great panther silver corporate presentation...2018/09/24 · significant pro forma gold and silver...
TRANSCRIPT
W W W . G R E A T P A N T H E R . C O MW W W . B E A D E L L R E S O U R C E S . C O M . A U
Great Panther Silver Friendly Acquisition of Beadell Resources
SEPTEMBER 2018
2
This presentation contains forward-looking statements within the meaning of the United States Private SecuritiesLitigation Reform Act of 1995 and forward-looking information within the meaning of Canadian securities laws (together,"forward-looking statements"). Such forward-looking statements include, but are not limited to, statements with respectto completion of the Scheme, the processing capabilities resulting from upgrades to the Tucano plant; the anticipatedproduction profile of the combined company (both before and after the Coricancha project commences production);the effect of the transaction on the public float and shareholder base of Great Panther, the combined company’sproved and possible reserves and balance sheet; the reduction of the combined company’s operating risks; and thepotential re-rating of the combined company.
These forward-looking statements involve known and unknown risks, uncertainties and other factors which may causethe actual results, performance or achievements expressed or implied by such forward-looking statements to bematerially different. Assumptions upon which forward looking statements relating to the Scheme have been madeinclude that Beadell and Great Panther will be able to satisfy the conditions in the Agreement, that due diligenceinvestigations of each party will not identify any materially adverse facts or circumstances, that the required approvalswill be obtained from the shareholders of Beadell and Great Panther, and that all required third party, regulatory andgovernment approvals will be obtained.
Such factors include, among others, risks and uncertainties relating to potential political and social risks involving theBeadell and Great Panther’s operations in a foreign jurisdiction, the potential for unexpected costs and expenses,fluctuations in metal prices, fluctuations in currency exchange rates, physical risks inherent in mining operations,operating or technical difficulties in mineral exploration, changes in project parameters as plans continue to be refined,and other risks and uncertainties, including those described in respect of: Great Panther, in its annual information formfor the year ended December 31, 2017 and material change reports filed with the Canadian Securities Administratorsavailable at www.sedar.com and reports on Form 40-F and Form 6-K filed with the Securities and Exchange Commissionand available at www.sec.gov.
There is no assurance that such forward-looking statements will prove accurate and results may vary materially fromsuch forward-looking statements. Great Panther and Beadell believe the assumptions underlying all suchforward-looking statements are reasonable based on information currently available, however, they may prove to beincorrect. Readers are cautioned not to place undue reliance on forward-looking statements. Great Panther andBeadell have no intention to update forward-looking statements except as required by law.
Forward-Looking Statements
3
Note on Preliminary Economic Assessment & Inferred ResourcesThe mine plan evaluated in the PEA is preliminary in nature and additional technical studies will need to be completedin order to fully assess its viability. There is no certainty that a production decision will be made to reactivate theCoricancha mine. In addition, we may determine to proceed with a production decision without completion ofcustomary feasibility studies demonstrating the economic viability of reactivation of Coricancha. A mine productiondecision that is made without a feasibility study carries additional potential risks which include, but are not limited to, (i)increased uncertainty as to projected initial and sustaining capital costs and operating costs, rates of production andaverage grades, and (ii) the inclusion of Inferred Mineral Resources, as defined by NI 43-101 and CIM DefinitionStandards (see Cautionary Note to United States Investors below) that are considered too speculative geologically tohave the economic considerations applied to them that would enable them to be converted to a Mineral Reserve, asdefined by NI 43-101 and CIM Definition Standards (see Cautionary Note to United States Investors below). Mine designand mining schedules, metallurgical flow sheets and process plant designs may require additional detailed work andeconomic analysis and internal studies to ensure satisfactory operational conditions and decisions regarding futuretargeted production. In addition, the results of the Bulk Sample Program may impact on the projected capital andoperating costs, with the result that the projected NPV, IRR and cash flows may be adversely impacted.Readers are cautioned not to assume that any part or all of Mineral Resources used in this PEA will ever be convertedinto reserves. Inferred Mineral Resources, in particular, have a great amount of uncertainty as to their existence and/oreconomic and legal feasibility and readers are cautioned not to assume that they will ever be upgraded to a highercategory. Under Canadian standards, estimates of Inferred Mineral Resources may form part of preliminary economicassessment, but may not form the basis of feasibility or pre-feasibility studies, except in rare cases. Mineral Resourcesthat are not Mineral Reserves, do not, by definition, have demonstrated economic viability.Note to United States InvestorsGreat Panther prepares its disclosure in accordance with the requirements of securities laws in effect in Canada and Beadell prepares its disclosure in accordance with the requirements of securities laws in Australia, which differ from the requirements of U.S. securities laws. Terms relating to mineral resources and mineral reserves in this presentation in respect of Great Panther are defined in accordance with National Instrument 43-101-Standards of Disclosure for Mineral Projects under the guidelines set out in the Canadian Institute of Mining, Metallurgy, and Petroleum Standards on Mineral Resources and Mineral Reserves and in respect of Beadell are defined in accordance with the Australian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves. The Securities and Exchange Commission (the ‘‘SEC’’) permits mining companies, in their filings with the SEC, to disclose only those mineral deposits that a company can economically and legally extract or produce. This presentation uses certain terms, such as, ‘‘measured mineral resources’’, ‘‘indicated mineral resources’’ and ‘‘inferred mineral resources’’, that the SEC does not recognize (these terms may be used in this presentation and are included in the public filings of Great Panther which have been filed with securities commissions or similar authorities in Canada).
