CADOGAN PETROLEUM PLC
Half Yearly Report for the Six Months ended 30 June 2015
(Unaudited and unreviewed)
Highlights
Cadogan Petroleum plc (“Cadogan†or the “Companyâ€), an independent oil and gas exploration, development and production company with onshore gas, condensate and oil assets in Ukraine, announces its unaudited results for the six months ended 30 June 2015.
Enquiries:
Cadogan Petroleum Plc | +380 (44) 594 5870 | |
Guido Michelotti Marta Halabala |
Chief Executive Officer Company Secretary |
|
Cantor Fitzgerald Europe | +44 (0) 20 7894 7000 | |
David Porter Richard Redmayne |
Board Statement
Introduction
The reporting period has not been easy for the oil and gas industry, in general, and for companies operating in Ukraine in particular. The negative impact of persistent low prices has been compounded in Ukraine by the devaluation of the currency and the extension into 2015 of the harsh fiscal regime introduced in 2014 as a temporary measure. After the end of our reporting period, the government announced that the harsher regime will be abolished and the relevant draft legislation submitted to parliament for vote. It, unfortunately, may not apply to Joint Ventures and Debeslavetske and Cheremkhivske gas production falls under this category.
In this challenging context the Group has continued to focus on controlling its costs in order to preserve cash. A right-sizing program to further reduce the number of staff has been started and at the same time a broader review of the administrative expenses undertaken; as part of this exercise the Company has moved its Ukrainian headquarters to a smaller office.
On the technical side the activity has focused on maintaining the licences and efficiently producing from the existing fields within the Debeslavetska, Cheremkhivska and Monastyretska licences. Revenues from production have been negatively affected not only by the lower realised prices, but also by the delays in securing the renewal of the Monastyretska licence and by the very harsh fiscal regime imposed in 2014 and maintained throughout the reporting period.
Operations
The E&P activity has focused on maintaining the licences’ validity and on safely and efficiently producing from the existing fields within the Debeslavetska, Cheremkhivska and Monastyretska licences. At the end of the reporting period production rate was increased to 118 boepd, but this has not been enough to offset the negative impact of the delay of Monastyretska licence approval. The average production in the reported period was 88 boepd slightly below the 93 boepd of H1 2014.
In the Pirkovskoe licence, the work-over and testing activity on well PIRK-1 confirmed the presence of a hydrocarbon, but so far no commercial production has been achieved.
Results of well Deb-15 have been integrated into the subsurface model to enhance the calibration of both seismic attributes and electric logs and thus de-risk the remaining exploration potential of the licence.
Trading
The trading activity has grown in the first half of the year, bringing the volumes traded to around 125 million cubic meters of gas which is almost twice the volumes traded in 2014. Cadogan has managed to capture the benefits of the volatile environment of the Ukrainian gas market at the beginning of the year within a disciplined risk management framework.
Financial position
At the date of this report, the Group had cash and cash equivalents of approximately $47.5 million excluding $0.3 million of Cadogan’s share of cash and cash equivalents in the joint ventures, including $20 million of restricted cash. The Directors believe that the capital available at the date of this report is sufficient for the Company and the Group to continue operations for the foreseeable future.
Outlook
The cost reduction efforts combined with the net margins generated by trading will help the Company to preserve the cash at this difficult juncture for the country and for the oil industry, so as to be ready to capture opportunities in and outside of Ukraine as they materialise.
The Board remains confident that the democratic process in Ukraine will deliver increased transparency and that the current economic difficulties will be overcome with the support of international financial institutions. The harsher, temporary fiscal terms introduced last year are expected to be withdrawn and this will contribute to restoring the conditions for investing in the exploitation of the marginal and technically challenging fields of Ukraine. At the same time the crisis of the oil and gas industry triggered by the persistent low oil prices is creating opportunities for companies like Cadogan which have the cash, the experience and the know-how to operate in an efficient manner.
The Board is of the opinion that the recent executive appointments, new CEO and new Head of Trading, have strengthened the Company: their competencies in upstream, M&A, financing and trading complement each other and will prepare Cadogan to capture and manage the opportunities which will materialise in and outside of Ukraine.
