Picture of Pan African Resources logo

PAF Pan African Resources News Story

0.000.00%
gb flag iconLast trade - 00:00
Basic MaterialsSpeculativeLarge CapHigh Flyer

REG-Pan African Resources PLC: Interim Results for the 6 months ended 31 Dec 2016 <Origin Href="QuoteRef">PAFR.L</Origin> - Part 2

- Part 2: For the preceding part double click  ID:nPRrL8BD7a 

                          127,358,179   126,620,650       112,043,676 
 Realisation of equity reserve                          (10,701,093)  (10,701,093)      (10,701,093) 
 Treasury capital reserve                               (25,376,743)  (25,376,743)                 - 
 Merger reserve                                         (10,705,308)  (10,705,308)      (10,705,308) 
 Other reserves                                                    -       317,509         (140,016) 
 Equity attributable to owners of the parent             173,949,280   150,975,202       127,600,469 
 Total equity                                            173,949,280   150,975,202       127,600,469 
 Non-current liabilities                                                                             
 Long term provisions                                     12,178,362    10,432,986        10,271,027 
 Long term liabilities                                    29,575,681    18,456,309        11,495,041 
 Deferred taxation                                        49,659,486    40,616,337        32,667,521 
                                                          91,413,529    69,505,632        54,433,589 
 Current liabilities                                                                                 
 Trade and other payables                                 21,637,419    18,743,235        13,014,779 
 Financial and instrument liabilities                      1,195,181     5,945,399                 - 
 Current portion of long term liabilities                  7,694,263     6,980,711         4,247,021 
 Bank overdraft                                                    -             -           443,171 
 Current tax liability                                     1,612,971       541,794         1,245,384 
                                                          32,139,834    32,211,139        18,950,355 
 TOTAL EQUITY AND LIABILITIES                            297,502,643   252,691,973       200,984,413 

   

                                                   31 December 2016   30 June 2016  31 December 2015  
                                                      (Unaudited)     (Unaudited)      (Unaudited)    
                                                          ZAR             ZAR              ZAR        
 ASSETS                                                                                               
 Non-current assets                                                                                   
 Property, plant and equipment and mineral rights      3,854,043,857  3,772,544,439     3,521,618,148 
 Other intangible assets                                   2,016,834      2,437,592         4,542,773 
 Deferred taxation                                        27,064,491     22,096,084         2,722,464 
 Long term inventory                                       3,696,114      3,696,114                 - 
 Goodwill                                                303,491,812    303,491,812       303,491,812 
 Investments                                                       -     25,105,331        15,608,118 
 Rehabilitation trust fund                               319,535,037    321,498,339       321,927,319 
                                                       4,509,848,145  4,450,869,711     4,169,910,634 
 Current assets                                                                                       
 Inventories                                             105,357,405     87,008,537        93,388,634 
 Current tax asset                                        14,943,239     16,792,156        15,123,957 
 Trade and other receivables                             276,830,935    277,757,811       162,893,843 
 Cash and cash equivalents                                68,403,735     52,593,979                 - 
                                                         465,535,314    434,152,483       271,406,434 
 Non-current assets held for sale                          1,322,750      1,322,750                 - 
 TOTAL ASSETS                                          4,976,706,209  4,886,344,944     4,441,317,068 
 EQUITY AND LIABILITIES                                                                               
 Capital and reserves                                                                                 
 Share capital                                           269,660,040    269,660,040       244,752,779 
 Share premium                                         1,638,563,371  1,638,563,371     1,323,632,626 
 Translation reserve                                               -              -                 - 
 Share option reserve                                     17,157,178     13,957,178        13,957,178 
 Retained earnings                                     1,807,077,209  1,789,877,978     1,470,428,459 
 Realisation of equity reserve                         (140,624,130)  (140,624,130)     (140,624,130) 
 Treasury capital reserve                              (548,619,802)  (548,619,802)                 - 
 Merger reserve                                        (154,707,759)  (154,707,759)     (154,707,759) 
 Other reserves                                                    -      6,280,332       (3,218,975) 
 Equity attributable to owners of the parent           2,888,506,107  2,874,387,208     2,754,220,178 
 Total equity                                          2,888,506,107  2,874,387,208     2,754,220,178 
 Non-current liabilities                                                                              
 Long term provisions                                    205,828,928    206,364,460       236,130,911 
 Long term liabilities                                   499,864,488    362,640,753       264,270,992 
 Deferred taxation                                       839,304,908    803,391,140       751,026,310 
                                                       1,544,998,324  1,372,396,353     1,251,428,213 
 Current liabilities                                                                                  
 Trade and other payables                                365,698,348    370,741,187       299,209,765 
 Financial and instrument liabilities                     20,200,000    117,600,000                 - 
 Current portion of long term liabilities                130,042,281    140,503,506        97,639,018 
 Bank overdraft                                                    -              -        10,188,509 
 Current tax liability                                    27,261,149     10,716,690        28,631,385 
                                                         543,201,778    639,561,383       435,668,677 
 TOTAL EQUITY AND LIABILITIES                          4,976,706,209  4,886,344,944     4,441,317,068 

