SlideShare a Scribd company logo
1 of 10
Download to read offline
investorSCOREcard
Mining                                                                                                                                  Stock Report as of Jul 25, 2011

    Red Crescent Resources (RCB-T)
   Toronto, ON, Canada


   Share Price                                                                       $0.45                 Market Cap (Mil)                                              $37.17
   52 Week High                                                                      $0.85                 Cash (Mil)                                                      $2.63
   52 Week Low                                                                       $0.29                 Debt & Preferreds (Mil)                                        -$0.02
   Avg Vol Last 3 mos. (000's)                                                       41.80                 Enterprise Value (Mil)                                        $34.53
   Basic Shares Outstanding (Mil)                                                    82.60                 Dividend Yield                                                  0.0%
   Diluted Shares Outstanding (Mil)                                                  82.56                 P/E (TTM)                                                           NA



   Stock Price and Volume                                                                                  Business Description                                 Source: Morningstar


                                                                                                           Red Crescent Resources' business objective is to secure,
          350,000                                                                    $0.90                 consolidate and grow its portfolio of base metal opportunities
                                                                                                           in Turkey, including zinc & lead, copper and manganese and
                                                                                     $0.80
          300,000                                                                                          to rapidly progress these up the value curve to production.
                                                                                     $0.70
          250,000
                                                                                     $0.60
                                                                                             Stock Price


          200,000
 Volume




                                                                                     $0.50


          150,000                                                                    $0.40

                                                                                     $0.30
          100,000
                                                                                     $0.20
           50,000
                                                                                     $0.10

              -                                                                      $-
                    N          D      J   F    M       A       M       J        J

                        2010       2011

                                                                                                                                                       Comparables
   Scorecard Highlights                                                                                                                                       AQA-T
   Ratings Out of Possible 5 Stars                                                                                                                            DON-V
                                                                                                                                                              ZNC-T
                                                                           Quarter Ending Mar 11               Quarter Ending Dec 10



   Stock Market Performance
                                                                                    2.5                                   1.8                                   2.4


   Insider Ownership
                                                                                    4.0                                   4.0                            Not Provided


   Resource Assessment
                                                                                    3.4                                   0.8                            Not Provided


   Balance Sheet Analysis
                                                                                    4.2                                   3.6                                   3.6


   Valuation
                                                                                    1.9                                   2.1                                   3.0
© 2011 The Equicom Group Inc.  All rights reserved. The Investor Scorecard is exclusively distributed by TMX Equicom. To learn more visit www.tmxmoney.com/scorecard
For a full description of the methodology used, refer to www.fsavaluation.com/scorecardinformation.aspx
Please see the final page(s) of this Investor Scorecard for important disclosure and disclaimer information.
investorSCOREcard
 Red Crescent Resources (RCB-T)

Business Description
Red Crescent Resources (TSX: RCB) is a junior mining company based in Turkey. The Company is applying
modern exploration techniques and technology to previously inaccessible areas that have been identified as having a
high potential of base metal deposits, notably zinc, lead and copper.


Red Crescent’s current focus is to complete the exploration and development of its three main assets:
    -       Hakkari Zinc/Lead Project.
    -       Sivas Copper Project.
    -       Tufanbeyli Zinc Project.


Red Crescent’s long-term strategy is to acquire and consolidate regionally-diversified projects in Turkey and become a
low-cost producer with world-class assets within five years.




Overview of Projects
Red Crescent currently holds a portfolio of properties in areas in Turkey with very significant mining potential, a
country with a favorable investment climate and a generally under-explored mining history.


Hakkari Zinc Project
The Hakkari Zinc Project was the Company’s first acquisition in 2009 and remains a focal point of current and planned
activity.     Hakkari province is a large, previously unexplored but informally mined area exhibiting high-grade, mainly
tabular MVT style zinc and lead oxide deposits, indicator anomalies for significant Copper mineralization and massive
manganese mineralization. Hakkari is located in the south-east corner of Turkey.        The Hakkari Zinc Project is a joint
venture owned by Red Crescent Resources and Seyitoglu, one of the major families in the area.


Red Crescent announced an initial independent National Instrument 43-101 compliant Mineral Resource Estimate for
Hakkari in February 2011. Highlights of the report include:


            Potential mineralisation of between 80 and 100 million tonnes at a grade of between 20% and 30%.
             Zinc/Lead/Silver (Zn equivalent) at Hakkari within an approximate 80km strike (>52 000 Ha) of contiguous
             and adjacent tenements.
            The reported estimate covers only 1% of the area of known zinc mineralisation held under licence by Red
             Crescent and only the oxide mineralization potential.   The known sulphide mineralization has yet to be fully
             examined, but it is believed to be equally as significant at depths of between 150 metres below surface
             (MBS) and 400 MBS.
            The report was based on drilling in a short season (2,300m in 2 months) with use of existing and restricted
             access.
investorSCOREcard
Red Crescent Resources (RCB-T)

        Metallurgical test work on the mineralised samples harvested proves high grade concentrate can be produced
         and first 20tph Concentrator to be commissioned in August 2011.
        2011 Drilling campaign launched in Q2 2011 and is expected to total 10,000 metres for expanding the
         resource estimate to >10 million tonnes @ +15% zinc equivalent.


Sivas Copper Project
Red Crescent recently acquired the rights to the Sivas Copper Project, which is located in northeast-central Turkey.
Key highlights include:


        Progress and Milestones Rights to Sivas Copper Project were previously held by Falconbridge/Noranda, who
         also completed extensive investigation and exploration activities.
        Historical exploration using geochemical, geophysical, surface mapping & sampling and drilling realized data
         results indicating a high potential for delineation of potentially significant and economic mineralization.
        Historical drilling results indicated an estimated potential of 100 million tones of mineralized material at
         grades greater than 2.74% Cu and an additional 200 million tones at grades higher than 1.98% Cu
        Falconbridge/Noranda relinquished its rights to the Project due to un-related merger activities and depressed
         market conditions at the time.
        Red Cresecent completed its due diligence activities and acquired 75% of the project and management
         control of all related activities within a new subsidiary JV Co called RCR Quantum A.S.    Red Crescent will be
         executing a diamond core and reverse circulation drilling program for 15000m beginning in July of 2011 to
         prove up estimate grades reported historically.
        Red Crescent obtained full funding support for the SIVAS project via the signing of a deal with Johannesburg
         (JSE) and London (AIM) listed miner PETMIN Limited.      PETMIN made a strategic equity investment into Red
         Cresecent of $4.6m for 10.1% of the TSX listed companies equity and also has signed an “earn-in”
         agreement detailing milestone based expenditures of $17m over three years at SIVAS.         This will take the
         project to completion of a pre-feasibility study by 2014.

 


Tufanbeyli Zinc Project
Red Crescent recently acquired 100% of the rights to the Tufanbeyli Zinc Project, which is located in south-central
Turkey. The project was acquired in concert with the Company’s strategy to diversify the location of its assets
throughout Turkey as well as holding at least one significant asset fully unencumbered, i.e. without a local equity
partner. Key highlights of Tufanbeyli Project include:


        200,000 tons have been historically mined at 23% zinc.
        2,500 hectares have been explored.
investorSCOREcard
Red Crescent Resources (RCB-T)

     12,500 metres (reverse circulation and diamond core) drilling programs completed and a non-compliant
      indicated and inferred resource of 3m tonnes @ 10% Zinc was defined.
     Mining licenses in place for more than 6,000 hectares.
     NI 43-101 compliant resource estimate based upon the drilling expected to verify the resource in Q2 2011.
     A 2006 NI43-101 completed for previous owners defined potential for +20 million tons of zinc oxide
      mineralization at 10% zinc. Red Crescent will accordingly be drilling a further 5000m (infill and step out) to
      further extend the compliant resource by end of 2011.
     Mining and concentrate production planned in Q3/Q4 2011.




Progress and Milestones

     Completed a preliminary 43-101 compliant zinc oxide resource estimate for Hakkari Zinc Project in Q2
      2011.

     Zinc sulphide anomalies highlighted beneath the oxides at +150m dbs.

     Closed acquisition of Sivas Copper Project in Q2 2011.

     Secured $4.6 million equity financing from Petmin, a listed South-African Miner of Anthracite &
      Infrastructure commodities.

     Increased its land holdings in the Hakkari Region of Turkey to >65,000 hectares.

     Acquired a 75% interest & management control in the Sivas Copper Project located in central Turkey.

     Acquired 100% of Tufanbeyli Zinc Project

     Interim and partial results of chemical assays of Hakkari Zinc Project confirmed initial grade profiles and
      confirmed presence of economic precious metal grades of silver.

     Small scale mining and processing of ores will begin second half of 2011, generating cash flow, meeting
      conditions precedent in the Hakkari DA, and generating full scale metallurgical performance results for the
      Hakkari and Tufanbeyli Zinc oxide ores.




