Province
of Ontario
(State
or other jurisdiction of
incorporation
or organization)
|
1382
(Primary
Standard Industrial
Classification
Code Number)
|
N/A
(I.R.S.
Employer
Identification
No.)
|
Title
of Each Class of Securities to be Registered
|
Amount
to be Registered
|
Proposed
Maximum Offering Price Per Share
|
Proposed
Maximum Aggregate Offering Price
|
Amount
of Registration Fee
|
Common
Shares, no par value
|
26,342,686
|
$0.33(1)
|
$8,693,086.38(1)
|
$619.82
|
Common
Shares underlying Warrants
|
22,853,058
|
$4.00(2)
|
$91,412,232.00(2)
|
$6,517.69
|
Common
Shares underlying Warrants
|
17,747,500
|
$0.35(2)
|
$6,211,625.00(2)
|
$442.89
|
Common
Shares underlying Warrants
|
11,000,000
|
$0.10(2)
|
$1,100,000.00(2)
|
$78.43
|
Total
|
77,943,244
|
$7,658.83
|
|
1.
Estimated pursuant to Rule 457(c) solely for the purpose of calculating
the registration fee based on the average of the bid and asked prices on
February 12, 2010, as reported on the OTC Bulletin
Board.
|
|
2.
Calculated in accordance with Rule 457(g) based on the exercise price of
the warrants.
|
·
|
26,342,686
common shares;
|
·
|
22,853,058
common shares issuable upon exercise of warrants at an exercise price of
USD $4.00 per share;
|
·
|
10,747,500
common shares issuable upon exercise of warrants at an exercise price of
USD $0.35 per share;
|
·
|
7,000,000
common shares issuable upon exercise of warrants, which have a cashless
exercise feature, at an exercise price of USD $0.35 per share;
and
|
·
|
11,000,000
common shares issuable upon exercise of warrants at an exercise price of
USD $0.10 per share.
|
ABOUT
THE PROSPECTUS
|
4 |
PROSPECTUS
SUMMARY
|
5 |
RISK
FACTORS
|
6 |
SPECIAL
NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
10 |
IDENTITY
OF DIRECTORS, SENIOR MANAMGEMENT & ADVISORS
|
11 |
KEY
INFORMATION
|
11 |
INFORMATION
ABOUT BONTAN
|
13 |
OPERATING
AND FINANCIAL REVIEW & PROSPECTS
|
17 |
DIRECTORS,
SENIOR MANAMGEMENT & EMPLYEES
|
25 |
MAJOR
SHAREHOLDERS & RELATED PARTY TRANSACTIONS
|
28 |
FINANCIAL
INFORMATION
|
30 |
THE
OFFER AND LISTING
|
32 |
ADDITIONAL
INFORMATION
|
35 |
QUANTITATIVE
& QUALITATIVE DISCLOUSRES ABOUT MARKET RISK
|
44 |
DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES |
46
|
DISCLOSURE OF COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT LIABILITIES |
46
|
ENFORACEABILITY OF CIVIL LIABILITIES |
46
|
FINANCIAL STATEMENTS |
47
|
|
•
|
the
nature and timing of drilling and operational
activities;
|
•
|
the
timing and amount of capital expenditures;
|
|
•
|
the
operator’s expertise and financial resources;
|
|
•
|
the
approval of other participants in drilling
wells; and
|
|
•
|
the
operator’s selection of suitable
technology.
|
·
|
seeking
to acquire desirable producing properties or new leases for future
exploration;
|
|
·
|
marketing
our crude oil and natural gas
production;
|
·
|
seeking
to acquire the equipment and expertise necessary to operate and develop
properties; and
|
|
·
|
attracting
and retaining employees with certain
skills.
|
·
|
changes
in supply and demand for oil and natural gas;
|
|
·
|
actions
taken by foreign oil and gas producing nations;
|
|
·
|
political
conditions and events (including political instability or armed conflict)
in oil or natural gas producing regions;
|
|
·
|
the
level of global oil and natural gas inventories and oil refining
capacity;
|
|
·
|
the
price and level of imports of foreign oil and natural
gas;
|
|
·
|
the
price and availability of alternative fuels;
|
|
·
|
the
availability of pipeline capacity and infrastructure;
|
|
·
|
the
availability of oil transportation and refining
capacity;
|
|
·
|
weather
conditions;
|
|
·
|
speculation
as to future prices of oil and natural gas and speculative trading of oil
or natural gas futures contracts;
|
|
·
|
domestic
and foreign governmental regulations and taxes; and
|
|
·
|
global
economic conditions.
|
·
|
environmental
hazards, such as natural gas leaks, pipeline ruptures and
spills;
|
|
·
|
fires;
|
|
·
|
explosions,
blowouts and cratering
|
|
·
|
unexpected
or unusual forrnations;
|
|
·
|
pressures;
|
|
·
|
facility
or equipment malfunctions;
|
|
·
|
unexpected
operational events;
|
|
·
|
shortages
of skilled personnel;
|
|
·
|
shortages
or delivery delays of drilling rigs and equipment;
|
|
·
|
compliance
with environmental and other regulatory requirements;
|
|
·
|
adverse
weather conditions; and
|
|
·
|
natural
disasters.
|
·
|
Expansion
of the scope of IPC Cayman’s business beyond the acquisition, development
and potential farmout or sale of the Mira and Sarah licenses and Benjamin
permit and any license that may be issued in lieu of such permit and any
other oil and gas exploration and development activity within the offshore
or onshore areas of the State of
Israel;
|
·
|
Sale
or merger of IPC Cayman or sale or other disposition of all or
substantially all of the assets of IPC Cayman (other than a sale or
farmout to an industry partner in connection with a commitment to conduct
exploratory or development operations on the licenses and
permit);
|
·
|
Admit
additional owners to IPC Cayman;
|
·
|
Liquidate
IPC Cayman;
|
·
|
Enter
into any contract or agreement between IPC Cayman and International Three
Crown Petroleum or any affiliate;
|
·
|
Modify
any compensation arrangement between the Project Company and International
Three Crown Petroleum and any affiliate;
and
|
·
|
Amend
the organizational and internal operating documents of IPC
Cayman.
|
Name
and Position
|
Business
Address
|
Position
|
||
Kam
Shah
|
47
Avenue Road, Suite 200
Toronto,
Ontario, Canada M5R 2G3
|
CEO,
CFO and
Director
|
||
Dean
Bradley
|
9300
Normandy Blvd., Suite 511
Jacksonville,
Florida 32221
|
Director
|
||
Brett
Rees
|
114
Newport Avenue
Toronto,
Ontario M1L 1J5
|
Director
|
||
Terence
Robinson
|
47
Avenue Road, Suite 200
Toronto,
Ontario, Canada M5R 2G3
|
Consultant
|
Six
Months Ended
September
30,
|
Fiscal
Year Ended March 31,
|
|||||||
2009
|
2008
|
2009
|
2008
|
2007
|
2006
|
2005
|
||
(Unaudited)
|
|
(Restated)
|
(Restated)
|
|||||
Revenue
|
-
|
$201,837
|
$52,937
|
$321,755
|
$743,786
|
$1,857,647
|
$418,861
|
|
Loss
from continuing operations
|
(968,720)
|
(146,976)
|
(689,415)
|
(571,799)
|
(164,043)
|
(4,784,933)
|
(4,876,898)
|
|
Loss
from discontinued operations
|
-
|
-
|
-
|
-
|
-
|
-
|
(179,678)
|
|
Net
Loss
|
(968,720)
|
(146,976)
|
(689,415)
|
(571,799)
|
(164,043)
|
(4,784,933)
|
(5,056,576)
|
|
Net
loss per share (1)
|
(0.03)
|
(0.00)
|
(0.02)
|
(0.02)
|
(0.01)
|
(0.31)
|
(0.43)
|
|
Working
capital
|
1,563,172
|
3,164,251
|
1,431,495
|
5,173,892
|
6,624,466
|
5,285,784
|
4,734,269
|
|
Total
assets
|
1,654,073
|
3,211,556
|
1,592,947
|
5,239,122
|
6,672,918
|
5,450,772
|
5,075,158
|
|
Capital
stock
|
32,808,349
|
32,901,488
|
32,854,075
|
32,901,488
|
32,413,811
|
32,175,000
|
28,280,890
|
|
Warrants
|
2,251,652
|
2,153,857
|
2,192,927
|
2,153,857
|
2,215,213
|
951,299
|
-
|
|
Contributed
surplus
|
4,154,266
|
4,077,427
|
4,154,266
|
4,077,427
|
4,069,549
|
4,069,549
|
3,795,078
|
|
Accumulated
other comprehensive loss
|
(3,338,649)
|
(3,165,059)
|
(4,425,018)
|
(1,306,768)
|
||||
Shareholders'
equity
|
$1,571,577
|
$3,174,831
|
$1,440,929
|
$5,180,098
|
$6,624,466
|
$5,285,784
|
$4,950,837
|
|
Weighted
average number of shares outstanding ( 2 )
|
30,912,410
|
30,095,743
|
30,170,743
|
28,840,653
|
27,472,703
|
15,655,023
|
11,700,303
|
Six
Months Ended
September
30,
|
Fiscal
Year Ended March 31,
|
||||||
2009
|
2008
|
2009
|
2008
|
2007
|
2006
|
2005
|
|
(Unaudited)
|
|||||||
Loss
for year
|
($968,720)
|
($146,976
|
($689,415)
|
($571,799)
|
($52,384)
|
($4,590,175)
|
($5,238,898)
|
Comprehensive
Income (Loss)
|
$117,649
|
($2,005,267)
|
($3,807,665)
|
($2,838,269)
|
$795,658
|
($4,038,005)
|
($5,273,144)
|
Loss
per share -Basic and diluted
|
($0.03)
|
($0.00)
|
($0.02)
|
($0.02)
|
$0.00
|
($0.29)
|
($0.45)
|
Total
assets
|
$1,654,073
|
$3,211,556
|
$1,592,947
|
$5,239,122
|
$7,632,619
|
$6,197,700
|
$4,858,590
|
Shareholders'
equity
|
$1,571,577
|
$3,174,831
|
$1,440,929
|
$5,180,098
|
$7,584,167
|
$6,032,712
|
$4,734,269
|
August
2009
|
September
2009
|
October
2009
|
November
2009
|
December
2009
|
January
2010
|
|
High
for period
|
$0.91
|
$0.92
|
$0.94
|
$0.94
|
$0.94
|
$0.94
|
Low
for period
|
$0.92
|
$0.93
|
$0.95
|
$0.95
|
$0.95
|
$0.98
|
Year
Ended March 31,
|
2009
|
2008
|
2007
|
2006
|
2005
|
Average
for the year
|
0.89
|
0.97
|
0.88
|
0.84
|
0.79
|
As
of September 30, 2009
|
||||
Actual
|
As
Adjusted
|
|||
(unaudited)
|
(unaudited)
|
|||
Promissory
Notes
|
--
|
$
1,100,000
|
||
Shareholders'
equity:
|
||||
Capital
stock
|
32,808,349
|
35,524,988
|
||
Warrants
|
2,251,652
|
7,825,189
|
||
Contributed
surplus
|
4,154,266
|
4,154,266
|
||
Accumulated
other comprehensive loss
|
(3,338,649)
|
(3,338,649
|
||
Accumulated
deficit
|
(34,304,041)
|
(34,304,041)
|
||
Total
Shareholders' equity
|
$
1,571,577
|
$9,861,753
|
||
Total
capitalization
|
$1,571,577
|
$10,961,753
|
||
Common
shares issued and outstanding
|
32,070,743
|
40,688,429
|
·
|
Expansion
of the scope of IPC Cayman’s business beyond the acquisition, development
and potential farmout or sale of the Mira and Sarah licenses and Benjamin
permit and any license that may be issued in lieu of such permit and any
other oil and gas exploration and development activity within the offshore
or onshore areas of the State of
Israel;
|
·
|
Sale
or merger of IPC Cayman or sale or other disposition of all or
substantially all of the assets of IPC Cayman (other than a sale or
farmout to an industry partner in connection with a commitment to conduct
exploratory or development operations on the licenses and
permit);
|
·
|
Admit
additional owners to IPC Cayman;
|
·
|
Liquidate
IPC Cayman;
|
·
|
Enter
into any contract or agreement between IPC Cayman and International Three
Crown Petroleum
or any affiliate;
|
·
|
Modify
any compensation arrangement between the Project Company and International
Three Crown Petroleum and any affiliate;
and
|
·
|
Amend
the organizational and internal operating documents of IPC
Cayman.
