Wrap Text
PAN - Pan African Resources plc - Audited full year results and dividend
recommendation for the year ended 30 June 2010
Pan African Resources plc
(Incorporated and registered in England and Wales under Companies Act 1985
with registered number 3937466 on 25 February 2000)
Share code on AIM: PAF
Share code on JSE: PAN
ISIN: GB0004300496
("Pan African" or the "Company" or the "Group")
AUDITED FULL YEAR RESULTS AND DIVIDEND RECOMMENDATION FOR THE YEAR ENDED 30
JUNE 2010
Pan African is pleased to report its audited full year results and dividend
recommendation for the year ended 30 June 2010
A HIGHLIGHTS 2010
CORPORATE
- Revenue from gold sales increased by 29.25% to GBP68.5 million (2009:
GBP53.0 million)
- Unhedged and debt free
- Barberton Mines (Proprietary) Limited ("Barberton Mines") is now a wholly
owned subsidiary (2009: 74%)
- Headline earnings per share ("HEPS") increased by 25.88% to 1.07p (2009:
0.85p)
- Earnings per share ("EPS") increased by 160.00% to 1.04p (2009: 0.40p)
- Earnings before interest, tax, depreciation, amortisation and impairments
("EBITDA") increased by 9.17% to GBP25.0 million (2009: GBP22.9 million)
- Final dividend of GBP5.26 million, 0.3723p (2009: interim dividend of
0.2555p declared) proposed
- Cash and cash equivalents increased by 435.56% to GBP12.80 million (2009:
GBP2.39 million)
- Shanduka Gold (Proprietary) Limited ("Shanduka") acquired a 26%
shareholding in Pan African
- Cyril Ramaphosa appointed as Non-Executive Chairman
MINING OPERATIONS
- Underground gold production increased by 2.71% to 97,483oz (2009:
94,909oz)
- Headgrade improved by 2.81% to 10.61g/t (2009: 10.32g/t)
- Measured and indicated resource base increased by 30.22% to 1,814,000oz
(2009: 1,393,000oz)
- Barberton Mines old order mining rights converted to new order mining
rights
NEAR-TERM OPERATIONS
Phoenix Platinum
- Exclusive terms signed with International Ferro Metals (SA) (Proprietary)
Limited ("IFM") in terms of the site location of a Chrome Tailings
Retreatment Plant ("CTRP")
- Resource upgraded by 15.80% to 469,000oz from 405,000oz
- Production expected to commence in the second half of 2011
- Forecast cash cost of less than US$400/oz
Year ended Year ended 30
30 June 2010 June 2009
GBP GBP
Gold Sales (GBP) 68,506,394 53,000,352
EBITDA (GBP) 25,022,552 22,889,784
Attributable Profit - Owners of the (GBP) 14,277,232 4,403,535
parent
EPS (pence) 1.04 0.40
HEPS (pence) 1.07 0.85
Weighted average number of shares in 1,366,268,709 1,104,367,219
issue
B NATURE OF OUR BUSINESS
Pan African is a mining group that produces approximately 100,000oz of gold
per year. Its focus is on developing and operating low cost, high margin
production and near production projects. The Phoenix Platinum project which
will extract Platinum Group Metals ("PGM") from chrome tailings and
underground seams will be the first project that the Group will develop and
plant construction is expected to commence in the second half of 2010. The
Group is debt free, unhedged and is able to fund all of its current on-mine
capital from internal cash flows.
C FINANCIAL PERFORMANCE
Pan African is incorporated in England and Wales, and its reporting currency
is pounds sterling ("GBP"). Barberton Mines is a South African company, and
its financial statements are prepared in South African Rand ("ZAR" or "Rand").
When Barberton Mines` financial statements are translated into GBP for the
purposes of Group consolidation and reporting, the annual average and year-end
closing ZAR:GBP exchange rates affect the Group consolidated financial
results. In the current financial year, the average prevailing ZAR:GBP
exchange rate was 11.93:1 (2009: 14.39:1), and the closing ZAR:GBP exchange
rate was 11.53:1 (2009:12.66:1). The year-on-year change in the average and
closing exchange rates of 17.10% and 8.93% respectively should be taken into
account for the purposes of comparing year-on-year results.
Gross revenue from gold sales increased by 29.25% to GBP68.5 million (2009:
GBP53.0 million). The increase in revenue was mainly attributed to a 26.64%
increase in the average gold spot price received to US$1,098/oz (2009:
US$867/oz), and the depreciation of the GBP against the ZAR. The average
US$:ZAR exchange rate was 15.95% stronger at ZAR7.59 (2009: ZAR9.03), which
negatively impacted revenue received in ZAR. The effective ZAR gold price was
6.41% higher at ZAR267,876/kg (2009: ZAR251,740/kg). Mining profit at
Barberton Mines grew by 12.27% to GBP24.7 million (2009: GBP22.0 million).
Cost of production increased by 42.46% to GBP40.6 million (2009: GBP28.5
million). In Rand terms, cost of production increased by 17.97% to ZAR483.8
million (2009: ZAR410.1 million). This increase is mainly attributable to a
42.86% increase in electricity costs to ZAR42.0 million (2009: ZAR29.4
million), security costs increasing by 176.92% to ZAR32.4 million (2009:
ZAR11.7 million) and salary, wages and other staff expenses increasing by
18.41% to ZAR215.5 million (2009: ZAR182.0 million).
Barberton Mines commenced payment of the new South African mining royalty tax
upon its implementation in March 2010. This royalty charge for the year
amounted to GBP0.84 million.
EBITDA for the year under review, excluding impairment charges, was GBP25
million (2009: GBP22.9 million), an increase of 9.17%. Other expenses
increased 31.29% to GBP1.93 million (2009: GBP1.47 million), largely due to
cancellation of the Metorex Limited ("Metorex") management agreement for
Barberton Mines on 1 July 2009, for a consideration of GBP0.34 million. The
Company incurred an exploration expenditure impairment charge of GBP0.35
million (2009: GBP5.0 million) during the year. This was the final impairment
charge related to the Company`s investment in the Central African Republic.
