|
|
For the
six months
ended
30 June
2007
(unaudited) |
For the
six months
ended
30 June
2006
(unaudited) |
For the
year ended
31 December
2006
(audited) |
|
| |||
|
| |||
|
| |||
|
| |||
|
(Expressed in US$) | |||
|
Revenue |
13,023,940 |
|
7,256,136 |
|
Operating expenses |
(10,268,037) |
|
(4,846,122) |
|
Profit from operations |
2,755,903 |
|
2,410,014 |
|
Administration expenses |
(1,552,718) |
(1,320,150) |
(2,860,522) |
|
Share-based payments |
(73,831) |
(331,338) |
(331,338) |
|
Depreciation of plant and equipment |
(781,733) |
(572,364) |
(1,426,004) |
|
Depreciation of mine asset |
(344,678) |
|
(232,097) |
|
Profit / (Loss) on ordinary activities before interest and other income |
2,943 |
(2,223,852) |
(2,439,947) |
|
Foreign exchange gain |
145,932 |
582,390 |
449,857 |
|
Interest payable |
(518,798) |
(116,992) |
(339,328) |
|
Interest receivable |
76,201 |
48,531 |
120,649 |
|
Loss on ordinary activities before taxation |
(293,722) |
(1,709,923) |
(2,208,769) |
|
Taxation |
(203,800) |
|
|
|
Loss on ordinary activities after taxation |
(497,522) |
(1,709,923) |
(2,208,769) |
|
Loss per ordinary share (basic and diluted) |
(0.45c) |
(1.61c) |
(2.04c) |
|
(expressed in US$) |
Notes |
As at
30 June 2007
(unaudited) |
As at
30 June 2006
(unaudited and restated) |
As at
31 December 2006
(audited) |
|
Non-current assets |
|
|
|
|
|
Goodwill |
|
1,752,516 |
1,752,516 |
1,752,516 |
|
Development and deferred exploration costs |
3 |
9,666,538 |
17,934,350 |
6,454,074 |
|
Property, plant and equipment |
4 |
24,059,435 |
7,036,927 |
22,203,706 |
|
Total non-current assets |
|
35,478,489 |
26,723,793 |
30,410,296 |
|
Current assets |
|
|
|
|
|
Inventories |
5 |
2,404,669 |
2,754,891 |
2,441,783 |
|
Trade and other receivables |
|
1,448,417 |
1,431,230 |
1,128,830 |
|
Prepayments and accrued income |
|
1,653,412 |
1,693,165 |
1,521,347 |
|
Cash at bank and in hand |
|
1,050,644 |
3,973,212 |
3,856,878 |
|
Total current assets |
|
6,557,142 |
9,852,498 |
8,948,838 |
|
Current liabilities |
|
|
|
|
|
Trade and other payables |
|
3,872,369 |
3,125,030 |
4,053,744 |
|
Accruals |
|
671,404 |
106,510 |
176,252 |
|
Interest bearing liabilities |
|
661,765 |
94,714 |
582,491 |
|
Total current liabilities |
|
5,205,538 |
3,326,254 |
4,812,487 |
|
Net current assets |
|
1,351,604 |
6,526,244 |
4,136,351 |
|
Total assets less current liabilities |
|
36,830,093 |
33,250,037 |
34,546,647 |
|
Non-current liabilities |
|
|
|
|
|
Trade and other payables |
|
124,794 |
142,441 |
180,314 |
|
Provisions for liabilities and charges |
|
710,206 |
448,121 |
799,749 |
|
Interest bearing liabilities |
|
269,079 |
68,405 |
368,778 |
|
Total non-current liabilities |
|
1,104,079 |
658,967 |
1,348,841 |
|
Net assets |
|
35,726,014 |
32,591,070 |
33,197,806 |
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
Called up share capital |
7 |
19,401,597 |
19,170,496 |
19,338,351 |
|
Share premium reserve |
|
15,383,298 |
15,045,251 |
15,351,674 |
|
Option reserve |
|
2,800,205 |
3,381,121 |
2,818,722 |
|
Translation reserve |
|
3,222,686 |
(693,795) |
382,502 |
|
Profit and loss account |
|
(5,081,772) |
(4,312,003) |
(4,693,443) |
|
Equity shareholders' funds |
|
35,726,014 |
32,591,070 |
33,197,806 |
|
(expressed in US$)
(unaudited) |
Share
Capital |
Share
Premium |
Share option
reserve |
Translation
reserve |
Profit and
loss account |
