Index
|
|
Notice
to Reader issued by the Management
|
2
|
Consolidated
Balance Sheets
|
3
|
Consolidated
Statements of Operations
|
4
|
Consolidated
Statements of Cash Flows
|
5
|
Consolidated
Statement of Shareholders’ Equity
Consolidated
Statement of Comprehensive Loss and Accumulated Other Comprehensive
Loss
|
6
7
|
Notes
to Consolidated Financial Statements
|
8-22
|
Note
|
September
30, 2009
|
March
31, 2009
|
||||||||||
(Audited)
|
||||||||||||
Assets
|
||||||||||||
Current
|
||||||||||||
Cash
|
$ | 239,789 | $ | 352,958 | ||||||||
Short
term investments
|
3,12(vi)
& (vii)
|
1,306,187 | 1,091,563 | |||||||||
Prepaid
consulting services
|
5 | - | 20,484 | |||||||||
Other
receivables
|
12(viii)
|
99,692 | 118,508 | |||||||||
$ | 1,645,668 | $ | 1,583,513 | |||||||||
Office
equipment and furniture
|
4 | $ | 8,405 | $ | 9,434 | |||||||
$ | 1,654,073 | $ | 1,592,947 | |||||||||
Liabilities
and shareholders' equity
|
||||||||||||
Current
liabilities
|
||||||||||||
Accounts
payable
|
12(v) | $ | 60,920 | $ | 96,544 | |||||||
Audit
and consulting fees accrued
|
21,576 | 55,474 | ||||||||||
Total
current liabilities
|
$ | 82,496 | $ | 152,018 | ||||||||
Shareholders'
Equity
|
||||||||||||
Capital
stock
|
6 | $ | 32,808,349 | $ | 32,854,075 | |||||||
Warrants
|
8 | 2,251,652 | 2,192,927 | |||||||||
Contributed
surplus
|
4,154,266 | 4,154,266 | ||||||||||
Accumulated
other comprehensive loss
|
(3,338,649) | (4,425,018) | ||||||||||
Deficit
|
(34,304,041) | (33,335,321) | ||||||||||
(37,642,690) | (37,760,339) | |||||||||||
Total
shareholders' equity
|
$ | 1,571,577 | $ | 1,440,929 | ||||||||
$ | 1,654,073 | $ | 1,592,947 | |||||||||
Commitments
and Contingent Liabilities (Note 11)
|
||||||||||||
Related
Party Transactions (Note 12)
|
Three
months ended
|
Six
months ended
|
Three
months ended
|
Six
months ended
|
|||||||||||||||||
Note
|
September
30, 2009
|
September
30, 2008
|
||||||||||||||||||
Income
|
||||||||||||||||||||
Gain
on disposal of short term investments
|
(542,096) | (539,277) | $ | 7,379 | $ | 195,928 | ||||||||||||||
Interest
|
- | - | 1,958 | 5,909 | ||||||||||||||||
(542,096) | (539,277) | 9,337 | 201,837 | |||||||||||||||||
Expenses
|
||||||||||||||||||||
Consulting
fees
|
10,12(v) | 111,264 | 197,612 | 86,505 | 197,614 | |||||||||||||||
Payroll
|
10,203 | 21,720 | 9,872 | 15,303 | ||||||||||||||||
Travel,
meals and promotions
|
16,870 | 37,658 | 11,653 | 31,622 | ||||||||||||||||
Shareholders
information
|
12(i) | 34,679 | 71,917 | 34,041 | 64,500 | |||||||||||||||
Exchange
loss
|
21,742 | 44,762 | (33,704 | ) | (17,968) | |||||||||||||||
Professional
fees
|
8,592 | 18,873 | 9,862 | 14,011 | ||||||||||||||||
Office
and general
|
8,446 | 17,709 | 7,081 | 23,282 | ||||||||||||||||
Bank
charges and interest
|
285 | 815 | 746 | 1,297 | ||||||||||||||||
Communication
|
2,704 | 6,069 | 4,256 | 7,490 | ||||||||||||||||
Rent
|
12(ii)
|
