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!

Half Yearly Report

24th Jul 2014 07:00

RNS Number : 1238N
Forum Energy Plc
24 July 2014
 

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

 

 

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

Related Shares:

Lfeaccetfusd
FTSE 100 Latest
Value8,809.74
Change53.53