PTR.L Regulatory News (PTR)

RNS Number : 3912S

Petroneft Resources PLC

09 September 2010

 

 

 

PetroNeft Resources plc

("PetroNeft" or the "Company")

 

2010 Interim Results

 

PetroNeft Resources plc (AIM: PTR) owner and operator of Licences 61 and 67, Tomsk Oblast, Russian Federation, is pleased to report its results for the 6 months ended 30 June 2010.

 

Highlights:

 

·; Year-round production commenced on schedule

 

·; Eight of nine development wells drilled; ninth close to target depth

 

·; Exploration to re-commence at Licence 61

 

·; Licence 67 work programme progressing well

 

·; US$30 million debt facility agreed with Macquarie Bank

 

·; Appointment of Mr. Gerry Fagan as a Non-Executive Director

 

Dennis Francis, Chief Executive Officer of PetroNeft Resources plc, commented:

 

"2010 to date has been a transformational year for PetroNeft. The commencement of oil production has established the Company as a producer with significant cashflows expected to be generated in the coming years. With exploration activities at Licence 61 due to re-start in October 2010 and the expected work programme at Licence 67 in 2011, we have the potential to generate significant additional shareholder value in the coming years."

 

 

For further information, contact:

 

Dennis Francis, CEO, PetroNeft Resources plc	+1 713 988 2500
Paul Dowling, CFO, PetroNeft Resources plc	+353 1 443 3720
John Frain/Brian Garrahy, Davy (NOMAD and Joint Broker)	+353 1 679 6363
Henry Fitzgerald-O'Connor/Filip Bavenholm, Canaccord Genuity Limited (Joint Broker)	+44 207 050 6500
Martin Jackson, Citigate Dewe Rogerson	+44 207 638 9571
Joe Murray/Joe Heron, Murray Consultants	+353 1 498 0300

 

Forward Looking Statements

 

This announcement contains forward-looking statements. These statements relate to the Company's future prospects, developments and business strategies. Forward-looking statements are identified by their use of terms and phrases such as 'believe', 'could', 'envisage', 'potential', 'estimate', 'expect', 'may', 'will' or the negative of those, variations or comparable expressions, including references to assumptions.

 

The forward-looking statements in this announcement are based on current expectations and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by those statements. These forward-looking statements speak only as at the date of this announcement.

 

 

 

 

 

 

 

 

 

 

 

 

PetroNeft Resources Plc

 

Unaudited interim condensed

 consolidated financial statements

 

For the 6 months ended 30 June 2010

 

Unaudited interim condensed consolidated financial statements

 

 

Table of Contents Page

 

Group information 2

 

 

Chairman's Statement 4

 

 

Interim Consolidated Income Statement 6

 

 

Interim Consolidated Balance Sheet 7

 

 

Interim Consolidated Statement of Changes in Equity 8

 

 

Interim Consolidated Cash Flow Statement 9

 

 

Notes to the Financial Statements 10

 

 

Directors David Golder (U.S. citizen)

(Non-Executive Chairman)

Dennis Francis (U.S. citizen)

(Chief Executive Officer)

Paul Dowling

(Chief Financial Officer)

David Sanders (U.S. citizen)

(Executive Director and General Legal Counsel)

Gerry Fagan

(Non-Executive Director) (Appointed 8 September 2010)

Thomas Hickey

(Non-Executive Director)

Vakha Sobraliev (Russian citizen)

(Non-Executive Director)

 

 

Registered Office One Earlsfort Centre

Earlsfort Terrace

Dublin 2

Ireland

 

 

Secretary David Sanders

 

 

Auditors Ernst & Young

Chartered Accountants

Harcourt Centre

Harcourt Street

Dublin 2

Ireland

 

 

Business Address 1 Wainsfort Drive

Terenure

Dublin 6W

Ireland

 

 

Nominated Advisor Davy

49 Dawson Street

Dublin 2

Ireland

 

Bankers Macquarie Bank Limited

Citypoint

1 Ropemaker Street

London

EC2Y 9HD

AIB Bank

1 Lower Baggot Street

Dublin 2

Ireland

KBC Bank Ireland plc

Sandwith Street

Dublin 2

Ireland

JP Morgan Chase Bank

Texas Market

Baton Rouge

Louisiana

USA

 

