cambridge mineral resources 1.75p - Minesite
cambridge mineral resources 1.75p - Minesite
cambridge mineral resources 1.75p - Minesite
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
15th July 2008<br />
Hichens Harrison & Co Plc is company broker to Cambridge Mineral Resources<br />
AIM - Mining<br />
<strong>cambridge</strong> <strong>mineral</strong> <strong>resources</strong> <strong>1.75p</strong><br />
Cambridge is developing a small high grade underground gold mine in a prolific gold<br />
belt in Colombia, (Quintana) which will be producing by the end of 2008. Thereafter,<br />
Cambridge intend to develop at least two similar mines using the same model as for<br />
Quintana. The funds for the first three mines are available thereafter self financing will<br />
be possible for further developments. Each mine is expected to produce revenue of over<br />
US$14m per year, using the current gold price of US$935 per ounce, with costs estimated<br />
to be substantially less than one third of the revenue. The first three mines should be<br />
operating by the end of 2009. However, we believe that the Colombian exploration<br />
portfolio offers the greatest potential for Cambridge. The company, currently valued at<br />
a modest £3.7m, offers exceptional value.<br />
London<br />
Hichens, Harrison & Co plc<br />
Bell Court House<br />
11 Blomfield Street<br />
London<br />
EC2M 1LB<br />
+44 (0) 207 588 5171<br />
Cape Town<br />
Hichens, Harrison<br />
(Africa) (Pty) Ltd<br />
Tyger Forum B Building<br />
First Floor<br />
c/o Bill Bezuidenhout and<br />
Willie van Schoor Avenue<br />
Bellville<br />
South Africa 7536<br />
+27 (0) 21 950 2045<br />
Johannesburg<br />
Hichens, Harrison (Africa) Ltd<br />
3a Summit Road<br />
Dunkeld West<br />
Johannesburg<br />
South Africa 2196<br />
+27 (0) 11 778 6882<br />
The Quintana gold mine, a small high-grade<br />
underground gold mine is in development. The<br />
mine is expected to be in production by the<br />
year end and should be highly profitable.<br />
Following Quintana, Cambridge intend to<br />
develop at least two more small high grade<br />
underground gold mines. With 6 month<br />
construction time-lines, we expect the next<br />
two to be complete by late 2009.<br />
Finance for the first 3 mines has been completed<br />
by way of a gold loan from BlueCrest Capital.<br />
The mines are high grade and should provide<br />
a revenue to profit ratio of three to one. The<br />
mines together should provide over US$30m<br />
profit per annum.<br />
Security risk in Colombia has decreased under<br />
the Colombian government led by President<br />
Uribe, with the assistance of the US. Crime<br />
statistics in Colombia have been declining over<br />
the past 6 years.<br />
Cambridge has a large exploration portfolio in<br />
Colombia and Peru. Both countries are highly<br />
prospective for <strong>mineral</strong>s, and we believe that<br />
for the market value of the company, a good<br />
risk/reward profile exists for the exploration.<br />
Latest Price <strong>1.75p</strong><br />
Shares 291.10m<br />
Market Capitalisation<br />
£3.66m<br />
Cash Position (August 07)<br />
£0.2m<br />
Debt (Project Gold Loan) 12,000 ounces gold<br />
Adjusted Market Cap.<br />
£3.46m<br />
Web : www.cambmin.co.uk<br />
Major Shareholders**<br />
Barclays client account 8.1%<br />
Alliance SE 6.9%<br />
RAB Capital 6.5%<br />
Management 2.0%<br />
Source: Hichens Harrison on company data<br />
Source: Bigcharts.com<br />
Jakarta<br />
Hichens, Harrison (Asia) Ltd<br />
Plaza Bapindo - Citibank<br />
Tower<br />
12th Floor<br />
Jl. Jendral Sudirman Kav<br />
54-55<br />
Jakarta<br />
12190 Indonesia<br />
+(6221) 524 6032<br />
Kuala Lumpur<br />
Hichens, Harrison (Asia) Ltd<br />
A-15-4 Northpoint Offices<br />
Medan Syed Putra Utara<br />
1 Jalan Syed Putra<br />
Mid Valley City<br />
59200 Kuala Lumpur<br />
Malaysia<br />
+(603) 2287 0800<br />
BUENOS AIRES<br />
Hichens, Harrison<br />
(South America) Ltd<br />
Alicia Moreau de Justo 1750<br />
Piso 3 Oficina G<br />
Doc. 13 Puerto Madero<br />
Argentina<br />
+54 (0) 11 5 1992 850<br />
RIO DE JANEIRO<br />
Hichens, Harrison<br />
(South America) Ltd<br />
Rua Lauro Müller 116, sl. 508<br />
22.290-160<br />
Rio de Janeiro<br />
+55 21 3527-7199<br />
Dave Paxton, Analyst<br />
+44 (0) 207 382 7758<br />
dave.paxton@hichens.com<br />
Martin Lampshire, Sales<br />
+44 (0) 207 382 4479<br />
martin.lampshire@hichens.com<br />
James Wood, Sales<br />
+44 (0) 207 382 7787<br />
james.wood@hichens.com<br />
Hichens, Harrison & Co. plc<br />
Authorised and regulated by the Financial Services Authority<br />
Nicholas Malins-Smith, Sales<br />
+44 (0) 207 382 4472<br />
nicholas.malins-smith@hichens.com<br />
dubai<br />
Hichens, Harrison<br />
(Middle East) Ltd<br />
PO Box 214237<br />
Al Hawaii Tower<br />