Operations Review
In 2015 the Group held working interests in eight (2014: nine) gas, condensate and oil exploration and production licences in the East and West of Ukraine; Zagoryanska licence expired in April and was not renewed due to an absence of interest in the field development from eni. Subsequent to eni’s withdrawal Cadogan has taken all necessary actions to re-obtain the licence via one of its wholly owned subsidiaries. All these assets are operated by the Group and are located in either the Carpathian basin or the Dnieper-Donets basin, in close proximity to the Ukrainian gas distribution infrastructure. The Group’s primary focus during the period continued to be on the re-evaluation of the existing assets to define the best drillable prospects and enhancement of current production results.
Summary of the Group’s licences (as of 30 June 2015) | |||
Working interest (%) |
Licence | Expiry | Licence type(1) |
Major licences | |||
70.0 | Pokrovskoe | August 2016 | E&D |
100.0 | Pirkovskoe | October 2015 | E&D |
99.8 | Bitlyanska | December 2019 | E&D |
Minor licences | |||
99.2 99.2 |
Debeslavetska(2) Debeslavetska(2) |
November 2026 September 2016 |
Production E&D |
53.4 | Cheremkhivska(2) | May 2018 | Production |
100.0 | Slobodo-Rungerska | April 2016 | E&D |
99.2 | Monastyretska | November 2019 | E&D |
(1) E&D = Exploration and Development.
(2) Debeslavetska and Cheremkhivska licences are held by WGI, in which the Group has a 15% interest. The Group has 99.2% and 53.4% of economic benefit in conventional activities in Debeslavetska and Cheremkhivska licences respectively through Joint Activity Agreements (“JAAâ€).
In addition to the above licences, the Group has a 15 percent interest in WGI, which holds the Reklynetska, Zhuzhelianska, Cheremkhivsko-Strupkivska, Debeslavetska Exploration, Debeslavetska Production, Baulinska, Filimonivska, Kurinna, Sandugeyivska and Yakovlivska licences for unconventional activities.
Below we provide an update to the full Operations Review contained in the Annual Financial Report for 2014 published on 30 April 2015.
Pokrovskoe licence
The Group holds a 70 per cent working interest in the Pokrovskoe licence area, the remainder owned by Eni pursuant to a joint venture formed in July 2011 (the “JVâ€). The exploration and development licence covers 49.5 square kilometres and will expire in August 2016. The Group has already started the process of the licence extension. Pokrovskoe wells’ re-entering interest was confirmed by a local operator and is planned after the licence extension is obtained.
The Pokrovskoe licence covers seven promising hydrocarbon bearing zones, two already defined as drillable prospects, 2,200m deep. The qualification and volumetric definition of five other identified leads are planned.
Pirkovskoe licence
The Group has a 100 per cent working interest in the Pirkovskoe exploration and appraisal licence that covers 71.6 square kilometres and will expire in October 2015. The licence application for 20-years production period is in progress; documents were already transferred to the State Commission of Reserves of Ukraine for approval.
One promising hydrocarbon bearing zone has been identified and qualified as a drillable prospect at a depth of circa 2,200m. In Pirk-1 the well re-entry activity continues and presently the work-over for testing the intervals of Lower Visean and Tournaisian (around 5,100m deep) is ongoing. Regardless of the evident gas and oil shows, a commercial inflow has not been obtained so far. Operations are expected to continue until October 2015. Re-evaluation of existing wells for re-entry potential is ongoing.
Bitlyanska licence area
The Bitlyanska exploration and development licence covers an area of 390 square kilometres, and the Group’s interest approximates to 99.8 per cent, varying with production. The licence extension has been granted until December 2019.
In this licence area there are three hydrocarbon discoveries; namely Bitlyanska, Borynya and Vovchenska. The Borynya 3 well re-entry confirmed the presence of several promising gas bearing zones though no commercial production was obtained. The well monitoring and scheduled pressure bleed-off is being routinely performed.
Zagoryanska licence (licence renewal is in progress)
The Group had a 40 per cent working interest in the Zagoryanska licence area, the remainder held by Eni pursuant to the JV. The exploration and development licence covered 49.6 square kilometres and expired in April 2014.
Following disappointing results in 2012, an extensive revision and reinterpretation of the 3D seismic and Geology and Geophysics (“G&Gâ€) studies are still on-going to assess the potential of all the possible reserves, as well as the re-entry in the existing wells. Cadogan is taking all the necessary actions to obtain a 100 percent working interest in the renewed 20 years production licence via one of its wholly owned subsidiaries. Zagoryanska wells’ re-entering interest was confirmed by a local operator and is planned after the licence extension is obtained.
