Rohstoff-Welt.de - Die ganze Welt der Rohstoffe

Pan Orient Energy Corp.: 2013 Third Quarter Financial & Operating Results

14.11.2013  |  Marketwired

CALGARY, Nov 14, 2013 - Pan Orient Energy Corp. ("Pan Orient") (TSX VENTURE:POE) is providing its 2013 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 net to Pan Orient.

The Corporation is today filing its unaudited consolidated financial statements as at and for the nine months ended September 30, 2013 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 Corporation's website, www.panorient.ca.

2013 THIRD QUARTER OPERATING RESULTS

OUTLOOK

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: well drilling programs and drilling plans, estimates of reserves and potentially recoverable resources, and information on future production and project start-ups. 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 reserve 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.

Financial and Operating Summary Three Months Ended
September 30,
Nine Months Ended
September 30,
Change
(thousands of Canadian dollars except where indicated) 2013 2012 2013 2012
FINANCIAL
Oil revenue, before royalties and transportation expense 7,379 7,808 23,316 45,964 -49 %
Funds flow from operations (Note 1) 4,797 3,348 16,998 28,982 -41 %
Per share - basic and diluted $ 0.08 $ 0.06 $ 0.30 $ 0.51 -41 %
Funds flow from operations by region (Note 1)
Canada (48 ) (2,021 ) (236 ) (3,010 ) -92 %
Thailand 5,445 5,653 17,937 32,397 -45 %
Indonesia (600 ) (284 ) (703 ) (405 ) 74 %
Total 4,797 3,348 16,998 28,982 -41 %
Funds flow - Thailand disposition net proceeds (Note 2) - 553 - 158,505 -100 %
Net income (loss) attributed to common shareholders (3,109 ) (1,626 ) (100,445 ) 85,783 -217 %
Per share - basic and diluted $ (0.05 ) $ (0.03 ) $ (1.77 ) $ 1.51 -217 %
Working capital 38,667 130,470 38,667 130,470 -70 %
Working capital & non-current deposits 40,879 134,061 40,879 134,061 -70 %
Long-term debt - - - - 0 %
Capital expenditures (Note 3) 17,649 12,021 90,136 57,472 57 %
Shares outstanding (thousands) 56,760 56,720 56,760 56,720 0 %
Funds Flow from Operations per Barrel (Note 1)
Canada operations $ (0.64 ) $ (26.07 ) $ (1.01 ) $ (7.02 ) -86 %
Thailand operations 73.13 72.96 76.30 75.59 1 %
Indonesia operations (8.06 ) (3.67 ) (2.99 ) (0.94 ) 218 %
$ 64.43 $ 43.22 $ 72.30 $ 67.63 7 %
Capital Expenditures (Note 3)
Canada (1,065 ) 85 3,427 259 1267 %
Thailand 5,506 3,961 38,444 30,730 25 %
Indonesia 13,208 7,975 48,265 26,483 82 %
Total 17,649 12,021 90,136 57,472 57 %
Working Capital and Non-current Deposits
Beginning of period 54,345 184,536 116,376 51,632 125 %
Funds flow from operations (Note 1) 4,797 3,348 16,998 28,982 -41 %
Thailand disposition net proceeds (Note 2) - 553 - 158,505 -100 %
Thailand disposition - sale of working capital (Note 2) - - - (4,591 ) -100 %
Special dividend - (42,540 ) - (42,540 ) -100 %
Recovery of 2012 taxes paid on Thailand disposition - - 1,785 - 100 %
Capital expenditures (Note 3) (17,649 ) (12,021 ) (90,136 ) (57,472 ) 57 %
Accrued relinquishment costs 45 - (2,733 ) - 100 %
Foreign exchange impact on working capital (659 ) 185 (1,541 ) (455 ) 239 %
Net proceeds on share transactions - - 130 - 100 %
End of period 40,879 134,061 40,879 134,061 -70 %
Canada Operations (excluding 2012 Thailand disposition)
Interest income and realized foreign exchange loss 13 (1,404 ) 514 (1,076 )
General and administrative expense (Note 4) (161 ) (617 ) (1,002 ) (1,934 ) -48 %
Current income tax recovery 100 - 252 - 100 %
Funds flow from operations (Note 1) (48 ) (2,021 ) (236 ) (3,010 ) -92 %
Funds flow from operations per barrel
Interest income and realized foreign exchange loss $ 0.16 $ (18.11 ) $ 2.18 $ (2.51 )
General and administrative expense (Note 4) (2.16 ) (7.96 ) (4.26 ) (4.51 ) -6 %
Current income tax recovery 1.34 - 1.07 - 100 %
$ (0.64 ) $ (26.07 ) $ (1.01 ) $ (7.02 ) -86 %
Indonesia Operations
General and administrative expense (Note 4) (695 ) (284 ) (817 ) (405 ) 102 %
Realized foreign exchange gain 95 - 114 - 100 %
