Final Results

RNS Number : 0329D
Independent Resources PLC
25 November 2009
 



Independent Resources plc


("Independent Resources" or the "Company" or the "Group")


Results for the twelve months ended 30 September 2009



Highlights

·   Net cash at 30 September 2009: £5.3 million (2008: £8.4 million)
·   Committed third-party funding at subsidiaries as at 30th September 2009: £6.1 million (2008: £5.6 million)
·   Rivara – sustained efforts yielding political consensus
·   Fiume Bruna – seismic interpretation, appraisal drilling and testing campaign ongoing
·   Ksar Hadada – farm-out: JV secured statutory approval and agreed work programme

 

Chairman's statement

I am pleased to report steady progress and some significant business successes over the past 12 months. The value of our main projects is improving as we approach the significant milestones that will enable the company to demonstrate what its business is really worth. We have also added new projects that will ensure the company continues to grow beyond our short and medium-term milestones.


In reporting on another 12 months of achievements, I remain grateful to our shareholders for the confidence they have shown in Independent Resources as we continue to develop our projects in Italy and Tunisia. During the period, we significantly stepped up our efforts to secure the remaining permits to allow the company to commence development of our keystone underground gas storage ("UGS") facility at Rivara in the Po Valley. Operations on our coal bed methane ("CBM") prospect near Grosseto have now provided the insights we needed to fine-tune the programme and allow the company the opportunity to flow gas from the underlying seam of coal. Our carried position in joint venture operations at Ksar Hadada in Tunisia, having secured its regulatory approvals, is allowing the company to pursue a significant work programme over the next six months with minor cash exposure ahead of anticipated oil flows.


Rivara

Earlier in the year we highlighted Ministerial and regulatory authority statements that left little doubt that - once all the necessary stakeholder issues have properly been taken into account - the Rivara UGS facility should be positioned to become a crucial element in Italy's future gas planning. These included statements from the gas regulator AEEG, from the anti-trust authority and from the national government itself, including the prime minister's office, the environmental ministry and the ministry of industry.


Notwithstanding these positive endorsements, the Italian environmental permitting process continues to be a source of frustration. All stakeholders would agree that the drive to decentralise and bring decision-making closer to the affected territory - a praiseworthy goal in itself - has in practice created numerous administrative overlaps and inefficiencies. The process is long and costly and slows down useful, environmentally-benign, and urgent infrastructure investments with long lead-times. Nobody is arguing for the dilution of environmental reviews, which must remain at the highest standard. What stakeholders would like however, our company included, is a fair, efficient, and predictable process that allows all parties to submit their point of view to an impartial and competent authority which then decides on the basis of the facts and the law.

 

Rivara UGS facility. The site's potential in terms of size, capital efficiency, low unit costs and scalability, coupled with performance characteristics that directly address the Italian gas system's weaknesses and a physical location not only at the weakest point on the system, but also at a point of transnational pipeline convergence, make Rivara stand out as something that cannot be left neglected to a seemingly open-ended permitting process. 


And yet, at times the company continues to receive conflicting signals as regards the process of permitting Rivara. To illustrate just one of the paradoxes, the sharp industrial contraction that the country is experiencing, though insignificant over the expected life of the project, has eased the immediate pressure on existing gas delivery infrastructure and thus reduced the political urgency for a rapid resolution of the early stage permitting. Yet the benefit to local employment and industrial activity from the site's construction would be even more valuable during the recession, to say nothing of substantial local fiscal receipts and industrial competitiveness from its operation. Thanks to the company's efforts over many months, we believe a number of factors have finally matured to an extent that will enable all parties interested in the Rivara permitting process to move forward. 

                                

Fiume Bruna

Once again we can report that we continue to make steady progress on our other ongoing project in Italy - the planned coal bed methane development near Grosseto, named Fiume Bruna - which is 100%-owned by Independent Resources. During the past year we managed to work around many obstacles to complete the acquisition of over 40 km of 2D seismic data, clearing the way for appraisal drilling and production testing. An additional 20 km is ongoing. Our wholly-owned subsidiary Independent Energy Solutions ("IES") began drilling operations this past summer which were then suspended pending the review of new findings obtained from the FB1 well, as we described in our late August shareholder update. Seismic acquisition and interpretation continued as planned.


