Less Ads, More Data, More Tools Register for FREE

Pin to quick picksCaspian Sunrise Regulatory News (CASP)

Share Price Information for Caspian Sunrise (CASP)

Share Price is delayed by 15 minutes
Get Live Data
2.10    0.00 (0.00%)
Bid:
2.00
Ask:
2.20
Spread: 0.20 (10.00%)
Market Cap: £49.48m
CASP Live PriceLast checked at - London Stock Exchange

Intraday Caspian Sunrise Share Chart

Interim Results

28 Sep 2009 07:00

RNS Number : 7193Z
Roxi Petroleum Plc
28 September 2009
Β 

ο»Ώ

Roxi Petroleum plc

("Roxi" or "the Company")

Interim ResultsΒ for theΒ period ended 30 June 2009

The Company is pleased to announce itsΒ interimΒ results for theΒ periodΒ endedΒ 30 June 2009.Β 

Financial Highlights

Loss after taxation reduced to US$8.9Β million (2008: US$ 18.3 million)

Corporate highlights:

Multiple funding / farm-out transactions, when traditional funding methods have been closed to the Company, ensured Roxi's ability to continue to develop its assetsΒ 

US$24 million equity line ofΒ creditΒ agreed withΒ GEMΒ Global YieldΒ Fund LimitedΒ 

$5 million convertible loan from ArawakΒ Energy Limited, part of the Vitol Group

Appointment of David Wilkes as Group Finance Director

Roxi looking to revise Canamens agreement in relation to BNG farm-out and conclude a separate agreement with Baverstock - shareholder approvalΒ willΒ be required for this transaction

Operational Highlights:Β 

Acquisition of 3D data completed on BNG - data now being evaluated with a view to further drilling in 2010

Following seismic evaluationΒ on Ravninnoe -Β well to be spudded in October, targeting carboniferous reservoirs

Four wells successfully drilled on Galaz - testing commenced in April, to date approx 63,000 barrels of 38 API oil has been produced from test production

Outlook:

Continuing development of assets through seismic, testing and drilling operations

Near term focus for our available funds will remain on existing assets

Strong partnerships with Kazakh businesses remain at the core of Roxi's strategy

Β Β Rob Schoonbrood, Chief Executive Officer commented;

"Roxi has successfully concluded a number of funding and farm-out transactions which have allowed us to continue to develop our assets when traditional funding methods have been closed. These transactions have also brought on board a number of partners whose involvement will undoubtedly benefit the company in the long term.

We are also encouraged that the financial markets seem to be returning to a more positive state and this should help us continue to maximise the value of our assets.

We remain convinced by the quality of our assets as well as our ability to develop them to their full potential."

28 September 2009

Enquiries:Β 

Roxi Petroleum plc

Rob Schoonbrood, CEO

+7 727 244 0920

College Hill (Financial PR)

Nick ElwesΒ / Simon Whitehead

+44 (0) 20 7457 2020

MatrixΒ Corporate Capital LLP (NOMAD and Broker)

Alastair StrattonΒ / AnuΒ Tayal

+44Β (0)20Β 3206 7000

Chairman's report

Introduction

I am pleased to present the unaudited results for the six months to 30 June 2009.Β 

Assets

Our focus is to maximise the value of the assets we already own. We haveΒ entered intoΒ farm-out arrangements in respect of our Ravninnoe and Galaz assets and work is progressing in developing these assets.

In August 2009, Roxi shareholders approved the farm-out arrangements initially announced in January 2009, with Canamens Energy Central Asia Limited ("Canamens") in respect of our BNG asset.Β Since then we have been working to revise the agreement with Canamens and to conclude a separate but associated agreement with BaverstockΒ GmbHΒ (a major shareholder in RoxiΒ and the BNG asset). Under the new agreement,Β Roxi would contribute an additional 15 per cent. interest to Canamens, making a total of 35 per cent.,Β in return for release from its outstandingΒ US$26 million (out of a total ofΒ US$100 million) of work programme commitments entered into at the time ofΒ Roxi's purchase of Eragon in March 2008.

TheseΒ arrangementsΒ are necessarily complex and will require further Roxi shareholder approval before the previously announced farm-out with Canamens in respect of BNG can be completed. Additionally the completion of the farm-out with Canamens in respect of BNG is subject to receiving the required Kazakh regulatory approvals.

We do not expect any progress at our Beibars asset until the force majeure declared in 2008 is lifted. We are not incurring any material Beibars related expenditures.

We are seeking to sell our interest at Munailly.Β 

Funding

As previously announced and in common with many other companies in the sector,Β we struggled during 2008 to raise the funding weΒ requiredΒ to develop our assets at the pace we would have wished. Towards the end of 2008 and into the first half of 2009,Β we concluded a number of farm-out and alternative funding arrangements which have allowed theΒ Company to continue to develop itsΒ assets. Inevitably the result of the arrangements is that Roxi has a smaller interest in the assetsΒ itΒ owns.

