24th Jul 2014 07:00
24 July 2014
Forum Energy Plc
("Forum" or "the Company")
Interim results for the six months ended 30 June 2014
Forum, the UK incorporated oil and gas exploration and production company with a focus on the Philippines, today announces its unaudited interims for the six months ended 30 June 2014.
Operational Highlights
· On 9 July 2014 a one year extension of Sub-Phase 2 of SC72 was announced from the Department of Energy. Forum now has until August 2016 to drill the two commitment wells under the sub-phase. Preparations are underway for possible drilling in late 2015 or early 2016, subject to rig availability. During 2014 a block-wide geological and geophysical study will be initiated to map other leads outside the Sampaguita Field
· Galoc Phase II development completed in November 2013, which has increased production from an average 4,720barrels of oil per day (bopd) gross to an average 8,980 bopd gross
· Ongoing technical evaluation of the SC40 onshore area to determine any potential drilling targets and
· Continued preparation to re-develop the West Linapacan Field by the operator RMA West Linapacan Pte Ltd; Forumwill not have to cover any of the costs of the exploration programme until first commercial oil production
Financial Highlights
· Revenues for the period were US$4.5 million, twice the level generated in the corresponding period ended 30 June 2013 of US$2.2 million;
· Gross profit of US$2.0 million, compared to US$0.4 million in the first half of 2013;
· Administrative expenses were reduced to US$0.9 million due to staff restructuring costs incurred in 2013, comparedto US$1.6 million in the first half of 2013;
· Profit before tax of US$0.6 million, compared to a loss of US$2.2 million in the first half of 2013;
· Net profit of US$0.5 million, compared to a loss of US$2.8 million in the first half of 2013;
· Operating cash-flow of US$3.5 million, compared to operating cash-flow of US$0.5 million in first half of 2013;
· Repaid the US$2.5 million BNP finance facility on 30 June 2014, 18 months ahead of schedule; and
· Cash of US$0.4 million at 30 June 2014, compared to US$2.8 million at 30 June 2013, and US$0.2 million at 31 December 2013.
For further information please contact:
Forum Energy Plc
Andrew Mullins, Executive Director Tel: +44 (0) 1932 445 344
Execution Noble & Company Limited,
Trading as Espirito Santo Investment bank
Harry Stockdale / John Llewellyn-Lloyd Tel: +44 (0) 20 7456 9191
Or visit the Company's website:
www.forumenergy.com
INTERIM CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
For the period ended 30 June 2014
__________________________________________________________________________________
Six months | Six months | Year | ||
ended | ended | ended | ||
30 June 2014 | 30 June 2013 | 31 December 2013 | ||
US$000 | US$000 | US$000 | ||
Note | Unaudited | Unaudited | Audited | |
Revenue | 4,468 | 2,244 | 4,426 | |
Cost of sales | (2,452) | (1,870) | (2,906) | |
Gross profit | 2,016 | 374 | 1,520 | |
Administrative expenses | 4 | (927) | (1,631) | (2,507) |
Impairment charge | - | - | (1,298) | |
Write down of inventory | - | (573) | - | |
Total operating expenses | (927) | (2,204) | (3,805) | |
Profit/(loss) from operations | 1,089 | (1,830) | (2,285) | |
Finance income | 8 | 1 | 248 | |
Finance expenses | 5 | (528) | (399) | (1,271) |
Profit/(loss) before tax | 569 | (2,228) | (3,308) | |
Taxation | 6 | (48) | (523) | (337) |
Profit/(loss) from continuing operations | 521 | (2,751) | (3,645) | |
Total profit/(loss) from continuing operations | ||||
Owners of the parent | 577 | (2,803) | (2,998) | |
Non-controlling interest | (56) | 52 | (647) | |
521 | (2,751) | (3,645) | ||
Other comprehensive income | ||||
Actuarial gain | - | - | 60 | |
Total comprehensive profit/(loss) for the period |
521 |
(2,751) |
(3,585) | |
Total comprehensive profit/(loss) attributable to: | ||||
