CALGARY, AB, March 18, 2021 /CNW/ - Pan Orient Energy Corp.
("Pan Orient") (TSXV: POE) reports 2020 year-end and fourth 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 audited consolidated financial
statements as at and for the year ended December 31, 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 results, President and CEO
Jeff Chisholm stated:
"2020 was a challenging year as a result of the severe oil price
decline experienced in the March-April time frame and uncertainties
related to Covid-19. Despite these obstacles, Pan Orient drilled
eight wells in 2020 entirely funded by Thailand free cashflow, produced and sold
440,020 barrels of oil, a 14% increase over 2019 and an historic
high for Concession L53, and added 542,000 barrels of proved and
probable reserves (a 30% increase) at year-end. The estimated
ultimate recovery for proved and probable reserves increased by
982,020 barrels of oil net to the Company. Oil production ramped up
in September with the completion of drilling of the L53-DD7/L53-DD8
wells and remained strong into year-end 2020 with the drilling of
L53-DD9 in November.
Subsequently to year end, a two to three well Thailand appraisal drilling program has
commenced with the L53-DD10 well that has just completed drilling
and L53-DD12 drilling has just commenced. L53-DD10 encountered
approximately 38 meters of combined net oil pay within the AA, BB,
CC and EE sands, including approximately three meters of net oil
pay in one additional sand that has previously not been produced in
the L53-DD field. L53-DD10 is expected to be on long-term
production after the completion of the two to three well drilling
program. It is anticipated this appraisal drilling program will
solidify production through 2021.
Given the current Brent oil pricing of approximately
US$69 per barrel versus the year-end
2020 reserve report assumed average for 2021 of US$48 per barrel, it is with some optimism that
we look forward to 2021 and the impact improved oil pricing would
have on Thailand cashflow and the
potential value of the Company's Sawn Lake heavy oil asset."
HIGHLIGHTS
Thailand (Pan Orient's 50.01%
equity interest in the Thailand Joint Venture)
- 2020 oil sales increased 14% and proved and probable reserves
increased 30% through additions at the L53-DD field and discovery
of the L53-AA field.
-
- The L53-DD6ST2, L53-DD8, L53-DD7 and L53-DD9 appraisal wells in
the L53-DD field were drilled and brought onto production in 2020.
Net to Pan Orient's 50.01% equity interest, these four wells had
oil sales of 798 BOPD in the fourth quarter. The L53-DD8 well was
converted to a water disposal well for the L53-DD field In
December 2020.
- Discovery of the L53AA field with the L53-AA2 exploration well
in the first quarter of 2020 added 3,001 barrels of oil sales in
2020 during the 90-day production test and has been assigned proved
plus probable reserves of 21,500 barrels at December 31, 2020, net to Pan Orient's 50.01%
equity interest. The L53-AA Production License of 1.86 square
kilometers was approved March 12,
2021 by the Government of Thailand and the L53-AA2 well restarted
March 16, 2021.
- The L53-AA1, L53-AAST1 sidetrack and L53-BB1ST1 exploration
wells were abandoned.
- Net to Pan Orient's 50.01% equity interest in the Thailand
Joint Venture, oil sales from Concession L53 were 1,213 BOPD in
2020, an increase of 14% from 1,060 in 2019. With the L53-DD7,
L53-DD8 and L53-AA2 wells brought onto production starting in
September, and L53-DD9 in November, oil sales increased to 1,491
BOPD in the fourth quarter of 2020.
- Adjusted Thailand funds flow
from operations of $12.5 million in
2020 ($28.07 per barrel), with
$3.2 million ($23.53 per barrel) in the fourth quarter. During
2020, the realized price of Concession L53 crude oil was lower by
27% as the Brent reference price declined 35% but the realized
price averaged 96% of the Brent reference price compared to 86% in
2019 (resulting from of a new oil sales contract). The monthly
Brent reference price largely recovered from a low of US$18.38 in April
2020 to US$49.99 in
December 2020.
- Despite weaker oil prices in early 2020, Thailand had adjusted funds flow from
operations of $12.5 million in 2020
to fund $10.2 million of Thailand exploration and development
activities. In addition, the Thailand Joint Venture 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 December
31, 2020 was $5.0
million.
