These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
| Yes [X] No [ ] |
| Yes [X] No [ ] |
| U.S. GAAP __________ | International Financial Reporting Standards as issued by the International Accounting Standards Board | Other | X |
|
PART I
|
Page | |
|
Item 1.
|
5 | |
|
Item 2.
|
5 | |
|
Item 3.
|
5 | |
|
Item 4.
|
14 | |
|
Item 4a.
|
20 | |
|
Item 5.
|
21 | |
|
Item 6.
|
28 | |
|
Item 7.
|
35 | |
|
Item 8.
|
36 | |
|
Item 9.
|
36 | |
|
Item 10.
|
38 | |
|
Item 11.
|
40 | |
|
Item 12.
|
40 | |
|
PART II
|
||
|
Item 13
|
41 | |
|
Item 14
|
41 | |
|
Item 15.
|
43 | |
|
Item 16A.
|
43 | |
|
Item 16B.
|
44 | |
|
Item 16C.
|
44 | |
|
Item 16D.
|
44 | |
|
Item 16E.
|
44 | |
|
Item 16F
|
44 | |
|
Item 16G
|
44 | |
|
Item 16H.
|
44 | |
|
PART III
|
||
|
Item 17.
|
44 | |
|
Item 18.
|
45 | |
|
Item 19.
|
46 | |
| 47 |
|
|
-
|
oil and natural gas price volatility;
|
|
|
-
|
uncertainties in the estimates of proved reserves, and in the projection of future rates of production and timing of development expenditures;
|
|
|
-
|
our ability to find and acquire additional reserves;
|
|
|
-
|
risks associated with acquisitions, exploration, development and production;
|
|
|
-
|
operating hazards attendant to the oil and natural gas business;
|
|
|
-
|
potential constraints on our ability to market reserves due to limited transportation space;
|
|
|
-
|
climatic conditions;
|
|
|
-
|
availability and cost of labor, material, equipment and capital;
|
|
|
-
|
ability to employ and retain key managerial and technical personnel;
|
|
|
-
|
international, national, regional or local political and economic uncertainties, including changes in energy policies, foreign exchange restrictions and currency fluctuations;
|
|
|
-
|
adverse regulatory or legal decisions, including those under environmental laws and regulations;
|
|
|
-
|
environmental risks;
|
|
|
-
|
the strength and financial resources of our competitors;
|
|
|
-
|
general economic conditions; and
|
|
|
-
|
our ability to continue as a “going concern”.
|
|
Average
|
High
|
Low
|
Close
|
|
|
Fiscal Year Ended 12/31/12
|
1.00
|
1.04
|
0.97
|
0.99
|
|
Fiscal Year Ended 12/31/11
|
0.98
|
1.05
|
0.94
|
1.02
|
|
Fiscal Year Ended 12/31/10
|
1.03
|
1.08
|
0.99
|
0.99
|
|
Fiscal Year Ended 12/31/09
|
1.14
|
1.30
|
1.03
|
1.05
|
|
Fiscal Year Ended 12/31/08
|
1.07
|
1.31
|
0.98
|
1.22
|
|
10/12
|
11/12
|
12/12
|
01/13
|
02/13
|
03/13
|
|
|
High
|
1.00
|
1.00
|
1.00
|
1.01
|
1.03
|
1.03
|
|
Low
|
0.98
|
0.99
|
0.98
|
0.98
|
1.00
|
1.02
|
|
Year
Ended
12/31/12
(‘000)
|
Year
Ended
12/31/11
(‘000)
|
Year
Ended
12/31/10
(‘000)
|
||||||||||
|
Revenue
|
$ | - | $ | - | $ | - | ||||||
|
Net (Loss) Income
|
$ | (5,138 | ) | $ | 435 | $ | (2,925 | ) | ||||
|
Net (Loss) Income Per Share
|
$ | (0.01 | ) | $ | 0.00 | $ | (0.01 | ) | ||||
|
Diluted Net (Loss) Income Per Share
|
$ | (0.01 | ) | $ | 0.00 | $ | (0.01 | ) | ||||
|
Dividends Per Share
|
$ | 0.00 | $ | 0.00 | $ | 0.00 | ||||||
|
Weighted Avg. Shares O/S (‘000)
|
439,144 | 439,144 | 437,555 | |||||||||
|
Working Capital
|
$ | 824 | $ | 1,242 | $ | 1,692 | ||||||
|
Resource Properties
|
$ | - | $ | - | $ | - | ||||||
|
Long-Term Debt
|
$ | - | $ | - | $ | - | ||||||
|
Shareholders’ Equity
|
$ | 827 | $ | 5,965 | $ | 5,530 | ||||||
|
Capital Stock Shares (‘000)
|
439,144 | 439,144 | 439,144 | |||||||||
|
Total Assets
|
$ | 902 | $ | 6,356 | $ | 5,918 | ||||||
|
·
|
70% interest in Service Contract 72 (SC 72), an offshore license which contains the Sampaguita Gas Field as well as several additional oil and gas leads;
|
|
·
|
66.7% interest in SC 40 (Cebu), a service contract which contains the onshore Libertad Gas Field and Maya discovery and several other prospects; and
|
|
·
|
100% interest in Forum Energy Philippines Corporation (formerly known as Basic Petroleum and Minerals Inc.), a company with varying interests in nine (9) offshore fields west of the Philippines including a 2.27% interest in the producing Galoc Field.
|
|
Asset
|
Operator
|
Interest
|
Status
|
Licence area
|
|
Exploration license SC
72, West Philippnes
Sea, Philippines
|
Forum (GSEC 101) Ltd
for all properties
|
70%
|
Exploration
|
8800 sq-km
|
|
Gross
|
Net Attributable
|
||||||
|
Oil & Liquids Contingent Resources
|
Low
Estimate
|
Best
Estimate
|
High Estimate
|
Low
Estimate
|
Best
Estimate
|
High Estimate
|
RF
|
|
Sampaguita segment 2
|
34
|
59
|
103
|
24
|
41
|
72
|
0.50
|
|
Sampaguita segment 4
|
3
|
6
|
12
|
2
|
4
|
8
|
0.50
|
| Total for Oil & Liquids (“OIIP”) MMbbls |
37
|
65
|
115 | 26 | 46 |
81
|
|
|
Gas Contingent Resources
|
|||||||
|
Sampaguita segment 2
|
1348
|
2354
|
4110
|
944
|
1648
|
2877
|
0.50
|
|
Sampaguita segment 4
|
127
|
249
|
488
|
89
|
174
|
342
|
0.50
|
|
Total for Gas (GIIP)
BCF
|
1475
|
2603
|
4598
|
1033
|
1822
|
3219
|
|
|
Gross
|
Net Attributable
|
||||||
|
Oil & Liquids Prospective Resources
|
Low
Estimate
|
Best
Estimate
|
High Estimate
|
Low
Estimate
|
Best
Estimate
|
High Estimate
|
RF
|
|
Sampaguita segment 2
|
40
|
76
|
146
|
28
|
53
|
102
|
0.48
|
|
Sampaguita segment 4
|
34
|
61
|
110
|
24
|
43
|
77
|
0.45
|
|
North Bank prospect
|
43
|
83
|
160
|
30
|
58
|
112
|
0.16
|
| Total for Oil & Liquids (“OIIP”) MMbbls |
117
|
220
|
416
|
82
|
154
|
291
|
|
|
|
|||||||
| Gas Prospective Resources | |||||||
|
Sampaguita segment 2
|
1603
|
3055
|
5821
|
1122
|
2139
|
4075
|
0.48
|
|
Sampaguita segment 4
|
1357
|
2441
|
4393
|
950
|
1709
|
3075
|
0.45
|
|
North Bank prospect
|
1706
|
3303
|
6398
|
1194
|
2312
|
4479
|
0.16
|
|
Total for Gas (GIIP)
BCF
|
4666
|
8799
|
16612
|
3266
|
6159
|
11628
|
|
| RF | - i. Risk Factor for Contingent Resources, which means the estimated chance, or probability, thatthe volumes will be commercially extracted. | |
|
- ii. Risk Factor for Prospective Resources, which means the chance or probability of discovering hydrocarbons in sufficient quantity for them to be tested to the surface. This, then, is the chance or probability of the Prospective Resource maturing into a Contingent Resource
|
||
| MMbbls |
- Million barrels
|
|
| GIIP |
- Gas initially in place
|
|
| BCF |
- Billion cubic feet
|
|
| OIIP | - Oil and liquids initially in place |
|
·
|
Drill one (1) well and acquire a minimum of 250 kilometers of seismic in year 8;
|
|
·
|
Drill two (2) wells in year 9; and
|
|
·
|
Drill two (2) wells in year 10.
