7 Oct 2008 07:00
ο»Ώ
ISLANDΒ OILΒ &Β GASΒ PLC
PRELIMINARY RESULTS FOR THEΒ YEARΒ ENDEDΒ 31 JULY 2008
Β Island Oil & GasΒ PLCΒ ("Island", theΒ "Company"Β or the "Group") (LSE:IOG), today announces its preliminary results for theΒ yearΒ endedΒ 31 July 2008.Β The Board considers the period to be the most significant inΒ Island'sΒ history, successfully completing a major transaction,Β strengtheningΒ the Company'sΒ financialΒ position by discharging all bank debt,Β advancingΒ operationsΒ andΒ successfully demonstratingΒ our business model.
FINANCIAL HIGHLIGHTS:
Profit before tax of Stg£ 12.414 million,(year ended 31 July 2007: loss before tax Stg£ 4.998 million)
Increase in turnover from operations of 28% to Stg£ 2.25 million (2007: Stg£ 1.76 million)
Basic earnings per shareΒ StgΒ£ 0.1082Β (2007: loss per shareΒ StgΒ£ 0.0613)
Current cash balance:Β StgΒ£ 3.407 million
RMB bank debt fully discharged
Irish Operations:Β PreparingΒ forΒ production,Β newΒ territory;Β crystallisingΒ valueΒ throughΒ farmΒ out:
Further Progress inΒ CelticΒ SeaΒ withΒ near-term opportunityΒ toΒ monetise
Successful production testing at the Schull gas field. Gas flowed at 21 million standard cubic feet per day. Suspended as a potential gas producer
2-DΒ seismicΒ survey to evaluate exploration potential and new drilling locations at Schull and Old Head
These fields have the potential to extend the life of theΒ MarathonΒ -Β operated Kinsale facilities - thereby creating significant value for numerous parties. They also have the potential to be used as an independent gas storageΒ facilityΒ - vital in today's energy environment
Awarded 30% equity in the Barryroe Licensing Option, formerly known as Seven Heads Oil, which lies directly beneath the Seven Heads Gas Field and close to the Kinsale infrastructureΒ
Consolidation andΒ preliminaryΒ monetisationΒ of Atlantic Margin Portfolio
Execution of Asset Swap Agreement with OMV giving Island 50% and Operatorship of the Durresi Block offshore Albania and bringing OMV into Island's Killala Licence in the Irish Atlantic Margin as a 50% partner
Supernova paid Stg£ 4.5 million to acquire a 20% equity interest in Frontier Exploration Licence 1/04 and 3.75 million shares in Island, placed at a premium to market price
Award ofΒ TΓrΒ naΒ nΓgΒ Frontier Exploration Licence in the Atlantic Margin offshoreΒ IrelandΒ toΒ IslandΒ (Operator with 50% equity) and Supernova Energy
Β Β International Operations: HighlyΒ profitableΒ assetΒ trading;Β newΒ territoriesΒ andΒ licences
HighlyΒ profitable disposalΒ of DutchΒ assetsΒ realisesΒ Business ModelΒ objectives
Sale of Dutch Assets to Delta Hydrocarbons for US$Β 25Β millionΒ plus future overriding royalty payments based on gross production
US$Β 10Β millionΒ advance of future royalties granted toΒ IslandΒ by Delta Hydrocarbons.Β The consideration represents a considerable return on investment for shareholders
Expansion intoΒ newΒ regionsΒ andΒ licencesΒ
Acquisition of an additional equity interest in the Durresi Block in offshoreΒ Albania. Agreement reached with Beach Petroleum of Australia to farm out 25% in the Durresi Block with an option to increase to 45% on a promoted basis by paying 55% of the wellΒ costs
Exclusive option to acquire upstream and downstream assets inΒ MoldovaΒ signed with Valiexchimp S.R.L. and to participate on a 50/50 basis for future opportunities in the Former Soviet Union
SevenΒ exploration permits signed in theΒ Layounne-TarfayaΒ BasinΒ inΒ Morocco. Island will act as operator of the acreage with 40% equity
Netherland Sewell and Associates (Houston) provided the Competent Persons' Report for San Leon Energy PLC's ("San Leon") post year end (September 2008) AIM listing. It confirms 15 onshore leads in the Tarfaya Exploration Permits with 711.3 million barrels of oil equivalent ("mmboe") best estimate, unrisked, prospective resources (192.9 mmboe net to San Leon) and high estimate, and unrisked, prospective resources of 3.8 billion barrels of oil equivalent ("boe") (1.0 billion boe net to San Leon). San Leon has a 30% equity stake in the Tarfaya Licence whilst Island is the operator with a 40% equity stake. San Leon's market capitalisation on AIM admission at 37 pence per share was Stg£ 100.04 million, with by far the largest percentage of the value being attributed to its interest in the Tarfaya acreage in Morocco
PostΒ Year-End: ContinuedΒ operationalΒ andΒ corporateΒ development
PositiveΒ MoldovaΒ update,Β European Bank for Reconstruction and DevelopmentΒ ("EBRD")Β mandate letter signed
Appointment of Adrian Doull as a non-executive Director
Appointment ofΒ Carl KindingerΒ as Chief Financial Officer
Paul Griffiths, CEO commented:
"This has been a transformationalΒ year, driven by the significant profit generated by the disposal of the Company's Dutch assets and the resultant positive rebalancing of our financial position. We see this as a validation of the Island business model; lowΒ cost entry, adding value through technical expertise and operating capability, thereby bringing forward the value of our projects whether that is by production, or through an equity solution.
