MMC - Interim Report - 2013 - Eng PDF
MMC - Interim Report - 2013 - Eng PDF
MMC - Interim Report - 2013 - Eng PDF
Contents
Company profile Corporate information Group structure Financial highlights Management discussion and analysis Corporate social responsibility Disclosure of information Change of information of directors Share option scheme Independent review report Consolidated statement of comprehensive income unaudited Consolidated balance sheet unaudited Consolidated statement of changes in equity unaudited Condensed consolidated cash flow statement unaudited Notes to the unaudited interim financial report Glossary and technical terms Appendix I 2 3 5 6 10 38 42 46 47 49 50 51 52 53 54 79 84
Company Profile
Mongolian Mining Corporation (MMC or the Company and together with its subsidiaries, the Group) (Stock Code: 975) is the largest producer and exporter of high-quality hard coking coal (HCC) in Mongolia. MMC owns and operates an open-pit coking coal mine at the Ukhaa Khudag (UHG) deposit located within the Tavan Tolgoi coal formation, and the Baruun Naran (BN) coking coal deposit, both located in South Gobi, Mongolia.
Corporate Information
BOARD OF DIRECTORS
Executive Directors Odjargal Jambaljamts (Chairman) Battsengel Gotov (Chief Executive Officer) Non-Executive Directors Oyungerel Janchiv Batsaikhan Purev Od Jambaljamts Enkhtuvshin Gombo Independent Non-Executive Directors Ochirbat Punsalmaa Unenbat Jigjid Chan Tze Ching, Ignatius
COMPANY SECRETARY
Ng Sin Yee, Clare
INDEPENDENT AUDITOR
KPMG 8th Floor, Princes Building 10 Chater Road Central, Hong Kong
AUTHORIZED REPRESENTATIVES
Battsengel Gotov Ng Sin Yee, Clare
COMPLIANCE ADVISER
Anglo Chinese Corporate Finance, Limited 40th Floor, Two Exchange Square 8 Connaught Place Central, Hong Kong
REGISTERED OFFICE
Cricket Square, Hutchins Drive PO Box 2681 Grand Cayman, KY1-1111 Cayman Islands
LEGAL ADVISERS
Davis Polk & Wardwell 18th Floor, The Hong Kong Club Building 3A Chater Road, Hong Kong Economic & Legal Consultancy LLC Suite 1003, Central Tower Sukhbaatar District Ulaanbaatar 14200 Mongolia Conyers Dill & Pearman 2901, One Exchange Square 8 Connaught Place Central, Hong Kong
Corporate Information
COMPANY WEBSITE
www.mmc.mn
STOCK CODE
975
PRINCIPAL BANKERS
EBRD European Bank for Reconstruction and Development, London, United Kingdom FMO Nederlandse Financierings-Maatschappij Voor Ontwikkelingslanden N.V. (Entrepreneurial Development Bank of Netherlands) DEG Deutsche Investitions-und Entwicklungsgesellschaft mbH (The German Investment and Development Company) The Standard Bank of South Africa Ltd. Citibank, N.A., Hong Kong Branch The Bank of East Asia, Limited, Hong Kong Standard Chartered Bank (Hong Kong) Limited Golomt Bank of Mongolia Khan Bank of Mongolia Trade and Development Bank of Mongolia
Group Structure
100%
Mongolian Coal Corporation Limited
100%
Transgobi LLC
Enrestechnology LLC
100%
100%
100%
100%
100%
100%
100%
100%
100%
Financial Highlights
Six months ended 30 June 2013 (USD000) FINANCIAL Revenue Cost of revenue Gross profit Gross profit margin (Loss)/profit attributable to the equity shareholders of the Company Net (loss)/profit margin Basic (loss)/earnings per share (25,229) -10.2% -0.68 cents At 30 June 2013 (USD000) Total non-current assets Total current assets Total current liabilities Total non-current liabilities Net assets Equity attributable to equity shareholders of the Company 1,548,566 502,744 345,234 1,010,663 695,413 695,413 30,978 13.3% 0.84 cents At 31 December 2012 (USD000) 1,594,751 582,526 418,035 1,007,229 752,013 752,013 Change -2.9% -13.7% -17.4% 0.3% -7.5% -7.5% -181.4% -23.5 ppt -1.52 cents 247,849 219,546 28,303 11.4% 233,033 170,880 62,153 26.7% 6.4% 28.5% -54.5% -15.3 ppt 2012 (USD000) Change
Six months ended 30 June 2013 (USD000) Net cash generated from/(used in) operating activities Net cash generated from/(used in) investing activities Net cash (used in)/generated from financing activities 31,619 60,312 (112,540) At 30 June 2013 Debt to total asset Debt to Equity 45.6% 134.4% 2012 (USD000) (84,731) (346,059) 444,746 At 31 December 2012 46.3% 134.1% Change -0.7 ppt +0.3 ppt Change -137.3% -117.4% -125.3%
Financial Highlights
Six months ended 30 June 2013 Debt to Earnings before Interest, tax, depreciation and amortization (EBITDA)1 Interest coverage ratio (EBITDA /Finance cost)
1
21.3x 0.6x
Six months ended 30 June 2013 OPERATIONAL Production volume (000 tonnes) Strip ratio Sales volume Sales volume (000 tonnes, washed HCC) Sales volume (000 tonnes, semi-soft coking coal (SSCC)) Sales volume (000 tonnes, washed thermal coal (middlings)) Sales volume (000 tonnes, raw coal/run-of-mine (ROM) coal) Estimated share in Mongolias total coal export Average selling price (ASP) per tonne (United States Dollar (USD), blended) ASP per tonne (USD, HCC) ASP per tonne (USD, SSCC) ASP per tonne (USD, middlings) ASP per tonne (USD, ROM coal)
1
2012 4,134 6.3 2,377 1,262 32 797 286 23.3% 98.1 138.7 83.8 37.6 88.9
Change 1.2% -0.4 ppt 31.8% 73.7% 6.3% -0.8% -59.8% +18.7 ppt -19.4% -28.8% -15.0% -12.5% -70.8%
4,182 5.9 3,132 2,192 34 791 115 42.0% 79.1 98.7 71.2 32.9
2
26.0
EBITDA is calculated by adding income tax, share of losses of associates, finance costs, depreciation and amortisation and allowance for doubtful debts and subtracting share of profits of associates, finance income from profit attributable to the equity shareholders of the Company on the last 12 months rolling basis as calculated under IFRS.
Raw coal sold in the first half of 2013 represents raw thermal coal which is a non-caking coal mainly used in power generation, and it differs from raw HCC reported in the first half of 2012.
Financial Highlights
5 4 3 2 1 0
4.1
4.2
6.0 4.5
3.7
4.2
3.0 1.5
0.0
6.0 4.5 3.0 1.5 0.0 2.4 1.1 1.4 1.3 1H 2012 Washed coking coal 3.1 0.9 2.2 1H 2013 Other coal
1H 2012
1H 2013
80 60 40 20 0 67.2 47.1
1H 2012
1H 2013
1H 2012
1H 2013
Financial Highlights
20 15 10 5 0 18.0 18.6
8 6 4 2 0
7.2 2.3 4.5 2.1 2.4 1H 2012 Cash cost 1H 2013 Non-cash cost
4.9
1H 2012
1H 2013
24 18 12 6 0
80 60 40 78.2 72.1
20 0
1H 2012
1H 2013
Current ratio
80 60 40 20 0
(1)
31 Dec 2012
30 Jun 2013
31 Dec 2012
30 Jun 2013
Net washed HCC delivered cash cost at GM, includes mining, processing, handling, transportation, logistics, site administration, inventory losses, royalties and fees
mongolian mining corporation
INDUSTRY OVERVIEW
Chinese steel sector performance According to the World Steel Association (WSA), Chinas crude steel production reached 389 Mt in the first half of 2013, which represented 9% year-on-year increase compared to 356 Mt reported in the first half of 2012 (Figure 1). Figure 1. Chinas crude steel production monthly volumes (in Mt): 70 68 66 64 62 60 58 56 54 52 50
66 64 62 57 62 61
66 61
67 65 60
56
Jan
Feb 1H 2012
Mar
Apr 1H 2013
May
Jun
Source: WSA
According to the China Iron and Steel Association (CISA), for the first half of 2013, Chinas output of pig iron, crude steel and steel products each expanded to 357.5 Mt, 389.9 Mt and 517.0 Mt, up by 5.7%, 7.4% and 10.2% year on year, respectively. As a reflection of the overall economic situation and market conditions in the Groups principal market, Chinas major steel companies continued to report facing challenges, impacted by weak demand amid an economic slowdown. CISA members saw their sales revenues reach about Renminbi (RMB) 1.8 trillion, up by 0.9% year-on-year basis. The profits of CISA members hit RMB2.27 billion with an average profit margin of 0.1%, the lowest among all industries, and 35 out of 86 CISA members have reported losses during this period. At the end of June 2013, the prices of steel products fell by 6.5% compared with the beginning of this year, and down by 14.7% year-on-year basis.
10
3,000 2,500 2,000 1,500 1,000 500 0 Jan 671 1,284 1,018 501 1,712 1,660 1,932 1,562 2,065 1,325
2,904
1,152
Feb 1H 2012
Mar
Apr 1H 2013
May
Jun
Source: NSO
Coking coal trade dynamics in the first half of 2013 were largely impacted by continuing decline in seaborne coking coal prices amid global oversupply. Falling seaborne coking coal prices have driven up the appetite of Chinese coking coal consumers for seaborne coking coal, resulting in increased import volumes. This is particularly the case of steel mills located in coastal areas, who were able to take advantage of weaker seaborne prices for coking coal, as well as comparatively cheaper logistics. According to Chinese customs clearance statistics, China imported around 35.3 Mt of coking coal in the first half of 2013 compared to 27.6 Mt in the first half of 2012. As such, Chinese coking coal imports increased by 28% yearon-year basis compared to the corresponding period in 2012, whereas conversely, first half coking coal import volumes from Mongolia have fallen by 36% from last years 9.3 Mt to 6.0 Mt (Table 1).