Investment Highlights
     Red Crescent’s strategy is to acquire, consolidate and grow base metal projects in Turkey.
     Turkey is among the world’s fast-growing economy and a bridge between the West and East.
     Red Crescent is targeting historically inaccessible projects where no modern exploration or technology has
      been applied.
     Red Crescent has very strong relationships with local stakeholders.
investorSCOREcard
Red Crescent Resources (RCB-T)

       Operations are located in a favorable tax environment with strong investment incentives.
       Primary focus is very high grade Hakkari Zinc, Sivas Copper and Tufanbeyli Zinc projects.
       Experienced management team in place.
       Long-term objective is to become a low-cost producer with world-class assets.




Management
Alan Clegg
Executive Chairman and CEO
Rick Giel
Chief Financial Officer
Douglas Taylor
Project Director & General Manager of Sivas Project
Muhannad Arar
Project Director and General Manager of Hakkari and Tufanbeyli Projects
Uygar Saylam
Project Manager




Comparables
Aquila Resources Inc. - AQA-T
Donner Metals Ltd. – DON-V
Zincore Metals Inc. - ZNC-T
investorSCOREcard
Red Crescent Resources (RCB-T)

Stock Market Performance Rating                                                                                                                                                                                                                                                    2.5


Stock Market Returns                                                                                                             350,000                                                                                                                    $0.90
                                                                                                                                                                                                                                                            $0.80
                                          Return          Percentile       Rating                                                300,000
                 Three Months             1%               56%             2.8                                                                                                                                                                             $0.70
                   Six Months           (23.7%)            19%             0.9                                                  250,000




                                                                                                                                                                                                                                                                         Stock Price
                                                                                                                                                                                                                                                            $0.60
                        1 Year          32%                84%             4.2




                                                                                                                      Volume
               3 Years (CAGR)           (3.5%)             41%             2.1                                                  200,000                                                                                                                    $0.50
               5 Years (CAGR)                                                                                                                                                                                                                               $0.40
                                                                                                                                 150,000
                                                                                                                                                                                                                                                            $0.30
Market Data                                                                                                                      100,000
                                      Price               $0.45                                                                                                                                                                                             $0.20
                              Mkt Cap (Mil)               $37.17                                                                   50,000
                                                                                                                                                                                                                                                            $0.10
                     Shs Outstanding (Mil)                82.60
                          Dividend Yield %                0.0%                                                                          -                                                                                                                   $-
                Avg Vol Last 3mos. (000's)                41.80                                                                                 N           D                         J         F          M          A        M          J         J
                                 P/E (TTM)                 NA                                                                                        2010                            2011




Insider Ownership Rating                                                                                                                                                                                                                                                           4.0

Value of Shares and Options                                                                                                                                                                                                   Percent of Ownership

                                                Shares                                     Options                        Total Value Rating                Percent Rating                                                                                       58.5% Insiders
                                                                                                          * Adjusted                                                                                           8.9%                                               2.6% > 10% Holders
                                          # of                              # of           $ Value if                Adjusted $
                                                           $ Value                                        $ Value if                          Rating        Percent of                       Rating                                                              38.9% Other
                                         Shares                            Options         Exercised                   Value
                                                                                                          Exercised                          (Add all)      Mkt. Value                      (Add all)
                      Alan Clegg                                                                                                                                                                                                                            58.5%
                                          33,256,034        $14,965,215           -                  $0             $0         $14,965,215       4.0                40.3%                      5.0
                                CEO                                                                                                                                                                                   2.6%

                                                 -                    $0          -                  $0             $0                                                                                                        Jul-11

                                                                                                                                                                                                                             May-11
                 Other Officers
                                          14,130,534         $6,358,740        5,000             $2,250         $1,125          $6,359,865       2.5                17.1%                      3.4                           Mar-11

 Board of Directors & Other                                                                                                                                                                                                   Jan-11
    Executives (excl. CEO)
                                            388,280           $174,726      1,020,265          $459,119       $229,560           $404,286        0.2                  1.1%                     0.2
                                                                                                                                                                                                                             Nov-10
             > 10% Holders                                                                                                                                                                                                   Sep-10
                                           2,125,000          $956,250            -                  $0             $0           $956,250                             2.6%                     0.5
               (For info only)
                                                                                                                                                                                                                              Jul-10
Total (excl. >10% Holders)                                  $22,454,932                        $461,369       $230,685         $22,685,616       4.0                58.5%                      4.0
                                                                                                                                                                                                               -50%                0%                     50%                          100%
                                                                                                                                             (Max of 4)                                     (Max of 4)
                                                                                                                                                                                                                                CEO                          CFO
                                                                                                                                                                                                                                Other Officers               Directors
                                                                                                                                                                                                                                > 10% Holders                Public Float
* Adjusted $ Value of Options is 50% of their full value if exercised to account for volatility. Furthermore, our view is that shareholders would rather management owned shares vs. options


Add: Compensation Type
                                                                     Category                                                                       Rating Addition                                                          Percent of Compensation
                                                                      Share and                                                 Total        Perform- Share and
                                         Salary            Perform-     Unit                Option        All Other            Comp.           ance      Unit       Option
                                                          ance Bonus   Awards               Awards         Comp.                              Bonus     Awards     Awards
                      Alan Clegg                                                                                                                                                                                                       0.0%                             Salary
                                                                                                                                        $0
                                CEO                                                                                                                                                                                                                                     Bonus
                                                                                                                                                                                                                                                                        Shares & Units

                                                                                                                                                                                                                                                                        Options
                                                                                                                                                                                                                                                                        All Other




                             Total                   $0               $0              $0             $0             $0                  $0      0.00                   0.00                    0.00
                                                                                                                                              (Max Score)
Bonus: Net Buying/Selling Last Six Months
                                                                                                                                                                                            Insider Holdings Beginning and Ending Value
                                                          Transactions
                                                                                                                                                                Adjusted Share and




                                                                                                                                                                                             $30,000,000
                                                                                            Rating                                                                                           $25,000,000
                                                                                                                                                                   Option Value




                                         Buying             Selling         Net             Bonus
                                                                                                                                                                                             $20,000,000
                                                                                                                                                                                             $15,000,000
                     Alan Clegg, CEO              $0         $0      $0                      0.00
                                   ,              $0         $0      $0                      0.00                                                                                            $10,000,000
                       Other Officers             $0 $3,086,734 #######                      0.00                                                                                              $5,000,000
      Board of Dir. (excl. CEO & CFO)             $0         $0      $0                      0.00
                                                                                                                                                                                                      $-
           > 10% Holders (info only)              $0         $0      $0
Total (excl. >10% Holders)                        $0 $3,086,734 #######                      0.00         (Total Score)                                                                                                        Beg        Trans-        Ending
                                                                                                                                                                                                                               Value      actions        Value
investorSCOREcard
Red Crescent Resources (RCB-T)

Resource Assessment Rating                                                                                                                                                                                                                          3.4

Assessment Phase
                    Hakkari Compliant
               80,000                                   80,000                                         80,000                                        80,000                                                80,000


               70,000                                   70,000                                         70,000                                        70,000                                                70,000


               60,000                                   60,000                                         60,000                                        60,000                                                60,000


               50,000                                   50,000                                         50,000                                        50,000                                                50,000


               40,000                                   40,000                                         40,000                                        40,000                                                40,000
                                          70,780

               30,000                                   30,000                                         30,000                                        30,000                                                30,000


               20,000                                   20,000                                         20,000                                        20,000                                                20,000


               10,000                                   10,000                                         10,000                                        10,000                                                10,000

 Legend                                                               -                -                             -                -                                -               -                                       -                -
                               -
 Proven           -            -
                               -                           -                                              -                                               -                                                   -
 Probable                     Other     Inferred                     Other          Inferred                       Other           Inferred                         Other          Inferred                                   Other       Inferred
 Measured
 Indicated                '000 Pounds of Zinc
 Inferred

Assessment Phase Rating                                                                                                        0.5

Size Assessment                                                                                                                                               Resource Classification of Primary Project:
                                                                                                                                                                         Hakkari Compliant

                                                                                                          Primary Mineral
                                                           Resource          Primary        Mine
 Mine Name                                                                                            Equivalent Resource Size                                              Measured            Probable
                                                                                                                                                                                                                    Proven 
                                                           Location          Mineral        Type                                                                              0%                   0%
                                                                                                       Including Byproducts                                    Indicated 
                                                                                                                                                                                                                      0%

                                                                                                                                                                  0%
                                                                                                                                                                                                                                        Proven
 Hakkari Compliant                                     Turkey                Zinc          Open Pit    70,780    '000 Pounds                                                                                                            Probable
                                                                                                                                                                                                                                        Measured
                                                                                                                                                                                                                                        Indicated
                                                                                                                                                                                                                                        Inferred

 Total Gold equivalent size                                                                              4,426   000 Ounces                                                                Inferred
                                                                                                                                                                                             100%

 Note: Resource size is inclusive of inferred resources. Please see Assessment Phase above for categorical breakdown by project.