Group income tax decreased by 6.10% to GBP7.7 million (2009: GBP8.2 million),
due to a lower tax rate percentage calculated in accordance with the South
African gold mining tax formula. This tax formula calculates an income tax
rate, based on the ratio of revenues to mining costs and capital expenditure.
The effective tax rate decreased from 50.39% to 34.55% in the current year. In
the prior year the profit after taxation included an impairment charge of
GBP5.0 million, which resulted in the effective Group tax rate being
significantly higher than normal, as the impairment charge was not deductible
for tax purposes.
D REVIEW OF BARBERTON MINE
i) Safety & Training
The safety performance of the Barberton mining operations (comprising the
Fairview, Sheba and New Consort sections) showed an improvement year-on-year
with lost time injury frequency rate ("LTIFR") at 4.2 (2009: 6.4) and serious
injury frequency rate ("SIFR") at 1.1 (2009: 1.7). The number of shifts lost
decreased, however the lost day severity rate increased marginally, which
indicates an increase in the severity of injuries experienced. It is with
great regret and sadness that the Company reports the tragic death of Mr.
Mngobe Joseph Ndlovu, who lost his life during a fall of ground incident at
the Fairview section in March 2010. The Fairview section, prior to the
fatality in March 2010, achieved two million fatality free shifts in February
2010, which was achieved over a six year period.
Barberton Mines has designed and is in the process of implementing a safety,
health, environment and communities ("SHEC") management system that will
enable the Company to improve health and safety and environmental management
to industry leading levels. The full implementation of the SHEC management
system will be completed by the second half of the 2011 financial year. The
training of our employees is done through our South African Mining
Qualifications Authority accredited training facility at the mine, which
utilises approved training programmes to maintain the competence levels of
employees.
The Mine Health and Safety Council targets set by the industry, in conjunction
with the South African Department of Mineral Resources ("DMR"), endeavour to
align the health and safety performance of the South African mining industry
with international norms by 2013. The targets are based on rate improvements
for fatalities and noise induced hearing losses and silicosis. The Group has
committed itself to these targets.
ii) Operating Performance
Barberton Mines sold 98,091oz of gold during the year, an increase of 0.76%
from the previous year (2009: 97,353oz). Although marginal, the increase is
significant in light of the fact that mining was stopped for a period of two
weeks in December 2009 due to illegal mining activity.
Of further significance is that all gold production was attributable from
underground mining operations, which increased by 2.71% to 97,483oz (2009:
94,909oz). As mentioned in the previous reporting period, production is
expected to continue to increase as a result of increased capital investment
and implementation of an integrated Mineral Resource Management ("MRM")
programme, which is expected to increase mining flexibility. The decrease of
0.25% in the volume of underground mining tons to 313,167t (2009: 313,952t)
was negligible and offset by a 2.81% increase in headgrade to 10.61g/t (2009:
10.32g/t).
iii) Production Summary
2010* 2009* 2008*
Tons milled (t) 313,167 313,952 315,305
Headgrade (g/t) 10.61 10.32 8.90
Overall recovery (%) 91 91 91
Production: Underground (oz) 97,483 94,909 82,436
Production: Calcine dump (oz) - 3,955 13,513
Gold sold (oz) 98,091 97,353 99,078
Average price: spot (R/kg) 267,876 251,740 193,159
Average price: hedge (R/kg) - - 105,850
Average price: spot (US$/oz) 1,098 867 823
Average price: hedge (US$/oz) - - 451
Total cash cost US$/oz sold (US$/oz) 650 469 476
Total cash cost R/Kg sold (R/Kg) 158,711 136,178 111,272
Total cost per ton (R/t) 1,537 1,313 1,088
Total mining cost per ton (R/t) 1,486 1,256 1,045
Capital expenditure (GBP) 5,918,271 4,052,665 2,901,792
Exchange rate - average (ZAR/GBP) 11.93 14.39 14.68
Exchange rate - closing (ZAR/GBP) 11.53 12.66 15.56
Exchange rate - average (ZAR/US$) 7.59 9.03 7.30
Exchange rate - closing (ZAR/US$) 7.65 7.72 7.80
(Production Summary continued)
2007** 2006**
Tons milled (t) 330,367 313,779
Headgrade (g/t) 9.20 10.70
Overall recovery (%) 92 92
Production: Underground (oz) 90,022 99,281
Production: Calcine dump (oz) - -
Gold sold (oz) 89,572 99,924
Average price: spot (R/kg) 148,151 108,644
Average price: hedge (R/kg) 96,067 90,125
Average price: spot (US$/oz) 640 528
Average price: hedge (US$/oz) 415 438
Total cash cost US$/oz sold (US$/oz) 465 429
Total cash cost R/Kg sold (R/Kg) 107,656 88,177
Total cost per ton (R/t) 908 873
Total mining cost per ton (R/t) 858 833
Capital expenditure (GBP) 1,637,359 1,091,965
Exchange rate - average (ZAR/GBP) 13.95 n/a
Exchange rate - closing (ZAR/GBP) 14.18 n/a
Exchange rate - average (ZAR/US$) 7.20 6.40
Exchange rate - closing (ZAR/US$) 7.00 7.20
** Pre reverse acquisition of Barberton Mines.
* Post reverse acquisition of Barberton Mines.
Total cash costs increased by 38.59% to US$650/oz (2009: US$469/oz). In Rand
terms, total cash costs increased by 16.55% to ZAR158,711/kg (2009:
ZAR136,178/kg).
Total capital expenditure at the mine increased by 47.50% to GBP5.9 million or
20.71% to ZAR70.4 million (2009: GBP4 million or ZAR58.32 million).
Maintenance capital expenditure of GBP2.9 million (2009: GBP1.9 million) and
development capital expenditure GBP3.0 million (2009: GBP2.1 million) was
incurred.
iv) Mining Rights Conversion
In terms of the South African Mineral and Petroleum Resources Development Act,
2002 ("MPRDA"), all mining licences issued prior to the MPRDA that came into
effect on 1 April 2004 are described as Old Order Mining Rights ("OOMR").
