CALGARY, AB, Nov. 12, 2020 /CNW/ - Pan Orient Energy Corp.
("Pan Orient" or the "Company") (TSXV: POE) reports 2020 third
quarter consolidated financial and operating results.
Please note that all amounts are in Canadian dollars unless
otherwise stated and BOPD refers to barrels of oil per
day.
The Company is today filing its unaudited consolidated financial
statements as at and for the nine months ended September 30, 2020 and related management's
discussion and analysis with Canadian securities regulatory
authorities. Copies of these documents may be obtained online
at www.sedar.com or the Company's website, www.panorient.ca.
Commenting today on Pan Orient's 2020 third quarter results,
President and CEO Jeff Chisholm
stated: "The L53-DD9 appraisal well has just completed drilling and
has encountered a combined approximately 29 meters of net oil pay
in the four main producing sands (AA, BB, CC and DD). Of particular
note, the CC sand was encountered five meters structurally higher
than any previous well, with an estimated 18.4 meters of net oil
pay. The drilling rig will now be stacked near the L53-DD field pad
and further appraisal drilling is expected to recommence in
approximately mid-February 2021.
Testing of L53-DD9 is expected to commence within the next 10
days.
In addition to conducting a successful appraisal drilling
program at L53-DD, the Company has spent the past three months
incorporating the newly drilled wells into the L53-DD oil field
reservoir model as part of a reservoir simulation study that will
be completed in late Q4 2020. This information will form the basis
for the determination of the year-end 2020 Thailand reserves.
Prior to year-end 2020 we also anticipate the conversion of the
L53-DD8 well to water disposal, reducing annual operating costs by
approximately US$1.2 million (net to
Pan Orient's 50.01% interest) and conducting workovers at L53-DD4
and L53-B1 that will see the perforation of new oil zones.
The Company is currently in a strong financial position with
approximately $29.9 million in
combined working capital and deposits in Canada and Thailand, and no debt. Pan Orient is committed
to maintaining a strong cash position during these uncertain times
while continuing to seek out and evaluate compelling
opportunities.
The focus for the remainder of 2020 will be on development
related activities in Thailand,
growing our cash balance by maximizing funds generated from
Thailand operations and on
achieving full recognition of L53-DD field oil reserves in the
year-end 2020 independent third party reserves report."
HIGHLIGHTS
Thailand (net to Pan Orient's
50.01% equity interest in the Thailand Joint Venture)
- 2020 drilling program with eight wells to date:
-
- The L53-DD6ST2, L53-DD8 and L53-DD7 appraisal wells in the
L53-DD field were drilled and brought onto production during the
first three quarters of 2020. Net to Pan Orient's 50.01% equity
interest, these wells added 188 BOPD in the first quarter, 181 BOPD
in the second quarter, 358 BOPD in the third quarter and 706 BOPD
in October.
- The L53-DD9 appraisal well has just completed drilling and has
encountered a combined approximately 29 meters of net oil pay in
the four main producing sands (AA, BB, CC and DD). Testing of
L53-DD9 is expected to commence within the next 10 days.
- The L53-AA2 exploration well represents a potential new pool
discovery, outside the recently approved L53 South AA Production
Area. The well was placed on production September 1st and, net to Pan Orient's 50.01%
equity interest, added 45 BOPD in September and is currently
producing at 29 BOPD. Production performance of the L53-AA2 well
will be monitored over the remaining period of the 90 day
production test. A final decision will be made at the end of the 90
day period whether to proceed, or not, with a Production Area
application for the L53-AA2 structure.
- The L53-AA1 exploration well and the L53-AAST1 sidetrack
exploration well were abandoned after failing to encounter oil
bearing sands.
- The L53-BB1ST1 exploration well had only minor indications of
oil and will be abandoned.
- Net to Pan Orient's 50.01% equity interest in the Thailand
Joint Venture, oil sales from Concession L53 in the first nine
months of 2020 were 1,120 BOPD. With the L53-DD8, L53-DD7 and
L53-AA2 wells brought onto production in September, oil sales
increased to 1,575 BOPD in September
2020 and 1,417 BOPD in October.