Size Assessment Rating                                                                                                         4.7

Ore Grade Assessment
                                                           Resource          Primary        Mine                  Primary Mineral Grade                           Primary Mineral Grade Equiv. incl. Byproducts                       Average
 Mine Name                                                                                                                                                                                                                             Equiv.       Rating
                                                           Location          Mineral        Type
                                                                                                      Inferred   Indicated Measured       Probable   Proven      Inferred   Indicated Measured             Probable       Proven       Grade
 Hakkari Compliant                                     Turkey                   Zinc       Open Pit     1.92                                                       2.67                                                                 2.67         5.0




 Note: Grades for primary and byproduct minerals are scored pro forma as described in the NI 43-101 technical report without accounting for recovery rates which in some cases could be significantly below 100%.

Ore Grade Assessment Rating                                                                                                    5.0


Regional Policy and Mineral Potential

                                                      Fraser Institute Survey Scores Out of 100
                                                                                                      Policy Potential
 Mine Name                                            Resource Location                               Survey
                                                                                                      Results    Rating
 Hakkari Compliant                                     Turkey                                            NA         NA




 Weighted Average                                                                                                  0.0


 Source: Fraser Institute; www.fraserinstitute.org
 Since 1997, The Fraser Institute has conducted an annual survey of metal mining and exploration companies to
 assess how mineral endowments and public policy factors such as taxation and regulation affect exploration
 investment. Survey results represent the opinions of executives and exploration managers in mining and mining
 consulting companies operating around the world. The survey now includes data on 51 jurisdictions around the
 world, on every continent except Antarctica, including sub-national jurisdictions in Canada, Australia, and the
 United States.



                                                                                                                           Source: Company presentation




Regional Policy and Mineral Potential Rating                                                                                   NA
investorSCOREcard

Red Crescent Resources (RCB-T)

Balance Sheet Analysis Rating                                                                                                                                                                                                                           4.2

Short-Term Liquidity                                                                                                                                            Quadrant 3:                                                                    Quadrant 1:
                                                                                                                                                                "RECOVERING"                                                                   "OPTIMAL"
                                                                                                                                             $ 1.0
This Company's cash flow is considered NOT SEASONAL, therefore this report uses the last




                                                                                                            + VE
quarter's cash flow multiplied by 4 as a proxy for annual cash flow.                                                                             $-
                                                                                                                                                                                                                  10-Mar
                                                                                                                                                                                                                10-Jun
                                                                                                                                            ($1.0)                                                               10-Sep
Quadrant Rating                             Mar-10         Jun-10         Sep-10     Dec-10      Mar-11




                                                                                                           Cash Flow (mil)
Working Capital                              $ 2.6          $ 2.4          $ 2.5      $ 5.9       $ 4.7
                                                                                                                                            ($2.0)                                                                                11-Mar
Cash Flow Ops (Q in mil)                     ($0.1)         ($0.2)         ($0.2)     ($1.2)      ($0.5)
Cash Flow Ops (Ann Q's in mil)               ($0.5)         ($0.6)         ($1.0)     ($5.0)      ($2.0)                                    ($3.0)
Quadrant Rating                              3.0            3.0            3.0        3.0         3.0
                                                                                                                                            ($4.0)

Addition to Quadrant Rating
                                                                                                                                            ($5.0)                                                                                              10-Dec
Our methodology accounts for the 'nearness' to improving or worsening a Company's quadrant
ranking based on current cash generation/burn rate and working capital position. The Company
                                                                                                                                            ($6.0)



                                                                                                            - VE
is DRAWING DOWN their working capital. At the current cash burn rate the Company's working
                                                                                                                                                                ($4)          ($2)             $1                 $3               $5                    $7
capital will be $0 in 28 month(s).                                                                                                                                                                                                    Quadrant 2:
                                                                                                                                                                  Quadrant 4:
                                                                                                                                                                  "URGENT"                                                       "DRAWING DOWN"
                                                                                          Add:    1.2                                                          - VE                         Working Capital (mil)                          + VE


Short-Term Liquidity Rating                                                                      4.2

Debt to Equity
                                            Mar-10         Jun-10         Sep-10     Dec-10      Mar-11
Equity                                                                                                                                                                                                                             Utilities
                                                                                                                                                                                                                                   Telecom
Common Stock Equity
                                                                                                                                         Number of Companies




                                             $ 4.7          $ 4.5          $ 4.1      $ 7.6       $ 6.8
                                                                                                                                                                                                                                   Materials
Total Equity                                 $ 4.7          $ 4.5          $ 4.1      $ 7.6       $ 6.8
                                                                                                                                                                                                                                   Info Tech
                                                                                                                                                                                                                                   Industrials
Debt and Equivalents                                                                                                                                                                                                               Health Care
Pref. Securities of Sub Trust                -              -              -          -           -                                                                                                                                Energy
                                                                                                                                                                                                                                   Cons Staples
Pref. Equity Outside Stock Equity            -              -              -          -           -
                                                                                                                                                                                                                                   Cons Disc
Preferred Stock Equity                       -              -              -          -           -
                                                                                                                                                                                                                                   RCB-T
Minority Interest (Bal. Sheet)               -              -              -          ($0.0)      ($0.0)
Short-Term Debt                              -              -              -          -           -
Long-Term Debt                               -              -              -          -           -
Capital Lease Obligations                    -              -              -          -           -
Total Debt and Equivalents              $          -   $          -   $          -    ($0.0)      ($0.0)
                                                                                                                                                                0.00   0.50          1.00     1.50       2.00          2.50      3.00          3.50       4.00
Debt to Equity                               0.00           0.00           0.00       0.00        0.00
Debt to Equity Rating                                                                             NA                                                           Low Risk                               Debt to Equity                                  High Risk


Debt to Equity Rating                                                                             NA


Interest Coverage
                                            Mar-10         Jun-10         Sep-10     Dec-10      Mar-11                                                1.0 x

EBIT                                                                                                                                                   0.9 x

Quarterly                                    ($0.2)         ($0.2)         ($0.4)     ($2.0)      ($0.8)                                               0.8 x
TTM
                                                                                                                             Interest Coverage




                                             ($0.7)         ($0.8)         ($1.0)     ($2.8)      ($3.4)
                                                                                                                                                       0.7 x

                                                                                                                                                       0.6 x



                                                                                                                                                                                                      N/A
Interest Expense
                                                                                                                                                       0.5 x
Quarterly                                    -              -              -          $ 0.1       $ 0.0
TTM                                          -              -              -          $ 0.1       $ 0.1                                                0.4 x

                                                                                                                                                       0.3 x
Interest Coverage                                                                                                                                      0.2 x
Quarterly                                    #N/A           #N/A           #N/A       #N/A        #N/A
                                                                                                                                                       0.1 x
TTM                                          #N/A           #N/A           #N/A       #N/A        #N/A
                                                                                                                                                       0.0 x
                                                                                                                                                                                Mar 10       Jun 10      Sep 10         Dec 10     Mar 11
Interest Coverage Rating
Qtrly Interest Coverage Rating                                                                                                                                                                        Quarterly
TTM Interest Coverage Rating                                                                                                                                                                          TTM


Interest Coverage Rating                                                                         N/A
investorSCOREcard


Valuation Rating                                                                                                                                                                                                                     1.9

Premium to Invested Capital
(Lower numbers receive higher rankings)




                                                                                                                              Premium to Invested Capital on Rolling
                                                      $ 3.0        $ 3.0         $ 5.5        $ 42.0       $ 37.2




                                                                                                                                             Basis
                                                                                                                                              TTM
                                                    -92.7%        -88.6%       -10.4%        400.0%       407.7%
Premium to Invested Capital Rating                    5.0          5.0           5.0          1.2           1.2




Premium to Invested Capital Rating                                                                         1.2


Price to Book (P/Book)
(Lower numbers receive higher rankings)
                                                       Dec-06       Dec-07        Dec-08       Dec-09        Dec-10
                                                       $ 0.34        $ 0.34       $ 0.62        $ 0.51       $ 0.45
Book Equity Per Share                                  $ 0.18        $ 0.12       $ 0.49        $ 0.54       $ 0.09
                                                                                                                              P/Book on Quarterly




Annual P/Book Rating                                  4.8          4.8           4.8          4.8           4.8
                                                                                                                                     Basis




                                                     $ 0.34       $ 0.34        $ 0.62       $ 0.51        $ 0.45
Book Equity Per Share



Quarterly P/Book Rating                               4.5          4.5           4.1          0.3           0.3




Price to Book (P/Book) Rating                                                                              2.5

Market Implied In Situ Valuation
                                                                                                                           Market Implied In Situ Valuation




                                                                                                                                                                       $0.60

                                                                                                                                                                       $0.50

                                                                                                                                                                       $0.40
                                                                                                                                      per Unit




                                                                                                                                                                       $0.30

                                                                                                                                                                       $0.20

                                                                                                                                                                       $0.10

                                                                                                                                                                       $0.00
                                                                                                                                                                               Proven + Probable   Including Measured   Including Inferred
                                                                                                                                                                                                        & Indicated