In November 2008, RoxiΒ entered intoΒ an arrangement with KazRos Munai to developΒ itsΒ Galaz assets. In December 2008, Roxi shareholders approved the farm-out with Canamens in respect ofΒ itsΒ Ravninnoe assets.Β 

In May 2009, Roxi announced it had entered into a US$24 million equity line of credit facility withΒ GEMΒ Global YieldΒ FundΒ Limited, aΒ US$2.7 billion fund based in New York. This facility is intended to provide a safety net in the funding of our existing operations, should more conventional forms of development financeΒ continue toΒ be unavailable. We have not to date made any calls under this facility.Β 

In June 2009,Β we announced thatΒ we had receivedΒ a US$5Β million loan from Arawak EnergyΒ LimitedΒ ("theΒ ArawakΒ Loan"), a subsidiary ofΒ theΒ VitolΒ Group, one the world's largest oil trading groups. The ArawakΒ Loan is principally to assist us move Galaz into full production. If it isΒ not repaid by June 2010Β it may,Β at ArawakΒ Energy's option,Β convert intoΒ approximatelyΒ 31 million ofΒ ordinary sharesΒ representing 8 per cent of theΒ current issued share capital of the Company.

To facilitate the ArawakΒ Loan,Β RoxiΒ agreed with Kuat Oraziman,Β a director of the Company, to subordinate and postpone repayment of a US$14.5 million loansΒ due to him in June and July 2009 for a twelve month period in return for issuing 36 million warrants on terms equivalent to those issued in favour of ArawakΒ Energy. US$10 million of the loan from Mr Oraziman, previously at a low interest rate,Β is now on the same commercial terms as the ArawakΒ Loan.

In SeptemberΒ 2009, we issuedΒ 6Β millionΒ new shares at a price of 10pΒ perΒ share.

Board appointment

In September 2009, we announced the appointment of David Wilkes as Group Finance Director. David is aΒ CharteredΒ Accountant,Β andΒ was for eight yearsΒ the Country Managing Partner for Ernst & Young in Kazakhstan, havingΒ joinedΒ the officeΒ thereΒ in 1997. He has extensive experience in the oil and gas sector, including advising multinational companies such as British Petroleum and ENRC. He has been chairman of Kazakh Foreign Investors Council for the past two and a halfΒ years and on the board of the American Chamber of Commerce in Almaty for the past six years.

David's experience and contacts will prove invaluable to Roxi's development and he will be a key member of the senior management team.

Management incentives

As announced with the results for the year to 31 December 2008,Β the remuneration committee conducted a review of the share based incentive arrangements. The conclusion of the remuneration committee was to leave unaltered the arrangements put in place at the time of theΒ Company'sΒ admission to AIMΒ andΒ at the time of theΒ acquisition of Eragon. In August,Β additional options were granted atΒ an exercise price ofΒ 12p per share which at the time wasΒ approximately 33Β per cent higher.Β than theΒ then marketΒ price.

Operating environment

We continue to enjoy extremely strong and effective working relationships with the various regulatory bodies in Kazakhstan. We are also pleased to continue to have a strong Kazakh presence on our share register. Our approach of growth through partnership has attracted the interest of a number of international companies and investors considering investments in the Kazakh energy sector who do not have the local infrastructure Roxi enjoys.

Outlook

We have been pleased to conclude farm-out and funding arrangements with a number of leading international organisations and believe their interest and involvement in Roxi will benefit Roxi shareholders over the longer term.

We look forward to a more stable financial and market environment which, with the active cooperation of our Kazakh and international partners, should make the maximisation of our existing assets an easier proposition than it has been for some time.

Once again I would like to thank all our employees and our advisers for their commitment to making RoxiΒ aΒ success.

Clive Carver

Non - executive Chairman

28Β September 2009

Chief Executive's Statement

OverviewΒ 

As mentioned in the chairman's statement weΒ have beenΒ short of development funding in 2008 and in 2009 and could not develop our assets as we would have wished.

Only when we believed it was clear that funding from the traditional debt and equity markets would not be forthcoming on commercially acceptable terms did we consider selling down the level of our interest in the assets to assist in funding our existing work programme commitments.

The farm-out arrangements we entered into with KazRos Munai, which allowed the drilling of four new wells at Galaz, has already been demonstrated to work with test production at these new wells reaching levels of 1,500 of barrels per day.Β 

The farm-out arrangements entered into in respect of RavninnoeΒ haveΒ allowed to us to continue with the preparatory work requiredΒ forΒ a first well to be drilledΒ in October 2009.

The farm-out arrangement we have negotiated with Canamens in respect of our BNG assets,Β (subject to shareholder approval)Β will when completed,Β provide the means of meeting our expanding work commitmentsΒ for 2009 and 2010.

Strategy

Over the medium-term we have identified Central Asia as the area of our planned operations but in the short-termΒ we will focusΒ our efforts in the Republic of Kazakhstan. The oil producing regions of Kazakhstan have already witnessed significant discoveries and have an extensive extraction and distribution infrastructure. The funding constraints encountered in 2008 and 2009 have led the board to refineΒ our short-Β termΒ strategyΒ such that for theΒ nearΒ future,Β our development activities and our available funds will beΒ focussedΒ only on the assets in which we already have an interest.

It remains our strategy to work with local partners who are already established in the territories in which we wish to operate. We believe,Β working with well-respected and experienced partners enhances our operations and manages risk through better understanding of the complicated regulatory processes as well as giving us a deeper knowledge of the local business environment.

We seek to retain operational and financial controlΒ of our assetsΒ and believe this is the most effective way to deliver projects on time and to budget.

Infrastructure

The Company's activities are run from modern offices in Almaty. There is a regional office in the Caspian Sea port of Aktau, which is the centre of administration for BNG, Ravninnoe and Beibars. A small operations office has also been established in Atyrau for logistical ease. A branch office of Galaz in Kyzlorda hasΒ alsoΒ been established to service the Galaz asset.

