BMB MUNAI, INC.
|
||||
(Exact name of registrant as specified in its charter)
|
||||
Nevada
|
001-33034
|
30-0233726
|
||
(State or other jurisdiction of incorporation)
|
Commission
File Number)
|
(IRS Employer
Identification No.)
|
||
202 Dostyk Ave., 4th Floor, Almaty, Kazakhstan
|
||||
(Address of principal executive offices)
|
||||
050051
|
||||
(Zip code)
|
||||
+7 (727) 237-51-25
|
||||
(Registrant’s telephone number, including area code)
|
||||
N/A
|
||||
(Former name or former address, if changed since last report.)
|
[ ]
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
[ ]
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
[ ]
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
[ ]
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Exhibit No.
|
Exhibit Description
|
|
99.1
|
Press release dated September 19, 2011
|
|
99.2
|
The unaudited pro forma financial information of the Company
|
|
BMB MUNAI, INC.
|
||
Date: September 23, 2011
|
By:
|
/s/ Askar Tashtitov
|
Askar Tashtitov
|
||
President
|
Exhibit No.
|
Exhibit Description
|
|
99.1
|
Press release dated September 19, 2011
|
|
99.2
|
The unaudited pro forma financial information of the Company
|
For Three Months Ended June 30, 2011
|
||||||||
Historical
BMB Munai, Inc.
|
Pro Forma Adjustments
|
Pro Forma
BMB Munai, Inc.
|
||||||
REVENUES
|
$
|
-
|
$
|
-
|
$
|
-
|
||
|
||||||||
COSTS AND OPERATING EXPENSES
|
||||||||
General and administrative
|
2,184,939
|
28,001,260
|
(b)
|
30,186,199
|
||||
Interest expense
|
2,118,147
|
1,428,601
|
(c)
|
3,546,748
|
||||
Amortization and depreciation
|
13,479
|
-
|
13,479
|
|||||
Total costs and operating expenses
|
4,316,565
|
29,429,861
|
33,746,426
|
|||||
|
||||||||
LOSS FROM OPERATIONS
|
(4,316,565)
|
(29,429,861)
|
(33,746,426)
|
|||||
|
||||||||
OTHER INCOME (EXPENSE):
|
||||||||
Foreign exchange loss, net
|
(10,371)
|
-
|
(10,371)
|
|||||
Interest income, net
|
7,603
|
-
|
7,603
|
|||||
Other income/(expense), net
|
(9,500)
|
6,846,084
|
(d)
|
6,836,584
|
||||
|
||||||||
Total other income/(expense)
|
(12,268)
|
6,846,084
|
6,833,816
|
|||||
|
||||||||
LOSS BEFORE INCOME TAXES
|
(4,328,833)
|
(22,583,777)
|
(26,912,610)
|
|||||
|
||||||||
INCOME TAX BENEFIT
|
-
|
-
|
-
|
|||||
|
||||||||
LOSS FROM CONTINUING OPERATIONS
|
(4,328,833)
|
(22,583,777)
|
(k)
|
(26,912,610)
|
||||
INCOME FROM DISCONTINUED OPERATIONS
|
8,654,065
|
(8,654,065)
|
(a)
|
-
|
||||
NET INCOME/(LOSS)
|
$
|
4,325,232
|
$
|
(31,237,842)
|
$
|
(26,912,610)
|
||
|
||||||||
BASIC AND DILUTED NET LOSS PER COMMON SHARE FROM CONTINUING OPERATIONS
|
$
|
(0.08)
|
$
|
(0.40)
|
$
|
(0.48)
|
||
BASIC AND DILUTED NET INCOME PER COMMON SHARE FROM DISCONTINUED OPERATIONS
|
$
|
0.16
|
$
|
(0.16)
|
$
|
-
|
||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING – BASIC AND DILUTED
|
55,787,554
|
55,787,554
|
55,787,554
|
For the Year Ended March 31, 2011
|
||||||||
Historical
BMB Munai, Inc.
