XML 53 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
ISSUE OF OPTIONS UNDER EQUITY INCENTIVE PLAN (Tables)
12 Months Ended
Oct. 31, 2012
Options Granted December 13, 2010 [Member]
 
Schedule of fair value assumptions used for stock options
An external consultant has calculated the fair value of the 2,500,000 options using the Binomial valuation method using the following inputs:
 
Grant date
Dec 13, 2010
Dec 13, 2010
Dec 13, 2010
Grant date share price
US$1.10
US$1.10
US$1.10
Vesting date
Dec 13, 2010
Nov 17, 2011
Nov 17, 2012
Expected life in years
4.5
5.0
5.5
Risk-free rate
1.91%
1.91%
1.91%
Volatility
95%
95%
95%
Exercise price
US$1.00
US$1.00
US$1.00
Call option value
US$0.78
US$0.81
US$0.83
Schedule of stock option activity
   
Options
   
Option Price
Per Share
US$
   
Weighted
Average
Exercise Price
US$
 
Outstanding at November 1, 2010
    -       -       -  
Granted
    2,500,000       1.00       1.00  
Forfeited
    -       -       -  
Outstanding at October 31, 2011
    2,500,000       1.00       1.00  
Granted
    -       -       -  
Forfeited
    -       -       -  
Outstanding at October 31, 2012
    2,500,000       1.00       1.00  
Options Granted May 2011 [Member]
 
Schedule of fair value assumptions used for stock options
An external consultant has calculated the fair value of the 750,000 options using the Binomial valuation method using the following inputs:
 
Grant date
May 1, 2011
May 1, 2011
May 1, 2011
Grant date share price
US$1.30
US$1.30
US$1.30
Vesting date
May 1, 2011
Feb 1, 2012
Feb 1, 2013
Expected life in years
3.5
4.0
4.5
Risk-free rate
1.04%
2.02%
2.02%
Volatility
100%
100%
100%
Exercise price
US$1.00
US$1.00
US$1.00
Call option value
US$0.91
US$0.95
US$0.99
Schedule of stock option activity
   
Options
   
Option Price
Per Share
US$
   
Weighted
Average
Exercise Price
US$
 
Outstanding at November 1, 2010
    -       -       -  
Granted
    750,000       1.00       1.00  
Forfeited
    -       -       -  
Outstanding at October 31, 2011
    750,000       1.00       1.00  
Granted
    -       -       -  
Forfeited
    -       -       -  
Outstanding at October 31, 2012
    750,000       1.00       1.00