The gas production facility is under conservation condition as per Ukrainian legislation and HSE best practices.
Minor fields
The Group has a number of minor licence areas located in western Ukraine. These include the following:
The field is regularly producing around 11,000 scm of gas per day (68 boepd). The new compressor unit and dehydration facilities confirmed the reduction in fuel consumption and air emissions.
Existing wells production regimes and production optimisation study were conducted, resulting in a plan for re-entering six wells. Activity start-up is scheduled for August 2015.
The exploration licence surrounding the Debeslavetska Production licence area, despite the disappointing results of the well Deb-15, is considered promising in the shallow horizons for gas production potential, and two other prospects have been confirmed.
The production licence is currently producing 2,500 scm of gas per day (15 boepd). This licence is considered promising with the same target opportunities as Debeslavetska and its shallow gas exploration potential is under further evaluation.
This licence includes several old shallow oil wells, now abandoned or temporarily shut-in. The Delta-1 well was re-entered and treated with a chemical formation washing that marginally improved the well performance. However, the significant water content (around 50 percent) and low formation productivity quickly made production uneconomical. The well was shut down, and a review of the field development strategy (including deeper exploration targets) is ongoing.
In April 2015 the exploration and development licence was extended until November 2019. The Blazh 1 well production was resumed at the end of April and is currently producing at a rate of circa 50 boepd, among the highest rates since inception. Negotiations with a local operator for the acquisition of two further existing wells, with the aim to bring them back to production, are ongoing.
A re-evaluation of the reserves and resources for all licences based on the work-over results and on ongoing studies has started and is expected to be completed by year-end.
Service Company activities
Cadogan’s 100 percent owned subsidiary, Astro Service LLC, is proactively looking for service opportunities to be delivered to the local E&P market. In particular, Astro Service has participated in a tender for a contract for the abandonment and restoration of wells, the result of which is expected in the second part of the year.
Financial Review
Overview
In 2015 in addition to E&P activities the Group continued to focus on managing the cost base by implementing a number of cost optimisation initiatives as well as operating a relatively new energy trading business.
Trading operations included the importing of gas from the European Union countries and local purchasing and sales activities with physical delivery of natural gas and diesel. Furthermore, the Group continued to operate its service business that includes drilling, construction and other services provided to E&P companies.
Revenue has increased to $40.6 million in the first half of 2015 (30 June 2014: $1.6 million, 31 December 2014: $32.6 million) due to gas and diesel trading operations, which represent $39.6 million of total revenues; revenues from production have slightly declined to $0.8 million (30 June 2014: $1.1 million, 31 December 2014: $2.4 million) mainly due to the price decrease and the Blazhiv 1 well being temporary shut in due to the delay in the Monastyretska licence extension.
Revenue from the service business, which includes drilling and construction services, decreased to $0.2 million (30 June 2014: $0.4 million, 31 December 2014: $0.8 million) mainly due to the postponement of service contracts by clients as a result of the situation in Ukraine.
The cash position of $55.1 million at 30 June 2015, including restricted cash of $20 million, has increased from $48.9 million at 31 December 2014, mainly due to to the advances paid by the gas customers. The net working capital has slightly decreased to $51.8 million at 30 June 2015 from $53.7 million at 31 December 2014.
Income statement
Cash flow statement
The Consolidated Cash Flow Statement shows operating cash inflow before movements in working capital of $0.5 million (30 June 2014: $4.1 million, 31 December 2014: $3.9 million). Cash inflows from movements in working capital in 2015 of $15.9 million mostly represent a decrease in trading receivables and prepayments of $5.1 million, decrease in trading inventories of $4.7 million, and an increase in prepayments received and trading payables of $4.1 million in relation to trading reportable segment and $2.0 million of change in working capital for other reportable segments. In addition, the Group has incurred capital expenditure of $0.1 million (30 June 2014: $0.3 million, 31 December 2014: $0.5 million) on intangible Exploration and Evaluation (“E&Eâ€) assets and $0.4 million (30 June 2014: $0.7 million, 31 December 2014: $1.6 million) on Property, Plant and Equipment (“PP&Eâ€).