Sheikh Zayed Road<br />
Dubai UAE<br />
+971 4 343 1330
Introduction<br />
Cambridge Mineral Resources (CMR) is developing a number of small underground<br />
gold mines, mining high-grade veins in Colombia. Construction of the first mine<br />
Quintina is underway and production is expected in the final quarter of this year.<br />
Once Quintina is in operation a second mine will be developed. Colombia has a<br />
history as a large gold producer. There are a large number of local small gold mines,<br />
mining high grade underground veins. Funding for these projects has been hand<br />
to mouth, and it is CMR’s business plan to acquire these projects, and to develop<br />
them to international standards. Because of the limited access, as underground<br />
mines they will always be relatively small, but the high grade will provide for profitable<br />
production.<br />
CMR was originally focused on Bulgaria, Spain and Serbia in Europe. However the<br />
company has recently changed focus to South America.<br />
Concurrently with the mine development, CMR is undertaking regional exploration<br />
over some 64,000he of permits . The Colombian region is very prospective and is the<br />
source of overall South American gold production. A complex arrangement of three<br />
subduction zones has caused multiple gold <strong>mineral</strong>izing events with several styles<br />
of gold <strong>mineral</strong>ization being recognised. Subduction zones are well known as the<br />
foundation of a majority of the large gold deposits worldwide.<br />
Colombia<br />
Since the election of pro-mining President Alvaro Uribe in 2002, Colombia has<br />
made huge strides tackling violence, improving security, and re-opening areas for<br />
exploration. Colombia, with the assistance of the United States, has taken an active<br />
stance in combating the drug cartels’ sponsored crime campaign. There remain<br />
some remote areas that are under the influence of the drug barons, but these are<br />
being slowly reduced. All crime statistics show a marked decline since 2002, and the<br />
country in general supports the crime busting exploits of the current government.<br />
The foreign investment in Colombia for 2007 was US$9 billion, compared to US$1.7<br />
billion in 2003. GDP growth for the same periods was 7.5% last year compared<br />
to 1.9% in 2003. Colombia is a major oil producer, and is a country with extensive<br />
<strong>mineral</strong> <strong>resources</strong>.<br />
Coal remains the backbone of Colombian mining, and coal majors like Carbones de<br />
Cerrejon Ltd (a BHP Billiton, Xstrata Coal and Anglo American consortium), and USbased<br />
Drummond Coal Inc have major expansion plans. Colombia is the 4th largest<br />
coal producer in the world. Cerro Matoso, a BHP company, produced over 70,000<br />
tonnes of nickel in concentrate in 2007. A number of recent major gold projects have<br />
been discovered. Anglogold Ashanti has reportedly a 13m ounce gold, La Colosha<br />
project in Cagamarca, in the Tolima region, and Greystar Resources the 8m ounce<br />
Angustura project in Norte de Santander. B2Gold has a JV with Anglogold Ashanti<br />
on the Gramalote (58m tonne at 1.14 g/t, 2.12m ozs) project in Antioquia region.<br />
Other major companies undertaking exploration in Colombia include Barrick Gold,<br />
Rio Tinto (which reportedly has dozens coal and polymetallic projects), Newmont<br />
Mining Corp, Antofagasta plc, and Vale.<br />
2 | www.hichens.com<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530
Colombian Exploration and<br />
Exploitation Permits<br />
The Colombian mining regulations, Act 685 were published in 2001. A <strong>mineral</strong><br />
permit is granted which initially encompasses exploration, but is extendable to<br />
exploitation. The permits are issued on a per hectare basis with a maximum size of<br />
10,000 hectares. An annual payment on a per hectare basis is payable in advance.<br />
The initial exploration permit is valid for 3 years but may be extended. All mining in<br />
Colombia, for small scale and larger operations, is under the same permit. Permits<br />
are freely transferable.<br />
The cost of an exploration permit is calculated from the minimum wage, currently<br />
461,000 pesos, per year. The cost is calculated on a sliding scale depending on<br />
the area. An area of less than 2,000 hectares costs 1 daily rate, up to 3 times the<br />
daily rate for greater than 5,000 hectares. The current rate on the smaller scale is<br />
approximately US$8.8 per hectare per year.<br />
Once in production, the permit stipulates the payment of a royalty of 3.8% of the<br />
sales revenue. The permit remains valid for the life of the mine.<br />
Regional Setting<br />
The Northern Andes of Colombia and Ecuador has a productive history of gold<br />