The announcement byΒ MarathonΒ during 2008 to initiate a process to dispose of its assetsΒ offshoreΒ IrelandΒ creates an opportunity forΒ IslandΒ toΒ monetiseΒ its undevelopedΒ CelticΒ SeaΒ gas fields and Atlantic Margin gas prospects adjacent to the Kinsale and Corrib infrastructure. We see these as vital assets in the regional play, both for extending production in theΒ CelticΒ Sea, but also as a potential basis for an independent Irish energy storage facility.
Island has a successful development model which it has profitably applied across its portfolio, delivering considerable value to shareholders. With this model and the team weΒ have in place, the Board can look to the future with confidence as it continues to successfully develop the globalΒ portfolio."
Further information:Β
|
Island Oil and GasΒ PLC Paul Griffiths /Β Karl Prenderville www.islandoilandgas.com |
Tel: +353Β (0)1 631Β 3755 |
|
Davy (NOMAD and broker) Anthony Farrell |
Tel: +353Β (0)1 679 6363Β |
|
Landsbanki (UKΒ broker) Simon Robinson |
Tel: +44 (0)20Β 7426 9000Β |
|
College Hill (Financial PR) Paddy BlewerΒ / Nick Elwes |
Tel: +44 (0)20 7457 2020 |
Β
Β Β ISLANDΒ OILΒ &Β GASΒ PLCPRELIMINARY RESULTS FOR THEΒ YEARΒ ENDEDΒ 31 JULY 2008
CHAIRMAN'S STATEMENT
I am pleased to report the year under review has seen Island Oil & Gas PLC ("Island" or "the Company") transformed through the creation of a profit of Stg£ 12.414 million. This largely results from the sale in May 2008 of one of our Dutch subsidiary companies, Island Netherlands BV, which owned the Q13a Production Lease, containing the undeveloped Amstel oil field, and the Q13b Exploration Licence which was awarded to Island in April 2008 and contains the Zaan oil discovery. Through this transaction Island has established a track record for delivering its stated business model: low cost entry; value enhancement through the application of our technical expertise and operating capability; and bringing forward the realisation of potential asset values through sale or farm out when prudent to do so.
The Board considered carefully theΒ offerΒ from Delta Hydrocarbons of a USD$Β 35 million cash payment together with royalty payments from future Amstel production, augmented byΒ several satellite tie-backs to the Amstel facilities, should these come on stream. The Board acted in a decisive manner taking into consideration the deteriorating financial markets and the confidence senior management had in the ability of Delta Hydrocarbons to finance and deliver its development strategy for the Amstel oil field.
As a result of this transaction,Β IslandΒ was able to completely discharge the outstanding RMB corporate debt facility and to create the potential for future royalty revenues from production without the need for further expensive capital investment. This was aΒ considerableΒ achievement for theΒ IslandΒ executiveΒ management team and I congratulate them on delivering this important transaction for the CompanyΒ and its shareholdersΒ at a time of volatile activity in the financial markets.
Island continues to seek new ground floor opportunities offshore theΒ NetherlandsΒ where it can add value to any new licences using the tried and testedΒ IslandΒ business model.
