Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

24th May 2013 13:04

RNS Number : 5522F
UMC Energy PLC
24 May 2013
 



UMC Energy Plc

("UMC" or the "Company")

 

Final Results

 

For the year ended 31 December 2012

 

The Directors present the results of UMC Energy Plc ("Company") and of the consolidated entity, being the Company and its subsidiaries ("Group") and the Group's interest in associates, for the year ended 31 December 2012.

 

 

CHAIRMAN'S STATEMENT

 

Papua New Guinea 

In September 2011, the Group acquired one on-shore (PPL 378) and two off-shore (PPLs 374 and 375) Petroleum Prospecting Licences (PPLs) in Papua New Guinea through the acquisition of PNG Energy Limited (PNG Energy) and that company's wholly owned subsidiary Gini Energy Limited (Gini Energy). Subsequently, in May 2012, Gini Energy was granted a further on-shore licence, PPL 405, by the government of Papua New Guinea.

 

On 26 March 2012, the Company entered transformational agreements with CNOOC Australia Limited (CNOOC), a subsidiary of CNOOC Limited, the Chinese multi-national oil and gas company listed on the New York and Hong Kong Stock Exchanges, whereby CNOOC subscribed for a 70% equity interest in PNG Energy and UMC Energy retained a 30% equity interest.

 

Pursuant to the agreements, and in consideration for the share subscription, CNOOC will be responsible for funding all exploration and appraisal expenditure in respect of the PPLs up to commercial development. Such expenditure will be repaid to CNOOC out of production revenues and off take of oil and gas once the assets of Gini Energy enter production, should such production occur. If exploration and appraisal work indicates the probable existence of commercial reservoirs of oil or gas in any part of the PPLs at the end of the exploration phase, the parties must each finance their pro-rata share of all expenditure required in respect of the development plan, either themselves or by procuring sufficient finance from a third party.

 

In addition, the agreements entitle CNOOC to appoint two directors to the boards of each of PNG Energy and Gini Energy, with the Company entitled to appoint one director to each board. With effect from entering the agreements, the PNG Energy Ltd group became an associate of the Company, accounted for under the equity method.

 

2D seismic acquisition and four initial wells are planned during the first four year term of the permits, two wells on-shore and two off-shore, at an estimated cost for the work programmes of circa $450 million. It is also likely that 3D seismic will be acquired over the most prospective leads in the offshore permits prior to drilling. (Note that this anticipated expenditure is a UMC Energy management estimate which has not yet been budgeted or approved by the PNG Energy Ltd Group; the expenditure actually incurred in due course would form part of CNOOC's non-recourse loan).

 

The onshore PPLs are adjacent to existing oil and new gas pipeline infrastructure recently built for PNG LNG Project - a $19 billion investment to supply major LNG customers in Asia, and which is anticipated to commence production in 2014.

 

Since March 2012, CNOOC has been conducting various technical studies and has been mobilising to conduct on-site exploration activities, including procurement of existing data and new seismic acquisition.

 

Separately, UMC Energy has engaged 3D-GEO Pty Limited ("3D-GEO"), a Melbourne based firm of consulting petroleum engineers, considered to be highly experienced with regard to Papua New Guinea petroleum structural and geological interpretation, to review the available geological data, identify leads and prospects, quantify any contingent resources and prospective resources and provide technical advice in regard to the permits.

 

In relation to PPL 378 (west), the Paua-1 well drilled in 1996 by BP is a declared discovery with gas encountered in the Toro sands and oil recovered from a 33 metre gross oil column in the Iagifu sands.

 

Independent expert assessment of the well logs, seismic data and geological structural modelling has provided the following estimated Contingent Resource and Prospective Resource values, prepared in accordance with Petroleum Resources Management System (PRMS) sponsored by the Society of Petroleum Engineers.

 

The following table presents the recoverable Contingent Resource values for the Paua Discovery.

