TIDMWAS

RNS Number : 7542M

Wasabi Energy Limited

29 August 2013

WASABI ENERGY LIMITED

AND ITS CONTROLLED ENTITIES

ABN 24 000 090 997

APPENDIX 4E

PRELIMINARY FINAL REPORT

FINANCIAL YEAR ENDED 30 JUNE 2013

29 August 2013

Wasabi Energy (ASX: WAS, AIM: WAS, OTCQX: WSBLY), an emerging independent power producer, provides its unaudited preliminary results and ASX Appendix 4E for the Company and its subsidiaries for the year ended 30 June 2013.

The content of this announcement is based on accounts that are in the process of being audited and the Company will announce its audited final results for the year ended 30 June 2013, together with a more detailed review of operations, by 30 September 2013.

The Company anticipates that the Independent Auditors Report in the Audited Accounts may include an Emphasis of Matter with regard to its Going Concern note to the Accounts. This Going Concern note is expected to be similar to that set out in the Half Year Accounts of the Group which are available on the Company's website.

Please refer to the Letter from the Chairman below for further information in regards to the operations of the Group.

Current period: 1 July 2012 to 30 June 2013

Previous corresponding period: 1 July 2011 to 30 June 2012

 
 Results                                                         AUD$ 
 Revenues from ordinary activities       Down    70%   to   1,467,591 
 Loss from ordinary activities after 
  tax attributable to members            Up      22%   to   8,963,383 
 
 Net loss for the period attributable 
  to members                             Up      22%   to   8,963,383 
 
 
 
 Dividends                                       Amount per   Franked amount 
                                                  security     per security 
                                                             --------------- 
 Final dividend - no dividend is                        n/a              n/a 
  proposed 
----------------------------------------------  -----------  --------------- 
 Previous corresponding period -                        n/a              n/a 
  no dividend declared 
----------------------------------------------  -----------  --------------- 
 
 +Record date for determining entitlements 
  to the dividend,                                           n/a 
                                              ------------------------------ 
 
 
 
 
 Net Tangible Assets per security    Current Period   Previous Period 
                                                     ---------------- 
 Net tangible asset backing per 
  ordinary security                           0.54c             0.27c 
----------------------------------  ---------------  ---------------- 
 

For further information, please contact:

Australian Enquiries

Mr. John Byrne / Diane Bettess

Wasabi Energy Limited

Ph: +61 (0)3 9663 7132

U.K. Investor Enquiries

Ivonne Cantu / Neil McDonald

Cenkos Securities plc

Ph: +44 (0)207 397 8900 / +44 (0) 131 220 9778

U.K. Media Enquiries

Mr. Josh Royston / Ms. Hilary Millar

Newgate Threadneedle

Ph: +44 (0) 207 653 9850

Letter from the Chairman

Wasabi Energy over the financial year continued to make solid progress in achieving its vision of becoming an International Independent Power Producer.

Wasabi's expansion program is now progressing apace, evidenced by the regional subsidiary structure, which provides the Group with a platform for accelerated growth through regional businesses with dedicated management teams that are focused on that region. The strategy of Wasabi Energy is to use these regional subsidiaries to finance, develop, own and operate 25 MWe of power production under construction or in operation by 2015. We aim to maintain annual growth at this rate concentrating on high margin opportunities as compared with traditional low margin base load producers.

The establishment of Wasabi New Energy Asia (WNEA) and the purchase of 50.5% of Shanghai Shenghe New Energy Resources Science and Technology (SSNE) the Kalina Cycle(R) licensee for Greater China (completed post year end) is a major achievement. Asia offers a significant number of opportunities for power generation using both the Kalina Cycle(R) and the SSNE patented Enhanced Rankine Cycle. SSNE are completing two pivotal projects, a 7.5 MWe Enhanced Rankine Cycle at the Guizhou cement plant for China Building Materials Group and a 4 MWe Kalina Cycle(R) power plant at the Hainan petrochemical facility for Sinopec. These are leading Chinese companies with a large number of potential sites for power generation. A Pre-IPO capital raising of up to $15 million is currently underway and a leading international financier has been mandated to lead the fundraising. Wasabi aims to retain at least 50% of the equity of WNEA post listing on the Singapore stock exchange. An experienced operational power team will be appointed to manage WNEA, which on listing will be well funded and a have a strong pipeline of projects.

