pna_qtr_apr2010
DESCRIPTION
PNA Qtr Report Apr 2010TRANSCRIPT
-
PanAustLimitedABN17011065160 Level2,99MelbourneStreetPOBox3468SouthBrisbaneQld4101 Phone+61(0)731172000Facsimile+61(0)738464899 [email protected]
22April2010
QuarterlyReportforthethreemonthsending31March2010
PhuKhamCopperGoldOperations,Laos
Marchquarterproductionwas64,931dmtofconcentratecontaining16,005tofcopperatanaverageC11cashcostofUS$0.80/lbofcopperafterpreciousmetalcreditsfrom16,098ozofgoldand118,119ozofsilver
Recordmonthlycopperproductionof5,904tachievedinJanuary
GrowthProjects
BanHouayxaiGoldSilverProject,Laos
PanAustsBoardofDirectorsapprovedthedevelopmentoftheBanHouayxaiGoldSilverProjectsubjecttoGovernmentofLaosapprovals;thesuccessfulFeasibilityStudywasbasedonanoperationproducingover100,000ozofgoldand700,000ozofsilverperannumoveraminimumeightyearminelife
IncadeOroCopperGoldProject,Chile
PanAusthasmadeabindingoffertoCodelcotoacquireamajorityinterestintheIncadeOroCopperGoldProjectinChile.TheBoardofdirectorsofCodelcohaspassedaresolutionrecommendingtheacceptanceofPanAustsoffer,subjecttoapprovalbyPresidentialDecree.
Exploration
DrillingcontinuedathighprioritytargetsinLaos:PhonsavanCopperProjectandBanPhonxaicoppergoldprospect
Corporate
At31March2010,PanAusthadcashofUS$91.5million,projectdebtofUS$53.7millionandamobileequipmentleasefacilityofUS$36.9million
PanAustreceivedthe2010awardforBestCommunityDevelopmentInitiativeattheAsiaMiningCongressinSingapore
1BrookHuntconventionforreportingdirectcashcostscomprising:minesite,concentratetransportationandfreight,treatmentandrefiningchargesandmarketingcosts.Basedonpayablecopperinconcentrateproduced.
-
Page2
PhuKhamOperations,Laos
Introduction
StrongproductionandcostperformancescontinuedintheMarchquarter2010.Forthesecondsuccessivequarter,thePhuKhamOperationproducedover16,000tofcopperatanaverageC1cashcostofUS$0.80/lbcopper(afterpreciousmetalcredits)despiteascheduledfivedayshutdowninMarchandlowergoldproduction(comparedtotheDecemberquarter).Notably,theMarchquarterincludedrecordmonthlycopperproductionof5,904tinJanuary.
Table1:Productionandcostsummary
PhuKhamOperationsProductionsummary
Units3months
to31Mar2010
Copperinconcentrate t 16,005
Goldinconcentrate oz 13,704
Silverinconcentrate oz 118,119
Goldindor(HeapLeach) oz 2,394
C1cashcostafterpreciousmetalcredits2 US$/lbCu 0.80FurtherdetailsoftheproductionandcostperformancesarecontainedinTable2andTable3ofthisreport
ProductionPerformance
Designmillthroughputofthreemilliontonnesoforewasachievedduringthequarter.DuringMarch,therewasaplannedfivedaymaintenanceshutdowntoundertakeacompleterelineoftheballmillandapartialrelineoftheSAGmill.ThenextmajormaintenanceshutdownisscheduledfortheSeptemberquarter.
Theaveragecoppergradeforthequarterwas0.79%andtheaveragecopperrecoverywas68%,reflectingthemixoforetypesprocessed.Theelevatedcopperheadgradesprocessedoverthepastsixmonthswerelargelyafunctionofasignificantcomponentofmillfeedbeingsourcedfromahighgradestageoftheopenpit,whichwasdepletedinearlyApril.Theaveragecoppergradescheduledfor2010is0.7%.
Miningpostedaquarterlyrecordofnearly6.7milliontonnesofmaterialmoved.Furtherminingcapacityisscheduledtobeaddedmidyearwiththecommissioningofafifthshovel.
PhuKhamremainsontracktoachievetargetconcentrateproductionforthe2010yearintherangeof240,000dmtand260,000dmtcontainingbetween60,000tand63,000tcopper,andmorethan40,000ozgoldand300,000ozsilveratanaverageC1cashcostofbetweenUS$0.95/lbandUS$1.05/lbcopperafterpreciousmetalcredits3.
AttheHeapLeachGoldOperation,irrigationoftheleachpadsendedinMarch2010andgoldrecoveryfromsolutionceasedon1April2010.BetweenNovember2005andApril2010,theOperationproducednearlythreetonnesofgoldandplayedanimportantroleintheinitialdevelopmentofPanAustsoperatingpresenceinLaos.Afterclosureactivitiesarecompleted,theworkforcewillberedeployedtodutiesatPhuKhamandtheBanHouayxaiGoldSilverProject.