Solicitors Eversheds O'Donnell Sweeney

One Earlsfort Centre

Earlsfort Terrace

Dublin 2

Ireland

 

White & Case

5 Old Broad Street

London

EC2N 1DW

United Kingdom

 

White & Case

4 Romanov Pereulok

125009

Moscow

Russia

 

Registered Number 408101

 

Registrar Computershare

Heron House

Corrig Road

Sandyford Industrial Estate

Dublin 18

Ireland

 

 

 

Dear Shareholder,

 

2010 - a transformational year

To date, 2010 has seen major progress for PetroNeft. On Licence 61 in Russia's Tomsk Oblast we have completed construction of a 60km pipeline and of the oil storage and processing facilities and we are in the process of drilling our ninth development well at the Lineynoye oil field. In late August 2010 all of this work led to the commencement of year-round production from Lineynoye. This is a critical milestone for the Company. Work is also well advanced on our new licence, Licence 67, to reprocess and reanalyse over 4,000 km of 2D seismic and the logs for 21 wells.

 

Construction of pipeline and field facilities

The 60km pipeline from the Lineynoye oil field to Kiev-Eganskoye was constructed and commissioned during the first half of 2010. Completion of the main pipe-laying phase of this project needed to be concluded in the key winter months in order to achieve our goal of commencing year-round production in the third quarter of 2010 and this goal was comfortably achieved.

 

The second major construction project was the building of the oil storage and processing facilities at the Lineynoye oil field. This project was larger and more complex than the pipeline construction as there were over 80 separate contracts for the supply and construction of these facilities. The final cost of this facility was approximately US$2 million more than originally budgeted. This was the only cost over run in the entire development project to date. The facility has been constructed as a central processing facility for the northern half of Licence 61 and is capable of being expanded in the coming years to meet the production from both existing oil fields and any future discoveries in the northern half of the Licence block.

 

Development drilling programme

A programme to drill nine production wells on Pad #1 at the Lineynoye Oil field commenced in March 2010. Drilling has progressed ahead of schedule and the ninth well is expected to reach target depth in the coming days. This is approximately two months ahead of the drilling schedule we outlined to shareholders when we raised US$27.5 million in September 2009 through a placing of new shares.

 

Well results have been within expectations and are encouraging in the context of the further development drilling at the Lineynoye oil field scheduled for 2011.

 

The most recent well drilled was no. 117. The top of the reservoir interval was intersected 8 metres higher than prognosis.

 

Well No.	Top of reservoir vertical depth subsea metres	Gross hydrocarbon interval metres	Net oil pay metres	Comments
117	2,392	21.7	10.8	Interval is completely saturated with oil.

 

Production casing has been run in the well and cemented. The drilling rig has been moved along its rails and drilling of the ninth well, No. 111, has commenced.

 

Development drilling programme (continued)

It has been decided to drill a tenth well on Pad #1 to act as a water source well for water flood operations that will be necessary to enhance recovery of oil in the future. Drilling of this well now, while the rig is still on site will save the future expense of bringing in a separate rig to drill this well and potential down-time on production from Pad #1. The well will be drilled to a depth of approximately 1,850 metres to intersect water sands in the Cenomanian horizon which is the common water source reservoir for water flood projects in the region. This well will cost approximately US$600,000 to drill which is about half the normal drilling costs as we do not have any mobilisation costs and we have the necessary drilling materials remaining from the contingency stock from the main drilling programme.

 

First oil

In late August 2010, following the completion of the oil processing facilities, we commenced producing oil from the Lineynoye oil field.

 

Production has reached 1,500 barrels of oil per day ("bopd") from eight wells. These wells will gradually clean up in the coming weeks and months. The best well is now producing around 400 bopd where other similar wells have not yet cleaned up significantly. We expect to have a total of 11 wells producing by the end of October and continue to target year end production of 4,000 bopd.

 

Initial production is being used to carry out final commissioning of the oil processing facilities. The full automation of these facilities will be completed in September 2010. We have commenced filling the 60km pipeline to Kiev-Eganskoye and expect to deliver our first batch of oil to market in late September 2010. We are also now using the gas associated with the oil production to generate electricity in the field which reduces our field operating costs and keeps flaring of gas to a minimum.

