CALGARY, AB, Nov. 10, 2021 /CNW/ - Pan Orient Energy Corp.
("Pan Orient" or the "Company") (TSXV: POE) reports 2021 third
quarter consolidated financial and operating
results. Please note that all amounts are in Canadian
dollars unless otherwise stated and BOPD refers to barrels of oil
per day.
The Company is today filing its unaudited consolidated financial
statements as at and for the nine months ended September 30, 2021 and related management's
discussion and analysis with Canadian securities regulatory
authorities. Copies of these documents may be obtained online
at www.sedar.com or the Company's website, www.panorient.ca.
Commenting today on Pan Orient's 2021 third quarter results,
President and CEO Jeff Chisholm
stated: "The third quarter of 2021 saw the highest quarterly oil
sales revenue since production first began in Thailand Concession L53. This was despite
severe flooding conditions that resulted in some production
shut-ins, from approximately October
13th, that are now mainly back on-stream. This was a
testament to a job well done by Pan Orient's operations staff. We
are now focused on a series of workovers, that with success, will
define new reserves in the AA2 sand, which had no reserves
attributed to it at year-end 2020, and the asset sales process
announced on October 28, 2021."
HIGHLIGHTS
Thailand (net to Pan Orient's
50.01% equity interest in the Thailand Joint Venture)
- Net to Pan Orient's 50.01% equity interest in the Thailand
Joint Venture, oil sales from Concession L53 in the first nine
months of 2021 were 1,385 BOPD, with 1,179 BOPD from the L53-DD
field.
- Adjusted Thailand funds flow
from operations after tax of $5.3
million ($41.45 per barrel) in
the third quarter of 2021 increased 6% compared with $5.0 million ($39.60 per barrel) in the second quarter of
2021. Per barrel amounts during the third quarter of
2021 were a realized price for oil sales of $87.55, transportation expenses $2.36, operating expenses $5.21, general and administrative expenses
$1.68, foreign exchange loss and
other $0.18, a 5% royalty to the
Thailand government $4.67 and income tax $32.00. Oil sales revenue during this period
was allocated 11% to expenses for transportation, operating, and
general & administrative, 42% to the government of Thailand for royalties & income tax, and
47% to the Thailand Joint Venture.
- Thailand adjusted funds flow
from operations of $14.7 million in
the first nine months of 2021 funded $5.0
million of Thailand
exploration and development activities and dividends paid to Pan
Orient from the Thailand Joint Venture of $8.6 million. Pan Orient's share of working
capital and long-term deposits in Thailand at September
30, 2021 was $5.3
million.
Indonesia East Jabung
Production Sharing Contract (Pan Orient is non-operator with a 49%
ownership interest)
- The East Jabung Production Sharing Contract ("PSC") expired in
January 2020 and the operator is
determining final steps to be taken for formal approval of the
expiry from the Government of Indonesia. The estimated cost by
the operator for abandonment and reclamation of the East Jabung PSC
is US$0.7 million (Cdn$0.9 million) net to Pan Orient's 49%
interest.
- Activities of the Company in Indonesia are reported in 2020 and 2021 as
discontinued operations. Discontinued operations in
Indonesia for 2021 were
$168 thousand of expenses and
$7 thousand of unrealized foreign
exchange gains on currency exchange rates since the end of 2020. In
addition, during the third quarter of 2021 the Company recorded
$0.6 million in the current
decommissioning expense for discontinued operations related to the
East Jabung PSC. The total provision recorded for abandonment
and reclamation for East Jabung PSC at September 30, 2021 is $0.9
million.
Sawn Lake (Operated by Andora Energy Corporation, in which Pan
Orient has a 71.8% ownership)
- For the first nine months of 2021, Pan Orient reports total
operating expenses of $220 thousand
associated with the Sawn Lake suspended SAGD facility and
wellpair. In addition, the estimated decommissioning provision
for Sawn Lake was reduced by $0.9
million during the third quarter of 2021 based on an
assessment of Sawn Lake by a specialized third-party reclamation
company.