Owners of the parent | 577 | (2,803) | (2,938) | |
Non-controlling interest | (56) | 52 | (647) | |
521 | (2,751) | (3,585) | ||
US Cents |
US Cents |
US Cents | ||
Earnings/(loss) per ordinary share (US Cents) attributable to equity holders of the company | ||||
Basic & Diluted EPS for the period (per share) | 7 | 1.62 | (7.88) | (8.26) |
INTERIM CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
At 30 June 2014
30 June 2014 | 30 June 2013 | 31 Dec 2013 | ||
US$000 | US$000 | US$000 | ||
Note | Unaudited | Unaudited | Audited | |
Restated* | ||||
Assets | ||||
Non-current assets | ||||
Exploration, evaluation and development assets | 8 | 27,629 | 29,384 | 27,534 |
Oil and gas properties | 9 | 8,239 | 4,901 | 8,863 |
Other property, plant and equipment | 47 | 70 | 56 | |
Deferred tax | 245 | - | 287 | |
Other receivables | 112 | - | 117 | |
Investments | - | 10 | 9 | |
Total non-current assets | 36,272 | 34,365 | 36,866 | |
Current assets | ||||
Inventories | 141 | 1,475 | 307 | |
Trade and other receivables | 1,816 | 3,719 | 2,398 | |
Derivative asset | - | - | 22 | |
Cash and cash equivalents | 385 | 2,807 | 242 | |
Total current assets | 2,342 | 8,001 | 2,969 | |
Total assets | 38,614 | 42,366 | 39,835 | |
Liabilities | ||||
Non-current liabilities | ||||
Loans | 10 | 15,500 | 587 | 16,438 |
Deferred tax | 23 | -. | 23 | |
Other liabilities and provisions | 3,954 | 4,040 | 3,917 | |
Total non-current liabilities | 19,477 | 4,627 | 20,378 | |
Current liabilities | ||||
Loans | 10 | - | 15,574 | 1,239 |
Trade payables and other payables | 1,592 | 4,536 | 1,198 | |
Income tax payable | 229 | - | 225 | |
Total current liabilities | 1,821 | 20,110 | 2,662 | |
Total liabilities | 21,298 | 24,737 | 23,040 | |
Total net assets | 17,316 | 17,629 | 16,795 | |
Capital and reserve attributable to equity holders of the company | ||||
Share capital | 6,322 | 6,322 | 6,322 | |
Share premium | 51,061 | 51,061 | 51,061 | |
Retained deficit | (40,493) | (40,935) | (41,070) | |
16,890 | 16,448 | 16,313 | ||
Non-controlling interest | 426 | 1,181 | 482 | |
Total capital and reserves | 17,316 | 17,629 | 16,795 | |
* Certain amounts shown here do not correspond to the 2012 financial statements and reflect adjustments made, refer to Note 14.
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the period ended 30 June 2014
__________________________________________________________________________________
Share capital |
Share premium |
Retained deficit | Total | Non-controlling interest |
Total capital and reserves | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
Balance as at 1 January 2013 | 6,322 | 51,680 | (37,070) | 20,932 | 1,129 | 22,061 |
Restatement (Note 14) | - | (619) | (1,062) | (1,681) | - | (1,681) |
Restated balance | 6,322 | 51,061 | (38,132) | 19,251 | 1,129 | 20,380 |
Changes in equity | ||||||
Loss for the period | - | - | (2,803) | (2,803) | 52 | (2,751) |
Other comprehensive income | - | - | - | - | - | - |
Total comprehensive income for the period | - | - | (2,803) | (2,803) | 52 | (2,751) |
Balance as at 30 June 2013 (Unaudited) | 6,322 | 51,061 | (40,935) | 16,448 | 1,181 | 17,629 |
Changes in equity | ||||||
Loss for the period | - | - | (195) | (195) | (699) | (894) |
Other comprehensive income | - | - | 60 | 60 | - | 60 |
Total comprehensive income for the period | - | - | (135) | (135) | (699) | (834) |
Balance as at 31 Dec 2013 (audited) | 6,322 | 51,061 | (41,070) | 16,313 | 482 | 16,795 |
Changes in equity | ||||||
Profit for the period | - | - | 577 | 577 | (56) | 521 |
Other comprehensive income | - | - | - | - | - | - |
Total comprehensive income for the period | - | - | 577 | 577 | (56) | 521 |
Balance as at 30 June 2014 (Unaudited) | 6,322 | 51,061 | (40,493) | 16,890 | 426 | 17,316 |
Certain amounts shown here do not correspond to the 2012 financial statements and reflect adjustments made, refer to Note 14.