|
Pro Forma
Adjustments |
Pro Forma
BMB Munai, Inc.
|
||||||
REVENUES
|
$
|
-
|
$
|
-
|
$
|
-
|
||
|
||||||||
COSTS AND OPERATING EXPENSES
|
||||||||
General and administrative
|
10,037,072
|
28,001,260
|
(b)
|
38,038,332
|
||||
Interest expense
|
5,977,640
|
3,038,038
|
(c)
|
9,015,678
|
||||
Amortization and depreciation
|
89,575
|
-
|
89,575
|
|||||
Total costs and operating expenses
|
16,104,287
|
31,039,298
|
47,143,585
|
|||||
|
||||||||
LOSS FROM OPERATIONS
|
(16,104,287)
|
(31,039,298)
|
(47,143,585)
|
|||||
|
||||||||
OTHER INCOME (EXPENSE):
|
||||||||
Foreign exchange loss, net
|
(415,803)
|
-
|
(415,803)
|
|||||
Interest income, net
|
11,388
|
-
|
11,388
|
|||||
Other income/(expense), net
|
7,974
|
3,230,850
|
(d)
|
3,238,824
|
||||
Total other income/(expense)
|
(396,441)
|
3,230,850
|
2,834,409
|
|||||
|
||||||||
LOSS BEFORE INCOME TAXES
|
(16,500,728)
|
(27,808,448)
|
(44,309,176)
|
|||||
|
||||||||
INCOME TAX BENEFIT
|
1,366,631
|
-
|
1,366,631
|
|||||
|
||||||||
LOSS FROM CONTINUING OPERATIONS
|
(15,134,097)
|
(27,808,448)
|
(l)
|
(42,942,545)
|
||||
INCOME FROM DISCONTINUED OPERATIONS
|
20,015,870
|
(20,015,870)
|
(a)
|
-
|
||||
NET INCOME/(LOSS)
|
$
|
4,881,773
|
$
|
(47,824,318)
|
$
|
(42,942,545)
|
||
|
||||||||
BASIC AND DILUTED NET LOSS PER COMMON SHARE FROM CONTINUING OPERATIONS
|
$
|
(0.28)
|
$
|
(0.53)
|
$
|
(0.81)
|
||
BASIC AND DILUTED NET INCOME PER COMMON SHARE FROM DISCONTINUED OPERATIONS
|
$
|
0.38
|
$
|
(0.38)
|
$
|
-
|
||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING – BASIC AND DILUTED
|
53,284,666
|
53,284,666
|
53,284,666
|
As of June 30, 2011
|
||||||||
Historical
BMB Munai, Inc.
|
Pro Forma Adjustments
|
Pro Forma
BMB Munai, Inc.
