories |
909 |
1,331 |
|
| TOTAL CURRENT ASSETS |
11,837 |
15,523 |
|
| NON-CURRENT ASSETS |
|||
| Financial assets |
5 |
- |
- |
| Property, plant & equipment |
6 |
14,614 |
14,053 |
| Exploration, evaluation & development |
7 |
4,601 |
6,545 |
| Deferred tax assets |
3 |
- |
787 |
| Other |
259 |
434 |
|
| TOTAL NON-CURRENT ASSETS |
19,474 |
21,819 |
|
| TOTAL ASSETS |
31,311 |
37,342 |
|
| CURRENT LIABILITIES |
|||
| Payables |
2,656 |
6,418 |
|
| Interest-bearing loans & borrowings |
8 |
416 |
453 |
| Derivatives |
6,556 |
- |
|
| Provisions |
962 |
1,007 |
|
| TOTAL CURRENT LIABILITIES |
10,590 |
7,878 |
|
| NON-CURRENT LIABILITIES |
|||
| Payables |
227 |
330 |
|
| Interest-bearing loans & borrowings |
9 |
319 |
282 |
| Provisions |
2,059 |
1,814 |
|
| TOTAL NON-CURRENT LIABILITIES |
2,605 |
2,426 |
|
| TOTAL LIABILITIES |
13,195 |
10,304 |
|
| NET ASSETS |
18,116 |
27,038 |
|
| EQUITY |
|||
| Contributed equity |
10 |
88,119 |
80,601 |
| Accumulated losses |
(70,151) |
(53,563) |
|
| Share based payments reserve |
148 |
- |
|
| TOTAL EQUITY |
18,116 |
27,038 |
| Issued Capital $'000 |
Accumulated Losses $'000 |
Cash Flow Hedge Reserves $'000 |
Share Based Payment Reserves $'000 |
Total Equity $'000 |
|
| As at 1 July 2004 |
77,782 |
(59,081) |
- |
- |
18,701 |
| Profit for the period |
- |
7,801 |
- |
- |
7,801 |
| Issue of share capital |
2,819 |
- |
2,819 |
||
| Dividend paid |
- |
(2,283) |
- |
- |
(2,283) |
| As at 30 June 2005 |
80,601 |
(53,563) |
- |
- |
27,038 |
| Deferred loss on cash flow hedges |
|||||
| at 1 July 2005 * |
- |
- |
(535) |
(535) |
|
| As at 1 July 2005 |
80,601 |
(53,563) |
(535) |
- |
26,503 |
| Loss for the period |
- |
(14,290) |
- |
- |
(14,290) |
| Issue of share capital |
7,688 |
- |
- |
- |
7,688 |
| Transaction costs |
(170) |
- |
- |
(170) |
|
| Dividend paid |
(2,298) |
- |
- |
(2,298) |
|
| Share based payments |
- |
- |
- |
148 |
148 |
| Net deferred loss on cash flow hedges transferred to Profit and Loss on cessation of hedge accounting |
- |
535 |
- |
535 |
|
| As at 30 June 2006 |
88,119 |
(70,151) |
- |
148 |
18,116 |
| * Adjustment required on 1 July 2005 to recognise deferred loss on cash flow hedges under AASB 132 "Financial Instruments: Disclosure and Presentation" and AASB 139 "Financial Instruments: Recognition and Measurement" - refer note 14. |
| Notes |
2006 |
2005 |
|
| $'000 |
$'000 |
||
| CASH FLOWS FROM OPERATING ACTIVITIES |
|||
| Receipts from gold & silver sales & BBR claim |
31,107 |
33,859 |
|
| Payments to suppliers and employees |
(29,261) |
(24,914) |
|
| Finance costs |
(11) |
(1,260) |
|
| NET CASH FLOWS FROM OPERATING ACTIVITIES |
11 |
1,835 |
7,685 |
| CASH FLOWS FROM INVESTING ACTIVITIES |
|||
| Interest received |
398 |
318 |
|
| Mine development expenditure |
(1,479) |
(2,039) |
|
| Purchase of property, plant & equipment |
(1,821) |
(2,996) |
|
| NET CASH FLOWS USED IN INVESTING ACTIVITIES |
(2,902) |
(4,717) |
|
| CASH FLOWS FROM FINANCING ACTIVITIES |
|||
| Repayments of borrowings |
- |
(3,152) |
|
| Repayment of lease principal |
(561) |
(177) |
|