4,504 | 9,370 | 4,150 | 8,589 | |||||||||||||||
Amortisation
|
515 | 1,030 | 507 | 882 | ||||||||||||||||
Transfer
agents fees
|
1,183 | 1,908 | 1,122 | 2,191 | ||||||||||||||||
220,987 | 429,443 | 136,091 | 348,813 | |||||||||||||||||
Net
loss for period
|
(763,083) | (968,720) | (126,754) | (146,976) | ||||||||||||||||
Basic
and diluted loss per share information
|
||||||||||||||||||||
Net
Loss per share
|
9 | $ | (0.02) | $ | (0.03) | $ | (0.00) | $ | (0.00) | |||||||||||
Note
|
September
30, 2009
|
September
30, 2008
|
||||||||||||||||||
Cash
flows from operating activities
|
||||||||||||||||||||
Net
loss for year
|
(763,083) | (968,720) | $ | (126,754) | $ | (146,976) | ||||||||||||||
Amortization
of office equipment and furniture
|
515 | 1,030 | 507 | 882 | ||||||||||||||||
Loss(Gain)
on disposal of short term investments
|
542,096 | 539,277 | (7,379) | (195,928) | ||||||||||||||||
Consulting
fees settled for common shares
|
5 | 20,804 | 41,288 | 80,999 | 161,955 | |||||||||||||||
Net
change in working capital components
|
||||||||||||||||||||
Other
receivables
|
(10,611) | 18,816 | (34,716) | (10,069) | ||||||||||||||||
Accounts
payable
|
(69,332) | (35,624) | (154) | (7,063) | ||||||||||||||||
Audit
and consulting fees accrued
|
(45,677) | (33,898) | (18,749) | (15,236) | ||||||||||||||||
$ | (325,288) | $ | (437,831) | $ | (106,246) | (212,435) | ||||||||||||||
Investing
activities
|
||||||||||||||||||||
Purchase
of office equipment and furniture
|
- | - | (5,256) | (5,256) | ||||||||||||||||
Purchase
of short term Investments
|
(87,115 | ) | (87,115) | (278,172) | (1,842,150) | |||||||||||||||
Net
proceeds from sale of short term investments
|
270,484 | 337,363 | 132,762 | 1,343,931 | ||||||||||||||||
$ | 183,369 | $ | 250,248 | $ | (150,666) | $ | (503,475) | |||||||||||||
Financing
activities
|
||||||||||||||||||||
Common
shares issued net of issuance costs
|
74,414 | 74,414 | - | - | ||||||||||||||||
$ | 74,414 | $ | 74,414 | $ | - | $ | - | |||||||||||||
Decrease
in cash during period
|
(67,505) | (113,169) | (256,912) | (715,910) | ||||||||||||||||
Cash
at beginning of period
|
307,294 | 352,958 | 800,064 | 1,259,062 | ||||||||||||||||
Cash
at end of period
|
239,789 | 239,789 | $ | 543,152 | $ | 543,152 | ||||||||||||||
Supplemental
disclosures
|
Non-cash
operating activities
|
||||||||||||||||||||
Consulting
fees settled for common shares and
|
5 | 80,999 | 161,955 | |||||||||||||||||
options
and expensed during the period
|
20,804 | 41,288 | ||||||||||||||||||
Consulting
fees prepaid in shares
|
5 | - | - | 123,941 | 123,941 | |||||||||||||||
$ | 20,804 | $ | 41,288 | $ | 204,940 | $ | 285,896 |
Number
of Shares
|
Capital
Stock
|
Warrants
|
Contributed
surplus
|
Accumulated
Deficit
|
Accumulated
other comprehensive loss
|
Shareholders'
Equity
|
||||||||||||||||||||||
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 | ||||||||||||||