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
For the period ended 30 June 2014
__________________________________________________________________________________
Six months | Six months | Year | ||
Ended | ended | Ended | ||
30 June 2014 | 30 June 2013 | 31 Dec 2013 | ||
US$000 | US$000 | US$000 | ||
Unaudited | Unaudited | Audited | ||
Restated* | ||||
Cash flows from operating activities | ||||
Profit/(loss) before tax for the period | 569 | (2,228) | (3,308) | |
Adjustments for: | ||||
Depletion and depreciation | 1,131 | 910 | 938 | |
Impairment charge | - | - | 729 | |
Loss on sale of exploration equipment | - | - | 569 | |
Write down of inventory | - | 573 | - | |
Loss on investments | 9 | 1 | 2 | |
Finance income | - | (1) | (1) | |
Interest charge on loan facility | 447 | 565 | 1,050 | |
Hedging (gains)/losses and charge | (8) | - | 219 | |
Working capital adjustments: | ||||
Decrease/(increase) in trade and other receivables | 587 | (1,206) | (164) | |
Decrease/(increase) in inventories | 166 | (85) | (60) | |
Increase/(decrease) in trade and other payables | 564 | 2,004 | (1,290) | |
Increase/(decrease) in provisions and employee benefits | 42 | (9) | 26 | |
Cash flows from operating activities | 3,507 | 524 | (1,290) | |
Tax paid | (7) | (390) | (393) | |
Net cash from operating activities | 3,500 | 134 | (1,683) | |
Investing activities | ||||
Purchase of oil and gas properties | (498) | (15) | (25) | |
Purchase of other property, plant and equipment | - | - | (2) | |
Disposal of other property, plant and equipment | - | 41 | 45 | |
Purchase of exploration, evaluation and development asset | (95) | (3,710) | (6,629) | |
Disposal of exploration equipment | - | - | 1,294 | |
Interest received | - | 1 | 1 | |
Net cash used in investing activities | (593) | (3,683) | (5,316) | |
Financing activities | ||||
Loan facility draw down | 300 | 1,161 | 2,677 | |
Loan facility repayments | (2,477) | - | - | |
Hedging payments | (140) | - | (70) | |
Interest paid | (447) | (565) | (1,126) | |
Net cash from financing activities | (2,764) | 596 | 1,481 | |
Net increase/(decrease) in cash and cash equivalents | 143 | (2,953) | (5,518) | |
Cash and cash equivalents at beginning of period | 242 | 5,760 | 5,760 | |
Cash and cash equivalents at end of period | 385 | 2,807 | 242 | |
* Certain amounts shown here do not correspond to the 2013 financial statements and reflect adjustments made, refer to note 14.
UNAUDITED NOTES FORMING PART OF THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS
For the period ended 30 June 2014
1. Basis of preparation and accounting policies
Basis of preparation
The annual financial statements of Forum Energy are prepared in accordance with International Financial Reporting Standards as adopted by the European Union. The unaudited condensed consolidated financial information for the six months ended 30 June 2014 included in this interim financial report has been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting", as adopted by the European Union.
The interim financial report does not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the consolidated financial statements in the Forum Energy Annual Report and Accounts for the year ended 31 December 2013. The accounting policies adopted in the preparation of the interim financial report, the significant judgments made by management in applying the Group's accounting policies, and the key sources of estimation uncertainty are consistent with those followed in the preparation of the Group's financial statements for the year ended 31 December 2013.
2. Segment Analysis
For management purposes, the operations of the Group are organised based on geographical regions. The Group currently operates in only one geographical region which is the Philippines. No other operating segments have been aggregated to form reportable operating segments.
