Index
|
|
Notice
to Reader issued by the Management
|
2
|
Consolidated
Balance Sheets
|
3
|
Consolidated
Statements of Operations
|
4
|
Consolidated
Statements of Cash Flows
|
5
|
Consolidated
Statement of Shareholders’ Equity
Consolidated
Statement of Comprehensive Loss and Accumulated Other Comprehensive
Loss
|
6-7
8
|
Notes
to Consolidated Financial Statements
|
9-29
|
Note
|
December
31, 2009
|
March
31, 2009
|
||||||||||
(Audited)
|
||||||||||||
Assets
|
||||||||||||
Current
|
||||||||||||
Cash
|
$ | 419,133 | $ | 352,958 | ||||||||
Short
term investments
|
4,16(vi)
& (vii)
|
1,985,522 | 1,091,563 | |||||||||
Prepaid
consulting services
|
8 | - | 20,484 | |||||||||
Other
receivables
|
16(viii)
|
125,532 | 118,508 | |||||||||
$ | 2,530,187 | $ | 1,583,513 | |||||||||
Office
equipment and furniture
|
5 | $ | 9,439 | $ | 9,434 | |||||||
Goodwil
|
7 | $ | 3,214,593 | |||||||||
Interest
in licences and permit
|
6 | $ | 17,655,021 | $ | - | |||||||
$ | 23,409,240 | $ | 1,592,947 | |||||||||
Liabilities
and shareholders' equity
|
||||||||||||
Current
liabilities
|
||||||||||||
Accounts
payable
|
16(v) | $ | 11,464,918 | $ | 96,544 | |||||||
Audit
and consulting fees accrued
|
16(ix)
|
208,065 | 55,474 | |||||||||
Short
term loans
|
9 | 1,763,843 | - | |||||||||
Total
current liabilities
|
$ | 13,436,826 | $ | 152,018 | ||||||||
Non-controlling
interests
|
$ | 3,162,921 | $ | - | ||||||||
Shareholders'
Equity
|
||||||||||||
Capital
stock
|
10 | $ | 33,960,697 | $ | 32,854,075 | |||||||
Warrants
|
12 | 5,908,849 | 2,192,927 | |||||||||
Contributed
surplus
|
4,154,266 | 4,154,266 | ||||||||||
Accumulated
other comprehensive loss
|
(2,279,437 | ) | (4,425,018 | ) | ||||||||
Deficit
|
(34,934,882 | ) | (33,335,321 | ) | ||||||||
(37,214,319 | ) | (37,760,339 | ) | |||||||||
Total
shareholders' equity
|
$ | 6,809,493 | $ | 1,440,929 | ||||||||
$ | 23,409,240 | $ | 1,592,947 | |||||||||
Going
concern (note 2)
|
||||||||||||
Commitments
and Contingent Liabilities (Note 15)
|
||||||||||||
Related
Party Transactions (Note 16)
|
||||||||||||
Subsequent
events (Note 20)
|
Three
months ended
|
Nine
months ended
|
Three
months ended
|
Nine
months ended
|
|||||||||||||||||
Note
|
December
31, 2009
|
December
31, 2008
|
||||||||||||||||||
Income
|
||||||||||||||||||||
(Loss)Gain
on disposal of short term investments
|
(313,489) | (852,766) | $ | (151,279) | $ | 44,649 | ||||||||||||||
Exchange
gain on translation
|
231,634 | 186,872 | $ | 92,102 | $ | 110,070 | ||||||||||||||
Interest
|
- | - | 1,267 | 7,176 | ||||||||||||||||
(81,855) | (665,894) | (57,910) | 161,895 | |||||||||||||||||
Expenses
|
||||||||||||||||||||
Consulting
fees
|
14,16(iv)
|
201,830 | 399,442 | 130,069 | 327,683 | |||||||||||||||
Payroll
|
12,804 | 34,524 | 11,571 | 26,874 | ||||||||||||||||
Travel,
meals and promotions
|
22,657 | 60,315 | 11,593 | 43,215 | ||||||||||||||||
Shareholders
information
|
16(i) | 45,231 | 117,148 | 40,171 | 104,671 | |||||||||||||||
Professional
fees
|
8,653 | 27,526 | 6,342 | 20,353 | ||||||||||||||||
Office
and general
|
18,221 | 35,930 | 9,118 | 32,400 | ||||||||||||||||
Bank
charges
|
995 | 1,810 | 631 | 1,928 | ||||||||||||||||
Interest
on short term loans and payable
|
56,519 | 56,519 | - | - | ||||||||||||||||
Advisory
fee
|
219,977 | 219,977 | - | - | ||||||||||||||||
Communication
|
2,296 | 8,365 | 2,357 | 9,847 | ||||||||||||||||
Rent
|
16(ii)
|
6,515 | 15,885 | 4,267 | 12,856 | |||||||||||||||
Amortisation
|
637 | 1,667 | 507 | 1,389 | ||||||||||||||||
Transfer
agents fees
|
4,323 | 6,231 | 1,211 | 3,402 | ||||||||||||||||
600,658 | 985,339 | 217,837 | 584,618 | |||||||||||||||||
(682,513) | (1,651,233) | (275,747) | (422,723) | |||||||||||||||||
Non-controlling
interests
|
51,672 | 51,672 | - | - | ||||||||||||||||
Net
loss for period
|
(630,841) | (1,599,561) | (275,747) | (422,723) | ||||||||||||||||
Basic
and diluted loss per share information
|
||||||||||||||||||||
Net
Loss per share
|
13 | $ | (0.01) | $ | (0.04) | $ | (0.01) | $ | (0.01) | |||||||||||
Three
months ended
|
Nine
months ended
|
Three
months ended
|
Nine
months ended
|
|||||||||||||||||
Note
|
December
31, 2009
|
December
31, 2008
|
||||||||||||||||||
Cash
flows from operating activities
|
||||||||||||||||||||
Net
loss for year
|
(630,841) | (1,599,561) | $ | (275,747) | $ | (422,723) | ||||||||||||||
Amortization
of office equipment and furniture
|
637 | 1,667 | 507 | 1,389 | ||||||||||||||||
Loss(Gain)
on disposal of short term investments
|
313,489 | 852,766 | 151,279 | (44,649) | ||||||||||||||||
Consulting
fees settled for common shares
|
8 | 79,639 | 120,927 | 64,500 | 226,455 | |||||||||||||||
Net
change in working capital components
|
||||||||||||||||||||
Other
receivables
|
(25,840 | ) | (7,024) | (51,699) | (61,768) | |||||||||||||||
Accounts
payable
|
11,403,998 | 11,368,374 | 62,687 | 55,624 | ||||||||||||||||
Audit
