Silvercorp Reports Record Silver Production of 5.3 Million Ounces, Record Net Income of $68.8 Million, Up 79%, and Record Cash Flows of $104.2 Million, Up 60% for Fiscal Year 2011
VANCOUVER, BRITISH COLUMBIA -- (Marketwire) -- 05/11/11 -- Silvercorp Metals Inc. ('Silvercorp' or the 'Company') (TSX: SVM)(NYSE: SVM) reported today its unaudited financial and operating results for the fourth quarter and fiscal year ended March 31, 2011, and provided an outlook for its fiscal 2012 year. The following financial results are expressed in US dollars (US$) unless stated otherwise.
FOURTH QUARTER HIGHLIGHTS
During the quarter ended March 31, 2011, the Company's China operation was closed 28 days for the Chinese New Year Holiday. Highlights from the fourth quarter included:
-- Net earnings up 29% to $12.6 million, or $0.07 per share, compared to
net earnings of $9.8 million, or $0.06 per share, in the same quarter
last year;
-- Quarterly cash flows from operations up 44% to $34.3 million, or $0.20
per share, from $23.8 million in the same quarter last year;
-- Produced 1.05 million ounces of silver in the quarter, resulting in a
record annual production of 5.3 million ounces of silver and achieved
the fifth consecutive year of production growth;
-- Total production costs of negative $6.06 per ounce of silver and cash
costs of negative $7.61 per ounce of silver, representing 31% and 35%
improvements, respectively;
-- Payment of $3.5 million, or CAD$0.02 per share in quarterly dividends to
shareholders, and
-- Closed the acquisition of the BYP Gold-Lead-Zinc Mine in Hunan Province,
China.
UNAUDITED FISCAL 2011 YEAR HIGHLIGHTS
For the year ended March 31, 2011, highlights included:
-- Record net earnings of $68.8 million, or $0.41 per share, a 79% increase
compared to earnings of $38.5 million, or $0.24 per share, last year;
-- Record sales of $167.3 million, 56% higher than last year;
-- Record cash flows from operations of $104.2 million, or $0.62 per share,
up 60% from $65.3 million last year;
-- Record production of 5.3 million ounces of silver, or 5.46 million
ounces of silver equivalent including 3,200 ounces gold produced. Silver
production was up 15% from 4.6 million ounces last year;
-- Total production costs of negative $5.58 per ounce of silver and cash
costs of negative $6.80 per ounce of silver, representing 4% and 9%
improvements, respectively;
-- Paid cash dividends totaling CAD$0.08 per share, representing $13.1
million for the year;
-- Raised $110.5 million net proceeds from an equity financing; and
-- Increased total cash and short term investments to $206.3 million from
$94.4 million a year ago, up by a 119%.
FINANCIALS
For the fourth quarter, Silvercorp recorded net earnings of $12.6 million, or $0.07 per share, an increase of 29% over the net earnings of $9.8 million, or $0.06 per share, in the same quarter last year. Net earnings improved primarily due to higher realized selling prices, offset by increased taxes, higher general and administrative ('G&A') expenses and foreign exchange loss.
The Chinese tax holiday, which allowed the Company's most profitable Chinese subsidiary, Henan Found, to have a preferential 12.5% income tax rate, expired on December 31, 2010. Henan Found is now subject to the normal income tax rate of 25%, resulting in a $3.1 million income tax increase for the quarter.
In addition, a VAT surtax, which was previously exempt for foreign invested companies in China and represented approximately 1.4% of sales, has been levied since December 1, 2010. This increased other taxes by $0.6 million for the quarter. Also included in other taxes was a one-time business tax of $0.4 million, relating to a capital transaction.
G&A expenses increased by $1.7 million compared to the same quarter last year, as the Company's operations expanded to four locations from only one last year. As the US dollar continues to depreciate, the Company recorded a $1.6 unrealized foreign exchange loss, which was $1.4 million higher than the same quarter last year.
For the year ended March 31, 2011, the Company generated record net earnings of $68.8 million, or $0.41 per share, which was 79% higher than last year.
Sales in the fourth quarter rose to $42.4 million, a 50% increase from $28.2 million in the same quarter last year. For the year, Silvercorp reported record sales of $167.3 million, an increase of $60.2 million or 56% from last year. The increase in sales was mainly due to higher metal prices combined with higher quantities of metals sold for the year. The actual sales also exceeded the fiscal 2011 sales guidance of $140 million by 20%.
Cost of sales for the quarter was $8.6 million, representing a 9% increase compared to the same quarter last year. For the year, cost of sales was $35.5 million, an increase of 48% compared to $24.0 million a year ago. The cost of sales increased correspondingly with the production increase. The ore mined increased by 55% and 46% compared to the prior year quarter and the prior year, while the ore milled increased by 1% and 46%, respectively.
Gross profit margin during the quarter improved to 76% from 68% in the same quarter last year. For the year, gross profit margin was 75% compared to a gross profit margin of 74% last year.
Cash flow from operations for the fourth quarter was $34.3 million, or $0.20 per share, a 44% increase from $23.8 million in the same quarter last year. For the year, Cash flow generated from operations was $104.2 million, or $0.62 per share, an increase of $39.0 million or 60% from $65.3 million last year. The Company raised $110.5 million from an equity financing and ended the year with $206.3 million in cash and short investments, more than double the $94.4 million at the end of the prior year.
OPERATIONS
The Company mined 125,691 tonnes of ore in the fourth quarter, a 55% increase over 81,034 tonnes in the same period last year. Ore production during this quarter was lower than in the past three quarters, as the Company's operations were closed for 28 days for the Chinese New Year Holiday. For the year, the Company mined a record of 592,330 tonnes of ore, which was 46% more than last year.
For the fourth quarter, consolidated cash mining costs decreased to $45.54 per tonne from $47.36 per tonne in the same quarter last year, as a result of improved productivity in the mines, off-set by higher labour, material and contractor costs. In addition, the stronger Chinese Yuan relative to the US Dollar added approximately $1.50 cash mining costs per tonne compared to last year. On an annual basis, consolidated cash mining costs for the year decreased to $43.70 per tonne from $47.43 per tonne in last year due to increased ore production.