Total equity |
|
Equity shareholders' funds at 1 January 2006 (restated) |
17,974,336 |
11,818,128 |
2,690,052 |
(1,273,264) |
(2,602,080) |
28,607,172 |
|
Foreign currency adjustments |
|
|
|
579,469 |
|
579,469 |
|
Loss for the period |
|
|
|
|
(1,709,923) |
(1,709,923) |
|
Total recognised loss for the period |
|
|
|
579,469 |
(1,709,923) |
(1,130,454) |
|
Share option expense |
|
|
246,076 |
|
|
246,076 |
|
Accrual for Share Issue |
|
|
444,993 |
|
|
444,993 |
|
Issue of ordinary shares |
1,134,055 |
3,402,165 |
|
|
|
4,536,220 |
|
Share issue expenses |
|
(254,022) |
|
|
|
(254,022) |
|
Conversion of options |
62,105 |
78,980 |
|
|
|
141,085 |
|
Equity shareholders' funds at 30 June 2006 (restated) |
19,170,496 |
15,045,251 |
3,381,121 |
(693,795) |
(4,312,003) |
32,591,070 |
|
Foreign currency adjustments |
|
|
|
1,076,297 |
|
1,076,297 |
|
Loss for the period |
|
|
|
|
(498,846) |
(498,846) |
|
Total recognised profit for the period |
|
|
|
1,076,297 |
(498,846) |
577,451 |
|
Issue of ordinary shares |
148,331 |
296,662 |
(444,993) |
|
|
|
|
Conversion of options |
19,524 |
9,761 |
(117,406) |
|
117,406 |
29,285 |
|
Equity shareholders' funds at 31 December 2006 |
19,338,351 |
15,351,674 |
2,818,722 |
382,502 |
(4,693,443) |
33,197,806 |
|
Foreign currency adjustments |
|
|
|
2,840,184 |
|
2,840,184 |
|
Loss for the period |
|
|
|
|
(497,522) |
(497,522) |
|
Total recognised profit for the period |
|
|
|
2,840,184 |
(497,522) |
2,342,662 |
|
Share option expense |
|
|
90,676 |
|
|
90,676 |
|
Conversion of options |
63,246 |
31,624 |
(109,193) |
|
109,193 |
94,870 |
|
Equity shareholders' funds at 30 June 2007 |
19,401,597 |
15,383,298 |
2,800,205 |
3,222,686 |
(5,081,772) |
35,726,014 |
|
(expressed in US$) |
For the
six months ended
30 June
2007
(unaudited) |
For the
six months ended
30 June
2006
(unaudited) |
For the
year ended
31 December
2006
(audited) |
|
Cash flows from operating activities |
|
|
|
|
Operating profit / (loss) |
2,943 |
(2,223,852) |
(2,439,947) |
|
Depreciation - plant, equipment and mining properties |
1,126,411 |
572,364 |
1,658,101 |
|
Option costs |
73,831 |
142,443 |
142,443 |
|
Share-based payments |
|
188,895 |
188,895 |
|
Interest paid |
(518,798) |
(116,992) |
(339,328) |
|
Foreign exchange |
(199,216) |
1,977,704 |
(281,231) |
|
Changes in working capital |
|
|
|
|
Decrease / (increase) in inventories |
284,674 |
(753,002) |
(443,136) |
|
(Increase) / decrease in receivables, prepayments and accrued income |
(119,824) |
(518,212) |
399,765 |
|
(Decrease) / increase in payables, accruals and provisions |
(259,780) |
770,837 |
1,314,609 |
|
Net cash flow from operations |
390,241 |
40,185 |
200,171 |
|
|
|
|
|
|
Investing activities |
|
|
|
|
Proceeds of sale of property, plant and equipment |
|
|
114,681 |
|
Purchase of property, plant and equipment |
(673,779) |
(1,564,509) |
(2,826,077) |
|
Exploration and development expenditure (1) |
(2,410,359) |
(1,378,186) |
(373,568) |
|
Interest received |
76,201 |
48,531 |
120,649 |
|
Net cash outflow on investing activities |
(3,007,937) |
(2,894,164) |
(2,964,315) |
|
|
|
|
|
|
Financing activities |
|
|
|
|
Issue of ordinary share capital |
|
4,536,220 |
4,536,220 |
|
Capital element of finance lease payments |
(322,452) |
|
(327,406) |
|
Conversion of options |
94,870 |
141,085 |
170,370 |
|
Payment of share issue costs |