Staffing

The Roxi team is now some 80 strongΒ in totalΒ (allΒ of whichΒ are based in Kazakhstan)Β comprising 51 in the main Almaty office, and 29 in the regional offices and field locations. Of these employees 25 are technical staff, 12 are financial staff, 11 are operational staff and 32 fulfil other activities. 77 of our staff are Kazakh nationals.

Assets updateΒ 

BNG Contract Area

Exploration

Following the acquisition of EragonΒ PetroleumΒ plcΒ ("Eragon")Β in March 2008, Roxi held a 58.41 per cent interest in BNG Ltd LLP which operates the Ayrshagyl block in the South Pre-Caspian Basin. An extension was granted by the Ministry for Energy and Mineral Resources in Q2 2008, enlarging the Contract Area by 139km2. In Q3 2008, a contract to acquire 366km2Β of 3D seismic was signed to cover the Yelemes and Ayrshagyl structures.

The acquisition of 3D seismic was completed on theΒ 25Β MayΒ 2009. Pre-Stack Time Migration of the data was completed in September 2009 and will be used to evaluate the deep and intermediate exploration potential in the area for further drilling in 2010. A fast-track processing of the data over the old Yelemes-54 discovery has enabled mapping and selection of three appraisal and development well locations for Q4 drilling.

In January 2009, Roxi entered into a conditional farm-out agreement with Canamens such that in return for interests totalling 35 per cent.Β of the BNG interest,Β Canamens agreed to advance BNG an initial US$5Β million and to fund a maximum of US$50 million of the 2009 and 2010 BNG work programmes.Β 

As referred to in the Chairman's statement, in order to conclude this farm-out, the Company has revised its agreement with Canamens and will also need to enter into a separate agreement with Baverstock GmbH. TheseΒ agreementsΒ will require further shareholder approval, a circular for which will beΒ sent to shareholdersΒ in due course.Β 

Ravninnoe Contract Area

Proven oil discovery - appraisal and development

Roxi held an initial 50 per cent interest and operational control of the Ravninnoe field, in the south of the Pre-Caspian Basin discovered in the 1980's. A 168km2Β 3D seismic programme which was commenced at the end of 2007 was completed in Q1 2008, and initial processing was completed in Q2 2008. The re-entry programme for old wells on Ravninnoe field was suspended in 2008 after encountering damaged casing in both wells 8 and 5. The discovered Carboniferous reservoirs are currently being evaluated, and the first well will be spudded in October 2009. Both shallow and deeper exploration prospectivity is also being evaluated.

In November 2008, Roxi entered into a farm-out arrangement with Canamens such that for a maximum total interest of 32.5 per cent from Roxi andΒ other partners in Roxi's assets, Canamens would advance US$5 million and up to a further US$22.5 million to fund the Ravninnoe 2009 and 2010 work programmes.

To date US$13.5 million has been received from Canamens in respect of this farm-out arrangement, which hasΒ facilitated the preparations for the important first well on Ravninnoe. AΒ drillingΒ services contract was signed with Parker Drilling BV on theΒ 26Β AugustΒ 2009, and mobilisation of the rig started onΒ 1Β SeptemberΒ 2009.

FollowingΒ approval byΒ Roxi shareholders in a General MeetingΒ inΒ December 2008. The Ravninnoe farm-out arrangements were completedΒ inΒ July 2009. Roxi's interest in the Ravninnoe fieldΒ is nowΒ 30 per cent.

Galaz Contract Area

Proven oil field - appraisal and development targeting early production

Following the completion of the acquisition of Eragon in March 2008 Roxi held a 50.15 per cent.Β interest in GalazΒ and CompanyΒ LLP, based in Kyzylorda. The Contract Area contains the North West Konus field discovered in 1992. 3D seismic acquisition was completed in Q1 2008 and processed in Q2 2008.

Well NK1 was drilled in Q2 2008 to appraise the Arskum "M2" sands, and is currently suspended pending evaluation to establish flow. The results of the well have confirmed that the Arskum "M2" sands are not the primary reservoir in NW Konus and that Upper Jurassic intervals provide the best potential for development.

In November 2008, Roxi entered into an arrangement with KazRosMunai LLP whereby they agreed to drill up to nine new wells (four to a depth of 1400 metres and a further five to a depth of 2800 metres) for a totalΒ valueΒ of US$17 million in return for a maximum interest of 32.5 per cent.Β interest in the Galaz Contract Area. The four wells have been drilled successfully, and anΒ agreement has been reached withΒ KazRosMunai, althoughΒ not yet completed,Β for payment to be made with 10.1 per cent.Β of Galaz shares. The drilling of further wells will become optional to GalazΒ and CompanyΒ LLP.

A further 1.5 per cent.Β interest in Galaz and Company LLP was sold for a consideration of US$500,000.

Testing of the four wells commenced in April 2009, two of which have been completedΒ and testing of two further wells continues. To date approximately 63,000 barrels of 38oΒ API oil has been produced from test production.

Final GOST standard reserves are currently under consideration by the State Geological Committee, and will be reported once approved,Β SPE reserves estimates will be calculated after completing testing.

Beibars Contract Area

Exploration

Roxi holds a 50 per cent.Β interest and operational control of Beibars exploration Contract Area in the Mangishlak Basin near Aktau. A 121 km2Β 3D seismic programme (delayed from 2007 due to the issuance of a military polygon on the Contract Area) was acquired in Q2 2008.

