CALGARY, AB, Aug. 12, 2021 /CNW/ - Pan Orient Energy Corp.
("Pan Orient" or the "Company") (TSXV: POE) reports 2021 second
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 six months ended June 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 second quarter results,
President and CEO Jeff Chisholm
stated: "Thailand production in
the second quarter of 2021 and in July was impacted by delays in
the delivery of perforation charges and high volume pumps for water
disposal wells, and some sand production issues. As a result, total
oil production for a number of wells was less than well capability
for much of the second quarter and July. These issues have now been
mainly rectified and total Concession L53 oil sales have averaged
2,259 BOPD in July (1,130 net to Pan Orient's 50.01% equity
interest) and 2,836 over the first 10 days of August BOPD (1,418
net to Pan Orient's 50.01% equity interest). Oil sales over the
past four days has averaged 2,938 BOPD (1,469 net to Pan Orient's
50.01% equity interest). Further oil production optimization
for current and future wells is anticipated with the delivery of a
high volume (10,000 barrels of water per day) water disposal pump
in September. An updated geological model and reservoir
simulation that incorporated the three L53-DD wells drilled in
early 2021 was commenced at the beginning of the quarter and is now
complete. The simulation highlighted significant volumes of oil in
all four main reservoir sands that is not currently being
effectively drained and will require up to four additional
production wells and the perforation of a number of zones currently
behind pipe. It is contemplated the drilling of these new wells and
perforation of zones in existing wells will take place prior
to year-end 2021. Lastly, the conversion of the L53-DD5ST1 well to
water disposal was approved by the Government of Thailand in late July, reducing the
possibility of future water disposal bottlenecks when the four new
wells are potentially drilled later in
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 half of
2021 were 1,376 BOPD, with 1,166 BOPD from the L53-DD field.
- Adjusted Thailand funds flow
from operations of $5.0 million
($39.60 per barrel) in the second
quarter of 2021 increased 17% compared with $4.3 million ($35.46 per barrel) in the first quarter of 2021.
The increase in funds flow from operations is attributable to a
$1.0 million increase in oil sales
and a $0.1 million reduction in
operating, transportation and G&A expenses, partially offset by
a $0.1 million increase in royalties
and $0.3 million increase in income
tax. The average realized oil price per barrel increased 6% in the
second quarter of 2021 to $78.43 per
barrel, reflecting continued strength in the Brent reference price
which averaged US$68.96 in the second
quarter.
- Thailand adjusted funds flow
from operations of $9.4 million in
the first half of 2021 funded $3.7
million of Thailand
exploration and development activities and the Thailand Joint
Venture paid dividends to Pan Orient of $8.6
million during the first half of 2021. Pan Orient's share of
working capital and long-term deposits in Thailand on June 30,
2021 was $1.4 million.
Indonesia East Jabung
Production Sharing Contract (Pan Orient is non-operator with a 49%
ownership interest)
- The East Jabung Production Sharing Contract expired in
January 2020 and the operator is
determining final steps to be taken for formal approval of the
expiry from the Government of Indonesia, including reclamation requirements.
Pan Orient is withdrawing from operations in Indonesia.
- Activities of the Company in Indonesia are reported in 2020 and 2021 as
discontinued operations. Discontinued operations in Indonesia for 2021 were $102 thousand of expenses and $80 thousand in unrealized foreign exchange gains
on currency exchange rates since the end of 2020.
Sawn Lake (Operated by Andora Energy Corporation, in which Pan
Orient has a 71.8% ownership)
- After the impairment of Sawn Lake recorded at March 31, 2020, no operating expenses or G&A
are capitalized. For the first half of 2021, Pan Orient reports
total operating expenses of $139
thousand associated with the Sawn Lake suspended SAGD
facility and wellpair.
- The Western Canada Select reference price for heavy oil has
increased significantly in 2021 and Andora continues to review
alternatives for Sawn Lake, including partnership or outright sale
to achieve value for Andora and Pan Orient shareholders.
