13 May 2024
KEFI Gold and Copper
plc
("KEFI"
or the "Company")
Q1 2024 Quarterly Operational
Update
Ethiopia - Tulu Kapi Gold
progressing towards launch
Hawiah - Successful large
infill-drilling programme and development studies
progress
Saudi Arabia - Jibal Qutman
Gold development scenarios being reviewed
Regional Exploration -
Progress in both Ethiopia and Saudi Arabia
KEFI (AIM: KEFI), the gold and
copper exploration and development company, has focused on the
Arabian-Nubian Shield since 2008, assembling a pipeline of projects
in the Kingdom of Saudi Arabia and in the Federal Democratic
Republic of Ethiopia, with the most advanced being the
shovel-ready, high-grade Tulu Kapi Gold Project ("Tulu Kapi") in
Ethiopia which is being prepared for its launch.
We are pleased to provide this
operational update covering the three months to 31 March 2024 and
more recent developments. This update encompasses the activities of
the Company, as well as wholly owned KEFI Minerals (Ethiopia) Ltd
("KME") and majority-owned Tulu Kapi Gold Mines Share Company
("TKGM") in Ethiopia, and minority-owned Gold & Minerals Ltd
("GMCO") in Saudi Arabia.
ETHIOPIA
(TKGM currently 95% owned)
The take-off of the Ethiopian Gold Mining
Sector
Tulu Kapi's remaining finance
syndicate approval processes are on track for final (conditional)
approvals during May 2024. Project launch preparations have
commenced at site.
Ethiopia's Prime Minister visited
the area last week to demonstrate the importance of, and his
support for, the regional developments spinning off our and similar
project.
Our developments coincide
with:
·
early construction works commencing at another
industrial scale gold-mine development west of Tulu Kapi;
and
·
commencement of a modernisation programme at the
only large operating gold mine in Ethiopia, south of Tulu
Kapi.
Taken as a whole, these private
sector initiatives reflect the positive turnaround in Ethiopia over
the past two years on the back of wide-sweeping reforms, some of
which were absolutely critical and most helpful for the mining
sector, as was negotiated and previously reported by
KEFI.
Ethiopia is now striving hard to
reclaim its previous long-standing ranking amongst the world's top
ten growth countries. The private sector is now intended to play
the key role in growth going forward. Particularly important for
KEFI is that Ethiopia's top five gold development projects look
likely to raise Ethiopia's aggregate annual gold production from
c.400,000 oz per annum at present to an estimated 1.5 million oz
per annum within the next five years, which would rank Ethiopia
amongst Africa's top ten gold producing countries.
Financing progress in Ethiopia
KEFI recently reported (see
announcement of 25 March 2024) the following:
·
all of the required development budget of US$320
million (exclusive of the historical equity investment of c.US$100
million) has been assembled at the subsidiary level in the form of
US$190 million secured debt, US$100 million Equity Risk Note
("ERN") and US20-40 million share subscriptions to KEFI
subsidiaries;
·
the receipt of final approvals from the Federal
Government of Ethiopia (co-shareholder in TKGM), Eastern and
Southern Trade and Development Bank ("TDB") (the lead lender of
secured debt) and the lead-investor in the ERN (a multinational
organisation which has operated in Ethiopia for decades);
and
·
approval processes having been triggered for the
remaining parties, in particular the long-planned co-lender of
secured project finance debt, the co-investor in the ERN and the
co-subscriber to TKGM share capital.
The following further progress was
reported on 7 May 2024:
·
KEFI now targets an elevated beneficial interest
in TKGM of 80%. This was made possible by the change in the
permissible capital ratio agreed with the Ethiopian central bank,
combined with the lowering of the weighted average cost of debt
finance by virtue of attracting more ERN demand as a result of the
central bank approval of our exemptions from exchange and capital
controls. A consequence of these refinements is the improvement in
the estimated IRR for the investors of share capital into TKGM
(KEFI and the Government);
·
all syndicate parties have now either confirmed
final (conditional) approval or that they target providing their
approval this month; and
·
corporate activity is increasing in the
Arabian-Nubian Shield and KEFI has received expressions of interest
from other parties to potentially participate should the
opportunity arise in Ethiopia, either at Tulu Kapi or in other
growth opportunities being considered.