and consulting fees accrued
|
186,489 | 152,591 | 6,251 | (8,985) | ||||||||||||||||
$ | 11,327,571 | $ | 10,889,740 | $ | (42,222) | (254,657) | ||||||||||||||
Investing
activities
|
||||||||||||||||||||
Purchase
of office equipment and furniture
|
(1,671) | (1,671) | - | (5,256) | ||||||||||||||||
Acquisition
of interest in licences and permit
|
(14,938,382) | (14,938,382) | - | - | ||||||||||||||||
Purchase
of short term Investments
|
(46,469) | (133,584) | (521,070) | (2,363,220) | ||||||||||||||||
Net
proceeds from sale of short term investments
|
61,447 | 398,810 | 470,545 | 1,814,476 | ||||||||||||||||
$ | (14,925,075) | $ | (14,674,827) | $ | (50,525) | $ | (554,000) | |||||||||||||
Financing
activities
|
||||||||||||||||||||
Short
term loans
|
1,763,843 | 1,763,843 | - | - | ||||||||||||||||
Common
shares issued net of issuance costs
|
2,013,005 | 2,087,419 | - | - | ||||||||||||||||
$ | 3,776,848 | $ | 3,851,262 | $ | - | $ | - | |||||||||||||
Increase(Decrease)
in cash during period
|
179,344 | 66,175 | (92,747) | (808,657) | ||||||||||||||||
Cash
at beginning of period
|
239,789 | 352,958 | 543,152 | 1,259,062 | ||||||||||||||||
Cash
at end of period
|
419,133 | 419,133 | $ | 450,405 | $ | 450,405 | ||||||||||||||
Supplemental
disclosures
|
||||||||||||||||||||
Non-cash
operating activities
|
||||||||||||||||||||
Consulting
fees settled for common shares and
|
8 | 64,500 | 226,455 | |||||||||||||||||
options
and expensed during the period
|
79,639 | 120,927 | ||||||||||||||||||
Consulting
fees prepaid in shares
|
8 | - | - | (81,000) | 42,941 | |||||||||||||||
$ | 79,639 | $ | 120,927 | $ | (16,500) | $ | 269,396 | |||||||||||||
Non-cash
investing activities
|
||||||||||||||||||||
Shares
and warrants issued towards cost of acquisition of interest in licences
and permit
|
2,716,639 | 2,716,639 | - | - | ||||||||||||||||
Non-cash
financing activities
|
||||||||||||||||||||
Shares
returned for cancelation
|
81,957 | 81,957 | 16500 | 16500 | ||||||||||||||||
Number
of Shares
|
Capital
Stock
|
Warrants
|
Contributed
surplus
|
Accumulated
Deficit
|
Accumulated
other comprehensive loss
|
Shareholders'
Equity
|
||||||||||||||||||||||
Balance
March 31, 2008
|
30,095,743 | $ | 32,901,488 | $ | 2,153,857 | $ | 4,077,427 | $ | (32,645,906) | $ | (1,306,768) | $ | 5,180,098 | |||||||||||||||
Issued
under private placement
|
1,000,000 | 62,280 | - | 62,280 | ||||||||||||||||||||||||
Finder
fee
|
(6,228) | (6,228) | ||||||||||||||||||||||||||
Value
of warrants issued under private placement transferred to contributed
surplus
|
(39,070) | 39,070 | - | |||||||||||||||||||||||||
Shares
canceled
|
(275,000) | (64,395) | (64,395) | |||||||||||||||||||||||||
Options
revaluation upon changes in the terms
|
76,839 | 76,839 | ||||||||||||||||||||||||||
Net
loss
|
(689,415) | (689,415) | ||||||||||||||||||||||||||
Unrealised
loss on short term investments,
net
of tax considered available for sale
|
(3,118,250) | (3,118,250) | ||||||||||||||||||||||||||
Balance,
March 31, 2009
|
30,820,743 | $ | 32,854,075 | $ | 2,192,927 | $ | 4,154,266 | $ | (33,335,321) | $ | (4,425,018) | $ | 1,440,929 | |||||||||||||||
Unrealised
gain on short term investments,
net
of tax, considered available for sale
|
316,203 | 316,203 | ||||||||||||||||||||||||||
Net
loss for the quarter
|
(205,637) | (205,637) | ||||||||||||||||||||||||||
Balance,
June 30, 2009
|
30,820,743 | $ | 32,854,075 | $ | 2,192,927 | $ | 4,154,266 | $ | (33,540,958) | $ | (4,108,815) | $ | 1,551,495 | |||||||||||||||
Shares
canceled
|
(350,000) | (81,957) | (81,957) | |||||||||||||||||||||||||
Issued
under 2009 Consultant stock compensation plan
|
100,000 | 20,542 | 20,542 | |||||||||||||||||||||||||
Issued
under private placement
|
1,500,000 | 82,682 | 82,682 | |||||||||||||||||||||||||
Finder's
fee
|
(8,268) | (8,268) | ||||||||||||||||||||||||||
Warrants
issued under private placement
|
(58,725) | 58,725 | - | |||||||||||||||||||||||||
Unrealised
gain on short term investments,
net
of tax, considered available for sale
|
770,166 | 770,166 | ||||||||||||||||||||||||||
Net
loss for the quarter
|
(763,083) | (763,083) | ||||||||||||||||||||||||||
Balance,
September 30, 2009
|
32,070,743 | $ | 32,808,349 | $ | 2,251,652 | $ | 4,154,266 | $ | (34,304,041) | $ | (3,338,649) | $ | 1,571,577 | |||||||||||||||
Number
of Shares
|
Capital
Stock
|
Warrants
|
Contributed
surplus
|
Accumulated
Deficit
|
Accumulated
other comprehensive loss
|
Shareholders'
Equity
|
||||||||||||||||||||||
Balance,
September 30, 2009
|
32,070,743 | $ | 32,808,349 | $ | 2,251,652 | $ | 4,154,266 | $ | (34,304,041) | $ | (3,338,649) | $ | 1,571,577 | |||||||||||||||
Issued
under private placements
|
16,225,000 | 2,236,672 | $ | 2,236,672 | ||||||||||||||||||||||||
Finders
fee
|
(223,667) | $ | (223,667) | |||||||||||||||||||||||||
Issued
under 2009 Stock Compensation Plan
|