Our Turkish subsidiary, Imparator Green Energy Plc, is expected to complete a pre feasibility study on the expansion of the Tuzla Geothermal Power Project in the near future. Recent geological work has significantly expanded the potential geothermal resource of the Tuzla field and we believe the project will support over 87MWe of production. The first stage expansion will be to lift production from its current 5 MWe to 7 MWe in 2014 which will double the existing cash flow which is already servicing and reducing the balance of the existing project debt.

Preliminary indications are that a second stage build-out of 30 MWe (gross) can be undertaken over the next two years and our share of equity for this would be approximately $10 million.

On completion of the pre-feasibility study, a decision will be taken on the most appropriate method for funding the growth of Imparator. Wasabi currently holds 100 per cent of the equity of Imparator which not only has the Tuzla Geothermal Power Project but also the Kalina Cycle(R) license for Turkey where there are many potential applications. Wasabi has invested approximately $12 million into Imparator and under the terms of the option agreement for the purchase of Tuzla is required to pay approximately $4 million at the end of 2013. There are a number of options for funding this but the most likely is to sell down equity in Imparator through the introduction of private or public equity partners.

In Africa, AAP Carbon has taken on the business development activities within Sub Saharan Africa. It is well advanced on a number of projects in the cement and ferro-alloy markets. As these projects come to fruition we will commence the IPO process.

Within the financial year we also conducted a number of capital raising activities to provide funding for the acquisition and development of these regional subsidiaries. The strong support of our shareholders is much appreciated and shows confidence in our business strategy. During the year we raised over $14 million to fund the purchase of the 50% option of the Tuzla Geothermal Power Project and the purchase of the 50.5% of SSNE, which is in the form of a loan to WNEA.

A key focus for the Group is the finalization of the commissioning with FL Smidth of the 8.6 MWe DG Khan Kalina Cycle(R) plant in Pakistan in the coming weeks and the 4.5 MWe Star Cement Kalina Cycle(R) power plant in the United Arab Emirates.

Our business development and engineering teams are working on a number of prospects that offer exciting opportunities, including installing Kalina Cycle(R) systems for waste heat recovery on large scale diesel generators, gas pipeline compressor stations and solar thermal plants. In all cases significant power advantages appear achievable and our aim will be to develop reference sites for marketing these applications.

Wasabi Energy is on track for the divestment of our non-core assets. In August 2012 we announced the sale of our shareholding in Australian Renewable Fuels to Lignol Energy Company (TSX:LEC). Lignol have continued to consolidate its position in the global biodiesel market through further ownership in Australian Renewable Fuels as well as the purchase of a major stake in Territory Biofuels.

Aqua Guardian Group continues to develop its market for its water conservation modules, AquaArmour(TM) with a sale to the prominent miner, AngloGold Ashanti and to other water authorities. We are continuing with our international expansion and there are a number of well advanced opportunities.

Wasabi Energy also holds a number of shares in Clean TeQ (ASX:CLQ), an environmental solution provider in water, air quality and mineral recovery. Clean TeQ has been performing well and has attracted Robert Friedland as a major shareholder in the company. This is a strong endorsement for the business.

The Preliminary results to 30 June 2013, include a net loss of $9,108,909 (2012: Loss of $7,448,777) The loss includes operating losses across the subsidiaries of $6,190,517 as they implement the businesses set out above. The auditors of Wasabi are in the process of reviewing the carrying value of the assets and this may result in changes to the Preliminary results.

With the range of company building activities this year, the Wasabi Energy team has spent a lot of time in many different parts of the world. Our team have been focused on the delivery of our strategy and worked relentlessly throughout the year, including extended durations away from their families and friends. My thanks to you all for your ongoing commitment and dedication to making Wasabi Energy a success.