2Basedoninvoicedpricingforgoldandsilver3AssumesgoldandsilverpricesofUS$1,000/ozandUS$16/ozrespectivelyandUS$0.78/litredieselfuelcost
-
Page3
PaymetalinconcentratesalesduringtheMarchquartertotalled13,919tofcopperand15,564ozofgold.Theaveragecopperandgoldpricesrealised(afterhedging)wereUS$3.23/lbandUS$957/ozrespectively.
Resourceextension
NorthpitareaResourcedrillingwithinthenorthpitareaofPhuKhamcontinuedduringthequarter.The3,600mprogramwilltestthenorthernandnortheasternlimitofthePhuKhamcoppergolddepositwheremineralisationremainsopenbothlaterallyandatdepth.Initialdrillresultsatthenortheastofthedeposithaveextendedtheinterpretedlimitofmineralisation.
Arevisedmineralresourceestimatewhichincorporatesresultsfromthesouthernpitarearesourceextensiondrillingcompletedin2009isnowbeingfinalisedandwillformthebasisforarevisedorereserveestimate.
Growth
PanAusthasacorporatestrategyfocusedongrowthbydiscovery,acquisitionanddevelopment.
Keycomponentsofthisstrategyare:acommitmenttoprogressingcapitalefficientorganicgrowthopportunities;theacquisitionofproducingorpredevelopmentcopperassetsthatcouldsupportannualproductionof50,000tofcopperorcopperequivalent;and,pursuitofanactiveexplorationandresourcedevelopmentprograminLaos.
BanHouayxaiGoldSilverProject,Laos
InMarch,PanAustannouncedthattheBoardofDirectorshadapprovedthedevelopmentoftheBanHouayxaiGoldSilverProject.Thedecisionfollowedthesuccessfulconclusionoftheprojectfeasibilitystudywhichwasbasedonanopenpitminingoperationfeedingoretoaconventional4MtpaCarbonInLeach(CIL)processplanttoproduceover100,000ozofgoldand700,000ozofsilverperannum.
Keyprojectparametersfromthefeasibilitystudy:
Averageannualproduction Over100,000ozgoldand700,000ozsilver
Recoveryrates Gold:recoveryrangeis80%to94%withanaverageof87%overthelifeofthemine
Silver:averagerecovery70%withonlyminorvariationacrossmineralisationtypes
MineLife Minimumeightyears.Mineralisationisopenatdepthandtothewest
Waste:Orestripratio Lessthan1.5:1,noprestriprequired
Processplant Carboninleach,4Mtpathroughputcapacity
PredevelopmentCapital US$16M,approvedNovember2009
DevelopmentCapital US$134M,includes10%contingency
CashOperatingCost4 BetweenUS$400/ozandUS$450/ozgold
4Beforeroyalty,assumessilverbyproductcreditatUS$13/oz
-
Page4
TheBanHouayxaigoldsilverdepositislocatedapproximately25kmwestofthePhuKhamCopperGoldOperationandtheminingequipmentwillbesimilartotheexistingfleetatPhuKhamensuringstandardisationofmaintenancecomponentsandproceduresbetweenthetwosites.
Majorearthworks,inpreparationforcampconstructionandinitialcivilworks,areunderwayatBanHouayxaifollowingGovernmentofLaosapprovalfortheseworkstobecompletedbeforeonsetofthe2010wetseason.Attheendofthequarter,constructionofthenewnorthernaccessroadandsiteworksfortheprocessplantandcampsitewereallmorethan60%complete.CommencementofmajorconstructionworkandoperationsissubjecttoGovernmentofLaosacceptanceoftheEnvironmentalandSocialImpactAssessment(ESIA).ThedraftESIAisscheduledtobelodgedinApril.
TheBanHouayxaidepositremainsopenatdepthandtothewest.Furtherresourcedevelopmentdrillingisaimedatdelineatingadditionalnearsurfaceoxidemineralisation,andupgradingtheresourcecategorisationofdeeperprimarymineralisationwiththetargetofextendingtheminelifebeyondtenyears.SignificantintersectionsfromthecurrentdrillprogramareincludedinTable4andincluded:
DrillholeHDD143intersected52mat2.0g/tgoldand3.9g/tsilverfromsurface,and4mat6.1g/tgoldand9.5g/tsilverfrom189m
DrillholeHDD147intersected5mat19.5g/tgoldand16.4g/tsilverfrom165m DrillholeHDD156intersected51mat1.7g/tgoldand53.5g/tsilverfrom98m DrillholeHDD158intersected31mat2.7g/tgoldand72.1g/tsilverfrom141m
PhuKhamOperations,Laos
During2010,PanAustwillcommenceareviewofthePhuKhamCopperGoldOperationtodeterminetheoptimumapproachtoexpandingproduction.Thereviewwillbebasedonoperatingexperiencetodateandwillconsiderpreviousstudiestoexpandprocessingratesfrom12Mtpato16Mtpaandoptionstorecoveradditionalcopperandgoldfromfurtherprocessingoftheexistingtailingsstream.Thereviewwillhavetheobjectiveofmaintainingannualcopperproductionasoreheadgradesdecline(identifiedascommencingin2012underthecurrentmineplan).
