CMO - CHROMETCO LIMITED - Reviewed provisional consolidated annual financial statements
Chrometco Limited
(Incorporated in the Republic of South Africa)
(Registration number 2002/026265/06)
Share code: CMO
ISIN: ZAE007020249
("Chrometco" or "the Group")
REVIEWED PROVISIONAL CONSOLIDATED ANNUAL FINANCIAL STATEMENTS FOR THE YEAR ENDED 28 FEBRUARY 2017
Provisional condensed consolidated statement of financial position
Reviewed as at |
Audited as at |
||
Note |
28 Feb 2017 |
29 Feb 2016 |
|
R'000 |
R'000 |
||
Assets |
|||
Non-current assets |
274,903 |
284,761 |
|
Property, plant and equipment |
2,859 |
1,999 |
|
Intangible assets |
9 |
268,886 |
279,755 |
Environmental rehabilitation investment |
10 |
3,158 |
3,007 |
Current assets |
2,624 |
2,477 |
|
Trade and other receivables |
64 |
792 |
|
Cash and cash equivalents |
2,560 |
1,685 |
|
Total assets |
277,527 |
287,238 |
|
Equity and liabilities |
|||
Capital and reserves |
209,017 |
233,867 |
|
Stated capital |
158,062 |
158,062 |
|
Retained earnings |
29,716 |
49,960 |
|
Non-controlling interests |
21,239 |
25,845 |
|
Non-current liabilities |
67,327 |
53,041 |
|
Deferred taxation |
56,528 |
49,010 |
|
Borrowings |
11 |
5,221 |
- |
Environmental rehabilitation provision |
12 |
5,578 |
4,032 |
Current liabilities |
1,183 |
330 |
|
Trade and other payables |
1,173 |
320 |
|
Environmental rehabilitation provision |
12 |
10 |
10 |
Total equity and liabilities |
277,527 |
287,238 |
Provisional condensed consolidated statement of comprehensive income
Reviewed for the year ended |
Audited for the year ended |
||
Note |
28 Feb 2017 |
29 Feb 2016 |
|
R'000 |
R'000 |
||
Revenue |
5 |
- |
1,401 |
Cost of sales |
- |
- |
|
Gross profit |
- |
1,401 |
|
Other income |
6 |
294 |
2,810 |
Depreciation of tangible assets |
(85) |
(88) |
|
Amortisation of intangible assets |
(10,869) |
(7,872) |
|
Operating expenses |
(5,907) |
(9,046) |
|
Loss before interest and taxation |
(16,567) |
(12,794) |
|
Finance income |
54 |
246 |
|
Finance costs |
(819) |
(341) |
|
Loss before taxation |
7 |
(17,332) |
(12,890) |
Taxation |
8 |
(7,518) |
(18,046) |
Loss for the year |
(24,850) |
(30,936) |
|
Other comprehensive income |
- |
- |
|
Total comprehensive loss for the year |
(24,850) |
(30,936) |
|
Loss and total comprehensive loss for the year |
- |
- |
|
attributable to: |
|||
Owners of the parent |
(20,245) |
(24,579) |
|
Non-controlling interest |
(4,605) |
(6,357) |
|
Basic loss per share (cents) |
13 |
(7.36) |
(10.77) |
Diluted loss per share (cents) |
13 |
(7.36) |
(8.94) |
Provisional condensed consolidated statement of cash flows
Note |
Reviewed for the year ended 28 Feb 2017 |
Audited for the year ended 29 Feb 2016 |
|
R'000 |
R'000 |
||
Cash flows from operating activities |
(3,948) |
(4,221) |
|
Cash flows from investing activities |
(177) |
(1,428) |
|
Cash flows from financing activities |
5,000 |
- |
|
Net increase/(decrease) in cash and cash equivalents |
875 |
(5,649) |
|
Cash and cash equivalents at beginning of year |
1,685 |
7,334 |
|
Cash and cash equivalents at end of year |
2,560 |
1,685 |
Provisional condensed consolidated statement of changes in equity
Stated |
Retained earnings/ (accumulated loss) |
Non- |
Total |
|
R'000 |
R'000 |
R'000 |
R'000 |
|
Balance at 1 March 2015 |
54,187 |
74,539 |
32,202 |
160,928 |
Total comprehensive loss for the year |
- |
(24,579) |
(6,357) |
(30,936) |
Issue of shares |
103,875 |
- |
- |
103,875 |
Balance at 28 February 2016 |
158,062 |
49,960 |
25,845 |
233,867 |
Total comprehensive loss for the year |
- |
(20,245) |
(4,605) |
(24,850) |
Balance at 28 February 2017 |
158,062 |
29,716 |
21,239 |
209,017 |
Commentary – Financial and operational overview.