Corporate
- Corporate adjusted funds flow from operations (including Pan
Orient's 50.01% equity interest in the Thailand Joint Venture) was
$3.9 million ($0.08 per share) in the second quarter and a
total of $7.3 million ($0.14 per share) for the first half of 2021. The
increase in the second quarter from $3.4
million ($0.07 per share) in
the first quarter of 2021 was due to a $0.7
million increase in Pan Orient's equity interest in
Thailand Joint Venture adjusted
funds flow from operations partially offset by higher expenses in
Canada for Sawn Lake operating
expenses, stock based compensation on restricted share units and
unrealized foreign exchange loss on cash holdings denominated in US
dollars.
- Net income attributable to common shareholders for the first
half of 2021 was $2.7 million
($0.05 income per share). This
compares a net loss attributable to common shareholders for the
first half of 2020 of $58.2 million
($1.09 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 1,863,000 common shares in the first
half of 2021, at an average price of $0.86 per share, for $1.6
million. The Company has repurchased an additional 87,100
shares in the third quarter to August 10,
2021, at an average price of $1.09 per share. Common shares outstanding were
49.9 million at June 30, 2021 and
49.8 million at August 10, 2021.
- Pan Orient is in a strong financial position with working
capital and non-current deposits of $29.5
million and no long-term debt at June
30, 2021. Working capital in Canada includes $31.1
million of cash and cash equivalent, comprised of
USD$16.4 million and Cdn$10.7 million. In addition, the Thailand Joint
Venture has $1.4 million in working
capital and long-term deposits, net to Pan Orient's 50.01% equity
interest, and Thailand funds flow
from operations are expected to increase the Company's cash balance
through the remainder of 2021.
OUTLOOK
THAILAND
Concession L53 Onshore (Pan Orient Energy (Siam) Ltd., in which
Pan Orient has 50.01% ownership)
An updated geological model and reservoir simulation that
incorporated the three L53-DD wells drilled in early 2021 was
commenced at the beginning of the quarter and is now complete. The
simulation highlighted significant volumes of oil in all four main
reservoir sands that is not currently being effectively drained and
will require up to four additional production wells and the
perforation of a number of zones currently behind pipe. It is
contemplated the drilling of these new wells and perforation of
zones in existing wells will take place prior to year-end 2021.
CANADA
Sawn Lake (Operated by Andora Energy Corporation, in which Pan
Orient has a 71.8% ownership)
As 2021 proceeds, the Company will consult with joint venture
partners regarding development potential and alternatives.
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 lifted
for certain tourist destinations. The infection and death rate
was initially much lower in Thailand than in most western nations but a
spike in both cases and deaths has been experienced since the end
of the first quarter of 2021.
Prudent measures have been taken by POS to help protect the
health and safety of staff, which are of paramount importance.
Fortunately, POS in Thailand 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 less volatile market conditions but
the outlook for world oil prices remains somewhat uncertain.
Pan Orient is a Calgary,
Alberta based oil and gas exploration and production company
with operations currently located onshore Thailand and Western
Canada.
This news release contains forward-looking information.
Forward-looking information is generally identifiable by the
terminology used, such as "expect", "believe", "estimate",
"should", "anticipate" and "potential" or other similar
wording. Forward-looking information in this news release
includes, but is not limited to, references express or implied to
renewal, extension or termination of oil concessions and production
sharing contracts; other regulatory approvals; well drilling
programs and drilling and testing plans; estimates of reserves and
potentially recoverable resources, information on future production
and project start-ups, and negotiation, agreement, closing and
financing and other terms of farmout and other transactions;
potential purchases of common shares under the normal course issuer
bid; sufficiency of financial resources; and review of asset
portfolio and defining opportunities and strategies. By their
very nature, the forward-looking statements contained in this news
release require Pan Orient and its management to make assumptions
that may not materialize or that may not be accurate. The
forward-looking information contained in this news release is
subject to known and unknown risks and uncertainties and other
factors, which could cause actual results, expectations,
achievements or performance to differ materially, including without
limitation: imprecision of reserves estimates and estimates of
recoverable quantities of oil, changes in project schedules,
operating and reservoir performance, the effects of weather and
climate change, the results of exploration and development drilling
and related activities, demand for oil and gas, commercial
negotiations, other technical and economic factors or revisions and
other factors, many of which are beyond the control of Pan
Orient. Although Pan Orient believes that the expectations
reflected in its forward-looking statements are reasonable, it can
give no assurances that the expectations of any forward-looking
statements will prove to be correct.