Holders of such rights were required to have applied to the DMR for the
conversion of these OOMR into New Order Mining Rights ("NOMR") within 1/2ve
years of the MPRDA coming into effect.
Barberton Mines converted all its OOMR during the 2010 financial year.
Barber ton Mines NOMR relate to the mining licences in respect of Fair view
Mine (old order mining licence 28/2003), New Consort Mine (old order mining
licence 30/2003) and Sheba Mine (old order mining licence 29/2003).
These licences combined comprise the Barberton mining operations.
v) Capital Expenditure
12 months 12 months Potential
ended 30 June ended 30 June resource
2010 2009 target
Key Project Metres developed (oz)
a Sheba - 35 ZK Decline 140m 69m 5,000
b Sheba - Edwin Bray to Thomas
and Joe`s Luck area 1056m 740m 15,000
c Fairview - 60/62 Level
Development 642m 817m 203,000
d Fairview - 3 Shaft deepening Equipping &
cleaning
36m completed 350,000
e Consort - 40 level Station 29m (Station
establishment break away
out of Shaft) - 10,000
f Consort - 50 level decline
west 100m 224m 30,000
g Consort - 37 Inter level
exploration drive 97m - -
a Sheba - 35 ZK Decline
Shaft sinking has been completed up to 36 level and horizontal development has
commenced. The hanging wall contact was intersected and development on this
contact towards the cross fractures is underway.
b Sheba - Edwin Bray to Thomas and Joe`s Luck orebodies
Good development rates were achieved during the financial year with the
haulage development reaching its limit. The return airway must still be
extended.
Exploration drilling will re-commence to delineate the full extent of the
Thomas fracture.
c Fairview - 60/62 level development
This capital project has been completed with most employees being moved to the
3 shaft capital project. Normal stoping operations have now started in this
area.
d Fairview - 3 Shaft deepening
The cleaning of the shaft up to 64 level has been completed and widening of
the shaft between 62 and 64 level progressed well. At the end of the financial
year approximately 15m of widening remained, after which the shaft equipping
will commence. Thereafter all necessary work to start with the proper sinking
will be done.
e Consort - 40 level exploration drive
The station was blasted out of PC Shaft and has been completed. Equipping of
40 level will commence in the new financial year with the development of the
exploration drive thereafter.
f Consort - 50 level decline West
Sinking progressed to within a few metres from establishing the second station
landing. The focus for the new financial year will be to sink the decline down
to the third level, which will also be the last level.
g Consort - 37 Inter level exploration drive
Excellent progress was made with the development on 37 Inter level and we
managed to achieve the planned advances. The area was handed over for the
commencement of exploration drilling.
Maintenance Capital
The capital expenditure on maintenance of the processing plants at Barberton
Mines amounted to GBP190,813 for the year, as a result of the upgrade to the
plant flotation section and installation of new Jameson cells at the Sheba
section. Work commenced on the extension of the tailings dam at the Fairview
section of Barberton Mines and is planned to be completed over a two year
period. This expenditure for the year under review amounted to GBP440,550. The
installation cost for a water treatment plant at Consort, for the treatment of
excess water from the process plant and tailing dams, amounted to GBP110,719
for the year.
The capital expenditure in the BIOX plant situated at Fairview included the
refurbishment of a number of the secondary tank reactors, the procurement of
critical spares for the plant and the installation of a new BIOX water
treatment circuit. The expenditure on the BIOX plant amounted to GBP214,050
for the year under review.
The capital expenditure on the maintenance of the engineering equipment and
infrastructure totalled GBP985,478 for the year. The re-building of the load
haul dumps ("LHD`s") was a key focus area, in order to upgrade the mining
equipment fleet, and GBP261,504 was spent on this activity during the year.
The rehabilitation of shafts and headgears at the mine amounted to GBP110,244.
The replacement of skips, cages and bridles, together with the upgrading of
shaft safety devices and the installation of hydraulic shaft loading
facilities amounted to GBP217,795. At Sheba the conversion of four battery
locos and the procurement of an all-terrain forklift and maintenance vehicle
amounted to GBP79,066. Expenditure at all three sections of the mine on power
factor correction and solar heating amounted to GBP120,170. The replacement of
obsolete compressors with modern, more efficient units and the upgrade of
pumping and reticulation systems amounted to GBP128,045 for the year.
The installation of a new 250kW booster fan and further upgrades to improve
the ventilation flows at Fairview and Sheba required GBP155,228 in capital
expenditure. The procurement of additional self-contained self-rescuers,
required for Barberton Mines to comply with current legal requirements,
resulted in GBP104,225 expenditure. The combined expenditure on maintenance
totalled GBP2.9 million for Barberton Mines for the year.
vi) Criminal Mining
We are pleased to report that the proactive approach to the illegal mining
problem at Barberton Mines has significantly reduced criminal mining activity
in terms of both intensity and severity.
By appointing a dedicated Executive, reporting directly to the Chief Executive
Officer ("CEO") on this issue, an enabling environment has been created, which
has resulted in a significant increase in gold production at the mine.
Significant progress has also been made in engaging all stakeholders in the
surrounding community (including government) to combat this problem.
Despite our success, we need to remain vigilant. However, our security effort
has come at significant cost. Security costs for the financial year have
increased by 237.50% to GBP2.7 million (2009: GBP0.8 million). Our focus in
the coming financial year will therefore be to not compromise our current
position, whilst at the same time reducing security expenditure by 25.93% to
GBP2.0 million. This will be achieved through (a) making use of new advances
in security technology, (b) increasing perimeter controls, (c) a new approach
to security management with special reference to contractors and (d) seeking
the co-operation of all stakeholders.
E MINERAL RESOURCE MANAGEMENT
Gold Inventory
The total resource inventory for the Group increased, when measured in terms
of gold content, by 1.16% to 4.635Moz (41.85Mt @ 3.45g/t), compared to
4.582Moz (41.52Mt @ 3.44g/t) in 2009. The increase is the result of additional
drilling and underground development (at Barberton Mines), resulting in a re-
definition of geological envelopes and resultant geostatistical re-evaluation.