Yours Faithfully

John Byrne

Executive Chairman

Statement of Profit or Loss and other comprehensive income

for the financial year ended 30 June 2013

 
                                                                                                 Consolidated 
                                                                                         --------------------------- 
                                                                                              2013          2012 
                                                       Note                                     $             $ 
                                                      -----                              -------------  ------------ 
 
 Revenue                                                2                                    1,467,591     4,876,720 
 Cost of Sales                                                                             (1,261,039)   (4,216,183) 
                                                                                         -------------  ------------ 
 Gross profit/(loss)                                                                           206,552       660,537 
 Other revenue                                                                               1,297,168       977,040 
 Finance income                                                                                 60,621       177,118 
 Employee benefits expenses                                                                (4,050,999)   (2,920,290) 
 Administration expenses                                                                   (1,838,731)   (1,339,742) 
 Depreciation and amortisation expenses                                                      (262,502)     (207,281) 
 Travel expenses                                                                           (1,038,312)   (1,097,443) 
 Fair value gain/(loss) on held for trading 
  investments                                                                                  132,295     (148,500) 
 Gain on derecognition of an associate                                                               -     1,323,700 
 Impairment of investments classified as held for 
  sale                                                                                       (158,478)   (3,761,539) 
 Fair vale of other investments                                                              (447,988)             - 
 Legal and professional fees                                                               (1,422,466)   (1,602,482) 
 Patent costs                                                                                (203,242)     (252,602) 
 Exchange variation                                                                           (17,321)       374,445 
 Fair value gain/(loss) on options                                                             (5,361)      (24,318) 
 Finance costs                                          3                                    (676,896)      (67,420) 
 Write off capitalised development                                                           (567,999)             - 
 Profit/(loss) from equity accounted investments                                                     -       460,000 
 
 Loss before tax                                                                           (8,993,659)   (7,448,777) 
 Income tax expense                                                                          (115,250)             - 
                                                                                         -------------  ------------ 
 
 Loss for the year                                                                         (9,108,909)   (7,448,777) 
                                                                                         -------------  ------------ 
 
 Attributed to: 
 Owners of the parent                                                                      (8,963,383)   (7,319,039) 
 Non-controlling interest                                                                    (145,526)     (129,738) 
 
                                                                                           (9,108,909)   (7,448,777) 
                                                                                         -------------  ------------ 
 
 Other comprehensive income 
 
 Items that may be reclassified subsequently to 
 profit or loss 
 Exchange reserve arising on translation of foreign 
  operations                                                                                 (456,167)     (213,957) 
 Gain/(loss) on available-for-sale investments taken 
  to equity                                                                                  (838,979)       667,603 
 Other comprehensive income for the period net of 
  tax                                                                                      (1,295,146)       453,646 
                                                                                         -------------  ------------ 
 
 Total comprehensive income for the period                                                (10,404,055)   (6,995,131) 
                                                                                         -------------  ------------ 
 
 Total comprehensive income attributable to: 
 Owners of the parent                                                                      (9,968,418)   (6,833,074) 
 Non controlling interest                                                                    (435,637)       162,057 
                                                                                         -------------  ------------ 
                                                                                          (10,404,055)   (6,995,131) 
                                                                                         -------------  ------------ 
 
 Loss per share 
 Basic (cents per share)                                5                                  (0.30)cents   (0.31)cents 
 
 
 
 
 Statement of financial position 
  as at 30 June 2013 
                                                                Consolidated 
                                                        ---------------------------- 
                                                             2013           2012 
                                  Note                         $              $ 
                                 -----                  -------------  ------------- 
 Current assets 
 Cash and cash equivalents                                    222,261         72,105 
 Trade and other receivables       6                        1,310,574      1,721,046 
 Inventory                                                          -          2,960 
 Other financial assets            7                        3,658,025        100,336 
 Assets classified as 
  available for sale               8                        3,442,023              - 
 Non current assets 
  held for sale                                                     -      3,695,118 
 Total current assets                                       8,632,883      5,591,565 
                                                        -------------  ------------- 
 
 Non-current assets 
 Trade and other receivables                                  507,581      1,014,650 
 Assets classified as 
  available-for-sale               9                        1,000,000      5,242,770 
 Investments accounted 
  for using the equity 
  method                           10                           9,200          9,200 
 Property, plant and 
  equipment                                                   510,341        532,484 
 Capital work-in-progress                                      40,313        377,962 
 Other assets                      11                      29,431,361              - 
 Goodwill                                                   2,824,674      2,824,674 
 Intangible assets                                          1,646,342      1,192,176 
                                                        -------------  ------------- 
 Total non-current assets                                  35,969,812     11,193,916 
                                                        -------------  ------------- 
 Total assets                                              44,602,695     16,785,481 
                                                        -------------  ------------- 
 