A total of 135,464 tonnes of ore were milled in the quarter, comparable to the 133,921 tonnes in the same quarter last year. Cash milling costs increased to $15.31 per tonne from $9.43 per tonne a year ago due to: (i) more material and electronic/mechanical supplies being consumed, as the mills implemented a maintenance program to enhance recovery rates; (ii) higher labour costs incurred relating to increases in the number of workers, base salary and year-end bonus; and (iii) the US dollar depreciation. For the year, the Company milled 596,735 tonnes, representing 188,842 tonnes more, or a 46% increase from last year.
A total of 1.05 million ounces of silver were produced during the quarter. For the year, total silver production achieved a new company record of 5.3 million ounces, up 15% compared to 4.6 million ounces produced in the previous year.
Consolidated cash cost per ounce of silver for the quarter improved to negative $7.61 compared to negative $5.64 per ounce of silver in the same quarter last year, driven by higher realized prices for by-product credits. Consolidated cash cost per ounce of silver for the year improved to negative $6.80 compared with negative $6.22 in prior year.
In its fiscal year 2011 production guidance, the Company projected to mine 570,000 tonnes of ore at grades of 320 g/t silver, 6% lead and 2% zinc, yielding 5.3 million ounces of silver, 72 million pounds of lead and 17 million pounds of zinc. The Company achieved its fiscal 2011 production guidance of 5.3 million ounces of silver, and was slightly below guidance for lead and zinc metal production by about 3.0 million and 0.7 million pounds, or 4% each, respectively. In addition, the company produced 3,200 ounces of gold, up from 1,600 ounces in the prior year, and for which no guidance was given.
Silvercorp's consolidated operational results for the past four quarters and full fiscal 2011 and its fiscal 2011 guidance are summarized at Table 1 below:
--------------------------------------------------------------------------
Table 1: Consolidated Operational Results
Q4 2011 Q3 2011 Q2 2011 Q1 2011 F2011 F2011
31-Mar-11 31-Dec-10 30-Sept-10 30-Jun-10 Total Guidance
--------------------------------------------------------------------------
Ore Mined
(tonne)
Direct
Smelting Ore
(tonne) 2,740 3,711 3,065 3,426 12,942
Stockpiled
Ore (tonne) 122,951 163,502 151,380 141,555 579,388
------------------------------------------------------------
125,691 167,213 154,445 144,981 592,330 570,000
--------------------------------------------------------------------------
Run of Mine
Ore (tonne)
Direct
Smelting Ore
(tonne) 2,740 3,711 3,065 3,426 12,942
Ore Milled
(tonne) 132,724 157,817 147,488 145,764 583,793
------------------------------------------------------------
135,464 161,528 150,553 149,190 596,735
--------------------------------------------------------------------------
Metal Sales
Silver (in
thousands of
ounce) 1,047 1,523 1,343 1,387 5,300 5,300
Gold (in
thousands of
ounce) 1.1 0.8 0.3 1.0 3.2 n/a
Lead (in
thousands of
pound) 14,385 18,795 17,028 18,803 69,011 72,000
Zinc (in
thousands of
pound) 3,253 4,791 3,869 4,430 16,343 17,000
--------------------------------------------------------------------------
Head Grade of
Run of Mine
Ore
Silver
(gram/tonne) 290.0 330.0 312.0 326.3 316.0 320.0
Lead (%) 5.6 5.7 5.6 6.1 5.7 6.0
Zinc (%) 1.8 1.8 1.9 2.0 1.9 2.0
--------------------------------------------------------------------------
Recovery rate
of Run of
Mine Ore
Silver (%) 91.8 92.0 91.6 90.9 91.6
Lead (%) 95.6 95.3 95.1 95.2 95.3
Zinc (%) 67.8 70.1 70.1 69.5 69.5
--------------------------------------------------------------------------
Cash Mining
cost ($ per
tonne) 45.54 48.30 40.36 40.33 43.70
Total Mining
costs($ per
tonne) 56.55 58.28 49.12 48.61 53.16
Cash Milling
cost ($ per
tonne) 15.31 12.11 11.36 11.94 12.46
Total Milling
cost ($ per
tonne) 17.26 13.69 13.06 13.62 14.16
--------------------------------------------------------------------------
Total
Production
Cost per
ounce of
Silver ($) (6.06) (5.93) (5.17) (5.21) (5.58)
Total Cash
Cost per
ounce of
Silver ($) (7.61) (7.13) (6.30) (6.31) (6.80)
--------------------------------------------------------------------------
For the fiscal year 2011, 80% of the Company's record silver production of 5.3 million ounces was from the Ying Mine, while the HPG, LM and TLP mines contributed the remaining 20%, compared to only 10% in the prior year, as production from these satellite mines continues to grow as mine development progresses.
