Preliminary un-audited Results for the year ended 31 December 2006
Serabi Mining plc (AIM: SRB), the gold mining and exploration Company with its operations in Brazil, today announces preliminary un-audited results for the year ended 31 December 2006.
Highlights
|
(expressed in US$) |
Group | |
|
|
For the year ended 31 December 2006 |
For the period from 1 October 2005 to 31 December 2005 (restated) |
|
Revenue (1) |
7,256,136 |
- |
|
Operating expenses (1) |
(4,846,122) |
- |
|
Profit from operations |
2,410,014 |
- |
|
Administration expenses |
(2,860,522) |
(621,452) |
|
Share based payments |
(331,338) |
(422,298) |
|
Depreciation of plant and equipment |
(1,426,004) |
(339,522) |
|
Depreciation of Mine Asset |
(232,097) |
- |
|
Loss on ordinary activities before interest and other income |
(2,439,947) |
(1,383,272) |
|
Foreign exchange gain/(loss) |
449,857 |
(35,703) |
|
Interest payable |
(339,328) |
(69,929) |
|
Interest receivable |
120,649 |
21,044 |
|
Loss on ordinary activities before taxation |
(2,208,769) |
(1,467,860) |
|
Taxation |
- |
- |
|
Loss on ordinary activities after taxation |
(2,208,769) |
(1,467,860) |
|
Loss per ordinary share (basic and diluted - note 3) |
(2.04c) |
(1.42c) |
as at 31 December 2006
|
(expressed in US$) |
Group |
| ||
|
|
2006 |
2005 (restated) | ||
|
Non current assets |
|
| ||
|
Goodwill |
1,752,516 |
1,752,516 | ||
|
Development and deferred exploration costs (note 5) |
6,454,074 |
17,420,146 | ||
|
Property, plant and equipment (note 6) |
22,203,706 |
5,763,233 | ||
|
Total non current assets |
30,410,296 |
24,935,895 | ||
|
Current assets |
|
| ||
|
Inventories (note 4) |
2,441,783 |
1,825,479 | ||
|
Trade and other receivables |
1,128,830 |
1,738,474 | ||
|
Prepayments and accrued income |
1,521,347 |
1,080,077 | ||
|
Cash at bank and in hand |
3,856,878 |
2,152,452 | ||
|
Total current assets |
8,948,838 |
6,796,482 | ||
|
Current liabilities |
|
| ||
|
Trade and other payables |
4,053,744 |
2,320,105 | ||
|
Accruals |
176,252 |
131,432 | ||
|
Interest bearing liabilities |
582,491 |
- | ||
|
Total current liabilities |
4,812,487 |
2,451,537 | ||
|
Net current assets |
4,136,351 |
4,344,945 | ||
|
Total assets less current liabilities |
34,546,647 |
29,280,840 | ||
|
Non current liabilities |
|
| ||
|
Trade and other payables |
180,314 |
244,724 | ||
|
Provisions for liabilities and charges |
799,749 |
428,944 | ||
|
Interest bearing liabilities |
368,778 |
- | ||
|
Total non current liabilities |
1,348,841 |
673,668 | ||
|
Net assets |
33,197,806 |
28,607,172 | ||
|
Equity |
|
| ||
|
Called up share capital |
19,338,351 |
17,974,336 | ||
|
Share premium reserve |
15,351,674 |
11,818,128 | ||
|
Option reserve |
2,818,722 |
2,690,052 | ||
|
Translation reserve |
382,502 |
(1,273,264) | ||
|
Profit and loss account |
(4,693,443) |
(2,602,080) | ||
|
Equity shareholders' funds |
33,197,806 |
28,607,172 | ||
for the year ended 31 December 2006
|
(expressed in US$) |
|
|
Share capital |
Share premium |
Share option reserve |
Translation reserve |
Profit and loss account |
Total equity |
|
Equity shareholders funds at 1 October 2005 (restated) |
17,974,336 |
11,818,128 |
1,983,521 |
- |
(1,134,220) |
30,641,765 |
|
Foreign currency adjustments |
- |
- |
- |
(1,273,264) |
- |
(1,273,264) |
|
Loss for period |
- |
- |
- |
- |
(1,467,860) |
(1,467,860) |
|
Total recognised loss for the period |
- |
- |
- |
(1,273,264) |
(1,467,860) |
(2,741,124) |
|
Share option expense |
- |
- |
706,531 |
- |
- |
706,531 |
|
Equity shareholders funds at 31 December 2005 (restated) |
17,974,336 |
11,818,128 |
2,690,052 |
(1,273,264) |
(2,602,080) |
28,607,172 |
|
Foreign currency adjustments |
- |
- |
- |
1,655,766 |
- |
1,655,766 |
|
Loss for period |
- |
- |
- |
- |
(2,208,769) |
(2,208,769) |
|
Total recognised loss for the period |