- December 31, 2020 reserve report
assigned proved plus probable crude oil reserves of 2.4 million
barrels, net to Pan Orient's 50.01% equity interest in the Thailand
Joint Venture (an increase of 30%) with an after tax net present
value using forecast prices and costs discounted at 10% per year of
$38.9 million (an 11% decrease). The
11% decrease in the net present value is the result of the 30%
increase in proved plus probable reserves (primarily at the L53-DD
field) more than offset by a 17% decrease in forecast oil sales
prices.
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. Discontinued operations in Indonesia for 2020 were $284 thousand of G&A expense, $4 thousand in realized and unrealized foreign
exchange gains on currency exchange rates since the end of 2019 and
a $675 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 in early
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 was no expected commercial development at
Sawn Lake in that 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, third and fourth quarters of 2020,
Pan Orient reports total operating expense of $210 thousand associated with the Sawn Lake
suspended SAGD facility and wellpair.
- Andora is actively reviewing 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
- Total 2020 corporate adjusted funds flow from operations
(including Pan Orient's 50.01% equity interest in the Thailand
Joint Venture) of $9.5 million
($0.18 per share), with $1.5 million ($0.03
per share) in the fourth quarter of 2020. The decrease from
$2.4 million ($0.05 per share) in the third quarter of 2020 is
largely due to an unrealized foreign exchange loss in Canada on cash holdings denominated in US
dollars and more Thailand income
subject to Thailand income tax for
the Thailand Joint Venture.
- The 2020 loss attributable to common shareholders was
$59.6 million ($1.13 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 $1.7
million loss attributable to other operations. The loss
attributable to common shareholders for the fourth quarter of 2020
was $0.4 million ($0.01 loss per share).
- Pan Orient repurchased 2,752,000 common shares in 2020 at an
average price of $0.62 per share. In
2021, the Company has repurchased an additional 1,099,500 shares to
March 17, 2021, at an average price
of $0.84 per share.
- Pan Orient retains a strong financial position with working
capital and non-current deposits of $23.6
million and no long-term debt at December 31, 2020. In addition, the Thailand
Joint Venture has $4.9 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
development activities at Concession L53.
OUTLOOK
THAILAND
Concession L53 Onshore (Pan Orient
Energy (Siam) Ltd., in which Pan Orient has 50.01% ownership)
A two to three well appraisal
drilling program has commenced with the L53-DD10 well that has just
completed drilling. L53-DD10 is expected to be on long-term
production upon completion of the two to three well appraisal
drilling program. The L53-DD12 appraisal well has just commenced
drilling and will tentatively be followed by the L53-DD11 appraisal
well. It is anticipated this appraisal drilling program will
solidify production through 2021.
Nearing the completion of the
planned appraisal drilling program anticipated in April 2021, the Company will be in a position to
best determine the future of the Thailand asset that would maximize shareholder
value. The Company maintains a very favorable view of the current
Thailand fiscal terms, operating
environment and exploration potential that will be available in
future onshore licensing rounds.
CANADA
Sawn Lake (Operated by
Andora Energy Corporation ("Andora"), in which Pan Orient has a
71.8% ownership)
In 2020, Andora actively reviewed
a range of alternatives to move the Sawn Lake project forward with
minimum development costs to Andora, including partnership or
outright sale to achieve value for Andora and Pan Orient
shareholders. Despite the write-down in the first quarter of 2020,
the current oil price environment, should it hold at these levels,
provides strong economic support to the various options of
monetizing or progressing this project.