Operational results for the past four quarters and the full fiscal 2011 year for the Ying Mine are summarized at Table 2 below:
--------------------------------------------------------------------------
Table 2: Ying Mine Operational Results
Q4 2011 Q3 2011 Q2 2011 Q1 2011 F2011
31-Mar-11 31-Dec-10 30-Sep-10 30-Jun-10 Total
--------------------------------------------------------------------------
Ore Mined (tonne)
Direct Smelting Ore
(tonne) 2,715 3,640 3,017 3,339 12,711
Stockpiled Ore (tonne) 59,650 82,101 82,187 79,873 303,811
--------------------------------------------------
62,365 85,741 85,204 83,212 316,522
--------------------------------------------------------------------------
Run of Mine Ore (tonne)
Direct Smelting Ore
(tonne) 2,715 3,640 3,017 3,339 12,711
Ore Milled (tonne) 61,173 81,700 79,995 81,898 304,766
--------------------------------------------------
63,888 85,340 83,012 85,237 317,477
--------------------------------------------------------------------------
Metal Sales
Silver (in thousands of
ounce) 765 1,241 1,095 1,148 4,249
Gold (in thousands of
ounce) 0.8 0.4 0.2 0.4 1.8
Lead (in thousands of
pound) 10,359 14,862 13,486 14,230 52,937
Zinc (in thousands of
pound) 2,536 3,954 3,275 3,604 13,369
--------------------------------------------------------------------------
Head Grade of Run of
Mine Ore
Silver (gram/tonne) 441.0 499.0 461.0 470.5 470.0
Lead (%) 8.4 8.3 7.9 8.1 8.1
Zinc (%) 2.9 2.9 2.8 2.8 2.8
--------------------------------------------------------------------------
Recovery rate of Run of
Mine Ore
Silver (%) 93.0 92.9 92.3 91.7 92.4
Lead (%) 97.0 96.6 96.3 96.4 96.5
Zinc (%) 67.7 70.1 71.5 69.2 69.8
--------------------------------------------------------------------------
Cash Mining cost ($ per
tonne) 48.35 49.85 42.66 43.83 46.05
Total Mining costs($ per
tonne) 63.56 64.12 54.79 55.10 59.14
Cash Milling cost ($ per
tonne) 15.43 12.22 11.51 12.03 12.40
Total Milling cost ($
per tonne) 17.39 13.89 13.36 13.66 14.13
--------------------------------------------------------------------------
Total Production Cost
per ounce of Silver ($) (8.88) (7.67) (6.94) (5.83) (7.20)
Total Cash Cost per
ounce of Silver ($) (10.25) (8.76) (7.99) (6.80) (8.30)
--------------------------------------------------------------------------
ACQUISITION, EXPLORATION AND DEVELOPMENT
Ying Mining Camp, Henan Province, China
During the quarter, the Company incurred $2.9 million in exploration and development expenditures at the Ying Mining Camp. For the year, a total of $19.6 million was spent for exploration and development, with 71,000 metres of tunnels, 125,000 metres of surface and underground drilling and 1,829 metres of shafts, declines and raises being built. The mine development works completed not only sustained the Ying Mine's production level, but also allowed the TLP, HPG and LM mines to continue their current production growth trend. The surface and underground drilling program discovered 18 new veins at the TLP Mine and 12 new veins at the LM Mine with numerous high grade pockets identified.
GC Project, Guangdong Province, China
Since receiving a mining permit in December 2010, Silvercorp has been moving the project development forward. During the quarter, the Company focused on acquiring land usage rights, construction of the access road and power lines, site preparation, negotiation and finalizing mine and mill construction contracts, and completion of a review of safety production measures by Guangdong Provincial Safety Production Bureau. Silvercorp has built a team of over 20 experienced technical staff to bring the GC Project into production. In addition, a surface drilling program with two drill rigs commenced step-out drilling during the quarter.
BYP Project, Hunan Province, China
In January 2011, Silvercorp completed the acquisition of a 70% equity interest in BYP Gold-Lead-Zinc Mine in Hunan Province, China, with $26.7 million cash payment and $8.6 million capital contribution for the project.
Silvercorp intends to utilize the existing 400 t/d floatation mill to mine and process gold mineralizations starting in May 2011 with an initial focus on higher grade metals. Concurrently, Silvercorp plans to expand the mining and milling capacity to 1,000 t/d gold mineralization for fiscal 2013 and to 2,000 t/d (1,000 t/d gold mineralization and 1,000 t/d lead-zinc mineralization) by fiscal 2014.
During the fourth quarter, the Company assembled a team of over 25 technical staff for the project development and improved the operation of the 400 t/d floatation mill by adding a cone crusher and extra floatation cells. Operations at the mill are expected to commence within May 2011. Silvercorp's engineers are also working with a qualified Chinese engineering firm to complete a detailed and staged mining and development plan to fulfill the Company's production goals.
Surface and underground drilling have started with three surface drill rigs and three underground drill rigs. The surface drilling is mainly a step-out drilling to test a geological model that thrust faults have stacked at least three segments of stratigraphic sequences, which contain the same gold mineralization horizons, namely the quarts siltstone with silisification and pyrite mineralization. The underground drilling is mainly for in-fill drilling of the #3 gold mineralization zone.
Silvertip Project, British Columbia, Canada
During the quarter, Silvercorp completed an independent Preliminary Assessment Technical Report for the Silvertip Project and continues its effort in completing a Small Mine Permit application.
OUTLOOK FOR FISCAL YEAR 2012
Production in China
From the four mines at the Ying Mining Camp production is expected to increase to 600,000 tonnes of ore at grades of 325g/t silver, 0.4g/t gold, 6% lead and 1.9% zinc, yielding 5.6 million ounces of silver, 4,000 ounces of gold, and 90 million pounds of lead and zinc. Total production cost is estimated at approximately $75 per tonne of ore.
The BYP mine is expected to commence production in May 2011 and is expected to mine and mill 130,000 tonnes of ore at a grade of 7 g/t gold, yielding approximately 26,000 ounces of gold at an estimated total production cost of $28 per tonne of ore.
Budgets for mill construction, mine development and exploration of three projects in China
The total capital expenditures for the three projects in China are estimated at $67 million for fiscal 2012, which include capital expenditures of $53 million for mine development, mill construction, and other capital items (e.g. surface facilities, roads, land usage rights, and reporting) and exploration expenditures of $14 million to complete a 241,000 metre surface and underground drilling program. The budget estimate is based on the contracts on hand, designs by qualified Chinese engineering firms, and the Company's past operation experience in China. The details for each project are as follows:
The Ying Mining Camp
-- The capital expenditures for the Ying, TLP, LM and HPG mines and central
mill are budgeted at $18.5 million which includes several vertical
shafts, declines and raises totaling 7,000 metres ($5.6 million), 40,000
metres of horizontal tunnels for development and mining exploration ($7
million), 1,500 metres of ramps ($1.2 million), a new tailing facility
($2 million), and equipment as well as surface facilities ($2.7
million).
-- The exploration expenditure for a 171,000 metre underground drilling
program at the four mines of the Ying Camp is estimated to be $8.5
million.
