Index
|
|
Notice to Reader issued by the
Management
|
2
|
3
|
|
4
|
|
5
|
|
6-7
|
|
|
7-20
|
Note
|
December
31, 2008
|
March
31, 2008
|
||||||||||
(Audited)
|
||||||||||||
Assets
|
||||||||||||
Current
|
||||||||||||
Cash
|
$ | 450,405 | $ | 1,259,062 | ||||||||
Short
term investments
|
3,
11(vii) & 11(viii)
|
1,191,025 | 3,633,760 | |||||||||
Prepaid
consulting services
|
5 | 42,941 | 285,896 | |||||||||
Other
receivables
|
11(ix)
& (x)
|
115,966 | 54,198 | |||||||||
$ | 1,800,337 | $ | 5,232,916 | |||||||||
Office
equipment and furniture
|
4 | $ | 10,073 | $ | 6,206 | |||||||
$ | 1,810,410 | $ | 5,239,122 | |||||||||
Liabilities
and shareholders' equity
|
||||||||||||
Current
liabilities
|
||||||||||||
Accounts
payable
|
11(vi)
|
$ | 85,964 | $ | 30,339 | |||||||
Accrued
liabilities
|
19,700 | 28,685 | ||||||||||
Total
current liabilities
|
$ | 105,664 | $ | 59,024 | ||||||||
Shareholders'
Equity
|
||||||||||||
Capital
stock
|
6
|
$ | 32,884,988 | $ | 32,901,488 | |||||||
Warrants
|
8
|
2,153,857 | 2,153,857 | |||||||||
Contributed
surplus
|
4,077,427 | 4,077,427 | ||||||||||
Accumulated
other comprehensive loss
|
(4,342,897) | (1,306,768) | ||||||||||
Deficit
|
(33,068,629) | (32,645,906) | ||||||||||
(37,411,526) | (33,952,674) | |||||||||||
Total
shareholders' equity
|
$ | 1,704,746 | $ | 5,180,098 | ||||||||
$ | 1,810,410 | $ | 5,239,122 |
Note
|
Three
months ended
|
Nine
months ended
|
Three
months ended
|
Nine
months ended
|
||||||||||||||||
December
31, 2008
|
December
31, 2007
|
|||||||||||||||||||
Income
|
||||||||||||||||||||
Gain
on disposal of short term investments
|
$ | (151,279) | $ | 44,649 | $ | (16,441) | $ | 59,220 | ||||||||||||
Interest
|
1,267 | 7,176 | 17,670 | 64,351 | ||||||||||||||||
(150,012) | 51,825 | 1,229 | 123,571 | |||||||||||||||||
Expenses
|
||||||||||||||||||||
Consulting
fees settled for common shares
|
5
|
64,499 | 226,455 | 78,372 | 235,262 | |||||||||||||||
Payroll
|
11,571 | 26,874 | - | - | ||||||||||||||||
Travel,
promotion and consulting
|
11(v)
|
77,163 | 144,443 | 38,372 | 125,705 | |||||||||||||||
Shareholders
information
|
11(i)
|
40,171 | 104,671 | 29,532 | 103,399 | |||||||||||||||
Exchange
loss (gain)
|
(92,102) | (110,070) | (890) | 185,820 | ||||||||||||||||
Professional
fees
|
6,342 | 20,353 | 6,233 | 20,796 | ||||||||||||||||
Office
and general
|
9,625 | 33,789 | 13,499 | 30,979 | ||||||||||||||||
Bank
charges and interest
|
631 | 1,928 | 533 | 1,188 | ||||||||||||||||
Communication
|
2,357 | 9,847 | 3,684 | 8,458 | ||||||||||||||||
Rent
|
11 (ii)
|
4,267 | 12,856 | 1,427 | 4,298 | |||||||||||||||
Transfer
agents fees
|
1,211 | 3,402 | 725 | 3,377 | ||||||||||||||||
125,735 | 474,548 | 171,487 | 719,282 | |||||||||||||||||
Net
loss for period
|
(275,747) | (422,723) | (170,258) | (595,711) | ||||||||||||||||
Basic
and diluted loss per share information
|
||||||||||||||||||||
Net
Loss per share
|
9
|
$ | (0.01) | $ | (0.01) | $ | (0.01) | $ | (0.02) | |||||||||||
Three
months ended
|
Nine
months ended
|
Three
months ended
|
Nine
months ended
|
|||||||||||||||||
December
31, 2008
|
December
31, 2007
|
|||||||||||||||||||
Cash
flows from operating activities
|
||||||||||||||||||||
Net
loss for year
|
$ | (275,747) | $ | (422,723) | $ | (170,258) | $ | (595,711) | ||||||||||||
Amortization
of office equipment and furniture
|
507 | 1,389 | - | - | ||||||||||||||||
Gain
on disposal of short term investments
|
151,279 | (44,649) | 16,441 | (59,220) | ||||||||||||||||
Consulting
fees settled for common shares
|
5
|
