CMO - Interims 2018
Chrometco Limited
(Incorporated in the Republic of South Africa)
(Registration number 2002/026265/06)
Share code: CMO
ISIN: ZAE007020249
("Chrometco" or "the Group")
REVIEWED CONDENSED CONSOLIDATED INTERIM FINANCIAL RESULTS FOR THE SIX MONTHS ENDED 31 AUGUST 2017
Condensed consolidated statement of financial position
Reviewed as at |
Unreviewed as at |
Audited as at |
||||
Note |
R'000 |
R'000 |
R'000 |
|||
ASSETS |
||||||
Non-current assets |
901,551 |
278,024 |
274,903 |
|||
Property, plant and equipment |
817 027 |
1,624 |
2,859 |
|||
Intangible assets |
16,194 |
273,322 |
268,886 |
|||
Goodwill |
5 |
8 314 |
- |
- |
||
Other financial assets |
55,159 |
- |
- |
|||
Environmental rehabilitation obligation investments |
4,857 |
3,078 |
3,158 |
|||
Current assets |
262 316 |
985 |
2,624 |
|||
Trade and other receivables |
58,227 |
482 |
64 |
|||
Inventory |
65,325 |
- |
- |
|||
Cash and cash equivalents |
9,243 |
502 |
2,560 |
|||
Non-current disposal group held-for-sale |
129,522 |
- |
- |
|||
Total assets |
1,163,867 |
279,009 |
277,527 |
|||
EQUITY AND LIABILITIES |
||||||
Capital and reserves |
440,151 |
221,019 |
209,017 |
|||
Stated capital |
388,512 |
158,062 |
158,062 |
|||
Retained earnings / (accumulated loss) |
(37,489) |
38,874 |
29,716 |
|||
Non-controlling interest |
89,128 |
24,083 |
21,239 |
|||
Non-current liabilities |
543,979 |
56,824 |
62,106 |
|||
Deferred taxation |
130,284 |
52,194 |
56,528 |
|||
Borrowings |
330,978 |
- |
- |
|||
Other financial liability |
74,451 |
- |
- |
|||
Finance lease liability |
6,014 |
- |
- |
|||
Environmental Rehabilitation Provision |
2,253 |
4,630 |
5,578 |
|||
Current liabilities |
179,737 |
1,166 |
6,404 |
|||
Trade and other payables |
142,440 |
1,156 |
1,174 |
|||
Borrowings |
- |
|
- |
|
5,221 |
|
Provisions |
- |
10 |
10 |
|||
Finance lease liability |
3,507 |
- |
- |
|||
Non-current disposal group held-for-sale |
33,790 |
- |
- |
|||
Total equity and liabilities |
1,163,867 |
279,009 |
277,527 |
Condensed consolidated statement of comprehensive income
Reviewed as at 31 Aug 2017 |
Unreviewed as at 31 Aug 2016 |
Audited as at |
||||
Note |
R'000 |
R'000 |
R'000 |
|||
Revenue |
18,221 |
- |
- |
|||
Cost of sales |
(19,860) |
- |
- |
|||
Gross profit |
(1,639) |
- |
- |
|||
Amortisation of intangible assets |
(10,550) |
(3,101) |
(10,869) |
|||
Other income |
1,064 |
165 |
294 |
|||
Other expenses |
(2,319) |
(1,965) |
- |
|||
Salaries |
(1,912) |
(792) |
(5,907) |
|||
Professional fees |
(3,457) |
(3,282) |
- |
|||
Maintenance expenses |
(57) |
- |
- |
|||
Gain on bargain purchase |
5 |
9,923 |
- |
- |
||
Impairment loss |
6 |
(120,535) |
- |
- |
||
Operating loss before interest |
(129,482) |
(8,975) |
(16,567) |
|||
Investment income |
598 |
- |
54 |
|||
Finance charges |
(2,133) |
(689) |
(819) |
|||
Loss before taxation |
|
(131,017) |
(9,664) |
(17,332) |
||
Taxation |
29,786 |
(3,183) |
(7,518) |
|||
Loss for the year |
(101,233) |
(12,848) |
(24,850) |
|||
Other comprehensive income |
- |
- |
- |
|||
Total comprehensive loss for the year |
(101,233) |
(12,848) |
(24,850) |
|||
Attributable to owners of the parent |
(67,204) |
(11,086) |
(20,245) |
|||
Attributable to non-controlling interest |
(34,028) |
(1,762) |
(4,606) |
|||
Basic and diluted earnings / (loss) per share (cents) |
(13.73) |
(4.03) |
(7.36) |
Condensed consolidated statement of cash flows
Reviewed as at |
Unreviewed as at |
Audited |
||||
Note |
R'000 |
R'000 |
R'000 |
|||
Net inflow/(outflow) from operating activities |
1,629 |
(1,183) |
(3,948) |
|||
Cash flows from investing activities |
3,296 |
- |
(,177) |
|||
Cash flows from financing activities |
1,758 |
- |
5,000 |
|||
Net increase/(decrease) in cash and cash equivalents |
6,683 |
(1,183) |
875 |
|||
Cash and cash equivalents at beginning of year |
2,560 |
1,685 |
1,685 |
|||
Cash and cash equivalents at end of year |
9,243 |
502 |
2,560 |
Condensed consolidated statement of changes in equity
Stated capital |
Retained earnings/ |
Non- controlling interest |
Total |
|
R'000 |
R'000 |
R'000 |
R'000 |
|
Balance at 1 March 2016 |
158,062 |
49,960 |
25,845 |
233,867 |
Non-controlling interest's share of loss for the year |
- |
- |
(1,762) |
(1,762) |
Comprehensive loss for the period attributable to owners |
- |
(11,086) |