228,333 | 79,901 | $ | 79,901 | ||||||||||||||||||||||||
Issued
in connection with acquisition of interest in Licences and
Permit
|
8,617,686 | 2,716,639 | $ | 2,716,639 | ||||||||||||||||||||||||
Warrants
issued
|
(3,521,952) | 3,521,952 | $ | - | ||||||||||||||||||||||||
Warrants
issued as finder s fee
|
(135,245) | 135,245 | ||||||||||||||||||||||||||
Unrealised
gain on short term investments,
net
of tax considered available for sale
|
1,059,212 | $ | 1,059,212 | |||||||||||||||||||||||||
Net
loss for the quarter
|
(630,841) | $ | (630,841) | |||||||||||||||||||||||||
Balance,
December 31, 2009
|
57,141,762 | $ | 33,960,697 | $ | 5,908,849 | $ | 4,154,266 | $ | (34,934,882) | $ | (2,279,437) | $ | 6,809,493 |
Note
|
nine
months ended December 31
|
Year
ended March 31
|
||||||||||||||
2009
|
2008
|
2009
|
||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||
Net
loss for period
|
$ | (1,574,909) | $ | (422,723) | $ | (689,415) | ||||||||||
Other
comprehensive loss
|
||||||||||||||||
Unrealised
gain (loss) for period on short term investments, net of tax considered
available for sale
|
4 | 2,145,581 | (3,036,129) | (3,118,250) | ||||||||||||
Comprehensive
income (loss)
|
570,672 | (3,458,852) | (3,807,665) | |||||||||||||
Accumulated
other comprehensive loss
|
||||||||||||||||
Beginning
of period
|
(4,425,018) | (1,306,768) | (1,306,768) | |||||||||||||
Other
comprehensive income (loss) for period
|
2,145,581 | (3,036,129) | (3,118,250) | |||||||||||||
Accumulated
other comprehensive loss, end of period
|
4 | $ | (2,279,437) | $ | (4,342,897) | $ | (4,425,018) | |||||||||
|
Business
combinations
|
3.
|
PRINCIPLES AND USE OF
ESTIMATES -
|
continued
|
4.
|
SHORT
TERM INVESTMENTS
|
December
31, 2009
|
March
31, 2009
|
|||||||||||||||
Carrying
average costs
|
fair
market value
|
Carrying
average costs
|
fair
market value
|
|||||||||||||
Marketable
securities
|
4,012,608 | 1,985,522 | 5,253,571 | 1,091,563 | ||||||||||||
Non-marketable
securities
|
252,350 | - | 263,010 | - | ||||||||||||
$ | 4,264,958 | $ | 1,985,522 | $ | 5,516,581 | $ | 1,091,563 | |||||||||
Unrealised
loss before tax
|
$ | (2,279,436 | ) | $ | (4,425,018 | ) | ||||||||||
Movements
in unrealised (loss)gain
|
||||||||||||||||
At
beginning of period
|
(4,425,018 | ) | $ | (1,306,768 | ) | |||||||||||
(loss)gain
during period
|
2,145,581 | $ | (3,118,250 | ) | ||||||||||||
At
end of year
|
$ | (2,279,437 | ) | $ | (4,425,018 | ) | ||||||||||
4.
|
SHORT TERM INVESTMENTS -
continued
|
5.
|
OFFICE
EQUIPMENT AND FURNITURE
|
Cost
|
accumulated
amortisation
|
Net
book value
|
Net
book value
|
|
As
at December 31, 2009
|
March
31, 2009
|
|||
(Audited)
|
||||
Office
furniture
|
4,725
|
1,833
|
2,892
|
3,402
|
Computer
|
3,432
|
1,416
|
2,016
|
1,302
|
Software
|
5,793
|
1,262
|
4,531
|
4,730
|
$ 13,950
|
$ 4,511
|
$ 9,439
|
$ 9,434
|
|
cash
to vendor
|
$ | 899,725 | ||
Shares
and warrants issued to vendor at fair value (note
12(a)(ii)
|
2,716,639 | |||
Seismic
data relating to the licences and permit
|
13,202,648 | |||
Legal
|
189,778 | |||
Other
direct costs
|
646,231 | |||
$ | 17,655,021 |
Balance
at April 1, 2009
|
Deferred
during period
|
Canceled
during period
|
Expensed
during period
|
Balance
at December 31, 2009
|
||||||||||||||||
Stocks
|
20,484 | (59,454) | (81,957) | 120,927 | - | |||||||||||||||
$ | 20,484 | $ | (59,454) | $ | (81,957) | $ | 120,927 | $ | - | |||||||||||
Balance
at April 1, 2008
|
Deferred
during the year
|
Canceled
during the year
|
Expensed
during the year
|
Balance
at March 31, 2009
|
||||||||||||||||
Options
|
$ | 7,878 | $ | 76,839 | $ | - | $ | (84,717) | $ | - | ||||||||||
Stocks
|
278,018 | - | (64,395) | (193,139) | 20,484 | |||||||||||||||
$ | 285,896 | $ | 76,839 | $ | (64,395) | $ | (277,856) | $ | 20,484 | |||||||||||
Balance
at April 1, 2008
|
Deferred
during period
|
Canceled
during the period
|
Expensed
during period
|
Balance
at December 31, 2008
|
||||||||||||||||
Options
|
7,878 | - | (5,910) | 1,968 | ||||||||||||||||
Stocks
|
278,018 | (16,500) | (220,545) | 40,973 | ||||||||||||||||
$ | 285,896 | $ | - | $ | (226,455) | $ | 42,941 |
(a)
|
In
December 2008, the directors approved payment of fee in cash to two
consultants upon their returning, for cancelation, common shares of the
Company issued earlier in settlement of the said fee. One of the
consultants, Mr. Terence Robinson returned his shares prior to March 31,
2009 and the other consultant, Mr. John Robinson returned, for
cancelation, 350,000 in July 2009 and hence cash liability of $82,000 and
related shares cancelation was accounted for by the Company during the
quarter ended September 30, 2009.
|
(b)
|
The
Company issued 328,333 common shares to five new
consultants whose services were hired during the period. The
shares issued covered their fees up to December 31, 2009 and
were valued at market price of the Company’s common shares on the date of
issue.