Cautionary Statements
4
Beadell Competency StatementThe information in this presentation that relates to mineral resources and ore reserves of Beadell Resources Limited is based on information reviewed and approved by Ms. Aoife McGrath, a Competent Person (as defined in the JORC Code) who is a member of the Australasian Institute of Mining and Metallurgy (AusIMM) and of the Australian Institute of Geoscientists (AIG).Ms. McGrath is a full -time employee of Beadell Resources Limited. She has sufficient experience that is relevant to the style of mineralisation and type of deposit under consideration and to the activity being undertaken to qualify as a Competent Person as defined in the JORC Code. Ms. McGrath consents to the inclusion in this presentation of the matters based on her information in the form and context in which it appears.Please see Beadell’s Interim Ore Reserve and Mineral Resource Update released to ASX on 19 December 2017 for a full JORC disclosure regarding the Tucano Project.
Great Panther Competency StatementThe information in this presentation that relates to resource estimates for Great Panther’s projects is based on information compiled from the following technical reports filed by Great Panther under Canadian securities laws:
Guanajuato Mine Complex: Technical report entitled “NI 43-101 Mineral Resource Update Technical Report on the Guanajuato Mine Complex, Guanajuato Mine and San Ignacio Mine, Guanajuato State, Mexico”, dated February 28, 2018 prepared by Mr. Matthew C. Wunder, P.Geo.Topia Mine: Technical report entitled “NI 43-101 Report on the Topia Mine Mineral Resource Estimates as of November 30, 2014” dated July 6, 2015 prepared by Mr. Robert F. Brown, P.Eng.Coricancha: Technical report entitled “Resource Update Technical Report on the Coricancha Mine Complex, Huarochirí Province, Lima Region, Perú”, dated February 2, 2018 submitted by Golder Associates Inc. as Report Assembler of the work prepared by or under the supervision of the following “Qualified Persons” named as authors: Ronald Turner, MAusIMM CP(Geo); Daniel Saint Don, P.Eng.; and Jeffrey Woods, P.E.
The information in this presentation derived from Great Panther’s technical reports has been reviewed and approved by Mr. Rob ert Brown, P.Eng. Mr. Brown, P.Eng is a Professional Engineer registered with the Association of Professional Engineers and Geoscientists of British Columbia. Mr. Brown, P.Eng has sufficient experience which is relevant to the style of mineralisation and type of deposit under consideration and to the activity being undertaken to qualify as a Competent Person as defined in the 2012 Edition of the ‘Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves’. Mr. Brown, P.Eng consents to the inclusion in this announcement of the matters based on his information in the form and context in which it appears. Mr. Brown, P.Eng was the VP Exploration of Great Panther until December 31, 2016 and is a consultant to Great Panther.Great Panther's disclosure of mineral resource information is governed by Canadian National Instrument 43 -101 under the guidelines set out in the Canadian Institute of Mining, Metallurgy and Petroleum (the "CIM") Standards on Mineral Resources and Mineral Reserves, adopted by the CIM Council, as may be amended from time to time by the CIM ("CIM Standards"). Great Panther’s mineral resources are classified according to the CIM Definition Standards in the manner of the JORC Code and NI 43-101 disclosure corresponds to that required by the JORC Code. Disclosure by Great Panther in its most recently filed NI 43-101 technical reports complies with the CIM Guidelines, which are closely related to the JORC Code in their key definitions. The Great Panther mineral resources can therefore be quoted as ‘qualifying foreign estimates’ according to ASX Listing rules. The most recent disclosure of Great Panther’s mineral resources can be found on SEDAR at www.sedar.com. The most recent disclosure by Great Panther is in the Great Panther Annual Information Form dated March 23, 2018.The qualifying foreign estimates have not been reported in accordance with the JORC Code. A competent person has not done suf ficient work to classify the foreign estimates as mineral resources or ore reserves in accordance with the JORC Code. It is uncertain that following evaluation and/or further exploration word that the foreign estimates will be able to be reported as mineral resources or ore reserves in accordance with the JORC Code.
Qualified PersonsThe technical information contained in this presentation as it relates to Beadell has been reviewed and approved by Aoife McG rath, who is a member of the Australasian Institute of Mining and Metallurgy (AusIMM) and a member of the Australian Institute of Geoscientists (AIG), and is a Qualified Person under the meaning of NI 43-101.
The technical information contained in this presentation as it relates to Great Panther has been reviewed and approved by Rob ert F. Brown, P. Eng., the Qualified Person for Great Panther’s projects under the meaning of NI 43-101.