|
·
|
Preliminary
permit. The
preliminary permit allows a prospector to conduct preliminary
investigations, such as field geology, airborne magnetometer surveys and
seismic data acquisition, but does not allow test drilling. The holder of
a preliminary permit is entitled to request a priority right on the permit
area, which, if granted, prevents an award of petroleum rights on the
permit area to any other party. The priority right may be granted for a
period not to exceed 18 months. The maximum area for an offshore
preliminary permit is 4,000,000 dunam. One dunam is equal to 1,000 square
meters (approximately .24711 of an acre). There are no restrictions as to
the number of permits that may be held by one prospector. However, the
petroleum regulations mandate that the prospector demonstrate that he
possesses requisite experience and financial resources necessary to
execute a plan of operation.
|
·
|
License. A license grants the
exclusive right for further exploration work and requires the drilling of
one or more test wells. The initial term of a license is up to three years
and it may be extended for up to an additional four years. An offshore
license area may not exceed 400,000 dunam (approximately 98,800 acres). No
one entity may hold more than twelve licenses or hold more than a total of
four million dunam in aggregate license
area.
|
·
|
Production
lease. Upon
discovery of petroleum in commercial quantities in the area of a license,
a licensee has a statutory "right" to receive a production lease. The
initial lease term is 30 years, extendable up to a maximum period of 50
years. A lease confers upon the lessee the exclusive right to explore for
and produce petroleum in the lease area and requires the lessee to produce
petroleum in commercial quantities (or pursue test or development
drilling). The lessee is entitled to transport and market the petroleum
produced, subject, however, to the right of the government to require the
lessee to supply local needs first, at market
price.
|
Six months
ended September 30,
|
2009
|
2008
|
|||
(CDN
$)
|
|||||
Revenue
|
-
|
201,837
|
|||
Expenses
|
(968,725)
|
(348,813)
|
|||
Net
loss for period
|
(968,720)
|
(146,976)
|
|||
Deficit
at end of period
|
(34,304,041)
|
(32,792,882)
|
a.
|
Preparation
of annual consolidated financial statements and completion of their
audit.
|
b.
|
Conducting
a private placement to raise USD $500,000, which was completed in October
2009.
|
c.
|
Reviewing
various short term investments in our investment portfolio and disposed of
a significant portion of those investments that indicated declining
values.
|
d.
|
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 partner. In November 2009, we acquired a 71.63%
working interest in the offshore Israel
project.
|
Six months
ended September 30,
|
2009
|
2008
|
|
Operating
Expenses
|
$165,349
|
$153,864
|
|
Consulting
Fee and Payroll
|
219,332
|
212,917
|
|
Exchange
loss (gain)
|
44,762
|
(17,968)
|
|
$429,443
|
$348,813
|
Six months
ended September 30,
|
2009
|
2008
|
|
Travel,
meals and promotions
|
$37,658
|
$31,622
|
|
Shareholder
information
|
71,917
|
64,500
|
|
Professional
Fees
|
18,873
|
14,011
|
|
Other
|
36,901
|
43,731
|
|
$165,349
|
$153,864
|
Six months
ended September 30,
|
2009
|
2008
|
|
Fees
settled in common shares
|
(41,288)
|
159,985
|
|
Fees
settled in options
|
0
|
1,970
|
|
Fees
settled in cash
|
238,900
|
35,658
|
|
Payroll
|
21,720
|
15,304
|
|
$219,332
|
$212,917
|
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 – on August 12, 2009 for cancelation and
instead was paid cash fee of $82,000 as approved by our board of
directors. This transaction has been 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 $10,000 per month each paid to Mr. Kam
Shah and Mr. Terence Robinson. The balance of the fees included fees paid
to the two independent directors for their services as members of the
audit committee. (2008 period cash fee included $20,000 paid to Mr. Shah
for services).
|
c.
|
An
administrative assistant was hired as an employee in May 2008 for the
first time. Payroll reflects the salary and related expenses in connection
with this position. In prior periods, administrative work was carried out
by a contract person.
|
Year
Ended March 31
|
2009
|
2008
|
2007
|
|||||||
(CDN$)
|
||||||||||
Revenue
|
52,937
|
321,755
|
743,786
|
|||||||
Expense
|
(742,352)
|
(893,554)
|
(907,829)
|
|||||||
Net
loss for year
|
(689,415)
|
(571,799)
|
(164,043)
|
|||||||
Deficit
at end of year
|
(33,335,321)
|
(32,645,906)
|
(32,074,107)
|
1.
|
Management
continued to look for suitable business proposals and projects to
participate into. We received several projects during the year of which
about fifteen were reviewed and discussed in detail. Many of these related
to emerging high technology projects, resource sector exploration and
development projects. Unfortunately, we were unable to conclude
successfully in any of these business proposals. They were either too
pricey compared to the expected growth and returns or they carried
considerable debts and other commitments which would affect their ability
to achieve their stated targets. We also looked at possibilities of
merging with existing businesses. Our efforts at getting a project or a
business that can that can get us back into working mode and enhance our
shareholders value still continue.
|
2.
|
We
also had to spend considerable time and efforts in continually monitoring
our short term investments. These investments which represented our
surplus funds earmarked for future projects suffered adversely in value
due to deteriorating economic conditions during the past several months.
We were however able to dispose of some of these holdings at reasonable
profits whenever opportunities arose. Some of our key investments,
although suffered value depreciation on a temporary basis, do reflect
strong possibility of full recovery in the near future. We have discussed
these investments later in this
report.
|
3.
|
We
revised the terms of our outstanding options and warrants by extending
their maturity dates and reducing their exercise prices to ensure that
these instruments continue to provide easy access to further cash flows
from our existing shareholders. Refer to notes 7 and 8 of the consolidated
financial statements for fiscal 2009 which form part of this report for
further details.
|
4.
|
We
also attempted to initiate a private placement to raise up to USD
$500,000. However, this proved difficult due to our inability to secure a
business project and extremely adverse market conditions. Nonetheless, we
were able to get new investors to invest USD $50,000. We have for now kept
this private placement open.
|
5.
|
We
adopted two new accounting standards and an amendment to an existing
accounting standard issued by the Canadian Institute of Chartered
Accountants during the fiscal year 2009 on a prospective basis. These are
more fully explained in note 2 to our consolidated financial statements
for the fiscal year 2009 included in this
prospectus.
|
|
1.
|
Management
received and evaluated twenty two business proposals during the fiscal
2008. Eight in Oil and Gas sector, four in health and pharmaceutical
sector, five in Internet and high technology sector, four in alternative
energy sector and one was in banking sector. Unfortunately, none of these
projects met with our acceptance criteria. they were either not supported
by technically experienced partners or were too expensive to be profitable
for us or highly speculative in nature with relatively longer potential
payback period.
|
|
2.
|
We
carried out a formal evaluation of design and operation of our internal
controls over financial reporting based on the framework and criteria
established in Internal Control-Integrated Framework issued by the
Committee of Sponsoring Organisations of the Treadway Commission. The
evaluation resulted in a formal development of an internal control manual
which was updated as at March 31, 2008 and will be followed to ensure
adequate controls on our financial reporting and also to ensure
compliance with the relevant statutory requirements in Canada and the
United States.
|
|
3.
|
During
the fiscal year 2008, we developed a supplementary plan to the existing
2007 Consultant Stock Compensation Plan to add one million common shares
to the existing Plan. The supplemental plan was registered with the
Securities and Exchange Commission on December 12,
2007.
|
|
4.
|
The
surplus funds were continued to be invested in marketable securities.
Approximately $2 million were realised from the sales and $3.4 million
were invested during the fiscal year
2008.
|
|
5.
|
We
adopted two new accounting standards issued by the Canadian Institute of
Chartered Accountants as of April 1, 2007 on a prospective basis. These
are more fully explained in note 2 to our consolidated financial
statements for the fiscal year 2008 included in this
prospectus.
|
|
6.
|
We
corrected an error in valuation of warrants and share capital
retroactively as more fully explained in note 9(a) (ii) to our
consolidated financial statements for the fiscal year 2008 included in
this prospectus.
|
1.
|
We
completed a private placement on April 16, 2006, raising an additional
$1.3 million between April 1, 2006 and the closing date. In this
connection, the Company paid finder’s fee at 10% in cash and 10%
(1,040,000) in warrants to Current Capital Corp., a related
party.
|
2.
|
We
initiated preparation of a prospectus and registration statement in Form
F-3 for submission to U.S. Securities and Exchange Commission in respect
of shares issued and issuable under warrants issued under a private
placement completed in April 2006. The prospectus became effective on
November 30, 2006.
|
3.
|
Our
directors approved a new plan – 2007 Consultants Stock Compensation Plan
covering 1.5 million common shares for issuance to consultants in
settlement of their fees for services to be rendered during 2007. The Plan
was formally filed with a registration statement Form S-8 with U.S.
Securities and Exchange Commission and became effective on January 16,
2007.
|
4.
|
We
received several exploration participation proposals during the
year. We carried out detailed due diligence on three oil
project proposals but eventually decided against participating in any of
them due to unsatisfactory results of the due
diligence.
|
5.
|
The
surplus funds continued to be invested in short term marketable
securities. The cash and marketable securities at fair market value of at
March 31, 2007 were $7.3 million compared to $5.8 million as at March 31,
2006. During the fiscal 2007, we earned approximately 27% return on our
short term investments of an average of approximately $2.6
million.
|
Fiscal
year ended March 31,
|
2009
|
2008
|
2007
|
Realized
gain on disposal of short term investments
|
$ 45,036
|
$ 248,455
|
$ 650,508
|
Interest
|
7,901
|
73,300
|
93,278
|
$ 52,937
|
$ 321,755
|
$ 743,786
|
Fiscal
year ended March 31,
|
2009
|
2008
|
2007
|
Operating
expenses
|
$ 319,081
|
$ 355,248
|
$ 373,594
|
Consulting
fee & payroll
|
480,050
|
396,465
|
418,434
|
Exchange
(gain)loss
|
(119,789)
|
141,841
|
111,659
|
Write
off of short term investment
|
63,010
|
||
Write
off of interest in gas exploration project
|
-
|
-
|
4,142
|
$ 742,352
|
$ 893,554
|
$ 907,829
|
Fiscal
year ended March 31,
|
2009
|
2008
|
2007
|
Travel,
meals and entertainment
|
$
66,896
|
$ 120,008
|
$ 108,266
|
Shareholder
information
|
144,757
|
133,502
|
149,105
|
Professional
fees
|
27,844
|
34,601
|
53,084
|
Other
|
79,584
|
67,137
|
63,139
|
$ 319,081
|
$ 355,248
|
$ 373,594
|
Fiscal
Year Ended March 31,
|
2009
|
2008
|
2007
|
||
Fees
settled in common shares
|
193,139
|
314,248
|
367,973
|
||
Fee
settled by issuance of options
|
84,717
|
-
|
-
|
||
Fee
settled in cash
|
166,928
|
82,217
|
50,461
|
||
Payroll
|
35,266
|
-
|
-
|
||
$ 480,050
|
$ 396,465
|
$418,434
|
1.
|
Fees
were paid in the form of common shares paid for their services in common
shares - Mr. Kam Shah, the chief executive officer and chief financial
officer, Mr. Terence Robinson, a key consultant, and Mr. John Robinson, a
key consultant. No new shares were issued during the fiscal
year.
|
2.
|
Mr.