|
|
·
|
$1,000,000 upon production reaching 25,000 bopd;
|
|
·
|
$2,000,000 upon production reaching 50,000 bopd; and
|
|
·
|
$3,000,000 upon production reaching 75,000 bopd.
|
|
Payments Due By Period
|
|||||
|
Contractual Obligations
|
Total
|
< 1 year
|
1-3 years
|
3-5 years
|
> 5 years
|
|
Long-Term Debt Obligations
|
-
|
-
|
-
|
-
|
-
|
|
Capital (Finance) Lease Obligations
|
-
|
-
|
-
|
-
|
-
|
|
Operating Lease Obligations
|
-
|
-
|
-
|
-
|
-
|
|
Purchase Obligations
|
-
|
-
|
-
|
-
|
-
|
|
Other Long-Term Liabilities
|
-
|
-
|
-
|
-
|
-
|
|
Total
|
-
|
-
|
-
|
-
|
-
|
|
Name
|
Age
|
Position/Area of Experience/Function
|
|
Jose Ernesto Villaluna
(2)
(3)
Andrew Mullins
(1)
Paul Wallace
Carlo Pablo
(1) (2)(3)
Barry Stansfield
Riaz Sumar
(3)
Renato Migrino
(1) (2)
Claro Ramirez
|
73
32
62
50
63
42
63
52
|
Director since February 2009, President and CEO from August 2009 to November 2012.
Director since August 2009
Director since November 2012
Director since June 2010
Director since April 2003
Director, CFO, Secretary since May, 2005
Director, Treasurer since August 2009
Director since October 2011
|
|
(1)
|
Member of Audit Committee in 2012.
|
|
(2)
|
Member of Compensation Committee in 2012
|
|
(3)
|
Member of the Corporate Governance Committee in 2012
|
|
Jose Ernesto Villaluna
|
$1,000
|
||
|
Riaz Sumar
|
$7,000
|
||
|
Barry Stansfield
|
$1,000
|
||
|
Andrew Mullins
|
$1,000
|
||
|
Renato Migrino
|
$2,000
|
||
|
Paul Wallace
|
$1,000
|
||
|
Carlo Pablo
|
$3,000
|
||
|
Claro Ramirez
|
$1,000
|
|
Directors/Officers
|
Salary
|
Option Exercise Net Market Value(1)
|
Total
Compensation
|
|
Barry Stansfield
|
$12,000
|
$0.00
|
$12,000
|
|
Riaz Sumar
|
$84,000
|
$0.00
|
$84,000
|
|
Edward Tortorici
|
$11,000
|
$0.00
|
$11,000
|
|
Jose Ernesto Villaluna
|
$34,000
|
$0.00
|
$34,000
|
|
Andrew Mullins
|
$12,000
|
$0.00
|
$12,000
|
|
Renato Migrino
|
$24,000
|
$0.00
|
$24,000
|
|
Claro Ramirez
|
$12,000
|
$0.00
|
$12,000
|
|
Carlo Pablo
|
$36,000
|
$0.00
|
$36,000
|
|
Paul Wallace
|
$1,000
|
$0.00
|
$1,000
|
|
Total
|
$226,000
|
$0.00
|
$226,000
|
|
Directors/Officers
|
Salary
|
Option Exercise Net Market Value(1)
|
Total
Compensation
|
|
Barry Stansfield
|
$12,000
|
$0.00
|
$12,000
|
|
Riaz Sumar
|
$84,000
|
$0.00
|
$84,000
|
|
Edward Tortorici
|
$12,000
|
$0.00
|
$12,000
|
|
Jose Ernesto Villaluna
|
$36,000
|
$0.00
|
$36,000
|
|
Andrew Mullins
|
$12,000
|
$0.00
|
$12,000
|
|
Renato Migrino
|
$24,000
|
$0.00
|
$24,000
|
|
Claro Ramirez
|
$ 2,645
|
$0.00
|
$2,645
|
|
Carlo Pablo
|
$36,000
|
$0.00
|
$36,000
|
|
Total
|
$218,645
|
$0.00
|
$218,645
|
|
Name of Director and/or Officer and number of shares held:
|
Number of
Shares
|
Percent
of Class
|
|
Jose Ernesto Villaluna *
|
-
|
-
|
|
Barry Stansfield
|
216,539
|
-
|
|
Renato Migrino *
|
-
|
-
|
|
Andrew Mullins
|
-
|
-
|
|
Edward Tortorici *
|
-
|
-
|
|
Carlo Pablo **
|
-
|
-
|
|
Riaz Sumar
|
10,000
|
-
|
|
Number of shares held by all Directors and Officers as a group:
|
226,539
|
-
|
|
Name
|
Number of Share Purchase Warrants
|
Exercise Price
|
Expiration Date
|
|
None
|
None
|
|
Name
|
Number of Shares Owned
|
Percent of Class
|
|
Philex Petroleum Corporation *
|
225,000,000
|
51.24
|
|
CDS&Co**
|
49,975,291
|
11.38
|
|
CEDE & Co**
|
38,783,960
|
8.83
|
|
Asian Coast International
|
67,740,000
|
15.42
|
|
Indexa Corp***
|
30,000,000
|
6.83
|
|
Year Ended
|
High
|
Low
|
|
12/31/12
|
$0.05
|
$0.01
|
|
12/31/11
|
$0.07
|
$0.02
|
|
12/31/10
|
$0.04
|
$0.00
|
|
12/31/09
|
$0.01
|
$0.00
|
|
12/31/08
|
$0.03
|
$0.00
|
|
Quarter Ended
|
Volume
|
High
|
Low
|
|
3/31/13
|
4,449,500
|
0.02
|
0.01
|
|
12/31/12
|
2,116,800
|
0.02
|
0.01
|
|
9/30/12
|
15,708,600
|
0.03
|
0.01
|
|
6/30/12
|
8,910,600
|
0.05
|
0.02
|
|
3/31/12
|
4,416,300
|
0.04
|
0.02
|
|
12/31/11
|
9,478,982
|
0.03
|
0.02
|
|
9/30/11
|
6,149,806
|
0.04
|
0.02
|
|
6/30/11
|
5,212,210
|
0.04
|
0.02
|
|
3/31/11
|
38,146,676
|
0.07
|
0.02
|
|
Month Ended
|
High
|
Low
|
Volume
|
|
3/31/13
|
0.01
|
0.01
|
960,200
|
|
02/28/13
|
0.02
|
0.01
|
2,332,200
|
|
01/31/13
|
0.02
|
0.01
|
1,157,100
|
|
12/31/12
|
0.01
|
0.01
|
764,900
|
|
11/30/12
|
0.02
|
0.01
|
825,200
|
|
10/31/12
|
0.02
|
0.01
|
526,700
|
|
|
1.
|
Honest and ethical conduct, including the ethical handling of actual or apparent conflicts of interest between personal and professional relationships;
|
|
|
2.
|
Full, fair, accurate, timely, and understandable disclosure in reports and documents that a registrant files with, or submits to, regulatory agencies and in other public communications made by the registrant;
|
|
|
3.
|
Compliance with applicable governmental laws, rules and regulations;
|
|
|
4.
|
The prompt internal reporting of violations of the standards to an appropriate person or persons identified in the standards; and
|
|
|
5.
|
Accountability for adherence to the standards of the Code of Ethics.