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. 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 in Thailand has able to complete its 2020
drilling program and is proceeding with its 2021 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; oil price expectations
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
December
31,
|
Year
Ended
December
31,
|
% 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 loss attributed
to common shareholders
|
(417)
|
(26,856)
|
(59,631)
|
(25,304)
|
136%
|
|
Per share – basic and
diluted
|
$
(0.01)
|
$ (0.49)
|
$
(1.13)
|
$ (0.46)
|
136%
|
Cash flow used in
operating activities (Note 2 & 3)
|
(597)
|
(250)
|
(1,942)
|
(1,692)
|
15%
|
|
Per share – basic and
diluted
|
$
(0.01)
|
$ (0.00)
|
$
(0.04)
|
$ (0.03)
|
15%
|
Cash flow from (used
in) investing activities (Note 2 & 3)
|
(26)
|
5,809
|
6,984
|
(5,026)
|
39%
|
|
Per share – basic and
diluted
|
$
0.00
|
$ (0.01)
|
$
0.13
|
$ 0.09
|
39%
|
Cash flow used in
financing activities (Note 2 & 3)
|
(225)
|
(675)
|
(1,733)
|
(585)
|
196%
|
|
Per share – basic and
diluted
|
$
(0.00)
|
$ (0.01)
|
$
(0.03)
|
$ (0.01)
|
196%
|
Change in cash and
cash equivalents from discontinued operations (Note 3)
|
(46)
|
(7,386)
|
(795)
|
(8,593)
|
-91%
|
Working
capital
|
22,968
|
21,554
|
22,968
|
21,554
|
7%
|
Working capital &
non-current deposits
|
23,577
|
22,158
|
23,577
|
22,158
|
6%
|
Long-term
debt
|
-
|
-
|
-
|
-
|
0%
|
Shares outstanding
(thousands)
|
51,744
|
54,496
|
51,744
|
54,496
|
-5%
|
Capital Commitments
(Note 4)
|
801
|
719
|
801
|
719
|
11%
|
Working Capital and
Non-current Deposits
|
|
|
|
|
|
Beginning of period –
Excluding Thailand Joint Venture
|
26,411
|
32,458
|
22,158
|
33,139
|
-33%
|
|
Adjusted funds flow
used in continuing operations (Note 3 & 6)
|
(1,754)
|
(602)
|
(3,340)
|
(2,733)
|
22%
|
|
Adjusted funds flow
from (used in) discontinued operations (Note 3)
|
47
|
(296)
|
395
|
(392)
|
-201%
|
|
Issuance of common
shares
|
-
|
-
|
-
|
222
|
-100%
|
|
Consolidated capital
expenditures (Note 7)
|
-
|
(8,433)
|
(85)
|
(12,833)
|
-99%
|
|
Amounts advanced to
Thailand Joint Venture
|
(25)
|
(7)
|
(43)
|
(519)
|
-92%
|
|
Dividend received
from Thailand Joint Venture
|
-
|
-
|
7,112
|
6,624
|
7%
|
|
Finance lease
payments
|
(3)
|
(47)
|
(139)
|
(130)
|
7%
|
|
Normal course issuer
bid
|
(222)
|
(671)
|
(1,705)
|
(798)
|
114%
|
|
Effect of foreign
exchange
|
(877)
|
(244)
|
(776)
|
(422)
|
84%
|
End of period -
Excluding Thailand Joint Venture
|
23,577
|
22,158
|
23,577
|
22,158
|
6%
|
Pan Orient 50.01%
interest in Thailand Joint Venture Working Capital and Non-Current
Deposits
|
4,875
|
10,493
|
4,875
|
10,493
|
-54%
|
Economic Results –
Including 50.01% Interest in Thailand Joint Venture
|
|
|
|
|
|
Total corporate
adjusted funds flow from (used in) operations by region (Note
6)
|
|
|
|
|
|
|
Canada
|
(1,745)
|
(593)
|
(3,310)
|
(2,692)
|
23%
|
|
Thailand (Note
8)
|
(9)
|
(9)
|
(30)
|
(41)
|
-29%
|
|
From continuing
operations
|
(1,754)
|
(602)
|
(3,340)
|
(2,733)
|
22%
|
|
Indonesia –
Discontinued Operations
|
47
|
(296)
|
395
|
(392)
|
-201%
|
|
Adjusted funds flow
used in operations (excl. Thailand Joint Venture)
|
(1,707)
|
(898)
|
(2,945)
|
(3,125)
|
-6%
|
|
Share of Thailand
Joint Venture (Note 1 & 5)
|
3,235
|
4,089
|
12,492
|
19,984
|
-37%
|
Total corporate
adjusted funds flow from operations
|
1,528
|
3,191
|
9,547
|
16,859
|
-43%
|
|
Per share –
basic and diluted
|
$
0.03
|
$ 0.06
|
$
0.18
|
$ 0.31
|
-42%
|
Capital Expenditures
– Petroleum and Natural Gas Properties (Note 7)
|
|
|
|
|
|
Canada
|
-
|
205
|
85
|
604
|
-86%
|
Indonesia –
Discontinued Operations
