Rohstoff-Welt.de - Die ganze Welt der Rohstoffe

Pan Orient Energy Corp.: 2014 Second Quarter Financial & Operating Results

21.08.2014  |  Marketwired

CALGARY, ALBERTA--(Marketwired - Aug 21, 2014) - Pan Orient Energy Corp. ("Pan Orient") (TSX VENTURE:POE) is providing its 2014 second 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 six months ended June 30, 2014 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.

Highlights

2014 SECOND 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, information on future production and project start-ups and the status and likelihood of farmout negotiations and agreements. 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
June 30,
Six Months Ended
June 30,
(thousands of Canadian dollars except where indicated) 2014 2013 2014 2013 Change
FINANCIAL
Oil revenue, before royalties and transportation expense 7,285 8,475 14,035 15,919 -12 %
Funds flow from operations (Note 1) 4,600 6,537 8,967 12,201 -27 %
Per share - basic and diluted $ 0.08 $ 0.11 $ 0.16 $ 0.21 -25 %
Funds flow from (used in) operations by region (Note 1)
Canada (609 ) (65 ) (509 ) (188 ) 171 %
Thailand 5,423 6,632 10,404 12,492 -17 %
Indonesia (214 ) (30 ) (928 ) (103 ) 801 %
Total 4,600 6,537 8,967 12,201 -27 %
Net loss attributed to common shareholders (147 ) (97,677 ) (332 ) (97,336 ) -100 %
Per share - basic and diluted $ (0.01 ) $ (1.73 ) $ (0.01 ) $ (1.72 ) -100 %
Working capital 41,291 52,091 41,291 52,091 -21 %
Working capital & non-current deposits 43,789 54,345 43,789 54,345 -19 %
Long-term debt - - - - 0 %
Petroleum and natural gas properties
Capital expenditures (Note 2) 4,182 37,978 15,192 72,487 -79 %
Dispositions (Note 3) - - (2,698 ) - 100 %
Shares outstanding (thousands) 56,760 56,760 56,760 56,760 0 %
Funds Flow from (used in) Operations per Barrel (Note 1)
Canada operations $ (8.70 ) $ (0.75 ) $ (3.79 ) $ (1.17 ) 224 %
Thailand operations 77.45 76.27 77.56 77.78 0 %
Indonesia operations (3.05 ) (0.35 ) (6.92 ) (0.64 ) 980 %
$ 65.70 $ 75.17 $ 66.85 $ 75.97 -12 %
Capital Expenditures (Note 2)
Canada 2,576 2,268 6,722 4,492 50 %
Thailand 879 19,145 3,433 32,938 -90 %
Indonesia 727 16,565 5,037 35,057 -86 %
Total 4,182 37,978 15,192 72,487 -79 %
Working Capital and Non-current Deposits
Beginning of period 44,040 87,442 47,889 116,376 -59 %
Funds flow from operations (Note 1) 4,600 6,537 8,967 12,201 -27 %
Proceeds from 2012 sale of Thailand interests 174 - 174 - 100 %
Capital expenditures (Note 2) (4,182 ) (37,978 ) (15,192 ) (72,487 ) -79 %
Disposal of petroleum and natural gas assets (Note 3) - - 2,698 - 100 %
Settlement of decommissioning liabilities (98 ) - (98 ) - 100 %
Recovery of 2012 taxes - 1,785 - 1,785 -100 %
Accrued relinquishment costs - (2,778 ) - (2,778 ) -100 %
Foreign exchange impact on working capital (745 ) (663 ) (649 ) (882 ) -26 %
Net proceeds on share transactions - - - 130 -100 %
End of period 43,789 54,345 43,789 54,345 -19 %
Canada Operations
Interest income 61 190 149 495 -70 %
General and administrative expense (Note 4) (679 ) (411 ) (1,226 ) (841 ) 46 %
Current income tax recovery - 70 - 152 -100 %
Realized foreign exchange gain 9 86 568 6
Funds flow used in operations (Note 1) (609 ) (65 ) (509 ) (188 ) 171 %
Funds flow used in operations per barrel
Interest income $ 0.87 $ 2.19 $ 1.11 $ 3.08 -64 %
General and administrative expense (Note 4) (9.70 ) (4.74 ) (9.14 ) (5.24 ) 74 %
Current income tax recovery - 0.81 - 0.95 -100 %
