XML 29 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
ISSUE OF OPTIONS UNDER EQUITY INCENTIVE PLAN (Tables)
3 Months Ended
Jan. 31, 2013
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, 2012 and January 31, 2013
    2,500,000       1.00       1.00  
Options Granted May 2011 [Member]
 
Schedule of fair value assumptions used for stock options
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
    2.02 %     2.02 %     2.02 %
Volatility
    100 %     100 %     100 %
Exercise price
  $ US1.00     $ US1.00     $ US1.00  
Call option value
  $ US0.91     $ US0.95     $ US0.99  
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, 2012 and January 31, 2013
    750,000       1.00       1.00