In 2015 the Group financed its trading operations with short-term borrowings and as at 30 June 2015 the outstanding amount was $5.7 million (30 June 2014: $nil, 31 December 2014: $17.3 million). Borrowings are represented by a credit line drawn in UAH at a Ukrainian bank, a 100 percent subsidiary of a UK bank. The credit line is secured by $20 million of cash balance placed at a UK bank.
Balance sheet
The cash position of $55.1 million at 30 June 2015, including restricted cash of $20 million, has increased from $48.9 million at 31 December 2014 due to the prepayments received from clients for gas supplies.
Intangible E&E assets of $14.0 million (30 June 2014: $4.6 million, 31 December 2014: $18.3 million) represent the carrying value of the Group’s investment in E&E assets as at 30 June 2015. The PP&E balance of $2.8 million at 30 June 2015 (30 June 2014: $31.2 million, 31 December 2014: $3.8 million) reflects the cost of developing fields with commercial reserves and bringing them into production.
Investments in joint ventures of $10.1 million (30 June 2014: $52.5 million, 31 December 2014: $14.3 million) mainly represent the carrying value of the Group’s investments in Pokrovska licences and Westgasinvest LLC (costs related to Zagoryanska licence have been fully impaired).
Trade and other receivables of $8.9 million (30 June 2014: $5.3 million, 31 December 2014: $17.9 million) include $5.1 million trading prepayments and receivables, $1.6 million receivable from joint ventures in respect of management charges (30 June 2014: $1.8 million, 31 December 2014: $1.9 million) and VAT recoverable of $1.4 million (30 June 2014: $0.3 million, 31 December 2014: $1.7 million) to be recovered through gas trading operations.
In October 2014 the Group started to use the short-term facility in Ukraine for its trading operations. The $5.7 million outstanding as of 30 June 2015 represents UAH 121.5 million borrowed in UAH to purchase natural gas and diesel.
The $8.4 million of trade and other payables as of 30 June 2015 (30 June 2014: $2.5 million, 31 December 2014: $5.1 million) represent $6.2 million (30 June 2014: $nil, 31 December 2014: $2.5 million) worth of advances received from clients for future supplies of natural gas and $2.2 million (30 June 2014: $2.5 million, 31 December 2014: $2.3 million) of other creditors and accruals.
Commitments
There has not been any significant change in the commitments and contingencies reported as at 31 December 2014 (refer to pages 78 and 79 of the Annual Report).
Key performance indicators
The Group monitors its performance in implementing its strategy with reference to clear targets set out for four key financial and one key non-financial performance indicators (‘KPIs’):
The Group’s performance during the first six months of 2015 against these targets is set out in the table below, together with the prior year performance data. No changes have been made to the sources of data or calculations used in the period/year.
Unit | 30 June 2015 | 30 June 2014 | 31 December 2014 | |
Financial KPIs | ||||
Average production (working interest basis) (1) | boepd | 88 | 93 | 99 |
2P reserves (2) | mmboe | 0.6 | 2.6 | 0.6 |
Administrative expenses (3) | $ | 3.6 | 3.6 | 7.0 |
Basic loss per share (4) | cent | (1.9) | (1.6) | (25.6) |
Non-financial KPIs | ||||
Lost time incidents (5) | incidents | - | - | - |
(1) Average production is calculated as the average daily production during the period.
(2) Quantities of 2P reserves as at 30 June 2014, 31 December 2014 and 30 June 2015 are based on Gaffney, Cline & Associates’ (“GCAâ€) independent reserves report on 2P reserves as at 31 December 2009, dated 16 March 2010, as adjusted for the actual production during 2015 and actual production and reclassification to contingent resources.
(3) Administrative expenses for the six months ended 30 June 2015 of $3.6 million includes $0.9 million of provision for trading costs.
(4) Basic loss per Ordinary share is calculated by dividing the net loss for the year attributable to equity holders of the parent company by the weighted average number of Ordinary shares during the period.
(5) Lost time incidents relate to injuries where an employee/contractor is injured and has time off work.
Treasury
The Group continually monitors its exposure to currency risk. It maintains a portfolio of cash and cash equivalent balances mainly in US dollars (‘USD’) held primarily in the UK and holds these mostly in call deposits. Production revenues from the sale of hydrocarbons are received in the local currency in Ukraine (‘UAH’) and to date funds from such revenues have been held in Ukraine for further use in operations rather than being remitted to the UK. Funds are transferred to the Company’s subsidiaries in USD to fund operations, at which time the funds are converted to UAH. Some payments are made on behalf of the affiliates from the UK.