The primary practical consequence of the FB1 findings was that the seismic lines we are reviewing now are much more useful and are being used to make future decisions about drilling operations. The drilling results led us to modify the litho-stratigraphical assumptions used at the outset, leading to a re-interpretation of the existing library of seismic data using new parameters. We are now waiting for the seismic review to run its course before resuming drilling operations.


With the seismic campaign ongoing, and to minimise delays to the appraisal operations, we more recently decided to focus our attention on testing a well we had drilled as a stratigraphic test prior to acquiring the exploration licence. Although a shallower well and therefore expected to be modestly productive, testing it was not dependent on any new lithographical information. We felt it would be intelligent to accelerate any returns on investment where we could do so quickly. Well-specific permits are being secured and operations should resume there first, expected to commence in December.


Contemporaneously, we are also evaluating the relative merits, on a risk-adjusted basis, of deviating FB1 towards the coal it did not intersect at that location, or moving to another well-site next. We expect to be in the position to prove the concept and the resource next calendar year, as we resume drilling at selected sites so as to gain as representative a view as possible of gas and any water flow rates from the coal. Following initial drilling and testing we would plan to mobilise a well-stimulation crew to optimise the production potential of each well, basing the techniques on the variety of data we will have acquired during the drilling and logging campaign. CBM appraisal is a process that tends to start slowly and then ramp up as one is able to find the way to demonstrate commercially-viable gas flows from each and every well drilled into the resource.


We have reported to shareholders that Fiume Bruna has an estimated 4.8 billion cubic metres (167 billion cubic feet) of in-place resource, and results from initial testing, announced in July 2007, indicated an estimated recoverable resource of 2.6 billion cubic metres (91.4 billion cubic feet). Longer-term, it also has potential for carbon sequestration, permanently disposing of carbon dioxide (CO2) from nearby sources. At the same time, an estimated additional 1.8 billion cubic metres (63.6 billion cubic feet) of methane would be produced as a result of this injection of CO2. The board estimates that the net present value of the project would be increased significantly as a result. Independent Resources intends to apply for a full development concession when commercial production rates have been proven, and may seek a development partner to bring the project on stream following a declaration and subsequent permitting of commercial operations.

                                

  Ksar Hadada

At our third active project, the Tunisian authorities have approved the farm-out deal we previously announced on the Ksar Hadada oil and gas exploration permit covering 5,600 square km onshore Tunisia. This follows last year's renewal of the permit for three years from 20 April 2008. As we announced, this farm-out will finance all of the company's work commitments for the duration of this phase of the permit and allows us to retain exposure to potentially significant shareholder value upside, whilst minimising downside risks.


As part of a joint farm-out with Petroceltic Ksar Hadada Ltd, Independent Resources (Ksar Hadada) Limited ("IRKH"), has farmed out a 21.03% interest in the permit to PetroAsian Energy (Tunisia) Limited ("PetroAsian"), a subsidiary of PetroAsian Energy Holdings, a Hong Kong Stock Exchange listed company. IRKH will retain an 18.97% interest in the block. In return, PetroAsian will pay all costs of drilling and testing two new exploration wells and acquiring and processing 100 km of new 2D seismic data.


A 2009 joint venture ("JV") work programme has been agreed and will include the acquisition of 103.5 km of new 2D seismic data. The JV has since secured the necessary paperwork from the Tunisian authorities and contracted an experienced seismic acquisition crew. We expect the JV to execute the programme before the end of this year and complete the work in early 2010.


Generic drilling targets on the block have been identified and it is the JV's intention to drill and test two new wells by mid next year into the two largest oil-prone prospects on the block. These are Cambro-Ordovician quartzite reservoirs sourced by the Silurian Tanezzuft Shale, which is the main source rock for North Africa. Recent light oil discoveries with sustained flow-rates from the Cambro-Ordovician just to the south of the block have now validated the potential of these Ksar Hadada targets.