- |
(11,086) |
Balance at 31 August 2016 |
158,062 |
38,874 |
24,083 |
221,019 |
Non-controlling interest's share of loss for the year |
- |
- |
(2,844) |
(2,844) |
Comprehensive loss for the period attributable to owners |
- |
(9,159) |
- |
(9,159) |
Balance at 28 February 2017 |
158,062 |
29,715 |
21,239 |
209,016 |
Shares issued |
230,450 |
- |
- |
230,450 |
Acquisition of subsidiary with non-controlling interests |
- |
- |
101,916 |
101,916 |
Non-controlling interest share of loss for the six months ended 31 August 2017 |
- |
- |
(34,029) |
(34,029) |
Total comprehensive loss for the six months ended 31 August 2017 |
- |
(67,204) |
- |
(67,204) |
Balance at 31 August 2017 |
388,512 |
(37,489) |
89,128 |
440,151 |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
1. Nature of business
The Group is an exploration and mining company which focuses on Chrome exploration and mining in South Africa.
2. The condensed consolidated financial statements for the six months ended 31 August 2017 have been prepared by the Group’s financial reporting team, supervised by Chrometco’s Chief Financial Officer, Marcel Naude CA(SA) and approved by the Chrometco’s board of directors.
3. Basis of preparation
The condensed consolidated financial statements for the six months ended 31 August 2017 have been prepared in accordance with IAS 34 Interim Financial Reporting, the SAICA Financial Reporting Guides as issued by the Accounting Practices Committee, the JSE Limited’s Listings Requirements and the South African Companies Act, 71 of 2008, as amended.
The accounting policies and methods of computation applied in the preparation of the condensed consolidated financial statements are in terms of IFRS and are consistent with those applied in the previous consolidated annual financial statements, with the exception of the following accounting policies:
Disposal group held-for-sale
Disposal groups comprising assets and liabilities, are classified as held-for-sale if it is highly probable that they will be recovered primarily through sale rather than through continuing use.
Such assets, or disposal groups, are generally measured at the lower of their carrying amount and fair value less costs to sell. Any impairment loss on a disposal group is allocated first to goodwill, and then to the remaining assets and liabilities on a pro rata basis, except that no loss is allocated to inventories, financial assets or deferred tax assets, which continue to be measured in accordance with the Group’s other accounting policies. Impairment losses on initial classification as held-for-sale and subsequent gains and losses on remeasurement are recognised in profit or loss.
Once classified as held-for-sale, intangible assets and property, plant and equipment are no longer amortised or depreciated.
4. Auditors report
The condensed consolidated interim financial results for the six months ended 31 August 2017 have been reviewed by Mazars in accordance with ISRE2410 – “Review of interim financial information performed by the independent auditor of the entity”. The review report issued by Mazars is unmodified. Shareholders are advised that in order to obtain a full understanding of the nature of the auditor’s engagement they should obtain a copy of the auditor’s report, together with the accompanying financial information from the issuer’s registered office.
5. Business combinations
Acquisition of the Black Chrome Operation
On 18 July 2017, the shareholders of Chrometco approved the resolution to acquire the shares of Black Chrome Holdings (Pty) Ltd and issue the acquisition shares to Grand Slam Enterprise (Pty) Ltd. The primary reason for the acquisition was to bring an operating asset into the Group. Goodwill has been recognised as part of the acquisition due to an increased share price at the time of obtaining shareholder approval.
In terms of the Black Chrome Share Swap Agreement, all conditions precedent for the tranche 1 issue of shares was met and Chrometco issued 835 000 000 shares to Grand Slam Enterprise in exchange for 25% interest in Sail Minerals (Pty) Ltd and for Chrometco Mining Services (Pty) Ltd, to be appointed as the exclusive subcontractor in terms of the Management Agreement between Sail Minerals (Pty) Ltd and Umnotho weSizwe Resources (Pty) Ltd.