                                                                                                           NA
* Price - Delayed 60 days to reflect the fact the financial statements are publicly approximately 60 days after the last day of the reporting period. For the last period the most recent price is used.
investorSCOREcard
Disclosure and Disclaimer
The issuer (“Issuer”) covered under this investor scorecard (“Investor Scorecard”) has paid a fee to or has been charged a fee to produce and distribute this
Investor Scorecard. The fee paid or charged for the production and distribution of this Investor Scorecard was not subject to the rankings or information provided
herein, nor was any securities of the Issuer accepted as payment for such fee. FSA Financial Science & Art Ltd. (“FSA”), The Equicom Group Inc. (“Equicom”) and
their respective employees and directors may have had or from time to time acquire, hold or sell an interest in the listed securities of the Issuer.
Unless specified otherwise, all forward looking statements in this Investor Scorecard have been approved by the Issuer, and the Issuer has advised FSA and
Equicom, without independent verification by FSA or Equicom that a reasonable basis exists for such forward looking statements. Other information contained in
this Investor Scorecard has been compiled by FSA or Equicom from sources believed to be reliable, which may include but not limited to, public information,
research reports and discussions with management of the Issuer. Prior to its publication, this Investor Scorecard had been submitted to the management of the
Issuer for review for factual accuracy.
No representation or warranty, express or implied, is made by FSA, Equicom, its affiliates, any other person that provided information or data for this Investor
Scorecard or any person that distributes this Investor Scorecard with respect to the adequacy, accuracy, completeness or timeliness of any information, estimates
or opinions provided in this Investor Scorecard. All estimates, opinions and other information in this Investor Scorecard are provided by FSA, Equicom or another
party as of the date of this Investor Scorecard. Such estimates, opinions and other information are subject to change without notice, and are provided in good
faith but without any legal responsibility. Past performance is no guarantee of future results.
This Investor Scorecard is provided for informational purposes only and does not constitute an offer or solicitation to buy or sell any securities discussed herein in
any jurisdiction. As a result, the securities discussed in this Investor Scorecard may not be eligible for sale in some jurisdictions. This Investor Scorecard is not,
and under no circumstances should be construed as, a solicitation to act as a securities broker, dealer or advisor in any jurisdiction by any person or company
that is not legally permitted to carry on the business of a securities broker, dealer or advisor in that jurisdiction. Neither FSA nor Equicom is a registered
investment dealer, broker or advisor, has investment banking operations or makes markets in any securities.
This Investor Scorecard is prepared for general circulation and to provide an overview of Issuer’s business. This Investor Scorecard does not consider the
investment objectives, financial situation or particular needs of any particular person, and is not tailored to the needs of any person receiving this Investor
Scorecard. Readers of this Investor Scorecard should obtain professional advice based on their own individual circumstances before making an investment
decision. Nothing in this Investor Scorecard constitutes individual investment, legal or tax advice. To the fullest extent permitted by law, FSA, Equicom,
Morningstar Inc., its content providers, any other person that has provided information or data for this Investor Scorecard nor any authorized person that
distributes this Investor Scorecard accepts any liability whatsoever for any direct, indirect, special or consequential loss (whether in contract or tort even if FSA,
Equicom or the other party has been advised of the possibility of such loss) arising from any use of, or reliance on the estimates, opinions or other information
contained in this Investor Scorecard.
Without limiting the generality of the foregoing, you are prohibited from using or disclosing any personal information contained in the Investor Scorecard for
purposes unrelated to the purposes for which the information is made available to you and/or the public under Canadian securities laws, including, without
limitation, for secondary marketing purposes, unless you have obtained any and all consents as required under applicable Canadian privacy laws.
The information contained in this Investor Scorecard is copyrighted, and it may not be sold or licensed for commercial value or altered, in whole or in part,
without prior express written consent of Equicom. Furthermore, Investor Scorecard can only be distributed in its entirety. Information or data herein, including
any trade mark, service mark or logo is the intellectual property of FSA, Equicom, Morningstar Inc. and/or its content providers, Issuer or other persons that have
provided such information or data, including but not limited to the organizations listed below and their respective content providers.




                        This report was produced in part with information from the following organizations:

More Related Content

What's hot

Fortune mineralsjan2013cp
Fortune mineralsjan2013cpFortune mineralsjan2013cp
Fortune mineralsjan2013cpnabarnes
 
williams 2006 Annual Report
williams 2006 Annual Reportwilliams 2006 Annual Report
williams 2006 Annual Reportfinance21
 
williams 2005_AR
williams 2005_ARwilliams 2005_AR
williams 2005_ARfinance21
 
Dalradian corporate presentation march 15 2012 final
Dalradian corporate presentation march 15 2012 finalDalradian corporate presentation march 15 2012 final
Dalradian corporate presentation march 15 2012 finalDalradianResource
 
NioGold - Northern Securities - September 10th
NioGold - Northern Securities - September 10thNioGold - Northern Securities - September 10th
NioGold - Northern Securities - September 10thViral Network Inc
 
Characteristics of the kinase mutant TPK2 in bioreactors
Characteristics of the kinase mutant TPK2 in bioreactorsCharacteristics of the kinase mutant TPK2 in bioreactors
Characteristics of the kinase mutant TPK2 in bioreactors★ Beatriz Barrera Garmón
 
williams 2007 AR
williams  2007 ARwilliams  2007 AR
williams 2007 ARfinance21
 
petsmart AR02
petsmart  AR02petsmart  AR02
petsmart AR02finance49
 
Dalradian corporate presentation april 2012 final
Dalradian corporate presentation april 2012 finalDalradian corporate presentation april 2012 final
Dalradian corporate presentation april 2012 finalDalradianResource
 
06 18-12-agm
06 18-12-agm06 18-12-agm
06 18-12-agmJennieg
 
Target Annual Report 2004
Target Annual Report 2004Target Annual Report 2004
Target Annual Report 2004finance4
 
newmont mining feb_BMO_Presentation
newmont mining feb_BMO_Presentationnewmont mining feb_BMO_Presentation
newmont mining feb_BMO_Presentationfinance37
 

What's hot (16)

Fortune mineralsjan2013cp
Fortune mineralsjan2013cpFortune mineralsjan2013cp
Fortune mineralsjan2013cp
 
Exile Resources
Exile ResourcesExile Resources
Exile Resources
 
Q1 2009 Earning Report of Century Aluminum Co.
Q1 2009 Earning Report of Century Aluminum Co.Q1 2009 Earning Report of Century Aluminum Co.
Q1 2009 Earning Report of Century Aluminum Co.
 
williams 2006 Annual Report
williams 2006 Annual Reportwilliams 2006 Annual Report
williams 2006 Annual Report
 
Tze cor charts may 2010
Tze cor charts may 2010Tze cor charts may 2010
Tze cor charts may 2010
 
williams 2005_AR
williams 2005_ARwilliams 2005_AR
williams 2005_AR
 
Dalradian corporate presentation march 15 2012 final
Dalradian corporate presentation march 15 2012 finalDalradian corporate presentation march 15 2012 final
Dalradian corporate presentation march 15 2012 final
 
NioGold - Northern Securities - September 10th
NioGold - Northern Securities - September 10thNioGold - Northern Securities - September 10th
NioGold - Northern Securities - September 10th
 
Characteristics of the kinase mutant TPK2 in bioreactors
Characteristics of the kinase mutant TPK2 in bioreactorsCharacteristics of the kinase mutant TPK2 in bioreactors
Characteristics of the kinase mutant TPK2 in bioreactors
 
williams 2007 AR
williams  2007 ARwilliams  2007 AR
williams 2007 AR
 
petsmart AR02
petsmart  AR02petsmart  AR02
petsmart AR02
 
Dalradian corporate presentation april 2012 final
Dalradian corporate presentation april 2012 finalDalradian corporate presentation april 2012 final
Dalradian corporate presentation april 2012 final
 
06 18-12-agm
06 18-12-agm06 18-12-agm
06 18-12-agm
 
Target Annual Report 2004
Target Annual Report 2004Target Annual Report 2004
Target Annual Report 2004
 
Iberian june 9, 2011
Iberian   june 9, 2011Iberian   june 9, 2011
Iberian june 9, 2011
 
newmont mining feb_BMO_Presentation
newmont mining feb_BMO_Presentationnewmont mining feb_BMO_Presentation
newmont mining feb_BMO_Presentation
 

Similar to Red Crescent Resources Limited

Fortune mineralsmar13presentation
Fortune mineralsmar13presentationFortune mineralsmar13presentation
Fortune mineralsmar13presentationCompany Spotlight
 
MGI Securities Initiates Coverage on Northern Gaphite
MGI Securities Initiates Coverage on Northern GaphiteMGI Securities Initiates Coverage on Northern Gaphite
MGI Securities Initiates Coverage on Northern GaphiteGraphite Graphite
 
timken AR2004
timken AR2004timken AR2004
timken AR2004finance39
 
07 03-12-summer presentation
07 03-12-summer presentation07 03-12-summer presentation
07 03-12-summer presentationJennieg
 
Investment Analysis on Mining Exploration, Molybdenum
Investment Analysis on Mining Exploration, MolybdenumInvestment Analysis on Mining Exploration, Molybdenum
Investment Analysis on Mining Exploration, MolybdenumBard Ventures Ltd.
 