Competent Persons & NI 43-101
5
Transaction Highlights
Emerging Intermediate
Gold Producer
Significant pro forma gold and silver production, with Great Panther contributing 4 million silver-equivalent ounces of production in 2018(1), and Beadell contributing 130,000 gold ounces in 2018 and a further 163,000 ounces in 2019(2), with potential for further increase upon a positive restart decision for Coricancha
Increase in pro forma market capitalization leading to enhanced capital markets profile and trading liquidity
Extensive Resource and Reserve Base
Pro forma attributable proven and probable reserves of ~1.5 million gold ounces with Beadell contributing measured and indicated resources (exclusive of reserves) of ~0.8 million ounces of gold and inferred resources of ~1.5 million ounces of gold, supplementing Great Panther’s measured and indicated resources of ~49.4 million ounces silver-equivalent and inferred resources of ~48.5 million ounces silver-equivalent
Strong Balance Sheet to Support Complementary
Assets
Pro forma cash balance of US$74 million as at June 30, 2018 Enhanced balance sheet of combined company to accelerate completion of Tucano plant
improvements and other optimization initiatives
Diversified Portfolio
Diversified operations with the inclusion of Brazil as a new core jurisdiction, representing 38% of pro forma asset NAV(3)
Combined company will have three operating mines in Mexico and Brazil along with the Coricancha project located in Peru
Robust Growth Profile
Near-term optionality from Coricancha with a restart decision expected in early 2019 Longer-term exploration optionality from Beadell’s 2,500 km2 highly prospective land package
Attractive Re-Rating Potential
Combined company well positioned for a significant value re-rating to the benefit of both Great Panther and Beadell shareholders
1. See Great Panther’s news release dated August 1, 2018.2. See Beadell’s news release dated September 20, 2018.3. Based on the median of available broker estimates
6
Transaction Summary
Transaction Summary
Great Panther and Beadell have entered into a Scheme Implementation Deed pursuant to which both companies will be combined through the acquisition by Great Panther of all the Beadell shares outstanding
Great Panther and Beadell shareholders will own 62% and 38% of the combined company, respectively
Consideration
Each Beadell ordinary share to be exchanged for 0.0619 shares of Great Panther
Implies a value of A$0.086 per Beadell share based on the closing price of Great Panther on the NYSE American on September 21, 2018
Offer represents an equity value for Beadell of approximately A$144M (US$105M(1))
Consideration represents a 51% premium to Beadell’s closing price on September 21, 2018 and a 69% premium to Beadell’s 20-day VWAP
The combined company’s shares will continue to trade on both the TSX and the NYSE American
Key Conditions
Beadell shareholder approval subject to 75% of the total number of votes cast, as well as 50% of the number of Beadell shareholders present and voting
Great Panther majority shareholder approval subject to a simple majority of votes
Australian court approvals and approval by the TSX
Management Team
Current Great Panther management team will lead the combined company
James Bannantine, President and CEO of Great Panther, brings operating experience in Brazil and is fluent in Portuguese
Dr. Nicole Adshead-Bell, CEO and Managing Director of Beadell, will join the Board of Directors
Anticipated Timeline
Shareholder votes expected to be held in late December 2018 or early January 2019
Transaction expected to close in January 2019
1. The Beadell news release dated September 24, 2018, incorrectly referenced an implied equity value of US$135M.
7
Pro Forma Capitalization
1. Translated using September 21 Bank of Canada exchange rates of 0.774 USD:CAD and 0.728 USD:AUD
2. As reported at June 30, 2018
Great Panther Beadell Pro Forma
Basic Shares Outstanding
169 1,674 273
Market Cap (Local) C$206 A$95 C$333
Market Cap (US$)(1) US$160 US$69 US$258
Cash and Short-Term Investments(2) US$60 US$15 US$74
Debt(2) US$0 US$85 US$85
Enterprise Value US$100 US$140 US$269
8
Immediate 51% premium to Beadell’s closing share price on September 21, 2018 and 69% premium to its 20-day VWAP
Exposure to substantial value creation from successful execution of the Tucano turn-around which will be enhanced by Great Panther’s strong balance sheet and management’s experience with similar assets in Brazil; most notably CEO James Bannantine’s experience operating mines in Brazil and his fluency in Portuguese
Benefits to Shareholders
Beadell shareholders to maintain meaningful exposure to Tucano via 38% pro forma ownershipCombined company’s substantial cash balance provides means to accelerate Tucano plant upgrade and other optimization initiatives