|
||||||
ASSETS
|
|
|||||||
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
247,525
|
$
|
48,170,139
|
(f)
|
$
|
48,417,664
|
|
Promissory notes receivable and related interest
|
192,090
|
-
|
192,090
|
|||||
Prepaid expenses and other assets, net
|
92,127
|
-
|
92,127
|
|||||
Current assets from discontinued operations
|
17,253,448
|
(17,253,448)
|
(e)
|
-
|
||||
|
||||||||
Total current assets
|
17,785,190
|
30,916,691
|
48,701,881
|
|||||
|
||||||||
LONG TERM ASSETS
|
||||||||
Other fixed assets, net
|
302,315
|
-
|
302,315
|
|||||
Convertible notes issue cost
|
658,150
|
(658,150)
|
(g)
|
-
|
||||
Restricted cash
|
-
|
36,000,000
|
(h)
|
36,000,000
|
||||
Long term assets from discontinued operations
|
308,145,196
|
(308,145,196)
|
(e)
|
-
|
||||
|
||||||||
Total long term assets
|
309,105,661
|
(272,803,346)
|
36,302,315
|
|||||
|
||||||||
TOTAL ASSETS
|
$
|
326,890,851
|
$
|
(241,886,655)
|
$
|
85,004,196
|
||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$
|
353,096
|
$
|
-
|
$
|
353,096
|
||
Taxes payable, accrued liabilities and other payables
|
252,697
|
-
|
252,697
|
|||||
Accrued coupon payment
|
3,061,898
|
(3,061,898)
|
(i)
|
-
|
||||
Current liability from discontinued operations
|
27,988,501
|
(27,988,501)
|
(e)
|
-
|
||||
Total current liabilities
|
31,656,192
|
(31,050,399)
|
605,793
|
|||||
LONG TERM LIABILITIES
|
||||||||
Convertible notes issued, net
|
62,110,173
|
(62,110,173)
|
(j)
|
-
|
||||
Deferred taxes
|
3,977,385
|
-
|
3,977,385
|
|||||
Deferred consulting agreement
|
-
|
5,000,000
|
(b)
|
5,000,000
|
||||
Long term liability from discontinued operations
|
6,209,010
|
(6,209,010)
|
(e)
|
-
|
||||
Total long term liabilities
|
72,296,568
|
(63,319,183)
|
8,977,385
|
|||||
TOTAL LIABILITIES
|
103,952,760
|
(94,369,582)
|
9,583,178
|
|||||
COMMITMENTS AND CONTINGENCIES
|
-
|
-
|
-
|
|||||
SHAREHOLDERS’ EQUITY
|
||||||||
Common stock outstanding
|
55,788
|
-
|
55,788
|
|||||
Additional paid in capital
|
164,118,640
|
-
|
164,118,640
|
|||||
Retained earnings
|
58,763,663
|
(124,933,296)
|
(e)
|
(88,753,410)
|
||||
(22,583,777)
|
(k)
|
|||||||
Total shareholders’ equity
|
222,938,091
|
(147,517,073)
|
75,421,018
|
|||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
326,890,851
|
$
|
(241,886,655)
|
$
|
85,004,196
|
(a)
|
Represents adjustments to eliminate the discontinued operations of Emir for the year ended March 31, 2011 and the three months ended June 30, 2011. The Company believes these adjustments are directly attributable to the Sale, and will not continue after the Sale.
|
(b)
|
Reflects the estimated and budgeted amount of transaction costs borne by the Company related to the Sale. The transaction costs for the Sale include a finder’s fee and legal opinion fee to Grata in the aggregate amount of $ 2.95 million and a fairness opinion and success fee to UBS in the aggregate amount of $2.00 million. The Company has also budgeted amounts of $12.90 million for severance payments under executive contracts triggered by the Sale ($5.00 million of which is deferred and held in escrow). The remaining $10.15 million is accrued for other budgeted general and administrative expenses through the end of the indemnification period required by the transaction. See the Estimated Net Cash Proceeds note.
|
(c)
|
Represents estimated interest expense on the Company’s Senior Notes as if repayment of the notes will occur, based on management’s estimate, on September 19, 2011.
|
(d)
|
Represents the gain (loss) on the Sale resulting from the purchase price less book value of Emir and canceling the premium and issuance costs of the issued Senior Notes.
|
June 30, 2011
|
March 31, 2011
|
||||
Gain on Sale of Emir
|
$
|
3,732,163
|
$
|
2,235,076
|
|
Gain on canceling coupon payment liability
|
3,061,898
|
1,430,108
|
|||
Loss on canceling Senior Note issuance costs
|
(658,150)
|
(738,062)
|
|||
Gain on canceling Senior Note
|
710,173
|
303,728
|
|||
Other income/(expense), net
|
$
|
6,846,084
|
$
|
3,230,850
|
(e)
|
Represents adjustments to eliminate assets and liabilities and shareholder’s equity of Emir transferred to the Buyer at the Sale.