11
OPERATING ENVIRONMENT
Legal framework The first half of the year was marked by continuing efforts by Mongolian regulators to improve the investment climate by adjusting existing legal and regulatory frameworks underpinning the business environment in Mongolia. As such, a number of laws and regulations were proposed, adopted and/or amended, which may have implication on the legal framework of the Groups operations. The Government of Mongolia (the GoM ) submitted to the Parliament of Mongolia (the Parliament ) an Amendment to the Law on Regulation of Foreign Investment Business Entities Operating in Sectors of Strategic Importance (the Strategic Entity Foreign Investment Law). This amendment was adopted by the Parliament on 19 April 2013 and as a consequence the previous requirement for Parliamentary hearing and approval for investments exceeding the threshold set at Mongolian National Togrog (MNT)100 billion for foreign persons/entities was eliminated. In addition, as part of its move to streamline implementation of the Strategic Entity Foreign Investment Law, the GoM passed Resolution No.75 on 2 March 2013, containing detailed procedures for approval procedures required under this law. The procedures seek to showcase the integrity of the countrys investment policy by providing clear details on the GoMs approval, screening and decision-making process required for strategic investments that fall within the scope of this law. It was reported that the Parliament will discuss the proposal submitted by the GoM to terminate Strategic Entity Foreign Investment Law and Foreign Investment Law and adopt instead an all-encompassing Law on Investment, which aims to provide to all investors unified legal and regulatory framework, including tax stabilization and investment protection. On 7 June 2013, the Parliament approved the Law on Custom Taxes Exemption and the Law on Value Added Tax (VAT) Exemption. Both of these laws aim to provide financial relief for businesses engaged in coal, oil and oil shale-derived petroleum production. The new laws provide tax exemptions for imported technological equipment, spare parts and specific construction materials required for such production. The laws shall remain effective until 31 December 2018.
12
13
BUSINESS OVERVIEW
Coal resources and exploration activities Ukhaa Khudag (UHG) deposit
The Mining License MV-11952 (UHG Mining License) covering the UHG deposit has an area of approximately 2,960 hectares. Over the last four years (2009-2012), the Groups geological team has conducted extensive exploration activities at the UHG deposit. Approximately 166,385 metres of drilling was carried out during this period of exploration with 1,435 boreholes completed and geophysical logged. The laboratory test work was also carried out on a total 32,556 analytical coal samples collected. The Group collaborated with Velseis Processing Pty Ltd to interpret data collected from 71 km of high resolution 2D seismic in-field measurement program, which was carried out by Polaris Seismic International Ltd and used to identify coal seams continuity and structure, as well as to obtain new, valuable information on the potential of the deposits underground resources. Finally, a large-diameter, bulk-sample drilling program has been completed on the Seam 0 plies, and the samples gathered have been analyzed by ALS Laboratories in Mongolia for washability and metallurgical testing. The exploration data from the exploration activities was used to update the geological and coal quality model, and subsequently the UHG Mining License area JORC Coal Resource estimate as at 30 June 2012, based on an in situ density at an air-dry basis (Table 2). An independent peer audit was conducted by Mr. Todd Sercombe from GasCoal Pty Ltd which confirmed the compliance of the Groups work carried out to update the UHG geological model, thus JORC Coal Resource estimates for UHG Mining License area.
14
Resource Category (Mt) Measured 114 94 80 50 42 288 92 379 Indicated 55 55 51 33 34 162 68 229 Inferred 26 26 17 11 12 69 24 92 Total (M+I) Total (M+I+I) 170 149 131 83 77 449 159 608 196 175 148 94 88 519 183 701
Baruun Naran (BN) deposit The Groups geological team completed an exploration program in 2011-2012 under exploration license 4326X covering Tsaihkar Khudag (THG) area. Approximately 10,092 metres of drilling was carried out during this period of exploration with 34 boreholes completed and geophysical logged. The laboratory test work was also carried out on a total 3,804 analytical coal samples collected. As a result, an application was submitted to the Mineral Resources Authority of Mongolia and Mining License MV017336 (THG Mining License) with 8,340 hectares area was granted to the Group on 24 June 2013 in addition to the existing Mining License 14493A (BN Mining License) with 4,482 hectares area, both covering Baruun Naran coking coal deposit area (BN Deposit), located in Khankhongor soum (county) of Umnugobi aimag (province).
15
In addition, based on exploration results obtained from a drilling project completed during 2012, McElroy Bryan Geological Services Pty Ltd provided a JORC resources statement for the THG Mining License area as at 30 April 2013. The THG Mining License area was estimated to contain 55 Mt of Inferred Coal Resources, based on an in situ density at an assumed 6% moisture content (Table 4). Table 4. THG Mining License area JORC Coal Resource by depth and category as at 30 April 2013, (Note): Total Coal Resource Depth limit from topographic surface Subcrop to 100m From 100m to 200m From 200m to 300m From 300m to 400m Below 400m Sub-Total above 300m Sub-Total below 300m Total Measured Indicated Inferred 13 20 15 7 48 7 55 Total (M+I) Total (M+I+I) 13 20 15 7 48 7 55 Resource Category (Mt)
16
Open-cut coal reserves RungePincockMinarco Limited (RPM) was commissioned in late 2012 to update the Groups long-term mining schedules at UHG and BN by preparing an integrated life-of-mine (LOM) mining study and hence the preparation of updated JORC Coal Reserve estimations for the UHG and BN deposits. From an integrated reserve perspective, the total pro-forma combined ROM Coal Reserve under the Groups control has increased from 460 Mt as at 31 December 2011 to 480 Mt as at 31 December 2012, representing an increase of 20 Mt, excluding the depletion of reserves as consequence of mining ROM coal at the UHG and BN mines in 2012. Importantly, within ROM Coal Reserve quantity, the overall coking coal component has increased by 63 Mt, including mining depletion during 2012, with thermal coal reserve component decreasing correspondingly by 33 Mt. The Coal Reserve estimates have been based on the open cut, multi seam, truck and excavator mining methods currently used at the UHG and BN mines, with both ex-pit and/or in-pit dumping of waste as each pit schedule allowed. The categorization of seams by coking or thermal coal product was provided by Mr. John Trygstad from Norwest Corporation (Norwest) as part of the integrated LOM study completed by RPM. Through the application of estimated mining and metallurgical factors, the mineable in situ coal within the pit shell was converted to ROM and product coal quantities. Whittle pit optimization software was used to generate a series of nested pit shells corresponding to varying revenue factors, simulating a range of coal selling prices. This three dimensional approach provides a series of pit shells where each increment reflects different economic scenarios such as changes to depth, mining cost or coal price. From this, the mine schedules were able to be sequenced effectively to maximize value derived from open-pit mining operations. The practical pit designs including ramp accesses to coal were then created within the selected optimized pit shells, representative of the stated revenue assumptions with the study. The pit optimization algorithms used were limited to a vertical depth of 300 metres for the UHG deposit and 350 metres for the BN deposit, based upon current geotechnical knowledge regarding slope stability criteria of each deposit.
17
The UHG ROM Coal Reserve as previously reported by Norwest was estimated 275 Mt as at 31 December 2011. The reserves reported by RPM are estimated at 315 Mt as at 31 December 2012. Compared to previously reported reserves, including 9 Mt attributable to the coal mining depletion during the period between 31 December 2011 and 31 December 2012, an additional 49 Mt from coal resources identified on 30 June 2012 resource estimate were also determined as economically open-pit mineable. The open-cut ROM Coal Reserve for the BN coal deposit was estimated as at 31 December 2012, based on an as received basis with 6% total moisture (Table 6). The BN ROM Coal Reserve as previously reported by SRK Consulting (Australasia) Pty Ltd (SRK) was estimated at 185 Mt as at 31 March 2011. As an outcome of independent technical studies, it was confirmed that the final total reserve was approximately 189 Mt applying the same reserve calculation parameters, as it was defined and stipulated in the relevant Share Purchase Agreement. After the Acquisition in June 2011, the Group has begun to conduct its own studies and analyses for the future development of the BN mine in synergy with the UHG mining schedule. As such the Group has guided RPM to re-estimate the BN ROM Coal Reserve using modified reserve calculation parameters, including mine design, scheduling and cost estimation parameters based on the Groups actual operating experience at UHG mine. Also as part of this re-estimation, the BN coal quality was reviewed on the basis of integrating BN and UHG coal mining, blending and processing operations. Table 6. BN ROM Coal Reserve (Note): ROM Coal Reserve Coal Type Coking Thermal Total Reserve Category (Mt) Proved 118 23 141 Probable 22 2 24 Total 140 25 165
18
Production and transportation Coal mining and processing Coal mining During the first half of 2013, the Group has focused on minimizing actual cash costs and operational cash outflows. Consequently, management has continued the efforts to combine and streamline the operational activities related to site-based operations. The mining operations at UHG and BN mines were integrated under unified management, including mining, maintenance and technical services, as well as functional operational support such as administration, safety and environment. Total ROM coal production in the first half of 2013 was 4.2 Mt with actual stripping ratio 5.9 bank cubic metre (BCM)/tonne compared to 4.1 Mt with actual stripping ratio 6.3 bcm/tonne in the corresponding period in 2012 (Figure 3).