Operational progress and preparing for a safe construction
programme at Tulu Kapi
These activities are focused on the
Tulu Kapi Gold Project launching in mid-2024 for production in
mid-2026:
·
dedicated policing has been formed for permanent
presence around Tulu Kapi and the other strategic mining projects,
reporting to the Prime Ministry to ensure safe working conditions
for the community and any parties brought to site by the
Company;
·
whilst no-one is threatening the project or the
Company, these precautionary measures are requirements for
compliance with international standards and our arrangement is
being formalised and signed off to satisfy all stakeholders of the
commitment to safety and international standards by Government and
the project syndicate;
·
independent international experts have already
confirmed that TKGM's project launch plans, and the arrangements
with Government, adhere to the leading international standards for
environment, community and safety. This follows the equivalent
reports late last year in respect of the technical
aspects;
·
these experts, including SLR for environment and
social, Constellis for safety and security systems, and Behre
Dolbear for technical matters and operational systems, oversee all
critical aspects of project implementation ensuring compliance and
excellence;
·
additional independent security experts are now
being instructed to also monitor and report to their individual
clients within the syndicate, as an added layer of due diligence as
we ramp up launch activities;
·
these commitments and independent checks have
allowed the syndicate parties to advance their processes and remain
on track for completing final approvals this month, May 2024;
and
·
Organisational appointments include:
o Jacques
Kruger as the new Project Development Manager and is working
closely with Project Director Norman Green, the founder of Green
Team International; and
o Simon
Cleghorn, KEFI's original Resource Geologist and a core team member
during our overhaul of the Project in 2014-2015, rejoining the
Company at the Executive Committee level after serving as Chief
Geologist and Chief Operating Officer respectively at leading
Kazakh mining groups, Eurasian Resources Group and JSC AK
Altynamas.
Economic Metrics of Tulu Kapi
·
The Tulu Kapi Mineral Resource Estimate stands at
1.7 million ounces at an average grade of 2.7 g/t. Management has
previously reported the potential to add another one million ounces
to the mineral resources of the underground mine planned to follow
the start of the open pit.
·
The development plan commenced with the DFS and
was complemented by refinements, optimisations, contract tendering
and senior lender input to emphasise risk-mitigation. The evolution
of the plans and the independent experts who contributed are set
out in the KEFI website. Key elements included:
o pit shell
selection and Ore Reserves based on gold at US$1,098/oz;
o mining the
open pit at an average of 2.5mtpa, but processing only
2mtpa;
o ensuring
that all secured debt can be fully repaid at a gold price of
US$1,200/oz;
o ensuring
covenant compliance by stress testing projections at US$1,550/oz;
and
o average
borrowing costs for secured debt and ERN's of 13% (weighted
average).
To facilitate equity investor
analyses (as compared with the lender-dominated analyses regularly
reported in respect of the open-pit), the financial projections
were updated to reflect the Company's business plan:
·
development of the underground deposit so that it
begins to contribute to production and facilitates grade
optimisation from multiple ore sources;
·
processing of the low-grade stockpiles at end of
mine life, noting that the cut-off grade for mining in the open pit
is 0.5g/t, but that any ore below 0.9g/t is sent to low-grade
stockpile;
·
equity analysts' consensus long-term gold prices
(as per Standard and Poor's) now at US$1,965/oz;
·
lifting the processing rate by 20-25% to
c.2.4Mtpa; and
·
to refinance with conventional corporate finance
during the early years of production.
