More annual reports from Latrobe Magnesium:
2023 Report2015 Annual Report
Latrobe Magnesium Limited and its Controlled Entities
ABN 52 009 173 611
Magnesum
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
INDEX
Page
Company Directory ................................................................................................................. 3
Review of Operations ............................................................................................................ 4
Directors’ Report .................................................................................................................... 8
Auditor’s Independence Declaration .................................................................................... 15
Directors’ Declaration ........................................................................................................... 16
Statement of Profit or Loss and Other Comprehensive Income ............................................ 17
Statement of Financial Position ............................................................................................ 18
Statement of Changes in Equity ........................................................................................... 19
Statement of Cash Flows ..................................................................................................... 20
Notes to the Financial Statements ........................................................................................ 21
Independent Auditors’ Report ............................................................................................... 42
Additional Information ........................................................................................................... 44
Corporate Governance Statement ........................................................................................ 46
2
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
COMPANY DIRECTORY
Directors
Jock Murray, Chairman
David Paterson, CEO
Kevin Torpey
Philip Bruce
John Lee
Chief Executive Officer
David Paterson
Secretary
John Lee
Registered Office and Principal Place of Business
Bankers
Suite 307
16-20 Barrack Street
Sydney NSW 2000
Telephone: (02) 8097 0250
Facsimile: (02) 9279 3854
Auditors
Nexia Australia
Level 16
1 Market Street
Sydney NSW 2000
National Australia Bank Limited
Level 3
255 George Street
Sydney NSW 2000
Solicitors
Minter Ellison
Level 19
88 Philip Street
Sydney NSW 2000
Share Registry
Home Stock Exchange
Computershare Investor Services Pty Limited
Australian Securities Exchange
Level 3
60 Carrington Street
Sydney NSW 2000
2 The Esplanade
Perth WA 6000
Telephone: 1 300 850 505
ASX CODE: LMG
www.latrobemagnesium.com
3
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
REVIEW OF OPERATIONS
LATROBE MAGNESIUM PROJECT
1. Overview
During the year, the Company has made significant progress with its Latrobe Magnesium Project in the following
areas:
the Company successfully processed a large sample through a commercial smelter in China and achieved
above average magnesium recovery;
the Company conducted a large body of test work on the removal of iron contained in the brown coal fly ash;
the Company successfully completed large scale cement tests on its supplementary cementitious material;
and
the Company raised $1.1 million to assist it with the funding of its bankable feasibility study.
The Company plans to use its hydromet process together with the proven thermal reduction process to extract
magnesium, char and to make a supplementary cementitious material (SCM) from the Latrobe Valley brown coal
fly ash. The first stage of the project is planned to produce magnesium metal at 5,000 tonnes per annum then
expand to 40,000 tonnes per annum.
2. Magnesium Markets
In the year ended 31 December 2014, the primary world production of magnesium increased by some 13% to
approximately 869,000 tonnes. China’s estimated primary production for 2013 was approximately 84% of the
world’s production. Some 40% of China’s production is used locally. World growth in demand is expected to
continue at an annual rate between 6% and 7% until 2024 when it is projected the market will produce some 1.6
million tonnes.
Australian and New Zealand consumption of magnesium has been recorded in the range between 10,000 tonnes
to 12,000 tonnes per annum. All this magnesium is imported.
During the year, the magnesium price traded at an eleven year low in line with many commodities in a narrow
range, as follows:
FOB China
US$ per tonne
30-Jun-15
2,250
30-Jun-14
2,755
Owing to United States anti-dumping duties, the delivered price at year end was in the order of US$4,000 per
tonne.
In China, the operating costs of production stayed within the range between US$2,200 to US$2,500 per tonne.
However, a number of China plants were either closed or scaled back production due to this low magnesium price.
With the adoption of lightweighting of motor vehicles and the legislated emission standards in many countries in
the World, there seems a real demand by car companies to use more magnesium in car parts. The car business
has adopted aluminium sheet in outside panels and with this sheet there is always a per cent of magnesium. With
the development of new magnesium alloys and new production techniques, the use of magnesium car parts and
sheet provides many exciting opportunities.
3. Hydromet Process
On 11 October 2013, the Australian patent was issued for a period of 20 years starting 27 August 2010. In the
European Union, United States of America, China, India and Indonesia, the patent is at the final examination
stages. The granting of these patents in these territories is expected within the next twelve months.
All of these countries have significant brown coal / lignite coal deposits.
4
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
REVIEW OF OPERATIONS
4. Thermal Reduction Process
The use of the thermal reduction process for the production of magnesium from the Latrobe Valley brown coal fly
ash is suitable for the following reasons:
It is a simplified proven technology responsible for the majority of the World’s magnesium production.
It can produce small quantities of magnesium economically.
The production is capable of being expanded on a modular basis.
A lower capital cost when compared to electrolytic plants.
The construction period for a plant is 12 months.
The scalability reduces the overall risks of the project.
The production can be initially tailored to Australian demand requirements.
The process is simple, well proven and robust and therefore does not require complex solutions in the production
process and does not consume as much electricity when compared to an electrolytic process.
During the year, the Company investigated the thermal reduction processes that needed to be changed so that the
feed stock could be brown coal fly ash. The Company is presently investigating the use of vertical retorts in its
smelter versus the normal horizontal retorts. The vertical retorts are more energy efficient and are cheaper to
operate at lower capital costs.
5. Cementitious Material
In May 2015, the Company received very positive test results on its supplementary cementitious material (“SCM”)
from its China sample. The testing concentrated on the wet and hardened properties of the SCM with ordinary
portland cement and black coal fly ash mixes.
The SCM is a by-product of LMG’s process of extracting magnesium from large volumes of spent fly ash in
Victoria’s Latrobe Valley. LMG is endeavouring to commercialise SCM as a company income generator.
The tests involved the preparation and setting of three shotcrete mixes – a pure General Purpose Cement (GP)
mix, a 70% GP and 30% black coal fly ash mix and a 70% GP with 30% LMG SCM material mix. Shotcrete was
chosen because this is a higher cost concrete with higher compressive strength than ordinary portland cement.
The LMG SCM mix behaved like a conventional pozzolan, lagging the pure GP cement mix over the first 7 days;
but by 14, 28 and 56 days has caught up in compressive strength. The difference between the LMG SCM mix and
the GP mix at 14, 28 and 56 days is not statistically significant.
Unconfined Compressive Strength Results:
Age (days)
7
14
28
56
Pure GP
cement mix
43.5 MPa
48.2 MPa
52.5 MPa
59.7 MPa
Black Coal
Fly Ash mix
34.5 MPa
43.2 MPa
50.7 MPa
55.3 MPa
LMG
SCM Mix
35.0 MPa
47.0 MPa
52.7 MPa
57.7MPa
Test results indicated that the shrinkage characteristics of the SCM were similar to the fly ash. The initial setting
time for the SCM material was slower than the fly ash. However, there was only one hour difference between the
three mixes. In July LMG reprocessed some of the China sample and has performed mortar tests on the material
to determine whether the slower reaction time was due to the material itself or the China process issues. The
results for this material showed no slower set time and therefore LMG believe that the difference is as a result of
the China process issue and not the material.
The durability test results whilst different were believed to be the result of the testing regime and not the material.
The water penetration test results indicated similar characteristics in all three mixes.
5
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
REVIEW OF OPERATIONS
Workability and consistency was assessed using slump standards and the tetxture was manually assessed. The
mixes containing the SCM and fly ash were found to be superior to the cement mix primarily because the
creaminess characteristics makes the SCM and flyash concrete more pumpable and sprayable and thus more
suitable for shotcrete.
During July 2015, LMG has also carried out cement characterisation tests at a well regarded cement laboratory.
The results indicate that LMG’s SCM product complies with the appropriate Australian Standards.
The revenue generated from this SCM product is critical in ensuring that LMG, when combined with its
magnesium revenue, is cost competitive with China.
LMG produces up to 8 tonnes of SCM for every tonne of magnesium produced. LMG’s price for its SCM will be
set somewhere between the cost of black coal fly ash and the cost of cement delivered in Melbourne. These
costs are between $130-180 per tonne.
LMG’s SCM is produced without emitting any CO2. Cement traditionally produces up to 0.9 tonnes of CO2 per
tonne of cement. LMG or its customers should therefore earn carbon credits of some 7 tonnes per tonne of
magnesium produced.
6. Latrobe Valley Site
In October 2014, LMG extended the option over the site located at 320 Tramway Road Morwell for a further twelve
months. The site contains over 14,000 m² of office and factory buildings which are 8 to 10 metres high. These
premises occupy approximately 50% of the total 10.95 hectares of land. In the past, this site has been used for
major infrastructure projects being the Loy Yang Power Station, Eastern Stand of the MCG and the Eastlink bridge
beams. The site is ideally situated close to existing gas and water pipelines and local infrastructure.
The existing buildings are more than sufficient to accommodate LMG’s initial 5,000 tonne per annum magnesium
plant and the land allows sufficient room for expansion on the site for its proposed 40,000 tonne per annum
magnesium plant.
LMG has secured a call option for twelve months to enter into a three year lease over the site at fixed rentals and
a right to buy the property at a fixed price during this period.
7. RWE Power Concept Study
In March 2014, LMG completed the RWE Concept Study which concluded the German project to be economically
viable and worthy of further development. The project basis in the study was a magnesium plant producing
40,000 tonnes of magnesium per annum and some 320,000 tonnes of cementitious material.
In 2012, the Hambach’s Coal Mine’s production profile was reported to be in the order of 1.5 billion tonnes, over a
30 year project life. The LMG magnesium project basis only used about 33% of the annual coal output of the
Hambach mine. As the Hambach brown coal fly ash contains a higher iron element than some of the Latrobe
Valley fly ash, LMG’s hydromet process was expanded to include a magnetic separation step. Test work showed
that this step combined with a conditioning step removed approximately 80% of the iron in the fly ash. The
precipitate produced contained up to 84% iron oxide. This precipitate needs to be investigated to determine
whether an iron product can be developed for sale.
The financial model indicated that both the operating and capital costs are slightly lower than an equivalent 40,000
tonne per annum plant in Australia. However, the higher German tax rate means that the net present value of this
project is similar to the Latrobe Valley project.
Both RWE Power and LMG have agreed to pursue the magnesium project and are currently determining the best
way to move the project forward.
RWE Power AG is part of the RWE Group in Germany. The RWE Group is a top 30 company listed on the
German Stock Exchange (DAX). RWE Power uses a broad energy mix of brown coal, hydro and nuclear power
stations and is also a driver of innovation for coal fired power stations and CO2-avoidance. The RWE Group
employs more than 65,000 people and is estimated to generate an operating profit in 2014 of €4 billion.