Outlook

Our cash and callable funding position remains strong, and our project portfolio continues to look attractive. This means we are well positioned to maintain and hopefully accelerate our plans.


In what remains a very difficult environment for quoted companies, we continue to focus on our long-term objectives and I believe that our efforts will be rewarded in the future. We remain committed, as we have been for many years, to the success of Independent Resources. I would like to thank our shareholders for their continued commitment, and look forward to what I believe will turn out to be a significant 2010 for the company.

                                



Grayson Nash

Executive Chairman        

  Independent Resources plc                

                            

Consolidated income statement                    

                            

Year ended 30 September 2009                         

 

 
Notes
2009
2008
 
 
 
 
Continuing operations
 
£
£
 
 
 
 
Revenue
 
33,073 
        16,737 
 
 
 
 
Cost of sales
 
                    -
                  -
 
 
 
 
Gross profit
 
          33,073 
        16,737
 
 
 
 
Administrative expenses
 
     (1,316,406)
 (1,147,259)
 
 
 
 
Operating loss
 
     (1,283,333)
   (1,130,522)
 
 
 
 
Exceptional item
 
                    -
    3,684,229 
 
 
     (1,283,333)
    2,553,707 
 
 
 
 
Financial income
 
        682,661
       111,731 
 
 
 
 
(Loss)/profit on ordinary activities before taxation
 
       (600,672)
    2,665,438 
 
 
 
 
Taxation
 
         (72,148)
       (30,000)
 
 
 
 
(Loss)/profit for the period
 
       (672,820)
    2,635,438 
 
 
 
 
Attributable to:
 
 
 
 
 
 
 
Minority interests
 
         (19,650)
       (23,230)
 
 
 
 
Shareholders' equity
 
       (653,170)
    2,658,668 
 
 
 
 
(Loss)/earnings per share (pence)
3
 
 
From continuing operations
 
 
 
 
 
 
 
Basic
 
              (1.6)
              7.8 
 
 
 
 
Diluted
 
              (1.6)
              7.3 
 
 
 
 

 

 

 

  Independent Resources plc                                    

Consolidated balance sheet                    

                            

As at 30 September 2009                         

 

 
Notes
 
2009
 
2008
 
 
 
£  
 
£  
Non-current assets
 
 
 
 
 
   Property, plant and equipment
 
 
          92,168  
 
62,516 
   Goodwill
 
 
      5,253,670 
 
    4,604,965 
   Other intangible assets
 
 
      7,010,660 
 
 3,715,788 
 
 
 
 
 
 
 
 
 
    12,356,498 
 
    8,383,269 
 
 
 
 
 
 
Current assets
 
 
 
 
 
   Other receivables
 
    5,752,935 
 
    4,869,125 
 
   Cash and cash equivalents
 
    5,337,403 
 
    8,455,204 
 
 
 
 
 
 
 
 
 
 11,090,338 
 
 13,324,329 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 Trade and other payables
 
   (1,023,614)
 
      (711,741)
 
 Current taxation liabilities
 
      (153,896)
 
       (65,386)
 
 
 
 
 
 
 
 
 
   (1,177,510)
 
     (777,127)
 
Net current assets
 
 
      9,912,828 
 
12,547,202 
 
 
 
 
 
 
 
 
 
 
 
 
Net assets
 
 
   22,269,326 
 
20,930,471 
 
 
 
 
 
 
Equity attributable to equity holders of the parent
 
 
 
 
 
   Share capital
5
 
        415,739 
 
       407,115 
   Share premium
6
 
   12,881,702 
 
 12,444,974 
   Shares to be issued
 
 
      4,802,904 
 
    4,602,634 
   Share option reserve
 
 
        389,844 
 
       368,185 
   Foreign currency translation reserve
 
 
      1,437,408 
 
       290,596 
   Retained earnings
 
 
        894,448  
 
 1,547,618 
 
 
 
 
 
 
Total equity
 
   
20,822,045 
 
 19,661,122 
 
 
 
 
 
 
Minority interests
 
 
      1,447,281 
 
 1,269,349 
 
 
 
