www.euromaxresources.com
Euromax Resources Ltd. | TSX: EOX
Committed to building long-term stakeholder value at the Ilovica-Shtuka copper-gold project in Macedonia through development and responsible mining
Committed to building long-term stakeholder value at the - - PowerPoint PPT Presentation
www.euromaxresources.com Committed to building long-term stakeholder value at the Ilovica-Shtuka copper-gold project in Macedonia through development and responsible mining Euromax Resources Ltd. | TSX: EOX Euromax Resources Ltd. | TSX: EOX |
www.euromaxresources.com
Euromax Resources Ltd. | TSX: EOX
Committed to building long-term stakeholder value at the Ilovica-Shtuka copper-gold project in Macedonia through development and responsible mining
This presentation contains statements that are forward-looking, such as those relating to results of operations and financial condition, capital spending, financing sources, commodity prices, mineral resources and property evaluation plans and programmes. Forward- looking statements are frequently characterised by words such as “plan”, “expect”, “project”, ”intend”, ”believe”, ”anticipate” and
Forward-looking statements are based on the opinions and estimates of management at the dates the statements are made, and are subject to a variety of risks and uncertainties and other factors that could cause actual events or results to differ materially from those projected in the forward-looking statements. The forward-looking statements contained in this document are as of the date of this document, and are subject to change after this date. Readers are cautioned that the assumptions used in the preparation of such information, although considered reasonable at the time of preparation, may prove to be imprecise and, as such, undue reliance should not be placed on forward-looking statements. Euromax disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 2
traditional, low-cost processing
work underway towards construction
Concession area Located in the southeast of Macedonia Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 3
2012 2013 2014 2015 2016 2017
Estimate
Current Management Group Appointed and Invests $6 million
Exploration Drilling 2004-2013 and Baseline Additional Drilling and Geotechnical Investigations, Baseline and Monitoring Scoping Initial Engineering and Testwork Basic Engineering Front End Engineering Studies and Monitoring
Funding Site Work Project Phase Project Milestones Submissions & Approvals
Private Placements $4.7 million EBRD $5 million Convertible Loans $8.9 million RG Advance Payment $11.3 million
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com
Investec Plc $5 million
4
Mineral Reserve
Pre-tax NPV(5%/8%) US$ 513m / US$ 347m IRR: 19.8% Post-tax NPV(5%/8%) US$ 440m / US$ 285m IRR: 17.8% Initial capex (Inc. Contingency) Life of Mine After tax payback period C1 Cash Cost US$ 474.3 million 20 years 4.3 years US$ 0.42/lb
Years 1-5 6-10 11-20 Total Avg Annual Payable Production
(Rounded)
Au (oz/yr) 103,000 90,000 65,000 1,620,000 Cu (t/yr) 20,800 16,800 13,000 317,000 Total CuEq (t/yr) 40,500 34,100 25,600 638,000
Metal Prices: Au US$ 1220 /oz, Cu US$ 2.90 /lb; Early 2016 release date Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 5
Measured and Indicated Fresh Mineral Resource Based upon a Dollar Equivalent cut-off of US$16/t Classification Tonnage (Mt) Grade Contained Metal Au(g/t) Cu (%) Au (Moz) Cu (Mlb) Measured 147.1 0.31 0.23 1.5 729.500 Indicated 109.7 0.33 0.20 1.1 479.000 Total M & I 256.8 0.32 0.21 2.6 1,208.500 Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 6
with shovel and trucks supported by a fleet
ancillary equipment
dump trucks
Proven and Probable Reserves Classification Tonnage (Mt) Grade Contained Metal Au(g/t) Cu (%) Au (Moz) Cu (Mlb) Probable 112.6 0.30 0.19 0.84 355.0 Proven 85.5 0.32 0.22 1.17 543.9 Total P & P 198.1 0.32 0.21 2.01 898.9 Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com
0.00% 0.02% 0.04% 0.06% 0.08% 0.10% 0.12% 0.14% 0.16% 0.18%
CuEq Grade Recovered/t Mined
7
from pit to plant
production as doré
CIL Au Dore Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 8
to safeguard the long term integrity
from the open pit waste rock
Design Earthquake event (9.2 on the Richter Scale)
Any further spill will be captured by storm water dam.
