Paragon Diamonds Limited / Index: AIM
/ Epic: PRG / Sector: Resources
30 September
2015
Paragon Diamonds
Limited (‘Paragon’, the ‘Group’ or the ‘Company’)
Interim
Results
Paragon Diamonds Limited, the AIM quoted vertically integrated
diamond development company in Lesotho, Africa, is pleased to announce its interim
results for the six months ended 30 June
2015.
Overview
- Substantial progress made towards building a leading vertically
integrated diamond company – retaining ownership of the journey of
a stone from the ground to the high street to ensure value is
retained for shareholders
- MOU signed to acquire the 39Mt large/high value diamond Mothae
Kimberlite mine (‘Mothae’) in Lesotho from Lucara Diamond Corporation
- 5 km from the world class Letšeng diamond mine in Lesotho which is located within a cluster of
kimberlites, including Paragon’s Lemphane Kimberlite Pipe Project
(‘Lemphane’)
- Mothae has the potential to hold 100+ carat stones – to date a
56.5 carat diamond has been valued at over US$31,000 per carat and a 28.9 carat stone has
achieved US$42,000 per carat in
December 2011
- Initial 25Mt mine plan at Mothae with a minimum in-situ value
of US$867m, and is forecast to
generate US$60m+ annual revenues over a minimum 12 years of full
production
Post Period
- Formal approval of acquisition of Mothae received from the
Government of Lesotho
- Independent study on Mothae exceeds management’s initial
expectations, and confirms that it represents a low cost
opportunity to generate significant value through the potential
recovery of large high value diamonds
- an improved strip ratio of <1:1 compared to initial
estimates of <1.5:1 and the potential for average diamond values
up to c. US$2,000/ct
- several mining scenarios exceeding 20Mt at US$40+/t ore value
in a low operating cost mine
- Aiming for first production at Mothae six months after
completion of the acquisition followed by Lemphane in 1H 2016 -
targeting combined revenues of approximately US$36 million during the first full year of
production from both assets
Chairman’s statement
I am delighted to report on the substantial progress we have
made during 2015 as we deliver on our objective to transform
Paragon into a leading vertically integrated diamond house.
We shortly expect to have two potentially large stone and high
value diamond assets located in Lesotho within our portfolio: our existing
flagship project, the 48Mt Lemphane Kimberlite Pipe Project
(‘Lemphane’); along with signed contracts and approval from the
Government of Lesotho to acquire
the 39Mt Mothae Kimberlite Pipe Project (‘Mothae’) from Lucara
Diamond Corporation (‘Lucara’), which we expect to complete
following finalisation of funding.’
We are not just building a diamond production company. Our
vision greatly exceeds this as we are looking to become a leading
international diamond company, which retains ownership of a diamond
from the mine (source) through the manufacturing phase all the way
to the sale of diamonds downstream to the consumer and investment
markets. We are adopting this approach to ensure as much
value as possible is retained for Paragon and its
shareholders. With this in mind, once Paragon has moved into
first production at Mothae and secondly at Lemphane, we will move
forward with our vertically integrated business model through the
use of vehicles such as JVs, SPVs and offtake agreements with
suitable partners. In addition to integrating vertically,
there are also a number of lateral opportunities which could
potentially be very profitable for Paragon in the future which we
will look to explore. For example diamond investment vehicles
for investors looking for exposure to hard assets and commodity
currencies. Lastly, should another exciting near-term production
asset become available with the right large stone/high value
economics, we could add further to our existing asset base.
As I have previously cited, the rationale for our vertically
integrated business model is supported by our belief in diamonds as
the optimal monetary investment choice and portable store of
wealth. Investment grade diamonds are increasingly replacing
gold and silver, real estate, art and cars as the monetary
commodity asset and store of value providing safety against the
risks associated with geopolitical crises, accelerating paper
currency debasement, deteriorating global government fiscal
balances, rising wealth taxes and negative bond yields. One
of diamonds’ USPs is that they are portable, are outside of any
banking system and are internationally tradeable with any
currency. Moreover the structural change taking place in the
diamond sales market, specifically in terms of price transparency
as a result of wider electronic transmission and the use of
tenders, auctions and private placement is forcing transactions to
migrate away from centres such as Antwerp. These two factors in my mind creates
a significant opportunity for a vertically integrated company
whilst exploiting an ongoing secular shift within the diamond
sector, which is changing the distribution and retail landscape
along with the geography of diamond sales.
