RE: There She Blows - Finally we breach 8p2 Mar 2021 11:09
Bloody hell this site does my head in sometimes. Tony, I posted a very lengthy response to you last night. Summary as follows:
SP increase will be driven on the expectation of news i.e. the expectation that a divi will be confirmed and paid soon, exploration and production increases in Canada, f/o completion. Based on expected delivery of above newsflow and current financials this is why we'll move up to 'fairer value' and sit in the 9-10p range over the next week or so. Also, I (and you) have said many times on current oil and gas prices we are very under-value, so every day we sit at these prices the market builds more confidence in fcf and divi payment.
RNS v Mirabaud (November update). Fact is we simply don't have enough information to truly compare the operational update numbers with what Mirabaud have supplied, which I imagine you already know. I have no idea what the bod are using for 'mid-February strip pricing' in order to forecast USD$27.6m net operating income. I also don't have access to our average margins across our oil, gas and ngl assets.
What I can say at a top-line level is the USD$27.5m projection looks a little light. If we use mid-February strip pricing range for Brent, which appears to be our benchmark, it ranges form $61-66 (09.02 - 24.02), and for AECO we have $2.80-3.20 (09.02-24.02). Other than the massive difference in prices for the 2 weeks through mid-February, I'd have expected our oil revenue to be higher given Mirabaud were working from $45 Brent (-10%) and i3e's projected actual net operating income would be working off circa $63 (-10%). If one was to use the same margins as applied by Mirabaud then we should be making at least another USD$10m revenue from the 2021 Mirabaud baseline. If i3e are using $3.00 for AECO, and the margins are roughly similar, these numbers should at least align. But again, this relies on a lot of assumptions on information we simply don't know.
Bottom line is USD$27.5m looks light. How light depends on the margin we get for our oil production, but if we take a general Mirabaud rule of thumb of net operating income being 40% of revenue, then we should be around USD$4m higher from oil alone. Given NGL appears to be worked from Brent in Mirabaud's analysis there's probably another USD$2m. Mirabaud estimated USD$26.8 net operating income so the difference is USD$0.8m versus bod forecast, rather than circa USD6m, so I'm thinking circa USD$5m light. But again, impossible to say until we know strip pricing being used and average margins. Hope this helps to outline why I said 'we look a little light'. But, one needs to keep in mind that if we increase production by even near 5,000boepd from our Canadian assets, we will be throwing off more cash especially if poo and gas stays around the $60 Brent and $3 AECO range. We already have an extra 500boepd, and I'd hope we can at least add 3,000 boepd by end of year. HTH GLA