CelticΒ SeaΒ Forward Strategy
At the beginning of the period Island tested 21Β million cubic feetΒ ("mmcf")Β per dayΒ of dry gas in the 57/2-3 gas appraisal well at Schull, which was the culmination of a four well Celtic Sea drilling programme spread over 2006 and 2007. This programme delivered four successful gas wells and cementedΒ Island's position as the most successful operator offshoreΒ IrelandΒ in recentΒ years.
During theΒ yearΒ under reviewΒ IslandΒ has been involved in a detailed reservoir engineering study for the Old Head and Schull gas fields. We have also acquired new high resolution 2D seismic data over both gas fields. Preliminary indications are that the proven limit of the Old Head gas field may extend further to the southeast than has previously been interpreted. Information fromΒ ourΒ West Seven Heads 48/23-3 gas well has proved invaluable to the understanding of potential production behaviour for the extended area of the Old Head gas field.Β
Scoping production profiles for Old Head and Schull indicateΒ conduciveΒ conditionsΒ Β for conversion to gas storage projects relatively early in field life, a situation which wouldΒ materiallyΒ contributeΒ to the debate on Ireland's security of supply issue and to the provision ofΒ additionalΒ strategic gas storage capacity for Ireland. Several low risk exploration leads have also been matured in the Old Head and Schull licences.
During theΒ yearΒ IslandΒ was also awarded the Barryroe Licensing Option,Β which includes aΒ 30% stake in the undeveloped Seven Heads oil accumulations. Island has consistently maintained that the potential oil and wet gas reservoirs in the Lower Cretaceous, which have flowed light, waxy oil at rates between 1,300 and 1,600Β barrels per day ("bpd"), may ultimately be developed and may contribute to prolonging the life of the Seven Heads and Kinsale infrastructure.
As part of our core area Celtic Sea strategy to 'hoover up' proven, probable and possible oil and gas accumulations around a wasting infrastructure, Island has embarked upon a reservoir modelling study in the West Seven Heads area to determine theΒ level ofΒ gas-in-place with greater certainty in the area tested by our 48/23-3 appraisal well. Potential unperforated gas sand intervals below the main producing horizons are also being targeted by this study. The results from this work will be used byΒ IslandΒ to pursue discussions withΒ MarathonΒ on a way forward to unitise interests in the West Seven Heads area tested by the 48/23-3 and 48/24-6 gas wells.
TheΒ announcementΒ by Marathon during 2008 of the initiation of aΒ salesΒ processΒ to dispose of its assets in Ireland means that Island is well-placed to avail of any near-term opportunity toΒ realise valueΒ and consolidate its Celtic Sea assets as these have the potential to extend the projected current economic life of the Kinsale field by severalΒ years,Β thereby adding additional value to the infrastructure for the owners of the facilities. This objective is compatible with a desire to maintain security of supply by fully developingΒ Ireland's indigenous gas resources in a timely mannerΒ in addition to the opportunity ofΒ increasing gas storage capacity. Island has available the 'cushion gas' required to establish a new commercially viable gas storage project in theΒ CelticΒ Sea. Given the recent rise in wholesale gas prices this represents a potentially valuable asset for the Company which justifies our timely investment in ourΒ CelticΒ SeaΒ drilling programme during 2006 and 2007 and putsΒ IslandΒ in a unique position toΒ monetiseΒ its gas assets at the earliest opportunity.
Atlantic Margin Strategy
In the Irish Atlantic Margin the Company began the longer term process of graduallyΒ monetisingΒ exploration portfolio with the sale of a 20% stake in the North Porcupine Basin Frontier Exploration Licence 1/04, containing the undeveloped Connemara oil field, to Supernova Energy, a wholly owned subsidiary of the Bluewater GroupΒ andΒ one of theΒ world'sΒ leading providers ofΒ floatingΒ productionΒ storageΒ andΒ offloadingΒ facilities for a cash consideration and an investment in Island shares at a significant premium to market price. During theΒ year,Β IslandΒ hasΒ identified and developedΒ a new Lower Cretaceous stratigraphic trap,Β with multi-billion barrel oil potential,Β in a previously over-looked area of the Licence. This is an important addition toΒ Island's growing portfolio of prospective structures in its Atlantic Margin acreage.