IncadeOroCopperGoldProject,Chile
PanAusthasmadeabindingoffertoCorporacinNacionaldelCobredeChile(Codelco)forPanAusttoacquireamajorityinterestintheChileanregisteredcompanyIncadeOroS.A.,which,followingarestructureofCodelcosubsidiarieswillowntheIncadeOroCopperGoldProject.TheProjectincludesanestimatedtotalcombinedIndicatedandInferredsulphideMineralResourceof259milliontonnesgrading0.46%copperand0.13g/tgold(Table5).TheacquisitionwillfitwellwithPanAustscorporatestrategyforgrowthandrepresentsanexcellentopportunitytoestablishabusinessinoneoftheworldsmostattractivecopperminingregions.
TheBoardofdirectorsofCodelcohaspassedaresolutionrecommendingtheacceptanceofPanAustsoffer.UnderChileanlaw,theofferissubjecttoapprovalbyPresidentialDecreeanditisanticipatedthatthePresidentoftheRepublicofChilewillconsidertheproposalduringthenextfewmonths.
-
Page5
TheIncadeOroprefeasibilitystudy,scheduledforcompletioninmid2010,hasconfirmedthepotentialforaconventionalopenpitminingandflotationoperationtosupportannualproductionofapproximately50,000tofcopperand40,000ozofgoldinconcentrateatacompetitivecashcostandoveraplustenyearminelife.Inaddition,theprefeasibilitystudyisevaluatingthepotentialofoxidemineralisationthatoverlaysthesulphideresourcetosupportaheapleachSXEWoperation,andwillalsoevaluatethepotentialtoproduceamolybdenumconcentrate.
Oncetheprefeasibilitystudyresultshavebeenreviewed,thefocusforIncadeOroS.A.willbethecompletionofafeasibilitystudyontheProjectoverthefollowing12to18months.
TheIncadeOrodepositisatypicaloxidetransitionalprimaryzonedAndeanstyleporphyrycoppergolddepositandislocatednearthetownofIncadeOro(goldoftheIncas,populationofapproximately500),intheprovinceofChaaral,RegionIIIofAtacama,Chile(Figure1).
PanAustsinterestinIncadeOroS.A.willbeheldthrougha90%interestinPanAustMinera,theremaining10%beingheldbyanindependentAustralianprivatecompany,TheMineraGroup.PanAustMinerawillholda66%interestinIncadeOroS.A.(givingPanAusta59.4%beneficialinterest)andCodelcowillretaina34%interest.
PanAustMinerawillinitiallyinvestUS$45millionofequityintoIncadeOroS.A.toacquire66%ofthecompanyofwhich:US$23millionwillbepaidtoacquirestudydataandthemajorityinterest;US$10millionwillbeallocatedtofundafeasibilitystudyontheIncadeOroProject;andUS$12millionwillberetainedascashtosupportgrowthinitiativesandinitialdevelopmentcostsfortheProject.IncadeOroS.A.willevaluateothercopperminingassetsinChileforacquisition,includingcopperassetscurrentlyownedbyCodelco.
Figure1:LocationofIncadeOro
-
Page6
PuthepCopperProject,Thailand5
Thefeasibilitystudycontinuedduringthequarter.Preliminaryleachtestworkhasconfirmedcoppervatleachingasthepreferredprocessingoptionfornearsurfacechalcocitemineralisation.PanAustistargetingaprojectwithanannualproductionrateof25,000tto30,000tofcathodecopperoveraneightyearminelife.Itisanticipatedthatfurthercopperleachtestworkwillbeundertakenin2010.
Exploration
RegionalexplorationactivitiesduringthequartercomprisedreconnaissanceworkandsoilsamplingatvariousprospectswithintheCompanys2,636km2ContractAreainLaos.TheContractAreaisunderexploredandishighlyprospectiveforcopperandgold,offeringexcellentpotentialforthediscoveryofsignificantnewresourcesasthebasisfororganicgrowth.
Drillingprogramscontinuedduringthequarterathighprioritytargets:thePhonsavanCopperProjectinthenorthernpartoftheContractArea,andtheBanPhonxaiprospectlocatedapproximately25kmnorthwestofPhuKham.