Going concern
After making enquiries, the Directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the Condensed Consolidated and Company Financial Statements. For further detail refer to the detailed discussion of the assumptions outlined in note 2(b) to the Condensed Consolidated Financial Statements.
Risks and uncertainties
There are a number of potential risks and uncertainties, which could have a material impact on the Group’s long-term performance and could cause the actual results to differ materially from expected and historical results. Executive management review the potential risks and then classify them as having a high impact, above $5 million, medium impact, above $1 million but below $5 million, and low impact, below $1 million. They also assess the likelihood of these risks occurring. Risk mitigation factors are reviewed and documented based on the level and likelihood of occurrence. The Audit Committee reviews the risk register and monitors the implementation of improved risk mitigation procedures via Executive management.
The Group has analysed the following categories as key risks:
Risk | Mitigation |
Operational risks | |
Health, Safety and Environment (“HSEâ€) | |
The oil and gas industry by its nature conducts activities that can be seriously impacted by health, safety and environmental incidents. Serious incidents can have not only financial implications but can also damage the Group’s reputation and the opportunity to undertake further projects. | The Group maintains a HSE system in place and demands that management, staff and contractors adhere to it. The system ensures that the Group meets Ukrainian legislative standards in full and achieves international standards to the maximum extent possible. |
Drilling operations | |
The technical difficulty of drilling wells in the Group’s locations and equipment limitations can result in the unsuccessful completion of the well. | The incorporation of detailed sub-surface analysis into a robustly engineered well design and work programme, with appropriate procurement procedures and competent on site management, aims to minimise risk. |
Production and maintenance | |
Some of the Group’s facilities have been inherited and, although fully checked, were not installed under our supervision and there is a risk of plant failure. There is a risk that production or transportation facilities can fail due to the poor performance of the Group’s suppliers and control of some facilities being with other governmental or commercial organisations. |
All plants are operated at standards above the Ukrainian minimum legal requirements. Operative staff are experienced and receive supplemental training to ensure that facilities are operated and maintained at a high standard. Service providers are rigorously reviewed at the tender stage and are monitored during the contract period. |
Work over and abandonment | |
Certain wells owned by the Group were drilled by the State and other private companies and will be worked over. There is a risk that Cadogan’s activities fail because of problems inherited with these sites. Any well stock that is not considered satisfactory for purpose or poses an environmental hazard will need to be abandoned. |
Work programmes are designed to assess the status of the wells and any work that is not safe or is not technically feasible will be abandoned. Qualified professionals will be used to design a step-by-step approach to re-entering old wells. All sites that are abandoned will be restored and re-cultivated to meet or exceed standards required by the relevant environmental control authorities and in compliance with recognised international standards. |
Sub-surface risks | |
The success of the business relies on accurate and detailed analysis of the sub-surface. This can be impacted by poor quality data, either historical or recently gathered, and limited coverage. Certain information provided by external sources may not be accurate. | All externally provided and historical data is rigorously examined and discarded when appropriate. New data acquisition is considered and adequate programmes implemented, but historical data can be reviewed and reprocessed to improve the overall knowledge base. |
Risk | Mitigation |
Sub-surface risks (continued) | |
Some local contractors may not acquire data accurately, and there is frequently the limited choice of locally available equipment or contractors of a desirable standard. | Detailed supervision of local contractors by Cadogan management is followed. Plans are discussed well in advance with both local and international contractors in an effort to ensure that appropriate equipment is available. |
Data can be misinterpreted leading to the construction of inaccurate models and subsequent plans. | All analytical outcomes are challenged internally and peer reviewed. Interpretations are carried out on modern geological software. A staff training programme has been put in place. |
Area available for drilling operations is limited by logistics, infrastructures and moratorium. This increases the risk for setting optimum well coordinates. | If not covered by 3D seismic or fitting over 2D seismic lines, the eventual well’s dislocation will not be accepted. |
Financial risks | |