Terence Robinson returned 275,000 shares previously issued as compensation
for cancelation and instead requested cash payment. This reduced stock
compensation costs by $64,395 and increased cash compensation by an agreed
sum of $60,000.
|
3.
|
Option
value included $76,839 resulting from the changes in terms of the existing
options. These changes involved reduction in the exercise value and
extension of the expiry dates as more fully explained in note 7 (i) to the
consolidated financial statements for the fiscal
2009.
|
4.
|
The
balance of the options were issued to the two independent directors as
part of their fees in their capacity as audit committee
members.
|
5.
|
Majority
of cash fee comprised $90,000 fee to Mr. Terence Robinson, including
$60,000 on account of shares returned for cancellation as explained in 2.
above. And $50,000 to Kam Shah.
|
6.
|
An
administrative assistant was hired as an employee in May 2008 for the
first time. Payroll reflected the salary and related expenses in
connection with this position. In prior periods, administrative work was
carried out by a contract person.
|
#
|
Name
|
Period
of service
|
#
of shares to be issued
|
Date
of issuance of stock (a)
|
Market
price (US$)
|
Fee
in US$
|
CDN$
at
|
$1.0181
|
|||||||
1
|
John
Robinson
|
Year
ending June 30, 2009
|
350,000
|
28-Mar-08
|
$0.23
|
$80,500
|
$81,957
|
2
|
Terence
Robinson
|
Year
ending December 31, 2008
|
550,000
|
28-Mar-08
|
$0.23
|
$126,500
|
$128,790
|
3
|
Kam
Shah
|
Year
ending December 31, 2008
|
450,000
|
28-Mar-08
|
$0.23
|
$103,500
|
$105,373
|
1,350,000
|
$310,500
|
$316,120
|
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.
|
Our
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 fiscal year 2009, the Canadian dollar continually weakened in value
against US dollar – from $1.0279 per US dollar at March 31, 2008 to
$1.2602 per US dollar at March 31, 2009 – approximately 23% reduction in
value. As a result, year end revaluation of assets held in US dollar
resulted in a significant exchange gain of
$119,789.
|
The
Canadian dollar has steadily strengthened against US dollar for the last
three years – US$1 was equal to CDN$ 1.19 on an average during the fiscal
year 2006, CDN$1.14 during the fiscal year 2007 and CDN$ 1.03 during the
fiscal year 2008. We held cash and short term investments in US dollar and
all its treasury transactions were also in US dollars. Most of our
expenses and liabilities were in Canadian dollars. This situation resulted
us having to book an exchange loss for each of these fiscal years on year
end translation of its US dollar balances as per our stated accounting
policy.
|
As
of March 31, 2008, we had net monetary assets of approximately $1.1
million in US dollar and issued common shares for $110,201 during the
year. The US dollar depreciated by around 10% compared to
Canadian dollar during this period resulting in a year end translation
loss of $141,841.
|
As
of March 31, 2007, we had net monetary assets of approximately $1.2
million in US dollar. and issued common shares for $1.2 million during the
fiscal year. US Dollar depreciated by over 6% against Canadian dollar
during the year resulting in a translation loss of
$111,659.
|
September
30, 2009
|
March
31, 2009
|
|||||||||||
In
000’
|
In
000’
|
|||||||||||
#
of shares
|
cost
|
fair
value
|
#
of shares
|
cost
|
fair
value
|
|||||||
Marketable
Securities
|
||||||||||||
Brownstone
Ventures Inc.
|
1,292
|
1,869
|
710
|
1,227
|
1,838
|
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
|
1,715
|
244
|
2,082
|
399
|
||||||||
$ 4,933
|
$ 1,306
|
$ 5,253
|
$ 1,092
|
|||||||||
Non-marketable
Securities
|
||||||||||||
Cookee
Corp.
|
1,000
|
200
|
-
|
1,000
|
200
|
-
|
||||||
One
other private company
|
54
|
-
|
63
|
-
|
||||||||
$ 254
|
$ -
|
$ 263
|
$ -
|
|||||||||
$ 5,187
|
$ 1,306
|
$ 5,516
|
$ 1,092
|
Name
|
Age
|
Position
|
Kam
Shah
|
59
|
Director
and Chairman
Chief
Executive Officer and Chief Financial Officer
|
Dean
Bradley
|
77
|
Independent
Director, Chair of the Audit Committee
|
Brett
D. Rees
|
60 |
Independent
Director, Member of the Audit
Committee
|
.Name and Principal
Position
|
Year
|
Salary
($)(1)
|
Bonus
($)
|
Option
Awards ($)(2)
|
All
Other Compensation
(3)
|
Total
($)
|
Kam
Shah
CEO
and CFO
|
2009
|
129,030
|
5,574
|
6,424
|
141,028
|
|
2008
|
127,899
|
_
|
4,744
|
132,643
|
||
2007
|
88,436
|
4,744
|
93,180
|
|||
Terence
Robinson
Consultant
|
2009
|
122,198
|
44,431
|
5,824
|
172,453
|
|
2008
|
134,423
|
4,744
|
139,167
|
|||
2007
|
141,715
|
1,100,000
|
4,744
|
1,246,459
|
||
Dean
Bradley
Director
|
2009
|
5,000
|
4,656
|
9,656
|
||
2008
|
3,871
|
25,000
|
28,871
|
|||
2007
|
5,522
|
5,522
|
||||
Brett
Rees
Director
|
2009
|
5,000
|
4,337
|
9,337
|
||
2008
|
0
|
25,000
|
25,000
|
|||
2007
|
-
|
-
|
1.
|
Fees
were settled in cash and shares issued under Consultants Stock
Compensation Plans.
|
2.
|
For
the fiscal 2009, options included additional costs due to changes in the
terms of the previously issued options. The additional cost
was estimated using Black-Scholes option price model as more
fully explained in note 7 (i) to the consolidated financial statements for
fiscal 2009 included herein.
|
3.
|
All
Other Compensation for 2009 consists of group insurance benefit payments
made on behalf of the management
person.
|
·
|
reviewing
the quarterly and annual consolidated financial statements and management
discussion and analyses;
|
·
|
meeting
at least annually with our external
auditor;
|
·
|
reviewing
the adequacy of the system of internal controls in consultation with the
chief executive and financial
officer;
|
·
|
reviewing
any relevant accounting and financial matters including reviewing our
public disclosure of information extracted or derived from our financial
statements;
|
·
|
establishing
procedures for the receipt, retention and treatment of complaints received
by us regarding accounting, internal controls or auditing matters and the
confidential, anonymous submission by employees of concerns regarding
questionable accounting or auditing
matters;
|
·
|
pre-approving
all non-audit services and recommending the appointment of external
auditors; and
|
·
|
reviewing
and approving our hiring policies regarding personnel of our present and
former external auditor
|
Common
Shares
Beneficially
Owned
|
Options
and Warrants Exercisable
for
Common Shares
|
|||||||||
Name
|
Number
|
Percentage
|
Number
|
Exercise
price - in US$
|
Expiry
date(s)
|
|||||
Kam
Shah
|
1,046,958
|
2.43%
|
100,000
|
$0.15
|
31-MAR-14
|
|||||
125,000
|
$0.15
|
31-MAR-14
|
||||||||
125,000
|
$0.15
|
31-MAR-14
|
||||||||
Terence
Robinson*
|
-
|
-
|
||||||||
Dean
Bradley
|
-
|
**
|
25,000
|
$0.15
|
31-MAR-14
|
|||||
15,000
|
$0.15
|
31-MAR-14
|
||||||||
5,000
|
$0.15
|
31-MAR-14
|
||||||||
Brett
Rees
|
-
|
25,000
|
$0.15
|
31-MAR-14
|
||||||
John
Robinson ***
|
2,000,000
|
11.79%
|
1,615,000
|
$0.15
|
31-MAR-14
|
|||||
1,022,500
|
$0.35
|
31-MAR-14
|
||||||||
3,000,000
|
$0.10
|
31-MAR-14
|
||||||||
* Excludes
3,750,024 common shares and options to purchase 2,790,000 shares at USD
$0.15 per share held by Stacey Robinson, the wife of Terence
Robinson. Mr. Robinson disclaims beneficial ownership over
those shares.
|
||||||||||
** Less
than 1%.
|
||||||||||
*** Includes
1,000,000 common shares and 3,022,500 shares underlying warrants held in
the name of Current Capital Corp., which is fully owned by Mr. John
Robinson
|
Name of Beneficial Owner
|
No. of Shares
|
Percentage of Shares
|
Sheldon
Inwentash(1)(2)
|
12,000,000
|
18.56%
|
Pinetree
Resource Partnership(2)
|
7,000,000
|
11.35%
|
PetroMed
Corporation(3)
|
31,470,744
|
39.34%
|
Stacey
Robinson(4)
|
10,290,024
|
16.16%
|
John
Robinson(5)
|
7,637,500
|
11.79%
|
International
Three Crown Petroleum LLC(6)
|
5,000,000
|
8.05%
|
1.
|
Current
Capital Corp. (CCC) is a related party in following ways
–
|
a.
|
The
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.
|
The
Chief Executive Officer and Chief Financial Officer of Bontan is providing
accounting services to CCC.
|
d.
|
CCC
and John Robinson hold shares in
Bontan.
|
2.
|
Mr.
Kam Shah is a director and also provides services as chief executive and
financial officer under a five-year contract. The compensation is
determined by the board on an annual basis and is usually given in the
form of cash, shares and options.
|
3.
|
Mr.
Terence Robinson served as our chief executive officer until May 2004 and
was also a director until that date. Currently, Mr. Robinson is providing
services as a key consultant under a five-year contract. His services
include sourcing of new business opportunities on behalf of our
company,using his extensive network of business contacts. and short term
investment buy or sell decisions and advice. His remuneration is paid
mostly in shares on an annual
basis.
|
|
|
(i)
|
Included
in shareholders information expense are $68,812 for the 6 months ended
September 30, 2009 and $133,785 for fiscal year 2009 (2008 – $124,231;
2007 – $136,249) to CCC for media relation’s
services.
|
|
(ii)
|
CCC
charged $9,370 for the 6 months ended September 30, 2009 and approximately
$37,800 in fiscal year 2009 for rent, telephone and other office expenses
(2008: $27,300; and 2007: $21,900).
|
|
(iii)
|
Finders
fees of $8,268 for the 6 months ended September 30, 2009 and $6,228 for
fiscal year 2009 (2008: $12,245; and 2007: $740,043) were charged by CCC
in connection with the private placement. (The fee for 2007 included a
cash fee of $130,313 and 1,040,000 warrants valued at $609,730 using the
Black-Scholes option price model).
|
|
|
(iv)
|
Business
expenses of $9,879 for the 6 months ended September 30, 2009 and $19,205
in fiscal year 2009 (2008 - $15,771; 2007 - $10,279) were reimbursed to
directors of the corporation and 39,262 for the 6 months ended September
30, 2009 and $68,009 in fiscal year 2009 (2008 - $118,774; 2007: $85,862)
to a key consultant and a former chief executive officer of our
company.
|
|
(v)
|
Shares
issued to a director under the consultant stock compensation plan – Nil
for fiscal 2009 (2008 : 450,000 valued at $105,373; 2007: 350,000 valued
at $95,409,). Shares issued to (returned by) a key consultant and a former
chief executive officer of our company under the consultant stock
compensation plan (275,000) valued at $ (64,395) (2008: 550,000 valued at
$ 128,790; 2007: 500,000 valued at
$136,298).
|
|
|
(vi)
|
Options
issued to directors under stock option plans – nil for fiscal 2009 (2008:
50,000 valued at $7,878;
2007: nil).
|
|
(vii) Cash
fee of $65,000 paid to directors for services for the 6 months ended
September 30, 2009. Cash fee paid to directors for services of
$60,000 for fiscal 2009 (2008:$33,871; and 2007: $ nil). Cash fee paid to
a key consultant and a former chief executive officer of our company of
$90,000 (2008 and 2007: $ nil).
|
|
(viii) Accounts
payable includes $21,999 for the 6 months ended September 30, 2009 and
$15,482 for fiscal year 2009 (2008: $9,384; 2007: $3,471) due to CCC;
$13,000 for the 6 months ended September 30, 2009 and $1,875 for fiscal
year 2009 (2008: $757; 2007: $1,431) due to a director; and $10,500 for
the 6 months ended September 30, 2009 and $67,212 for fiscal year 2009
(2008: $6,577; 2007: $ 7,099) due to a key consultant and a former chief
executive officer of our company.
|
|
(ix)
|
Interest
income includes nil for fiscal 2009 (2008: $ nil; 2007: $1,398)
representing interest received from the Chief Executive
officer.
|
|
(x)
|
Included
in short term investments is an investment of $200,000 for fiscal 2009
(2008: $200,000; 2007: $ nil) 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 (nil as at March 31,
2009).
|
|
(xi)
|
Included
in short term investments is an investment of $1,837,956 carrying cost and
$361,877 fair value for fiscal 2009 (2008: 1,929,049 carrying cost and
$1,140,120 fair value; 2007: $1,604,493 carrying cost and $2,710,760 fair
value) in a public corporation controlled by a key shareholder of our
company. This investment represents common shares acquired in open market
or through private placements and represents less than 1% of the issued
and outstanding common shares of the said
corporation.
|
|
(xii)
|
Included
in other receivable is an advance of $70,000 for fiscal
2009 (2008 and 2007: $nil) made to our Chief Executive Officer.