Tulu Kapi Gold Project 100% Basis - Summary Economic
Metrics
|
|
|
|
|
Assumed Gold Price
|
US$/oz
|
2,350
|
1,950
|
1,550
|
|
|
|
|
|
Production Statistics
|
|
|
|
|
Tonnes Processed
|
T 000
|
22,999
|
22999
|
22,999
|
Tonnes Processed Per Annum
|
T 000
|
2,486
|
2486
|
2,486
|
Grade
|
G/T
|
2.1
|
2.1
|
2.1
|
Recovery
|
%
|
93.7%
|
93.7%
|
93.7%
|
Waste to Ore
|
X:Y
|
6.2
|
6.2
|
6.2
|
|
|
|
|
|
Cash Cost Metrics
|
|
|
|
|
AISC
|
(US$/oz)
|
887
|
859
|
831
|
AIC
|
(US$/oz)
|
1,088
|
1060
|
1,032
|
Breakeven Cost - inc everything e.g. debt repayment,
taxes
|
(US$/oz)
|
1,315
|
1199
|
1,091
|
|
|
|
|
|
Cash Flow Outcomes
|
|
|
|
|
Cashflow Available for Senior Debt Service
|
US$M
|
1,742
|
1342
|
943
|
Cashflow Available for Equity Risk Ranking
Note
|
US$M
|
1,497
|
1087
|
667
|
Net
Cashflow Available To Other Shareholders
|
US$M
|
1,415
|
1005
|
585
|
|
|
|
|
|
NPV, IRR & Valuation
|
|
|
|
|
Leveraged IRR @ Construction Start
|
%
|
64%
|
47%
|
27%
|
Leveraged NPV @ 5%. At Construction
Start
|
US$M
|
896
|
596
|
290
|
Leveraged NPV @ 5%. At Production
Start
|
US$M
|
1,114
|
774
|
429
|
EBITDA (Average of first 3 production years)
|
US$M
|
260
|
193
|
126
|
Enterprise Valuation @ 3.5x EBITDA
|
US$M
|
911
|
675
|
440
|
Footnote:
·
beneficial
ownership: the final beneficial ownership may change upon
refinement of respective positions at finance
close
·
NPV
calculations: KEFI has hitherto reported its NPV (post debt and
post tax) using an 8% discount rate, On advice from Orior Capital,
whose latest research report is available on the KEFI website, a
better basis for "apples and apples" comparison with industry
analogs is to apply a discount rate of 5% as that is the commonly
used discount rate against which companies are compared as they
progress their projects through the various stages of advance, from
DFS-stage, to being financed, to being in construction, to having
established reliable production.
Tulu Kapi's combined open pit and
underground production is targeted at +/- 200,000oz p.a. of gold
production which now represents an estimated gold export revenue of
circa US$400 million per annum (assuming a gold price of
US$1,965/oz), which would today be Ethiopia's largest single export
generator and a significant economic engine for local and regional
benefits.
With projected all-In-sustaining
costs of approximately US$860/oz and break-even costs (after all
debt-service) of approximately US$1,200/oz, this presents a solid
position for generation of net cash flow to KEFI. With a
now-targeted KEFI beneficial ownership 80%, this represents net
cash flow entitlement to KEFI of approximately £63 million (US$74
million) per annum over the first 9 years, commencing from H2
2026.
SAUDI ARABIA
(GMCO 25%-owned)
The take-off of the Saudi Gold Mining Sector
An illustration of the priority
given to mineral exploration and recent Government prioritisation
of the Saudi mining sector is that our Saudi Joint venture has been
granted 14 exploration licences in the past two years compared with
three in the previous 13 years.
Many international explorer /
developers have lodged applications. Amongst the biggest are the JV
between the Government-controlled Maaden and Ivanhoe Electric,
Barrick and Eurasian Resources Group.
Hawiah Copper-Gold Development Project
In gold-equivalent resource terms,
Hawiah is now approximately 30Mt at 2.5/t gold-equivalent or 2.5
million ounce gold-equivalent and is expected to grow further based
on recent results. In copper-equivalent terms, it represents
approximately 30Mt at 1.7% copper-equivalent or 510Kt of copper
(based on prices of US$9,500/t copper,
US$2,600/t zinc, US$1,965/oz gold and US$24/oz silver).
·
At the main Hawiah deposit, over 50,000m of the
65,000m infill drilling programme is complete in preparation for
updating the existing 29.0Mt Mineral Resource Estimate ("MRE") (see
announcement on 9 January 2023), with results in-line with
expectations as modelled.
·
At the satellite Al Godeyer deposit, a second
phase of drilling comprising 4,500m has recently commenced to
infill and expand its maiden MRE reported in 2023 (see announcement
dated 3 April 2023).
·
These two drilling programmes are on track to
upgrade at least 90% of the >30 million tonne combined MRE to
the Indicated Resource category, forming the basis for Ore
Reserves.
·
Down-plunge expansion drilling at the Crossroads
Lode in Hawiah has also extended the known limits of mineralisation
by 270m to a vertical depth of 740m. This should also lead to an
expanded Hawiah MRE.
·
Earlier-stage exploration is also ongoing at other
potential Hawiah satellite deposits, including at the recently
announced Abu Salal discovery.
·
Hawiah's status as the third largest base-metal
project in the now burgeoning Saudi Arabian minerals sector has
been reaffirmed by this highly successful exploration
programme.
·
PFS-level studies were reported in mid-2023 in
respect of initial mine plans and metallurgical studies. These and
other relevant matters will be fully addressed in the
DFS.