The Group may not be successful in achieving commercial production from an asset and consequently the carrying values of the Group’s oil and gas assets may not be recovered through future revenues. | The Group performs a review of its oil and gas assets for impairment on an annual basis. The Group considers on an annual basis whether to commission a Competent Person’s Report (“CPRâ€) from an independent reservoir engineer. The CPR provides an estimate of the Group’s reserves and resources by field/licence area. As no new production has been achieved during 2014, management has decided not to commission a new CPR during 2014. As part of the annual budget approval process, the Board considers and evaluates projects for the forthcoming year and considers the appropriate level of risk. The Board has approved a work programme for 2015. Further attempts to bring in partners and mitigate the Group’s risk exposure are underway. |
There is a risk that insufficient funds are available to meet development obligations to commercialise the Group’s major licences. | The Group manages the risk by maintaining adequate cash reserves and by closely monitoring forecasted and actual cash flow, as well as short and longer funding requirements. Management reviews these forecasts regularly and updates are made where applicable and submitted to the Board for consideration. The farm-out campaign to maintain current cash balances and mitigate risk will continue through 2015. |
The Group could be impacted by failing to meet regulatory reporting requirements in the UK, and statutory tax and filing requirements in both Ukraine and the UK. | These risks are mitigated by employing suitably qualified professionals who, working with advisers when needed, are monitoring regulatory reporting requirements and ensuring that timely submissions are made. |
The Group operates primarily in Ukraine, an emerging market, where certain inappropriate business practices may from time to time occur. This includes bribery, theft of Group property and fraud, all of which can lead to financial loss. | Clear authority levels and robust approval processes are in place, with stringent controls over cash management and the tendering and procurement processes. Adequate office and site protection are in place to protect assets. Anti-bribery policies are also in place. |
Risk | Mitigation |
Financial risks (continued) | |
The Group is at risk from changes in the economic environment both in Ukraine and globally, which can cause foreign exchange movements, changes in the rate of inflation and interest rates and can lead to credit risk in relation to the Group’s key counterparties. | Revenues in Ukraine are received in UAH and expenditure is made in UAH, however, the prices for hydrocarbons are implicitly linked to USD prices. The Group continues to hold most of its cash reserves in the UK mostly in USD. Cash reserves are placed with leading financial institutions that are approved by the Audit Committee. The Group is predominantly a USD denominated business. Foreign exchange risk is considered a normal and acceptable business exposure and the Group does not hedge against this risk for its E&P operations. For trading operations, the Group matches the revenues and the source of financing. |
The Group is at risk that the counterparty will default on its contractual obligations resulting in a financial loss to the Group. | We monitor the credit quality of our counterparties and seek to reduce the risk of customer non-performance by limiting the title transfer to product until the payment is received, prepaying only to known credible suppliers |
The Group is at risk that fluctuations in gas prices will have a negative result for the trading operations resulting in a financial loss to the Group. | The Group mostly enters into back-to-back transactions where the price is known at the time of committing to purchase and sell the product. Sometimes the Group takes exposure to open inventory positions when justified by the market conditions in Ukraine. |
Corporate risks | |
Should the Group fail to comply with licence obligations, there is a risk that its entitlement to the licence will be lost. | The Group designs a work programme and budget to ensure that all licence obligations are met. The Group engages proactively with the government to re-negotiate terms and ensure that they are not onerous. |
Ukraine is an emerging market and as such the Group is exposed to greater regulatory, economic and political risks, more than other jurisdictions. Emerging economies are generally subject to a volatile political environment that could adversely impact Cadogan’s ability to operate in the market. | The Group minimises this risk by maintaining the funds in international banks outside Ukraine and by continuously maintaining a working dialogue with the regulatory authorities. |
The Group's success depends upon skilled management as well as technical and administrative staff. The loss of service of critical members of the Group's team could have an adverse effect on the business. | The Group periodically reviews the compensation and contract terms of its staff. |
We confirm that to the best of our knowledge:
(a) the Condensed set of Financial Statements has been prepared in accordance with IAS 34 ‘Interim Financial Reporting’;
(b) the interim management report includes a fair review of the information required by DTR 4.2.7R (indication of important events during the first six months and description of principal risks and uncertainties for the remaining six months of the year);
(c) the interim management report includes a fair review of the information required by DTR 4.2.8R (disclosure of related parties’ transactions and changes therein); and
(d) the condensed set of financial statements, which has been prepared in accordance with the applicable set of accounting standards, gives a true and fair view of the assets, liabilities, financial position and profit or loss of the issuer, or the undertakings included in the consolidation as a whole as required by DTR 4.2.4R.