 

All values in MMbbls* or BCF*

GROSS

NET ATTRIBUTABLE TO UMC ENERGY

RISK FACTOR

PPL 378

Operator: CNOOC

Low Estimate

1C

Best Estimate

2C

 

High Estimate

Low Estimate

1C

Best Estimate

2C

 

High Estimate

 

3C(a)

3C(b)

3C(a)

3C(b)

Oil Contingent Resource

0.44

11.28

67.96

6

0.13

3.38

20.4

1.8

.5

Total for Oil

0.44

11.28

67.96

6

0.13

3.38

20.4

1.8

Gas Contingent Resource

20

5.6

336.8

793.6

6

1.7

101

238

.5

Total for Gas

20

5.6

336.8

793.6

6

1.7

101

238

*Note: MMbbls = million barrels of recoverable oil, BCF = billion standard cubic feet of recoverable gas

 

The 1C and 2C cases only consider hydrocarbon resources in the forelimb of the structure. It would be unusual for only the forelimb to be charged as depicted, but as the Paua-1 well only intersected this part of the Paua structure accordingly the estimates are based on this actual intersection data. The 3C cases consider charge in the backlimb of the structure, either gas or oil.

 

The prospectivity review of PPL378 (west) also identified Poro, an untested structure. Probabilistic volumes of potential resources calculated by Monte Carlo simulations have provided the following values within the permit:

 

PPL378 (west)

Poro Lead

Recoverable Oil (MMbbls)

Recoverable Gas (Bcf)

Reservoir

 

P90

P50

P10

P90

P50

P10

Toro & Iagifu

14

127

1150

31.7

238.5

1796.8

 

The prospectivity review of PPL378 (east) identified two untested structures, Lead A and Lead B. Probabilistic volumes of potential resources calculated by Monte Carlo simulations have provided the following values within the permit:

 

 

PPL378 (east)

Lead A

Recoverable Oil (MMbbls)

Recoverable Gas (Bcf)

Reservoir

 

P90

P50

P10

P90

P50

P10

Toro & Iagifu

69.9

320.0

1465.3

131.4

484.4

1819.8

PPL378 (east)

Lead B

Recoverable Oil (MMbbls)

Recoverable Gas (Bcf)

Reservoir

 

P90

P50

P10

P90

P50

P10

Toro & Iagifu

29.9

139.5

655.7

60.9

218.5

797.4

 

In relation to PPL 405, the Wasuma-1 well drilled in 2010 by Oil Search Ltd encountered a 4.7 metre oil column in the Iagifu B sands within the Wasuma structure. Independent analysis of the well log and seismic data combined with geological modelling suggests the well may have been drilled in a poor location and the structure has an estimated potential for a significant recoverable oil Prospective Resource ranging from 7 MMbbls (P90) to 190 MMbbls (P10), with 30% attributable to UMC as detailed below. The Wasuma structure is located within the PPL405 permit held by Gini.

 

All values in MMbbls*

GROSS

NET ATTRIBUTABLE TO UMC ENERGY

RISK FACTOR

PPL 405

Operator: CNOOC

Low Estimate

1C

Best Estimate

2C

High Estimate

3C

Low Estimate

1C

Best Estimate

2C

High Estimate

3C

Oil Prospective Resource

7.21

37.34

193.28

2.16

11.20

57.98

.25

Total for Oil

7.21

37.34

193.28

2.16

11.20

57.98

 

The prospectivity review of PPL405 has also identified three untested structures, Lead C, Warra Deep and Lead D. Probabilistic volumes of potential resources calculated by Monte Carlo simulations have provided the following values of these three untested leads within the permit:

 

PPL405

Lead C

Recoverable Oil (MMbbls)

Recoverable Gas (Bcf)

Reservoir

 

P90

P50

P10

P90

P50

P10

Toro & Iagifu

17.1

108.9

777.4

57.0

331.5

2189.3

 

PPL405

Warra Deep Lead

Recoverable Oil (MMbbls)

Recoverable Gas (Bcf)

Reservoir

 

P90

P50

P10

P90

P50

P10

Toro & Iagifu

9.1

54.1

331.5

27.5

140.6

747.4

 

PPL405

Lead D

Recoverable Oil (MMbbls)

Recoverable Gas (Bcf)

Reservoir

 

P90

P50

P10

P90

P50

P10

Toro & Iagifu

5.5

44.8

383.1

21.7

160.3

1237.2

 

Additional subsurface activities are presently being planned by the joint venture parties to further reduce uncertainties and develop the identified leads into drillable prospects. This includes selective reprocessing of existing 2D seismic data, new 2D seismic acquisition, detailed reviews of structural modelling and full reservoir engineering reviews for each lead.