 

Once winter roads are in place we will mobilise a crew and equipment to carry out a programme of hydraulic fracturing on at least nine of the wells which will remove any damage caused by the drilling and completion process and significantly increase production.

 

Exploration to recommence at Licence 61

As announced in March 2010 we will recommence exploration activities at Licence 61 in October 2010 at the following locations:

 

• Arbuzovskaya

• Kondrashevskoye

• Sibkrayevskaya

 

The first well will be the Arbuzovskaya No. 1 well at the Arbuzovskaya (formerly Varyakhskaya) prospect located 10 kilometres east of the Lineynoye oil field.

 

There are three identified structures at Arbuzovskaya which contain approximately 30 million barrels of P3 potential reserves based on Ryder Scott's best estimate (P50). The No. 1 well will be located at the largest of the three structures. The Arbuzovskaya prospects have been selected as a priority due to their close proximity to the Lineynoye oil field where the best quality oil reservoirs have been discovered to date and where the pipeline and field facilities are located allowing for a low cost and efficient tie in of wells at Arbuzovskaya.

 

Following a competitive tender process, a contract for the drilling of the well has been entered into with Tomskburneftegaz ("TBNG") whose drilling rig was already on location at the West Korchegskaya prospect. The rig has been mobilised and erected at the Arbuzovskaya location and the necessary tubulars and materials have been sourced and mobilised to site. Drilling will commence, utilising the same drilling crew, once the development drilling at Lineynoye has been completed in October.

 

 

Exploration to recommence at Licence 61 (continued)

In the first half of 2011 two more rigs will be mobilised in order to drill a high impact exploration well at the Sibkrayevskaya prospect and a delineation well at the Kondrashevskoye oil field. Potential by-passed pay has been identified at Sibkrayevskaya whereas Kondrashevskoye has the potential for further upside above the 8 million barrels of 2P reserves currently identified at this field.

 

Licence 67 update

Licence 67 in the Tomsk region was acquired at auction in December 2009 for US$1.42 million. In January 2010 Arawak Energy exercised their option under the August 2008 Area of Mutual Interest agreement to acquire 50% of this licence. PetroNeft will remain as operator of the Licence.

 

The work programme for 2010 is to reprocess and reanalyse 4,300 km of 2D seismic and the electric logs from 21 wells within and around the licence area. This work is well advanced and early results are very encouraging. We expect to update shareholders with the results of this programme and details of the 2011 work programme in October or November 2010.

 

Successful debt financing

In May 2010 PetroNeft agreed a debt facility of up to US$30 million with Macquarie Bank. This was primarily required to fund the drilling programme which was progressing ahead of schedule and to fund the Arbuzovskaya exploration well. It replaced an earlier short-term facility agreed in March 2010.

 

As part of the facility PetroNeft granted warrants over ordinary shares to Macquarie, details of which are disclosed at note 6.

 

Business Development

We continue to actively examine a number of acquisition opportunities in the Tomsk region and Russia in general.

 

Financial results for the period

The net loss for the period was US$5,287,356 (June 2009: US$2,390,656). The increase in losses is primarily related to a foreign exchange loss of US$1,393,741 on loans denominated in US Dollars, Russian Roubles and Euro from PetroNeft to its Russian subsidiaries Stimul-T and Lineynoye whose functional currency is the Russian Rouble. The Company also incurred a charge of US$1,154,779 in respect of warrants granted to Macquarie which is explained in more detail in note 6.

 

Strengthening the board

We are delighted to announce the appointment of Mr. Gerry Fagan as an independent Non-Executive Director to the Board of PetroNeft with effect from 8 September 2010. Mr. Fagan has vast experience in the areas of mergers and acquisitions, corporate finance, accounting, taxation, insurance and corporate governance having previously been Group Financial Controller of Smurfit Kappa Group plc a company with a turnover of €7 billion and operations in 30 countries.

 

Conclusion

The first half of 2010 was one of immense significance in the Company's history as was the commencement of year-round production in August 2010. I would like to thank the management and staff for their tremendous efforts in this period to bring the project in on time and I look forward to updating shareholders on further progress later in the year.