·
A smaller but analogous polymetallic VMS mine is
Al Masane which is in the same region in Saudi Arabia. That
operation is owned by the publicly listed AMAK, which has a market
capitalisation of over US$1 billion.
Jibal Qutman Gold Development
Project
·
GMCO is progressing evaluating alternative
development scenarios whilst also seeking lower-cost solutions for
inputs like water and power. GMCO plans to then select its
preferred development scenario.
·
Systematic exploration is ongoing across the three
contiguous Jibal Qutman Gold Exploration Licences ("EL's") to
confirm structural controls on higher-grade gold mineralisation and
identify further resource potential:
o previous
exploration primarily focused on an 8km-long section of the
original Jibal Qutman EL and the full 35km mineralised strike
length will now be tested;
o drill rigs
are onsite working on resource upgrade and expansion programmes;
and
o other
drill rigs are testing targets generated across major structures
during the 2023 mapping and geophysical surveying
campaigns.
·
During the quarter, scout drilling discovered the
Asfingia satellite deposit located c.1km northwest of a planned
open pit with results including:
o JQD_232:
13.9m (12.7m estimated true width ("ETW") at 7.9 g/t gold from
53.6m; and
o JQD_265:
25.5m (37.5m ETW) at 1.9 g/t gold from 86.0m (including 7.4m at 5.2
g/t gold).
·
Asfingia was discovered when GMCO drilled a
cross-cutting fault zone which interacts with the main structurally
controlled gold trend. Similar interacting structures have good
potential for high grade gold mineralisation and are being
identified along the 35km strike length of the main mineralised
trend. The successful UAV ("unmanned aerial vhicle") magnetic
geophysical surveying technique deployed in 2023 is set to
recommence in new areas of the licence to assist in the building of
this structural framework.
·
Drilling is ongoing to define the limits of gold
mineralisation and estimate a Maiden Resource at Asfingia as well
as other prospects at Jibal Qutman.
REGIONAL EXPLORATION
Whilst we do not publish an
exploration strategy, it is notable that we are pegging in both
Ethiopia and Saudi Arabia. We have a number of gold, base metal and
critical metal prospects granted or under application covering
brownfields and grassroots targets. In all these prospects there is
historical evidence of mineralisation and the opportunity to apply
certain exploration technology and techniques for the first
time.
Being amongst the early movers in
the region has yielded our three advanced projects and, we believe,
will undoubtedly yield more. The aggregate of the gold-equivalent
resources assembled is approximately 5 million ounces and we see
clear potential to double that via brownfields
exploration.
Some of our regional exploration is
in collaboration with local investors with a view to perhaps
listing particular projects on local bourses as they are launched
and promoted by the authorities. KEFI shareholders would be given
the opportunity to participate if feasible from a regulatory
viewpoint.
KEFI CORPORATE
Share Placing and General
Meeting
KEFI completed a share placing
raising £5.0 million (before expenses) in March 2024.
At a General Meeting held on 26
March, shareholders approved the issue of shares to directors and
corporate advisers have elected to receive shares in lieu of
accrued fees of £0.5 million.
INVESTOR BRIEFINGS AND WEBINAR
Institutional investor relations
advisers 3PPB (contact details shown below) have commenced
arranging briefings for institutional investors on
request.
Research group Orior Capital is
today publishing a research report on KEFI, which will be
accessible from the KEFI website.
The quarterly open-forum webinar for
all investors will be at 3pm London time, on Wednesday 22 May 2024.
Details of these two events will be announced in due course,
encouraging the submission of questions before and during the
webinar.
Enquiries
KEFI Gold and Copper plc
|
|
Harry Anagnostaras-Adams (Executive
Chairman)
|
+357 99457843
|
John Leach (Finance
Director)
|
+357 99208130
|
|
|
SP
Angel Corporate Finance LLP (Nominated Adviser)
|
+44 (0) 20 3470 0470
|
Jeff Keating, Adam Cowl
|
|
|
|
Tavira Securities Limited (Lead Broker)
|
+44 (0) 20 7100 5100
|
Oliver Stansfield, Jonathan
Evans
|
|
|
|
IFC
Advisory Ltd (Financial PR and IR)
|
+44 (0) 20 3934 6630
|
Tim Metcalfe, Florence
Chandler
|
|
|
|
3PPB LLC (Institutional IR)
|
|
Patrick Chidley
|
+1 (917) 991 7701
|
Paul Durham
|
+1-203-940-2538
|