The advance is repayable without interest when the market price of our
common shares stays at USD $0.50 per share or above for a consecutive
period of three months.
|
|
(xiii)
|
Included
in other receivable is an advance of $5,814 made to a director in fiscal
2009 includes (2008: $2,470; 2007: $ nil). The advance is against future
fees and carries no interest.
|
Fiscal year ended March 31
|
High
(US$)
|
Low
(US$)
|
2009
|
0.30
|
0.03
|
2008
|
0.47
|
0.17
|
2007
|
0.75
|
0.22
|
2006
|
1.51
|
0.20
|
2005
|
2.15
|
0.33
|
Fiscal Quarter ended
|
High
|
Low
|
(US$)
|
(US$)
|
|
December
31, 2009
|
0.38
|
0.25
|
September
30, 2009
|
0.28
|
0.07
|
June
30, 2009
|
0.12
|
0.06
|
March
31, 2009
|
0.27
|
0.08
|
December
31, 2008
|
0.11
|
0.03
|
September
30, 2008
|
0.30
|
0.07
|
June
30, 2008
|
0.27
|
0.20
|
March
31, 2008
|
0.32
|
0.17
|
December
31, 2007
|
0.36
|
0.17
|
September
30, 2007
|
0.43
|
0.21
|
June
30, 2007
|
0.47
|
0.25
|
Month
|
High
|
Low
|
(US$)
|
(US$)
|
|
January
2010
|
0.34
|
0.25
|
December
2009
|
0.34
|
0.29
|
November
2009
|
0.38
|
0.30
|
October
2009
|
0.38
|
0.25
|
September
2009
|
0.28
|
0.16
|
August
2009
|
0.19
|
0.10
|
·
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits investors;
|
·
|
block
trades in which the broker-dealer will attempt to sell the shares as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
·
|
purchases
by a broker-dealer as principal and resale by the broker-dealer for its
account;
|
·
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
·
|
privately
negotiated transactions;
|
·
|
to
cover short sales made after the date that this registration statement is
declared effective by the SEC;
|
·
|
broker-dealers
may agree with the selling shareholder to sell a specified number of such
shares at a stipulated price per
share;
|
·
|
a
combination of any such methods of sale;
and
|
·
|
any
other method permitted pursuant to applicable
law.
|
Shares
Owned
Prior
to Offering
|
Shares
Being
Offered
|
Shares
Owned
After
Offering
|
||||||||
Name
of Selling Shareholder
|
Number
|
Percentage
|
Number
|
Percentage
|
||||||
David
Shep(1)
|
1,000,000
|
1.72%
|
1,000,000
|
|||||||
Elisa
Vespa(2)
|
500,000
|
0.87%
|
500,000
|
|||||||
B.C.
Management S A(3)
|
2,000,000
|
3.44%
|
2,000,000
|
|||||||
Greenlight
Capital(4)
|
500,000
|
0.87%
|
500,000
|
|||||||
Stacey
Robinson(5)
|
10,290,024
|
16.16%
|
7,500,000
|
2,790,024
|
||||||
Current
Capital Corp.(6)
|
4,022,500
|
6.69%
|
4,022,500
|
|||||||
John
Robinson(7)
|
3,615,000
|
6.05%
|
2,000,000
|
1,615,000
|
||||||
Sunil
Jhaveri(8)
|
1,300,000
|
2.25%
|
1,300,000
|
|||||||
Robert
Farrill(9)
|
1,200,000
|
2.08%
|
1,200,000
|
|||||||
Riad
Daoud(10)
|
500,000
|
0.87%
|
500,000
|
|||||||
Kenneth
Crema(11)
|
500,000
|
0.87%
|
500,000
|
|||||||
PetroMed
Corporation(12)
|
31,470,744
|
39.34%
|
31,470,744
|
|||||||
International
Three Crown Petroleum Corporation(13)
|
5,000,000
|
8.05%
|
5,000,000
|
|||||||
Allied
Ventures Inc.(14)
|
2,000,000
|
3.38%
|
2,000,000
|
|||||||
Castle
Rock Resources II, LLC(15)
|
1,000,000
|
1.72%
|
1,000,000
|
|||||||
Lynn
Belcher(16)
|
2,000,000
|
3.44%
|
2,000,000
|
|||||||
Blue
& Gray Resources(17)
|
1,000,000
|
1.73%
|
1,000,000
|
|||||||
Steve
Gose(18)
|
5,000,000
|
8.38%
|
5,000,000
|
|||||||
Bram
Oil(19)
|
1,000,000
|
1.73%
|
1,000,000
|
|||||||
High
Plains Royalty LLC(20)
|
2,000,000
|
3.44%
|
2,000,000
|
|||||||
Kyle
Stallings(21)
|
2,500,000
|
4.28%
|
2,500,000
|
|||||||
Joe
Glennon(22)
|
750,000
|
1.30%
|
750,000
|
|||||||
Mike
Glennon(23)
|
250,000
|
0.44%
|
250,000
|
|||||||
Duane
Grosulak(24)
|
250,000
|
0.44%
|
250,000
|
|||||||
Dennis
Sun & Peggy L Sun Living Trust(25)
|
200,000
|
0.35%
|
200,000
|
|||||||
Falcon
Trust DTD 12/15/00(26)
|
2,500,000
|
4.28%
|
2,500,000
|
(1)
|
The
“Shares Owned Prior to Offering” column includes 1,000,000 shares
underlying warrants exercisable at USD $0.10 per
share.
|
(2)
|
The
“Shares Owned Prior to Offering” column includes 250,000 shares underlying
warrants exercisable at USD $0.10 per
share.
|
(3)
|
The
“Shares Owned Prior to Offering” column includes 1,000,000 shares
underlying warrants exercisable at USD $0.10 per
share.
|
(4)
|
The
“Shares Owned Prior to Offering” column includes 250,000 shares underlying
warrants exercisable at USD $0.10 per
share.
|
(5)
|
The
“Shares Owned Prior to Offering” column includes options to purchase
2,790,000 shares at USD $0.15 per share and 3,750,000 shares underlying
warrants that have an exercise price of USD $0.10 per
share.
|
(6)
|
The
“Shares Owned Prior to Offering” column includes 1,000,000 common shares
and 3,022,500 shares underlying warrants held by Current Capital Corp.,
which is 100% owned by John
Robinson.
|
(7)
|
The
“Shares Owned Prior to Offering” column includes options to purchase
1,615,000 shares and 1,000,000 shares underlying
warrants.
|
(8)
|
The
“Shares Owned Prior to Offering” column includes 650,000 shares underlying
warrants exercisable at USD $0.10 per
share.
|
(9)
|
The
“Shares Owned Prior to Offering” column includes 600,000 shares underlying
warrants exercisable at USD $0.10 per
share.
|
(10)
|
The
“Shares Owned Prior to Offering” column includes 250,000 shares underlying
warrants exercisable at USD $0.10 per
share.
|
(11)
|
The
“Shares Owned Prior to Offering” column includes 250,000 shares underlying
warrants exercisable at USD $0.10 per
share.
|
(12)
|
The
“Shares Owned Prior to Offering” column includes 22,853,058 shares
underlying warrants that have an exercise price of USD $4.00 per
share.
|
(13)
|
The
“Shares Owned Prior to Offering” column includes 5,000,000 shares
underlying warrants that have an exercise price of USD $0.35 per
share.
|
(14)
|
The
“Shares Owned Prior to Offering” column includes 5,000,000 shares
underlying warrants that have an exercise price of USD $0.35 per
share.
|
(15)
|
The
“Shares Owned Prior to Offering” column includes 1,000,000 shares
underlying warrants that have an exercise price of USD $0.35 per
share.
|
(16)
|
The
“Shares Owned Prior to Offering” column includes 1,000,000 shares
underlying warrants exercisable at USD $0.350 per
share.
|
(17)
|
The
“Shares Owned Prior to Offering” column includes 500,000 shares underlying
warrants exercisable at USD $0.350 per
share.
|
(18)
|
The
“Shares Owned Prior to Offering” column includes 2,500,000 shares
underlying warrants exercisable at USD $0.35 per
share.
|
(19)
|
The
“Shares Owned Prior to Offering” column includes 500,000 shares underlying
warrants exercisable at USD $0.35 per
share.
|
(20)
|
The
“Shares Owned Prior to Offering” column includes 1,000,000 shares
underlying warrants exercisable at USD $0.35 per
share.
|
(21)
|
The
“Shares Owned Prior to Offering” column includes 1,250,000 shares
underlying warrants exercisable at USD $0.35 per
share.
|
(22)
|
The
“Shares Owned Prior to Offering” column includes 375,000 shares underlying
warrants exercisable at USD $0.35 per
share.
|
(23)
|
The
“Shares Owned Prior to Offering” column includes 125,000 shares underlying
warrants exercisable at USD $0.35 per
share.
|
(24)
|
The
“Shares Owned Prior to Offering” column includes 125,000 shares underlying
warrants exercisable at USD $0.35 per
share.
|
(25)
|
The
“Shares Owned Prior to Offering” column includes 100,000 shares underlying
warrants exercisable at USD $0.35 per
share.
|
(26)
|
The
“Shares Owned Prior to Offering” column includes 1,250,000 shares
underlying warrants exercisable at USD $0.35 per
share.
|
·
|
International
Three Crown Petroleum contributed and assigned all of its right, title and
interest in and to an Option Agreement for Purchase and Sale dated October
15, 2009 between International Three Crown Petroleum and
PetroMed Corporation, pursuant to which International Three Crown
Petroleum obtained, among other things, an exclusive option to
purchase PetroMed’s undivided 95.5% interest in Petroleum License 347
(“Mira”) and Petroleum License 348 (“Sarah”) and Petroleum Preliminary
Permit 199 (“Benjamin”).
|
·
|
IPC
Cayman issued 7,500 ordinary shares to Bontan (representing a 75% equity
interest in IPC Cayman), 2,250 ordinary shares to International Three
Crown Petroleum and 250 ordinary shares to Allied
Ventures.
|
·
|
Upon
the closing of the exercise of the option, which occurred on November 18,
2009, and as consideration to PetroMed for its sale of the Mira and Sarah
licenses and the Benjamin permit, Bontan delivered to PetroMed USD
$850,000 in cash, 8,617,686 common shares of Bontan and a 7- year warrant
to purchase 22,853,058 common shares of Bontan with an exercise price of
USD $4.00 per share.
|
·
|
Upon
the closing of the exercise of the option, Bontan issued a warrant to
purchase up to 5,000,000 common shares of Bontan to International Three
Crown Petroleum and a warrant to purchase up to 2,000,000 common shares of
Bontan to Allied Ventures. These warrants have a 5-year term
and an exercise price of USD $0.35 per
share.
|
·
|
Following
the closing of the exercise of the option, IPC Cayman conveyed to H.
Howard Cooper a gross 1% over-riding royalty of all oil and gas
produced, saved and sold from the area covered by the Mira and Sarah
licenses and the Benjamin permit, free and clear of any costs incurred in
connection with the exploration, production and delivery of the oil and
gas.
|
·
|
Expansion
of the scope of IPC Cayman’s business beyond the acquisition,
development and potential farmout or sale of the Mira and Sarah licenses
and the Benjamin permit and the exploitation and commercialization of
those licenses and permit;
|
·
|
Sale
or merger of IPC Cayman or sale or other disposition of all or
substantially all of the IPC Cayman’s assets (other than a sale or farmout
to an industry partner in connection with a commitment to conduct
exploratory or development operations on the licenses and
permit);
|
·
|
Admit
additional owners to IPC Cayman;
|
·
|
Liquidate
IPC Cayman;
|
·
|
Enter
into any contract or agreement between IPC Cayman and International Three
Crown Petroleum, Mr. Cooper, Allied Ventures or any affiliate of those
persons;
|
·
|
Modify
any compensation arrangement between IPC Cayman and International Three
Crown Petroleum, Mr. Cooper, Allied Ventures or any affiliate of those
persons;
|
·
|
Redeem
any shares or other equity interest in IPC Cayman;
and
|
·
|
Amend
the organizational and internal operating documents of IPC
Cayman.
|
|
The
types of risk exposure and the way in which such exposures are managed are
as follows:
|
(a)
|
Exploration
and Development
|
(b)
|
Dependence
Upon Operating Manager
|
(c)
|
Environmental
|
(d)
|
Governmental
|
(e)
|
Foreign
Operations
|
Warrants
|
Number
of Shares
|
Exercise
Price (USD)
|
Expiration
Date
|
PetroMed
(1)
|
22,853,058
|
$4.00
|
November
16, 2016
|
International
Three Crown Petroleum (1)(2)
|
5,000,000
|
0.35
|
November
14, 2014
|
Allied
Ventures (1)(2)
|
2,000,000
|
0.35
|
November
14, 2014
|
Castle
Rock Resources (3)
|
1,000,000
|
0.35
|
November
12, 2014
|
Current
Capital Corp.