During the year under review, the Group`s reserve in gold content that is
attributable to Barberton Mines increased by 6.79% to 661,000oz (2.318Mt @
8.87g/t), compared to 619,000oz (2.38Mt @ 8.01g/t) in 2009. Further, the
increase in the Mineral Reserve grade of 10.74% to 8.87g/t (2009: 8.01g/t) is
extremely encouraging.
A professional mining engineer with 15 years of relevant experience was
appointed on a full-time basis at Barberton Mines as MRM Manager, and the net
result of the MRM initiative at Barberton Mines is not only an improvement in
the Life of Mine ("LOM"), but also an expectation that the LOM will be further
increased in the near future despite current depletion rates. By applying an
85% conversion rate to the Combined Measured and Indicated Resource inventory,
Barberton Mines currently indicates an improved LOM from 10 years (2009) to 15
years.
Focus has also shifted to the identification of shallow, low cost mineral
resources, which can be brought to account in the near term. This approach
will not only see the production profile grow, but should also impact
positively on the cost structure at Barberton Mines.
Our Group Consulting Geologist is turning his attention to accelerating the
exploration activities in the prospecting permit area at Barberton Mines. A
regional airborne geophysical survey was completed over the permit area and a
series of potentially near-surface targets have already been identified. The
Company will focus on drilling these targets in the coming year, as some of
the anomalies identified are equal in size to the current footprint of the
Fairview mine.
Platinum Inventory
The Company is also pleased to report a South African Code for Reporting of
Exploration Results, Mineral Resources and Mineral Reserves ("SAMREC")
compliant Platinum Group Elements ("PGE") ("4E: platinum, palladium, rhodium
and gold") Mineral Resource for the Phoenix Platinum project of 469,000 4E oz
(4.64Mt @3.15g/t).
Previously the Group reported the Mineral Resource inventory as tailing
feedstock volumes, which at the time was estimated at 4.3Mt grading at between
1.1 g/t and 4.18g/t, yielding a total of 360Koz 4E. Subsequently, the company
geostatistically remodelled all resources at Phoenix Platinum.
Of the total Mineral resource 33% is located as surface sources (935Kt @
2.45g/t) and 67% (1,277Kt @ 3.66g/t) as current arisings.
Current feasibility work indicates a LOM of 25 years, producing an estimate of
11,000oz 4E per annum.
Group MRM Strategy
The MRM initiative will continue to be a key strategic corporate focus for the
Group enabling management to ensure:
(a) that the economic value of mineral assets is optimally managed and
extracted;
(b) integration of technical and associated functional disciplines along the
business value chain;
(c) increased levels of corporate governance through continued audit and
quality control; and
(d) the creation of shareholder value.
F PHOENIX PLATINUM
Since the previous reporting period significant milestones have been achieved
on the Phoenix Platinum project. The first of these was the signing of an
exclusive terms of site agreement on 18 February 2010 with IFM. This agreement
sets out the framework for concluding a formal plant site agreement.
Negotiations in this regard are currently being finalised.
In addition the following major technical milestones have been achieved:
- The completion of a metallurgical competent person`s report;
- The compilation of a SAMREC compliant resource estimate resulting in the
PGM 4E`s metal content increasing by 15.80% from 405,000oz to 469,000oz
and the average grade by 2.60% from 3.07g/t PGM 4E`s to 3.15g/t PGM 4E`s;
- Detailed process flow and engineering design was completed in June 2010.
This will lead to the final capital cost estimate for the supply,
construction and commissioning of the Phoenix plant in accordance with
the process design criteria being completed in the third quarter of 2010.
Plant construction should commence during the second half of 2010 with
commercial production forecast to start in the second half of 2011.
G MANICA GOLD PROJECT - MOZAMBIQUE
The viability of the project is presently being investigated by applying a
phased approach, of which assessing the oxide mining potential will be the
first phase, followed by a mining option focusing on the sulphide bearing
portion of the Fairbride project. The assessment of the first phase will be
completed by the end of October 2010 as part of a definitive feasibility study
("DFS") to be submitted as part of an application to convert the current
exploration licence to a Mining Concession towards the end of October 2010.
It is expected that the results of the DFS will be released to the market
during the second half of 2010.
H NEW BUSINESS
The Group reviewed 43 projects during the year under review. None of the
projects reviewed fulfilled the Group investment criteria. Although we remain
committed to growing our asset base, such growth will not come at the expense
of the Statement of Financial Position. This is a strategy that has set the
Company apart from its peer group and will continue to do so going forward.
I CORPORATE DEVELOPMENTS
On 19 June 2009, the Company announced that it had concluded an agreement with
Shanduka whereby Pan African would acquire Shanduka`s 26% shareholding in
Barberton Mines in exchange for the issue of 295,751,549 new ordinary shares
to Shanduka.
This share exchange transaction with Shanduka became effective on 21 August
2009. The board considered it prudent to simplify the Pan African Group
structure by acquiring the entire issued share capital of Barberton Mines, and
in doing so:
- significantly increasing the attributable gold ounces to Pan African to
approximately 100,000oz per year; and
- terminating the shareholders` agreement that existed at Barberton Mines
level, thereby further simplifying the operations of the Group.
On 26 June 2009, Metorex announced that it had engaged in a sale of shares
exercise to dispose of its 53.37% shareholding in Pan African. In addition to
its 21% shareholding in Pan African issued via the share exchange transaction
detailed above, Shanduka acquired an additional 5% of the enlarged share
capital of Pan African through the sale of shares exercise. As a result,
Shanduka increased its shareholding in Pan African to 26%. The balance of the
shares sold by Metorex was taken up by institutional investors.
On 1 July 2009, the Company announced that Barberton Mines had cancelled the
Metorex management agreement for a consideration of GBP0.34 million. The
outstanding consideration of GBP954,759 to acquire 100% of Phoenix Platinum
was paid to Metorex on 30 September 2009.