Operations
Mothae
In May 2015, we signed a
Memorandum Of Understanding (‘MOU’) with Lucara to acquire a 75%
equity stake in the Mothae Kimberlite mine. Mothae is only 5
km from the world class Letšeng diamond mine in Lesotho that is located within a cluster of
kimberlites, including Paragon’s Lemphane Kimberlite Pipe Project
(‘Lemphane’). This is a transformational deal that will increase
our diamond producing capabilities to over 100,000cts when at full
production with an average value over US$1,500/ct (at recent prices) and indeed should
re-rate our business model and valuation in the market.
We have approval from the Government of Lesotho in hand and we are just waiting to
finalise the acquisition with Lucara, which has granted an
extension of seven days on the original 30 September deadline to
enable the conclusion of the transaction.
Mothae has a NI 43-101 compliant 39Mt Indicated and Inferred
Mineral Resource Estimate with a 2.72 cpht grade and value of
US$1,034/ct. The mine has the
potential to hold 100+ carat stones, and our current mine plan for
an initial 25 million tonne mine includes a minimum in-situ value
of US$867m from the potential
US$1,097m available; an initial NPV
of US$115m (discounted at 12%), is
forecast to generate US$60+million annual revenues over a minimum
12 years of full production, based on management’s preliminary
internal model. The project already has extensive
infrastructure in place, including a nominal 75tph (0.5Mt/yr)
processing plant, workshops, diesel-generated power supply,
accommodation camp, offices, water dams and TSF exists on site and
forms part of the acquisition.
It is our intention to fast-track Mothae into substantial
production by using and upgrading the existing 75 tonne per hour
trial mining plant. Production can be re-established at minimal
cost within a four to six month period, at a rate exceeding 100tph
and once established, development will commence on a full-scale
300tph+ long-term main production facility which is earmarked to be
operational and producing within 18 months of initiation.
Production will initially be concentrated on the most economic
higher-grade/higher-value, low waste: ore ratio
Southwest/Southcentral resource, which is believed to exceed 25Mt
and over 0.7Mcts.
Furthermore, this portion of the resource follows a large
diamond/high grade mine model and has the potential to host circa
15% of carats as diamonds in excess of 10 carats, and 2% of carats
in diamonds in excess of 100 carats. The highest value
diamond recovered from Mothae to date has been a 56.5 carat diamond
valued at over US$37,000 per carat in
December 2011, and the single highest
diamond value achieved was US$57,000
per carat for a 28.9 carat stone also in December 2011.
In September 2015 results from
technical studies undertaken on the Mothae resource by the
Company’s consultants exceeded our initial expectations, and
confirm that it represents a low cost opportunity for Paragon to
generate significant value for shareholders through the potential
recovery of large high value diamonds. The reports show an
improved strip ratio of <1:1 compared to initial estimates of
<1.5:1 and the potential for average diamond values up to c.
US$2,000/ct. There are several
mining scenarios exceeding 20Mt at US$40+/t ore value in a low
operating cost mine.
Lemphane
As I discussed in my last Chairman’s statement in June 2015, Lemphane, where we hold an 80%
interest in the project with the Government of Lesotho holding the remaining 20% will be
developed concurrently with Mothae with a view of first production
after Mothae in 2016.
The current 48Mt kimberlite deposit where we have a Mining Lease
secured, development and production will be staged in two phases.
Stage 1 being a two-year mine plan processing 1Mt of kimberlite
targeting 20,000 carats (2,500 carats per quarter) with an average
value forecast to be US$930-US$1,025
per carat, generating individual annual revenues of approximately
US$9m-US$10m for the Company. This
will then be followed by an eight year Stage 2 mine plan of
approximately 3,000,000 tonnes per annum for an initial open pit
life of fifteen years with peak production of 65,000 carats per
year.
