The next focusIR Investor Webinar takes places on 14th May with guest speakers from WS Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.
26/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.3200 ***AVERAGE 41.24***
26/11/2023 System Entry Energy, Saltfleetby, D+1 2,055,556.0000
26/11/2023 System Entry Volume, Saltfleetby, D+1 0.1793 *** 6.3319 mmscf/d ***
Daily Output (Therms) = 70,138
Month To Date (Therms) = 1,988,905
Daily Output (Mmscf/d) = 6.3319
Month To Date (Mmscf/d) = 179.8248
Average Per Day (Therms) From 06.07.2023= 85,632
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,294,890
Average Monthly Price Per Therm = £1.1750
F/C Hedge 1 = £698,250
F/C Market Revenue = £934,034
F/C Net Monthly Saltfleetby Gas Rev = £1,632,284
F/C Net Rev Less Disbursements = £1,607,800
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,294,890 £1,632,284 Forecast
Dec-23 2,646,179 £2,111,683 Forecast
Q4 2023 7,689,360 £5,878,184 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,294,890 £1,632,284 Forecast
Dec-23 2,646,179 £2,111,683 Forecast
H2 2023 15,636,352 £10,263,981 Forecast
12 Month Share Price Forecast: 7.74mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 85,361
Debt Outstanding KPI* = £887,316
12 Mth Rev-Debt = £22,490,752
F/Cast Share Price (p) = 1.96
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.35
May-24 1.40
Jun-24 1.46
Jul-24 1.56
Aug-24 1.66
Sep-24 1.77
Oct-24 1.85
Nov-24 1.96
Regards,
23/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.2000
23/11/2023 System Entry Energy, Saltfleetby, D+1 2,082,222.0000 *** 6.4167 MMSCF/D ***
23/11/2023 System Entry Volume, Saltfleetby, D+1 0.1817 *** 71,048.36 THERMS ***
24/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.2800
24/11/2023 System Entry Energy, Saltfleetby, D+1 2,104,444.0000 *** 6.4979 MMSCF/D ***
24/11/2023 System Entry Volume, Saltfleetby, D+1 0.1840 *** 71,806.61 THERMS ***
25/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.3100
25/11/2023 System Entry Energy, Saltfleetby, D+1 2,113,333.0000 *** 6.5085 MMSCF/D ***
25/11/2023 System Entry Volume, Saltfleetby, D+1 0.1843 *** 72,109.92 THERMS ***
Regards,
22/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.3100 ***AVERAGE 41.24***
22/11/2023 System Entry Energy, Saltfleetby, D+1 2,191,111.0000
22/11/2023 System Entry Volume, Saltfleetby, D+1 0.1915 *** 6.7628 MMSCF/D***
Daily Output (Therms) = 74,764
Month To Date (Therms) = 1,703,802
Daily Output (Mmscf/d) = 6.7628
Month To Date (Mmscf/d) = 154.0698
Average Per Day (Therms) From 06.07.2023= 86,042
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,323,366
Average Monthly Price Per Therm = £1.1757
F/C Hedge 1 = £698,250
F/C Market Revenue = £968,056
F/C Net Monthly Saltfleetby Gas Rev = £1,666,306
F/C Net Rev Less Disbursements = £1,641,312
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,323,366 £1,666,306 Forecast
Dec-23 2,655,090 £2,122,822 Forecast
Q4 2023 7,726,746 £5,923,345 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,323,366 £1,666,306 Forecast
Dec-23 2,655,090 £2,122,822 Forecast
H2 2023 15,673,738 £10,309,141 Forecast
12 Month Share Price Forecast: 7.78mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 85,648
Debt Outstanding KPI* = £807,520
12 Mth Rev-Debt = £22,707,664
F/Cast Share Price (p) = 1.97
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.36
May-24 1.41
Jun-24 1.47
Jul-24 1.57
Aug-24 1.67
Sep-24 1.79
Oct-24 1.86
Nov-24 1.97
Regards,
21/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.2900 ***AVERAGE 41.24***
21/11/2023 System Entry Energy, Saltfleetby, D+1 2,086,667.0000
21/11/2023 System Entry Volume, Saltfleetby, D+1 0.1821 *** 6.4308 MMSCF/D***
Daily Output (Therms) = 71,200
Month To Date (Therms) = 1,629,038
Daily Output (Mmscf/d) = 6.4308
Month To Date (Mmscf/d) = 147.3070
Average Per Day (Therms) From 06.07.2023= 86,123
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,327,197
Average Monthly Price Per Therm = £1.1766