64,500 | 226,455 | 78,372 | 235,262 | |||||||||||||||
Net
change in working capital components
|
||||||||||||||||||||
Prepaid
and other receivables
|
(51,699) | (61,768) | (21,936) | 17,307 | ||||||||||||||||
Accounts
payable and accrued liabilities
|
68,938 | 46,639 | 2,793 | (6,312) | ||||||||||||||||
(42,222) | (254,657) | (94,588) | (408,674) | |||||||||||||||||
Investing
activities
|
||||||||||||||||||||
Purchase
of property,plant & equipment
|
- | (5,256) | - | (2,299) | ||||||||||||||||
Purchase
of short term Investments
|
(521,070) | (2,363,220) | (587,092) | (2,478,778) | ||||||||||||||||
Net
proceeds from sale of short term investments
|
470,545 | 1,814,476 | 57,527 | 1,348,927 | ||||||||||||||||
(50,525) | (554,000) | (529,565) | (1,132,150) | |||||||||||||||||
Financing
activities
|
||||||||||||||||||||
Common
shares issued net of issuance costs
|
- | - | 110,201 | |||||||||||||||||
- | - | - | 110,201 | |||||||||||||||||
Decrease
in cash during period
|
(92,747) | (808,657) | (624,153) | (1,430,623) | ||||||||||||||||
Cash
at beginning of period
|
543,152 | 1,259,062 | 2,208,458 | 3,014,928 | ||||||||||||||||
Cash
at end of period
|
$ | 450,405 | $ | 450,405 | $ | 1,584,305 | $ | 1,584,305 | ||||||||||||
Supplemental
disclosures
|
||||||||||||||||||||
Non-cash
operating activities
|
||||||||||||||||||||
Consulting
fees settled for common shares and
|
5
|
226,455 | 78,372 | |||||||||||||||||
options
and expensed during the period
|
64,500 | 235,262 | ||||||||||||||||||
Consulting
fees prepaid in shares
|
5
|
(81,000) | 42,941 | (78,372) | 40,884 | |||||||||||||||
$ | (16,500) | $ | 269,396 | $ | - | $ | 276,146 | |||||||||||||
Non
- cash financing activity
|
||||||||||||||||||||
Shares
returned for cancellation
|
(16,500) | (16,500) | ||||||||||||||||||
$ | (16,500) | $ | (16,500) | $ | - | $ | - | |||||||||||||
Number
of Shares
|
Capital
Stock
|
Warrants
|
Contributed
surplus
|
Accumulated
Deficit
|
Accumulated
other comprehensive loss
|
Shareholders'
Equity
|
||||||||||||||||||||||
Balance
March 31, 2007
|
28,430,203 | $ | 32,413,811 | $ | 2,215,213 | 4,069,549 | $ | (32,074,107) | $ | 6,624,466 | ||||||||||||||||||
Warrants
excercised
|
315,540 | 122,446 | - | 122,446 | ||||||||||||||||||||||||
Value
of warrants transferred
to
capital stock upon exercise
|
61,356 | (61,356) | ||||||||||||||||||||||||||
Finder
fee
|
(12,245) | (12,245) | ||||||||||||||||||||||||||
Issued
under 2007 Consultant stock compensation plan
|
1,350,000 | 316,120 | 316,120 | |||||||||||||||||||||||||
Options
granted
|
7,878 | 7,878 | ||||||||||||||||||||||||||
Net
loss
|
(571,799) | (571,799) | ||||||||||||||||||||||||||
Unrealised
loss on short term
investments
considered
avilable
for sale, cumulative
to
march 31, 2008 on adoption
of
new Accounting Policy
|
(1,306,768) | (1,306,768) | ||||||||||||||||||||||||||
Balance,
March 31, 2008
|
30,095,743 | $ | 32,901,488 | $ | 2,153,857 | 4,077,427 | $ | (32,645,906) | $ | (1,306,768) | $ | 5,180,098 | ||||||||||||||||
Unrealised
gain on short term
investments
considered
available
for sale during the six
months
ended Sept. 30, 2008
|
(1,858,291) | (1,858,291) | ||||||||||||||||||||||||||
Net
loss for the six months
|
(146,976) | (146,976) | ||||||||||||||||||||||||||
Balance,
September 30, 2008
|
30,095,743 | $ | 32,901,488 | $ | 2,153,857 | $ | 4,077,427 | $ | (32,792,882) | $ | (3,165,059) | $ | 3,174,831 | |||||||||||||||
Unrealised
loss on short term
investments
considered
available for
sale during the
quarter
ended Dec. 31, 2008
|