 

3D-GEO was engaged to conduct a review of the offshore permits, including interpretation of the 2D data, regional reservoir and source rock studies, source generation timing and hydrocarbon migration studies utilizing proprietary Genesis and Trinity software packages to model the probability of hydrocarbon charge within trap timing, and the development of a leads inventory.

 

Lead mapping of the offshore permits has identified a number of potentially large structures, including Lead H in PPL375, where a phase reversal (or soft kick) was observed in the 2D seismic data in the interpreted Cretaceous reservoir horizon. This observation is often regarded as a direct

hydrocarbon indicator, or DHI, which may be indicative of a gas cap. Lead H is a fault block closure with up to 135 km2 of closure.

 

A number of leads have been identified across the two permits, many with closure at both Cretaceous and Miocene reservoir horizons. The seismic grid is presently too sparse across the offshore permits to have sufficient confidence in the structural mapping to elevate any of the leads to prospect status at this time. However, several large structures have been mapped with recoverable gas volumes within the permits estimated in the multi Tcf range (a mean of over 10Tcf for the five largest leads). Un-risked, probabilistic volume calculations of the potential resources have provided the following recoverable gas values of these five highest ranked untested leads within the permit:

 

LEAD

P90

P50

Mean

P10

(Recoverable Gas: Bcf)

Lead H Structure in PPL 375 Totals

375

1,490

1,825

3,690

Lead A Structure Totals

570

1,920

2,215

4,235

Lead B Structure Totals

1,050

3,750

4,425

8,640

Lead G Structure Totals

520

1,680

1,970

3,785

Lead C Structure Totals

105

370

440

850

Total

10,875

 

De-risking of these leads will require acquisition of new seismic data and further interpretation and mapping. The development of the leads inventory was required so that the 2D seismic survey planned for 2013 can be optimally designed.

 

Madagascar Madagascar continues to experience a period of political upheaval and uncertainty. Despite the fact that the Company has not, in any way, been negatively affected by these events, it has resolved to take a cautious approach to exploration and accordingly has not conducted exploration activities during the 2012 financial year. The Company continues to monitor the situation. Given these circumstances, the Directors have resolved that it is appropriate to recognise an impairment adjustment of £1,925,000 (31 December 2011: £nil) against the carrying value of the intangible asset.

 

Financing The Company remains dependent on loan funds being made available to it by Natasa Mining Ltd to meet its working capital and other requirements.

 

C Kyriakou

 

 

Chairman

 

CONSOLIDATED INCOME STATEMENT

 

FOR THE YEAR ENDED 31 DECEMBER 2012

 

Year

Year

Ended

Ended

31 December 2012

31 December 2011

£

£

Administrative expenses

(1,610,425)

(569,850)

 

Impairment charge

(1,925,000)

-

Gain on dilution of subsidiary

93,178

-

Share of net result of associates

(8,307)

-

_________

________

Loss from operations

(3,450,554)

(569,850)

Finance costs

(646,165)

(191,312)

_________

________

Loss before taxation

(4,096,719)

(761,162)

Income tax expense

-

-

Loss for the year

(4,096,719)

(761,162)

Attributable to:

Equity holders of the parent

(3,918,188)

(542,635)

Non-controlling interest

(178,531)

(218,527)

_________

________

(4,096,719)

(761,162)

Loss per share in pence - including

 share of associate's results

Basic

(0.81)

(0.22)

 

Loss per share in pence - excluding

 share of associate's results

Basic

(0.81)

(0.22)

 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

FOR THE YEAR ENDED 31 DECEMBER 2012

 