(4)
|
150,000
|
0.35
|
November
24, 2014
|
Page No.
|
|
Bontan
Corporation Inc. Audited Financial Statements
|
|
Independent
Auditor’s Report dated June 11, 2009
|
F-1
|
Consolidated
Balance Sheets as at March 31, 2009 and 2008
|
F-2
|
Consolidated
Statements of Operations for the Fiscal Years Ended March 31, 2009, 2008
and 2007
|
F-3
|
Consolidated
Statements of Cash Flows for the Fiscal Years Ended March 31, 2009, 2008,
and 2007
|
F-4
|
Consolidated
Statements of Shareholders’ Equity for the Fiscal Years Ended March 31,
2009, 2008, and 2007
|
F-5
to F-6
|
Consolidated
Statement of Comprehensive Loss and Accumulated
Other
Comprehensive Loss for the Fiscal Years Ended March 31,
2009,
2008 and 2007
|
F-7
|
Notes
to Consolidated Financial Statements
|
F-7
to F-29
|
Bontan
Corporation Inc. Unaudited Financial Statements
Management
Report dated November 20, 2009
|
F-1
|
Consolidated
Balance Sheets at September 30, 2009 and March 31, 2009
|
F-2
|
Consolidated
Statements of Operations for the Three Months and Six Months Ended
September 30, 2009 and 2008
|
F-3
|
Consolidated
Statements of Cash Flows for the Six Months Ended September 30, 2009 and
2008
|
F-4
|
Consolidated
Statements of Shareholders’ Equity for the Six Months Ended September 30,
2009
|
F-5
|
Consolidated
Statement of Comprehensive Loss and Accumulated
Other
Comprehensive Loss for the Six Months Ended September 30,
2009
and 2008
|
F-6
|
Notes
to Consolidated Financial Statements
|
F-6
to F-21
|
As
at March 31
|
Note
|
2009
|
2008
|
|||||||||
Assets
|
||||||||||||
Current
|
||||||||||||
Cash
|
$ | 352,958 | $ | 1,259,062 | ||||||||
Short
term investments
|
3,13(x)
& (xi) & 15 (b)
|
1,091,563 | 3,633,760 | |||||||||
Prepaid
consulting services
|
5 | 20,484 | 285,896 | |||||||||
Other
receivables
|
13(xii)
&(xiii), 12(b)
|
118,508 | 54,198 | |||||||||
$ | 1,583,513 | $ | 5,232,916 | |||||||||
Office
equipment and furniture
|
4 | $ | 9,434 | $ | 6,206 | |||||||
$ | 1,592,947 | $ | 5,239,122 | |||||||||
Liabilities
and shareholders' equity
|
||||||||||||
Current
liabilities
|
||||||||||||
Accounts
payable
|
5(a),13(viii)
|
$ | 96,544 | $ | 30,339 | |||||||
Audit
and consulting fees accrued
|
55,474 | 28,685 | ||||||||||
Total
current liabilities
|
$ | 152,018 | $ | 59,024 | ||||||||
Shareholders'
Equity
|
||||||||||||
Capital
stock
|
6 | $ | 32,854,075 | $ | 32,901,488 | |||||||
Warrants
|
8 | 2,192,927 | 2,153,857 | |||||||||
Contributed
surplus
|
4,154,266 | 4,077,427 | ||||||||||
Accumulated
other comprehensive loss
|
(4,425,018 | ) | (1,306,768 | ) | ||||||||
Deficit
|
(33,335,321 | ) | (32,645,906 | ) | ||||||||
(37,760,339 | ) | (33,952,674 | ) | |||||||||
Total
shareholders' equity
|
$ | 1,440,929 | $ | 5,180,098 | ||||||||
$ | 1,592,947 | $ | 5,239,122 | |||||||||
Commitments
and Contingent Liabilities (Note 12)
|
||||||||||||
Related
Party Transactions (Note 13)
|
||||||||||||
For
the years ended March 31,
|
Note
|
2009
|
2008
|
2007
|
||||||||||||
Income
|
||||||||||||||||
Gain
on disposal of short term investments
|
$ | 45,036 | $ | 248,455 | $ | 650,508 | ||||||||||
Interest
|
13(ix)
|
7,901 | 73,300 | 93,278 | ||||||||||||
52,937 | 321,755 | 743,786 | ||||||||||||||
Expenses
|
||||||||||||||||
Consulting
fees
|
10,12(b)
& (c), 13 (v) & (Vii)
|
444,784 | 396,465 | 418,434 | ||||||||||||
Travel,meals
and promotions
|
66,896 | 120,008 | 108,266 | |||||||||||||
Payroll
|
35,266 | - | - | |||||||||||||
Shareholders
information
|
12 | (a),13(i) | 144,757 | 133,502 | 149,105 | |||||||||||
Exchange
(gain)loss
|
(119,789 | ) | 141,841 | 111,659 | ||||||||||||
Professional
fees
|
27,844 | 34,601 | 53,084 | |||||||||||||
Office
and general
|
42,641 | 40,349 | 30,630 | |||||||||||||
Bank
charges and interest
|
2,362 | 1,625 | 13,885 | |||||||||||||
Communication
|
13(ii)
|
11,498 | 11,905 | 7,984 | ||||||||||||
Rent
|
13(ii)
|
18,143 | 8,915 | 5,666 | ||||||||||||
Transfer
agents fees
|
4,940 | 4,343 | 4,974 | |||||||||||||
Write
off of short term investment
|
63,010 | - | - | |||||||||||||
Write
off of interest in gas exploration project
|
- | - | 4,142 | |||||||||||||
742,352 | 893,554 | 907,829 | ||||||||||||||
Net
loss for year
|
(689,415 | ) | (571,799 | ) | (164,043 | ) | ||||||||||
Basic
and diluted loss per share information
|
||||||||||||||||
Net
Loss per share
|
9 | $ | (0.02 | ) | $ | (0.02 | ) | $ | (0.01 | ) | ||||||
For
the years ended March 31,
|
Note
|
2009
|
2008
|
2007
|
||||||||||||
Cash
flows from operating activities
|
||||||||||||||||
Net
loss for year
|
(689,415 | ) | (571,799 | ) | (164,043 | ) | ||||||||||
Write
off of interest in gas exploration project
|
- | - | 4,142 | |||||||||||||
Write
off of a short term investment
|
63,010 | |||||||||||||||
Amortization
of office equipment and furniture
|
2,027 | 817 | - | |||||||||||||
Gain
on disposal of short term investments
|
(45,036 | ) | (248,455 | ) | (650,508 | ) | ||||||||||
Consulting
fees settled for common shares
|
10 | 277,856 | 314,248 | 367,973 | ||||||||||||
Net
change in working capital components
|
||||||||||||||||
Other
receivables
|
(64,310 | ) | 11,955 | 29,649 | ||||||||||||
Accounts
payable
|
66,205 | 11,287 | (15,166 | ) | ||||||||||||
Audit
and consulting fees accrued
|
26,789 | (715 | ) | (101,370 | ) | |||||||||||
(362,874 | ) | (482,662 | ) | (529,323 | ) | |||||||||||
Investing
activities
|
||||||||||||||||
Purchase
of short term Investments
|
(2,412,123 | ) | (3,366,685 | ) | (6,366,652 | ) | ||||||||||
Net
proceeds from sale of short term investments
|
1,818,097 | 1,990,303 | 5,479,390 | |||||||||||||
Purchase
of office equipment and furniture
|
(5,256 | ) | (7,023 | ) | - | |||||||||||
Investment
in interest in gas properties
|
- | - | (4,142 | ) | ||||||||||||
(599,282 | ) | (1,383,405 | ) | (891,404 | ) | |||||||||||
Financing
activities
|
||||||||||||||||
Common
shares issued net of issuance costs
|
56,052 | 110,201 | 1,172,813 | |||||||||||||
56,052 | 110,201 | 1,172,813 | ||||||||||||||
Decrease
in cash during year
|
(906,104 | ) | (1,755,866 | ) | (247,914 | ) | ||||||||||
Cash
at beginning of year
|
1,259,062 | 3,014,928 | 3,262,842 | |||||||||||||
Cash
at end of year
|
352,958 | 1,259,062 | 3,014,928 | |||||||||||||
Supplemental
disclosures
|
Number
of Shares
|
Share
Capital
|
Warrants
|
Contributed
surplus
|
Accumulated
Deficit
|
Accumulated
other comprehensive loss
|
Shareholders'
Equity
|
||||||||||||||||||||||
Balance
March 31, 2006
|
22,757,703 | $ | 32,175,000 | $ | 951,299 | $ | 4,069,549 | $ | (31,910,064 | ) | $ | - | $ | 5,285,784 | ||||||||||||||
Issued
under private placement
|
4,500,000 | 1,303,126 | 1,303,126 | |||||||||||||||||||||||||
Warrants issued under private
placement
|
(1,263,914 | ) | 1,263,914 | - | ||||||||||||||||||||||||
Finder
fee
|
(130,313 | ) | (130,313 | ) | ||||||||||||||||||||||||
Shares
cancelled
|
(20,000 | ) | (5,980 | ) | (5,980 | ) | ||||||||||||||||||||||
Issued
under 2003 Consultant stock compensation plans
|
42,500 | 22,406 | 22,406 | |||||||||||||||||||||||||
Issued
under 2007 Consultant stock compensation plans
|
1,150,000 | 313,486 | 313,486 | |||||||||||||||||||||||||
Net
loss
|
(164,043 | ) | (164,043 | ) | ||||||||||||||||||||||||
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, net of tax, considered available 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 |
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
cancelled
|
(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 |
For
the years ended March 31,
|
Note
|
2009
|
2008
|
2007
|
||||||||||||
Net
loss for year
|
$ | (689,415 | ) | $ | (571,799 | ) | $ | (164,043 | ) | |||||||
Other
comprehensive loss
|
||||||||||||||||
Unrealised
loss for year on short term investments,net of tax considered available
for sale
|
3 | (3,118,250 | ) | (2,266,470 | ) | - | ||||||||||
Comprehensive
loss
|
(3,807,665 | ) | (2,838,269 | ) | (164,043 | ) | ||||||||||
Accumulated
other comprehensive income(loss)
|
||||||||||||||||
Beginning
of year
|
(1,306,768 | ) | - | - | ||||||||||||
Adjustment
on adoption of new Accounting Policy
|
3 | - | 959,702 | - | ||||||||||||
(1,306,768 | ) | 959,702 | - | |||||||||||||
Other
comprehensive loss for year
|
(3,118,250 | ) | (2,266,470 | ) | - | |||||||||||
Accumulated
other comprehensive loss, end of year
|
$ | (4,425,018 | ) | $ | (1,306,768 | ) | $ | - | ||||||||
|
Office
equipment and furniture and
amortization
|
|
Business
combinations
|
3.
|
SHORT
TERM INVESTMENTS
|
March
31, 2009
|
March
31, 2008
|
|||||||||||||||
Carrying
average costs
|
fair
market value
|
Carrying
average costs
|
fair
market value
|
|||||||||||||
Marketable
securities
|
5,253,570 | 1,091,563 | 4,637,738 | 3,330,970 | ||||||||||||
Non-marketable
securities
|
326,020 | - | 302,790 | 302,790 | ||||||||||||
$ | 5,579,590 | $ | 1,091,563 | $ | 4,940,528 | $ | 3,633,760 | |||||||||
Unrealised
(loss) gain before tax
|
$ | (4,488,027 | ) | $ | (1,306,768 | ) | ||||||||||
Movements
in unrealised (loss)gain
|
||||||||||||||||
At
beginning of year
|
(1,306,768 | ) | 959,702 | |||||||||||||
Loss
during year
|
(3,118,250 | ) | (2,266,470 | ) | ||||||||||||
At
end of year
|
$ | (4,425,018 | ) | $ | (1,306,768 | ) | ||||||||||
4.
|
OFFICE
EQUIPMENT AND FURNITURE
|
Cost
|
accumulated
amortisation
|
Net
book value
|
Net
book value
|
|||||||||||||
As
at March 31,
|
2009
|
2008
|
||||||||||||||
Office
furniture
|
4,725 | 1,323 | 3,402 | 4,252 | ||||||||||||
Computer
|
2,298 | 996 | 1,302 | 1,954 | ||||||||||||
Software
|
5,256 | 526 | 4,730 | - | ||||||||||||
$ | 12,279 | $ | 2,845 | $ | 9,434 | $ | 6,206 | |||||||||
Balance
at April 1, 2008
|
Deferred
during the year (b)
|
Canceled
during the year (a)
|
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, 2007
|
Deferred
during the year
|
Canceled
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 |
|
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 shares
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 and the cost of these shares of $64,395 was reversed to capital
stock. 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.
|
(b)
|
During
the year, terms of all outstanding options were revised as explained in
Note 7(b)(i). These options were therefore re-valued and an additional
cost of $76,839 was expensed.
|
As
at March 31
|
2009
|
2008
|
||||||||||||||
Common
|
Common
|
|||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
Beginning
of year
|
30,095,743 | $ | 32,901,488 | 28,430,203 | $ | 32,413,811 | ||||||||||
Canceled
( note 5 (a))
|
(275,000 | ) | $ | (64,395 | ) | |||||||||||
Issued
under private placement (a)
|
1,000,000 | $ | 62,280 | |||||||||||||
Finder's
fee (a)
|
$ | (6,228 | ) | |||||||||||||
Value
assigned to warrants issued under private placement transferred to
contributed surplus (note 8)
|
$ | (39,070 | ) | |||||||||||||
Warrants
exercised
|
- | - | 315,540 | 122,446 | ||||||||||||
Costs
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 | ||||||||||||
30,820,743 | $ | 32,854,075 | 30,095,743 | $ | 32,901,488 |
(a)
|
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.
