Rohstoff-Welt.de - Die ganze Welt der Rohstoffe

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

01.12.2014  |  Marketwired

CALGARY, ALBERTA--(Marketwired - Dec 1, 2014) - Pan Orient Energy Corp. ("Pan Orient") (TSX VENTURE:POE) is providing its 2014 third quarter consolidated financial and operating results. Please note that all amounts are in Canadian dollars unless otherwise stated, converted using foreign exchange rates at September 30, 2014 where applicable, 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, 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 THIRD QUARTER OPERATING RESULTS

OUTLOOK

An updated corporate presentation is available today on the company's website at www.panorient.ca.

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 transactions, 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
September 30,
Nine Months Ended
September 30,
(thousands of Canadian dollars except where indicated) 2014 2013 2014 2013 Change
FINANCIAL
Oil revenue, before royalties and transportation expense 5,840 7,397 19,875 23,316 -15 %
Funds flow from operations (Note 1) 3,721 4,797 12,688 16,998 -25 %
Per share - basic and diluted $ 0.06 $ 0.08 $ 0.22 $ 0.30 -25 %
Funds flow from (used in) operations by region (Note 1)
Canada (Note 6) (173 ) (48 ) (682 ) (236 ) 189 %
Thailand 4,311 5,445 14,715 17,937 -18 %
Indonesia (417 ) (600 ) (1,345 ) (703 ) 91 %
Total 3,721 4,797 12,688 16,998 -25 %
Net loss attributed to common shareholders (363 ) (3,109 ) (695 ) (100,445 ) -99 %
Per share - basic and diluted $ (0.00 ) $ (0.05 ) $ (0.01 ) $ (1.77 ) -99 %
Working capital 43,633 38,667 43,633 38,667 13 %
Working capital & non-current deposits 44,573 40,879 44,573 40,879 9 %
Long-term debt - - - - 0 %
Petroleum and natural gas properties
Capital expenditures (Note 2) 3,163 17,649 18,355 90,136 -80 %
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 $ (2.97 ) $ (0.64 ) $ (3.55 ) $ (1.01 ) 251 %
Thailand operations 74.07 73.13 76.50 76.30 0 %
Indonesia operations (7.16 ) (8.06 ) (6.99 ) (2.99 ) 134 %
$ 63.94 $ 64.43 $ 65.96 $ 72.30 -9 %
Capital Expenditures (Note 2)
Canada (Note 6) 1,877 (1,065 ) 8,599 3,427 151 %
Thailand 483 5,506 3,916 38,444 -90 %
Indonesia 803 13,208 5,840 48,265 -88 %
Total 3,163 17,649 18,355 90,136 -80 %
Working Capital and Non-current Deposits
Beginning of period 43,789 54,345 47,889 116,376 -59 %
Funds flow from operations (Note 1) 3,721 4,797 12,688 16,998 -25 %
Proceeds from 2012 sale of Thailand interests - - 174 - 100 %
Capital expenditures (Note 2) (3,163 ) (17,649 ) (18,355 ) (90,136 ) -80 %
Disposal of petroleum and natural gas assets (Note 3) - - 2,698 - 100 %
Settlement of decommissioning liabilities (127 ) - (225 ) - 100 %
Recovery of 2012 taxes - - - 1,785 -100 %
Accrued relinquishment costs - 45 - (2,733 ) -100 %
Foreign exchange impact on working capital 353 (659 ) (296 ) (1,541 ) -81 %
Net proceeds on share transactions - - - 130 -100 %
End of period 44,573 40,879 44,573 40,879 9 %
Canada Operations (Note 6)
Interest income 57 157 206 652 -68 %
General and administrative expense (Note 4) (309 ) (161 ) (1,535 ) (1,002 ) 53 %
Current income tax recovery - 100 - 252 -100 %