 
 
 
 
 
 
  22,269,326 
 
20,930,471 
 
 
 
 
 

                            

                            

 

Independent Resources plc                    


Consolidated statement of changes in equity                

                                

Year ended 30 September 2009  

 

 
 
 
 
 
 
Foreign
Total due to
 
 
 
 
 
Shares
Share
currency
equity
 
 
Retained
Share
Share
to be
option
translation
shareholders
Minority
 
earnings
capital
premium
issued
reserve
reserve
of parent     
interest
 
£
£
£
£
£
£
£
£
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 October 2007
(1,111,050)
    334,333 
    5,843,828 
 2,041,815 
    238,237
    (6,109)
7,341,054 
-
Profit for the year
    2,658,668 
                -
                  -
              -
                 -
-
2,658,668 
(23,230)

Revision of estimate of
cost of acquisition

  -
    -
  -
2,560,819  
  - 
- 
2,560,819 
-
New shares issued
                  -
        72,782 
    6,841,468 
                 -
 -
             - 
6,914,250 
1,292,579
Transaction costs
                  -
                  -
     (240,322)
           -
            -
             - 
(240,322)
-
Share-based payments
                  -
                  -
                  -
                  -
129,948
-
129,948 
-
Exchange difference on investment
                  -
                  -
                  -
                  -
                  -
296,705 
296,705 
_______-
 
 
 
 
 
 
 
 
 
30 September 2008
    1,547,618 
    407,115 
 12,444,974 
 4,602,634     
368,185
290,596
19,661,122 
1,269,349
 
 
 
 
 
 
 
 
 
1 October 2008
    1,547,618 
    407,115 
 12,444,974 
 4,602,634
     368,185 
290,596
19,661,122 
1,269,349
Loss for the year
     (653,170)
                -
                  -
                  -
                  -
-
(653,170)
(19,650)
Fair value adjustments
                  -
                  -
                  -
648,705
                  -
-
     648,705
-
New shares issued
                  -
          8,624 
      439,811 
    (448,435)
                  -
          -
                  -
-
Transaction costs
                  -
                  -
         (3,083)
                  -
                  -
           -
         (3,083)
-
Share-based payments
                  -
                  -
                  -
                  -
       21,659 
          -
        21,659 
-
Exchange difference on investment
                  -
                  -
                  -
                  -
                  -
1,146,812 
1,146,812 
197,582
 
 
 
 
 
 
 
 
 
30 September 2009
      894,448 
    415,739 
 12,881,702 
 4,802,904   
389,844
1,437,408
20,822,045 
1,447,281
 
 
 
 
 
 
 
 
 

                            

 

 Independent Resources plc                    

                            

Consolidated cash flow statement                    

                            

Year ended 30 September 2009                         

                            

 

 

Cash flows from operating activities

 
 

2009

£

 

2008

£

 
 
 
 
 
 
(Loss)/profit before taxation
 
 
(600,672)
 
 2,665,438
Adjustments for:
 
 
 
 
 
 Depreciation of property, plant
 and equipment
 
 
 23,488
 
 24,385
 Loss on disposal of property, plant
 and equipment
 
 
-
 
 30,604
 Financial income
 
 
(682,661)
 
(111,731)
 
 
 
 
 
 
 
 
 
(1,259,845)
 
2,608,696
Increase in other receivables
 
 
(384,810)
 
(4,530,535)
Increase in trade and other payables
 
 
 356,883
 
 581,416
Share-based payment
 
 
 21,659
 
 129,948
Exchange rate difference on investments
 
 
 880,591
 
 52,765
 
 
 
 
 
 
Cash used in operations
 
 
(385,522)
 
(1,157,710)
 
 
 
 
 
 
Income taxes paid
 
 
(28,648)
 
_____ -
 
 
 
 
 
 
Net cash used in operating activities
 
 
(414,170)
 
(1,157,710)
 
 
 
 
 
 
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
Interest received
 
 
 183,661
 
 111,731
Proceeds on disposal of property, plant and equipment
 
 
 -
 
 15,421
Purchase of intangible assets
 
 
 (2,839,562)
 