exploitation having produced the majority of the gold in the South American continent.<br />
The region is underlain by a wide geologic diversity, due to the highly active tectonic<br />
environment in which it formed. This has given rise to a wealth of hydrothermal and<br />
magmatic <strong>mineral</strong> occurrences (mainly gold, silver, copper, zinc, nickel and iron).<br />
Many areas of the Colombian Cordilleras have undergone extensive uplift and deep<br />
chemical and physical erosion due to the tropical high-rainfall conditions. This<br />
combination of processes has allowed a variety of <strong>mineral</strong>isation styles formed at<br />
depth to be exposed at the surface, and hence to be “discovered”. Additionally, the<br />
process of tropical weathering and erosion has created extensive gold concentrations<br />
within residual alluvial horizons, and has facilitated, from an historical through to<br />
modern artisanal perspective, the extraction and recovery of gold.<br />
The Andean Cordillera from which Chile, Peru and Ecuador source <strong>mineral</strong> wealth<br />
divides into three branches in Colombia, called the Eastern, Central and Western<br />
Cordilleras. An estimate of post-conquest Colombian gold production of over 80<br />
million ounces has been observed. Colombian gold production since 1985 has<br />
averaged in the region of 800,000 ounces per annum.<br />
About two-thirds of Colombian gold production comes from residual, colluvial or<br />
alluvial mines, and has been extracted via crude artisanal means utilising a minimum<br />
of expense or technology. Accordingly, the majority of present-day gold production<br />
comes from dozens of artisanal to semi-mechanised alluvial and hardrock mining<br />
camps mostly located throughout the Central and Western Cordilleras, and along the<br />
flanking intermontane and Pacific coastal valley systems. Conversely, approximately<br />
90% of Ecuadorian gold production comes from hard-rock sources. Principle<br />
producing areas include Nambija in the Cordilleral Real (southern extension of the<br />
Cordillera Central), and the Zaruma-Portovelo and Ponce Enríquez districts in the El<br />
Oro Metamorphic Belt. Interestingly, the majority of current producing areas in the<br />
Northern Andes exhibit colonial-era production histories and many enjoy multi-million<br />
ounce recorded gold production. Technically, few important “new” gold districts<br />
have been discovered for decades reflecting a lack of modern exploration activity.<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530 www.hichens.com | 3
The Figures below shows many of the notable hardrock and alluvial gold producing<br />
regions of historic through modern importance in the Northern Andes.<br />
Source: Cambridge Mineral Resources<br />
Planned Production Profile<br />
CMR is in the process of establishing a production presence in the country developing<br />
the first mine, Quintana, which should be in production by year end. Thereafter CMR<br />
expects to develop a second and third mine along using the Quintana model. At the<br />
same time CMRare undertaking project evaluation and early stage gold exploration.<br />
Quintana Gold mine<br />
The Quintana Project, which includes the Las Camelias property, is made up of 6 mining<br />
titles and one application and totals 7,667 ha. The Quintana Vein is a mesothermal<br />
quartz-sulphide gold vein dipping at 40 degrees to the east and averages just over<br />
1m true thickness in the mine. A 10 drillhole programme completed in 2007, proved<br />
the existence of the vein 300m down dip and returned higher grades than seen<br />
previously in the mine and also generally better true widths. Additional drilling is<br />
currently underway to seek to extend the resource base.<br />
Quintana has a JORC compliant resource statement which has defined 109,852<br />
tonnes at 24.58g/t gold, 19.85g/t silver (Measured, Indicated and Inferred) containing<br />
86,822ozs of gold. This resource is still open along strike and at depth below the<br />
deepest drill intersects.<br />
In June 2007 CMR completed a positive feasibility study based on a 50 t/d operation<br />
over 5.5 years and a gold price of US$600. The initial capital expenditure was<br />
estimated at US$ 4.54m, with an average cash operating cost of US$ 131/oz over<br />
the mine life.<br />
In January 2008, CMR completed the Project Finance, the BlueCrest loan, to allow<br />
commencement of the necessary plant and infrastructure construction at the project,<br />
with the aim of achieving gold production within approximately six months. Work<br />
commenced on site in February and is currently proceeding according to schedule.<br />
The Quintana Mine is expected to commence production in Q3 2008 at a rate of<br />
15,000 ozs of gold and 6,000 ozs of silver per annum.<br />