19
5.9
1H 2009
2H 2009
1H 2010
2H 2010
1H 2011
2H 2011
1H 2012
2H 2012
1H 2013
The mining operations at the BN mine were temporarily reduced in the first half of the year, and the mining equipment and personnel from the BN mine were relocated to work at the UHG mine allowing demobilization of all rental equipment in use at the UHG mine. Additional synergies were realized immediately with reduced overhead staffing, as well as postponement of mining operations and maintenance staff hiring and training. These changes were made whilst being able to maintain previously forecast ROM coal production. The coal mining operation at the BN mine is scheduled to increase in the second half of the year, in an integrated approach with regard to planning, management and staffing, leveraging on the support base of the UHG mine with indirect staffing levels reduced as a consequence. Coal processing During the first half of 2013, the Group has processed 5.1 Mt of ROM coal, representing 70.0% and 15.9% increase in ROM coal feed volumes compared to the first half and the second half of 2012, respectively. This increase was primarily due to improved Coal Handling and Preparation Plant ( C H P P ) a v a i l a b i l i t y, w h i c h i s a notable achievement, considering that
CHPP with 3 modules completed
Sedgman LLC was ended, and the Group has taken responsibility for direct management of all matters related to its CHPP operations.
20
3,653
The third module of the CHPP at the UHG mine was successfully commissioned by relevant authorities on 13 June 2013 for coal processing operations, and full production capacity is expected to be available from the second half of 2013. The third module of the CHPP has the capacity to process around 5.0 Mt of ROM coal per annum based on the design capacity feed rate of 850 tonnes of ROM coal per hour and minimum 6,000 operating hours per calendar year. Thus, the third module of the CHPP will enable the Company to boost its coal handling and processing capacity to at least 15.0 Mt per annum.
21
the utilization of its own double trailer truck fleet for coal transportation on the
long-haul section between UHG and TKH, and maintain third party contractor fleet for its cross-border transportation on the short-haul section between TKH and GM. As a result, the Groups own fleet has transported virtually all of the 3.5 Mt of coal products moved in the first half of 2013 on the long-haul section between UHG and TKH. Furthermore, in the same period the Group was able to achieve almost 67% increase in double trailer truck fleet utilization by increasing the monthly average to 20 roundtrips per truck in this particular sector, compared to monthly average of 12 roundtrips per truck in the corresponding period in the previous year. UHG-GS Railway During the reporting period, the Group has negotiated with the GoM per Resolution 121 of the GoM, dated 3 November 2012, which is in relation to the consolidation of various railway projects in Mongolia into a unified railway project (the Project) to be managed and implemented under government authority. In this matter, the GoM was represented by the Ministry of Road and Transportation, State Property Committee and Mongolian Railway (MTZ) a state owned enterprise appointed by the GoM to execute the Project. In these negotiations, the Group was successful in reaching an understanding with regard to conditions of settlement, which are outlined in an agreement (the Agreement) signed and executed on 6 May 2013. Pursuant to the Agreement, the Parties agreed upon the terms and conditions according to which the Concession Agreement, entered by and between the GoM and the Group dated on 31 May 2012, is terminated. The major terms under the Agreement are as follows: The compensation amount for all the costs incurred by the Group in relation to the construction of the UHGGS Railway is confirmed and agreed to be MNT84,330,024,111 or about USD58.3 million based on the Bank of Mongolia official exchange rate as at 30 June 2013;
22
Following execution of the Agreement, the Group has entered into additional discussion and negotiation with the GoM on potential investment into the Project in which the Group has an option to convert its compensation amount into equity of the special purpose enterprise where the GoM invites potential international and domestic investors. In the meantime, related project documents and contracts along with some project personnel have been transferred from the Group to MTZ and its contractors. Occupational health and safety The Groups commitment to develop and implement world class occupational health and safety policies, plans and procedures continued in the first half of 2013. The Group has conducted 4,424 individual training sessions (a total of 17,592 manhours recorded) with its employees, contractors and visitors. During the reporting period, over 3.77 million man-hours of work were recorded across the Group operations, with only 3 Lost Time Injuries recorded in the period. The resultant Lost Time Injury Frequency Rate (LTIFR) of 1.06 compares favorably to industry statistics publicly reported in major coal producing jurisdictions such as Queensland and New South Wales, where both recorded LTIFR figures of greater than 2.86 for the most recent annual reporting periods released with regard to surface coal mining operations.
Company HSE team conducting dust monitoring at UHG mine-site
23
24
FINANCIAL REVIEW
Revenue The Group recorded a total revenue of USD247.8 million for the six months ended 30 June 2013, representing an increase of 6.4% as compared with USD233.0 million for the six months ended 30 June 2012. The revenue of USD216.4 million was generated from washed HCC sales, representing 87.3% of the total revenue for the six months ended 30 June 2013 (first half of 2012: USD175.0 million and 75.1%, respectively), and the remaining portion was from the sales of middlings, washed SSCC and small portion of raw thermal coal, which is a non-caking coal mainly used for power generation. For the sales of HCC, the Group successfully shifted to completely washed coal product base. The increase in the total revenue was mainly attributable to increase in sales volume, and the Groups sales volume for the six months ended 30 June 2013 reached approximately 3.1 Mt of coal products, representing an increase of around 0.7 Mt or 31.8% compared to 2.4 Mt of coal products sold for the six months ended 30 June 2012 (Table 7). The most significant sales volume growth at around 72.1% was achieved for washed coking coal products. For the six months ended 30 June 2013, the group exported approximately 2.2 Mt of washed HCC and 0.03 Mt of SSCC (first half of 2012: 1.3 Mt and 0.03 Mt, respectively). In addition, the Group exported its high calorific value thermal coal produced as a by-product of washing raw coal, and sold to its customers in China around 0.8 Mt of middlings for the six months ended 30 June 2013 (first half of 2012: 0.8 Mt); raw coal sales volume was approximately 0.1 Mt for the six months ended 30 June 2013 (first half of 2012: 0.3 Mt). Table 7. Sales volume, revenue and ASP: Six months ended 30 June 2013 2012 Sales volume (000 tonnes) Washed HCC Washed SSCC Middlings Raw coal (Note) Revenue (000 USD) Washed HCC Washed SSCC Middlings Raw coal (Note) ASP (USD/tonne) Washed HCC Washed SSCC Middlings Raw coal (Note) 3,131.6 2,191.7 34.4 790.8 114.7 247,849 216,387 2,452 26,025 2,985 79.1 98.7 71.2 32.9 26.0 2,376.6 1,261.9 31.7 796.9 286.1 233,033 174,984 2,658 29,965 25,426 98.1 138.7 83.8 37.6 88.9
Change 31.8% 73.7% 8.5% -0.8% -59.9% 6.4% 23.7% -7.8% -13.1% -88.3% -19.3% -28.8% -15.0% -12.5% -70.7%
Note: Raw coal sold in the first half of 2013, represents raw thermal coal, which is a non-caking coal mainly used in power generation, and it differs from raw HCC reported in the first half of 2012.
25
Therefore, with the adoption of IFRIC 20, the Group identified components of the mine in accordance with the mine plan, and started accounting mining unit costs based on the strip ratio applicable to each component of the mine. Average accounting strip ratio for components mined during the six months ended 30 June 2013 was 2.94 BCM per tonne, whereas prior to the adoption of IFRIC 20, average accounting strip ratio was 3.18 BCM per tonne.
26
The handling cost is related to feeding ROM coal from ROM coal stockpiles to the CHPP and also the removal of course reject (primarily rock and sediment separated from coal) after coal processing. During the period of six months ended 30 June 2013, the Groups handling cost was approximately USD7.2 million (first half of 2012: USD2.5 million). Unit handling cost increased by USD1.2 or 109.1% from USD1.1 per tonne in the first half of 2012 to USD2.3 per tonne in the first half of 2013. The management has been taking actions to reduce the overall stockpile volume and to improve the operating cash flows and to minimize payments by reducing mining volume in certain periods, hence higher volume of ROM coal stockpiles brought forward from last year was blended in processing with substitution of freshly mined ROM coal for producing washed coal products, and the Group was able to generate cash inflows by selling higher volume of washed coal products. Therefore, re-handling of stockpiled coal resulted in an increase of the handling costs during the period.
27
28
For the six months ended 30 June 2013, the Group recorded transportation and stockpile net loss of USD5.9 million compared to net loss of USD1.3 million recorded in the first half of 2012, which were included in the mining, processing, transportation and other costs (Table 10).