Provides near-term growth optionality with the addition of Coricancha
Increased production profile and market capitalization to enhance capital markets profile and trading liquidity of the combined companyDiversifies Great Panther’s asset base to include Brazil as a new core jurisdictionAccretive on key metrics including NAV, cash flow, production, and resources before anticipated synergies including reduction in G&AEnhanced optionality via Beadell’s 2,500 km2
highly prospective exploration land packageOngoing participation in combined company with strong re-rating potential
Broadened shareholder base and TSX and NYSE American listing will enhance trading liquidityOngoing participation in combined company with strong re-rating potential
Diversifies Beadell’s geographic footprint into Mexico and Peru
Stronger balance sheet allows for increased exploration spend which will result in mine life extension and bring-forward of NPV
9
Topia
GMC
Coricancha
Tucano Tartaruga
El HorcónSanta Rosa
Emerging Intermediate Gold Producer
El Horcón
• Gold, silver, zinc and lead exploration project north of Guanajuato State
• Inferred Resources: 18 koz Au; 0.4 Moz Ag
Tartaruga
• Located 120 km northeast of the Tucano Mine covering 357 km2 of the Tartarugalzinhogreenstone Belt
• Inferred Resources: 337 koz Au
Coricancha Mine
• Closed acquisition of the Coricancha Mine in June 2017
• Currently conducting engineering and environmental studies in order to determine the viability of restarting operations
• M&I Resources: 140 koz Au; 4.8 Moz Ag
Guanajuato Mine Complex (GMC)
• Gold and silver producing underground mines located in Guanajuato, Mexico
• Consistent production since acquisition in 2005
• 2018 Guidance(1):• M&I Resources(1):
20 koz Au; 1.4 Moz Ag107 koz Au; 6.2 Moz Ag
Santa Rosa
• Silver and gold exploration project located northeast of Guanajuato
Topia Mine
• Underground mine located in Durango State, Mexico that produces silver, gold,lead, and zinc
• Plant capacity is approximately 275 tonnes per day
• 2018 Guidance:• M&I Resources:
1,000 oz Au; 0.6 Moz Ag15 koz Au; 6.9 Moz Ag
Tucano Mine
• Gold mine located in Amapá State in northern Brazil
• Covers approximately 2,500 km2 of mostly contiguous exploration licences and a mining concession with district scale exploration potential
• Forecast completion of Tucano plant upgrade with processing capacity ~3.5Mt/year enabling greater ore type processing flexibility at Tucano
• 2018 Guidance:• M&I Resources(2):
130 koz Au2.24 Moz Au
Producing Mine Development Project
1. Includes San Ignacio
2. M&I Resources are inclusive of reserves
10
22 22 23 19 24
122146
130 130
163
144
168
152 149
198
2015A 2016A 2017A 2018E 2019E
GPR (Producing) Beadell (Producing)
Pro Forma Production ProfilePro Forma Production Profile (koz Au)
Potential for further growth if positive restart decision made at Coricancha
Excludes ~2.2 Moz of GPR Silver Production
11
Diversified, Americas-Focus Portfolio
Geographic Exposure by Net Asset Value(2)
Current Pro Forma
Commodity Exposure by 2P Reserves & M+I Resources(1)
Current Pro FormaGold Silver Base Metals
Mexico Peru Brazil
1. AuEq calculated using a gold price of $1,335/oz Au, silver price of US$19.15/oz, lead price of $1.15/lb, zinc price of $1.50/lb, and copper price of $3.00/lb2. Based on median of available broker estimates
Pro Forma Mineral Reserves & Resources (Moz AuEq)(1)
58%
4%
38%
38%
37%
25%
85%
9%6%
94%
6%
0.69
1.47
2.241.47
2.93
2P M&I
Beadell Great Panther Silver
12
Tucano OverviewMine Type Open Pit
Avg. Ore Tonnes Mined (Mt/Yr) ~4.8Avg. Waste Tonnes Mined (Mt/Yr) ~27.2
Processing Type Conventional CILAvg. Ore Tonnes Processed/Yr ~3.5
Recovery - Current ~88%
Recovery - 2019 On ~93%
Current LOM Sulphide Ore (%) ~73%
Tailings Type Conventional TSF
Resources & Reserves* Au oz (000) Au Grade (g/t)Tucano Total Reserves 1,473 1.83
Open Pit 1,051 1.77
Underground 345 3.61
M&I Resources Inc. Reserves 2,240 1.71
Open Pit 1,671 1.65
Underground 470 3.71
Inferred Resources 1,150 2.19
Open Pit 164 1.32
Underground 986 2.45
*Totals include stockpiles
Tucano – 100% Owned, Amapá, Brazil
Brazil is one of the world’s great mining jurisdictions
13
Plant Upgrade – Ball Mill Complete
• Mine plan previously constrained to maximum 30% sulphide feed
• Plant upgrade provides sulphide blend flexibility up to 80%
• Gold recoveries projected to increase ~5% from ~88% to ~93%
• Will result in greater ore type processing flexibility allowing a greater focus on mining for grade rather than ore type
Plant Upgrade Status:• Ball Mill: complete• Additional CIL tank: late Oct-18• Pre-leach thickener: early Nov-18• Oxygen plant: early Nov-18
14
Tucano Mine Corridor7 km long mineralized mine sequence