Consolidated Statement of Profit or Loss and Other Comprehensive Income for
the period ended 31 December 2016

                                                                    31 December 2016  31 December 2015  31 December 2016  31 December 2015  
                                                                       (Unaudited)       (Unaudited)       (Unaudited)       (Unaudited)    
                                                                           GBP               GBP               ZAR               ZAR        
 Revenue                                                                  105,046,160        75,632,034     1,878,225,336     1,575,415,260 
 Gold sales                                                                90,088,444        73,752,127     1,610,781,384     1,536,256,799 
 Platinum sales                                                             2,374,978         1,879,907        42,464,600        39,158,461 
 Coal sales                                                                12,582,738                 -       224,979,352                 - 
 Realisation costs                                                        (1,548,366)         (269,483)      (27,684,793)       (5,613,341) 
 On – mine revenue                                                        103,497,794        75,362,551     1,850,540,543     1,569,801,919 
 Gold cost of production                                                 (65,188,472)      (48,935,400)   (1,165,569,862)   (1,019,324,382) 
 Platinum cost of production                                              (2,300,055)       (1,650,617)      (41,125,002)      (34,382,330) 
 Coal cost of production                                                 (10,567,754)                 -     (188,951,438)                 - 
 Mining depreciation                                                      (6,449,740)       (5,276,624)     (115,321,349)     (109,912,069) 
 Mining profit                                                             18,991,773        19,499,910       339,572,892       406,183,138 
 Other income/(expenses)                                                    2,175,078       (3,486,324)        38,890,388      (72,620,137) 
 Profit on disposal of investment                                             256,311                 -         4,582,844                 - 
 Royalty costs                                                              (968,130)       (1,194,397)      (17,310,168)      (24,879,297) 
 Net income before finance income and finance costs                        20,455,032        14,819,189       365,735,956       308,683,704 
 Finance income                                                                69,912           143,584         1,250,024         2,990,864 
 Finance costs                                                            (1,079,361)         (557,976)      (19,298,977)      (11,622,650) 
 Profit before taxation                                                    19,445,583        14,404,797       347,687,003       300,051,918 
 Taxation                                                                 (5,475,167)       (3,479,954)      (97,895,968)      (72,487,419) 
 Profit after taxation                                                     13,970,416        10,924,843       249,791,035       227,564,499 
                                                                                                                                            
 Other comprehensive income:                                                                                                                
 Fair value movement on available for sale investment                       (317,509)          (69,337)       (6,280,332)       (1,854,878) 
 Foreign currency translation differences                                  22,375,087      (20,691,156)                 -                 - 
 Total comprehensive income for the year                                   36,027,994       (9,835,650)       243,510,703       225,709,621 
 Profit attributable to:                                                                                                                    
 Owners of the parent                                                      13,970,416        10,924,843       249,791,035       227,564,499 
                                                                                                                                            