Island has expanded its area under licence on the Atlantic Margin, which we consider to be a vital area for future long-term exploration activity as this region is a very much under-explored part of the 'Atlantic Basin' hydrocarbon province relative to offshore West Africa, Norway, eastern Canada, UK-Faeroes, Gulf of Mexico and Brazil, with the award of theΒ TΓr na nΓgΒ Frontier Exploration LicenceΒ in the South Porcupine Basin. Island operates the Licence,Β with a 50% stake,Β in joint venture partnership with Supernova Energy. The Licence contains a large Triassic prospect overlain by anΒ early Tertiary deep sea fanΒ whichΒ is considered even at this early,Β immature stage in evaluation to have multi-billion barrel oil potential.
In our Rockall Basin Licence,Β geological and geophysical studies have identified the Kingfisher Triassic gas prospect which, together with the neighbouring multi-TCF Killala Triassic gas prospect, makes this acreage potentially even more attractive to companies wishing to exploit the proximity of these sizeable prospects to Shell's Corrib gas field development.
Our Slyne Licence also contains a sizeable Triassic oil prospect which providesΒ IslandΒ with a balanced portfolio of Triassic oil andΒ gas prospects in an area with a proven active hydrocarbon system.
The Atlantic Margin is a hostile deep water environment where access to deep water rigs isΒ costly andΒ difficult, mainlyΒ due toΒ Ireland's poor record of drilling activity relative to otherΒ AtlanticΒ BasinΒ oil and gas provinces. Island's portfolio-building conceptΒ is designed toΒ create a materially significant package of diverse exploration prospects that may prove attractive to a large multi-national oil company or utility company seeking access to new Northwest European sources of potential energy supplies. Island will seek to monetise these assets at an early stage through a sale of equity in the licence portfolio whilst retaining exposure to drilling success through a royalty arrangement on any future production revenues.Β
International Expansion Strategy
Our successful track record as an operator offshoreΒ IrelandΒ enablesΒ us to create exciting new opportunities inΒ Northwest AfricaΒ and Central andΒ Southeast Europe. Both are strategic regions for exploiting expanding indigenous energy markets and for the creation of new alternative gas exportΒ suppliesΒ into the lucrativeΒ west European gas market to address issues of long term security of European supply. The Island business model is to identify strategically important, energy-deficient countries and to use our proven operating capability and deal-making expertise to create:Β basin-dominant licence positions in under-explored regions with proven hydrocarbon systems (onshore southern Morocco);Β re-appraisal opportunities of oil and gas discoveries made at a time of low oil price (offshore Albania); and oil and gas field rehabilitation opportunities (Moldova).
Island has implemented this strategy during theΒ yearΒ under review with the addition of new exploration licence interests (seven exploration permits) in southernΒ MoroccoΒ in the Laayoune -Β TarfayaΒ Basin. This basin is prospective for Triassic and Jurassic oil and there are a number of existing discoveries in the region. In Albania we acquired OMV's and Lundin's entire interest in theΒ offshoreΒ Durresi Block, where plansΒ toΒ eventuallyΒ appraise the A4-1x gas/condensate discovery and deeper Jurassic and Lower Cretaceous targets, not reached in the original discovery well drilled in 1993 but oil-bearing to the west in Italian waters, are being assessed. IslandΒ hasΒ subsequently agreed farm out terms with the Australian company Beach Petroleum whereby Beach can increase its stake from 25% up to 45% in the Durresi Block by promotingΒ IslandΒ in a well.Β
We continue to make progress inΒ MoldovaΒ towards acquiring upstream and downstream assets. PostΒ yearΒ endΒ IslandΒ has executed a mandate letter with the European Bank for Reconstruction and DevelopmentΒ ("EBRD")Β regarding the financing of plans to increase theΒ level ofΒ production from the Valeni oil field inΒ Moldova. Island will be commissioning an Environmental Impact Study and a new independent Petroleum Engineer's Resources Report for the Valeni field as part of the due diligence effort required to assist withΒ EBRD's internal process forΒ approving the financing of the rehabilitation of the field to optimise production output.
TheΒ Board was further strengthened with the appointment ofΒ Karl PrendervilleΒ as Commercial Director in August 2007. PostΒ yearΒ endΒ Adrian Doull has been appointedΒ as aΒ Non-executive Director andΒ Carl KindingerΒ asΒ ChiefΒ FinancialΒ Officer.
