CALGARY, AB, May 13, 2021
/CNW/ - Pan Orient Energy Corp. ("Pan Orient" or the "Company")
(TSXV: POE) reports 2021 first quarter consolidated financial and
operating results. Please note that all amounts are in
Canadian dollars unless otherwise stated, BOPD refers to barrels of
oil per day and BOPD for Thailand
operations represents volumes net to Pan Orient's 50.01% equity
interest in the Thailand Joint Venture.
The Company is today filing its unaudited consolidated financial
statements as at and for the three months ended March 31, 2021 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 2021 first quarter results,
President and CEO Jeff Chisholm
stated: "The drilling program which commenced in the first quarter
of 2021 saw the drilling of two successful appraisal wells and one
much needed water injection well. Thailand production is anticipated to ramp up
in the second quarter of 2021 and it appears that this may coincide
with a very favorable oil price environment. Of particular
note, the revised Brent oil escalated reference price forecast
issued on April 30th by
Sproule and Associates estimated an average price of US$63 per barrel for the last eight months of
2021, which combined with the first four months actual price of
US$62.16 per barrel, results in an
estimated average price of US$62.71
per barrel for 2021. The year-end 2020 Pan Orient reserve
report used an average Brent oil reference price forecast of
US$48 per barrel for 2021. The
Thailand asset is currently at a
mature stage with possible future upside mainly related to
increased oil recovery factors and prices and is currently at a
stage that the Company has historically looked to crystalize value
for shareholders."
HIGHLIGHTS
Thailand (net to Pan Orient's
50.01% equity interest in the Thailand Joint Venture)
- A three well appraisal program has been completed with the
L53-DD10 and L53-DD12 wells drilled during the first quarter, and
the L53-DD11 well drilled in April
2021.
-
- The L53-DD10 appraisal well in the L53-DD field was placed on
production May 2nd from
the "CC" sand. The well has averaged 351 BOPD during the seven day
period of May 3rd to
May 9th, net to Pan
Orient's 50.01% equity interest. Test results are not necessarily
indicative of long-term performance or ultimate recovery.
- The L53-DD12 well was drilled in March and encountered six
meters of net oil pay in the "CC" sand transition zone. The
decision was made to complete this well as a water injection well
to provide pressure support to the up-dip L53-DD6ST2 well that is
currently producing from the "CC" sand.
- The L53-DD11 appraisal well in the L53-DD field was placed on
production April 27th from
the "BB" sand. The well has averaged 544 BOPD during the 11 day
period of April 29th to
May 9th, net to Pan
Orient's 50.01% equity interest. Test results are not necessarily
indicative of long-term performance or ultimate recovery.
- Net to Pan Orient's 50.01% equity interest in the Thailand
Joint Venture, oil sales from Concession L53 in the first quarter
of 2021 were 1,353 BOPD, with 1,134 BOPD from the L53-DD field. Oil
sales declined 11% from 1,491 BOPD in the fourth quarter of 2020
primarily due to the conversion of the L53-DD8 well, which had
produced 175 BOPD in the fourth quarter of 2020, to a disposal well
for the first quarter of 2021.
- Adjusted Thailand funds flow
from operations of $4.3 million
($35.46 per barrel) in the first
quarter of 2021 increased 34% compared with $3.2 million ($23.54 per barrel) in the fourth quarter of 2020.
The increase in funds flow from operations is attributable to a
$1.2 million increase in oil sales
and a $0.4 million reduction in
operating, transportation and G&A expenses, partially offset by
a $0.1 million increase in royalties
and $0.5 million increase in income
tax. The average realized oil price per barrel increased 30% in the
first quarter of 2021 to $73.82 per
barrel, reflecting an average Brent reference price of US$60.41 which has recovered from the low of
US$18.38 in April 2020.
- Thailand adjusted funds flow
from operations of $4.3 million in
the first quarter of 2021 funded $1.8
million of Thailand
exploration and development activities and the Thailand Joint
Venture paid a dividend to Pan Orient of $2.6 million during the first quarter of 2021.
Pan Orient's share of working capital and long-term deposits in
Thailand at March 31, 2021 was $4.4
million.
