FAIRFAX I.S. PLC, 46 Berkeley Square, Mayfair, London W1J 5AT, United Kingdom www.fairfaxplc.com ![](http://www.24hgold.com/24hpmdata/articles/img/111226346_image001.jpg)
Anglo Asian Mining* (AAZ LN) 34.5p/s, mkt cap ?38.3m - Profits show strong growth on low cost production BUY - Target price 70p/s (from 72p/s) - Anglo Asian today reports strong profit growth in its annual results for last year.
- Sales rose 16% to US$83.8m versus our US$83.5m forecast on higher realised gold prices. The average realised gold price rose 27% to US$$1,573/oz.
- Gross profit grew 37% to US$43.0m (vs. US$40.2m estimated).
- Operating cash costs increased 25% but remain relatively low by industry standards to US$448/oz. If we strip out the government's share of gold without cost then cash operating costs rise to US$513/oz eg accounting for the state's 12.75% share of production. This is broadly in line with our estimates of US$430/oz and US$493/oz, respectively.
- PBT surged by 60% to US$31..6m (vs. US$30.1m estimated) taking EPS up by 22% to 16.9c/share (vs. 16.0c/share estimated).
- Gold production of 57,068oz compared with 67,267oz in 2010. Silver output was 39,086oz versus 43,356oz in 2010 as previously announced.
- Anglo Asian plans to pour 54,000oz of gold in 2012..
- Gold production was lower than seen in 2010 due to a lower grade of processed ore - 3.29g/t (2011) vs 4.33g/t (2010) - as Anglo Asian worked through the transitional ore, in line with the mine plan.
- In addition, channelling at one of the cells - eg where solution channels into streams within the heap leach without picking up much gold - extreme winter temperatures this year also slowed the leaching process reducing production towards the year end.
- In response the team increased waste removal to mine more oxide ore and reduced the size of crushed material to improve its leaching.
- Average recoveries for the year stood at 64.3%, up from 59.4% in 2010, reaching 77.4% in Q4.
- Anglo Asian is ready to start construction of the new US$52m agitation leach plant with the first round of financing of US$7.5m secured with the International Bank of Azerbaijan last week. Total capex is estimated at US$52m. Agitation leaching should lift recovery rates to 85% for oxide ore and 69% for sulphide material, while the Company is carrying additional tests to see if recoveries can be further improved. The plant commissioning is expected in H2 2013.
- The SART plant, which recovers copper in high grade concentrate form, gained pace through the year producing some 1,037t of copper concentrate, up from 316t in 2010, containing 611t of copper, 134koz of silver and 0.2koz of gold. Production beat the team's internal target of 525t of copper in concentrate.
- Anglo Asian sold US$5m worth of copper concentrate in FY2011 and currently holds a stockpile of concentrate containing 743t of copper, 162koz of silver and 200oz of gold, equivalent to more than US$11m at 2011 market prices and assuming 90% payability.
- In 2012 SART is forecast to produce 833t of concentrate containing 500t of copper, 102koz of silver and 0.1koz of gold. A decline is attributed to a lower grade solution flowing into the system. Construction of the agitated leach plant and its integration into the processing route should significantly lift the SART throughput and the grade of the solution starting from 2014.
- Exploration: Gedabek measured & indicated JORC resources rose 49.7% to 1.05moz of gold in April
- The team started a 24,567m drilling programme at Gedabek in Q1 and is planning to announce the JORC compliant reserve in Q2.
- Gosha: Anglo Asian has received government approval for a Development and Production Programme at Gosha and is currently preparing a plan of works and should update the market on its progress in due course. Gosha is set to become the first underground mine in Azerbaijan producing 10,000-15,000oz of gold per annum with a mine life of 5 years.
- Further exploration programme is planned at the Ordubad license area after the Notice of Discovery submission with the government in April 2012.
- Cash: The company holds US$9.9m of cash and total debt was US$13.0m as of Dec 2011.
- Target price: We marginally reduce our valuation to 70p/s from 72p/s due to our lower average gold forecast for 2012. Our gold price forecast is reduced to US$1,600/oz from US$1,800/oz for this year.