|
(254,022) |
(254,022) |
|
Net cash (outflow) / inflow from financing activities |
(227,582) |
4,423,283 |
4,125,162 |
|
Net (decrease) / increase in cash and cash equivalents |
(2,845,278) |
1,569,304 |
1,361,018 |
|
Cash and cash equivalents at beginning of period |
3,791,202 |
2,152,452 |
2,152,452 |
|
Exchange difference on cash |
56,398 |
251,456 |
277,732 |
|
Cash and cash equivalents at end of period (note 6) |
1,002,322 |
3,973,212 |
3,791,202 |
|
|
30 June 2007
(unaudited) |
31 December 2006
(audited) |
|
Balance at beginning of period |
6,454,074 |
17,420,146 |
|
Additions (1) |
2,427,204 |
733,298 |
|
Foreign exchange |
785,260 |
1,423,809 |
|
Transfer to Property, Plant and Equipment (Mining property) |
|
(13,123,179) |
|
Balance at end of period |
9,666,538 |
6,454,074 |
|
|
30 June 2007
(unaudited) |
31 December 2006
(audited) |
|
Cost |
|
|
|
Balance at beginning of period |
24,685,071 |
6,531,584 |
|
Additions |
896,750 |
4,539,076 |
|
Transfer from intangible Assets |
13,123,179 | |
|
Foreign exchange |
2,397,024 |
642,612 |
|
Disposals |
|
(151,380) |
|
Balance at end of period |
27,978,845 |
24,685,071 |
|
|
|
|
|
Depreciation |
|
|
|
Balance at beginning of period |
(2,481,365) |
(768,351) |
|
Charge for period |
(1,126,411) |
(1,658,101) |
|
Foreign exchange |
(311,634) |
(91,611) |
|
Eliminated on sale of asset |
|
36,698 |
|
Balance at end of period |
(3,919,410) |
(2,481,365) |
|
|
|
|
|
Net book value |
24,059,435 |
22,203,706 |
|
|
30 June 2007
(unaudited) |
30 June 2006
(unaudited) |
31 December 2006
(audited) |
|
Bullion and work in progress |
693,023 |
1,029,596 |
918,269 |
|
Consumables |
1,711,646 |
1,725,295 |
1,523,514 |
|
|
2,404,669 |
2,754,891 |
2,441,783 |
|
|
30 June 2007
(unaudited) |
30 June 2006
(unaudited) |
31 December 2006
(audited) |
|
Cash at Bank |
1,050,644 |
3,973,212 |
3,856,878 |
|
Overdrafts |
(48,322) |
|
(65,676) |
|
|
1,002,322 |
3,973,212 |
3,791,202 |
|
|
30 June 2007
(unaudited) |
30 June 2007
(unaudited) |
31 December 2006
(audited) |
31 December 2006
(audited) |
|
|
Called up capital |
|||||
|
Number |
$ |
Number |
$ |
| |
|
Balance at beginning of period |
110,751,608 |
19,338,351 |
102,991,636 |
17,974,336 |
|
|
Issue of shares |
|
|
6,500,000 |
1,134,055 |
|
|
Bonus share award |
|
|
816,666 |
148,331 |
|
|
Conversion of employee share options |
317,689 |
63,246 |
443,306 |
81,629 |
|
|
Balance at end of period |
111,069,297 |
19,401,597 |
110,751,608 |
19,338,351 |
|
|
|
UK GAAP |
Effect of transition to IFRS
(unaudited) |
IFRS
(unaudited) |
|
Non Current Assets |
25,690,074 |
1,033,719 |
26,723,793 |
|
Current Assets |
9,852,498 |
|
9,852,498 |
|
Current Liabilities |
(3,326,254) |
|
(3,326,254) |
|
Non Current Liabilities |
(658,967) |
|
(658,967) |
|
Net Assets |
31,557,351 |
1,033,719 |
32,591,070 |
|
Equity Shareholders Funds |
31,557,351 |
1,033,719 |
32,591,070 |
|
Graham Roberts |
Tel: 020 7220 9550 |
|
Chairman |
Mobile: 07768 902 475 |
|
|
|
|
Clive Line |
Tel: 020 7220 9550 |
|
Finance Director |
Mobile: 07710 151 692 |
|
|
|
|
Email: contact@serabimining.com |
|
|
Website: www.serabimining.com |
|
|
|
|
|
Numis Securities Limited |
|
|
John Harrison |
Tel: 020 7260 1000 |
|
James Black |
Tel: 020 7260 1000 |
|
|
|
|
Parkgreen Communications |
|
|
Simon Robinson |
Tel: 020 7851 7480 |
|
Shannon Leano |
Tel: 020 7851 7480 |