F/C Hedge 1 = £698,250
F/C Market Revenue = £973,253
F/C Net Monthly Saltfleetby Gas Rev = £1,671,503
F/C Net Rev Less Disbursements = £1,646,431
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,327,197 £1,671,503 Forecast
Dec-23 2,656,821 £2,124,985 Forecast
Q4 2023 7,732,308 £5,930,705 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,327,197 £1,671,503 Forecast
Dec-23 2,656,821 £2,124,985 Forecast
H2 2023 15,679,299 £10,316,501 Forecast
12 Month Share Price Forecast: 7.78mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 85,704
Debt Outstanding KPI* = £792,790
12 Mth Rev-Debt = £22,748,887
F/Cast Share Price (p) = 1.97
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.36
May-24 1.42
Jun-24 1.48
Jul-24 1.57
Aug-24 1.67
Sep-24 1.79
Oct-24 1.87
Nov-24 1.97
Regards,
19/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.2100 ***AVERAGE 41.24***
19/11/2023 System Entry Energy, Saltfleetby, D+1 1,895,556.0000 *** 64,679.06 THERMS***
19/11/2023 System Entry Volume, Saltfleetby, D+1 0.1655 *** 5.8446 MMSCF/D***
20/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.3100 ***AVERAGE 41.24***
20/11/2023 System Entry Energy, Saltfleetby, D+1 1,056,667.0000 *** 36,054.97 THERMS***
20/11/2023 System Entry Volume, Saltfleetby, D+1 0.0925 *** 3.2666 MMSCF/D***
Daily Output (Therms) = 36,055 ***FOR 20.11.2023 ***
Month To Date (Therms) = 1,557,838
Daily Output (Mmscf/d) = 3.2666
Month To Date (Mmscf/d) = 140.8762
Average Per Day (Therms) From 06.07.2023= 86,231
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,336,756
Average Monthly Price Per Therm = £1.1795
F/C Hedge 1 = £698,250
F/C Market Revenue = £986,918
F/C Net Monthly Saltfleetby Gas Rev = £1,685,168
F/C Net Rev Less Disbursements = £1,659,891
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,336,756 £1,685,168 Forecast
Dec-23 2,659,138 £2,127,882 Forecast
Q4 2023 7,744,185 £5,947,267 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,336,756 £1,685,168 Forecast
Dec-23 2,659,138 £2,127,882 Forecast
H2 2023 15,691,177 £10,333,063 Forecast
12 Month Share Price Forecast: 7.79mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 85,779
Debt Outstanding KPI* = £769,421
12 Mth Rev-Debt = £22,808,370
F/Cast Share Price (p) = 1.98
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.36
May-24 1.42
Jun-24 1.48
Jul-24 1.57
Aug-24 1.68
Sep-24 1.79
Oct-24 1.87
Nov-24 1.98
Regards,
18/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.2300 ***AVERAGE 41.24***
18/11/2023 System Entry Energy, Saltfleetby, D+1 2,003,333.0000
18/11/2023 System Entry Volume, Saltfleetby, D+1 0.1751 *** 6.1836 MMSCF/D***
Daily Output (Therms) = 68,357
Month To Date (Therms) = 1,457,104
Daily Output (Mmscf/d) = 6.1836
Month To Date (Mmscf/d) = 131.7650
Average Per Day (Therms) From 06.07.2023= 86,759
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,428,506
Average Monthly Price Per Therm = £1.1818
F/C Hedge 1 = £698,250
F/C Market Revenue = £1,097,269
F/C Net Monthly Saltfleetby Gas Rev = £1,795,519
F/C Net Rev Less Disbursements = £1,768,587
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,428,506 £1,795,519 Forecast
Dec-23 2,670,573 £2,142,175 Forecast
Q4 2023 7,847,370 £6,071,912 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,428,506 £1,795,519 Forecast
Dec-23 2,670,573 £2,142,175 Forecast
H2 2023 15,794,361 £10,457,708 Forecast
12 Month Share Price Forecast: 7.84mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 86,148
Debt Outstanding KPI* = £630,818
12 Mth Rev-Debt = £23,129,186
F/Cast Share Price (p) = 2.00
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.38
May-24 1.44
Jun-24 1.50
Jul-24 1.59
Aug-24 1.70
Sep-24 1.82
Oct-24 1.90
Nov-24 2.00
Regards,
16/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.2600 ***average 41.24***
16/11/2023 System Entry Energy, Saltfleetby, D+1 2,304,444.0000 *** 78,630.89 Therms***
16/11/2023 System Entry Volume, Saltfleetby, D+1 0.2012*** 7.1053 mmscf/d***