| Payment of dividend on ordinary shares |
(2,298) |
(2,283) |
|
| Proceeds from borrowings |
761 |
502 |
|
| Proceeds from issue of shares |
7,438 |
612 |
|
| Payment of share issue costs |
- |
(15) |
|
| Proceeds from cash collateral account |
- |
2,000 |
|
| NET CASH FLOWS FROM/(USED IN) FINANCING ACTIVITIES |
5,340 |
(2,513) |
|
| NET INCREASE IN CASH HELD |
4,273 |
455 |
|
| Cash at the beginning of the financial year |
3,871 |
3,416 |
|
| CASH AT THE END OF THE FINANCIAL YEAR |
11 |
8,144 |
3,871 |
| 2006 |
2005 |
||
| $'000 |
$'000 |
||
| 1. |
Revenue from Ordinary Activities |
||
| Gold & silver sales |
24,228 |
34,193 |
|
| BBR claim recoveries |
- |
6,304 |
|
| Other income |
18 |
46 |
|
| 24,246 |
40,543 |
||
| Interest received |
352 |
505 |
|
| 24,598 |
41,048 |
||
| 2. |
Expenses |
||
| (a) |
Other expenses related to ordinary activities |
||
| Royalties |
399 |
489 |
|
| Management and administration |
2,248 |
1,998 |
|
| Share based payments |
148 |
- |
|
| 2,795 |
2,487 |
||
| (b) |
Additional expenditure directly attributable to Anzac Day incident |
||
|
788 |
- |
|
|
559 |
- |
|
|
458 |
- |
|
|
1,953 |
- |
|
|
6,556 |
- |
|
| 10,314 |
- |
||
| (c) |
Finance costs |
||
| Interest expenses |
21 |
317 |
|
| Unwinding of present value of rehabilitation provisions |
245 |
216 |
|
| Amortisation of establishment fees |
175 |
58 |
|
| Establishment fees |
- |
350 |
|
| 441 |
941 |
||
| Less: Establishment fees capitalised |
- |
(320) |
|
| Total finance costs |
441 |
621 |
|
| (d) |
Depreciation and amortisation |
||
| Depreciation |
|||
| Buildings |
63 |
57 |
|
| Mining plant and equipment |
2,959 |
3,539 |
|
| Plant and equipment under lease |
235 |
129 |
|
| 3,257 |
3,725 |
||
| Amortisation |
|||
| Exploration, evaluation and development costs |
1,249 |
2,239 |
|
| 1,249 |
2,239 |
||
| 4,506 |
5,964 |
||
| 3. |
INCOME TAX |
||
| Profit/(loss) from ordinary activities |
(14,290) |
7,801 |
|
| Income tax (benefit)/expense calculated at 30% |
(4,287) |
2,340 |
|
| Non-deductible items |
164 |
2 |
|
| Deferred tax assets not recognised |
4,123 |
- |
|
| Deferred tax assets recognised (not previously brought to account) |
- |
(3,129) |
|
| Reversal of deferred tax assets previously recognised |
787 |
- |
|
| Income tax (benefit)/expense recognised in profit/(loss) |
787 |
(787) |
|
| 4. |
DIVIDENDS |
||||
| Cents per share |
Total amount $'000 |
Franked/ unfranked |
Date of Payment |
||
| Dividends recognised in the current year are: |
|||||
| 2006 - Dividend paid during the year |
[1] |
||||
| Interim - ordinary |
Nil |
Nil |
Not applicable |
||
| Subsequent events |
|||||
| Dividends proposed and not recognised as a liability |
|||||
| Since the end of the financial year, the directors declared the following dividends: |
|||||
| Final - ordinary |
Nil |
Nil |
Not applicable |
||
[1] On 16 March 2006 the Directors declared an interim dividend for the year ended 30 June 2006 of 1.5 cents payable on 31 May 2006. Due to the Anzac Day incident this dividend was deferred. Since year end the dividend has now been cancelled.