Dams (ICOLD) “Tested to 10,000 year seismic event which shows damage to the dam is acceptable as long as the integrity and stability is maintained and the release of the impounded tailings is prevented” i.e. no breach and spill even with an earthquake.
Conservative slopes Sterile Rockfill – Downstream Construction Starter Wall (625 masl) Tailings Final Embankment (776 masl)
Pit Plant Tailings Embankment Storm water dam
Foundation Material Bedrock (Impenetrable)
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 9
smelter at costs of US$26.4 per tonne of concentrate
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 10
Power Distribution Power infrastructure based on new 110 kV overhead transmission lines from existing substations at Berovo and Sushica
Existing MEPSO 110kV Substation Sushica
Water Supply Water pumping scheme maximises water retention from tailings and ensures sufficient make-up water in all seasons and at start-up
Access Roads Haul road and access road costs developed based on local quotes
Turijareservoir Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 11
Initial Capex Breakdown (US$m) Mining & Fleet $75.2 Processing Plant $199.6 Owner’s Costs $33.2 Infrastructure $26.0 Tailings Management Facility $42.9 EPCM Contractor $53.2 Temporary Works $3.7 Sub-Total $433.8 Contingency $40.4 Total $474.2 Operating Costs (US$/t ore) Mining (average – inc. labour) $3.54 Processing $6.73 Labour $0.88 Reagents $1.76 Operating Consumables $1.08 Power $2.29 Maintenance Materials $0.65 Mobile Equipment $0.01 Laboratory $0.05 Sub-Total $10.26 General Administration $0.38 Total $10.64
moved 12 Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com
40 90 140 190 240 5,000 10,000 15,000 20,000 25,000 30,000
Halilaga Karchiga Harper Creek Ilovica-Shtuka La Arena Ajax Rosemont Morrison Schaft Creek Prosperity (Fish Lake) Turkey Kazakhstan Canada Macedonia Peru Canada USA Canada Canada Canada
Capital Intensity (US$/tpa Av. CuEq) & C1 (USc/lb)
Capital Intensity (US$/tpa Av. CuEq) C1 (USc/lb) Capital Intensity (US$/tpa Av. CuEq) C1 (c/lb)
13 Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com
SRK (UK) Optimisation, including new fleet size and detailed production schedule, detailed equipment specs and pricing available
SRK Additional holes in the open pit to confirm slope stability
Euromax Tender process complete
Golder (UK) Embankment construction methodology advanced, design criteria for detailed design agreed
Amec Foster Wheeler (SA) Engineering advanced, bids for long lead items of equipment received
Dos Santos International Detailed design study completed end of November 2016
work SGS - UK Confirmatory programme to optimise reagent types and consumption
AFW Additional holes in the specific process plant equipment locations
WSP (SWS) Boreholes in the Strumica valley to determine additional water supply
Euromax Bids received (31/10) including Ausenco proposals
Euromax EIA and MMP submitted for review in accordance with the concession agreement deadline
Euromax/LA consultant (EBRD approved) Negotiation and legal team in place, work started with land within the concession and with other users of the area
Euromax HR Consultant engaged by Euromax to assist with policies, procedures, recruitment and operational readiness
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 15
Contract Mining
Engineering, Procurement and Construction Contract Ausenco Engineering Canada
detailed quotes from suppliers
supply together with reducing foot print
Direct costs Indirect costs Contractor Risk Accuracy/ Escalation Fixed Price EPC
OPEN BOOK
Phase 3 Engineering / Initial Procurement
CLOSED BOOK
Fixed Price EPC Execution Guaranteed Maximum Price (GMP) Direct costs Indirect costs Contractor Risk Accuracy/ Escalation 3 months Time
OPEN BOOK
Phase 2 Value Improvement / Basic Engineering Scope Definition Engineering & Cost Review 1 month
OPEN BOOK
Phase 1 Project Review 3 months
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 16
Environmental Baseline Social Baseline
Macedonian Regulative & International best practice standards governing the mining sector EBRD Performance Standards| Equator Principles III
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 17
Parliamentary democracy
SDSM (Current Prime Minister) VMRO DPMNE (Past 10 yrs)
Macedonian 64% Albanian 25% Turkish, Serbian and others 11%
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 18
CAML SASA - MK Kamenica Lead, Zinc and Silver MINSTROY HOLDING TORANICA – Kriva Palanka Lead, Zinc and Silver MINSTROY HOLDING ZLETOVO – Probishtip Lead, Zinc and Silver SOLWAY GROUP BUCHIM - Radovish Copper, Gold Porphyry Open Pit Cu 0.2% Au 0.2g/t Production: 20,000t/yr CuEq SARDICH MC KAZANDOL - Valandovo Copper and Gold Production: 4,400 t/y of Cu cathodes GENESIS RESOURCES PLAVICA – Kratovo Gold, Copper and Zinc
Operating Development
EUROMAX RESOURCES ILOVICA-SHTUKA Copper and Gold Cu 0.21% Au 0.32 g/t Production: 28,000 t/y CuEq
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 19 Albania Serbia Bulgaria Greece
Towns
24
Varshan Gokool, President & CEO
Treasurer at Katanga Mining Limited, Vice President in Societe Generale's Mining Finance team.