Exceptional gold grades intersected down-plunge from lodes that contribute to ore reserve
Tap AB2: F0201913m @
164.00g/t
Tap AB1: F018667m @ 15.59g/t
24m @ 58.71g/t
Tap AB3: F02080:29m @ 4.27g/t
Urso: FD01466: 1m @ 2.02g/t
Urucum North: FD1346:4m @ 17.50g/t9m @ 16.2g/t
Tap AB1: F0220226m @ 1.86g/t64m @ 4.29g/t6m @ 1.14g/t
15
Near-Mine Exploration Targets
1. 1 km gap from Tap C3 North to Urucum South 2. Urso Prospect – 700 m potential strike length 3. All Neo Lodes – yet to be drilled systematically (potential Neo-
type mineralisation intersected at 700 m vertical)4. Torres & Torres South lodes5. Very high grades at depth in Urucum North require follow-up6. Potential gold mineralisation in the schist
New resource opportunities within 5 km of plant
TAP AB3 NORTH LODEF02432
11 m @ 5.97 g/t
100,000 mN
99,500 mN
99,000 mN
98,500 mN
98,000 mN
401,
000
mE
401,
500
mE
4 02,
000
mE
4 02,
500
mE
4 03,
000
mE
94,000 mN
95,000 mN
93,500 mN
94,500 mN
97,500 mN
97,000 mN
96,500 mN
96,000 mN
95,500 mN
0 500 m
Gold Lode
Carbonate
Banded Iron Formation
GraniteSchist
LEGEND
Alluvium
Amphobolite
PegmatiteLaterite
New gold Lode since 2015
1
2
3
4
65
Plant
FD01466 13 m @
2.02 g/t Au
GCRC2161 14m @
4.32g/t Au
GCPF295983m @
52.15g/t AuF162217m @ 3.51g/t
Au
F0250912m @
22.5g/t Au
123
Tap AB Deposits Urucum DepositsTap C Deposits
Neo Lodes(off plane of long section)
Gap from Tap C3N to Urucum South
(mostly untested)
UrsoProspect
4Torres Lodes – further south
16
Regional Exploration Targets
Regional program focused within 20 km of plant
>10 gold-in-soil anomalies identified
Additional untested structural targets
Data organization and data mining underway
Systematic exploration to commence at the end of 2018
Aeromagnetics overlain by soils
Tucano Mine Corridor
Janaina
Sentinela
Tap East
Dragao
Mutum
T4
Joseph J9
Joseph J5
T3
BicicletaSaraminda
Tap D4
Timbo
10 km
17
Historically one of Mexico’s most prolific mining districts with past production of
more than one billion Ag oz over 400 years
Steadily grew production at GMC to
current level of capacity
Commercial production at San
Ignacio commenced June 2014
Excellent infrastructure.Other projects in the
district have potential to be satellite
operations
Guanajuato District (Ag-Au)
18
1. Includes mill feed from San Ignacio.
2. Silver equivalent ounces for 2017 are calculated using a 70:1 Ag:Au ratio.
3. Cash cost per silver payable ounce and all-in sustaining cost per silver payable ounce (“AISC”) are non-GAAP performance measures. Refer to the “Non-GAAP Measures” section of the Company’s MD&A for an explanation of these measures and reconciliation to the Company’s reported financial results inaccordance with IFRS. As these are not standardized measures, they may not be directly comparable to similarly titled measures used by others.
Guanajuato Mine Complex (Ag-Au)(1)
• Accounted for 73% of total production in FY 2017(1)
1H 2018 FY 2017
Metal Production(2) Ag eq oz 1,339,341 2,892,068
Silver Production Ag oz 581,516 1,386,964
Recoveries Ag/Au (%) 88.3 / 88.1 89.2 / 86.9
Average Grades Ag/Au (g/t) 131 / 2.45 151 / 2.41
Ore processed Tonnes 155,933 319,963
Cash Cost(3) /Ag oz US$6.92 US$4.32
All-in Sustaining Cost(3) /Ag oz US$11.36 US$9.17
19
Property covers most of district – more than
6,500 hectares
High grade, narrow vein underground mining
with central plant
Operating 10 separate mines provides flexibility
Ability to expand production at profitable mines; can temporarilyclose others as needed
Lead and zinc concentrates sold to
metal trader in Mexico
Plant upgraded & new tailings storage facility
construction has commenced
Topia Mine (Ag-Pb-Zn-Au)
20
1. Silver equivalent ounces for 2017 are calculated using a 70:1 Ag:Au ratio, and ratios of 1:0.0559 and 1:0.0676 for the price/ounce of silver to lead and zinc respectively.
2. Cash cost per silver payable ounce and all-in sustaining cost per silver payable ounce (“AISC”) are non-GAAP performance measures. Refer to the “Non-GAAP Measures” section of the Company’s MD&A for an explanation of these measures and reconciliation to the Company’s reported financial results inaccordance with IFRS. As these are not standardized measures, they may not be directly comparable to similarly titled measures used by others.
Topia Mine (Ag-Pb-Zn-Au)
1H 2018 FY 2017*Metal Production(1) Ag eq oz 694,764 1,086,663
Silver Production Ag oz 389,356 595,721
RecoveriesAg / Au (%) 93.3 / 60.0 91.7 / 65.3
Pb / Zn (%) 94.5 / 93.5 93.1 / 94.2
Average GradesAg / Au (g/t) 360 / 0.71 376 / 0.89
Pb / Zn (%) 2.67 / 3.14 2.58 / 3.47
Ore processed tonnes 36,105 53,745
Cash Cost(2) /Ag oz US$6.07 US$9.53
All-in Sustaining Cost(2) /Ag oz US$7.48 US$14.98
* Reflects plant upgrades & dry tails handling facility completed in Q1:17