| 2006 $'000 |
2005 $'000 |
||||
| 5. |
FINANCIAL ASSETS |
||||
| Shares listed on a Stock Exchange |
- |
- |
|||
| - |
- |
||||
| The investment above is the Company's 25.62% (2005 25.62%) interest in Allstate Explorations NL ("Allstate"). The market value of this investment at 30 June 2006 is $Nil (2005 $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 BMJV. 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 |
518 |
417 |
|||
| Accumulated depreciation |
(240) |
(177) |
|||
| 278 |
240 |
||||
| Plant and Equipment |
|||||
| Mining plant & equipment - at cost |
33,168 |
29,833 |
|||
| Accumulated depreciation |
(19,667) |
(16,708) |
|||
| 13,501 |
13,125 |
||||
| Plant and equipment under lease - at cost |
1,310 |
928 |
|||
| Accumulated depreciation |
(475) |
(240) |
|||
| 835 |
688 |
||||
| Total property, plant and equipment |
14,614 |
14,053 |
|||
| 7. |
EXPLORATION, EVALUATION & DEVELOPMENT COSTS |
||||
| Company exploration costs carried forward |
767 |
220 |
|||
| Exploration, evaluation and development costs carried forward in respect of mining areas of interest in production phase |
18,215 |
19,457 |
|||
| Accumulated amortisation |
(14,381) |
(13,132) |
|||
| 4,601 |
6,545 |
||||
| 8. |
INTEREST-BEARING LOANS & BORROWINGS (Current) |
||||
| Convertible note (secured) |
- |
200 |
|||
| Lease liability |
416 |
253 |
|||
| 416 |
453 |
||||
| Convertible notes converted to ordinary shares in February 2006. |
|||||
| 9. |
INTEREST-BEARING LOANS & BORROWINGS (Non-Current) |
||||
| Lease liability |
319 |
282 |
|||
| 319 |
282 |
||||
| 10. |
CONTRIBUTED EQUITY |
||||
| (a) |
Issued and paid up capital |
||||
| Ordinary shares fully paid - Listed |
88,101 | 80,595 |
|||
| Partly paid shares - Unlisted |
18 |
6 |
|||
| 88,119 |
80,601 |
||||
| (b) |
Movements in shares on issue |
||||
| 2006 |
2005 |
||||
| Number of Shares (‘000) |
$'000 |
Number of Shares (‘000) |
$'000 |
||
| (i) |
Ordinary shares fully paid: |
||||
| Beginning of the financial year |
153,021 |
80,595 |
143,897 |
77,758 |
|
| Issued during the year |
31,537 |
7,676 |
9,124 |
2,837 |
|
| Less transaction costs |
(170) |
- |
- |
||
| End of the financial year |
184,558 |
88,101 |
153,021 |
80,595 |
|
| (ii) |
Partly paid shares: |
||||
| Beginning of the financial year |
2,050 |
6 |
3,850 |
24 |
|
| Issued during the year |
1,400 |
14 |
- |
- |
|
| Converted to ordinary shares |
(200) |
(2) |
(1,800) |
(18) |
|
| Less transaction costs |
- |
- |
|||
| End of financial year |
3,250 |
18 |
2,050 |
6 |
|
| Fully paid ordinary shares issued during the year include the exercise of 6,500,000 options to a former banker, the placement of 24,000,000 shares to sophisticated and professional investors, and the conversion of 666,667 convertible notes and the issue of a like number of fully paid ordinary shares. |
|||||
| 11. |
STATEMENT OF CASH FLOWS |
||||
| (a) |
Reconciliation of cash |
||||
| Cash balances comprise: |
|||||
| Cash on hand |
8,144 |
3,871 |
|||
| Closing cash balance |
8,144 |
3,871 |
|||
| (b) |
Reconciliation of the Operating Profit/(Loss) after Tax to Net Cash Flows from Operations: |