Indonesia East Jabung
Production Sharing Contract (Pan Orient is non-operator with a 49%
ownership interest)
- The East Jabung Production Sharing Contract expired in
January 2020 and the operator 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 and 2021 as
discontinued operations. Discontinued operations in Indonesia for 2020 were $52 thousand of expenses and $32 thousand in unrealized foreign exchange gains
on currency exchange rates since the end of 2020.
Sawn Lake (Operated by Andora Energy Corporation, in which Pan
Orient has a 71.8% ownership)
- After the impairment of Sawn Lake recorded at March 31, 2020, no operating expenses or G&A
are capitalized. For the first quarter of 2021, Pan Orient reports
total operating expense of $42
thousand associated with the Sawn Lake suspended SAGD
facility and wellpair.
- The Western Canada Select reference price for heavy oil has
increased significantly since mid-2020 and Andora continues to
review alternatives to move the Sawn Lake project forward with
minimum development costs to Andora, including partnership or
outright sale, and achieve value for Andora and Pan Orient
shareholders.
Corporate
- Corporate adjusted funds flow from operations (including Pan
Orient's 50.01% equity interest in the Thailand Joint Venture) in
the first quarter were $3.4 million
($0.07 per share). The increase from
$1.5 million ($0.03 per share) in the fourth quarter of 2020 is
largely due to a $1.2 million
increase in Pan Orient's equity interest in Thailand Joint Venture adjusted funds flow
from operations and a reduction in the unrealized foreign exchange
loss in Canada on cash holdings
denominated in US dollars (which was $0.3
million loss in the first quarter of 2021 compared with a
$1.0 million loss in the fourth
quarter of 2020).
- Net income attributable to common shareholders for the first
quarter of 2021 was $1.1 million
($0.02 income per share). This
compares a net loss attributable to common shareholders for the
first quarter of 2020 of $57.1
million ($1.05 loss per
share), with a net $57.6 million
impairment charge for the Sawn Lake, Alberta Exploration and
Evaluation assets at March 31,
2020.
- Pan Orient repurchased 1,441,500 common shares in the first
quarter of 2021, at an average price of $0.86 per share, for $1.2
million. The Company has repurchased an additional 271,500
shares to May 11, 2021, at an average
price of $0.89 per share. Common
shares outstanding were 50.3 million at March 31, 2021 and 50.0 million at May 11, 2021.
- Pan Orient retains a strong financial position with working
capital and non-current deposits of $23.4
million and no long-term debt at March 31, 2021. In addition, the Thailand Joint
Venture has $4.4 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 expand the Company's cash balance
through the remainder of 2021.
OUTLOOK
THAILAND
Concession L53 Onshore (Pan Orient Energy (Siam) Ltd., in which
Pan Orient has 50.01% ownership)
One additional appraisal well is anticipated between now and
year-end, in addition to three or four workovers. The Thailand asset is currently at a mature stage
with possible future upside that would be mainly related to
increased recovery factors and oil prices. The L53 asset is at a
stage that the Company has historically looked to crystalize value.
The Company continues to view Thailand as a favorable jurisdiction to
conduct business and would show great interest in any future
acreage licensing rounds. Near term, the geomodel utilized
for the year-end 2020 reserves report will be updated based on the
drilling program that was just completed and the workover program
that is currently underway, and likely updating the 2020 year-end
reservoir simulation.
CANADA
Sawn Lake (Operated by Andora Energy Corporation, in which Pan
Orient has a 71.8% ownership)
During the first quarter of 2021, efforts were focused on
seeking out alternative oil marketing arrangements and conducting
scoping economics for what would be a notional small scale
re-start of production at Sawn Lake that would include the existing
wellpair and one more wellpair. As 2021 proceeds, the Company will
be in consultation with joint venture partners, better define
potential alternative marketing arrangements and keep a close watch
on heavy oil prices.
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
2020, giving it wide-ranging powers to address the
crisis. Domestic travel restrictions have now been eased but
restrictions on foreigners entering Thailand remain in effect. The infection
and death rate was much lower in Thailand than in most western nations but a
spike in both cases and deaths has been experienced since the end
of the first quarter of 2021.
Prudent measures have been taken by POS to help protect the
health and safety of staff, which are of paramount
importance. Fortunately, POS in Thailand has been able to complete its initial
three well 2021 appraisal 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, Indonesia and in Western Canada.
This news release contains forward-looking information.