(1,177,838) | (1,177,838) | ||||||||||||||||||||||||||
Shares
returned for cancellation
|
(275,000) | (16,500) | (16,500) | |||||||||||||||||||||||||
Net
loss for the quarter
|
(275,747) | (275,747) | ||||||||||||||||||||||||||
Balance,
December 31, 2008
|
29,820,743 | $ | 32,884,988 | $ | 2,153,857 | 4,077,427 | $ | (33,068,629) | $ | (4,342,897) | $ | 1,704,746 | ||||||||||||||||
Note
|
Three
months ended
|
Nine
months ended
|
Three
months ended
|
Nine
months ended
|
||||||||||||||||
December
31, 2008
|
December
31, 2007
|
|||||||||||||||||||
Net
loss for period
|
(20,222) | (422,723) | (170,258) | (595,711) | ||||||||||||||||
Other
comprehensive loss
|
||||||||||||||||||||
Unrealised
gain(loss) for period on short term investments considered available for
sale
|
3 | (1,177,838) | (3,036,129) | (590,257) | (1,404,236) | |||||||||||||||
Comprehensive
Gain(loss)
|
(1,198,060) | (3,458,852) | (760,515) | (1,999,947) | ||||||||||||||||
Accumulated
other comprehensive income(loss)
|
||||||||||||||||||||
Beginning
of period
|
(3,165,059) | (1,306,768) | 145,723 | 959,702 | ||||||||||||||||
Other
comprehensive gain(loss) for period
|
(1,177,838) | (3,036,129) | (590,257) | (1,404,236) | ||||||||||||||||
Accumulated
other comprehensive income (loss), end of period
|
$ | (4,342,897) | $ | (4,342,897) | $ | (444,534) | $ | (444,534) |
3.
|
SHORT
TERM INVESTMENTS
|
December
31, 2008
|
March
31, 2008
|
|||||||||||||||
Carrying
average costs
|
fair
market value
|
Carrying
average costs
|
fair
market value
|
|||||||||||||
Marketable
securities
|
5,211,460 | 1,191,025 | 4,637,738 | 3,330,970 | ||||||||||||
Non-marketable
securities
|
322,460 | - | 302,790 | 302,790 | ||||||||||||
$ | 5,533,920 | $ | 1,191,025 | $ | 4,940,528 | $ | 3,633,760 | |||||||||
Unrealised
loss before tax
|
$ | (4,342,895) | $ | (1,306,768) | ||||||||||||
Movements
in unrealised (loss)gain
|
||||||||||||||||
At
beginning of period
|
(1,306,768) | 959,702 | ||||||||||||||
(loss)gain
during period
|
(3,036,129) | (2,266,470) | ||||||||||||||
At
end of year
|
$ | (4,342,897) | $ | (1,306,768) | ||||||||||||
3.
|
SHORT
TERM INVESTMENTS – Continued....
|
4.
|
OFFICE
EQUIPMENT AND FURNITURE
|
Cost
|
Accumulated
amortisation
|
Net
book value
|
Net
book value
|
|||||||||||||
As
at December 31, 2008
|
March
31, 2008
|
|||||||||||||||
(Audited)
|
||||||||||||||||
Office
furniture
|
4,725 | 1,111 | 3,614 | 4,252 | ||||||||||||
Software
|
5,256 | 262 | 4,994 | |||||||||||||
Computer
|
2,298 | 833 | 1,465 | 1,954 | ||||||||||||
$ | 12,279 | $ | 2,206 | $ | 10,073 | $ | 6,206 |
Balance
at April 1, 2008
|
Deferred
during period
|
Canceled
during period
|
Expensed
during period
|
Balance
at September 30, 2008
|
||||||||||||||||
Options
|
$ | 7,878 | $ | - | $ | (5,910) | $ | 1,968 | ||||||||||||
Stocks
|
278,018 | - | (16,500) | (220,545) | 40,973 | |||||||||||||||
$ | 285,896 | $ | - | $ | (16,500) | $ | (226,455) | $ | 42,941 | |||||||||||
Balance
at April 1, 2007
|
Deferred
during the year
|
Expensed
during the year
|
Balance
at March 31, 2008
|
|||||||||||||||||
Options
|
$ | - | $ | 7,878 | $ | - | $ | 7,878 | ||||||||||||
Stocks
|
276,146 | 316,120 | (314,248) | 278,018 | ||||||||||||||||
$ | 276,146 | $ | 323,998 | $ | (314,248) | $ | 285,896 | |||||||||||||
Balance
at April 1, 2007
|
Deferred
during period
|
Expensed
during period
|
Balance
at September 30, 2007
|
|||||||||||||||||
Stocks
|
276,146 | - | (235,262) | 40,884 | ||||||||||||||||
$ | 276,146 | $ | - | $ | (235,262) | $ | 40,884 | |||||||||||||
|
a.
|
Mr.