 

 

 

David Golder

Non-Executive Chairman

 

Interim Consolidated Income Statement
For the 6 months ended 30 June 2010
			Unaudited				Audited
			6 months ended 30 June 2010		6 months ended 30 June 2009		Year ended 31 December 2009
	Note		US$		US$		US$
Revenue			-		518,058		509,710
Cost of sales			-		(390,761)		(420,566)
Gross profit			-		127,297		89,144
Administrative expenses			(2,364,731)		(1,626,148)		(4,304,843)
Loss on oil and gas properties			-		-		(1,552,350)
Exchange loss on intra-Group loans			(1,393,741)		(771,814)		(537,683)
Operating loss			(3,758,472)		(2,270,665)		(6,305,732)
Finance revenue			94,406		12,593		173,296
Finance costs	4		(154,095)		-		(20,644)
Share-based payment in relation to Macquarie loan	6		(1,154,779)		-		-
Loss for the period for continuing operations before taxation			(4,972,940)		(2,258,072)		(6,153,080)
Income tax expense	5		(314,416)		(132,584)		(318,472)
Loss for the period attributable to equity holders of the Parent			(5,287,356)		(2,390,656)		(6,471,552)
Loss per share attributable to ordinary equity holders of the Parent:
Basic and diluted - US dollar cent			(1.51)		(1.04)		(2.53)
Interim Consolidated Statement of Comprehensive Income
For the 6 months ended 30 June 2010
			Unaudited				Audited
			6 months ended 30 June 2010		6 months ended 30 June 2009		Year ended 31 December 2009
			US$		US$		US$
Loss for the period attributable to equity holders of the Parent			(5,287,356)		(2,390,656)		(6,471,552)
Currency translation adjustments			(3,040,984)		(1,800,719)		(770,566)
Total comprehensive income for the period attributable to equity holders of the Parent			(8,328,340)		(4,191,375)		(7,242,118)

 

 

Interim Consolidated Balance Sheet
as at 30 June 2010
			Unaudited				Audited
			30 June 2010		30 June 2009		31 December 2009
	Note		US$		US$		US$
Assets
Non-current Assets
Oil and gas properties			41,367,597		22,533,643		27,165,261
Property, plant and equipment			1,568,566		2,011,819		1,776,108
Exploration and evaluation assets			19,943,958		17,646,274		18,217,242
Leasehold land payments			174,733		185,813		176,825
			63,054,854		42,377,549		47,335,436
Current Assets
Inventories			4,199,251		-		-
Trade and other receivables	7		3,503,438		1,060,361		4,909,915
Cash and cash equivalents	8		600,098		1,287,677		15,726,479
			8,302,787		2,348,038		20,636,394
Total Assets			71,357,641		44,725,587		67,971,830
Equity and Liabilities
Capital and Reserves
Called up share capital			4,726,705		2,919,041		4,724,013
Share premium account			81,404,891		57,193,950		81,328,170
Share-based payment reserve			4,011,115		2,115,911		2,368,929
Retained loss			(24,039,759)		(14,671,507)		(18,752,403)
Currency translation reserve			(8,835,620)		(6,824,789)		(5,794,636)
Other reserves			336,000		336,000		336,000
Equity attributable to equity holders of the Parent			57,603,332		41,068,606		64,210,073
Non-current Liabilities
Provisions			467,685		239,793		269,654
Deferred tax liability			1,122,570		679,568		826,129
			1,590,255		919,361		1,095,783
Current Liabilities
Current loans	9		8,197,793		-		-
Trade and other payables	10		3,966,261		2,737,620		2,665,974
			12,164,054		2,737,620		2,665,974
Total Liabilities			13,754,309		3,656,981		3,761,757
Total Equity and Liabilities			71,357,641		44,725,587		67,971,830

 

 

 