 Total comprehensive income attributable to:                                                                                                
 Owners of the parent                                                      36,027,994       (9,835,650)       243,510,703       225,709,621 
 Earnings per share                                                              0.93              0.60             16.58             12.43 
 Diluted earnings per share                                                      0.93              0.60             16.57             12.42 
 Weighted average number of shares in issue                             1,506,848,496     1,831,494,763     1,506,848,496     1,831,494,763 
 Diluted number of shares in issue                                      1,507,616,769     1,831,712,087     1,507,616,769     1,831,712,087 
 Headline earnings per share is calculated:                                                                                                 
 Basic earnings                                                            13,970,416        10,924,843       249,791,035       227,564,499 
 Adjustments :                                                                                                                              
 Profit on disposal of investment                                           (198,897)                 -       (3,556,287)                 - 
 Profit on disposal of property plant, mineral right and equipment           (15,229)               149         (272,290)             2,679 
 Headline earnings                                                         13,756,290        10,924,992       245,962,458       227,567,178 
 Headline earnings per share                                                     0.91              0.60             16.32             12.43 
 Diluted headline earnings per share                                             0.91              0.60             16.31             12.42 

Condensed Consolidated Statement of Changes in Equity for the period ended 31
December 2016

                                         Six months ended  Six months ended  Six months ended  Six months ended  
                                         31 December 2016  31 December 2015  31 December 2016  31 December 2015  
                                            (Unaudited)       (Unaudited)       (Unaudited)       (Unaudited)    
                                                GBP               GBP               ZAR               ZAR        
 Shareholder’s equity opening balance          150,975,202       147,167,487     2,874,387,208     2,738,510,557 
 Share option reserve                              178,971                 -         3,200,000                 - 
 Other comprehensive income                     22,057,578      (20,760,493)       (6,280,332)       (1,854,878) 
 Profit for the year                            13,970,416        10,924,843       249,791,035       227,564,499 
 Dividends paid                               (17,067,953)       (9,731,368)     (300,000,000)     (210,000,000) 
 Reciprocal dividend PAR Gold Pty Ltd            3,835,066                 -        67,408,196                 - 
 Total equity                                  173,949,280       127,600,469     2,888,506,107     2,754,220,178 

Condensed Consolidated cash flow statement for the period ended 31 December
2016

                                                     Six months ended  Six months ended  Six months ended  Six months ended  
                                                     31 December 2016  31 December 2015  31 December 2016  31 December 2015  
                                                        (Unaudited)       (Unaudited)       (Unaudited)       (Unaudited)    
                                                            GBP               GBP               ZAR               ZAR        
 Profits before tax                                         19,445,583        14,404,797       347,687,003       300,051,918 
 Summary of adjustments:                                                                                                     
 Royalties                                                     968,130         1,194,397        17,310,168        24,879,297 
 Depreciation                                                6,479,618         5,294,975       115,855,561       110,294,337 
 Gold loan deliveries                                      (1,592,171)       (1,404,589)      (27,925,865)      (29,257,585) 
 Fair value adjustments and other                          (4,995,440)         (434,881)      (89,318,476)       (9,058,577) 
 Net finance costs                                           1,009,449           414,392        18,048,953         8,631,786 
 Operating profit before working capital changes            21,315,169        19,469,091       381,657,344       405,541,176 
 (Increase)/decrease in trade and other receivables        (2,337,009)         1,036,728           926,876        21,595,047 
 Increase in net inventory                                 (1,834,910)       (1,238,072)      (18,348,868)      (25,789,050) 
 Increase in accounts payable                                3,349,251         (864,687)         7,360,658      (18,011,434) 
 Non-cash items                                              (259,954)                 -                 -                 - 
 Cash generated by operations                               20,232,547        18,403,060       371,596,010       383,335,739 
 Taxation paid                                             (3,532,719)       (2,794,359)      (59,523,813)      (64,242,313) 
 Royalty paid                                              (1,116,250)       (1,040,133)      (18,747,082)      (23,912,650) 
 Dividends paid                                           (17,142,171)       (9,349,072)     (300,000,000)     (210,000,000) 
 Reciprocal dividend PAR Gold Pty Ltd                        3,902,970                 -        67,408,196                 - 
 Net finance expense                                         (963,654)         (511,354)      (17,015,660)      (10,651,502) 
 Cash inflow from operating activities                       1,380,723         4,708,142        43,717,651        74,529,274 
 Cash outflow from investing activities                    (9,551,117)       (6,191,291)     (173,142,545)     (128,964,585) 
 Cash inflow/(outflow) from financing activities             8,852,696         (960,154)       145,234,650      (20,000,000) 
 Net increase/(decrease) in cash equivalents                   682,302       (2,443,303)        15,809,756      (74,435,311) 
 Cash at the beginning of period                             2,658,947         3,328,850        52,593,979        64,246,802 
 Effect of foreign currency rate changes                       706,022       (1,328,718)                 -                 - 
 Cash at end of year                                         4,047,271         (443,171)        68,403,735      (10,188,509) 