17/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.1800 ***average 41.24***
17/11/2023 System Entry Energy, Saltfleetby, D+1 2,004,444.0000 *** 68,394.47 Therms***
17/11/2023 System Entry Volume, Saltfleetby, D+1 0.1753 *** 6.1907 mmscf/d***
Daily Output (Therms) = 68,394 on 17.11.2023
Month To Date (Therms) = 1,388,747
Daily Output (Mmscf/d) = 6.1907
Month To Date (Mmscf/d) = 125.5814
Average Per Day (Therms) From 06.07.2023= 86,895
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,450,730
Average Monthly Price Per Therm = £1.1846
F/C Hedge 1 = £698,250
F/C Market Revenue = £1,126,214
F/C Net Monthly Saltfleetby Gas Rev = £1,824,464
F/C Net Rev Less Disbursements = £1,797,097
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,450,730 £1,824,464 Forecast
Dec-23 2,673,461 £2,145,785 Forecast
Q4 2023 7,872,481 £6,104,465 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,450,730 £1,824,464 Forecast
Dec-23 2,673,461 £2,145,785 Forecast
H2 2023 15,819,473 £10,490,262 Forecast
12 Month Share Price Forecast: 7.85mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 86,241
Debt Outstanding KPI* = £595,233
12 Mth Rev-Debt = £23,210,885
F/Cast Share Price (p) = 2.00
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.38
May-24 1.44
Jun-24 1.50
Jul-24 1.60
Aug-24 1.70
Sep-24 1.82
Oct-24 1.90
Nov-24 2.00
Regards,
15/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.2800 ***above average 41.24***
15/11/2023 System Entry Energy, Saltfleetby, D+1 2,447,778.0000
15/11/2023 System Entry Volume, Saltfleetby, D+1 0.2137 *** 7.5467 mmscf/d ***
Daily Output (Therms) = 83,522
Month To Date (Therms) = 1,241,722
Daily Output (Mmscf/d) = 7.5467
Month To Date (Mmscf/d) = 112.2855
Average Per Day (Therms) From 06.07.2023= 87,096
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,483,443
Average Monthly Price Per Therm = £1.1900
F/C Hedge 1 = £698,250
F/C Market Revenue = £1,170,341
F/C Net Monthly Saltfleetby Gas Rev = £1,868,591
F/C Net Rev Less Disbursements = £1,840,562
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,483,443 £1,868,591 Forecast
Dec-23 2,677,636 £2,151,004 Forecast
Q4 2023 7,909,370 £6,153,811 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,483,443 £1,868,591 Forecast
Dec-23 2,677,636 £2,151,004 Forecast
H2 2023 15,856,362 £10,539,608 Forecast
12 Month Share Price Forecast: 7.87mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 86,375
Debt Outstanding KPI* = £542,543
12 Mth Rev-Debt = £23,330,467
F/Cast Share Price (p) = 2.01
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.39
May-24 1.45
Jun-24 1.51
Jul-24 1.61
Aug-24 1.71
Sep-24 1.83
Oct-24 1.91
Nov-24 2.01
Regards,
14/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.2100 ***average 41.24***
14/11/2023 System Entry Energy, Saltfleetby, D+1 2,546,667.0000
14/11/2023 System Entry Volume, Saltfleetby, D+1 0.2223 *** 7.8505 mmscf/d ***
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,481,857 £1,866,608 Forecast
Dec-23 2,678,107 £2,151,592 Forecast
Q4 2023 7,908,254 £6,152,417 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,481,857 £1,866,608 Forecast
Dec-23 2,678,107 £2,151,592 Forecast
H2 2023 15,855,246 £10,538,213 Forecast
12 Month Share Price Forecast: 7.87mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 86,391
Debt Outstanding KPI* = £540,381
12 Mth Rev-Debt = £23,339,515
F/Cast Share Price (p) = 2.01
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.39
May-24 1.45
Jun-24 1.51
Jul-24 1.61
Aug-24 1.71
Sep-24 1.83
Oct-24 1.91
Nov-24 2.01
Regards,
Daily Output (Therms) = 86,896
Month To Date (Therms) = 1,158,200
Daily Output (Mmscf/d) = 7.8505
Month To Date (Mmscf/d) = 104.7387
Average Per Day (Therms) From 06.07.2023= 87,123
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,481,857
Average Monthly Price Per Therm = £1.1899
F/C Hedge 1 = £698,250
F/C Market Revenue = £1,168,358
F/C Net Monthly Saltfleetby Gas Rev = £1,866,608
F/C Net Rev Less Disbursements = £1,838,609