Neither TSX Venture Exchange nor its Regulation Services
Provider (as that term is defined in the policies of the TSX
Venture Exchange) accepts responsibility for the adequacy or
accuracy of this release.
Financial and
Operating Summary
|
Three Months
Ended
June 30,
|
Six Months
Ended
June 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
|
1,516
|
(1,034)
|
2,656
|
(58,151)
|
-105%
|
|
Per share – basic and
diluted
|
$
0.03
|
$ (0.02)
|
$
0.05
|
$ (1.09)
|
-105%
|
Cash flow used in
operating activities (Note 2 & 3)
|
(620)
|
(591)
|
(1,611)
|
(990)
|
63%
|
|
Per share – basic and
diluted
|
$
(0.01)
|
$ (0.01)
|
$
(0.03)
|
$ (0.02)
|
63%
|
Cash flow from
investing activities (Note 2 & 3)
|
6,012
|
-
|
8,622
|
4,202
|
105%
|
|
Per share – basic and
diluted
|
$
0.12
|
$ 0.00
|
$
0.17
|
$ 0.08
|
105%
|
Cash flow used in
financing activities (Note 2 & 3)
|
(388)
|
(743)
|
(1,628)
|
(1,442)
|
13%
|
|
Per share – basic and
diluted
|
$
(0.01)
|
$ (0.01)
|
$
(0.03)
|
$ (0.03)
|
13%
|
Change in cash and
cash equivalents from discontinued operations (Note 3)
|
(103)
|
(181)
|
(136)
|
(707)
|
-81%
|
Working
capital
|
28,931
|
24,193
|
28,931
|
24,193
|
20%
|
Working capital &
non-current deposits
|
29,542
|
24,801
|
29,542
|
24,801
|
19%
|
Long-term
debt
|
-
|
-
|
-
|
-
|
|
Shares outstanding
(thousands)
|
49,881
|
52,175
|
49,881
|
52,175
|
-4%
|
Capital Commitments
(Note 4)
|
801
|
719
|
801
|
719
|
11%
|
Working Capital and
Non-current Deposits
|
|
|
|
|
|
Beginning of period –
Excluding Thailand Joint Venture
|
23,415
|
26,386
|
23,577
|
22,158
|
6%
|
|
Adjusted funds flow
used in continuing operations (Note 3 & 6)
|
(1,163)
|
(1,523)
|
(2,087)
|
(464)
|
350%
|
|
Adjusted funds flow
from (used in) discontinued operations (Note 3)
|
(2)
|
703
|
(22)
|
360
|
-106%
|
|
Consolidated capital
expenditures (excluding Thailand Joint Venture)(Note 7)
|
-
|
-
|
-
|
(85)
|
-100%
|
|
Amounts received from
(advanced to) Thailand Joint Venture
|
38
|
(8)
|
48
|
(10)
|
-580%
|
|
Dividend received
from Thailand Joint Venture
|
5,974
|
-
|
8,574
|
4,300
|
99%
|
|
Finance lease
payments
|
(17)
|
(10)
|
(19)
|
(131)
|
-85%
|
|
Normal course issuer
bid
|
(371)
|
(733)
|
(1,609)
|
(1,422)
|
13%
|
|
Automatic shares
purchase plan (Note 8)
|
1,574
|
-
|
945
|
-
|
|
|
Effect of foreign