- Adjusted Thailand funds flow
from operations of $9.2 million in
the first nine months of 2020, with $3.5
million ($34.52 per barrel) in
the third quarter, $2.0 million
($20.91 per barrel) in the second
quarter and $3.7 million
($34.11 per barrel) in the first
quarter. The realized price of Concession L53 crude oil averaged
96% of the Brent reference price in the first nine months of 2020
and the monthly Brent reference price has largely recovered from a
low of US$18.38 in April 2020 to US$40.91 in September
2020.
- Despite weaker oil prices in early 2020, Thailand had adjusted funds flow from
operations of $9.2 million in the
first three quarters of 2020 to fund $8.6
million of Thailand
exploration and development activities. In addition, the Thailand
Joint Venture has paid two dividends to Pan Orient in 2020 totaling
$7.1 million and Pan Orient's share
of working capital and long-term deposits in Thailand at September
30, 2020 was $3.5
million.
Indonesia East Jabung
Production Sharing Contract (Pan Orient is non-operator with a 49%
ownership interest)
- The operator of the East Jabung Production Sharing Contract
("PSC") provided notice to the Government of Indonesia in January
2020 of withdrawal from the East Jabung PSC and is
determining final steps to be taken for formal approval of the
expiry from the Government of Indonesia, including reclamation requirements.
Pan Orient is withdrawing from operations in Indonesia and the office in Jakarta was closed March 31, 2020.
- Activities of the Company in Indonesia are reported in 2020 as discontinued
operations. For the first nine months of 2020, discontinued
operations in Indonesia were
$223 thousand of G&A expense,
$103 thousand in realized and
unrealized foreign exchange losses on currency exchange rates since
the end of 2019 and a $674 thousand
recovery of exploration expense resulting from adjustment of
previously booked capital expenditures at the East Jabung PSC.
Sawn Lake (Operated by Andora Energy Corporation ("Andora"), in
which Pan Orient has a 71.8% ownership)
- Significantly lower prices for heavy oil and bitumen since
March 2020 due to geopolitical events
and the collapse of global demand for crude oil resulting from
COVID-19, and the associated deterioration in the economics for
commercial expansion at Sawn Lake, indicated there is no expected
commercial development at Sawn Lake in the current market. The
Company reported a non-cash net impairment charge of $80.2 million, $57.6
million attributable to common shareholders of Pan Orient,
on Sawn Lake Exploration and Evaluation assets at March 31, 2020.
- After the impairment of Sawn Lake recorded at March 31, 2020, no operating expenses or G&A
are capitalized. For the second and third quarters of 2020, Pan
Orient reports total operating expense of $156 thousand associated with the Sawn Lake
suspended SAGD facility and wellpair.
- In July, Andora surrendered a 100% owned oil sands lease (nine
sections) which was not prospective and for which no contingent
resources had been assigned in the September
30, 2019 Contingent Resources Report.
- At September 30, 2020 Andora had
negative working capital, excluding the convertible demand loan, of
$0.2 million and the convertible
demand loan with Pan Orient of $2.25
million. The January 2018
convertible demand loan facility with Andora of $2.5 million has an expiry date of December 31, 2022 and Pan Orient has the option
to convert the loan into Andora's common shares at a price of
$0.15 per share. It is unlikely that
Pan Orient will exercise the option to convert the convertible
demand loan.
- In order to fund ongoing operations, Andora and Pan Orient
entered into an additional convertible demand loan agreement for up
to $500,000 in November 2020 with the expiry date of
December 31, 2022. Pan Orient has the
option to convert the loan into Andora's common shares at a price
of $0.01 per share.
- Andora will consider other alternatives to move the Sawn Lake
project forward and achieve value for Andora and Pan Orient
shareholders.
Corporate
- Total corporate adjusted funds flow from operations (including
Pan Orient's 50.01% equity interest in the Thailand Joint Venture)
of $8.0 million ($0.15 per share) in the first nine months of
2020, with $2.4 million ($0.05 per share) in the third quarter of 2020.
The increase from $1.2 million
($0.02 per share) in the second
quarter of 2020 is largely due to the 32% higher realized crude oil
prices in Thailand.
- The loss attributable to common shareholders for the first nine
months of 2020 was $59.2 million
($1.12 loss per share), with a net
$57.6 million impairment charge for
the Sawn Lake, Alberta Exploration and Evaluation assets at
March 31, 2020 and $1.6 million loss attributable to other
operations. The loss attributable to common shareholders for the
third quarter of 2020 was $1.1
million ($0.02 loss per
share).