29
For the six months ended 30 June 2013, total transportation loss was around USD0.3 million, compared to USD1.0 million in the first half of 2012. The inventory losses are assessed based on periodic survey measurements of the Groups ROM coal inventories of ROM coal stockpiles at the UHG and BN mines, and also coal products inventories of product stockpiles at UHG and TKH. For the six months ended 30 June 2013, the Group recorded unrealised inventory loss of USD2.8 million for ROM coal stockpile at UHG compared to unrealised gain of USD0.2 million recorded in the first half of 2012. The stockpile loss of washed coal was USD2.8 million for the six months ended 30 June 2013, compared to USD0.4 million in the first half 2012. The increase observed for stockpile loss in the first half of 2013 is primarily related to increased sales volume. Also to some extend the increases related to moisture loss due to the increase in the proportion of washed coal product sales and moisture losses. Governmental royalties and fees are related to royalties, air pollution fees and custom fees paid according to the applicable laws and regulations in Mongolia. The progressive royalty rate, in the range of 5-8% for processed coal products and 5-10% for raw coal, was based on the monthly reference price determined by the Ministry of Mineral Resources and Energy of Mongolia at the time. However, during the period between 1 January 2013 and 1 April 2013, the contract prices were used for calculating royalty rates based on the GoM issued Resolution No.74 dated 6 October 2012, which was temporarily suspending the use of the monthly reference price system. The Groups effective royalty rate for the six months ended 30 June 2013 was around 6.4% (first half of 2012: 8.0%). Gross Profit and Gross Profit Margin The Groups gross profit for the six months ended 30 June 2013 was approximately USD28.3 million, representing a decrease of approximately USD33.9 million or 54.5% from the gross profit of approximately USD62.2 million recorded for the six months ended 30 June 2012. For the six months ended 30 June 2013, the gross profit margin was approximately 11.4%, compared with approximately 26.7% for the six months ended 30 June 2012. The decrease of gross profit and gross profit margin was mainly driven by a decrease of ASP for coking coal products supplied by the Group due to challenging market conditions in China, as demand from steel mills and coke plants was affected by global economic conditions.
30
2013 USD000 Staff costs Consultancy and professional fees Depreciation and amortization Allowance for doubtful debts Share option Others Total 4,698 1,805 1,255 2,275 2,121 5,610 17,764
For the six months ended 30 June 2013, the Groups administrative expenses decreased by approximately USD1.3 million or 6.8% from USD19.1 million for the six months ended 30 June 2012 to approximately USD17.8 million for the six months ended 30 June 2013. The Groups administrative expenses for the six months ended 30 June 2013 by each category have all decreased compared to the six months ended 30 June 2012, except for the allowance for doubtful debts, which is a provision for potential credit related circumstances due to challenging market conditions in China, as demand from steel mills and coke plants was affected by global economic conditions. Net Finance Cost Net finance cost for the six months ended 30 June 2013 was approximately USD38.6 million (30 June 2012: USD5.8 million). Net finance cost for the six months ended 30 June 2013 was primarily due to (i) interest expenses and net changes in fair value related to the Senior Notes and other credit facilities and (ii) less interest expenses capitalized during the first half of 2013 compared to the first half of 2012, since major part of the construction and development activities of the Group are completed. Income Tax Expenses The Groups income tax expenses decreased from USD8.9 million for the six months ended 30 June 2012 to approximately USD1.8 million for the six months ended 30 June 2013 due to lowered profitability of the Company during the period. Loss/Profit for the Period As a result of foregoing, the loss attributable to equity shareholders of the Company for the six months ended 30 June 2013 was approximately USD25.2 million (30 June 2012: profit USD31.0 million). Major contributing factors of the Groups net loss position are (i) a decrease of ASP of coking coal products and (ii) an increase in the Groups finance costs related to the Guaranteed Senior Notes and other facilities, total net finance cost is approximately USD38.6 million.
31
32
33
34
35
Operating Lease Commitments As at 30 June 2013, the Company had contracted obligations consisting of operating leases which totaled approximately USD3.1 million with approximately USD2.1 million due within one year and approximately USD1.0 million due between two and five years. Lease terms range from 1 to 5 years, with fixed rentals. Significant Investment Held As at 30 June 2013, the Company did not hold any significant investment. Material Acquisitions and Disposals of Subsidiaries and Associated Companies For the six months ended 30 June 2013, the Company did not have any material acquisitions and disposals of subsidiaries and associated companies. Purchase, Sale or Redemption of the Companys Listed Securities For the six months ended 30 June 2013, the Company did not purchase, sell or redeem any of the Companys listed securities.
36
37
Other sources of public information disclosure to the Groups stakeholders include the Groups annual and interim reports, the Ukhaa Khudag quarterly newspaper, monthly bulletins, brochures, and the Company website.
38
Health, Safety and Environment Maintaining a high level of HSE standard is central to the continued success of the Groups operation. The Groups integrated HSE policy therefore seeks to ensure that the Group causes Zero harm to its people and to mitigate any adverse impact on the environment while delivering quality products to its customers. Accordingly, the Company is working to raise its HSE performance by implementing the HSE Management System that is consistent with OHSAS 18001:2007 (Health and Safety), ISO 14001:2004 (Environment) standards. The following are the Groups key achievements in the area of HSE for the period under review. All HSE management system documents, including 18 standards, 18 standard procedures, and 42 standard operating procedures were reviewed and approved by the Companys Chief Executive Officer and are being introduced company-wide to all employees through various awareness building trainings and seminars. The HSE management system consists of Policies, Standards, Procedures, Plans, Manuals, Guidelines, Forms, Checklists and Registers. These documents are arranged hierarchically. Policies, Standards, Plans and Standard operating procedures are mandatory and apply to all of MMCs business activities, including that of its contractors. It is also designed on the principle of continual improvement by adopting the methodology of Plan, Do, Check and Review system cycle. The UHG projects Detailed Environmental Impact Assessment and the Environmental Management Plans were revised in accordance with the amended Law on Environmental Impact Assessment and were approved by the Ministry of Nature and Green Development of Mongolia on 25 June 2013. The Company has established 2.5 hectares of nursery field in 2009 with the aim to determine the most suitable trees and plants for growing in the Gobi region which will be used in re-vegetation later in the project cycle. Currently, the nursery field contains 24 species of 60,000 shrubs, trees and perennial plants in total. Within the framework of activities organized on the National Tree Planting Day, the Companys environmental team prepared and donated a total of 21,050 shrubs, trees and perennial plants from the nursery field to be planted in the forest wind belt, waste rock dump rehabilitation, power plant and Muruudul educational complex landscaping.
39
The LTIFR, an injury frequency rate expressed as the number of injuries per million hours worked, was 1.06 for 3.77 million man hours recorded within the Companys coal mining, processing and transportation operations in the first half of 2013. Site safety inspections were carried out at more than 294 workplaces, and all identified hazards were investigated in order to discover and eliminate root causes. A total of 14 (not including 4,976 Job Safety and Environment Assessments) workplace safety risk assessments were conducted during the reporting period to minimize or eliminate work-related hazards and to enhance awareness of daily safety routines among the Groups employees.
Community development initiatives The Company is firmly committed to preserving both tangible and intangible cultural heritages of the community in which it operates. To promote and protect traditional way of life in the South Gobi region, which is indelibly linked to camel husbandry, and to spur interest in nomadic culture and the nomadic way of life among the younger generation, the Company sponsored a camel racing competition in Khanbogd soum, South Gobi province for the second year running.
40
41
Disclosure of Information
MODEL CODE FOR SECURITIES TRANSACTIONS
The Company has adopted the Model Code for Securities Transactions by Directors of Listed Issuers (the Model Code) as set out in Appendix 10 to the Rules Governing the Listing of Securities on the Stock Exchange of Hong Kong Limited (Listing Rules). Specific enquiry has been made to all the Directors and all the Directors have confirmed that they have complied with the Model Code throughout the six months ended 30 June 2013. The Company has also established written guidelines on no less exacting terms than the Model Code for securities transactions by relevant employees (the Employee Written Guidelines ) who are likely to possess inside information of the Company. No incident of non-compliance with the Employees Written Guidelines by the employees was noted by the Company.
DIRECTORS AND CHIEF EXECUTIVES INTERESTS AND SHORT POSITIONS IN SHARES, UNDERLYING SHARES AND DEBENTURES OF THE COMPANY OR ITS ASSOCIATED CORPORATIONS
As at 30 June 2013, the interest and short positions of the Directors and chief executive of the Company in the shares and underlying shares or debentures of the Company or its associated corporations (within the meaning of Part XV of the Securities and Futures Ordinance (Cap. 571 of the Laws of Hong Kong) (SFO) which were required (i) to be notified to the Company and the Stock Exchange pursuant to Divisions 7 and 8 of Part XV of the SFO (including interests and short positions which they are taken or deemed to have under such provisions of the SFO), (ii) pursuant to section 352 of the SFO, to be entered in the register referred to therein, or (iii) pursuant to the Model Code, to be notified to the Company and the Stock Exchange were as follows:
42
Disclosure of Information
(a)
Table 13. Interests in Shares: Ordinary shares of USD0.01 each Approximate percentage of Total number of Name of Director Mr. Odjargal Jambaljamts (Note 1) Mr. Od Jambaljamts (Note 2) Dr. Oyungerel Janchiv (Note 3) Mr. Batsaikhan Purev (Note 4) Interest of controlled corporation Interest of controlled corporation Interest of controlled corporation Nature of interest Interest of controlled corporation Shares held 1,425,809,605(L) 1,143,017,636(S) 1,347,455,493(L) 1,129,017,636(S) 112,833,333(L) 183,000,000(L) total issued share capital 38.48% 30.85% 36.37% 30.47% 3.05% 4.94%
(b)
Table 14. Interest in underlying Shares: Ordinary shares of USD0.01 each Total number of underlying Shares held pursuant to Share Options under the Share Name of Director Dr. Battsengel Gotov (L) long position Nature of interest Beneficial owner Option Scheme 8,000,000 (L) Approximate percentage of total issued share capital 0.22%
43
Disclosure of Information
Save as disclosed above, as at 30 June 2013, so far as was known to any Director or chief executive of the Company, neither the Directors nor the chief executive had any interests or short positions in any Shares, underlying Shares or debentures of the Company or any of its associated corporations (within the meaning of Part XV of SFO).