Chrometco obtained contractual control of the Black Chrome Operation, by virtue of the Management Agreement.
In terms of the Black Chrome Share Swap Agreement, Chrometco will issue a further 1 100 000 000 shares to Grand Slam Enterprise (Pry) Ltd upon the consent required in terms of section 11 of the Mineral and Petroleum Resources Development Act, No 28 of 2002 (MPRDA). This issue of shares will have an anti-dilutive impact on earnings per share.
The purchase price allocation has been prepared on a provisional basis in accordance with IFRS 3. The values measured on a provisional basis include, inter alia, the mineral reserves and resources used to value the Black Chrome Operation which was based on the most recent Black Chrome Mine Competent Person’s report. Any changes to the declared reserves and resources will be assessed as to whether it existed at acquisition date. This valuation directly impacts the value allocated to property, plant and equipment, deferred tax and the environmental rehabilitation provision.
Consideration transferred for the acquisition of the Black Chrome Operation was R219.1 million by virtue of an issue of shares by Chrometco.
The following table summarises the recognised amounts of assets acquired and liabilities assumed at the acquisition date:
R'000 |
|
Property, plant and equipment |
729,122 |
Investment in Rehabilitation asset |
329 |
Inventory |
17,439 |
Trade and other receivables |
7,816 |
Cash and cash equivalents |
4,810 |
Borrowings |
(329,565) |
Environmental rehabilitation obligation |
(981) |
Trade and other payables |
(5,833) |
Deferred tax |
(113,080) |
Total fair value of identifiable net assets acquired |
310,058 |
The fair value of assets and liabilities excluding property plant and equipment, environmental rehabilitation obligation, deferred tax and borrowings approximate their carrying value. The fair value of property, plant and equipment was based on the expected discounted cash flows of the expected (Chrome) reserves and costs to extract the chrome discounted at a real discount rate of 9.8% and an average benchmark price for 42% chrome concentrate of USD165/t. The fair value of borrowings was determined as the present value of the contractual repayments, applying a discount rate of 11.25%.
Goodwill
Goodwill arising from the acquisition has been recognised as follows:
R'000 |
|
Consideration transferred |
220,417 |
Fair value of identifiable net assets |
(310,058) |
Non-controlling interests, based on their proportionate interest in the recognised amounts of the assets and liabilities |
97,955 |
Goodwill |
8,314 |
Acquisition of Sail Minerals
On 1 August 2017, the Group obtained control over Sail Minerals (Pty) Ltd (Sail Minerals), after subscribing for a further 70 ordinary shares at a subscription price of R53 650.00 per share, increasing Chrometco’s interest in Sail Minerals to 51%. This acquisition was affected to consolidate all the mining related operating activities into Chrometco.
The subscription price will be settled by way of future dividends declared by Sail Minerals.
The following table summarises the recognised amounts of assets acquired and liabilities assumed at the acquisition date:
R'000 |
|
Property, plant and equipment |
80,157 |
Other financial assets |
54,273 |
Inventory |
38,855 |
Trade and other receivables |
34,110 |
Cash and cash equivalents |
11,273 |
Other financial liabilities |
(76,114) |
Finance lease liability |
(10,304) |
Trade and other payables |
(92,781) |
Deferred tax |
(10,846) |
28,623 |
The fair value of assets and liabilities excluding other financial assets and deferred tax approximate their carrying value due to recently being acquirer or a short maturity date. The fair value of other financial assets was based on the expected discounted cash flows of the expected loan repayments discounted at a discount rate of 11.25%. The gross contractual receivables included in other financial assets is R67.3 million.
Gain on bargain purchase arising from the acquisition has been recognised as follows:
R'000 |
|
Consideration transferred |
3,755 |
Investment in Sail Minerals held prior to obtaining control |
5,033 |
Settlement of a pre-existing relationship |
(4,114) |
Fair value of identifiable net assets |
(28,623) |
Non-controlling interests, based on their proportionate interest in the recognised amounts of the assets and liabilities |
14,025 |
Gain on bargain purchase |
(9,923) |
A gain on bargain purchase was realised due to settlement of a pre-existing relationship.
As the Black Chrome Operation and Sail Minerals is operating as one segment, the newly acquired segment contributed all the revenue for the period and loss of R9.3m.
6. Disposal group held-for-sale
During the period under review, the Group decided to actively explore options to dispose of the Rooderand operation. The Board is of the view that a sale is highly probable and a sale is expected to be finalised within 12 months.