Bank of America Merrill Lynch 2012 Global Metals
Bank of America Merrill Lynch 2012 Global MetalsBank of America Merrill Lynch 2012 Global Metals
Bank of America Merrill Lynch 2012 Global MetalsRoyalGold
 
timken-2003-annual
timken-2003-annualtimken-2003-annual
timken-2003-annualfinance39
 
timken-2003-annual
timken-2003-annualtimken-2003-annual
timken-2003-annualfinance39
 
fiserv annual reports 2004
fiserv annual reports 2004fiserv annual reports 2004
fiserv annual reports 2004finance47
 
petsmart AR02
petsmart  AR02petsmart  AR02
petsmart AR02finance49
 
Cpn -march_1_2011_corporate_presentation_-_v2
Cpn  -march_1_2011_corporate_presentation_-_v2Cpn  -march_1_2011_corporate_presentation_-_v2
Cpn -march_1_2011_corporate_presentation_-_v2carpathiangold
 
Metallica Minerals- Resources & Energy Symposium 2012
Metallica Minerals- Resources & Energy Symposium 2012Metallica Minerals- Resources & Energy Symposium 2012
Metallica Minerals- Resources & Energy Symposium 2012Symposium
 
Using Acoustic Emission Leak Detection
Using Acoustic Emission Leak  DetectionUsing Acoustic Emission Leak  Detection
Using Acoustic Emission Leak DetectionTracyWillis
 
Primero 2011 Q4 and Year End Results
Primero 2011 Q4 and Year End ResultsPrimero 2011 Q4 and Year End Results
Primero 2011 Q4 and Year End Resultsprimero_mining
 

Similar to Red Crescent Resources Limited (20)

Dejour Energy, Updated
Dejour Energy, UpdatedDejour Energy, Updated
Dejour Energy, Updated
 
Fortune mineralsmar13presentation
Fortune mineralsmar13presentationFortune mineralsmar13presentation
Fortune mineralsmar13presentation
 
Peak Energy Services v1
Peak Energy Services v1Peak Energy Services v1
Peak Energy Services v1
 
Dejour Energy
Dejour EnergyDejour Energy
Dejour Energy
 
MGI Securities Initiates Coverage on Northern Gaphite
MGI Securities Initiates Coverage on Northern GaphiteMGI Securities Initiates Coverage on Northern Gaphite
MGI Securities Initiates Coverage on Northern Gaphite
 
timken AR2004
timken AR2004timken AR2004
timken AR2004
 
AR2004
AR2004AR2004
AR2004
 
07 03-12-summer presentation
07 03-12-summer presentation07 03-12-summer presentation
07 03-12-summer presentation
 
Investment Analysis on Mining Exploration, Molybdenum
Investment Analysis on Mining Exploration, MolybdenumInvestment Analysis on Mining Exploration, Molybdenum
Investment Analysis on Mining Exploration, Molybdenum
 
Continental Precious Minerals
Continental Precious MineralsContinental Precious Minerals
Continental Precious Minerals
 
Grand Power Logistics
Grand Power LogisticsGrand Power Logistics
Grand Power Logistics
 
Bank of America Merrill Lynch 2012 Global Metals
Bank of America Merrill Lynch 2012 Global MetalsBank of America Merrill Lynch 2012 Global Metals
Bank of America Merrill Lynch 2012 Global Metals
 
timken-2003-annual
timken-2003-annualtimken-2003-annual
timken-2003-annual
 
timken-2003-annual
timken-2003-annualtimken-2003-annual
timken-2003-annual
 
fiserv annual reports 2004
fiserv annual reports 2004fiserv annual reports 2004
fiserv annual reports 2004
 
petsmart AR02
petsmart  AR02petsmart  AR02
petsmart AR02
 
Cpn -march_1_2011_corporate_presentation_-_v2
Cpn  -march_1_2011_corporate_presentation_-_v2Cpn  -march_1_2011_corporate_presentation_-_v2
Cpn -march_1_2011_corporate_presentation_-_v2
 
Metallica Minerals- Resources & Energy Symposium 2012
Metallica Minerals- Resources & Energy Symposium 2012Metallica Minerals- Resources & Energy Symposium 2012
Metallica Minerals- Resources & Energy Symposium 2012
 
Using Acoustic Emission Leak Detection
Using Acoustic Emission Leak  DetectionUsing Acoustic Emission Leak  Detection
Using Acoustic Emission Leak Detection
 
Primero 2011 Q4 and Year End Results
Primero 2011 Q4 and Year End ResultsPrimero 2011 Q4 and Year End Results
Primero 2011 Q4 and Year End Results
 

More from Waggle, a TSX Community

More from Waggle, a TSX Community (6)

Cipher Pharmaceuticals (DND) Presentation 2011
Cipher Pharmaceuticals (DND) Presentation 2011Cipher Pharmaceuticals (DND) Presentation 2011
Cipher Pharmaceuticals (DND) Presentation 2011
 
Radiant Communications
Radiant CommunicationsRadiant Communications
Radiant Communications
 
Plato Gold Corporation
Plato Gold CorporationPlato Gold Corporation
Plato Gold Corporation
 
Canlan Ice Sports Corp.
Canlan Ice Sports Corp.Canlan Ice Sports Corp.
Canlan Ice Sports Corp.
 
Gran Tierra Energy
Gran Tierra EnergyGran Tierra Energy
Gran Tierra Energy
 
Cipher Pharmaceuticals
Cipher PharmaceuticalsCipher Pharmaceuticals
Cipher Pharmaceuticals
 

Recently uploaded

Cyberagent_For New Investors_EN_240424.pdf
Cyberagent_For New Investors_EN_240424.pdfCyberagent_For New Investors_EN_240424.pdf
Cyberagent_For New Investors_EN_240424.pdfCyberAgent, Inc.
 
No 1 AMil Baba In Islamabad No 1 Amil Baba In Lahore No 1 Amil Baba In Faisl...
No 1 AMil Baba In Islamabad  No 1 Amil Baba In Lahore No 1 Amil Baba In Faisl...No 1 AMil Baba In Islamabad  No 1 Amil Baba In Lahore No 1 Amil Baba In Faisl...
No 1 AMil Baba In Islamabad No 1 Amil Baba In Lahore No 1 Amil Baba In Faisl...First NO1 World Amil baba in Faisalabad
 
如何办理北卡罗来纳大学教堂山分校毕业证(文凭)UNC学位证书
如何办理北卡罗来纳大学教堂山分校毕业证(文凭)UNC学位证书如何办理北卡罗来纳大学教堂山分校毕业证(文凭)UNC学位证书
如何办理北卡罗来纳大学教堂山分校毕业证(文凭)UNC学位证书Fir La
 
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With Room
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With RoomVIP Kolkata Call Girls Bidhannagar 8250192130 Available With Room
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With Roomrran7532
 
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...wyqazy
 
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls KolkataRussian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkataanamikaraghav4
 
Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024TeckResourcesLtd
 
Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024CollectiveMining1
 
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书Fis s
 
OKC Thunder Reveal Game 2 Playoff T Shirts
OKC Thunder Reveal Game 2 Playoff T ShirtsOKC Thunder Reveal Game 2 Playoff T Shirts
OKC Thunder Reveal Game 2 Playoff T Shirtsrahman018755
 
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls KolkataCall Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkataanamikaraghav4
 
VIP Kolkata Call Girl Rishra 👉 8250192130 Available With Room
VIP Kolkata Call Girl Rishra 👉 8250192130  Available With RoomVIP Kolkata Call Girl Rishra 👉 8250192130  Available With Room
VIP Kolkata Call Girl Rishra 👉 8250192130 Available With Roomdivyansh0kumar0
 
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCRSapana Sha
 
如何办理圣何塞州立大学毕业证(文凭)SJSU学位证书
如何办理圣何塞州立大学毕业证(文凭)SJSU学位证书如何办理圣何塞州立大学毕业证(文凭)SJSU学位证书
如何办理圣何塞州立大学毕业证(文凭)SJSU学位证书Fir La
 

Recently uploaded (20)

Cyberagent_For New Investors_EN_240424.pdf
Cyberagent_For New Investors_EN_240424.pdfCyberagent_For New Investors_EN_240424.pdf
Cyberagent_For New Investors_EN_240424.pdf
 
No 1 AMil Baba In Islamabad No 1 Amil Baba In Lahore No 1 Amil Baba In Faisl...
No 1 AMil Baba In Islamabad  No 1 Amil Baba In Lahore No 1 Amil Baba In Faisl...No 1 AMil Baba In Islamabad  No 1 Amil Baba In Lahore No 1 Amil Baba In Faisl...
No 1 AMil Baba In Islamabad No 1 Amil Baba In Lahore No 1 Amil Baba In Faisl...
 
