TIDMSIA
RNS Number : 9543R
Soco International PLC
06 March 2019
SOCO International plc
("SOCO" or the "Company" or, together with its subsidiaries, the
"Group")
2018 PRELIMINARY RESULTS
SOCO International plc, an international oil and gas exploration
and production company, announces its preliminary results for the
year ended 31 December 2018.
Ed Story, President and Chief Executive Officer of SOCO,
commented,
In 2018 SOCO set out its vision to become a full cycle and
growth orientated E&P company of scale. We made some
significant steps towards achieving this in 2018, including the
announcement and shareholder approval of the Merlon Petroleum El
Fayum Company acquisition, putting in place SOCO's new debt
facility and portfolio optimisation through the divestment of our
West African position. A year of opportunities and achievements,
but 2018 has also had its challenges, including operational issues
and delays which impacted on production from Vietnam. Upon
completion, the Merlon acquisition will mark a significant turning
point for SOCO, as we double our production, open up a whole new
region of potential future opportunities and welcome key members of
the Merlon team with a track record and proven ability to create
value in Egypt. We look to deliver on increased production in Egypt
and on our exploration plans in both Egypt and Vietnam. We remain
committed to creating value for our shareholders through a
combination of capital growth and capital returns. I am pleased
that the Board has decided to recommend a 2018 final dividend of
5.5p per share, a 5% increase on 2017. In addition, we have
repositioned SOCO to support further growth in the wider Middle
East and North Africa region, both organically and through
additional mergers and acquisitions.
2018 STRATEGIC HIGHLIGHTS
-- Shareholder approval of the Merlon transaction in Egypt with
completion on track for 1H 2019 - the acquisition will;
- Add proven and probable (2P) reserves of 24 million barrels
and contingent (2C) resources of 37 million barrels
- Complement and diversify SOCO's existing Vietnam-focused
portfolio and create a new hub for our business in Egypt
- Increase SOCO's through-cycle financial resilience through
Merlon's low cost resource base
-- Reserve Base Lending Facility ("RBL") of $125m in place
-- Portfolio optimisation through divestment of non-core
interests in Congo (Brazzaville) and Angola completed in line with
the Company's strategy
2018 FINANCIAL HIGHLIGHTS
-- Strong and efficient balance sheet, RBL in place, solid cash
flow and low cash operating costs:
- Revenue of $175.1m (2017: $156.2m), an average realised crude
oil price of $74/bbl (2017: $56/bbl), representing a premium to
Brent of over $3/bbl
- Low cash operating expenditure of $13.63/boe (2017:
$13.73/boe) *
- $55.9m of cash generated from continuing operations (2017:
$45.0m)
-- Profit before tax ("PBT") of $80.1m (2017: $22.7m)
-- Recommended 2018 final dividend of 5.5 pence per Ordinary
share (approx. $28.9m), an increase of 5%
- Dividends paid to shareholders during 2018 of $23.3m (2017:
$21.0m)
-- 2018 cash capital expenditure of $22.4m from continuing
activities (2017: $25.2m from continuing activities and $4.1m from
discontinued activities), fully funded from existing cash
resources
-- Year-end cash and liquid investment balance of $240.1m (2017:
$137.7m), including the $100m draw down from the RBL, giving net
cash of $140.1m
(*See Non-IFRS measures in page 27)
2018 OPERATIONAL HIGHLIGHTS
-- Net production average of 7,274 boepd (2017: 8,276 boepd) in
line with revised guidance - TGT production averaged 5,686 boepd
(2017: 6,724 boepd) and CNV production averaged 1,588 boepd (2017:
1,552 boepd)
-- On Blocks 125 & 126 in Vietnam, bid packages for a 2D
seismic acquisition programme have been agreed and issued targeting
commencement in mid-2019
-- Successful extension of two key operational contracts,
resulting in significant cost savings for the TGT Field: the FPSO
Operations and Maintenance Agreement and the Bare Boat Charter for
the FPSO Armada TGT 1
OUTLOOK FOR 2019
-- Production guidance, maintained at 6,500 to 7,500 boepd net
-- Completion of the acquisition of Merlon El Fayum is expected in H1 2019
-- 2019 Vietnam capex guidance of approx. $34m fully funded from
existing cash resources, to cover the development drilling and
infrastructure upgrade on TGT and 2D seismic acquisition and
processing for Blocks 125 & 126
-- Optimise capital allocation providing shareholder return
through dividends or acquisitions that can support value accretion
and underpin a longer-term dividend stream.
ENQUIRIES:
SOCO International plc Tel: 020 7747 2000
Ed Story, President and Chief Executive Officer
Jann Brown, Managing Director and Chief Financial Officer
Mike Watts, Managing Director
Sharan Dhami, Group Investor Relations Manager
Camarco
Tel: 020 3757 4980
Billy Clegg/ Owen Roberts
NOTES TO EDITORS
SOCO is an international oil and gas exploration and production
company, headquartered in London and traded on the London Stock
Exchange. The Company has a vision and strategy to become a full
cycle and growth orientated E&P company of scale.
SOCO has production, development and exploration interests in
Vietnam.
SOCO holds a 30.5% working interest in the Te Giac Trang Field
of Block 16-1, which is operated by the Hoang Long Joint Operating
Company. Block 16-1 is located in the shallow water Cuu Long Basin,
offshore southern Vietnam.
SOCO holds a 25% working interest in the Ca Ngu Vang field of
Block 9-2, which is operated by the Hoan Vu Joint Operating
Company. Block 9-2 is located in the shallow water Cuu Long Basin,
offshore southern Vietnam.
SOCO holds a 70% interest in and is designated operator of
Blocks 125 & 126, located in the moderate to deep water Phu
Khanh Basin, offshore central Vietnam.
Upon completion of the Merlon acquisition, the SOCO Group will
acquire a 100% working interest in the onshore El Fayum concession
in the Western Desert, Egypt, around 80km south west of Cairo. The
concession includes ten development leases for oil fields operated
by Petrosilah, an Egyptian joint stock company to be held 50 / 50
between the SOCO Group and the Egyptian General Petroleum
Corporation. The acquisition will add proven and probable (2P)
reserves of 24 million barrels and contingent (2C) resources of 37
million barrels.
Chair's Welcome
Repositioned for growth
Last year I reported that the Company had renewed its focus and
commitment to the pursuit of growth opportunities, supported by the
establishment of an experienced business development team. In
September 2018, SOCO announced that it had signed a sale and
purchase agreement for the acquisition of Merlon Petroleum El Fayum
Company, which has onshore oil assets in Egypt. The transaction was
approved by shareholders in December 2018 and is on track for
completion in H1 2019. The proposed acquisition of Merlon
complements and diversifies SOCO's existing Vietnam-focused
portfolio, builds scale through doubling of our reserves and
resources, increases SOCO's financial resilience through the low
cost resource base and provides tangible production growth,
re-setting SOCO's growth trajectory. This acquisition is a
significant step forward for SOCO in our vision to become a
full-cycle, growth orientated E&P company of scale.
Safety remains the highest priority within the business and on
the Board agenda. We are proud to report that SOCO's Joint
Operations continue to achieve a high record of safety and have
maintained commitment to local sourcing, employment, training and
industry upskilling. In Vietnam, we are pleased by HLHVJOCs' high
level of safe operations, with zero LTIs in over 24 million
man-hours worked since project inception, representing seven
production years on TGT and ten production years on CNV. SOCO aims
to have a positive presence in the countries where it operates. Our
purpose is the responsible development of energy from natural
resources for global economic prosperity and to deliver value for
all our stakeholders.
SOCO is also committed to responsible and sustainable
development, resulting in value for the host countries and local
communities as well as for our staff and shareholders. In Vietnam,
community projects are selected by HLHVJOC and during 2018, the
HLHVJOC Charitable Donation programme focused on long term goals to
assist in the development of poor rural areas especially in
healthcare, education and assistance to flood victims.
Financial discipline
Capital discipline and financial stability have been SOCO
hallmarks from inception and continue to underpin the business.
Capital investment and divestment decisions are taken to allocate
capital where it will provide the best risk adjusted returns. It is
this approach that has allowed us to return significant amounts of
capital to shareholders. SOCO continues to have a stable financial
base. The balance sheet remained strong throughout 2018 and the
Company had solid cash flows and low cash operating costs. To
improve the efficiency of the balance sheet and provide financial
flexibility, SOCO signed a $125m Reserved Base Lending facility
("RBL") secured against the Group's producing assets in Vietnam
with a further $125m available on an uncommitted accordion basis.
In December 2018 SOCO drew down $100m from the RBL facility.
The Group finished the year with $240.1m in cash, after
returning $23.3m to shareholders through a 5.25 pence per share
final dividend for the 2017 financial year and bringing the total
return to shareholders since 2006 to $0.5 bn.
Prudent planning and risk management
Risk Management has always been a primary focus of the Board
but, in these highly volatile commodity markets, we are giving the
matter even more attention. Effective risk management is integral
to SOCO achieving its corporate strategy to further strengthen the
business through growth. In the 2018 Annual Report and Accounts, we
set out our assessment of the principal risks facing the business
and the mitigation measures we have adopted, whilst focusing on
maintaining a business that remains robust and competitive.
Board engagement and changes
Olivier Barbaroux, a long standing non-executive director,
retired from the Board of SOCO following conclusion of last year's
AGM on 7 June 2018. SOCO would like to thank Olivier for his
contribution to the Company and to wish him all the best for the
future. On the same date, John Martin was appointed as an
Independent non-executive director, Chair of the Audit and Risk
Committee and a member of the Remuneration Committee and the
Nominations Committee. John has more than 30 years' experience in
international banking in the oil and gas industry. Ambassador
António Monteiro, non-executive director, will retire from the
Board of SOCO at the conclusion of the Company's forthcoming AGM.
SOCO would like to thank António for his service to the Company and
wish him all the very best in his retirement. Marianne Daryabegui
has been appointed as an Independent non-executive director with
effect from 15 March 2019 and will also serve as a member of the
Audit and Risk Committee, the Remuneration Committee and the
Nominations Committee. Marianne has extensive experience in oil and
gas corporate transactions and capital markets. Both John and
Marianne bring a wealth of oil and gas experience and expertise
which will complement and enhance the experience of the Board. Each
of them will offer themselves for election by shareholders for the
first time at the forthcoming AGM.
The Board looks to foster a genuine two-way dialogue between the
Company and its stakeholders and welcomes the requirements of the
2018 Corporate Governance Code on engaging with the workforce and
other stakeholders. In line with this John Martin has been
appointed as the designated non-executive director for workforce
engagement and we are hugely committed to this engagement and look
forward to hearing the views of our employees.