Corporate
- Corporate adjusted funds flow from operations (including Pan
Orient's 50.01% equity interest in the Thailand Joint Venture) was
$5.0 million ($0.10 per share) in the third quarter and a total
of $12.3 million ($0.24 per share) for the first nine months of
2021. The increase in the third quarter from $3.9 million ($0.08
per share) in the second quarter of 2021 was primarily due to a
$0.3 million increase in Pan Orient's
equity interest in Thailand Joint
Venture adjusted funds flow from operations and unrealized foreign
exchange gain on Canadian cash holdings denominated in US
dollars.
- Net income attributable to common shareholders for the first
nine months of 2021 was $5.5 million
($0.11 income per share). This
compares to a net loss attributable to common shareholders for the
first nine months of 2020 of $59.2
million ($1.12 loss per
share), with a net $57.6 million
impairment charge for the Sawn Lake, Alberta Exploration and
Evaluation assets at March 31,
2020.
- Pan Orient repurchased 1,950,100 common shares in the first
nine months of 2021, at an average price of $0.87 per share, for $1.7
million. The Company repurchased 87,100 shares in the
third quarter at an average price of $1.09 per share. Common shares outstanding
at September 30, 2021, and currently,
are 49.8 million.
- Pan Orient is in a strong financial position with working
capital and non-current deposits of $28.4
million, mainly comprised of cash and cash equivalents held
in Canada, and no long-term debt
at September 30, 2021. In addition,
the Thailand Joint Venture has $5.3
million in working capital and long-term deposits, net to
Pan Orient's 50.01% equity interest, and Thailand funds flow from operations are
expected to increase the Company's cash balance during the
remainder of 2021.
OUTLOOK
THAILAND
Concession L53 Onshore (Pan Orient Energy (Siam) Ltd., in which
Pan Orient has 50.01% ownership)
We are now focused on a series of workovers, that with success
will define new reserves in the AA2 sand, which had no reserves
attributed to it at year-end 2020. In addition, an updated
reservoir simulation is underway that will incorporate: 1) updated
production data, 2) some AA sand model changes made in response to
observed production performance, and 3) the addition of the AA1 and
AA2 sands into the model. No further drilling is anticipated in
2021.
CORPORATE
The Company has started a process to accelerate shareholder
value given the mid to late stage development of Thailand, the desire to allocate no further
funds to the Sawn Lake asset, and strength in current oil prices.
It is expected this process will involve both the Thailand assets and the Sawn Lake,
Canada assets, and be completed by
mid-2022. Discussions for both assets are currently underway
with interested parties. It seems most likely that no individual
potential purchaser is interested in both assets due to their
contrasting nature, and that distinct transactions are the more
likely outcome. It is intended that the proceeds from any
potential sale of any of the assets will be returned to Pan Orient
shareholders through a return of capital.
Based on this new direction, the Company announced on
October 28th that it plans
to pay a $0.40 per share special
distribution to shareholders, subject to shareholder and regulatory
approval. The distribution is intended to be a return of
capital, which would require shareholder approval of a
reorganization of the Company's share capital. Pan Orient
anticipates that the required annual and special meeting of
shareholders will be held in mid-January 2022. If approved by
shareholders, the record date for the determination of shareholders
entitled to receive the distribution would be set and the
distribution paid in early-February
2022.
It is currently proposed that in the period after the sale of
the Company's oil and gas interests, and the distribution of the
vast majority of cash to shareholders, the Company will continue to
pursue international oil and gas opportunities with a substantially
scaled down cost structure.
COVID-19 Coronavirus
The operations in Thailand of
Pan Orient Energy (Siam) Ltd. ("POS") continue to be somewhat
affected by the worldwide COVID-19 coronavirus pandemic. The
Thailand government imposed a
state of emergency in late March
2020, giving it wide-ranging powers to address the crisis.
Domestic travel restrictions have now been eased and restrictions
on fully vaccinated foreigners entering Thailand are being reduced.
Prudent measures have been taken by POS to help protect the
health and safety of staff, which are of paramount
importance. Fortunately, POS in Thailand was able to complete its initial
three well 2021 appraisal drilling program. POS and Pan Orient
are well-positioned to withstand these unprecedented events.
The Company is optimistic about a return to normal operations and
continued strength in world oil prices.