exchange and other
|
94
|
(14)
|
135
|
95
|
42%
|
End of period -
Excluding Thailand Joint Venture
|
29,542
|
24,801
|
29,542
|
24,801
|
19%
|
Pan Orient 50.01%
interest in Thailand Joint Venture Working Capital and Non-
Current Deposits
|
1,383
|
6,553
|
1,383
|
6,553
|
-65%
|
Economic Results –
Including 50.01% Interest in Thailand Joint Venture
|
|
|
|
|
|
Total corporate
adjusted funds flow from (used in) operations by region (Note
6)
|
|
|
|
|
|
|
Canada
|
(1,158)
|
(1,515)
|
(2,074)
|
(450)
|
361%
|
|
Thailand (Note
9)
|
(5)
|
(8)
|
(13)
|
(14)
|
-7%
|
|
From continuing
operations
|
(1,163)
|
(1,523)
|
(2,087)
|
(464)
|
350%
|
|
Indonesia –
Discontinued Operations
|
(2)
|
703
|
(22)
|
360
|
-106%
|
|
Adjusted funds flow
from (used in) operations (excl. Thailand Joint Venture)
|
(1,165)
|
(820)
|
(2,109)
|
(104)
|
1928%
|
|
Share of Thailand
Joint Venture (Notes 1 & 5)
|
5,045
|
2,025
|
9,371
|
5,713
|
64%
|
Total corporate
adjusted funds flow from operations
|
3,880
|
1,205
|
7,262
|
5,609
|
29%
|
|
Per share –
basic and diluted
|
$
0.08
|
$
0.02
|
$
0.14
|
$
0.10
|
37%
|
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
|
1,848
|
1,415
|
3,677
|
5,194
|
-29%
|
Total capital
expenditures (incl. Thailand Joint Venture)
|
1,848
|
1,415
|
3,677
|
5,279
|
-30%
|
Investment in
Thailand Joint Venture
|
|
|
|
|
|
Beginning of
period
|
26,252
|
30,209
|
28,329
|
34,127
|
-17%
|
|
Net income (loss)
from Joint Venture
|
2,669
|
(65)
|
4,571
|
491
|
831%
|
|
Other comprehensive
gain (loss) from Joint Venture
|
(1,011)
|
557
|
(2,380)
|
381
|
-725%
|
|
Dividend
paid
|
(5,974)
|
-
|
(8,574)
|
(4,300)
|
99%
|
|
Amounts (received
from) advanced to Joint Venture
|
(37)
|
8
|
(47)
|
10
|
-580%
|
End of
period
|
21,899
|
30,709
|
21,899
|
30,709
|
-29%
|
|
Three Months
Ended
June 30,
|
Six Months
Ended
June 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)
|
127,266
|
96,466
|
248,999
|
204,417
|
22%
|
Average daily oil
sales (BOPD) by Concession L53
|
1,399
|
1,060
|
1,376
|
1,123
|
22%
|
Average oil sales
price, before transportation (CDN$/bbl)
|
$
78.43
|
$
40.49
|
$
76.18
|
$
52.71
|
45%
|
Reference Price
(volume weighted) and differential
|
|
|
|
|
|
|
Crude oil (Brent
$US/bbl)
|
$
68.96
|
$
28.67
|
$
64.78
|
$
39.38
|
64%
|
|
Exchange Rate
$US/$Cdn
|
1.24
|
