RE: 61.88p per 1000bopd9 Nov 2018 10:56
I don't see how net profit per barrel can be that high. I think that iPad's question about corporation tax is the right one, and I think that iMac1's answer (that it is included) may be mistaken.
My understanding of the tax situation (if we have any resident tax experts I would welcome your input in particular) is this:
UK oil exploration and production activities are effectively subject to corporation tax at 40%. This is made up of two components, RFCT ("Rig Fenced Corporation Tax") at 30%, and SC ("Supplementary Charge") at 10%. In addition to customarily allowable expenses, a Field/Investment Allowance delivers accelerated relief for qualifying CAPEX.
ANGS reported £10.4m of accumulated tax losses in its last accounts. It also reported £2.8m of Oil Production Assets, which may qualify for the Field/Investment Allowance. If both of these can be offset, they will in any case be used up within the early months of production so are not material.
As a result, even if what Imac1 describes as "operating costs" are zero, the tax charge alone will be $28/barrel after the available reliefs are claimed during year 1. This suggests that the $25 used by Imac1 (and similar figures quoted elsewhere) must be pre-tax. As costs rise, tax will be reduced so:
$14/barrel of pre-tax operating costs will give earnings of $34/barrel after $22 of Tax
$25/barrel of pre-tax operating costs will give earnings of $27/barrel after $18 of Tax
How does this affect the P/E based valuation illustrated in Imac1's post?
Take Oil price at $70 - $25 operating costs - $18 tax = $27 earnings per barrel
$27 x 1000 = $27,000 per day x Angus 65% controlling interest = $17,550 per day
So in 1 month Angus will have $17,550 x 30 = $526,500
In 12 months $526,500 x 12 = $6,318,000
Let’s take the middle PE ratio of 20 normally 15-25 for oil companies
Market Cap $6,318,000 x 20 = $126,360,000
Converted into £ at a market rate of $ = £0.76
$126,360,000 x 0.76 = £ 96,033,000
So market value per 1000 bopd using PE would be £96,033,000 / 404M shares Issue = 23.7p
Itsallaboutme said that Mr Vonk has suggested $14/barrel for operating expenses. In that case market value per 1000 bopd using PE would be £119,500,000 / 404M shares Issue = 29.6p
That's a double from where we are today, and I suspect we're all looking for average production far in excess of 1000bopd...