Pan Orient is a Calgary,
Alberta based oil and gas exploration and production company
with operations currently located onshore Thailand and Western
Canada.
This news release contains forward-looking information.
Forward-looking information is generally identifiable by the
terminology used, such as "expect", "believe", "plans", "estimate",
"should", "anticipate" and "potential" or other similar
wording. Forward-looking information in this news release
includes, but is not limited to, references express or implied to;
well drilling and workover programs; the scope of an updated
reservoir simulation; the initiation of a process to accelerate
shareholder value; a planned special cash distribution to
shareholders and the timing and manner of that distribution; and
the Company's intentions regarding operations after the sale of its
oil and gas interest and distribution of cash to shareholders. By
their very nature, the forward-looking statements contained in this
news release require Pan Orient and its management to make
assumptions that may not materialize or that may not be
accurate. The forward-looking information contained in this
news release is subject to known and unknown risks and
uncertainties and other factors, which could cause actual results,
expectations, achievements or performance to differ materially,
including without limitation: imprecision of reserves estimates and
estimates of recoverable quantities of oil, changes in project
schedules, operating and reservoir performance, the effects of
weather and climate change, the results of exploration and
development drilling and related activities, demand for oil and
gas, commercial negotiations, other technical and economic factors
or revisions, regulatory and legal requirements, shareholder
opinions and voting results, availability of other oil and gas
opportunities and other factors, many of which are beyond the
control of Pan Orient. Although Pan Orient believes that the
expectations reflected in its forward-looking statements are
reasonable, it can give no assurances that the expectations of any
forward-looking statements will prove to be correct.
Neither TSX Venture Exchange nor its Regulation Services
Provider (as that term is defined in the policies of the TSX
Venture Exchange) accepts responsibility for the adequacy or
accuracy of this release.
Financial and
Operating Summary
|
Three Months
Ended September 30,
|
Nine Months
Ended September 30,
|
%
Change
|
(thousands of
Canadian dollars except where indicated)
|
2021
|
2020
|
2021
|
2020
|
FINANCIAL
|
|
|
|
|
|
Financial
Statement Results – Excluding 50.01% Interest in Thailand Joint
Venture (Note 1)
|
|
|
|
|
|
Net income (loss)
attributed to common shareholders
|
2,872
|
(1,063)
|
5,528
|
(59,214)
|
-109%
|
|
Per share – basic and
diluted
|
$
0.06
|
$ (0.02)
|
$
0.11
|
$ (1.12)
|
-109%
|
Cash flow used in
operating activities (Note 2 & 3)
|
(227)
|
(355)
|
(1,838)
|
(1,345)
|
37%
|
|
Per share – basic and
diluted
|
$
(0.00)
|
$
(0.01)
|
$
(0.04)
|
$ (0.03)
|
37%
|
Cash flow from (used
in) investing activities (Note 2 & 3)
|
(8)
|
2,808
|
8,614
|
7,010
|
23%
|
|
Per share – basic and
diluted
|
$
0.00
|
$ 0.05
|
$
0.17
|
$ 0.13
|
23%
|
Cash flow used in
financing activities (Note 2 & 3)