This is a relatively small mine, but with the expected grade should be very profitable.<br />
4 | www.hichens.com<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530
The mine was partially developed, and CMR has taken the existing structure, injected<br />
some modern equipment and practices and are expanding the mine.<br />
Quintana Gold-Mine Layout<br />
Source: Cambridge Mineral Resources<br />
The graphic above shows the intended mine layout. The haulage decline is being<br />
extended. At the time of our visit the decline was just beyond level 2. A further 75<br />
meters still to develop. he ore body has a measured, Indicated and inferred resource<br />
of 109,852 tonnes at a grade of 24.6 gms / tonne gold, and 19.9 gms / tonne silver.<br />
At the current gold and silver prices (US$915 / oz gold and US$17.5 / oz silver) the<br />
in-situ value is over US$700 per tonne.<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530 www.hichens.com | 5
Although the <strong>resources</strong> only provide for a 5 year mine life, additional ore is readily<br />
available, as can be seen from the previous mine plan layout. The ore body is a very<br />
distinctive quartz vein with very consistent dip and width. The average width of the<br />
ore body is 0.9 to 1.1 meters. This will allow for simple mining. The company expect<br />
the operating cost to be in the region of US$135 per tonne, excluding debt.<br />
Cross Section – showing the main decline, and projected development with drill hole<br />
data from down dip exploration.<br />
The mine is expected to be constructed within 6 months at a cost of less than<br />
US$6 million. Once complete and in production, CMR will instigate the second gold<br />
mine.<br />
Source: Cambridge Mineral Resources<br />
Although the mine is relatively small, it should generate revenue of over<br />
US$14m, at the current gold price (US$936 / ounce) with operating costs<br />
in the region of US$5m per year, generating an operating profit of US$9m<br />
per year. These figures alone show the potential of modern mining and<br />
processing techniques on these high-grade mines.<br />
2 shaft viewed from the 2nd elevation<br />
Source: Cambridge Mineral Resources<br />
6 | www.hichens.com<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530
Not only are the economics extremely interesting, but the time taken from initial<br />
negotiations to production compelling. For Quintana the initial mine site inspection<br />
was in November 2005 to the first gold pour before year end 2008. We believe the<br />
exploration/development portfolio has the potential to provide similar projects for the<br />
following mine, all to be developed in much the same way.<br />
CMR intend to use the Quintana model to finance and develop a second and third<br />
mine. Numerous potential targets are under investigation by CMR. The area has<br />
extensive small scale local operators, and CMR’s approach is to negotiate with the<br />
locals to acquire a second and third project.<br />
The initial mine would have initial development, by the local miner, and the mine<br />
would be permitted. The finance is available from the initial Blue Crest Loan.<br />
Subsequent Mines<br />
We are of the opinion that high grade underground mines will return as a<br />
profitable investment opportunity for gold investors. It was the low gold<br />
price that forced major gold companies to develop massive open pit mines,<br />
but as those mines are worked out, it will be the underground mines, and in<br />
a mining environment that encourages underground mining that will be the<br />
long term beneficiaries of the current strong gold market.<br />
Hichens Comment<br />
BlueCrest Loan<br />
BlueCrest Capital Management Ltd. are a hedge fund who have made available up<br />
to US$15m to CMR to finance mine development in Colombia. This is essentially<br />
sufficient to finance 3 new mines. Phase one provided a draw down of US$5.4m<br />
for the development of the Qintana Mine. Phase one will be repaid by way 10,450<br />
ounces troy gold payable over a schedule of 3 years starting in September 2008, of<br />
between 200 to 400 ounces per month. To date US$3.6m has been drawn down.<br />
Management expect the project to be completed within budget, but 6 to 8 weeks<br />
late due to legal delays at the start of the build.<br />
Phase 2 and 3 of approximately US$5 million each is available for the second and<br />
third mine at the option of CMR.<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530 www.hichens.com | 7
Source: Cambridge Mineral Resources<br />
Exploration<br />
CMR entered Colombia at the end of 2005 and holds its interests through its wholly<br />
owned subsidiary, Colgold Inc. During 2007 the Company acquired two further<br />