Outlook and future opportunities
There is much for SOCO to look forward to in 2019 as the Company
returns to growth. In Egypt, upon completion of the Merlon
acquisition, we will seek to implement an increased drilling
programme as we further develop the discovered resource base and
test new exploration play concepts. In Vietnam we will look to
pro-actively manage the production decline of TGT and CNV. On
Blocks 125 & 126 2D seismic acquisition will commence mid-2019
in a new and exciting exploration basin. Upon completion of the
Merlon acquisition and the implementation of the drilling programme
in Egypt, our portfolio of Egyptian and Vietnam assets has the
potential to offer one of the most competitive low operating cost
production bases.
Since inception SOCO has been committed to shareholder value
creation through the growth of the business and cash returns to
shareholders. In line with this, the Board proposes a final
dividend for 2018 of 5.5 pence per share.
We would like to thank our shareholders for their continued
support. It is the firm belief of your Board, that with our
competitive low-cost development projects, our strong financial
stability, our culture of financial discipline and our talented and
committed staff, SOCO is well placed to grow the business. The
Board remains committed to delivering total shareholder returns
through both dividends and capital growth. We continue to pursue
new business opportunities where they are determined by the Board
to be in the best interest of our shareholders.
Rui de Sousa
Chair
Chief Executive Officer's statement
A key step forward for SOCO this year was the proposed
acquisition of Merlon Petroleum El Fayum Company, which has
low-cost oil production assets in the prolific Western Desert
region of Egypt, close to local energy infrastructure. The
consideration will be satisfied through the payment of
approximately US$136 million in cash and the issue of c.66 million
new SOCO shares. The acquisition will add proven and probable (2P)
reserves of 24 million barrels and contingent (2C) resources of 37
million barrels. In addition to providing a high quality oil
concession with significant development upside and exploration
optionality, Merlon creates a new hub for our business in Egypt. We
plan to utilise this platform to support further growth not only in
Egypt but also the wider Middle East and North Africa region, both
organically and through additional mergers and acquisitions. We
have a high regard for the business that Merlon has established in
Egypt and look forward to working with our new colleagues.
SOCO's balance sheet remained strong throughout 2018 and the
Company had solid cash flows and low cash operating costs. In
September we announced that we had put in place a new RBL facility
and we were pleased to have received such strong interest in the
bank market and firm support from our new lenders. The facility
provides balance sheet efficiency and financial flexibility.
The Group finished the year with cash balances of $240.1m, which
includes the $100m drawn down from the RBL, after fully funding its
operating and capital expenditure programmes and returning $23.3m
to shareholders through a 5.25 pence per share dividend. Revenues
were $175.1m. The average realised oil price per barrel achieved
for the same period was approximately $74/bbl, representing a
premium of over $3/bbl to Brent.
Operations in Vietnam were not without challenges in 2018 and
production was affected by the late arrival of a drilling rig and
equipment, operational issues and further weather related rig
delays. In addition, gas compressor inefficiencies and the
third-party production through the FPSO also had an impact on TGT's
2018 production performance. Actions are being taken to help
mitigate the impact of these issues and delays, including
acceleration of key workovers, upgrade of the gas compressors and
optimised management of the third party FPSO throughput. Group
production was 7,274 boepd (2017: 8,276 boepd) net to SOCO's
working interest. Group 2018 year-end Vietnam commercial (2P)
reserves are 23.0 mmboe (2017: 28.1 mmboe). TGT and CNV reserves
were re-evaluated in February 2019 and revised following 2018
production from 25.4 mmboe to 23.0 mmboe. TGT reserves were revised
downwards due to operational delays causing recovery of some
production volumes to slip beyond the licence expiry date. CNV
reserves were revised upwards following successful execution of the
2018 work programme, the impact of which had not been reflected in
year end 2017 reported volumes. Production guidance for 2019
remains at 6,500-7,500 boepd.
Significant cost savings for the TGT field were secured in 2018,
through the extension of two key operational contracts; the Bare
Boat Charter for the FPSO Armada TGT 1, which applies to the period
27 August 2018 to 14 November 2024, and the revised FPSO Operations
and Maintenance Agreement. Overall, these two contract extensions
have resulted in significant operating cost savings of over US$40
million (gross and pre-tax) over the extension period relative to
extension of the original contract with no changes.
In line with our strategy to optimise the SOCO portfolio, and
our announced plans to exit from our West African positions, SOCO
completed the sale of its former interests in Congo (Brazzaville)
and in the Cabinda North Block, Angola in 2018. The combination of
existing cash, the new credit facility and the cash flow from our
producing assets in Vietnam ensures that we are funded to take
advantage of acquisition opportunities in line with our strategy of
creating a full-cycle exploration and production company with a
diversified portfolio.
During 2018, SOCO's focus has been to further strengthen the
business through growth opportunities and to build scale, all the
while underpinned by our relentless focus on financial discipline
and shareholder return. These strong foundations have been built as
a result of a great deal of hard work and I would like to thank all
our staff for their effort and contribution to our achievements
this year.
Upon completion, the Merlon acquisition will mark a significant
turning point for SOCO, doubling its production and opening up a
whole new region of potential future opportunities. We look to
deliver on increased production in Egypt and on our exploration
plans in both Egypt and Vietnam. Activity in 2019 is expected to
include implementing an increased drilling programme in Egypt as we
further develop the discovered resource base and test new
exploration play concepts. Our portfolio of Egyptian and Vietnam
assets has the potential to offer one of the most competitive low
operating cost production bases. In Vietnam we will look to
pro-actively manage the production decline of TGT and CNV. On
Blocks 125 & 126 2D seismic acquisition will commence mid 2019
in a new and exciting exploration basin.
We aim to build a business fostering and developing good
relationships with host countries so that we are partner of choice.
Safety will always be of the highest priority within the business
and, just as SOCO's Joint Operations have achieved an outstanding
record of safety in Vietnam, we will work to continue this success
in Egypt. Our goal is to have a responsible and positive presence
in the regions in which we operate, resulting in value for the host
countries, local communities, employees, contractors and
shareholders.
SOCO has always been committed to capital discipline and
differentiates itself amongst its peers by having a consistently
strong and efficient balance sheet, a portfolio of assets with a
competitive low operating cost, steady cash flows, recurring cash
dividends and a highly experienced management team with a
demonstrable track record of creating and delivering value to
shareholders. This year has sown the seeds of an important return
to growth for the business and I am confident in the outlook for
the Company.
Ed Story
President and Chief Executive Officer
REVIEW OF OPERATIONS
Vietnam
Blocks 16-1 and 9-2, which contain the TGT and CNV fields
respectively, are located in shallow water in the hydrocarbon-rich
Cuu Long Basin, near the Bach Ho field, the largest in the region
with production already in excess of one billion barrels of oil
equivalent. The Blocks are operated through non-profit Joint
Operating companies in which each partner holds an interest
equivalent to its share in the respective Petroleum Contract. The
Group holds a 30.5% working interest in Block 16-1 and a 25%
working interest in Block 9-2 and its partners in both blocks are
PetroVietnam Exploration and Production, a subsidiary of the
national oil company of Vietnam and PTTEP, the national oil company
of Thailand.
Vietnam Production
Production in 2018 from the TGT and CNV fields net to the
Group's working interest average was 7,274 boepd (2017: 8,276
boepd). This is in line with the production guidance of 7,000 to
7,400 boepd given on 20 September 2018. TGT 2018 production
averaged 18,857 boepd gross and 5,686 boepd net to SOCO (2017:
22,300 boepd gross and 6,724 boepd net). CNV production averaged
6,352 boepd gross and 1,588 boepd net to SOCO (2017: 6,206 boepd
gross and 1,552 boepd net).
The Group's Vietnam production guidance for 2019 remains
6,500-7,500 boepd. Actual production at the higher end of this
range will depend on several operational factors, including the
timing of the drilling, completion and hook-up of the two firm TGT
wells in the approved 2019 work programme.
The average realised crude oil price for 2018 was approximately
$74 per bbl, a premium to Brent of over $3 per bbl.
Production by field FY 2018 FY 2017
TGT Production 5,686 6,724
======== ========
Oil 5,346 6,299
======== ========
Gas(1) 340 425
======== ========
CNV Production 1,588 1,552
======== ========
Oil 1,052 1,037
======== ========
Gas(1) 536 515
======== ========
Total Production 7,274 8,276
======== ========
Oil 6,398 7,336
======== ========
Gas(1) 876 940
======== ========
Figures in boepd
(1) Assumes oil equivalent conversion factor of 6,000 standard
cubic feet per barrel of oil equivalent.
Vietnam Development and Operations
Block 9-2 - CNV Field (25% interest; operated by HVJOC)
CNV production averaged 6,352 boepd gross and 1,588 boepd net to
SOCO's working interest in 2018 (2017: 6,206 boepd gross and 1,552
boepd, respectively).
The CNV field is located in the western part of Block 9-2,
offshore southern Vietnam and is operated by the HVJOC. In contrast
to the geology of TGT, the CNV field reservoir is fractured
granitic Basement which produces a volatile oil with a high gas to
oil ratio. Exploitation is dependent on the fracture
interconnectivity to deplete the reservoir efficiently.
Accordingly, traditional reservoir properties and STOIIP
calculations are not straightforward but, managed properly, the
fractured Basement reservoir declines at a much slower rate than
commonly seen in clastic reservoirs. Hydrocarbons produced from CNV
are transported via subsea pipeline to the BHCPP, where wet gas is
separated from oil and transported via pipeline to an onshore gas
facility for further distribution. The crude oil is stored on a
floating, storage and offloading vessel prior to sale, realising a
premium to Brent.
Production wells
The Japan Drilling Company Hakuryu-II jack-up rig drilled
drilling the CNV-5PST3 side-track well, finishing in mid-October.
As a result of mechanical and operational difficulties completion
of the well took longer than anticipated and consequently the
excessive volume of sea-water losses in the fractured reservoir
were beyond the original coiled tubing nitrogen lift specification.
The water injection pipeline was subsequently converted to
transport gas and lift operations commenced. Operations are now
running normally with CNV-5PST3 and, although flowing naturally,
the well continues to clean-up and oil flow may further improve as
the well stabilises. Following the well completion, the rig was
moved to the TGT H5-WHP.
Block 16-1 - TGT Field (30.5% interest; operated by HLJOC)
TGT production averaged 18,857 boepd gross and 5,686 boepd net
to SOCO's working interest in 2018 (2017: 22,300 boepd gross and
6,724 boepd net, respectively).