Geographical information
Revenues from external customers | |||
30 June 2014 | 30 June 2013 | 31 December 2013 | |
US$'000 | US$'000 | US$'000 | |
Unaudited | Unaudited | Audited | |
United Kingdom | - | - | - |
Philippines | 4,468 | 2,244 | 4,426 |
4,468 | 2,244 | 4,426 |
Total assets | |||
30 June 2014 | 30 June 2013 | 31 December 2013 | |
US$'000 | US$'000 | US$'000 | |
Unaudited | Unaudited | Audited | |
United Kingdom | 527 | 2,727 | 316 |
Philippines | 38,087 | 39,639 | 39,519 |
38,614 | 42,366 | 39,835 |
Total liabilities | |||
30 June 2014 | 30 June 2013 | 31 December 2013 | |
US$'000 | US$'000 | US$'000 | |
Unaudited | Unaudited | Audited | |
United Kingdom | 91 | - | 82 |
Philippines | 21,207 | 24,737 | 22,958 |
21,298 | 24,737 | 23,040 |
All of the revenues (30 June 2013: 100%) (31 December 2013: 100%) were generated from Philippine based assets including the Galoc, Libertad, Nido and Matinloc fields.
3. Financial reporting period
The interim financial information for the period from 1 January 2014 to 30 June 2014 is unaudited. In the opinion of the Directors, the interim financial information for the period presents fairly the financial position, and results from operations and cash flows for the period and are is in conformity with generally accepted accounting principles consistently applied. The accounts incorporate comparative figures for the interim period 1 January 2013 to 30 June 2013 and the audited financial year to 31 December 2013.
The financial information contained in this interim report does not constitute statutory accounts as defined by section 435 of the Companies Act 2006.
The comparatives for the full year ended 31 December 2013 are not the Company's full statutory accounts for that year. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The auditor's report on those accounts was unqualified and did not contain a statement under section 498(2)-(3) of the Companies Act 2006.
4. Expenses by nature
Period ended | Period ended | Year ended | |
30 June | 30 June | 31 December | |
2014 | 2013 | 2013 | |
US$'000 | US$'000 | US$'000 | |
Unaudited | Unaudited | Audited | |
Directors' emoluments | 235 | 515 | 704 |
Employee salaries and other benefits | 171 | 464 | 610 |
Legal & professional fees | 317 | 300 | 580 |
Impairment of receivables | 54 | 5 | 34 |
Other expenses | 150 | 347 | 579 |
927 | 1,631 | 2,507 |
5. Finance expenses
Period ended | Period ended | Year ended | |
30 June | 30 June | 31 December | |
2014 | 2013 | 2013 | |
US$'000 | US$'000 | US$'000 | |
Unaudited | Unaudited | Audited | |
Loss on investments | - | 1 | 2 |
Loss on foreign exchange | 81 | 48 | - |
Hedging losses and charges* | - | - | 219 |
Interest charge and finance costs on loan facility* | 447 | 350 | 1,050 |
528 | 399 | 1,271 |
* The comparative balances for the year ended 31 December 2013 do not correspond to the 2013 financial statements and reflect the reclassification of $70,000 made, refer to Note 14.
6. Income Tax
Period ended | Period ended | Year ended | |
30 June | 30 June | 31 December | |
2014 | 2013 | 2013 | |
US$'000 | US$'000 | US$'000 | |
Unaudited | Unaudited | Audited | |
Current income tax charge for year | 6 | 617 | 621 |
Deferred income tax charge/(credit) | 42 | (94) | (284) |
48 | 523 | 337 |
The income tax charge in 2013 is due to income tax on other income of US$1,804,000 received in 2012.
7. Profit/(loss) per share
The calculation of basic and diluted profit per share has been based on the profit for the period attributable to equity holders of the Company of US$577,000 (30 June 2013 - Loss US$2,803,000) (31 December 2013 - Loss US$2,938,000).
The basic and diluted weighted average number of equity shares in issue for the period is 35,549,533 ordinary shares (30 June 2013: 35,549,533) (31 December 2013: 35,549,533).