The GC Project
-- The capital expenditures for fiscal 2012 are budgeted at $22.5 million,
which includes a 1,500 tonne per day mill and tailing dam ($12 million),
land-usage rights ($5 million), a 1,500 metre ramp ($1.2 million), a 500
metre shaft ($1.5 million) and surface facilities ($2.8 million). By the
end of fiscal 2012, it is expected that the GC project will achieve a
700 tonne per day mining capacity and a 1,500 tonne per day milling
capacity. In order to bring the project into full mining production of
1,500 tonnes per day, further capital expenditures will be required for
fiscal 2013 which are expected to be partially financed through cash
flows generated from the GC project.
-- As the Company has successfully obtained its mining permit for the GC
project, drilling will resume in fiscal 2012. A 20,000 metre surface
diamond drilling program is budgeted at $2.5 million.
The BYP Mine
-- The capital expenditures for fiscal 2012 are budgeted at $12 million. In
order to achieve an initial mining and milling capacity of 400 tonnes
per day, or a total of 130,000 tonnes of ore for fiscal 2012, the
Company will upgrade the existing 400 tonne per day floatation mill
($1.5 million), build a cement back-filling facility ($1.5 million),
complete about 7,000 metres of mine development tunnels ($1.5 million),
acquire land usage rights and build surface facilities including roads,
an office, accommodations and a laboratory ($2.5 million), for a total
of $7 million of capital expenditures. In addition, to achieve a
production capacity of 1,000 tonnes per day starting in fiscal 2013, the
Company will spend $5 million to expand the 400 tonne per day mill to a
1,000 tonnes per day capacity ($3 million) and develop 1,500 metres of
ramp and access tunnels ($2 million) to allow mechanized mining in the
future.
-- The exploration expenditures for a 50,000 metre underground and surface
drilling program are estimated to cost $3 million.
Silvertip project in Canada
The Company has budgeted $2 million to complete the ongoing environmental assessment study, to prepare and submit an application for a Small Mine Permit, and to complete a feasibility study for the project.
In addition to the aggressive exploration program carried out by the Company to grow the resources and reserves in its operating projects, Silvercorp continually seeks acquisition opportunities in China and other jurisdictions.
CONFERENCE CALL AND WEBCAST INFORMATION
A conference call and live audio webcast to discuss these results is scheduled as follows:
Date: Thursday, May 12, 2011
Time: 8:00 am PT (11:00 am ET)
Dial-In Number: 1-612-288-0329
Live audio webcast: www.silvercorp.ca (click on the link on the home page)
Playback webcast can be accessed at: www.silvercorp.ca
About Silvercorp Metals Inc.
Silvercorp Metals Inc. is engaged in the acquisition, exploration, development and mining of high-grade silver-related mineral properties in China and Canada. Silvercorp is the largest primary silver producer in China through the operation of the four silver-lead-zinc mines at the Ying Mining Camp in the Henan Province of China. Silvercorp is currently building the GC silver-lead-zinc project in Guangdong Province as its second China production base and foothold, and this will be followed by the third production foothold at the recently acquired BYP gold-lead-zinc project in Hunan Province. In Canada, Silvercorp is preparing to apply for a Small Mine Permit for the Silvertip high grade silver-lead-zinc mine project in northern British Columbia to provide a further platform for growth and geographic diversification. The Company's shares are traded on the New York Stock Exchange and Toronto Stock Exchange and are included as a component of the S&P/TSX Composite and the S&P/TSX Global Mining Indexes.
CAUTIONARY DISCLAIMER -- FORWARD LOOKING STATEMENTS
Certain of the statements and information in this press release constitute 'forward-looking statements' within the meaning of the United States Private Securities Litigation Reform Act of 1995 and 'forward-looking information' within the meaning of applicable Canadian provincial securities laws. Any statements or information that express or involve discussions with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions or future events or performance (often, but not always, using words or phrases such as 'expects', 'is expected', 'anticipates', 'believes', 'plans', 'projects', 'estimates', 'assumes', 'intends', 'strategies', 'targets', 'goals', 'forecasts', 'objectives', 'budgets', 'schedules', 'potential' or variations thereof or stating that certain actions, events or results 'may', 'could', 'would', 'might' or 'will' be taken, occur or be achieved, or the negative of any of these terms and similar expressions) are not statements of historical fact and may be forward-looking statements or information. Forward-looking statements or information relate to, among other things: the price of silver and other metals; the accuracy of mineral resource and mineral reserve estimates at the Company's material properties; the sufficiency of the Company's capital to finance the Company's operations; estimates of the Company's revenues and capital expenditures; estimated production from the Company's mines in the Ying Mining Camp; timing of receipt of permits and regulatory approvals; availability of funds from production to finance the Company's operations; and access to and availability of funding for future construction, use of proceeds from any financing and development of the Company's properties.
Forward-looking statements or information are subject to a variety of known and unknown risks, uncertainties and other factors that could cause actual events or results to differ from those reflected in the forward-looking statements or information, including, without limitation, risks relating to: fluctuating commodity prices; calculation of resources, reserves and mineralization and precious and base metal recovery; interpretations and assumptions of mineral resource and mineral reserve estimates; exploration and development programs; feasibility and engineering reports; permits and licenses; title to properties; First Nations title claims and rights; property interests; joint venture partners; acquisition of commercially mineable mineral rights; financing; recent market events and conditions; economic factors affecting the Company; timing, estimated amount, capital and operating expenditures and economic returns of future production; integration of future acquisitions into the Company's existing operations; competition; operations and political conditions; regulatory environment in China and Canada; environmental risks; foreign exchange rate fluctuations; insurance; risks and hazards of mining operations; key personnel; conflicts of interest; dependence on management; internal control over financial reporting as per the requirements of the Sarbanes-Oxley Act; and bringing actions and enforcing judgments under U.S. securities laws.