We believe Lemphane is potentially a similar large high value
deposit as Gem Diamond’s Letšeng Mine with the potential for at
least one +100 carat diamond to be discovered per 1Mt of kimberlite
processed with forecast diamond values of between US$930/carat and US$1,025/carat. Size frequency indicates 12% of
carats of diamonds could potentially exceed 9 carats. Based
on these results, Stage 1 production is currently forecast to
recover in excess of 100 diamonds larger than 9 carats, including
some stones up to 100 carats in size. Over the entire 48.6Mt
of kimberlite delineated by drilling to date, our forecasts predict
approximately 50 diamonds in excess of 100 carats and 175 diamonds
in excess of 50 carats (i.e. two to three a year and one a month
respectively if mined at 3Mt/yr), including diamonds of over 300
carats in size, being recovered.
We already have the design and order plans for a state of the
art 75 tonne per hour (0.5Mt/yr.) processing plant at Lemphane
which will use the latest X-Ray Transmission (XRT) diamond recovery
technology. This will reduce both capital and operating costs
at Lemphane, improve diamond recovery, and as a result
significantly enhance the project’s economics. During the
period under review we began to order the long-lead items such as
scrubbers, crushers, x-ray transmission recovery machines and water
recovery thickeners for the plant. We have also finalised
provisional tailings storage facilities (TSF) designs with our
civil engineers, and the terms for contract mining for Stage 1.
Site clearance for the new plant has also been undertaken.
Discussions have also been held with the national power
company's main contractor, for access to the privately funded
open-access power line (presently nearing completion) for
electrical supply to the mine and with the providers of camp
accommodation and services, and security.
We have begun sourcing and construction of primary crushers,
pre-treatment (scrubbing/screening) section, coarse diamond
recovery section including XRT and secondary crushing, DMS, Final
recovery building, thickeners and we can now commence the civil
construction activities.
Funding update
The Company is concluding funding for both of the diamond
projects for stage one production, which is expected to be
announced as soon as practicable. In addition, and in a very
positive statement of confidence in the value of our assets, the
Company has also received a formal letter of commitment from a
separate investment partner for the majority of the stage two
financing requirement for both projects on attractive terms. The
Company will update shareholders as appropriate.
To remove any concerns amongst shareholders, the Company has
agreed an extension of the £500,000 loan facility due on 30
September until the 7 October (with the option to extend until 14
October) to ensure that financing contracts can be properly
concluded over the coming days, if necessary. Lucara
have also confirmed their intention to extend the exclusivity
period until 7 October to enable the successful completion of the
acquisition of Mothae.
Financial Results
The group has focussed on completing funding to advance Lemphane
and acquire and advance Mothae over the period and updates will be
made as soon as further progress has been made.
The Group generated a loss after tax of £0.5 million during the
first half (H1 2014: loss of £0.5 million). In order to ensure as
much funds as possible are invested in the ground, administration
costs continue to be tightly controlled and amounted to £0.3
million during the six months under review (H1 2014: £0.4
million).
The Group held cash of £0.4 million as at 30 June 2015 (H1 2014: £0.1 million).
The Group had net assets of £23.3 million as at 30 June 2015, (2014: £29.9 million) and
intangible exploration assets are carried at £32.6 million (2014:
£39.6 million). Group borrowings totalled £3.2 million at
30 June 2015 (2014: £2.1
million).
Overview
I am optimistic about the future of the investment grade diamond
sector and strongly believe that, with the addition of Mothae to
our existing Lemphane kimberlite project, we are very well
positioned to benefit from all the macro fundamentals affecting the
diamond industry that are moving in our favour. This includes the
anticipated supply constraint, increase in appetite for the larger
investment grade stones, which we will be focusing predominantly
on, constant advances in technology, lower capital costs and
operation synergies from being last mover in an established diamond
district, Lesotho. With
near-term production, these are exciting times ahead for the
Company.