Terence Robinson to be paid a cash compensation of $60,000 for the six
months ended December 31, 2008 in return for 275,000 previously issued
under Consultant Compensation Plan for
cancellation.
|
|
b.
|
Mr.
John Robinson to be paid $ 82,000 in four instalments - $20,489 on
December 16, 2008, $20,489 on December 31, 2008, $20,489 on March 31, 2009
and the balance $20,533 on June 30, 2009 in return for 350,000 shares
previously issued under Consultant Compensation Plan for
cancellation.
|
|
Mr.
Terence Robinson returned 275,000 shares for cancellation. These were
cancelled before December 31, 2008 and cancellation value was determined
to be $16,500 based on the market price of the Company’s common shares on
the date of cancellation. A liability has been included in payable for $
60,000 which became payable to him upon return of the
shares.
|
|
Mr.
John Robinson has not yet returned the shares for cancellation and hence
cash liability and related shares cancellation has not yet been accounted
for by the Company.
|
December
31, 2008
|
March
31, 2008
|
|||||||||||||||
(Audited)
|
||||||||||||||||
Common
|
Common
|
|||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
Beginning
of period
|
30,095,743 | $ | 32,901,488 | 28,430,203 | $ | 32,413,811 | ||||||||||
Canceled
( note 5)
|
(275,000) | $ | (16,500) | |||||||||||||
Warrants
exercised
|
- | - | 315,540 | 122,446 | ||||||||||||
Expenses
relating to warrants excercised
|
- | (12,245) | ||||||||||||||
Value
of warrants transferred to capital stoock upon exercise
|
- | - | 61,356 | |||||||||||||
Issued
under 2007 Consultant Stock Compensation Plan
|
- | - | 1,350,000 | 316,120 | ||||||||||||
29,820,743 | $ | 32,884,988 | 30,095,743 | $ | 32,901,488 | |||||||||||
Plan
|
Date
of registration *
|
#
of Options
|
|||||||||||||||||||
Registered
|
issued
|
Expired
|
Exercised
|
Outstanding
|
|||||||||||||||||
1999
Stock option Plan
|
April
30, 2003
|
3,000,000 | 3,000,000 | (70,000) | (1,200,000) | 1,730,000 | |||||||||||||||
2003
Stcok Option Plan
|
July
22, 2004
|
2,500,000 | 2,500,000 | (155,000) | (400,000) | 1,945,000 | |||||||||||||||
The
Robinson Plan
|
December
5, 2005
|
1,100,000 | 1,100,000 | - | - | 1,100,000 | |||||||||||||||
2005
Stock Option Plan
|
December
5, 2005
|
1,000,000 | 50,000 | - | - | 50,000 | |||||||||||||||
7,600,000 | 6,650,000 | (225,000) | (1,600,000) | 4,825,000 |
|
* Registered
with the Securities and Exchange Commission of the United States of
America (SEC) as required under the Securities Act of
1933.
|
(b)
|
There
were no movements during the nine months and quarter ended December 31,
2008. The weighted average exercise price of the outstanding stock options
is US$o.15 (March 31, 2008:
US$.46.)
|
(c)
|
On
December 12, 2008, the Board of Directors of the Company approved
extension of expiry dates of all outstanding options by one year from the
date of their expiry and revision of the exercise price to US$0.15 for all
options. The market price of the Company’s common shares on December 12,
2008 was US$0.05.Fair value of these options was not recalculated due to
these changes.
|
December
31, 2008
|
March
31, 2008
|
|||||||||||||||||||||
(Audited)
|
||||||||||||||||||||||
Options
outstanding & excercisable
|
Options
outstanding & excercisable
|
|||||||||||||||||||||
Exercise
price in US$
|
Number
|
Weighted
average remaining contractual life (years)
|
Exercise
price in US$
|
Number
|
Weighted
average remaining contractual life (years)
|
|||||||||||||||||
0.15 | 4,825,000 | 2.02 | ||||||||||||||||||||
0.35 | 1,680,000 | 1.67 | ||||||||||||||||||||
0.50 | 3,015,000 | 1.85 | ||||||||||||||||||||
0.75 | 125,000 | 1.38 | ||||||||||||||||||||
1.00 | 5,000 | 1.38 | ||||||||||||||||||||
0.15 | 4,825,000 | 2.02 | 0.46 | 4,825,000 | 1.78 | |||||||||||||||||
8.
