Amur Minerals — Update 24 January 2016

Amur Minerals (LN: AMC)

Last close As at 27/03/2024

1.46

0.00 (0.00%)

Market capitalisation

21m

More on this equity

Research: Metals & Mining

Amur Minerals — Update 24 January 2016

Amur Minerals

Lord Ashbourne

Written by

Lord Ashbourne

Director of Content, Mining

Metals & Mining

Amur Minerals

Financing to FEED

Financing update

Metals & mining

25 January 2016

Price

6.0p

Market cap

£28m

US$1.4325/£

Net cash (US$m) at 30 June 2015

8.3

Shares in issue

460.3m

Free float

80%

Code

AMC

Primary exchange

AIM

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

(25)

(52)

(41.5)

Rel (local)

(22.2)

(48.3)

(34.2)

52-week high/low

42.8p

5.8p

Business description

Amur Minerals is an exploration and development company focused on base metal projects in Russia’s Far East. The company’s principal asset is the Kun-Manie nickel sulphide deposit in the Amur Oblast, comprising more than half a million tonnes of contained nickel in at least five deposits.

Next events

Resource update

Q116

Russian feasibility study

2017

Analyst

Charles Gibson

+44 (0)20 3077 5724

Amur Minerals is a research client of Edison Investment Research Limited

Amur (AMC) has announced that that it has entered into a subscription agreement with Crede Capital Group whereby the latter will invest £12.5m (plus warrants) into Amur in five equal tranches, at respective 90-day intervals from the first tranche on 14 December. Whereas Amur previously had approximately sufficient funding to complete its DFS, this agreement ensures that funding is now sufficient to advance the project through the DFS and into the FEED (front-end engineering & design) stage. Among other things, this will include the initial access road and power designs, reserve determination (for both open pit and underground), metallurgical test-work, bulk sampling, process design work, site and ancillary support facilities and assessment of the response of the concentrate to the various smelting alternatives.

Year end

Revenue (US$)

PBT*
(US$m)

EPS*
(c)

DPS
(c)

P/E
(x)

Yield
(%)

12/13

0.0

(3.7)

(1.0)

0.0

N/A

N/A

12/14

0.0

(2.5)

(0.6)

0.0

N/A

N/A

12/15e

0.0

1.0

0.1

0.0

116.3

N/A

12/16e

0.0

(1.7)

(0.3)

0.0

N/A

N/A

Note: *PBT and EPS are normalised, excluding intangible amortisation and exceptional items.

Resource already in global top 20 nickel sulphides

Once fully analysed, the results of the 2015 exploration field season are expected to result in an upgrade to the categorisation of the existing resource from inferred to indicated status and a material increase in the in-situ nickel grade, as well as an increase in the overall resource size. Once this is completed, future exploration will focus on similarly upgrading Kubuk’s resource via an estimated 7-8km in-fill drill programme. If successful, it is possible that Amur will have one further, major exploration target in the form of the 6.5km corridor between Kubuk and Sobolevsky in addition to the Maly-Kurumkon-Flangovy-Gorny corridor already identified. This would 1) therefore confer on Kun-Manie the status of an entirely new nickel domain and 2) almost certainly result in a material reconfiguration of the project. In the meantime, management continues to work on improving the operational blueprint published in June and believes it has identified a potential c US$150m in capex savings, which could be used to invest in a flash smelter (vs the electric furnace smelter and converter smelter configuration currently envisaged).

Valuation: 38c/share for low-grade matte plus upside

In our update note in December, we calculated values per share for the concentrate, low-grade matte, high-grade matte and refined metal options for Kun-Manie of 34c, 44c, 35c and 42c, respectively, using a 10% discount rate and at our long-term nickel price of US$22,355/t. Updating this valuation to reflect the funding agreement with Crede Capital plus a share price of 6.0p modifies these estimates to 29c, 38c, 29c and 35c, respectively. However, these have the potential to improve materially if exploration during the 2015 field season is successful in increasing the grade, size and categorisation of the resource (as expected).

Investment summary

Kun-Manie is among the largest 20 nickel sulphide deposits in the world and, once in production according to the parameters thus far established, should be one of the top 10 producers of nickel in the world. Some market commentators may consider Amur to be a potential acquisition target; however, the award of a production licence this year (until 2035) allows Amur Minerals to shift its strategy from exploration to pre-production, with a view to entering production in FY20.

