Great Panther Silver Reports First Quarter 2012 Financial Results

VANCOUVER, BRITISH COLUMBIA--(Marketwire -05/14/12)- GREAT PANTHER SILVER LIMITED (GPR.TO)(GPL) ("Great Panther" or the "Company") today reported financial results for the Company's first quarter ended March 31, 2012. The full version of the Company's financial statements and management discussion and analysis can be viewed on the Company's website at or on SEDAR at All financial information is prepared in accordance with IFRS and all dollar amounts are expressed in Canadian dollars unless otherwise indicated.

"First quarter revenue was directly in line with our expectations, considering the lower production and metal prices compared to Q1 of last year," stated Robert Archer, President and CEO. "This was also a timing issue for us related to a shipment of concentrate to a new smelter where the revenue will be recognized in Q2 this year. With the addition of this new customer, we have secured contracts for the sale of our concentrates for our 2012 planned production."


  Highlights Change (in 000s except amounts per share and per from ounce) Q1 2012 Q1 2011 Q1 2011 ---------------------------------------------------------------------------- Revenue $ 13,625 $ 15,460 -12% Gross profit (Earnings from mining operations) $ 6,325 $ 8,613 -27% Net income $ 4,683 $ 7,009 -33% Adjusted EBITDA(1) $ 4,441 $ 7,874 -44% Earnings per share - basic $ 0.03 $ 0.06 -50% Earnings per share - diluted $ 0.03 $ 0.05 -40% Silver ounces produced 359,526 410,640 -12% Silver equivalent ounces produced(2) 557,667 607,225 -8% Silver payable ounces 316,641 348,439 -9% Total cash cost per silver ounce(3) $ 9.05 $ 10.33 -12% Average revenue per silver ounce sold (USD) $ 32.65 $ 38.54 -15% ---------------------------------------------------------------------------- 1. "Adjusted EBITDA" is a non-IFRS measure in which standard EBITDA (earnings before interest, taxes, depreciation and amortization) is adjusted for share-based payments, foreign exchange gains or losses, and non-recurring items. Refer to the "Non-IFRS Measures" section for a reconciliation of standardized and adjusted EBITDA to the financial statements. 2. Silver equivalent ounces in 2012 were established using prices of US$28 per oz, US$1,680 per oz, US$0.85 per lb, and US$0.85 per lb for silver, gold, lead & zinc, respectively, and applied to the recovered metal content of the concentrates that were produced by the two operations. 3. "Cash cost per silver ounce" is a non-IFRS measure and is used by the Company to manage and evaluate operating performance at each of the Company's mines and is widely reported in the silver mining industry as a benchmark for performance, but does not have a standardized meaning.     Refer to the "Non-IFRS Measures" section.

FIRST QUARTER 2012 OPERATIONAL HIGHLIGHTS Gold production reached a record 2,729 ounces; an increase of 20% over the fourth quarter of 2011 and 18% over the first quarter of 2011. Metal production increased 2% to 557,667 silver equivalent ounces ("Ag eq oz") from the fourth quarter of 2011, but declined 8% from the first quarter of 2011. Silver production increased 1% to 359,526 ounces from the fourth quarter of 2011, but declined 12% from the first quarter of 2011. Lead and zinc production was 202 tonnes and 312 tonnes respectively. This compares to 212 tonnes of lead and 327 tonnes of zinc produced in the fourth quarter of 2011, and the 241 tonnes of lead and 345 tonnes of zinc in the first quarter of 2011.


The Company is maintaining its guidance for metal production in the range of 2.50 to 2.75 million Ag eq oz for fiscal 2012, as compared to metal production of 2.2 million Ag eq oz for fiscal 2011.

First quarter production of 557,667 Ag eq oz, demonstrated only modest growth over the fourth quarter of 2011 but production for the remainder of the year is expected to continue to grow. There are a number of positive developments that support the growth estimate as follows:

At Guanajuato:

  -- Ore grades for the first quarter of 2012, at 213g/t Ag and 2.30g/t Au, represent a 21% increase over the average for 2011. Mining of the high grade Deep Cata and the gold-rich Santa Margarita ore bodies has already demonstrated the potential to build on this improvement. Further expansions of production from these areas are planned during 2012. -- Plant metallurgy has already achieved record metal recovery and further improvements are anticipated with the addition of the re-grind mill at the Cata plant. -- Plant capacity is more than sufficient to handle any increase in throughput.