|
(97)
|
(65)
|
(1,725)
|
(1,507)
|
14%
|
|
Per share – basic and
diluted
|
$
(0.00)
|
$ (0.00)
|
$
(0.03)
|
$ (0.03)
|
14%
|
Change in cash and
cash equivalents from discontinued operations (Note 3)
|
(7)
|
(42)
|
(143)
|
(749)
|
-81%
|
Working
capital
|
27,831
|
25,802
|
27,831
|
25,802
|
8%
|
Working capital &
non-current deposits
|
28,443
|
26,411
|
28,443
|
26,411
|
8%
|
Long-term
debt
|
-
|
-
|
-
|
-
|
|
Shares outstanding
(thousands)
|
49,794
|
52,077
|
49,794
|
52,077
|
-4%
|
Capital Commitments
(Note 4)
|
801
|
719
|
801
|
719
|
11%
|
Working Capital and
Non-current Deposits
|
|
|
|
|
|
Beginning of period –
Excluding Thailand Joint Venture
|
29,542
|
24,801
|
23,577
|
22,158
|
6%
|
|
Adjusted funds flow
used in continuing operations (Note 3 & 6)
|
(217)
|
(1,122)
|
(2,304)
|
(1,586)
|
45%
|
|
Adjusted funds flow
from (used in) discontinued operations (Note 3)
|
(139)
|
(12)
|
(161)
|
348
|
-146%
|
|
Consolidated capital
expenditures (excluding Thailand Joint Venture)(Note 7)
|
-
|
-
|
-
|
(85)
|
-100%
|
|
Amounts received from
(advanced to) Thailand Joint Venture
|
(8)
|
(8)
|
39
|
(18)
|
-317%
|
|
Dividend received
from Thailand Joint Venture
|
-
|
2,812
|
8,574
|
7,112
|
21%
|
|
Finance lease
payments
|
(2)
|
(5)
|
(21)
|
(136)
|
-85%
|
|
Changes in current
decommissioning liabilities in Indonesia
|
(643)
|
-
|
(643)
|
-
|
|
|
Normal course issuer
bid
|
(95)
|
(61)
|
(1,704)
|
(1,483)
|
15%
|
|
Automatic shares
purchase plan (Note 8)
|
-
|
-
|
945
|
-
|
|
|
Effect of foreign
exchange and other
|
5
|
6
|
141
|
101
|
40%
|
End of period -
Excluding Thailand Joint Venture
|
28,443
|
26,411
|
28,443
|
26,411
|
8%
|
Pan Orient 50.01%
interest in Thailand Joint Venture Working Capital and Non-
Current Deposits
|
5,332
|
3,509
|
5,332
|
3,509
|
52%
|
Economic Results –
Including 50.01% Interest in Thailand Joint Venture
|
|
|
|
|
|
Total corporate
adjusted funds flow from (used in) operations by region (Note
6)
|
|
|
|
|
|
|
Canada
|
(200)
|
(1,115)
|
(2,274)
|
(1,565)
|
45%
|
|
Thailand (Note
9)
|
(17)
|
(7)
|
(30)
|
(21)
|
43%
|
|
From continuing
operations
|
(217)
|
(1,122)
|
(2,304)
|
(1,586)
|
45%
|
|
Indonesia –
Discontinued Operations
|
(139)
|
(12)
|
(161)
|
348
|
-146%
|
|
Adjusted funds flow
used in operations (excl. Thailand Joint Venture)
|
(356)
|
(1,134)
|
(2,465)
|
(1,238)
|
99%
|
|
Share of Thailand
Joint Venture (Notes 1 & 5)
|
5,364
|
3,544
|
14,735
|
9,257
|
59%
|
Total corporate
adjusted funds flow from operations
|
5,008
|
2,410
|
12,270
|
8,019
|
53%
|
|
Per share –
basic and diluted
|
$
0.10
|
$ 0.05
|
$
0.24
|
$ 0.15
|
62%
|
Capital Expenditures
– Petroleum and Natural Gas Properties (Note 7)
|
|
|
|
|
|
Canada
|
-
|
-
|
-
|
85
|
-100%
|
Consolidated capital
expenditures (excl. Thailand Joint Venture)
|
-
|
-
|
-
|
85
|
-100%
|
Share of Thailand
Joint Venture capital expenditures
|
1,273
|
3,410
|
4,950
|
8,604
|
-42%
|
Total capital
expenditures (incl. Thailand Joint Venture)
|
1,273
|
3,410
|
4,950
|
8,689
|
-43%
|
Investment in
Thailand Joint Venture
|
|
|
|
|
|
Beginning of
period
|
21,899
|
30,709
|
28,329
|
34,127
|
-17%
|
|
Net income from Joint
Venture
|
3,316
|
121
|
7,887
|
612
|
1189%
|
|
Other comprehensive
loss from Joint Venture
|
(587)
|
(1,217)