1.40
|
1.26
|
1.37
|
-8%
|
|
Crude oil (Brent
$Cdn/bbl)
|
$
85.40
|
$
40.05
|
$
81.50
|
$
53.90
|
51%
|
|
Sale price / Brent
reference price
|
92%
|
101%
|
93%
|
98%
|
-4%
|
Adjusted funds flow
from (used in) operations (Note 6)
|
|
|
|
|
|
|
Crude oil
sales
|
9,982
|
3,906
|
18,968
|
10,775
|
76%
|
|
Government
royalty
|
(538)
|
(195)
|
(1,017)
|
(549)
|
85%
|
|
Transportation
expense
|
(296)
|
(208)
|
(588)
|
(460)
|
28%
|
|
Operating
expense
|
(689)
|
(772)
|
(1,445)
|
(1,512)
|
-4%
|
|
Field
netback
|
8,459
|
2,731
|
15,918
|
8,254
|
93%
|
|
General and
administrative expense (Note 9)
|
(164)
|
(220)
|
(411)
|
(459)
|
-10%
|
|
Interest
income
|
1
|
6
|
1
|
6
|
-83%
|
|
Foreign exchange gain
(loss)
|
(29)
|
23
|
(15)
|
29
|
-152%
|
|
Current income
tax
|
(3,227)
|
(523)
|
(6,136)
|
(2,131)
|
188%
|
|
Thailand - Adjusted
funds flow from operations
|
5,040
|
2,017
|
9,357
|
5,699
|
64%
|
Adjusted funds flow
from (used in) operations / barrel (CDN$/bbl) (Note
6)
|
|
|
|
|
|
|
Crude oil
sales
|
$
78.43
|
$
40.49
|
$
76.18
|
$
52.71
|
45%
|
|
Government
royalty
|
(4.23)
|
(2.02)
|
(4.08)
|
(2.69)
|
52%
|
|
Transportation
expense
|
(2.33)
|
(2.16)
|
(2.36)
|
(2.25)
|
5%
|
|
Operating
expense
|
(5.41)
|
(8.00)
|
(5.80)
|
(7.40)
|
-22%
|
|
Field
netback
|
$
66.47
|
$
28.31
|
$
63.93
|
$
40.38
|
58%
|
|
General and
administrative expense (Note 9)
|
(1.29)
|
(2.28)
|
(1.65)
|
(2.25)
|
-26%
|
|
Interest
Income
|
0.01
|
0.06
|
-
|
0.03
|
86%
|
|
Foreign exchange gain
(loss)
|
(0.23)
|
0.24
|
(0.06)
|
0.14
|
-142%
|
|
Current income
tax
|
(25.36)
|
(5.42)
|
(24.64)
|
(10.42)
|
136%
|
|
Thailand – Adjusted
funds flow from operations
|
$
39.60
|
$
20.91
|
$
37.58
|
$
27.88
|
35%
|
Government royalty as
percentage of crude oil sales
|
5.4%
|
5%
|
5.4%
|
5.1%
|
0%
|
Income tax as
percentage of crude oil sales
|
32%
|
13%
|
32%
|
20%
|
12%
|
As percentage of
crude oil sales
|
|
|
|
|
|
|
Expenses -
transportation, operating, G&A and other
|
12%
|
18%
|
13%
|
18%
|
-5%
|
|
Government royalty,
SRB and income tax
|
38%
|
28%
|
38%
|
28%
|
10%
|
|
Adjusted funds flow
from operations, before interest income
|
50%
|
54%
|
49%
|
54%
|
-5%
|
Wells
drilled
|
|
|
|
|
|
|
Gross
|
1
|
1
|
3
|
5
|
-40%
|
|
Net
|
0.5
|
0.5
|
1.5
|
2.5
|
-40%
|
Financial
Statement Presentation
Results – Excl.