1. The directors present the reviewed results for the year ended 28 February 2017.
2. Basis of preparation
The provisional condensed consolidated annual financial statements for the year ended 28 February 2017 have been prepared in accordance with the framework concepts and the recognition and measurement criteria of International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board, the SAICA Financial Reporting Guides as issued by the Accounting Practices Committee, contains as a minimum information required by IAS 34 – Interim Financial Reporting, the Financial Reporting Pronouncements as issued by the Financial Reporting Accountants Council, the JSE Limited Listings Requirements and the South African Companies Act, 71 of 2008, as amended.
The accounting policies applied in the preparation of the condensed consolidated preliminary financial statements are in terms of IFRS and are consistent with those applied in the previous consolidated annual financial statements.
The provisional condensed consolidated annual financial statements were prepared by the financial director, Mr NL Waisberg.
3. Auditors report
The modified review report issued on these provisional condensed consolidated annual financial statements by Chrometco group’s auditors, Mazars, is available for inspection at the group's registered office during normal office hours. The review report included an emphasis of matter paragraph referring to the going concern note in the provisional financial information. The Group has incurred operating losses for a number of years due to limited trading. The ability of the Group to fund operations in the foreseeable future is largely dependent on the ability of the directors to arrange for alternative sources of funding and the realisation of the income from potential expansion opportunities as more fully described in the note pertaining to going concern.
These conditions, along with the matters set forth in the notes to the accompanying provisional financial information, indicate the existence of a material uncertainty which may cast significant doubt about the Group’s ability to continue as a going concern.
4. Nature of business
The Group is involved in the exploration of mineral resources and the possible beneficiation thereof. The Group’s mineral resources and reserves statement has been updated to be 2016 SAMREC compliant. The full report was included in the Circular published on 30 May 2017.
5. Revenue
The Group did not sell any chrome ore in the period under review after the arrangement, in terms of which a third party extracted chrome ore from the Rooderand Mine, came to an end during the period ended 29 February 2016. Revenue for the year decreased to Rnil (2016: R1.4 million).
6. Other income
The Group recovered bad debts amount to R0.3 million from International Ferro Metals Limited.
7. Loss for the year
Net loss for the year is arrived at after taking the following items into account:
Legal and professional fees of R1.1 million (2016: R1.2 million). Legal fees relate to transaction costs in respect of the transaction with Sail.
Directors’ remuneration for the year amounted to R0.8 million (2016: R1.3 million).
Provision for doubtful debts of Rnil (2016: R2.5 million). During 2016, an amount of R2.5 million, relating to International Ferro Metals Limited (“IFM”) for the recovery of rehabilitation expenditure, was recognised as a provision for doubtful debts.
Finance charges of R0.60 million (2016: R0.34 million) on the Environmental rehabilitation provision, were incurred during 2017.
8. Taxation
A deferred tax charge of R7.5 million was recognised for the year (2016: R18.0 million). No deferred tax asset is being recognised.
9. Intangible assets
New order |
Geological |
Total |
|
R'000 |
R'000 |
R'000 |
|
Useful life |
30 years |
29 years |
|
Carrying amount 1 March 2015 |
165,877 |
17,875 |
183,752 |
Cost |
186,030 |
19,500 |
205,530 |
Accumulated depreciation |
20,153 |
1,625 |
21,778 |
Additions |
103,875 |
- |
103,875 |
Amortisation |
7,200 |
672 |
7,872 |
Carrying amount 29 February 2016 |
262,552 |
17,203 |
279,755 |
Cost |
289,905 |
19,500 |
309,405 |
Accumulated depreciation |
27,353 |
2,297 |
29,650 |
Amortisation |
10,196 |
673 |
10,869 |
Carrying amount 28 February 2017 |
252,356 |
16,530 |
268,886 |
Cost |
289,905 |
19,500 |
309,405 |
Accumulated depreciation |
37,549 |
2,970 |
40,519 |
10. Environmental rehabilitation investment
During the year, the Group contributed approximately R0.18 million to an environmental rehabilitation investment fund (managed by Guardrisk Insurance Company Limited).
2017 2016
R’000 R'000
Balance at beginning of the year 3,007 1,579
Cash contributions to fund 176 1,483
Net investment management fees (25) (55)
Balance at the end of the year 3,158 3,007
11. Borrowings
On 30 September 2016, Sail Minerals Proprietary Limited (“Sail”) granted a standby loan facility to Chrometco to the amount of R10 000 000. In terms of the agreement, Chrometco drew R5 000 000 of the facility within 1 business day from opening the facility.
The facility carry the following payment terms:
Interest rate: Bears interest at the Prime Rate, calculated on a nominal annual compounded monthly in arrears basis
Repayment terms: The facility will be repaid from:
a) Amounts received by Chrometco in terms of any share subscription agreements concluded between Sail and Chrometco; and
b) Income and/or distributions that Chrometco receives or becomes entitled to.