The TGT field is located in the north eastern part of Block
16-1, offshore southern Vietnam and is operated by the HLJOC. The
Block 16-1 petroleum contract was originally signed in December
1999, with the first commercial discovery made in 2005. TGT is a
simple structure, with a series of stacked producing intervals,
extending over 16km and with hydrocarbons located in at least five
major fault blocks. The producing reservoirs comprise a complex
series of over 80 clastic reservoir intervals of Miocene and
Oligocene age. Each interval requires individual reservoir
management to optimise field recovery. The TGT field continues to
be a rewarding investment for SOCO, with its attractive fiscal
terms, low operating costs and an oil quality which realises a
premium to Brent.
The first platform, H1-WHP, came on stream in August 2011,
followed by the H4-WHP in July 2012 and the H5-WHP in August 2015.
Crude oil from TGT is transported via subsea pipeline to the FPSO,
where it is processed, stored and exported by tankers to regional
oil refineries. Gas produced from the field is exported by pipeline
to the nearby Bach Ho facilities for processing and onward
transportation to shore by pipeline to supply the Vietnamese
domestic market.
Production wells
The PetroVietnam Drilling rig, PVD-1, successfully completed
TGT-16AP and the rig was released in 3Q 2018.
The Hakuryu-II jack-up rig arrived at the H5-WHP on 19 October
2018 and successfully drilled the TGT-14XST3 well. This well was a
re-drill of the reservoir section of the H5 South prospect, to the
south of the main H5 area. The well operations were completed on 2
December 2018 and the rig was moved to the TGT-31P location.
The TGT-31P well was drilled through the main reservoir sections
to total target depth on 16 January 2019 targeting the deeper high
temperature, high pressure section below the main producing
horizons at the H5-WHP. The deep section encountered hydrocarbons
in the D1 and E Oligocene targets. A single DST was conducted and
oil flowed to surface under controlled conditions. Evaluation of
this data to appraise the possible additional potential in the
equivalent deeper sections of the wider TGT area is ongoing to
establish if this new high pressure, high temperature play
continues in the up-dip TGT fault blocks to the north.
FPSO Contract
Significant cost savings for the TGT field were secured in 2018,
through the extension of two key operational contracts; the Bare
Boat Charter for the FPSO Armada TGT 1, which applies to the period
27 August 2018 to 14 November 2024, and the revised FPSO Operations
and Maintenance Agreement. Overall, these two contract extensions
have resulted in significant operating cost savings of over $40m
(gross and pre-tax) over the contracts' extension period relative
to extension of the original contract with no changes.
TGT Compressors and FPSO Tie-in Agreement (TIA)
As announced on 14 February 2019, tests to evaluate solutions
for inefficiencies in the gas compressors have confirmed that the
gas from a third party well was the main cause of the gas
compressors suffering unplanned outages and delivering lower gas
lift, which impacted on TGT oil production. Production from the
third-party well is currently being managed to reduce the gas flare
and the effect on TGT production. Upgrade work to the compressors
is scheduled to begin Q4 2019.
The existing TIA for the FPSO between the HLJOC and the
third-party, the Thang Long Joint Operating Company (TLJOC),
expired on 30 August 2018, and an interim agreement has been put in
place while new terms for the third-party production are being
negotiated. The interim agreement between the HLJOC and the TLJOC
includes a cost sharing mechanism that has resulted in a reduction
in operating costs to the HLJOC.
2019 Work Programme
On TGT, the 2019 work programme and budget was formally approved
by the HLJOC on 22 January 2019. The programme includes two firm
and two contingent in-field wells, 18 well interventions and the
upgrade of the gas compressors. Due to likely timing of the rig
tendering process, the HLJOC anticipates that the wells in the
approved 2019 TGT work programme will not be drilled before late
2019.
VIETNAM EXPLORATION
Blocks 125 & 126 (70% interest, SOCO-operated)
Exploration Blocks 125 & 126 are in moderate to deep waters
in the Phu Khanh Basin, north of the Cuu Long Basin, and multiple
structural and stratigraphic plays are interpreted on the available
2D seismic data. There is good potential for source, expulsion and
migration of oil in the basin with numerous reservoir and seal
intervals likely.
Acquisition of new 2D seismic acquisition is targeted to
commence mid-year 2019.
GROUP DIVESTMENTS
Marine XI Block, offshore Congo (Brazzaville) (40.39% working
interest, SOCO-operated) and Cabinda North Block, onshore Angola
(22% working interest, non-operated)
SOCO divested the Group's former interests in Congo
(Brazzaville) on 25 June 2018 and the Company's former interests in
the Cabinda North Block, Angola on 5 October 2018.
GROUP RESERVES AND CONTINGENT RESOURCES
In accordance with the requirements of its new Reserve Base
Lending Facility announced on 17 September 2018, SOCO commissioned
an independent audit of gross (100% field) reserves for TGT and
CNV, as of 31 December 2018, by RISC Advisory Pty Ltd ("RISC"). The
numbers in the table below are SOCO's revisions to Vietnam
reserves, based on SOCO's unitised working interest of the gross
reserves. The gross reserves have been independently agreed by
RISC.
Table: TGT & CNV reserves net to SOCO
TGT CNV Total Vietnam
2P (mmboe) 2P (mmboe)
(1) (1) 2P (mmboe)(1)
----------- ----------- --------------
Opening Balance 1.1.18 23.1 5.0 28.1
----------- ----------- --------------
2018 Production (2.1) (0.6) (2.7)
----------- ----------- --------------
Total after Production 21.0 4.4 25.4
----------- ----------- --------------
Revision (4.8) 2.4 (2.4)
----------- ----------- --------------
Closing Reserves
31.12.18 16.2 6.8 23.0
----------- ----------- --------------
(1) Assumes oil equivalent conversion factor of 6,000 standard
cubic feet per barrel of oil equivalent.
On TGT, reserves were revised downwards due to operational
delays causing recovery of some production volumes to slip beyond
the licence expiry date.
On CNV, the reported reserves position at 31 December 2017 did
not include the potential impact of the 2018 work programme, as
this had not yet been approved by the Hoan Vu Joint Operating
Company. The execution of the 2018 work programme, although
delayed, has resulted in successful production performance which
has now been taken into account, resulting in an improvement in the
field's reserves.
SOCO's acquisition of Merlon Petroleum El Fayum Company,
anticipated to complete in H1 2019, is expected to add 24 mmbbl 2P
reserves as at 30 June 2018, consistent with LR Senergy's CPR
included in the Circular for the transaction.
SOCO Working Interest Reserves and Resources
TGT Field at 31 December 2018 (mmboe)
Reserves(1) 1P 2P 3P
======== ======== ========
Oil 11.6 15.3 19.5
======== ======== ========
Gas(1) 0.5 0.9 1.4
======== ======== ========
Total 12.1 16.2 20.9
======== ======== ========
Contingent Resources 1C 2C 3C
======== ======== ========
Oil 5.3 11.5 18.1
======== ======== ========
Gas(1) 0.2 0.7 1.2
======== ======== ========
Total 5.5 12.2 19.3
======== ======== ========
Sum of Reserves and Contingent Resources(2) 1P & 1C 2P & 2C 3P & 3C
======== ======== ========
Oil 16.9 26.8 37.6
======== ======== ========
Gas(1) 0.7 1.6 2.6
======== ======== ========
Total 17.6 28.4 40.2
======== ======== ========
(1) Assumes oil equivalent conversion factor of 6,000 standard
cubic feet per barrel of oil equivalent.
(2) The summation of Reserves and Contingent Resources has been
prepared by the Company
SOCO Working Interest Reserves and Contingent Resources
CNV Field at 31 December 2018 (mmboe)
Reserves 1P 2P 3P
======== ======== ========
Oil 3.3 4.5 5.8
======== ======== ========
Gas(1) 1.6 2.3 2.9
======== ======== ========
Total 4.9 6.8 8.7
======== ======== ========
Contingent Resources 1C 2C 3C
======== ======== ========
Oil 1.1 2.8 4.5
======== ======== ========
Gas(1) 0.6 1.4 2.2
======== ======== ========
Total 1.7 4.2 6.7
======== ======== ========
Sum of Reserves and Contingent Resources(2) 1P & 1C 2P & 2C 3P & 3C
======== ======== ========
Oil 4.4 7.3 10.3
======== ======== ========
Gas(1) 2.2 3.7 5.1
======== ======== ========
Total 6.6 11.0 15.4
======== ======== ========
(1) Assumes oil equivalent conversion factor of 6,000 standard
cubic feet per barrel of oil equivalent.
(2) The summation of Reserves and Contingent Resources has been
prepared by the Company.
New business
The period saw SOCO enter into the proposed acquisition of
Merlon Energy. This marked a significant turning point for the
Group, providing a high quality, oil concession with significant
development upside and exploration optionality. The acquisition
will create a new hub for SOCO in Egypt, which the Group will
utilise to support further growth not only in Egypt but also the
wider MENA region, both organically and through additional
M&A.
The SOCO team has a track record of delivering shareholder value
through asset acquisition and monetisation, delivering large scale
developments, and returning capital to shareholders. We evaluate
M&A opportunities by reference to our strategic, financial and
operational criteria and only pursue transactions if they are
determined by the Board to be in the best interest of shareholders.
The Board continues to evaluate a number of opportunities in
accordance with these criteria.
FINANCIAL REVIEW
FINANCE STRATEGY
Our finance strategy underpins the Group's business model and
goes hand in hand with our commitment to building shareholder value
through capital growth and dividends.
The finance strategy is founded on three core areas- capital
discipline, capital allocation and capital return.
During 2018, we generated operating cash flow from continuing
operations of $55.9m (2017: $45.0m). In addition, we entered into
an RBL facility. The facility has been arranged and underwritten by
BNP Paribas, Crédit Agricole Corporate and Investment Bank and
Standard Chartered Bank. The RBL has $125m secured over the Vietnam
assets, of which $100m was drawn in December 2018 to part fund the
cash consideration element of the proposed Merlon El Fayum
acquisition. The RBL facility also includes an uncommitted
accordion feature of a further $125m, which can be activated by
bringing new assets in to the borrowing base.
We have a low cost asset base and our operating cash flows plus
the accordion feature of the RBL facility provide us with the
financial flexibility and capacity to support the right projects
and growth opportunities.
OPERATING PERFORMANCE
The Group continued to deliver robust revenue of $175.1m
representing a 12% increase over the prior year (2017: $156.2m).
The increase year on year is the result of the higher average
realised crude oil price of $74.34/bbl (2017: $56.43/bbl), a $3/bbl
premium to Brent, offset by the decline in production levels from
8,276 boepd to 7,274 boepd.
Cash operating costs decreased to $36.2m (2017: $41.5m), mainly
as result of the improved terms of the extended FPSO and bareboat
charter contracts. DD&A reduced to $51.8m (2017: $56.5m),
largely as a function of the number of barrels produced.
