Rohstoff-Welt.de - Die ganze Welt der Rohstoffe

2017 Third Quarter Financial & Operating Results

16.11.2017  |  GlobeNewswire

CALGARY, Alberta, Nov. 16, 2017 (GLOBE NEWSWIRE) -- Pan Orient Energy Corp. (“Pan Orient” or the “Company”) (TSXV:POE) reports 2017 third quarter consolidated financial and operating results. Please note that all amounts are in Canadian dollars unless otherwise stated and BOPD refers to barrels of oil per day.

The Company is today filing its unaudited consolidated financial statements as at and for the nine months ended September 30, 2017 and related management’s discussion and analysis with Canadian securities regulatory authorities. Copies of these documents may be obtained online at www.sedar.com or the Company’s website, www.panorient.ca.

Commenting today on Pan Orient’s 2017 third quarter results, President and CEO Jeff Chisholm stated: “The third quarter of 2017 saw the completion of drilling of the AYU-1X exploration well resulting in a sub-commercial oil discovery when evaluated on a standalone basis. The AYU-1X and ANGGUN-1X well locations are positioned within a complex of structural closures that occur at the Batu Raja limestone and the shallower Gumai sandstone levels. Drilling at AYU-1X confirmed the presence of moderately light, approximately 38 degree API oil within the Batu Raja limestone and strong indications of liquid hydrocarbons within the overlying Gumai sandstone interval that was exhibited through oil stained samples and elevated light and heavier hydrocarbon gas readings recorded while drilling. The proposed upcoming ANGGUN-1X exploration well will be targeting an independent structural closure from that tested at AYU-1X at the Batu Raja formation level. At the shallower Gumai sandstone level, ANGGUN-1X will be targeting the same well-developed, porous sandstones encountered at AYU-1X but much closer to the crest of the large structural closure as opposed to a down flank position that AYU-1X was located on. On November 2nd the joint venture approved a 2018 East Jabung work program and budget that includes the drilling of the ANGGUN-1X well in approximately in the same time of the year that AYU-1X was drilled in 2017. The operator has initiated a number of cost savings measures based upon learnings from the AYU-1X well. Further, as a result of the joint venture’s completion of the firm two well exploration commitment (with the AYU-1X and ELOK-1X wells) of the East Jabung PSC, we are pleased to announce that the Government of Indonesia has approved a 14 month extension to the first exploration phase that was originally set to expire in November 2017 and will now be extended to January 20, 2019. Looking ahead through the next nine months, Pan Orient will maintain its strong financial position (working capital and non-current deposits of $40.4 million Canadian and no long term debt at the end of the third quarter 2017) while providing shareholders exposure to significant exploration upside in Indonesia and more modest, low cost and short cycle time to first oil exploration upside onshore Thailand.”

HIGHLIGHTS FOR THE FIRST NINE MONTHS OF 2017

2017 THIRD QUARTER OPERATING RESULTS

OUTLOOK

INDONESIA

East Jabung PSC, Onshore Sumatra Indonesia (Pan Orient 49% ownership & Non Operator

The joint venture has approved a 2018 work program and budget that includes the drilling of the ANGGUN-1X exploration well, estimated to be drilled in the third quarter of 2018, and a contingent 3D seismic survey that would be acquired in the event of success at ANGGUN-1X.

THAILAND

Concession L53 Onshore (Pan Orient Energy (Siam) Ltd., in which Pan Orient has 50.01% ownership)

The L53AC-C1 exploration well is anticipated to commence drilling in the last week of November 2017 and take approximately 21 days to reach total depth. Prior to year-end a four well workover program will be completed to boost production from current levels.

CANADA

Sawn Lake (Operated by Andora, in which Pan Orient has a 71.8% ownership)

Pan Orient continues to move forward with engineering and identification of long lead time items towards potential expansion to 3200 BOPD and future development at Sawn Lake. Stable crude oil prices, and specifically higher Western Canada Select reference prices, will have a significant impact on any decision regarding the timing and extent of future development.

Corporate

Pan Orient continues to maintain a strong cash balance denominated mainly in United States dollar deposits that will allow the Company to conduct key exploration and development activities and ensure financial flexibility. The Company constantly reviews its exploration and development asset portfolio in Indonesia, Thailand and Canada with the aim of maximizing corporate value and achieving the best allocation of resources.

Pan Orient is a Calgary, Alberta based oil and gas exploration and production company with operations currently located onshore Thailand, Indonesia and in Western Canada.