|
|
Tel
: 604 688 5421
Fax: 604 688 5132
www.bdo.ca
|
BDO Canada LLP
600 Cathedral Place
925 West Georgia Street
Vancouver BC V6C 3L2 Canada
|
| December 31 | December 31 | |||||||
| 2012 | 2011 | |||||||
| ASSETS | ||||||||
| Current assets | ||||||||
|
Cash and cash equivalents (Note 6)
|
$ | 878,033 | $ | 1,612,609 | ||||
|
Receivables
|
2,491 | 1,568 | ||||||
|
Prepaid expenses
|
18,611 | 18,452 | ||||||
| 899,135 | 1,632,629 | |||||||
|
Non-current assets
|
||||||||
|
Property, plant and equipment (Note 7)
|
2,484 | 3,549 | ||||||
|
Investment in associates (Note 8)
|
- | 4,720,167 | ||||||
| $ | 901,619 | $ | 6,356,345 | |||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| Current liabilities | ||||||||
|
Trade and accrued payables (Note 11)
|
$ | 74,638 | $ | 89,241 | ||||
|
Due to parent company (Notes 9 and 11)
|
- | 301,790 | ||||||
| 74,638 | 391,031 | |||||||
| Shareholders’ Equity |
|
Share capital (Note 10)
|
16,732,397 | 16,732,397 | ||||||
|
Contributed surplus (Note 10)
|
3,058,063 | 3,058,063 | ||||||
|
Deficit
|
(18,963,479 | ) | (13,825,146 | ) | ||||
| 826,981 | 5,965,314 | |||||||
| $ | 901,619 | $ | 6,356,345 |
| Year ended | Year ended | Year ended | ||||||||||
| December 31 | December 31 | December 31 | ||||||||||
| 2012 | 2011 | 2010 | ||||||||||
| General and administrative expenses | ||||||||||||
|
General and administration (Note 12)
|
$ | 408,401 | $ | 441,146 | $ | 516,563 | ||||||
|
Operating loss
|
(408,401 | ) | (441,146 | ) | (516,563 | ) | ||||||
|
Share of (loss) profits of associates (Note 8)
|
(4,688,441 | ) | 885,912 | (100,843 | ) | |||||||
|
Gain (loss) on dilution of investment in associate (Note 8)
|
(31,726 | ) | - | 2,829 | ||||||||
|
Finance expense (Notes 3, 9 and 11)
|
(10,642 | ) | (10,467 | ) | (10,975 | ) | ||||||
|
Impairment of investments (Note 8)
|
(2,301,820 | ) | ||||||||||
|
Interest income
|
877 | 991 | 2,115 | |||||||||
|
(Loss) income before taxes
|
(5,138,333 | ) | 435,290 | (2,925,257 | ) | |||||||
|
Income Taxes (Note 13)
|
- | - | - | |||||||||
|
Net (loss) income and total comprehensive (loss) income for the year
|
$ | (5,138,333 | ) | $ | 435,290 | $ | (2,925,257 | ) | ||||
| Earnings / (loss) per common share (Note 16) | ||||||||||||
| - Basic and diluted | $ | (0. 01 | ) | $ | 0.00 | $ | (0.01 | ) | ||||
| Weighted average number of shares outstanding | 439,143,765 | 439,143,765 | 437,554,724 | |||||||||
|
Share capital
|
Contributed surplus
|
Warrants
|
Deficit
|
Total
|
||||||||||||||||
|
Balance January 1, 2012
|
$ | 16,732,397 | $ | 3,058,063 | $ | - | $ | (13,825,146 | ) | $ | 5,965,314 | |||||||||
|
Total comprehensive loss for the year
|
- | - | - | (5,138,333 | ) | (5,138,333 | ) | |||||||||||||
|
Balance December 31, 2012
|
$ | 16,732,397 | $ | 3,058,063 | $ | - | $ | (18,963,479 | ) | $ | 826,981 | |||||||||
|
Share capital
|
Contributed surplus
|
Warrants
|
Deficit
|
Total
|
||||||||||||||||
|
Balance January 1, 2011
|
$ | 16,732,397 | $ | 3,058,063 | $ | - | $ | (14,260,436 | ) | $ | 5,530,024 | |||||||||
|
Total comprehensive income for the year
|
- | - | - | 435,290 | 435,290 | |||||||||||||||
|
Balance December 31, 2011
|
$ | 16,732,397 | $ | 3,058,063 | $ | - | $ | (13,825,146 | ) | $ | 5,965,314 | |||||||||
|
Share capital
|
Contributed surplus
|
Warrants
|
Deficit
|
Total
|
||||||||||||||||
|
Balance January 1, 2010
|
$ | 14,232,397 | $ | 2,832,666 | $ | 225,397 | $ | $ | 5,955,281 | |||||||||||
|
Total comprehensive loss for the year
|
- | - | - | (2,925,257 | ) | (2,925,257 | ) | |||||||||||||
|
Warrants expired
|
- | 225,397 | (225,397 | ) | - | - | ||||||||||||||
|
Shares issued
|
2,500,000 | - | - | - | 2,500,000 | |||||||||||||||
|
Balance December 31, 2010
|
$ | 16,732,397 | $ | 3,058,063 | $ | - | $ | (14,260,436 | ) | $ | 5,530,024 | |||||||||
|
|
31-Dec
|
31-Dec
|
31-Dec
|
|||||||||
| For the year ended |
2012
|
2011
|
2010
|
|||||||||
| Cash used in | ||||||||||||
| OPERATING ACTIVITIES | ||||||||||||
|
Net (loss) income for the year
|
$ | (5,138,333 | ) | $ | 435,290 | $ | (2,925,257 | ) | ||||
|
Non-cash items included in loss
|
||||||||||||
|
Amortization (Note 7)
|
1,065 | 1,617 | 1,489 | |||||||||
|
Share of profits (loss) of associates (Note 8)
|
4,688,441 | (885,912 | ) | 100,843 | ||||||||
|
Loss (gain) on dilution of investment in associate (Note 8)
|
31,726 | - | (2,829 | ) | ||||||||
|
Accrued finance expense
|
10,642 | 10,467 | 10,975 | |||||||||
|
Accrued finance expense
|
10,642 | 10,467 | 10,975 | |||||||||
|
Impairment of investments
|
- | - | 2,301,820 | |||||||||
| (406,459 | ) | (438,538 | ) | (512,959 | ) | |||||||
|
Changes in working capital related to operating activities
|
||||||||||||
|
Receivables
|
(923 | ) | (320 | ) | (320 | ) | ||||||
| Prepaid expenses | (159 | ) | (416 | ) | (164 | ) | ||||||
|
Trade and accrued payables
|
(14,603 | ) | (8,276 | ) | 37,386 | |||||||
|
Net cash used in operating activities
|
(422,144 | ) | (446,718 | ) | (476,057 | ) | ||||||
|
INVESTING ACTIVITIES
|
||||||||||||
|
Additions to properties, plant and equipment, net (Note 7)
|
- | (1,792 | ) | - | ||||||||
|
Net cash used in investing activities
|
- | (1,792 | ) | - | ||||||||
|
FINANCING ACTIVITIES
|
||||||||||||
|
Repayment of parent company loan
|
(312,432 | ) | - | - | ||||||||
|
Shares issued
|
- | - | 2,500,000 | |||||||||
|
Net cash used in financing activities
|
(312,432 | ) | - | 2,500,000 | ||||||||
|
Net increase(decrease) in cash
|
(734,576 | ) | (448,510 | ) | 2,023,943 | |||||||
|
Cash – beginning of the year
|
1,612,609 | 2,061,119 | 37,176 | |||||||||
|
Cash – end of the year
|
$ | 878,033 | $ | 1,612,609 | $ | 2,061,119 | ||||||
|
|
Property, plant and equipment is carried at cost less accumulated depreciation. The Company depreciates its computer equipment at the rate of 30% per annum utilizing the declining balance method.
|
|
|
Depreciation methods, useful lives and residual values are reviewed at each financial year end and adjusted if appropriate.
|
|
|
Impairment
|
|
|
The carrying amounts of the Company’s non-financial assets are reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, then the asset’s recoverable amount is estimated.