Cash Operating Cost per Barrel(*) 2018 2017
$m $m
Cost of sales 104.6 115.0
Less:
Depreciation, depletion and amortisation (51.8) (56.5)
Production based taxes (15.1) (13.6)
Inventories (0.1) (1.5)
Other cost of sales (1.4) (1.9)
------- -------
Cash operating costs 36.2 41.5
Production (boepd) 7,274 8,276
Cash operating cost per boe ($) 13.63 13.73
DD&A per barrel(*) 2018 2017
$m $m
Depreciation, depletion and amortisation 51.8 56.5
Production (boepd) 7,274 8,276
DD&A per boe ($) 19.51 18.72
*See Non-IFRS measures in page 27
Administrative expenses for the year totalled $28.4m (2017:
$18.3m) and including $12.0m (2017: $4.7m) on new venture third
party costs, reflecting the renewed effort on portfolio
rationalisation and capturing new business.
During 2019, the underlying staff cost will reduce following an
internal restructuring and streamlining of the Head Office
function.
Operating profit from continuing operations, for the year, was
$79.9m (2017: $22.9m), which included $37.8m reversal of the
impairment charge in CNV.
Taxation
The tax expense for the year increased to $56.0m (2017: $27.7m)
in line with profit and the impact of the reversal of the
impairment charge ($13.9m). The Group's effective tax rate
approximates to the statutory tax rate in Vietnam of 50%, after
adjusting for non-deductible expenditure.
Profit post tax
Profit post tax for the period from continuing operations was
$24.1m (2017: loss $5m). Following our sale of the interests in
Congo (Brazzaville) and Angola, results from these assets have been
classified as discontinued operations for all periods shown, with a
resulting post-tax profit from discontinued operations of $3.6m
(2017: loss $152.3m). This profit reflects the $5.0m of proceeds
from the sale of Angola, which had a $nil carrying value following
the impairment of the Exploration asset in prior years, offset by
costs of exit from both these positions.
Cash Flow
Net cash flow from operations in Vietnam amounted to $55.9m
(2017: $45.0m).
Net operating cash flow for the year (before working capital
movements) was $96.7m (2017: $81.7m). Capital expenditure on
continuing operations for the year was $22.4m (2017: $25.2m). This
reduction year on year is in part due to deferral of acquisition of
seismic data on Blocks 125 & 126 and delay of the TGT drilling
programme into 2019.
Net cash flows from investing activities included a cash outflow
from the disposal of a subsidiary Congo (Brazzaville) of $4.5m, to
match the transfer of accrued liabilities, offset by a cash inflow
for the sale of the Angolan assets of $5m.
A final dividend for the year of $23.3m (2017: $21.0m) was paid
to shareholders in June 2018 following approval of a final dividend
of 5.25p (2017: 5.00p) per share at the 2018 AGM.
Tax strategy and total tax contribution
Tax is managed proactively and responsibly with the goal of
ensuring that the Group is compliant in all countries in which it
holds interests. Any tax planning undertaken is commercially driven
and within the spirit as well as the letter of the law. This
approach forms an integral part of SOCO's sustainable business
model.
The Group's Code of Business Conduct & Ethics seeks to build
open, cooperative and constructive relationships with tax
authorities and governmental bodies in all territories in which it
operates. The Group supports greater transparency in tax reporting
to build and maintain stakeholder trust. We have a number of
overseas subsidiaries, set up some time ago and the Group is now
proactively planning to bring these into the UK tax net to ensure
greater transparency and comparability. No additional taxes are
expected to be due as a result of this exercise.
During 2018, the total payments to governments for the Group
amounted to $202.4m, of which $196.5m or 97% was related to the
Vietnam producing licence areas, of which $133.0m (2017: $117.8m)
was for indirect taxes based on production entitlement. The
breakdown of the other contributions, including payroll taxes and
other taxes is contained within the additional information in the
2018 Annual Report & Accounts.
Balance Sheet
The $2.0m incurred on blocks 125 and 126 in Vietnam was booked
to Intangible assets, which now stand at $5.8m (2017: $3.8m).
The movements in the Property, Plant and Equipment asset class
are shown below:
2018
$m
As at 1 Jan 2018 505.9
-------
Capital spend 15.5
-------
DD&A (52.0)
-------
Reversal of impairment 37.8
-------
As at 31 Dec 2018 507.2
-------
In 2014 an impairment of the Group's CNV asset of $60.5m and
associated $22.3m deferred tax was charged to the Income Statement.
The 2018 upward revision in the 2P reserves of this asset has
resulted in a reversal of the impairment of $37.8m in the period
and $13.9m reversal of the tax asset.
Cash is set aside for abandonment on both TGT and CNV in the
form of abandonment funds for each field. These abandonment funds
are operated by PetroVietnam and, as the Group retains the legal
rights to the funds pending commencement of abandonment operations,
they are treated as other non-current assets in our financial
statements.
Oil inventory was $4.1m at 31 December 2018 (2017: $4.2m). Trade
and other receivables decreased to $19.6m (2017: $20.7m) largely
due to the timing of crude oil cargos.
Cash and cash equivalents, including liquid investments, prior
to the drawdown of $100 m from the RBL facility, were steady at
$140.1m. (2017: $137.7m). The drawdown is included in the balance
sheet as cash. There were no liquid investments at 31 December 2018
(2017: $25.3m) as these were moved to liquid investments of less
than three months' maturity and so classified as Cash and cash
equivalents.
Trade and other payables were almost flat at $22.9m (2017:
$23.1m). Tax payable was $5.2m (2017: $6.8m)
Long term provisions comprise the Group's decommissioning
obligations in Vietnam which has decreased from $52.7m at 2017
year-end to $51.7m at 2018 due to a decrease in the inflation rate
used from 2.5% to 2%, offset by unwinding of the discount
$1.4m.
Own Shares
The SOCO EBT holds ordinary shares of the Company for the
purposes of satisfying long term incentive awards for senior
management. During the year the EBT bought 1,139,861 shares at an
average cost of GBP0.8712 per share. Following this acquisition,
the EBT held 2,897,094 (2017: 2,114,596) shares as at 31 December
2018, representing 0.85% (2017: 0.64%) of the issued share
capital.
In addition, as at 31 December 2018, the Company held 9,122,268
(2017: 9,122,268) treasury shares, representing 2.67% (2017: 2.67%)
of the issued share capital.
Going Concern
SOCO regularly monitors its business activities, financial
position, cash flows and liquidity. Scenarios and sensitivities are
included in the forecasts, including changes in commodity prices
and in production levels from the existing assets in Vietnam and
the proposed acquisition of Merlon El Fayum, plus other factors
which could affect the Group's future performance and position.
These forecasts show that the Group will have sufficient
financial headroom for the 12 months from the date of approval of
the 2018 Accounts. Based on this analysis, the directors have a
reasonable expectation that that the Group has adequate resources
to continue in operational existence for the foreseeable future.
Therefore, they continue to use the going concern basis of
accounting in preparing the annual Financial Statements.
Annual dividend and company distributable reserves
SOCO remains committed to paying a dividend. During the year the
Company paid a final dividend to shareholders in respect of the
financial year ended 31 December 2017 of 5.25 pence per Ordinary
Share (2017: 5 pence), at a cost to the company of $23.3m (2017:
$21.0m).
The directors are recommending a final dividend of 5.5 pence per
Ordinary Share, subject to approval at the AGM on 23 May 2019.
The distributable reserves of the parent company of the group
amount to $269.9m (2017: $157.3m)
Financial OUTLOOK
SOCO's financial strength is founded on our long term approach
to managing capital.
Capital discipline focuses on controlling and managing costs.
Capital investment and divestment decisions are taken to allocate
capital where it will provide risk adjusted full cycle returns. It
is this approach that has allowed us to return significant amounts
of capital to shareholders. We have looked to add another strand to
the story - capital growth - to underpin the sustainability of the
dividends over the longer term. This year we have made a first
significant step towards this with the Merlon El Fayum acquisition
and we will continue to look for growth opportunities in 2019 and
beyond.
INDEPENT AUDITOR'S REPORT TO THE SHAREHOLDERS OF SOCO
INTERNATIONAL PLC ON THE PRELIMINARY ANNOUNCEMENT OF SOCO
INTERNATIONAL PLC
As the independent auditor of SOCO International plc we are
required by UK Listing Rule LR 9.7A.1(2)R to agree to the
publication of SOCO International plc's preliminary announcement
statement of annual results for the year ended 31 December
2018.
The preliminary statement of annual results for the year ended
31 December 2018 includes the preliminary results, chair's and
chief executive officer's statement, review of operations,
financial review, the consolidated income statement, the
consolidated statement of comprehensive income, the group and
parent company balance sheets, the group and parent company
statements of changes in equity, the group and parent company cash
flow statements, the related notes 1 to 12, non-IFRS measures and
the glossary of terms. We are not required to agree to the
publication of the preliminary results presentation.
The directors of SOCO International plc are responsible for the
preparation, presentation and publication of the preliminary
statement of annual results in accordance with the UK Listing
Rules.
We are responsible for agreeing to the publication of the
preliminary statement of annual results, having regard to the
Financial Reporting Council's Bulletin "The Auditor's Association
with Preliminary Announcements made in accordance with UK Listing
Rules".
Status of our audit of the financial statements
Our audit of the annual financial statements of SOCO
International plc is complete and we signed our auditor's report on
5 March 2019. Our auditor's report is not modified and contains no
emphasis of matter paragraph.
Our audit report on the full financial statements sets out the
following key audit matters which had the greatest effect on our
overall audit strategy; the allocation of resources in our audit;
and directing the efforts of the engagement team, together with how
our audit responded to those key audit matters and the key
observations arising from our work:
Impairment and impairment reversal of Producing Oil & Gas Assets
Key audit matter The value of property, plant and equipment relating
description to the group's producing oil and gas assets as
at 31 December 2018 was $506.9 million (2017:
$505.4 million). This is considered a key audit
matter due to the significant judgements and estimates
involved in assessing whether any impairment,
or impairment reversal, has arisen at year-end,
and in quantifying any such impairments or reversals.
Given the importance of producing assets to the
group and the judgemental nature of the inputs
used in determining the recoverable amounts, we
also considered there to be a potential for fraud
in this area.
Management reviewed both of its producing fields
in Vietnam for indicators of impairment and impairment
reversal. As a result of the movements in reserves
estimates, Management identified an indicator
of impairment for Te Giac Trang ('TGT') and an
indicator of impairment reversal for Ca Ngu Vang
('CNV'). Management has estimated the fair values
less costs of disposal of each field and compared
these to the balance sheet carrying amount of
each field on the balance sheet.