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
13/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.3100 ***average 41.24 ***
13/11/2023 System Entry Energy, Saltfleetby, D+1 2,500,000.0000
13/11/2023 System Entry Volume, Saltfleetby, D+1 0.2186 *** 7.7198 mmscf/d ***
Daily Output (Therms) = 85,304
Month To Date (Therms) = 1,071,304
Daily Output (Mmscf/d) = 7.7198
Month To Date (Mmscf/d) = 96.8883
Average Per Day (Therms) From 06.07.2023= 87,125
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,472,240
Average Monthly Price Per Therm = £1.1888
F/C Hedge 1 = £698,250
F/C Market Revenue = £1,155,799
F/C Net Monthly Saltfleetby Gas Rev = £1,854,049
F/C Net Rev Less Disbursements = £1,826,239
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,472,240 £1,854,049 Forecast
Dec-23 2,678,023 £2,151,487 Forecast
Q4 2023 7,898,554 £6,139,754 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,472,240 £1,854,049 Forecast
Dec-23 2,678,023 £2,151,487 Forecast
H2 2023 15,845,545 £10,525,550 Forecast
12 Month Share Price Forecast: 7.87mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 86,388
Debt Outstanding KPI* = £547,775
12 Mth Rev-Debt = £23,329,684
F/Cast Share Price (p) = 2.01
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.39
May-24 1.45
Jun-24 1.51
Jul-24 1.60
Aug-24 1.71
Sep-24 1.83
Oct-24 1.91
Nov-24 2.01
Regards,
12/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.2600
12/11/2023 System Entry Energy, Saltfleetby, D+1 2,563,333.0000
12/11/2023 System Entry Volume, Saltfleetby, D+1 0.2237 *** 7.8999 mmscf/d ***
Daily Output (Therms) = 87,465
Month To Date (Therms) = 986,001
Daily Output (Mmscf/d) = 7.8999
Month To Date (Mmscf/d) = 89.1685
Average Per Day (Therms) From 06.07.2023= 87,139
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,465,002
Average Monthly Price Per Therm = £1.1899
F/C Hedge 1 = £698,250
F/C Market Revenue = £1,148,263
F/C Net Monthly Saltfleetby Gas Rev = £1,846,513
F/C Net Rev Less Disbursements = £1,818,815
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,465,002 £1,846,513 Forecast
Dec-23 2,678,203 £2,151,713 Forecast
Q4 2023 7,891,496 £6,132,443 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,465,002 £1,846,513 Forecast
Dec-23 2,678,203 £2,151,713 Forecast
H2 2023 15,838,487 £10,518,239 Forecast
12 Month Share Price Forecast: 7.87mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 86,394
Debt Outstanding KPI* = £550,622
12 Mth Rev-Debt = £23,328,846
F/Cast Share Price (p) = 2.01
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.39
May-24 1.45
Jun-24 1.51
Jul-24 1.60
Aug-24 1.71
Sep-24 1.83
Oct-24 1.91
Nov-24 2.01
Regards,
OofyProsser:
The issue is the United Kingdom is not spending sufficient amounts on education to facilitate development of the native skills base,
The very reason Sunak is having to grant millions of visas to supplement the failures of the domestic skill set,
The biggest issue the \United Kingdom shall have to deal with is how shall it fund the necessary investment and spend in schools from Nursery through to University with the current hugely detrimental budget deficit,
Brexit has not only broken the United Kingdoms economy it has left the country with a failing NHS & Educational system,
Regarding the return of former Prime Minister David Cameron is a very admirable step in the right direction and one where the Conservatives openly are having to admit the failure of Brexit,
Now how are they able to reintroduce George Osbourne, Dominic Grieve, Anna Soubery, Kenneth Clarke, Heidi Allen, Sarah Wollaston, and other prominent and progressive thinking Pro-European Conservative MPs such as Luciana Berger, Ann Coffey, Mike Gapes, Chris Leslie, Gavin Shuker, Angela Smith into the fold,
"Bye Bye Brexit, Brexit Good Bye" and "Brexit is an Embarrassment" are sentiments which shall reverberate throughout the United Kingdom,
A Conservative Cull at the coming General Election and then reintroduce the Europhiles into the Commons & Lords,