6
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
REVIEW OF OPERATIONS
8. China Sample
In November 2014, the Company successfully processed its bulk sample of beneficiated fly ash (BFA) to produce
magnesium metal and SCM in its first full scale commercial smelter tests in China. The BFA was prepared using
LMG’s unique hydromet patented process.
The test work involved smelting three charges of some 150kg each through a commercial retort at the Wu Long’s
magnesium plant in Shanxi province. This work was managed and supervised by LMG’s Chinese construction
partner, BTE Engineering Co. Ltd.
Based on initial data and the subsequent investigations of the magnesium crowns in Australia, the magnesium
recovery results were in the range between 80% and 90%.
At the lower end of the range, the magnesium recovery is already 5% higher than the average magnesium
recovery levels of Chinese plants that process dolomite. The LMG higher recovery reflects an advantage of
LMG’s unique BFA feedstock.
This work replaces pilot plant tests that might otherwise have been required and has addressed directly any scale-
up risks using BFA as a feedstock in a full scale commercial operation.
9. Capital Raising
In April 2015, the Company raised $900,000 through private placement to sophisticated and professional
investors. In May 2015, the Directors of LMG announced a Share Purchase Plan (“SPP”) and the SPP raised
$235,000 from existing shareholders.
These funds will be used to assist the with the funding of the Bankable Feasibility.
7
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
DIRECTORS’ REPORT
The Directors present their report together with the financial report of Latrobe Magnesium Limited (“Company”)
and of the Group, being the Company and its subsidiaries for the financial year ended 30 June 2015 and the
auditor’s report thereon.
DIRECTORS
The following persons were Directors of Latrobe Magnesium Limited during the financial year and up to the date
of this report.
(Chairman) – Appointed on 1 May 2015
Jock Murray
David Paterson (Chief Executive Officer)
K A Torpey
P F Bruce
J R Lee
PRINCIPAL ACTIVITIES
During the year the principal continuing activities of the Group consisted of:
successfully processing a large sample through a commercial smelter in China and achieved above average
magnesium recovery;
conducting test work on the removal of iron contained in the brown coal fly ash;
successfully completing large scale cement tests on its supplementary cementitious material; and
raising $1.1 million to assist it with the funding of its bankable feasibility study.
OPERATING RESULTS
The consolidated net loss of the Group after providing for income tax amounted to $691,251 compared to a net
loss of $661,915 for the previous corresponding period. The loss was mainly due to the costs of conducting the
test work and studies on the Latrobe Magnesium project.
Further information on review of operations of the Group is shown separately in the Directors’ Review of
Operations on Page 4 to 7 of this report.
Dividends
The Directors have not recommended the payment of a final dividend.
Significant Changes in the State of Affairs
The significant change in the state of affairs of the Group during the financial year is an increase in the
contributed equity of $1,347,870, from $27,322,282 to $28,670,152 as a result of issuing the following fully paid
ordinary shares:
November 2014 10,000,000 shares issued @$0.01 to convert unlisted convertible securities to shares
December 2014 9,733,750 shares issued @$0.008 to convert outstanding fees owing to officeholders
January 2015
April 2015
)May 2015
and consultant
7,500,000 shares issued @$0.01 to convert unlisted convertible securities to shares
90,000,000 shares issued @$0,01 pursuant to a private placement
Placement Fees
23,500,000 shares issued @$0.01 pursuant to a Share Purchase Plan
$
100,000
77,870
75,000
900,000
(40,000)
235,000
1,347,870
MATTERS SUBSEQUENT TO BALANCE DATE
There is no matter or circumstance that has arisen since 30 June 2015 that has significantly affected or may
significantly affect:
(a) the operations, in financial years subsequent to 30 June 2015, of the Group;
(b) the results of those operations; or
(c) the state of affairs, in financial years subsequent to 30 June 2015, of the Group.
On 3 September 2015 the financial report was authorised to be issued by a resolution of Directors.
8
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
DIRECTORS’ REPORT
LIKELY DEVELOPMENTS
Except for information disclosed on certain developments and the expected results of those developments
included in this report under review of operations, further information on likely developments in the operations of
the Group and the expected results of those operations have not been disclosed in this report because the
Directors believe it would be likely to result in unreasonable prejudice to the Group.
ENVIRONMENTAL REGULATIONS
The Group’s operations are subject to normal State and Federal Environmental Regulations. There were no
breaches of these regulations during the year or to the date of this report.
INFORMATION ON DIRECTORS
John Stephen Murray – Non Executive Chairman
Experience and Expertise
Mr Murray studied economies and history with the Royal Military College at Duntroon before studying engineering
management at the Royal Military College of Science in the UK. He also holds qualifications in international
politics from Deakin University.
Roles currently held by Mr Murray include strategic adviser for law firm, King & Wood Mallesons in the
government infrastructure sector and non executive chairman of bulk liquid road tank manufacturer, Omni
Tankers Holding Pty Ltd. He managed numerous large projects in his role with NSW Department for Transport
including the production of a 10 year development plan for the State's transport infrastructure and services as well
as chairing the $2 billion Parramatta Rail Link Company project. He acted as an adviser for operational planning
and infrastructure for the Sydney, Beijing and London Olympic Games. In addition to these roles he has held
numerous directorship including non executive chairman for The Hills Motorway (M2) Limited prior to its takeover
by Transurban in 2005. The non executive chairman for Country Pipelines for the three year prior to its takeover
by APA in 2008. He was on the board of Terminals Australia for five years up until its sale to Asciano in 2008.
Prior to his foray into business, Mr Murray had a distinguished military career over almost 30 years before retiring
as a Colonel in 1994. He brings a wealth of senior management and directorship experience with a particular
focus on infrastructure, project management and freight logistics projects.
Appointed as a Director on 1 May 2015
Other Current Public Company Directorships
None
Former Public Company Directorships in Last 3 Years
None
Special Responsibilities
Chairman of the Board of Directors
Interests in Securities
11,400,000 ordinary shares in Latrobe Magnesium Limited, these shares are registered in the name of
MurraySetter Pty Limited as trustee for the MurraySetter Trust.
David Oliver Paterson – Chief Executive Officer
Experience and Expertise
Mr Paterson is a qualified non-practising Chartered Accountant and a graduate from the University of
Queensland. He is the founding director of Europacific Corporate Advisory Pty Ltd and has held an Investment
dealers licence since 1990. Prior to forming Europacific in 1990, he was a group manager of the Corporate
Services Division of Tricontinental Corporation Limited responsible for NSW and Queensland. He also worked for
Coopers & Lybrand in Brisbane and Sydney in their Corporate Services Division. He has been involved in a wide
range of corporate advisory assignments and underwritings for both debt and equity for a number of public and
private companies.
Mr Paterson has experience in the property and mining industries, in relation to:
9
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
DIRECTORS’ REPORT
Financial analysis;
Project financing;
Valuations; and
The raising of debt and equity.
Appointed as a Director on 23 August 2002
Other Current Public Company Directorships
None
Former Public Company Directorships in Last 3 Years
None
Special Responsibilities
Chief Executive Officer
Member of Audit Committee
Interests in Securities
99,990,000 ordinary shares in Latrobe Magnesium Limited, of these shares 12,998,837 are held as a direct
interest and 86,991,163 are registered in the name of Rimotran Pty Limited as trustee for the David Paterson
Super Fund.
Kevin Anthony Torpey – Executive Director
Experience and Expertise
Mr Torpey is a chartered professional engineer and a graduate from Sydney University. Over the last 40 years he
has been involved in the development of many diverse major projects involving oil, iron ore, aluminium, nickel,
lead/zinc, uranium, magnesite, coal and gold, located locally, in Ireland and Indonesia. Generally these projects
have been associated with major companies such as Consolidated Goldfields, EZ Industries, Alcan, International
Nickel, Tara Minerals Limited (Ireland), Noranda, Denison Mines (Canada), Toyota, Mitsubishi and Iwatani. For
the last 20 years his association has mainly been as a corporate officer initially as managing director of Denison
Mines (Australia) and then managing director of Devex Limited. Over the last few years he has acted as a
consultant to a number of companies involved in mining projects and new technologies.
Appointed as a Director on 11 April 2002
Other Current Public Company Directorships
Empire Energy Group Ltd.
Former Public Company Directorships in Last 3 Years
None
Special Responsibilities
None
Interests in Securities
99,533,391 ordinary shares in Latrobe Magnesium Limited, these shares are held by Famallon Pty Ltd and
Famallon Pty Ltd ATF Famallon No.2 Super Fund. Mr Torpey is a principal of Famallon Pty Ltd and a beneficiary
of the fund.
Philip Francis Bruce – Non Executive Director
Experience and Expertise
Mr Bruce is a director of P F Bruce & Associates, which provides corporate and project management services.
He is a mining engineer with over thirty years resource industry experience in Australia, South Africa, West Africa,
South America and Indonesia in operations, project development and corporate management. He was the CEO
of PT BHP Indonesia, managing director of Triako Resources Limited and was the general manager –
development for Plutonic Resources Limited, where he was technically responsible for acquisition and
development of resource projects during the Company’s period of growth from $35 million to over $1 billion in
market capitalisation.
Appointed as a Director on 4 September 2003
Other Current Public Company Directorships
Managing Director of Hill End Gold Limited
10
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
DIRECTORS’ REPORT
Director of Bassari Resources Limited
Former Public Company Directorships in Last 3 Years
Brimstone Resources Limited.
Special Responsibilities
None
Interests in Securities
11,071,439 ordinary shares in Latrobe Magnesium Limited, of these shares 704,250 are held as direct interest
and 10,367,189 are registered in the name of Diazill Pty Limited as trustee for the PB Superannuation Fund.
John Robert Lee – Non Executive Director
Experience and Expertise
Mr Lee has a broad range of commercial skills and experiences in both the public and private sectors. He has
held senior management roles in the Federal Department of Employment and Industrial Relations. He was also
senior private secretary and principal adviser to Tony Street, a senior federal cabinet minister. In the private
sector, Mr Lee has held a number of senior management positions with a number of major corporations including
Henry Jones IXL, Elders Building Supplies and Woolworths Limited. He is the founder of Stockholder Relations
Pty Ltd, a management consultancy specialising in corporate advisory, investor relations and corporate
governance.
Appointed as a Director on 10 December 2010
Other Current Public Company Directorships
None
Former Public Company Directorships in Last 3 Years
Mongolian Resources Corporation Limited
Special Responsibilities
Chairman of Audit Committee
Interests in Securities
4,679,750 ordinary shares in Latrobe Magnesium Limited, these shares are registered in the name of Stockholder
Relations Pty Limited of which Mr Lee is a Director.