|
|
i)
|
Lascogon Contingent Consideration – Note 8 (ii)
|
|
ii)
|
Functional Currency
|
|
iii)
|
Investments in Associates
|
|
Computer Equipment
|
December 31 2012
|
December 31 2011
|
December 31 2010
|
|||||||||
|
Cost
|
||||||||||||
|
Opening Cost
|
$ | 15,543 | 13,751 | 13,751 | ||||||||
|
Additions
|
- | 1,792 | ||||||||||
|
Ending Cost
|
15,543 | 15,543 | 13,751 | |||||||||
|
Accumulated Depreciation
|
||||||||||||
|
Opening Accumulated Depreciation
|
$ | (11,994 | ) | (10,377 | ) | (8,888 | ) | |||||
|
Charge for the year
|
(1,065 | ) | (1,617 | ) | (1,489 | ) | ||||||
|
Ending Accumulated Depreciation
|
(13,059 | ) | (11,994 | ) | (10,377 | ) | ||||||
|
Carrying Value
|
$ | 2,484 | 3,549 | 3,374 | ||||||||
|
December 31, 2012
|
December 31, 2011
|
|||||||
|
Forum Energy plc (“FEP”)
|
$ | - | $ | 4,720,167 | ||||
|
Lascogon Mining Corporation
|
- | - | ||||||
|
Metalore Mining Corporation
|
- | - | ||||||
| $ | - | $ | 4,720,167 | |||||
|
i)
|
Investment in FEP
|
|
Number of
shares held
|
Amount
|
|||||||
|
Balance, January 1, 2010
|
8,550,200 | $ | 3,944,051 | |||||
|
Gain on dilution of investment
|
- | 2,829 | ||||||
|
Equity share of loss from investment
|
- | (112,625 | ) | |||||
|
Balance, December 31, 2010
|
8,550,200 | 3,834,255 | ||||||
|
Equity share of income from investment in FEP
|
- | 885,912 | ||||||
|
Balance December 31, 2011
|
8,550,200 | $ | 4,720,167 | |||||
|
Equity share of loss from investment in FEP (1)
|
- | (4,688,441 | ) | |||||
|
Dilution loss on issuance of FEP shares
|
- | (31,726 | ) | |||||
|
Balance, December 31, 2011
|
8,550,200 | $ | - | |||||
|
i)
|
Investment in FEP (continued)
|
|
i)
|
Investment in FEP (continued)
|
|
|
Summarized Financial Information for FEP is as follows:
|
|
December 31, 2012
|
December 31, 2011
|
|||||||
|
Assets
|
$ | 43,347,000 | $ | 61,322,000 | ||||
|
Liabilities
|
$ | 21,286,000 | $ | 13,893,000 | ||||
|
Equity
|
$ | 22,061,000 | $ | 47,429,000 | ||||
|
Revenue
|
$ | 4,522,000 | $ | 12,734,000 | ||||
|
Net (loss) income for the year ended December 31
|
$ | (26,424,000 | ) | $ | 3,420,000 | |||
|
ii)
|
Investment in Lascogon Mining Corporation (“Lascogon”)
|
|
|
The investment in Lascogon is summarized as follows:
|
|
Amount
|
||||
|
Balance, January 1, 2010
|
$ | 2,290,038 | ||
|
Equity share of income from investment
|
11,782 | |||
|
Impairment of investment in Lascogon
|
(2,301,820 | ) | ||
|
Balance December 31, 2012 and December 31, 2011
|
$ | - | ||
|
ii)
|
Investment in Lascogon Mining Corporation (“Lascogon”) (continued)
|
|
iii)
|
Investment in Metalore Mining Corporation (“Metalore”)
|
|
Common Shares
|
Number
|
Amount
|
||||||
|
Balance, January 1, 2010
|
434,143,765 | $ | 14,232,397 | |||||
|
Shares issued via private placement
|
5,000,000 | 2,500,000 | ||||||
|
Balance December 31, 2012, December 31, 2011 and December 31, 2010
|
439,143,765 | $ | 16,732,397 | |||||
|
Balance, January 1, 2010
|
$ | 2,832,666 | ||
|
Unexercised warrants transferred to contributed surplus in 2010
|
225,397 | |||
|
Balance December 31, 2012, December 31, 2011 and December 31, 2010
|
$ | 3,058,063 |
|
|
During the year ended December 31, 2012 general and administrative expenses included key management personnel compensation totaling $226,000 (2011: $218,645; 2010: $242,000) (Note 12).
|
|
General and administration expenses include
|
December 31, 2012
|
December 31, 2011
|
December 31, 2010
|
|||||||||
|
Professional fees
|
$ | 83,903 | $ | 128,786 | $ | 169,849 | ||||||
|
Bank charges
|
3,750 | 3,799 | 4,027 | |||||||||
|
Listing and filing fees
|
20,024 | 20,983 | 19,904 | |||||||||
|
Office and miscellaneous
|
62,673 | 59,470 | 64,045 | |||||||||
|
Consulting (Note 11)
|
226,000 | 218,645 | 242,000 | |||||||||
|
Engineering and geological expenses
|
8,188 | 5,863 | 11,926 | |||||||||
|
Amortization
|
1,065 | 1,617 | 1,489 | |||||||||
|
Foreign exchange
|
2,798 | 1,983 | 3,323 | |||||||||
| $ | 408,401 | $ | 441,146 | $ | 516,563 | |||||||
|
December 31, 2012
|
December 31, 2011
|
December 31,2010
|
||||||||||
|
(Loss) Income before income taxes
|
$ | (5,138,333 | ) | $ | 435,290 | $ | (2,925,257 | ) | ||||
|
Tax expense (recovery) based on statutory rate of 25.0% (2011:26.5%, 2010: 28.5%)
|
(1,285,000 | ) | 115,000 | (819,000 | ) | |||||||
|
Change in tax rates on deferred tax
|
- | (7,000 | ) | 88,000 | ||||||||
|
Impact of foreign exchange on tax assets as a difference in functional currency
|
(35,000 | ) | 20,000 | - | ||||||||
|
Foreign currency adjustment on non-monetary items
|
(49,000 | ) | 54,000 | (118,000 | ) | |||||||
|
Non-deductible expenses
|
4,000 | 1,000 | ||||||||||
|
Non-taxable portion of capital loss (gain)
|
586,000 | (111,000 | ) | 300,000 | ||||||||
|
Changes in unrecognized deferred tax assets
|
779,000 | (72,000 | ) | 549,000 | ||||||||
|
Total income tax expense (recovery)
|
$ | - | $ | - | $ | - | ||||||
|
December 31, 2012
|
December 31, 2011
|
|||||||
|
Non-capital losses
|
$ | 1,819,000 | 1,680,000 | |||||
|
Investments
|
2,210,000 | 1,570,000 | ||||||
|
Unrecognized deferred tax assets
|
(4,029,000 | ) | (3,250,000 | ) | ||||
| $ | - | - | ||||||
|
Year of Expiry
|
Taxable Losses
|
||
|
2014
|
1,259,000
|
||
|
2015
|
1,708,000
|
||
|
2026
|
1,668,000
|
||
|
2027
|
38,000
|
||
|
2028
|
604,000
|
||
|
2029
|
500,000
|
||
|
2030
|
637,000
|
||
|
2031
|
447,000
|
||
|
2032
|
417,000
|
||
|
$ 7,278,000
|
|
-
|
Market Risk
|
|
-
|
Credit Risk
|
|
-
|
Liquidity Risk
|
|
December 31, 2012
|
December 31, 2011
|
December 31, 2010
|
||||||||||
|
Weighted average number of common shares (basic and diluted)
|
439,143,765 | 439,143,765 | 437,554,724 | |||||||||
|
Year ended
|
Year ended
|
|||||||||||
|
31 December
|
31 December
|
|||||||||||
|
2012
|
2011
|
|||||||||||
|
Note
|
US$’000
|
US$’000
|
||||||||||
|
Revenue
|
4,522 | 12,734 | ||||||||||
|
Cost of sales
|
(3,604 | ) | (6,913 | ) | ||||||||
|
Gross profit
|
918 | 5,821 | ||||||||||
|
Other income
|
1,804 | - | ||||||||||
|
Administrative expenses
|
3 | (2,750 | ) | (1,987 | ) | |||||||
|
Impairment of deferred exploration assets
|
4 | (25,359 | ) | - | ||||||||
|
Total operating expenses
|
(28,109 | ) | (1,987 | ) | ||||||||
|
(Loss)/profit from operations
|