|
December
31, 2009
|
March
31, 2009
|
|||||||||||
(audited)
|
||||||||||||
Cuurent
Capital Corp., a related party
|
a | 130,875 | - | |||||||||
due
to Company controlled by the sole director of IPC,
Cayman
|
b | 743,018 | ||||||||||
Other
|
c | 889,950 | - | |||||||||
1,763,843 |
a.
|
The
amount was borrowed on November 24, 2009 in US $ 125,000. The loan carries
interest at the rate of 10% per annum and is repayable in full on or
before November 24, 2010 with accumulated interest. The interest of US$
1,267 up to December 31, 2009 is included in the
accrual.
|
b.
|
Funds
advanced are repayable on demand and carry interest at 5% per
annum.
|
c.
|
The
amount was borrowed on November 12, 2009 in US$ 850,000. The loan carries
interest at 10% per annum. The loan together with the accumulated interest
are repayable on or before November 12, 2010. Interest of US$ 10,479 is
included in the accrual. The Promissory Note covering this loan is secured
by the pledge of 1,125 shares of Israel Petroleum Company,
Limited.
|
December
31, 2009
|
March
31, 2008
|
|||||||||||||||
(Audited)
|
||||||||||||||||
Common
|
Common
|
|||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
Beginning
of period
|
30,820,743 | $ | 32,854,075 | 30,095,743 | $ | 32,901,488 | ||||||||||
Canceled
(note 6(a))
|
(350,000) | (81,957) | (275,000) | (64,395) | ||||||||||||
Issued
under 2009 Consultant stock compensation plan (a)
|
328,333 | 100,443 | ||||||||||||||
Issued
under private placements (b)
|
17,725,000 | 2,319,354 | 1,000,000 | 62,280 | ||||||||||||
Finder's
fee (b)
|
- | (231,935) | (6,228) | |||||||||||||
Issued
to vendor on acquisition of interest in licences and permit (
note 5)
|
8,617,686 | 2,716,639 | ||||||||||||||
Value
assigned to warrants issued to vendor on acquisition of interest in
licences and permit ( 8)
|
(2,363,476) | |||||||||||||||
Value
assigned to warrants issued as finders fee under private
placements
|
(135,245) | |||||||||||||||
Value
assigned to warrants issued under private placements (note 8(a) (
i))
|
- | (1,217,201) | - | (39,070) | ||||||||||||
57,141,762 | $ | 33,960,697 | 30,820,743 | $ | 32,854,075 |
(a)
|
On
April 7, 2009, the Company registered 2009 Consultant Stock Compensation
Plan with Securities and Exchange Commission in a registration statement
under the US Securities Act of 1933. 3 million common shares of the
Company were registered under the Plan. During the nine months ended
December 31, 2009, 328,333 common shares were issued to five
consultants out of this plan in settlement of their fee for the period (
during the quarter ended December 31, 2009 : 228,333 shares were issued ).
These shares were valued at the market price of the common shares
prevailing on the date of issue.
|
(b)
|
1.
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
Stcok Option Plan
|
July
22, 2004
|
2,500,000 | 2,500,000 | (155,000) | (400,000) | 1,945,000 | |||||||||||||||
The
Robinson Plan
|
December
5, 2005
|
1,100,000 | 1,100,000 | - | - | 1,100,000 | |||||||||||||||
2005
Stock Option Plan
|
December
5, 2005
|
1,000,000 | 50,000 | - | - | 50,000 | |||||||||||||||
7,600,000 | 6,650,000 | (225,000) | (1,600,000) | 4,825,000 |
|
(c)
|
There
were no movements during the nine months and quarter ended December 31,
2009. The weighted average exercise price of the outstanding stock options
is US$0.15 (March 31, 2009: $0.15, December 31, 2008:
$0.15.)
|
December
31, 2009
|
March
31, 2009
|
|||||||
Number
of options oustanding and excercisable
|
4,825,000 | 4,825,000 | ||||||
Exercise
price in US$
|
0.15 | 0.15 | ||||||
Weighted
average remaining contractual life (years)
|
1.02 | 1.78 |
12.
|
WARRANTS
|
December
31, 2009
|
March
31, 2009
|
|||||||||||||||||||||||||||
(Audited)
|
||||||||||||||||||||||||||||
Note
|
#
of warrants
|
Weighted
average exercise price
|
Fair
value
|
#
of warrants
|
Weighted
average exercise price
|
Fair
value
|
||||||||||||||||||||||
Issued
and outstanding, beginning of period
|
13,846,420 | 0.24 | 2,192,927 | 12,846,420 | 0.44 | 2,153,857 | ||||||||||||||||||||||
Issued
under 2008-9 Private Placement
|
i | 9,000,000 | 0.10 | 339,560 | 1,000,000 | 0.10 | 39,070 | |||||||||||||||||||||
Issued
as finders fee under 2008-9 private placement
|
i | 1,000,000 | 0.10 | 37,729 | ||||||||||||||||||||||||
Issued
to vendor for acquisition of interest in licences and
permit
|
ii
|
22,853,058 | 4.00 | 2,363,476 | ||||||||||||||||||||||||
Issued
under 2009 Private Placement
|
iii
|
8,725,000 | 0.35 | 877,641 | ||||||||||||||||||||||||
Issued
as finders fee under 2008-9 private placement
|
iii
|
872,500 | 0.35 | 97,516 | ||||||||||||||||||||||||
Issued
to minority shareholders of IPC Cayman
|
iv
|
7,000,000 |
.35
or cashless excercise
|
- | ||||||||||||||||||||||||
Issued
to lenders of short term loans
|
v | 1,150,000 | 0.35 | - | ||||||||||||||||||||||||
Issued
and outstanding, end of year
|
64,446,978 | 0.23 | 5,908,849 | 13,846,420 | 0.24 | 2,192,927 | ||||||||||||||||||||||
|
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
|
12.
|
WARRANTS
(a) (i) - continued
|
|
The
fair value of the warrants as per the Black-Scholes option price model
amounted to $3,169,022. Using the relative fair value method, an amount of
$339,560 for warrants issued to private places and $ 37,729 for warrants
issued as finder’s fee (total 87%) has been accounted for as
reduction in value of shares and increase in value of
warrants.
|
(ii)
|
The
company issued 22, 853,058 warrants to the vendor as part of
the cost of acquisition of licences and permit as explained in Note 6.
