post by dbar0n on advfn27 Jan 2014 19:58
"Updated Valuations...
Reserves
Licence 61, 2P reserves 116 million barrels.
Licence 67, 2P reserves 14 million barrels.
Debt,
Arawak $ 15 million
Macquaire $ 11 million.
Other $ 11 million.
Total $ 37 million.
@ $ 1.50 per barrel
116 million barrels / 2 = 58 million barrels @ $ 1.5 = $ 87 million - $ 37 million debt = $ 50 million cash.
So $ 50 million + 72 million barrels reserves @ $ 1.5 = $ 158 million ( £ 95.2 million ) / 645 million shares = 14.75p per share.
@ $ 2.00 per barrel
116 million barrels / 2 = 58 million barrels @ $ 2 = $ 116 million - $ 37 million debt = $ 79 million cash.
So $ 79 million + 72 million barrels reserves @ $ 2 = $ 223 million ( £ 134.5 million ) / 645 million shares = 20.8p per share.
These valuations are for cash and reserves and do not take into account future earnings."