This news release contains forward-looking information. Forward-looking information is generally identifiable by the terminology used, such as "expect", "believe", "estimate”, "should", "anticipate" and "potential" or other similar wording. Forward-looking information in this news release includes, but is not limited to, references to: renewal, extension or termination of oil concessions and production sharing contracts; other regulatory approvals; well drilling programs and drilling plans; estimates of reserves and potentially recoverable resources, information on future production and project start-ups, and negotiation, agreement, closing and financing and other terms of farmout and other transactions; potential purchases of common shares under the normal course issuer bid; and sufficiency of financial resources. By their very nature, the forward-looking statements contained in this news release require Pan Orient and its management to make assumptions that may not materialize or that may not be accurate. The forward-looking information contained in this news release is subject to known and unknown risks and uncertainties and other factors, which could cause actual results, expectations, achievements or performance to differ materially, including without limitation: imprecision of reserves estimates and estimates of recoverable quantities of oil, changes in project schedules, operating and reservoir performance, the effects of weather and climate change, the results of exploration and development drilling and related activities, demand for oil and gas, commercial negotiations, other technical and economic factors or revisions and other factors, many of which are beyond the control of Pan Orient. Although Pan Orient believes that the expectations reflected in its forward-looking statements are reasonable, it can give no assurances that the expectations of any forward-looking statements will prove to be correct.

Neither TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.

FOR FURTHER INFORMATION, PLEASE CONTACT:
Pan Orient Energy Corp.
Jeff Chisholm, President and CEO (located in Bangkok, Thailand)
Email: jeff@panorient.ca

- or -

Bill Ostlund, Vice President Finance and CFO
Telephone: (403) 294-1770, Extension 233


Financial and Operating Summary Three Months Ended
September 30,
Nine Months Ended
September 30,
% Change
(thousands of Canadian dollars except where indicated) 2017 2016 2017 2016
FINANCIAL
Financial Statement Results – Excluding 50% Interest in Thailand Joint Venture (Note 1)
Net loss attributed to common shareholders (1,816 ) (876 ) (4,554 ) (4,688 ) -3 %
Per share – basic and diluted $ (0.03 ) $ (0.02 ) $ (0.08 ) $ (0.09 ) -8 %
Cash flow from (used in) operating activities (Note 2) 447 6,379 (1,911 ) 8,538 -122 %
Per share – basic and diluted $ 0.01 $ 0.12 $ (0.03 ) $ 0.16 -122 %
Cash flow used in investing activities (Note 2) (1,377 ) (720 ) (2,820 ) (5,799 ) -51 %
Per share – basic and diluted $ (0.03 ) $ (0.01 ) $ (0.05 ) $ (0.11 ) -53 %
Working capital 39,709 45,642 39,709 45,642 -13 %
Working capital & non-current deposits 40,416 49,945 40,416 49,945 -19 %
Long-term debt - - - - 0 %
Shares outstanding (thousands) 54,900 54,885 54,900 54,885 0 %
Capital Commitments (Note 3) 2,012 2,306 2,012 2,306 -13 %
Contingencies (Note 4)
Working Capital and Non-current Deposits
Beginning of period 45,908 51,082 49,818 79,160 -37 %
Fund flow used in operations (excluding Thailand Joint Venture) (1,630 ) (295 ) (3,983 ) (4,029 ) -1 %
Special Distribution (Note 6) - - - (21,954 ) -100 %
Issue of common shares - - 22 - 100 %
Consolidated capital expenditures (Note 7) (3,715 ) (1,011 ) (4,999 ) (3,474 ) 44 %
Disposal of petroleum and natural gas assets (Note 8) - - 133 132 5 %
Amounts advanced from Thailand Joint Venture 58 65 138 105 27 %
Settlement of decommissioning liabilities - - (457 ) - 100 %
Effect of foreign exchange (205 ) 104 (256 ) 5
End of period 40,416 49,945 40,416 49,945 -19 %
Economic Results – Including 50% Interest in Thailand Joint Venture (Note 9)
Total corporate funds from (flow used) in operations (Note 5) (762 ) 299 (1,183 ) (2,550 ) -54 %
Per share – basic and diluted $ (0.01 ) $ 0.01 $ (0.02 ) $ (0.05 ) -58 %
Total corporate funds flow used in operations by region (Note 5)
Canada (Note 10) (1,467 ) (140 ) (3,243 ) (2,679 ) 21 %
Thailand (Note 1 & 11) (2 ) (13 ) (24 ) (27 ) -11 %
Indonesia (161 ) (142 ) (716 ) (1,323 ) -46 %
Funds flow used in operations (excluding Thailand Joint Venture) (1,630 ) (295 ) (3,983 ) (4,029 ) -1 %
Share of Thailand Joint Venture (Note 9) 868 594 2,800 1,479 89 %
Total corporate funds flow from (used in) operations (762 ) 299 (1,183 ) (2,550 ) -54 %
Petroleum and natural gas properties
Capital expenditures (Note 7) 3,981 1,459 5,815 3,956 47 %
Disposition (Note 8) - - (133 ) (105 ) 27 %
Capital Expenditures (Note 7)
Canada (Note 10) 447 248 921 1,804 -49 %
Indonesia 3,268 763 4,078 1,670 144 %
Consolidated capital expenditures 3,715 1,011 4,999 3,474 44 %
Share of Thailand Joint Venture capital expenditures 266 448 816 482 69 %
Total capital expenditures 3,981 1,459 5,815 3,956 47 %
Investment in Thailand Joint Venture
Beginning of period 32,620 32,967 32,795 35,088 -7 %
Net loss from Joint Venture (366 ) (365 ) (832 ) (1,316 ) -37 %
Other comprehensive gain (loss) from Joint Venture (595 ) 779 (224 ) (324 ) -31 %
Amounts received from Joint Venture (58 ) (65 ) (138 ) (132 ) 5 %
End of period 31,601 33,316 31,601 33,316 -5 %