|
(2,967)
|
(836)
|
255%
|
|
Dividend
paid
|
-
|
(2,812)
|
(8,574)
|
(7,112)
|
21%
|
|
Amounts (received
from) advanced to Joint Venture
|
8
|
8
|
(39)
|
18
|
-317%
|
End of
period
|
24,636
|
26,809
|
24,636
|
26,809
|
-8%
|
|
Three Months
Ended September 30,
|
Nine Months
Ended September 30,
|
% Change
|
(thousands of
Canadian dollars except where indicated)
|
2021
|
2020
|
2021
|
2020
|
Thailand
Operations
|
|
|
|
|
|
Economic Results –
Including 50.01% Interest in Thailand Joint
Venture (Note 5)
|
|
|
|
|
|
Oil sales
(bbls)
|
128,988
|
102,466
|
377,987
|
306,883
|
23%
|
Average daily oil
sales (BOPD) by Concession L53
|
1,402
|
1,114
|
1,385
|
1,120
|
24%
|
Average oil sales
price, before transportation (CDN$/bbl)
|
$
87.55
|
$ 53.38
|
$
80.06
|
$ 52.94
|
51%
|
Reference Price
(volume weighted) and differential
|
|
|
|
|
|
|
Crude oil (Brent
$US/bbl)
|
$
73.27
|
$ 42.57
|
$
67.68
|
$ 40.44
|
67%
|
|
Exchange Rate
$US/$Cdn
|
1.27
|
1.34
|
1.26
|
1.36
|
-7%
|
|
Crude oil (Brent
$Cdn/bbl)
|
$
93.26
|
$ 57.25
|
$
85.81
|
$ 55.03
|
55%
|
|
Sale price / Brent
reference price
|
94%
|
93%
|
94%
|
96%
|
-3%
|
Adjusted funds flow
from (used in) operations (Note 6)
|
|
|
|
|
|
|
Crude oil
sales
|
11,293
|
5,470
|
30,261
|
16,245
|
86%
|
|
Government
royalty
|
(603)
|
(284)
|
(1,620)
|
(833)
|
94%
|
|
Transportation
expense
|
(304)
|
(231)
|
(892)
|
(691)
|
29%
|
|
Operating
expense
|
(672)
|
(818)
|
(2,117)
|
(2,330)
|
-9%
|
|
Field
netback
|
9,714
|
4,137
|
25,632
|
12,391
|
107%
|
|
General and
administrative expense (Note 9)
|
(217)
|
(203)
|
(628)
|
(662)
|
-5%
|
|
Interest
income
|
1
|
-
|
2
|
6
|
-67%
|
|
Foreign exchange gain
(loss)
|
(24)
|
13
|
(39)
|
42
|
-193%
|
|
Current income
tax
|
(4,127)
|
(410)
|
(10,263)
|
(2,541)
|
304%
|
|
Thailand - Adjusted
funds flow from operations
|
5,347
|
3,537
|
14,704
|
9,236
|
59%
|
Adjusted funds flow
from (used in) operations / barrel (CDN$/bbl) (Note
6)
|
|
|
|
|
|
|
Crude oil
sales
|
$
87.55
|
$ 53.38
|
$
80.06
|
$ 52.94
|
51%
|
|
Government
royalty
|
(4.67)
|
(2.77)
|
(4.29)
|
(2.71)
|
58%
|
|
Transportation
expense
|
(2.36)
|
(2.25)
|
(2.36)
|
(2.25)
|
5%
|
|
Operating
expense
|
(5.21)
|
(7.98)
|
(5.60)
|
(7.59)
|
-26%
|
|
Field
netback
|
$
75.31
|
$ 40.37
|
$
67.81
|
$
40.38
|
68%
|
|
General and
administrative expense (Note 9)
|
(1.68)
|
(1.98)
|
(1.66)
|
(2.16)
|
-23%
|
|
Interest
Income
|
0.01
|
-
|
0.01
|
0.02
|
-73%
|
|
Foreign exchange gain
(loss)
|
(0.19)
|
0.13
|
(0.10)
|
0.14
|
-175%
|
|
Current income
tax
|
(32.00)
|
(4.00)
|
(27.15)
|
(8.28)
|
228%
|
|
Thailand – Adjusted
funds flow from operations
|
$
41.45
|
$
34.52
|
$
38.90
|
$
30.10
|
29%
|
Government royalty as
percentage of crude oil sales
|
5.3%
|
5.2%
|
5.4%
|
5.1%
|
0%
|
Income tax as
percentage of crude oil sales
|
37%
|
7%
|
34%
|
16%
|
18%
|
As percentage of
crude oil sales
|
|
|
|
|
|
|
Expenses -
transportation, operating, G&A and other
|
11%
|
23%
|
12%
|
22%
|
-10%
|
|
Government royalty
and income tax
|
42%
|
13%
|
39%
|
21%
|
18%
|
|
Adjusted funds flow
from operations, before interest income
|
47%
|
65%
|
49%
|
57%
|
-8%
|
Wells
drilled
|
|
|
|
|
|
|
Gross
|
-
|
2
|
3
|
7
|
-57%
|
|
Net
|
-
|
1.0
|
1.5
|
3.5
|
-57%
|
Financial
Statement Presentation
Results – Excl.