This list is not exhaustive of the factors that may affect any of the Company's forward-looking statements or information. Forward-looking statements or information are statements about the future and are inherently uncertain, and actual achievements of the Company or other future events or conditions may differ materially from those reflected in the forward-looking statements or information due to a variety of risks, uncertainties and other factors, including, without limitation, those referred to in the Company's Annual Information Form for the year ended March 31, 2010 under the heading 'Risk Factors'. Although the Company has attempted to identify important factors that could cause actual results to differ materially, there may be other factors that cause results not to be as anticipated, estimated, described or intended. Accordingly, readers should not place undue reliance on forward-looking statements or information.
The Company's forward-looking statements and information are based on the assumptions, beliefs, expectations and opinions of management as of the date of this press release, and other than as required by applicable securities laws, the Company does not assume any obligation to update forward-looking statements and information if circumstances or management's assumptions, beliefs, expectations or opinions should change, or changes in any other events affecting such statements or information. For the reasons set forth above, investors should not place undue reliance on forward-looking statements and information.
SILVERCORP METALS INC.
Consolidated Balance Sheets - Unaudited
--------------------------------------------------------------------------
(Expressed in thousands of U.S. dollars)
March 31, March 31,
2011 2010
--------------------------------------------------------------------------
ASSETS
Current Assets
Cash and cash equivalents $ 147,224 $ 50,618
Short term investments 59,037 43,773
Accounts receivable, prepaids and
deposits 3,794 2,474
Inventories 3,895 3,175
Current portion of future income tax
assets 414 112
Due from a related party 203 138
--------------------------------------------------------------------------
214,567 100,290
Long term prepaids and deposits 893 583
Equity investment in NUX 15,624 6,103
Other investments 46,286 9,003
Plant and equipment 36,548 29,024
Mineral rights and properties 198,682 133,248
Future income tax assets 915 1,203
--------------------------------------------------------------------------
$ 513,515 $ 279,454
--------------------------------------------------------------------------
LIABILITIES
Current Liabilities
Accounts payable and accrued liabilities $ 12,770 $ 7,504
Deposits received 13,278 6,737
Bank loan - 1,465
Current portion of asset retirement
obligations 323 292
Dividends payable 3,600 3,238
Income tax payable 3,047 1,658
Current portion of future income tax
liabilities 84 -
Due to a related party 3,447 -
--------------------------------------------------------------------------
36,549 20,894
Future income tax liabilities 30,655 19,475
Asset retirement obligations 3,026 2,357
--------------------------------------------------------------------------
70,230 42,726
Non-controlling interests 34,333 21,738
SHAREHOLDERS' EQUITY
Share capital 266,081 145,722
Contributed surplus 4,192 4,702
Reserves 31,893 31,893
Accumulated other comprehensive income 33,601 14,910
Retained earnings 73,185 17,763
--------------------------------------------------------------------------
408,952 214,990
--------------------------------------------------------------------------
$ 513,515 $ 279,454
--------------------------------------------------------------------------
--------------------------------------------------------------------------
SILVERCORP METALS INC.
Consolidated Statements of Operations - Unaudited
---------------------------------------------------------------------------
(Expressed in thousands of U.S. dollars, except for share and per share
figures)
Three months ended Twelve months ended
March 31, March 31,
------------------------------ ----------------------------
2011 2010 2011 2010
---------------------------------------------------------------------------
Sales $ 42,422 $ 28,224 $ 167,327 $ 107,164
---------------------------------------------------------------------------
Cost of sales 8,575 7,839 35,457 23,996
Depreciation,
amortization
and depletion 1,618 1,108 6,487 3,904
---------------------------------------------------------------------------
10,193 8,947 41,944 27,900
---------------------------------------------------------------------------
Gross profit 32,229 19,277 125,383 79,264
---------------------------------------------------------------------------
Expenses
Accretion of
asset
retirement
obligations 42 32 164 125
Amortization 188 156 648 932
Foreign
exchange loss
(gain) 1,588 211 2,762 (432)
General
exploration
and property
investigation
expenses 826 702 3,319 4,909
Impairment
charges and
bad debt - - - 698
Investor
relations 118 126 463 438
General and
administrative 4,034 2,317 14,799 9,348
Other taxes 1,098 48 1,478 143
Professional
fees 551 344 1,310 1,783
---------------------------------------------------------------------------
8,445 3,936 24,943 17,944
---------------------------------------------------------------------------
23,784 15,341 100,440 61,320
Other income
and (expenses)
Equity income
(loss) on
investment in
NUX 2,064 (99) 1,837 (424)
Dilution gain
on investment
in NUX - - 4,726 -
Gain on
disposal of
mineral
rights and
properties - - 537 -
Loss on
disposal of
plant and
equipment (27) (198) (677) (1,569)
Unrealized
gain (loss)
on held-for-
trading
securities (2,462) 57 1,283 35
Gain on
disposal of
long term
investments 139 - 505 -
Interest
expenses (47) (27) (87) (122)
Interest
income 476 233 1,461 868
Other income 180 52 511 337
---------------------------------------------------------------------------
323 18 10,096 (875)
Income before
income taxes
and non-
controlling
interests 24,107 15,359 110,536 60,445
Income tax
expense
Current 6,126 1,722 19,485 7,796
Future 970 413 1,576 764
---------------------------------------------------------------------------
7,096 2,135 21,061 8,560
Income before
non-
controlling
interests 17,011 13,224 89,475 51,885
Non-controlling
interests (4,449) (3,464) (20,626) (13,338)
---------------------------------------------------------------------------
Net income $ 12,562 $ 9,760 $ 68,849 $ 38,547
---------------------------------------------------------------------------
Basic earnings
per share $ 0.07 $ 0.06 $ 0.41 $ 0.24
---------------------------------------------------------------------------
Diluted
earnings per
share $ 0.07 $ 0.06 $ 0.41 $ 0.24
---------------------------------------------------------------------------
Weighted
Average Number
of Shares
Outstanding -
Basic 174,725,616 167,205,472 167,806,101 162,287,528
---------------------------------------------------------------------------
Weighted
Average Number
of Shares
Outstanding -
Diluted 176,223,762 167,963,878 169,192,836 163,571,019
---------------------------------------------------------------------------
SILVERCORP METALS INC.