Interim Consolidated Statement of Changes in Equity
For the 6 months ended 30 June 2010
	Share capital		Share premium		Other reserves		Currency translation reserve		Retained loss		Total
	US$		US$		US$		US$		US$		US$
At 1 January 2009	2,919,041		57,193,950		2,240,829		(5,024,070)		(12,280,851)		45,048,899
Loss for the year	-		-		-		-		(6,471,552)		(6,471,552)
Currency translation adjustments	-		-		-		(770,566)		-		(770,566)
Total comprehensive income for the year	-		-		-		(770,566)		(6,471,552)		(7,242,118)
New share capital subscribed	1,797,899		25,560,368		-		-		-		27,358,267
Transaction costs on issue of share capital	-		(1,494,385)		-		-		-		(1,494,385)
Remuneration and other emoluments paid in shares	7,073		68,237		-		-		-		75,310
Share-based payment expense	-		-		464,100		-		-		464,100
As at 31 December 2009	4,724,013		81,328,170		2,704,929		(5,794,636)		(18,752,403)		64,210,073
At 1 January 2010	4,724,013		81,328,170		2,704,929		(5,794,636)		(18,752,403)		64,210,073
Loss for the year	-		-		-		-		(5,287,356)		(5,287,356)
Currency translation adjustments	-		-		-		(3,040,984)				(3,040,984)
Total comprehensive income for the year	-		-		-		(3,040,984)		(5,287,356)		(8,328,340)
Share options exercised	2,692		76,721		-		-		-		79,413
Share-based payment expense	-		-		207,749		-		-		207,749
Share-based payment expense - Macquarie warrants	-		-		1,434,437		-		-		1,434,437
At 30 June 2010	4,726,705		81,404,891		4,347,115		(8,835,620)		(24,039,759)		57,603,332

 

 

 

Interim Consolidated Cash Flow Statement
For 6 months ended 30 June 2010
			Unaudited				Audited
			6 months ended 30 June 2010		6 months ended 30 June 2009		Year ended 31 December 2009
			US$		US$		US$
Loss before taxation			(4,972,940)		(2,258,072)		(6,153,080)
Adjustment to reconcile loss before tax to net cash flows
Non-cash
Depreciation and amortisation			130,785		79,702		215,693
Share-based payment expense			207,749		211,082		464,100
Warrant costs			1,154,779		-		-
Finance costs			154,219		-		20,644
Loss on disposal of oil and gas properties			-		-		1,552,350
Remuneration and other emoluments paid in shares			-		-		75,310
Deduct finance revenue			(94,406)		(12,593)		(173,296)
Working capital adjustments
(Increase)/decrease in trade and other receivables			(6,875,364)		2,007,375		1,988,854
Increase/(decrease) in trade and other payables			468,678		734,585		(408,533)
Income tax received			-		-		23,163
Net cash flows used in operating activities			(9,826,500)		762,079		(2,394,795)
Investing activities
Purchase of oil and gas properties			(15,268,710)		(971,997)		(5,402,567)
Advance payments to contractors			2,285,217		-		(2,635,111)
Advance payment to purchase License 67			1,160,556		-		(1,160,556)
Purchase of property, plant and equipment			(21,260)		(758,971)		(291,838)
Exploration and evaluation payments			(2,329,289)		(11,660)		(812,550)
Finance revenue			94,406		12,593		137,930
Finance costs			(114,167)		-		-
Net cash used in investing activities			(14,193,247)		(1,730,035)		(10,164,692)
Financing activities
Proceeds from issue of share capital			-		-		27,358,267
Transaction costs of issue of shares			-		-		(1,494,385)
Proceeds from loan facilities			9,000,000		-		-
Proceeds from exercise of options			79,413		-		-
Net cash received from financing activities			9,079,413		-		25,863,882
Net increase/(decrease) in cash and cash equivalents			(14,940,334)		(967,956)		13,304,395
Translation adjustment			(186,047)		87,436		253,887
Cash and cash equivalents at the beginning of the year			15,726,479		2,168,197		2,168,197
Cash and cash equivalents at the end of the year	8		600,098		2,187,677		15,726,479

 

 

1. Corporate information

The interim condensed consolidated financial statements of the Group for the six months ended 30 June 2010 were authorised for issue in accordance with a resolution of the Directors on 8 September 2010.

 

PetroNeft Resources plc ("the Company", or together with its subsidiaries, "the Group") is a Company incorporated in Ireland under the Companies Acts, 1963 to 2009. The Company is listed on the Alternative Investment Market ("AIM") of the London Stock Exchange and the Enterprise Securities Market ("ESM") of the Irish Stock Exchange. The address of the registered office is One Earlsfort Centre, Earlsfort Terrace, Dublin 2. The Company is domiciled in the Republic of Ireland.

 

The principal activities of the Group are those of oil and gas exploration, development and production.

 

2. Accounting policies

 

2.1 Basis of Preparation

The interim condensed consolidated financial statements for the six months ended 30 June 2010 have been prepared in accordance with IAS 34 Interim Financial Reporting.