Consolidated Segment Report for the period ended 31 December 2016

                                                                                           31 December 2016                             
                                                                  Barberton  Evander Mines           Phoenix      Uitkomst    Corporate 
                                                                      Mines                         Platinum  Colliery (3)   and Growth 
                                                                                                                               Projects 
                                                                        GBP            GBP               GBP           GBP          GBP 
 Revenue                                                                                                                                
 Gold Sales (1)                                                  48,817,087     41,271,357                 -             -            - 
 Platinum sales                                                           -              -         2,374,978             -            - 
 Coal sales                                                               -              -                 -     12,58,738            - 
 Realisation costs                                                (337,118)    (1,211,248)                 -             -            - 
 On – mine revenue                                               48,479,969     40,060,109         2,374,978    12,582,738            - 
 Gold cost of production                                       (29,425,710)   (35,762,762)                 -             -            - 
 Platinum cost of production                                              -              -       (2,300,055)             -            - 
 Coal cost of production                                                  -              -                 -  (10,567,754)            - 
 Depreciation                                                   (2,471,578)    (3,204,747)         (428,693)     (344,722)            - 
 Mining profit                                                   16,582,681      1,092,600         (353,770)     1,670,262            - 
 Other expenses (2)                                               4,482,179      (517,813)            78,045       147,856  (2,034,620) 
 Profit on disposal of investment                                         -              -                 -             -      256,311 
 Royalty costs                                                    (729,367)      (206,563)                 -      (32,200)            - 
 Net income / (loss) before finance income and finance costs     20,335,493        368,224         (275,725)     1,785,918  (1,778,309) 
 Finance income                                                    (13,155)          3,869                80         7,938       18,486 
 Finance costs                                                        (219)              -                 -      (15,063)         (43) 
 Profit / (loss) before taxation                                 20,322,119        372,093         (275,645)     1,778,793  (1,759,866) 
 Taxation                                                       (5,357,045)         83,819            51,875     (473,542)      219,726 
 Profit / (loss) after taxation before inter-company charges     14,965,074        455,912         (223,770)     1,305,251  (1,540,145) 
                                                                                                                                        
 Inter–company transactions                                                                                                             
 Management fees                                                  (646,041)      (572,065)          (68,248)     (100,671)    1,387,025 
 Inter-company interest charges                                    (40,268)      (323,770)            45,638     (191,667)            - 
 Profit / (loss) after taxation after inter-company charges      14,278,765      (439,923)         (246,380)     1,012,913    (153,115) 
 Segmental assets (Total assets excluding goodwill)              69,363,021    174,037,650        11,396,001    16,169,145    7,900,059 
 Segmental liabilities                                           28,160,761     56,972,786           671,264     4,572,881    2,879,983 
 Goodwill                                                        21,000,714              -                 -             -            - 
 Net assets (excluding goodwill)                                 41,202,259    117,064,864        10,724,737             -    5,020,076 
 Capital expenditure                                              4,670,022      6,252,796           162,192       279,642       16,779 
                                                                                                                                        

   

                                                              31 December 2016                 
                                                                        Funding          Group 
                                                                        Company                
                                                                                               
                                                                            GBP            GBP 
 Revenue                                                                                       
 Gold Sales (1)                                                               -     90,088,444 
 Platinum sales                                                               -      2,374,978 
 Coal sales                                                                   -     12,582,738 
 Realisation costs                                                            -    (1,548,366) 
 On – mine revenue                                                            -  (103,497,794) 
 Gold cost of production                                                      -   (65,188,472) 
 Platinum cost of production                                                  -    (2,300,055) 
 Coal cost of production                                                      -   (10,567,754) 
 Depreciation                                                                 -    (6,449,740) 
 Mining profit                                                                -     18,991,773 
 Other expenses (2)                                                      19,431      2,175,078 
 Profit on disposal of investment                                             -        256,311 
 Royalty costs                                                                -      (968,130) 
 Net income / (loss) before finance income and finance costs             19,431     20,455,032 
 Finance income                                                          52,694         69,912 
 Finance costs                                                      (1,064,036)    (1,079,361) 
 Profit / (loss) before taxation                                      (991,911)     19,445,583 
 Taxation                                                                     -    (5,475,167) 
 Profit / (loss) after taxation before inter-company charges          (991,911)     13,970,416 
                                                                                               