Issued
under private placement
|
1,000,000 | 62,280 | - | 62,280 | ||||||||||||||||||||||||
Finder
fee
|
(6,228) | (6,228) | ||||||||||||||||||||||||||
Value
of warrants issued under private placement transferred to contributed
surplus
|
(39,070) | 39,070 | - | |||||||||||||||||||||||||
Shares
canceled
|
(275,000) | (64,395) | (64,395) | |||||||||||||||||||||||||
Options
revaluation upon changes in the terms
|
76,839 | 76,839) | ||||||||||||||||||||||||||
Net
loss
|
(689,415) | (689,415) | ||||||||||||||||||||||||||
Unrealised
loss on short term investments
net
of tax considered available for sale
|
(3,118,250) | (3,118,250) | ||||||||||||||||||||||||||
Balance,
March 31, 2009
|
30,820,743 | $ | 32,854,075 | $ | 2,192,927 | $ | 4,154,266 | $ | (33,335,321) | $ | (4,425,018) | $ | 1,440,929 | |||||||||||||||
Unrealised
gain on short term investments
net
of tax, considered available for sale
|
316,203 | 316,203 | ||||||||||||||||||||||||||
Net
loss for the quarter
|
(205,637) | (205,637) | ||||||||||||||||||||||||||
Balance,
June 30, 2009
|
30,820,743 | $ | 32,854,075 | $ | 2,192,927 | $ | 4,154,266 | $ | (33,540,958) | $ | (4,108,815) | $ | 1,551,495 | |||||||||||||||
Shares
canceled
|
(350,000) | (81,957 | ) | (81,957) | ||||||||||||||||||||||||
Issued
under 2009 Consultant stock compensation plan
|
100,000 | 20,542 | 20,542 | |||||||||||||||||||||||||
Issued
under private placement
|
1,500,000 | 82,682 | 82,682 | |||||||||||||||||||||||||
Finder's
fee
|
(8,268) | (8,268) | ||||||||||||||||||||||||||
Warrants
issued under private placement
|
(58,725) | 58,725 | - | |||||||||||||||||||||||||
Unrealised
gain on short term investments
net
of tax, considered available for sale
|
770,166 | 770,166 | ||||||||||||||||||||||||||
Net
loss for the quarter
|
(763,083) | (763,083) | ||||||||||||||||||||||||||
Balance,
September 30, 2009
|
32,070,743 | $ | 32,808,349 | $ | 2,251,652 | $ | 4,154,266 | $ | (34,304,041) | $ | (3,338,649) | $ | 1,571,577 | |||||||||||||||
Note
|
Six
months ended
|
Year
ended March 31
|
||||||||||||||
2009
|
2008
|
2009
|
||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||
Net
loss for period
|
$ | (968,720 | ) | $ | (146,976 | ) | $ | (689,415 | ) | |||||||
Other
comprehensive loss
|
||||||||||||||||
Unrealised
gain(loss) for period on short term investments, net of tax considered
available for sale
|
3 | 1,086,369 | (1,858,291 | ) | (3,118,250 | ) | ||||||||||
Comprehensive
income(loss)
|
117,649 | (2,005,267 | ) | (3,807,665 | ) | |||||||||||
Accumulated
other comprehensive loss
|
||||||||||||||||
Beginning
of period
|
(4,425,018 | ) | (1,306,768 | ) | (1,306,768 | ) | ||||||||||
Other
comprehensive income(loss) for period
|
1,086,369 | (1,858,291 | ) | (3,118,250 | ) | |||||||||||
Accumulated
other comprehensive loss, end of period
|
3 | $ | (3,338,649 | ) | $ | (3,165,059 | ) | $ | (4,425,018 | ) |
|
Business
combinations
|
3.