|
WARRANTS
|
(a)
|
Movement
in warrants during the period are as
follows:
|
December
31, 2008
|
March
31, 2008
|
|||||||||||||||||||||||
(Audited)
|
||||||||||||||||||||||||
#
of warrants
|
Weighted
average exercise price
|
Fair
value
|
#
of warrants
|
Weighted
average exercise price
|
Fair
value
|
|||||||||||||||||||
Issued
and outstanding, beginning of period
|
12,846,420 | 0.35 | 2,153,857 | 13,161,960 | 0.44 | 2,215,213 | ||||||||||||||||||
Exercised
during period
|
- | - | (315,540) | (61,356) | ||||||||||||||||||||
Issued
and outstanding, end of period
|
12,846,420 | 0.35 | 2,153,857 | 12,846,420 | 0.44 | 2,153,857 | ||||||||||||||||||
8.
|
WARRANTS
– Continued..........
|
|
(b) Details
of weighted average remaining life of the warrants granted and outstanding
are as follows:
|
(c)
|
On
December 12, 2008, the Board of Directors of the Company approved
reduction in exercise price of 11,124,460 warrants issued as part of 2006
private placement from US$0.35 to US$0.25 and extension of their expiry
date by six months from the expiry dates. The market price of
the Company’s common shares on December 12, 2008 was US$0.05.Fair value of
these warrants was not recalculated due to these
changes.
|
(a)
|
The
Company entered into media relations and investor relations contracts with
Current Capital Corp., a shareholder corporation, effective July 1, 2004
initially for a period of one year and renewed automatically unless
cancelled in writing by a 30-day notice for a total monthly fee of
US$10,000.00
|
(b)
|
The
Company entered into a consulting contract with Mr. Kam Shah, the
Chief Executive Officer and Chief Financial Officer on April 1, 2005
for a five-year term up to March 31, 2010. The fee for each of the
years is to be decided at the board meeting after the end of the third
quarter of the calendar year. The fee for the calendar year ending
December 31, 2008 consisted of 450,000 common shares of the Company issued
under 2007 Consultant compensation plan. Mr. Shah was also approved
cash fee of $10,000 plus taxes per month for the period from January 2008
to May 200 for his services in connection with the new internal control
compliance matters. Effective June 1, 2008, Mr. Shah was allowed to
draw $10,000 per month in arrears until market price of the company's
common shares reaches $0.50 provided that such drawings will be considered
as fee advances to be repaid when the market price of the common shares of
the Company stays at $0.50 or above for a consecutive period of three
months. In January 2009, the board approved a cash fee of $10,000
plus taxes per month for the first six months to June 30, 2009. Fee
for the remaining term will be decided later. Further, the contract
provides for a lump sum compensation of US$250,000 for early termination
of the contract without cause. The plans as may be decided by the
board of directors from time to time.
|
(c)
|
The
Company entered into a consulting contract with Mr. Terence Robinson, a
key consultant and a former Chief Executive Officer, on April 1, 2003 for
a six-year term up to March 31, 2009. The contract provides for a monthly
fee of $10,000 inclusive of taxes plus reimbursement of expenses and a
lump sum compensation of $250,000 for early termination of the contract
without cause. Mr. Robinson accepted 550,000 common shares
issued under 2007 Consultant Stock Compensation Plan, in lieu of his fees
for the year ending December 31, 2008. However, he was allowed to return
half of the issued shares, 275,000 for cancellation and instead be paid a
cash fee of $60,000 ( see also Note
5)
|
(d)
|
The
Company has a consulting contract with Mr. John Robinson. Mr. John
Robinson is sole owner of Current Capital Corp., a firm with which the
Company has an ongoing contract for media and investor relations, and a
brother of Mr. Terence Robinson who is a key consultant to the Company and
a former Chief Executive Officer of the Company. On March 28,
2008, the Company renewed the consulting contract with Mr. John Robinson
for another year to June 30, 2009. The consulting fee was
agreed to be US$82,000 which was pre-paid by issuance of 350,000 common
shares under 2007 Consultant Stock Compensation Plan. Mr.
Robinson will provide services that include assisting the management in
evaluating new projects and monitoring short term investment opportunities
that the Company may participate in from time to time. The Company allowed
Mr. Robinson to return the shares issued for cancellation and to be paid
instead cash of $82,000 in four instalments. Mr. Robinson has not yet
returned the shares for cancelation. ( see also note
5)
|
(e)
|
The
Company has agreed to payment of a finder’s fee to Current Capital Corp.,
a related party, at the rate of 10% of the proceeds from exercise of any
of the outstanding warrants. The likely fee if all the remaining warrants
are exercised will be approximately
US$450,000.
|
(i)
|
Included
in shareholders information expense is $ 96,384 (2007 – $ 94,589) to
Current Capital Corp, (CCC) for media relations services. CCC is a
shareholder corporation and a director of the Company provides accounting
services as a consultant.
|
(ii)
|
CCC
charged $12,856 for rent (2007: $
4,298).
|
(iii)
|
Finders
fees of $ nil (2007: $12,245) was charged by CCC in connection with the
private placement.
|
(iv)
|
Business
expenses of $12,997 (2007: $11,810) were reimbursed to directors of the
corporation and $47,240 (2007 - $83,826) to a key consultant and a former
chief executive officer of the
Company.