Patrick Forward, COO
exploration, managing engineering studies up to detailed engineering, operational management.
Martyn Konig, Executive Chairman
Steve Sharpe, Non-Executive Director
Europe & The Americas.
Endeavour Financial, Standard Bank, and NM Rothschild & Sons Ltd.
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com
Tim Morgan-Wynne, Non-Executive Director
HSBC Bank plc.
Randy Matkaluk, Non-Executive Director
Bill Abel, Non-Executive Director
Raymond Threlkeld, Non-Executive Director
Lou Naumovski, Non-Executive Director
business development in gold mining and banking.
Organisation, CERBA, CESO and is also member of the Board of Amur Minerals Corporation and Trans-Siberian Gold.
Share price against Market Vector Junior Gold Miners Index and Copper price
Capitalisation Overview Market cap Closing price (13 Dec 17) 52 Week High 52 Week Low Shares Basic Shares Fully Diluted C$ 40.6 M C$ 0.275 C$ 0.68 C$ 0.265 135.8 M 213 M Major Shareholders Holding EBRD Richard Griffiths Richmond Capital Management* Equinox Partners Investec Bank Plc 17.3% 16.5% 10.1% 10.1% 9.9% 6.8%
Research Coverage: CIBC, Echelon Wealth Partners
*Including vested Incentive LTIP
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 20.00 40.00 60.00 80.00 100.00 120.00 140.00 GDXJ Index Copper Price Index EOX Index 23
Development
Guarantee Maximum Price
Macedonian Government in place
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 25
Ilovica-Shtuka, a Company Builder
support this
for a junior mining company
production
and permits
500 Mt 1,500 Mt Bubble size based on the size of total resource tonnage
200 400 600 800 1000 1200 1400 2018 2019 2020 2021 2022 2023 Initial CAPEX US$ M
Morrison Halilaga Rovina Valley Ajax (Permit declined) Ilovica-Shtuka La Arena Harper Creek
Total Resources Tonnage vs. Initial Capex
Production Start Year
Pre-Feasibility Study Feasibility Study 20 Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com
10.0 30.0 50.0 70.0 90.0 110.0 130.0 150.0 170.0 190.0 210.0 230.0 250.0 270.0
10.0 30.0 50.0 70.0 90.0 110.0 130.0 150.0 170.0 190.0
CuEq Avg Annual Production (Mlb) & C1 (USc/lb)
C1 (USc/lb) CuEq Avg Annual Production (Mlb) CuEq Avg Annual Production (Mlb) C1 (USc/lb)
21 Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com
Total Revenue Distribution, LOM, US$ Billion
32% 17% 10% 2% 33% 6%
Total Revenue US$4.08 B Au Revenue US$1.5 B Cu Revenue US$2.0 B Ag Revenue US$0.08 B Doré Revenue US$0.5 B
EBITDA US$1.3 B • Smelting, Refining, Transport $0.25 B • Mining US$0.7 B •
14 Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com
Metal Prices: Au US$ 1220 /oz, Cu US$ 2.90 /lb