8. Exploration, evaluation and development assets
Exploration, evaluation and development assets | |
US$'000 | |
Cost | Unaudited |
At 1 January 2014 | 27,534 |
Additions | 95 |
At 30 June 2014 | 27,629 |
Cost | Audited |
At 1 January 2013 | 27,567 |
Additions | 4,841 |
Transfer to oil and gas properties | (4,874) |
At 31 December 2013 | 27,534 |
The net book values of assets included within exploration, evaluation and development assets are as follows:
30 June 2014 | 30 June 2013 | 31 December 2013 | |
US$'000 | US$'000 | US$'000 | |
Unaudited | Unaudited | Audited | |
Restated | |||
SC72 | 23,707 | 23,588 | 23,689 |
SC40 | 3,583 | 3,410 | 3,511 |
SC6/SC14 | 339 | 2,386 | 334 |
27,629 | 29,384 | 27,534 |
9. Oil and Gas properties
Oil and gas costs | |
US$'000 | |
Cost | Unaudited |
At 1 January 2014 | 20,960 |
Additions | 498 |
At 30 June 2014 | 21,458 |
Depreciation | |
At 1 January 2014 | 12,097 |
Charge for the period | 1,122 |
At 30 June 2014 | 13,219 |
Cost | Audited |
At 1 January 2013 | 16,790 |
Additions | 25 |
Impairment | (729) |
Transfer from exploration, evaluation and development assets | 4,874 |
At 31 December 2013 | 20,960 |
Depreciation | |
At 1 January 2013 | 11,019 |
Charge for the year | 1,078 |
At 31 December 2013 | 12,097 |
Net book value | |
At 30 June 2014 | 8,239 |
At 31 December 2013 | 8,863 |
At 30 June 2013 | 4,901 |
10. Loans
Current liabilities | 30 June 2014 | 30 June 2013 | 31 December 2013 |
US$'000 | US$'000 | US$'000 | |
Unaudited | Unaudited | Audited | |
Philex Petroleum facility | - | 15,000 | - |
BNP Paribas facility | - | 574 | 1,239 |
- | 15,574 | 1,239 |
Non-current liabilities | 30 June 2014 | 30 June 2013 | 31 December 2013 |
US$'000 | US$'000 | US$'000 | |
Unaudited | Unaudited | Audited | |
Philex Petroleum facility | 15,500 | - | 15,200 |
BNP Paribas facility | - | 587 | 1,238 |
15,500 | 587 | 16,438 |
11. Functional Currency
All amounts have been prepared in US dollars, this being the Group's functional currency and its presentational currency.
12. Going Concern
The Directors are of the opinion that the Group currently has sufficient funds to meet their obligations and commitments as they fall due in the foreseeable future and has therefore adopted the going concern basis in preparing the interim financial statements.
The Group is currently conducting exploration and development activities using existing funds including those generated by the Group's interests in producing assets, principally Galoc. The Directors are currently reviewing various funding options to fund the continued development of SC72.
The Group considers that it retains the strong support of its ultimate controlling shareholder, Philex Mining Corporation as exercised through its shareholdings in Philex Petroleum Corporation.
13. Related Party Transactions
During the period the following related party transactions occurred within the Group.
Philex Mining Corporation is the majority shareholder and ultimate controlling party of the Group.
On 24 November 2010, Forum Philippines Holdings Ltd, a wholly-owned subsidiary of the company, entered into a US$10 million Facility Agreement ("the Facility") with Philex Mining Corporation. The facility was increased to US$15 million during 2012. The Facility was available for a three year period from 24 November 2010 and funds were borrowed at an interest rate of US LIBOR + 4.5%. As at 31 December 2012, the full US$15 million was drawn down to enable the company to fund its 70% share of the work programme over Service Contract 72 (SC72).
On 21 November 2013, the following amendments were made to the Facility:
- Increased the Facility to US$18 million
- Extended the repayment date to 24 November 2016, and
- Philex Mining Corporation assigned the facility to Philex Petroleum Corporation, a major shareholder of the company and wholly owned subsidiary of Philex Mining Corporation.
All other terms of the Facility agreement remain the same.
Under the amended Facility agreement an additional US$200,000 was drawn down during the year to 31 December 2013 and an additional $300,000 was drawn down during the six months to 30 June 2014.