|
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
Stock 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)
|
Movements
in stock options during year are as
follows:
|
|
|
|
Fair
value of these options was re-estimated on December 12, 2208 to reflect
the modifications made in the terms. The re-estimation was done using a
Black-Scholes option price model with the following
assumptions:
|
|
Risk
free interest rate1%
|
|
Expected
dividendnil
|
|
Expected
volatility (based on previous 88 weeks average market
price)161.75%
|
|
Expected
life614 days
|
|
Exercise
priceUS$0.15
|
|
Market
priceUS$0.05
|
|
The
value based on the above model came to $76,839, which was expensed (see
note 5(b)).
|
2009
|
2008
|
|||||||||||||||||||||
Options
outstanding & excercisable
|
Options
outstanding & excercisable
|
|||||||||||||||||||||
Exercise
price in US$
|
Number
|
Weighted
average remaining contractual life (years)
|
Exercise
price in US$
|
Number
|
Weighted
average remaining contractual life (years)
|
|||||||||||||||||
0.15 | 4,825,000 | 1.78 | 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 | 1.78 | 0.46 | 4,825,000 | 1.78 |
|
8.
|
WARRANTS
|
2009
|
2008
|
|||||||||||||||||||||||
#
of warrants
|
Weighted
average exercise price in US$
|
Fair
value
|
#
of warrants
|
Weighted
average exercise price
|
Fair
value
|
|||||||||||||||||||
Issued
and outstanding, beginning of year (ii)
|
12,846,420 | 0.44 | 2,153,857 | 13,161,960 | 0.44 | 2,215,213 | ||||||||||||||||||
Issued
during year (i)
|
1,000,000 | 0.10 | 39,070 | - | - | |||||||||||||||||||
Exercised
during year
|
(315,540 | ) | (61,356 | ) | ||||||||||||||||||||
Issued
and outstanding, end of year
|
13,846,420 | $ | 0 .24 | $ | 2,192,927 | 12,846,420 | $ | 0.44 | $ | 2,153,857 |
|
(i)
|
The
company issued 1 million warrants under a 2009 private placement relating
to Units subscribed during the current year 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
|
104%
|
Expected
life
|
730
days
|
Market
price
|
US$0.14
|
|
The
fair value of the warrants as per the Black-Scholes option price model
amounted to $113,523. Using the relative fair value method, an amount of
$39,070 (70%) 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.
|
|
(ii)
|
During
the fiscal year 2009, the Board of Directors of the Company approved
changes in the terms of the warrants issued and outstanding as
follows:
|
i.
|
On
December 12, 2008, exercise price of 11,124,460 warrants issued as part of
2006 private placement and still outstanding was reduced from US$0.35 to
US$0.25 and their expiry date extended by six months from the existing
expiry dates. The market price of the Company’s common shares on December
12, 2008 was US$0.05.
|
ii.
|
On
March 30, 2009, exercise price of 1,721,960 warrants issued as part of
2003 private placement and still outstanding was reduced from US$ 1 to
US$0.25 and their expiry date extended by six months from the existing
expiry date. The market price of the Company’s common shares on March 30,
2009 was US$0.08.
|
8.
|
WARRANTS –
(continued)
|
(b)
|
Details
of weighted average remaining life of the options granted and outstanding
are as follows:
|
2009
|
2008
|
|||||||||||||||||||||
Warrants
outstanding & excercisable
|
Warrants
outstanding & excercisable
|
|||||||||||||||||||||
Exercise
price in US$
|
Number
|
Weighted
average remaining contractual life (years)
|
Exercise
price in US$
|
Number
|
Weighted
average remaining contractual life (years)
|
|||||||||||||||||
0.25 | 12,846,420 | 0.29 | 1.00 | 1,721,960 | 1.00 | |||||||||||||||||
0.10 | 1,000,000 | 1.88 | 0.35 | 11,124,460 | 0.77 | |||||||||||||||||
0.46 | 13,846,420 | 0.40 | 0.46 | 12,846,420 | 0.80 |
10.
|
CONSULTING
FEE
|
For
the year ended March 31
|
2009
|
2008
|
2007
|
|||||||||
Fees
settled in stocks and options (Note 5)
|
277,856 | 314,248 | 367,973 | |||||||||
Fees
settled for cash
|
166,928 | 82,217 | 50,461 | |||||||||
$ | 444,784 | $ | 396,465 | $ | 418,434 |
11.
|
INCOME
TAXES
|
2009
|
2008
|
2007
|
||||||||||
Income
tax recovery based on combined corporate income tax rate of 29% (2008:
33.50% and 2007: 36.12%)
|
$ | (199,930 | ) | $ | (191,553 | ) | $ | (59,237 | ) | |||
Increase(Decrease)
in taxes resulting from:
|
||||||||||||
Investments
in Subsidiary (BDC) written off on disolution
|
- | (50,280 | ) | - | ||||||||
Non-deductible
stock based compensation
|
80,578 | 105,273 | 132,912 | |||||||||
Non-deductible
meals & entertainment expenses
|
7,806 | 11,199 | 7,503 | |||||||||
Not-taxable
portion of gain on sale of short term investments
|
(6,530 | ) | (41,616 | ) | (117,482 | ) | ||||||
Write
off of a short term investment
|
9,136 | |||||||||||
Income
tax recovery
|
(108,940 | ) | (166,977 | ) | (36,304 | ) | ||||||
Benefit
of tax losses not recognised
|
108,940 | 166,977 | 36,304 | |||||||||
Provision
for income taxes
|
$ | - | $ | - | $ | - |
Canada
|
US
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
in
'000 $
|
||||||||||||||||
Future
income tax assets:
|
||||||||||||||||
Non-capital
losses carried forward
|
$ | 2,199 | $ | 2,697 | $ | 1,498 | $ | 1,498 | ||||||||
Capital
losses carried forward
|
560 | 647 | - | - | ||||||||||||
Unrealised
losses on short term investments
|
642 | 438 | ||||||||||||||
Future
tax assets
|
3,401 | 3,782 | 1,498 | 1,498 | ||||||||||||
Valuation
allowance
|
(3,401 | ) | (3,782 | ) | (1,498 | ) | (1,498 | ) | ||||||||
Future
income taxes
|
$ | - | $ | - | $ | - | $ | - |
11.
|
INCOME
TAXES - continued
|
(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. Between June 1, 2008 and December 31,
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. Total sum of $70,000 thus
withdrawn by Mr. Shah until December 31, 2008 has been included in other
receivable. For the period of six months from January 1, 2009 to June 30,
2009, Mr. Shah has been approved a cash fee of $10,000 per month plus
taxes. Fee for the second half of the calendar year 2009 has not yet been
determined. 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. The contract provided 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 ended December 31, 2008. However, he was allowed to return
half of the issued shares -275,000 - for cancellation and instead was to
be paid a cash fee of $60,000 ( see also Note 5), which has been included
in accounts payable. From January 1, 2009 to March 31, 2009, a fee of
$10,000 per month has been accrued as payable to Mr. Robinson and is
included in accrued liabilities. The Company is still reviewing the
matters concerning settlement of amounts due to Mr. Robinson until March
31, 2009 and terms of the renewal of his contract. The Company however
concluded that the consulting contract should be
renewed.
|
|
|
(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. 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 cancellation. (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 and from the further subscriptions received under the
2009 private placement and related warrants (note 6(a)). The likely fee if
all the remaining warrants and units are exercised will be approximately
$580,000.
|
(i)
|
Included
in shareholders information expense is $133,785 (2008 – $124,231; 2007 –
$136,249) to Current Capital Corp, (CCC) for media relation’s services.
CCC is a shareholder corporation and a director of the Company provides
accounting services as a
consultant.
|
(ii)
|
CCC
charged approximately $37,800 for rent, telephone and other office
expenses (2008: $27,300 and 2007:
$21,900).
|
(iii)
|
Finders
fees of $6,228 (2008: $12,245, 2007: $740,043) was charged by CCC in
connection with the private placement. (The fee for 2007 included a cash
fee of $130,313 and 1,040,000 warrants valued at $609,730 using the
Black-Scholes option price model).
|
(iv)
|
Business
expenses of $19,205 (2008 - $15,771; 2007 - $10,279) were reimbursed to
directors of the corporation and $68,009 (2008 - $118,774, 2007: $85,862)
to a key consultant and a former chief executive officer of the
Company.
|
(v)
|
Shares
issued to a director under the Consultant’s stock compensation plan –
Nil (2008 : 450,000 valued at $105,373, 2007: 350,000 valued at
$95,409,). Shares issued to (returned by) a key consultant and a former
chief executive officer of the Company under the Consultant stock
compensation plan (275,000) valued at $ (64,395) (2008: 550,000 valued at
$ 128,790, 2007: 500,000 valued at
$136,298).
|
(vi)
|
Options
issued to directors under Stock option plans – nil (2008: 50,000 valued at
$7,878, 2007: nil).
|
(vii)
|
Cash
fee paid to directors for services of $60,000 (2008:$33,871 and 2007: $
nil). Cash fee paid to a key consultant and a former chief executive
officer of the Company of $90,000 (2008 and 2007: $ nil). These fees are
included under travel, promotion and consulting
expenses.
|
(viii)
|
Accounts
payable includes $15,482 (2008: $9,384, 2007: $3,471) due to CCC, $1,875
(2008: $757, 2007: $1,431) due to a director and $67,212 (2008: $6,577,
2007: $ 7,099) due to a key consultant and a former chief executive
officer of the Company.
|
(ix)
|
Interest
income includes $ nil (2008: $ nil & 2007: $1,398) representing
interest received from the Chief Executive
officer.
|
(x)
|
Included
in short term investments is an investment of $200,000 (2008: $200,000,
2007: $ nil) 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 March 31, 2009 ($200,000 as at March 31,
2008)
|
(xi)
|
Included
in short term investments
|
is
an investment of $1,837,956 carrying cost and $361,877 fair value (2008:
1,929,049 carrying cost and $1,140,120 fair value, 2007: $1,604,493
carrying cost and $2,710,760 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 issued and outstanding common shares of the
said Corporation.
|
(xii)
|
Included
in other receivable is an advance of $70,000 (2008 and 2007: $nil) made to
Chief Executive Officer. The advance is repayable upon happening of
certain events as explained in note 12 (b) and carries no
interest.
|
(xiii)
|
Included
in other receivable is an advance of $5,814 made to a director (2008:
$2,470 and 2007: $ nil), advance is against future fee and carries no
interest.
|
17.
|
DIFFERENCES
BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES
|
Year
ended March 31
|
2009
|
2008
|
2007
|
|||||||||
Net
Loss for year, Canadian GAAP
|
$ | (689,415 | ) | $ | (571,799 | ) | $ | (164,043 | ) | |||
Reclassification
of exchange loss (gain) on year end translation of foreign currency items
and balances (ii)
|
- | - | 111,659 | |||||||||
Loss
for year US GAAP
|
$ | (689,415 | ) | $ | (571,799 | ) | $ | (52,384 | ) | |||
Reclassification
of exchange (loss) gain on year end translation of foreign currency items
and balances (ii)
|
- | - | (111,659 | ) | ||||||||
Unrealised
losses on "available for sale" short term investments( i)
|
(3,118,250 | ) | (2,266,470 | ) | - | |||||||
Unrealised
gain on short term investments (
i)
|
- | - | 959,701 | |||||||||
Comprehensive
Income(loss) for year, US GAAP
|
$ | (3,807,665 | ) | $ | (2,838,269 | ) | $ | 795,658 | ||||
Basic
and diluted loss per share, US GAAP
|
$ | (0.02 | ) | $ | (0.02 | ) | $ | (0.00 | ) |
17.
|
DIFFERENCES
BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES – continued
|
18
|
SUBSEQUENT
EVENT
|
19.
|
PRIOR
YEARS’ COMPARATIVES
|
|
Certain
prior years’ comparatives have been restated to conform to the current
year’s presentation.