concessions within the world-class Frontino Gold Belt in the Antioquia Department<br />
of north-western Colombia.<br />
In total CMR now holds 52,745 ha, under concession or application in Colombia, of<br />
which 35,135 hectares is held for its potential to host copper and gold porphyries in<br />
the Cauca Department of south-west Colombia.<br />
CMR has 3 exploration blocks in the central cordillera. Projects are targeted on<br />
existing mines or extensions thereof. The quartz veins in the region are known to<br />
be very continuous, but difficult to expose on surface. The company are targeting<br />
existing small scale producers with an offer which includes international mine<br />
planning, finance and modern day equipment.<br />
CMR has a team of 7 geologists exploring over 3 exploration blocks comprising<br />
several permits each in the central cordillera. A number of large low grade gold<br />
deposits have been discovered in the Colombian cordilleras recently. However, the<br />
belt which extends into Equador in the south hosts one of the most exciting gold<br />
discoveries over the past two years, the Fruta del Norte deposit of Aurelian. CMR is<br />
targeting all styles of <strong>mineral</strong>ization from high-grade underground vein type mines to<br />
larger scale epithermal and porphyry-gold targets.<br />
8 | www.hichens.com<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530
Frontino Gold Belt<br />
CMR continued to focus on the Frontino Gold Belt in the Antioquia Province, as<br />
this area has historically produced approximately 45% of the country’s gold and<br />
continues to do so. This belt is one of the world’s greatest mesothermal gold fields,<br />
with estimated production of 8-9Mozs from the Segovia-Remedios region alone.<br />
Mineralization occurs within extensive vein structures typically exhibiting widths from<br />
a few centimetres to several metres but typically in the 1 to 2m range. These veins<br />
either are near vertical or dip at 30-45 degrees and are formed by ribbon-banded<br />
quartz with subordinate pyrite, sphalerite and galena containing free gold and have<br />
simple metallurgical profile with excellent recoveries. Veins have been traced along<br />
strike for several thousand metres and at distances of up to 1,800m down dip.<br />
CMR has 3 main projects within a 20km radius of Segovia-Remedios; Quintana,<br />
La Rosaleda and El Cinco. The eventual construction of a central processing plant<br />
offers a rapid method to enable multi-mine start-ups and CMR plans to develop this<br />
to a capacity of in excess of 100,000ozs per annum over the next 4 years.<br />
El Cinco<br />
CMR completed the negotiation of the Colina Negra Project, to give it majority interest<br />
in a contiguous block of 7,400ha (6 concessions and one application) around the El<br />
Cinco and Colina Negra mines.<br />
Work on site in 2007 included the successful completion of the Chingale exploration<br />
programme, as well as commencing exploration on the Colina Negra vein system and<br />
other <strong>mineral</strong>ized structures, and completing initial prospecting of the surrounding<br />
areas held by the company.<br />
At Colin Negra, the following results were obtained across the vein: 1.0m @ 114.31g/t<br />
gold, 1.0m @ 66.2g/t gold, 1.5m @ 35.2g/t gold, 1.0m @ 22.5g/t gold, 1.0m @<br />
10.4g/t gold and 1.57m @ 10.1g/t gold. Prospecting results from the surrounding<br />
areas indentified five areas for further exploration, with results including 19.68 g/t Au<br />
and 40 g/t Ag over 0.7m in quartz float and 5.76 g/t Au and 10.2 g/t Ag over 1m in<br />
an outcrop of the main vein nearby, as well as 1.79 g/t Au, 318.4 g/t Ag and 20.23<br />
g/t Au, 7 g/t Ag from old waste dump piles of now abandoned trial workings.<br />
La Rosaleda<br />
The La Rosaleda project is CMR’s third project in the Frontino Gold Belt and comprises<br />
566.2ha in three concessions and three applications, to the immediate south of the<br />
Frontino Gold Mines in the Segovia-Remedios area.<br />
Initial exploration on the project commenced in May 2007 with a surface-prospecting<br />
programme. To date over sixty old artisanal mine workings have been identified,<br />
which reflect the three main structural trends seen in the district. In addition two<br />
currently active artisanal mines are located just outside the area of the agreement,<br />
returning grades of 6.89g/t gold and 57.6g/t silver over 0.9m. It is planned to move<br />
one of the projects in the area to the drill ready stage by the end of 2008.<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530 www.hichens.com | 9
Corporate Activity<br />
Peruvian Exploration<br />
Peruvian Exploration<br />
CMR has recently completed a feasibility study on their Rasuhuilca deposit in Peru.<br />
Rasuhuilca is an underground gold/silver deposit in the high Andes. The altitude is at<br />