ThePhonsavanCopperProjectcomprisesthreediscretedepositsKTL,TharkhekandBohrThonglocatedwithin10kmofeachotherandclosetoexistingroadandpowerinfrastructure.Atwoyearresourcedevelopmentprogram,whichwillbecompletedinseveralphases,isunderwaywithaninitialfocusontheKTLandTharkhekdeposits.AtTharkhek,a4,850mdrillprogramcommencedduringthequarteraimedatextendingthelimitofknownmineralisationandthetestingofsoilgeochemistryandgeophysicaltargetsinareaswithwherehasbeennopreviousdrilling.DrillingattheKTLdepositcontinuedthroughthequarteraspartofa6,750mdrillprogram.AttheendofMarch,bothdrillprogramswerenearingcompletionandplanningforfollowupdrillprogramswasunderway.SignificantintersectionsduringthequarterarepresentedinTable6andincluded:
KTL
DrillholeKDD040intersected42mat0.69%copper,0.19g/tgold,3.5g/tsilverand0.006%molybdenumfromadepthof160m
DrillholeKDD044intersected50mat0.95%copper,0.38g/tgoldand2.8g/tsilverfromadepthof146m
Tharkhek
DrillholeTKD020intersected20mat1.30%copper,0.03g/tgoldand11.3g/tsilverfromadepthof284m
TheBanPhonxaiCopperGoldProspectisdefinedbythelargest(6kmx3km)soilanomalydiscoveredtodateintheContractArea.Theanomalyrepresentsanexcellenttargetforporphyrystylemineralisation.Scoutdrillingcontinuedduringthequarterwitha3,400mprogramfocusedinthenorthernareaofthecopperinsoilanomalyandtoprovidebaselinegeologicalinterpretationdata.
5PanAustwillearna51%interestinPuthepuponcompletingafeasibilitystudyonthePUT1depositandhasfurtheroptionstoacquireatotal60%to70%interest
-
Page7
Sustainability
Safety
TherewerenoLostTimeInjuries(LTI)recordedduringthequarter.TheLTIfrequencyrate(LTIspermillionmanhours)ona12monthrollingaveragebasisat31March2010was0.3.
Environment
Therewerenoreportableenvironmentalincidentsduringthequarter.
Training
AnimportantmilestonewasachievedduringthequarterwiththefirstgroupofPhuKhamtradetraineessuccessfullypassingtheLaoMinistryofEducationpracticalandtheoryexaminations,arecognisedqualificationinLaos,12monthsafterenteringtheworkforce.
Economicandsocialcontribution
PanAustiscommittedtothehigheststandardsofcorporatecitizenshipthroughcontributingtothefuturesocioeconomicsuccessofLaos,andinparticular,ongoingdevelopmentinthecommunitieswithinwhichtheCompanyoperates.
AttheAnnualSustainabilityAwardsofthe2010AsiaMiningCongressinSingapore,PanAustreceivedtheawardforBestCommunityDevelopmentInitiative.TheawardwasinrecognitionofPanAustsLivelihoodImprovementProgramwhichisdesignedtoassistthesustainabledevelopmentofthecommunitiesaroundthePhuKhamOperationinLaosthroughtrainingoflocalvillagersandmicrofinancingvillagebasedagriculturalbusinessesthatnowsupply40%ofthefoodrequirementsofthePhuKhamcampandprovidecashincomeanddietdiversificationforlocalvillages.
ThedirecteconomicvaluegeneratedthroughPanAustsoperationsincludesemployeewagesandbenefits,paymentstolocalsuppliers,taxes,royaltiesandcommunityinvestmentsthroughaCommunityDevelopmentFund.
LocalCommunityProjects,Laos
InthevicinityofPhuKham,PanAustcontinuestoadvanceanumberofcommunitydevelopmentprojectsmainlyintheneighbouringvillagesofNamMoandNamGnone.Education,health,infrastructureandbusinessdevelopmentarethemainfocus,withprojectsprogressedinfullconsultationwithlocalcommunityandgovernment.
Activitiesforthequarterincluded:
ConstructionofacommunitycentreattheNamGnonevillagewascompleted PreparationswerefinalisedfortheconstructionofacommunitycentreattheNamMo
village
Sealingoftheaccessroadthroughallvillagesalongtheconcentratehaulageroutecommenced
-
Page8
Corporate
At31March2010,theCompanyhadcashofUS$91.5million,projectdebtofUS$53.7millionandamobileequipmentleasefacilityofUS$36.9million.
Copperpriceexposure
PanAustscurrenthedgingpolicyseekstomaximisetheCompanysexposuretotheprevailingcopperpricebutprotecttheCompanyagainstneartermsharpfallsinthecopperpriceandrevenuelossoverthequotationperiodonprovisionallypricedshipments.