- Pan Orient has repurchased 2,419,500 common shares in 2020 at
an average price of $0.61 per share,
with 98,000 common shares repurchased in the third quarter of 2020
at an average price of $0.61 per
share.
- Pan Orient retains a strong financial position with working
capital and non-current deposits of $26.4
million and no long-term debt at September 30, 2020. In addition, the Thailand
Joint Venture has $3.5 million in
working capital and long-term deposits, net to Pan Orient's 50.01%
equity interest, and Thailand
funds flow from operations are expected to fund remaining
exploration and development activities at Concession L53.
OUTLOOK
THAILAND
Concession L53 Onshore (Pan Orient
Energy (Siam) Ltd., in which Pan Orient has 50.01% ownership)
The focus for the remainder of
2020 will be on development activities in Thailand, growing our cash balance by
maximizing funds generated from Thailand operations and on achieving full
recognition of L53-DD field oil reserves in the year-end 2020
independent third party reserves report. No further
exploration drilling is anticipated in 2020 given the current oil
price environment.
CANADA
Corporate
Pan Orient is committed to
maintaining a strong cash position during these uncertain times
while continuing to seek out and evaluate compelling
opportunities.
COVID-19 Coronavirus
The operations in Thailand of Pan Orient Energy (Siam) Ltd.
("POS") continue to be somewhat affected by the worldwide COVID-19
coronavirus pandemic. The Thailand government imposed a state of
emergency in late March, giving it wide-ranging powers to address
the crisis. Domestic travel restrictions have now been eased
but a travel ban on most foreigners entering Thailand remains in effect. Overall, the
infection and death rate has been much lower in Thailand than in most western nations.
Prudent measures have been taken
by POS to help protect the health and safety of staff, which are of
paramount importance. Fortunately, POS has so far been able
to proceed with its 2020 Thailand drilling program. POS and
Pan Orient are well-positioned to withstand these unprecedented
events. The Company is optimistic about a return to normal
operations and less volatile market conditions but the outlook for
world oil prices remains somewhat uncertain.
Pan Orient is a Calgary,
Alberta based oil and gas exploration and production company
with operations currently located onshore Thailand and Western
Canada.
This news release contains forward-looking information.
Forward-looking information is generally identifiable by the
terminology used, such as "expect", "believe", "estimate",
"should", "anticipate" and "potential" or other similar
wording. Forward-looking information in this news release
includes, but is not limited to, references express or implied to
renewal, extension or termination of oil concessions and production
sharing contracts; other regulatory approvals; well drilling
programs and drilling and testing plans; estimates of reserves and
potentially recoverable resources, information on future production
and project start-ups; the expected impact of actions on financial
results and intentions with respect to cash balances; potential
purchases of common shares under the normal course issuer bid;
sufficiency of financial resources; and review of asset portfolio
and defining opportunities and strategies. By their very
nature, the forward-looking statements contained in this news
release require Pan Orient and its management to make assumptions
that may not materialize or that may not be accurate. The
forward-looking information contained in this news release is
subject to known and unknown risks and uncertainties and other
factors, which could cause actual results, expectations,
achievements or performance to differ materially, including without
limitation: imprecision of reserves estimates and estimates of
recoverable quantities of oil, changes in project schedules,
operating and reservoir performance, the effects of weather and
climate change, the results of exploration and development drilling
and related activities, demand for oil and gas, commercial
negotiations, other technical and economic factors or revisions and
other factors, many of which are beyond the control of Pan
Orient. Although Pan Orient believes that the expectations
reflected in its forward-looking statements are reasonable, it can
give no assurances that the expectations of any forward-looking
statements will prove to be correct.
Neither TSX Venture Exchange nor its Regulation Services
Provider (as that term is defined in the policies of the TSX
Venture Exchange) accepts responsibility for the adequacy or
accuracy of this release.