approximately 4,800 metres above sea level. The project was explored by Cominco<br />
in the mid 1980’s; who completed a significant amount of underground development<br />
to outline the <strong>mineral</strong>ized body. The underground workings were rehabilitated and<br />
several hundred metres of vertical development and stope preparation was completed<br />
by CMR in 2007-08.<br />
The overall Rasuhuilca Main and West Zones contain 321,100 tonnes @ 2.15 g/t<br />
Au, 185.2 g/t Ag (252g/t Ag Equivalent) at a 75 g/t Ag Equivalent Cutoff. Additional<br />
potential to expand these <strong>resources</strong> exists to the west within the Rasuhuilca North<br />
West and Rasuhuilca South areas around the 4941m Level.<br />
Within this Resource a Proven & Probable Reserve (JORC Standard) of 168,700<br />
tonnes @ 3.05 g/t Au, 216 g/t Ag (368 g/t Ag Equivalent) has been defined in the<br />
mining plan for the Main Zone. Only this reserve has been considered in the feasibility<br />
study which concludes that the Rasuhuilca mine can produce silver at a net cost of<br />
US$ 5.73 per troy ounce or on a full capital depreciated cost of US$ 7.79 per troy<br />
ounce.<br />
Development of the project is expected to require a capital spend of US$ 3.08 million<br />
over a five month period. CMR is presently seeking the finance to develop the<br />
mine.<br />
Spanish and Bulgarian<br />
Exploration properties<br />
CMR has a number of projects from their previous incarnation in Spain and Bulgaria.<br />
The Bulgarian properties are being joint ventured with Electrum Gold, a significant<br />
private US-based international gold exploration company. The Spanish projects are<br />
expected to form the basis of a new float in Canada shortly with CMR retaining a<br />
substantial interest.<br />
Fiscal Environment<br />
Colombia has a history of mining with numerous small scale miners, as well as a<br />
number of larger mining groups in the country. BHP’s Cerro Matoso is a major<br />
nickel producer. Currently Colombia has a 4% royalty on gold production and a<br />
36% corporate tax rate. Value Added Tax is set at 16%. Mine and exploration title<br />
database is freely available via the internet (www.ingeominas.gov.co). As discussed<br />
previously <strong>mineral</strong> exploration and exploitation titles are one and the same. A<br />
<strong>mineral</strong> exploration title can be extended, but would then either be reclassified as a<br />
exploitation title, or dropped.<br />
10 | www.hichens.com<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530
Peer Group Comparison<br />
We have included our peer group comparison of the London’s AiM market junior<br />
exploration companies for comparison. As we have suggested before, it is difficult<br />
to compare junior exploration companies. But factors such as the area of operation,<br />
for both security if title and geologic potential are important, but mostly the quality of<br />
the management.<br />
Source: Hichens Harrison on company data<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530 www.hichens.com | 11
A number of other junior exploration companies are also operating in Colombia,<br />
including Colombia Goldfields. Major discoveries of gold deposits have been<br />
made. The Colombian President leaked information on a 21m ounce gold deposit,<br />
Cagamarca in Tolema region, owned by Anglo Gold Ashanti. Greystar Resources,<br />
a Canadian and London listed company, with a market value of £92 million, is<br />
exploring the Angostura project which has an indicated resource of 7.9m ounces<br />
gold. Colombia Goldfields, listed in Canada, with a market value of £31 equivalent,<br />
has the Marmato gold project with 2.55m ounces gold. Colombia Goldfields have<br />
spent over US$30m on the project.<br />
B2Gold, a Canadian listed company with a market value of £70m equivalent is<br />
exploring for gold in Colombia, A Colombian alluvial gold miner, Mineros SA is listed<br />
on the Colombian exchange with a value of £96m equivalent is exploring a copper /<br />
molybdenum deposit in the south.<br />
Comparing CMR to equivalent gold producers also provides us with a compelling<br />
valuation. Serabi, a London listed South American gold producer producing at a rate<br />
of 34,000 ounces per year has a value of £26 million.<br />
Conclusion<br />
We believe the current market valuation of CMR of less than £4million, does not<br />
reflect the true potential of the company. The gold mining operations, although on<br />
the smaller side, will be highly profitable. Using the company’s estimate of 15,000<br />
ounces per year, the company will generate revenue of US$14m per year (using a<br />
gold price of US$935/ounce) with costs expected to be one third of that number. The<br />