SUBSTANTIAL SHAREHOLDERS INTERESTS AND SHORT POSITIONS IN SHARES AND UNDERLYING SHARES
As at 30 June 2013, so far as was known to the Directors and chief executive of the Company, the following persons (other than a Director or chief executive of the Company whose interests are disclosed above) had interest or short position in the shares or underlying shares of the Company which would fall to be disclosed to the Company under the provisions of Divisions 2 and 3 of Part XV of the SFO, or which were recorded in the register required to be kept by the Company under section 336 of the SFO: Table 15. Interests in the Shares and underlying Shares: Ordinary shares of USD0.01 each Approximate percentage of Total number of Name of substantial shareholder MCS Mining Group Limited (Note 1) MCS (Mongolia) Limited (Note 1) Novel Holdings Group Limited (Note 1) Trimunkh Limited (Note 1) Nature of interest Beneficial owner Interest of controlled corporation Interest of controlled corporation/ Beneficial owner 1,143,017,636(S) Interest of controlled corporation/ Beneficial owner 1,129,017,636(S) Ms. Batmunkh Dashdeleg (Note 1) Interest of spouse 1,425,809,605(L) 1,143,017,636(S) Ms. Munkhsuren Surenkhuu (Note 1) Interest of spouse Kerry Mining (UHG) Limited (KMUHG) (Note 2) Kerry Mining (Mongolia) Limited (KMM) (Note 2) Fexos Limited (Fexos) (Note 2) Kerry Holdings Limited (KHL) (Note 2) Kerry Group Limited (KGL) (Notes 2 and 3) Genesis Asset Managers, LLP Investment manager 222,167,638(L) 6.00% Interest of controlled corporations 412,172,352(L) 11.12% Interest of controlled corporations Interest of controlled corporations 302,363,529(L) 302,363,529(L) 8.16% 8.16% Interest of controlled corporation 300,000,000(L) 8.10% Beneficial owner 1,347,455,493(L) 1,129,017,636(S) 300,000,000(L) 30.47% 38.48% 30.85% 36.37% 30.47% 8.10% 1,347,455,493(L) 30.85% 36.37% Shares held 1,241,150,586(L) 1,103,017,636(S) 1,241,150,586(L) 1,103,017,636(S) 1,425,809,605(L) total issued share capital 33.50% 29.77% 33.50% 29.77% 38.48%
44
Disclosure of Information
Notes: (1) The entire issued share capital of MCS Mining Group Limited is owned by MCS (Mongolia) Limited. MCS (Mongolia) Limited is owned as to approximately 49.84% by Novel Holdings Group Limited which in turn is wholly-owned by Mr. Odjargal Jambaljamts, and 28.69% by Trimunkh Limited which in turn is wholly-owned by Mr. Od Jambaljamts. MCS Mining Group Limited holds 1,241,150,586 shares and has a short position in 1,103,017,636 shares in MMC. Novel Holdings Group Limited and Trimunkh Limited each also directly holds 184,659,019 shares and 106,304,907 shares in MMC respectively, and has a short position in 40,000,000 shares and 26,000,000 shares respectively in MMC. Ms. Batmunkh Dashdeleg is the spouse of Mr. Odjargal Jambaljamts, and Ms. Munkhsuren Surenkhuu is the spouse of Mr. Od Jambaljamts. (2) (a) KMUHG is a direct wholly-owned subsidiary of KMM. Fexos controls more than one-third of the voting power of KMM. Fexos is a direct wholly-owned subsidiary of KHL which in turn is a direct wholly-owned subsidiary of KGL. Accordingly, KMM, Fexos, KHL and KGL are deemed to be interested in the 300,000,000 shares that KMUHG is interested. (b) Fexos controls more than one-third of the voting power of Kerry Asset Management Limited (KAM). Fexos, KHL and KGL are deemed to be interested in the 2,363,529 shares that KAM is interested. (3) Out of KGLs corporate interest in 412,172,352 shares of the Company, KGLs wholly-owned subsidiaries (other than KHL) are interested in 109,808,823 shares of the Company, KHL (through companies that it controls more than one-third of the voting power) is interested in 302,363,529 shares of the Company.
Save as disclosed above, as at 30 June 2013, the Company has not been notified by any person (other than the Directors or chief executive of the Company) who had interests or short position in the shares or underlying shares of the Company.
45
46
47
Notes: 1. The Share Options are subject to vesting scale in four tranches of 25% each. The exercise periods are as follows: (1) (2) (3) (4) 2. first 25% of the Share Options granted 12 October 2012 to 12 October 2019 second 25% of the Share Options granted 12 October 2013 to 12 October 2019 third 25% of the Share Options granted 12 October 2014 to 12 October 2019 fourth 25% of the Share Options granted 12 October 2015 to 12 October 2019
The Share Options are subject to vesting scale in three tranches. The exercise periods are as follows: (1) (2) (3) first 25% of the Share Options granted 28 November 2013 to 28 November 2020 second 25% of the Share Options granted 28 November 2014 to 28 November 2020 third 50% of the Share Options granted 28 November 2015 to 28 November 2020
3.
4,050,000 Share Options lapsed in accordance with the terms of the Share Option Scheme during the six months ended 30 June 2013.
48
Independent Review Report to the Board of Directors of Mongolian Mining Corporation (Incorporated in the Cayman Islands with limited liability)
INTRODUCTION
We have reviewed the interim financial report set out on pages 50 to 78 which comprises the consolidated balance sheet of Mongolian Mining Corporation (the Company) as of 30 June 2013 and the related consolidated statement of comprehensive income, the consolidated statement of changes in equity and condensed consolidated cash flow statement for the six months period then ended and explanatory notes. The Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited require the preparation of an interim financial report to be in compliance with the relevant provisions thereof and International Accounting Standard 34, Interim financial reporting, issued by the International Accounting Standards Board. The directors are responsible for the preparation and presentation of the interim financial report in accordance with International Accounting Standard 34. Our responsibility is to form a conclusion, based on our review, on the interim financial report and to report our conclusion solely to you, as a body, in accordance with our agreed terms of engagement, and for no other purpose. We do not assume responsibility towards or accept liability to any other person for the contents of this report.
SCOPE OF REVIEW
We conducted our review in accordance with Hong Kong Standard on Review Engagements 2410, Review of interim financial information performed by the independent auditor of the entity, issued by the Hong Kong Institute of Certified Public Accountants. A review of the interim financial report consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Hong Kong Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
CONCLUSION
Based on our review, nothing has come to our attention that causes us to believe that the interim financial report as at 30 June 2013 is not prepared, in all material respects, in accordance with International Accounting Standard 34, Interim financial reporting. KPMG Certified Public Accountants 8th Floor, Princes Building 10 Chater Road Central, Hong Kong 27 August 2013
49
50
51
52
53
BASIS OF PREPARATION
This interim financial report has been prepared in accordance with the applicable disclosure provisions of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited (the Listing Rules), including compliance with International Accounting Standard 34, Interim financial reporting, (IAS 34) issued by the International Accounting Standards Board (IASB). It was authorised for issue on 27 August 2013. The interim financial report has been prepared in accordance with the same accounting policies adopted in the 2012 annual financial statements, except for the accounting policy changes that are expected to be reflected in the 2013 annual financial statements. Details of these changes in accounting policies are set out in Note 3. The preparation of an interim financial report in conformity with IAS 34 requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses on a year to date basis. Actual results may differ from these estimates. The interim financial report contains condensed consolidated financial statements and selected explanatory notes. The notes include an explanation of events and transactions that are significant to an understanding of the changes in financial position and performance of the Group since the 2012 annual financial statements. The condensed consolidated interim financial statements and notes thereon do not include all of the information required for full set of financial statements prepared in accordance with International Financial Reporting Standards (IFRSs). The interim financial report is unaudited, but has been reviewed by KPMG in accordance with Hong Kong Standard on Review Engagements 2410, Review of interim financial information performed by the independent auditor of the entity, issued by the Hong Kong Institute of Certified Public Accountants. KPMGs independent review report to the Board of Directors is included on page 49. The financial information relating to the financial year ended 31 December 2012 that is included in the interim financial report as being previously reported information does not constitute the Groups annual financial statements prepared under IFRSs for that financial year but is derived from those financial statements. The Groups annual financial statements for the year ended 31 December 2012 are available from the Companys registered office. The Companys auditors have expressed an unqualified opinion on those financial statements in their report dated 11 March 2013.
54
The Group has not applied any new standard or interpretation that is not yet effective for the current accounting period. Amendments to IAS 1, Presentation of financial statements-Presentation of items of other comprehensive income The amendments to IAS 1 require entities to present the items of other comprehensive income that would be reclassified to profit or loss in the future if certain conditions are met separately from those that would never be reclassified to profit or loss. The Groups presentation of other comprehensive income in these financial statements has been modified accordingly. IFRS 12, Disclosure of interests in other entities IFRS 12 brings together into a single standard all the disclosure requirements relevant to an entitys interests in subsidiaries, joint arrangements, associates and unconsolidated structured entities. The disclosures required by IFRS 12 are generally more extensive than those previously required by the respective standards. Since those disclosure requirements only apply to a full set of financial statements, the Group has not made additional disclosures in this interim financial report as a result of adopting IFRS 12. IFRS 13, Fair value measurement IFRS 13 replaces existing guidance in individual IFRSs with a single source of fair value measurement guidance. IFRS 13 also contains extensive disclosure requirements about fair value measurements for both financial instruments and non-financial instruments. Some of the disclosures are specifically required for financial instruments in the interim financial reports. The Group has provided those disclosures in note 27. The adoption of IFRS 13 does not have any material impact on the fair value measurements of the Groups assets and liabilities.
