RE: VCP revisited13 Mar 2019 23:39
Maths of the VCP
Cockeye
Cy is indeed an abbreviation of company.
Straycat
Agree with you that the VCP is a golden handcuffs. And your question is « What is the real plan? ».
Barzani’s plan was the independence of Kurdistan which could only become a reality with a 100 years field. For that he needed directors who would do as instructed and this is only be possible if the Kurds are controlling the cy thru hidden accounts. Otherwise, hostile hedge funds would try to blackmail them.
Past history of GKP, lack of information on reserves, presentations prior to 2016 withdrawn from their website, judicial uncertainty about the contracts, uncertainties about the payments, Isis fighting nearby when the Iraqis weren’t fighting the Kurds, stock not included in any index and a very small market cap explains why no studies have been made. There are to many factors that the analyst can’t put in a spreadsheet and there is no sane II constrained by all these crazy Mifid rules that has an interested in this type of dirty investment when the UN and all the politicians claim that the future is green energy and when the markets were roaring higher.
At least, this VCP gives some clarity as to when the cy might be sold: when the managers have their 20 mio $ options.
All this bonus scheme has been built to take advantage of a well known fact that stocks reacts to surprise announcements which triggers stock moves within a certain timeframe irrespective of market conditions.
The interest of the management is now to get as many options as possible. Their problem is: where must the price of the stock be on the 27/3 and on 28/4 in order to be granted as many options as possible.
To know this, we must know the value of those granted, because the value of the pot is capped at 20 mio $.
For 2018, it is easy: 2x 1,681,839 options were granted at $2,346 with a value of $7,891,188.
For 2016, it is more complicated. 90% of the pot (920000 options) was awarded to the directors, but that number was reduced after Zaharia’s departure.
The first question is: was the pot 920000 or 920000/0.9 as 10% wasn’t granted? I’ll go for the first.
If the pot is 920000$, then 8% of the over performance above the benchmark (300 mio $ for 2016) is equal to 11.5 mio $ (=0.92 mio/0.08). As the hurdle was 324 mio$, the market cap was 335.5 mio $ and the value of the grant 1.47x920000= 1,352,400$. This number has to be reduced by the 266,667 options left by Zahawi valued at 392,000$.
So the total value of the grants belonging to the two directors is 8,851,588$ leaving 11,148,412$ in the pot. If 8% of the stocks over performance is equal to this amount, they have their full bonus because the market cap is above the threshold.
They only need to achieve an over performance of 140 mio$ during 30 days to get their 11.2 mio options: 140 mio x 8% = 11.2 mio. The lower the price, the more difficult it will be.
If we have the current market cap of 750 mio $ on the 27th