The following transaction in relation to the Facility occurred during the year:
30 June 2014 | 30 June 2013 | 31 December 2013 | |
US$'000 | US$'000 | US$'000 | |
Unaudited | Unaudited | Audited | |
Loan amount due to: | |||
Philex Mining Corporation | - | 15,000 | - |
Philex Petroleum Corp. | 15,500 | - | 15,200 |
Interest charge for use of facility payable to: | |||
Philex Mining Corporation | - | 338 | 649 |
Philex Petroleum Corporation | 374 | - | 77 |
Interest due to: | |||
Philex Mining Corporation | 686 | 387 | 686 |
Philex Petroleum Corporation | 451 | - | 77 |
14. Retrospective restatement
The comparative period of consolidated statement of financial position has been adjusted to reflect the following:
1) The reduced costs of the acquisition of Basic Petroleum and Minerals Inc. (BPMI) in 2006 which was subsequently renamed as Forum Energy Philippines Corporation (FEPCO). The acquisition element paid in Forum Energy Plc, shares should have been based on market value as date of acquisition and the post-acquisition legal and other costs should have been included in the consolidated statement of comprehensive income.
2) The reduced costs of the acquisition of SC72, the post-acquisition cost should have been included in the consolidated statement of comprehensive income.
The effect of these adjustments on the consolidated statement of financial position and consolidated statement of changes in equity are set out below:
Effect on Consolidated Statement of Financial Position | US$'000 Effect on 30 June 2013 | |||
Total non-current assets as previously reported | 36,046 | |||
Reduction in FEPCO costs post acquisition in 2011 | (578) | |||
Reduction in SC72 costs post acquisition in 2011 | (484) | |||
Reduction in acquisition costs of BPMI based on market value of shares at date of issue |
(619) | |||
Total non-current assets as restated | 34,365 |
Effect on Consolidated Statement of Changes in Equity | Share Premium US$'000 | Retained Earnings US$'000 | Total
| |
As at 30 June 2013 previously reported | 51,680 | (39,873) | 11,807 | |
Reduction in FEPCO costs post-acquisition | - | (578) | (578) | |
Reduction in SC72 costs post-acquisition | - | (484) | (484) | |
Reduction In acquisition costs of BPMI based on market value of shares at date of issue |
(619) |
- |
(619) | |
As at 30 June 2013 as restated | 51,061 | (40,935) | 10,126 |
The comparative period of consolidated statement of cash flows has been adjusted due to presentation errors in the consolidated statement of cash flow for the year ended 31 December 2013 to reflect the following:
1) The amount of net hedging losses of $149,000 was not paid during 2013 and therefore the presentation in the operating and financing activities has been corrected to reflect the actual payments made ($70,000) which was previously included within interest paid.
In addition, the hedging losses of $70,000 were previously presented within interest charge and finance costs on loan facility. The losses have now been correctly included within Hedging losses and charges increasing the total charge for year to $219,000 after reclassification. The overall net impact on Finance expenses line in the Consolidated Statement of Comprehensive Income is $nil.
The corresponding lines in operating activities of the Consolidated Statement of Cash Flows (Interest charge on loan facility and Hedging (gains)/losses and charge) have now been updated to reflect the reclassification of the $70,000 hedging losses and charges payment made during 2013.
2) The loss on sale of exploration equipment in the amount of $569,000 has been presented separately within the operating activities of the cash-flow to present it separately from the impairment charge in the prior year.
3) The disposal proceeds from the sale of exploration equipment in the amount of $1,294,000 was previously presented net of the amounts paid for the purchase of exploration equipment for $1,863,000. The disposal proceeds have now been presented separately within investing activities of the cash-flow.
The effect of these adjustments on the consolidated statement of cash flows is set out below:
Effect on Consolidated Statement of Cash Flow | US$'000 Effect on 31 December 2013 | |||
Operating | (149) | |||
Investing | - | |||
Financing | 149 | |||
Net increase in cash and cash equivalents | - |
15. Additional Information
Copies of the Interim Statement are available from the Company Secretary, Forum Energy plc, 16 High Holborn, London WC1V 6BX United Kingdom, Tel: +44 (0)208 616 7297 E-mail: [email protected] or downloaded from the website: www.forumenergyplc.com.
End
Related Shares:
Lfeaccetfusd