TheCompanymanagesthecopperprovisionalpriceriskonsalescontracts(overthequotationalperiod)withbankhedgingfacilitiesandneartermproduction(upto12months)withamixtureoffixedpriceagreementsestablishedlastyearwithcoppertradingcompaniesandputoptions.
Atthedateofthisreport,PanAusthas8,000tofcopperunderfixedpriceagreements,ofwhich,6,000tatanaveragepriceofUS$6,156/t(US$2.79/lb)isdueforsettlementinthecurrentquarter,withtheremaining2,000tatUS$7,438(US$3.37)duetobeexecutedinJuly.
PanAustalsohasputoptions(asprotectionagainstpotentialdownsidecopperpriceriskonfutureproduction)over2,500tofcopperexecutableeachmonthtoMarch2011atanaveragestrikeofUS$5,543/t(US$2.51/lb).
Goldpricehedging
PanAusthasalimitedamountofgoldhedginginplace.GoldpricehedgingwasarequirementunderthetermsofthePhuKhamprojectdebtfacility.Thefollowinggoldhedgingpositionsremainedat31March2010:
Goldforwardsalestotalling48,319ozbetween2010and2013atescalatingpricesbetweenUS$771/ozandUS$858/oz
Goldputoptionspurchasedonadeferredpremiumbasiscovering65,675ozofgoldatastrikepriceofUS$700/ozandexecutablebetween2010and2013.
Committedgoldhedgesrepresentlessthan25%oftheanticipatedPhuKhamgoldproductionoverthatperiod.
IssuedCapital
TheissuedcapitaloftheCompanyat31March2010comprised:
2,933,053,479 Ordinaryfullypaidshares 36,580,000 Unlistedoptions 19,414,305 Unlistedsharerights
Proposed2010reportingcalendar:
22Jul2010 Junequarter2010report 27Aug2010 Junehalf2010financialresults 27Oct2010 Septemberquarter2010report
Datesareprovisionalandremainsubjecttoconfirmation.
-
Page9
Appendix5Breporting
InApril2010,ASXconfirmedthatthePanAustindustryclassificationforreportingpurposeshadbeenamendedtoMining/OilProductionCompanywitheffectfrom1April2010.TheclassificationbetterreflectsPanAustsstatusasasignificantcopperandgoldproducer.
Accordingly,PanAustwillnolongerberequiredtoprovideanAppendix5B(Miningexplorationentityquarterlyreport)asrequiredunderASXlistingrule5.3.TheaccompanyingAppendix5Bforthequarterended31March2010willbethefinaloneprovidedtothemarket.
PanAustwillcontinuetoreportitsactivitiesquarterlyandfinancialresultsonahalfyearandfullyearbasis.
Directors
GarryHounsell NonexecutiveChairman
GaryStafford ManagingDirector
GeoffBillard NonexecutiveDirector
AndrewDaley NonexecutiveDirector
GeoffHandley NonexecutiveDirector
NerolieWithnall NonexecutiveDirector
ZezhongLi NonexecutiveDirector
Registeredandprincipaloffice
POBox3468,SouthBrisbaneQld4101
Telephone: (07)31172000
Facsimile: (07)38464899
SecuritiesExchangeListing
AustralianSecuritiesExchangeCode:PNA
PanAustisaconstituentoftheS&P/ASX200Index.
Forfurtherinformationcontact:
AllanRyan InvestorRelationsManager
NatalieWhale CommunicationsManager
PanAustLimited
POBox3468
SouthBrisbaneQld4101
Telephone: (07)31172000
Facsimile: (07)38464899
Email: [email protected]
Website: www.panaust.com.au
Shareholderenquiriesto:
ComputershareRegistryServices
POBox523,BrisbaneQld4001
Telephone: 1300552270
Facsimile: (07)32299860
Website: www.computershare.com.au
CompetentPersonStatement
ThedatainthisreportthatrelatestoexplorationresultsfortheBanHouayxaiandPhonsavanProjectsinLaos,andtheMineralResourcesfortheIncadeOroCopperGoldProjectinChilearebasedoninformationreviewedbyMrDanielBrostwhoisaMemberoftheAustralasianInstituteofMiningandMetallurgy.
MrBrostisafulltimeemployeeofPanAustLimited.MrBrosthassufficientexperiencerelevanttothestyleofmineralisationandtypeofdepositunderconsiderationandtotheactivitywhichheisundertakingtoqualifyasaCompetentPersonasdefinedinthe2004EditionoftheAustralasianCodeforReportingofExplorationResults,MineralResourcesandOreReserves.MrBrostconsentstotheinclusioninthereportoftheexplorationresultsandMineralResourcesintheformandcontextinwhichtheyappear.