|
-
|
8,228
|
-
|
12,229
|
-100%
|
Consolidated capital
expenditures (excl. Thailand Joint Venture)
|
-
|
8,433
|
85
|
12,833
|
-99%
|
Share of Thailand
Joint Venture capital expenditures
|
1,644
|
2,872
|
10,248
|
9,113
|
12%
|
Total capital
expenditures (incl. Thailand Joint Venture & discontinued
ops)
|
1,644
|
11,305
|
10,333
|
21,946
|
-53%
|
Investment in
Thailand Joint Venture
|
|
|
|
|
|
Beginning of
period
|
26,809
|
32,898
|
34,127
|
34,504
|
-1%
|
|
Net income from Joint
Venture
|
1,294
|
1,186
|
1,906
|
4,890
|
-61%
|
|
Other comprehensive
gain (loss) from Joint Venture
|
201
|
37
|
(635)
|
839
|
-176%
|
|
Dividend
paid
|
-
|
-
|
(7,112)
|
(6,624)
|
7%
|
|
Amounts advanced to
Joint Venture
|
25
|
7
|
43
|
519
|
-92%
|
End of
period
|
28,329
|
34,128
|
28,329
|
34,128
|
-17%
|
|
Three Months
Ended
December
31,
|
Year Ended
December
31,
|
%
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)
|
137,137
|
113,324
|
444,020
|
386,877
|
15%
|
Average daily oil
sales (BOPD) by Concession L53
|
1,491
|
1,232
|
1,213
|
1,060
|
14%
|
Average oil sales
price, before transportation (CDN$/bbl)
|
$
56.95
|
$
62.64
|
$
54.18
|
$
74.65
|
-27%
|
Reference Price
(volume weighted) and differential
|
|
|
|
|
|
|
Crude oil (Brent
$US/bbl)
|
$
44.62
|
$
63.32
|
$
41.73
|
$
63.91
|
-35%
|
|
Exchange Rate
$US/$Cdn
|
1.32
|
1.34
|
1.35
|
1.35
|
0%
|
|
Crude oil (Brent
$Cdn/bbl)
|
$
58.71
|
$
84.96
|
$
56.16
|
$
86.48
|
-35%
|
|
Sale price / Brent
reference price
|
97%
|
74%
|
96%
|
86%
|
12%
|
Adjusted funds flow
from (used in) operations (Note 6)
|
|
|
|
|
|
|
Crude oil
sales
|
7,810
|
7,099
|
24,055
|
28,882
|
-17%
|
|
Government
royalty
|
(419)
|
(369)
|
(1,252)
|
(1,503)
|
-17%
|
|
Transportation
expense
|
(314)
|
(272)
|
(1,005)
|
(934)
|
8%
|
|
Operating
expense
|
(1,094)
|
(846)
|
(3,424)
|
(2,385)
|
44%
|
|
Field
netback
|
5,983
|
5,612
|
18,374
|
24,060
|
-24%
|
|
General and
administrative expense (Note 8)
|
(306)
|
(299)
|
(968)
|
(953)
|
1%
|
|
Interest
income
|
1
|
21
|
7
|
43
|
-81%
|
|
Foreign exchange
gain
|
4
|
23
|
46
|
68
|
-32%
|
|
Current income
tax
|
(2,456)
|
(1,277)
|
(4,997)
|
(3,275)
|
53%
|
|
Thailand - Adjusted
funds flow from operations
|
3,226
|
4,080
|
12,462
|
19,943
|
-38%
|
Adjusted funds flow
from (used in) operations / barrel (CDN$/bbl) (Note
6)
|
|
|
|
|
|
|
Crude oil
sales
|
$
56.95
|
$
62.64
|
$
54.18
|
$
74.65
|
-27%
|
|
Government
royalty
|
(3.06)
|
(3.26)
|
(2.82)
|
(3.88)
|
-27%
|
|
Transportation
expense
|
(2.29)
|
(2.40)
|
(2.26)
|
(2.41)
|
-6%
|
|
Operating
expense
|
(7.98)
|
(7.47)
|
(7.71)
|
(6.16)
|
25%
|
|
Field
netback
|
$
43.63
|
$
49.52
|
$
41.38
|
$
62.19
|
-33%
|
|
General and
administrative expense (Note 8)
|
(2.22)
|
(2.64)
|
(2.18)
|
(2.46)
|
-11%
|
|
Interest
Income
|
0.01
|
0.19
|
0.02
|
0.11
|
-86%
|
|
Foreign exchange
gain
|
0.03
|
0.20
|
0.10
|
0.18
|
-42%
|
|
Current income
tax
|
(17.91)
|
(11.27)
|
(11.25)
|
(8.47)
|
33%
|
|
Thailand – Adjusted
funds flow from operations
|
$
23.54
|
$
36.00
|
$
28.07
|
$
51.55
|
-46%
|
Government royalty as
percentage of crude oil sales
|
5%
|
5%
|
5%
|
5%
|
0%
|
Income tax & SRB
as percentage of crude oil sales
|
31%
|
18%
|
21%
|
11.3%
|
0%
|
As percentage of
crude oil sales
|
|
|
|
|
|
|
Expenses -
transportation, operating, G&A and other
|
22%
|
19%
|
22%
|
14%
|
8%
|
|
Government royalty,
SRB and income tax
|
37%
|
23%
|
26%
|
17%
|
9%
|
|
Adjusted funds flow
from operations, before interest income
|
41%
|
57%
|
52%
|
69%
|
-17%
|
Wells
drilled
|
|
|
|
|
|
|
Gross
|
1
|
1
|
8
|
7
|
14%
|
|
Net
|
0.5
|
0.5
|
4.0
|
3.5
|
14%
|
Financial
Statement Presentation
Results – Excl.