Following the delays caused as a result of the military intervention a force majeure event has been requested by the company of the Ministry for Energy and Mineral Resources in respect of the Beibars asset. Consequently all work programme expenditure has been deferred by at least 12 months, pending resolution of the military polygon that was awarded over the Beibars Contract Area.

The seismic data acquired in 2008 is being evaluated to potential drilling locations.

Munaily Contract Area

Proven oil field - rehabilitation targeting early production

Following completion of the acquisition of Eragon in March 2008, Roxi holds a 58.41Β per cent.Β interest in "Munaily Kazakhstan" LLP which operates the Munaily Field in the South Pre-Caspian Basin.

Well H1 was shut in after a successful six month test period at average rates of approximately 100bopd under natural flow. C1 category reserves of 1.1 million barrels are calculated and have been approved by the State Geological Committee.

InΒ December 2008,Β Munaily and BT Corporation signed an SPA for the sale of MunailyΒ forΒ US$3 million.Β US$1Β million wasΒ payableΒ on signing.Β US$500,000Β was paid in December. BT went on to drill on this asset but did not pay the balance of the requiredΒ US$2.5 million.Β The company is looking to dispose of the asset elsewhere.

TengeΒ devaluation

InΒ February 2009,Β the Kazakh Tenge was devalued against the US$ byΒ 25Β per cent. As a result under IFRS, the carrying value of our assets has been reduced by approximatelyΒ US$52.3Β million. We do not however consider that the commercial value of our assets has been affectedΒ by the devaluation.

Environmental

No significant environmental issues have surfaced at any of the properties acquired to date. Compliance with environmental regulatory bodies is being managed from both the Aktau and Almaty offices.

Kazakhstan

Kazakhstan remains a favourable operating environment for a company such as Roxi. We have already established good working relations with the various regulatory bodies responsible for our industry.

Outlook

We remain convinced ofΒ the quality of our assets and our abilities, in conjunction with our Kazakh and international partners, to develop them to their fullest potential.

It appears that the financial markets are beginning to return to a more positive state and the recent movements in the oil price are encouraging. These developments will help us in our quest to maximise the value of our assets.

Rob Schoonbrood

Chief Executive Officer

28Β September 2009

INDEPENDENT REVIEW REPORT

FOR THE PERIOD ENDED 30 JUNEΒ 2009

INDEPENDENT REVIEW REPORT TO ROXI PETROLEUMΒ PLCΒ 

Introduction

We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 JuneΒ 2009Β which comprisesΒ the ConsolidatedΒ CondensedΒ Income Statement, the ConsolidatedΒ CondensedΒ Balance Sheet, the ConsolidatedΒ CondensedΒ Cash Flow Statement,Β the Consolidated Condensed Statement of Comprehensive Income,Β the ConsolidatedΒ CondensedΒ Statement of Changes in Equity and the related notes.

We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

Directors' responsibilities

The interim report, including the financial information contained therein, is the responsibility of and has been approved by the directors. The directors are responsible for preparing the interim report in accordance with the rules of the London Stock Exchange for companies trading securities on the Alternative Investment Market which require that the half-yearly report be presented and prepared in a form consistent with that which will be adopted in the company's annual accounts having regard to the accounting standards applicable to such annual accounts.

Our responsibility

Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.

Our report has been prepared in accordance with the terms of our engagement to assist the company in meeting the requirements of the rules of the London Stock Exchange for companies trading securities on the Alternative Investment Market and for no other purpose. No person is entitled to rely on this report unless such a person is a person entitled to rely upon this report by virtue of and for the purpose of our terms of engagement or has been expressly authorised to do so by our prior written consent. Save as above, we do not accept responsibility for this report to any other person or for any other purpose and we hereby expressly disclaim any and all such liability.

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, ''Review of Interim Financial Information Performed by the Independent Auditor of the Entity'', issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

INDEPENDENT REVIEW REPORT

FOR THE PERIOD ENDED 30 JUNE 2009

INDEPENDENT REVIEW REPORT TO ROXI PETROLEUMΒ PLCΒ (CONTINUED)

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2009Β is not prepared, in all material respects, in accordance with the rules of the London Stock Exchange for companies trading securities on the Alternative Investment Market.

Emphasis of matter -Β going concern

In forming our conclusion on the condensed set of financial statements, we have considered the adequacy ofΒ the disclosures made in note 6Β to the interim statements,Β concerning the Group's need to raise further funds in order to continue in its current form. These conditions indicate the existence of a material uncertainty which may cast significantΒ doubt over the Group's ability to continue as a going concern. The financial statements do not include any adjustments that would result if the Group was unable to continue as a going concern.