At Topia:

  -- The primary reason for the shortfall in production at Topia was a 20% reduction in ore grades in terms of silver equivalents for first quarter of 2012 as compared to first quarter of 2011. While ore grades were down for the quarter, grades improved in March to well above the average for 2011 and new vein developments support higher grades throughout 2012. -- Plant modifications and efficiencies, including additional flotation cells, have been completed to facilitate improved metallurgical performance. -- The extreme dry season affecting central Mexico, resulting in a water shortage, has caused plant capacity to be limited to 160 tonnes per day during the last month of the quarter, a reduction of almost 30%. Custom milling throughput has been reduced temporarily and any excess ore will be stockpiled for processing later in the year after the rainy season starts. There is currently no plant capacity shortfall anticipated for the remainder of the year. ---------------------------------------------------------------------------- 2012 Production and Cash Cost per Ounce Guidance 2011 2012 2012 Actual Guidance Guidance Low Case High Case ---------------------------------------------------------------------------- Tonnes milled 216,181 230,000 250,000 Silver ounces 1,495,372 1,720,000 1,900,000 Gold ounces 8,016 10,000 11,000 Lead tonnes 941 1,130 1,270 Zinc tonnes 1,314 1,500 1,630 Silver equivalent ounces 2,200,013 2,500,000 2,750,000 Cash cost per ounce (USD) $ 10.84 $ 10.50 $ 9.50 ----------------------------------------------------------------------------


The Company will hold a conference call to discuss the financial results on May 15, 2012, at 7:00 AM Pacific Daylight Time, 10:00 AM Eastern Daylight Time. Hosting the call will be Mr. Robert Archer, President and Chief Executive Officer and Mr. Martin Carsky, Executive Vice President and Chief Financial Officer.

Interested shareholders, analysts, investors and media are invited to join the live conference call by dialing in just prior to the start time.

Dial in number (Toll Free): 1-877-407-9205

Dial in number (International): +1-201-689-8054

No passcode is required

A replay of the teleconference call will be available on May 15, 2012 from 10:00 AM Pacific Daylight Time, 1:00 PM Eastern Daylight Time until May 31, 2012 by dialing the numbers below. In addition, the call will be archived on the Company's website.

Replay number (Toll Free): 1-877-660-6853

Replay number (International): +1-201-612-7415

Replay Passcodes (both are required for playback): Account #: 286

Conference ID #: 377042


The financial results discussed in this press release have been prepared in accordance with IFRS standards applicable to the preparation of financial information as required for all publicly traded companies in Canada. Readers should note that some comparative figures in this press release and the Company's financial statements and Management Discussion and Analysis ("MD&A") have been restated to reflect IFRS. Please refer to the Company's Consolidated Financial Statements and MD&A for the year ended December 31, 2011 for a detailed description of the Company's accounting policies under IFRS and for disclosures and reconciliation of the impact of IFRS on previously reported results.


The discussion of financial results in this press release includes reference to EBITDA, Adjusted EBITDA and Cash Cost per Ounce which are non-IFRS measures. The Company provides these measures to provide additional information regarding Company's financial results and performance. Please refer to the Company's MD&A for the three months ended March 31, 2012 for a definition and reconciliation of these measures to reported IFRS results.


Great Panther Silver Limited is a profitable, primary silver mining and exploration company listed on the Toronto Stock Exchange, trading under the symbol GPR and on the NYSE MKT, trading under the symbol GPL. The Company's current activities are focused on the mining of precious metals from its two wholly-owned operating mines in Mexico. The Company also owns a development stage property, San Ignacio, which is approximately 20 kilometres by road from its Guanajuato processing plant, and an exploration stage property, Santa Rosa, which is located approximately 15 kilometres northeast of Guanajuato. In addition, the Company is also pursuing acquisition opportunities throughout Latin America to add additional mines to its portfolio of properties. Great Panther's mission is to become a leading primary silver producer by acquiring, developing and profitably mining precious metals.

All shareholders have the ability to receive a hard copy of the Company's complete audited financial statements free of charge upon request. Should you wish to receive Great Panther Silver's Financial Statements or the Annual Report on Form 20-F in hard copy, please contact the Company toll free at 1-888-355-1766 or 604-608-1766, or e-mail

For further information, please visit the Company's website at, e-mail

This news release contains forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995 and forward-looking information within the meaning of the Securities Act (Ontario) (together, "forward-looking statements"). Such forward-looking statements may include but are not limited to the Company's plans for production at its Guanajuato and Topia Mines in Mexico, exploring its other properties in Mexico, the overall economic potential of its properties, the availability of adequate financing and involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements expressed or implied by such forward-looking statements to be materially different. Such factors include, among others, risks and uncertainties relating to potential political risks involving the Company's operations in a foreign jurisdiction, uncertainty of production and cost estimates and the potential for unexpected costs and expenses, physical risks inherent in mining operations, currency fluctuations, fluctuations in the price of silver, gold and base metals, completion of economic evaluations, changes in project parameters as plans continue to be refined, the inability or failure to obtain adequate financing on a timely basis, and other risks and uncertainties, including those described in the Company's Annual Report on Form 20-F for the year ended December 31, 2011 and reports on Form 6-K filed with the Securities and Exchange Commission and available at and Material Change Reports filed with the Canadian Securities Administrators and available at