Company Secretary
Mr John Lee who has been a Director to the Company since 10 December 2010 became Company Secretary on
1 July 2013.
MEETINGS OF DIRECTORS
The number of meetings of the Company’s Board of Directors and of each Board Committee held during the year
ended 30 June 2015 and the number of meetings attended by each Director was:
Director
J S Murray
D O Paterson
K A Torpey
P F Bruce
J R Lee
Directors’ Meetings
Audit Committee Meetings
Attended
Held Whilst in Office
Attended
Held Whilst in Office
2
7
6
7
7
2
7
7
7
7
-
2
-
-
2
-
2
-
-
2
The Board has yet to appoint a Nominations and a Remuneration Committee. The matters that would normally
be the responsibility of these committees are dealt with by the full Board of Directors.
Retirement, Election and Continuation in Office of Directors
Mr B F Bruce is the Director retiring by rotation at the next Annual General Meeting of the Company. Mr Bruce
being eligible in accordance with Article 12.2 of the Company’s constitution offers himself for re-election. His
background, experience and qualification are detailed on Pages 10 and 11.
11
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
DIRECTORS’ REPORT
Mr J S Murray, appointed during the year, and being eligible, offers himself for election. His background,
experience and qualification are detailed on Page 9.
REMUNERATION REPORT - AUDITED
This report outlines the Remuneration Arrangements in place for each key management person of Latrobe
Magnesium Limited. Principles used to determine the nature and amount of remuneration are:
Competitiveness and reasonableness
Acceptability to shareholders
Performance linkage / alignment of executive compensation
Appropriateness for level of operations
Transparency
Remuneration Committee
The Board has not yet formed a separate Remuneration Committee and all matters that would normally be the
responsibility of a Remuneration Committee are dealt with by the full Board of Directors.
Key Management Personnel
The
full Board of Directors sets remuneration policies and practices generally and makes specific
recommendations on remuneration packages and other terms of employment for Executive Directors, other
Senior Executives and Non-Executive Directors.
Executive remuneration and other terms of employment are reviewed annually having regard to performance
against goals set at the start of the year, relevant comparative information and independent expert advice. As
well as basic salary, remuneration packages including superannuation.
Directors and executives are also able to participate in an Employee Share Acquisition Plan. Remuneration
packages are set at levels that are intended to attract and retain executives capable of managing the Group’s
operations.
Remuneration of Non-Executive Directors is determined by the Board within the maximum amount approved by
shareholders from time to time.
The Board undertakes an annual review of its performance and the performance of the Board Committees against
goals set at the start of the year.
Details of the nature and amount of each element of the emoluments of each Director of Latrobe Magnesium
Limited and each specified officer of the Company and the Group receiving the highest emoluments are set out in
the following tables.
The information which follows through to the section titled “Share Options Granted to Key Management
Personnel” is subject to audit by the external auditors.
2015
Directors
J S Murray
D O Paterson
K A Torpey
P F Bruce
J R Lee
2014
Directors
D O Paterson
K A Torpey
P F Bruce
J R Lee
Base
Emoluments
$
10,000
261,600
76,296
21,804
21,804
391,504
Base
Emoluments
$
261,600
76,300
21,052
21,804
380,756
Super
Contributions
$
-
-
-
-
-
-
Super
Contributions
$
-
-
771
-
771
Equity
Options
$
-
-
-
-
-
Equity
Options
$
-
-
-
-
Total
$
10,000
261,600
76,296
21,804
21,804
391,504
Total
$
261,600
76,300
21,823
21,804
381,527
Performance
Related
%
-
-
-
-
-
-
Performance
Related
%
-
-
-
-
-
12
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
DIRECTORS’ REPORT
There are no additional executives employed by Latrobe Magnesium Limited other than those already disclosed.
Service Agreements
There are currently no service agreements in place formalising the terms of remuneration of Directors or other key
management personnel of the Company and the Group. The above emoluments for D O Paterson and K A
Torpey were agreed by the Board for the term of the prefeasibility and bankable feasibility studies.
Shareholdings
Number of shares held by Directors and Other Key Management Personnel of Parent Entity.
Directors & Other Key
Management Personnel
Balance at
beginning of
date of
appointment
Acquired under
Share Purchase Plan
for Shareholders
Net Change
Other
Acquired Under
Debt Conversion
to Equity
Balance at 30
June 2015
J S Murray
D O Paterson
K A Torpey
P F Bruce
J R Lee
11,400,000
35,933,333
65,333,334
3,441,490
-
-
11,333,333
7,583,333
1,500,000
1,500,000
-
6,412,399
9,592,595
-
-
-
46,310,935
17,024,129
6,129,949
3,179,750
11,400,000
99,990,000
99,533,391
11,071,439
4,679,750
Share Options Granted to Key Management Personnel
Granted -
No options were granted to key management personnel over unissued shares during the financial
year.
Exercised - No options were exercised by key management personnel during or in the period since the end of
the financial year and up to the date of this report.
Expiry -
No options expired during or since the end of the financial year.
END OF AUDITED REMUNERATION REPORT
SHARES UNDER OPTION
At the date of this report, there were no unissued shares under option.
UNLISTED CONVERTIBLE SECURITIES
Under the $400,000 Fast Finance facility completed in October 2014, the Company issued unlisted convertible
securities which were convertible at $0.01 at any time prior to 15 October 2015.
In November 2014, 10,000,000 convertible securities were converted to fully paid ordinary shares at $0.01. As
the securities were converted before 15 October 2015 there was an adjustment made to the interest owing under
the loan which also reduced the number of shares issued.
In January 2015, 7,500,000 convertible securities were converted to fully paid ordinary shares at $0.01. As the
securities were converted before 15 October 2015 there was an adjustment made to the interest owing under the
loan which also reduced the number of shares issued.
The current balance of the loan and interest accrued to 15 October 2015 is $204,560. The remaining 20,456,000
unlisted convertible securities are convertible at $0.01 at any time prior to 15 October 2015.
INDEMNIFICATION
During or since the end of financial year, the Company has not been indemnified or made a relevant agreement to
indemnify an officer or auditor of the Company or any related body corporate against liability incurred as such an
officer or auditor. The Company maintains a Directors and Officers Liability Insurance, including company
securities cover.
13
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
DIRECTORS’ REPORT
PROCEEDINGS ON BEHALF OF THE COMPANY
No person has applied for leave of court to bring proceedings on behalf of the Company or intervene in any
proceedings to which the Company is a party for the purpose of taking responsibility on behalf of the Company for
all or any part of those proceedings. The Company was not a party to any such proceedings during the year.
NON-AUDIT SERVICES
The Company may decide to employ the auditor on assignments additional to their statutory audit duties where
the auditor’s expertise and experience with the Company and/or the Group are important.
Details of the amounts paid or payable to Nexia Australia for services provided during the year are set out below:
Audit and Review of Financial Reports
Taxation Services
$
32,000
3,000
---------
35,000
=====
The Board of Directors ensure that the provision of the non-audit services is compatible with the general standard
of independence for auditors imposed by the Corporations Act 2001.
AUDITORS’ INDEPENDENT DECLARATION
A copy of the auditors’ independence declaration as required under Section 307C of the Corporations Act 2001 is
set out on Page 15 and forms part of this report.
This report is made in accordance with a resolution of the Directors.
J S Murray
Chairman
Sydney
3 September 2015
D O Paterson
Chief Executive Officer
14
Auditor’s Independence Declaration under section 307C of the Corporations Act 2001
In accordance with section 307C of the Corporations Act 2001, I am pleased to provide the following
declaration of independence to the directors of Latrobe Magnesium Limited.
As audit partner for the audit of the financial statements of Latrobe Magnesium Limited for the financial year
ended 30 June 2015, I declare that to the best of my knowledge and belief, there have been no
contraventions of:
(a)
the auditor independence requirements of the Corporations Act 2001 in relation to the audit; and
(b)
any applicable code of professional conduct in relation to the audit.
Yours sincerely
Nexia Court & Co
Chartered Accountants
Joseph Santangelo
Partner
Sydney, 3 September 2015
15
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
DIRECTORS’ DECLARATION
The Directors of the company declare that:
1.
in the Directors’ opinion, the financial statements and accompanying notes set out on Pages 17 to 41 are
in accordance with the Corporations Act 2001 and:
(a)
(b)
comply with Australian Accounting Standards and the Corporations Regulations 2001; and
give a true and fair view of the company’s financial position as at 30 June 2015 and of its
performance for the year ended on that date;
2.
3.
4.
Note 1 confirms that the financial statements also comply with International Financial Reporting Standards
(IFRSs) as issued by the International Accounting Standards Board (IASB);
in the Directors’ opinion, there are reasonable grounds to believe that the company will be able to pay its
debts as and when they become due and payable;
the remuneration disclosures included in Pages12 and 13 of the Directors’ report (as part of the audited
Remuneration Report), for the year ended 30 June 2015, comply with section 300A of the Corporations
Act 2001; and
This declaration is made in accordance with a resolution of the Board of Directors pursuant to section 295(4) of the
Corporations Act 2001 and is signed for and on behalf of the Directors by:
J S Murray
Chairman
Sydney
3 September 2015
D O Paterson
Chief Executive Officer
16
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
For the year ended 30 June 2015
Revenue
Finance Income
Other Income
Expenses
Administration expenses
Research and evaluation expenses
Total expenses
Income tax expense
Note
GROUP
2015
$
2014
$
7,784
8,797
421,651
396,325
3
429,435
405,122
(852,310)
(878,535)
(268,376)
(188,502)
(1,120,686)
(1,067,037)
-
-
3
4
Loss attributable to members of the parent entity
(691,251)
(661,915)
Other Comprehensive Income
Other Comprehensive Income for the year
Total Comprehensive Income
-
-
(691,251)
(661,915)
GROUP
Note
2015
2014
Basic and diluted loss per share (cents per share)
18
(0.072)
(0.083)
The above income statement should be read in conjunction with the accompanying notes.
17
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
STATEMENT OF FINANCIAL POSITION
As at 30 June 2015
CURRENT ASSETS
Cash and cash equivalents
Trade and other receivables
Total Current Assets
NON-CURRENT ASSETS
Trade and other receivables
Property, plant and equipment
Intangible assets
Total Non-Current Assets
TOTAL ASSETS
CURRENT LIABILITIES
Borrowing
Trade and other payables
Total Current Liabilities
TOTAL LIABILITIES
NET ASSETS
EQUITY
Issued capital
Accumulated losses
TOTAL EQUITY
Note
GROUP
2015
$
2014
$
5
6
6
7
8
9
10
614,755
516,511
216,596
479,409
1,131,266
696,005
16,993
1,295
12,960
497
5,730,298
5,723,923
5,748,586
5,737,380
6,879,852
6,433,385
196,750
66,826
384,615
89,113
263,576
473,728
263,576
473,728
6,616,276
5,959,657
11
28,670,152
27,322,282
(22,053,876)
(21,362,625)
6,616,276
5,959,657
The above balance sheet should be read in conjunction with the accompanying notes
.
