XML 81 R34.htm IDEA: XBRL DOCUMENT v2.4.1.9
SHARE-BASED PAYMENTS (Tables)
12 Months Ended
Sep. 30, 2014
Share-based payments  
Schedule of share-based compensation benefit

 

 

 

Year ended September 30,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation benefit

 

 

$

(380,000

)

 

 

$

(73,000

)

 

 

 

 

 

 

 

 

 

 

 

Income tax effect

 

 

$

-     

 

 

 

$

-       

 

 

 

Equity-classified share options  
Share-based payments  
Schedule of assumptions used in estimating fair value

The following assumptions were used in estimating fair value for equity-classified share options granted in the year ended September 30, 2014:

 

Expected volatility

 

55.6 

%

Expected dividends

 

0.0 

%

Expected term (in years)

 

10.0 

 

Risk-free interest rate

 

3.0 

%

Expected forfeitures

 

None

 

Summary of the activity in share options

 

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

Weighted-

 

Average

 

 

 

 

 

 

 

Average

 

Remaining

 

Aggregate

 

 

 

 

 

Exercise

 

Contractual

 

Intrinsic

 

Options

 

Shares

 

Price

 

Term

 

Value

 

Outstanding at October 1, 2013

 

 

60,000 

 

 

 

$

8.62 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

30,000 

 

 

 

3.01 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

-       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expired/Forfeited

 

 

-       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at September 30, 2014

 

 

90,000 

 

 

 

$

6.75 

 

 

 

3.2 

 

 

 

$

-     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at September 30, 2014

 

 

60,000 

 

 

 

$

8.62 

 

 

 

0.2 

 

 

 

$

-     

 

 

 

Liability-classified share options  
Share-based payments  
Schedule of share-based compensation benefit

 

 

 

Year ended September 30,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Due to vesting

 

 

$

21,000

 

 

 

$

46,000

 

 

Due to remeasurement

 

 

(427,000

)

 

 

(119,000

)

 

 

 

 

 

 

 

 

 

 

 

Total share-based compensation benefit for liability-based awards

 

 

$

(406,000

)

 

 

$

(73,000

)

 

 

Schedule of assumptions used in estimating fair value

 

 

 

Year ended September 30,

 

 

 

2014

 

2013

 

Expected volatility range

 

29.0% to 57.2%

 

47.6% to 64.3%

 

Weighted-average volatility

 

45.4%

 

58.0%

 

Expected dividends

 

 0.0%

 

 0.0%

 

Expected term (in years)

 

0.2 to 9.2

 

1.2 to 6.2

 

Risk-free interest rate

 

0.1% to 2.5%

 

0.1% to 1.7%

 

Expected forfeitures

 

None

 

None

 

 

Summary of the activity in share options

 

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

Weighted-

 

Average

 

 

 

 

 

 

 

Average

 

Remaining

 

Aggregate

 

 

 

 

 

Exercise

 

Contractual

 

Intrinsic

 

Options

 

Shares

 

Price

 

Term

 

Value

 

Outstanding at October 1, 2013

 

 

717,250 

 

 

 

$

8.37 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

30,000 

 

 

 

3.01 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

-      

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expired/Forfeited

 

 

-      

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at September 30, 2014

 

 

747,250 

 

 

 

$

8.15 

 

 

 

3.6 

 

 

 

$

-     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at September 30, 2014

 

 

717,250 

 

 

 

$

8.37 

 

 

 

3.4 

 

 

 

$

-