ForwardLookingStatements
ThisannouncementincludescertainForwardLookingStatements.Allstatements,otherthanstatementsofhistoricalfact,includedherein,includingwithoutlimitation,statementsregardingproductionandcostperformances,potentialmineralisation,mineralresources,explorationresultsandfutureexpansionplansanddevelopmentobjectivesofPanAustLimitedareforwardlookingstatementsthatinvolvevariousrisksanduncertainties.Therecanbenoassurancethatsuchstatementswillprovetobeaccurateandactualresultsandfutureeventscoulddiffermateriallyfromthoseanticipatedinsuchstatements.
-
Page10
Attachment
Table2:Productionstatistics
PhuKhamOperations Units3months
to31Mar2010
Totalmaterialmined t 6,664,205
Coppergoldoremined t 2,506,714
Oremilled t 2,985,348
Copperheadgrade % 0.79
Goldheadgrade g/t 0.34
Silverheadgrade g/t 4.00
Concentrateproduced dmt 64,931
Copperinconcentrate t 16,005
Goldinconcentrate oz 13,704
Silverinconcentrate oz 118,119
Goldindor(HeapLeach) oz 2,394
Copperrecovery % 68.0
Table3:Productioncosts(US$/lbcopper)
PhuKhamCopperGoldOperation3months
to31Mar2010
Miningcost 0.36
Processingcost 0.48
General&Administration 0.20
Totalonsiteoperatingcosts 1.04
Transporthandlingandmarketing 0.25
Concentratetreatmentandrefining 0.10
Totaloffsiteoperatingcosts 0.35
Deductpreciousmetalcredits 0.59
Totaldirectoperatingcosts(C1cashcost) 0.80
Royalty 0.18
Depreciationandamortisation 0.38
Totalcosts 1.36
Averagecopperpricerealisedforsalesduringtheperiod(afterhedging)
3.23
Notes:CostsarebasedonpayablecopperinconcentrateproducedMayincludeminorcomputationaldiscrepanciesduetorounding
-
Page11
Table4:BanHouayxaiGoldSilverProject;drillintersectionsfromresourceextensionandinfillprogram
HoleNo.
Depthofhole
Orientation
From
(m)
Interval
(m)
GoldGrade
(g/t)
SilverGrade
(g/t) Comments
HDD142204.7m
60to180
0.0
20.0
80.0
149.0
161.0
193.0
3.0
51.0
8.0
4.0
5.0
3.0
0.4
0.6
0.3
0.3
0.7
0.3
0.3
3.2
11.4
4.3
3.1
1.0
HDD143206.6m
60to180
0.0
68.0
116.0
125.0
189.0
52.0
17.0
4.0
3.0
4.0
2.0
0.8
0.4
0.4
6.1
3.9
9.4
6.3
3.5
9.5
HDD147197.3m
60to180
165.0
175.0
5.0
22.3
19.5
0.6
16.4
6.7
Holeendedinmineralisation
HDD148219.3m
60to180
0.0
14.0
50.0
72.0
85.0
112.0
144.0
8.0
31.0
5.0
8.0
3.0
16.0
4.0
0.6
0.4
0.3
0.7
0.4
0.4
0.4
1.3
2.8
9.1
8.1
5.1
2.2
1.7
HDD150224.5m
60to180
38.0
89.0
7.0
12.0
0.6
1.2
0.3
26.6
HDD156354.4m
60to180
15.0
33.0
42.0
56.0
98.0
167.0
254.0
13.0
3.0
8.0
16.0
51.0
9.0
10.0
0.3
0.4
0.5
0.9
1.7
0.5
0.3
1.1
1.1
2.1
8.8
53.5
5.4
21.0
HDD158302.2m
60to180
11.0
56.0
93.0
141.0
238.0
21.0
16.0
5.0
31.0
7.0
0.4
0.4
0.8
2.7
0.8
0.8
2.4
13.9
72.1
2.0
Intersectiongradesaredownholelengthweightedcalculationsusinga0.3g/tgoldcutoffandamaximumsubgradeintervalof4m.
-
Page12
Table5:IncadeOrosulphideMineralResources(0.3%coppercutoff)
Category MtCopper(%)
Gold(g/t)
Molybdenum(%)
Supergene Inferred 10.2 1.33 0.13 0.005
Primary Indicated 180.5 0.45 0.15 0.012
Inferred 68.3 0.35 0.09 0.010
Subtotal 248.8 0.42 0.13 0.011
Combined TOTAL 259.0 0.46 0.13 0.011
Table6:PhonsavanCopperProject;significantdrillintersections
HoleNo.