Forward-looking information is generally identifiable by the
terminology used, such as "forecast", "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 to: renewal,
extension or termination of oil concessions and production sharing
contracts; other regulatory approvals; well drilling programs and
drilling plans; estimates of reserves and potentially recoverable
resources; information on future production and project start-ups;
expectations as to prices for oil produced and the impact of sales
agreements; potential asset sale, acquisition or other
transactions; and sufficiency of financial resources. 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 reserve estimates and
estimates of recoverable quantities of oil, changes in project
schedules, regulatory changes and delays, operating and reservoir
performance, the effects of weather and climate change, the results
of exploration and development drilling and related activities,
supply, demand and resulting prices for oil and gas, the impact of
the COVID-19 coronavirus, 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
March 31,
|
|
(thousands of
Canadian dollars except where indicated)
|
2021
|
2020
|
% Change
|
FINANCIAL
|
|
|
|
Financial
Statement Results – Excluding 50.01% Interest in Thailand Joint
Venture
(Note 1)
|
|
|
|
Net income (loss)
attributed to common shareholders
|
1,140
|
(57,117)
|
-102%
|
|
Per share – basic and
diluted
|
$
|
0.02
|
$
|
(1.05)
|
-102%
|
Cash flow used in
operating activities (Note 2 & 3)
|
(991)
|
(399)
|
149%
|
|
Per share – basic and
diluted
|
$
|
(0.02)
|
$
|
(0.01)
|
149%
|
Cash flow from
investing activities (Note 2 & 3)
|
2,610
|
4,202
|
-38%
|
|
Per share – basic and
diluted
|
$
|
0.05
|
$
|
0.08
|
-38%
|
Cash flow used in
financing activities (Note 2 & 3)
|
(1,240)
|
(699)
|
77%
|
Per share – basic and
diluted
|
$
|
(0.02)
|
$
|
(0.01)
|
77%
|
Change in cash and
cash equivalents used in discontinued operations (Note
3)
|
(33)
|
(526)
|
-94%
|
Working
capital
|
22,805
|
25,779
|
-12%
|
Working capital &
non-current deposits
|
23,415
|
26,386
|
-11%
|
Long-term
debt
|
-
|
-
|
|
Shares outstanding
(thousands)
|
50,303
|
53,400
|
-6%
|
Capital Commitments
(Note 4)
|
801
|
719
|
11%
|
Working Capital and
Non-current Deposits
|
|
|
|
Beginning of period –
Excluding Thailand Joint Venture
|
23.577
|
22,158
|
6%
|
|
Adjusted funds flow
from (used in) continuing operations (Note 3 & 6)
|
(924)
|
1,059
|
-187%
|
|
Adjusted funds flow
used in discontinued operations (Note 3)
|
(20)
|
(343)
|
-94%
|
|
Consolidated capital
expenditures (excluding Thailand Joint Venture) (Note 7)
|
-
|
(85)
|
-100%
|
|
Amounts received from
(advanced to) Thailand Joint Venture
|
10
|
(2)
|
-600%
|
|
Dividend received
from Thailand Joint Venture
|
2,600
|
4,300
|
-40%
|
|
Finance lease
payments
|
(2)
|
(121)
|
-98%
|
|
Normal course issuer
bid
|
(1,238)
|
(689)
|
80%
|
|
Automatic shares
purchase plan (Note 8)
|
(629)
|
-
|
|
|
Effect of foreign
exchange
|
41
|
109
|
-47%
|
End of period –
Excluding Thailand Joint Venture
|
23,415
|
26,386
|
-11%
|
Pan Orient 50.01%
interest in Thailand Joint Venture Working Capital and
Non-Current
Deposits
|
4,438
|
5,862
|
-24%
|
Economic Results –
Including 50.01% Interest in Thailand Joint Venture
|
|
|
|
Total corporate
adjusted funds flow from (used in) operations by region (Note
6)
|
|
|
|
|
Canada
|
(916)
|
1,065
|
-186%
|
|
Thailand (Note
9)
|
(8)
|
(6)
|
33%
|
|
From continuing
operations