mines are small underground mines, but close to the surface and simple to operate.<br />
It is an old adage in the mining industry, that the three most important factors in<br />
underground mining are grade, grade and grade. The reality is their delivered grade is<br />
the single most important factor in mine profitability. The delivered grade at Quintana<br />
should be high, a high grade in a 1m width vein, which will result in high profitability.<br />
The Quintana model will be easy to replicate – there are a number of potential targets<br />
in the area. Quintana and the next two mines are financed via the BlueCrest loan. So<br />
we believe the company’s interim target of 3 new producing high-grade gold mines in<br />
Colombia by the end of next year is very achievable. If that transpires, the company<br />
will have revenue of over US$40m per year, using the current gold price, and should<br />
be very profitable.<br />
For us however, the real potential value does not lie in the production units, but<br />
in CMR’s exploration potential. Colombia is a <strong>mineral</strong> rich country, with a limited<br />
amount of large scale exploration. Junior exploration projects have been limited due<br />
to the country risk. But we believe this is in the process of being reduced and we<br />
see CMR as having the first mover advantage. Exploration is at an early stage but<br />
the potential is massive. Given the company’s experience and the fact that they are<br />
established in the country, with a number of high potential exploration targets, we<br />
believe the current valuation is way too low.<br />
CMR share price is discounted because of their history of exploration in Europe.<br />
Those projects are in the process of being vended out to third parties, and CMR<br />
intend to focus on the new area of the North of South America. We believe the<br />
exploration portfolio alone exceeds the current market value. The small, potentially<br />
highly profitable gold mines are in the mix at zero value.<br />
12 | www.hichens.com<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530
NOTES<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530 www.hichens.com | 13
NOTES<br />
14 | www.hichens.com<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530
A marketing communication under FSA Rules, this document has not been prepared in accordance with<br />
legal requirements designed to promote the independence of investment research and is not subject to any<br />
prohibition on dealing ahead of the dissemination of investment research.<br />
This research cannot be classified as objective under Hichens Harrison & Co plc research policy.<br />
This report is issued by Hichens, Harrison & Co Plc (“Hichens”) in the UK, which is authorised and regulated<br />
by the Financial Services Authority in connection with its UK distribution. Hichens is a member of the<br />
London Stock Exchange.<br />
The following Research Disclaimer appears on all printed research produced by Hichens. Additional<br />
information with respect to any security referred to herein may be made available on request. The material in<br />
this report is for the general information of clients of Hichens only. It does not take into account the particular<br />
investment objectives, financial situation or needs of individual clients. Before acting upon or relying on any<br />
advice or recommendations in this material, clients should consider first whether it is suitable for their<br />
particular circumstances and secondly seek further specific professional advice. This material should not<br />
be construed in any circumstances whatsoever as an offer to sell or solicitation of any offer to buy any<br />
security or other financial instrument, nor shall it, or the fact of its distribution, form the basis of, or be relied<br />
upon in connection with, any contract relating to such action or any other matter. The material in this report<br />
is based on information that we consider reliable and accurate from time to time, but we do not warrant<br />
or represent (expressly or impliedly) that it is accurate, complete, not misleading or as to its fitness for the<br />
purpose intended and it should not be relied upon as such. Any Opinion expressed constitute opinions as<br />
of the date appearing on this material only. We endeavour to update the material in this report on a timely<br />
basis, but regulatory compliance or other reasons may prevent us from doing so. Hichens salespeople,<br />
traders and other professionals may from time to time (a) have long or short positions in, act as principal in<br />
and buy or sell securities, warrants, futures, options, derivatives or other financial instruments referred to in<br />
this material; and (b) provide oral or written market commentary or trading strategies to our clients and our<br />