55
56
SEGMENT REPORTING
The Group has one business segment, the mining, processing, transportation and sale of coal. The majority of its customers are located in China. Based on information reported to the CODM for the purpose of resource allocation and performance assessment, the Groups only operating segment is the mining, processing, transportation and sale of coal. Accordingly, no additional business and geographical segment information are presented.
5 REVENUE
The Group is principally engaged in the mining, processing, transportation and sale of coal. Revenue represents the sales value of goods sold to customers exclusive of value added or sales taxes and after deduction of any trade discounts and volume rebates. The amount of each significant category of revenue recognised during the six months ended 30 June 2013 is as follows: Six months ended 30 June 2013 USD000 Washed hard-coking coal (HCC) Washed semi-soft coking coal (SSCC) Washed thermal coal (middlings) Raw coal (ROM coal) 216,387 2,452 26,025 2,985 247,849 2012 USD000 174,984 2,658 29,965 25,426 233,033
COST OF REVENUE
Six months ended 30 June 2013 USD000 Mining costs Processing costs Transportation costs Others
#
Others include USD15,803,000 (six months ended 30 June 2012: USD18,652,000) relating to the royalty tax on the coal sold.
57
Borrowing costs have been capitalised at a rate of 7.9% and 8.7% per annum for the six months ended 30 June 2013 and 2012, respectively.
58
Pursuant to the relevant labour rules and regulations in Mongolia, the Group participates in defined contribution retirement benefit schemes (the Schemes) organised by the Government of Mongolia (the GoM) whereby the Group is required to make contributions to the Schemes at a rate of 7% of the eligible employees salaries. Contributions to the Schemes vest immediately. The Group has no other material obligation for the payment of pension benefits beyond the annual contributions described above. (c) Other items: Six months ended 30 June 2013 USD000 Depreciation and amortisation Operating lease charges: minimum lease payments Costs of inventories 29,315 2,707 219,546 2012 USD000 23,702 2,358 170,880
INCOME TAX
(a) Income tax in the consolidated statement of comprehensive income represents: Six months ended 30 June 2013 USD000 Current tax Deferred taxation 3,344 (1,561) 1,783 2012 USD000 10,897 (1,951) 8,946
59
Notes: (i) Pursuant to the income tax rules and regulations of Mongolia, the Group is liable to Mongolian Enterprise Income Tax at a rate of 10% of first Mongolian National Togrog (MNT ) 3 billion taxable income and 25% of the remaining taxable income for the six months ended 30 June 2013 and 2012. (ii) Pursuant to the rules and regulations of the Cayman Islands, the Group is not subject to any income tax in the Cayman Islands. The Group is not subject to Hong Kong, Luxembourg and Gibraltar profits tax as it has no assessable income arising in or derived from Hong Kong, Luxembourg and Gibraltar during the six months ended 30 June 2013 and 2012. (iii) Non-deductible items mainly represent the non-deductible expenses and the unrealised exchange losses which are non-deductible pursuant to the income tax rules and regulations of Mongolia during the six months ended 30 June 2013 and 2012.
60
12 CONSTRUCTION IN PROGRESS
The construction in progress is mainly related to coal handling and preparation plant and other mining related machinery and equipment. Included in construction in progress as at 31 December 2012 was an amount of USD60 million relating to the railway base infrastructure between Ukhaa Khudag coking coal mine and Gashuun Sukhait border check point of Mongolia (the UHG-GS Railway ) under a Build-Operate-Transfer Concession Agreement (the Concession Agreement) with the GoM. On 6 May 2013, the GoM, represented by the Ministry of Road and Transportation (MRT), the State Property Committee (SPC), Mongolian Railway (MTZ), and the Group (together, the Parties) signed an agreement pursuant to which the Parties agreed upon the terms and conditions according to which the Concession Agreement is terminated, and the existing contracts and obligations for the construction of the UHG-GS Railway will be reassigned to MTZ and/or its designated entity. The compensation amount for all the costs incurred by the Group in relation to the construction of the UHG-GS Railway was confirmed and agreed to be MNT93,677,314,158, of which MNT9,347,290,047 related outstanding payables to the Engineering Procurement and Construction (EPC) contractor of the Project has been assumed by the GoM, after which the reimbursable amount totals to MNT84,330,024,111. This amount is to be further decreased to MNT83,825,730,412 (equivalent to USD57,964,000), as a result of: a. exclusion of withholding tax calculation amounting to MNT49,108,109 accrued to a contractor, due to the reason that the contractor is to receive the payment under the name of its Mongolian subsidiary;
61
Upon the termination of the Concession Agreement, the construction in progress relating to the UHG-GS Railway with the net book value of USD57 million (see Note 17(c)) was derecognised resulting a gain of USD7 million credited to other net income in the consolidated statement of comprehensive income.
13 LEASE PREPAYMENTS
Lease prepayments comprise interests in leasehold land held for own use under operating leases located in Mongolia, with original lease period from 15 years to 60 years.
14 INTANGIBLE ASSETS
Intangible assets represent the acquired mining right and the operating right of paved road.
16 INVENTORIES
At 30 June 2013 USD000 Coal Materials and supplies 59,065 17,990 77,055 At 31 December 2012 USD000 72,150 18,140 90,290
As at 30 June 2013, certain of the Groups borrowings were secured by the Groups coal inventory of USD49,970,000 (31 December 2012: USD58,922,000) (see Note 19).
62
63
All other receivables were expected to be recovered or expensed off within one year.
As at 30 June 2013, certain of the Groups borrowings were secured by the Groups cash at bank of USD19,344,000 (31 December 2012: USD9,690,000) (see Note 19).
64
19 BORROWINGS
(a) The Groups long-term interest-bearing borrowings comprise: At 30 June 2013 USD000 Bank loan (secured) Less: Current portion Less: Unamortised transaction costs 306,364 (101,818) (5,004) 199,542 At 31 December 2012 USD000 337,273 (81,818) (6,342) 249,113
At 30 June 2013, the Groups long-term interest-bearing borrowings from European Bank for Reconstruction and Development, Nederlandse Financierings-Maatschappij Voor Ontwikkelingslanden N.V., and Deutsche Investitions-und Entwicklungsgesellschaft mbH of USD98,182,000 (31 December 2012: USD103,636,000), USD22,909,000 (31 December 2012: USD26,182,000) and USD15,273,000 (31 December 2012: USD17,455,000), respectively, bearing interest of 6 months LIBOR + 3.25%~3.75%, were secured by the Groups property, plant and equipment (see Note 11) and cash at bank (see Note 18). At 30 June 2013, the Groups long-term interest-bearing borrowings from Standard Bank of South Africa Ltd. of USD170,000,000 (31 December 2012: USD190,000,000), bearing interest of LIBOR + 5.25%, were secured by the Groups cash at bank (see Note 18) and inventory (see Note 16). The Groups long-term borrowings are repayable as follows: At 30 June 2013 USD000 Within 1 year or on demand After 1 year but within 2 years After 2 years but within 5 years 101,818 141,818 62,728 306,364 (b) The Groups short-term interest-bearing borrowings comprise: At 30 June 2013 USD000 Bank loans Unsecured Current portion of long-term borrowings (bank loans) 40,000 101,818 141,818 At 31 December 2012 USD000 81,818 81,818 At 31 December 2012 USD000 81,818 101,818 153,637 337,273
In the first half of 2013, the Group obtained USD20,000,000 short-term loan from Trade and Development Bank of Mongolia with interest rate of 9.0% per annum and USD20,000,000 short-term loan from Golomt Bank of Mongolia with interest rate of 9.0% per annum.
65
Notes: (i) (ii) All trade payables are due and payable on presentation or within one month. Receipts in advance represent payments in advance made by third party customers in accordance with the terms set out in respective sales agreements. (iii) Amounts due to related parties represent payables for equipment, construction work and services provided, which are unsecured, interest-free and have no fixed terms of repayments (see Note 28(a)). (iv) On 27 November 2012, the Company issued two promissory notes to QGX Holdings Ltd., each in the amount of USD52,500,000, and shall bear interest at a rate of 3.0% per annum commencing on the issue date to the maturity date. The original maturity date was 22 November 2013. On 8 February 2013, an amendment agreement was signed by the Company and QGX Holdings Ltd. to extend the maturity date of two promissory notes from 22 November 2013 to 31 March 2014 and 31 December 2014, respectively. (v) Others represent accrued expenses, payables for staff related costs and other deposits.
All of the other payables and receipts in advance are expected to be settled or recognised in profit or loss within one year or are repayable on demand.
66
21 CONVERTIBLE BOND
Liability component USD000 At 1 January 2012 Interest charged during the year Interest payable Fair value adjustment At 31 December 2012 At 1 January 2013 Interest charged during the period (Note 7(a)) Interest payable Principal repaid amount At 30 June 2013 81,079 6,766 (2,845) 85,000 85,000 1,034 (1,034) (85,000) Derivative component USD000 2,429 (2,429) Total USD000 83,508 6,766 (2,845) (2,429) 85,000 85,000 1,034 (1,034) (85,000)
On 1 June 2011, the Company issued the USD85,000,000 aggregate principal amount convertible bond (convertible bond) to QGX Holdings Ltd. (Bondholder), related to the acquisition of BN mine. The convertible bond bears interest at 2.0% per annum. If the Groups consolidated leverage ratio exceeds 5.5:1, the interest rate of the convertible bond shall increase to 4.0% per annum. The initial maturity date of the convertible bond is 1 December 2012 and shall be extended but no later than 21 months from 1 June 2011. The convertible bond has been accounted for as a hybrid financial instrument containing both a derivative component and a liability component. The convertible bond has been paid on 22 April 2013.