BDO Stoy Hayward LLP

Chartered AccountantsΒ 

55 Baker Street London28Β SeptemberΒ 2009

CONSOLIDATED CONDENSED INCOME STATEMENT
Β 

Β 
Β 
Six months ended
30 June 2009
Unaudited
Β 
Six months ended
30 June 2008
Unaudited
Β 
Year ended
31 December 2008
Audited
Β 
Β 
Note
US$000s
Β 
US$000s
Β 
US$000s
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Revenue
Β 
520
Β 
-
Β 
518
Β 
Cost of sales
Β 
(520)
Β 
-
Β 
(518)
Β 
Gross Profit
Β 
-
Β 
-
Β 
-
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Impairment of unproven oil and gas assets
Β 
-
Β 
-
Β 
(67,412)
Β 
ADA Acquisition costs
Β 
-
Β 
-
Β 
(6,679)
Β 
Share based payments
Β 
(447)
Β 
(1,934)
Β 
(3,102)
Β 
Impairment of investments
Β 
-
Β 
(6,503)
Β 
(1,025)
Β 
Other administrative expenses
Β 
(7,290)
Β 
(9,066)
Β 
(15,281)
Β 
Administrative expenses
Β 
(7,737)
Β 
(17,503)
Β 
(93,499)
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Operating loss
Β 
(7,737)
Β 
(17,503)
Β 
(93,499)
Β 
Interest payable and similar charges
Β 
(895)
Β 
(859)
Β 
(1,870)
Β 
Interest receivable
Β 
31
Β 
110
Β 
1,297
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Loss before taxation
Β 
(8,601)
Β 
(18,252)
Β 
(94,072)
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Taxation
Β 
(312)
Β 
-
Β 
50,132
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Loss after taxation
Β 
(8,913)
Β 
(18,252)
Β 
(43,940)
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Loss attributable to minority interests
Β 
(1,053)
Β 
(1,630)
Β 
(12,082)
Β 
Loss attributable to equity shareholders
Β 
(7,860)
Β 
(16,622)
Β 
(31,858)
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
(8,913)
Β 
(18,252)
Β 
(43,940)
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Loss per Ordinary share (US cents)
Basic and diluted
3
2.1
Β 
5.5
Β 
9.5
Β 
Β 

Β 

The notes on pages 18Β toΒ 20Β form part of these financial statements.

CONSOLIDATED CONDENSED STATEMENT OF COMPREHENSIVE INCOME

Six months endedΒ 

30 June 2009

Unaudited

Six months endedΒ 

30 June 2008

Unaudited

Year endedΒ 

31 December 2008

Audited

US$000s

US$000s

US$000s

Loss after taxation

(8,913)

(18,252)

(43,940)

Other comprehensive income:

Exchange differences on translating foreign operations

(52,299)

(449)

3,112

Other comprehensive income for the period

(52,299)

(449)

3,112

Total comprehensive income for the period

(61,212)

(18,701)

(40,828)

The notes on pages 18Β toΒ 20Β form part of these financial statements.

CONSOLIDATEDΒ CONDENSED STATEMENT OF CHANGES IN EQUITY

For the six months ended 30 June 2009

Share capital

Share premiumΒ 

Deferred shares

Shares to be issuedΒ 

Cumulative translation reserve

Β Other reserve

Capital contribution reserve

Retained earnings

Total

Minority interests

Total equity

Unaudited

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

At start of period

64,549

85,909

-

20,175

2,900

2,378

-

(36,017)

139,894

70,439

210,333

Total comprehensive income for the period

-

-

-

-

(30,193)

-

-

(7,860)

(38,053)

(23,159)

(61,212)

Arising on share issue

7,342

13,332

-

(20,175)

-

-

-

-

499

-

499

Arising on loan from shareholder

-

-

-

-

-

-

1,475

-

1,475

-

1,475

Due to employee share options

-

-

-

-

-

-

-

447

447

-

447

Arising on share split

(64,702)

-

64,702

-

-

-

-

-

-

-

-

At 30 June 2009

7,189

99,241

64,702

-

(27,293)

2,378

1,475

(43,430)

104,262

47,280

151,542

For the six months ended 30 June 2008

Share capital

Share premiumΒ 

Deferred shares

Shares to be issuedΒ 

Cumulative translation reserve

Β Other reserve

Capital contribution reserve

Retained earnings

Total

Minority interests

Total equity

Unaudited

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

At start of period

33,707

52,711

-

-

1,334

2,378

-

(7,261)

82,869

35,551

118,420

Total comprehensive income for the period

-

-

-

-

(354)

-

-

(16,622)

(16,976)

(1,725)

(18,701)

Due to acquisitions

30,145

33,100

-

20,175

-

-

-

-

83,420

46,022

129,442

Due to employee share options

-

-

-

-

-

-

-

1,934

1,934

-

1,934

At 30 June 2008

63,852

85,811

-

20,175

980

2,378

-

(21,949)

151,247

79,848

231,095

For the year ended 31 December 2008

Share capital

Share premiumΒ 

Deferred shares

Shares to be issuedΒ 

Cumulative translation reserve

Β Other reserve

Capital contribution reserve

Retained earnings

Total

Minority interests

Total equity

Audited

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

US$'000

At start of year

33,707

52,711

-

-

1,334

2,378

-

(7,261)

82,869

35,551

118,420

Total comprehensive income for the year

-

-

-

-

1,566

-

-

(31,858)

(30,292)

(10,536)

(40,828)

Arising on acquisitions of Eragon

30,145

33,100

-

20,175

-

-

-

-

83,420

45,424

128,844

Arising on share issues

697

98

-

-

-

-

-

-

795

-

795

Due to employee share options

-

-

-

-

-

-

-

3,102

3,102

-

3,102

At 31 December 2008

64,549

85,909

-

20,175

2,900

2,378

(36,017)

139,894

70,439

210,333

Reserve

Description and purpose

ShareΒ capital

The nominal value of shares issued

Share premium

Amount subscribed for share capital in excess of nominal value

Deferred shares

The nominal value of deferred shares issued

Shares to be issued

Outstanding share capital to be issued

Cumulative translation reserve

Losses arising on retranslating the net assets of overseas operations into US dollars

Other reserves

Fair value of warrants issued during the period

Capital contribution reserve

Capital contribution arising during the period

Retained earnings

Cumulative losses recognised in the consolidated income statement

Minority interests

The interest of the non-controlling interests in the net assets of the subsidiaries

The notes on pagesΒ 18Β toΒ 20Β form part of these financial statements.