 Current liabilities 
 Trade and other payables          12                       9,475,470      2,607,590 
 Borrowings                        13                       8,282,037      3,024,426 
 Provisions                                                   268,784        172,585 
                                                        -------------  ------------- 
 Total current liabilities                                 18,026,291      5,804,601 
                                                        -------------  ------------- 
 
 Non-current liabilities 
 Trade and other payables          14                         772,145        302,589 
 Borrowings                        13                       4,927,185              - 
 Total non-current liabilities                              5,699,330        302,589 
                                                        -------------  ------------- 
 Total liabilities                                         23,725,621      6,107,190 
                                                        -------------  ------------- 
 Net assets                                                20,877,074     10,678,291 
                                                        -------------  ------------- 
 
 Equity 
 Issued capital                                            64,292,131     51,404,080 
 Reserves                                                 (3,497,475)         39,883 
 Accumulated losses                                      (50,464,267)   (41,500,884) 
                                                        -------------  ------------- 
 Total equity attributable 
  to equity holders of 
  the company                                              10,330,389      9,943,079 
 Non-controlling interest                                  10,546,685        735,212 
                                                        -------------  ------------- 
 Total equity                                              20,877,074     10,678,291 
                                                        -------------  ------------- 
 

Statement of changes in equity

for the financial year ended 30 June 2013

 
 Consolidated       Issued      Investment      Foreign     Share based       Other                   Accumulated    Attributable    Non-controlling      Total 
                  capital and   revaluation    currency      payments       reserves       Treasury      losses      to owners of       interest 
                  contributed     reserve     translation     reserve                       Shares                    the parent 
                    equity                      reserve 
                       $             $             $             $              $             $            $               $                $               $ 
                 ------------  ------------  ------------  ------------  --------------  ----------  -------------  --------------  ----------------  ------------- 
 Balance at 1 
  July 2011        48,362,897       690,692       121,379     3,658,341     (3,171,993)           -   (34,181,845)      15,479,471         (129,787)     15,349,684 
 Loss for the 
  year                      -             -             -             -               -           -    (7,319,039)     (7,319,039)         (129,738)    (7,448,777) 
 Movement in 
  foreign 
  exchange 
  values                    -             -     (213,957)             -               -           -              -       (213,957)                 -      (213,957) 
 Gain/(loss) in 
  AFS 
  investments               -       667,603             -             -               -           -              -         667,603           291,795        959,398 
                 ------------  ------------  ------------  ------------  --------------  ----------  -------------  --------------  ----------------  ------------- 
 Total 
  comprehensive 
  income for 
  the period                -       667,603     (213,957)             -               -           -    (7,319,039)     (6,865,393)           162,057    (6,703,336) 
 Forfeiture of 
  employee 
  options                   -             -             -     (101,388)               -           -              -       (101,388)                 -      (101,388) 
 Issue of 
  shares            1,000,000             -             -             -               -           -              -       1,000,000                 -      1,000,000 
 Share issue 
  cost               (36,818)             -             -             -               -           -              -        (36,818)           (6,486)       (43,304) 
 Exercise of 
  options           2,078,001             -             -             -               -           -              -       2,078,001                 -      2,078,001 
 Recognition of 
  minority 
  interest                  -             -             -             -               -           -              -               -           579,641        579,641 
 Treasury 
  shares held 
  by associate              -             -             -             -               -   (450,800)              -       (450,800)                 -      (450,800) 
 Difference 
  arising on 
  increased 
  control of 
  subsidiary                -             -             -             -     (1,159,994)           -              -     (1,159,994)           129,878    (1,030,207) 
                 ------------  ------------  ------------  ------------  --------------  ----------  -------------  --------------  ----------------  ------------- 
 Balance at 30 
  June 2012        51,404,080     1,358,295      (92,578)     3,556,953     (4,331,987)   (450,800)   (41,500,884)       9,943,079           735,212     10,678,291 
                 ------------  ------------  ------------  ------------  --------------  ----------  -------------  --------------  ----------------  ------------- 
 