22 SENIOR NOTES
USD000 At 1 January 2012 Issuance of senior notes Transaction costs Interest charged during the year Interest payable At 31 December 2012 At 1 January 2013 Interest charged during the period (Note 7(a)) Interest payable At 30 June 2013 604,920 (13,213) 41,417 (40,233) 592,891 592,891 27,101 (26,625) 593,367
67
68
The movement of the number and weighted average exercise price of share options are as follows: 2013 Exercise Price HKD Outstanding at 1 January Granted during the period/year Forfeited during the period/year Outstanding at 30 June/ 31 December Exercisable at 30 June/ 31 December 6.66 7,463 6.66 8,475 5.47 52,600 5.56 56,650 5.56 6.66 Number of options 000 56,650 (4,050) 2012 Exercise Price HKD 6.66 3.92 6.66 Number of options 000 34,900 22,750 (1,000)
The options outstanding at 30 June 2013 had an exercise price of HKD6.66 or HKD3.92 (2012: HKD6.66 or HKD3.92) per share and a weighted average remaining contractual life of 6.8 years (2012: 7.2 years).
69
24 PROVISIONS
At 30 June 2013 USD000 Accrued reclamation obligations Others Less: Current portion 15,362 1,500 16,862 (1,500) 15,362 At 31 December 2012 USD000 15,538 1,500 17,038 (1,500) 15,538
The accrual for reclamation costs has been determined based on managements best estimates. The estimate of the associated costs may be subject to change in the near term when the reclamation on the land from current mining activities becomes apparent in future periods. At the balance sheet date, the Group reassessed the estimated costs and adjusted the accrued reclamation obligations, where necessary. The Groups management believes that the accrued reclamation obligations at 30 June 2013 are adequate and appropriate. The accrual is based on estimates and therefore, the ultimate liability may exceed or be less than such estimates. The movement of the accrued reclamation cost is as follows: 2013 USD000 At 1 January Adjustment of estimations Accretion expense (Note 7(a)) Exchange adjustments At 30 June/31 December 15,538 19 396 (591) 15,362 2012 USD000 11,110 3,430 1,070 (72) 15,538
70
71
Fair value measurements as at 31 December 2012 using Quoted Fair value at 31 December 2012 USD000 Recurring fair value measurement Financial assets: Derivative financial instruments: Redemption option embedded in senior notes Financial liabilities: Derivative financial instruments: Conversion option embedded in convertible bond 2,429 2,429 12,420 12,420 prices in active market for identical assets (Level 1) USD000 Significant other observable inputs (Level 2) USD000 Significant unobservable inputs (Level 3) USD000
72
The fair value of redemption option embedded in senior notes is determined using binomial model and the significant unobservable input used in the fair value measurement is expected volatility. The fair value measurement is positively correlated to the expected volatility. As at 30 June 2013, it is estimated that with all other variables held constant, an increase/decrease in the expected volatility by 1% would have decreased/increased the Groups loss by USD300,000. The movement during the period in the balance of Level 3 fair value measurements is as follows: At 30 June 2013 USD000 Redemption option embedded in senior notes: At 1 January Changes in fair value recognized in profit or loss during the period At 30 June/31 December (8,120) 4,300 At 30 June 2013 USD000 Conversion option embedded in convertible bond: At 1 January Changes in fair value recognized in profit or loss during the period At 30 June/31 December (2,429) 2,429 7,500 12,420 At 31 December 2012 USD000 12,420 4,920 At 31 December 2012 USD000
The changes in fair value arising from the remeasurement of the redemption option and conversion option embedded in senior notes and convertible bond are presented in finance cost/income in the consolidated statement of comprehensive income.
73
Particulars of significant transactions between the Group and the above related parties during the six months ended 30 June 2013 are as follows: Six months ended 30 June 2013 USD000 Ancillary services (Note (i)) Lease of property, plant and equipment (Note (ii)) Purchase of equipment and construction work (Note (iii)) Finance leases of equipment (Note (iv)) Sales of property, plant and equipment (Note (v)) 12,011 575 3,041 21 643 2012 USD000 11,459 436 2,791 186
74
75
29 COMMITMENTS
(a) Capital commitments Capital commitments outstanding at respective balance sheet dates not provided for in the interim financial report were as follows: At 30 June 2013 USD000 Contracted for Authorised but not contracted for 31,297 68,763 100,060 (b) Operating lease commitments (i) At 30 June 2013, the total future minimum lease payments under non-cancellable operating leases are payable as follows: At 30 June 2013 USD000 Within 1 year After 1 year but within 5 years 2,113 986 3,099 At 31 December 2012 USD000 2,823 1,593 4,416 At 31 December 2012 USD000 35,409 69,427 104,836
76
29 COMMITMENTS (continued)
(b) Operating lease commitments (continued) (ii) The Group leases certain buildings through operating leases. These operating leases do not contain provisions for contingent lease rentals. None of the agreements contain escalation provisions that may require higher future rental payments. (c) Environmental contingencies Historically, the Group has not incurred any significant expenditure for environmental remediation. Except for the accrued reclamation obligations as disclosed in Note 24, and amounts incurred pursuant to the environment compliance protection and precautionary measures in Mongolia, the Group has not incurred any other significant expenditure for environmental remediation, is currently not involved in any other environmental remediation, and has not accrued any other amounts for environmental remediation relating to its operations. Under existing applicable legislations, the directors believe that there are no probable liabilities that will have a material adverse effect on the financial position or operating results of the Group. Environmental liabilities are subject to considerable uncertainties which affect the Groups ability to estimate the ultimate cost of remediation efforts. The outcome of environmental liabilities under future environmental legislations cannot be estimated reasonably at present and which could be material. (d) Contingency in respect of tax dispute The Group received two decisions (the Decisions), dated 26 December 2012, made by the state customs inspectors of the General Customs Office of Mongolia regarding the results of the postclearance audit made in relation to import activities for construction of coal handling and preparation plant module I and II. The Group was claimed for additional customs duties of USD1,370,000, VAT of USD2,877,000 and related penalty of USD1,274,000. The Group does not agree with the Decisions and commenced a defense action against the Decisions in the Capital Administrative Court of Mongolia. The first instance court decisions are anticipated to be available in the third quarter of 2013. The Group believes that it has legal grounds not to agree with the Decisions and will provide all reasonable. However, it is difficult to estimate the outcome of the litigation at this early stage. If the Group were to found liable to the claim, based upon final courts decision, the under-paid customs duties and VAT would result in an increase in the cost of the Groups property, plant and equipment and the penalty would be charged to the Groups profit or loss.
77
29 COMMITMENTS (continued)
(e) Contingency in respect a claim filed by the Lawyers Association for Environment The Group received a claim of approximately USD36,120,000 on 28 March 2013, filed in a district court of Ulaanbaatar by the Lawyers Association for Environment (LAE) regarding allegations against the Group in relation to possible damages to the environment due to its coal hauling operation. The first instance court hearing was held on 8 August 2013 and the court ruled in favour of LAE. The Group does not agree with the decision and will file an appeal to the appeal court in due course and will defend vigorously. The Group believes that it has legal grounds to appeal to all instances of court and would provide all reasonable arguments for such appeals. However, it is difficult to predict the final outcome. If the Group were to be found liable to the claim, the claimed amount would be charged to the Groups profit or loss.