J CAPITAL EXPENDITURE AND COMMITMENTS
Capital expenditure at Barberton Mines totalled GBP5.9 million, of which
GBP3.0 million was spent on development and drilling to replace current
depleted gold reserves and to grow the resource base. The balance of GBP2.9
million was spent on equipping the current infrastructure on the mine.
Growth project expenditure at the Group`s projects in Mozambique and Phoenix
Platinum totalled GBP976,373 (2009: GBP1,580,349).
At the end of the financial year the Group had contracted capital commitments
of GBP111,905 (2009: GBP62,231).
Operating lease commitments, which fall due within the next year, amount to
GBP204,240 (2009: GBP176,651) whilst no interest bearing commitments existed
at year end (2009: GBP20,669).
The Group had no contingent liabilities in the current financial year, in the
prior year GBP48,976 was recorded as a contingent liability in relation to a
pending legal case, in which a settlement was reached in the current financial
year.
The Group had guarantees of GBP334,044 (2009: GBP225,285) in favour of the
South African electricity public utility company, Eskom, and guarantees of
GBP253,178 (2009: GBP1,579) in favour of the DMR at year end.
K DIRECTORSHIP CHANGES
It is with deep regret that the board of Pan African reports the untimely
death of Mr John Hopwood on 19 March 2010. John brought a great deal of wisdom
and experience to the board of Pan African and will be sorely missed. The
following were directors during the year under review:
Mr K C Spencer*
Mr J P Nelson
Mr R G Still*
Mr C M Ramaphosa (appointed 17 September 2009)
M R M Smith (appointed 17 September 2009)
Mr J A J Loots (appointed 26 August 2009)
Mr M Smith (resigned 26 August 2009)
MR J G Hopwood* (deceased 19 March 2010)
* Independent
L BASIS OF PREPARATION OF FINANCIAL STATEMENTS
Investors should consider non-Generally Accepted Accounting Principles
("GAAP") financial measures shown in this preliminary announcement in addition
to, and not as a substitute for or as superior to, measures of financial
performance reported in accordance with International Financial Reporting
Standards ("IFRS"). The IFRS results reflect all items that affect reported
performance and therefore it is important to consider the IFRS measures
alongside the non-GAAP measures.
JSE Limited listing
The Company has a dual primary listing on JSE Limited ("JSE") and the
Alternative Investment Market ("AIM") of the London Stock Exchange. The
company previously maintained a secondary listing on the Alternative Exchange
(Altx") market of the JSE. The transfer to the Main Board of the JSE was
implemented on 1 December 2009.
The preliminary announcement has been prepared in accordance with the
framework concepts and the measurement and recognition requirements of IFRS,
the AC 500 standards as issued by the Accounting Practices Board ("APB") and
the information as required by International Accounting Standards ("IAS") 34:
Interim Financial Reporting.
The Group`s South African external auditors have issued their opinion on the
Group`s Annual Financial Statements for the year ended 30 June 2010. The audit
was conducted in accordance with International Standards on Auditing. They
have expressed an unmodified opinion on the Annual Financial Statements from
which the Group`s preliminary announcement was derived. A copy of their audit
report is available for inspection at the Company`s registered office. Any
reference to future financial performance included in these Group Financial
Statements has not been reviewed or reported on by the Group`s South African
external auditors.
AIM Listing
The financial information for the year ended 30 June 2010 does not constitute
statutory accounts as defined in sections 435 (1) and (2) of the United
Kingdom ("UK") Companies Act 2006. Statutory accounts for the year ended 30
June 2009 have been delivered to the Registrar of Companies and those for 2010
will be delivered following the Company`s annual general meeting. The UK
external auditors have reported on these accounts. Their report was
unqualified, did not include a reference to any matters to which auditors draw
attention by way of emphasis of matter and did not contain a statement under
section 498 (2) or (3) of the Companies Act 2006.
The Group announcement (the Group`s financial statements) has been prepared in
accordance with IFRS and International Financial Reporting Interpretation
Committee ("IFRIC") interpretations adopted for use by the European Union,
with those parts of the Companies Act 2006 applicable to companies reporting
under IFRS.
Approval and Annual Report
The Group expects to publish full financial statements which comply with IFRS
in September 2010. The Group`s preliminary announcement was approved by the
board on 30 August 2010.
M ACCOUNTING POLICIES
The preliminary announcement has been prepared using accounting policies that
comply with IFRS which are consistent with those applied in the financial
statements for the year ended 30 June 2010 (prior year end) 2009, except for
the following changes:
- IAS 1: Presentation of Financial Statements. This standard now requires
the disclosure of a Statement of Comprehensive Income. Consequently,
certain income and expense items previously reported in the Statement of
Recognised Income and Expense are now included in the Statement of
Comprehensive Income. In addition, a Statement of Changes in Equity has
also been disclosed in terms of the revised standard. Any other new
standards and interpretations issued by the International Accounting
Standards Board ("IASB") not yet effective for the period under review
will have no impact on the Group`s financial results.
- IFRS 8: Operating Segment, this standard replaces IAS 14 Segment
Reporting, and now requires the disclosure on information about the
components of the Group and Company that management use to make decisions
about operating matters.
- Mining exploration - Change in Accounting Policy on Greenfield prospects:
Previously expenditure on exploration activities on Greenfield prospects was
capitalised until the viability of the mining venture was proven. If the
mining venture was subsequently considered non-viable, the expenditure was
charged against income when that fact became known.
Exploration expenditure is now expensed in the year in which it is incurred.
When a decision is taken by the directors that a mining property/project is
potentially commercially viable (normally when the project has reached the
prefeasibility stage, once it is considered probable that future economic
benefits will be realised and that development may be commissioned) all
further directly attributable pre-production expenditure is capitalised.
Capitalisation of the pre-production expenditure ceases when commercial levels
of production are achieved, at which stage the respective assets are
depreciated.
The change in Mining Exploration accounting policy did not impact current-year
or prior-year financial results.