(25,387 | ) | 3,834 | |||||||||
|
Finance income
|
6 | 1 | 7 | |||||||||
|
Finance expenses
|
7 | (1,038 | ) | (421 | ) | |||||||
|
(Loss)/profit before tax
|
(26,424 | ) | 3,420 | |||||||||
|
Taxation
|
8 | - | - | |||||||||
|
(Loss)/profit for the year
|
(26,424 | ) | 3,420 | |||||||||
|
Total comprehensive (loss)/profit for the year
|
(26,424 | ) | 3,420 | |||||||||
|
(Loss)/profit and total comprehensive (loss)/profit attributable to:
|
||||||||||||
|
Owners of the Parent
|
(26,256 | ) | 3,457 | |||||||||
|
Non-controlling interest
|
(168 | ) | (37 | ) | ||||||||
| (26,424 | ) | 3,420 | ||||||||||
|
US Cents
|
US Cents
|
|||||||||||
|
(Loss)/earnings per Ordinary Share (US cents) attributable to equity holders of the Parent
|
||||||||||||
|
Basic and diluted
|
9 | (73.9 | ) | 10.4 | ||||||||
|
Share
|
Non-
|
Total capital
|
||||||||||||||||||||||
|
Share
|
Share
|
option
|
Retained
|
controlling
|
and
|
|||||||||||||||||||
|
capital
|
premium
|
reserve
|
deficit
|
Total
|
interest
|
reserves
|
||||||||||||||||||
|
Group
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||||||
|
Balance as at 1 January 2011
|
5,982 | 50,964 | 438 | (14,709 | ) | 42,675 | 1,334 | 44,009 | ||||||||||||||||
|
Total comprehensive income for the year
|
- | - | - | 3,457 | 3,457 | (37 | ) | 3,420 | ||||||||||||||||
|
Balance as at 31 December 2011
|
5,982 | 50,964 | 438 | (11,252 | ) | 46,132 | 1,297 | 47,429 | ||||||||||||||||
|
Total comprehensive income for the year
|
- | - | - | (26,256 | ) | (26,256 | ) | (168 | ) | (26,424 | ) | |||||||||||||
|
Transfer to retained deficit
|
- | - | (438 | ) | 438 | - | - | - | ||||||||||||||||
|
Issue of shares
|
340 | 716 | - | - | 1,056 | - | 1,056 | |||||||||||||||||
|
Balance as at 31 December 2012
|
6,322 | 51,680 | - | (37,070 | ) | 20,932 | 1,129 | 22,061 | ||||||||||||||||
| 2012 | 2011 | |||||||||||
|
Note
|
US$’000 |
US$’000
|
||||||||||
|
Assets:
|
||||||||||||
|
Non-current assets
|
||||||||||||
|
Property, plant and equipment
|
11 | 7,104 | 5,888 | |||||||||
|
Intangible assets
|
12 | 28,051 | 50,730 | |||||||||
|
Investments
|
13 | 11 | 24 | |||||||||
|
Total non-current assets
|
35,166 | 56,642 | ||||||||||
|
Current assets
|
||||||||||||
|
Inventories
|
14 | 70 | 57 | |||||||||
|
Trade and other receivables
|
15 | 2,351 | 1,862 | |||||||||
|
Cash and cash equivalents
|
20 | 5,760 | 2,761 | |||||||||
|
Total current assets
|
8,181 | 4,680 | ||||||||||
|
Total assets
|
43,347 | 61,322 | ||||||||||
|
Liabilities:
|
||||||||||||
|
Non-current liabilities
|
||||||||||||
|
Loans - Related Party
|
16 | - | 6,000 | |||||||||
|
Other liabilities and provisions
|
16 | 4,181 | 3,929 | |||||||||
|
Total non-current liabilities
|
16 | 4,181 | 9,929 | |||||||||
|
Current liabilities
|
||||||||||||
|
Loans - Related Party -
|
16 | 15,000 | - | |||||||||
|
Trade payable and other payables
|
16 | 2,105 | 3,964 | |||||||||
|
Total current liabilities
|
17,105 | 3,964 | ||||||||||
|
Total liabilities
|
21,286 | 13,893 | ||||||||||
|
Total net assets
|
22,061 | 47,429 | ||||||||||
|
Capital and reserves attributable to equity holders of the Group
|
||||||||||||
|
Share capital
|
17 | 6,322 | 5,982 | |||||||||
|
Share premium
|
17 | 51,680 | 50,964 | |||||||||
|
Share option reserve
|
- | 438 | ||||||||||
|
Retained deficit
|
(37,070 | ) | (11,252 | ) | ||||||||
|
|
20,932 | 46,132 | ||||||||||
|
Non-controlling interest
|
1,129 | 1,297 | ||||||||||
|
Total capital and reserves
|
22,061 | 47,429 | ||||||||||
|
|
Year ended
|
Year ended
|
||||||||||
|
31 December
|
31 December
|
|||||||||||
|
2012
|
2011
|
|||||||||||
|
Note
|
US$’000
|
US$’000
|
||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
(Loss)/profit before tax for the year
|
(26,424 | ) | 3,420 | |||||||||
|
Adjustments for:
|
||||||||||||
|
Depletion, depreciation and amortisation
|
11 | 2,039 | 4,718 | |||||||||
|
Impairment charge
|
4 | 25,359 | - | |||||||||
|
Loss/(gain) on financial assets )
|
7/6 | 13 | (6 | ) | ||||||||
|
Finance income )
|
6 | (1 | ) | (1 | ) | |||||||
|
Foreign exchange losses
|
7 | 456 | 160 | |||||||||
|
Interest paid on loan facility
|
7 | 569 | 261 | |||||||||
| 2,011 | 8,552 | |||||||||||
|
Increase in trade and other receivables ) )
|
(489 | ) | (711 | ) | ||||||||
|
(Increase)/decrease in inventories )
|
(13 | ) | 362 | |||||||||
|
Increase in trade and other payables
|
381 | 1,547 | ||||||||||
|
Increase in provisions and employee benefits
|
57 | – | ||||||||||
|
Net cash flows from operating activities
|
1,947 | 9,750 | ||||||||||
|
Investing activities:
|
||||||||||||
|
Purchase of property, plant and equipment
|
(4,329 | ) | (6,934 | ) | ||||||||
|
Disposal of property, plant and equipment
|
11 | – | 1 | |||||||||
|
Purchase of intangible assets
|
12 | (3,903 | ) | (8,100 | ) | |||||||
|
Finance income
|
6 | 1 | 1 | |||||||||
|
Finance expense
|
7 | (569 | ) | (261 | ) | |||||||
|
Net cash from investing activities
|
(8,800 | ) | (15,293 | ) | ||||||||
|
Financing activities:
|
||||||||||||
|
Issue of ordinary share capital (net of issue costs)
|
17 | 1,056 | – | |||||||||
|
Loan drawn down - Related Party
|
9,000 | 6,000 | ||||||||||
|
Net cash from financing activities
|
10,056 | 6,000 | ||||||||||
|
Net increase in cash and cash equivalents
|
3,203 | 457 | ||||||||||
|
Cash and cash equivalents at beginning of the year
|
2,761 | 2,464 | ||||||||||
|
Exchange losses on cash and cash equivalents
|
(204 | ) | (160 | ) | ||||||||
|
Cash and cash equivalents at end of the year
|
20 | 5,760 | 2,761 | |||||||||
|
Ø
|
On 15 February 2010, the Company was awarded the Service Contract over the SC72 licence area. The first sub-phase Work Programme was completed in March 2011. The second sub-phase Work Programme originally required a minimum spend commitment of US$6 million by 15 August 2013. On 9 January 2013, a two year extension was approved by the Philippines Department of Energy. All of this minimum spend commitment has yet to be spent as at 31 December 2012; and,
|
|
Ø
|
Pursuant to a Compromise Agreement reached between the Company and Basic Energy Corporation ("Basic Energy") on 21 June 2012, the Company is required to make a final payment of US$1 million to Basic Energy during 2013.