50.01% Interest in Thailand Joint Venture (Note 1)
|
|
|
|
|
|
|
General and
administrative expense (Note 8)
|
(9)
|
(9)
|
(30)
|
(41)
|
-29%
|
|
Adjusted funds flow
used in consolidated operations
|
(9)
|
(9)
|
(30)
|
(41)
|
-29%
|
Adjusted fund flow
included in Investment in Thailand Joint Venture
|
|
|
|
|
|
|
Net income from
Thailand Joint Venture
|
1,294
|
1,186
|
1,906
|
4,890
|
-61%
|
|
Add back non-cash
items in net income
|
1,941
|
2,903
|
10,586
|
15,094
|
-30%
|
|
Adjusted funds flow
from Thailand Joint Venture
|
3,235
|
4,089
|
12,492
|
19,984
|
-37%
|
Thailand – Economic
adjusted funds flow from operations (Note 5)
|
3,226
|
4,080
|
12,462
|
19,943
|
-38%
|
|
Three Months
Ended
December
31,
|
Year Ended
December
31,
|
%
Change
|
(thousands of
Canadian dollars except where indicated)
|
2020
|
2019
|
2020
|
2019
|
Canada
Operations
|
|
|
|
|
|
Interest
income
|
19
|
119
|
220
|
397
|
-45%
|
General and
administrative expenses (Note 8)
|
(546)
|
(397)
|
(2,070)
|
(2,082)
|
-1%
|
Operating expense
(Note 9)
|
(54)
|
-
|
(210)
|
-
|
|
Stock based
compensation on restricted share units (note 10)
|
(156)
|
-
|
(383)
|
-
|
|
Realized foreign
exchange gain (Note 11)
|
1
|
1
|
2
|
1
|
100%
|
Unrealized foreign
exchange loss (loss) (Note 11)
|
(1,009)
|
(316)
|
(869)
|
(1,008)
|
-14%
|
|
Canada – Adjusted
funds flow used in operations
|
(1,745)
|
(593)
|
(3,310)
|
(2,692)
|
23%
|
Indonesia –
Discontinued Operations
|
|
|
|
|
|
General and
administrative expense (Note 8)
|
(61)
|
(274)
|
(284)
|
(442)
|
-36%
|
Recovery of
impairment expense (Note 12)
|
1
|
-
|
675
|
-
|
0%
|
Unrealized foreign
exchange gain (loss)
|
107
|
(22)
|
4
|
50
|
-92%
|
|
Indonesia – Adjusted
funds flow from (used in) operations
|
47
|
(296)
|
395
|
(392)
|
201%
|
|
|
|
Year Ended
December
31,
|
% Change
|
(thousands of
Canadian dollars except where indicated)
|
2020
|
2019
|
RESERVES AND
CONTINGENT RESOURCES
|
|
|
|
|
Onshore Thailand –
Concession L53 (50.01% economic interest) (Note 1)
|
(Note
14)
|
(Note
13)
|
|
|
Proved oil reserves
(thousands of barrels)
|
1,418
|
618
|
129%
|
|
Proved plus probable
oil reserves (thousands of barrels)
|
2,377
|
1,834
|
30%
|
|
Net present value of
proved + probable reserves, after tax discounted at 10%
|
38,888
|
43,690
|
-11%
|
|
|
Per Pan Orient share
– basic (Note 15)
|
$
0.75
|
$
0.80
|
-6%
|
Canada (Pan Orient's
71.8% share of the oil sands leases of Andora at Sawn Lake,
Alberta)
|
(Note
16)
|
|
|
|
|
|
|
|
|
INTERNATIONAL
INTERESTS AT DECEMBER 31, 2020
|
|
|
|
|
|
All amounts
reflect Pan Orient's economic interest
|
Status
|
Net Square
Kilometers
|
December 31,
2020
Financial
Commitments
(Cdn
thousands)