Financial and
Operating Summary
|
Three Months
Ended
September
30,
|
Nine Months
Ended
September
30,
|
%
Change
|
(thousands of
Canadian dollars except where indicated)
|
2020
|
2019
|
2020
|
2019
|
FINANCIAL
|
|
|
|
|
|
Financial
Statement Results – Excluding 50.01% Interest in Thailand Joint
Venture (Note 1)
|
|
|
|
|
|
Net income (loss)
attributed to common shareholders
|
(1,063)
|
1,114
|
(59,214)
|
1,552
|
|
|
Per share – basic and
diluted
|
$
(0.02)
|
$
0.02
|
$
(1.12)
|
$
0.03
|
|
Cash flow from (used
in) operating activities (Note 2 & 3)
|
(355)
|
(290)
|
(1,345)
|
(1,443)
|
-7%
|
|
Per share – basic and
diluted
|
$
(0.01)
|
$ (0.01)
|
$
(0.03)
|
$ (0.03)
|
-7%
|
Cash flow from (used
in) investing activities (Note 2 & 3)
|
2,808
|
5,809
|
7,010
|
5,535
|
27%
|
|
Per share – basic and
diluted
|
$
0.05
|
$
0.11
|
$
0.13
|
$
0.10
|
27%
|
Cash flow from (used
in) financing activities (Note 2 & 3)
|
(65)
|
214
|
(1,507)
|
90
|
-1774%
|
|
Per share – basic and
diluted
|
$
(0.00)
|
$
0.00
|
$
(0.03)
|
$
0.00
|
-1774%
|
Change in cash and
cash equivalents from discontinued operations (Note 3)
|
(42)
|
(1,421)
|
(749)
|
(1,207)
|
-38%
|
Working
capital
|
25,802
|
31,857
|
25,802
|
31,857
|
-19%
|
Working capital &
non-current deposits
|
26,411
|
32,458
|
26,411
|
32,458
|
-19%
|
Long-term
debt
|
-
|
-
|
-
|
-
|
0%
|
Shares outstanding
(thousands)
|
52,077
|
55,084
|
52,077
|
55,084
|
-5%
|
Capital Commitments
(Note 4)
|
719
|
2,049
|
719
|
2,049
|
-65%
|
Working Capital and
Non-current Deposits
|
|
|
|
|
|
Beginning of period –
Excluding Thailand Joint Venture
|
24,801
|
28,902
|
22,158
|
33,139
|
-33%
|
|
Adjusted funds flow
used in continued operations (Note 3 & 6)
|
(1,122)
|
(24)
|
(1,586)
|
(2,131)
|
-26%
|
|
Adjusted funds flow
from (used in) Indonesia discontinued operations (Note
3)
|
(12)
|
(64)
|
348
|
(96)
|
-463%
|
|
Issuance of common
shares
|
-
|
222
|
-
|
222
|
-100%
|
|
Consolidated capital
expenditures (Note 7)
|
-
|
(2,482)
|
(85)
|
(4,400)
|
-98%
|
|
Amounts advanced to
Thailand Joint Venture
|
(8)
|
(682)
|
(18)
|
(512)
|
-96%
|
|
Dividend received
from Thailand Joint Venture
|
2,812
|
6,624
|
7,112
|
6,624
|
7%
|
|
Finance lease
payments
|
(5)
|
(29)
|
(136)
|
(83)
|
64%
|
|
Normal course issuer
bid
|
(61)
|
(5)
|
(1,483)
|
(127)
|
1068%
|
|
Effect of foreign
exchange
|
6
|
(4)
|
101
|
(178)
|
-156%
|
End of period -
Excluding Thailand Joint Venture
|
26,411
|
32,458
|
26,411
|
32,458
|
-19%
|
Pan Orient 50.01%
interest in Thailand Joint Venture Working Capital and Non-
Current Deposits
|
3,509
|
9,401
|
3,509
|
9,401
|
-63%
|
Economic Results –
Including 50.01% Interest in Thailand Joint Venture
|
|
|
|
|
|
Total corporate
adjusted funds flow from (used in) operations by region (Note
6)
|
|
|
|
|
|
|
Canada
|
(1,115)
|
(8)
|
(1,565)
|
(2,099)
|
-25%
|
|
Thailand (Note
8)
|
(7)
|
(16)
|
(21)
|
(32)
|
-34%
|
|
From continued
operations
|
(1,122)
|
(24)
|
(1,586)
|
(2,131)
|
-26%
|
|
Indonesia –
Discontinued Operations
|
(12)
|
(64)
|
348
|
(96)
|
-463%
|
|
Adjusted funds flow
used in operations (excl. Thailand Joint Venture)
|
(1,134)