Finally I would like to thank the Board, management and staff,
for their hard work not just over the last six months but for the
progress we have made in bringing two potentially high-margin
assets into production. I would also like to thank
shareholders for their patience. It has not been easy to
navigate a funding requirement in the depressed emerging market,
commodity and mining sectors. I look forward to working with the
Paragon team during what promises to be an exciting period for
Paragon Diamonds, and with the Government of Lesotho, who consistently evidence their
support to us, as we look to deliver on our objectives and generate
value for all our shareholders.
Philip Falzon Sant Manduca
Executive Chairman
29 September 2015
Condensed consolidated statement of
comprehensive income
|
|
Six Months to
30 June |
Six Months to
30 June |
Year to 31 December |
|
|
2015
(Unaudited) |
2014
(Unaudited) |
2014
(Audited) |
Continuing operations |
|
£000 |
£000 |
£000 |
Administration costs |
|
(328) |
(395) |
(760) |
Fair value loss in remeasuring
derivative instrument |
|
- |
(108) |
(252) |
Finance costs |
|
(154) |
(30) |
(30) |
Impairment of intangible assets |
|
- |
- |
(12,310) |
LOSS BEFORE TAXATION |
|
(482) |
(533) |
(13,352) |
Taxation |
|
- |
- |
3,077 |
LOSS FOR THE PERIOD |
|
(482) |
(533) |
(10,275) |
Attributable to: |
|
|
|
|
Owners of the parent |
|
(287) |
(533) |
(8,893) |
Non-controlling interest |
|
(195) |
- |
(1,382) |
|
|
(482) |
(533) |
(10,275) |
Other comprehensive income: |
|
|
|
|
Exchange differences on
translation of
foreign operations |
|
(867) |
(1,107) |
1,161 |
TOTAL COMPREHENSIVE INCOME FOR THE
PERIOD |
|
(1,349) |
(1,640) |
(9,114) |
Attributable to: |
|
|
|
|
Owners of the parent |
|
(1,239) |
(1,836) |
(7,645) |
Non-controlling interest |
|
(110) |
196 |
(1,469) |
|
|
(1,349) |
(1,640) |
(9,114) |
|
|
|
|
|
|
|
|
|
|
LOSS PER SHARE |
|
|
|
|
From continuing operations |
|
|
|
|
Basic and diluted (pence) |
|
(0.17) |
(0.18) |
(3.29) |
The loss in the current period arises from the Group’s
continuing operations.
Condensed consolidated statement of
changes in equity
|
Share capital |
Share premium |
Convertible loan reserve |
Foreign exchange
reserve |
Share based payment
reserve |
Retained deficit |
Total |
Non-controlling
Interests |
Total equity |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
At 1 JANUARY 2014 |
2,886 |
47,168 |
- |
(1,828) |
664 |
(21,196) |
27,694 |
3,219 |
30,913 |
Loss for the period |
- |
- |
- |
- |
- |
(533) |
(533) |
- |
(533) |
Exchange differences on translation
of foreign operations |
- |
- |
- |
(1,331) |
- |
- |
(1,331) |
224 |
(1,107) |
Total comprehensive income for the
period |
- |
- |
- |
(1,331) |
- |
(533) |
(1,864) |
224 |
(1,640) |
Issue of shares |
425 |
925 |
- |
- |
- |
- |
1,350 |
- |
1,350 |
Purchase of non-controlling
interest |
- |
- |
- |
- |
- |
- |
- |
(773) |
(773) |
Share based payment |
- |
- |
- |
- |
77 |
- |
77 |
- |
77 |
At 30 june 2014 |
3,311 |
48,093 |
- |
(3,159) |
741 |