18
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
STATEMENT OF CHANGES IN EQUITY
For the year ended 30 June 2015
GROUP
Issued
Capital
$
Balance at 30 June 2013
26,491,507
Total comprehensive income
Shares issued during the period
Balance at 1 July 2014
Total comprehensive income
-
830,775
27,322,282
-
Shares issued during the period
1,347,870
Balance at 30 June 2015
28,670,152
Reserves
Accumulated
Losses
Total
$
-
-
-
-
-
-
-
$
$
(20,700,710)
5,790,797
(661,915)
(661,915)
-
830,775
(21,362,625)
5,959,657
(691,251)
(691,251)
-
1,347,870
(22,053,876)
6,616,276
The above statement of changes in equity should be read in conjunction with the accompanying notes.
19
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
STATEMENT OF CASHFLOWS
For the year ended 30 June 2015
CASH FLOWS FROM OPERATING ACTIVITIES
Receipts from operations
Payments to suppliers and employees
Interest received
GROUP
2015
$
2014
$
Note
396,325
382,295
(1,050,537)
(888,839)
5,575
5,540
Net cash used in operating activities
17b
(648,637)
(501,004)
CASH FLOWS FROM INVESTING ACTIVITIES
Payment of International Patent expenditure
Payment of Rent Bond
Net cash used in investing activities
CASH FLOWS FROM FINANCING ACTIVITIES
Repayment of Borrowing
Proceeds from Promissory Note
Proceeds from Issue of Shares
Placement Fees
(7,382)
(4,033)
(5,578)
-
(11,415)
(5,578)
(36,789)
-
1,135,000
(40,000)
(48,353)
25,000
453,000
-
Net cash from financing activities
1,058,211
429,647
Net increase in cash and cash equivalent held
398,159
(76,935)
Cash and cash equivalent at beginning of the financial year
216,596
293,531
Cash and cash equivalent at end of financial year
17a
614,755
216,596
The above statement of changes in equity should be read in conjunction with the accompanying notes.
20
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
NOTE 1: STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Preparation
The financial report is a general purpose financial report and covers Latrobe Magnesium Limited and its controlled
Entities (the “Group”) and Latrobe Magnesium Limited as an individual parent entity. Latrobe Magnesium Limited is
a company limited by shares, incorporated in Australia, whose shares are publicly traded on the ASX.
The financial report has been prepared on an accruals basis and is based on historical costs and does not take into
account changing money values. Cost is based on the fair values of the consideration given in exchange for
assets.
It is also recommended that the financial report be considered together with any public announcements made by
the Group during the year ended 30 June 2015, in accordance with continuous disclosure obligations arising under
both the Corporation Act 2001 and Australian Stock Exchange Listing Rules.
The financial report is presented in the Australian currency.
Statement of Compliance
The financial report complies with Australian Accounting Standards, which include Australian equivalents to
International Financial Reporting Standard (‘AIFRS’). Compliance with AIFRS ensures that the financial report,
comprising the financial statements and notes thereto, complies with International Financial Reporting Standards
(‘IFRS’) in their entirety.
A summary of significant accounting policies of the Group under AIFRS are disclosed below. The accounting
policies have been consistently applied, unless otherwise stated.
a.
Principles of Consolidation
The consolidated financial statements comprise the financial statements of Latrobe Magnesium Limited and
its subsidiaries at 30 June each year ("the Group"). Subsidiaries are entities over which the Group has the
power to govern the financial and operating policies generally accompanying a shareholding of more than
one half of the voting rights. Potential voting rights that are currently exercisable or convertible are
considered when assessing control. Consolidated financial statements include all subsidiaries from the date
that control commences until the date that control ceases. The financial statements of subsidiaries are
prepared for the same reporting period as the parent, using consistent accounting policies.
All inter-Company balances and transactions between entities in the Group, including any unrealised profits
or losses, have been eliminated on consolidation.
Minority interests in the results and equity of subsidiaries are shown separately in the consolidated income
statement and balance sheet respectively.
Subsidiaries are accounted for in the parent entity financial statements at cost.
A list of controlled entities is contained in Note 12 to the financial statements.
b.
Income Tax
The Group adopts the liability method of tax-effect accounting whereby the income tax expense is based on
the profit from ordinary activities adjusted for any non-assessable or disallowed items. It is calculated using
the tax rates that have been enacted or are substantially enacted by the balance sheet date.
Deferred tax is accounted for using the balance sheet liability method in respect of temporary differences
arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements.
No deferred income tax will be recognised from the initial recognition of an asset or liability, excluding a
business combination, where there is no effect on accounting or taxable profit or loss.
Deferred tax is calculated at the tax rates that are expected to apply to the period when the asset is realised
or liability is settled. Deferred tax is credited in the income statement except where it relates to items that
may be credited directly to equity, in which case the deferred tax is adjusted directly against equity.
Deferred income tax assets are recognised to the extent that it is probable that future tax profits will be
available against which deductible temporary differences can be utilised. Deferred tax assets in relation to
tax losses are not brought to account unless there is convincing evidence of realisation of the benefit.
21
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
The amount of benefits brought to account or which may be realised in the future is based on the assumption
that no adverse change will occur in income taxation legislation and the anticipation that the Group will
derive sufficient future assessable income to enable the benefit to be realised and comply with the conditions
of deductibility imposed by the law.
Latrobe Magnesium Limited and its wholly-owned Australian subsidiaries have formed an income tax group
under the Tax Consolidation Regime. Each entity in the Group recognises its own current and deferred tax
liabilities, except for any deferred tax liabilities resulting from unused tax losses and tax credits, which are
immediately assumed by the parent entity. The current tax liability of each Group entity is then subsequently
assumed by the parent entity. The Group notified the ATO on 2 January 2003 that it had formed an income
tax group to apply from 1 July 2002. The tax group has entered a tax sharing agreement whereby each
Company in the Group contributes to the income tax payable in proportion to their contribution to the net
profit before tax of the tax group.
c.
Foreign Currency Transactions and Balances
Functional and presentation currency
The functional currency of each of the Group’s entities is measured using the currency of the primary
economic environment in which that entity operates. The consolidated financial statements are presented in
Australian dollars which is the parent entity’s functional and presentation currency.
Transaction and balances
Foreign currency transactions are translated into functional currency using the exchange rates prevailing at
the date of the transaction. Foreign currency monetary items are translated at the year-end exchange rate.
Non-monetary items measured at historical cost continue to be carried at the exchange rate at the date of
the transaction. Non-monetary items measured at fair value are reported at the exchange rate at the date
when fair values were determined.
Exchange differences arising on the translation of monetary items are recognised in the income statement,
except where deferred in equity as a qualifying cash flow or net investment hedge.
Exchange differences arising on the translation of non-monetary items are recognised directly in equity to
the extent that the gain or loss is directly recognised in equity otherwise the exchange difference is
recognised in the income statement.
d.
Plant and Equipment
Plant and equipment is stated at historical cost, including costs directly attributable to bringing the asset to
the location and condition necessary for it to be capable of operating in the manner intended by
management, less depreciation and any impairment.
The carrying amount of plant and equipment is reviewed annually by Directors to ensure it is not in excess of
the recoverable amount from these assets. The recoverable amount is assessed on the basis of the
expected net cash flows that will be received from the assets employment and subsequent disposal. The
expected net cash flows have been discounted to their present value in determining recoverable amounts.
Depreciation
The depreciable amount of all fixed assets is depreciated on a diminishing value basis over their useful lives
to the Group commencing from the time the asset is held ready for use.
The depreciation rates used for each class of depreciable assets are:
Class of Fixed Asset
Depreciation Rate
Plant and equipment - diminishing value
35%
The asset’s residual values and useful lives are reviewed, and adjusted if appropriate, at each balance sheet
date.
Gains and losses on disposals are calculated as the difference between the net disposal proceeds and the
asset's carrying amount and are included in the income statement in the year that the item is derecognised.
An asset’s carrying amount is written down immediately to its recoverable amount if the asset’s carrying
amount is greater than its estimated recoverable amount.
22
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
e.
Intangibles
Research and development
Research costs are expensed as incurred. Development expenditure incurred on an individual project is
capitalised only if the product or service is technically feasible, adequate resources are available to complete
the project, it is probable that future economic benefits will be generated and expenditure attributable to the
project can be measured reliably. Expenditure capitalised comprises costs of materials, services, direct
labour and an appropriate portion of overheads. Other development costs are expensed when they are
incurred. Capitalised development expenditure is stated at cost less accumulated amortisation and any
impairment losses and amortised over the period of expected future sales. The carrying value of
development costs is reviewed annually when the asset is not yet available for use, or when events or
circumstances indicate that the carrying value may be impaired.
f.
Impairment of Non Financial Assets
At each reporting date the Group assesses whether there is any indication that individual assets are
impaired. Where impairment indicators exist, recoverable amount is determined and impairment losses are
recognised in the income statement where the asset's carrying value exceeds its recoverable amount.
Recoverable amount is the higher of an asset's fair value less costs to sell and value in use. For the
purpose of assessing value in use, the estimated future cash flows are discounted to their present value
using a pre-tax discount rate that reflects current market assessments of the time value of money and the
risks specific to the asset.
Where it is not possible to estimate recoverable amount for an individual asset, recoverable amount is
determined for the cash-generating unit to which the asset belongs.
g.
Investments and other financial assets
The Group classifies its financial assets in the following categories:
•
•
financial assets at fair value through profit or loss;
loans and receivables;
The classification depends on the purposes for which the investments were acquired. Management
determines the classification of its investments at initial recognition and, in the case of assets classified as
held-to-maturity, re-evaluates this designation at the end of each reporting period.
(i)
Financial assets at fair value through profit or loss
Financial assets at fair value through profit or loss are financial assets held for trading. A financial asset is
classified in this category if acquired principally for the purpose of selling in the short term. Derivatives are
classified as held for trading unless they are designated as hedges. Assets in this category are classified as
current assets.