 

The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual financial statements as at 31 December 2009 which are available on the Group's website - www.petroneft.com.

 

The interim condensed consolidated financial statements are presented in US dollars ("US$").

 

2.2 Significant Accounting Policies

The accounting policies adopted in the preparation of the interim condensed consolidated financial statements are consistent with those followed in the preparation of the Group's annual financial statements for the year ended 31 December 2009.

 

 

3. Segment information

 

At present the Group has one reportable operating segment, which is oil exploration and production. As a result, there are no further disclosures required in respect of the Group's reporting segment.

 

The risk and returns of the Group's operations are primarily determined by the nature of the activities that the Group engages in, rather than the geographical location of these operations. This is reflected by the Group's organisational structure and the Group's internal financial reporting systems.

 

Management monitors and evaluates the operating results for the purpose of making decisions consistently with operating profit or loss in the consolidated financial statements.

 

Geographical segments

All of the Group's sales are in Russia. Substantially all of the Group's capital expenditures are in Russia.

 

 

	Non-Current Assets
	Assets are allocated based on where the assets are located:
				Unaudited				Audited
				6 months ended 30 June 2010		6 months ended 30 June 2009		Year ended 31 December 2009
				US$		US$		US$
	Russia			63,043,883		42,371,850		47,327,592
	Ireland			10,972		5,700		7,844
				63,054,854		42,377,549		47,335,436

 

 

4.	Financial costs
				Unaudited				Audited
				30 June 2010		30 June 2009		31 December 2009
				US$		US$		US$
	Interest paid			114,167		-		-
	Effective interest			40,730		-		-
	Unwinding of discount on decommissioning provision			(802)		-		20,644
				154,095		-		20,644

 

Effective interest relates to the spreading of legal and professional and arrangement fees in respect of the loan being spread over the life of the loan.

 

 

5.	Income Tax
				Unaudited				Audited
				6 months ended 30 June 2010		6 months ended 30 June 2009		Year ended 31 December 2009
				US$		US$		US$
	Current income tax
	Current income tax charge			17,977		-		39,327
	Deferred tax
	Relating to origination and reversal of temporary differences			296,439		132,584		279,145
	Income tax expense reported in the Consolidated Income Statement			314,416		132,584		318,472

 

6. Share-based payment expense - Macquarie loans

 

On 30 March 2010, PetroNeft entered into a US$5 million loan facility with Macquarie. As part of this agreement, Macquarie was granted 4.7 million warrants over the ordinary shares of PetroNeft at a strike price of 30p, exercisable any time up to 28 February 2012. The loan was set to mature on 30 June 2011. There were no set-up or arrangement fees associated with this facility and it was the intention of PetroNeft and Macquarie that this would be a temporary facility that would be replaced relatively quickly by a larger, longer-term facility.

 

On 28 May 2010 the US$5 million facility was re-financed with a new loan facility agreement for up to US$30 million with Macquarie. Under this agreement Macquarie was granted an additional 1 million warrants at a strike price of 37.81p and the possibility to acquire up to an additional 1 million warrants at a strike to be determined based on a 15% premium to the volume weighted average share price up to the date of issue of any additional warrants. There was also a 1% cash arrangement fee associated with this new loan facility.

 

On the basis that Macquarie committed significant technical, engineering and legal resources to negotiating and agreeing the loan facility and given the fact that the cash arrangement fees were modest PetroNeft has concluded that the warrants granted to Macquarie were in lieu of arrangement fees and therefore fall within the scope of IFRS 2 Share-based Payment. This share-based payment expense constitutes a transaction cost under IAS 39 Financial Instruments: Recognition and Measurement and should therefore be included in the initial carrying amount of the loan facility and thereby amortised over the duration of the loan.

 

As the US$5 million facility was re-financed in May 2010 this is deemed to be a substantial modification and therefore the total share-based payment charge associated with this facility has been expensed in this period. The share-based payment expense associated with the US$30 million facility will be offset against the proceeds of that facility and an effective interest rate applied to the liability to accrete the transaction costs over the period of the loan.