(21,729) |
27,257 |
2,670 |
29,927 |
Loss for the period |
- |
- |
- |
|
- |
(8,360) |
(8,360) |
(1,382) |
(9,742) |
Exchange differences on translation
of foreign operations |
- |
- |
- |
2,579 |
- |
- |
2,579 |
(311) |
2,268 |
Total comprehensive income for the
period |
- |
- |
- |
2,579 |
- |
(8,360) |
(5,781) |
(1,693) |
(7,474) |
Issue of shares |
(556) |
303 |
- |
- |
- |
- |
(253) |
- |
(253) |
Expenses on issue of shares |
- |
(65) |
- |
- |
- |
- |
(65) |
- |
(65) |
Cancelation of shares |
- |
(65) |
- |
- |
- |
(1,260) |
(1,325) |
- |
(1,325) |
Convertible loans issued |
- |
- |
858 |
- |
- |
- |
858 |
- |
858 |
Purchase of non-controlling
interest |
- |
- |
- |
- |
- |
1,187 |
1,187 |
(882) |
305 |
Issue of shares to non-controlling
interest |
- |
- |
- |
- |
- |
- |
- |
2,466 |
2,466 |
Share based payment |
- |
- |
- |
- |
28 |
- |
28 |
- |
28 |
At 31 DECEMBER 2014 |
2,755 |
48,266 |
858 |
(580) |
769 |
(30,162) |
21,906 |
2,561 |
24,467 |
Loss for the period |
- |
- |
- |
- |
- |
(287) |
(287) |
(195) |
(482) |
Exchange differences on translation
of foreign operations |
- |
- |
- |
(952) |
- |
- |
(952) |
85 |
(867) |
Total comprehensive income for the
period |
- |
- |
- |
(952) |
- |
(287) |
(1,239) |
(110) |
(1,349) |
Issue of shares |
24 |
107 |
- |
- |
- |
- |
131 |
- |
131 |
Expenses on issue of shares |
- |
(3) |
- |
- |
- |
- |
(3) |
- |
(3) |
Share based payment |
- |
- |
- |
- |
24 |
- |
24 |
- |
24 |
AT 30 JUNE 2015 |
2,779 |
48,370 |
858 |
(1,532) |
793 |
(30,449) |
20,819 |
2,451 |
23,270 |
Condensed consolidated statement of
financial position
|
|
|
|
|
|
|
|
|
|
|
30 June
2015
(Unaudited) |
30 June
2014
(Unaudited) |
31 December
2014
(Audited) |
|
|
|
|
£000 |
£000 |
£000 |
ASSETS |
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
Intangible exploration and
evaluation assets |
|
|
|
32,602 |
39,546 |
33,438 |
Derivative financial asset |
|
|
|
- |
260 |
- |
Property, plant and equipment |
|
|
|
131 |
307 |
221 |
Total non-current assets |
|
|
|
32,733 |
40,113 |
33,659 |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Trade and other receivables |
|
|
|
109 |
125 |
115 |
Inventory |
|
|
|
11 |
37 |
11 |
Derivative financial asset |
|
|
|
- |
687 |
- |
Cash and cash equivalents |
|
|
|
328 |
64 |
92 |
Total current assets |
|
|
|
448 |
913 |
218 |
TOTAL ASSETS |
|
|
|
33,181 |
41,026 |
33,877 |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Trade and other payables |
|
|
|
(403) |
(248) |
(326) |
TOTAL CURRENT LIABILITIES |
|
|
|
(403) |
(248) |
(326) |
|
|
|
|
|
|
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
|
Site restoration provision |
|
|
|
(105) |
(113) |
(113) |
Loans |
|
|
|
(3,181) |
(2,082) |
(2,547) |
Deferred tax liability |
|
|
|
(6,222) |
(8,656) |
(6,424) |
Total non-current liabilities |
|
|
|
(9,508) |
(10,851) |
(9,084) |
TOTAL LIABILITIES |
|
|
|
(9,911) |
(11,099) |
(9,410) |
|
|
|
|
|
|
|
NET ASSETS |
|
|
|
23,270 |
29,927 |
24,467 |
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
Share capital |