Depthofhole
Orientation
From
(m)
Interval
(m)
CopperGrade
(%)
GoldGrade
(g/t)
SilverGrade
(g/t)
MolybdenumGrade
(%)
KTLdeposit:
KDD003235.9m
60to360
75.6
104.0
124.0
16.4
12.0
6.0
0.54
0.34
0.30
0.33
0.06
0.10
8.3
1.7
1.7
KDD004236.0m
60to360
44.0 12.0 0.36 0.14 2.9
KDD030203.2m
70to360
144.0 14.0 0.40 0.13 2.6
KDD040261.7m
55to360
80.0
96.0
146.0
8.0
6.0
50.0
0.30
0.43
0.95
0.27
0.39
0.38
1.9
3.4
2.8
KDD042397.2m
65to360
52.0
160.0
40.0
42.0
0.38
0.69
0.19
0.19
2.9
3.5
0.009
0.006
KDD044215.7m
60to360
46.0
86.0
16.0
10.0
0.44
0.41
0.2
0.4
2.1
2.8
0.010
0.012
Tharkhekdeposit:
TKD020436.4m
60to180
284.0 20.0 1.30 0.03 11.3
Intersectiongradesaredownholelengthweightedcalculationsusinga0.3%coppercutoffandamaximumsubgradeintervalof4m.
-
Appendix 5B Mining exploration entity quarterly report
Appendix 5B Page 1
Rule 5.3
Appendix 5B
Mining exploration entity quarterly report Introduced 1/7/96. Origin: Appendix 8. Amended 1/7/97, 1/7/98.
Name of entity
PANAUST LIMITED
ACN or ARBN Quarter ended (current quarter)
011 065 160 MARCH 2010
Consolidated statement of cash flows
Cash flows related to operating activities
Current quarter US$000
Year to date (3 months) US$000
1.1 Receipts from product sales1 and related debtors
122,630 122,630
1.2 Payments for (a) exploration and evaluation (b) development/tailings storage (c) production2 (d) administration3
(4,387) (17,738) (57,391) (11,709)
(4,387) (17,738) (57,391) (11,709)
1.3 Dividends received - - 1.4 Interest and other items of a similar nature received 63 63 1.5 Interest and other costs of finance paid4 (7,617) (7,617) 1.6 Income taxes paid - - 1.7 Other deposits - -
Net Operating Cash Flows
23,851
23,851
Cash flows related to investing activities
1.8 Payment for purchases of: (a)prospects (b)equity investments (c) other fixed assets
- (186)
(4,104)
- (186)
(4,104) 1.9 Proceeds from sale of: (a)prospects
(b)equity investments (c)other fixed assets
- - -
- - -
1.10 Loans to other entities - - 1.11 Loans repaid by other entities - - 1.12 Other (provide details if material) (5,000) (5,000)-
Net investing cash flows
(9,290)
(9,290)
1 Paymetal basis 2 Includes treatment and refining charges 3 Includes royalties 4 Includes put option premium payments
-
Appendix 5B Mining exploration entity quarterly report
Appendix 5B Page 2
1.13 Total operating and investing cash flows (carried forward)
14,560
14,560
Cash flows related to financing activities
1.14 Proceeds from issues of shares, options, etc. - - 1.15 Proceeds from sale of forfeited shares - - 1.16 Proceeds from borrowings - - 1.17 Repayment of borrowings (11,235) (11,235) 1.18 Dividends paid - - 1.19 Other - - Net financing cash flows (11,235) (11,235)
Net increase (decrease) in cash held
3,325
3,325
1.20 Cash at beginning of quarter/year to date 88,203 88,203 1.21 Exchange rate adjustments to item 1.20 - -
1.22 Cash at end of quarter 91,528 91,528
Payments to directors of the entity and associates of the directors Payments to related entities of the entity and associates of the related entities
Current quarter US$'000
1.23 Aggregate amount of payments to the parties included in item 1.2 772
1.24 Aggregate amount of loans to the parties included in item 1.10 -
1.25
Explanation necessary for an understanding of the transactions
Amounts represented in 1.12 relates to the initial deposit of US$5m in relation to the binding offer to Corporacin Nacional del Cobre de Chile (Codelco) for PanAust to acquire a majority interest in the Chilean registered company Inca de Oro S.A.
Non-cash financing and investing activities
2.1 Details of financing and investing transactions which have had a material effect on consolidated assets and liabilities but did not involve cash flows
Amounts recorded under section 1.17 for the quarter ended represent the Project Facility repayments (US$9.3 million) and the quarterly finance lease repayment (US$1.930 million).
2.2 Details of outlays made by other entities to establish or increase their share in projects in which the reporting
entity has an interest
-
Appendix 5B Mining exploration entity quarterly report
Appendix 5B Page 3
Financing facilities available Add notes as necessary for an understanding of the position.