|
SHORT
TERM INVESTMENTS
|
September
30, 2009
|
March
31, 2009
|
|||||||||||||||
Carrying
average costs
|
fair
market value
|
Carrying
average costs
|
fair
market value
|
|||||||||||||
Marketable
securities
|
4,933,238 | 1,306,187 | 5,253,571 | 1,091,563 | ||||||||||||
Non-marketable
securities
|
253,610 | - | 263,010 | - | ||||||||||||
$ | 5,186,848 | $ | 1,306,187 | $ | 5,516,581 | $ | 1,091,563 | |||||||||
Unrealised
loss before tax
|
$ | (3,880,661) | $ | (4,425,018) | ||||||||||||
Movements
in unrealised (loss)gain
|
||||||||||||||||
At
beginning of period
|
(4,425,018) | $ | (1,306,768) | |||||||||||||
(loss)gain
during period
|
1,086,369 | $ | (3,118,250) | |||||||||||||
At
end of year
|
$ | (3,338,649) | $ | (4,425,018) | ||||||||||||
3.
|
SHORT
TERM INVESTMENTS – continued
|
4.
|
OFFICE
EQUIPMENT AND FURNITURE
|
Cost
|
accumulated
amortisation
|
Net
book value
|
Net
book value
|
|||||||||||||
As
at September 30, 2009
|
March
31, 2009
|
|||||||||||||||
(Audited)
|
||||||||||||||||
Office
furniture
|
4,725 | 1,663 | 3,062 | 3,402 | ||||||||||||
Computer
|
2,298 | 1,213 | 1,085 | 1,302 | ||||||||||||
Software
|
5,256 | 998 | 4,258 | 4,730 | ||||||||||||
$ | 12,279 | $ | 3,874 | $ | 8,405 | $ | 9,434 | |||||||||
Balance
at April 1, 2009
|
Deferred
during period
|
Canceled
during period
|
Expensed
during period
|
Balance
at September 30, 2009
|
||||||||||||||||
Stocks
|
20,484 | 20,804 | (81,957) | 40,669 | - | |||||||||||||||
$ | 20,484 | $ | 20,804 | $ | (81,957) | $ | 40,669 | $ | - | |||||||||||
Balance
at April 1, 2008
|
Deferred
during the year
|
Canceled
during the year
|
Expensed
during the year
|
Balance
at March 31, 2009
|
||||||||||||||||
Options
|
$ | 7,878 | $ | 76,839 | $ | - | $ | (84,717) | $ | - | ||||||||||
Stocks
|
278,018 | - | (64,395) | (193,139) | 20,484 | |||||||||||||||
$ | 285,896 | $ | 76,839 | $ | (64,395) | $ | (277,856) | $ | 20,484 | |||||||||||
Balance
at April 1, 2008
|
Deferred
during period
|
Expensed
during period
|
Balance
at September 30, 2008
|
|||||||||||||||||
Options
|
7,878 | - | (3,940) | 3,938 | ||||||||||||||||
Stocks
|
278,018 | 1 | (158,016) | 120,003 | ||||||||||||||||
$ | 285,896 | $ | 1 | $ | (161,956) | $ | 123,941 | |||||||||||||
(a)
|
In
December 2008, the directors approved payment of fee in cash to two
consultants upon their returning, for cancelation, common shares of the
Company issued earlier in settlement of the said fee. One of the
consultants, Mr. Terence Robinson returned his shares prior to March 31,
2009 and the other consultant, Mr. John Robinson returned, for
cancelation, 350,000 in July 2009 and hence cash liability of $82,000 and
related shares cancelation was accounted for by the Company during the
quarter ended September 30, 2009.
|
(b)
|
The
Company issued 50,000 common shares each to two new consultants whose
services were hired with effect from September 1, 2009. The shares issued
covered their fees for September 2009 and were valued at market price of
the Company’s common shares on the date of
issue.