Year

Year

Ended

Ended

31 December 2012

31 December 2011

£

£

Loss for the year

(4,096,719)

(761,162)

Foreign currency translation differences

for foreign operations

1,623

4,781

_____

_____

Other comprehensive income for the year

1,623

4,781

________

________

Total comprehensive expense for the year

(4,095,096)

(756,381)

Attributable to:

Equity holders of the parent

(3,715,096)

(540,234)

Non-controlling interest

(380,000)

(216,147)

________

________

Total comprehensive expense for the year

(4,095,096)

(756,381)

 

 

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

AS AT 31 DECEMBER 2012

 

31 December 2012

31 December 2011

ASSETS

£

£

Non-current assets

Intangible assets

-

15,314,346

Property, plant and equipment

626

1,156

Investment in group undertaking

16,342,975

-

_________

_________

Total non-current assets

16,343,601

15,315,502

Current assets

Taxation receivable

2,406

897

Trade and other receivables

336,069

31,035

Cash and cash equivalents

77,708

130,909

Total current assets

416,183

162,841

_________

_________

TOTAL ASSETS

16,759,784

15,478,343

EQUITY AND LIABILITIES

Current liabilities

Loans

6,219,105

1,715,124

Trade and other payables

62,410

80,874

Total current liabilities

6,281,515

1,795,998

________

________

Total liabilities

6,281,515

1,795,998

 

Equity

Share capital

2,422,224

2,422,224

Share premium account

17,044,183

17,044,183

Share based payments reserve

901,999

10,979

Foreign currency translation reserve

144,477

157,532

Accumulated loss

(9,654,614)

(5,736,426)

Equity attributable to equity holders of the parent

10,858,269

13,898,492

Non-controlling Interest

(380,000)

(216,147)

Total equity

10,478,269

13,682,345

_________

_________

TOTAL EQUITY AND LIABILITIES

16,759,784

15,478,343

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

Share

Foreign

Based

Currency

Non-

Share

Share

Payment

Translation

Accumulated

Controlling

Capital

Premium

Reserve

Reserve

Loss

Interest

Total

£

£

£

£

£

£

£

 

1 January 2012

2,422,224

17,044,183

10,979

 157,532

(5,736,426)

 

(216,147)

13,682,345

Total comprehensive expense for the year:

 

Loss

-

-

 

-

-

(3,918,188)

 

(178,531)

(4,096,719)

Total other comprehensive income / (expense)

-

-

-

(13,055)

-

 

 

 

14,678

1,623

 

Total comprehensive expense for the year

-

-

-

(13,055)

(3,918,188)

 

 

 

 

(163,853)

(4,095,096)

 

Share options granted in year

-

-

 

 

891,020

-

-

 

 

-

891,020

________

_______

______

_______

_________

 

________

________

31 December 2012

2,422,224

17,044,183

901,999

144,477

(9,654,614)

 

 (380,000)

10,478,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

Share

Foreign

Based

Currency

Non-

Share

Share

Payment

Translation

Accumulated

Controlling

Capital

Premium

Reserve

Reserve

Loss

Interest

Total

£

£

£

£

£

£

£

 

1 January 2011

1,222,223

4,756,183

104,028

 155,131

(5,286,840)

 

-

 950,725

Total comprehensive expense for the year:

 

Loss

 

 

-

 

-

 

-

 

-

(542,635)

 

 

(218,527)

(761,162)

 

Total other comprehensive income / (expense)

-

-

-

-

-

 

 

 

2,380

4,781

 

Total comprehensive income/ (expense) for the year

-

-

-

2,401

(542,635)

 

 

 

 

 

(216,147)

(756,381)

 

Share issue on acquisition of investment

 1,200,001

 12,288,000

-

-

-

-

13,488,001

 

Total shares issued on acquisition

 

 

1,200,001

12,288,000

  -

-

-

-

13,488,001

 

Reserve transfer

-

-

 

 

(93,049)

-

93,049

 

 

-

-

________

_______

______

_______

_________

 

________

________

31 December 2011

2,422,224

17,044,183

10,979

 157,532

(5,736,426)