Amount available US$000
Amount used US$000
3.1 (a) Loan facilities (b) Equipment Lease Facilities
$53,695 $36,918
$53,695 $36,918
3.2 Credit standby arrangements
- -
Estimated cash outflows for next quarter
US$000 4.1 Exploration and evaluation
4,000
4.2 Development
27,000
Total 31,000
Reconciliation of cash Reconciliation of cash at the end of the quarter (as shown in the consolidated statement of cash flows) to the related items in the accounts is as follows.
Current quarter US$000
Previous quarter US$000
5.1 Cash on hand and at bank 61,491 48,203
5.2 Deposits at call 30,037 40,000
5.3 Bank overdraft - -
5.4 Other (provide details) - -
Total: cash at end of quarter (item 1.22) 91,528 88,203
Changes in interests in mining tenements
Tenement reference
Nature of interest (note (2))
Interest at beginning of quarter
Interest at end of quarter
6.1 Interests in mining tenements relinquished, reduced or lapsed
NIL
6.2 Interests in mining tenements acquired or increased
-
Appendix 5B Mining exploration entity quarterly report
Appendix 5B Page 4
Issued and quoted securities at end of current quarter Description includes rate of interest and any redemption or conversion rights together with prices and dates.
Total number Number quoted Issue price per security (see note
3) (cents)
Amount paid up per security (see note 3)
(cents) 7.1 Preference
+securities (description)
7.2 Changes during quarter (a) Increases through issues (b) Decreases through returns of capital, buy-backs, redemptions
7.3 +Ordinary securities
2,933,053,479
2,933,053,479
NA
NA
7.4 Changes during quarter (a) Increases through issues (b) Decreases through returns of capital, buy-backs
533,240
533,240
Nil
Nil
7.5 +Convertible debt securities (description)
7.6 Changes during quarter (a) Increases through issues (b) Decreases through securities matured, converted
7.7 Options/Share Rights (description and conversion factor)
55,994,305
0
Exercise price See Attached
Expiry date See Attached
7.8 Issued during quarter
1,814,895
0
See Attached
See Attached
7.9 Exercised during quarter
533,240
0
As per 7.4
As per 7.4
7.10 Expired during
quarter
1,447,337 0
7.11 Debentures (totals only)
7.12 Unsecured notes (totals only)
-
Appendix 5B Mining exploration entity quarterly report
Appendix 5B Page 5
Compliance statement 1 This statement has been prepared under accounting policies which comply with
accounting standards as defined in the Corporations Law or other standards acceptable to ASX (see note 4).
2 This statement does give a true and fair view of the matters disclosed.
Sign here: ............................................................ Date: 22 April 2010
(Company Secretary) Print name: .....Paul Scarr.................................................... Notes 1 The quarterly report provides a basis for informing the market how the entitys activities
have been financed for the past quarter and the effect on its cash position. An entity wanting to disclose additional information is encouraged to do so, in a note or notes attached to this report.
2 The Nature of interest (items 6.1 and 6.2) includes options in respect of interests in
mining tenements acquired, exercised or lapsed during the reporting period. If the entity is involved in a joint venture agreement and there are conditions precedent which will change its percentage interest in a mining tenement, it should disclose the change of percentage interest and conditions precedent in the list required for items 6.1 and 6.2.
3 Issued and quoted securities The issue price and amount paid up is not required in
items 7.1 and 7.3 for fully paid securities. 4 The definitions in, and provisions of, AASB 1022: Accounting for Extractive Industries
and AASB 1026: Statement of Cash Flows apply to this report. 5 Accounting Standards ASX will accept, for example, the use of International
Accounting Standards for foreign entities. If the standards used do not address a topic, the Australian standard on that topic (if any) must be complied with.
== == == == ==
-
Appendix 5B Mining exploration entity quarterly report
Appendix 5B Page 6
PANAUST LIMITED QUARTERLY REPORT
FOR THE QUARTER ENDING 31 MARCH 2010
ISSUED OPTIONS
AT 31 MARCH 2010
NUMBER ISSUED
EXERCISE PRICE CENTS
EXPIRY DATE
With Outstanding Performance Conditions
750,000 81.00 07/10/2012 1,980,000 88.00 31/12/2012 4,400,000 88.00 31/12/2012 4,200,000 30.50 31/12/2013
17,200,000 42.12 31/12/2013
With No Outstanding Performance Conditions 8,050,000 38.00 29/02/2012
36,580,000
ISSUED EMPLOYEE SHARE RIGHTS
AT 31 MARCH 2010
NUMBER ISSUED
EXERCISE PRICE CENTS
EXPIRY DATE
With Performance Conditions
1,625,000 NIL 31/03/2017 1,845,000 NIL 31/12/2017
29,000 NIL 30/06/2018 202,703 NIL 30/09/2018
10,180,000 NIL 31/12/2018 218,447 NIL 01/09/2019
With No Performance Conditions
5,314,155 NIL Various 2012 -2019
19,414,305