|
|
|
|
|
|
| | | | |
|
| AUZ and ARL Feasibility Study Comparison |
|
| Ardea Resources | Australian Mines |
|
| | | | |
|
| Initial Mine Life |
|
| 25 YEARS | 18 YEARS |
|
| Total Resource is much larger, +50 years | AUZ, back to drilling (increase resources) |
|
| Autoclave Throughput |
|
| 2.25 Mtpa | 2.0 Mtpa |
|
| | | | |
|
| PREProduction Capital Estimate |
|
| US $918 Million (Sulphate) | US $974 Million (Sulphate) |
|
| Costing above for Nickel Sulfate | Costing above for Nickel Sulfate |
|
| There is a pivot to MHP underway | There is a pivot to MHP underway |
|
| No DFS STUDY on costs for MHP capex | No BFS STUDY on costs for MHP capex |
|
| Realistic for similar MHP capex (comparable size) | Implied MHP capex $US$832 Million |
|
| Payback In Years |
|
| 5.1 Years | 5.2 Years |
|
| | | Longer payback |
|
| IRR Internal Rate Of Return (Post Tax) |
|
| 27% | 15% |
|
| Higher percentage returns | Lower Percentage returns |
|
| Average C1 Operational Costs ( Inclusive of Credits) |
|
| (US $0.34) /LB NICKEL | US $0.48 / LB NICKEL |
|
| Nickel / Cobalt | Nickel / Cobalt / Scandium |
|
| Over Recovery due to cutoff grades | This $ recovery includes Scandium |
|
| Average C1 Operational Costs ( NICKEL Only) |
|
| US $4.63 /LB NICKEL | US $5.73 / LB NICKEL |
|
| Nickel Only | Nickel Only |
|
| Higher cutoff grades result in lower cost/ ton | Sconi/ lower cutoff grade higher cost |
|
| | | More ore needs processing |
|
| Additional C1 Operational Credits (Not accounted for YET) |
|
| Sufficient Onsite Neutralizer | NO Onsite neutralizer |
|
| Autoclave Ore Neutralizer is an onsite resource | Autoclave Ore Neutralizer is a buy in cost |
|
| Scandium exists NOT accounted for YET | Scandium Fully accounted for in C1 |
|
| Rare Earths exist NOT accounted For YET | No Rare Earths |
|
| Nickel Feed Grade |
|
| 0.81% Nickel | 0.67% Nickel |
|
| Higher Grade | Lower Grade |
|
| Higer C1 operational cost recovery | Lower C1 operational cost recovery |
|
| Cobalt Feed Grade |
|
| 0.1% Cobalt | 0.1% Cobalt |
|
| | | | |
|
| Capability to Increase Plant Tonnage Expansion |
|
| 100 year SUPPLY, Larger Resource @2.25mtpa | 30 Year FINITE CAPACITY of known resource |
|
| Nickel MHP | Nickel MHP |
|
| Goongarrie is a small part of KNP (known) | AUZ is going back to drilling |
|
| YES Resource allows increased production P/A | NO total capacity 30 years @ 2Mtpa |
|
| Add extra autoclaves + leach circuit, YES | Resource capacity @2mtpa / 30 years NO |
|
| Potential supply, 100 years | Increase Resources (Announcement) ??? |
|
| Capability to use 1 new plant for entire company resource |
|
| YES | NO |
|
| Goongarrie and KNP are all one resource WA | Sconi and Flemington are 1900km apart |
|
| One Production Hub | 2 Individual plant builds required, Extra cost |
|
| Rail Infrastructure (Working) |
|
| YES | NO |
|
| A working rail line is onsite in Goongarrie | This has been dismantled, no rails. NO |
|
| Rail Infrastructure for Battery Metals Export) |
|
| YES | NO |
|
| Direct Working Rail to Esperance Port | NO |
|
| Working Rail to Kwinana Battery Hub | NO |
|
| Road Infrastructure |
|
| YES | YES |
|
| Availability of NICKEL SULFIDE onsite |
|
| YES | NO |
|
| Nickel Sulfide to increase grade output to 1% | NO |
|
| Nickel Sulfide to compliment OUTPUT grade | NO |
|
| Globally Significant Resource (Recognised) |
|
| YES | NO |
|
| Largest Nickel Resource in WA & OZ | NO |
|
| 7th largest in the world | NO |
|