 Balance at 1 
  July 2012        51,404,080     1,358,295      (92,578)     3,658,341     (4,331,987)   (450,800)   (41,500,884)       9,943,079           735,212     10,678,291 
 Loss for the 
  year                      -             -             -             -               -           -    (8,963,383)     (8,963,383)         (145,526)    (9,108,909) 
 Movement in 
  foreign 
  exchange 
  values                    -             -     (456,167)             -               -           -              -       (456,167)             3,171      (452,996) 
 Gain/(loss) in 
  AFS 
  investments               -     (838,979)             -             -               -           -              -       (838,979)         (293,282)    (1,132,261) 
                 ------------  ------------  ------------  ------------  --------------  ----------  -------------  --------------  ----------------  ------------- 
 Total 
  comprehensive 
  income for 
  the period                -     (838,979)     (456,167)             -               -           -    (8,963,383)    (10,258,529)         (435,637)   (10,694,166) 
 Forfeiture and 
  exercise of 
  employee 
  options           2,390,212             -             -   (2,390,212)               -           -              -               -                 -              - 
 Issue of 
  shares           10,836,010                                                                                           10,836,010                 -     10,836,010 
 Share issue 
  cost              (658,171)             -             -             -               -           -              -       (658,171)                 -      (658,171) 
 Exercise of 
  options             320,000             -             -             -               -           -              -         320,000                 -        320,000 
 Recognition of 
  minority 
  interest                  -             -             -             -               -           -              -               -        10,247,110     10,247,110 
 Issue of 
  warrants                  -             -             -       148,000               -           -              -         148,000                 -        148,000 
 Balance at 30 
  June 2013        64,292,131       519,316     (548,745)     1,314,741     (4,331,987)   (450,800)   (50,464,267)      10,330,389        10,546,685     20,877,074 
                 ------------  ------------  ------------  ------------  --------------  ----------  -------------  --------------  ----------------  ------------- 
 

Cash flow statement

for the financial year ended 30 June 2013

 
                                                                        Consolidated 
                                                                --------------------------- 
                                                                    2013           2012 
                                                                      $              $ 
                                                                ------------  ------------- 
 Cash flows from operating 
  activities 
 Receipts from customers                                           2,268,660      3,857,751 
 Interest and finance costs 
  paid                                                             (242,686)       (19,005) 
 Payments to suppliers and 
  employees                                                      (8,454,119)   (11,152,859) 
 Sundry Income                                                        49,723        349,172 
 
 Net cash used in operating 
  activities                                                     (6,378,422)    (6,964,941) 
 
 
 Cash flows from investing 
  activities 
 Interest received                                                    51,637         35,521 
 Payment for plant and equipment                                   (157,131)      (237,302) 
 Payments for equity investments                                   (268,876)      (784,035) 
 Payments for option to acquire 
  new venture                                                    (2,564,590)      (840,344) 
 Payment for capitalised development                               (212,919)       (76,431) 
 Proceeds from sale of plant 
  and equipment                                                          545          1,127 
 Proceeds from sale of equity 
  investments                                                        776,599        778,574 
 Loans to related party                                              (9,580)    (1,957,513) 
 Receipts/(payment) for deposits                                     (1,341)         17,219 
 Net cash inflow on acquisition 
  of subsidiary                                                                      26,988 
 Cash from acquisition of 
  a subsidiary                                                        15,064              - 
 Payment for increased shareholding 
  in subsidiaries and associates                                 (5,097,146)              - 
 Loan repaid by related party                                              -        104,242 
 
 Net cash used in investing 
  activities                                                     (7,467,778)    (2,931,954) 
 
 
 Cash flows from financing 
  activities 
 Proceeds from issue of shares                                     9,851,855      2,078,001 
 Proceeds from borrowings                                          8,438,000      2,976,011 
 Repayment of borrowings                                         (3,820,842)      (519,207) 
 Capital raising costs                                             (472,697)              - 
 
 Net cash provided by financing 
  activities                                                      13,996,316      4,534,805 
 
 
 Net (decrease) / increase 
  in cash and cash equivalents                                       150,164    (5,362,090) 
 Cash and cash equivalents 
  at the beginning of the 
  financial year                                                      72,105      5,223,011 
 Effect of movement in exchange 
  rates on cash balances                                                   -        211,184 
                                                                ------------  ------------- 
 
 Cash and cash equivalents 
  at the end of the financial 
  year                                                               222,261         72,105 
 
 

Notes to the Preliminary Results

1 . Basis of preparation

This preliminary final report has been prepared in accordance with ASX Listing Rule 4.3A and the disclosure requirements of ASX Appendix 4E.