For TGT the recoverable value was above of the
carrying amount and as such Management considered
that no impairment was required. For CNV the recoverable
amount was greater than the carrying amount and
taking into account the key driving factor being
the uplift in reserves, Management concluded it
was appropriate for an impairment reversal of
$37.8 million to be recognised. This impairment
reversal represents the reversal in full of the
prior impairment recorded on the CNV field.
Management's fair value estimates were based on
key assumptions which for both fields included:
* oil and gas prices;
* reserves estimates and production profiles; and
* the discount rate adopted, which remains consistent
with the prior year at 10% for both fields.
In relation to reserves estimates Management has
engaged a third party reservoir engineering expert
to provide an independent report on the group's
reserves estimates using standard industry reserve
estimation methods and definitions for both the
CNV and TGT fields. In addition, management has
explained the scope of work of the third party
expert and their findings in the review of operations,
as well as highlighting oil and gas reserves as
a key source of estimation uncertainty in note
4 to the financial statements.
The carrying value of property, plant and equipment
is considered by management as a critical accounting
judgement and key source of estimation uncertainty.
Further details of the key assumptions used by
management in their impairment evaluation are
provided in note 7 of the financial information.
===============================================================
How the scope For both the TGT and CNV assessments, we performed
of our audit the following procedures;
responded to * we understood the basis for management's conclusion
the key audit as to the existence or otherwise of impairment and
matter impairment reversal triggers for TGT and CNV;
* we compared oil and gas price assumptions with third
party forecasts and publicly available forward
curves;
* we understood the process used by management to
derive their reserves estimates and how they provide
information to, and interact with, the third party
expert;
* we reviewed the third party expert's report on SOCO's
reserves estimates as summarised in the review of
operations and checked that these estimates were used
consistently throughout the accounting calculations
reflected in the financial statements
* we communicated directly with the third party
reserves experts to discuss and assess their scope of
work, expertise and objectivity.
* we used our internal valuation specialists to perform
an independent recalculation of the discount rates
used for both TGT and CNV;
* we assessed management's other assumptions by
reference to third party information, our knowledge
of the group and industry and also budgeted and
forecast performance;
* we tested management's impairment calculations for
mechanical accuracy;
* we completed a scenario analysis for TGT and CNV,
through which we conducted sensitivities for a range
of input assumptions, including oil price and
discount rates, and computed what we believed to be a
reasonable range of recoverable amounts for CNV, and
then compared the carrying value of CNV against this
range; and
* we considered whether management's disclosures
relating to impairment and associated estimation
uncertainty were adequate.
===============================================================
Key observations We are satisfied that following the identification
of impairment indicators on TGT an impairment
test was appropriately performed and no impairment
was required. .We note that the level of available
headroom on TGT is low ($1 million) and have concluded
that this is appropriately disclosed in the sensitivity
disclosures provided within note 7.
In relation to CNV, following the identification
of impairment reversal indicators we were satisfied
that an impairment reversal test was appropriately
performed resulting in an impairment reversal
of $37.8 million.
Our work noted that assumptions regarding discount
rates were below our assessment of benchmarks
but that the oil prices used were also below the
middle of the range of pricing that we view as
appropriate. Accordingly, as these matters offset,
Management's combined assumptions in determining
their recoverable value were within the reasonable
range of assumptions.
===============================================================
These matters were addressed in the context of our audit of the
financial statements as a whole, and in forming our opinion
thereon, and we did not provide a separate opinion on these
matters.
Procedures performed to agree to the preliminary announcement of
annual results
In order to agree to the publication of the preliminary
announcement of annual results of SOCO International plc we carried
out the following procedures:
checked that the figures in the preliminary announcement
covering the full year have been accurately extracted from the
audited or draft financial statements and reflect the presentation
to be adopted in the audited financial statements;
(a) considered whether the information (including the management
commentary) is consistent with other expected contents of the
annual report;
(b) considered whether the financial information in the
preliminary announcement is misstated;
(c) considered whether the preliminary announcement includes a
statement by directors as required by section 435 of CA 2006 and
whether the preliminary announcement includes the minimum
information required by UKLA Listing Rule 9.7A.1;
(d) where the preliminary announcement includes alternative
performance measures ("APMs"), considered whether appropriate
prominence is given to statutory financial information and
whether:
-- the use, relevance and reliability of APMs has been explained;
-- the APMs used have been clearly defined, and have been given
meaningful labels reflecting their content and basis of
calculation;
-- the APMs have been reconciled to the most directly
reconcilable line item, subtotal or total presented in the
financial statements of the corresponding period; and
-- comparatives have been included, and where the basis of
calculation has changed over time this is explained.
(e) read the management commentary, any other narrative
disclosures and considered whether they are fair, balanced and
understandable.
Use of our report
Our liability for this report, and for our full audit report on
the financial statements is to the company's members as a body, in
accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our
audit work has been undertaken so that we might state to the
company's members those matters we are required to state to them in
an auditor's report and for no other purpose. To the fullest extent
permitted by law, we do not accept or assume responsibility to
anyone other than the company and the company's members as a body,
for our audit work, for our audit report or this report, or for the
opinions we have formed.
Anthony Matthews FCA (Senior statutory auditor)
For and on behalf of Deloitte LLP
Statutory Auditor
London, United Kingdom
5 March 2019
cONSOLIDATED income statement
for the year to 31 December 2018
2018 2017
Notes $ million $ million
---------- -----------------
Continuing operations
Revenue 3 175.1 156.2
Cost of sales 4 (104.6) (115.0)
---------- -----------------
Gross profit 70.5 41.2
Administrative expenses (28.4) (18.3)
Reversal of impairment
charge 7 37.8 -
---------- -----------------
Operating profit 79.9 22.9
Investment revenue 2.7 1.4
Finance costs (2.5) (1.6)
---------- -----------------
Profit before tax 3 80.1 22.7
Tax 5 (56.0) (27.7)
---------- -----------------
Profit/(loss) for the period from continuing
operations 24.1 (5.0)
---------- -----------------
Discontinued operations 11
Profit/(loss) post-tax for the year from
discontinued operations 3.6 (152.3)
Profit/(loss) for the year 27.7 (157.3)
---------- -----------------
Earnings/(loss) per share from continuing
operations (cents) 6
Basic 7.3 (1.5)
Diluted 7.0 (1.5)
Earnings/(loss) per share from continuing
and discontinued operations (cents)
Basic 8.4 (47.7)
Diluted 8.1 (47.7)
Consolidated statement of comprehensive income
for the year to 31 December
2018
2018 2017
$ million $ million
---------- -----------------
Profit/(loss) for
the year 27.7 (157.3)
Items that may be subsequently reclassified
to profit or loss:
Unrealised currency translation
differences 0.2 (0.4)
---------- -----------------
Total comprehensive profit/(loss) for the
year 27.9 (157.7)
---------- -----------------
The above condensed consolidated income statement and condensed
consolidated statement of comprehensive income should be read in
conjunction with the accompanying notes.
balance sheetS
As at 31 December 2018
Group Company
---------- -------------------- ---------- ----------
2018 2017 2018 2017
$ million $ million $ million $ million
---------- -------------------- ---------- ----------
Non-current
assets
Intangible
assets 5.8 3.8 - -
Property, plant and
equipment 507.2 505.9 0.3 0.5
Investments - - 396.7 388.2
Other assets 40.6 36.9 - -
553.6 546.6 397.0 388.7
---------- -------------------- ---------- ----------
Current assets
Inventories 4.1 4.2 - -
Trade and other receivables 19.6 20.7 0.9 0.7
Tax receivables 0.6 0.6 0.6 0.1
Liquid investments - 25.3 - -
Cash and cash equivalents 240.1 112.4 105.9 1.0
----------
264.4 163.2 107.4 1.8
---------- -------------------- ---------- ----------
Total assets 818.0 709.8 504.4 390.5
Current liabilities
Trade and other payables (22.9) (23.1) (9.5) (9.6)
Tax payables (5.2) (6.8) (0.7) (0.2)
---------- -------------------- ---------- ----------
(28.1) (29.9) (10.2) (9.8)
---------- -------------------- ---------- ----------
Net current assets
(liabilities) 236.3 133.3 97.2 (8.0)
Non-current
liabilities
Deferred tax
liabilities (141.8) (132.6) - -
Borrowings (95.6) - - -
Long term provisions (51.7) (52.7) - -
---------- -------------------- ---------- ----------
(289.1) (185.3) - -
Total liabilities (317.2) (215.2) (10.2) (9.8)
---------- -------------------- ---------- ----------
Net assets 500.8 494.6 494.2 380.7
---------- -------------------- ---------- ----------
Equity
Share capital 27.6 27.6 27.6 27.6
Other reserves 246.6 245.9 196.7 195.8
Retained earnings 226.6 221.1 269.9 157.3
---------- -------------------- ---------- ----------
Total equity 500.8 494.6 494.2 380.7
---------- -------------------- ---------- ----------
The above condensed consolidated balance sheet should be read in
conjunction with the accompanying notes.
STATEMENTs OF CHANGES IN EQUITY
for the year to 31 December
2018 Group
---------------- ------------ ----------------- ----------
Called
up share Other Retained
capital reserves earnings Total
$ million $ million $ million $ million
---------------- ------------ ----------------- ----------
As at 1 January 2017 27.6 243.8 399.8 671.2
Loss for the period - - (157.3) (157.3)
Unrealised currency translation
differences - 0.4 (0.4) -
Distributions - - (21.0) (21.0)
Share-based payments - 1.7 - 1.7
As at 1 January 2018 27.6 245.9 221.1 494.6
Profit for the period - - 27.7 27.7
Unrealised currency translation
differences - (1.4) 0.2 (1.2)
Distributions - - (23.3) (23.3)
Share-based payments - 3.0 - 3.0
Transfer relating to share-based
payments - (0.9) 0.9 -
As at 31 December 2018 27.6 246.6 226.6 500.8
---------------- ------------ ----------------- ----------
Company
---------------- ------------ ----------------- ----------
Called
up share Other Retained
capital reserves earnings Total
$ million $ million $ million $ million
---------------- ------------ ----------------- ----------
As at 1 January 2017 27.6 194.5 303.9 526.0
Loss for the period - - (176.6) (176.6)
Unrealised currency translation
differences - 0.4 51.0 51.4
Distributions - - (21.0) (21.0)
Share-based payments - 1.7 - 1.7
Transfer relating to share-based
payments - (0.8) - (0.8)
As at 1 January 2018 27.6 195.8 157.3 380.7
Profit for the period - - 159.9 159.9
Unrealised currency translation
differences - (1.4) (24.8) (26.2)
Distributions - - (23.3) (23.3)
Share-based payments - 3.0 - 3.0
Transfer relating to share-based
payments - (0.7) 0.8 0.1
As at 31 December 2018 27.6 196.7 269.9 494.2
---------------- ------------ ----------------- ----------
The above statements of changes in equity should be read in
conjunction with the accompanying notes.