(ii)
Loans and receivables
Loan and receivables are non-derivative financial assets with fixed or determinable payments that are not
quoted in active market. They are included in current assets, except for those with maturities greater than
12 months after the reporting period which are classified as non-current assets. Loans and receivables are
included in trade and other receivables (Note 6) in the balance sheet.
After initial measurement, loans and receivables are carried at amortised cost using the effective interest
method less any allowance for impairment. Gains and losses are recognised in profit or loss when the loans
and receivables are derecognised or impaired, as well as through amortisation process.
(iii) Recognition and de-recognition
Regular purchase and sales of financial assets are recognised on trade-date, the date on which the Group
commits to purchase or sell the assets. Investments are initially recognised at fair value plus transaction
costs for all financial assets not carried at fair value through profit and loss. Financial assets carried at fair
value through profit and loss are initially recognised at fair value and transaction costs are expenses in profit
and loss. Financial assets are derecognised when the rights to receive cash flows from the financial assets
have expired or have been transferred and the Group has transferred substantially all the risks and rewards
of ownership.
23
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
When securities classified as available-for-sale are sold, the accumulated fair value adjustments recognised
in other comprehensive income are reclassified to profit or loss as gains and losses from investment
securities.
(iv)
Subsequent measurement
Loans and receivables are carried at amortised cost using the effective interest method. Details on how the
fair value of financial instruments is determined are disclosed in Note 2d.
(v)
Impairment
The Group assesses at the end of each reporting period whether there is objective evidence that a financial
asset or group of financial assets is impaired.
If there is evidence of impairment for any of the Group’s financial assets carried at amortised cost; the loss is
measured as the difference between the asset’s carrying amount and the present value of estimated future
cash flows, excluding future credit losses that have not been incurred. The cash flows are discounted at the
financial asset’s original effective interest rate. The loss is recognised in profit or loss.
h.
Finance Costs
Finance costs directly attributable to the acquisition, construction or production of assets that necessarily
take a substantial period of time to prepare for their intended use or sale, are added to the cost of those
assets, until such time as the assets are substantially ready for their intended use or sale.
All other finance costs are recognised in income in the period in which they are incurred.
i.
Cash and Cash Equivalents
Cash and cash equivalents includes cash on hand, deposits held at call with banks, other short-term highly
liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are
shown within short-borrowings in current liabilities on the balance sheet.
j.
Revenue
Interest
Revenue is recognised as interest accrues using the effective interest method. The effective interest
method uses the effective interest rate which is the rate that exactly discounts the estimated future cash
receipts over the expected life of the financial asset.
Government Grants
Government grants are recognised at fair value where there is reasonable assurance that the grant will be
received and all grant conditions will be met. Grants relating to expense items are recognised as income
over the periods necessary to match the grant to the cost they are compensating.
k.
Trade and Other Payables
Trade and other payables represent liabilities for goods and services provided to the Group prior to the year
end and which are unpaid. These amounts are unsecured and have up to 60 day payment terms.
l.
Interest bearing liabilities
All loans and borrowings are initially recognised at fair value, net of transaction costs incurred. Borrowings
are subsequently measured at amortised cost. Any difference between the proceeds (net of transaction
costs) and the redemption amount is recognised in the income statement over the period of the loans and
borrowings using the effective interest method.
All borrowings are classified as current liabilities unless the Group has an unconditional right to defer
settlement of the liability for at least 12 months after the balance sheet date.
m.
Other liabilities
Other liabilities comprise non-current amounts due to related parties that do not bear interest and are
repayable in more than 366 days from balance sheet date. As these are non-interest bearing, fair value at
initial recognition requires an adjustment to discount these loans using a market-rate of interest for a similar
24
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
instrument with a similar credit rating (Group's incremental borrowing rate). The discount is credited to the
income statement immediately and amortised using the effective interest method.
n.
Provisions
Provisions for legal claims, service warranties and make good obligations are recognised when the Group
has a present legal or constructive obligation as a result of a past event, it is probable that an outflow of
economic resources will be required to settle the obligation and the amount can be reliably estimated. For
service warranties, the likelihood that an outflow will be required to settle the obligation is determined by
considering the class of obligations as a whole. Provisions are not recognised for future operating losses.
Where the effect of the time value of money is material, provisions are determined by discounting the
expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of
money and, where appropriate, the risks specific to the liability.
o.
Share-based payments
For equity-settled share-based payment transactions, the Company measures the goods or services
received, and the corresponding increase in equity, directly, at the fair value of the goods or services
received.
p.
Comparative Figures
When required by Accounting Standards, comparative figures have been adjusted to conform to changes in
presentation for the current financial year.
q.
Contributed equity
Ordinary shares are classified as equity (refer Note 11).
Costs directly attributable to the issue of new shares or options are shown as a deduction from the equity
proceeds. Costs directly attributable to the issue of new shares or options associated with the acquisition of
a business are included as part of the purchase consideration.
r.
Dividends
Provision is made for dividends declared and no longer at the discretion of the Group, on or before the end
of the financial year but not distributed at balance date.
s.
Earnings per share
Basic earnings per share
Basic earnings per share is calculated by dividing the profit attributable to members of Latrobe Magnesium
Limited, adjusted for the weighted average number of ordinary shares outstanding during the financial year,
adjusted for bonus elements in ordinary shares during the year.
The weighted average number of issued shares outstanding during the financial year does not include
shares issued as part of the Employee Share Loan Plan that are treated as in-substance options.
Diluted earnings per share
Earnings used to calculate diluted earnings per share are calculated by adjusting the basic earnings by the
after-tax effect of dividends and interest associated with dilutive potential ordinary shares. The weighted
average number of shares used is adjusted for the weighted average number of ordinary shares that would
be issued on the conversion of all the dilutive potential ordinary shares into ordinary shares.
t.
Goods and Services Tax (GST)
Revenues, expenses are recognised net of GST except where GST incurred on a purchase of goods and
services is not recoverable from the taxation authority, in which case the GST is recognised as part of the
cost of acquisition of the asset or as part of the expense item.
Receivables and payables are stated with the amount of GST included. The net amount of GST recoverable
from, or payable to, the taxation authority is included as part of receivables or payables in the balance sheet.
25
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
Cash flows are included in the cash flow statement on a gross basis and the GST component of cash flows
arising from investing and financing activities, which is recoverable from, or payable to, the taxation authority
are classified as operating cash flows.
Commitments and contingencies are disclosed net of the amount of GST recoverable from, or payable to,
the taxation authority.
u.
Critical Accounting Estimates and Judgments
The Directors evaluate, estimate and make judgements which are incorporated into the financial report
based on historical knowledge and best available current information.
Estimates assume a reasonable expectation of future events and are based on current trends and economic
data, obtained both externally and within the Group.
Impairment
The Group assesses impairment at each reporting date by evaluating conditions specific to the Group that
may lead to an impairment of assets. Where an impairment trigger exists, the recoverable amount of the
asset is determined. Value in use calculations performed in recoverable amounts incorporate a number of
key estimates.
No impairment has been recognised in respect of the intangible assets for the year ended 30 June 2015
because:
1.
2.
3.
the Company's internal valuation indicates that the recoverable amount of the asset is greater than the
book value of the assets;
the magnesium price supports this valuation; and
the Company is utilising the proven Thermal Reduction Process in its process with estimates of its
capital and operating costs which are based on its pre-feasibility and adjustment studies and
subsequent reports.
The key assumptions are adjusted to incorporate risks with a particular segment, and are summarised as
follows:
budgeted cash flow period of 20 years;
initial production of 5,000 tonnes increasing to 40,000 tonnes;
magnesium metal price of US$3,125 per tonne is used which represents the current average price
between China and the United States.
market information for forward exchange rates;
operating costs based upon third party consultant’s estimates;
capital costs based upon third party consultant’s estimates; and
a pre-tax discount rate of 18%.
26
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
NOTE 2: FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
The Company’s risk management policy sets out the Company’s overall risk management framework and policies,
including regular reviews by the Board of the Company’s financial position and financial forecasts.
a.
Principal financial instruments
The principal financial instruments are as follows:
(i) Cash
(ii) Trade and other receivables
(iii)
Inter Company balances
(iv) Trade and other payables
The Group does not use derivative financial instruments, and has no off-balance sheet financial assets
and liabilities at year-end.
b.
Financial instrument risk exposure and management
In common with all other businesses, the Group is exposed to risks that arise from its use of financial
instruments. These main risks, arising from the Group’s financial instruments are interest rate risk,
liquidity risk, foreign exchange currency risk, share market risk, credit risk and commodity risk. This note
describes the Group’s objectives, policies and processes for managing those risks and the methods used
to measure them. Further quantitative information in respect of these risks is presented throughout these
financial statements.
There have been no substantive changes in the Group’s exposure to financial instrument risks, its
objectives, policies and processes for managing those risks or the methods used to measure them from
previous periods unless otherwise stated in this note.
c.
General objectives, policies and processes
The Board has overall responsibility for the determination of the Group’s risk management objectives and
policies and has the responsibility for designing and operating processes that ensure the effective
implementation of the objectives and policies to the Group’s finance function. The Board receives
bimonthly reports through which it reviews the effectiveness of the processes put in place and the
appropriateness of the objectives and policies it sets.
The overall objective of the Board is to set policies that seek to reduce risk as far as possible without
unduly affecting the Group’s competitiveness and flexibility. Further details regarding these policies are set
out below:
(i) Liquidity risk
Liquidity risk arises from the Group’s management of working capital. It is the risk that the Group will
encounter difficulty in meeting its financial obligations as they fall due.
The Group’s policy is to ensure that it will always have sufficient cash to allow it to meet its liabilities when
they become due. To achieve this aim, it seeks to maintain cash balances (or agreed facilities) to meet
expected requirements for a period of at least 90 days.
The Group’s exposure to liquidity risk has been assessed as minimal. There are no past due payables at
balance date.
The Board receives cash flow projections on a bimonthly basis as well as information regarding cash
balances. At the balance sheet date, these projections indicated that the Group expected to have sufficient
liquid resources to meet its obligations under all reasonably expected circumstances.
(ii)
Interest Rate Risk
The Group’s exposure to interest risk arises when the value of financial instruments fluctuates as a result
of changes in market interest rates and the effective weighted average interest rates on classes of
financial assets and financial liabilities.