|
(v)
|
Cash
fee paid to directors for services of $27,500 (2007: $ nil). Fees prepaid
to a director $2,588 (Expense advance to director in 2007: $ 2,500). These
fees are included under travel, promotion and consulting
expenses.
|
(vi)
|
Accounts
payable includes $9,489 (2007: $7,079 ) due to CCC, $3,955 (2007: $1,728)
due to directors and $66,557 (2007: $6,541) due to a key consultant and a
former chief executive officer of the
Company.
|
|
(vii)
|
Included
in short term investments is an investment of $200,000 (2007: $100,000) in
a private corporation controlled by a brother of the key consultant. The
investment was stated at market value which was considered nil as at
December 31, 2008 ($200,000 as at December 31,
2007)
|
(viii)
|
Included
in short term investments is
an investment of $1,837,956 carrying cost and $466,146 fair value (2007:
$1,923,740 carrying cost and $ 1,820,475 fair value) in a public
corporation controlled by a key shareholder of the Company. This
investment represents common shares acquired in open market or through
private placements and represents less than 1% of the total issued and
outstanding shares of the said Corporation.
|
|
(ix)
|
Included
in other receivable is an advance of $70,000 made to Chief Exeecutive
Officer (2007: $ nil). The advance is repayable upon happening of certain
events as explained in note 10 (b) and carries no
interest.
|
(x)
|
Included
in other receivable is an advance of US$2,500 made to a director (2007: $
nil), advance is repayable on demand and carries no
interest.
|
|
(c)
Liquidity risk:
|
15.
|
DIFFERENCES
BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
|
16.
|
PRIOR
PERIOD COMPARATIVES
|
Certain
prior period comparatives have been restated to conform to the current
presentation.
|
Quarter
ended
|
31-Dec
|
30-Sep
|
Jun-30
|
Mar-31
|
Dec.
31
|
30-Sep
|
Jun-30
|
Mar-31
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||||||||||
Total
Revenue
|
$ | 1 | $ | 9 | $ | 193 | $ | 156 | $ | 18 | $ | 25 | $ | 123 | $ | 499 | ||||||||||||||||
Net
(loss) income
|
(276) | (127) | (209) | 23 | (170) | (253) | (172) | 309 | ||||||||||||||||||||||||
Working
capital
|
1,694 | 3,164 | 6,231 | 5,174 | 5,692 | 6,453 | 6,907 | 6,625 | ||||||||||||||||||||||||
Shareholders
equity
|
1,705 | 3,175 | 6,237 | 5,180 | 5,694 | 6,455 | 6,907 | 6,624 | ||||||||||||||||||||||||
Net
loss per share
-
basic and diluted
|
$ | (0.01) | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | (0.01) | $ | (0.01) | $ | (0.01) | $ | 0.00 |
As
at December 31, 2008 and February 12, 2009
|
||
Shares
issued and outstanding
|
29,820,743
|
|
Warrants
issued and outstanding ( a)
|
12,846,420
|
|
Options
granted but not yet exercised (b)
|
4,825,000
|
(a)
|
Warrants
were convertible into equal number of common shares of the Company at
average exercise price of US$0.35. These warrants have weighted average
remaining contractual life of 0.47 year at December 31,
2008.
|
(b)
|
Options
are exercisable into equal number of common shares at an average exercise
price of US$0.15 and have a weighted average remaining contractual life of
2.02 years.
|
·
|
Our
lack of substantial operating
history;
|
·
|
The
success of the exploration prospects, in which we have
interests;
|
·
|
Uninsured
risks;
|
·
|
The
impact of competition;
|
·
|
The
enforceability of legal rights;
|
·
|
The
volatility of oil and gas prices;
|
·
|
Weather
and unforeseen operating hazards;
|
Three
months ended December 31
|
2008
|
2007
|
in
000' CDN $
|
in
000' CDN $
|
|
Income
|
(150)
|
1
|
Expenses
|
(126)
|
(171)
|
Net
loss for year
|
(276)
|
(170)
|
Deficit
at end of period
|
(33,069)
|
(32,670)
|
1.
|
The
management continued its efforts at acquiring a suitable business venture
and had reviewed several proposals without much success. However, it has
focused on one business proposal where negotiations and due diligence are
currently continuing.
|
2.
|
Deteriorating
market conditions affected all our short term investments which eroded
further in their values. We disposed of some of these holdings at a loss
since their market prices presented least chances of recovery in the near
future.
|
3.
|
In
December 2008, the board of directors of the Company approved several key
matters:
|
1.
|
We
reviewed and discussed five projects – two related to oil and gas
explorations, one in health care industry, one in computer hardware and
one in coal development. However, our efforts were
unsuccessful.
|
2.