| Resource Comparison (Nickel Tonne) |
|
| 5,458,400 Tonnes | 735,933 Tonnes |
|
| Ardea Nickel Resource is 7.41 times larger | AUZ Nickel Resource is 7.41 times Smaller |
|
| Reserve Comparison (Nickel Tonne) |
|
| 329,458 | 331,357 |
|
| Cutoff Grade @ 0.82% | Cutoff Grade @ 0.58% |
|
| Similar Reserve in tonnage | Similar Reserve in tonnage |
|
| Higher Cut Off Grade % | LowerCut Off Grade % |
|
| Higer Grade % needs less processing / tonne | Lower Grade % needs more processing / tonne |
|
| Lower C1 costs per Tonne Nickel | Higher C1 costs per Tonne Nickel |
|
| GOLD Resources on leases / tenements |
|
| YES | NO |
|
| 11,800 (OZ) Gold | NO |
|
| Big Four Resource 100% owned | NWM was sold |
|
| Mining Infrastructure and Industrial Facility |
|
| WA Kalgoorlie is the mining capital of OZ | QLD Greenvale is NOT a mining capital |
|
| Surrounding infrastructure is mining intensive | Surrounding infrastructure is farm and military |
|
| Kalgoorlie population 29,032 People | Greenvale Population 232 People |
|
| Intensive mining activity | Very little mining activity |
|
| Working rail running through the mining lease | NO rail at allto GreenvaleRemoved |
|
| Quality of Management (Subjective Qualities) |
|
| Clean Track Record | ASIC Investigation Underway |
|
| | Share Consolidation 10/1 |
|
| | Repeated Capital Raises |
|
| Management Available and tested | Management Contact AvailIblity (None ) |
|
| None noted | Repeated Administrative corrections |
|
| Trustworthy | I have NO Trust in management |
|
| Effective money managers, prudent attitude. | Not effective money managers |
|
| Consistent focus on core goals and assets | Self Interest is Shareholder consensus |
|
| 4 x Capital Raisings since 2017 | 10 x capital raisings since 2017 |
|
| Share Related Matters |
|
| Shares on issue | 169,737,772 | Shares on issue | 462,531,610 |
|
| Share Price | $1.02 | Share Price | $0.088 |
|
| Market Capitalisation | $173,132,527.00 | Market Capitalization | $40,702,787.00 |
|
| Capital Raising Events |
|
| | | 08-02-17 | $1,000,000.00 |
|
| | | 05-04-17 | $2,000,000.00 |
|
| 15-09-17 | $5,540,000.00 | 06-11-17 | $20,000,000.00 |
|
| | | 11-09-18 | $12,000,000.00 |
|
| | | 27-02-19 | $5,000,000.00 |
|
| | | 17-07-19 | $5,800,000.00 |
|
| 09-10-20 | $4,800,000.00 | 14-04-20 | $14,500,000.00 |
|
| | | 26-07-20 | $5,200,000.00 |
|
| 28-06-21 | $5,700,000.00 | 28-07-21 | $6,500,000.00 |
|
| 22-02-22 | $21,500,000.00 | 30-05-22 | $3,700,000.00 |
|
| | | 17-06-2022 TBA | $3,700,000.00 |
|
| Total Raised | $37,540,000.00 | Total Raised | $79,400,000.00 |
|
| Market Capitalisation | $150,217,928.00 | Market Capitalization | $38,852,655.00 |
|
| Valuation/ value created $ | $112,677,928.00 | Valuation/ Value Created $ | -$40,547,345.00 |
|
| Valuation/ value created % | 300.15% | Valuation/ Value Created % | -51.07% |
|
| Date 19/06/2022 | | Date 19/06/2022 | |
|
| NOTE | NOTE |
|
| ARL M/C is worth substantially MORE than | AUZ's M/Cap is worth $38,7 Million less than the |
|
| the capital raised, therefore it stands to reason | Total capital raised since 2017 to date |
|
| that management are more effective | That is a very sobering thought |
|
| MY CLOSING THOUGHTS |
|
| | | | |
|
| RICH DAD | POOR DAD |
|
| The Author Robert Kyosaki wrote the decades old investment book called Rich Dad - Poor Dad |
|
| The basis of the story revolved around |
|
| Gratification NOW or |
|
| Gratification LATER |
|
| Highly recommended reading |
|
| |
|