This Half Yearly Report consisting of pages 1 to 24 has been approved by the Board and signed on its behalf by:
Marta Halabala
Company Secretary
27 August 2015
_______________________________________________________________________________________
Cautionary Statement
The business review and certain other sections of this Half Yearly Report contain forward looking statements that have been made by the directors in good faith based on the information available to them up to the time of their approval of this report. However they should be treated with caution due to inherent uncertainties, including both economic and business risk factors, underlying any such forward-looking information and no statement should be construed as a profit forecast.
Condensed Consolidated Income Statement
Six months ended 30 June 2015
Six months ended 30 June | Year ended 31 December |
|||
2015 $’000 |
2014 $’000 |
2014 $’000 |
||
Notes | (Unaudited) | (Unaudited) | (Audited) | |
CONTINUING OPERATIONS | ||||
Revenue | 3 | 40,603 | 1,573 | 32,623 |
Cost of sales | 3 | (36,758) | (1,215) | (29,813) |
Gross profit | 3,845 | 358 | 2,810 | |
Administrative expenses: | ||||
Other administrative expenses | (3,604) | (3,585) | (7,002) | |
Impairment of oil and gas assets | - | - | (5,134) | |
Reversal of other assets impairment | 1,486 | 609 | 877 | |
(2,118) | (2,976) | (11,259) | ||
Share of losses in joint ventures | 6 | (4,243) | (834) | (54,664) |
Net foreign exchange (losses)/gains | (953) | (1,457) | 3,036 | |
Other operating income | 43 | 321 | 547 | |
Operating loss | (3,426) | (4,588) | (59,530) | |
Investment revenue | 81 | 179 | 852 | |
Finance (costs)/income | (1,128) | 667 | (468) | |
Loss before tax | (4,473) | (3,742) | (59,146) | |
Tax | (28) | 112 | (166) | |
Loss for the period/year | (4,501) | (3,630) | (59,312) | |
Attributable to: | ||||
Owners of the Company | 4 | (4,495) | (3,609) | (59,271) |
Non-controlling interest | (6) | (21) | (41) | |
Loss per Ordinary share | cent | cent | cent | |
Basic | 4 | (1.9) | (1.6) | (25.6) |
Condensed Consolidated Statement of Comprehensive Income
Six months ended 30 June 2015
Six months ended 30 June | Year ended 31 December |
|||
2015 $’000 |
2014 $’000 |
2014 $’000 |
||
(Unaudited) | (Unaudited) | (Audited) | ||
Loss for the period/year | (4,501) | (3,630) | (59,312) | |
Other comprehensive loss | ||||
Items that may be reclassified subsequently to profit or loss | ||||
Unrealised currency translation differences | (6,647) | (29,590) | (28,153) | |
Other comprehensive loss | (6,647) | (29,590) | (28,153) | |
Total comprehensive loss for the period/year | (11,148) | (33,220) | (87,465) | |
Attributable to: | ||||
Owners of the Company | (11,142) | (33,199) | (87,424) | |
Non-controlling interest | (6) | (21) | (41) | |
(11,148) | (33,220) | (87,465) |
Condensed Consolidated Statement of Financial Position
Six months ended 30 June 2015
Six months ended 30 June | Year ended 31 December |
||||
2015 $’000 |
2014 $’000 |
2014 $’000 |
|||
Notes | (Unaudited) | (Unaudited) | (Audited) | ||
ASSETS | |||||
Non-current assets | |||||
Intangible exploration and evaluation assets | 5 | 14,049 | 4,637 | 18,289 | |
Property, plant and equipment | 2,791 | 31,169 | 3,846 | ||
Investments in joint ventures | 6 | 10,082 | 52,522 | 14,325 | |
Other financial assets ventures | - | 3,763 | - | ||
26,922 | 92,091 | 36,460 | |||
Current assets | |||||
Inventories | 7 | 2,687 | 2,196 | 9,940 | |
Trade and other receivables | 8 | 8,895 | 5,329 | 17,891 | |
Cash and cash equivalents | 55,105 | 47,908 | 48,927 | ||
66,687 | 55,433 | 76,758 | |||
Total assets | 93,609 | 147,524 | 113,218 | ||
LIABILITIES | |||||