N SEGMENT REPORTING
A segment is a distinguishable component of the Group that is engaged in
providing products or services in a particular business sector (operating
segment), which is subject to risk and rewards that are different to those of
other segments. The Group`s business activities were conducted through three
business segments, firstly in Barberton Mines located in Barberton South
Africa , and the Group`s corporate and exploration activities and Phoenix
Platinum. The Chief Executive Officer reviews the operations in this manner.
O SHARE CAPITAL CHANGES
On 21 August 2009, 295,751,549 ordinary shares were issued in terms of the
share exchange agreement between Pan African Resources and Shanduka at 65
cents per share.
On 10 June 2010, 1,200,000 ordinary shares were issued at 4.0p per share for
cash in relation to share options exercised.
P DIRECTORS` DEALINGS
As at 30 June 2010 the CEO, Mr J P Nelson held 122,442 shares in Pan African
Resources. Mr J P Nelson, purchased 75,134 shares at 95 cents per share on 16
October 2009.
As at 30 June 2010 the Financial Director, Mr J A J Loots, held 130,000
shares, purchased at 76 cents per share on 24 February 2010.
Mr R G Still is a director of Pangea Exploration (Proprietary) Limited
("Pangea") and a trustee of a family trust which owns 33.33% of Pangea. Mr R G
Still, an independent Non-Executive Director of Pan African, is therefore
deemed to have an indirect, non-beneficial interest in Pangea`s holding in the
Company. Pangea holds 2.67% of the current issued share capital of Pan
African.
Q GOING CONCERN
The board confirms that the business is a going concern and that it has
reviewed the business` working capital requirements in conjunction with its
future funding capabilities for at least the next 12 months and has found them
to be adequate.
The Group is debt free and has a profit margin of approximately 27.47% after
capital expenditure and depreciation at Barberton Mines. Should the need arise
the Group can cease most exploration and capital activities, and by doing so
conserve cash.
R EVENTS AFTER THE REPORTING PERIOD
Subsequent to the year end, an additional 4,000,000 ordinary shares have been
issued at 4.0p per share on 25 August 2010 for cash, in relation to share
options exercised.
S DIVIDENDS
The board of Directors proposes a final dividend for the year ended 30 June
2010 of GBP5.26 million, which calculated on 1,413,540,711 issued shares
currently outstanding, equates to 0.3723p per share (2009: interim dividend of
0.2555p declared), to be approved by shareholders at the forthcoming annual
general meeting of the Company.
T STATEMENT OF DIRECTORS` RESPONSIBILITIES
The Directors are responsible for preparing the Annual Report and the
financial statements in accordance with applicable law and regulations.
Company law requires the Directors to prepare financial statements for each
financial year. The Directors are required by the IAS Regulation to prepare
the Group financial statements under IFRS as adopted by the European Union and
have also elected to prepare the parent company financial statements in
accordance with IFRS`s as adopted by the European Union. The financial
statements are also required by law to be properly prepared in accordance with
the UK Companies Act 2006.
IAS 1 requires that financial statements present fairly for each financial
year the Group`s financial position, financial performance and cash flows.
This requires the faithful representation of the effects of transactions,
other events and conditions in accordance with the definitions and recognition
criteria for assets, liabilities, income and expenses set out in the IASB`s
`Framework for the preparation and presentation of financial statements`. In
virtually all circumstances, a fair presentation will be achieved by
compliance with all applicable IFRS. However, directors are also required to:
- properly select and apply accounting policies;
- present information, including accounting policies, in a manner that
provides relevant, reliable, comparable and understandable information;
and
- provide additional disclosures when compliance with the specific
requirements in IFRSs are insufficient to enable users to understand the
impact of particular transactions, other events and conditions on the
entity`s financial position and financial performance.
The Directors are responsible for keeping proper accounting records that
disclose with reasonable accuracy at any time the financial position of the
Group and enable them to ensure that the financial statements comply with the
UK Companies Act 2006. They are also responsible for safeguarding the assets
of the Group and hence for taking reasonable steps for the prevention and
detection of fraud and other irregularities.
U THE FUTURE
We believe that one can only build a house that can weather the storm on a
strong foundation. We further believe that the building of such a house is a
process and not an event, and that the process requires a systematic approach.
Building a mining house is no different and therefore, let us reflect on the
foundation that the Group has completed:
- Strong operational management team that continues to deliver strong
operational performance;
- Experienced project development team;
- Experienced board that ensures the requisite technical and financial
controls are in place;
- High quality assets with low-cost base and significant upside potential;
- Strong Statement of Financial Position that allows a platform for further
growth; and
- Strategic alignment to Shanduka in terms of sustainable growth.
How has our approach translated into shareholder value Allow the numbers to
speak for themselves over a three year period:
- Increase in profit after tax over three years of 91.32%;
- Increase in HEPS over three years of 109.80%;
- Increase in underground gold production over three years of 18.25%;
- Decrease in serious accident rate over three years of 64.52%;
- Increase in capital expenditure over three years of 103.95%;
- Increase in measured and indicated resource over three years of 58%;
- Acquisition of Barberton Mines for less than US$200/oz at current
prevailing gold price of US$1,200/oz;
- Acquisition of near term CTRP business for less than US$140/oz at current
prevailing 4 PGM basket price of US$1,350/oz;
- Cash in bank growing by 435.56% and no debt.
Turning the Company around from a loss making explorer to a gold producer,
which soon will also yield platinum production, has taken only three years in
a challenging global environment. During this period the share price has
remained unchanged. However, management has focused on getting the basics
right. This clearly sets the Company apart from its peers. In addition, the
ability to continue the payment of a dividend should in the future further
realise the value in an increased share price.
Our success is the result of a team effort and the continued support and
patience from our shareholders. The foundation is solid and we are now able to
take advantage of major growth opportunities to build Pan African into a
significant mining house.