These warrants are convertible into equal number of common shares at an
exercise price of US$ 4.00 per warrant and expire within seven 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
|
178%
|
Expected
life
|
2,555
days
|
Market
price
|
US$0.30
|
|
The
fair value of the warrants as per the Black-Scholes option price model
amounted to $6,449,170. Using the relative fair value method, an amount of
$2,363,476 for warrants issued (total 87%) has been accounted for as
reduction in value of shares and increase in value of
warrants.
|
(iii)
|
The
company issued 8,725,000 warrants under a 2009 private placement relating
to Units subscribed plus 872,500 as finder’s fee during the period ended
December 31, 2009 as explained in Note 10(b)(b).2. These
warrants are convertible into equal number of common shares at an exercise
price of US$0.35 per warrant and expire within five 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
|
175%
|
Expected
life
|
1,825
days
|
Market
price
|
US$0.31
|
|
The
fair value of the warrants as per the Black-Scholes option price model
amounted to $2,818,440. Using the relative fair value method, an amount of
$877,641 for warrants issued to private places and $ 97,516 for warrants
issued as finder’s fee (total 59%) has been accounted for as
reduction in value of shares and increase in value of
warrants.
|
12.
|
WARRANTS
(a) (iii) - continued
|
(iv)
|
The
Company issued 7 million warrants to two shareholders of IPC Cayman who
hold 25% equity while the Company holds the balance 75% equity, under
Contribution and Assignment Agreement dated November 14, 2009. No cash
consideration or shares were attached to these warrants and hence these
warrants are measured as zero value. The warrants are convertible into
equal number of common shares of the Company at an initial exercise price
of US$0.35 within five years of their issuance. The holders of these
warrants are entitle to a cashless exercise under which number of shares
to be issued will be based on number of shares for which warrants are
exercised times the difference between market price of common share and
the exercise price divided by the market price. Shares resulting from this
formula will be issued against the exercised warrants without any cash
consideration.
|
(v)
|
The
Company issued 1,150,000 warrants as an inducement to two lenders to lend
money to the Company under promissory notes. These warrants are
convertible into equal number of common shares at an exercise price of
US$0.35 within five years. Value of these warrants is measured as
zero.
|
|
(b) Details
of weighted average remaining life of the warrants granted and outstanding
are as follows:
|
December
31, 2009
|
March
31, 2009
|
|||||||||||||||||
(Audited)
|
||||||||||||||||||
Warrants
outstanding & excercisable
|
Warrants
outstanding & excercisable
|
|||||||||||||||||
Exercise
price in US$
|
Number
|
Weighted
average remaining contractual life (years)
|
Number
|
Weighted
average remaining contractual life (years)
|
||||||||||||||
0.25 | 12,846,420 | 0.50 | 12,846,420 | 0.29 | ||||||||||||||
0.10 | 11,000,000 | 1.71 | 1,000,000 | 1.88 | ||||||||||||||
4.00 | 22,853,058 | 6.87 | ||||||||||||||||
0.35 | 17,747,500 | 4.94 | ||||||||||||||||
1.54 | 64,446,978 | 4.18 | 13,846,420 | 0.40 | ||||||||||||||
14.
|
CONSULTING
FEE
|
Three
months ended
|
Nine
months ended
|
Three
months ended
|
Nine
months ended
|
|
December
31, 2009
|
December
31, 2008
|
|||
Fees
settled in stocks and options (Note 6)
|
80,258
|
38,970
|
64,499
|
226,455
|
Fees
settled for cash
|
121,572
|
360,472
|
65,570
|
101,228
|
$ 201,830
|
$ 399,442
|
$ 130,069
|
$ 327,683
|
(a)
|
The
Company entered into media relations and investor relations contracts with
Current Capital Corp., a shareholder corporation, effective July 1, 2004
initially for a period of one year and renewed automatically unless
cancelled in writing by a 30-day notice for a total monthly fee of
US$10,000
|
(b)
|
The
Company entered into a consulting contract with Mr. Kam Shah, the Chief
Executive Officer and Chief Financial Officer on April 1, 2005 for a
five-year term up to March 31, 2010. The fee for each of the
years is to be decided at the board meeting after the end of the third
quarter of the calendar year. Mr. Shah was approved cash fee of $10,000
plus taxes per month for the year ending December 31, 2009 for his
services. The fee was revised to $ 15,000 plus taxes per month
by the audit committee resolution dated February 18, 2010. Further, the
contract provides for a lump sum compensation of US$250,000 for early
termination of the contract without cause. The contract also provides for
entitlement to stock compensation and stock options under appropriate
plans as may be decided by the board of directors from time to
time.
|
(c)
|
The
Company entered into a consulting contract with Mr. Terence Robinson, a
key consultant and a former Chief Executive Officer, on April 1, 2003 for
a six-year term up to March 31, 2009. On august 4, 2009, this contract was
renewed for another five years effective April 1, 2009. The renewed
contract provides for a fixed monthly fee of $10,000 plus taxes. The
Consultant will also be entitled to stock compensation and stock options
under appropriate plans as may be decided by the board of directors from
time to time.
|
(d)
|
The
Company has a consulting contract with Mr. John Robinson. Mr. John
Robinson is sole owner of Current Capital Corp., a firm with which the
Company has an ongoing contract for media and investor relations, and a
brother of Mr. Terence Robinson who is a key consultant to the Company and
a former Chief Executive Officer of the Company. On March 28,
2008, the Company renewed the consulting contract with Mr. John Robinson
for another year to June 30, 2009. The consulting fee was
agreed to be US$82,000 which was pre-paid by issuance of 350,000 common
shares under 2007 Consultant Stock Compensation Plan. Mr.