Realized foreign exchange gain 79 (144 ) 647 (138 ) -569 %
Funds flow used in operations (Note 1) (173 ) (48 ) (682 ) (236 ) 189 %
Funds flow used in operations per barrel
Interest income $ 0.98 $ 2.11 $ 1.07 $ 2.77 -61 %
General and administrative expense
(Note 4)
(5.31 ) (2.16 ) (7.98 ) (4.26 ) 87 %
Current income tax recovery - 1.34 - 1.07 -100 %
Realized foreign exchange gain 1.36 (1.93 ) 3.36 (0.59 ) -669 %
Canada - Funds flow used in operations $ (2.97 ) $ (0.64 ) $ (3.55 ) $ (1.01 ) 251 %
Three Months Ended
September 30,
Nine Months Ended
September 30,
(thousands of Canadian dollars except where indicated) 2014 2013 2014 2013 Change
Thailand Operations
Oil sales (bbls) 58,202 74,458 192,335 235,073 -18 %
Average daily oil sales (BOPD) by Concession L53 633 809 705 861 -18 %
Average oil sales price, before transportation (CDN$/bbl) $ 100.34 $ 99.34 $ 103.34 $ 99.19 4 %
Reference Price (volume weighted) and differential
Crude oil (Brent $US/bbl) $ 101.92 $ 110.31 $ 106.83 $ 108.04 -1 %
Exchange Rate $US/$Cdn 1.10 1.02 1.11 1.03 8 %
Crude oil (Brent $Cdn/bbl) $ 112.56 $ 112.09 $ 118.39 $ 111.38 6 %
Sale price / Brent reference price 89 % 89 % 87 % 89 % -2 %
Funds flow from operations (Note 1)
Crude oil sales 5,840 7,397 19,875 23,316 -15 %
Government royalty (286 ) (368 ) (979 ) (1,152 ) -15 %
Transportation expense (95 ) (119 ) (315 ) (371 ) -15 %
Operating expense (766 ) (1,084 ) (2,688 ) (2,747 ) -2 %
Field netback 4,693 5,826 15,893 19,046 -17 %
General and administrative expense (Note 4) (384 ) (382 ) (1,193 ) (1,134 ) 5 %
Interest income 2 2 16 27 -41 %
Current income tax - (1 ) (1 ) (2 ) -50 %
Funds flow from operations 4,311 5,445 14,715 17,937 -18 %
Funds flow from operations / barrel (CDN$/bbl) (Note 1)
Crude oil sales $ 100.34 $ 99.34 $ 103.34 $ 99.19 4 %
Government royalty (4.91 ) (4.94 ) (5.09 ) (4.90 ) 4 %
Transportation expense (1.63 ) (1.60 ) (1.64 ) (1.58 ) 4 %
Operating expense (13.16 ) (14.56 ) (13.98 ) (11.69 ) 20 %
Field netback 80.64 78.24 82.63 81.02 2 %
General and administrative expense
(Note 4)
(6.60 ) (5.13 ) (6.20 ) (4.82 ) 29 %
Interest Income 0.03 0.03 0.08 0.11 -27 %
Current income tax - (0.01 ) (0.01 ) (0.01 ) 0 %
Thailand - Funds flow from operations $ 74.07 $ 73.13 $ 76.50 $ 76.30 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 % 21 % 21 % 18 % 16 %
Government royalty and income tax 5 % 5 % 5 % 5 % 0 %
Funds flow from operations, before interest income 74 % 74 % 74 % 77 % -4 %
Wells drilled
Gross - 1 1 13 -92 %
Net - 1.0 1.0 13.0 -92 %
Indonesia Operations
General and administrative expense (Note 4) (380 ) (695 ) (932 ) (817 ) 14 %
Exploration expense (Note 5) (21 ) - (315 ) - 100 %
Realized foreign exchange gain (loss) (16 ) 95 (98 ) 114 -186 %
Indonesia - Funds flow used in operations (417 ) (600 ) (1,345 ) (703 ) 91 %
Wells drilled
Gross - - - 3 -100 %
Net - - - 3.0 -100 %
(1) Funds flow from operations (cash flow from operating activities prior to changes in non-cash working capital, decommissioning expenditures 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.
(6) The Sawn Lake demonstration 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.
(7) 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
www.panorient.ca