50.01% Interest in Thailand Joint Venture (Note 1)
|
|
|
|
|
|
|
General and
administrative expense (Note 9)
|
(17)
|
(7)
|
(30)
|
(21)
|
43%
|
|
Adjusted funds flow
used in consolidated operations
|
(17)
|
(7)
|
(30)
|
(21)
|
43%
|
Adjusted fund flow
Included in Investment in Thailand Joint Venture
|
|
|
|
|
|
|
Net income from
Thailand Joint Venture
|
3,316
|
121
|
7,887
|
612
|
1189%
|
|
Add back non-cash
items in net income
|
2,048
|
3,423
|
6,848
|
8,645
|
-21%
|
|
Adjusted funds flow
from Thailand Joint Venture
|
5,364
|
3,544
|
14,735
|
9,257
|
59%
|
Thailand – Economic
adjusted funds flow from operations (Note 5)
|
5,347
|
3,537
|
14,705
|
9,236
|
59%
|
|
Three Months
Ended
September
30,
|
Nine Months
Ended
September
30,
|
% Change
|
(thousands of
Canadian dollars except where indicated)
|
2021
|
2020
|
2021
|
2020
|
Canada
Operations
|
|
|
|
|
|
Interest
income
|
17
|
69
|
35
|
201
|
-83%
|
General and
administrative expenses (Note 9)
|
(431)
|
(455)
|
(1,472)
|
(1,524)
|
-3%
|
Operating expense
(Note 10)
|
(81)
|
(93)
|
(220)
|
(156)
|
41%
|
Stock based
compensation on restricted share units (note 11)
|
(274)
|
(152)
|
(626)
|
(227)
|
176%
|
Realized foreign
exchange gain (loss) (Note 12)
|
(1)
|
-
|
-
|
1
|
-100%
|
Unrealized foreign
exchange gain (loss) (Note 12)
|
570
|
(484)
|
9
|
140
|
-94%
|
Canada – Adjusted
funds flow used in operations
|
(200)
|
(1,115)
|
(2,274)
|
(1,565)
|
45%
|
Decommissioning
(expense) recovery (Note 13)
|
717
|
(88)
|
888
|
(295)
|
-401%
|
Indonesia -
Discontinued Operations
|
|
|
|
|
|
General and
administrative expense (Note 9)
|
(68)
|
(66)
|
(167)
|
(223)
|
-25%
|
Exploration (expense)
recovery (Note 14)
|
2
|
2
|
(1)
|
674
|
-100%
|
Foreign exchange gain
(loss)
|
(73)
|
52
|
7
|
(103)
|
-107%
|
Indonesia – Adjusted
funds flow from (used in) operations
|
(139)
|
(12)
|
(161)
|
348
|
-146%
|
Decommissioning
expense (Note 13)
|
(632)
|
-
|
(632)
|
-
|
|
Adjustment for other
non-cash items
|
-
|
1
|
-
|
(121)
|
-100%
|
Net income (loss)
from discontinued operations in Indonesia
|
(771)
|
(11)
|
(793)
|
227
|
-449%
|
(1)
|
Pan Orient holds a
50.01% equity interest in Pan Orient Energy (Siam) Ltd. as a joint
arrangement where the Company
shares joint control with the 49.99% equity interest
holder. The resulting joint arrangement is classified as a
Joint Venture
under IFRS 11 and is accounted for using the equity method of
accounting where Pan Orient's 50.01% equity interest in the
assets, liabilities, working capital, operations and capital
expenditures of Pan Orient Energy (Siam) Ltd. are recorded in
Investment in Thailand Joint Venture.