 

 (216,147)

13,682,345

CONSOLIDATED STATEMENT OF CASH FLOWS

 

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

Year

Year

Ended

Ended

31 December 2012

31 December 2011

£

£

Net cash outflow from operating activities

(1,154,126)

(540,453)

Investing activities

Tangible fixed assets additions

(1,002)

-

Investments in group undertaking

(2,863,284)

-

Cash acquired on acquisition of subsidiary

-

89,903

_________

_______

Net cash outflow from investing activities

 (2,864,286)

89,903

Financing activities

Loans

4,611,376

749,399

Loan interest & charges

(646,165)

(191,312)

_______

_______

Net cash inflow from financing activities

3,965,211

558,087

Net cash increase in cash and cash equivalents

(53,201)

107,537

Cash and cash equivalents at beginning of year

130,909

23,372

Cash and cash equivalents at end of year

77,708

130,909

 

 

 

 

NOTES TO THE FINANCIAL STATEMENTS

 

FOR THE YEAR ENDED 31 DECEMBER 2012

 

1. General information

 

UMC Energy Plc is a company incorporated in England and Wales. The Company's registered office is First Floor, 10 Dover Street, London, W1S 4LQ. The registration number of the Company is 05331770.

 

The principal activity of the Group is the investment in, and exploration and development of natural resources projects, specifically in a petroleum exploration project in Papua New Guinea and a uranium exploration project in Madagascar.

 

The Group's principal activity is carried out in US dollars. The financial statements are presented in pounds sterling as this is the currency of the country (the UK) where the Company is incorporated and its ordinary shares admitted for trading.

 

 

2. Loss per share

 

Including share of associate's results

Loss per share has been calculated by dividing the loss for the year after taxation, including share of associate's results attributable to the equity holders of the parent company of £3,918,188 (31 December 2011: £542,635) by the weighted average number of shares in issue at the year end of 484,444,763 (31 December 2011: 245,759,831).

 

Excluding share of associate's results

Loss per share has been calculated by dividing the loss for the year after taxation, excluding share of associate's results including share of associate's results, attributable to the equity holders of the parent company of £3,909,881 (31 December 2011: £542,635) by the weighted average number of shares in issue at the year end of 484,444,763 (31 December 2011: 245,759,831).

 

 

3. Intangible assets - Group

 

31 December 2012

31 December 2011

Development expenditure

£

£

Cost

Balance brought forward

1,596,346

1,596,346

Additions

-

-

Translation reserve

-

-

Balance carried forward

1,596,346

1,596,346

 

Exploration licences

Balance brought forward

17,501,372

4,112,026

Additions at cost

-

13,389,346

Transfer of assets on dilution of subsidiary

(13,389,346)

-

Balance carried forward

4,112,026

17,501,372

Impairment

Balance brought forward

3,783,372

3,783,372

Charge in year

1,925,000

-

Translation reserve

-

-

Balance carried forward

5,708,372

3,783,372

 _________

_________

Total

-

15,314,346

 

 

The development expenditure relates to development of the uranium exploration project in the Morondava basin of Madagascar.

 

The licences relate to uranium exploration licences in the Morondava basin and the petroleum exploration project in Papua New Guinea.

 

The Morondava uranium project has yet to reach a stage of development where a determination of the technical feasibility or commercial viability can be assessed. In addition, as Madagascar is presently experiencing a period of political upheaval and uncertainty, the Company has resolved to take a cautious approach to exploration and accordingly has not conducted exploration activities during the current financial year and does not expect to undertake any material exploration activities in Madagascar whilst this period of uncertainty prevails. In these circumstances, whether there is any indication that the asset has been impaired is a matter of judgement, as is the determination of the quantum of any required impairment adjustment. The directors have resolved that it is not appropriate to capitalise any further expenditure on the intangible asset until circumstances change. The Directors have used their experience to conclude that an impairment adjustment of £1,925,000 is required in the current year (31 December 2011: £ nil).

 

In March 2012, the PNG Energy Group ceased to be controlled by the company and therefore, the exploration licences were transferred on dilution of the subsidiary. See note 11 for further information.