Indonesia - Funds flow from operations (600 ) (284 ) (703 ) (405 ) 74 %
Wells drilled
Gross - - 3 1 200 %
Net - - 3.0 0.8 275 %
Three Months Ended
September 30,
Nine Months Ended
September 30,
(thousands of Canadian dollars except where indicated) 2013 2012 2013 2012 Change
THAILAND OPERATIONS (Note 2)
Oil sales (bbls) 74,458 77,477 235,073 428,635 -45 %
Average daily oil sales (BOPD) by Concession
L53 809 842 861 906 -5 %
L44, L33, SW1 (interests sold June 15, 2012) - - - 658 -100 %
Total 809 842 861 1,564 -45 %
Average oil sales price, before transportation (CDN$/bbl) $ 99.34 $ 100.78 $ 99.19 $ 107.23 -8 %
Reference Price (volume weighted) and differential
Crude oil (Brent $US/bbl) $ 110.31 $ 108.76 $ 108.04 $ 114.95 -6 %
Exchange Rate $US/$Cdn 1.02 1.02 1.03 1.01 2 %
Crude oil (Brent $Cdn/bbl) $ 112.09 $ 110.51 $ 111.38 $ 116.61 -4 %
Sale price / Brent reference price 89 % 91 % 89 % 92 % -3 %
Funds flow from operations (Note 1)
Crude oil sales 7,397 7,808 23,316 45,964 -49 %
Government royalty (368 ) (390 ) (1,152 ) (2,282 ) -50 %
Other royalty - - - (49 ) -100 %
Transportation expense (119 ) (103 ) (371 ) (796 ) -53 %
Operating expense (1,084 ) (1,357 ) (2,747 ) (5,244 ) -48 %
Field netback 5,826 5,958 19,046 37,593 -49 %
General and administrative expense (Note 4) (382 ) (307 ) (1,134 ) (1,831 ) -38 %
Interest income 2 4 27 43 -37 %
Current income tax (1 ) (2 ) (2 ) (3,408 ) -100 %
Thailand - Funds flow from operations (Note 1) 5,445 5,653 17,937 32,397 -45 %
Funds flow from operations / barrel (CDN$/bbl) (Note 1)
Crude oil sales $ 99.34 $ 100.78 $ 99.19 $ 107.23 -8 %
Government royalty (4.94 ) (5.04 ) (4.90 ) (5.32 ) -8 %
Other royalty - - - (0.11 ) -100 %
Transportation expense (1.60 ) (1.33 ) (1.58 ) (1.86 ) -15 %
Operating expense (14.56 ) (17.51 ) (11.69 ) (12.23 ) -4 %
Field netback 78.25 76.90 81.02 87.71 -8 %
General and administrative expense (Note 4) (5.13 ) (3.96 ) (4.82 ) (4.27 ) 13 %
Interest Income 0.03 0.05 0.11 0.10 15 %
Current income tax (0.01 ) (0.03 ) (0.01 ) (7.95 ) -100 %
Thailand - Funds flow from operations (Note 1) $ 73.13 $ 72.96 $ 76.30 $ 75.59 1 %
Government royalty as percentage of crude oil sales 5 % 5 % 5 % 5 % 0 %
SRB as percentage of crude oil sales 0 % 0 % 0 % 0 % 0 %
Income tax as percentage of crude oil sales 0 % 0 % 0 % 7 % -100 %
As percentage of crude oil sales
Expenses - transportation, operating and G&A 21 % 23 % 18 % 17 % 6 %
Government royalty and income tax 5 % 5 % 5 % 12 % -60 %
Funds flow from operations, before interest income and realized foreign exchange gain 74 % 72 % 77 % 70 % 9 %
Wells drilled
Gross 1 - 13 7 86 %
Net 1.0 - 13.0 5.0 160 %
(1) Funds flow from operations ("funds flow" before changes in non-cash working capital and reclamation costs) 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.
(2) Thailand Concessions SW1, L44 and L33 were sold on June 15, 2012. Proceeds of $185.3 million less transaction costs of $11.2 million and estimated tax of $15.6 million results in proceeds net of expenses of $158.5 million. After deducting $80.6 million related to the carrying value of petroleum and equipment, exploration and evaluation costs, and working capital sold (including the elimination of the associated deferred tax liabilities, employee pension liabilities, and decommissioning provision). The net after tax gain on sale is $77.9 million. The 2012 financial statements and operating results include revenue, expenses and capital expenditures associated with these properties to June 14, 2012.
(3) Cost of capital expenditures, excluding any decommissioning provision and excluding the impact of changes in foreign exchange rates.
(4) General & administrative expenses, excluding non-cash accretion and gain on settlement of decommissioning provision.

To view accompanying map and table, visit the following link: http://media3.marketwire.com/docs/POE_111413_Map_Well_Table.pdf



Contact

Pan Orient Energy Corp.
Jeff Chisholm
President and CEO (located in Bangkok, Thailand)
jeff@panorient.ca
Pan Orient Energy Corp.
Bill Ostlund
Vice President Finance and CFO
(403) 294-1770
www.panorient.ca