|
September
30, 2009
|
March
31, 2008
|
|||||||||||||||
(Audited)
|
||||||||||||||||
Common
|
Common
|
|||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
Beginning
of period
|
30,820,743 | $ | 32,854,075 | 30,095,743 | $ | 32,901,488 | ||||||||||
Canceled
(note 5(a))
|
(350,000) | (81,957) | (275,000) | (64,395) | ||||||||||||
Issued
under 2009 Consultant stock compensation plan (a)
|
100,000 | 20,542 | ||||||||||||||
Issued
under private placement (b)
|
1,500,000 | 82,682 | 1,000,000 | 62,280 | ||||||||||||
Finder's
fee (b)
|
- | (8,268) | (6,228) | |||||||||||||
Value
assigned to warrants issued under private placement (note 8(a) (
i))
|
- | (58,725) | - | (39,070) | ||||||||||||
32,070,743 | $ | 32,808,349 | 30,820,743 | $ | 32,854,075 |
(a)
|
On
April 7, 2009, the Company registered 2009 Consultant Stock Compensation
Plan with Securities and Exchange Commission in a registration statement
under the US Securities Act of 1933. 3 million common shares of the
Company were registered under the Plan. No shares have yet been allocated
under this Plan. During September 30, 2009, 100,000 common shares were
issued to two consultants out of this plan in settlement of their fee for
the month. These shares were valued at the market price of the common
shares prevailing on the date of
issue.
|
(b)
|
On
December 12, 2008, The Board of Directors of the Company approved a
private placement to raise equity funds up to US$500,000. The private
placement consists of Units up to maximum of ten million, to be issued at
US0.05 per Unit. Each Unit would comprise one common share of the Company
and one full warrant convertible into one common share of the Company at
an exercise price of US$0.10 each within two years of the issuance of
warrant. The units and underlying common shares and warrants have not been
registered with SEC under the US Securities Act of
1933.
|
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 quarter ended September 30, 2009. The
weighted average exercise price of the outstanding stock options is
US$0.15 (March 31, 2009: $0.15, September 30, 2008:
$0.46.)
|
June30,
2009
|
March
31, 2009
|
|||||||
Number
of options oustanding and excercisable
|
4,825,000 | 4,825,000 | ||||||
Exercise
price in US$
|
0.15 | 0.15 | ||||||
Weighted
average remaining contractual life (years)
|
1.27 | 1.78 |
|
8.
|
WARRANTS
|
(a)
|
Movement
in warrants during the period are as
follows:
|
|
September
30, 2009
|
March
31, 2009
|
|||||||||||||||||||||
(Audited)
|
||||||||||||||||||||||
#
of warrants
|
Weighted
average exercise price
|
Fair
value
|
#
of warrants
|
Weighted
average exercise price
|
Fair
value
|
|||||||||||||||||
13,846,420 | 0.24 | 2,192,927 | 12,846,420 | 0.44 | 2,153,857 | |||||||||||||||||
1,500,000 | 0.10 | 58,725 | 1,000,000 | 0.1 | 39,070 | |||||||||||||||||
15,346,420 | 0.23 | 2,251,652 | 13,846,420 | 0.24 | 2,192,927 |
(i)
|
The
company issued 1.5 million warrants under a 2009 private placement
relating to Units subscribed during the current quarter as explained in
Note 6(a). These warrants are convertible into equal number of common
shares at an exercise price of US$0.10 per warrant and expire within two
years of their issue.
|
|
The
fair value of these warrants has been estimated using a Black-Scholes
option price model with the following
assumptions:
|
Risk
free interest rate
|
1%
|
Expected
dividend
|
nil
|
Expected
volatility
|
185%
|
Expected
life
|
730
days
|
Market
price
|
US$0.35
|
|
The
fair value of the warrants as per the Black-Scholes option price model
amounted to $475,353. Using the relative fair value method, an amount of
$58,725 (87%) has been accounted for as reduction in value of shares and
increase in value of warrants.
|
|
Option
price models used for calculating fair value of warrants require input of
highly subjective assumptions including the expected price volatility.