Consolidated Statements of Cash Flows - Unaudited
---------------------------------------------------------------------------
(Expressed in thousands of U.S. dollars)
Three months ended Twelve months ended
March 31, March 31,
---------------------------- ---------------------------
2011 2010 2011 2010
---------------------------------------------------------------------------
Cash provided by
(used in)
Operating
activities
Net income for
the period $ 12,562 $ 9,760 $ 68,849 $ 38,547
Add (deduct)
items not
affecting cash:
Accretion of
asset
retirement
obligations 42 32 164 125
Depreciation,
amortization
and depletion 1,806 1,264 7,135 4,836
Equity loss
(income) on
investment in
NUX (2,064) 99 (1,837) 424
Dilution gain on
investment in
NUX - - (4,726) -
Future income
tax expenses 970 413 1,576 764
Impairment
charges and bad
debt - - - 698
Unrealized loss
(gain) on held-
for-trading
securities 2,462 (57) (1,283) (35)
Gain on disposal
of long term
investments (139) - (505) -
Gain on disposal
of mineral
rights and
properties - - (537) -
Loss on disposal
of plant and
equipment 27 198 677 1,569
Non-controlling
interests 4,449 3,464 20,626 13,338
Stock-based
compensation 583 592 2,332 1,914
Unrealized
foreign
exchange gain (158) (148) (41) (1,118)
Changes in non-
cash working
capital 13,778 8,142 11,812 4,189
---------------------------------------------------------------------------
Cash provided by
operating
activities 34,318 23,759 104,242 65,251
---------------------------------------------------------------------------
Investing
activities
Mineral rights
and properties
Acquisition and
capital
expenditures (5,183) (10,187) (25,561) (21,218)
Proceeds on
disposals - - 537 -
Plant and
equipment
Acquisition (3,267) (3,645) (9,477) (5,027)
Proceeds on
disposals - 7 1 140
Long-term
investments
Acquisition (22,485) (32) (32,823) (1,355)
Proceeds on
disposals 344 - 1,457 -
Acqusition of net
assets of
subsidiary (23,388) - (23,388) -
Net redemption
(purchase) of
short term
investments (30,612) (9,059) (13,503) (13,578)
Prepayments to
acquire plant
and equipment 1,417 78 (770) (560)
---------------------------------------------------------------------------
Cash used in
investing
activities (83,174) (22,838) (103,527) (41,598)
---------------------------------------------------------------------------
Financing
activities
Advances to
related parties,
net of
repayments
received (146) (45) 167 (101)
Bank loan
Proceeds - - - 2,927
Repayments - (1,465) (1,473) (2,123)
Non-controlling
interests
Distribution - - (10,582) (7,191)
Cash dividends
distributed (3,506) (3,103) (13,113) (12,001)
Capital stock
Proceeds from
issuance of
common shares 1,868 482 115,819 1,310
---------------------------------------------------------------------------
Cash provided by
(used in)
financing
activities (1,784) (4,131) 90,818 (17,179)
---------------------------------------------------------------------------
Effect of exchange
rate changes on
cash and cash
equivalents 1,436 325 5,073 2,674
---------------------------------------------------------------------------
Increase
(decrease) in
cash and cash
equivalents (49,204) (2,885) 96,606 9,148
Cash and cash
equivalents,
beginning of
period 196,428 53,503 50,618 41,470
---------------------------------------------------------------------------
Cash and cash
equivalents, end
of period $ 147,224 $ 50,618 $ 147,224 $ 50,618
---------------------------------------------------------------------------
---------------------------------------------------------------------------
SILVERCORP METALS INC.
Mining Data
--------------------------------------------------------------------------
(Expressed in thousands of U.S. dollars, except for mining data figures)
--------------------------------------------------------------------------
Q4 Fiscal 2011 Three months ended March 31, 2011
----------------------------------------------------
YING HPG&LM TLP Consolidated
--------------------------------------------------------------------------
Production Data
Mine Data
Ore Mined (tonne)
Direct Smelting Ore
(tonne) 2,715 23 2 2,740
Stockpiled Ore
(tonne) 59,650 18,013 45,288 122,951
----------------------------------------------------
62,365 18,036 45,290 125,691
----------------------------------------------------
Run of Mine Ore
(tonne)
Direct Smelting Ore
(tonne) 2,715 23 2 2,740
Ore Milled (tonne) 61,173 20,690 50,861 132,724
----------------------------------------------------
63,888 20,713 50,863 135,464
----------------------------------------------------
Mining cost per
tonne of ore
mined ($) 63.56 62.53 44.51 56.55
Cash mining cost
per tonne of ore 48.35 51.36 39.35 45.54
mined ($)
Non cash mining
cost per tonne of 15.21 11.17 5.16 11.01
ore mined ($)
Unit shipping
costs($) 3.91 3.91 3.54 3.78
Milling cost per
tonne of ore
milled ($) 17.39 16.01 17.59 17.26
Cash milling cost
per tonne of ore 15.43 14.34 15.54 15.31
milled ($)
Non cash milling
cost per tonne of 1.96 1.67 2.05 1.95
ore milled ($)
Average Production
Cost
Silver ($ per
ounce) 4.20 8.49 12.25 5.94
Gold ($ per ounce) 163.29 343.82 - 234.11
Lead ($ per pound) 0.15 0.31 0.45 0.22
Zinc ($ per pound) 0.13 0.22 0.59 0.18
Total production
cost per ounce of (8.88) (3.04) 4.84 (6.06)
Silver ($)
Total cash cost per
ounce of Silver ($) (10.25) (4.92) 2.70 (7.61)
Total Recovery of
the Run of Mine Ore
Silver (%) 93.0 91.1 87.7 91.8
Lead (%) 97.0 94.7 89.8 95.6
Zinc (%) 67.7 57.5 71.1 67.8
Head Grades of Run
of Mine Ore
Silver (gram/tonne) 441.0 196.0 131.0 290.0
Lead (%) 8.4 4.3 2.4 5.6
Zinc (%) 2.9 0.6 0.8 1.8
Sales Data
Metal Sales
Silver (in thousands
of ounce) 765 116 166 1,047
Gold (in thousands
of ounce) 0.8 0 - 1.1
Lead (in thousands
of pound) 10,359 1,824 2,202 14,385
Zinc (in thousands
of pound) 2,536 109 608 3,253
Metal Sales
Silver (in thousands
of $) 18,896 2,881 4,107 25,884
Gold (in thousands
of $) 715 330 - 1,045
Lead (in thousands
of $) 9,427 1,636 1,996 13,059
Zinc (in thousands
of $) 1,921 70 443 2,434
----------------------------------------------------
30,959 4,917 6,546 42,422
----------------------------------------------------
Average Selling Price,
Net of Value Added
Tax and Smelter Charges
Silver ($ per ounce) 24.71 24.80 24.73 24.72
Gold ($ per ounce) 960 1,005 - 974
Lead ($ per pound) 0.91 0.90 0.91 0.91
Zinc ($ per pound) 0.76 0.65 0.73 0.75
SILVERCORP METALS INC.