CONSOLIDATED CONDENSED BALANCE SHEET

Β 

Β 
Β 
30 June
2009
Β 
30 June
2008
Β 
31 December
2008
Β 
Note
US$000s
Β 
US$000s
Β 
US$000s
Assets
Β 
Unaudited
Β 
Unaudited
Β 
Audited
Non-current assets
Β 
Β 
Β 
Β 
Β 
Β 
Unproven oil and gas assets
4
213,133
Β 
325,326
Β 
273,034
Available for sale financial assets
Β 
-
Β 
1,025
Β 
-
Property, plant and equipment
Β 
1,061
Β 
1,138
Β 
1,530
Other receivables
Β 
1,905
Β 
9,847
Β 
2,246
Restricted use cash
Β 
228
Β 
16
Β 
66
Total non-current assets
Β 
216,327
Β 
337,352
Β 
276,876
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Current assets
Β 
Β 
Β 
Β 
Β 
Β 
Inventories
Β 
457
Β 
339
Β 
507
Other receivables
Β 
13,464
Β 
2,577
Β 
11,395
Cash and cash equivalents
Β 
8,015
Β 
2,866
Β 
411
Total current assets
Β 
21,936
Β 
5,782
Β 
12,313
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Total assets
Β 
238,263
Β 
343,134
Β 
289,189
Equity and liabilities
Β 
Β 
Β 
Β 
Β 
Β 
Equity
Β 
Β 
Β 
Β 
Β 
Β 
Share capital
Β 
7,189
Β 
63,852
Β 
64,549
Share premium
Β 
99,241
Β 
85,811
Β 
85,909
Deferred shares
Β 
64,702
Β 
-
Β 
-
Shares to be issued
Β 
-
Β 
20,175
Β 
20,175
Other reserves
Β 
2,378
Β 
2,378
Β 
2,378
Capital contribution reserve
Β 
1,475
Β 
-
Β 
-
Retained earnings
Β 
(43,430)
Β 
(21,949)
Β 
(36,017)
Cumulative translation reserve
Β 
(27,293)
Β 
980
Β 
2,900
Shareholders’ equity
Β 
104,262
Β 
151,247
Β 
139,894
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Minority interests
Β 
47,280
Β 
79,848
Β 
70,439
Total equity
Β 
151,542
Β 
231,095
Β 
210,333
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Current liabilities
Β 
Β 
Β 
Β 
Β 
Β 
Trade and other payables
Β 
15,936
Β 
6,787
Β 
17,837
Short-term borrowings
Β 
14,570
Β 
4,038
Β 
17,889
Warrant liability
Β 
6,510
Β 
-
Β 
-
Current provisions
Β 
5,521
Β 
1,928
Β 
5,648
Total current liabilities
Β 
42,537
Β 
12,753
Β 
41,374
Β 
Β 
Β 
Β 
Β 
Β 
Β 
Non-current liabilities
Β 
Β 
Β 
Β 
Β 
Β 
Borrowings
Β 
18,315
Β 
13,763
Β 
3,900
Deferred tax liabilities
Β 
23,023
Β 
79,940
Β 
30,513
Non-current provisions
Β 
2,846
Β 
5,374
Β 
3,069
Other payables
Β 
-
Β 
209
Β 
-
Total non-current liabilities
Β 
44,184
Β 
99,286
Β 
37,482
Total liabilities
Β 
86,721
Β 
112,039
Β 
78,856
Total equity and liabilities
Β 
238,263
Β 
343,134
Β 
289,189

The notes on pages 18Β toΒ 20Β form part of these financial statements.Β 

These financial statements were approved and authorised for issue by the Board of Directors onΒ 28Β September 2009 and were signed on its behalf by:

Clive Carver

Rob Schoonbrood

Director

Director

CONSOLIDATED CONDENSEDΒ CASHΒ FLOWΒ STATEMENT

Six months endedΒ 

30 June 2009

Six months endedΒ 

30 June 2008

Year endedΒ 

31 December 2008

Unaudited

Unaudited

Audited

US$000s

US$000s

US$000s

Cash flow used in operating activities

Cash received from customers

948

-

1,377

Payments made to suppliers and employees

(6,421)

(11,602)

(8,567)

Interest paid

-

-

-

Interest received

31

110

212

Net cash used in operating activities

(5,442)

(11,492)

(6,978)

Cash flow used in investing activities

Purchase of property, plant and equipment

-

(222)

(897)

Additions to unproven oil and gas assets

(3,503)

(11,197)

(21,874)

Acquisition of subsidiaries net of cash acquired

-

(1,167)

(2,561)

Option fees, deposits and prepayment of acquisition costs

-

(3,200)

(3,200)

Cash flow used in investing activities

(3,503)

(15,786)

(28,532)

Cash flow used in financing activities

Net proceeds from issue of ordinary share capital, net of expenses relating to issue of shares