|
(2)
|
As set out in the
Consolidated Statements of Cash Flows in the Consolidated Financial
Statements of Pan Orient Energy
Corp.
|
(3)
|
The East Jabung
Production Sharing Contract ("PSC") expired in January 2020 and the
operator is determining final steps
to be taken for formal approval of the expiry from the Government
of Indonesia. Pan Orient is withdrawing from operations
in Indonesia and the office in Jakarta was closed March 31,
2020. For accounting purposes, the operation in Indonesia
for
accounting purposes is considered a discontinued operation since
2020.
|
(4)
|
Refer to Commitments
note disclosure of the September 30, 2021 and September 30, 2020
Interim Condensed Consolidated
Financial Statements.
|
(5)
|
For the purpose of
providing more meaningful economic results from operations for
Thailand, the amounts presented include
50.01% of results of the Thailand Joint Venture. Pan Orient
has a 50.01% ownership interest in Pan Orient Energy (Siam)
Ltd., but does not have any direct interest in, or control over,
the crude oil reserves, operations or working capital of
on-shore
Concession L53.
|
(6)
|
Total corporate
adjusted funds flow from operations is cash flow from operating
activities prior to changes in non-cash working
capital, unrealized foreign exchange gain or loss plus the
corresponding amount from Pan Orient's 50.01% interest in the
Thailand Joint Venture which is recorded in Joint Venture for
financial statement purposes. This measure is used by
management to analyze operating performance and
leverage. Adjusted funds flow as presented does not have
any
standardized meaning prescribed by IFRS and therefore it may not be
comparable with the calculation of similar measures of
other entities. Adjusted funds flow is not intended to
represent operating cash flow or operating profits for the period
nor
should it be viewed as an alternative to cash flow from operating
activities, net earnings or other measures of financial
performance calculated in accordance with IFRS.
|
(7)
|
Cost of capital
expenditures excluded decommissioning costs and the impact of
changes in foreign exchange.
|
(8)
|
In December 2020, the
Company entered into an Automatic Share Purchase Plan ("ASPP"),
which permits an independent
broker to repurchase shares during certain blackout periods under
the Company's normal course issuer bid, subject to agreed
trading parameters and other instructions for such purchases. At
September 30, 2021, the Company recognized a provision
of $nil (December 31, 2020 - $0.9 mill) in accounts payable and
accrued liabilities as an estimate for the number of shares
that may be repurchased during potential blackout periods at the
maximum share price under the ASPP.
|
(9)
|
General &
administrative expenses, excluding non-cash accretion
expense. The nominal amount of G&A shown in the three
months and nine months ended September 30, 2021 and 2020 for
Thailand operations related to G&A of the holding company
of Pan Orient Energy (Siam) Ltd.
|
(10)
|
Operating expense
related to Andora's suspended demonstration project facility and
wellpair at Sawn Lake Central. These
expenses were previously capitalized prior to the E&E
impairment recorded during the first quarter of 2020.
|
(11)
|
The Company granted
1,050,000 and 520,000 restricted share units ("RSUs") to directors,
senior management, employees
and consultant on May 19, 2020 and May 14, 2021, respectively. At
September 30, 2021, 1,199,999 RSUs are outstanding.
The amount represents the stock-based compensation
expenses.
|
(12)
|
Realized and
unrealized foreign exchange gain or loss mainly related to the U.S.
dollars denominated cash balances held in
Canada.
|
(13)
|
Decommissioning
(expense) recovery related to changes in non-cash estimate in the
decommissioning liabilities in Andora
in Canada, East Jabung PSC and Batu Gajah PSC in
Indonesia.
|
(14)
|
Adjustment to
previously booked capital expenditures at East Jabung
PSC.
|
(15)
|
Tables may not add
due to rounding.
|
SOURCE Pan Orient Energy Corp.