Β
FinancialΒ Review
The Group recorded a profit before taxation and finance income and finance expense of Stg£ 13.115 million for the current year compared to a loss of Stg£ 4.445 million in the year ended 31 July 2007. The profit relates mainly to the sale of Island Netherlands BV, a wholly owned subsidiary, and to the sale of a 10% interest in the Amstel oil field development in the Netherlands to Encore Oil. In addition to the cash sales price of US$ 25 million for the sale of Island Netherlands B.V. to Delta Hydrocarbons, Island also received a US$10 million advance on future royalty payments. Island also received a cash payment from Encore of Stg£ 1.5 million for the sale of a 10% interest in the Amstel oil field development.
Supernova Energy Ireland BV ("Supernova") bought 3,750,000 Ordinary shares in Island at an issue price of Stg£ 0.60 in December 2007. At the same time Supernova acquired a 10% interest in Frontier Exploration Licence 1/04 in the North Porcupine Basin, in the prospective Atlantic Margin off the west coast of Ireland, and an option to acquire an additional 10% interest for a cash price of Stg£2.25 million. Supernova exercised their option in March 2008 by paying Island Stg£ 2.25 million in cash.
Gross revenue from our interest in theΒ Seven Heads gas field was Stg£ 2.251 million compared toΒ
StgΒ£ 1.762 million in the previousΒ year. GasΒ revenueΒ improved for the thirdΒ yearΒ in succession and represented a 28% increaseΒ yearΒ onΒ year.
Cost of sales at Stg£ 1.143 million, compared to Stg£ 0.902 million, represents a 27% increase over the previous accounting year and was mainly related to pipeline maintenance work during this year. Gross profit of Stg£ 1.108 million compared to Stg£ 0.860 million in the previous year. The field has produced at rates in excess of 10 million standard cubic feet ("mmscf") per day. Although it is anticipated that production next year will reduce, recent high prices will continue and revenue may be maintained close to the current level. Estimated gross remaining gas resources for the Seven Heads gas field, based on the operator, Marathon's, estimates from 1 January 2008, have been revised upwards to 9.3 billion cubic feet ("bcf") or 1.163 bcf net to Island , up from 8.6 bcf or 1.075 bcf net to Island based on the previous estimates of Marathon.
Administration costs were StgΒ£ 2.306Β million compared to StgΒ£ 1.174 million in the previousΒ year, representing aΒ 96% increaseΒ yearΒ onΒ year. This reflects increased staffing and larger premises to progress our current portfolio of near-development assets generated by the highly successful 2006 and 2007 drilling programmes. A significant contribution toΒ Island's overheads is made by the Company's joint venture partners in our various licencesΒ ofΒ whichΒ IslandΒ is the operator.Β
In October 2007, Island secured an additional Stg£ 4.5 million short term loan facility ("facility") from RMB Resources ("RMB") increasing the overall debt facility to Stg£ 12 million. In December 2007 RMB extended the loan repayment date and at the same time surrendered their right to 5,759,631 warrants at an exercise price of Stg£ 0.7813 per ordinary share in exchange for 1,000,000 fully paid up shares. The retained earnings reserve was increased by Stg£ 0.261 million to reflect the net effect of surrendering the warrants and issuing the fully paid up shares. In May 2008 Island repaid in full the Stg£ 12 million short term debt facility with RMB Resources.
RMB have provided a Stg£ 5 million project debt facility none of which has been utilised to date.
Cash balances at theΒ yearΒ end amounted to StgΒ£ 3.407 million. It is anticipated that farmout and asset sale transactions will continue to be generated and these may result in further cash payments to the Company over the next twelve months.
There were no major write-offs during theΒ year.
The financial results for the current accounting year have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the EU. In accordance with IFRS6, 'Exploration for and Evaluation of Mineral Resources', costs incurred prior to the award of exploration licences have not been capitalised. Stg£ 0.129 million in the current year and Stg£ 0.152 million in the prior year has been written off in accordance with IFRS6.
Also in accordance with International Accounting Standards ("IAS") 23 'Borrowing Costs', borrowing costs directly attributable to the acquisition and construction of qualifying assets have been added to the cost of these assets. This amounted to Stg£ 0.668 million in the current year. Stg£ 0.338 million of borrowing costs in the prior year have been capitalised in accordance with IAS 23.
In accordance withΒ IFRSΒ 2Β 'ShareΒ based payment'Β share options awarded during theΒ yearΒ to key personnel have been independently valued. The fair value of share options granted during theΒ yearΒ is StgΒ£ 0.530 million compared to StgΒ£ 0.315 million in the previousΒ year.