|
(924)
|
1,059
|
-187%
|
|
Indonesia -
Discontinued Operations
|
(20)
|
(343)
|
-94%
|
|
Adjusted funds flow
from (used in) operations (excl. Thailand Joint Venture)
|
(944)
|
716
|
-232%
|
|
Share of Thailand
Joint Venture (Notes 1 & 5)
|
4,326
|
3,688
|
17%
|
Total corporate
adjusted funds flow from operations
|
3,382
|
4,404
|
-23%
|
|
Per share – basic and
diluted
|
$
|
0.07
|
$
|
0.08
|
-18%
|
Capital Expenditures
- Petroleum and Natural Gas Properties (Note 7)
|
|
|
|
Canada
|
-
|
85
|
-100%
|
Consolidated capital
expenditures (excl. Thailand Joint Venture)
|
-
|
85
|
-100%
|
Share of Thailand
Joint Venture capital expenditures
|
1,829
|
3,779
|
-52%
|
Total capital
expenditures (incl. Thailand Joint Venture)
|
1,829
|
3,864
|
-53%
|
Investment in
Thailand Joint Venture
|
|
|
|
Beginning of
period
|
28,329
|
34,127
|
-17%
|
|
Net income from Joint
Venture
|
1,902
|
556
|
242%
|
|
Other comprehensive
loss from Joint Venture
|
(1,369)
|
(176)
|
678%
|
|
Dividend
paid
|
(2,600)
|
(4,300)
|
-40%
|
|
Amounts (received
from) advanced to Joint Venture
|
(10)
|
2
|
-600%
|
End of
period
|
26,252
|
30,209
|
-13%
|
|
|
|
|
Three Months
Ended
March 31,
|
%
|
(thousands of
Canadian dollars except where indicated)
|
2021
|
2020
|
Change
|
Thailand
Operations
|
|
|
|
Economic Results –
Including 50.01% Interest in Thailand Joint Venture (Note
5)
|
|
|
|
Oil sales
(bbls)
|
121,733
|
107,951
|
13%
|
Average daily oil
sales (BOPD) by Concession L53
|
1,353
|
1,186
|
14%
|
Average oil sales
price, before transportation (CDN$/bbl)
|
$
|
73.82
|
$
|
63.63
|
16%
|
Reference Price
(volume weighted) and differential
|
|
|
|
|
Crude oil (Brent
$US/bbl)
|
$
|
60.41
|
$
|
48.94
|
23%
|
|
Exchange Rate
$US/$Cdn
|
1.28
|
1.35
|
-5%
|
|
Crude oil (Brent
$Cdn/bbl)
|
$
|
77.36
|
$
|
66.24
|
17%
|
|
Sale price / Brent
reference price
|
95%
|
96%
|
-1%
|
Adjusted funds flow
from (used in) operations (Note 6)
|
|
|
|
|
Crude oil
sales
|
8,986
|
6,869
|
31%
|
|
Government
royalty
|
(479)
|
(354)
|
35%
|
|
Transportation
expense
|
(292)
|
(252)
|
16%
|
|
Operating
expense
|
(756)
|
(740)
|
2%
|
|
Field
netback
|
7,459
|
5,523
|
35%
|
|
General and
administrative expense (Note 9)
|
(247)
|
(239)
|
3%
|
|
Foreign exchange
gain
|
14
|
6
|
133%
|
|
Current income
tax
|
(2,909)
|
(1,608)
|
81%
|
|
Thailand – Adjusted
funds flow from operations
|
4,317
|
3,682
|
17%
|
Adjusted funds flow
from (used in) operations / barrel (CDN$/bbl) (Note
6)
|
|
|
|
|
Crude oil
sales
|
$
|
73.82
|
$
|
63.63
|
16%
|
|
Government
royalty
|
(3.93)
|
(3.28)
|
20%
|
|
Transportation
expense
|
(2.40)
|
(2.33)
|
3%
|
|
Operating
expense
|
(6.21)
|
(6.85)
|
-9%
|
|
Field
netback
|
61.27
|
51.16
|
20%
|
|
General and
administrative expense (Note 9)
|
(2.03)
|
(2.21)
|
-8%
|
|
Foreign exchange
gain
|
0.12
|
0.06
|
107%
|
|
Current income
tax
|
(23.90)
|
(14.90)
|
60%
|
|
Thailand – Adjusted
funds flow from operations
|
$
|
35.46
|
$
|
34.11
|
4%
|
Government royalty as
percentage of crude oil sales
|
5.3%
|
5.15%
|
|
Income tax & SRB
as percentage of crude oil sales
|
32%
|
23%
|
|
As percentage of
crude oil sales
|
|
|
|
|
Expenses -
transportation, operating, G&A and other
|
14%
|
18%
|
-4%
|
|
Government royalty,
SRB and income tax
|
38%
|
28%
|
10%
|
|
Adjusted funds flow
from operations, before interest income
|
48%
|
54%
|
-6%
|
Wells
drilled
|
|
|
|
|
Gross
|
2
|
4
|
-50%
|
|
Net
|
1.0
|
2.0
|
-50%
|
Financial
Statement Presentation
Results – Excl.