499

-

795

Repayment of borrowings

(450)

-

(1,250)

Issue of loans

5,000

-

6,250

Advances received for farm-in agreements

11,500

-

-

Net cash used in financing activities

16,549

-

5,795

Net increase/ (decrease) in cash and cash equivalents

7,604

(27,278)

(29,715)

Exchange gains and losses on cash and overdrafts

-

-

(18)

Cash and cash equivalents at the start of the period

411

30,144

30,144

Cash and cash equivalents at period end

8,015

2,866

411

The notes on pages 18 to 20Β form part of these financial statements.Β 

NOTES TO THE CONSOLIDATED CONDENSED INTERIM FINANCIAL STATEMENTS

1. STATUTORY ACCOUNTS

The interim results for the period ended 30 June 2009 are unaudited. The financial information contained within this report does not constitute statutory accounts as defined by Section 435 of the Companies Act 2006.Β 

2. BASIS OF PREPARATION

Roxi Petroleum Plc is registered and domiciled in England and Wales.

These interim financial statements of the Company and its subsidiaries ("the Group") for the six months endedΒ 30Β JuneΒ 2009 have been prepared on a basis consistent with the accounting policies set out in the Group's consolidated annual financial statements for the year endedΒ 31Β DecemberΒ 2008Β except for the adoption of IAS1 (Revised)Β and no changes to those policies are envisaged for the year endΒ 31Β DecemberΒ 2009 financial statements. They have not been audited, do not include all of the information required for full annual financial statements, and should be read in conjunction with the Group's consolidated annual financial statements for the period ended 31 December 2008. The 2008 annual report and accounts, which received an unqualified opinion from the auditors, did not draw attention to any matters by way of emphasis,Β and did not contain a statement under section 237 (2) or (3) of the Companies Act 1985, have been filed with the Registrar of Companies. As permitted, the Group has chosen not to adopt IAS 34 'Interim Financial Reporting'. The presentation applied to the interim report is in the line with the new IAS 1 'Presentation of Financial Statements' in respect of the primary statements presentations.

The financial information is presented in US Dollars and has been prepared under the historical cost convention and on a going concern basis.Β 

3. LOSSΒ PERΒ ORDINARY SHARE

Basic loss per share is calculated by dividing the loss attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period.Β 

In order to calculate diluted loss per share, the weighted average number of ordinary shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares according to IAS33. Dilutive potential ordinary shares include share options granted to employees and Directors where the exercise price (adjusted according to IAS33) is less than the average market price of the Company's ordinary shares during the period. During the period the potential ordinary shares are anti-dilutive and therefore diluted loss per share has not been calculated.Β 

The calculation of earnings per ordinary share is based on:

Six monthsΒ 

endedΒ 

30 June 2009

Six monthsΒ 

endedΒ 

30 June 2008

Year

Β endedΒ 

31 DecemberΒ 

2008

The basic weighted average number of ordinary shares in issue during the period

380,599,993

301,770,567

336,462,416

The loss for the period attributable to equity shareholders ($000s)

7,860

16,622

31,858

4. UNPROVENΒ OILΒ ANDΒ GASΒ ASSETS

Six months

Β endedΒ 

30 June 2009

US$000s

Six months

Β endedΒ 

30 June 2008

US$000s

Period endedΒ 

31 December 2008

US$000s

At the start of the period

273,034

110,142

110,142

Acquisitions of subsidiaries

-

204,239

203,887

Additions

5,768

11,197

21,874

Sales from test production

(520)

-

(518)

Foreign exchange differences

(65,149)

(252)

5,061

Impairment

(67,412)

At the end of the period

213,133

325,326

273,034

5. SUBSEQUENT EVENTS

5.1 Ravninnoe farm-in

OnΒ 13Β JulyΒ 2009, further to the agreement signed in 2008 with Canamens in respect of the Ravninnoe asset, the new charter documents and subsequent transfer of interest in Ravninnoe to Canamens were registered with the Ministry of Justice of the Republic of Kazakhstan.

5.2 Share issue

In September 2009, 6 million new ordinary shares were issued at a price of 10p per share.

5.3Β Β BNG farm-out

OnΒ SeptemberΒ 18 2009, the Company, Eragon Petroleum Limited, BNG Energy BV and Canamens BNG BV (part of the Canamens group) signed a revised SPA to farm out part of BNG LLP ("BNG").

Under the amended SPA the initial consideration of US$ 31,999,000 is payable by Canamens BNG BV (the purchaser) to BNG Energy BV in exchange for 23Β per cent.Β of the equity in BNG and 23Β per cent.Β of the loans due from BNG toΒ Roxi Petroleum plc and BNG Energy BV (stage 1). Additionally the purchaser has the option to purchase an additional 12 per cent.Β of the equity and loans for a cash consideration of US$ 23,000,000 (stage 2 )

The completion of the SPA is subject to shareholder approval and obtaining the relevant waivers from the Kazakh authorities.

5.4Β Β Grant of options

OnΒ 17Β AugustΒ 2009 it was announced that following a review of the existing board and senior management incentive arrangements referred to at the time of the release of the results for the year endedΒ 31Β DecemberΒ 2008, the Remuneration Committee has decided to leave the existing options granted at 38p and 65p respectively unaltered. New options exercisable at 12p per share were granted onΒ 14Β AugustΒ 2009 withΒ aΒ total numberΒ ofΒ 4,198,459 options.