Regards,
The United Kingdom is blessed to have a monarch as intellectually aware as King Charles III and the seamless and peaceful transition he and Queen Camilla facilitated upon the passing of Queen Elizabeth II,
With reference to the Hymn Amazing Grace: Ms. Braverman must have been reading the Bulletin Board because with hindsight and wisdom she has launched a tirade of Condemnation upon those who Brough Shame Upon The United Kingdom and launched a series of unprovoked and hostile assaults upon the Brave and Honourable Uniformed Officers protecting the Cenotaph (the National Monument of Remembrance along Whitehall) being hijacked for Political Propaganda and bravely allowed the peaceful and respectful weekend of Remembrance pass off peacefully for those decent members of society wishing to respect the Honour of Armistice and the ideologies of peacefulness,
Regarding whether Ms. Braverman should contest Swami Ji as leader of the Conservative party I would rather she and Bazooka Babe aka Penelope Mordaunt allow the Conservatives to get well and truly humiliated at the General Election and then they contest the Conservative leadership battle once Swami Ji is evicted from Downing Street,
I personally see the economically optimal solution of the Labour Party taking the United Kingdom into the European Unions Single Market, a period of acute deflation through Sterling appreciating and a significant period of Keynesianism under Sir Keir Starmer and then depending on the economic success story that has been delivered perhaps at some time this decade there may be some return of Confidence in the Conservative ideologies, though at present even the farming communities are being betrayed through disastrous trade deals and that is the reason the Blue Wall is crumbling and an electoral Shellacking an inevitability,
Regarding other fictitious visions of Brexit ever delivering any prosperity to the United Kingdom I have the upmost of reservation and pass these of acute populist and jingoistic abuse of the suffering those in the Red Wall are currently enduring and in Truth the Brexit voters are sadly not physically or intellectually sufficient in mind, body or discipline to deal with the skills shortage that Brexit has caused for the United Kingdom,
The believers in Brexit are predominately not representative of the skilled workforce and as most educated commentators succinctly described sufficiently economically active to generate the economic success the country requires or deemed appropriate,
Regards,
Ocelot:
Whilst there are many who believe that the incumbent MP for Fareham, West of Portsmouth with her Majority at the last election of 26,086. looks as if she may survive at the next general election a significant number of the Swivel Eyed Loons who delivered the travesty of Brexit upon the United Kingdom are either abandoning the Sinking Ship or Sadly do not have the luxuries of such significant majorities and are going to take the huge "Shellackings" at the hands of the electorate that all "Traitors to the Cause" well and truly deserve and electorate are duly going to oblige in distributing,
Why has Sir Boris Big Dog Johnson already jacked and cut and run for the comfort and solace of the "After Dinner Speech Circuit",
Remember project "Make Britain Great Again" is well in progress and we are making great headway and plans regarding "Taking Back Control"
The Brexit Fiasco must cease forthwith and those who delivered the treachery be duly held accountable,
No doubt the hymn "Amazing Grace" was sung at many church services up and down the country today
"Amazing grace, how sweet the sound
That saved a wretch like me
I once was lost, but now am found
Was blind, but now I see"
What once was passed off as "Scaremongering" turned out to be reality,
How stupid they were not to believe in the honesty and integrity of the educated and literate!!!!!