Realized foreign exchange gain 0.13 0.99 4.24 0.04
Canada - Funds flow used in operations $ (8.70 ) $ (0.75 ) $ (3.79 ) $ (1.17 ) 224 %
Three Months Ended
June 30,
Six Months Ended
June 30,
(thousands of Canadian dollars except where indicated) 2014 2013 2014 2013 Change
Thailand Operations
Oil sales (bbls) 70,016 86,949 134,133 160,615 -16 %
Average daily oil sales (BOPD) by Concession L53 769 955 741 887 -16 %
Average oil sales price, before transportation (CDN$/bbl) $ 104.05 $ 97.47 $ 104.63 $ 99.11 6 %
Reference Price (volume weighted) and differential
Crude oil (Brent $US/bbl) $ 109.79 $ 102.59 $ 108.96 $ 112.17 -3 %
Exchange Rate $US/$Cdn 1.10 1.01 1.11 1.02 9 %
Crude oil (Brent $Cdn/bbl) $ 120.92 $ 103.13 $ 120.93 $ 114.23 6 %
Sale price / Brent reference price 86 % 95 % 87 % 87 % -1 %
Funds flow from operations (Note 1)
Crude oil sales 7,285 8,475 14,035 15,919 -12 %
Government royalty (364 ) (425 ) (693 ) (784 ) -12 %
Transportation expense (116 ) (141 ) (220 ) (252 ) -13 %
Operating expense (884 ) (911 ) (1,922 ) (1,663 ) 16 %
Field netback 5,921 6,998 11,200 13,220 -15 %
General and administrative expense (Note 4) (510 ) (388 ) (809 ) (752 ) 8 %
Interest income 12 22 14 25 -44 %
Current income tax - - (1 ) (1 ) 0 %
Funds flow from operations 5,423 6,632 10,404 12,492 -17 %
Funds flow from operations / barrel (CDN$/bbl) (Note 1)
Crude oil sales $ 104.05 $ 97.47 $ 104.63 $ 99.11 6 %
Government royalty (5.20 ) (4.89 ) (5.17 ) (4.88 ) 6 %
Transportation expense (1.66 ) (1.62 ) (1.64 ) (1.57 ) 4 %
Operating expense (12.63 ) (10.48 ) (14.33 ) (10.35 ) 38 %
Field netback 84.56 80.48 83.49 82.31 1 %
General and administrative expense (Note 4) (7.28 ) (4.46 ) (6.02 ) (4.68 ) 29 %
Interest Income 0.17 0.25 0.10 0.16 -38 %
Current income tax - - (0.01 ) (0.01 ) 0 %
Thailand - Funds flow from operations $ 77.45 $ 76.27 $ 77.56 $ 77.78 0 %
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 % 0 % 0 %
As percentage of crude oil sales
Expenses - transportation, operating, G&A and other 21 % 17 % 21 % 17 % 26 %
Government royalty, SRB and income tax 5 % 5 % 5 % 5 % 0 %
Funds flow from operations, before interest income 74 % 78 % 74 % 78 % -5 %
Wells drilled
Gross - 6 1 12 -92 %
Net - 6.0 1.0 12.0 -92 %
Indonesia Operations
General and administrative expense (Note 4) (255 ) (47 ) (552 ) (122 ) 352 %
Exploration expense (Note 5) 15 - (294 ) - 100 %
Realized foreign exchange gain (loss) 26 17 (82 ) 19 -532 %
Indonesia - Funds flow used in operations (214 ) (30 ) (928 ) (103 ) 801 %
Wells drilled
Gross - 1 - 3 -100 %
Net - 1.0 - 3.0 -100 %
(1) Funds flow from operations (cash flow from operating activities prior to changes in non-cash working capital, reclamation costs and excluding the recovery of prior year income taxes) 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) Cost of capital expenditures, excluding decommissioning provision and the impact of changes in foreign exchange rates.
(3) Joint venture partners in Andora's Sawn Lake SAGD demonstration project repurchased the 3% gross overriding royalty on a portion of the non-owned working interests in 36.5 sections for $2.7 million.
(4) General & administrative expenses, excluding non-cash accretion on decommissioning provision and stock-based payments.
(5) Exploration expense relates to exploration costs associated with the Citarum and South CPP PSCs that are no longer being capitalized.
(6) Tables may not add due to rounding.


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