RE: AGM RNS10 Jun 2026 12:57
Hi I have tweeked my models for the guidance
It needed slight adjustment I was ambitious in factoring in a full months production for new wells and slightly heavy on the West Africa Premium as well as taking the day of lading as a sales price instead of the average of four days around the day of lading as the sales price. What is clear is that the sales per the guidance is simply that sold in the five month period Ie Jubilee sales Jan - April Jan 893,661 barrels Feb-Apr 888,033 X 3 plus the Feb TEN cargo 930,441. They have not included the oil produced in May because it was sold early June.
The Hedging is calculated against average PDB prices on a daily basis so it reflects the actual hedging costs for Jan May.
So actual Barrels Produced Jan May 5,397,524
Actual Barrels Sold Jan May (Effectively 01/01/26 - 01/05/26 4,488,201
Pre Hedging sales proceeds $431,868,729
Hedge Costs 01 Jan- 31 May 2026 $ 33,951,441
Post Hedging Sales $ 397,917,288
Pre Hedge 96.22/Barrel
Post Hedge 88,.66/Barrel
But now add on the oil produced in 2026 and not sold The oil missing (5,397,524-4,488,201) and price it at the price achieved in June 26 $116/Barrel that's an extra $105,481,443 of revenue to May 26.
With this extra uncounted revenue for the five months to May thats
5,397,524 Barrels
Pre Hedge $99.55/Barrel
Post Hedge $93.26?Barrel