 Inter–company transactions                                                                    
 Management fees                                                              -              - 
 Inter-company interest charges                                         510,057              - 
 Profit / (loss) after taxation after inter-company charges           (481,844)     13,970,416 
 Segmental assets (Total assets excluding goodwill)                 (2,363,947)    276,501,929 
 Segmental liabilities                                               30,295,688    123,553,363 
 Goodwill                                                                     -     21,000,714 
 Net assets (excluding goodwill)                                   (32,659,635)    152,948,566 
 Capital expenditure                                                          -     11,381,431 
                                                                                               

   

                                                                                          31 December 2015               
                                                                  Barberton       Evander           Phoenix    Corporate 
                                                                      Mines         Mines          Platinum   and Growth 
                                                                                                                Projects 
                                                                        GBP           GBP               GBP          GBP 
 Revenue                                                                                                                 
 Gold Sales (1)                                                  41,011,076    32,741,051                 -            - 
 Platinum sales                                                           -             -         1,879,907            - 
 Coal sales                                                               -             -                 -            - 
 Realisation costs                                                (156,470)     (113,013)                 -            - 
                                                                 40,854,606    32,628,038         1,879,907            - 
 On – mine revenue                                                                                                       
 Gold cost of production                                       (22,321,903)  (26,613,497)                 -            - 
 Platinum cost of production                                              -             -       (1,650,617)            - 
 Coal cost of production                                                  -             -                 -              
 Depreciation                                                   (1,805,175)   (3,312,213)         (159,236)            - 
 Mining profit                                                   16,727,528     2,702,328            70,054            - 
 Other expenses (2)                                             (2,614,480)       115,024          (92,565)    (907,176) 
 Profit on disposal of investment                                         -             -                 -            - 
 Royalty costs                                                  (1,030,528)     (163,869)                 -            - 
                                                                 13,082,520     2,653,483          (22,511)    (907,176) 
 Net income / (loss) before finance income and finance costs                                                             
 Finance income                                                      59,038        11,964               370       46,287 
 Finance costs                                                       14,621      (14,314)             8,570          (5) 
 Profit / (loss) before taxation                                 13,156,179     2,651,133          (13,571)    (860,894) 
 Taxation                                                       (3,294,804)       (7,836)            14,408    (191,722) 
 Profit / (loss) after taxation before inter-company charges      9,861,375     2,643,297               837  (1,052,616) 
                                                                                                                         
 Inter–company transactions                                                                                              
 Management fees                                                  (685,079)     (447,904)          (64,809)    1,197,792 
 Inter-company interest charges                                           -     (522,381)                 -            - 
                                                                  9,176,296     1,673,012          (63,972)      146,176 
 Profit / (loss) after taxation after inter-company charges                                                              
                                                                 47,452,876   122,245,331         8,497,626    1,576,239 
 Segmental assets (Total assets excluding goodwill)                                                                      
 Segmental liabilities                                           19,134,430    41,981,878           570,515       62,806 
 Goodwill                                                        21,000,714             -                 -            - 
 Net assets (excluding goodwill)                                 28,318,446    80,263,453         7,927,111    1,513,433 
 Capital expenditure                                              2,683,629     3,451,752            38,406       14,402 
                                                                                                                         

   

                                                              31 December 2015                
                                                                        Funding         Group 
                                                                        Company               
                                                                                              