Changes in the subjective input assumptions can materially affect the fair
value estimate, and therefore the models do not necessarily provide a
reliable measure of the fair value of the Company’s
warrants.
|
|
(b) Details
of weighted average remaining life of the warrants granted and outstanding
are as follows:
|
September
30, 2009
|
March
31, 2009
|
|||||||||||||||||
(Audited)
|
||||||||||||||||||
Warrants
outstanding & excercisable
|
Warrants
outstanding & excercisable
|
|||||||||||||||||
Exercise
price in US$
|
Number
|
Weighted
average remaining contractual life (years)
|
Number
|
Weighted
average remaining contractual life (years)
|
||||||||||||||
0.25 | 12,846,420 | 0.75 | 12,846,420 | 0.29 | ||||||||||||||
0.10 | 2,500,000 | 1.75 | 1,000,000 | 1.88 | ||||||||||||||
0.23 | 15,346,420 | 0.92 | 13,846,420 | 0.40 |
10.
|
CONSULTING
FEE
|
Three
months ended
|
Six
months ended
|
Three
months ended
|
Six
months ended
|
|||||||||||||
September
30, 2009
|
September
30, 2008
|
|||||||||||||||
Fees
settled in stocks and options (Note 5)
|
(61,772 | ) | (41,288 | ) | 80,999 | 161,956 | ||||||||||
Fees
settled for cash
|
173,036 | 238,900 | 5,506 | 35,658 | ||||||||||||
$ | 111,264 | $ | 197,612 | $ | 86,505 | $ | 197,614 |
(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
|
(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. Mr. Shah was approved cash fee of $10,000
plus taxes per month for the year ending December 31, 2009 for his
services. Further, the contract provides for a lump sum compensation of
US$250,000 for early termination of the contract without cause. The
contract also provides for entitlement to stock compensation and stock
options under appropriate 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. On august 4, 2009, this contract was
renewed for another five years effective April 1, 2009. The renewed
contract provides for a fixed monthly fee of $10,000 plus taxes. The
Consultant will also be entitled to stock compensation and stock options
under appropriate plans as may be decided by the board of directors from
time to time.
|
(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 provides 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. A new Consulting
Contract was signed with Mr. John Robinson on July 1, 2009 for period to
March 31, 2014. The Contract provides for a fixed monthly fee of $8,500
plus taxes. The Consultant will also be entitled to stock compensation and
stock options under appropriate plans as may be decided by the board of
directors from time to time.
|
|
(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 $
371,000.
|
(i)
|
Included
in shareholders information expense is $68,812 (2008 – $61,599) 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 $9,370 for rent (2008:
$8,589).
|
(iii)
|
Business
expenses of $9,879 (2008: $9,583) were reimbursed to directors of the
corporation and $39,262 (2008 - $34,007) to a key consultant and a former
chief executive officer of the
Company.
|
(iv)
|
Consulting
fees include cash fee paid to directors for services of $65,000 (2008: $
25,000). Fees prepaid to a director $2,402 (2008: $ 2,168). Cash fee paid
to key consultant and a former chief executive officer of the Company was
$60,000 (2008: nil)
|
(v)
|
Accounts
payable includes $21,999 (2008: $11,347) due to CCC, $13,000 (2008:
$2,803) due to directors and $10,500 (2008: $2,723) due to a key
consultant and a former chief executive officer of the
Company.
|
(vi)
|
Included
in short term investments is an investment of $200,000 (2008: $200,000) 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
September 30, 2009 (September 30, 2008:
$nil)
|
(viii)
|
Included
in other receivable is a fee advance of $70,000 made to a director. (2008:
$ 40,000). The advance is repayable when the market price of the common
shares of the Company stays at US$0.50 or above for a consecutive period
of three months. These advances do not carry any
interest.
|
(ix)
|
Finders
fee of $ 8,268 (2008: $ nil) was accrued to CCC in connection with the
private placement.
|
16.
|
DIFFERENCES
BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
|
17.
|
SUBSEQUENT
EVENTS
|
|
Subsequent
events have been evaluated through November 6, 2009 when they were
available to be issued.
|
|
Key
events are as follows:
|
(a)
|
The
Company completed its December 2008 private
placement by October 13, 2009 and issued an additional 7.5
million Units for proceeds of $359,252 net of finder’s fee at
10% of $39,917.
|
17.
|
SUBSEQUENT
EVENTS - continued
|
(b)
|
The
Company acquired on November 19, 2009, through its wholly owned
subsidiary, Bontan Oil and Gas Corporation, an indirect 71.63% working
interest in two drilling licenses and one exploration permit in the
Levantine Basin, 40 kilometers off the West coast of Israel in the eastern
Mediterranean (“Project Assets”). Petroleum License 347 (“Mira”) and
Petroleum License 348 (“Sarah”) cover approximately 198,000 acres (803 sq.
kilometers), and Petroleum Preliminary Permit 199 (“Benjamin”), covers
approximately 461,000 acres (1,865 sq
kilometers).
|
Quarter
ended
|
Sept.