The accounting policies adopted in the preparation of the preliminary final report are consistent with those adopted and disclosed in the annual financial report at 30 June 2012,

 
 2. Revenue 
 
                                                                                           Consolidated 
                                                                                      ---------------------- 
                                                                                         2013        2012 
                                                                                           $           $ 
                                                                                      ----------  ---------- 
 Engineering services                                                                    111,398   3,684,432 
 License fee                                                                             593,592     992,736 
 Royalty fee                                                                             231,301           - 
 Equipment sales                                                                         531,300     199,152 
                                                                                       1,467,591   4,876,720 
                                                                                      ----------  ---------- 
 
 All revenue relates to continuing operations. 
 
 
   3. Finance costs 
                                                                                             Consolidated 
                                                                                      -------------------------- 
                                                                                         2013          2012 
                                                                                           $             $ 
                                                                                      ----------  -------------- 
 
 Interest and expenses - related parties                                                  55,293          60,237 
 Interest - other                                                                        621,603           7,183 
                                                                                         676,896          67,420 
                                                                                      ----------  -------------- 
 
 
 
 4. Other expenses 
 Loss for the year includes the following expenses: 
 
                                                                Consolidated 
                                                           ---------------------- 
                                                              2013        2012 
                                                                $           $ 
                                                           ----------  ---------- 
 
 
 Rental expenses                                              424,000     306,715 
 Depreciation of plant and equipment                          171,737     160,611 
 Amortisation of intangibles                                   90,765      46,670 
 Bad debts                                                     38,956           - 
 Employee benefit expense: 
      Defined contribution plans                              137,347      94,191 
      Share based payments                                          -   (101,388) 
      Salaries and wages                                    4,711,174   3,455,693 
                                                            5,573,979   3,962,492 
                                                           ----------  ---------- 
 

5. Earnings Per Share

 
                                         Consolidated 
                                   ------------------------ 
                                       2013         2012 
                                       Cents        Cents 
                                     per share    per share 
                                   -----------  ----------- 
 
 Basic earnings (loss) per share        (0.30)       (0.31) 
 
 

The earnings and weighted average number of ordinary shares used in the calculation of basic earnings per share are as follows:

 
                        2013        2012 
                          $           $ 
                     ----------  ---------- 
 
 Net Loss (i)         8,963,383   7,319,039 
 

(i) Net Loss is the same amount as loss after tax in the statement of comprehensive income attributable to owners of the parent

 
                                                                       2013            2012 
                                                                        No.             No. 
                                                                  --------------  -------------- 
 Weighted average number of ordinary shares for the purposes of 
  basic earnings per share                                         2,982,020,560   2,339,982,804 
 
 
 6. Trade and other receivables: current 
                                                                                            Consolidated 
                                                                                       ---------------------- 
                                                                                          2013        2012 
                                                                                            $           $ 
                                                                                       ----------  ---------- 
 
 Trade receivables                                                                        510,104   1,596,176 
 Goods and services tax recoverable                                                        77,121      66,049 
 Other receivables                                                                        717,055      58,669 
 Receivables from associates                                                                6,294         152 
                                                                                        1,310,574   1,721,046 
                                                                                       ----------  ---------- 
 The average credit period is 30 days after end of the month in which the invoice is raised. 
  Trade receivables disclosed above are classified as loans and receivables and are therefore 
  measured at amortised cost. 
 
   7. Other financial assets: current 
                                                                                            Consolidated 
                                                                                       ---------------------- 
                                                                                          2013        2012 
                                                                                            $           $ 
                                                                                       ----------  ---------- 
 
 Financial assets carried at fair value through 
 profit or loss (FVTPL) 
 Held for trading derivatives that are not 
 designated in hedge accounting relationships 
 (i)                                                                                       21,519           - 
 Held for trading non-derivative financial 
  assets (ii)                                                                           3,636,506     100,336 
                                                                                        3,658,025     100,336 
                                                                                       ----------  ---------- 
 
 

The fair values of the financial assets were determined as follows:

(i) The fair value of the options held in listed entities has been determined using the Black-Scholes option pricing method

   (ii)     The fair value of the share has been determined with reference to quoted market prices. 
 