|
|
|
2,779 |
3,311 |
2,755 |
Share premium |
|
|
|
48,370 |
48,093 |
48,266 |
Foreign exchange reserve |
|
|
|
(1,532) |
(3,159) |
(580) |
Share based payment reserve |
|
|
|
793 |
741 |
769 |
Convertible loan reserve |
|
|
|
858 |
- |
858 |
Retained deficit |
|
|
|
(30,449) |
(21,729) |
(30,162) |
Equity attributable to the owners of
the parent |
|
|
|
20,819 |
27,257 |
21,906 |
Non-controlling interests |
|
|
|
2,451 |
2,670 |
2,561 |
TOTAL EQUITY |
|
|
|
23,270 |
29,927 |
24,467 |
Approved by the board and authorised for issue on 28 September 2015
Philip Falzon Saint
Manduca
Simon Retter
Executive
Chairman
Finance Director
Condensed consolidated statement of
cash flows
|
|
|
|
|
|
|
|
|
|
|
Six months to June
2015
Unaudited |
Six months to June
2014
Unaudited |
Year ended December 2014 |
|
|
|
|
£000 |
£000 |
£000 |
OPERATING ACTIVITIES |
|
|
|
|
|
|
Loss before taxation |
|
|
|
(482) |
(533) |
(10,275) |
Adjustment for: |
|
|
|
|
|
|
Interest expense |
|
|
|
139 |
30 |
30 |
Foreign exchange losses |
|
|
|
54 |
(58) |
174 |
Share based payment charge |
|
|
|
24 |
77 |
105 |
Decrease in trade and other
receivables |
|
|
|
6 |
6 |
16 |
Decrease in inventory |
|
|
|
- |
1 |
27 |
(Decrease)/Increase in trade and
other payables |
|
|
|
79 |
18 |
96 |
Impairment of intangible assets |
|
|
|
- |
- |
9,232 |
Fair value loss on remeasuring
derivative asset |
|
|
|
- |
108 |
252 |
NET CASH OUTFLOW FROM
OPERATIONS |
|
|
|
(180) |
(351) |
(343) |
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
Purchases of property, plant and
equipment |
|
|
|
- |
- |
- |
Expenditure on mining licences |
|
|
|
(211) |
(182) |
(259) |
Net cash outflow from investing
activities |
|
|
|
(211) |
(182) |
(259) |
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
Proceeds from issue of share
capital |
|
|
|
130 |
50 |
- |
Expenses of issue of share
capital |
|
|
|
(3) |
- |
(65) |
Purchase of own share capital |
|
|
|
- |
- |
(1,890) |
Proceeds from derivative financial
instrument |
|
|
|
- |
327 |
1,106 |
Proceeds from/(repayment) of
loan |
|
|
|
500 |
(7) |
1,317 |
Net cash inflow from financing
activities |
|
|
|
627 |
370 |
468 |
|
|
|
|
|
|
|
INCREASE/(DECREASE) IN CASH AND CASH
EQUIVALENTS |
|
|
|
236 |
(163) |
(134) |
Cash and cash equivalents at
beginning of period |
|
|
|
92 |
226 |
2236 |
Effects of foreign exchange |
|
|
|
- |
1 |
- |
CASH AND CASH EQUIVALENTS AT end of
period |
|
|
|
328 |
64 |
92 |
**ENDS**
For further information please visit www.paragondiamonds.com or
contact:
Philip Falzon Sant Manduca |
Paragon Diamonds
Limited |
+44 (0) 20 7182 1920 |
Simon Retter |
Paragon Diamonds
Limited |
+44 (0) 20 7182
1920 |
David Hignell
Gerry Beaney |
Northland Capital Partners
Limited
(Nominated Adviser) |
+44 (0) 20 7382
1100 |
John Howes
Mark Treharne |
Northland Capital Partners
Limited
(Sales and broking) |
+44 (0) 20 7382 1100 |
Felicity Winkles |
St
Brides Partners Limited |
+44 (0) 20 7236 1177 |
Frank Buhagiar |
St
Brides Partners Limited |
+44 (0) 20 7236 1177 |