PostΒ yearΒ end the appointment ofΒ Carl KindingerΒ as ChiefΒ FinancialΒ Officer will set in motion a fundamental review of administration, staff and consultant costs to ensure that in the prevailing market conditions thatΒ Island's shareholders are receiving full value for money spent on administrative overhead in relation to the efficient management of it's licences and the execution of it's work programmes.
Outlook and Prospects
The sale ofΒ Island's Dutch assets to Delta HydrocarbonsΒ for cash and royaltiesΒ has brought forward the potential for generating cash flow from production revenues.Β PostΒ yearΒ end,Β the execution of a mandate letter with the European Bank for Reconstruction and Development enhances our ability to close and finance the transaction with Valiexchimp to acquire downstream and upstream assets inΒ MoldovaΒ which could generate additional cash flow forΒ IslandΒ from producing properties in 2009.
HavingΒ engineered a massive upside from the sale ofΒ its Dutch assets during 2008 Island is now focused on monetising its Celtic Sea assets, either through an asset sale for cash and future royalties,Β or through a partΒ equity sale to finance the development of the Old Head and/or Schull satellite gas fields. The MarathonΒ salesΒ process createsΒ the opportunityΒ for Island to demonstrate to a wider audience the value of our Celtic Sea assets,Β in potentiallyΒ maintainingΒ and extendingΒ the life of the Kinsale facilities and to contributing,Β therefore,Β toΒ theΒ security of supply and increased strategic gas storage capacity issues.
In the Atlantic Margin our portfolio of large oil and gas prospects is attracting widespread industry attention as we seek toΒ crystallise the value ofΒ these assets in a timely manner through farmout and asset sales. The exploration, appraisal and development cycle in the deep water Atlantic Margin hydrocarbon province is spread out over an extended period. ThereforeΒ IslandΒ must consider its options to monetise early whilst retaining its exposure to exploration success and future cash flow through a royalty arrangement. Cash from any successful farmout and equity sale transaction will be prudently managed to take into account the new financial climate that will result from a resolution of the 'BankingΒ Crisis'. Investment in producing assets and oil and gas field rehabilitation projects will be a key focus of the Company to increase cash flow from oil and gas operations.
Gaining revenue fromΒ some of our international exploration and appraisal assets inΒ MoroccoΒ andΒ AlbaniaΒ will also be a key consideration for the Company as we attempt to recreate our highly successful Amstel transaction.
Particular attention will be given by the Board to cost savings and effective use of personnel resources as we enter a period of volatility in theΒ world's financial markets. Oil prices are likely toΒ remainΒ highΒ relative to historical prices,Β whilst forward gas prices have strengthened considerably over the past twelve months and we believe will remain strong in the near future givenΒ theΒ security of supply issues thatΒ EuropeΒ is now facing. These factors will drive oil and gas transactions between Exploration and Production companies as they seek access to a dwindling number of mature oil and gas projects. Island is well-placed with its large portfolio of oil and gas assets to take advantage of this trend.
On behalf of the Board of Directors I would like to thank our shareholders for your continued support, loyalty and understanding in what are very difficult times for the World's financial system. I look forward to reporting on the Company's achievements during theΒ yearΒ under review at the next Annual General Meeting.Β
Β Β
|
Consolidated Income Statement |
Year Ended |
Year Ended |
|
ForΒ theΒ year endedΒ 31 July 2008 |
31 July 2008 |
31July 2007 |
|
StgΒ£'000 |
StgΒ£'000 |
|
|
Β |
Β |
(As restated) |
|
Revenue |