50.01% Interest in Thailand Joint Venture (Note 1)
|
|
|
|
|
|
|
General and
administrative expense (Note 9)
|
(4)
|
(8)
|
(13)
|
(14)
|
-7%
|
|
Adjusted funds flow
used in consolidated operations
|
(4)
|
(8)
|
(13)
|
(14)
|
-7%
|
Adjusted fund flow
Included in Investment in Thailand Joint Venture
|
|
|
|
|
|
|
Net income (loss)
from Thailand Joint Venture
|
2,669
|
(65)
|
4,571
|
491
|
831%
|
|
Add back non-cash
items in net income
|
2,376
|
2,090
|
4,800
|
5,222
|
-8%
|
|
Adjusted funds flow
from Thailand Joint Venture
|
5,045
|
2,025
|
9,371
|
5,713
|
64%
|
Thailand – Economic
adjusted funds flow from operations (Note 5)
|
5,041
|
2,017
|
9,358
|
5,699
|
64%
|
|
Three Months
Ended
June 30,
|
Six Months
Ended
June 30,
|
% Change
|
(thousands of
Canadian dollars except where indicated)
|
2021
|
2020
|
2021
|
2020
|
Canada
Operations
|
|
|
|
|
|
Interest
income
|
12
|
23
|
18
|
132
|
-86%
|
General and
administrative expenses (Note 9)
|
(521)
|
(507)
|
(1,041)
|
(1,069)
|
-3%
|
Operating expense
(Note 10)
|
(97)
|
(63)
|
(139)
|
(63)
|
121%
|
Stock based
compensation on restricted share units (note 11)
|
(253)
|
(75)
|
(352)
|
(75)
|
369%
|
Realized foreign
exchange gain (Note 12)
|
2
|
1
|
1
|
1
|
0%
|
Unrealized foreign
exchange gain (loss) (Note 12)
|
(301)
|
(894)
|
(561)
|
624
|
-190%
|
|
Canada – Adjusted
funds flow used in operations
|
(1,158)
|
(1,515)
|
(2,074)
|
(450)
|
361%
|
Indonesia -
Discontinued Operations
|
|
|
|
|
|
General and
administrative expense (Note 9)
|
(48)
|
(96)
|
(99)
|
(157)
|
-37%
|
Exploration
expense
|
(2)
|
|
(3)
|
|
|
Recovery of
impairment expense (Note 13)
|
-
|
672
|
-
|
672
|
-100%
|
Unrealized foreign
exchange gain (loss)
|
48
|
127
|
80
|
(155)
|
-152%
|
|
Indonesia – Adjusted
funds flow from (used in) operations
|
(2)
|
703
|
(22)
|
360
|
-106%
|
(1)
|
Pan Orient holds a
50.01% equity interest in Pan Orient Energy (Siam) Ltd. as a joint
arrangement where the Company
shares joint control with the 49.99% equity interest
holder. The resulting joint arrangement is classified as a
Joint Venture
under IFRS 11 and is accounted for using the equity method of
accounting where Pan Orient's 50.01% equity interest in the
assets, liabilities, working capital, operations and capital
expenditures of Pan Orient Energy (Siam) Ltd. are recorded in
Investment in Thailand Joint Venture.
|
(2)
|
As set out in the
Consolidated Statements of Cash Flows in the Consolidated Financial
Statements of Pan Orient Energy
Corp.
|
(3)
|
The East Jabung
Production Sharing Contract ("PSC") expired in January 2020 and the
operator is determining final steps
to be taken for formal approval of the expiry from the Government
of Indonesia, including reclamation requirements. Pan
Orient is withdrawing from operations in Indonesia and the office
in Jakarta was closed March 31, 2020. For accounting
purposes, the operation in Indonesia for accounting purposes is
considered a discontinued operation since 2020.
|
(4)
|
Refer to Commitments
note disclosure of the June 30, 2021 and June 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 June 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 six
months ended June 30, 2021 and June 30, 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
June 30, 2021, 1,199,999 RSUs are outstanding. The
amount represents the stock-based compensation expense.
|
(12)
|
Realized and
unrealized foreign exchange gain or loss mainly related to the U.S.
dollars denominated cash balances held in
Canada.
|
(13)
|
Adjustment to
previously booked capital expenditures at East Jabung
PSC.
|
(14)
|
Tables may not add
due to rounding.
|
SOURCE Pan Orient Energy Corp.