|
In
December 2007, the Board of Directors approved a supplementary 2007
Consultant stock compensation plan to cover one million additional common
shares under the Plan. The Plan was registered by way of filing of form
F-3 with US Securities and Exchange Commission on December 12, 2007. Total
common shares now registered under 2007 Plan are 2.5 million of which
1,350,000 common shares have yet to be issued under the Plan. These shares
are usually issued to consultants in lieu of their fees in order to save
the Company’s funds for projects.
|
3.
|
The
surplus funds meanwhile continued to be invested in short term marketable
securities. Approximately $4.5 million remained invested in marketable
securities. The fair value of these investments at December 31, 2007 was
$4.1 million.
|
Three
months ended December 31
|
2008
|
2007
|
in
000' CDN $
|
in
000' CDN $
|
|
Interest
|
1
|
18
|
Losses
on disposal of short term investments
|
(151)
|
(16)
|
(150)
|
1
|
Three
months ended December 31,
|
2008
|
2007
|
||||||
in
000$
|
||||||||
Operating
expenses
|
$ | 154 | $ | 94 | ||||
Consulting
fees settled for common shares
|
64 | 78 | ||||||
Exchange
gains
|
(92) | (1) | ||||||
$ | 126 | $ | 171 |
Three
months ended September 30
|
2008
|
2007
|
||||||
in
000$
|
||||||||
Travel,
meals and entertainment
|
$ | 12 | 21 | |||||
Consulting
|
66 | 17 | ||||||
Payroll
|
12 | - | ||||||
Shareholders'
information
|
40 | 30 | ||||||
Other
|
24 | 26 | ||||||
$ | 154 | 94 | ||||||
a.
|
During
the quarter ended December 31, 2007, cost of directors and officers
insurance premium of $4,292 was incurred, The previous year’s quarter had
cost of $2,804 since the insurance was obtained only in November 2006 and
covered part of the quarter.
|
d.
|
Effective
April 1, 2007, audit fee has been accrued on a quarterly basis based on an
estimated annual fee of $25,000. Thus, a fee of $6,250 was accrued for the
quarter ended December 31, 2007. In fiscal 2007 and prior years, audit fee
used to be accrued at the year end and not on a quarterly
basis.
|
c.
|
During
the quarter ended December 31, 2006, the Company paid fee of $2,620 to an
accounting firm for preparation and filing of US tax returns. This cost
was not recurred in the quarter ended December 31, 2007 since the US tax
returns were compiled and filed
in-house.
|
d.
|
During
the quarter ended December 31, 2006, legal fees of approximately $8,000
were incurred on preparation and filing of a prospectus to remove legends
from shares and warrants relating to the private placement. No such costs
were incurred during the quarter ended December 31,
2007.
|
Consulting
fees settled for Common Shares
|
Three
months ended December 31,
|
2008
|
2007
|
||||||
in
000$
|
||||||||
Stocks
|
$ | 62 | $ | 78 | ||||
Options
|
$ | 2 | $ | - | ||||
$ | 64 | $ | 78 |
Exchange
losses and gains related to translation losses and gains arising from
converting foreign currency balances, mainly in US dollar, into Canadian
dollar, which is the reporting unit of currency, on
consolidation.
|
The
Company’s treasury transactions – issuance of shares, exercise of warrants
and options are in US dollar. Similarly, approximately 5% cash and short
term investments are in US dollars.
|
During
the quarter ended December 31, 2007, exchange rate between Canadian dollar
and US dollar did not fluctuate much and remained at around CDN$0.99 to
US$1. As a result, exchange difference on translation at the end of the
quarter was insignificant.
|
Investment
|
December
31, 2008
|
March
31, 2008
|
||||||||||||||||||||||
#
of Common shares
|
Cost
|
Fair
value
|
#
of Common shares
|
Cost
|
Fair
value
|
|||||||||||||||||||
Marketable
Securities
|
||||||||||||||||||||||||
Brownstone
Ventures Inc.
|
1,226,700 | $ | 1,837,956 | $ | 466,146 | 1,266,800 | $ | 1,929,049 | $ | 1,140,120 | ||||||||||||||
Roadrunner
Oil & Gas Inc.
|
1,507,500 | $ | 625,148 | $ | 143,213 | 730,000 | $ | 330,867 | $ | 386,900 | ||||||||||||||
24 (
29 at march 31, 2008)other public companies - mainly in Resource
sector
|
$ | 2,748,356 | $ | 581,666 | $ | 2,377,822 | $ | 1,803,950 | ||||||||||||||||
$ | 5,211,460 | $ | 1,191,025 | $ | 4,637,738 | $ | 3,330,970 | |||||||||||||||||
Non-marketable
securities
|
||||||||||||||||||||||||
Cookee
Corp.
|
1,000,000 | $ | 200,000 | $ | - | $ | 200,000 | $ | 200,000 | |||||||||||||||
2
other private companies
|
$ | 105,990 | $ | - | $ | 102,790 | $ | 102,790 | ||||||||||||||||
$ | 305,990 | $ | - | $ | 302,790 | $ | 302,790 | |||||||||||||||||
$ | 5,517,450 | $ | 1,191,025 | $ | 4,940,528 | $ | 3,633,760 |
|
(b)
|
CCC
provides media and investor relation services to Bontan under a consulting
contract.
|
|
(c)
|
Chief
Executive and Financial Officer of Bontan is providing services to CCC as
CFO.
|
|
2.
|
Mr.