50.01% Interest in Thailand Joint Venture (Note 1)
|
|
|
|
|
General and
administrative expense (Note 9)
|
(9)
|
(6)
|
33%
|
|
Adjusted funds flow
used in consolidated operations
|
(9)
|
(6)
|
33%
|
Adjusted fund flow
Included in Investment in Thailand Joint Venture
|
|
|
|
|
Net income from
Thailand Joint Venture
|
1,902
|
556
|
242%
|
|
Add back non-cash
items in net income
|
2,424
|
3,132
|
-23%
|
|
Adjusted funds flow
from Thailand Joint Venture
|
4,326
|
3,688
|
17%
|
Thailand – Economic
adjusted funds flow from operations (Note 5)
|
4,317
|
3,682
|
17%
|
Canada
Operations
|
|
|
|
Interest
income
|
6
|
109
|
-94%
|
General and
administrative expenses (Note 9)
|
(520)
|
(562)
|
-7%
|
Operating expense
(Note 10)
|
(42)
|
-
|
|
Stock based
compensation on restricted share units (Note 11)
|
(99)
|
-
|
|
Realized
foreign exchange loss (Note 12)
|
(1)
|
-
|
|
Unrealized foreign
exchange gain (loss) (Note 12)
|
(260)
|
1,518
|
-117%
|
|
Canada – Adjusted
funds flow from (used in) operations
|
(916)
|
1,065
|
-186%
|
Indonesia -
Discontinued Operations
|
|
|
|
General and
administrative expense (Note 9)
|
(51)
|
(61)
|
-16%
|
Exploration
expense
|
(1)
|
-
|
|
Unrealized foreign
exchange gain (loss)
|
32
|
(282)
|
-111%
|
|
Indonesia – Adjusted
funds flow used in operations
|
(20)
|
(343)
|
-94%
|
(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 Consolidated Financial
Statements of Pan Orient Energy Corp.
|
(3)
|
The East Jabung
Production Sharing Contract ("PSC") expired in January 2020 and the
operator 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. For accounting
purposes, the operation in Indonesia for accounting purposes is
considered a discontinued operation since 2020.
|
(4)
|
Refer to Commitments
note disclosure of the March 31, 2021 and March 31, 2020 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 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)
|
In December 2020, the
Company entered into an Automatic Share Purchase Plan ("ASPP"),
which permits an independent
broker to repurchase shares during certain blackout periods under
the Company's normal course issuer bid, subject to agreed
trading parameters and other instructions for such purchases.
At March 31, 2021, the Company recognized a provision of
$1.5 million (December 31, 2020 - $0.9 million) in accounts payable
and accrued liabilities as an estimate for the number of
shares that may be repurchased during the potential blackout
periods at the maximum share price under the ASPP.
|
(9)
|
General &
administrative expenses, excluding non-cash accretion
expense. The nominal amount of G&A shown in the three
months ended March 31, 2021 and March 31, 2020 for Thailand
operations related to G&A of the holding company of Pan
Orient Energy (Siam) Ltd.
|
(10)
|
Operating expense
related to Andora's suspended demonstration project facility and
wellpair at Sawn Lake Central. These
expenses were previously capitalized prior to the E&E
impairment recorded during the first quarter of 2020.
|
(11)
|
On May 19, 2020, the
Company granted 1,050,000 restricted share units ("RSUs") to
directors, senior management,
employees and consultant. At March 31, 2021, 679,999 RSUs are
outstanding. The amount represents the stock-based
compensation expenses.
|
(12)
|
Realized and
unrealized foreign exchange gain or loss mainly related to the U.S.
dollars denominated cash balances held in
Canada.
|
(13)
|
Tables may not add
due to rounding.
|
SOURCE Pan Orient Energy Corp.