Robinson provides services that include assisting the management in
evaluating new projects and monitoring short term investment opportunities
that the Company may participate in from time to time. A new Consulting
Contract was signed with Mr. John Robinson on July 1, 2009 for period to
March 31, 2014. The Contract provides for a fixed monthly fee of $8,500
plus taxes. The Consultant will also be entitled to stock compensation and
stock options under appropriate plans as may be decided by the board of
directors from time to time.
|
|
(e)
|
The
Company has agreed to payment of a finder’s fee to Current Capital Corp.,
a related party, at the rate of 10% of the proceeds from exercise of any
of the outstanding warrants. The likely fee if all the remaining warrants
are exercised will be approximately $
726,000.
|
(f)
|
The
company has agreed to register the shares and warrants issued in
connection with the acquisition of the interest in licences and permit,
short term loans and certain private placement, with Securities and
Exchange Commission within 60 to 90 days of their issuance. The last date
of filing being February 16,2010. The Company filed the required
registration on time subsequently.
|
(g)
|
The
company entered into consulting agreements with three independent
consultants ranging from one year to eighteen months. The fees payable
under these agreements are payable in shares subject to approval of their
monthly reports. Total shares committed under these agreements out of the
existing Consultant Stock Compensation Plan is approximately
612,000.
|
(h)
|
The
Company’s subsidiary, IPC Cayman enter into two consulting agreements with
directors of the endor, PetroMed Corp. for fixed terms. Commitments
include cash fee not exceeding approximately US$ 150,000 and issuance of
650,000 warrants at US$.35 exercise price for a five year term convertible
into equal number of shares subject to certain performance criteria and
achievements of certain milestones. IPC also has a consulting agreement
with its manager and sole director, International Three Crown Petroleum to
pay a management fee of US$ 20,000 per
month.
|
|
(i)
|
Included
in shareholders information expense is $100,761 (2008 – $96,384) 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 $14,932 for rent (2008:
$12,856).
|
|
(iii)
|
Business
expenses of $14,143 (2008: $12,997) were reimbursed to directors of the
corporation and $61,252 (2008 - $47,240) to a key consultant and a former
chief executive officer of the
Company.
|
|
(iv)
|
Consulting
fees include cash fee paid to directors for services of $97,500 (2008: $
27,500). Fees prepaid to a director $1,277 (2008: $ 2,588). Cash fee paid
to key consultant and a former chief executive officer of the Company was
$90,000 (2008: nil).
|
|
(v)
|
Accounts
payable includes $72,146 (2008: $9,489) due to CCC, $45,302 (2008: $3,955)
due to directors and $46,726 (2008: $66,557) due to a key consultant and a
former chief executive officer of the
Company.
|
|
(vi)
|
Included
in short term investments is an investment of $200,000 (2008: $200,000) in
a private corporation controlled by a brother of the key consultant. The
investment was stated at market value which was considered nil as at
December 31, 2009 (December 31, 2008:
$nil).
|
|
(vii)
|
Included
in short term investments is
an investment of $1,869,381 carrying cost and $1,136,696 fair value (2008:
$1,837,956 carrying cost and $466,146 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.
|
|
(viii)
|
Included
in other receivable is an advance of $70,000 made to a director. (2008:
$70,000). The advance is repayable when the market price of the common
shares of the Company stays at US$0.50 or above for a consecutive period
of three months. These advances do not carry any
interest.
|
|
(ix)
|
Finders
fee of $ 140,060 (2008: $nil) was accrued to CCC in connection with the
private placements.
|
December
31, 2009
|
March
31, 2009
|
|||||||
(Audited)
|
||||||||
Canada
|
5,570,311 | 1,592,947 | ||||||
USA
|
183,908 | - | ||||||
Israel
*
|
17,655,021 | - | ||||||
23,409,240 | 1,592,947 |
|
The
types of risk exposure and the way in which such exposures are managed are
as follows:
|
|
(a)
|
Concentration
risk:
|
(c)
|
Liquidity
risk:
|
(d)
|
Currency
risk
|
20.
|
SUBSEQUENT
EVENTS
|
Subsequent
events have been evaluated through February 25, 2010 when they were
available to be issued.
|
|
Key
events are as follows:
|
(a)
|
The
Company’s wholly owned subsidiary, Bontan Oil & Gas Corporation
changed its name on January 18, 2010 to Israel Oil & Gas
Corporation
|
(b)
|
The
expiry date of 23,846,420 warrants, which were expiring between June 2010
and October 2011 and of 4,825,000 options, which were expiring between May
2010 and March 2014 was extended to March 31, 2014 by a board resolution
dated January 29, 2010.
|
(c)
|
Approximately
US$ 1.6 million of additional amount was raised through sale of
approximately 7.6 million units under a private placement that was
approved on November 20, 2009. This private placement will close on
February 28, 2010 but may be extended by a board
resolution.
|
(d)
|
On
January 19, 2010, the vendor of the Mira and Sarah licences and Benjamin
permit, PetroMed Corporation filed a complaint in the US District Court
for the Western District of Washington against the Company and others
requesting among other things rescission of Vendor’s irrevocable
assignment of its 95.5% interest in the licences and permit and a
declaration that the contracts with the defendants are null and void.
PetroMed did not join IPC as a defendant. ITC and the individual
defendant have filed a motion to dismiss the complaint. The Company
believes the complaint is without merit and is in the process of filing
its response.
|
(e)
|
On
February 12, 2010, The Company’s subsidiary, IPC Cayman along with its
sole director filed a complaint in the Second Judicial District of the
State of Colorado in Denver against the vendor and others alleging that
the defendants are actively interfering with IPC Cayman’s application
before the Israel Ministry of National Infrastructure for transfer of IPC
Cayman of PetroMed’s 95.5% interest in the licences and permit. The
lawsuit seeks injunctive relief, temporary, preliminary and permanent,
among other things. A hearing on the request for a preliminary injunction
is scheduled for March 18 and 19,
2010.
|
(f)
|
On
January 18, 2010, IPC Cayman filed applications with the Israel Petroleum
Commissioner to transfer the licenses and permit in accordance with
Section 76(a) of the Petroleum Law, with the application to transfer the
permit also including an application to be granted a license based on the
permit and its attending priority rights. The Company was informed by the
Manager of IPC, Cayman that, in the light of the dispute as to ownership
of the Mira and Sarah drilling licenses and the Benjamin exploration
permit, the Petroleum Commissioner has declined to transfer the licenses
and permit to IPC Cayman until such disputes are resolved. However, no
official communication has been received from the office of the Petroleum
Commissioner. Further, IPC Cayman is required to submit seismic data and
its interpretation as a condition to transfer of licences and permit which
will be released by westernGeco only upon settlement of their dues in
full.
|
Overview | 3 |
Business environment | 4 |
Forward looking statements | 12 |
Business plan | 13 |
Results of operations | 18 |
Liquidity and Capital Resources | 23 |
Key contractual obligations | 26 |
Off balance sheet arrangements | 26 |
Transactions with related parties | 26 |
Financial and derivative instruments | 27 |
New accounting policies | 28 |
Critical accounting estimates | 29 |
Disclosure controls and procedures | 29 |
Internal controls over financial reporting | 29 |
Subsequent events | 30 |
Public securities filing | 30 |
Quarter
ended
|
Dec.