- |
- |
- |
1,655,766 |
(2,208,769) |
(553,003) |
|
Share option expense |
- |
- |
246,076 |
- |
- |
246,076 |
|
Issue of ordinary shares |
1,282,386 |
3,698,827 |
- |
- |
- |
4,981,213 |
|
Conversion of options |
81,629 |
88,741 |
(117,406) |
- |
117,406 |
170,370 |
|
Share issue expenses |
- |
(254,022) |
- |
- |
- |
(254,022) |
|
Equity shareholders funds at 31 December 2006 |
19,338,351 |
15,351,674 |
2,818,722 |
382,502 |
(4,693,443) |
33,197,806 |
|
(expressed in US$) |
Group | |
|
|
For the year ended 31 December 2006 |
For the period from 1 October 2005 to 31December 2005 |
|
Operating loss |
(2,439,947) |
(1,383,272) |
|
Depreciation - plant and equipment and mine asset |
1,658,101 |
339,522 |
|
Option costs |
142,443 |
422,298 |
|
Share based payments |
188,895 |
- |
|
Interest paid |
(339,328) |
(69,929) |
|
Foreign exchange |
(281,231) |
(55,679) |
|
Changes in working capital |
|
|
|
(Increase) in inventories |
(443,136) |
(1,003,810) |
|
Decrease/(increase) in receivables, prepayments and accrued income |
399,765 |
(1,754,743) |
|
Increase in payables, accruals and provisions |
1,314,609 |
709,714 |
|
Net cash flow from operations |
200,171 |
(2,795,899) |
|
Investing activities |
|
|
|
Purchase of tangible fixed assets |
(2,826,077) |
(1,627,113) |
|
Exploration and development expenditure (1) |
(373,568) |
(967,746) |
|
Sale of tangible fixed assets |
114,681 |
- |
|
Interest received |
120,649 |
21,044 |
|
Net cash outflow on investing activities |
(2,964,315) |
(2,573,815) |
|
Financing activities |
|
|
|
Issue of ordinary share capital |
4,536,220 |
- |
|
Conversion of options |
170,370 |
- |
|
Payment of share issue costs |
(254,022) |
- |
|
Capital element of finance lease payments |
(327,406) |
- |
|
Net cash inflow from investing activities |
4,125,162 |
- |
|
|
|
|
|
Increase/(decrease) in cash at bank and in hand |
1,361,018 |
(5,369,714) |
|
Opening cash holdings |
2,152,452 |
7,557,138 |
|
Exchange |
277,732 |
(34,972) |
|
Closing cash holdings (note 7) |
3,791,202 |
2,152,452 |
|
|
31 December
2006
$ |
31 December
2005
$ |
|
Bullion and work in progress |
918,269 |
424,950 |
|
Consumables |
1,523,514 |
1,400,529 |
|
|
2,441,783 |
1,825,479 |
5. Development and Deferred Exploration costs
|
|
31 December 2006
$ |
31 December 2005
$ |
|
Cost |
|
|
|
Opening balance (restated) |
17,420,146 |
17,017,111 |
|
Exploration and development expenditure (1) |
733,298 |
1,221,970 |
|
Exchange |
1,423,809 |
(818,935) |
|
Transfer to tangible assets (mine asset) |
(13,123,179) |
- |
|
Total as at 31 December 2006 |
6,454,074 |
17,420,146 |
|
|
Land and buildings - at cost |
Mine Asset |
Plant and equipment - at cost |
Total |
|
|
$ |
$ |
$ |
$ |
|
Cost |
|
|
|
|
|
Balance at 31 December 2005 (restated) |
1,237,818 |
- |
5,293,766 |
6,531,584 |
|
Additions |
829,625 |
500,000 |
3,209,451 |
4,539,076 |
|
Transfer from intangible assets |
- |
13,123,179 |
- |
13,123,179 |
|
Exchange |
133,996 |
- |
508,616 |
642,612 |
|
Disposals |
- |
- |
(151,380) |
(151,380) |
|
At 31 December 2006 |
2,201,439 |
13,623,179 |
8,860,453 |
24,685,071 |
|
Depreciation |
|
|
|
|
|
Balance at 31 December 2005 (restated) |
(93,446) |
- |
(674,905) |
(768,351) |
|
Charge for period |
(416,956) |
(232,097) |
(1,009,048) |
(1,658,101) |
|
Exchange |
(22,482) |
- |
(69,129) |
(91,611) |
|
Eliminated on sale of asset |
- |
- |
36,698 |
36,698 |
|
At 31 December 2006 |
(532,884) |
(232,097) |
(1,716,384) |
(2,481,365) |
|
Net book value at 31 December 2006 |
1,668,555 |
13,391,082 |
7,144,069 |
22,203,706 |
|
Net book value at 31 December 2005 (restated) |
1,144,372 |
- |
4,618,861 |
5,763,233 |
|
|
31 December 2006
$ |
31 December 2005
$ |
|
Cash at bank and in hand |
3,856,878 |
2,152,452 |
|
Bank overdrafts |
(65,676) |
- |
|
Net cash holdings |
3,791,202 |
2,152,452 |