|
Note
|
September
30, 2008
|
March
31, 2008
|
||||||||||
(Audited)
|
||||||||||||
Assets
|
||||||||||||
Current
|
||||||||||||
Cash
|
$ | 543,152 | $ | 1,259,062 | ||||||||
Short
term investments
|
3,
11(vii) & 11(viii)
|
2,469,617 | 3,633,760 | |||||||||
Prepaid
consulting services
|
5 | 123,941 | 285,896 | |||||||||
Other
receivables
|
11(ix)
|
64,266 | 54,198 | |||||||||
$ | 3,200,976 | $ | 5,232,916 | |||||||||
Office
equipment and furniture
|
4 | $ | 10,580 | $ | 6,206 | |||||||
$ | 3,211,556 | $ | 5,239,122 | |||||||||
Liabilities
and shareholders' equity
|
||||||||||||
Current
liabilities
|
||||||||||||
Accounts
payable
|
11(vi)
|
$ | 23,276 | $ | 30,339 | |||||||
Accrued
liabilities
|
13,449 | 28,685 | ||||||||||
Total
current liabilities
|
$ | 36,725 | $ | 59,024 | ||||||||
Shareholders'
Equity
|
||||||||||||
Capital
stock
|
6 | $ | 32,901,488 | $ | 32,901,488 | |||||||
Warrants
|
8 | 2,153,857 | 2,153,857 | |||||||||
Contributed
surplus
|
4,077,427 | 4,077,427 | ||||||||||
Accumulated
other comprehensive loss
|
(3,165,059 | ) | (1,306,768 | ) | ||||||||
Deficit
|
(32,792,882 | ) | (32,645,906 | ) | ||||||||
(35,957,941 | ) | (33,952,674 | ) | |||||||||
Total
shareholders' equity
|
$ | 3,174,831 | $ | 5,180,098 | ||||||||
$ | 3,211,556 | $ | 5,239,122 | |||||||||
Commitments
and Contingent Liabilities (Note 10)
|
||||||||||||
Related
Party Transactions (Note 11)
|
Note
|
Three
months ended
|
Six
months ended
|
Three
months ended
|
Six
months ended
|
||||||||||||||||
September
30, 2008
|
September
30, 2007
|
|||||||||||||||||||
Income
|
||||||||||||||||||||
Gain
on disposal of short term investments
|
$ | 7,379 | $ | 195,928 | $ | (25,974 | ) | $ | 75,661 | |||||||||||
Interest
|
1,958 | 5,909 | 25,025 | 46,681 | ||||||||||||||||
9,337 | 201,837 | (949 | ) | 122,342 | ||||||||||||||||
Expenses
|
||||||||||||||||||||
Consulting
fees settled for common shares
|
5 | 80,999 | 161,956 | 78,372 | 156,890 | |||||||||||||||
Payroll
|
9,872 | 15,303 | - | - | ||||||||||||||||
Travel,
promotion and consulting
|
11 | (v) | 17,159 | 67,280 | 36,763 | 87,333 | ||||||||||||||
Shareholders
information
|
11 | (i) | 34,041 | 64,500 | 37,546 | 73,867 | ||||||||||||||
Exchange
loss (gain)
|
(33,704 | ) | (17,968 | ) | 81,009 | 186,710 | ||||||||||||||
Professional
fees
|
9,862 | 14,011 | 8,033 | 14,563 | ||||||||||||||||
Office
and general
|
7,588 | 24,164 | 5,820 | 17,480 | ||||||||||||||||
Bank
charges and interest
|
746 | 1,297 | 258 | 655 | ||||||||||||||||
Communication
|
4,256 | 7,490 | 2,055 | 4,774 | ||||||||||||||||
Rent
|
11(ii)
|
4,150 | 8,589 | 1,412 | 2,871 | |||||||||||||||
Transfer
agents fees
|
1,122 | 2,191 | 1,201 | 2,652 | ||||||||||||||||
136,091 | 348,813 | 252,469 | 547,795 | |||||||||||||||||
Net
loss for period
|
(126,754 | ) | (146,976 | ) | (253,418 | ) | (425,453 | ) | ||||||||||||
Basic
and diluted loss per share information
|
||||||||||||||||||||
Net
Loss per share
|
9 | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.01 | ) | $ | (0.01 | ) | |||||||
Three
months ended
|
Six
months ended
|
Three
months ended
|
Six
months ended
|
|||||||||||||||||
September
30, 2008
|
September
30, 2007
|
|||||||||||||||||||
Cash
flows from operating activities
|
||||||||||||||||||||
Net
loss for year
|
$ | (126,754 | ) | $ | (146,976 | ) | $ | (253,418 | ) | $ | (425,453 | ) | ||||||||
Amortization
of office equipment and furniture
|
507 | 882 | - | - | ||||||||||||||||
Gain
on disposal of short term investments
|
(7,379 | ) | (195,928 | ) | 25,974 | (75,661 | ) | |||||||||||||
Consulting
fees settled for common shares
|
5 | 80,999 | 161,955 | 78,372 | 156,890 | |||||||||||||||
Net
change in working capital components
|
||||||||||||||||||||
Prepaid
and other receivables
|
(34,716 | ) | (10,069 | ) | 46,823 | 39,244 | ||||||||||||||
Accounts
payable and accrued liabilities
|
(18,903 | ) | (22,299 | ) | (27,467 | ) | (9,105 | ) | ||||||||||||
(106,246 | ) | (212,435 | ) | (129,716 | ) | (314,085 | ) | |||||||||||||
Investing
activities
|
||||||||||||||||||||
Purchase
of property,plant & equipment
|
(5,256 | ) | (5,256 | ) | (2,299 | ) | (2,299 | ) | ||||||||||||
Purchase
of short term Investments
|
(278,172 | ) | (1,842,150 | ) | (571,487 | ) | (1,901,828 | ) | ||||||||||||
Net
proceeds from sale of short term investments
|
132,762 | 1,343,931 | 165,022 | 1,301,542 | ||||||||||||||||
(150,666 | ) | (503,475 | ) | (408,764 | ) | (602,585 | ) | |||||||||||||
Financing
activities
|
||||||||||||||||||||
Common
shares issued net of issuance costs
|
- | - | 110,201 | |||||||||||||||||
- | - | - | 110,201 | |||||||||||||||||
Decrease
in cash during period
|
(256,912 | ) | (715,910 | ) | (538,480 | ) | (806,469 | ) | ||||||||||||
Cash
at beginning of period
|
800,064 | 1,259,062 | 2,746,939 | 3,014,928 | ||||||||||||||||
Cash
at end of period
|
$ | 543,152 | $ | 543,152 | $ | 2,208,459 | $ | 2,208,459 | ||||||||||||
Supplemental
disclosures
|
||||||||||||||||||||
Non-cash
operating activities
|
||||||||||||||||||||
Consulting
fees settled for common shares and
|
5 | 161,955 | 78,372 | |||||||||||||||||
options
and expensed during the period
|
80,999 | 156,890 | ||||||||||||||||||
Consulting
fees prepaid in shares
|
5 | 123,941 | 123,941 | 119,256 | 119,256 | |||||||||||||||
$ | 204,940 | $ | 285,896 | $ | 197,628 | $ | 276,146 | |||||||||||||
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
quarter ended June 30, 2008
|
1,076,875 | 1,076,875 | ||||||||||||||||||||||||||
Net
loss for the quarter
|
-20,222 | -20,222 | ||||||||||||||||||||||||||
Balance,
June 30, 2008
|
30,095,743 | $ | 32,901,488 | $ | 2,153,857 | $ | 4,077,427 | $ | (32,666,128 | ) | $ | (229,893 | ) | $ | 6,236,751 | |||||||||||||
Unrealised
loss on short term investments considered available for sale during the
quarter ended September 30, 2008
|
-2,935,166 | -2,935,166 | ||||||||||||||||||||||||||
Net
loss for the quarter
|
-126,754 | -126,754 | ||||||||||||||||||||||||||
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 |
Note
|
Three
months ended
|
Six
months ended
|
Three
months ended
|
Six
months ended
|
||||||||||||||||
September
30, 2008
|
September
30, 2007
|
|||||||||||||||||||
Net
loss for year
|
(20,222 | ) | (146,976 | ) | (253,418 | ) | (425,453 | ) | ||||||||||||
Other
comprehensive loss
|
||||||||||||||||||||
Unrealised
gain(loss) for period on short term investments considered available for
sale
|
3 | (2,935,166 | ) | (1,858,291 | ) | (198,288 | ) | (813,979 | ) | |||||||||||
Comprehensive
Gain(loss)
|
(2,955,388 | ) | (2,005,267 | ) | (451,706 | ) | (1,239,432 | ) | ||||||||||||
Accumulated
other comprehensive income(loss)
|
||||||||||||||||||||
Beginning
of period
|
(229,893 | ) | (1,306,768 | ) | 344,011 | 959,702 | ||||||||||||||
Other
comprehensive gain(loss) for period
|
(2,935,166 | ) | (1,858,291 | ) | (198,288 | ) | (813,979 | ) | ||||||||||||
Accumulated
other comprehensive income (loss), end of period
|
$ | (3,165,059 | ) | $ | (3,165,059 | ) | $ | 145,723 | $ | 145,723 | ||||||||||
|
Business
combinations
|
3.
|
SHORT
TERM INVESTMENTS
|
September
30, 2008
|
March
31, 2008
|
|||||||||||||||
Carrying
average costs
|
fair
market value
|
Carrying
average costs
|
fair
market value
|
|||||||||||||
Marketable
securities
|
5,328,686 | 2,469,617 | 4,637,738 | 3,330,970 | ||||||||||||
Non-marketable
securities
|
305,990 | - | 302,790 | 302,790 | ||||||||||||
$ | 5,634,676 | $ | 2,469,617 | $ | 4,940,528 | $ | 3,633,760 | |||||||||
Unrealised
loss before tax
|
$ | (3,165,059 | ) | $ | (1,306,768 | ) | ||||||||||
Movements
in unrealised (loss)gain
|
||||||||||||||||
At
beginning of period
|
(1,306,768 | ) | 959,702 | |||||||||||||
(loss)gain
during period
|
(1,858,291 | ) | (2,266,470 | ) | ||||||||||||
At
end of year
|
$ | (3,165,059 | ) | $ | (1,306,768 | ) | ||||||||||
3.
|
SHORT
TERM INVESTMENTS – continued
|
4.
|
OFFICE
EQUIPMENT AND FURNITURE
|
Cost
|
Accumulated
amortisation
|
Net
book value
|
Net
book value
|
|||||||||||||
As
at September 30, 2008
|
March
31, 2008
|
|||||||||||||||
(Audited)
|
||||||||||||||||
Office
furniture
|
4,725 | 898 | 3,827 | 4,252 | ||||||||||||
Software
|
5,256 | 131 | 5,125 | |||||||||||||
Computer
|
2,298 | 670 | 1,628 | 1,954 | ||||||||||||
$ | 12,279 | $ | 1,699 | $ | 10,580 | $ | 6,206 | |||||||||
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 | ||||||||
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 | - | (156,890 | ) | 119,256 | |||||||||||
$ | 276,146 | $ | - | $ | (156,890 | ) | $ | 119,256 |
(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, 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 | ||||||||||
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 | ||||||||||||
30,095,743 | $ | 32,901,488 | 30,095,743 | $ | 32,901,488 | |||||||||||
(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 | ####### | (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 | ####### | (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:
$0.46.)
|
September
30, 2008
|
March
31, 2008
|
|||||||||||||||||
(Audited)
|
||||||||||||||||||
Options
outstanding & excercisable
|
Options
outstanding & excercisable
|
|||||||||||||||||
Exercise
price in US$
|
Number
|
Weighted
average remaining contractual life (years)
|
Number
|
Weighted
average remaining contractual life (years)
|
||||||||||||||
0.35 | 1,680,000 | 1.17 | 1,680,000 | 1.67 | ||||||||||||||
0.50 | 3,015,000 | 1.35 | 3,015,000 | 1.85 | ||||||||||||||
0.75 | 125,000 | 0.88 | 125,000 | 1.38 | ||||||||||||||
1.00 | 5,000 | 0.88 | 5,000 | 1.38 | ||||||||||||||
0.46 | 4,825,000 | 1.27 | 4,825,000 | 1.78 | ||||||||||||||
|
8.
|
WARRANTS
|
(a)
|
Movement
in warrants during the period are as
follows:
|
|
|
September
30, 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 | 0.44 | 2,153,857 | 13,161,960 | 0.44 | 2,215,213 | ||||||||||||||||||
Exercised
during year
|
- | - | (315,540 | ) | (61,356 | ) | ||||||||||||||||||
Issued
and outstanding, end of year
|
12,846,420 | 0.44 | 2,153,857 | 12,846,420 | 0.44 | 2,153,857 | ||||||||||||||||||
(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
$58,725 (87%) has been accounted for as reduction in value of shares and
increase in value of warrants.
|
|
Option
price models used for calculating fair value of warrants require input of
highly subjective assumptions including the expected price volatility.