Any forecasts on the size of the landslide Labour Majority!!!!!
Regards,
Regards,
11/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.2500 *** CAL VALUE ABOVE THE AVERAGE OF 41.24 ***
11/11/2023 System Entry Energy, Saltfleetby, D+1 2,636,667.0000
11/11/2023 System Entry Volume, Saltfleetby, D+1 0.2304 *** 8.1365 MMSCF/D ****
Daily Output (Therms) = 89,967
Month To Date (Therms) = 898,536
Daily Output (Mmscf/d) = 8.1365
Month To Date (Mmscf/d) = 81.2686
Average Per Day (Therms) From 06.07.2023= 87,137
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,450,553
Average Monthly Price Per Therm = £1.1946
F/C Hedge 1 = £698,250
F/C Market Revenue = £1,135,499
F/C Net Monthly Saltfleetby Gas Rev = £1,833,749
F/C Net Rev Less Disbursements = £1,806,243
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,450,553 £1,833,749 Forecast
Dec-23 2,678,024 £2,151,489 Forecast
Q4 2023 7,876,868 £6,119,455 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,450,553 £1,833,749 Forecast
Dec-23 2,678,024 £2,151,489 Forecast
H2 2023 15,823,859 £10,505,251 Forecast
12 Month Share Price Forecast: 7.87mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 86,388
Debt Outstanding KPI* = £558,786
12 Mth Rev-Debt = £23,316,788
F/Cast Share Price (p) = 2.01
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.38
May-24 1.44
Jun-24 1.51
Jul-24 1.60
Aug-24 1.71
Sep-24 1.83
Oct-24 1.91
Nov-24 2.01
Regards,
Will the Doomsters please refer to the RNS dated 18.04.2023:
"Paul Forrest's total shareholding in the Company is now 483,356,061 Ordinary Shares representing 13.46 per cent. of the Company's issued share capital".
If Mr. Forrest had any doubts regarding the sustainability of Angus Energy surely he would be offloading his holding or are Bubbles & WG going to propose a reason for his reluctance to offload his holding ???,
Regards,
10/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.1700 ***BELOW THE AVERAGE OF 41.24 ***
10/11/2023 System Entry Energy, Saltfleetby, D+1 2,228,889.0000
10/11/2023 System Entry Volume, Saltfleetby, D+1 0.1953 *** 6.8970 MMSCF / D ***
Daily Output (Therms) = 76,053
Month To Date (Therms) = 808,569
Daily Output (Mmscf/d) = 6.8970
Month To Date (Mmscf/d) = 73.1321
Average Per Day (Therms) From 06.07.2023= 87,115
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,425,708
Average Monthly Price Per Therm = £1.1960
F/C Hedge 1 = £698,250
F/C Market Revenue = £1,107,172
F/C Net Monthly Saltfleetby Gas Rev = £1,805,422
F/C Net Rev Less Disbursements = £1,778,340
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,425,708 £1,805,422 Forecast
Dec-23 2,677,421 £2,150,735 Forecast
Q4 2023 7,851,419 £6,090,374 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,425,708 £1,805,422 Forecast
Dec-23 2,677,421 £2,150,735 Forecast
H2 2023 15,798,411 £10,476,170 Forecast
12 Month Share Price Forecast: 7.87mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 86,368
Debt Outstanding KPI* = £578,313
12 Mth Rev-Debt = £23,285,542
F/Cast Share Price (p) = 2.01