(1,035,278)
Purchases of property, plant and equipment
 
 
(44,647)
 
(2,679)
 
 
 
 
 
 
Net cash used in investing activities
 
 
 (2,700,548)
 
 (910,805)
 
 
 
 
 
 
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
Issue of share capital to minority
 
 
 -
 
 1,292,579
Issue of share capital
 
 
-
 
6,914,250
Share issue costs
 
 
(3,083)
 
(240,322)
 
 
 
 
 
 
Net cash (used in)/from financing activities
 
 
(3,083)
 
 7,966,507
 
 
 
 
 
 
Net (decrease)/increase in cash and cash equivalents
 
 
 (3,117,801)
 
 5,897,992
 
 
 
 
 
 
Cash and cash equivalents at 1 October 2008
 
 
8,455,204
 
 2,557,212
 
 
 
 
 
 
Cash and cash equivalents at 30 September 2009
 
 
5,337,403
 
 8,455,204
 
 
 
 
 
 
 
 
 
 
 
 

                            


  Notes to the final results for the year ended 30 September 2009


1.  Basis of Presentation


The financial statements have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union and using accounting policies which are consistent with those applied in the financial statements for the year ending 30 September 2008.


The financial information set out in this announcement, which does not constitute the statutory financial statements of the Group, is extracted from the Group's statutory financial statements for the year ended 30 September 2009, which were approved by the Board and signed by the auditors on 24 November 2009. The auditors have reported on those accounts and their report was unqualified.


The financial information for the year ending 30 September 2008 is derived from the financial statements for that year. The company's auditors have reported on the 2008 financial statements; the report was unqualified.


The financial information set out in this announcement was approved by the board on 24 November 2009.


The directors do not recommend the payment of a final dividend.


The full statutory financial statements will be included in the Group's annual report, which will be e-mailed to shareholders on 27 November 2009. Additional copies will be available at the Group's offices Tower Bridge House, St. Katharine's Way, London E1W 1DD after that date. The accounts will be delivered to the Registrar of Companies after the Company's Annual General Meeting, which is scheduled for 22 December 2009.


2.    Revenue and segmental information                        

                                            

The group's operations are located in the UKItaly and Tunisia.              

                                            

    The group generated revenue during the year of £nil (2008: £2,200) in its Tunisian operations, £nil (2008: £nil) in its UK operations and £33,073 (2008: £14,537) in its Italian operations.

                                            

    The following is an analysis of the carrying amount of segment assets, and additions to property, plant and equipment, analysed by the geographical area in which the assets are located.

 
 
United
Italy
Tunisia
Total
 
 
Kingdom
 
 
 
 
2009
£
£
£
£
 
 
 
 
 
 
 
Carrying amount of segment tangible assets
1,726
90,442
-
92,168
 
Additions to property, plant and equipment in the year
-
44,647
-
44,647
 
Depreciation charges
 6,507
16,981
-
23,488
 
Carrying amount of segment intangible assets
-
5,984,743
1,025,917
7,010,660
 
Additions to intangible assets
-
2,619,171
220,391
2,839,562
 
Carrying amount of liabilities
 174,453
997,347
 5,710
 1,177,510
 
Results for the year
 (413,811)
(257,531)
 (1,478)
 (672,820)
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
 
2008
 
 
 
 
 
 
 
 
 
 
Carrying amount of segment tangible assets
8,233
54,283
-
62,516
 
Additions to property, plant and equipment in the year
-
2,679
-
2,679
 
Depreciation charges
 10,614
13,771
-
24,385
 
Carrying amount of segment intangible assets
-
2,910,262
805,526
3,715,788
 
Additions to intangible assets
-
917,936
117,342
1,035,278
 
Carrying amount of liabilities
 563,705
100,720
 112,702
 777,127
 
Results for the year
 (371,548)
3,008,623 
 (1,637)
2,635,438 
 
 
 
 
 
 

 

 

2.    Revenue and segmental information (continued)


The group considers that there is only one business segment and as such segmental analysis on this basis has not been prepared.