Fund-raising

On 14 December, Amur announced that it has entered into a subscription agreement with Crede Capital Group, whereby the latter will invest £12.5m (plus warrants) into Amur in five equal tranches, at respective 90-day intervals from the first tranche on 14 December. Not only will this agreement guarantee funding to complete a definitive feasibility study, but it will extend it through the majority of the Russian approvals process, including mine planning, scheduling, infrastructure etc.

Amur’s counterparty in the funding deal, Crede Capital, is a private equity firm based in LA with an office in New York. It is not a hedge fund, but a ‘long-only’ family office that manages the affairs of the Peizer family and of which Mr Terren Peizer is the ultimate and sole beneficial shareholder. Its primary business is direct investment in publicly traded companies.

Exploration

Amur currently has three recognised, technical consultants working on the mineralisation at Kun-Manie, namely SRK (which conducted the original resource estimates and pre-feasibility study), as well as Wardell Armstrong and Runge Pincock Minarco.

During the 2015 field season, Amur completed 5,821.4m of exploration drilling (out of a target of 6,000m), split between two programmes – one step-out and the other in-fill. The cores from this drill programme have now been analysed by the (independent) Alex Stewart Laboratories and, once fully incorporated into the resource model, are expected to result in an improvement in the categorisation of the existing resource from inferred to indicated status and a material increase in in-situ nickel grade in the existing resource as well as an increase in the overall resource size (see our Update note dated 8 December).

Once the inferred resource at Maly-Kurumkon-Flangovy has been upgraded to indicated status, the largest remaining resource in the inferred category will be at Kubuk. Future drill programmes will focus on similarly upgrading this resource via an estimated 7-8km in-fill drill programme – to which end drill sites have been identified and variously prepared at Sobolevsky with a view to determining the continuity of a 20m thick, >1% nickel outcrop in the direction Kubuk (see below).

Exhibit 1: The five currently defined exploration areas at Kun-Manie

Source: Amur Minerals

SRK is reported to be using Leapfrog technology to build a high-grade model at Kubuk, which will allow the definition of simulated mining units (SMUs) to a 5m x 5m accuracy and ultimately allow Amur to generate a mining schedule and model for the deposit.

In the meantime, Flangovy and Kubuk samples are being assayed for metallurgical recoveries (note, having previously been assayed for grindability and crushing energy requirements). Since the samples are deemed to be high-grade (>1%) nickel, they are required by the Russian authorities to be assayed twice, with the result that SRK estimates that it will take until the end of Q116 for the resource models at Maly-Kurumkon and Flangovy to be updated and simulated mining units determined. Once completed, Amur will set about optimising its mining schedule.

In the context of the broader mineralisation at Kun-Manie, 2015 step-out drilling at Flangovy in particular could be interpreted as being indicative of a single, continuous corridor of mineralisation, approximately 2.5km long, 20-30m thick and at an in-situ grade from 0.7-0.9% nickel, running from Maly Kurumkon through Flangovy to Gorny. However, it is also possible that there is another similar such corridor from Ikenskoe-Sobolevsky to Kubuk, such that Amur may have not one but two multi-kilometre exploration targets to explore.

Future substantiation of these conclusions, in due course, could materially affect the economics of the project, the most efficient approach to its exploitation and the projected mine plan (in particular, the balance of open-pit versus underground mining).

Timetable and milestones

Amur expects to produce an updated resource in Q116. The resource will be specifically domain modelled into high-grade and low-grade zones to reflect its likely suitability for both underground and open-pit exploitation.

From the perspective of Russia’s legal framework, Amur is currently operating under the auspices of a temporary TEO (note, a Russian TEO equates to a western feasibility study) – the ‘temporary’ nature of the TEO allows Amur to conclude its exploration activities. The key piece of work – to upgrade the status of its TEO from ‘temporary’ to ‘permanent’– is a bulk sample. As the current field season (typically June to October) is over, Amur is prioritising this piece of work for 2016, to which end suppliers have guaranteed delivery of two D9R Caterpillar bulldozers and an excavator (critical) to site by March 2016. Thereafter, management has stated that it is prepared to fly the bulk sample out from site by helicopter if necessary (note, a 20t bulk sample would require approximately eight helicopter flights to transport), with the result that it believes it will be possible to produce a full feasibility study to Russian standards in 18-24 months.