• Accounted for 27% of total production in FY 2017
21
Underground mine placed on care & maintenance in
August 2013
90 km east of Lima in prolific mining district
Operating history dating back to 1906
Permitted & operational existing processing plant and gold bio-leaching
facility
80% precious metals, 20% base metals by value
Bulk Sample Program underway
Coricancha Mine (Au-Ag-Pb-Zn-Cu)
22
Coricancha PEA Highlights
Potential for Average Annual Production of 3M Silver-Equivalent Ounces• Head Grade: 768 g/t silver-equivalent• Net Smelter Return: $295/t
Robust Economics• 81% after-tax IRR• $16.6 M after-tax NPV (7.5% discount rate)• Significant leverage to metal price changes
Low Capital Costs• $8.8 M Initial Capital Cost• Can be funded from existing cash reserves
Opportunities for Enhancement• Several areas to enhance economics and increase mine life• Potential to optimize mine plan
All figures in US dollars
23
Bulk Sample Program
• 6,000 tonne bulk sample from Constancia Vein
• Designed to test key mine inputs and assumptions
• Two trial stopes to test cut-and-fill and resue mining methods
• Aiming to confirm: Mining rate Grades Recoveries Concentrate product specifics
• Program Duration: ~8 months
• Expected Completion: Q1-2019
Slusher Blades
Double Drum Motor
24
$0M
$200M
$400M
$600M
$800M
$1,000M
$1,200M
$1,400M
$1,600M
$1,800M
$2,000M
0 100 200 300 400 500 600
Ente
rpris
e V
alu
e (U
S$M
)
2019E Gold Production (koz Au)
Great Panther
McEwen
TMAC
Argonaut
Guyana
SSR Mining
Torex
Leagold
Pretium
Atlantic Gold
Premier Gold
Beadell
Equinox Gold
Pro Forma Great Panther
Alio
Wesdome
Torex
Endeavour Silver
Sierra Metals
Transition to Intermediate ProducerEnterprise Value to 2019E Production (koz Au)(1),(2)
1. Peer EV sourced from S&P Capital IQ2. Peer 2019E Production sourced from Bloomberg consensus estimates
25
Strong Re-Rating PotentialP/NAV(1),(2) (x)
1. Market data as of September 21, 20182. As per S&P Capital IQ consensus estimates
0.0x
0.1x
0.2x
0.3x
0.4x
0.5x
0.6x
0.7x
0.8x
0.9x
1.0x
Gre
at P
anth
er
Bea
del
l
Lea
gold
Arg
ona
ut
Guy
ana
TMA
C
Pret
ium
Tore
x
McE
wen
SSR
Min
ing
End
eavo
ur S
ilver
Sier
ra M
etal
s
Intermediate Producer Average: 0.62x P/NAV
26
Experienced Leadership Team
Name Position Background
JamesBannantine
Presidentand CEO
Appointed President & CEO in August 2017 More than 20 years experience in senior
management level roles in both private and public companies
Jim Zadra CFO
CFO since 2012 Over 15 years of experience in senior
corporate finance roles with significant experience in financial reporting, taxation, strategic planning, capital markets, and M&A
Previous roles at Deloitte and Canaccord
Brian Peer VPOperations,
Mexico
Appointed VP of Operations, Mexico in August 2017
Over 30 years of mining experience; prior roles with Alamos, Coeur and Barrick
Samuel Mah
VP Technical Services
Joined Great Panther in April 2017 as VP Corporate Development
20 years experience in the mining industry and was most recently employed at Silver Wheaton
Mariana Fregonese
VP Social Responsibility
Joined Great Panther Silver in 2007 Focused on building strategic partnerships
and fostering relationships with various stakeholders
Name Position Background
R.W. (Bob)Garnett Chair
Currently serves as the Commissioner for the Financial Institutions Commission of BC and on the board of MediValet
Previously on the board of South Coast British Columbia Transportation Authority
JamesBannantine
Presidentand CEO
Appointed President & CEO in August 2017 More than 20 years experience in senior
management level roles in both private and public companies
Jeffrey R. Mason Director
Over 25 years of public company experience in mineral exploration, development, construction and operations in precious and base metals and other minerals
RobertArcher Director
Co-founder of Great Panther Silver, served as President and CEO from 2004-2017
Over 35 years of experience in mining
JohnJennings Director 25 years of investment banking
experience
W.J. (James)Mullin
Director Over 30 years of industry experience working for Newmont Mining Corporation
Elise Rees Director
Currently sits on the Boards of EnmaxCorporation, EasyPark, and Westland Insurance
Previously worked as a Partner for Ernst and Young for 18 years, with a focus on M&A and corporate reorganization
Dr. Nicole Adshead-
BellDirector
Currently CEO of Beadell, will join Great Panther as a Director
Over 20 years of capital markets and natural resource sector experience
Board of DirectorsManagement Team
27
Transaction Highlights
Emerging Intermediate
Gold Producer
Significant pro forma gold and silver production, with Great Panther contributing 4 million silver-equivalent ounces of production in 2018(1), and Beadell contributing 130,000 gold ounces in 2018 and a further 163,000 ounces in 2019(2), with potential for further increase upon a positive restart decision for Coricancha