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.38
May-24 1.44
Jun-24 1.50
Jul-24 1.60
Aug-24 1.71
Sep-24 1.83
Oct-24 1.90
Nov-24 2.01
Regards,
09/11/2023 System Entry Calorific Value, Saltfleetby, D+1 41.2300 ***AVERAGE 41.24 ***
09/11/2023 System Entry Energy, Saltfleetby, D+1 2,107,736.0000
09/11/2023 System Entry Volume, Saltfleetby, D+1 0.1840 *** 6.4986 MMSCF/D ***
Daily Output (Therms) = 71,919
Month To Date (Therms) = 732,516
Daily Output (Mmscf/d) = 6.4986
Month To Date (Mmscf/d) = 66.2351
Average Per Day (Therms) From 06.07.2023= 87,202
Daily Hedge Requirement Therms = 50,000.00
F/C Monthly Therms = 2,441,721
Average Monthly Price Per Therm = £1.1978
F/C Hedge 1 = £698,250
F/C Market Revenue = £1,127,975
F/C Net Monthly Saltfleetby Gas Rev = £1,826,225
F/C Net Rev Less Disbursements = £1,798,832
Links To Source data Files =
https://tradingeconomics.com/commodity/uk-natural-gas
https://data.nationalgas.com/find-gas-data
https://www.theice.com/products/910/UK-Natural-Gas-Futures/data?marketId=5351152
https://gridwatch.co.uk/
Assumption That The Hedge Requirement Is A Daily Pro Rata*
Daily Output Of 50,000 Therms Per Day To Complete The Daily Hedge*
1) 6 Month Hedge Requirement Of 9,150,000 Therms / 183 Days: 01.10.2023 - 31.03.2024
2023 Q3 Therms & Revenue
Oct-23 2,748,291 £2,134,217
Nov-23 2,441,721 £1,826,225 Forecast
Dec-23 2,679,169 £2,152,920 Forecast
Q4 2023 7,869,180 £6,113,361 Forecast
H2 2023 Therms & Revenue
Jul-23 2,957,493 £1,601,937
Aug-23 2,677,659 £1,463,168
Sep-23 2,311,840 £1,320,691
Oct-23 2,748,291 £2,134,217
Nov-23 2,441,721 £1,826,225 Forecast
Dec-23 2,679,169 £2,152,920 Forecast
H2 2023 15,816,172 £10,499,158 Forecast
12 Month Share Price Forecast: 7.88mmscf/d
PE Factor = 5.00
Ord Shares = 4,142,893,340
FC Avg Therms / Day = 86,425
Debt Outstanding KPI* = £554,993
12 Mth Rev-Debt = £23,337,076
F/Cast Share Price (p) = 2.01
Based Upon Current Market Data and Responsible Debt Repayment Plan
Share Price Forecast Tracker (p)
Apr-24 1.38
May-24 1.44
Jun-24 1.51
Jul-24 1.60
Aug-24 1.71
Sep-24 1.83
Oct-24 1.91
Nov-24 2.01
Regards,
Great work & a great effort and continued support for the full delivery and total development of the Jamaica Licence,
This shall be a huge uplift for the domestic economy and just look at the projected growth in GDP that is forecast for Guyana so with the "Grace of God" it is brilliant to see people on the Island of Jamaica look forwards to their share of the deliverable prosperity of the Hydro-carbon industry,
This is also a wonderful opportunity for the male population to earn a sustainable livelihood for themselves and their families for the employment the Oil Rigs shall offer and above all the wonderful opportunities for their children to advance their studies in High School and Universities across the Caribbean and prestigious American Universities,
Great result and may God Bless you for all your efforts and bring the due rewards for your Merits and Efforts and for the ongoing success of this project and our successful delivery,