|
(88)
|
(1,238)
|
(2,227)
|
-44%
|
|
Share of Thailand
Joint Venture (Note 1 & 5)
|
3,544
|
6,479
|
9,257
|
15,895
|
-42%
|
Total corporate
adjusted funds flow from operations
|
2,410
|
6,391
|
8,019
|
13,668
|
-41%
|
|
Per share –
basic and diluted
|
$
0.05
|
$
0.12
|
$
0.15
|
$
0.25
|
-39%
|
Capital Expenditures
– Petroleum and Natural Gas Properties (Note 7)
|
|
|
|
|
|
Canada
|
-
|
153
|
85
|
399
|
-79%
|
Indonesia –
Discontinued Operations
|
-
|
2,329
|
-
|
4,001
|
-100%
|
Consolidated capital
expenditures (excl. Thailand Joint Venture)
|
-
|
2,482
|
85
|
4,400
|
-98%
|
Share of Thailand
Joint Venture capital expenditures
|
3,410
|
1,930
|
8,604
|
6,241
|
38%
|
Total capital
expenditures (incl. Thailand Joint Venture & discontinued
ops)
|
3,410
|
4,412
|
8,689
|
10,641
|
-18%
|
Investment in
Thailand Joint Venture
|
|
|
|
|
|
Beginning of
period
|
30,709
|
37,060
|
34,127
|
34,504
|
-1%
|
|
Net income from Joint
Venture
|
121
|
1,351
|
612
|
3,704
|
-83%
|
|
Other comprehensive
gain (loss) from Joint Venture
|
(1,217)
|
429
|
(836)
|
802
|
-204%
|
|
Dividend
paid
|
(2,812)
|
(6,624)
|
(7,112)
|
(6,624)
|
7%
|
|
Amounts advanced to
Joint Venture
|
8
|
682
|
18
|
512
|
-96%
|
End of
period
|
26,809
|
32,898
|
26,809
|
32,898
|
-19%
|
|
Three Months
Ended
September
30,
|
Nine Months
Ended
September
30,
|
%
Change
|
(thousands of
Canadian dollars except where indicated)
|
2020
|
2019
|
2020
|
2019
|
Thailand
Operations
|
|
|
|
|
|
Economic Results –
Including 50.01% Interest in Thailand Joint
Venture (Note 5)
|
|
|
|
|
|
Oil sales
(bbls)
|
102,466
|
130,415
|
306,883
|
273,553
|
12%
|
Average daily oil
sales (BOPD) by Concession L53
|
1,114
|
1,418
|
1,120
|
1,002
|
12%
|
Average oil sales
price, before transportation (CDN$/bbl)
|
$
53.38
|
$
77.99
|
$
52.94
|
$
79.63
|
-34%
|
Reference Price
(volume weighted) and differential
|
|
|
|
|
|
|
Crude oil (Brent
$US/bbl)
|
$
42.57
|
$
61.99
|
$
40.44
|
$
64.15
|
-37%
|
|
Exchange Rate
$US/$Cdn
|
1.34
|
1.34
|
1.36
|
1.36
|
0%
|
|
Crude oil (Brent
$Cdn/bbl)
|
$
57.25
|
$
83.27
|
$
55.03
|
$
87.05
|
-37%
|
|
Sale price / Brent
reference price
|
93%
|
94%
|
96%
|
91%
|
5%
|
Adjusted funds flow
from (used in) operations (Note 6)
|
|
|
|
|
|
|
Crude oil
sales
|
5,470
|
10,171
|
16,245
|
21,783
|
-25%
|
|
Government
royalty
|
(284)
|
(539)
|
(833)
|
(1,134)
|
-27%
|
|
Transportation
expense
|
(231)
|
(321)
|
(691)
|
(662)
|
4%
|
|
Operating
expense
|
(818)
|
(613)
|
(2,330)
|
(1,539)
|
51%
|
|
Field
netback
|
4,137
|
8,698
|
12,391
|
18,448
|
-33%
|
|
General and
administrative expense (Note 8)
|
(203)
|
(241)
|
(662)
|
(654)
|
1%
|
|
Interest
income
|
-
|
-
|
6
|
22
|
-73%
|
|
Foreign exchange
gain
|
13
|
4
|
42
|
45
|
-7%
|
|
Current income
tax
|
(410)
|
(1,998)
|
(2,541)
|
(1,998)
|
27%
|
|
Thailand - Adjusted
funds flow from operations
|
3,537
|
6,463
|
9,236
|
15,863
|
-42%
|
Adjusted funds flow
from (used in) operations / barrel (CDN$/bbl) (Note 6)
|
|
|
|
|
|
|
Crude oil
sales
|
$
53.38
|
$
77.99
|
$
52.94
|
$
79.63
|
-34%
|
|
Government
royalty
|
(2.77)
|
(4.13)
|
(2.71)
|
(4.15)
|
-35%
|
|
Transportation