31
|
Sept.
30
|
June
30
|
Mar
31
|
Dec.
31
|
Sept.30
|
Jun-30
|
Mar-31
|
||||||||||||||||||||||||
2009
|
2009
|
2009
|
2009
|
2008
|
2008
|
2008
|
2008
|
|||||||||||||||||||||||||
Total
Revenue
|
(82_ | (542) | 3 | (150) | 1 | 9 | 193 | 156 | ||||||||||||||||||||||||
Net
(loss) income
|
(683) | (763) | (206) | (266) | (276) | (127) | (20) | 23 | ||||||||||||||||||||||||
Working
capital
|
(10,907) | 1,564 | 1,542 | 1,432 | 1,694 | 3,164 | 6,231 | 5,174 | ||||||||||||||||||||||||
Shareholders
equity
|
6,809 | 1,572 | 1,552 | 1,441 | 1,705 | 3,175 | 6,237 | 5,180 | ||||||||||||||||||||||||
Net
loss per share - basic and diluted
|
$ | (0.01) | $ | (0.02) | $ | (0.01) | $ | (0.01) | $ | (0.01) | $ | - | $ | - | $ | - |
As
at December 31, 2009 (a) and (b)
|
As
at February 25, 2010
|
|||||||
Common
shares issued and outstanding
|
57,141,762 | 65,156,762 | ||||||
Warrants
issued and outstanding
|
64,446,978 | 73,039,478 | ||||||
Options
granted but not yet exercised
|
4,825,000 | 4,825,000 |
(a)
|
Warrants
are convertible into equal number of common shares of the Company within
two to seven years of their issuance or a period as may be
extended from time to time, at average exercise price of US$1.54. These
warrants have weighted average remaining contractual life of 4.18
years.
|
(b)
|
Options
are exercisable into equal number of common shares at an average exercise
price of US$0.15 and have a weighted average remaining contractual life of
approximately 1.02 years.
|
|
•
|
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.
|
·
|
Our
lack of substantial operating
history;
|
·
|
The
success of the exploration prospects, in which we have
interests;
|
·
|
Uninsured
risks;
|
·
|
The
impact of competition;
|
·
|
The
enforceability of legal rights;
|
·
|
The
volatility of oil and gas prices;
|
·
|
Weather
and unforeseen operating hazards;
|
·
|
Expansion
of the scope of IPC’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 (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;
|
·
|
Liquidate
IPC;
|
·
|
Enter
into any contract or agreement between IPC and ITC or any
affiliate;
|
·
|
Modify
any compensation arrangement between the Project Company and ITC and any
affiliate; and
|
·
|
Amend
the organizational and internal operating documents of
IPC.
|
·
|
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.
|
Three
months ended December 31
|
2009
|
2008
|
in
000' CDN $
|
in
000' CDN $
|
|
Income
|
(82)
|
(150)
|
Expenses
|
(601)
|
(126)
|
Non-controlling
interests
|
52
|
-
|
Net
loss for period
|
(631)
|
(126)
|
Deficit
at end of period
|
(34,935)
|
(33,069)
|
a.
|
Completing
acquisition of Offshore Israel Project as explained earlier in
this report.
|
b.
|
Completing
private placement to raise US$ 500,000 that was announced previously in
December 2009. This was completed in October
2009.
|
c.
|
Reviewing
various short term investments in our investment portfolio and disposing
off significant portion of those investments which indicated declining
values.
|
d.
|
Began
a new private placement to raise up to US$ 5.5 million to be followed by
another fund raising campaign to raise up to further US$ 13 million to
fund the seismic data acquisition on the offshore Israel
project..
|
1.
|
The
management continued its efforts at acquiring a suitable business venture
and had reviewed several proposals without much success. However, it has
focused on one business proposal where negotiations and due diligence are
currently continuing.
|
2.
|
Deteriorating
market conditions affected all our short term investments which eroded
further in their values. We disposed of some of these holdings at a loss
since their market prices presented least chances of recovery in the near
future.
|
3.
|
In
December 2008, the board of directors of the Company approved several key
matters:
|
a.
|
A
private placement to raise up to US$ 500,000 through issuance up to ten
million units at US$0.5 comprising one common share of the Company and one
warrant which can be converted into one common share at an exercise price
of US$0.10 each within two years. The private placement notices were sent
to the previous private placement participants and to date no subscription
has been received. The Company plans to keep the private placement open
for another month.
|
b.
|
The
expiry date for 11,124,460 warrants issued in connection with 2006 private
placement has been extended by another six months and exercise price
lowered to US$ 0.25 from US$ 0.35.
|
c.
|
The
expiry date of 4,825,000 options allowed to management, consultants and
directors has been extended by one year and option price reduced to
US$0.15 from an average of US$0.46.
|
d.
|
Two
of the consultants of the Company who were originally issued common shares
in lieu of cash for their services were allowed to return some or all of
their shares for cancellation and instead they were to be paid in cash.
Only one of them has returned shares so
far.
|
Three
months ended September 30
|
2009
|
2008
|
||||||
$ | $ | |||||||
Loss
on disposal of short term investments
|
(313,489) | (151,279) | ||||||
Exchange
gain on translation
|
231,634 | 92,102 | ||||||
Interest
|
- | 1,267 | ||||||
(81,855) | (57,910) |
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.
|
Canadian
dollar weakened significantly against US dollar during the quarter ended
December 31, 2008 by approximately 16% from $1.059 Canadian per US Dollar
as at September 30, 2008 to $1.2246 Canadian per US Dollar at December 31,
2008. This resulted in a capital gain of approximately $92,000 for the
quarter since approximately 5% cash and short term investments were in US
dollars.
|
Three
months ended December 31
|
2009
|
2008
|
||||||
Operating
expenses
|
$ | 109,528 | $ | 76,197 | ||||
Consulting
fee and payroll
|
214,634 | 141,640 | ||||||
Interest
and financing commission
|
276,496 | - | ||||||
$ | 600,658 | $ | 217,837 |
Three
months ended December 31
|
2009
|
2008
|
||||||
travel,
meals and promotions
|
$ | 22,657 | $ | 11,593 | ||||
Shareholder
information
|
45,231 | 40,171 | ||||||
Professional
fees
|
8,653 | 6,342 | ||||||
Other
|
32,987 | 18,091 | ||||||
$ | 109,528 | $ | 76,197 |
Three
months ended December 31
|
2009
|
2008
|
||||||
Fees
settled in common shares
|
$ | 80,258 | $ | 64,499 | ||||
Fees
settled in cash
|
121,572 | 65,570 | ||||||
Payroll
|
12,804 | 11,571 | ||||||
$ | 214,634 | $ | 141,640 | |||||
a.
|
Three
independent consultants were retained during the quarter for services
related to the Israel Offshore Project. Total of 228,333 shares were
issued to them as fee out of the 2009 Consultant Stock Compensation Plan.