 

4. Investments in associated undertaking

 

On 26 March 2012, the Company entered agreements with CNOOC Australia Limited ("CNOOC"), a subsidiary of CNOOC Limited, the Chinese multi-national oil and gas company listed on the New York and Hong Kong Stock Exchanges, whereby CNOOC subscribed for a 70% equity interest in PNG Energy Limited with UMC Energy retaining a 30% equity interest.

 

As a result of this transaction, in March 2012 the PNG Energy group ceased to be controlled by the Company and became an equity accounted associate.

 

On 4 December 2012, the Company entered a deed with UMC Energy Ltd (incorporated in the British Virgin Islands (BVI)), an indirect wholly owned subsidiary of the Company, whereby it transferred its shares in PNG Energy Ltd to UMC Energy Ltd. At the same time, the company assigned the intellectual property rights pertaining to the assets owned by PNG Energy Ltd to UMC Energy Ltd.

 

As a result of this transaction, since December 2012 the Group has an equity holding in the following associate undertaking:

 

PNG Energy

Group

 

Direct

-

Indirect

30%

Total

30%

 

The country of incorporation of the associate undertaking is the British Virgin Islands and the principal place of business is Papua New Guinea.

 

31 December 2012

31 December 2011

Group

£

£

Cost

Balance brought forward

-

-

Additions in the year

16,351,282

-

Share of associated undertaking's results

(8,307)

-

Balance carried forward

16,342,975

-

 

Amortisation/impairment

Balance brought forward

-

-

Impairment charge

-

-

Balance carried forward

-

-

Net Book Value

16,342,975

-

 

 

The Papua New Guinea petroleum project has yet to reach a stage of development where a determination of the technical feasibility or commercial viability can be assessed. In these circumstances, whether there is any indication that the asset has been impaired is a matter of judgment, as is the determination of the quantum of any required impairment adjustment. The Directors have used their experience to conclude that no impairment adjustment is required in the current year.

 

Summarised results of the associate undertaking, PNG Energy Group, as translated into sterling are as follows:

 

Year ended 31 December 2012

Year ended 31 December 2011

£

£

Revenue

1,980

949

 

Loss for the period

 

91,771

 

28,745

 

Total assets

 

91,504

 

98,887

 

Total liabilities

 

266,739

 

127,600

 

 

5. Post balance sheet events

 

Since 1 January 2013, the Company has advanced a further US$237,939 (£157,226) to Uramad SA, for use on uranium exploration project development activities.

 

Since 1 January 2013, the Company has borrowed a further A$551,121 (£376,177) from Natasa Mining Ltd, for working capital purposes.

 

6. Publication of non statutory accounts

 

The financial information set out in this announcement does not constitute statutory accounts.

 

The financial information for the year ended 31 December 2012 has been extracted from the Group's statutory financial statements to that date upon which the auditors' opinion is modified on the basis of an emphasis of matter opinion on going concern and significant uncertainty.

 

 

7. Annual Report and Annual General Meeting

 

The Annual Report for the year ended 31 December 2012 will be available from the Company's website www.umc-energy.com today.

 

The annual general meeting of the Company has been convened for 10.00 a.m. on 26 June 2013 at First Floor, 10 Dover Street London W1S 4LQ

 

 

 

Enquiries:

 

Chrisilios Kyriakou, Chairman

Laurence Read, Corporate Development Officer

UMC Energy Plc

Telephone: +44(0) 20 7290 3102

 

Angela Hallett/ James Spinney

Strand Hanson Limited

Telephone: +44 (0) 20 7409 3494

 

Philip Haydn-Slater/Paul Dudley

HD Capital Partners LLP

Telephone: +44 (0) 20 3551 4870

 

Jerry Keen / Stephane Auton / Patrick Castle

Shore Capital Stockbrokers Limited

Joint Broker

Telephone: +44 (0)20 7408 4090

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR KMGZKMDLGFZM

Related Shares:

UEP.L
FTSE 100 Latest
Value8,809.74
Change53.53