As stated previously, the focus of the 2016 exploration field season will be Kubuk, where up to 17.1Mt of inferred resource may be upgraded to indicated status. In addition, there is potential for a step-out programme to the east and down-dip below 400m. Together with its existing LF-70, the recent purchase of a Boart Longyear LF-90 drill rig will double the number of drillable metres that Amur can achieve in a season. At the same time, two new bulldozers (effectively representing a seed capital fleet) will be mobilised to set up ready access along the full length of the Kurumkon trend in preparation for pre-production development.

Development

Once the full feasibility study is completed and the project is financed, Amur envisages a two-year construction period in CY18 and CY19 before first production of nickel in CY20. According to a Russian TEO, development could, in turn, lend the project naturally to Russian project finance, in which case management has suggested that an 80:20 debt:equity financing structure could also be feasible. However, it is understood that Amur is also investigating the potential to access funding via a streaming arrangement relating to its by-products, in particular. Note that streaming is associated with less risk than debt (and is not considered as debt by lending banks), as it has neither a fixed repayment schedule nor associated debt-service covenants.

In the meantime, management continues to work on improving the operational blueprint published in June this year (and which itself built on the earlier, 2015 conceptual open-pit study). Currently, management envisages that Ikenskoe-Sobolevsky would support an open-pit mining operation, that Kubuk would support an open-pit and underground mining operation and that Maly-Kurumkon would support an open-pit mining operation, but that this would transition into underground mining at Flangovy. In addition, it believes that it has identified a potential c US$150m in capex savings, which could then be used to invest in a flash smelter (vs the electric furnace smelter and converter smelter configuration currently envisaged).

Valuation

In our Update note of 8 December 2015, we estimated valuations of the concentrate, low-grade matte, high-grade matte and refined metal options for Kun-Manie of 34c, 44c, 35c and 42c, respectively, using a 10% discount rate and at our long-term nickel price of US$22,355/t (assuming 80:20 debt:equity funding). Updating this valuation to reflect the funding agreement with Crede Capital plus a share price of 6.0p, modifies these estimates to 29c, 38c, 29c and 35c, respectively, as shown below:

Exhibit 2: AMC equity valuations by development scenario and discount rate

US cents per share
(post-dilution)

0%

5%

10%
(base case)

15%

20%

25%

30%

Toll smelting – US$121m in equity fund-raising required

89

50

29

15

12

8

5

Low-grade matte – US$156m in equity fund-raising required

120

66

38

23

14

9

6

High-grade matte – US$201m in equity fund-raising required

97

52

29

17

11

7

5

Refinery – US$281m in equity fund-raising required

113

61

35

21

13

9

6

Source: Edison Investment Research. Note: Assuming 80% maximum financial leverage. Excludes warrant funding.

Once again, the low-grade matte option prevails as the most efficient deployment of capital, although investors should note that this could change if the resource and mine plan are materially reconfigured (in particular to accommodate a higher in-situ nickel grade).

Financials

Amur had a net cash position of US$8.3m at 30 June 2015 and reported that it had US$6.0m at 1 December, implying a cash burn rate of US$0.46m per month or US$2.76m (pro-rata) for H215 (cf cash burn rates of US$3.9m in FY13, US$1.7m in H114, US$2.7m in FY14 and US$2.7m in H115).

In the wake of the Crede announcement, we forecast that Amur will have a net cash position of US$9.1m at 31 December 2015 and US$21.1m at 31 December 2016, after an additional (net) US$14.1m of inflows relating to the funding agreement.

Exhibit 3: Financial summary

US$'000s

2010

2011

2012

2013

2014

2015e

2016e

Year end 31 December

IFRS

IFRS

IFRS

IFRS

IFRS

IFRS

IFRS

PROFIT & LOSS

Revenue

 

 

0

0

0

0

0

0

0

Cost of Sales

0

0

0

0

0

0

0

Gross Profit

0

0

0

0

0

0

0

EBITDA

 

 

(1,928)

(2,892)

(1,750)

(2,539)

(2,358)

(2,148)

(2,148)

Operating Profit (before GW and except.)