Additionally, the entire outstanding facility becomes repayable by Chrometco if:
a) Any of the following agreements is cancelled by Sail and/or GSE as direct result of a breach of any provision therein by Chrometco:
- the Share Subscription Agreement
- the Black Chrome Agreement; and
- the Palm Chrome Agreement.
b) Any of the following agreements are not in force or effect of each respective agreement outlined below, other than to the extent that they are not within the control of Chrometco:
- the Share Subscription Agreement
- the Black Chrome Agreement; and
- the Palm Chrome Agreement.
Security provided: Chrometco provided all the shares, including any preference shares, owned or held by Chrometco in the share capital of Rooderand as security on the facility.
2017 2016
R’000 R'000
Loan raised 5,000 -
Finance charges 221 -
Balance at the end of the year 5,221 -
For the 2017 financial year, the loan carried interest at a rate of 10.5%.
12. Environmental rehabilitation provision
2017 2016
R’000 R'000
Balance at beginning of the year 4,042 2,912
Decommissioning cost capitalised to property,
plant and equipment 947 (180)
Increase in rehabilitation provision
for the period - 969
Interest unwind on rehabilitation provision 599 341
Balance at the end of the year 5,588 4,042
Short-term portion 10 10
Long-term portion 5,578 4,032
13. Reconciliation between loss and headline loss per share
2017 2016
Headline loss attributable to equity holders (20,245) (24,579)
Headline loss per share (cents) (7.36) (10.77)
Diluted headline loss per share (cents) (7.36) (8.94)
Weighted average number of shares (`000) 274,929 228,262
Potential ordinary shares with dilutive effect - 46,667
Diluted weighted average number of shares 274,929 274,929
There were no reconciling items on the Headline loss attributable to equity holders for 2017.
14. Contingent liability – the Long-Term Incentive Plan (LTIP)
The Group has identified that in terms of the LTIP, a potential liability exist in case of a take-over of Chrometco. In terms of the scheme, if a similar scheme which contains materially similar terms and conditions of the current LTIP is not offered by the acquirer, the Board may, in its absolute discretion, determine, in respect of all of the LTIP Awards, that the restrictions imposed become unconditional at the date of take-over.
A contingent liability exist as the following events have not occurred:
-Resolution by the Board to lift the restrictions imposed by the LTIP, making the awards unconditional.
-Occurrence of a take-over (refer to the going concern note for more detail regarding the transaction with Sail).
15. Segment Information
Segment information is not disclosed as the Group is currently not operational.
16. Events after the reporting date
There were no events that could have a material impact on the financial results of the Group after 28 February 2017, except for the following:
The Group issued the Circular for the approval of the Sail transaction on 30 May 2017.
17. Going Concern
The directors have reviewed the Group’s financial budgets with their underlying business plans. In light of the current financial position and existing borrowing facilities, they consider it appropriate that the Group and company annual financial statements be prepared on the going concern basis. However, sufficient short-term liquidity to sustain operations until the transaction discussed below is concluded is dependent on the drawing of further funds from the facility discussed in note 11 above. Furthermore, as discussed below the conclusion of the pending transaction is dependent on a number of outstanding conditions. These factors represent a material uncertainty that may cast significant doubt about the Group’s and Company’s ability to continue as a going concern.
Notwithstanding the fact that Chrometco did not trade during the 2017 financial year the transaction with Sail Minerals and Grand Slam Enterprise (Pty) Ltd has a very high probability of being concluded. The transaction includes the acquisition of a fully functional chrome mine (Black Chrome), a chrome prospecting right (Palm Chrome) and a minerals trading company (Sail Minerals). The transaction will result in the recapitalisation of Chrometco and reposition the Group in the market as a resource holding and active minerals trading company.
The outstanding conditions precedent for the conclusion of the transaction includes the following:
-The approval by the Company’s shareholders of a waiver of the mandatory offer to minority shareholders;
-The approval of the transaction by Chrometco shareholders;
-All other regulatory approvals required; and
-Section 11 approval by the DMR for change in ownership of the assets.
The board is of the opinion that the transaction has a very high probability of being concluded. Chrometco has appointed a corporate advisor (PSG) who has assisted in the submission of the Circular and the Competent Persons Reports.
In light of the high probability of conclusion of the above transaction the company is well placed to have the beneficial use of Black Chrome in the 2018 financial year and is of the opinion that it is and will remain a going concern for both a cash flow and operational perspective.
18. Dividends
No dividend has been declared for the period (2016: R nil).
Signed on behalf of the Board of Directors
PJ Cilliers
Managing Director
Johannesburg
31 May 2017
Directors:
JG Scott+ (Chairman), PJ Cilliers (MD), NL Waisberg (FD), R Rossiter*, E Bramley*, IWS Collair+,
* non-executive
+ independent non-executive
CORPORATE INFORMATION
Designated Advisor:
PSG Capital
Company Secretary:
The Green Board CC
Registered Office
71 Van Beek Avenue
Glenanda
Johannesburg
2091
Postal address
PO Box 758
Mondeor
2110
Auditors
Mazars