                                                                            GBP           GBP 
 Revenue                                                                                      
 Gold Sales (1)                                                               -    73,752,127 
 Platinum sales                                                               -     1,879,907 
 Coal sales                                                                   -             - 
 Realisation costs                                                            -     (269,483) 
                                                                              -    75,362,551 
 On – mine revenue                                                                            
 Gold cost of production                                                      -  (48,935,400) 
 Platinum cost of production                                                  -   (1,650,617) 
 Coal cost of production                                                      -             - 
 Depreciation                                                                 -   (5,276,624) 
 Mining profit                                                                -    19,499,910 
 Other expenses (2)                                                      12,873   (3,286,324) 
 Profit on disposal of investment                                             -             - 
 Royalty costs                                                                -   (1,194,397) 
                                                                         12,873    14,819,189 
 Net income / (loss) before finance income and finance costs                                  
 Finance income                                                          25,925       143,582 
 Finance costs                                                        (566,848)     (557,976) 
 Profit / (loss) before taxation                                      (528,050)    14,404,797 
 Taxation                                                                     -   (3,479,954) 
 Profit / (loss) after taxation before inter-company charges          (528,050)    10,924,843 
                                                                                              
 Inter–company transactions                                                                   
 Management fees                                                              -             - 
 Inter-company interest charges                                         522,381             - 
                                                                        (5,669)    10,924,843 
 Profit / (loss) after taxation after inter-company charges                                   
                                                                        211,627   179,983,699 
 Segmental assets (Total assets excluding goodwill)                                           
 Segmental liabilities                                               11,634,315    73,383,944 
 Goodwill                                                                     -    21,000,714 
 Net assets (excluding goodwill)                                   (11,422,688)   106,599,755 
 Capital expenditure                                                          -     6,188,189 
                                                                                              

(1)All gold sales were made in the Republic of South Africa and the majority
of revenue was generated from selling gold to South African institutions
through the group’s Funding Company

(2)Other expenses include inter-management fees and dividend received

(3)Uitkomst Colliery was consolidated into the group from 1 April 2016

Consolidated Segment Report for the period ended 31 December 2016

                                                                                        31 December 2016                            
                                                               Barberton  Evander Mines           Phoenix      Uitkomst   Corporate 
                                                                   Mines                         Platinum  Colliery (3)  and Growth 
                                                                                                                           Projects 
                                                                    ZAR’           ZAR’              ZAR’          ZAR’        ZAR’ 
 Revenue                                                                                                                            
 Gold Sales (1)                                                    872.9          737.9                 -             -           - 
 Platinum sales                                                        -              -              42.5             -           - 
 Coal sales                                                            -              -                 -         225.0           - 
 Realisation costs                                                 (6.0)         (21.7)                 -             -           - 
 On – mine revenue                                                 866.9          716.2              42.5         225.0           - 
 Gold cost of production                                         (526.2)        (639.4)                 -             -           - 
 Platinum cost of production                                           -              -            (41.1)             -           - 
 Coal cost of production                                               -              -                 -       (189.0)           - 
 Depreciation                                                     (44.1)         (57.3)             (7.7)         (6.2)           - 
 Mining profit                                                     296.6           19.5             (6.3)          29.8           - 
 Other expenses (2)                                                 80.1          (9.3)               1.4           2.6      (36.4) 
 Profit on disposal of investment                                      -              -                 -             -         4.6 
 Royalty costs                                                    (13.0)          (3.7)                 -         (0.6)           - 
 Net income / (loss) before finance income and finance costs       363.7            6.5             (4.9)          31.8      (31.8) 
 Finance income                                                    (0.2)            0.1                 -           0.1         0.3 
 Finance costs                                                         -              -                 -         (0.3)           - 
 Profit / (loss) before taxation                                   363.5            6.6             (4.9)          31.6      (31.5) 
 Taxation                                                         (95.8)            1.5               0.9         (8.5)         4.0 
 Profit / (loss) after taxation before inter-company charges       267.7            8.1             (4.0)          23.1      (27.5) 
                                                                                                                                    
 Inter–company transactions                                                                                                         
 Management fees                                                  (11.6)         (10.2)             (1.2)         (1.8)        24.8 
 Inter-company interest charges                                    (0.7)          (5.8)               0.8             -       (3.4) 
 Profit / (loss) after taxation after inter-company charges        255.4          (7.9)             (4.4)          21.3       (6.1) 
 Segmental assets (Total assets excluding goodwill)              1,172.3        2,941.4             192.6         273.3       133.1 
 Segmental liabilities                                             476.0          962.9              11.3          79.3        47.0 
 Goodwill                                                          303.5              -                 -             -           - 
 Net assets (excluding goodwill)                                   696.3        1,978.5             181.3         194.0        86.1 
 Capital expenditure                                                83.5          111.8               2.9           5.0         0.3 
                                                                                                                                    