Increase in pro forma market capitalization leading to enhanced capital markets profile and trading liquidity
Extensive Resource and Reserve Base
Pro forma attributable proven and probable reserves of ~1.5 million gold ounces with Beadell contributing measured and indicated resources (exclusive of reserves) of ~0.8 million ounces of gold and inferred resources of ~1.5 million ounces of gold, supplementing Great Panther’s measured and indicated resources of ~49.4 million ounces silver-equivalent and inferred resources of ~48.5 million ounces silver-equivalent
Strong Balance Sheet to Support Complementary
Assets
Pro forma cash balance of US$74 million as at June 30, 2018 Enhanced balance sheet of combined company to accelerate completion of Tucano plant
improvements and other optimization initiatives
Diversified Portfolio
Diversified operations with the inclusion of Brazil as a new core jurisdiction, representing 38% of pro forma asset NAV(3)
Combined company will have three operating mines in Mexico and Brazil along with the Coricancha project located in Peru
Robust Growth Profile
Near-term optionality from Coricancha with a restart decision expected in early 2019 Longer-term exploration optionality from Beadell’s 2,500 km2 highly prospective land package
Attractive Re-Rating Potential
Combined company well positioned for a significant value re-rating to the benefit of both Great Panther and Beadell shareholders
1. See Great Panther’s news release dated August 1, 2018.2. See Beadell’s news release dated September 20, 2018.3. Based on the median of available broker estimates
APPENDIX
29
Historic underground mine with two operating shafts & two ramps
Currently mining & developing to 600m depth on several zones over 4km strike length
Produces precious metal-rich concentrate for transportation to leading global smelters
Guanajuato Mine (Ag-Au)
30
Ramp access from surface
Ore trucked 22 km to Cata Plant in Guanajuato
Accounted for 62% of the total ore
processed at the GMC in 2017
Significant potential for resource expansion over 4 km strike length
Currently producing at between 500 - 600 tpd
San Ignacio Mine (Ag-Au)
31
Beadell Reserves & Resources
As at June 30, 2017; Mineral Resources are inclusive of Mineral Reserves* The June 2017 Tap AB UG Resource includes 173kt @ 4.68g/t of Inferred Oxide in the Inferred fresh category
Tucano Detail
Oxide Open Pit Tonnes (000) Au Grade (g/t) Au oz (000) Cut-off (g/t) Tonnes (000) Au Grade
(g/t) Au oz (000) Tonnes (000) Au Grade (g/t) Au oz (000) Cut-off (g/t)
Urucum Open Pit Oxide 554 1.2 21 0.7 1,021 1.13 37 70 0.97 2 0.5Urucum East Open Pit Oxide 151 1.71 8 0.7 200 1.88 12 9 1.58 0 0.5Tap AB Open Pit Oxide 4,408 1.98 280 0.6 6,759 1.94 421 796 1.11 28 0.5Tap C Open Pit Oxide 553 1.05 19 0.6 878 0.95 27 88 0.7 2 0.5Duck Head Open Pit Oxide 229 2.71 20 60 1.56 3 1
Total Oxide Open Pit 5,666 1.8 329 9,087 1.77 517 1,022 1.1 36Primary Open Pit
Urucum Open Pit Primary 9,692 1.76 547 0.8 12,903 1.63 678 393 1.57 20 0.5Urucum East Open Pit Primary 16 1.5 1 0.7 211 1.45 10 84 0.94 3 0.5Tap AB Open Pit Primary 2,462 1.86 147 0.8 6,531 1.63 342 1,053 1.34 45 0.5Tap C Open Pit Primary 615 1.39 28 0.8 2,462 1.22 97 1,044 1.35 45 0.5Duck Head Surface Primary 379 2.26 28 262 1.81 15 1
Total Primary Open Pit 12,785 1.76 723 22,486 1.6 1,154 2,837 1.41 128Oxide & Primary Open Pit
Urucum Open Pit Total 10,245 1.72 568 13,924 1.6 715 463 1.48 22 0.5Urucum East Open Pit Total 167 1.69 9 411 1.66 22 92 1 3 0.5Tap AB Open Pit Total 6,870 1.94 428 13,290 1.79 764 1,849 1.24 74 0.5Tap C Open Pit Total 1,168 1.23 46 3,340 1.15 123 1,133 1.3 47 0.5Duck Head Open Pit Total 608 2.43 48 322 1.76 18 1
Total Oxide & Primary Open Pit 18,450 1.77 1,051 31,573 1.65 1,671 3,859 1.32 164Stockpiles
Open Pit Stockpile 1,985 0.66 42 0.5 1,985 0.66 42 0.5Spent Ore Stockpile 1,311 0.61 26 0.5 1,311 0.61 26 0.5ROM Expansion Stockpile 345 0.8 9 0.5 345 0.8 9 0.5
Marginal Ore Stockpiles 1,586 0.44 22 0.3Total Stockpiles 3,642 0.66 77 5,228 0.59 99Total Tucano Open Pit & Stockpiles 22,092 1.59 1,128 36,801 1.5 1,770 3,859 1.32 164Underground
Tap AB Underground Primary* 1,047 2.28 77 3,653 3.19 375 1.2Urucum Underground Primary - PFS 2,972 3.61 345 1.6 2,894 4.22 393 5,106 2.71 445 1.6Urucum Underground Primary - Non PFS 3,733 1.38 166 1.2
Total Underground Primary 2,972 3.61 345 3,941 3.71 470 12,492 2.45 986Total Open Pit & Underground 25,064 1.83 1,473 40,742 1.71 2,240 16,351 2.19 1,150 2.19
Tartaruga
Tonnes (000) Au Grade (g/t) Au oz (000) Cut-off (g/t) Tonnes (000) Au Grade
(g/t) Au oz (000) Tonnes (000) Au Grade (g/t) Au oz (000) Cut-off (g/t)