78
79
Director(s) DP EBITDA Employees Written Guidelines EPC Fexos Ganqimaodu or GM Gashuun Sukhait or GS GoM Group Guiding Principle
Director(s) of the Company Democratic Party Earnings before interest, tax, depreciation and amortisation The Model Code for securities transactions by relevant employees Engineering Procurement and Construction Fexos Limited The China side of the China-Mongolia border crossing The Mongolia side of the China-Mongolia border crossing Government of Mongolia The Company and its subsidiaries The Guiding Principles for Business and Human Rights endorsed by the United Nations
Hard coking coal Hong Kong Dollar Health, Safety and Environment International Accounting Standards International Accounting Standards Board International Financial Reporting Standards Joint Ore Reserves Committee of The Australian Institute of Mining and Metallurgy, Australian Institute of Geoscientists and Minerals Council of Australia
Kerry Asset Management Limited Kerry Group Limited Kerry Holdings Limited kilometre Kerry Mining (Mongolia) Limited
80
Kerry Mining (UHG) Limited The Lawyers Association for Environment The Rules Governing the Listing of Securities on the Stock Exchange of Hong Kong Limited life-of-mine Lost Time Injury Frequency Rate Washed thermal coal A concentration or occurrence of material of intrinsic economic interest in or on the earths crust in such form, quality and quantity that there are reasonable prospects for eventual economic extraction. The location, quantity, quality, geological characteristics and continuity of a mineral resource are known, estimated or interpreted from specific geological evidence and knowledge. Mineral resources are sub-divided, in order of increasing geological confidence, into inferred, indicated and measured categories Mongolian National Togrog The Model Code for Securities Transactions by Directors of Listed Issuers Ministry of Road and Transportation Million tonnes Mongolian Railway Norwest Corporation National Statistical Office The main type of mine designed to extract minerals close to the surface; also known as open cut
ore
A naturally occurring solid material from which a metal or valuable mineral can be extracted profitably
Parliament of Mongolia The economically mineable part of an indicated and, in some circumstances, a measured mineral resource demonstrated by at least a preliminary feasibility study. This study must include adequate information on mining, processing, metallurgical, economic and other relevant factors that demonstrate, at the time of reporting, that economic extraction can be justified
81
Generally means coal that has not been washed and processed Renminbi Run-of-mine, the as-mined material during room and pillar mining operations as it leaves the mine site (mined glauberite ore and out-of-seam dilution material)
RPM seam
RungePincockMinarco Limited A stratum or bed of coal or other mineral; generally applied to large deposits of coal
The Stock Exchange of Hong Kong Limited Securities and Futures Ordinance Ordinary share(s) of USD0.01 each in the share capital of the Company The share options which were granted under the Share Option Scheme to eligible participants to subscribe for Shares of the Company
A share option scheme which was adopted by the Company on 17 September 2010
Share purchase agreement entered by the Company and its subsidiary Mongolian Coal Corporation Limited with Quincunx (BVI) Ltd and Kerry Mining (Mongolia) Limited in relation to the acquisition of the entire issued share capital of QGX Coal Ltd
soum
State Property Committee SRK Consulting (Australasia) Pty Ltd Semi-soft coking coal A facility agreement with Standard Bank of South Africa Ltd as the original lender, and Standard Bank Plc as the lead arranger
Law on Regulation of Foreign Investment Business Entities Operating in Sectors of Strategic Importance
82
The ratio of the amount of waste removed (in bank cubic metres) to the amount of coal or minerals (in tonnes) extracted by open-pit mining methods
Tavan Tolgoi
The coal formation located in South Gobi, Mongolia which includes our UHG deposit
a unified railway project The Group participates in defined contribution retirement benefit schemes Also referred to as steam coal or steaming coal, thermal coal is used in combustion processes by power producers and industrial users to produce steam for power and heat. Thermal coal tends not to have the carbonisation properties possessed by coking coals and generally has lower heat value and higher volatility than coking coal
THG THG Mining License TKH tonne Tsogttsetsii UHG UHG deposit
Tsaihkar Khudag Mining License MV-017336 Tsagaan Khad Metric ton Tsogttsetsii soum is the location where Tavan Tolgoi sits Ukhaa Khudag Ukhaa Khudag deposit located in the Tavan Tolgoi coalfield which includes both aboveground (<300m) and underground (>300m) deposits
UHG-GS Railway
the railway base infrastructure between Ukhaa Khudag coking coal mine and Gashuun Sukhait border check point of Mongolia
UHG mine UHG Mining License USD VAT washed coal WSA
The aboveground (<300m) portion of our UHG deposit The Mining License MV-11952 United States Dollar Value added tax Coals that have been washed and processed to reduce its ash content World Steel Association
83
Appendix I
SUMMARY
The UHG JORC reserve estimate as at 31 December 2012 is detailed by seam in Tables 1-1, 1-2 and 1-3. Table 1-1: Total Proved UHG Reserves Proved Seam 12 11 10B 10A 9B 9A 8C 8B 8A 7B 7A 6 5A 4C 4B 4A 3A 0CU 0CL 0CL2L1 0BU 0BL 0AU 0AL Total Total Coking (Mt) Total Thermal (Mt) Total Proved (Mt) ROM Coal (Mt) 0.2 0.6 0.9 1.9 9.5 2.4 0.1 0.7 10.6 3.3 5.2 2.3 4.3 18.9 9.8 18.5 19.8 38.8 1.2 9.2 6.2 24.9 28.6 0.7 218 Ash Calorific Value (%) 32.0 41.2 43.2 34.8 25.1 36.5 48.3 44.7 25.8 34.2 35.6 41.6 37.0 24.5 35.8 31.4 29.9 27.0 39.7 38.7 36.5 24.7 39.6 43.0 31.0 4,750 5,830 4,700 4,430 5,170 (kcal/kg) Total Sulphur (%) 0.9 0.8 0.8 1.2 1.4 1.4 1.1 1.1 1.3 1.3 1.2 1.0 1.0 0.9 1.0 1.0 1.1 1.1 1.2 1.0 1.0 1.0 0.9 0.9 1.1 155 64 218
(Note: Estimate has been rounded to reflect accuracy, ROM Coal and Qualities @ 5% total moisture)
84
Appendix I
Table 1-2: Total Probable UHG Reserves Probable Seam 12 11 10B 10A 9B 9A 8C 8B 8A 7B 7A 6 5A 4C 4B 4A 3A 0CU 0CL 0CL2L1 0BU 0BL 0AU 0AL Total Total Coking (Mt) Total Thermal (Mt) Total Probable (Mt) ROM Coal (Mt) 0.8 2.9 1.5 1.8 1.1 1.0 0.0 0.2 6.2 1.2 4.2 2.8 2.2 17.5 8.7 14.9 13.6 7.7 0.7 1.3 2.1 1.1 3.5 0.1 97 Ash Calorific Value (%) 34.8 35.2 45.0 31.6 32.6 36.6 48.5 46.7 23.8 37.6 37.2 41.8 37.4 26.2 35.4 35.7 36.4 31.4 44.0 41.8 36.8 34.5 39.9 43.0 33.6 4,690 4,910 4,630 4,240 4,690 (kcal/kg) Total Sulphur (%) 0.8 0.9 1.3 1.4 1.4 1.2 1.1 1.2 1.1 1.2 1.0 1.0 1.1 0.8 1.0 1.0 1.0 1.0 1.2 1.0 0.8 0.9 0.8 0.8 1.0 81 16 97
(Note: Estimate has been rounded to reflect accuracy, ROM Coal and Qualities @ 5% total moisture)
85
Appendix I
Table 1-3: Total UHG Reserves Total Open Cut Coal Reserve Seam 12 11 10B 10A 9B 9A 8C 8B 8A 7B 7A 6 5A 4C 4B 4A 3A 0CU 0CL 0CL2L1 0BU 0BL 0AU 0AL Total Total Coking (Mt) Total Thermal (Mt) Total Reserves (Mt) ROM Coal (Mt) 1.0 3.5 2.4 3.7 10.5 3.3 0.2 0.9 16.7 4.4 9.4 5.0 6.5 36.3 18.5 33.4 33.4 46.5 1.9 10.5 8.3 26.1 32.1 0.9 315 Ash Calorific Value (%) 34.1 36.3 44.3 33.3 25.9 36.6 48.3 45.1 25.1 35.1 36.3 41.7 37.1 25.3 35.6 33.3 32.6 27.7 41.3 39.1 36.5 25.1 39.7 43.0 31.8 4,730 5,790 4,700 4,400 5,120 (kcal/kg) Total Sulphur (%) 0.9 0.9 1.1 1.3 1.4 1.3 1.1 1.1 1.2 1.3 1.1 1.0 1.0 0.9 1.0 1.0 1.1 1.1 1.2 1.0 0.9 1.0 0.9 0.9 1.0 236 80 315
(Note: Estimate has been rounded to reflect accuracy, ROM Coal and Qualities @ 5% total moisture)
86
Appendix I
The BN JORC reserve estimate as at 31 December 2012 is detailed by seam in Table 2-1, 2-2 and 2-3. Table 2-1: Total BN Proved Reserves Seam V U T R Q N K J I H G F Total Mt (@ 6% Mois) 0.0 8.1 22.1 2.0 2.0 15.3 9.4 11.2 9.7 30.3 23.3 7.4 141 Proved Coal Reserves Ash (% ad) 0.0 43.2 27.1 42.4 44.9 43.7 45.5 34.1 30.3 28.6 49.8 32.5 36.7 CSN (ad) 0.0 5.0 3.0 4.0 2.0 2.0 5.0 5.0 4.0 4.0 2.0 4.0 4.0 CV (kcal/kg ad) 0.0 5,820 6,730 6,250 5,710 5,370 5,810 6,270 6,430 6,690 5,490 6,280 6,150 Total Sulphur (% ad) 0.0 0.9 1.1 0.9 0.8 0.9 1.0 1.2 0.9 1.1 1.2 0.9 1.0 118 23 141
Table 2-2: Total BN Probable Reserves Seam V U T R Q N K J I H G F Total Probable Coal Reserves Mt Ash (@ 6% Mois) (% ad) 2.6 1.0 0.0 6.6 1.3 1.3 2.7 3.5 0.5 2.3 1.7 0.5 24 43.6 47.7 18.2 41.6 46.3 43.8 43.5 42.0 31.4 29.0 50.8 26.9 41.7 CSN (ad) 4.0 4.0 3.0 4.0 2.0 3.0 5.0 5.0 4.0 4.0 2.0 4.0 4.0 CV (kcal/kg ad) 6,250 5,350 6,360 6,250 5,720 5,570 5,770 6,360 6.380 6,640 5,360 6,270 6,080 Total Sulphur (% ad) 1.0 0.8 1.4 1.0 0.9 0.8 1.0 1.0 0.9 1.2 1.0 0.8 1.0 22 2 24
87
Appendix I
Table 2-3: Total BN Reserves Total Coal Reserves Seam V U T R Q N K J I H G F Total Mt (@ 6% Mois) 2.7 9.0 22.1 8.6 3.3 16.6 12.1 14.7 10.2 32.6 25.5 7.9 165 Ash (% ad) 43.5 43.6 27.1 41.8 45.4 43.7 45.1 36.0 30.4 28.6 49.9 32.1 37.4 CSN (ad) 4.0 5.0 3.0 4.0 2.0 3.0 5.0 5.0 4.0 4.0 2.0 4.0 4.0 CV (kcal/kg ad) 6,250 5,770 6,730 6,250 5,720 5,380 5,800 6,290 6,430 6,690 5,480 6,280 6,140 Total Sulphur (% ad) 1.0 0.9 1.1 1.0 0.9 0.9 1.0 1.1 0.9 1.1 1.2 0.9 1.0 140 25 165
(Note: Estimate has been rounded to reflect accuracy, Total Coal Reserves @ 6% total moisture)
88