|
|
Effective period commencing on or after
|
||
|
IFRS 7
|
Amendment – Transfer of Financial Asset
|
1 July 2011
|
|
IFRS 1
|
Amendment – Severe hyperinflation and removal of fixed dates
|
1 July 2011
|
|
IAS 12
|
Amendment – Recovery of Underlying Assets
|
1 January 2012
|
|
Effective period commencing on or after
|
|
|
IAS 1 Amendment – Presentation of Items of Other Comprehensive Income
|
1 July 2012
|
|
IFRS 10 – Consolidated Financial Statements
|
1 January 2013
|
|
IFRS 11 - Joint Arrangements
|
1 January 2013
|
|
IFRS 12 - Disclosure of Interests in Other Entities
|
1 January 2013
|
|
IFRS 13- Fair Value Measurement
|
1 January 2013
|
|
IAS 27 - Separate Financial Statements
|
1 January 2013
|
|
IAS 28 - Investments in Associates and Joint Ventures
|
1 January 2013
|
|
IAS 19 – Employee Benefits
|
1 January 2013
|
|
IFRS 7 Amendment – Disclosures – Offsetting Financial Assets and Financial Liabilities
|
1 January 2013
|
|
IFRS 1 Amendment – Government Loans
|
1 January 2013
|
|
Improvements to IFRS (2009-2011 Cycle)
|
1 January 2013
|
|
IFRS 10, 11 and 12 Amendments – Transition Guidance
|
1 January 2013
|
|
IFRIC 20 - Interpretation – Stripping Costs in the Production Phase of a Surface Mine
|
1 January 2013
|
|
IAS 32 Amendment – Offsetting Financial Assets and Financial Liabilities
|
1 January 2014
|
|
IFRS 10,12 and IAS 27 Amendments – Investment Entities
|
1 January 2014
|
|
IFRS 9- Financial Instruments
|
1 January 2015
|
|
|
|
| Transport and motor equipment | – 20% per annum straight line | |
| Furniture, fixtures and fittings | – 20% per annum straight line | |
| Tools and other equipment | – 33% per annum straight line |
|
–
|
Producing assets
|
|
–
|
Exploration assets
|
|
–
|
Head office costs
|
|
Producing
|
Exploration
|
Head Office
|
||||||||||||||
|
assets
|
assets
|
costs
|
Total
|
|||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||
|
Revenue
|
4,522 | - | - | 4,522 | ||||||||||||
|
Cost of sales
|
(3,604 | ) | - | - | (3,604 | ) | ||||||||||
|
Gross profit
|
918 | - | - | 918 | ||||||||||||
|
Other income
|
1,804 | - | - | 1,804 | ||||||||||||
|
Administrative expenses
|
(267 | ) | (292 | ) | (2,191 | ) | (2,750 | ) | ||||||||
|
Impairment charge of deferred exploration assets
|
- | (25,359 | ) | - | (25,359 | ) | ||||||||||
|
Profit/(loss) from operations
|
2,455 | (25,651 | ) | (2,191 | ) | (25,387 | ) | |||||||||
|
Finance income
|
- | - | 1 | 1 | ||||||||||||
|
Finance expenses
|
141 | (1,092 | ) | (87 | ) | (1,038 | ) | |||||||||
|
Profit/(loss) for the year
|
2,596 | (26,743 | ) | (2,277 | ) | (26,424 | ) | |||||||||
|
Producing
|
Exploration
|
Head Office
|
||||||||||||||
|
assets
|
assets
|
costs
|
Total
|
|||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||
|
Revenue
|
12,734 | – | – | 12,734 | ||||||||||||
|
Cost of sales
|
(6,913 | ) | – | – | (6,913 | ) | ||||||||||
|
Gross profit
|
5,821 | – | – | 5,821 | ||||||||||||
|
Administrative expenses
|
(135 | ) | – | (1,852 | ) | (1,987 | ) | |||||||||
|
Profit/(loss) from operations
|
5,686 | – | (1,852 | ) | 3,834 | |||||||||||
|
Finance income
|
– | – | 7 | 7 | ||||||||||||
|
Finance expenses
|
– | (261 | ) | (160 | ) | (421 | ) | |||||||||
|
Profit for the year
|
5,686 | (261 | ) | (2,005 | ) | 3,420 | ||||||||||
|
Producing
|
Exploration
|
Head Office
|
||||||||||||||
|
assets
|
assets
|
costs
|
Total
|
|||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||
|
Total non-current assets
|
7,036 | 28,051 | 79 | 35,166 | ||||||||||||
|
Total current assets
|
2,805 | 988 | 4,388 | 8,181 | ||||||||||||
|
Total assets
|
9,841 | 29,039 | 4,467 | 43,347 | ||||||||||||
|
Total non-current liabilities
|
- | (4,181 | ) | - | (4,181 | ) | ||||||||||
|
Total current liabilities
|
(1,221 | ) | (15,804 | ) | (80 | ) | (17,105 | ) | ||||||||
|
Total liabilities
|
(1,221 | ) | (19,985 | ) | (80 | ) | (21,286 | ) | ||||||||
|
Net assets
|
8,620 | 9,054 | 4,387 | 22,061 | ||||||||||||
|
Producing
|
Exploration
|
Head Office
|
||||||||||||||
|
assets
|
assets
|
costs
|
Total
|
|||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||
|
Total non-current assets
|
5,811 | 50,730 | 101 | 56,642 | ||||||||||||
|
Total current assets
|
3,173 | 418 | 1,089 | 4,680 | ||||||||||||
|
Total assets
|
8,984 | 51,148 | 1,190 | 61,322 | ||||||||||||
|
Total non-current liabilities
|
(15 | ) | (9,914 | ) | – | (9,929 | ) | |||||||||
|
Total current liabilities
|
(3,685 | ) | (213 | ) | (66 | ) | (3,964 | ) | ||||||||
| Total liabilities | (3,700 | ) | (10,127 | ) | (66 | ) | (13,893 | ) | ||||||||
|
Net assets
|
5,284 | 41,021 | 1,124 | 47,429 | ||||||||||||
|
Producing
|
Exploration
|
Head Office
|
||||||||||||||
|
assets
|
assets
|
costs
|
Total
|
|||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||
|
Capital expenditure
|
2,860 | 2,213 | 76 | 5,149 | ||||||||||||
|
Depreciation
|
2,030 | - | 9 | 2,039 | ||||||||||||
|
Producing
|
Exploration
|
Head Office
|
||||||||||||||
|
assets
|
assets
|
costs
|
Total
|
|||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||
|
Capital expenditure
|
6,923 | 8,100 | 11 | 15,034 | ||||||||||||
|
Depreciation
|
4,692 | – | 26 | 4,718 | ||||||||||||
|
Year ended
|
Year ended
|
|||||||
|
31 December
|
31 December
|
|||||||
|
2012
|
2011
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Fees payable to the Group’s Auditor for the audit of the Group’s annual accounts
|
45 | 45 | ||||||
|
Fees payable to the Group’s Auditor’s overseas member firm for the audit of the Group’s subsidiaries, pursuant to legislation
|
20 | 18 | ||||||
|
Directors’ emoluments
|
710 | 568 | ||||||
|
Employee salaries and other benefits
|
423 | 326 | ||||||
|
Depreciation and amortisation
|
39 | 27 | ||||||
|
Operating lease rentals
|
88 | 78 | ||||||
|
Year ended
|
Year ended
|
|||||
|
31 December
|
31 December
|
|||||
|
2012
|
2011
|
|||||
|
US$’000
|
US$’000 | |||||
|
Impairment of Deferred Exploration Assets -
|
25,359 |
|
Year ended
|
Year ended
|
|||||||
|
31 December
|
31 December
|
|||||||
|
2012
|
2011
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Average number of employees (including Directors) are as follows:
|
||||||||
|
Administration and finance
|