如何办理北卡罗来纳大学教堂山分校毕业证(文凭)UNC学位证书
如何办理北卡罗来纳大学教堂山分校毕业证(文凭)UNC学位证书如何办理北卡罗来纳大学教堂山分校毕业证(文凭)UNC学位证书
如何办理北卡罗来纳大学教堂山分校毕业证(文凭)UNC学位证书
 
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With Room
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With RoomVIP Kolkata Call Girls Bidhannagar 8250192130 Available With Room
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With Room
 
Call Girls 🫤 Nehru Place ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ENJOY
Call Girls 🫤 Nehru Place ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ENJOYCall Girls 🫤 Nehru Place ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ENJOY
Call Girls 🫤 Nehru Place ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ENJOY
 
Call Girls in South Ex⎝⎝9953056974⎝⎝ Escort Delhi NCR
Call Girls in South Ex⎝⎝9953056974⎝⎝ Escort Delhi NCRCall Girls in South Ex⎝⎝9953056974⎝⎝ Escort Delhi NCR
Call Girls in South Ex⎝⎝9953056974⎝⎝ Escort Delhi NCR
 
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
 
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls KolkataRussian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
 
Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024Sustainability Leadership, April 26 2024
Sustainability Leadership, April 26 2024
 
Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024
 
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书
 
OKC Thunder Reveal Game 2 Playoff T Shirts
OKC Thunder Reveal Game 2 Playoff T ShirtsOKC Thunder Reveal Game 2 Playoff T Shirts
OKC Thunder Reveal Game 2 Playoff T Shirts
 
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls KolkataCall Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkata
 
Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...
Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
 
Model Call Girl in Uttam Nagar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Uttam Nagar Delhi reach out to us at 🔝9953056974🔝Model Call Girl in Uttam Nagar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Uttam Nagar Delhi reach out to us at 🔝9953056974🔝
 
Model Call Girl in Udyog Vihar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Udyog Vihar Delhi reach out to us at 🔝9953056974🔝Model Call Girl in Udyog Vihar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Udyog Vihar Delhi reach out to us at 🔝9953056974🔝
 
VIP Kolkata Call Girl Rishra 👉 8250192130 Available With Room
VIP Kolkata Call Girl Rishra 👉 8250192130  Available With RoomVIP Kolkata Call Girl Rishra 👉 8250192130  Available With Room
VIP Kolkata Call Girl Rishra 👉 8250192130 Available With Room
 
young call girls in Yamuna Vihar 🔝 9953056974 🔝 Delhi escort Service
young  call girls in   Yamuna Vihar 🔝 9953056974 🔝 Delhi escort Serviceyoung  call girls in   Yamuna Vihar 🔝 9953056974 🔝 Delhi escort Service
young call girls in Yamuna Vihar 🔝 9953056974 🔝 Delhi escort Service
 
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR
9654467111 Low Rate Call Girls In Tughlakabad, Delhi NCR
 
如何办理圣何塞州立大学毕业证(文凭)SJSU学位证书
如何办理圣何塞州立大学毕业证(文凭)SJSU学位证书如何办理圣何塞州立大学毕业证(文凭)SJSU学位证书
如何办理圣何塞州立大学毕业证(文凭)SJSU学位证书
 