3.    (Loss)/earnings per share                                    

                                            

    The calculation of basic and diluted loss per share at 30 September 2009 was based on the loss attributable to ordinary shareholders of £653,170. The weighted average number of ordinary shares outstanding during the year ending 30 September 2009 and the effect of the potentially dilutive ordinary shares to be issued are shown below.

                                            

    Contingently issuable shares such as those included within the share option scheme or in connection with the acquisition of Independent Gas Management srl have not been treated as dilutive as the market conditions have not been met at 30 September 2009.

 

 
 
    2009
    2008
 
 
    £
    £
 
 
 
 
 
Net (loss)/profit for the year
(653,170)
2,658,668
 
 
 
 
Basic weighted average ordinary shares
 
 
 
in issue during the year
 41,403,754
 34,149,217
 
 
 
 
 
Diluted weighted average ordinary shares
 
 
in issue during the year
 41,403,754
 36,401,828

   

4.    Non-cash transactions            

                                                            

Exceptional item - 2008                                                

On 24 June 2008, the group reorganised its interests in the Rivara gas management project as follows:

                                                            

  • ERG Rivara Storage srl was formed as a 100% subsidiary of Independent Gas Management srl with €1 share capital;    

  • Independent Gas Management srl transferred its interest in the Rivara gas management project to ERG Rivara Storage srl at an independently valued amount of €53,833,339 in exchange for shares in ERG Rivara Storage srl;    

  • ERG Rivara Storage srl issued further ordinary shares of €9,500,000 to a third party such as to reduce the group's interest to 85%.    

    The third party paid up 25% (€2,375,000) upon the issue of the shares. The balance outstanding is legally payable and is therefore included within amounts receivable. The balance is to be payable when called upon by the board of ERG Rivara Storage srl. The amount to be received was discounted by £1,468,000 upon initial recognition to reflect the directors' estimates of the timing and amounts of those calls. During the year, £499,000 of the original discount adjustment was reversed and is included as financial income.

                                                            

    As a result of the above, the group recognised an exceptional profit in 2008 on the deemed disposal of a 15% interest in ERG Rivara Storage srl of £3,684,229 after deducting related costs of brokerage and commission of £1,071,015 paid by the group.


  5.    Share capital                                    

                                                                                          2009                                   2008

                                                                                Group      Company          Group      Company

                                                                                         £                     £                   £                     £  

    Authorised                                    

    80,000,000 ordinary shares of 1p           800,000        800,000      800,000        800,000  

                

    Issued, called up and fully paid        

    41,573,867 (2008: 40,711,491)

    ordinary shares of 1p                                 415,739        415,739      407,115        407,115  

                

    The holders of ordinary shares are entitled to receive dividends from time to time and are entitled to one vote per share at meetings of the company.

                                        

    On 12 December 2008, a further 862,376 ordinary shares of 1p were issued in accordance with the terms of the purchase of Independent Gas Management srl in 2005. The market value of the company's shares at that date was 52p per share and therefore a share premium of £439,811 has been recognised upon their issue.

                                            

6.    Share premium account        

                                                                                                            2009                                                2008

                                                                                               Group           Company                    Group        Company

                                                                                                        £                          £                             £                       £  

                    

    1 October                                                                12,444,974        12,444,974            5,843,828        5,843,828  

    Premium arising on issue of equity shares           439,811             439,811            6,841,468        6,841,468  

    Transaction costs                                                           (3,083)               (3,083)            (240,322)         (240,322) 

                    

    30 September                                                          12,881,702        12,881,702         12,444,974      12,444,974  


7.    Other


This announcement can be viewed in full on the Company web-site www.ir-plc.com.


For further information contact:        

        

Grayson Nash                                   Independent Resources plc    020 8557 1135 or +3906 4549 0720

        

Allan Piper                                        Tavistock Communications    07771 838 753

        

Duncan McCormick                         Tavistock Communications    020 7920 3150

        

Jonathan Wright / David Banks    Seymour Pierce Limited           020 7107 8000





This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR FELEELSUSEEF

Companies

Echo Energy (ECHO)
UK 100

Latest directors dealings