 

 

6. Share-based payments - Macquarie loans (continued)

 

The following table lists the inputs to the models used for valuing the warrants and the calculated value:

				Unaudited
				March 2010		May 2010
	Dividend yield			0%		0%
	Expected volatility			100%		90%
	Risk free interest rate			1.3%		2%
	Expected life of warrant			To 28 February 2012		To 28 May 2014
	Expected early exercise			Financially optimal		Financially optimal
	Share price			£0.31		£0.315
	Model used			Binomial/Monte Carlo		Binomial/Monte Carlo
	Total fair value of warrant			US$1,154,779		US$279,658

 

 

7.	Trade and other receivables
				Unaudited				Audited
				30 June 2010		30 June 2009		31 December 2009
				US$		US$		US$
	Russian VAT			2,910,390		29,287		806,392
	Other receivables			129,887		419,642		120,531
	Advances to and receivables from related parties (Note 11)			1,162		574,820		942,660
	Advances to contractors			348,695		-		1,692,451
	Prepayments			113,304		36,612		187,325
	Prepayment for Licence 67			-		-		1,160,556
				3,503,438		1,060,361		4,909,915

 

 

 

8.	Cash and Cash Equivalents
				Unaudited				Audited
				30 June 2010		30 June 2009		31 December 2009
				US$		US$		US$
	Cash at Bank and in Hand			600,098		1,287,677		15,726,479
				600,098		1,287,677		15,726,479

 

 

9.		Current loans
								Unaudited								Audited
								30 June 2010				30 June 2009				31 December 2009
								US$				US$				US$
			Amount owed to Macquarie bank					9,000,000				-				-
			Deferral of transaction costs					(802,207)				-				-
								8,197,793				-				-

 

Under IAS 39 transaction costs related to debt facilities (e.g. legal fees, arrangement fees etc) should be spread over the term of the loan through finance costs in the income statement. The deferral of transaction costs above is part of the accounting for this.

 

 

10.	Trade and other payables
				Unaudited				Audited
				30 June 2010		30 June 2009		31 December 2009
				US$		US$		US$
	Trade payables			2,862,806		1,039,550		1,924,521
	Trade payables to related parties (Note 11)			430,044		1,045,265		6,501
	Corporation tax			78,527		6,347		68,836
	Other taxes and social welfare costs			64,276		50,921		206,387
	Other payables			94,068		337,792		38,819
	Accruals and deferred income			436,540		257,745		420,910
				3,966,261		2,737,620		2,665,974

 

11. Related party disclosures

 

Transactions between PetroNeft Resources Plc and its subsidiaries, Stimul-T, Lineynoye, Granite Construction and Pervomayka, have been eliminated on consolidation. Details of transactions between the Group and other related parties are disclosed below.

 

In 2009 Stimul-T entered into a contract with TBNG for the drilling of 9 wells in 2010. The contract is a 'Turnkey' contract under which TBNG assumes substantially all liabilities in relation to the health and safety, environmental and other risks associated with drilling operation. The total value of the contract is approximately US$9.01 million. Payments of US$5,796,989 (2009:US$1,057,032) were made during 6 months 2010 in relation to this contract of which US$1,598,362 (2009:US$942,660) are shown as advance payments as at 30 June 2010. Outstanding payable balance is US$415,747 as at 30 June 2010. Vakha Sobraliev, a Director of PetroNeft, is the principal of TBNG.

 

 

11. Related party disclosures (continued)

 

In 2010 Stimul-T entered into a contract with TBNG for the drilling of Arbuzovskaya well in 2010. The contract is a 'Turnkey' contract under which TBNG assumes substantially all liabilities in relation to the health and safety, environmental and other risks associated with drilling operation. The total value of the contract is approximately US$1.82 million. Payments of US$796,416 were made during 6 months 2010 in relation to this contract of which US$346,928 are shown as advance payments as at 30 June 2010. The outstanding payable balance is US$11,532 as at 30 June 2010.

 

Stimul-T did not supply crude oil to TBNG during 6 months 2010 (2009: US$15,945). No amounts were outstanding in this regard as at 30 June 2010 or 31 December 2009.

 

An amount of US$1,604 to Nizhnevartovskservice (NVS) is outstanding as at 30 June 2010 (2009:US$6,501) for provision of various services to Stimul-T and Lineynoye. Vakha Sobraliev, a Director of PetroNeft, is the principal of NVS.

 

 

This information is provided by RNS

The company news service from the London Stock Exchange