Tartaruga 6,451 1.63 337 0.5Total Tartargua 6,451 1.63 337
Proven & Probable Measured & Indicated Inferred
Proven & Probable Measured & Indicated Inferred
32
Measured Tonnes Ag (g/t) Au (g/t) Pb (%) Zn (%) Cu (%) Ag (oz) Au (oz) Ag Eq OzSan Ignacio 801,468 142 3.09 - - - 3,655,447 79,724 9,283,955Guanajuato 170,978 227 1.50 - - - 1,245,568 8,268 1,829,281Topia 180,400 606 1.44 4.26 4.52 - 3,515,800 8,332 6,000,200Coricancha 404,205 210 5.94 2.16 3.43 0.54 2,731,628 77,244 13,490,000
Total Measured 11,148,443 173,568 30,603,436Indicated
San Ignacio 196,949 139 2.68 - - - 878,805 16,991 2,078,368Guanajuato 43,929 215 1.25 - - - 383,530 2,088 428,190Topia 165,800 644 1.17 4.75 3.82 - 3,437,712 6,243 5,570,000Coricancha 348,554 189 5.59 1.95 3.05 0.52 2,120,168 62,636 10,710,000
Total Indicated 6,820,215 87,958 18,786,558Total Measured & Indicated 17,968,658 261,526 49,389,994
InferredSan Ignacio 573,431 130 2.44 - - - 2,395,220 44,911 5,565,972Guanajuato 158,846 136 2.04 - - - 694,917 10,432 1,431,334Topia 357,400 592 1.31 3.44 3.96 - 6,806,791 15,060 11,050,000Coricancha 943,160 209 5.02 1.45 3.25 0.64 6,335,000 152,200 28,360,000El Horcón 162,140 76 3.44 2.69 3.79 - 398,094 17,942 2,092,913
Total Inferred 16,630,022 240,545 48,500,219
Great Panther Resources
See following slide for Notes to the Mineral Resources
33
Notes to Great Panther ResourcesFull NI 43-101 disclosure of Mineral Resource Estimates can be found in Great Panther’s Annual Information Form for the year ended December 31, 2017, available on SEDAR.San Ignacio and Guanajuato Mineral Resource Estimates use an effective date of August 31, 2017; and all used a metal price outlook of US$17.00/oz silver and US$1,300/oz gold. Matthew Wunder, P. Geo., was the Qualified Person for the mineral resource update under NI 43-101.Topia uses an effective date of November 30, 2014 - US$1,200/oz Au, US$17.00/oz Ag, US$0.90/lb Pb, and US$0.95/lb Zn. Silver equivalent calculations used the same metal pricing. Silver equivalent calculations for El Horcón include lead content but not zinc, as the zinc would not be recovered in the Guanajuato plant. Robert F. Brown, P. Eng. is designated as the Qualified Person under NI 43-101.Coricancha uses an effective date of December 20, 2017. Matthew Wunder, P. Geo., was the Qualified Person for the mineral resource update under NI 43-101. The information in this presentation that relates to resources reported by Great Panther has been prepared in accordance with NI43-101 published by the Canadian Securities Administrators. NI 43-101 is different from the reporting standard ordinarily applicable to Australian publicly listed companies, the JORC Code.NI 43-101 requires that mineral resource estimates be prepared in accordance with, and have the meaning ascribed by, the Canadian Institute of Mining and Petroleum (CIM) Definition Standards. NI 43-101 Companion Policy identifies the Australian JORCCode as an “acceptable foreign code” for the estimation of mineral resources and that it is substantially similar to CIM Definition Standards as both are based on and are consistent with the International Reporting Template, published by the Committee for Mineral Reserves International Reporting Standards (CRIRSCO Template).The Great Panther resources can be quoted as ‘qualifying foreign estimates’ according to the ASX Listing Rules.
Notes for Coricancha Mineral Resource Estimates:1. Cut-offs are based on an estimated $140 Net Smelter Return (“NSR”) per tonne2. Metal prices used to calculate NSR: $1,300 per ounce (oz) Au, $17/oz Ag, $1.15 per pound (lb) Pb, $1.50/lb Zn,
$3.00/lb Cu3. Block model grades converted to United States Dollars (US$) value using plant recoveries of 92.1% Ag, 80.2% Au, 77.3% Pb, 82.6%
Zn, 52.7% Cu4. Rock Density for Constancia: 3.3 tonnes per cubic meter (t/m³), Wellington, Constancia East, Escondida, San Jose: 3.2 t/m³,
Colquipallana: 2.9 t/m³5. Totals may not agree due to rounding6. Grades in metric units7. All currencies in U.S. dollars8. Ag equivalent ounces (eq oz) is calculated from gpt data9. AgEq g/t = Ag g/t + (Pb grade x ((Pb price per lb/Ag price per oz) x 0.0685714 lbs per Troy Ounce x 10000 g per %)) +(Zn grade x
((Zn price per lb/Ag price per oz) x 0.0685714 lbs per Troy Ounce x 10000 g per %)) + (Cu grade x ((Cu price per lb/Ag price per oz) x 0.0685714 lbs per Troy Ounce x 10000 g per %)) + (Au grade x (Au price per oz/Ag price per oz))
10. See Great Panther Silver’s news release dated December 20, 2017 for further details
W W W . G R E A T P A N T H E R . C O MW W W . B E A D E L L R E S O U R C E S . C O M . A U
Alex Heath
Director, Investor Relations+1 604 638 8956
1 888 355 [email protected]
Graham Donahue
Head of Corp. Development+1 416 945 6640+61 8 9429 0800