By order of the Board,
J P Nelson J A J Loots
Chief Executive Officer Financial Director
30 August 2010
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 30 JUNE 2010
30 June 2010 30 June 2009
(Audited) (Audited)
GBP GBP
Revenue
Gold sales 68,506,394 53,000,352
Realisation costs (162,791) (140,546)
On - mine revenue 68,343,603 52,859,806
Cost of production (40,553,886) (28,504,686)
Depreciation (3,125,093) (2,360,431)
Mining Profit 24,664,624 21,994,689
Other (expenses) / income (1,929,787) (1,465,336)
Impairment costs (335,401) (5,025,463)
Royalty costs (837,378) -
Net income before finance income and finance 21,562,058 15,503,890
costs
Finance income 661,645 816,754
Finance costs (67,915) (9,933)
Profit before taxation 22,155,788 16,310,711
Taxation (7,655,913) (8,219,425)
Profit after taxation 14,499,875 8,091,286
Other comprehensive income:
Foreign currency translation differences 2,379,762 3,649,901
Total comprehensive income for the year 16,879,637 11,741,187
Profit attributable to:
Owners of the parent 14,277,232 4,403,535
Non-controlling interest 222,643 3,687,751
14,499,875 8,091,286
Total comprehensive income attributable to:
Owners of the parent 16,809,093 7,485,801
Non-controlling interest 70,544 4,255,386
16,879,637 11,741,187
Earnings per share (pence) 1.04 0.40
Diluted earnings per share (pence) 1.03 0.40
Weighted average number of shares in issue 1,366,268,709 1,104,367,219
Diluted number of shares in issue 1,379,880,423 1,107,248,663
Headline earnings per share is calculated :
Basic earnings 14,277,232 4,403,535
Add : Impairment Cost 335,401 5,025,463
Headline earnings 14,612,633 9,428,998
Headline earnings per share (pence) 1.07 0.85
Diluted headline earnings per share (pence) 1.06 0.85
CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 30 JUNE 2010
30 June 2010 30 June 2009
(Audited) (Audited)
GBP GBP
ASSETS
Non-current assets 37,495,010 31,801,235
Property, plant and equipment and mineral 13,087,880 12,038,616
rights
Other intangible assets 21,000,714 21,000,714
Goodwill 2,740,546 2,357,266
Rehabilitation trust fund 74,324,150 67,197,831
Current assets
Inventories 1,126,374 358,363
Trade and other receivables 3,794,659 2,201,213
Cash and cash equivalents 12,756,262 2,389,301
17,677,295 4,948,877
TOTAL ASSETS 92,001,445 72,146,708
EQUITY AND LIABILITIES
Capital and reserves
Share capital 14,095,406 11,125,891
Share premium 49,732,830 37,899,997
Translation reserve 4,495,865 1,964,004
Share option reserve 754,394 549,690
Retained income 25,814,783 11,537,551
Realisation of equity reserve (10,701,093) -
Merger reserve (10,705,308) (10,705,308)
Equity attributable to owners of the parent 73,486,877 52,371,825
Non-controlling interest - 3,988,577
Total equity 73,486,877 56,360,402
Non - Current liabilities
Long term provisions 3,338,198 2,933,105
Deferred taxation 8,092,332 6,752,432
11,430,530 9,685,537
Current liabilities
Trade and other payables 5,041,754 3,719,787
Short term liabilities - Interest bearing - 20,669
Short term provisions 1,465,299 1,151,895
Payable to other group companies - 954,759
Current tax liability 576,985 253,659
7,084,038 6,100,769
TOTAL EQUITY AND LIABILITIES 92,001,445 72,146,708
CONSOLIDATED CASH FLOW STATEMENT FOR THE YEAR ENDED 30 JUNE 2010
30 June 2010 30 June 2009
(Audited) (Audited)
GBP GBP
NET CASH FROM OPERATING ACTIVITIES 18,325,307 8,567,361
INVESTING ACTIVITIES
Additions to property, plant and equipment, (5,935,346) (4,318,425)
mineral rights
Additions to intangibles (976,373) (1,580,349)
Funding of rehabilitation trust fund 147,458 193,347
Cash outflow on acquisition of subsidiary - (4,205,144)
NET CASH USED IN INVESTING ACTIVITIES (6,764,261) (9,910,571)
FINANCING ACTIVITIES
Borrowings Raised - 1,145,710
Borrowings repaid (954,759) (190,952)
Shares issued 48,000 -
Share issue costs (5,866) -
NET CASH (USED BY)/FROM FINANCING ACTIVITIES (912,625 ) 954,758
NET INCREASE /(DECREASE) IN CASH AND CASH 10,648,421 (388,452)
EQUIVALENTS
Cash and cash equivalents at the beginning of the 2,389,301 5,419,489
year
Effect of foreign exchange rate changes (281,460) (2,641,736)
CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR 12,756,262 2,389,301
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
Share Share premium Translation
capital account reserve
Balance at 30 June 2008 10,998,664 37,267,475 (1,118,262)
Issue of shares 127,227 632,522 -
Current year movement - - 3,082,266
Profit for the year - - -
Dividend Paid - - -
Share Based payment - Charge for
the year - - -
Balance at 30 June 2009 11,125,891 37,899,997 1,964,004
Issue of shares 2,969,515 11,838,699 -
Share issue costs - (5,866) -
Current year movement - - 2,531,861
Profit for the year - - -
Share Based payment - Charge for
the year - - -
Balance at 30 June 2010 14,095,406 49,732,830 4,495,865
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (continued)
Realisation
Share option Retained of equity
reserve earnings reserve
Balance at 30 June 2008 285,312 9,946,021 -
Issue of shares - - -
Current year movement - - -
Profit for the year - 4,403,535 -
Dividend Paid - (2,812,005) -
Share Based payment - Charge for
the year 264,378 - -
Balance at 30 June 2009 549,690 11,537,551 -
Issue of shares - - (10,701,093)
Share issue costs - - -
Current year movement - - -
Profit for the year - 14,277,232 -