|
2020 Avg.
Production
(BOPD)
|
P+P
Reserves
(thousands o
f barrels)
|
Onshore Thailand
Concession (Recorded in Investment in Joint Venture)
|
|
|
|
|
|
L53/48 (Pan Orient
50.01% ownership in Pan Orient Energy (Siam) Ltd. (Note 1
& 17)
|
Partially
developed
|
119
|
-
|
|
1,213
|
2,377
|
Onshore Indonesia PSC
(Consolidated subsidiary)
|
|
|
|
|
|
East Jabung PSC,
South Sumatra (49% interest & non-operator) (Note 3)
|
Expired
|
-
|
-
|
|
|
|
|
|
119
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 for 2020
onwards and the amounts presented for 2019 have been updated for
comparative purposes.
|
(4)
|
Refer to Commitments
note disclosure of the December 31, 2020 and December 31, 2019
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, the impact of changes
in foreign exchange.
|
(8)
|
General &
administrative expenses excluding non-cash accretion expense. The
nominal amount of G&A shown in the three months and years ended
December 31, 2020 and 2019 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
wellpair 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 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)
|
Thailand reserves as
at December 31, 2019 as evaluated by Sproule International Limited
of Calgary assessed at forecast crude oil reference prices and
costs. The US$ reference price for crude oil per barrel (US$ UK
Brent per barrel) in the evaluation is $65.00 for 2020, $68.00 for
2021, $70.00 for 2022, $71.40 for 2023, $72.83 for 2024 and prices
increase at 2.0% per year thereafter. Foreign exchange rate
used of Cdn$1=US$0.76 for 2020, Cdn$1=US$0.77 for 2021 and
Cdn$1=US$0.80 thereafter. The engineered values disclosed may
not represent fair market value.
|
(14)
|
Thailand reserves as
at December 31, 2020 as evaluated by Sproule International Limited
of Calgary assessed at forecast crude oil reference prices and
costs. The US$ reference price for crude oil per barrel (US$ UK
Brent per barrel) in the evaluation is $48.00 for 2021, $50.00 for
2022, $55.00 for 2023, $56.10 for 2024, $57.22 for 2025 and prices
increase at 2.0% per year thereafter. Foreign exchange rate
used of Cdn$1=US$0.77. The engineered values disclosed may
not represent fair market value.
|
(15)
|
Per share values
calculated based on 51,744,007 and 54,496,007 Pan Orient Shares
outstanding at December 31, 2020 and 2019, respectively.
|
(16)
|
The evaluation of
Andora's contingent resources of the oil sands project at Sawn Lake
Alberta, Canada as at September 30, 2019 was conducted by Sproule
Associates Limited. Andora's unrisked "Best Estimate"
contingent resources were 227.8 million barrels (163.6 million net
to Pan Orient's interest in Andora) of recoverable bitumen as at
September 30, 2019 using forecast prices at September 30, 2019. At
March 31, 2020 low commodity prices indicated there was no expected
commercial development at Sawn Lake in that market and Andora
recorded a full non-cash net impairment charge on the Sawn Lake
Exploration and Evaluation assets
|
(17)
|
At December 31, 2020
Concession L53/48 in Thailand consisted of 25.46 square kilometers
associated with the L53-A, L53-B, L53-D, L53-G, L53-DD and
L53-South AA fields held through production licenses (with a 20
year primary term ending in 2036 plus an additional 10 year renewal
period that can be applied for). The L53-AA field was
discovered in 2020 and a 1.86 square kilometer Production License
was approved March 12, 2021 by the Government of Thailand.
Other than the new L53-AA Production License area, the "reserved
area" exploration lands at December 31, 2020 expired on January 7,
2021.
|
(18)
|
Tables may not add
due to rounding.
|
SOURCE Pan Orient Energy Corp.