Red Crescent Resources Limited

  • 1. investorSCOREcard Mining Stock Report as of Jul 25, 2011 Red Crescent Resources (RCB-T) Toronto, ON, Canada Share Price $0.45 Market Cap (Mil) $37.17 52 Week High $0.85 Cash (Mil) $2.63 52 Week Low $0.29 Debt & Preferreds (Mil) -$0.02 Avg Vol Last 3 mos. (000's) 41.80 Enterprise Value (Mil) $34.53 Basic Shares Outstanding (Mil) 82.60 Dividend Yield 0.0% Diluted Shares Outstanding (Mil) 82.56 P/E (TTM) NA Stock Price and Volume Business Description Source: Morningstar Red Crescent Resources' business objective is to secure, 350,000 $0.90 consolidate and grow its portfolio of base metal opportunities in Turkey, including zinc & lead, copper and manganese and $0.80 300,000 to rapidly progress these up the value curve to production. $0.70 250,000 $0.60 Stock Price 200,000 Volume $0.50 150,000 $0.40 $0.30 100,000 $0.20 50,000 $0.10 - $- N D J F M A M J J 2010 2011 Comparables Scorecard Highlights AQA-T Ratings Out of Possible 5 Stars DON-V ZNC-T Quarter Ending Mar 11 Quarter Ending Dec 10 Stock Market Performance 2.5 1.8 2.4 Insider Ownership 4.0 4.0 Not Provided Resource Assessment 3.4 0.8 Not Provided Balance Sheet Analysis 4.2 3.6 3.6 Valuation 1.9 2.1 3.0 © 2011 The Equicom Group Inc.  All rights reserved. The Investor Scorecard is exclusively distributed by TMX Equicom. To learn more visit www.tmxmoney.com/scorecard For a full description of the methodology used, refer to www.fsavaluation.com/scorecardinformation.aspx Please see the final page(s) of this Investor Scorecard for important disclosure and disclaimer information.
  • 2. investorSCOREcard Red Crescent Resources (RCB-T) Business Description Red Crescent Resources (TSX: RCB) is a junior mining company based in Turkey. The Company is applying modern exploration techniques and technology to previously inaccessible areas that have been identified as having a high potential of base metal deposits, notably zinc, lead and copper. Red Crescent’s current focus is to complete the exploration and development of its three main assets: - Hakkari Zinc/Lead Project. - Sivas Copper Project. - Tufanbeyli Zinc Project. Red Crescent’s long-term strategy is to acquire and consolidate regionally-diversified projects in Turkey and become a low-cost producer with world-class assets within five years. Overview of Projects Red Crescent currently holds a portfolio of properties in areas in Turkey with very significant mining potential, a country with a favorable investment climate and a generally under-explored mining history. Hakkari Zinc Project The Hakkari Zinc Project was the Company’s first acquisition in 2009 and remains a focal point of current and planned activity. Hakkari province is a large, previously unexplored but informally mined area exhibiting high-grade, mainly tabular MVT style zinc and lead oxide deposits, indicator anomalies for significant Copper mineralization and massive manganese mineralization. Hakkari is located in the south-east corner of Turkey. The Hakkari Zinc Project is a joint venture owned by Red Crescent Resources and Seyitoglu, one of the major families in the area. Red Crescent announced an initial independent National Instrument 43-101 compliant Mineral Resource Estimate for Hakkari in February 2011. Highlights of the report include:  Potential mineralisation of between 80 and 100 million tonnes at a grade of between 20% and 30%. Zinc/Lead/Silver (Zn equivalent) at Hakkari within an approximate 80km strike (>52 000 Ha) of contiguous and adjacent tenements.  The reported estimate covers only 1% of the area of known zinc mineralisation held under licence by Red Crescent and only the oxide mineralization potential. The known sulphide mineralization has yet to be fully examined, but it is believed to be equally as significant at depths of between 150 metres below surface (MBS) and 400 MBS.  The report was based on drilling in a short season (2,300m in 2 months) with use of existing and restricted access.
  • 3. investorSCOREcard Red Crescent Resources (RCB-T)  Metallurgical test work on the mineralised samples harvested proves high grade concentrate can be produced and first 20tph Concentrator to be commissioned in August 2011.  2011 Drilling campaign launched in Q2 2011 and is expected to total 10,000 metres for expanding the resource estimate to >10 million tonnes @ +15% zinc equivalent. Sivas Copper Project Red Crescent recently acquired the rights to the Sivas Copper Project, which is located in northeast-central Turkey. Key highlights include:  Progress and Milestones Rights to Sivas Copper Project were previously held by Falconbridge/Noranda, who also completed extensive investigation and exploration activities.  Historical exploration using geochemical, geophysical, surface mapping & sampling and drilling realized data results indicating a high potential for delineation of potentially significant and economic mineralization.  Historical drilling results indicated an estimated potential of 100 million tones of mineralized material at grades greater than 2.74% Cu and an additional 200 million tones at grades higher than 1.98% Cu  Falconbridge/Noranda relinquished its rights to the Project due to un-related merger activities and depressed market conditions at the time.  Red Cresecent completed its due diligence activities and acquired 75% of the project and management control of all related activities within a new subsidiary JV Co called RCR Quantum A.S. Red Crescent will be executing a diamond core and reverse circulation drilling program for 15000m beginning in July of 2011 to prove up estimate grades reported historically.  Red Crescent obtained full funding support for the SIVAS project via the signing of a deal with Johannesburg (JSE) and London (AIM) listed miner PETMIN Limited. PETMIN made a strategic equity investment into Red Cresecent of $4.6m for 10.1% of the TSX listed companies equity and also has signed an “earn-in” agreement detailing milestone based expenditures of $17m over three years at SIVAS. This will take the project to completion of a pre-feasibility study by 2014.   Tufanbeyli Zinc Project Red Crescent recently acquired 100% of the rights to the Tufanbeyli Zinc Project, which is located in south-central Turkey. The project was acquired in concert with the Company’s strategy to diversify the location of its assets throughout Turkey as well as holding at least one significant asset fully unencumbered, i.e. without a local equity partner. Key highlights of Tufanbeyli Project include:  200,000 tons have been historically mined at 23% zinc.  2,500 hectares have been explored.
  • 4. investorSCOREcard Red Crescent Resources (RCB-T)  12,500 metres (reverse circulation and diamond core) drilling programs completed and a non-compliant indicated and inferred resource of 3m tonnes @ 10% Zinc was defined.  Mining licenses in place for more than 6,000 hectares.  NI 43-101 compliant resource estimate based upon the drilling expected to verify the resource in Q2 2011.  A 2006 NI43-101 completed for previous owners defined potential for +20 million tons of zinc oxide mineralization at 10% zinc. Red Crescent will accordingly be drilling a further 5000m (infill and step out) to further extend the compliant resource by end of 2011.  Mining and concentrate production planned in Q3/Q4 2011. Progress and Milestones  Completed a preliminary 43-101 compliant zinc oxide resource estimate for Hakkari Zinc Project in Q2 2011.  Zinc sulphide anomalies highlighted beneath the oxides at +150m dbs.  Closed acquisition of Sivas Copper Project in Q2 2011.  Secured $4.6 million equity financing from Petmin, a listed South-African Miner of Anthracite & Infrastructure commodities.  Increased its land holdings in the Hakkari Region of Turkey to >65,000 hectares.  Acquired a 75% interest & management control in the Sivas Copper Project located in central Turkey.  Acquired 100% of Tufanbeyli Zinc Project  Interim and partial results of chemical assays of Hakkari Zinc Project confirmed initial grade profiles and confirmed presence of economic precious metal grades of silver.  Small scale mining and processing of ores will begin second half of 2011, generating cash flow, meeting conditions precedent in the Hakkari DA, and generating full scale metallurgical performance results for the Hakkari and Tufanbeyli Zinc oxide ores. Investment Highlights  Red Crescent’s strategy is to acquire, consolidate and grow base metal projects in Turkey.  Turkey is among the world’s fast-growing economy and a bridge between the West and East.  Red Crescent is targeting historically inaccessible projects where no modern exploration or technology has been applied.  Red Crescent has very strong relationships with local stakeholders.
  • 5. investorSCOREcard Red Crescent Resources (RCB-T)  Operations are located in a favorable tax environment with strong investment incentives.  Primary focus is very high grade Hakkari Zinc, Sivas Copper and Tufanbeyli Zinc projects.  Experienced management team in place.  Long-term objective is to become a low-cost producer with world-class assets. Management Alan Clegg Executive Chairman and CEO Rick Giel Chief Financial Officer Douglas Taylor Project Director & General Manager of Sivas Project Muhannad Arar Project Director and General Manager of Hakkari and Tufanbeyli Projects Uygar Saylam Project Manager Comparables Aquila Resources Inc. - AQA-T Donner Metals Ltd. – DON-V Zincore Metals Inc. - ZNC-T
  • 6. investorSCOREcard Red Crescent Resources (RCB-T) Stock Market Performance Rating 2.5 Stock Market Returns 350,000 $0.90 $0.80 Return Percentile Rating 300,000 Three Months  1% 56% 2.8 $0.70 Six Months  (23.7%) 19% 0.9 250,000 Stock Price $0.60 1 Year  32% 84% 4.2 Volume 3 Years (CAGR)  (3.5%) 41% 2.1 200,000 $0.50 5 Years (CAGR) $0.40 150,000 $0.30 Market Data 100,000 Price $0.45 $0.20 Mkt Cap (Mil) $37.17 50,000 $0.10 Shs Outstanding (Mil) 82.60 Dividend Yield % 0.0% - $- Avg Vol Last 3mos. (000's) 41.80 N D J F M A M J J P/E (TTM) NA 2010 2011 Insider Ownership Rating 4.0 Value of Shares and Options Percent of Ownership Shares Options Total Value Rating Percent Rating 58.5% Insiders * Adjusted 8.9% 2.6% > 10% Holders # of # of $ Value if Adjusted $ $ Value $ Value if Rating Percent of Rating 38.9% Other Shares Options Exercised Value Exercised (Add all) Mkt. Value (Add all) Alan Clegg 58.5% 33,256,034 $14,965,215 - $0 $0 $14,965,215 4.0 40.3% 5.0 CEO 2.6% - $0 - $0 $0 Jul-11 May-11 Other Officers 14,130,534 $6,358,740 5,000 $2,250 $1,125 $6,359,865 2.5 17.1% 3.4 Mar-11 Board of Directors & Other Jan-11 Executives (excl. CEO) 388,280 $174,726 1,020,265 $459,119 $229,560 $404,286 0.2 1.1% 0.2 Nov-10 > 10% Holders Sep-10 2,125,000 $956,250 - $0 $0 $956,250 2.6% 0.5 (For info only) Jul-10 Total (excl. >10% Holders) $22,454,932 $461,369 $230,685 $22,685,616 4.0 58.5% 4.0 -50% 0% 50% 100% (Max of 4) (Max of 4) CEO CFO Other Officers Directors > 10% Holders Public Float * Adjusted $ Value of Options is 50% of their full value if exercised to account for volatility. Furthermore, our view is that shareholders would rather management owned shares vs. options Add: Compensation Type Category Rating Addition Percent of Compensation Share and Total Perform- Share and Salary Perform- Unit Option All Other Comp. ance Unit Option ance Bonus Awards Awards Comp. Bonus Awards Awards Alan Clegg 0.0% Salary $0 CEO Bonus Shares & Units Options All Other Total $0 $0 $0 $0 $0 $0 0.00 0.00 0.00 (Max Score) Bonus: Net Buying/Selling Last Six Months Insider Holdings Beginning and Ending Value Transactions Adjusted Share and $30,000,000 Rating $25,000,000 Option Value Buying Selling Net Bonus $20,000,000 $15,000,000 Alan Clegg, CEO $0 $0 $0 0.00 , $0 $0 $0 0.00 $10,000,000 Other Officers $0 $3,086,734 ####### 0.00 $5,000,000 Board of Dir. (excl. CEO & CFO) $0 $0 $0 0.00 $- > 10% Holders (info only) $0 $0 $0 Total (excl. >10% Holders) $0 $3,086,734 ####### 0.00 (Total Score) Beg Trans- Ending Value actions Value