30
|
June
30
|
Mar
31
|
Dec.
31
|
Sept.30
|
Jun-30
|
Mar-31
|
Dec.
31
|
||||||||||||||||||||||||
2009
|
2009
|
2009
|
2008
|
2008
|
2008
|
2008
|
2007
|
|||||||||||||||||||||||||
Total
Revenue
|
(542 | ) | 3 | (150 | ) | 1 | 9 | 193 | 156 | 18 | ||||||||||||||||||||||
Net
(loss) income
|
(763 | ) | (206 | ) | (266 | ) | (276 | ) | (127 | ) | (20 | ) | 23 | (170 | ) | |||||||||||||||||
Working
capital
|
1,564 | 1,542 | 1,432 | 1,694 | 3,164 | 6,231 | 5,174 | 5,692 | ||||||||||||||||||||||||
Shareholders
equity
|
1,572 | 1,552 | 1,441 | 1,705 | 3,175 | 6,237 | 5,180 | 5,694 | ||||||||||||||||||||||||
Net
loss per share - basic and diluted
|
$ | (0.02 | ) | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.01 | ) | $ | - | $ | - | $ | - | $ | (0.01 | ) |
As
at September 30, 2009 (a) & (b)
|
As
at November 20, 2009
|
|
Common
shares issued and outstanding
|
32,070,743
|
48,338,429
|
Warrants
issued and outstanding
|
15,346,420
|
39,199,478
|
Options
granted but not yet exercised
|
4,825,000
|
4,825,000
|
(a)
|
Warrants
are convertible into equal number of common shares of the Company within
two years of their issuance or a period as may be extended from time to
time, at average exercise price of $0.23. These warrants have weighted
average remaining contractual life of 0.92
years.
|
(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
approximately 1.27 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 September 30
|
2009
|
2008
|
in
000' CDN $
|
in
000' CDN $
|
|
Income
|
(542)
|
9
|
Expenses
|
(221)
|
(136)
|
Net
loss for period
|
(763)
|
(127)
|
Deficit
at end of period
|
(34,304)
|
(32,793)
|
a.
|
Completing
private placement to raise US$ 500,000 that was announced previously in
December 2009. This was completed in October
2009.
|
b.
|
Reviewing
various short term investments in our investment portfolio and disposing
off significant portion of those investments which indicated declining
values.
|
c.
|
Negotiating
a new project involving certain licenses and permit to explore oil and gas
in an offshore location off the coast of Israel in partnership with an
experienced oil and gas company. The Company acquired 71.63% working
interest in November 2009.
|
Three
months ended September 30
|
2009
|
2008
|
Operating
expenses
|
$ 77,778
|
$ 73,418
|
Consulting
fee and payroll
|
121,467
|
96,377
|
Exchange
loss (gain)
|
21,742
|
(33,704)
|
$ 220,987
|
$ 136,091
|
Three
months ended September 30
|
2009
|
2008
|
travel,
meals and promotions
|
$ 16,870
|
$ 11,653
|
Shareholder
information
|
34,679
|
34,041
|
Professional
fees
|
8,592
|
9,862
|
Other
|
17,637
|
17,862
|
$ 77,778
|
$ 73,418
|
|
a.
|
Fee
settled in common shares represented shares previously allotted to Mr.