cash flows statements
for the year to 31 December 2018
Group Company
------------------------ -------------- ----------
2018 2017 2018 2017
Notes $ million $ million $ million $ million
---------- ------------ -------------- ----------
Net cash from (used in) continuing
operating activities 55.9 45.0 (23.2) (12.9)
Net cash used in discontinuing
operating activities (1.7) - - -
---------- ------------ -------------- ----------
Net cash from (used in) operating
activities 10 54.2 45.0 (23.2) (12.9)
Investing activities
Purchase of intangible
assets (2.4) (1.3) - -
Purchase of property, plant and
equipment (16.6) (20.8) (0.1) (0.1)
Decrease (increase) in
liquid investments (1) 25.3 (10.0) - -
Payment to abandonment
fund (3.4) (3.1) - -
Deferred proceeds on disposal
of Mongolia assets - 42.7 - -
Investment in subsidiary undertaking - - (33.4) (3.1)
Dividends received from subsidiary
undertaking - - 187.0 37.6
---------- ------------ -------------- ----------
Net cash from continuing investing
activities 2.9 7.5 153.5 34.4
Net cash from (used in) discontinuing
investing activities 0.5 (4.1) - -
---------- ------------ -------------- ----------
Net cash from investing activities 3.4 3.4 153.5 34.4
Financing activities
Net proceeds from
borrowings 95.6 - - -
Proceeds from exercise of share
options - (0.3) (1.2) (0.3)
Purchase of own shares into treasury (1.3) - - -
Dividends paid to Company
shareholders (23.3) (21.0) (23.3) (21.0)
---------- ------------ -------------- ----------
Net cash from (used in) continuing
financing activities 71.0 (21.3) (24.5) (21.3)
----------
Net cash from (used in) financing
activities 71.0 (21.3) (24.5) (21.3)
Net increase in cash and cash
equivalents 128.6 27.1 105.8 0.2
Cash and cash equivalents at
beginning of year 112.4 85.0 1.0 0.5
Effect of foreign exchange rate
changes (0.9) 0.3 (0.9) 0.3
Cash and cash equivalents at
end of year (1) 240.1 112.4 105.9 1.0
---------- ------------ -------------- ----------
(1) Liquid investments comprise short term liquid investments of
between three to six month's maturity while cash and cash
equivalents comprise cash at bank and other short term highly
liquid investments of less than three month's maturity that are
readily convertible to a known amount of cash and which are subject
to an insignificant risk of change in value. The combined cash and
cash equivalents and liquid investments balance at 31 December 2017
was $137.7m. No Liquid investments were held as of 31 December
2018.
The above condensed consolidated cash flow statement should be
read in conjunction with the accompanying notes.
Notes to the condensed consolidated financial statements
1. General information
The financial information set out above does not constitute the
Company's statutory accounts for the years ended 31 December 2018
or 2017, but is derived from those accounts. A copy of the
statutory accounts for 2017 has been delivered to the Registrar of
Companies and those for 2018 will be delivered following the
Company's annual general meeting. The auditors have reported on
those accounts; their reports were unqualified, did not draw
attention to any matters by way of emphasis without qualifying
their report and did not contain statements under section 498(2) or
(3) of the Companies Act 2006. Whilst the financial information
included in this preliminary announcement has been computed in
accordance with International Financial Reporting Standards (IFRS),
this announcement does not itself contain sufficient information to
comply with IFRS. The financial statements are presented in US
dollars which is the functional currency of each of the Company's
subsidiary undertakings.
2. Significant accounting policies
(a) Basis of preparation
The financial information has been prepared in accordance with
the recognition and measurement criteria of IFRS and with IFRSs
adopted for use in the European Union. The financial statements
have been prepared under the historical cost basis, except for the
valuation of hydrocarbon inventory and the revaluation of certain
financial instruments.
The Group has a strong financial position and based on future
cash flow projections should comfortably be able to continue in
operational existence for the foreseeable future. Consequently, the
Directors believe that the Group is well placed to manage its
financial and operating risks successfully and have prepared the
financial information on a going concern basis.
(b) New and amended standards adopted by SOCO
SOCO Adopted IFRS 9: Financial Instruments and IFRS 15: Revenue
from Contracts with Customers on 1 January 2018. These
pronouncements have been endorsed by the European Union ('EU').
SOCO has not early adopted any amendments, standards or
interpretations that have been issued but are not yet
effective.
IFRS 9 Financial Instruments
On 1 January 2018, SOCO adopted IFRS 9 'Financial Instruments'
which replaced IAS 39 'Financial Instruments: Recognition and
Measurement' and includes requirements for classification and
measurement of financial assets and financial liabilities,
impairment of financial assets and hedge accounting.
The adoption of IFRS 9 has had immaterial quantitative effect on
the consolidated financial statements of the Group and the separate
financial statements of SOCO International Plc.
IFRS 15 Revenue from Contracts with Customers
On 1 January 2018, SOCO adopted IFRS 15 'Revenue from Contracts
with Customers', which replaced IAS 18 'Revenue'.
The adoption of IFRS 15 has had no material quantitative effect
on the consolidated financial statements of the Group and the
separate financial statements of SOCO International Plc.
(c) New standards and interpretations not yet adopted
At the date of authorisation of these financial statements, the
following IFRS's and IAS's, which have not been applied in these
financial statements, were in issue but not yet effective (and in
some cases had not yet been adopted by the EU):
IFRS 16 Leases
In January 2016, the IASB issued IFRS 16 'Leases' which the
Group will adopt for periods beginning on or after 1 January 2019.
The adoption of IFRS 16 will impact both the measurement and
disclosures of leases over a value threshold and with terms longer
than one year. The lease expense recognition pattern for lessees
will generally be accelerated. Additional lease liabilities and
right of use assets are expected to be recorded. The cash flow
statement will be affected as payments for the principal portion of
the lease liability will be presented within financing, not
operating, activities.
The Group has set up a project team which has reviewed all of
the Group's leasing arrangements over the last year in light of the
new lease accounting rules in IFRS 16. The standard will affect
primarily the accounting for the Group's operating leases.
The Group will apply the standard from its mandatory adoption
date of 1 January 2019. The Group intends to apply the simplified
transaction approach and will not restate comparative amounts for
the year prior to first adoption. Right-of-use assets will be
measured at the amount of the lease liability on adoption (adjusted
for any prepaid or accrued lease expenses).
The Group does not currently intend to bring short term leases
(12 months or fewer to run as at 1 January 2019, including
reasonably certain options to extend) or low value leases on
balance sheet. Costs for these items will continue to be expensed
directly to the income statement.
The critical judgemental matter for the Group with regard to the
application of IFRS 16 is the treatment of its share in the bare
boat charter of the FPSO leased by HLJOC. The FPSO facilities are
also shared with a third party. We note that there are ongoing
IFRIC discussions on IFRS 11 'Joint Arrangements' that may have a
bearing on the Group's future recognition of lease costs under IFRS
16. With those discussions ongoing, we are currently taking the
conservative view that the Group should disclose its share of the
FPSO as a lease and will revisit the issue at the time of our 2019
interim reporting.
Accordingly, as at 1 January 2019, the Group reports that it has
non-cancellable operating lease commitments of $55.9m. $54.0m of
which relates to the FPSO facilities, and the remainder to office
properties.
Based on the initial analysis presented above for lease
commitments the Group expects to recognise right-of use assets of
approximately $47.3m on 1 January 2019 and a matching lease
liability. Overall net current assets will be $7.3m lower due to
the presentation of a portion of the liability as a current
liability.
The Group expects that the net profit after tax will decrease by
approximately $0.8m for 2019 as a result of adopting the new
rules.
There are no other standards that are not yet effective and that
would be expected to have a material impact on the Group in the
current or future reporting periods nor on foreseeable future
transactions.
3. Segment information
The Group has one principal business activity being oil and gas
exploration and production. The Group's continuing operations are
located in South East Asia. Africa has been classified as a
discontinued operation for all years shown, as the Group disposed
of all of its interests in that geographical area. There are no
inter-segment sales. South East Asia and Africa form the basis on
which the Group reports its segment information. Segment results
are presented below:
2018
SE Asia Africa(2) Unallocated Group
$ million $ million $ million $ million
-------------------- ----------- --------------------- ----------
Oil and gas sales 175.1 - - 175.1
Depreciation, depletion and
amortisation 51.8 - 0.3 52.1
Reversal of impairment charge
(see Note 7) 37.8 - - 37.8
Profit (loss) before tax
from continuing
operations(1) 107.7 - (27.6) 80.1
Profit post-tax from
discontinued
operations - 3.6 - 3.6
Tax charge (see Note 5) 56.0 - - 56.0
-------------------- ----------- --------------------- ----------
2017
SE Asia Africa(3) Unallocated Group
$ million $ million $ million $ million
-------------------- ----------- --------------------- ----------
Oil and gas sales 156.2 - - 156.2
Depreciation, depletion
and amortisation 56.5 - 0.3 56.8
Reversal of impairment
charge - - - -
Profit (loss) before tax
from continuing
operations(1) 39.9 - (17.2) 22.7
Profit post-tax from
discontinued
operations - (152.3) - (152.3)
Tax charge (see Note 5) 27.7 - - 27.7
-------------------- ----------- --------------------- ----------
(1) Unallocated amounts included in profit before tax comprise
corporate costs not attributable to an operating segment,
investment revenue, other gains and losses and finance costs.
(2) As of December 2018, Africa operations had been
disposed.
(3) In December 2017, an impairment indicator of IFRS 6 was
triggered following the Group's announcement that no substantive
expenditure for the Africa assets was either budgeted or planned in
the near future. The remaining costs capitalised associated with
exploration areas in Africa of $152.3m was therefore fully impaired
in the income statement.
Included in revenues arising from South East Asia are revenues
of $129.1m and $35.0m which arose from the Group's two largest
customers who contributed more than 10% to the Group's oil and gas
revenue (2017: $102.9m and $21.1m from the Group's two largest
customers).
Geographical information
The Group's oil and gas revenue and non-current assets
(excluding other receivables) by geographical location are
separately detailed below where they exceed 10% of total revenue or
non-current assets, respectively:
Revenue
All of the Group's oil and gas revenue is derived from foreign
countries. The Group's oil and gas revenue by geographical location
is determined by reference to the final destination of oil or gas
sold.