Mining Data
--------------------------------------------------------------------------
(Expressed in thousands of U.S. dollars, except for mining data figures)
--------------------------------------------------------------------------
Q4 Fiscal 2010 Three months ended March 31, 2010
----------------------------------------------------
YING HPG&LM TLP Consolidated
--------------------------------------------------------------------------
Production Data
Mine Data
Ore Mined (tonne)
Direct Smelting Ore
(tonne) 2,418 64 3 2,485
Stockpiled Ore
(tonne) 54,174 13,560 10,815 78,549
----------------------------------------------------
56,592 13,624 10,818 81,034
----------------------------------------------------
Run of Mine Ore
(tonne)
Direct Smelting Ore
(tonne) 2,418 64 3 2,485
Ore Milled (tonne) 70,214 27,269 33,953 131,436
----------------------------------------------------
72,632 27,333 33,956 133,921
----------------------------------------------------
Mining cost per
tonne of ore
mined ($) 57.50 50.17 63.44 57.06
Cash mining cost
per tonne of ore
mined ($) 45.66 44.98 59.24 47.36
Non cash mining
cost per tonne of
ore mined ($) 11.84 5.19 4.20 9.70
Unit shipping
costs ($) 3.72 3.26 2.82 3.52
Milling cost per
tonne of ore
milled ($) 11.62 10.02 10.49 11.00
Cash milling cost
per tonne of ore
milled ($) 10.23 8.12 8.79 9.43
Non cash milling
cost per tonne of
ore milled ($) 1.39 1.90 1.70 1.57
Average Production
Cost
Silver ($ per
ounce) 3.37 6.34 7.62 4.20
Gold ($ per ounce) 172.29 401.06 419.96 268.26
Lead ($ per pound) 0.20 0.35 0.45 0.25
Zinc ($ per pound) 0.17 - - 0.21
Total production
cost per ounce of
Silver ($) (6.14) (0.56) 1.78 (4.61)
Total cash cost per
ounce of Silver ($) (7.26) (0.92) 0.78 (5.64)
Total Recovery of
the Run of Mine Ore
Silver (%) 91.8 84.3 85.8 90.2
Lead (%) 96.3 93.6 87.1 94.5
Zinc (%) 67.5 - - 67.5
Head Grades of Run
of Mine Ore
Silver (gram/tonne) 429.3 163.5 95.1 303.8
Lead (%) 7.6 2.9 3.4 5.7
Zinc (%) 2.8 - - 1.6
Sales Data
Metal Sales
Silver (in thousands
of ounce) 836 118 125 1,079
Gold (in thousands
of ounce) 0.3 0.2 0.08 0.5
Lead (in thousands
of pound) 11,097 1,605 2,219 14,921
Zinc (in thousands
of pound) 2,747 - - 2,747
Metal Sales
Silver (in thousands
of $) 11,024 1,662 1,616 14,302
Gold (in thousands
of $) 186 214 57 457
Lead (in thousands
of $) 8,645 1,266 1,704 11,615
Zinc (in thousands
of $) 1,850 - - 1,850
----------------------------------------------------
21,705 3,142 3,377 28,224
----------------------------------------------------
Average Selling Price,
Net of Value Added
Tax and Smelter Charges
Silver ($ per ounce) 13.19 14.08 12.97 13.25
Gold ($ per ounce) 674 726 713 846
Lead ($ per pound) 0.78 0.79 0.77 0.78
Zinc ($ per pound) 0.67 - - 0.67
SILVERCORP METALS INC.