  GREAT PANTHER SILVER LIMITED CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (Expressed in thousands of Canadian dollars) March 31, 2012 and December 31, 2011 (Unaudited) ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- March 31, December 31, 2012 2011 ---------------------------------------------------------------------------- Assets Current assets Cash and cash equivalents $ 40,322 $ 39,437 Marketable securities 106 80 Trade and other receivables 9,441 14,076 Income taxes recoverable 400 374 Inventories 6,631 4,591 Prepaid expenses, deposits and advances 2,882 1,732 ---------------------------------------------------------------------------- 59,782 60,290 Non-current assets Mineral properties, plant and equipment 49,377 41,946 Intangible assets 865 708 ---------------------------------------------------------------------------- 50,242 42,654 ---------------------------------------------------------------------------- $ 110,024 $ 102,944 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Liabilities and shareholders' equity Current liabilities Trade and other payables $ 6,168 $ 6,350 Finance lease obligations 77 130 ---------------------------------------------------------------------------- 6,245 6,480 Non-current liabilities Reclamation and remediation provision 2,097 2,154 Deferred tax liability 3,900 1,824 5,997 3,978 Shareholders' equity Share capital 122,110 121,536 Reserves 6,504 6,465 Deficit (30,832) (35,515) ---------------------------------------------------------------------------- 97,782 92,486 ---------------------------------------------------------------------------- $ 110,024 $ 102,944 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- GREAT PANTHER SILVER LIMITED CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Expressed in thousands of Canadian dollars, except per share data) For the three months ended March 31, 2012 and 2011 (Unaudited) ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- 2012 2011 ---------------------------------------------------------------------------- Revenue $ 13,625 $ 15,460 Cost of sales Production costs 5,835 5,831 Amortization and depletion 1,457 1,016 Share-based payments 8 - ---------------------------------------------------------------------------- 7,300 6,847 ---------------------------------------------------------------------------- Gross profit 6,325 8,613 General and administrative expenses Administrative expenses 2,851 1,790 Amortization and depletion 33 26 Share-based payments 130 - ---------------------------------------------------------------------------- 3,014 1,816 ---------------------------------------------------------------------------- Exploration and evaluation expenses 592 132 ---------------------------------------------------------------------------- Income before the undernoted 2,7 19 6,665 ---------------------------------------------------------------------------- Finance and other income (expense) Interest income 173 54 Finance costs (10) (267) Foreign exchange gain 3,655 469 Other income 94 167 ---------------------------------------------------------------------------- 3,912 423 ---------------------------------------------------------------------------- Income before income taxes 6,631 7,088 Income tax expense Current - (79) Deferred (1,948) - ---------------------------------------------------------------------------- (1,948) (79) ---------------------------------------------------------------------------- Net incomefor the period $ 4,683 $ 7,009 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Other comprehensive income (loss), net of tax Foreign currency translation 136 300 Change in fair value of available-for-sale financial assets 17 (78) ---------------------------------------------------------------------------- 153 222 ---------------------------------------------------------------------------- Total comprehensiveincome for the period $ 4,836 $ 7,231 ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- Earnings per share Basic $ 0.03 $ 0.06 Diluted $ 0.03 $ 0.05 ---------------------------------------------------------------------------- GREAT PANTHER SILVER LIMITED CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS (Expressed in thousands of Canadian dollars) For the three months ended March 31, 2012 and 2011 (Unaudited) ---------------------------------------------------------------------------- ---------------------------------------------------------------------------- 2012 2011 ---------------------------------------------------------------------------- Cash flows from operating activities Net income for the period $ 4,683 $ 7,009 Items not involving cash: Amortization and depletion expense 1,490 1,042 Unrealized foreign exchange (gains) losses (3,196) 53 Deferred income taxes 1,948 - Accretion on reclamation and remediation provision 7 10 Share-based payments 138 - Interest accretion on convertible loan notes - 239 Gain on disposal of mineral properties, plant and equipment (15) - ---------------------------------------------------------------------------- 5,055 8,353 Interest received 151 54 Interest paid (3) (18) Income taxes paid (252) (46) Changes in non-cash working capital: Trade and other receivables 4,484 (4,577) Income taxes recoverable (26) (18) Inventories (1,855) (750) Prepaid expenses, deposits and advances (1,150) (985) Trade and other payables 20 658 Current tax liability - 95 ---------------------------------------------------------------------------- Net cash from operating activities 6,424 2,766 ---------------------------------------------------------------------------- Cash flows from investing activities: Intangible assets (200) (45) Mineral properties, plant and equipment (6,072) (4,193) Proceeds from disposal of mineral properties, plant and equipment 17 - Restricted cash - 54 ---------------------------------------------------------------------------- Net cash used in investing activities (6,255) (4,184) ---------------------------------------------------------------------------- Cash flows from financing activities: Repayment of capital lease obligations (53) (139) Repayment of promissory notes - (94) Repayment of convertible loan notes - (61) Proceeds from exercise of options 321 1,370 Proceeds from exercise of warrants - 1,603 ---------------------------------------------------------------------------- Net cash from financing activities 268 2,679 ---------------------------------------------------------------------------- Effect of foreign currency translation on cash 448 (62) ---------------------------------------------------------------------------- Increase in cash and cash equivalents $ 885 $ 1,199 Cash and cash equivalents, beginning of period 39,437 13,967 ---------------------------------------------------------------------------- Cash and cash equivalents, end of period $ 40,322 $ 15,166 ---------------------------------------------------------------------------- ----------------------------------------------------------------------------