2018 2017
Revenue $ million $ million
---------- --------------------------
Vietnam 131.8 105.7
Thailand 26.1 36.3
Other 17.2 14.2
175.1 156.2
---------- ------------------------
2018 2017
Non-current assets $ million $ million
---------- --------------------------
United Kingdom 0.2 0.4
Vietnam 512.8 509.3
513.0 509.7
---------- --------------------------
Excludes other receivables.
4. Cost of sales
2018 2017
$ million $ million
---------- ----------
Depreciation, depletion and amortisation 51.8 56.5
Production based
taxes 15.1 13.6
Production operating
costs 37.6 43.4
Inventories 0.1 1.5
104.6 115.0
---------- ----------
5. Tax
2018 2017
$ million $ million
---------- -------------------
Current tax 46.8 42.1
Deferred tax 9.2 (14.4)
56.0 27.7
---------- -------------------
The Group's corporation tax is calculated at 50% (2017: 50%) of
the estimated assessable profit for each period in Vietnam. During
2018 and 2017, both current and deferred taxation have arisen in
overseas jurisdictions only.
2018 2017
$ million $ million
---------- -------------------
Profit / (loss)
before tax 83.7 (129.6)
Profit / (loss) before
tax at 50% (2017: 50%) 41.9 (64.8)
Effects of:
Non-deductible
expenses 4.5 10.1
Tax losses not
recognised 8.5 6.2
Non-deductible exploration costs written
off/(back) 1.1 76.2
56.0 27.7
---------- -------------------
The prevailing tax rate in Vietnam, where the Group produces oil
and gas is 50%. The tax charge in future periods may also be
affected by the factors in the reconciliation above.
Non-deductible expenses, net of the effect of the CNV reversal
of impairment charge of $5.0m, primarily relate to Vietnam DD&A
charges for costs previously capitalised, which are non-deductible
for Vietnamese tax purposes of $6.7m (2017: $6.9m). A further $2.8m
(2017: $3.2m) relates to non-deductible corporate costs including
share scheme incentives.
The effect from tax losses not recognised relates to costs,
primarily of the Company, deductible for tax in the UK but not
expected to be utilised in the foreseeable future.
The effect of non-deductible exploration costs written off of
$76.2m in 2017 relates to the impairment of exploration assets in
Africa.
6. Earnings/(loss) per share
The calculation of the basic and diluted earnings/(loss) per
share is based on the following data:
Group
------ ------------------------
2018 2017
------ ------------------------
Profit/(loss) for the purposes of basic earnings/(loss)
per share 27.7 (157.3)
Effect of dilutive potential ordinary shares
- Cash settled awards and options (0.7) (0.7)
Profit/(loss) for the purpose of diluted
earnings/(loss) per share 27.0 (158.0)
------ ------------------------
Group
------ ------------------------
2018 2017
------ ------------------------
Profit/(loss) from continuing operations
for the purposes of basic earnings/(loss)
per share 24.1 (5.0)
Effect of dilutive potential ordinary shares
- Cash settled awards and options (0.7) (0.7)
Profit/(loss) from continuing operations
for the purpose of diluted earnings/(loss)
per share 23.4 (5.7)
------ ------------------------
Number of shares (million)
--------------------------------
2018 2017
------ ------------------------
Weighted average number of ordinary shares 329.8 329.8
Effect of dilutive potential ordinary shares
- Share awards and options 4.6 3.6
Weighted average number of ordinary shares
for the purpose of diluted earnings/(loss)
per share 334.4 333.4
------ ------------------------
In accordance with IAS 33 "Earnings per Share", the effects of
antidilutive potential shares have not been included when
calculating dilutive loss per share for the year ended 31 December
2018 or the prior year.
7. Property, plant and equipment
The SOCO working interest in proved and probable oil and gas
reserves, audited by RISC Advisory Pty Ltd, show a decrease of 4.8
MMBOE to 2P reserves numbers for TGT and an increase of 2.4MMBOE to
2P reserves numbers for CNV.
This downward revision triggered an impairment test on the
Group's TGT asset in Vietnam. The recoverable amount of the TGT
producing asset has been determined using the fair value less costs
of disposal method which constitutes a level 3 valuation within the
fair value hierarchy. The net book value is supported by the fair
value derived from a discounted cash flow valuation of the 2P
production profile. The key assumptions to which the fair value
measurement is most sensitive are oil price, discount rate and 2P
reserves (2017: oil price, discount rate and 2P reserves). In 2018,
the post-tax nominal discount rate has been maintained at 10% as
there has been no change in the technical confidence in the
reservoir. As at 31 December 2018, the fair value of the asset is
estimated based on a post-tax nominal discount rate of 10.0% (2017
10%) and an oil price of $63.8/bbl in 2019, $66.3/bbl in 2020, plus
inflation of 2.0% thereafter (2017: an oil price reflecting a
gradual increase over five years from $61/bbl in 2018 to $72 in
2022 plus inflation of 2% thereafter).
In 2014 an impairment of the Group's CNV asset of $60.5m and
associated $22.3m deferred tax was charged to the Income Statement.
The 2018 upward revision in the 2P reserves of this asset has
resulted in a reversal of the impairment of $37.8m in the period
and $13.9m reversal of the tax asset. The recoverable amount of the
CNV producing asset has been determined using the fair value less
costs of disposal method which constitutes a level 3 valuation
within the fair value hierarchy.
Testing of sensitivity cases indicated that a $5/bbl reduction
in the long term oil price used when determining the fair value
less costs of disposal method would result in a post-tax impairment
of the TGT asset of $27m and a reduction in the post-tax reversal
of impairment of $5m of the CNV asset and a 1% increase in the
discount rate would result in a post-tax impairment of $7m for the
TGT asset and a reduction in the post-tax reversal of impairment of
$0.6m of the CNV asset.
Other fixed assets comprise office fixtures and fittings and
computer equipment.
8. Borrowings
On September 2018, the Group signed a new $125m Reserve Base
Lending Facility ('RBL') secured against the Group's producing
assets in Vietnam. In addition to the committed $125m, a further
$125m is available on an uncommitted accordion basis. The RBL has a
five-year term and matures in September 2023. On 17 December 2018
$100m was drawn down against this facility and the proceeds of
which are recorded as cash and cash equivalents as at 31 December
2018 in readiness of funding the Merlon acquisition.
9. Distribution to Shareholders
In June 2018, the Company paid dividends to shareholders of
$23.3m (2017: $21.0m) or 5.25 pence per Ordinary Share (2017: 5
pence per Ordinary Share).
The SOCO EBT, which is consolidated within the Group, waived its
rights to receive a dividend in 2018 and 2017.
The Board is recommending a final dividend of 5.5 pence per
Ordinary Share, which amounts to approximately $28.9m, assuming
that the SOCO EBT waives its entitlement to dividends in respect of
its holding of Ordinary Shares. The proposed final dividend is
subject to approval by shareholders at the Annual General Meeting
and has not been included as a liability in these Financial
Statements. The proposed dividend, if approved by shareholders,
will be paid on 31 May 2019 to shareholders on the register of
members at the close of business on 10 May 2019 (the "Dividend
Record Date". If the acquisition of Merlon El Fayum Petroleum
Company (the "MPEFC Acquisition") has completed by the Dividend
Record Date, the proposed dividend will be paid on the 65,561,041
consideration shares in the normal manner. If the MPEFC Acquisition
has not completed by the Dividend Record Date, the payment of the
proposed dividend will be treated as an adjustment event under the
sale and purchase agreement relating to the MPEFC Acquisition,
resulting in an increase in the cash consideration payable by the
Company by such amount as is required to put the seller in the same
economic position as it would have been had the dividend not been
paid.
10. Reconciliation of operating profit to operating cash
flows
Group Company
---------------------- ----------------------
2018 2017 2018 2017
$ million $ million $ million $ million
---------- ---------- ---------- ----------
Operating profit/(loss) 79.9 22.9 (26.7) (18.0)
Share-based payments 2.5 2.0 2.5 2.0
Depreciation, depletion and
amortisation 52.1 56.8 0.3 0.3
Reversal of impairment charge (37.8) - - -
---------- ---------- ---------- ----------
Operating cash flows before movements
in working capital 96.7 81.7 (23.9) (15.7)
Decrease in inventories 0.1 1.5 - -
Decrease/(increase) in receivables 1.2 4.4 (0.7) 0.4
Increase in payables 3.4 0.2 1.4 2.4
---------- ---------- ---------- ----------
Cash generated by (used in)
operations 101.4 87.8 (23.2) (12.9)
Interest received 2.6 1.4 - -
Interest paid (0.1) - - -
Income taxes paid (48.0) (44.2) - -
---------- ---------- ---------- ----------
Net cash from (used in) continuing
operating activities 55.9 45.0 (23.2) (12.9)
Net cash used in discontinuing
operating activities (1.7) - - -
---------- ---------- ---------- ----------
Net cash from (used in) operating
activities 54.2 45.0 (23.2) (12.9)
---------- ---------- ---------- ----------
11. Disposal of Africa interest
Disposal of Congo interest
On 24th June 2018, SOCO signed and completed a Sale and Purchase
Agreement (the SPA) with Coastal Energy Congo Limited (Coastal
Energy), to sell its entire shareholding in SOCO Congo Limited
(SOCO Congo), which holds the Group's appraisal interests in Congo
(Brazzaville). Under the terms of the Agreement the Group is
entitled to receive a cash consideration of up to $10m plus
subsequent payments based on future oil and condensate production
sold from those interests in Congo (royalty). The cash
consideration of up to $10m payable under the SPA is structured as
follows:
-- Tranche 1: $1m within 10 business days on the later to occur
of: i. agreement or expert determination of a statement of net
assets or liabilities of SOCO Congo and its subsidiary as at 30
June 2018 (the 30 June Statement); and ii. execution of the first
agreement relating to the bonus payable in respect of any of the
four exploitation permits (the "PEX bonus agreement");
-- Tranche 2: $5m within 10 business days of formal approval of
the first development plan on any of the exploitation permits;
and
-- Tranche 3: $4m within 20 business days on the earlier to
occur of: i. first commercial production of oil or condensate from
any of the exploitation permits; and ii. 31 December 2019.
Each element of the cash consideration is subject to potential
adjustment by reference to the 30 June 2018 Statement.
In addition, SOCO will retain the right to an overriding royalty
interest on all barrels of oil or condensate produced and sold from
any of the four exploitation permits. The royalty payable on each
barrel of oil or condensate produced and sold will be determined by
reference to the prevailing price of North Sea Dated Brent (the
Benchmark Price), as summarised below:
-- $0.50 on each barrel where the Benchmark Price is at or under $52.25 per barrel; or
-- $1.00 on each barrel where the Benchmark Price is over $52.25 per barrel.