proprietary trading desks that reflect opinions that are contrary to the opinions expressed in this research.<br />
Our asset management area, our proprietary trading desks and investing businesses may make investment<br />
decisions that are inconsistent with the recommendations or views expressed in this research. This report<br />
is issued in conjunction with Hichens Research Policy which is summarized on Hichens website at http://<br />
www.hichens.com/Research-Policy and is available from the Compliance Officer at Hichens.<br />
Specific disclosures required under Conduct of Business Rule 7.17 are set out in this report and general<br />
disclosures may be accessed via (http://www.hichens.com/Market-Abuse-Directive). Unless otherwise<br />
stated, share prices are as at the close of business on the date of the research note. Neither the whole nor<br />
any part of this report may be duplicated in any form or by any means. Neither should any of this material<br />
be redistributed or disclosed to anyone without the prior consent of Hichens. Hichens accepts no liability<br />
whatsoever for any direct, indirect or consequential loss or damage of any kind arising out of the use of<br />
or reliance upon all or any of this material howsoever arising. The services, securities and investments<br />
discussed in this report may not be available to nor suitable for all investors. Investors should make their<br />
own investment decisions based upon their own financial objectives and financial <strong>resources</strong> and it should<br />
be noted that investment involves risk, including the risk of capital loss. Past performance of investments is<br />
no guide to future performance. You may not get back the amount of capital you invest. There is an extra<br />
risk of losing money when shares are bought in some smaller companies. For shares listed on AIM, any<br />
person should be aware that because the rules for AIM are less demanding than those of the Official List<br />
of the London Stock Exchange, the risks are higher. Any income projections and yields are estimated and<br />
are included for indication only. Further, any valuations given in this brochure may not accurately reflect the<br />
values at which investments may actually be bought or sold and no allowance has been made for taxation.<br />
If you have any queries about your tax position, you must seek separate professional advice.<br />
[Hichens is an agency broker and therefore does not deal as principal in the securities mentioned herein].<br />
This research note is confidential and is being supplied to you for information purposes only. They may<br />
not (directly or indirectly) be reproduced, further distributed to any person or published, in whole or in part,<br />
for any purpose whatsoever. Neither this document, nor any copy of it, may be taken or transmitted into<br />
the United States, Canada, Australia, Ireland, South Africa or Japan or into any jurisdiction where it would<br />
be unlawful to do so. Any failure to comply with this restriction may constitute a violation of relevant local<br />
securities laws. If you have received this document in error please telephone Martin Lampshire on +44 (0)<br />
20 7382 4479.<br />
Risk warnings are provided for your information and protection. We strongly encourage you to read them<br />
and to contact us if you have any questions about the features or risks of any investment or service.<br />
Telephone calls may be recorded.<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530 www.hichens.com | 15
Hichens, Harrison Equity Research Team<br />
jeremy.chantry@hichens.com<br />
Head of Research<br />
Jeremy Chantry 020 7382 7791<br />
jeremy.chantry@hichens.com<br />
rhulf@hulfhamilton.com<br />
Energy<br />
Jeremy Chantry 020 7382 7791<br />
Richard Hulf (Consultant) 07960 332 603 / 01923 831 754<br />
nick.hawken@hichens.com<br />
magnus.mathewson@hichens.com<br />
Financial Services<br />
Nick Hawken 020 7382 4454<br />
Magnus Mathewson 020 7382 4459<br />
dave.paxton@hichens.com<br />
Mining<br />
Dave Paxton 020 7382 7758<br />
jeremy.chantry@hichens.com<br />
Healthcare and Education<br />
Jeremy Chantry 020 7382 7791<br />
robyn.harte-bunting@hichens.com<br />
Technology<br />
Robyn Harte-Bunting 020 7382 4452<br />
victoria.chernykh@hichens.com<br />
jeremy.chantry@hichens.com<br />
Smaller Companies<br />
Victoria Chernykh 020 7382 4663<br />
Jeremy Chantry 020 7382 7791<br />
sean.lunn@hichens.com<br />
Daily UK, South African and Global and Morning Meeting Note<br />
Sean Lunn 27 (0) 21 950 2711<br />
Economics<br />
Capital Research<br />
kajal.patel@hichens.com<br />
Desktop Publishing<br />
Kajal Patel 020 7382 4466<br />
16 | www.hichens.com<br />
Hichens, Harrison & Co. plc • Bell Court House, 11 Blomfield Street, London EC2M 1LB • Tel: +44 (0)207 382 4451 • Registered in England no 2368530