19 | 18 | ||||||
|
Technical
|
5 | 4 | ||||||
| 24 | 22 | |||||||
|
Year ended
|
Year ended
|
|||||||
|
31 December
|
31 December
|
|||||||
|
2012
|
2011
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Gross salaries (including Directors)
|
769 | 778 | ||||||
|
Fees (including Directors)
|
738 | 321 | ||||||
|
Employee benefits and social security costs
|
63 | 50 | ||||||
| 1,570 | 1,149 | |||||||
|
Year ended
|
Year ended
|
|||||||||||||||||||
|
31 December
|
31 December
|
|||||||||||||||||||
|
Social
|
2012
|
2011
|
||||||||||||||||||
|
Salary
|
security
|
Fees
|
Total
|
Total
|
||||||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
||||||||||||||||
|
Directors’ emoluments
|
||||||||||||||||||||
|
Paul F. Wallace
|
- | - | 205 | 205 | 50 | |||||||||||||||
|
Andrew J. Mullins
|
- | - | 203 | 203 | 191 | |||||||||||||||
|
Robert C. Nicholson
|
- | - | 80 | 80 | 80 | |||||||||||||||
|
Barry Stansfield
|
47 | 5 | - | 52 | 77 | |||||||||||||||
|
Carlo S. Pablo
|
- | - | 50 | 50 | 50 | |||||||||||||||
|
Roberto V. Ongpin
|
- | - | 40 | 40 | 40 | |||||||||||||||
|
Edward Tortorici
|
- | - | 40 | 40 | 40 | |||||||||||||||
|
Richard Beacher
|
- | - | 40 | 40 | 40 | |||||||||||||||
| 47 | 5 | 658 | 710 | 568 | ||||||||||||||||
|
Senior management - Philippines
|
||||||||||||||||||||
|
Jose Raymund Apostol
|
229 | - | 50 | 279 | 166 | |||||||||||||||
|
Total Key Management Personnel compensation
|
276 | 5 | 708 | 989 | 734 | |||||||||||||||
|
Year ended
|
Year ended
|
|||||||
|
31 December
|
31 December
|
|||||||
|
2012
|
2011
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Interest from bank deposit
|
1 | 1 | ||||||
|
Gain on Investments
|
- | 6 | ||||||
| 1 | 7 | |||||||
|
Year ended
|
Year ended
|
|||||||
|
31 December
|
31 December
|
|||||||
|
2012
|
2011
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Foreign exchange losses
|
456 | 160 | ||||||
|
Loss on Investments
|
13 | - | ||||||
|
Interest paid on loan facility
|
569 | 261 | ||||||
| 1,038 | 421 | |||||||
|
Year ended
|
Year ended
|
|||||||
|
31 December
|
31 December
|
|||||||
|
2012
|
2011
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Current tax
|
- | – | ||||||
|
Deferred tax credit
|
- | – | ||||||
|
(Loss)/profit on ordinary activities
|
(26,424 | ) | 3,420 | |||||
|
Taxation on (loss)/profit on ordinary activities at the standard rate of corporation tax in the UK of 28%
|
(7,399 | ) | 906 | |||||
|
Tax effect of income taxed at source
|
(1,266 | ) | (2,689 | ) | ||||
|
Tax effect of expenses disallowed for tax
|
8,116 | 862 | ||||||
|
Tax losses carried forward
|
493 | 1,012 | ||||||
|
Different tax rates applied to overseas jurisdictions
|
56 | (91 | ) | |||||
|
Tax credit for the year
|
– | – |
|
Year ended
|
Year ended
|
|||||||
|
31 December
|
31 December
|
|||||||
|
2012
|
2011
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
(Loss)/profit for the Group
|
(26,256 | ) | 3,457 | |||||
|
Adjustment:
|
||||||||
|
Impairment of deferred exploration assets
|
25,359 | - | ||||||
|
Adjusted (loss)/profit for the year
|
(897 | ) | 3,457 | |||||
|
Transport
|
Furniture,
|
Tools
|
||||||||||||||||||
|
Oil and gas
|
and motor
|
fixtures
|
and other
|
|||||||||||||||||
|
costs
|
equipment
|
and fittings
|
equipment
|
Total
|
||||||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
||||||||||||||||
|
Cost
|
||||||||||||||||||||
|
At 1 January 2012
|
14,830 | 89 | 215 | 116 | 15,250 | |||||||||||||||
|
Additions
|
1,934 | - | 97 | 1 | 2,032 | |||||||||||||||
|
Transfer from intangible assets
|
1,223 | - | - | - | 1,223 | |||||||||||||||
|
At 31 December 2012
|
17,987 | 89 | 312 | 117 | 18,505 | |||||||||||||||
|
Depreciation
|
||||||||||||||||||||
|
At 1 January 2012
|
9,019 | 29 | 198 | 116 | 9,362 | |||||||||||||||
|
Charge for the year
|
2,000 | 19 | 20 | - | 2,039 | |||||||||||||||
|
At 31 December 2012
|
11,019 | 48 | 218 | 116 | 11,401 | |||||||||||||||
|
Cost
|
||||||||||||||||||||
|
At 1 January 2011
|
7,907 | 98 | 206 | 116 | 8,327 | |||||||||||||||
|
Additions
|
6,923 | 2 | 9 | – | 6,934 | |||||||||||||||
|
Disposals
|
– | (11 | ) | – | – | (11 | ) | |||||||||||||
|
At 31 December 2011
|
14,830 | 89 | 215 | 116 | 15,250 | |||||||||||||||
|
Depreciation
|
||||||||||||||||||||
|
At 1 January 2011
|
4,327 | 20 | 191 | 116 | 4,654 | |||||||||||||||
|
Charge for the year
|
4,692 | 19 | 7 | – | 4,718 | |||||||||||||||
|
Disposals
|
– | (10 | – | – | (10 | ) | ||||||||||||||
|
At 31 December 2011
|
9,019 | 29 | 198 | 116 | 9,362 | |||||||||||||||
|
Net book value
|
||||||||||||||||||||
|
At 31 December 2012
|
6,968 | 41 | 94 | 1 | 7,104 | |||||||||||||||
|
At 31 December 2011
|
5,811 | 60 | 17 | – | 5,888 | |||||||||||||||
|
At 31 December 2010
|
3,580 | 78 | 15 | – | 3,673 | |||||||||||||||
|
Unevaluated
|
Unevaluated
|
|||||||
|
oil, gas
|
oil, gas
|
|||||||
|
and mining
|
and mining
|
|||||||
|
costs
|
costs
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
2012
|
2011
|
|||||||
|
Cost and net book value
|
||||||||
|
At 1 January
|
50,730 | 42,630 | ||||||
|
Additions
|
3,903 | 8,100 | ||||||
|
Transfer to tangible assets
|
(1,223 | ) | - | |||||
|
Impairment
|
(25,359 | ) | - | |||||
|
At 31 December
|
28,051 | 50,730 | ||||||
|
SC40
|
– US$3,250,000 (2011: US$29,024,000)
|
|
SC72
|
– US$23,765,000 (2011: US$21,474,000)
|
|
Others
|
– US$1,036,000 (2011: US$232,000)
|
|
2012
|
2011
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Cost
|
||||||||
|
At 1 January
|
24 | 18 | ||||||
|
Revaluation
|
(13 | ) | 6 | |||||
|
At 31 December
|
11 | 24 | ||||||
|
|
Proportion of ownership | |||||
|
|
interest and ordinary | |||||
|
|
Country of
|
share capital held | ||||
|
Name
|
incorporation
|
2012
|
2011
|
|||
|
Forum Philippine Holdings Limited
|
Jersey
|
100%
|
100%
|
|||
|
Forum (FEI) Limited
|
Jersey
|
100%
|
100%
|
|||
|
Forum (GSEC101) Limited
(1)
|
Jersey
|
100%
|
100%
|
|||
|
Forum (Nido Matinloc) Limited
|
Jersey
|
100%
|
100%
|
|||
|
Forum Exploration Inc
|
Philippines
|
66.67%
|
66.67%
|
|||
|
Forum Energy Philippines Corporation
|
Philippines
|
100%
|
100%
|
|||
|
(1)
|
Forum (GSEC101) Limited has established a registered branch office in the Philippines.