The Group’s exposure to interest rate risk only extends to cash and cash equivalents at balance date. The
Group’s exposure to interest rate risk at 30 June 2015 and 30 June 2014 is set out in the following tables:
27
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
Trade and other payables
15
-
(196,750)
Net financial assets
614,755
(149,577)
CONSOLIDATED
Year ended 30 June 2015
Financial assets
Cash and cash equivalents
Trade & other receivables
Total Financial Assets
Financial liabilities
Year ended 30 June 2014
Financial assets
Cash and cash equivalents
Trade & other receivables
Total Financial Assets
Financial liabilities
Fixed Interest maturing in
Weighted
Average
Interest Rate
Floating
Interest
Rate
1 year or
less
Over 1 to
5 years
More than
5 years
%
1
4
$
$
614,755
-
-
47,173
614,755
47,173
Fixed Interest maturing in
Weighted
Average
Interest Rate
Floating
Interest
Rate
1 year or
less
Over 1 to
5 years
More than
5 years
%
1
4
$
$
216,596
-
-
54,965
216,596
54,965
Non-
interest
bearing
$
Total
$
-
614,755
469,338
516,511
469,338
1,131,266
(66,826)
(263,576)
402,512
867,690
Non-
interest
bearing
$
Total
$
-
216,596
424,444
479,409
424,444
696,005
(89,113)
(473,728)
335,331
222,277
$
-
-
-
-
-
$
-
-
-
-
-
$
-
-
-
-
-
$
-
-
-
-
-
Trade and other payables
15
-
(384,615)
Net financial assets
216,596
(329,650)
(iii) Foreign exchange currency risk
The Group is exposed to fluctuations in foreign currencies arising from the sale and purchase of goods
and services in currencies other than the Group’s measurement currency.
There was no exposure to foreign currency risk at balance date.
(iv) Share market risk
The Company relies greatly on equity markets to raise capital for its exploration and its magnesium project
development activities, and is thus exposed to equity market volatility.
When market conditions require prudent capital management, in consultation with its professional advisers
the Group looks to alternative sources of funding, including the sale of assets and joint venture
participation.
(v) Credit risk
Credit risk arises principally when the other party to a financial instrument fails to discharge its obligations
in respect of that instrument.
The Group’s exposure to credit risk arises from potential default of the counter party, with the maximum
exposure equal to the carrying amount of these instruments.
Trade and receivable balances are monitored on an ongoing basis with the Group’s exposure to bad debts
minimal. There was no exposure to trade receivable credit risk at balance date.
The Group does not have any material credit risk exposure to any single receivable or Group of
receivables under financial instruments entered into by the Group.
Other receivables comprise GST. Credit worthiness of debtors is undertaken when appropriate.
28
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
(vi) Commodity risk
Commodity price risk arises when the fair value of future cash flows of a financial instrument will fluctuate
because of changes in commodity market prices.
The Group had no exposure to commodity price risk at balance date. The Group’s potential exposure to
commodity price risk will materialise in the event that development of the Group’s Latrobe Magnesium
Project proceeds.
(vii) Market risk
Market risk does not arise as the Group does not use interest bearing, tradeable or foreign currency
financial instruments.
As the financial assets held by the company as at 30 June 2015 were cash and cash equivalents and
trade and other receivables, and the value of these financial assets are not affected by the short-term
movement in interest rates, a market risk sensitivity has not been performed.
(viii) Equity price risk
Equity price risk arises from investments in equity securities and Latrobe Magnesium Limited’s issued
capital.
The Group had no exposure to investments in equity securities at balance date.
The capacity of the Company to raise capital from time to time may be influenced by either or both market
conditions and the price of the Company’s listed securities at that time.
d.
Fair value of financial assets and liabilities
The fair value of all monetary financial assets and financial liabilities of Latrobe Magnesium approximate
their carrying value.
There are no off-balance sheet financial asset and liabilities at year-end. All financial assets and liabilities
are denominated in Australian dollars.
NOTE 3: LOSS FROM ORDINARY ACTIVITIES
The following revenue and expense items are relevant in explaining the financial
performance for the period.
(i)
Revenue
Finance Income
Other Income
Research and development tax rebate
(ii)
Expenses
Depreciation
Research and evaluation expenses
Directors Fees
Directors Superannuation
GROUP
2015
$
2014
$
7,784
8,797
421,651
396,325
429,435
405,122
509
268,376
391,504
-
203
188,502
380,756
771
29
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
NOTE 4: INCOME TAX EXPENSE
GROUP
2015
$
2014
$
The prima facie tax on loss from ordinary activities before income tax is
reconciled to the income tax benefit as follows:
Loss from ordinary activities before income tax
691,251
661,915
Prima facie tax benefit on loss from ordinary activities before income tax at 30%
207,375
198,574
Increase in income tax benefit due to timing differences
7,958
4,467
Permanent differences and tax losses not brought to account as future
income tax benefit.
215,333
203,041
Income tax benefit attributable to loss from ordinary activities before
income tax
-
-
Net deferred tax asset not taken to account
The potential future income tax benefit arising from tax losses has not been taken to account because of the
absence of convincing evidence of the realisation of the benefit.
Benefit of tax losses carried forward:
Tax losses carried forward
Capital losses
GROUP
2015
$
2014
$
1,804,788
1,744,125
818,514
818,514
2,623,302
2,562,639
The deferred tax asset will only be released if:
i.
the Group derives future assessable income of a nature and an amount sufficient to enable the benefit to be
realised;
the Group continues to comply with the conditions for deductibility imposed by the law; and
ii.
iii. no changes in tax legislation adversely affect the Group in realising the benefit.
NOTE 5: CASH AND CASH EQUIVALENTS
Cash at bank
GROUP
2015
2014
$
$
614,755
216,596
30
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
NOTE 6: TRADE AND OTHER RECEIVABLES
CURRENT
R&D tax concession
GST recoverable
Promissory Note
NON-CURRENT
Rent Bond held in bank deposit
GROUP
2014
$
2014
$
421,651
396,325
47,687
47,173
28,119
54,965
516,511
479,409
16,993
12,960
16,993
12,960
Loans to controlled entities are unsecured and are interest free and have no fixed term of repayment.
There are no balances within trade and other receivable that are impaired and are past due. It is expected
these balances will be received when due. Impaired assets are provided for in full.
NOTE 7: PROPERTY, PLANT AND EQUIPMENT
Plant and equipment at cost
Accumulated depreciation
Total Property, Plant and Equipment
Movements in Carrying Amounts
GROUP
2015
$
3,068
(1,773)
1,295
2014
$
1,761
(1,264)
497
Between the beginning and the end of the current financial year, movements in the carrying amounts for each class
of property, plant and equipment are:
Balance at 1 July 2014
Additions
Depreciation expense
Carrying amount at 30 June 2015
Plant and
Equipment
2015
Plant and
Equipment
2014
$
497
1,307
(509)
1,295
$
520
180
(203)
497
31
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
NOTE 8: INTANGIBLE ASSETS
Acquired in-process research and development, at cost
Latrobe Magnesium Project based in the Latrobe Valley in Victoria. As the
project is not held ready for use, the Company is required to perform an annual
impairment test. The key assumptions underlying this impairment test have
been based on data provided in the Company’s Pre-feasibility and Adjustment
Studies and subsequent reports. The key assumptions are adjusted to
incorporate risks with a particular segment, and are summarised as follows:
budgeted cash flow period of 20 years;
initial production of 5,000 tonnes per annum increasing to 40,000 tonnes;
magnesium metal price of US$3,125 per tonne is used which represents
the current average price between China and the United States.
market information for forward exchange rates;
operating costs based upon third party consultant’s estimates;
capital costs based upon third party consultant’s estimates; and
a pre-tax discount rate of 18%.
International Patent – Joint worldwide patent application with Ecoengineers for
the Hydromet Process
Total Intangible Assets
NOTE 9: BORROWING
CURRENT
Secured Loan
GROUP
2015
$
2014
$
5,684,000
5,684,000
46,298
39,923
5,730,298
5,723,923
GROUP
2015
$
2014
$
196,750
384,615
196,750
384,615
In October 2014, a loan of $400,000 was raised to progress the development of
the Latrobe Valley magnesium project and the provision of working capital. This
loan included the capitalised interest for next 12 months. The loan is secured by a
fixed and floating charge over the assets of the Company for a term of 12 months.
Details of the loan outstanding as at 30 June 2015 are as follows:
Loan as at 15 October 2014
Repayment by issue of 10 million shares at $0.01 in Nov 2014
Repayment by issue of 7.5 million shares at $0.01 in Dec 2014
Interest payable at 30 June 2015
Loan as at 30 June 2015
Unearned interest to 15 October 2015
Total Loan as at 15 October 2015
$
347,827
(100,000)
(75,000)
23,923
196,750
7,810
204,560
The key terms are:
Term:
Interest Rate:
Conversion Option: Lender may convert the loan to ordinary shares at $0.01 per
share at any time up to 15 October 2015. Please refer to
Note 21 Unlisted Convertible Securities for further details.
12 months to 15 October 2015
15% per annum payable in arrears
32
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
NOTE 10: TRADE AND OTHER PAYABLES
CURRENT
Trade creditors
NOTE 11: ISSUED CAPITAL
GROUP
2015
$
2014
$
66,826
89,113
66,826
89,113
GROUP
2015
$
2014
$
(a) Ordinary Shares Issued and Fully Paid
Balance at beginning of reporting period
27,322,282 26,491,507
05 Aug 2013
02 Dec 2013
03 Jun 2014
9,500,000 shares issued at $0.004 for payment of costs of
borrowing and interest payable for the loan terms
56,629,143 shares issued at $0.006 to convert outstanding
fees owing to officeholders and consultants
113,250,000 shares issued at $0.004 pursuant to a share
purchase plan
-
-
-
38,000
339,775
453,000
07 & 13 Nov 2014 10,000,000 shares issued at $0.01 to convert unlisted
100,000
convertible securities to shares
09 Dec 2014
02 Jan 2015
15 Apr 2015
9,733,750 shares issued at $0.008 to convert outstanding
fees owing to officeholders and consultant
7,500,000 shares issued at $0.01 to convert unlisted
convertible securities to shares
90,000,000 shares issued at $0.01 pursuant to a private
placement
Placement Fees
22 May 2015
23,500,000 shares issued at $0.01 pursuant to a Share
Purchase Plan
77,870
75,000
900,000
(40,000)
235,000
-
-
-
-
-
-
(b) Shares on Issue
Balance at beginning of reporting period
Share on Issues:
•
•
•
•
•
•
•
•
05 August 2013
02 December 2013
03 June 2014
07 & 13 November 2014
09 December 2014
06 January 2015
15 April 2015
22 May 2015
Balance at end of reporting period
28,670,152 27,322,282
No.
No.
926,623,119 747,243,976
-
-
-
9,500,000
56,629,143
113,250,000
10,000,000
9,733,750
7,500,000
90,000,000
23,500,000
-
-
-
-
-
1,067,356,869 926,623,119
33
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
Fully paid ordinary shares
Ordinary shares participate in dividends and the proceeds on winding up of the parent entity in proportion to the
number of shares held.
