10.07.2015 Views

Prospectus re Admission to the Official List - Heritage Oil

Prospectus re Admission to the Official List - Heritage Oil

Prospectus re Admission to the Official List - Heritage Oil

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

During <strong>the</strong> nine-month period ended 30 September 2007, <strong>the</strong> weighted average sha<strong>re</strong> price at <strong>the</strong> dateof option exercise was Cdn $41.97. (Cdn $18.36 during <strong>the</strong> nine-month period ended 30 September2006).The fair value of each s<strong>to</strong>ck option grant on <strong>the</strong> date of grant was estimated using <strong>the</strong> Black-Scholesoption-pricing model with <strong>the</strong> following weighted average assumptions and <strong>re</strong>sults. The fair value ofs<strong>to</strong>ck options is amortised over <strong>the</strong> vesting period of <strong>the</strong> option.31 December 30 September2005 2006 2006 2007$ $ $ $(Unaudited)Weighted average assumption and <strong>re</strong>sultsRisk f<strong>re</strong>e inte<strong>re</strong>st rate (%) ........................... 2.81 4.13 2.12 4.55Volatility (%) .................................... 58.86 42.99 62.40 45.00Dividend yield (%) ................................ — — — —Expected life (years) ............................... 3.80 3.42 5.00 3.00Grant date fair value (Cdn $) ........................ 3.93 8.80 9.11 32.1923 Derivative financial liability31 December 30 September2005 2006 2006 2007$ $ $ $(Unaudited)Convertible bond — conversion option ........ — 27,997,140 8,621,068 32,810,103For details of <strong>the</strong> convertible bond, <strong>re</strong>fer <strong>to</strong> note 17.The fair value of <strong>the</strong> convertible bonds conversion option has been estimated using <strong>the</strong> Black-Scholesoption-pricing model at each period end, with changes in <strong>the</strong> fair value of <strong>the</strong> conversion option<strong>re</strong>cognised in income during <strong>the</strong> period. The expected life of <strong>the</strong> conversion option has been adjusted<strong>to</strong> <strong>re</strong>flect <strong>the</strong> bondholders’ put option and <strong>the</strong> Corporation’s <strong>re</strong>demption option as detailed in note 17.24 Related party transactionsDuring <strong>the</strong> nine-month period ended 30 September 2007, general and administrative expensesincluded an advisory fee of $806,607 (30 September 2006—$644,258) charged by Mr. AnthonyBuckingham, a di<strong>re</strong>c<strong>to</strong>r of <strong>the</strong> Corporation who was appointed CEO on 6 Oc<strong>to</strong>ber 2006.Mr. A<strong>the</strong>r<strong>to</strong>n, a di<strong>re</strong>c<strong>to</strong>r of <strong>the</strong> Corporation, is also a di<strong>re</strong>c<strong>to</strong>r and CFO of Sea Dragon. The Groupacqui<strong>re</strong>d 605,000 common sha<strong>re</strong>s of Sea Dragon on 9 March 2007 through <strong>the</strong> sale of its 65% inte<strong>re</strong>stin Pipelay and Naturalay Technologies.In 2006, general and administrative expenses included an advisory fee of $1,494,317 (2005—$877,686)charged by <strong>the</strong> same di<strong>re</strong>c<strong>to</strong>r. In 2005, <strong>the</strong> Corporation established a management and finance officein Switzerland that <strong>re</strong>qui<strong>re</strong>d this same di<strong>re</strong>c<strong>to</strong>r <strong>to</strong> <strong>re</strong>locate; he <strong>re</strong>ceived a <strong>re</strong>location allowanceof $275,918.208

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!