Conclusion: Anglo Asian has produced solid results with significant earnings growth and relatively low operating costs of US$450-500/oz for the FSU. Steady cash flow from operations should allow the Company to repay outstanding debt ahead of schedule and to finance an extensive exploration programme across the Gedabek, Gosha and Ordubad license areas. The Gedabek gold resource now looks far larger than had been forecast and the mine is sure to extend well beyond its original six year mine life. The construction of agitation leach plant is a major step forward and should raise gold production to 75-80kozpa through better recovery rates and effectively raising capacity. The effect should also reduce unit production costs when the plant is complete next year. We reiterate our BUY recommendation on the stock December year end | | | 2010A | 2011A | 2012E | 2013E | 2014E | 2015E | 2016E | | | | | | | | | | | | | | Gold price | | US$/oz | 1,241 | 1,571 | 1,603 | 1,700 | 1,500 | 1,250 | 1,250 | Gold produced (incl the Government share) | | koz | 67.3 | 57.1 | 54.1 | 50.9 | 82.2 | 82.2 | 76.4 | Cash costs (net of byproducts) | | US$/oz | 412 | 490 | 548 | 640 | 444 | 581 | 607 | Revenue | | US$m | 72.0 | 83.8 | 90.0 | 84.5 | 117.0 | 80.7 | 75.4 | EBITDA | | US$m | 47.0 | 50.6 | 45.6 | 40.2 | 74.2 | 37.8 | 34.6 | PBT | | US$m | 19.8 | 31.6 | 29.4 | 23.2 | 55.5 | 19.4 | 17.4 | PAT | | US$m | 15.2 | 18.8 | 17.4 | 13.2 | 35.8 | 11.3 | 10.0 | | | | | | | | | | | Basic EPS | | cents | 13.9 | 16.9 | 15.6 | 11.9 | 32.3 | 10.2 | 9.0 | Diluted EPS | | cents | 13.4 | 16.5 | 15.2 | 11.6 | 31.4 | 9.9 | 8.8 | | | | | | | | | | | Basic PER | | x | 2.68 | 4.60 | 3.48 | 4.57 | 1.69 | 5.35 | 6.05 | Diluted PER | | x | 2.79 | 4.72 | 3.57 | 4.69 | 1.73 | 5.49 | 6.20 | | | | | | | | | | | Net cash flow | | US$m | 4.3 | 3.3 | 10.8 | 25.8 | 52.7 | 21.1 | 18.5 | | | | | | | | | | | Share price | | cents | 37.3 | 77.8 | 54.4 | 54.4 | 54.4 | 54.4 | 54.4 | | | | | | | | | | | | | |
*Fairfax acts as Nomad and broker to Anglo Asian Mining ** Fairfax analysts visited the Gedabek goldmine last year in Azerbaijan. 18/05/12 Anglo Asian Mining* (AAZ LN) 34p/s, mkt cap ?37m - US$7.5m loan agreement signed with the International Bank of Azerbaijan - Anglo Asian Mining has announced it has agreed a US$7.5m loan with the International Bank of Azerbaijan.
- The money enables the Company to accelerate construction of the agitation leaching plant.
- The management team is currently in talks to secure the remainder of debt funding required to build the plant and should update the market in due course.
- Total capex for plant is budgeted at US$52m.
- The loan is to be repaid in 12 equal quarterly instalments two years after first funds are drawn down.
- Interest is 12% (in line with our estimates).
- The plant should lift recovery rates to 85% for oxide ore from current c. 70% and to 69% for sulphide material.
- Plant commissioning is scheduled for H2 2013.
*Fairfax acts as Nomad and broker to Anglo Asian Mining ** Fairfax analysts visited the Gedabek goldmine last year in Azerbaijan. ![](http://www.24hgold.com/24hpmdata/articles/img/111226346_image002.jpg)
DISCLAIMER This note has been issued by Fairfax I.S. PLC in order to promote its investment services. This information is a marketing communication for the purpose of the European Markets in Financial Instruments Directive (MiFID) and FSA's Rules. It has not been prepared in accordance with the legal requirements designed to promote the independence or objectivity of investment research. This document is not based upon detailed analysis by Fairfax of any market; issuer or security named herein and does not constitute a formal research recommendation, either expressly or otherwise. The value of investments contained herein may go up or down. Where investment is made in currencies other than the base currency of the investment, movements in exchange rates will have an effect on the value, either favourable or unfavourable. Securities issued in emerging markets are typically subject to greater volatility and risk of loss. This [note] is confidential and is being supplied to you solely for your information and may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published in whole or in part, for any purpose. Neither the information nor the opinions expressed herein constitutes, or is to be construed as, an offer or invitation or other solicitation or recommendation to buy or sell investments. This information is for the sole use of Eligible Counterparties and Professional Customers only and is not intended for Retail Clients, as defined by the rules of the Financial Services Authority ("FSA") and subject to Fairfax's Terms of Business as published or communicated to clients from time to time. It is not investment advice and does not take into account the investment objectives and policies, financial position or portfolio composition of any recipient. This document should not to be relied upon as authoritative or taken in substitution for the exercise of you own commercial judgment. Fairfax I.S. PLC is not responsible for any errors, omissions or for the results obtained from the use of the information in this document. This document has been prepared on the basis of economic data, trading patterns, actual market news and events, and is only valid on the date of publication. Fairfax does not make any guarantee, representation or warranty, (either expressly or implied), as to the factual accuracy, completeness, or sufficiency of information contained herein. This document has been prepared by the author based upon information sources believed to be reliable and prepared in good faith. Fairfax's officers, directors and employees may own or have positions in any investment(s) mentioned herein or related thereto and may, from time to time add to, or dispose of, any such investment(s). Fairfax I.S. PLC is a company registered in England and Wales with company number 5496355 and whose registered office address is 46, Berkeley Square, Mayfair, London W1J 5AT. Fairfax I.S. PLC is authorised and regulated by the Financial Services Authority whose address is 25, The North Colonnade, Canary Wharf, London E14 5HS and is a Member of the London Stock Exchange plc. Analysts: | | | | | | | | | Mining | John Meyer | 7 598 5364 / 0794 303 1001 | | | | | Carole Ferguson | 7 598 5362 | | | | | Angus Burt | 7 460 4397 | | | | | Sergey Raevskiy | 7 598 5372 | | | | | | | Renewables | Phil Smith | 7 460 4386 | | | | | | | Equity Trading | Suzi Skinner | 7 460 4364 | | | | | | | Equity Sales | Jody Downes | 7 460 4375 | | | | | Richard Parlons | 7 598 5367 |
www.fairfaxplc.com | |