The fair value of the above consideration (including the
overriding royalty) at 31 December 2018 was estimated at $0.49m.
The fair value of the consideration will be reassessed at each
balance sheet date, with movements recorded in the income
statement. The fair value of this financial asset is included in
current and non-current assets at $0.18m and $0.31m respectively.
It was determined using a valuation technique as there is no active
market against which direct comparisons can be made (Level 3 as
defined in IFRS 13 'Fair Value Measurement'). To arrive at the
estimated fair value, we have applied a discount rate and a
probability of success for each of the four elements set out above.
The discount rate is 12% and represents a rate which reflects the
time value of money, country risk and the credit risk of Coastal
Energy group. The probability of success, being the probability
that the conditions relating to each element of consideration are
both met and enforceable, ranges from 20% for Tranche 1 to 2% for
Tranches 2 and 3, with the figures reflecting the high estimation
uncertainty due to the short time which has elapsed since
completion, as well as the requirement for the PEX bonus criteria
to be met (Tranche 1)
before it is possible to comply with the criteria in respect of
the remaining elements of the consideration.
In determining the fair value of the royalty, the key inputs
include the probability of future oil prices being above $52.25 per
barrel as well as estimated future production, as well as a 2%
probability of commercial production being achieved. A summary of
the fair values attributed to each element of the consideration at
31 December 2018 is outlined below.
Undiscounted/
List of four elements unrisked Discounted
of consideration value risked value
-------------- ---------------------
Tranche 1 - PEX bonus agreement signed $1m $0.8m
Tranche 2 - first development plan approval $5m $0.08m
Tranche 3 - first commercial production $4m $0.06m
Overriding royalty
interest $0.17m
Total $0.49m
-------------- ---------------------
The fair value of the consideration is most sensitive to changes
in the probability of success applied to each element, with the key
triggering events considered to represent the PEX bonus signature
and, following on from this, the approval of the first development
plan. A change in the discount rate by 1% would increase/decrease
the fair value by $0.01 million. The fair value will be retested at
each reporting date.
As the Group's Congo asset is now classified as part of the
Group's discontinued Africa operations, the profit and loss
attributable to the Congo interest up to the date of completion
have been removed from continuing operations.
For the first half of 2018, the Congo Brazzaville interest,
generated an operating and post-tax loss of $1.5m (full year 2017:
$104m). No revenue arose for any of the years. Immediately prior to
the sale the Group's share of net assets held by the Congo interest
was $0.34m comprising current assets of $0.69m, cash of $4.5m and
current liabilities of $4.85m. Immediately after completion of the
sale the Group recognised a gain on disposal of $0.15m based on the
fair value of the financial asset of $0.49m.
Disposal of Angola interest
On 29th June 2018, SOCO Exploration Limited entered into a Sale
and Purchase Agreement (the SPA) with Quill Trading Corporation and
WMLC Resources Limited to sell its entire shareholding in SOCO
Cabinda Limited (SOCO Cabinda), for a total cash consideration of
up to $5m. SOCO Cabinda holds the Group's exploration interest in
Angola.
The completion of the SPA was conditional, inter alia, upon
receipt of customary approvals which were obtained on the second
half of 2018. As 30 June 2018, SOCO Cabinda was recognised as
disposal assets classified as held for sale and part of the Group's
discontinued Africa operations.
For the first half of 2018, SOCO Cabinda generated an operating
and post-tax loss of $0.7m (full year 2017: $48.3m,). No revenue
arose for any of the years.
In October 2018 the sale was completed as SOCO has received the
total cash consideration of $5m together with a minor further
payment to cover funding requirements after 30 June 2018.
Immediately prior to the sale the Group's share of net
liabilities held by the Angola interest was liabilities associated
with assets classified as held for sale of $1.6m with intangible
assets fully impaired as of 31 December 2017. Immediately after
completion of the sale the Group recognised a gain on disposal of
$5.7m.
12. Preliminary results announced
Copies of the announcement will be available from the Company's
head office, situated at 48 Dover Street, London, W1S 4FF and is
also available to download from www.socointernational.com. The
Annual Report and Accounts, together with notice of the 2019 AGM,
will be posted to shareholders in due course.
Non-IFRS measures
The Group uses certain measures of performance that are not
specifically defined under IFRS or other generally accepted
accounting principles. These non-IFRS measures are cash operating
cost per barrel, depreciation, depletion and amortisation costs per
barrel; and breakeven price per barrel, which are defined
below:
Cash-operating costs per barrel
Cash operating costs are defined as cost of sales less
depreciation, depletion and amortisation, production based taxes,
movement in inventories and certain other immaterial cost of
sales.
Cash operating costs for the period is then divided by barrels
of oil equivalent produced. This is a useful indicator of cash
operating costs incurred to produce oil and gas from the Group's
producing assets.
2018 2017
$ million $ million
---------- -------------------
Cost of sales 104.6 115.0
Less:
Depreciation, depletion and amortisation (51.8) (56.5)
Production based taxes (15.1) (13.6)
Inventories (0.1) (1.5)
Other cost of sales (1.4) (1.9)
Total cost of sales 36.2 41.5
---------- -------------------
Production (BOEPD) 7,274 8,276
---------- -------------------
Cash operating cost
per BOE $13.63 $13.73
---------- -------------------
Depreciation, depletion and amortisation costs per barrel
DD&A per barrel is calculated as Net book value of oil and
gas assets in production, together with estimated future
development costs over the remaining 2P reserves. This is a useful
indicator of ongoing rates of depreciation and amortisation of the
Group's producing assets.
2018 2017
$ million $ million
---------- -------------------
Depreciation, depletion and amortisation 51.8 56.5
---------- -------------------
Production (BOEPD) 7,274 8,276
---------- -------------------
DD&A per BOE $19.51 $18.72
---------- -------------------
Breakeven price per barrel
The Group believes this non-IFRS measurement is useful to
investors as it provides a guide price at which the Group covers
the costs of operations. It is calculated as the sales price (in
$/bbl) which is equal to the sum of the Group's 2018 cash operating
costs and production based taxes per barrel and the Group's 2018
corporation tax charge per barrel.
Glossary of Terms
$
United States Dollar
GBP
UK Pound Sterling
1C
Low estimate scenario of Contingent Resources
1P
Equivalent to Prove Reserves; denotes low estimate scenario of
Reserves
2C
Best estimate scenario of Contingent Resources
2C Contingent Resources
Best estimate scenario of Contingent Resources
2P Reserves
Equivalent to the sum of Proved plus Probable Reserves; denotes
best estimate scenario of Reserves. Also referred to as 2P
Commercial Reserves
3C
High estimate scenario of Contingent Resources
3P
Equivalent to the sum of Proved plus Probable plus Possible
Reserves; denotes high estimate scenario of Reserves
AGM
Annual General Meeting
API
American Petroleum Institute gravity
bbl
Barrel
blpd
Barrels of liquids per day
Bn
Billion
boe
Barrels of oil equivalent
BHCPP
Bach Ho Central Processing Platform
boepd
Barrels of oil equivalent per day
bopd
Barrels of oil per day
bwpd
Barrels of water per day
CAGR
Compound annual growth rate
CASH or cash
Cash, cash equivalent and liquid investments
CAPEX or capex
Capital Expenditure
CEO
Chief Executive Officer
CNV
Ca Ngu Vang
Congo (Brazzaville)
The Republic of the Congo
Contingent Resources
Those quantities of petroleum to be potentially recoverable from
known accumulations by application of development projects but
which are not currently considered to be commercially recoverable
due to one or more contingencies
DD&A
Depreciation, depletion and amortisation
E&P
Exploration & Production
EBITDAX
Earnings before Interest, Tax, Depreciation, Amortization and
Exploration Expenses
EBT
Employee benefit trust
E&E
Exploration and Evaluation
EGP
Egyptian Pound
EGPC
Egyptian General Petroleum Corporation
FFDP
Full Field Development Plan
FPSO
Floating, Production, Storage and Offloading Vessel
FY
Full year
G&A
General and administration
HLHVJOC
Hoang Long and Hoan Vu Joint Operating Companies
HLJOC
Hoang Long Joint Operating Company
HVJOC
Hoan Vu Joint Operating Company
IAS
International Accounting Standards
IFRS
International Financial Reporting Standards
JOC
Joint Operating Company
JV
Joint venture
LTI
Lost Time Injury
LTIP
Long Term Incentive Plan
IMF
International Monetary Fund
kbopd
Thousand barrels of oil per day
Km
Kilometre
km(2)
Square kilometre
m
million
M&A
Mergers and Acquisitions
MENA
Middle East and North Africa region
Merlon
Merlon Petroleum El Fayum Company
mmbbl
Million barrels
mmboe
Million barrels of oil equivalent
OOIP
Original Oil in Place
OPECO Vietnam
OPECO Vietnam Limited
Opex
Operational expenses
Petrosilah
An Egyptian joint stock company to be held 50 / 50 between the
SOCO Group and the Egyptian General Petroleum Corporation.
PSC
Production sharing contract or production sharing agreement.
Petrovietnam
Vietnam Oil and Gas Group
PTTEP
PTT Exploration and Production Public Company Limited
Reserves
Reserves are those quantities of petroleum anticipated to be
commercially recoverable by application of development projects to
known accumulations from a given date forward under defined
conditions. Reserves must further satisfy four criteria: they must
be discovered, recoverable, commercial and remaining based on the
development projects applied
RBL
Reserve Based Lending Facility
RISC
RISC Advisory Pty Ltd
Shares
Ordinary Shares
SOCO Cabinda
SOCO Cabinda Limited
SOCO Congo
SOCO Congo Limited
SOCO EPC
SOCO Exploration & Production Congo SA
SOCO Vietnam
SOCO Vietnam Ltd
STOIIP
Stock Tank Oil Initially In Place
TGT
Te Giac Trang
TSR
Total shareholder return
UK
United Kingdom
US
United States of America
WHP
Wellhead Platform
YTD
Year-to-Date
This information is provided by RNS, the news service of the
London Stock Exchange. RNS is approved by the Financial Conduct
Authority to act as a Primary Information Provider in the United
Kingdom. Terms and conditions relating to the use and distribution
of this information may apply. For further information, please
contact rns@lseg.com or visit www.rns.com.
END
FR SSSEEIFUSEDD
(END) Dow Jones Newswires
March 06, 2019 02:02 ET (07:02 GMT)
Pharos Energy (LSE:PHAR)
Historical Stock Chart
From Apr 2024 to May 2024
Pharos Energy (LSE:PHAR)
Historical Stock Chart
From May 2023 to May 2024