 8. Assets classified as available for sale - current 
                                                        Consolidated 
                                                     ----------------- 
                                                        2013      2012 
                                                          $         $ 
                                                     ----------  ----- 
 
 Investments in listed entities (i)                   3,442,023      - 
                                                      3,442,023      - 
                                                     ----------  ----- 
 
 
   (i)     The fair value has been determined with reference to quoted market price. 

The group intends to dispose its holding in non-core investments in the next 12 months. Impairment loss was recognised at 30 June 2013.

 
 9. Assets classified as available-for-sale: non-current 
        Consolidated 
        ------------- 
                                                           2013        2012 
                                                              $           $ 
                                                         ----------  ---------- 
 
         Investments in listed entities 
          (i)                                                     -   4,242,770 
         Investments in unlisted 
          entities (ii)                                   1,000,000   1,000,000 
                                                         ----------  ---------- 
                                                          1,000,000   5,242,770 
                                                         ----------  ---------- 
 

(i) The fair value has been determined with reference to quoted market prices.

 
 10. Investments accounted for using the equity method                                                 Consolidated 
                                                                                                    ------------------ 
                                                                                                     2013      2012 
                                                                                                       $         $ 
                                                                                                    ------  ---------- 
 
 Reconciliation of movement in investments accounted for using the 
 equity method: 
 Balance at 1 July                                                                                   9,200           - 
 Additional investment in associate                                                                      -           - 
 Share of profits/(losses)                                                                               -           - 
 Shares in Wasabi held by associate                                                                      -     460,000 
 Shares in Wasabi reclassified as treasury shares                                                        -   (460,000) 
 Partial sale of shares in Wasabi                                                                        -       9,200 
 Balance at 30 June                                                                                  9,200       9,200 
                                                                                                    ------  ---------- 
 
 
                                                                      Ownership interest 
                                                                    --------------------- 
                                                                       2013        2012 
 Name of entity    Country of incorporation    Principal activity         %          % 
 Associate 
 Exergy Inc        USA                         Investment              46.0%      46.0% 
 

Summarised financial information in respect of the Group's associate is set out below:

 
                                                         Consolidated 
                                                     -------------------- 
                                                       2013       2012 
                                                         $          $ 
                                                     --------  ---------- 
 Financial position: 
 Total assets                                         833,000     833,000 
 Total liabilities                                          -           - 
                                                     --------  ---------- 
 Net assets                                           833,000     833,000 
 
   Group's share of associates' net assets            383,180     383,180 
                                                     --------  ---------- 
 
 Financial performance: 
 Total revenue                                              -   1,000,000 
                                                     --------  ---------- 
 
 Total profit/( loss) for the year before tax               -   1,000,000 
 Income tax expense                                         -           - 
                                                     --------  ---------- 
 Net profit/( loss) for the year                            -   1,000,000 
 
 Group's share of associate's profit/(loss)                 -     460,000 
                                                     --------  ---------- 
 
 

Dividends received from associates

No dividends were received during the year (2012: Nil) from its associate.

 
 11. Other assets 
                                                                                 Consolidated 
                                                                              ------------------ 
                                                                                  2013      2012 
 Investment in agreements to purchase unlisted entities                             $         $ 
                                                                              -----------  ----- 
  SSNE (i)                                                                     20,974,049 
 Tuzla (i)                                                                      8,457,312      - 
                                                                               29,431,361      - 
                                                                              -----------  ----- 
 
 

(i) Relate to payments made to acquire SSNE, option payment and associated cost related to the acquisition of Tuzla project which are expected to be completed in the new year.

 
 12. Trade and other payables - current 
                                                Consolidated 
                                           ---------------------- 
                                              2013        2012 
                                                $           $ 
                                           ----------  ---------- 
 
 Trade payables (i)                         9,345,898   2,607,590 
 Company tax payable                          129,572           - 
                                           ----------  ---------- 
                                            9,475,470   2,607,590 
                                           ----------  ---------- 
 
 

(i) Payment terms for the Company and Consolidated entity during the current year and comparative period average 30 days.