6Β Β Going Concern

The Company entered into an agreement datedΒ 18Β SeptemberΒ 2009, with Canamens in respect of the part disposal of the BNG asset. Completion of this agreement is dependent on certain conditions precedent being met, including certain regulatory approvals and the approval of the shareholders of the Company. The directors are confident that these conditions will be met and that the consideration received will be sufficient to finance the required work commitments for the BNG asset for the foreseeable future. However, should the agreement not formally complete then the Group would have to raise other finance to fund the required work commitments and there can be no certainty, in current markets, that sufficient funds will be forthcoming.

These interim financial statements have been prepared on a going concern basis as the directors are confident the Group will be able to raise the required funds.

These conditions indicate the existence of a material uncertainty which may cast significant doubt over the Group's ability to continue as a going concern in its current form.

The financial statements do not include any adjustments that would result if the Group was unable to continue as a going concern in its current form.

SHAREHOLDER INFORMATION AND ADVISERS

Roxi Petroleum Plc

Auditors

68 Lombard Street

BDO Stoy Hayward LLP

London EC3V 9LJ

Chartered Accountants

55 Baker Street

Nominated adviser and broker

London W1U 7EU

Matrix Corporate Capital LLP

One Vine Street

Solicitors

LondonΒ W1J 0AH

PuxonMurray LLP

68 Lombard Street

Registrars

London EC3V 9LJ

Capita Registrars

Northern House

Woodsome Park

Fenay Bridge

Huddersfield HD8 0LA

This information is provided by RNS
The company news service from the London Stock Exchange
Β 
END
Β 
Β 
IR SEFFMISUSEEU
Date   Source Headline
18th May 20269:00 amRNSUpdate
23rd Mar 20267:00 amRNSAcquisition of Mineral Assets
13th Mar 20267:33 amRNSUpdate
13th Mar 20267:33 amRNSUpdate
3rd Mar 202611:07 amRNSFirst oil from the West Shalva Contract Area
10th Feb 20267:00 amRNSTesting at the West Shalva Contract Area
2nd Feb 20267:00 amRNSGeneral Meeting Results
28th Jan 20267:00 amRNSCompletion of the acquisition of the Block 8
7th Jan 20267:00 amRNSNotice of GM
30th Dec 20257:00 amRNSRe-issue of BNG Contract Area licences
30th Dec 20257:00 amRNSRe-issue of BNG Contract Area licences
22nd Dec 202511:15 amRNSReplacement: Acquisition of Tau-Cen
22nd Dec 202511:15 amRNSReplacement: Acquisition of Tau-Cen
22nd Dec 20257:00 amRNSAcquisition of Tau-Cen
22nd Dec 20257:00 amRNSAcquisition of Tau-Cen
4th Dec 20251:00 pmRNSPosting of Annual Report & Accounts
4th Dec 20258:32 amRNSExemption from future Historic Costs at the BNG
3rd Dec 20257:00 amRNSAward of licence at the BNG Contract Area
2nd Dec 20257:00 amRNSIssue of shares
1st Dec 20258:55 amRNSReplacement 2025 Interim Results
1st Dec 20257:30 amRNSRestoration - Caspian Sunrise Plc
1st Dec 20257:07 amRNSInterim results for six months ended 30 June 2025
1st Dec 20257:00 amRNSAnnual report for the year ended 31 December 2024
31st Oct 20257:00 amRNSGeneral update
3rd Oct 20257:00 amRNSFirst well spudded at West Shalva Contract Area
30th Sep 20254:01 pmRNSDelay to the publication of results
27th Aug 20258:43 amRNSCorporate update
26th Aug 20256:00 pmRNSSuspended Companies Notice - Deletion
23rd Jul 20258:36 amRNSUpdate regarding the sale of MJF & South Yelemes
11th Jul 20259:23 amRNSUpdate on Block 8 Well Tests
9th Jul 20257:00 amRNSUpdate regarding sale of MJF and South Yelemes
1st Jul 20257:30 amRNSSuspension - Caspian Sunrise PLC
25th Jun 202512:57 pmRNSResult of AGM and matters discussed
18th Jun 20257:00 amRNSProduction and Testing from Block 8 Contract Area
16th Jun 20257:00 amRNSGeneral Update
30th May 20257:00 amRNSNotice of AGM
23rd May 20251:21 pmRNSAward of production licence at BNG Contract Area
1st May 20257:35 amRNSCorporate Update
15th Apr 202510:20 amRNSCompletion of West Shalva acquisition
1st Apr 20257:00 amRNSUpdate on the disposal of MJF & South Yelemes
3rd Mar 20257:00 amRNSCorporate & Operational update
26th Feb 20257:00 amRNSBNG deep structures conditional funding
21st Feb 20257:00 amRNSWest Shalva update
2nd Jan 20257:00 amRNSUpdate on the disposal of MJF & South Yelemes
21st Nov 202412:43 pmRNSDisposal of the BNG shallow MJF & South Yelemes
5th Nov 20247:00 amRNSUpdate on acquisition of West Shalva Contract Area
31st Oct 20247:00 amRNSUpdate on the disposal of MJF & South Yelemes
26th Sep 202412:59 pmRNSGeneral Meeting Results
25th Sep 20247:00 amRNSInterim results for six months ended 30 June 2024
4th Sep 20247:00 amRNSDisposal of the shallow MJF & Notice of GM

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.