John Robinson, a consultant for his service being deferred and now
expensed for the period. However, Mr. John Robinson returned all the
shares – 350,000 common shares of the Company – on August 12, 2009 for
cancelation and instead was paid cash fee of $82,000 as approved by the
board of directors of the company. This transaction will be accounted for
in the second quarter ending September 2009. ( for the 2008 period, three
consultants were issued shares in settlement of their fees – Mr. Kam Shah,
CEO, Mr. Terence Robinson, key consultant and Mr. John
Robinson)
|
b.
|
Fees
settled in cash consisted of fee of $30,000 each paid to Mr. Kam Shah, the
chief executive and financial officer and Mr. Terence Robinson, a key
consultant for the quarter. The balance of the fee was paid to the two
independent directors for their services as members of the audit
committee. ( 2008 period cash fee included $20,000 paid to Mr. Shah for
services)
|
c.
|
The
administrative assistant was hired as an employee in May 2008 for the
first time. The payroll reflected the salary and related expenses in
connection with this position. In prior periods, administrative work used
to be carried out by a contract
person.
|
Exchange
loss related to translation losses 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 4% cash and short
term investments are in US dollars.
|
During
the quarter ended September 30, 2009, Canadian dollar strengthened against
US dollar – from CDN $ 1.13 at June 30, 2009 per US$ 1 to 1.07
at September 30, 2009 – over 5% decline and hence US dollar based assets
had lower Canadian values on translation at September 30, 2009 resulting
in an exchange loss of approximately
$21,700.
|
March
31,
|
September
30, 2009
|
March
31, 2009
|
||||||||||||||||||||||
in 000'
|
||||||||||||||||||||||||
#
of shares
|
cost
|
fair
value
|
#
of shares
|
cost
|
fair
value
|
|||||||||||||||||||
Marketable
Securities
|
||||||||||||||||||||||||
Brownstone
Ventures Inc.
|
1,292 | 1869 | 710 | 1,227 | 1838 | 362 | ||||||||||||||||||
Roadrunner
Oil & Gas Inc.
|
1,679 | 643 | 151 | 1,529 | 627 | 145 | ||||||||||||||||||
Skana
Capital Corp
|
773 | 706 | 201 | 773 | 706 | 186 | ||||||||||||||||||
9
(March 31, 2009: 23 ) other public companies - mainly resource
sector
|
1715 | 244 | 2082 | 399 | ||||||||||||||||||||
$ | 4,933 | $ | 1,306 | $ | 5,253 | $ | 1,092 | |||||||||||||||||
Non-marketable
securities
|
||||||||||||||||||||||||
Cookee
Corp
|
1,000 | 200 | - | 1,000 | 200 | - | ||||||||||||||||||
One
other private company ( 2008: two private companies,
2007: )
|
54 | - | 63 | - | ||||||||||||||||||||
$ | 254 | $ | - | $ | 263 | $ | - | |||||||||||||||||
$ | 5,187 | $ | 1,306 | $ | 5,516 | $ | 1,092 | |||||||||||||||||
1.
|
Current
Capital Corp. (CCC). CCC is a related party in following ways
–
|
a.
|
Director/President
of CCC, Mr. John Robinson is a consultant with
Bontan
|
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.
|
d.
|
CCC
and John Robinson hold significant shares, options and warrants in
Bontan.
|
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.
|
|
•
Determine projected impact of adopting IFRS on financial statements and
develop accounting
processes
|
1.
|
The
Company completed its December 2008 private placement by October 13, 2009
and issued an additional 7.5 million Units for proceeds of $359,252 net of
finder’s fee at 10% of $39,917.
|
2.
|
The
Company acquired on November 19, 2009, through its wholly owned
subsidiary, Bontan Oil and Gas Corporation, an indirect 71.63% working
interest in two drilling licenses and one exploration permit in the
Levantine Basin, 40 kilometres off the West coast of Israel in the eastern
Mediterranean (“Project Assets”). Petroleum License 347 (“Mira”) and
Petroleum License 348 (“Sarah”) cover approximately 198,000 acres (803 sq.
kilometres), and Petroleum Preliminary Permit 199 (“Benjamin”), covers
approximately 461,000 acres (1,865 sq
kilometres).
|