At shareholder meetings each ordinary share is entitled to one vote when a poll is called, otherwise each
shareholder has one vote on a show of hands.
Options
At the date of this report, there were no unissued shares under option.
Employee Share Plan Scheme
For information relating to the Latrobe Magnesium Limited Share Plan Acquisition Plan, refer to Note 20: Employee
Benefits. No shares were issued during the financial year.
Capital Management
The Group considers its capital to comprise its ordinary share capital and reserves.
In managing its capital, the Group’s primary objective as an explorer is to maintain a sufficient funding base to
enable the Group to meet its working capital and strategic investment needs.
The Group raised a secured short term loan of $400,000 maturing in October 2015, this loan has been partly repaid
and the balance on maturity is $204,560, repayment may be made as follows:
upon receipt of the R&D Tax Incentive refund of $421,651; or
convert this loan to ordinary shares at $0.01 per share at any time up to 15 October 2015; or
extend this loan upon its maturity for a further twelve months.
In making decisions to adjust its capital structure to achieve these aims, either through altering its dividend policy,
new share issues, or consideration of debt, the Group considers not only its short-term position but also its long-
term operational and strategic objectives.
NOTE 12: CONTROLLED ENTITIES
Country of
Incorporation
Percentage Owned
2015
2014
Parent Entity:
Latrobe Magnesium Limited
Subsidiaries of Latrobe Magnesium Limited
Money Management WA Pty Ltd
Gold Mines of WA Pty Ltd
Magnesium Investments Pty Ltd
Australia
Australia
Australia
Australia
%
-
100
100
100
%
-
100
100
100
NOTE 13: CAPITAL AND LEASING COMMITMENTS
Operating lease commitments
The Company’s office lease was renewed on 1 March 2014 for a period of two and half years. The monthly rent
and outgoings of $4,794 is payable monthly in advance.
Future non-cancellable operating lease rentals not provided for and payable:
Not later than one year
Later than one year and not later than five years
Later than five years
GROUP
2015
$
57,528
14,382
-
71,910
2014
$
54,564
81,846
-
136,410
34
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
The Company extended its option agreement to lease a property at 320 Tramway Road, Morwell, Victoria with the
payment of an option fee of $50,000. This agreement expires in October 2015. This site is intended for the
installation of the future magnesium plant and associated facilities.
NOTE 14: SEGMENT REPORTING
The Group has adopted AASB 8 Operating Segments with effect from 1 July 2009. AASB 8 requires operating
segments to be identified on the basis of internal reports about components of the Group that are regularly
reviewed by the chief operating decision maker in order to allocate resources to the segments and to assess their
performance. In contrast, the predecessor Standard (AASB 114 Segment Reporting) required an entity to identify
two sets of segments (business and geographical), using a risks and returns approach, with the entity’s system of
internal financial reporting to key management personnel’ serving only as the starting point for the identification of
such segments. As a result, following the adoption of AASB 8, the board of Directors believe there is only one
operating segment and this is reflected in managements reporting processes.
AASB 8 requires a management approach under which segment information is presented on the same bases as
that used for internal reporting purposes. The Group consist one business segment being the development of its
Latrobe Magnesium process.
NOTE 15: REMUNERATION OF DIRECTORS AND OTHER KEY MANAGEMENT PERSONNEL
Names and positions held of parent entity Directors at any time during the financial year are:
Jock Murray
David Paterson
Kevin Torpey
Philip Bruce
John Lee
Chairman - Non-Executive
Chief Executive Officer
Director - Executive
Director - Non-Executive
Director - Non Executive
Directors & Other Key
Management Personnel
Base Emolument
$
2015
2014
391,504
380,756
Superannuation
$
-
771
Total
$
Performance Related
%
391,504
381,527
-
-
Shareholdings
Number of shares held by Directors and Other Key Management Personnel of Parent Entity.
Directors & Other Key
Management Personnel
J S Murray
D O Paterson
K A Torpey
P F Bruce
J R Lee
Option holdings
Balance at
beginning of
date of
appointment
11,400,000
35,933,333
65,333,334
3,441,490
-
Acquired under
Share Purchase Plan
for Shareholders
Net Change
Other
Acquired Under
Debt Conversion
to Equity
Balance at 30
June 2015
-
11,333,333
7,583,333
1,500,000
1,500,000
-
6,412,399
9,592,595
-
-
-
46,310,935
17,024,129
6,129,949
3,179,750
11,400,000
99,990,000
99,533,391
11,071,439
4,679,750
There were no options over unissued shares in the Company held during the financial year by any Director or key
management personnel of the Company including their related entities.
35
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
NOTE 16: RELATED PARTY TRANSACTIONS
Transactions between related parties are on normal commercial terms and conditions, no more favourable than
those available to other parties unless otherwise stated.
Transactions with and amounts receivable from and payable to Directors of related parties or their director related
entities which:
a.
b.
c.
(i)
(ii)
(iii)
(iv)
occur within a normal employee, customer or supplier relationship on terms and conditions no more
favourable than those which it is resonable to expect the entity would have adopted if dealing with the
director or director related entities at arms length in the same circumstances;
do not have the potential to adversely affect decisions about the allocations of scarce resources made by
users of the financial report, or the discharge of accountability by the director’s if disclosed in the financial
report only by general description; and
are trivial or domestic in nature must be excluded from the detailed disclosures required. Such transactions
and amounts receivable or payable shall be disclosed in the financial report by general description.
Other related entities
Director’s fees were paid to J S Murray Pty Ltd of which J S Murray is a
principal.
GROUP
2015
$
10,000
2014
$
-
Director’s fees were paid to Famallon Pty Ltd of which K A Torpey is a
principal.
76,296
76,300
Director’s fees were paid to Stockholders Relation Pty Ltd of which J R
Lee is a principal.
21,804
21,804
Administration and accounting fees were paid to Europacific Corporate
Advisory Pty Ltd of which D O Paterson is a principal.
12,000
12,000
NOTE 17: CASH FLOW INFORMATION
a.
Reconciliation of Cash
Cash at the end of the financial year as shown in the statement of cash flows
is reconciled to items in the statement of financial position as follows:
Cash at Bank
614,755
216,596
b. Reconciliation of cash flow from operating activities to operating loss
GROUP
2015
$
2014
$
after income tax:
Net loss
Adjustment of non cash items:
Depreciation
Shares issued to settle cost of borrowing
Shares issued to settle loans from officeholders and consultant
Changes in Assets and Liabilities:
Decrease/(Increase) in receivables and other assets
(Decrease)/Increase in trade and other payables
Net Cash used in Operating Activities
(691,251)
(661,915)
509
10,976
77,870
203
38,000
339,775
(37,402)
(9,339)
(4,135)
(212,932)
(648,637)
(501,004)
36
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
c. Acquisition and Disposal of Entities
There was no acquisition or disposal of controlled entities during the 2015 or 2014 financial years.
d. Non-cash Financing and Investing Activities
2015
Fully Paid Ordinary Share
November 2014
December 2014
10,000,000
9,733,750
January 2015
April 2015
May 2015
2014
August 2013
7,500,000
90,000,000
23,500,000
9,500,000
December 2013
56,629,143
NOTE 18: LOSS PER SHARE
issued at $0.01 to convert unlisted convertible securities to shares
issued at $0.008 to convert outstanding fees owing to officeholders and
consultant
issued at $0.01 to convert unlisted convertible securities to shares
issued at $0.01 pursuant to a private placement
issued at $0.01 pursuant to a Share Purchase Plan
issued at $0.004 to settle the costs of borrowing and interest payable for
the loan term
issued at $0.006 to repay loans from officeholders and consultant
Reconciliation of loss to net loss:
(a) Basic and diluted loss per share
cents per shares
(0.072)
(0.083)
(b) Loss used in the calculation of EPS
$
(691,251)
(661,915)
(c) Weighted average number of ordinary shares outstanding
during the year used in calculation of basic EPS
963,239,424
796,988,260
GROUP
2015
2014
There were no unissued shares under option at 30 June 2015.
NOTE 19: CONTINGENT LIABILITIES AND CONTINGENT ASSETS
There are no contingent liabilities for the year ended 30 June 2015 (2014 : Nil).
NOTE 20: EMPLOYEE BENEFITS
Employees Share Acquisition Plan
The Directors have approved the implementation of a Share Acquisition Plan.
The Plan provides for eligible participants to purchase shares in the Company tax effectively through salary
sacrifice. Shares will be acquired on the Australian Stock Exchange at prevailing market prices on or about the first
trading day following the normal monthly pay day. The shares including transaction costs will be met by the pre-tax
remuneration forgone by the Plan participant. Administration costs of the Plan will be met by the Company.
The minimum contribution under the Plan is $2,400 per annum. Participants can allocate up to 100% of their gross
remuneration.
During the period under review and the previous corresponding period, there were no shares purchased in
accordance with the employee share acquisition plan.
37
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
NOTE 21: UNLISTED CONVERTIBLE SECURITIES
In November 2014, a lender elected to convert $100,000 of loan to ordinary shares at $0.01. In January 2015, a
number of lenders elected to convert $75,000 of loans and interest to ordinary shares at $0.01. These conversions
are shown in Note 9.
The current balance of the loan including accrued unpaid interest to 15 October 2015 is $204,560.
The Company has issued up to 20,456,000 Unlisted Convertible Securities convertible at $0.01 at any time prior to
15 October 2015 should the lenders wish to convert into ordinary shares.
NOTE 22: EVENTS SUBSEQUENT TO REPORTING DATE
There are no significant events subsequent to reporting date which will affect the operations and state of affairs of
the Group.
NOTE 23: GOING CONCERN
Notwithstanding the loss for the year, negative cash flow from operations and historical financial performance, the
financial report has been prepared on a going concern basis. The assessment is based on a cash on hand balance
at balance date, the collection of trade and other receivables after year end and the continued support of the
company’s financier.
The Directors have performed a review of the cash flow forecasts and have considered the cash flow needs of the
company and consolidated group, including the ability to reduce the level of cash expenditure if required to do so.
Directors have initiated discussions with a number of parties that have expressed interest in supporting the
Company with its working capital requirements. At this time no financial commitment is contracted but discussions
are continuing. The Company does have the ability to raise extra funds through a placement if required. However,
should sufficient and appropriate capital not be available to the company on a timely basis the Directors will require
the cessation of the magnesium project and a further reduction in expenditure on staff and Directors. The business
would, under this scenario, continue to operate on existing capital reserves.
The Company has prepared cash flow forecasts for this base case scenario and the Directors are therefore
satisfied that the Company will be able to continue to operate as a going concern on this basis.