 EBITDA                                                            407.8           63.8               2.8          38.0      (36.4) 

   

                                                              31 December 2016             
                                                                        Funding      Group 
                                                                        Company            
                                                                                           
                                                                           ZAR’       ZAR’ 
 Revenue                                                                                   
 Gold Sales (1)                                                               -    1,610.8 
 Platinum sales                                                               -       42.5 
 Coal sales                                                                   -      225.0 
 Realisation costs                                                            -     (27.7) 
 On – mine revenue                                                            -    1,850.6 
 Gold cost of production                                                      -  (1,165.6) 
 Platinum cost of production                                                  -     (41.1) 
 Coal cost of production                                                      -    (189.0) 
 Depreciation                                                                 -    (115.3) 
 Mining profit                                                                -      339.6 
 Other expenses (2)                                                         0.5       38.9 
 Profit on disposal of investment                                             -        4.6 
 Royalty costs                                                                -     (17.3) 
 Net income / (loss) before finance income and finance costs                0.5      365.8 
 Finance income                                                             0.9        1.2 
 Finance costs                                                           (19.0)     (19.3) 
 Profit / (loss) before taxation                                         (17.6)      347.7 
 Taxation                                                                     -     (97.9) 
 Profit / (loss) after taxation before inter-company charges             (17.6)      249.8 
                                                                                           
 Inter–company transactions                                                                
 Management fees                                                              -          - 
 Inter-company interest charges                                             9.1          - 
 Profit / (loss) after taxation after inter-company charges               (8.5)      249.8 
 Segmental assets (Total assets excluding goodwill)                      (40.0)    4,672.7 
 Segmental liabilities                                                    512.0    2,088.5 
 Goodwill                                                                     -      303.5 
 Net assets (excluding goodwill)                                        (552.0)    2,584.2 
 Capital expenditure                                                          -      203.5 
                                                                                           
 EBITDA                                                                     0.5      476.5 

   

                                                                                  31 December 2015              
                                                               Barberton  Evander           Phoenix   Corporate 
                                                                   Mines    Mines          Platinum  and Growth 
                                                                                                       Projects 
                                                                    ZAR’     ZAR’              ZAR’        ZAR’ 
 Revenue                                                                                                        
 Gold Sales (1)                                                    854.3    682.0                 -           - 
 Platinum sales                                                        -        -              39.2           - 
 Coal sales                                                            -        -                 -           - 
 Realisation costs                                                 (3.3)    (2.4)                 -           - 
 On – mine revenue                                                 851.0    679.6              39.2           - 
 Gold cost of production                                         (464.9)  (554.4)                 -           - 
 Platinum cost of production                                           -        -            (34.4)           - 
 Coal cost of production                                               -        -                 -           - 
 Depreciation                                                     (37.6)   (69.0)             (3.3)           - 
 Mining profit                                                     348.5     56.2               1.5           - 
 Other expenses (2)                                               (54.5)      2.4             (1.9)      (18.8) 
 Profit on disposal of investment                                      -        -                 -           - 
 Royalty costs                                                    (21.5)    (3.4)                 -           - 
 Net income / (loss) before finance income and finance costs       272.5     55.2             (0.4)      (18.8) 
 Finance income                                                      1.2      0.2                 -         1.0 
 Finance costs                                                       0.3    (0.3)               0.2           - 
 Profit / (loss) before taxation                                   274.0     55.1             (0.2)      (17.8) 
 Taxation                                                         (68.6)    (0.2)               0.3       (4.0) 
 Profit / (loss) after taxation before inter-company charges       205.4     54.9               0.1      (21.8) 
                                                                                                                
 Inter–company transactions                                                                                     
 Management fees                                                  (14.3)    (9.3)             (1.4)        25.0 
 Inter-company interest charges                                        -   (10.9)                 -           - 
 Profit / (loss) after taxation after inter-company charges        191.1     34.7             (1.3)         3.2 
 Segmental assets (Total assets excluding goodwill)              1,090.9  2,810.4             195.4        36.2 
 Segmental liabilities                                             439.9    965.2              13.1         1.4 
 Goodwill                                                          303.5        -                 -           - 
 Net assets (excluding goodwill)                                   651.0  1,845.2             182.3        34.8 
 Capital expenditure                                                55.9     71.9               0.8         0.3 
                                                                                                                