 
 13. Borrowings 
                                                                                                    Consolidated 
                                                                                             ------------------------- 
                                                                                                 2013          2012 
                                                                                                   $             $ 
                                                                                             ------------  ----------- 
   Loans from: 
 
        *    Other entities - secured Loan note (i)                                             5,520,274      497,745 
 
        *    Other entities - secured convertible loan note (ii)                                7,629,976            - 
 
        *    Related parties - unsecured (iii)                                                     58,972    2,526,681 
                                                                                               13,209,222    3,024,426 
                                                                                             ------------  ----------- 
 Disclosed in the financial statements as: 
 Current borrowings                                                                             8,282,037    3,024,426 
 Non-current borrowings                                                                         4,927,185            - 
                                                                                             ------------  ----------- 
                                                                                               13,209,222    3,024,426 
                                                                                             ------------  ----------- 
            (i) Interest is payable @ 5% per annum, secured over assets of Imparator Tuzla Jeotermal Uretim 
             SA 
             (ii) Interest payable @ 8% per annum, secured over the assets of the Company. 
             (iii) Interest payable @ 10% per annum. 
 
 
 14. Trade and other payables: Non-current 
                                              Consolidated 
                                           ------------------ 
                                             2013      2012 
                                               $         $ 
                                           --------  -------- 
 
 Deferred income (i)                        772,145   302,589 
 
                                            772,145   302,589 
                                           --------  -------- 
 

(i) Deferred income relate to engineering services and training not yet provided.

15. Segment Information

 
                                           Segment revenue            Segment profit/(loss) 
                                       ----------------------      --------------------------- 
                                          2013        2012              2013          2012 
                                            $           $                 $             $ 
                                       ----------  ----------      -------------  ------------ 
 Continuing operations 
 Investments                              531,300     199,152       (13,583,415)   (5,346,830) 
  Power Business                          936,291   4,677,568          4,474,506   (2,561,947) 
                                       ----------  ----------      -------------  ------------ 
 Total of all Segments                  1,467,591   4,876,720        (9,108,909)   (7,908,777) 
                                       ----------  ----------      -------------  ------------ 
 
   Unallocated items 
 Share of profit/(loss) 
  of associate                                                                 -       460,000 
 Total loss before tax                                               (9,108,909)   (7,448,777) 
                                                                   -------------  ------------ 
 Exchange reserve arising 
  on translation of foreign 
  operations                                                           (456,167)     (213,957) 
 Gain / (loss) on available-for-sale 
  investments taken to equity                                          (838,979)       667,603 
 
 Total comprehensive income 
  for the period                                                    (10,404,055)   (6,995,131) 
 
 

The segment revenue reported above represents the revenue generated from external customers. There were no intersegment sales in the current year (2012: nil)

16. Acquisition of Subsidiary

On 25 May, 2013 Wasabi Energy Ltd sold a Kalina Cycle license and future royalty rights for a total consideration of A$15,036,086 to Wasabi New Energy Ltd (WNEA) a company established to acquire Newmont Assets Ltd (Newmont). Newmont has the right to acquire 50.5% of Shanghai Shenghe New Energy Resources Science and Technology Ltd (SSNE). WNEA also issued 30m shares to Newmont vendors for US$15m. On the same day the vendors of Newmont exercised their right to convert US$5m worth of WNEA shares to Wasabi shares. This was subsequently satisfied by the issue of 288,001,844 ordinary shares in Wasabi at A1.8cents on 15 August 2013. As a result of this Wasabi acquired 66.67% of WNEA. At 30 June 2013, Newmont had not completed the acquisition of 50.5% of SSNE.

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR NKCDNKBKDKFB

Enhanced System (LSE:ESTL)
Gráfico Histórico do Ativo
De Mai 2024 até Jun 2024 Click aqui para mais gráficos Enhanced System.
Enhanced System (LSE:ESTL)
Gráfico Histórico do Ativo
De Jun 2023 até Jun 2024 Click aqui para mais gráficos Enhanced System.