|
(f)
|
Represents adjustments for the estimated net cash proceeds less cash placed in escrow for the indemnification period. See the Estimated Net Cash Proceeds note.
|
(g)
|
Represents the expensing of the Senior Notes issuance costs upon repayment.
|
(h)
|
Represents the cash amount placed in escrow as required by the indemnification clause of the Purchase Agreement. See the Estimated Net Cash Proceeds note.
|
(i)
|
Represents payment of the accrued coupon payment along with the repayment of the Senior Notes.
|
(j)
|
Represents the canceling of the Senior Notes upon repayment from cash proceeds from the Sale.
|
(k)
|
Represents the total estimated loss on both the Sale of Emir and the repayment of the Senior Notes for the period ending June 30, 2011.
|
(l)
|
Represents the total estimated loss on both the Sale of Emir and the repayment of the Senior Notes for the period ending March 31, 2011.
|
June 30, 2011
|
||
Gross proceeds from sale
|
$
|
170,000,000
|
Transaction costs
|
(4,950,000)
|
|
Repayment of convertible notes
|
(61,400,000)
|
|
Interest expense
|
(1,428,601)
|
|
Severance payments
|
(7,895,801)
|
|
General and administrative expenses
|
(10,155,459)
|
|
Estimated net cash proceeds
|
84,170,139
|
|
Less cash placed in escrow
|
(36,000,000)
|
|
Estimated unrestricted net cash proceeds
|
$
|
48,170,139
|
CZ'V#_P0K_:V_9-_9W^$'QG
MT/\`:&^(_@WP5KFO>/M(U/0;3Q+9S7-Q=Z;!H8MYY[=HK&ZVQ+(P++\W..
M]?NM_P`//O\`@F/_`-%\^%'_`(*KS_Y3U_'O_P`.=O\`@H+_`-$$U_\`[_6O
M_P`=H_X<[?\`!07_`*()K_\`W^M?_CM*,ZB22AHDEK?R_P`_Q\F1A\9F&&HP
MHPP3E&FFDY4JO,[RYG>S2W\MO1']M'P2_;O_`&*/C-XUL_AS\$_C%X&\3>,]
M8BN9[30-`M;NVN[R.RA>XN'`?3[:)A#"CN2[@A0<5^`W_!QU^TL;G4_AG^S-
MH>H9BL$?QOXPMX9<%;F9&M]'MYU4_/')!)+-L?[KH"!D9'GG_!)K_@G/^U_^
MSO\`ME>"?BA\4_A)J_AOPCHNC>*8[O4[F2W:-+B[T2\@M(B$D+9GG=(EXQN8
M<^G@7[;G_!/C_@HA^T[^TU\4_B_+\#O$EQIOB#Q%=IX=26>W86WA^TD:'3+>
M+,Q*Q+"-Z+Q@/C%7)SE3^&SE962>UU^=S?$XG&8C+W"6&G"K5K.#C3IS5J4%
M"3DTTW[TGR[I:.VS/PW\)ZEXFT+7=-\0^$FO[?7="O+?4M.OM.@DFN+&\MI%
MEM[F/8DFQXI55T8CA@".<5],>._VL_VP/B9X6U/P5X\^)7Q%\3>%M7CCBU+1
M=46[GLKN.*198UEC:WP0DB(Z],%0>U?U+_\`!%[_`()J^(?@5X7^*'B7]J'X
M4:,GBOQ'J6G6/A[2/%6F:=K#66E6<4ANITCN8[B.,W,QB*LH#;4(.,U^Y3?L
M\?`AE93\'?AJ`RE21X,T#.",)?"&DLUE#<01.DTHN;2*T`PP+R.1N)S7\[/[ VLK&/6+""`RR&RF#0Z9AFC"Y-%%%O-_?O\`
MU_6[%"C&R?-/2*22DTE:G):+S=I/IS)-)+0X7P%X0^._P_\`AII&]2M=<3PCHN@WVK^*=1TO5/#]G<(+"UOS