 EBITDA                                                            310.1    124.2               2.9      (18.8) 

   

                                                              31 December 2015             
                                                                        Funding      Group 
                                                                        Company            
                                                                                           
                                                                           ZAR’       ZAR’ 
 Revenue                                                                                   
 Gold Sales (1)                                                               -    1,536.3 
 Platinum sales                                                               -       39.2 
 Coal sales                                                                   -          - 
 Realisation costs                                                            -      (5.7) 
 On – mine revenue                                                            -    1,569.8 
 Gold cost of production                                                      -  (1,019.3) 
 Platinum cost of production                                                  -     (34.4) 
 Coal cost of production                                                      -          - 
 Depreciation                                                                 -    (109.9) 
 Mining profit                                                                -      406.2 
 Other expenses (2)                                                         0.3     (72.5) 
 Profit on disposal of investment                                             -          - 
 Royalty costs                                                                -     (24.9) 
 Net income / (loss) before finance income and finance costs                0.3      308.8 
 Finance income                                                             0.5        2.9 
 Finance costs                                                           (11.8)     (11.6) 
 Profit / (loss) before taxation                                         (11.0)      300.1 
 Taxation                                                                     -     (72.5) 
 Profit / (loss) after taxation before inter-company charges             (11.0)      227.6 
                                                                                           
 Inter–company transactions                                                                
 Management fees                                                              -          - 
 Inter-company interest charges                                            10.9          - 
 Profit / (loss) after taxation after inter-company charges               (0.1)      227.6 
                                                                                           
 Segmental assets (Total assets excluding goodwill)                         4.9    4,137.8 
 Segmental liabilities                                                    267.5    1,687.1 
 Goodwill                                                                     -      303.5 
 Net assets (excluding goodwill)                                        (262.6)    2,450.7 
 Capital expenditure                                                          -      128.9 
                                                                                           
 EBITDA                                                                     0.3      418.7 
                                                                                           

(1)All gold sales were made in the Republic of South Africa and the majority
of revenue was generated from selling gold to South African institutions
through the group’s Funding Company

(2)Other expenses include inter-management fees and dividend received

(3)Uitkomst Colliery was consolidated into the group from 1 April 2016

Corporate Office

The Firs Office Building
1st Floor, Office 101
Cnr. Cradock and Biermann Avenues
Rosebank, Johannesburg
South Africa

Office:   + 27 (0) 11 243 2900
Facsimile: + 27 (0) 11 880 1240

Registered Office

Suite 31
Second Floor
107 Cheapside
London
EC2V 6DN
United Kingdom

Office:   + 44 (0) 20 7796 8644
Facsimile: + 44 (0) 20 7796 8645

 Cobus Loots                            Deon Louw                                
 Pan African Resources PLC              Pan African Resources PLC                
 Chief Executive Officer                Financial Director                       
 Office: + 27 (0) 11 243 2900           Office: + 27 (0) 11 243 2900             
                                                                                 
 Phil Dexter                            John Prior / Paul Gillam                 
 St James's Corporate Services Limited  Numis Securities Limited                 
 Company Secretary                      Nominated Adviser and Joint Broker       
 Office: + 44 (0) 20 7796 8644          Office: +44 (0) 20 7260 1000             
                                                                                 
 Sholto Simpson                         Matthew Armitt / Ross Allister           
 One Capital                            Peel Hunt LLP                            
 JSE Sponsor                            Joint Broker                             
 Office: + 27 (0) 11 550 5009           Office: +44 (0) 20 7418 8900             
                                                                                 
 Julian Gwillim                         Jeffrey Couch/Neil Haycock/Thomas Rider  
 Aprio Strategic Communications         BMO Capital Markets Limited              
 Public & Investor Relations SA         Joint Broker                             
 Office: +27 (0)11 880 0037             Office: +44 (0) 20 7236 1010             

Bobby Morse/Chris Judd
Buchanan Communications
Public & Investor Relations UK
Office: +44 (0) 207 466 5000

http://www.panafricanresources.com/



Copyright (c) 2017 PR Newswire Association,LLC. All Rights Reserved

Recent news on Pan African Resources

See all news