On 31 August 2017, the Rooderand disposal group was reclassified to disposal group held-for-sale in terms of IFRS 5 and an impairment was recognised to write the disposal group down to fair value.
Impairment losses relating to the disposal group held-for-sale
Impairment losses of R120.5m for write-downs of the Rooderand disposal group to the lower of its carrying amount and its fair value less costs to sell have been disclosed separate in the condensed consolidated statement of comprehensive income. The impairment losses have been applied to reduce the carrying amount of intangible assets within the disposal group.
Assets included in the disposal group held-for-sale is the following:
R'000 |
|
Property, plant and equipment |
2,798 |
Intangible assets |
126,723 |
Cash and cash equivalents |
1 |
Disposal group held for sale |
129,522 |
Liabilities included in the disposal group held-for-sale is the following:
R'000 |
|
Deferred tax |
27,763 |
Environmental rehabilitation obligation |
5,847 |
Trade and other payables |
180 |
Disposal group held for sale |
33,790 |
The non-recurring fair value measurement for the disposal group of R95.7m has been categorised as a level 2 fair value. The fair value was based on what a market participant will pay for the disposal group.
7. Weighted average number of shares
31 Aug 2017 |
31 Aug |
29 Feb 2017 |
|
Shares in issue at the beginning of the period |
274,929 |
274,929 |
274,929 |
Weighted average shares issued during the period |
214,620 |
- |
- |
Weighted average number of shares (`000) |
489,549 |
274,929 |
274,929 |
Potential ordinary shares with dilutive effect |
- |
- |
- |
Diluted weighted average number of shares |
489,549 |
274,929 |
274,929 |
8. Headline loss per share
31 Aug 17 |
31 Aug 16 |
29 Feb 2017 |
|
Profit attributable to the owners of Chrometco |
(67,204) |
(11,086) |
(20,245) |
Gain on bargain purchase |
(9,923) |
- |
- |
Impairment of disposal group, net of tax |
69,216 |
- |
- |
Total impairment, net of tax |
93,535 |
||
Portion attributable to non-controlling interest, net of tax |
(24,319) |
||
Headline loss attributable to the owners of Chrometco |
(7,911) |
(11,086) |
(20,245) |
Headline loss per share (cents) |
(1.62) |
(4.03) |
(7.36) |
Diluted headline loss per share (cents) |
(1.62) |
(4.03) |
(7.36) |
9. Fair value of financial assets and financial liabilities
The following methods and assumptions were used to estimate the fair value of each class of financial instrument:
Investments and environmental rehabilitation obligation funds
The environmental trust fund is stated at fair value based on the nature of the fund’s investments
The fair value of financial instruments is estimated based on ruling market prices, volatilities and interest rates at 31 August 2017.
10. Segment Information
Segment information is not disclosed as the Group currently only has one segment.
11. Events after the reporting date
There were no events that could have a material impact on the financial results of the Group after 31 August 2017.
12. Mineral reserves and resources
There have been no changes to the Mineral Reserves and Resources as disclosed in the circular published on 30 May 2017.
13. Going Concern
During the period the conditions precedent relating to Tranche 1 of the Black Chrome Share Swap Agreement were met, leading to recapitalising the Group through a share issue and the acquisition of an operating asset. In light of this transaction and the board’s review of the Group’s financial budgets with their underlying business plans, the Board has considered it appropriate that the Group consolidated interim financial statements be prepared on the going concern basis.
14. Dividends
No dividend has been declared for the period (31 Aug 2016 and 28 Feb 2017: R nil).
15. Changes to the Board
During the period under review the following members were appointed to the board:
Mr BL Sibiya was appointed as an independent non-executive director and chairman of the board
Mr NL Waisberg was appointed as the Chief Executive Officer
Mr MC Naude was appointed as the Chief Financial Officer on a full-time basis.
Mr LJ Jordaan was appointed as an independent non-executive director
Ms NP Thomas was appointed as an independent non-executive director
During the period, Messrs JG Scott, PJ Cilliers, R Rossiter, E Bramley and IWS Collair resigned from the Board of Directors of Chrometco.
Signed on behalf of the Board of Directors
Marcel Naude CA(SA)
Chief Financial officer
Johannesburg
27 October 2017
Directors:
BL Sibiya+ (Chairman), NL Waisberg (CEO), MC Naude (CFO), NP Thomas+,
LJ Jordaan+
+ independent non-executive
CORPORATE INFORMATION
Designated Advisor:
PSG Capital
Company Secretary:
The Green Board CC
Registered Office
Unit 25 Sunninghill Office Park
4 Peltier Drive
Sunninghill
Gauteng
2196
Postal address
PO Box 1553
Kelvin
2054
Auditors
Mazars