Mining Data
--------------------------------------------------------------------------
(Expressed in thousands of U.S. dollars, except for mining data figures)
--------------------------------------------------------------------------
Fiscal 2011 Twelve months ended March 31, 2011
----------------------------------------------------
YING HPG&LM TLP Consolidated
--------------------------------------------------------------------------
Production Data
Mine Data
Ore Mined (tonne)
Direct Smelting Ore
(tonne) 12,711 219 12 12,942
Stockpiled Ore
(tonne) 303,811 73,171 202,406 579,388
----------------------------------------------------
316,522 73,390 202,418 592,330
----------------------------------------------------
Run of Mine Ore
(tonne)
Direct Smelting Ore
(tonne) 12,711 219 12 12,942
Ore Milled (tonne) 304,766 74,259 204,768 583,793
----------------------------------------------------
317,477 74,478 204,780 596,735
----------------------------------------------------
Mining cost per
tonne of ore
mined ($) 59.14 63.98 39.89 53.16
Cash mining cost
per tonne of ore
mined ($) 46.05 55.67 35.68 43.70
Non cash mining
cost per tonne of
ore mined ($) 13.09 8.31 4.21 9.46
Unit shipping
costs ($) 3.64 3.40 3.30 3.49
Milling cost per
tonne of ore
milled ($) 14.13 13.72 14.37 14.16
Cash milling cost
per tonne of ore
milled ($) 12.40 12.24 12.64 12.46
Non cash milling
cost per tonne of
ore milled ($) 1.73 1.48 1.73 1.70
Average Production
Cost
Silver ($ per
ounce) 3.31 8.16 9.75 4.53
Gold ($ per ounce) 164.98 404.14 439.92 227.82
Lead ($ per pound) 0.15 0.35 0.44 0.21
Zinc ($ per pound) 0.12 0.26 0.36 0.17
Total production
cost per ounce of
Silver ($) (7.20) (1.59) 2.52 (5.58)
Total cash cost per
ounce of Silver ($) (8.30) (3.16) 0.70 (6.80)
Total Recovery of
the Run of Mine Ore
Silver (%) 92.4 91.3 86.3 91.6
Lead (%) 96.5 94.5 89.5 95.3
Zinc (%) 69.8 59 70.5 69.5
Head Grades of Run
of Mine Ore
Silver (gram/tonne) 470.0 185.0 122.0 316.0
Lead (%) 8.1 4.1 2.5 5.7
Zinc (%) 2.8 0.6 0.8 1.9
Sales Data
Metal Sales
Silver (in thousands
of ounce) 4,249 391 660 5,300
Gold (in thousands
of ounce) 1.8 1.2 0.2 3.2
Lead (in thousands
of pound) 52,937 6,247 9,827 69,011
Zinc (in thousands
of pound) 13,369 544 2,430 16,343
Metal Sales
Silver (in thousands
of $) 76,094 7,463 12,277 95,834
Gold (in thousands
of $) 1,615 1,133 159 2,907
Lead (in thousands
of $) 44,218 5,183 8,222 57,623
Zinc (in thousands
of $) 8,982 334 1,647 10,963
----------------------------------------------------
130,909 14,113 22,305 167,327
----------------------------------------------------
Average Selling Price,
Net of Value Added
Tax and Smelter Charges
Silver ($ per ounce) 17.91 19.10 18.60 18.08
Gold ($ per ounce) 892 946 839 909
Lead ($ per pound) 0.84 0.83 0.84 0.83
Zinc ($ per pound) 0.67 0.62 0.68 0.67
SILVERCORP METALS INC.
Mining Data
--------------------------------------------------------------------------
(Expressed in thousands of U.S. dollars, except for mining data figures)
--------------------------------------------------------------------------
Fiscal 2010 Twelve months ended March 31, 2010
----------------------------------------------------
YING HPG&LM TLP Consolidated
--------------------------------------------------------------------------
Production Data
Mine Data
Ore Mined (tonne)
Direct Smelting Ore
(tonne) 13,098 280 11 13,389
Stockpiled Ore
(tonne) 299,073 55,753 38,538 393,364
----------------------------------------------------
312,171 56,033 38,549 406,753
----------------------------------------------------
Run of Mine Ore
(tonne)
Direct Smelting Ore
(tonne) 13,098 280 11 13,389
Ore Milled (tonne) 298,977 58,730 36,797 394,504
----------------------------------------------------
312,075 59,010 36,808 407,893
----------------------------------------------------
Mining cost per
tonne of ore
mined ($) 55.32 55.26 64.15 56.14
Cash mining cost
per tonne of ore
mined ($) 44.93 52.13 60.89 47.43
Non cash mining
cost per tonne of
ore mined ($) 10.39 3.13 3.26 8.71
Unit shipping
costs($) 3.57 3.13 2.86 3.44
Milling cost per
tonne of ore
milled ($) 11.32 10.95 12.34 11.37
Cash milling cost
per tonne of ore
milled ($) 10.23 9.52 10.12 10.12
Non cash milling
cost per tonne of
ore milled ($) 1.09 1.43 2.22 1.25
Average Production
Cost
Silver ($ per
ounce) 2.71 5.54 7.16 3.06
Gold ($ per ounce) 134.33 313.76 351.24 183.14
Lead ($ per pound) 0.16 0.30 0.43 0.18
Zinc ($ per pound) 0.13 0.22 - 0.15
Total production
cost per ounce of
Silver ($) (5.79) (2.92) 1.27 (5.38)
Total cash cost per
ounce of Silver ($) (6.66) (3.37) 0.34 (6.22)
Total Recovery of
the Run of Mine Ore
Silver (%) 92.7 85.4 87.3 92.0
Lead (%) 96.6 93.1 85.8 95.9
Zinc (%) 69.0 70.0 - 69.1
Head Grades of Run
of Mine Ore
Silver (gram/tonne) 465.3 203.2 94.9 394.8
Lead (%) 8.5 4.6 3.5 7.5
Zinc (%) 3.1 0.8 - 2.5
Sales Data
Metal Sales
Silver (in thousands
of ounce) 4,163 321 140 4,624
Gold (in thousands
of ounce) 0.7 0.9 0.08 1.6
Lead (in thousands
of pound) 54,525 5,429 2,420 62,374
Zinc (in thousands
of pound) 14,071 669 - 14,740
Metal Sales
Silver (in thousands
of $) 48,524 4,105 1,776 54,405
Gold (in thousands
of $) 376 688 58 1,122
Lead (in thousands
of $) 37,597 3,770 1,838 43,205
Zinc (in thousands
of $) 8,094 338 - 8,432
----------------------------------------------------
94,591 8,901 3,672 107,164
----------------------------------------------------
Average Selling Price, Net of Value
Added Tax and Smelter Charges
Silver ($ per ounce) 11.66 12.79 12.69 11.77
Gold ($ per ounce) 578 724 725 703
Lead ($ per pound) 0.69 0.69 0.76 0.69
Zinc ($ per pound) 0.58 0.51 - 0.57
Contacts:
Silvercorp Metals Inc.
Rui Feng
Chairman & CEO
(604) 669-9397 or Toll Free 1(888) 224-1881
Silvercorp Metals Inc.
Lorne Waldman
Corporate Secretary
(604) 669-9397 or Toll Free 1(888) 224-1881
(604) 669-9387 (FAX)
info@silvercorp.ca
www.silvercorp.ca