Three Months Ended
September 30,
Nine Months Ended
September 30,
Change
(thousands of Canadian dollars except where indicated) 2017 2016 2017 2016
Thailand Operations
Economic Results – Including 50.01% Interest in Thailand Joint Venture (Note 9)
Oil sales (bbls) 24,107 21,724 71,098 67,838 5 %
Average daily oil sales (BOPD) by Concession L53 262 236 260 248 5 %
Average oil sales price, before transportation (CDN$/bbl) $ 60.44 $ 50.68 $ 62.83 $ 44.52 41 %
Reference Price (volume weighted) and differential
Crude oil (Brent $US/bbl) $ 52.03 $ 45.88 $ 51.52 $ 41.30 25 %
Exchange Rate $US/$Cdn 1.28 1.33 1.36 1.34 2 %
Crude oil (Brent $Cdn/bbl) $ 66.65 $ 60.97 $ 70.23 $ 55.42 27 %
Sale price / Brent reference price 91 % 83 % 89 % 80 % 12 %
Funds flow from (used in) operations (Note 5)
Crude oil sales 1,457 1,101 4,467 3,020 48 %
Government royalty (74 ) (54 ) (222 ) (149 ) 49 %
Transportation expense (39 ) (33 ) (115 ) (102 ) 13 %
Operating expense (272 ) (250 ) (766 ) (768 ) 0 %
Field netback 1,072 764 3,364 2,001 68 %
General and administrative expense (Note 12) (207 ) (183 ) (599 ) (554 ) 8 %
Interest income 1 - 8 6 33 %
Foreign exchange gain - - 3 - 100 %
Current income tax - - - (1 ) -100 %
Thailand - Funds flow from operations 866 581 2,776 1,452 91 %
Funds flow from (used in) operations / barrel (CDN$/bbl) (Note 5)
Crude oil sales $ 60.44 $ 50.68 $ 62.83 $ 44.52 41 %
Government royalty (3.07 ) (2.49 ) (3.12 ) (2.20 ) 42 %
Transportation expense (1.62 ) (1.52 ) (1.62 ) (1.50 ) 8 %
Operating expense (11.28 ) (11.51 ) (10.77 ) (11.32 ) -5 %
Field netback $ 44.47 35.16 $ 47.31 $ 29.50 60 %
General and administrative expense (Note 12) (8.59 ) (8.42 ) (8.42 ) (8.17 ) 3 %
Interest Income 0.04 - 0.11 0.09 25 %
Foreign exchange gain - - 0.04 - 100 %
Current income tax - - - (0.01 ) -100 %
Thailand - Funds flow from operations $ 35.92 $ 26.74 $ 39.04 $ 21.41 82 %
Government royalty as percentage of crude oil sales 5 % 5 % 5 % 5 % 0 %
Income tax & SRB as percentage of crude oil sales - - - - 0 %
As percentage of crude oil sales
Expenses - transportation, operating, G&A and other 35 % 42 % 33 % 47 % -14 %
Government royalty, SRB and income tax 5 % 5 % 5 % 5 % 0 %
Funds flow from operations, before interest income 60 % 53 % 62 % 48 % 14 %
Financial Statement Presentation
Results – Excluding 50.01% Interest in Thailand Joint Venture (Note 1)
General and administrative expense (Note 11 & 12) (2 ) (13 ) (24 ) (27 ) -11 %
Funds flow used in consolidated operations (2 ) (13 ) (24 ) (27 ) -11 %
Fund Flow Included in Investment in Thailand Joint Venture
Net loss from Thailand Joint Venture (366 ) (365 ) (832 ) (1,316 ) -37 %
Add back non-cash items in net loss 1,234 959 3,632 2,795 30 %
Funds flow from Thailand Joint Venture 868 594 2,800 1,479 89 %
Thailand – Economic funds flow from operations (Note 9) 866 581 2,776 1,452 91 %