Share Based payment - Charge for
the year 204,704 - -
Balance at 30 June 2010 754,394 25,814,783 (10,701,093)
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (continued)
Non-
Merger controlling
reserve interest Total
Balance at 30 June 2008 (10,705,308) 3,694,869 50,368,771
Issue of shares - - 759,749
Current year movement - 567,635 3,649,901
Profit for the year - 3,687,751 8,091,286
Dividend Paid - (3,961,678) (6,773,683)
Share Based payment - Charge for
the year - - 264,378
Balance at 30 June 2009 (10,705,308) 3,988,577 56,360,402
Issue of shares - (4,059,121) 48,000
Share issue costs - - (5,866)
Current year movement - (152,099) 2,379,762
Profit for the year - 222,643 14,499,875
Share Based payment - Charge for
the year - - 204,704
Balance at 30 June 2010 (10,705,308) - 73,486,877
CONSOLIDATED SEGMENT REPORT FOR THE YEAR ENDED 30 JUNE 2010
30 JUNE 2010
Corporate
Barberton Phoenix and growth
Mines Platinum projects Group
GBP GBP GBP GBP
Revenue
Gold sales 68,506,394 - - 68,506,394
Realisation costs (162,791) - - (162,791)
On - mine revenue 68,343,603 - - 68,343,603
Cost of production (40,553,886) - - (40,553,886)
Depreciation (3,125,093) - - (3,125,093)
Mining Profit 24,664,624 - - 24,664,624
Other (expenses) / income (173,988) - (1,755,799) (1,929,787)
Impairment costs - - (335,401) (335,401)
Royalty costs (837,378) - - (837,378)
Net income before finance
income and finance costs 23,653,258 - (2,091,200) 21,562,058
Finance income 193,155 - 468,490 661,645
Finance costs (67,836) - (79) (67,915)
Profit before taxation 23,778,577 - (1,622,789) 22,155,788
Taxation (7,655,913) - - (7,655,913)
Profit after taxation 16,122,664 - (1,622,789) 14,499,875
Other comprehensive
income:
Foreign currency 1,936,738 443,024 - 2,379,762
translation differences
Total comprehensive
income for the year 18,059,402 443,024 (1,622,789) 16,879,637
Segmental Assets 43,420,283 4,858,063 22,722,385 71,000,731
Segmental Liabilities 18,049,443 85,206 379,919 18,514,568
Goodwill - - - 21,000,714
Net Assets 25,370,840 4,772,857 22,342,466 52,486,163
Capital Expenditure 5,918,271 - 17,075 5,935,346
CONSOLIDATED SEGMENT REPORT FOR THE YEAR ENDED 30 JUNE 2010 (continued)
30 JUNE 2009
Corporate
Barberton Phoenix and growth
Mines Platinum projects Group
GBP GBP GBP GBP
Revenue
Gold sales 53,000,352 - - 53,000,352
Realisation costs (140,546) - - (140,546)
On - mine revenue 52,859,806 - - 52,859,806
Cost of production (28,504,686) - - (28,504,686)
Depreciation (2,360,431) - - (2,360,431)
Mining Profit 21,994,689 - - 21,994,689
Other (expenses) / income (100,324) - (1,365,012) (1,465,336)
Impairment costs - - (5,025,463) (5,025,463)
Royalty costs - - - -
Net income before finance
income and finance costs 21,894,365 - (6,390,475) 15,503,890
Finance income 703,549 - 113,205 816,754
Finance costs (9,244) - (689) (9,933)
Profit before taxation 22,588,670 - (6,277,959) 16,310,711
Taxation (8,219,425) - - (8,219,425)
Profit after taxation 14,369,245 - (6,277,959) 8,091,286
Other comprehensive
income:
Foreign currency
translation differences 3,301,475 348,426 - 3,649,901
Total comprehensive
income for the year 17,670,720 348,426 (6,277,959) 11,741,187
Segmental Assets 31,965,438 4,447,159 14,733,397 51,145,994
Segmental Liabilities 14,619,687 31,585 1,135,034 15,786,306
Goodwill - - - 21,000,714
Net Assets 17,345,751 4,415,574 13,598,363 35,359,688
Capital Expenditure 4,052,655 4,831,606 265,770 9,150,031
CORPORATE INFORMATION
Corporate Office Registered Office
Cradock Heights St James`s Corporate Services
21 Cradock Avenue 6 St James`s Place
Rosebank London
Johannesburg SW1A 1NP
South Africa Office: + 44 (0) 207 499 3916
Office: + 27 (0) 11 243 2900 Facsmile: + 44 (0) 207 491 1989
Facsmile: + 27 (0) 11 880 1240
For further information on Pan African Resources plc, please visit the website
at www.panafricanresources.com
Rosebank
31 August 2010
JSE Sponsor
MACQUARIE FIRST SOUTH ADVISERS (PTY) LIMITED
ENQUIRIES
Pan African Resources
Jan Nelson (CEO) +27 (0) 11 243 2900
Chief Executive Officer jnelson@paf.co.za
Cyril Ramaphosa +27 (0) 11 243 2900
Non-Executive Chairman
Nicole Spruijt +27 (0) 11 243 2900
Public Relations & Administration nicole@paf.co.za
RBC Capital Markets
Martin Eales /Brett Jacobs +44 (0) 20 7029 7881
Nominated Advisor & Broker (UK) martin.eales@rbccm.com
Macquarie First South Advisers
Melanie de Nysschen / Annerie Britz +27 (0) 11 583 2000
JSE Sponsor melanie.denysschen@macquarie.com
St James`s Corporate Services Limited
Phil Dexter +44 (0) 20 7499 3916
Company Secretary & Investor Relations phil.dexter@corpserv.co.uk
Hansard Communications +44 (0) 20 7245 1100
Justine James jjames@hansardcomms.com
Date: 31/08/2010 08:00:01 Supplied by www.sharenet.co.za
Produced by the JSE SENS Department.
The SENS service is an information dissemination service administered by the
JSE Limited (`JSE`). The JSE does not, whether expressly, tacitly or
implicitly, represent, warrant or in any way guarantee the truth, accuracy or
completeness of the information published on SENS. The JSE, their officers,
employees and agents accept no liability for (or in respect of) any direct,
indirect, incidental or consequential loss or damage of any kind or nature,
howsoever arising, from the use of SENS or the use of, or reliance on,
information disseminated through SENS.
Sharenet Sites 