These shares were valued at a market price on the date of their
issuance.
|
b.
|
Fees
settled in cash consisted of fee of $30,000 each paid to Mr. Kam Shah, the
chief executive and financial officer and Mr. Terence Robinson, a key
consultant for the quarter. two independent directors were paid $2,500 for
their services as members of the audit committee. Approximately $60,000
was paid to consultants hired by the Company as well as its subsidiary,
IPC during the quarter.
|
c.
|
The
administrative assistant was hired as an employee in May 2008 for the
first time. The payroll reflected the salary and related expenses in
connection with this position
|
March
31,
|
December
31, 2009
|
March
31, 2009
|
||||||||||||||||||||||
in 000'
|
||||||||||||||||||||||||
#
of shares
|
cost
|
fair
value
|
#
of shares
|
cost
|
fair
value
|
|||||||||||||||||||
Marketable
Securities
|
||||||||||||||||||||||||
Brownstone
Ventures Inc.
|
1,292 | 1869 | 1137 | 1,227 | 1838 | 362 | ||||||||||||||||||
Roadrunner
Oil & Gas Inc.
|
1,679 | 643 | 352 | 1,529 | 627 | 145 | ||||||||||||||||||
Skana
Capital Corp
|
773 | 706 | 259 | 773 | 706 | 186 | ||||||||||||||||||
8
(March 31, 2009: 23 ) other public companies - mainly resource
sector
|
795 | 237 | 2082 | 399 | ||||||||||||||||||||
$ | 4,013 | $ | 1,985 | $ | 5,253 | $ | 1,092 | |||||||||||||||||
Non-marketable
securities
|
||||||||||||||||||||||||
Cookee
Corp
|
1,000 | 200 | - | 1,000 | 200 | - | ||||||||||||||||||
One
other private company ( 2009: One )
|
52 | - | 63 | - | ||||||||||||||||||||
$ | 252 | $ | - | $ | 263 | $ | - | |||||||||||||||||
$ | 4,265 | $ | 1,985 | $ | 5,516 | $ | 1,092 | |||||||||||||||||
1.
|
Current
Capital Corp. (CCC). CCC is a related party in following ways
–
|
a.
|
Director/President
of CCC, Mr. John Robinson is a consultant with
Bontan
|
b.
|
CCC
provides media and investor relation services to Bontan under a consulting
contract.
|
c.
|
Chief
Executive and Financial Officer of Bontan is providing services to CCC as
CFO.
|
d.
|
CCC
and John Robinson hold significant shares, options and warrants in
Bontan.
|
2.
|
Mr.
Kam Shah is a director of the Company and also provides services as chief
executive and financial officer under a five-year contract. The
compensation is decided by the board on an annual basis and is usually
given in the form of shares and
options.
|
3.
|
Mr.
Terence Robinson was Chairman of the Board and Chief Executive Officer of
the Company since October 1, 1991. He resigned from the Board on May 17,
2004 but continues with the Company as a key consultant. He advises the
board in the matters of shareholders relations, fund raising campaigns,
introduction and evaluation of investment opportunities and overall
operating strategies for the
Company.
|
4.
|
ITC,
through its director and substantial shareholder, Mr. Howard Cooper, is
the manager of our subsidiary, IPC. ITC also holds 22.5% equity interest
in IPC.
|
|
•
Determine projected impact of adopting IFRS on financial statements and
develop accounting
processes
|
1.
|
Review:
I have reviewed the interim financial statements and interim
MD&A (together, the “interim filings”) of Bontan Corporation Inc. (the
“issuer”) for the interim period ended December 31,
2009
|
2.
|
No
misrepresentations: Based on my knowledge, having exercised
reasonable diligence, the interim filings do not contain any untrue
statement of a material fact or omit to state a material fact required to
be stated or that is necessary to make a statement not misleading in light
of the circumstances under which it was made, with respect to the period
covered by the interim filings.
|
3.
|
Fair
Presentation: Based on my knowledge, having exercised reasonable
diligence, the interim financial statements together with the other
financial information included in the interim filings fairly present in
all material respects the financial condition, results of operations and
cash flows of the issuer, as of the date of and for the periods presented
in the interim filings.
|
i)
|
controls
and other procedures designed to provide reasonable assurance that
information required to be disclosed by the issuer in its annual filings,
interim filings or other reports filed or submitted under securities
legislation is recorded, processed, summarized and reported within the
time periods specified in securities legislation;
and
|
ii)
|
a
process to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for
external purposes in accordance with the issuer’s
GAAP.
|
1.
|
Review:
I have reviewed the interim financial statements and interim
MD&A (together, the “interim filings”) of Bontan Corporation Inc. (the
“issuer”) for the interim period ended December 31,
2009
|
2.
|
No
misrepresentations: Based on my knowledge, having exercised
reasonable diligence, the interim filings do not contain any untrue
statement of a material fact or omit to state a material fact required to
be stated or that is necessary to make a statement not misleading in light
of the circumstances under which it was made, with respect to the period
covered by the interim filings.
|
3.
|
Fair
Presentation: Based on my knowledge, having exercised reasonable
diligence, the interim financial statements together with the other
financial information included in the interim filings fairly present in
all material respects the financial condition, results of operations and
cash flows of the issuer, as of the date of and for the periods presented
in the interim filings.
|
i)
|
controls
and other procedures designed to provide reasonable assurance that
information required to be disclosed by the issuer in its annual filings,
interim filings or other reports filed or submitted under securities
legislation is recorded, processed, summarized and reported within the
time periods specified in securities legislation;
and
|
ii)
|
a
process to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for
external purposes in accordance with the issuer’s
GAAP.
|