Changes in the subjective input assumptions can materially affect the fair
value estimate, and therefore the models do not necessarily provide a
reliable measure of the fair value of the Company’s
warrants.
|
8.
|
WARRANTS
-
|
Continued
|
|
(b) Details
of weighted average remaining life of the warrants granted and outstanding
are as follows:
|
September
30, 2008
|
March
31, 2008
|
|||
(Audited)
|
||||
Warrants
outstanding & excercisable
|
Warrants
outstanding & excercisable
|
|||
Exercise
price in US$
|
Number
|
Weighted
average remaining contractual life (years)
|
Number
|
Weighted
average remaining contractual life (years)
|
1.00
|
1,721,960
|
0.50
|
1,721,960
|
1.00
|
0.35
|
11,124,460
|
0.27
|
11,124,460
|
0.77
|
0.46
|
12,846,420
|
0.30
|
12,846,420
|
0.80
|
|
(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 consists 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 2008 for his services in connection with the new
internal control compliance matters. Effective June 1, 2008, Mr. Shah is
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. . 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. 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.
|
|
(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.
|
|
(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$562,000.
|
(i)
|
Included
in shareholders information expense is $ 61599 (2007 – $ 65,021) 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 $8,589 for rent (2007:
$2,871).
|
(iii)
|
Finders
fees of $ nil (2007: $12,245) was charged by CCC in connection with the
private placement.
|
(iv)
|
Business
expenses of $9,583 (2007: $9,677) were reimbursed to directors of the
corporation and $34,007 (2007 - $59,371) to a key consultant and a former
chief executive officer of the
Company.
|
(v)
|
Cash
fee paid to directors for services of $25,000 (2007: $ nil). Fees prepaid
to a director $2,168 (Expense advance to director in 2007: $ 2,500). These
fees are included under travel, promotion and consulting
expenses.
|
(vi)
|
Accounts
payable includes $11,347 (2007: $5,829) due to CCC, $2,803 (2007: $1,576)
due to directors and $2,723 (2007: $3,503) 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
September 30, 2008 ($100,000 as at September 30,
2007)
|
(viii)
|
Included
in short term investments is an investment of $1,833,966 carrying cost and
$724,620 fair value (2007: $1,870,515 carrying cost and $2,321,670 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 said
Corporation.
|
(ix)
|
Included
in other receivable is an advance of $40,000 made to a director. (2007: $
nil). The advance is repayable upon happening of certain events as
explained in note 10 (b).
|
|
(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.
|
1.1
|
Articles
of Incorporation of the Company - Incorporated herein by reference to
Exhibit 1(ix) to the Company’s Registration Statement on Form 20-F filed
on June 12, 2000.
|
1.2
|
By-Laws
of the Company - Incorporated herein by reference to Exhibit 1(xi) to the
Company’s Registration Statement on Form 20-F filed on June 12,
2000.
|
1.3
|
Certificate
of name change from Kamlo Gold Mines Limited to NRT Research Technologies
Inc. - Incorporated herein by reference to Exhibit 1(iii) to the Company’s
Registration Statement on Form 20-F filed on June 12,
2000.
|
1.4
|
Certificate
of name change from NRT Research Technologies Inc. to NRT Industries Inc.
- Incorporated herein by
reference to Exhibit 1(iv) to the Company’s Registration Statement on Form
20-F filed on June 12, 2000.
|
1.5
|
Certificate
of name change from NRT Industries Inc. to CUDA Consolidated Inc. -
Incorporated herein by reference to
Exhibit 1(v) to the Company’s Registration Statement on Form 20-F filed on
June 12, 2000.
|
1.6
|
Certificate
of name change from CUDA Consolidated Inc. to Foodquest Corp. -
Incorporated herein by reference to Exhibit 1(vi) to the Company’s
Registration Statement on Form 20-F filed on June 12,
2000.
|
1.7
|
Certificate
of name change from Foodquest Corp. to Foodquest International Corp. -
Incorporated herein by reference to Exhibit 1(vii) to the Company’s
Registration Statement on Form 20-F filed on June 12,
2000.
|
1.8
|
Certificate
of name change from Foodquest International Corp. to Dealcheck.com Inc. -
Incorporated herein by
reference to Exhibit 1(viii) to the Company’s Registration Statement on
Form 20-F filed on June 12, 2000.
|
1.9
|
Certificate
of name change from Dealcheck.com Inc. to Bontan Corporation Inc. - Incorporated
herein by reference to Exhibit 1(viii) to the Company’s Annual Report on
Form 20-F filed on September 23,
2003.
|
2(a)
|
Specimen
Common Share certificate - Incorporated herein by reference to Exhibit
1(viii) to the Company’s Annual Report on Form 20-F filed on September 23,
2003.
|
4(a)2.i
|
Investor
relations contract with Current Capital Corp. dated April 1, 2003 Incorporated
herein by reference to
Exhibit 4 (a) 2i to the Company’s Annual Report on Form 20-F for fiscal
2005 filed on September 28, 2005.
|
4(a)2.ii
|
Media
Relation Contract with Current Capital corp. dated April 1, 2003 Incorporated
herein by reference to
Exhibit 4 (a) 2ii to the Company’s Annual Report on Form 20-F for fiscal
2005 filed on September 28, 2005.
|
4(a)2.iii
|
A
letter dated April1, 2005 extending the contracts under 4(a)2.i and
ii. Incorporated
herein by reference to Exhibit 4 (a)
2iii to the Company’s Annual Report on Form 20-F for fiscal 2005 filed on
September 28, 2005.
|
4(c)1
|
Consulting
Agreement dated April 1, 2005 with Kam Shah Incorporated herein by
reference to
Exhibit 4 (c) 1 to the Company’s Annual Report on Form 20-F for fiscal
2005 filed on September 28, 2005.
|
4(c)2
|
Consulting
Agreement dated April 1, 2003 with Terence Robinson - Incorporated herein
by reference to Exhibit 4 (a)
to the Company’s Annual Report on Form 20-F for fiscal 2004 filed on
August 30, 2004.
|
4(c)3
|
Letter
dated March 28, 2008 extending the Consulting Agreement with Mr. John
Robinson to June 30, 2009.
|
4(c)(iv)1
|
The
Robinson Option Plan, 2005 Stock Option Plan and 2005 Consultant Stock
Compensation Plan - Incorporated
herein by reference to Form S-8 filed on December 5,
2005.
|
4(c)(iv)2
|
2007
Consultant Stock Compensation Plan – Incorporated herein by reference to
Form S-8 filed on January 16, 2007.
|
5.1*
|
Legal
Opinion of Sui & Company
|
10.1*
|
Contribution
and Assignment Agreement dated as of November 14, 2009 by and among
International Three Crown Petroleum LLC, Bontan Oil & Gas Corporation,
the Company, Allied Ventures Incorporated and Israel Petroleum Company,
Limited.
|
10.2*
|
Stockholders
Agreement dated as of November 14, 2009 by and among Israel Petroleum
Company, Limited, Bontan Oil & Gas Corporation, Allied Ventures
Incorporated and the Company (for the purposes identified
therein)
|
10.3*
|
Form
of Warrant Certificate by and between PetroMed Corporation and the
Company
|
10.4*
|
Promissory
Note to Castle Rock Resources II, LLC, dated November 12,
2009
|
10.5*
|
Pledge
Agreement with Castle Rock Resources II,
LLC
|
10.6*
|
Form
of Warrant to Purchase Common Stock by and between International Three
Crown Petroleum LLC and the Company
|
10.7*
|
Form
of Warrant to Purchase Common Stock by and between Allied Ventures
Incorporated and the Company
|
10.8*
|
Consulting
Agreement dated August 4, 2009 with Terence
Robinson
|
10.9*
|
Consulting
Agreement dated July 1, 2009 with John
Robinson
|
23.1**
|
Consent
of Schwartz Levitsky Feldman LLP
|
23.2*
|
Consent
of Sui & Company
|
|
* To
be filed by amendment
|
|
**
Filed
herewith
|
|
(i) To
include any prospectus required by Section 10(a)(3) of the Securities
Act of 1933;
|
Signature
|
Title/Capacity
|
Date
|
/s/ KAM SHAH
Kam
Shah
|
Chief
Executive Officer, Chief Financial Officer and Director
|
February
16, 2010
|
/s/ DEAN BRADLEY
Dean
Bradley
|
Director
|
February
16, 2010
|
/s/ BRETT REES
Brett
Rees
|
Director
|
February
16, 2010
|
Number
|
Description
|
1.1
|
Articles
of Incorporation of the Company - Incorporated herein by reference to
Exhibit 1(ix) to the Company’s Registration Statement on Form 20-F filed
on June 12, 2000.
|
1.2
|
By-Laws
of the Company - Incorporated herein by reference to Exhibit 1(xi) to the
Company’s Registration Statement on Form 20-F filed on June 12,
2000.
|
1.3
|
Certificate
of name change from Kamlo Gold Mines Limited to NRT Research Technologies
Inc. - Incorporated herein by reference to Exhibit 1(iii) to the Company’s
Registration Statement on Form 20-F filed on June 12,
2000.
|
1.4
|
Certificate
of name change from NRT Research Technologies Inc. to NRT Industries Inc.
- Incorporated herein by
reference to Exhibit 1(iv) to the Company’s Registration Statement on Form
20-F filed on June 12, 2000.
|
1.5
|
Certificate
of name change from NRT Industries Inc. to CUDA Consolidated Inc. -
Incorporated herein by reference to
Exhibit 1(v) to the Company’s Registration Statement on Form 20-F filed on
June 12, 2000.
|
1.6
|
Certificate
of name change from CUDA Consolidated Inc. to Foodquest Corp. -
Incorporated herein by reference to Exhibit 1(vi) to the Company’s
Registration Statement on Form 20-F filed on June 12,
2000.
|
1.7
|
Certificate
of name change from Foodquest Corp. to Foodquest International Corp. -
Incorporated herein by reference to Exhibit 1(vii) to the Company’s
Registration Statement on Form 20-F filed on June 12,
2000.
|
1.8
|
Certificate
of name change from Foodquest International Corp. to Dealcheck.com Inc. -
Incorporated herein by
reference to Exhibit 1(viii) to the Company’s Registration Statement on
Form 20-F filed on June 12, 2000.
|
1.9
|
Certificate
of name change from Dealcheck.com Inc. to Bontan Corporation Inc. - Incorporated
herein by reference to Exhibit 1(viii) to the Company’s Annual Report on
Form 20-F filed on September 23,
2003.
|
2(a)
|
Specimen
Common Share certificate - Incorporated herein by reference to Exhibit
1(viii) to the Company’s Annual Report on Form 20-F filed on September 23,
2003.
|
4(a)2.i
|
Investor
relations contract with Current Capital Corp. dated April 1, 2003 Incorporated
herein by
reference to
Exhibit 4 (a) 2i to the Company’s Annual Report on Form 20-F for fiscal
2005 filed on September 28, 2005.
|
4(a)2.ii
|
Media
Relation Contract with Current Capital corp. dated April 1, 2003 Incorporated
herein by reference to Exhibit 4 (a)
2ii to the Company’s Annual Report on Form 20-F for fiscal 2005 filed on
September 28, 2005.
|
4(a)2.iii
|
A
letter dated April1, 2005 extending the contracts under 4(a)2.i and
ii. Incorporated
herein by
reference to
Exhibit 4 (a) 2iii to the Company’s Annual Report on Form 20-F for fiscal
2005 filed on September 28, 2005.
|
4(c)1
|
Consulting
Agreement dated April 1, 2005 with Kam Shah Incorporated herein by
reference to
Exhibit 4 (c) 1 to the Company’s Annual Report on Form 20-F for fiscal
2005 filed on September 28, 2005.
|
4(c)2
|
Consulting
Agreement dated April 1, 2003 with Terence Robinson - Incorporated herein
by reference to Exhibit 4 (a)
to the Company’s Annual Report on Form 20-F for fiscal 2004 filed on
August 30, 2004.
|
4(c)3
|
Letter
dated March 28, 2008 extending the Consulting Agreement with Mr. John
Robinson to June 30, 2009.
|
4(c)(iv)1
|
The
Robinson Option Plan, 2005 Stock Option Plan and 2005 Consultant Stock
Compensation Plan - Incorporated
herein by reference to Form S-8 filed on December 5,
2005.
|
4(c)(iv)2
|
2007
Consultant Stock Compensation Plan – Incorporated herein by reference to
Form S-8 filed on January 16, 2007.
|
5.1*
|
Legal
Opinion of Sui & Company
|
10.1*
|
Contribution
and Assignment Agreement dated as of November 14, 2009 by and among
International Three Crown Petroleum LLC, Bontan Oil & Gas Corporation,
the Company, Allied Ventures Incorporated and Israel Petroleum Company,
Limited.
|
10.2*
|
Stockholders
Agreement dated as of November 14, 2009 by and among Israel Petroleum
Company, Limited, Bontan Oil & Gas Corporation, Allied Ventures
Incorporated and the Company (for the purposes identified
therein)
|
10.3*
|
Form
of Warrant Certificate by and between PetroMed Corporation and the
Company
|
10.4*
|
Promissory
Note to Castle Rock Resources II, LLC, dated November 12,
2009
|
10.5*
|
Pledge
Agreement with Castle Rock Resources II,
LLC
|
10.6*
|
Form
of Warrant to Purchase Common Stock by and between International Three
Crown Petroleum LLC and the Company
|
10.7*
|
Form
of Warrant to Purchase Common Stock by and between Allied Ventures
Incorporated and the Company
|
10.8*
|
Consulting
Agreement dated August 4, 2009 with Terence
Robinson
|
10.9*
|
Consulting
Agreement dated July 1, 2009 with John
Robinson
|
23.1*
|
Consent
of Schwartz Levitsky Feldman LLP
|
23.2*
|
Consent
of Sui & Company
|
|
* To
be filed by amendment
|
|
|