NOTE 24:
PARENT ENTITY INFORMATION
As at, and throughout, the financial year ended 30 June 2015 the parent entity of the Group was Latrobe
Magnesium Limited.
Result of parent entity
Profit/(loss) for the period
Other comprehensive income
Total comprehensive income for the period
Financial position of the financial entity at year end
Current assets
Non-current assets
Total assets
Current liabilities
Non-current liabilities
Total liabilities
Net Assets
Total equity of the parent entity comprising of
Issued capital
Accumulated Losses
Total equity
2015
$
(691,251)
-
(691,251)
1,131,266
5,809,925
6,941,191
263,576
-
263,576
2014
$
(661,915)
-
(661,915)
696,005
5,798,720
6,494,725
473,728
-
473,728
6,677,615
6,020,997
28,670,152
(21,992,537)
27,322,282
(21,301,285)
6,667,615
6,020,997
38
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
Parent entity contingencies
The parent entity has no significant contingent liabilities.
Parent entity capital commitments for the acquisition of property, plant or equipment.
The parent entity has not entered any contractual commitments for the acquisition of property, plant or equipment.
Parent entity guarantees in respect of the debts of the subsidiaries
The parent entity has not entered into deed of guarantee with the effect that the Company guarantees debts in
respect of its subsidiaries.
NOTE 25: AUDITOR’S REMUNERATION
Details of the amounts paid or payable to Nexia Australia for services provided during the year are set out below.
Audit and Review of Financial Reports
Taxation Services
GROUP
2014
$
32,000
3,000
35,000
2014
$
31,500
3,000
34,500
The Board of Directors ensure that the provision of the non-audit services is compatible with the general standard
of independence for auditors imposed by the Corporations Act 2001.
NOTE 26: NEW ACCOUNTING STANDARDS AND AMENDMENTS
The following Australian Accounting Standards, which have been issued or amended, are applicable to the
Company. Application of these standards will not affect any of the amounts recognised or disclosed in the financial
statements.
Australian
Accounting
Standard
AASB 2012-3
Amendments to
Australian Accounting
Standards - Offsetting
Financial Assets and
Financial Liabilities
Key requirements
AASB 2012-3 adds application guidance to AASB 132 Financial Instruments:
Presentation to address inconsistencies identified in applying some of the
offsetting criteria of AASB 132, including clarifying the meaning of "currently has
a legally enforceable right of set-off" and that some gross settlement systems
may be considered equivalent to net settlement.
AASB 2013-3
Recoverable Amount
Disclosures for Non-
Financial Assets
Amends the disclosure requirements in AASB 136 Impairment of Assets. The
amendments include the requirement to disclose additional information about
the fair value measurement when the recoverable amount of impaired assets is
based on fair value less costs of disposal.
AASB 2013-4
Novation of Derivatives
and Continuation of
Hedge Accounting
[AASB 139 ]
Amends AASB 139 Financial Instruments: Recognition and Measurement to
permit the continuation of hedge accounting in specified circumstances where a
derivative, which has been designated as a hedging instrument, is novated from
one counterparty to a central counterparty as a consequence of laws or
regulations.
Effective
Date
1 July
2014
1 July
2014
1 July
2014
AASB 2013-7
Amendments to
Australian Accounting
Standards - Life
Insurance Contracts
Amends AASB 1038 arising from AASB 10 Consolidated Financial Statements
in relation to consolidation and interests of policyholders.
1 July
2014
39
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
Australian
Accounting
Standard
AASB1031
Materiality
AASB2014-1
Amendments to
Australian Accounting
Standards
Key requirements
Deletes all the previous Australian guidance in AASB 1031 on materiality,
including the quantitative thresholds, and cross references the definition of
'material' to the Framework for the Preparation and Presentation of Financial
Statements and AASB 108 Accounting Policies, Changes in Accounting
Estimates and Errors.
This Standard makes amendments to other Accounting Standards for:
A. Annual
Improvements
IFRSs 2010-2012 Cycle and Annual
Improvements to IFRSs 2011-2013 Cycle - applicable from 1 July 2014.
Amendments relate to:
to
AASB 2 - clarifying vesting and non-vesting conditions in share-based
payment arrangements;
AASB 3 - clarifies that contingent consideration in a business combination
is accounted for at fair value through profit and loss;
AASB 8 - disclosure of the judgements used in applying the aggregation
criteria and of segment assets;
AASB 3 - clarifies that business combination requirements do not apply to
the formation of joint arrangements in the financial statements of the joint
arrangement itself;
AASB 116/138 - clarification of proportionate restatement of accumulated
depreciation on revaluation of property, plant and equipment and
intangibles;
AASB 124 - clarification of KMP where an entity has a management
entity/responsible entity;
AASB 13 - Clarification of the scope exemption for measuring the fair value
of financial assets and liabilities on a portfolio basis;
AASB 3/140 - clarifying the interrelationship between AASB 3 and AASB
140 when classifying property as either an investment property or property,
plant and equipment and whether that property constitutes a business.
B. Amendments
to AASB 119 Employee Benefits
the
requirements for contributions from employees or third parties that are
linked to service - applicable from 1 July 2014;
in relation
to
C. Amendments to particular Australian Accounting Standards to delete their
references to AASB 1031 Materiality- applicable from 1 July 2014;
D. Amendments to AASB 1 First-time Adoption of Australian Accounting
Standards, which arise from the issuance of AASB 14 Regulatory Deferral
Accounts - applicable from 1 July 2016;
E. Defers the application date of AASB 9 Financial lnstruments to annual
reporting periods beginning on or after 1 January 2018 and other
consequential amendments - applicable from 1 January 2015.
Effective
Date
1 July
2014
1 July
2014
40
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 30 June 2015
NOTE 27:
ACCOUNTING STANDARDS NOT YET EFFECTIVE AND NOT BEEN ADOPTED EARLY BY THE
GROUP
Australian
Accounting
Standard
AASB 9 Financial
Instruments
AASB 2009-11
Amendments arising
from AASB 9
AASB 2010-7
Amendments arising
from AASB 9
Key requirements
AASB 9 and AASB 2009-11 address the classification and measurement of
financial assets. Initial indications are that it may affect the Group’s accounting
for available-for sale financial assets, since AASB 9 only permits the recognition
of fair value gains and losses in other comprehensive income if they relate to
equity investment that are not held for trading. Fair value gains and losses on
available-for-sale debt investments, for example, will therefore have to be
recognised directly in profit or loss.
Effective
Date
1 January
2017
AASB 2012-6
Amendments Mandatory
AASB 9 and Transition
Disclosures
41
INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS OF LATROBE MAGNESIUM LIMITED
Report on the Financial Report
We have audited the accompanying financial report of Latrobe Magnesium Limited, which comprises the
statement of financial position as at 30 June 2015, statement of profit or loss and other comprehensive
income, statement of changes in equity and cash flow statement for the year ended on that date, a
summary of significant accounting policies, other explanatory notes and the directors’ declaration of the
consolidated entity comprising the disclosing entity and the entities it controlled at the year’s end or from
time to time during the financial year.
Directors’ Responsibility for the Financial Report
The directors of the disclosing entity are responsible for the preparation of the financial report that gives a
true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and
for such internal control as the directors determine is necessary to enable the preparation of the financial
report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
In Note 1, the directors also state, in accordance with Accounting Standard AASB 101 Presentation of
Financial Statements, that the financial statements comply with International Financial Reporting
Standards.
Auditor’s Responsibility
Our responsibility is to express an opinion on the financial report based on our audit. We conducted our
audit in accordance with Australian Auditing Standards. These Auditing Standards require that we comply
with relevant ethical requirements relating to audit engagements and plan and perform the audit to obtain
reasonable assurance whether the financial report is free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the
financial report. The procedures selected depend on the auditor’s judgement, including the assessment of
the risks of material misstatement of the financial report, whether due to fraud or error. In making those risk
assessments, the auditor considers internal control relevant to the entity’s preparation of the financial report
that gives a true and fair view in order to design audit procedures that are appropriate in the circumstances,
but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An
audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of
accounting estimates made by the directors, as well as evaluating the overall presentation of the financial
report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our
audit opinion.
42
Independence
In conducting our audit, we have complied with the independence requirements of the Corporations Act
2001. We confirm that the independence declaration required by the Corporations Act 2001 would be in
the same terms if it had been given to the directors as at the time of this auditor’s report.
Opinion
In our opinion:
(a)
the financial report of Latrobe Magnesium Limited is in accordance with the Corporations Act 2001,
including:
(i)
giving a true and fair view of the consolidated entity’s financial position as at 30 June 2015 and
of its performance for the year ended on that date; and
(ii)
complying with Australian Accounting Standards and the Corporations Regulations 2001; and
(b)
the financial statements also comply with International Financial Reporting Standards as disclosed in
Note 1.
Report on the Remuneration Report
We have audited the Remuneration Report included in pages 12 to 13 of the directors’ report for the year
ended 30 June 2015. The directors of the company are responsible for the preparation and presentation of
the Remuneration Report in accordance with section 300A of the Corporations Act 2001. Our responsibility
is to express an opinion on the Remuneration Report, based on our audit conducted in accordance with
Australian Auditing Standards.
Opinion
In our opinion, the Remuneration Report of Latrobe Magnesium Limited for the year ended 30 June 2015,
complies with section 300A of the Corporations Act 2001.
Nexia Court & Co
Chartered Accountants
Joseph Santangelo
Partner
Sydney, 3 September 2015
43
LATROBE MAGNESIUM LIMITED and its Controlled Entities
ABN 52 009 173 611
F
ADDITIONAL INFORMATION
The following additional information is required by the Australian Securities Exchange Ltd in respect of listed
public companies only.
SHAREHOLDING
a. Distribution of Shareholders as at 31 August 2015
Range
Total holders
Units % of Issued Capital
1 - 1,000
1,001 - 5,000
5,001 - 10,000
10,001 - 100,000
100,001 - 9,999,999,999
191
296
229
644
656
86,849
973,134
1,958,337
30,111,876
1,034,226,673
0.01
0.09
0.18
2.82
96.90
Total
2,016
1,067,356,869
100.00
b. The number of shareholdings held in less than $500 unmarketable parcels is 1,195.
c. Substantial Shareholders
The names of the substantial shareholders listed in the holding Company’s register as at 31 August 2015
No. Shareholder Name
Rimotran Pty Ltd
Mrs Carmela Adele Murray
Mr Leslie Robert Knight + Mrs Heather Margery Knight + Mr
Timothy Paul Knight Continue reading text version or see original annual report in PDF
format above