Three Months Ended
September 30,
Nine Months Ended
September 30,
Change
(thousands of Canadian dollars except where indicated) 2017 2016 2017 2016
Canada Operations (Note 10)
Interest income 90 51 220 127 73 %
General and administrative expenses (Note 12) (513 ) (565 ) (1,610 ) (1,666 ) -3 %
Realized and unrealized foreign exchange gain (loss) (Note 14) (1,044 ) 242 (2,001 ) (861 ) 132 %
Current income tax - 132 148 (279 ) -153 %
Canada – Funds flow used in operations (1,467 ) (140 ) (3,243 ) (2,679 ) 21 %
Indonesia Operations
General and administrative expense (Note 12) (97 ) (143 ) (672 ) (406 ) 66 %
Exploration expense (Note 13) - (4 ) (5 ) (932 ) -99 %
Realized foreign exchange gain (loss) (64 ) 5 (39 ) 15 -360 %
Indonesia – Funds flow used in operations (161 ) (142 ) (716 ) (1,323 ) -46 %
Wells drilled
Gross 2 - 2 -
Net 1.0 - 1.0 -

(1) Pan Orient holds a 50.01% equity interest in Pan Orient Energy (Siam) Ltd. as a joint arrangement where the Company shares joint control with the 49.99% equity interest holder. The resulting joint arrangement is classified as a Joint Venture under IFRS 11 and is accounted for using the equity method of accounting where Pan Orient’s 50.01% equity interest in the assets, liabilities, working capital, operations and capital expenditures of Pan Orient Energy (Siam) Ltd. are recorded in Investment in Thailand Joint Venture.
(2) As set out in the Consolidated Statements of Cash Flows in the unaudited Interim Condensed Consolidated Financial Statements of Pan Orient Energy Corp.
(3) Refer to Commitments in Note 12 of the September 30, 2017 Notes to the unaudited Interim Condensed Consolidated Financial Statements and Note 11 of the September 30, 2016 Notes to the unaudited Interim Condensed Consolidated Financial Statements.
(4) Refer to Contingencies in Note 13 of the September 30, 2017 Notes to the unaudited Interim Condensed Consolidated Financial Statements and Note 12 of the September 30, 2016 Notes to the unaudited Interim Condensed Consolidated Financial Statements.
(5) Total corporate funds flow from operations is cash flow from operating activities prior to changes in non-cash working capital, decommissioning expenditures and unrealized foreign exchange gain or loss plus the corresponding amount from the Thailand operations which is recorded in Joint Venture for financial statement purposes. This measure is used by management to analyze operating performance and leverage. Funds flow as presented does not have any standardized meaning prescribed by IFRS and therefore it may not be comparable with the calculation of similar measures of other entities. Funds flow is not intended to represent operating cash flow or operating profits for the period nor should it be viewed as an alternative to cash flow from operating activities, net earnings or other measures of financial performance calculated in accordance with IFRS.
(6) On February 16, 2016, the Company paid a return of capital special distribution of $0.40 per share to common shareholders.
(7) Cost of capital expenditures, excluding decommissioning provision, the impact of changes in foreign exchange rates and capitalized stock-based compensation expense.
(8) In 2017, the Company sold some equipment inventory from its Indonesian operations to its Thailand joint venture. In 2016, the joint venture partners in Andora’s Sawn Lake SAGD demonstration project purchased the SAGD reservoir data.
(9) For the purpose of providing more meaningful economic results from operations for Thailand, and for comparison to previous periods, the amounts presented include 50.01% of results of the Thailand Joint Venture.
(10) The Sawn Lake project in Alberta has not yet proven that it is commercially viable and all related costs and revenues are being capitalized as exploration and evaluation assets until commercial viability is achieved.
(11) The nominal amount of G&A shown in the three and nine months ended 2016 and 2017 for Thailand operations related to G&A of the holding company of Pan Orient Energy (Siam) Ltd.
(12) General & administrative expenses, excluding non-cash accretion on decommissioning provision.
(13) Exploration expense relates to exploration costs associated with the Citarum and Batu Gajah PSCs in Indonesia.
(14) Realized and unrealized foreign exchange gain or loss mainly related to the U.S. dollars denominated cash balances held in Canada.
(15) Tables may not add due to rounding.