|
|
2012
|
2011
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Oil inventories
|
70 | – | ||||||
|
Materials and supplies
|
- | 57 | ||||||
| 70 | 57 | |||||||
|
2012
|
2011
|
||||
|
US$’000
|
US$’000
|
||||
|
Trade receivables
|
1,779
|
1,546
|
|||
|
Prepayments
|
357
|
198
|
|||
|
Other receivables
|
215
|
118
|
|||
|
2,351
|
1,862
|
|
2012
|
2011
|
||||
|
Current
|
US$’000
|
US’000
|
|||
|
Loans - Related Party
|
15,000
|
-
|
|||
|
Trade payables
|
272
|
388
|
|||
|
Other payables
|
1,619
|
3,445
|
|||
|
Employee benefits
|
175
|
118
|
|||
|
Tax payable
|
39
|
13
|
|||
|
17,105
|
3,964
|
|
Non-current liabilities
|
||||||||
|
Loans - Related Party
|
- | 6,000 | ||||||
|
Provisions
|
4,181 | 3,915 | ||||||
|
Decommissioning liabilities
|
- | 14 | ||||||
| 4,181 | 9,929 | |||||||
|
2012
|
2012
|
2011
|
2011
|
|||||||
|
Number
|
US$’000
|
Number
|
US$’000
|
|||||||
|
At 1 January
|
33,364,533
|
5,982
|
33,364,533
|
5,982
|
||||||
|
Additions - share options exercised –
|
2,185,000
|
340
|
–
|
- | ||||||
|
At 31 December
|
35,549,533
|
6,322
|
33,364,533
|
5,982
|
|
Authorized number
|
Allotted,
share called up
and fully paid
|
Premium
|
||||||||||||||
|
of 10p each
|
Number
|
US$
|
US$
|
|||||||||||||
|
At 1 January 2011
|
100,000,000 | 33,364,533 | 5,981,378 | 50,963,740 | ||||||||||||
|
At 31 December 2011
|
100,000,000 | 33,364,533 | 5,981,378 | 50,963,740 | ||||||||||||
|
25 May 2012
(1)
|
- | 1,760,000 | 274,560 | 576,576 | ||||||||||||
|
30 May 2012
(2)
|
- | 425,000 | 66,300 | 139,230 | ||||||||||||
|
At 31 December 2012
|
100,000,000 | 35,549,533 | 6,322,238 | 51,679,546 | ||||||||||||
|
|
Number of
|
Number of
|
|||||
|
Outstanding
|
options
|
options
|
Outstanding
|
||||
|
as at
|
Granted
|
surrendered
|
cancelled
|
Exercised
|
as at
|
||
|
1 January
|
during
|
during
|
during
|
during
|
31 December
|
Final
|
|
|
Exercise price
|
2012 |
the year
|
the year | the year |
the year
|
2012 |
expiry dates
|
|
£0.31 (US$0.48)
|
2,195,000
|
- | - | 10,000 |
2,185,000
|
Dec 2018 |
|
|
Number of
|
Number of
|
|||||||||||||||||||||||||
|
Outstanding
|
options
|
options
|
Outstanding
|
||||||||||||||||||||||||
|
as at
|
Granted
|
surrendered
|
cancelled
|
Exercised
|
as at
|
||||||||||||||||||||||
|
1 January
|
during
|
during
|
during
|
during
|
31 December
|
Final
|
|||||||||||||||||||||
| Exercise price | 2011 | the year | the year | the year | the year | 2011 | expiry dates | ||||||||||||||||||||
| £ | 0.31 (US$0.48) | 2,195,000 | – | – | – | – | 2,195,000 |
Dec 2018
|
|||||||||||||||||||
|
Land and
|
Land and
|
|
|
buildings
|
buildings
|
|
|
2012
|
2011
|
|
| US$’000 | US$’000 | |
|
Operating leases with an option to terminate within one year
|
30
|
23
|
|
2012
|
2011
|
||||
| US$’000 |
US$’000
|
||||
|
Cash and cash equivalents comprise:
|
|||||
|
Cash available on demand
|
5,760
|
2
|
|||
|
Short-term deposits
|
- |
2,759
|
|||
|
5,760
|
2,761
|
|
Loans and receivables
|
|||||
|
2012
|
2011
|
||||
| US$’000 |
US$’000
|
||||
|
Cash and cash equivalents
|
5,760
|
2,761
|
|||
|
Trade and other receivables
|
2,351
|
1,862
|
|||
|
Other financial assets
|
- |
-
|
|||
|
5,760
|
4,623
|
||||
|
|
Financial liabilities
at amortised cost
|
||||
|
2012
|
2011
|
||||
|
US$’000
|
US$’000
|
||||
|
Trade and other payables
|
2,105
|
3,964
|
|||
|
Loans - Related Party
|
15,000
|
6,000
|
|||
|
Total financial liabilities
|
17,105
|
9,964
|
|||
|
·
|
cash flow interest rate risk
|
|
·
|
foreign currency risk
|
|
·
|
liquidity risk
|
|
·
|
credit risk
|
|
·
|
price risk
|
|
·
|
trade and other receivables
|
|
·
|
cash and cash equivalents
|
|
·
|
trade and other payables
|
|
·
|
long-term borrowings
|
|
2012
|
2011
|
||||
|
|
US$’000
|
US$’000
|
|||
|
British Pounds Sterling
|
72
|
42
|
|||
|
US Dollars
|
5,632
|
2,694
|
|||
|
Philippine Peso
|
56
|
25
|
|
2012
|
2011
|
||||
|
US$’000
|
US$’000
|
||||
|
Interest from bank deposits
|
1
|
1
|
|
2012
|
2011
|
||||
|
US$’000
|
US$’000
|
||||
|
Interest paid on loan facility
|
656
|
261
|
|
|
Philippine | |||||||||||||||
|
US Dollar
|
UK Sterling
|
Peso
|
Total
|
|||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||
|
At 31 December 2012
|
||||||||||||||||
|
Cash and cash equivalents
|
5,632 | 72 | 56 | 5,760 | ||||||||||||
|
Trade and other receivables
|
1,984 | 245 | 122 | 2,351 | ||||||||||||
|
Trade and other payables
|
(1,833 | (79 | (193 | (2,105 | ||||||||||||
|
Loans - Related Party
|
(15,000 | - | - | (15,000 | ||||||||||||
|
Net assets/(liabilities)
|
(9,217 | 238 | (15 | (8,994 | ||||||||||||
|
At 31 December 2011
|
||||||||||||||||
|
Cash and cash equivalents
|
2,694 | 43 | 24 | 2,761 | ||||||||||||
|
Trade and other receivables
|
1,764 | 84 | 14 | 1,862 | ||||||||||||
|
Trade and other payables
|
(3,606 | (66 | (292 | (3,964 | ||||||||||||
|
Loans - Related Party
|
(6,000 | - | - | (6,000 | ||||||||||||
|
Net assets/(liabilities)
|
(5,148 | 61 | (254 | (5,341 | ||||||||||||
|
2012
|
2011
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
1 month
|
901 | 1,295 | ||||||
|
2–3 months
|
- | 45 | ||||||
|
4–6 months
|
- | – | ||||||
|
6–12 months
|
16,204 | 2,624 | ||||||
| 17,105 | 3,964 | |||||||
|
2012
|
2012
|
2011
|
2011
|
|||||||||||||
|
Carrying
|
Maximum
|
Carrying
|
Maximum
|
|||||||||||||
|
value
|
exposure
|
value
|
exposure
|
|||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||
|
Cash and cash equivalents
|
5,760 | 5,760 | 2,761 | 2,761 | ||||||||||||
|
Trade and other receivables
|
2,351 | 2,351 | 1,862 | 1,862 | ||||||||||||
| 8,111 | 8,111 | 4,623 | 4,623 | |||||||||||||
| Number | Description |
| 1.1 | Certificate of Continuance of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Registration Statement on Form F-1, File No. 33-81290 (the “Registration”); * |
| 1.2 |
By-Laws of the Registrant (incorporated by reference to Exhibit 3.2 to the Registration Statement); *
|
| 4.1 |
Consulting Agreement dated March 1, 2004 between the Company and David Robinson *;
|
| 4.2 |
Consulting Agreement dated March 1
,
2004 between the Company and Barry Stansfield *;
|
| 4.3 |
Consulting Agreement dated November 23
,
2003 between the Company and Larry Youell *;
|
| 4.4 |
Consulting Agreement dated March 1, 2004 between the Company and David Wilson *
|
| 4.5 | Consulting Agreement dated March 1, 2004 between the Company and David *; |
| 4.6 | Exchange and Release Agreement between Tracer Petroleum Corporation and Transmeridian Exploration, Inc., dated March 16, 2001; * |
| 4.7 | Share Purchase Agreement dated March 11, 2003, as amended by agreements dated March 21, and April 2, 2003; * |
| 4.8 | Amendment dated March 21, 2003 to Share Purchase Agreement dated March 11, 2003 as amended by an agreement dated April 2, 2003; * |
| 4.9 | Amendment dated April 2, 2003 to Share Purchase Agreement dated March 11, 2003 as amended by agreement dated March 21, 2003; * |
| 11. | Code of Ethics *; |
| 12.1 |
Certification by the Chief Executive Officer pursuant to section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith);
|
| 12.2 | Certification by the Chief Financial Officer pursuant to section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith); |
| 13.1 |
Certification by the Chief Executive Officer pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith);
|
| 13.2 | Certification by the Chief Financial Officer pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith); |
| FEC Resources Inc. | |||
|
Date:April 26, 2013
|
By:
|
/s/ Carlo Pablo | |
| Name: | Carlo Pablo | ||
| Title: | President and Chief Executive Officer | ||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|