expense
|
(2.25)
|
(2.46)
|
(2.25)
|
(2.42)
|
-7%
|
|
Operating
expense
|
(7.98)
|
(4.70)
|
(7.59)
|
(5.63)
|
35%
|
|
Field
netback
|
$
40.37
|
$
66.69
|
$
40.38
|
$
67.44
|
-40%
|
|
General and
administrative expense (Note 8)
|
(1.98)
|
(1.85)
|
(2.16)
|
(2.39)
|
-10%
|
|
Interest
Income
|
-
|
-
|
0.02
|
0.08
|
-76%
|
|
Foreign exchange
gain
|
0.13
|
0.03
|
0.14
|
0.16
|
-17%
|
|
Current income
tax
|
(4.00)
|
(15.32)
|
(8.28)
|
(7.30)
|
13%
|
|
Thailand – Adjusted
funds flow from operations
|
$
34.52
|
$
49.56
|
$
30.10
|
$
57.99
|
-48%
|
Government royalty as
percentage of crude oil sales
|
5%
|
5%
|
5%
|
5%
|
0%
|
Income tax & SRB
as percentage of crude oil sales
|
7%
|
20%
|
16%
|
9%
|
7%
|
As percentage of
crude oil sales
|
|
|
|
|
|
|
Expenses -
transportation, operating, G&A and other
|
23%
|
12%
|
22%
|
13%
|
10%
|
|
Government royalty,
SRB and income tax
|
13%
|
25%
|
21%
|
14%
|
6%
|
|
Adjusted funds flow
from operations, before interest income
|
65%
|
64%
|
57%
|
73%
|
-16%
|
Wells
drilled
|
|
|
|
|
|
|
Gross
|
2
|
4
|
7
|
6
|
17%
|
|
Net
|
1.0
|
2.0
|
3.5
|
3.0
|
17%
|
Financial
Statement Presentation
Results – Excl.
50.01% Interest in Thailand Joint Venture (Note 1)
|
|
|
|
|
|
|
General and
administrative expense (Note 8)
|
(7)
|
(16)
|
(21)
|
(32)
|
-34%
|
|
Adjusted funds flow
used in consolidated operations
|
(7)
|
(16)
|
(21)
|
(32)
|
-34%
|
Adjusted fund flow
Included in Investment in Thailand Joint Venture
|
|
|
|
|
|
|
Net income from
Thailand Joint Venture
|
121
|
1,351
|
612
|
3,704
|
-83%
|
|
Add back non-cash
items in net income
|
3,423
|
5,128
|
8,645
|
12,191
|
-29%
|
|
Adjusted funds flow
from Thailand Joint Venture
|
3,544
|
6,479
|
9,257
|
15,895
|
-42%
|
Thailand – Economic
adjusted funds flow from operations (Note 5)
|
3,537
|
6,463
|
9,236
|
15,863
|
-42%
|
|
Three Months
Ended
September
30,
|
Nine Months
Ended
September
30,
|
%
Change
|
(thousands of
Canadian dollars except where indicated)
|
2020
|
2019
|
2020
|
2019
|
Canada
Operations
|
|
|
|
|
|
Interest
income
|
69
|
125
|
201
|
278
|
-28%
|
General and
administrative expenses (Note 8)
|
(455)
|
(427)
|
(1,524)
|
(1,685)
|
-10%
|
Operating expense
(Note 9)
|
(93)
|
-
|
(156)
|
-
|
|
Stock based
compensation on restricted share units (note 10)
|
(152)
|
-
|
(227)
|
-
|
|
Realized foreign
exchange gain (loss) (Note 11)
|
-
|
(1)
|
1
|
-
|
|
Unrealized foreign
exchange gain (loss) (Note 11)
|
(484)
|
295
|
140
|
(692)
|
-120%
|
|
Canada – Adjusted
funds flow used in operations
|
(1,115)
|
(8)
|
(1,565)
|
(2,099)
|
-25%
|
Indonesia -
Discontinued Operations
|
|
|
|
|
|
General and
administrative expense (Note 8)
|
(66)
|
(63)
|
(223)
|
(168)
|
33%
|
Recovery of
impairment expense (Note 12)
|
2
|
-
|
674
|
-
|
|
Unrealized foreign
exchange gain (loss)
|
52
|
(1)
|
(103)
|
72
|
-243%
|
|
Indonesia – Adjusted
funds flow from (used in) operations
|
(12)
|
(64)
|
348
|
(96)
|
-463%
|
|
|
(1)
|
Pan Orient holds a
50.01% equity interest in Pan Orient Energy (Siam) Ltd. as a joint
arrangement where the Company
shares joint control with the 49.99% equity interest holder.