Cash Flows by Period (Au US$ 1220 /oz, Cu US$ 2.90 /lb) Yr 1-5 Yr 6-10 Yr 11-23 Average Annual Operating Cashflow Post Tax $112 million $84 million $24 million Total Operating Cashflow Post Tax $560 million $420 million $323 million
Operating EBITDA US$ M (LOM) Gold price (US$/Oz) Copper price (US$/lb) 1,020 1,070 1,120 1,170 1,220 1,270 1,320 1,370 1,420 2.30 676 756 835 915 994 1074 1153 1,233 1,312 2.50 813 893 973 1,052 1,132 1,211 1,291 1,370 1,450 2.70 951 1,030 1,110 1,189 1,269 1,348 1,428 1,507 1,587 2.90 1,088 1,167 1,247 1,326 1,406 1,485 1,565 1,644 1,724 3.10 1,225 1,304 1,384 1,464 1,543 1,623 1,702 1,782 1,861 3.30 1,362 1,442 1,521 1,601 1,680 1,760 1,839 1,919 1,998 3.50 1,499 1,579 1,658 1,738 1,817 1,897 1,976 2,056 2,135 Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com 22
Varshan Gokool
President & CEO
vgokool@euromaxresources.co.uk
Nikola Gulev
Chief Financial Officer
ngulev@euromaxresources.mk
Patrick Forward
Chief Operating Officer
pforward@euromaxresources.co.uk
Euromax Resources Ltd. | TSX: EOX | ww.euromaxresources.com
www.euromaxresources.com
Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com NPV Sensitivity US$ M Gold Price (US$/Oz), Cu 2.90/lb 1,020 1,120 1,220 1,320 1,420 Discount rate (%) 11.0% 96 159 222 286 349 10.0% 124 192 260 328 396 9.0% 156 228 301 374 447 8.0% 190 268 347 425 504 7.0% 227 312 397 481 566 6.0% 268 360 452 543 635 5.0% 313 413 513 612 712 4.0% 363 472 580 689 797 3.0% 418 537 656 774 893 NPV Sensitivity US$ M Copper price (US$/lb), Au 1,220/oz Discount rate (%) 2.30 2.50 2.70 2.90 3.10 3.30 3.50 11.0% 57 112 167 223 278 333 388 10.0% 84 142 201 260 319 378 437 9.0% 112 175 238 301 365 428 491 8.0% 143 211 279 347 415 482 550 7.0% 177 250 323 397 470 543 616 6.0% 214 293 372 452 531 610 689 5.0% 255 341 427 513 599 685 771 4.0% 299 393 487 580 674 768 862 3.0% 348 451 553 656 758 861 963 28
IRR (%) – Pre Tax Gold price (US$/Oz) Copper price (US$/lb) 1,020 1,070 1,120 1,170 1,220 1,270 1,320 1,370 1,420 2.30 7.3% 9.1% 10.7% 12.2% 13.5% 14.8% 16.1% 17.2% 18.4% 2.50 10.3% 11.8% 13.2% 14.5% 15.8% 17.0% 18.1% 19.2% 20.3% 2.70 12.8% 14.2% 15.4% 16.7% 17.8% 18.9% 20.0% 21.1% 22.1% 2.90 15.1% 16.4% 17.5% 18.7% 19.8% 20.8% 21.9% 22.9% 23.9% 3.10 17.2% 18.4% 19.5% 20.6% 21.6% 22.7% 23.7% 24.7% 25.6% 3.30 19.2% 20.3% 21.4% 22.4% 23.4% 24.4% 25.4% 26.4% 27.3% 3.50 21.1% 22.2% 23.2% 24.2% 25.2% 26.1% 27.1% 28.0% 28.9% OPEX +/-% (LOM) US$/t Change IRR 8.6
23.2% 9.1
22.1% 9.6
21.0% 10.1 0% 19.8% 10.6 5% 18.5% 11.1 10% 17.2% 11.6 15% 15.9% 29 Euromax Resources Ltd. | TSX: EOX | www.euromaxresources.com