2,251 |
1,762Β |
|
Cost of sales |
(1,143) |
(902) |
|
Gross profit |
1,108 |
860Β |
|
DisposalΒ of subsidiary |
11,001Β |
-Β |
|
DisposalΒ of licence |
3,465 |
-Β |
|
Administration expenses |
(2,306) |
(1,174) |
|
Exploration costs written off |
(153) |
(4,537) |
|
Other income |
- |
401 |
|
Operating profit/(loss) |
13,115 |
(4,450) |
|
Finance income |
115 |
181Β |
|
Finance expense |
(816) |
(729) |
|
Profit/(loss) before taxation |
12,414 |
(4,998) |
|
Income tax expense |
- |
- |
|
Profit/(loss) for theΒ yearΒ attributable to equity holders of the parent |
12,414 |
(4,998) |
|
Earnings/(loss) per share (StgΒ£) |
||
|
Basic |
0.1082 |
(0.0613) |
|
Diluted |
0.1082 |
(0.0613) |
Β Β
|
Consolidated Balance Sheet |
Year Ended |
Year Ended |
|
AtΒ 31 July 2008 |
31 July 2008 |
31July 2007 |
|
StgΒ£'000 |
StgΒ£'000 |
|
|
Β |
Β |
(As restated) |
|
Assets |
||
|
Non current assets |
||
|
Intangible exploration and evaluation assets |
61,212 |
55,096 |
|
Property, plant and equipment |
1,403 |
1,761 |
|
62,615 |
56,857 |
|
|
Current assets |
||
|
Other receivables |
1,159 |
2,612 |
|
Cash and cash equivalents |
3,407 |
11,602 |
|
Β |
4,566 |
14,214 |
|
Total assets |
67,181 |
71,071 |
|
movement in finance debtor |
||
|
Equity and liabilities |
||
|
Equity attributable to equity holders of the parent |
||
|
Called up share capital |
798 |
762 |
|
Share premium |
51,167 |
48,571 |
|
Shares to be issued |
238 |
- |
|
Share warrants reserve |
- |
447 |
|
Share based payment reserve |
1,185 |
655 |
|
Unrealised revenue reserve |
47 |
47 |
|
Retained earnings |
6,705 |
(5,971) |
|
Total equity |
60,140 |
44,511 |
|
Non current liabilities |
||
|
Loan |
5,178 |
-Β |
|
Provisions |
704 |
675 |
|
5,882 |
675 |
|
|
Current liabilities |
||
|
Trade and other payables |
1,159 |
18,385 |
|
Interest bearing loans and borrowings |
- |
7,500 |
|
1,159 |
25,885 |
|
|
movement in finance creditor |
||
|
Total liabilities |
7,041 |
26,560 |
|
Total equity and liabilities |
67,1811 |
71,071 |
Β Β
|
Consolidated Cashflow Statement |
Year Ended |
Year Ended |
|
For the yearΒ endedΒ 31 JulyΒ 2008 |
31 July 2008 |
31July 2007 |
|
StgΒ£'000 |
StgΒ£'000 |
|
|
Β |
Β |
(As restated) |
|
Cash flows from operating activities |
||
|
Profit/(loss) before taxation |
12,414 |
(4,998) |
|
Finance income |
(115) |
(181) |
|
Finance expense |
816 |
729 |
|
Operating profit/(loss) |
13,115 |
(4,450) |
|
Adjusted for: |
||
|
Depreciation |
402 |
396 |
|
Gain on disposal of licence |
(3,465) |
-Β |
|
Gain on disposal of subsidiary |
(11,001) |
-Β |
|
Exploration costs written off |
153 |
4,537 |
|
Cost of share awards |
530 |
315 |
|
Foreign exchange loss/(gain) |
156 |
(44) |
|
(110) |
754 |
|
|
Decrease/(increase) in trade and other receivables |
1,458 |
(156) |
|
(Decrease)/increaseΒ in trade and other payables |
881 |
307 |
|
Net cash from operating activities |
2,229 |
905 |
|
Cash flows from investing activities |
||
|
Disposal of oil and gas assets |
3,764 |
3,617 |
|
Disposal of subsidiary |
12,654 |
-Β |
|
Expenditure on intangible exploration and evaluation assets |
(26,818) |
(41,366) |
|
Contribution from partners for exploration and evaluation assets |
1,042 |
16,742 |
|
Purchase of property, plant and equipment |
(44) |
(10) |
|
Finance income |
56 |
181 |
|
Net cash fromΒ investing activities |
(9,346) |
(20,836) |
|
Cash flows from financing activities |
||
|
Loan |
5,178 |
- |
|
Net proceeds from issue of share capital |
2,243 |
19,142 |
|
Debt arrangement fees |
(344) |
(590) |
|
Drawdown of bank loan |
4,500 |
7,500 |
|
Repayment of bank loan |
(12,000) |
- |
|
Finance expenses |
(655) |
(590) |
|
Net cashΒ fromΒ by financing activities |
(1,078) |
25,462 |
|
Net (decrease)/increase in cash and cash equivalentsΒ |
(8,195) |
5,531Β |
|
Cash and cash equivalents at beginning ofΒ year |
11,602 |
6,071Β |
|
Cash and cash equivalents at end ofΒ year |
3,407 |
11,602Β |
Follow the stocks