The resulting joint arrangement is classified as a Joint
Venture
under IFRS 11 and is accounted for using the equity method of
accounting where Pan Orient's 50.01% equity interest in the
assets, liabilities, working capital, operations and capital
expenditures of Pan Orient Energy (Siam) Ltd. are recorded in
Investment in Thailand Joint Venture
|
(2)
|
As set out in the
Consolidated Statements of Cash Flows in the unaudited Consolidated
Financial Statements of Pan Orient
Energy Corp
|
(3)
|
The East Jabung PSC
expired in January 2020 and the Company is withdrawing from
operations in Indonesia. The operation
in Indonesia for accounting purposes is considered a discontinued
operation and the amounts presented in 2019 are updated
for comparative purposes
|
(4)
|
Refer to Commitments
note disclosure of the September 30, 2020 and September 30, 2019
Interim Condensed Consolidated
Financial Statements
|
(5)
|
For the purpose of
providing more meaningful economic results from operations for
Thailand, the amounts presented include
50.01% of results of the Thailand Joint Venture. Pan Orient
has a 50.01% ownership interest in Pan Orient Energy (Siam)
Ltd., but does not have any direct interest in, or control over,
the crude oil reserves, operations or working capital of
on-shore
Concession L53
|
(6)
|
Total corporate
adjusted funds flow from (used in) operations is cash flow from
operating activities prior to changes in non-cash
working capital, unrealized foreign exchange gain or loss plus the
corresponding amount from Pan Orient's 50.01% interest in
the Thailand Joint Venture which is recorded in Joint Venture for
financial statement purposes. This measure is used by
management to analyze operating performance and leverage.
Adjusted funds flow as presented does not have any
standardized meaning prescribed by IFRS and therefore it may not be
comparable with the calculation of similar measures of
other entities. Adjusted funds flow is not intended to
represent operating cash flow or operating profits for the period
nor should
it be viewed as an alternative to cash flow from operating
activities, net earnings or other measures of financial
performance
calculated in accordance with IFRS
|
(7)
|
Cost of capital
expenditures excluded decommissioning costs and the impact of
changes in foreign exchange
|
(8)
|
General &
administrative expenses, excluding non-cash accretion on
decommissioning provision and lease liabilities. The
nominal amount of G&A shown in the three months and nine months
ended September 30, 2020 and 2019 was for
Thailand operations related to G&A of the holding company of
Pan Orient Energy (Siam) Ltd.
|
(9)
|
Operating expense
related to Andora's suspended demonstration project facility and
well pair at Sawn Lake Central. These
expenses were previously capitalized prior to the E&E
impairment recorded during the first quarter of 2020
|
(10)
|
On May 19, 2020, the
Company granted 1,050,000 restricted share units ("RSUs") to
directors, senior management, employees
and consultant. The amount represents the accrual of
stock-based compensation expenses
|
(11)
|
Realized and
unrealized foreign exchange gain or loss mainly related to the U.S.
dollars denominated cash balances held in Canada
|
(12)
|
Adjustment to
previously booked capital expenditures at East Jabung
PSC
|
(13)
|
Tables may not add
due to rounding
|
SOURCE Pan Orient Energy Corp.