||||
| Operating profit/(loss) after tax |
(14,290) |
7,801 |
|||
| Adjustments for: |
|||||
| Amortisation of non-current assets |
1,424 |
2,297 |
|||
| Depreciation of non-current assets |
3,257 |
3,725 |
|||
| Fair value movement on derivates |
6,556 |
- |
|||
| Unwind of discount on restoration provision |
245 |
- |
|||
| Exploration expenditure written off |
167 |
- |
|||
| Share based payments |
148 |
- |
|||
| Interest received - transfer to Investing Activities |
(398) |
(318) |
|||
| Changes in assets and liabilities |
|||||
| Receivables |
7,537 |
(6,115) |
|||
| Inventories |
422 |
484 |
|||
| Trade & other creditors & borrowings |
(3,974) |
558 |
|||
| Provisions |
(46) |
370 |
|||
| Other assets |
787 |
(1,117) |
|||
| Net cash flows from operating activities |
1,835 |
7,685 |
|||
| 2006 |
2005 |
||
| 12. |
EARNINGS PER SHARE |
||
| Basic earnings/(loss) per share (cents) |
(9.17) |
5.32 |
|
| Diluted earnings/(loss) per share (cents) |
(9.17) |
5.23 |
The following income and share data were used in the calculations of basic and diluted earnings/ (loss) per share:
| $'000 |
$'000 |
|
| Net Profit/(loss) used as the numerator: |
||
| - basic earnings/(loss) per share |
(14,290) |
7,801 |
| - diluted earnings/(loss) per share |
(14,290) |
8,045 |
| No of Shares (‘000) |
No. of Shares (‘000) |
|
| Weighted average number of ordinary shares outstanding during the year used as the denominator in calculating: |
||
| - basic earnings/(loss) per share |
155,905 |
146,747 |
| - diluted earnings/(loss) per share |
155,905 |
153,758 |
| 2006 |
2005 |
||
| 13. |
NET TANGIBLE ASSET BACKING |
||
| Net tangible asset backing per ordinary security |
$0.098 |
$0.177 |
|
14. Transition to AIFRS
The group has made its election in relation to the transitional exemptions allowed by AASB 1 "First-time adoption of Australian Equivalents to International Financial Reporting Standards' as follows:
Share-based payment transactions
AASB 2 ‘Share-Based Payments' is applied only to equity instruments granted after 7 November 2002 that had not vested on or before 1 January 2005.
Exemption from the requirement to restate comparative information for AASB 132 and AASB 139
Beaconsfield Gold NL has elected to adopt this exemption and has not applied AASB 132 "Financial Instruments: Disclosure and Presentation" and AASB 139 "Financial Instruments: Recognition and Measurement" to its comparative information. Accordingly, at 1 July 2005 Beaconsfield Gold recognised the fair value of hedges as a liability in its balance sheet, and a like amount was recognised in the cash flow hedge reserve. The corresponding tax effect was also recognised directly in equity.
| 1 July 2005 | Liability recognised | $ 764,000 |
| Deferred tax asset recognised | $ (229,000) | |
| Hedge reserve | $ 535,000 |
15. Impact of adoption of AIFRS
The impacts of adopting AIFRS on the total equity and profit after tax as reported under Australian Accounting Standards applicable before 1 January 2005 ("AGAAP") are illustrated below.
i) Reconciliation of total equity as presented under AGAAP to that under AIFRS
| 30 June 2005 ($'000) |