(1,928)

(2,892)

(1,750)

(2,539)

(2,358)

(1,869)

(1,869)

Intangible Amortisation

0

0

0

0

0

0

0

Exceptionals

(328)

(1,505)

(435)

(151)

1,158

1,672

0

Other

0

0

0

0

0

0

0

Operating Profit

(2,256)

(4,397)

(2,185)

(2,690)

(1,200)

(197)

(1,869)

Net Interest

0

(211)

(1,813)

(1,141)

(161)

2,838

136

Other

0

0

0

0

0

0

0

Profit Before Tax (norm)

 

 

(1,928)

(3,103)

(3,563)

(3,680)

(2,519)

969

(1,733)

Profit Before Tax (FRS 3)

 

 

(2,256)

(4,608)

(3,998)

(3,831)

(1,361)

2,641

(1,733)

Tax

0

0

0

0

0

(634)

0

Profit After Tax (norm)

(1,928)

(3,103)

(3,563)

(3,680)

(2,519)

335

(1,733)

Profit After Tax (FRS 3)

(2,256)

(4,608)

(3,998)

(3,831)

(1,361)

2,007

(1,733)

Average Number of Shares Outstanding (m)

193.9

271.8

345.1

387.2

431.2

445.7

542.2

EPS - normalised (c)

 

 

(1.0)

(1.1)

(1.0)

(1.0)

(0.6)

0.1

(0.3)

EPS - FRS 3 (c)

 

 

(1.2)

(1.7)

(1.2)

(1.0)

(0.3)

0.5

(0.3)

Dividend per share (c)

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Gross Margin (%)

N/A

N/A

N/A

N/A

N/A

N/A

N/A

EBITDA Margin (%)

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Operating Margin (before GW and except.) (%)

N/A

N/A

N/A

N/A

N/A

N/A

N/A

BALANCE SHEET

Fixed Assets

 

 

14,151

13,903

17,928

18,955

12,035

17,372

17,651

Intangible Assets

13,685

13,503

17,084

18,318

11,783

14,053

14,053

Tangible Assets

466

400

844

637

252

3,319

3,598

Other receivables

0

0

0

0

0

0

0

Current Assets

 

 

7,215

7,386

8,389

11,074

9,090

9,658

21,738

Stocks

167

165

224

269

237

512

512

Trade Debtors

0

0

0

0

0

0

0

Cash

3,066

4,436

2,048

2,392

1,389

9,063

21,143

Other receivables/other

3,982

2,785

6,117

8,413

7,464

83

83

Current Liabilities

 

 

(109)

(102)

(119)

(123)

(407)

(165)

(165)

Creditors

(109)

(102)

(119)

(123)

(407)

(165)

(165)

Short term borrowings

0

0

0

0

0

0

0

Long Term Liabilities

 

 

0

0

0

0

0

0

0

Long term borrowings

0

0

0

0

0

0

0

Other long term liabilities

0

0

0

0

0

0

0

Net Assets

 

 

21,257

21,187

26,198

29,906

20,718

26,865

39,224

CASH FLOW

Operating Cash Flow

 

 

(1,201)

(2,761)

(1,071)

(1,556)

(1,960)

(2,665)

(2,148)

Net Interest

0

0

0

0

0

2,838

136

Tax

0

0

0

0

0

(634)

0

Capex

(492)

(20)

(3,482)

(2,315)

(748)

(5,058)

0

Acquisitions/disposals

363

0

0

0

0

0

0

Financing

3,527

4,344

2,165

4,242

1,841

13,046

14,092

Dividends

0

0

0

0

0

0

0

Net Cash Flow

2,197

1,563

(2,388)

371

(867)

7,528

12,080

Opening net debt/(cash)

 

 

(997)

(3,066)

(4,436)

(2,048)

(2,392)

(1,389)

(9,063)

HP finance leases initiated

0

0

0

0

0

0

0

Other

(128)

(193)

0

(27)

(136)

146

0

Closing net debt/(cash)

 

 

(3,066)

(4,436)

(2,048)

(2,392)

(1,389)

(9,063)

(21,143)

Source: Company sources, Edison Investment Research

Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Frankfurt, Sydney and Wellington. Edison is authorised and regulated by the Financial Conduct Authority (www.fsa.gov.uk/register/firmBasicDetails.do?sid=181584). Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2016 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Amur Minerals and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.
Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2016. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

More on Amur Minerals

View All

Metals & Mining

Amur Minerals — Russian TEO status

Metals & Mining

Amur Minerals — Kunning

Metals & Mining

Amur Minerals — Gaining traction

Metals & Mining

Amur Minerals — Cobalt-plated nickel

Latest from the Metals & Mining sector

View All Metals & Mining content

Brady — Update 21 January 2016

Brady

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free