  • 7. investorSCOREcard Red Crescent Resources (RCB-T) Resource Assessment Rating 3.4 Assessment Phase Hakkari Compliant 80,000 80,000 80,000 80,000 80,000 70,000 70,000 70,000 70,000 70,000 60,000 60,000 60,000 60,000 60,000 50,000 50,000 50,000 50,000 50,000 40,000 40,000 40,000 40,000 40,000 70,780 30,000 30,000 30,000 30,000 30,000 20,000 20,000 20,000 20,000 20,000 10,000 10,000 10,000 10,000 10,000 Legend - - - - - - - - - Proven - - - - - - - Probable Other Inferred Other Inferred Other Inferred Other Inferred Other Inferred Measured Indicated '000 Pounds of Zinc Inferred Assessment Phase Rating 0.5 Size Assessment Resource Classification of Primary Project: Hakkari Compliant Primary Mineral Resource Primary Mine Mine Name Equivalent Resource Size Measured Probable Proven  Location Mineral Type 0% 0% Including Byproducts Indicated  0% 0% Proven Hakkari Compliant Turkey Zinc Open Pit 70,780 '000 Pounds Probable Measured Indicated Inferred Total Gold equivalent size 4,426 000 Ounces Inferred 100% Note: Resource size is inclusive of inferred resources. Please see Assessment Phase above for categorical breakdown by project. Size Assessment Rating 4.7 Ore Grade Assessment Resource Primary Mine Primary Mineral Grade Primary Mineral Grade Equiv. incl. Byproducts Average Mine Name Equiv. Rating Location Mineral Type Inferred Indicated Measured Probable Proven Inferred Indicated Measured Probable Proven Grade Hakkari Compliant Turkey Zinc Open Pit 1.92 2.67 2.67 5.0 Note: Grades for primary and byproduct minerals are scored pro forma as described in the NI 43-101 technical report without accounting for recovery rates which in some cases could be significantly below 100%. Ore Grade Assessment Rating 5.0 Regional Policy and Mineral Potential Fraser Institute Survey Scores Out of 100 Policy Potential Mine Name Resource Location Survey Results Rating Hakkari Compliant Turkey NA NA Weighted Average 0.0 Source: Fraser Institute; www.fraserinstitute.org Since 1997, The Fraser Institute has conducted an annual survey of metal mining and exploration companies to assess how mineral endowments and public policy factors such as taxation and regulation affect exploration investment. Survey results represent the opinions of executives and exploration managers in mining and mining consulting companies operating around the world. The survey now includes data on 51 jurisdictions around the world, on every continent except Antarctica, including sub-national jurisdictions in Canada, Australia, and the United States. Source: Company presentation Regional Policy and Mineral Potential Rating NA
  • 8. investorSCOREcard Red Crescent Resources (RCB-T) Balance Sheet Analysis Rating 4.2 Short-Term Liquidity Quadrant 3: Quadrant 1: "RECOVERING" "OPTIMAL" $ 1.0 This Company's cash flow is considered NOT SEASONAL, therefore this report uses the last + VE quarter's cash flow multiplied by 4 as a proxy for annual cash flow. $- 10-Mar 10-Jun ($1.0) 10-Sep Quadrant Rating Mar-10 Jun-10 Sep-10 Dec-10 Mar-11 Cash Flow (mil) Working Capital $ 2.6 $ 2.4 $ 2.5 $ 5.9 $ 4.7 ($2.0) 11-Mar Cash Flow Ops (Q in mil) ($0.1) ($0.2) ($0.2) ($1.2) ($0.5) Cash Flow Ops (Ann Q's in mil) ($0.5) ($0.6) ($1.0) ($5.0) ($2.0) ($3.0) Quadrant Rating 3.0 3.0 3.0 3.0 3.0 ($4.0) Addition to Quadrant Rating ($5.0) 10-Dec Our methodology accounts for the 'nearness' to improving or worsening a Company's quadrant ranking based on current cash generation/burn rate and working capital position. The Company ($6.0) - VE is DRAWING DOWN their working capital. At the current cash burn rate the Company's working ($4) ($2) $1 $3 $5 $7 capital will be $0 in 28 month(s). Quadrant 2: Quadrant 4: "URGENT" "DRAWING DOWN" Add: 1.2 - VE Working Capital (mil) + VE Short-Term Liquidity Rating 4.2 Debt to Equity Mar-10 Jun-10 Sep-10 Dec-10 Mar-11 Equity Utilities Telecom Common Stock Equity Number of Companies $ 4.7 $ 4.5 $ 4.1 $ 7.6 $ 6.8 Materials Total Equity $ 4.7 $ 4.5 $ 4.1 $ 7.6 $ 6.8 Info Tech Industrials Debt and Equivalents Health Care Pref. Securities of Sub Trust - - - - - Energy Cons Staples Pref. Equity Outside Stock Equity - - - - - Cons Disc Preferred Stock Equity - - - - - RCB-T Minority Interest (Bal. Sheet) - - - ($0.0) ($0.0) Short-Term Debt - - - - - Long-Term Debt - - - - - Capital Lease Obligations - - - - - Total Debt and Equivalents $ - $ - $ - ($0.0) ($0.0) 0.00 0.50 1.00 1.50 2.00 2.50 3.00 3.50 4.00 Debt to Equity 0.00 0.00 0.00 0.00 0.00 Debt to Equity Rating NA Low Risk Debt to Equity High Risk Debt to Equity Rating NA Interest Coverage Mar-10 Jun-10 Sep-10 Dec-10 Mar-11 1.0 x EBIT 0.9 x Quarterly ($0.2) ($0.2) ($0.4) ($2.0) ($0.8) 0.8 x TTM Interest Coverage ($0.7) ($0.8) ($1.0) ($2.8) ($3.4) 0.7 x 0.6 x N/A Interest Expense 0.5 x Quarterly - - - $ 0.1 $ 0.0 TTM - - - $ 0.1 $ 0.1 0.4 x 0.3 x Interest Coverage 0.2 x Quarterly #N/A #N/A #N/A #N/A #N/A 0.1 x TTM #N/A #N/A #N/A #N/A #N/A 0.0 x Mar 10 Jun 10 Sep 10 Dec 10 Mar 11 Interest Coverage Rating Qtrly Interest Coverage Rating Quarterly TTM Interest Coverage Rating TTM Interest Coverage Rating N/A
  • 9. investorSCOREcard Valuation Rating 1.9 Premium to Invested Capital (Lower numbers receive higher rankings) Premium to Invested Capital on Rolling $ 3.0 $ 3.0 $ 5.5 $ 42.0 $ 37.2 Basis TTM -92.7% -88.6% -10.4% 400.0% 407.7% Premium to Invested Capital Rating 5.0 5.0 5.0 1.2 1.2 Premium to Invested Capital Rating 1.2 Price to Book (P/Book) (Lower numbers receive higher rankings) Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 $ 0.34 $ 0.34 $ 0.62 $ 0.51 $ 0.45 Book Equity Per Share $ 0.18 $ 0.12 $ 0.49 $ 0.54 $ 0.09 P/Book on Quarterly Annual P/Book Rating 4.8 4.8 4.8 4.8 4.8 Basis $ 0.34 $ 0.34 $ 0.62 $ 0.51 $ 0.45 Book Equity Per Share Quarterly P/Book Rating 4.5 4.5 4.1 0.3 0.3 Price to Book (P/Book) Rating 2.5 Market Implied In Situ Valuation Market Implied In Situ Valuation $0.60 $0.50 $0.40 per Unit $0.30 $0.20 $0.10 $0.00 Proven + Probable Including Measured Including Inferred & Indicated NA * Price - Delayed 60 days to reflect the fact the financial statements are publicly approximately 60 days after the last day of the reporting period. For the last period the most recent price is used.
  • 10. investorSCOREcard Disclosure and Disclaimer The issuer (“Issuer”) covered under this investor scorecard (“Investor Scorecard”) has paid a fee to or has been charged a fee to produce and distribute this Investor Scorecard. The fee paid or charged for the production and distribution of this Investor Scorecard was not subject to the rankings or information provided herein, nor was any securities of the Issuer accepted as payment for such fee. FSA Financial Science & Art Ltd. (“FSA”), The Equicom Group Inc. (“Equicom”) and their respective employees and directors may have had or from time to time acquire, hold or sell an interest in the listed securities of the Issuer. Unless specified otherwise, all forward looking statements in this Investor Scorecard have been approved by the Issuer, and the Issuer has advised FSA and Equicom, without independent verification by FSA or Equicom that a reasonable basis exists for such forward looking statements. Other information contained in this Investor Scorecard has been compiled by FSA or Equicom from sources believed to be reliable, which may include but not limited to, public information, research reports and discussions with management of the Issuer. Prior to its publication, this Investor Scorecard had been submitted to the management of the Issuer for review for factual accuracy. No representation or warranty, express or implied, is made by FSA, Equicom, its affiliates, any other person that provided information or data for this Investor Scorecard or any person that distributes this Investor Scorecard with respect to the adequacy, accuracy, completeness or timeliness of any information, estimates or opinions provided in this Investor Scorecard. All estimates, opinions and other information in this Investor Scorecard are provided by FSA, Equicom or another party as of the date of this Investor Scorecard. Such estimates, opinions and other information are subject to change without notice, and are provided in good faith but without any legal responsibility. Past performance is no guarantee of future results. This Investor Scorecard is provided for informational purposes only and does not constitute an offer or solicitation to buy or sell any securities discussed herein in any jurisdiction. As a result, the securities discussed in this Investor Scorecard may not be eligible for sale in some jurisdictions. This Investor Scorecard is not, and under no circumstances should be construed as, a solicitation to act as a securities broker, dealer or advisor in any jurisdiction by any person or company that is not legally permitted to carry on the business of a securities broker, dealer or advisor in that jurisdiction. Neither FSA nor Equicom is a registered investment dealer, broker or advisor, has investment banking operations or makes markets in any securities. This Investor Scorecard is prepared for general circulation and to provide an overview of Issuer’s business. This Investor Scorecard does not consider the investment objectives, financial situation or particular needs of any particular person, and is not tailored to the needs of any person receiving this Investor Scorecard. Readers of this Investor Scorecard should obtain professional advice based on their own individual circumstances before making an investment decision. Nothing in this Investor Scorecard constitutes individual investment, legal or tax advice. To the fullest extent permitted by law, FSA, Equicom, Morningstar Inc., its content providers, any other person that has provided information or data for this Investor Scorecard nor any authorized person that distributes this Investor Scorecard accepts any liability whatsoever for any direct, indirect, special or consequential loss (whether in contract or tort even if FSA, Equicom or the other party has been advised of the possibility of such loss) arising from any use of, or reliance on the estimates, opinions or other information contained in this Investor Scorecard. Without limiting the generality of the foregoing, you are prohibited from using or disclosing any personal information contained in the Investor Scorecard for purposes unrelated to the purposes for which the information is made available to you and/or the public under Canadian securities laws, including, without limitation, for secondary marketing purposes, unless you have obtained any and all consents as required under applicable Canadian privacy laws. The information contained in this Investor Scorecard is copyrighted, and it may not be sold or licensed for commercial value or altered, in whole or in part, without prior express written consent of Equicom. Furthermore, Investor Scorecard can only be distributed in its entirety. Information or data herein, including any trade mark, service mark or logo is the intellectual property of FSA, Equicom, Morningstar Inc. and/or its content providers, Issuer or other persons that have provided such information or data, including but not limited to the organizations listed below and their respective content providers. This report was produced in part with information from the following organizations: