XML 19 R17.htm IDEA: XBRL DOCUMENT v2.4.0.6
Financial Services, Brokers and Dealers
3 Months Ended
Jun. 30, 2012
Brokers and Dealers [Abstract]  
Brokers and Dealers Disclosure [Text Block]

NOTE 11 - BROKER AND SHARE PURCHASE WARRANTS

In conjunction with the issuance of the $1,500,000 convertible debentures described in Note 7 on December 14, 2009, 166,000 warrants were issued for services provided in execution of the debentures. As discussed in Note 6, the share purchase and broker warrants are also treated as derivatives.   The warrants were valued at $104,580 using the Black-Scholes option pricing model with the following assumptions:  risk free interest rate of 1.70%, volatility of 165.4%, exercise price of $0.45, current market price of $0.63 per share and an expected life of 3.5 years.  The warrants expire June 14, 2013. 

In conjunction with the issuance of the $500,000 convertible debentures on or about October 26, 2010, described in Note 7, 55,335 warrants were issued for services provided in execution of the debentures.  The warrants were valued at $8,854 using the Black-Scholes option pricing model with the following assumptions:  risk free interest rate of 0.59%, volatility of 159.6%, exercise price of $0.18, current market price of $0.16 per share and an expected life of 3.5 years.  The warrants expire April 26, 2014.

The fair value of the broker warrants were expensed as financing costs.

A summary of the Company's share purchase and broker warrants outstanding at June 30, 2012 is presented as follows:

 

 

 

Broker warrants

 

Broker warrant exercise price

 

Share purchase warrants

 

Warrant exercise price

 

 

Balance outstanding, September 30, 2010

166,000

 

$0.45

 

2,000,000

 

$0.45

 

 

 

Granted

55,335

 

$0.18

 

2,777,778

 

$0.18

 

 

 

Exercised

-

 

 

 

-

 

 

 

 

 

Forfeited

-

 

 

 

-

 

 

 

 

Balance outstanding, September 30, 2011

221,335

 

$0.12 (1) 

 

4,777,778

 

$0.12(1)

 

 

 

Granted

-

 

 

 

-

 

 

 

 

 

Exercised

-

 

 

 

-

 

 

 

 

 

Forfeited

-

 

 

 

-

 

 

 

 

Balance outstanding, June 30, 2012

221,335

 

$0.05(1)

 

4,777,778

 

$0.05(1)

(1)  Provisions allow for a reduction in exercise price based on equity issuances subsequent to warrant issuance.  See Notes 6 and 7.

The Company entered into a Modification Agreement with holders of debentures discussed in Note 7.  The Exercise Price of the warrants issued in the 2010 transaction is reduced to five cents ($0.05) per share effective January 9, 2012.