Kam Shah is a director of the Company and also provides services as chief
executive and financial officer under a five-year contract. The
compensation is decided by the board on an annual basis and is usually
given in the form of shares and
options.
|
|
3.
|
Mr.
Terence Robinson was Chairman of the Board and Chief Executive Officer of
the Company since October 1, 1991. He resigned from the Board on May 17,
2004 but continues with the Company as a key consultant. He advises the
board in the matters of shareholders relations, fund raising campaigns,
introduction and evaluation of investment opportunities and overall
operating strategies for the
Company.
|
1.
|
Review:
I have reviewed the interim financial statements and interim
MD&A (together, the “interim filings”) of Bontan Corporation Inc. (the
“issuer”) for the interim period ended December 31,
2008.
|
2.
|
No
misrepresentations: Based on my knowledge, having exercised
reasonable diligence, the interim filings do not contain any untrue
statement of a material fact or omit to state a material fact required to
be stated or that is necessary to make a statement not misleading in light
of the circumstances under which it was made, with respect to the period
covered by the interim filings.
|
3.
|
Fair
Presentation: Based on my knowledge, having exercised reasonable
diligence, the interim financial statements together with the other
financial information included in the interim filings fairly present in
all material respects the financial condition, results of operations and
cash flows of the issuer, as of the date of and for the periods presented
in the interim filings.
|
4.
|
Responsibility:
The issuer’s other certifying officer(s) and I are responsible for
establishing and maintaining disclosure controls and procedures (DC&P)
and internal control over financial reporting (ICFR), as those terms are
defined in National Instrument 52-109 Certification of Disclosure in
Issuers’ Annual and Interim Filings, for the
issuer.
|
5.
|
Design:
Subject to the limitations, if any, described in paragraphs 5.2 and
5.3, the issuer’s other certifying officer(s) and I have, as at the end of
the period covered by the interim
filings:
|
5.1
|
Control
framework: The control framework the issuer’s other certifying
officer(s) and I used to design the issuer’s ICFR is the Bontan
Corporation Inc. – policies and
procedures.
|
6.
|
Reporting
changes in ICFR: The issuer has disclosed in its interim MD&A
any changes in the issuer’s ICFR that occurred during the period beginning
on October 1, 2008 and ended on December 31, 2008 that has materially
affected, or is reasonably likely to materially affect, the issuer’s
ICFR.
|
1.
|
Review:
I have reviewed the interim financial statements and interim
MD&A (together, the “interim filings”) of Bontan Corporation Inc. (the
“issuer”) for the interim period ended December 31,
2008.
|
2.
|
No
misrepresentations: Based on my knowledge, having exercised
reasonable diligence, the interim filings do not contain any untrue
statement of a material fact or omit to state a material fact required to
be stated or that is necessary to make a statement not misleading in light
of the circumstances under which it was made, with respect to the period
covered by the interim filings.
|
3.
|
Fair
Presentation: Based on my knowledge, having exercised reasonable
diligence, the interim financial statements together with the other
financial information included in the interim filings fairly present in
all material respects the financial condition, results of operations and
cash flows of the issuer, as of the date of and for the periods presented
in the interim filings.
|
4.
|
Responsibility:
The issuer’s other certifying officer(s) and I are responsible for
establishing and maintaining disclosure controls and procedures (DC&P)
and internal control over financial reporting (ICFR), as those terms are
defined in National Instrument 52-109 Certification of Disclosure in
Issuers’ Annual and Interim Filings, for the
issuer.
|
5.
|
Design:
Subject to the limitations, if any, described in paragraphs 5.2 and
5.3, the issuer’s other certifying officer(s) and I have, as at the end of
the period covered by the interim
filings:
|
5.1
|
Control
framework: The control framework the issuer’s other certifying
officer(s) and I used to design the issuer’s ICFR is the Bontan
Corporation Inc. – policies and
procedures.
|
6.
|
Reporting
changes in ICFR: The issuer has disclosed in its interim MD&A
any changes in the issuer’s ICFR that occurred during the period beginning
on October 1, 2008 and ended on December 31, 2008 that has materially
affected, or is reasonably likely to materially affect, the issuer’s
ICFR.
|