Non-current liabilities | |||||
Deferred tax liabilities | (307) | (447) | (288) | ||
Long-term provisions | (37) | (512) | (55) | ||
(344) | (959) | (343) | |||
Current liabilities | |||||
Short-term borrowings | 9 | (5,664) | - | (17,327) | |
Trade and other payables | 10 | (8,437) | (2,475) | (5,068) | |
Current provisions | (479) | (12) | (647) | ||
(14,580) | (2,487) | (23,042) | |||
Total liabilities | (14,924) | (3,446) | (23,385) | ||
Net assets | 78,685 | 144,078 | 89,833 | ||
EQUITY | |||||
Share capital | 13,337 | 13,337 | 13,337 | ||
Retained earnings | 219,105 | 279,262 | 223,600 | ||
Cumulative translation reserves | (155,638) | (150,428) | (148,991) | ||
Other reserves | 1,589 | 1,589 | 1,589 | ||
Equity attributable to equity holders of the parent | 78,393 | 143,760 | 89,535 | ||
Non-controlling interest | 292 | 318 | 298 | ||
Total equity | 78,685 | 144,078 | 89,833 |
Condensed Consolidated Cash Flow Statement
Six months ended 30 June 2015
Six months ended 30 June | Year ended 31 December |
|||||
2015 $’000 |
2014 $’000 |
2014 $’000 |
||||
(Unaudited) | (Unaudited) | (Audited) | ||||
Operating loss | (3,426) | (4,588) | (59,530) | |||
Adjustments for: | ||||||
Depreciation of property, plant and equipment | 267 | 394 | 938 | |||
Impairment of oil and gas assets | - | - | 5,134 | |||
Share of losses in joint ventures | 4,243 | 834 | 54,664 | |||
Impairment of inventories | - | 32 | 253 | |||
Reversal of impairment of VAT recoverable | (1,486) | (641) | (727) | |||
Loss on disposal of property, plant and equipment | 18 | 157 | 211 | |||
Effect of foreign exchange rate changes | 861 | (243) | (4,892) | |||
Operating cash flows before movements in working capital | 477 | (4,055) | (3,949) | |||
Decrease/(Increase) in inventories | 4,758 | 882 | (7,242) | |||
Decrease/(Increase) in receivables | 8,231 | 2,803 | (10,285) | |||
Increase/(Decrease) in payables and provisions | 2,880 | (967) | 1,424 | |||
Cash from/(used in) operations | 16,346 | (1,337) | (20,052) | |||
Interest paid | (1,168) | - | (218) | |||
Income taxes paid | (7) | (2) | (373) | |||
Net cash inflow/(outflow) from operating activities | 15,170 | (1,339) | (20,643) | |||
Investing activities | ||||||
Investments in joint ventures | - | (2,800) | (3,024) | |||
Purchases of property, plant and equipment | (362) | (670) | (1,611) | |||
Purchases of intangible exploration and evaluation assets | (174) | (310) | (468) | |||
Proceeds from sale of property, plant and equipment | - | 108 | 84 | |||
Acquisition of financial assets | - | (5,000) | - | |||
Proceeds from financial assets | - | 1,295 | - | |||
Interest received | 81 | 179 | 852 | |||
Net cash used in investing activities | (455) | (7,198) | (4,167) | |||
Financing activities | ||||||
Proceeds from short-term borrowings | 1,569 | - | 17,327 | |||
Repayment of short-term borrowings | (9,245) | - | - | |||
Net cash used in financing activities | (7,676) | - | 17,327 | |||
Net increase/(decrease) in cash and cash equivalents | 7,039 | (8,537) | (7,483) | |||
Effect of foreign exchange rate changes | (861) | (39) | (74) | |||
Cash and cash equivalents at beginning of period/year | 48,927 | 56,484 | 56,484 | |||
Cash and cash equivalents at end of period/year | 55,105 | 47,908 | 48,927 |
Condensed Consolidated Statement of Changes in Equity
Six months ended 30 June 2015
Share capital $’000 |
Retained earnings $’000 |
Cumulative translation reserves $’000 |
Other reserves Reorganisation $’000 |
Non-controlling interest $’000 |
Total $’000 |
|
As at 1 January 2014 | 13,337 | 282,871 | (120,838) | 1,589 | 339 | 177,298 |
Net loss for the period | - | (3,609) | - | - | (21) | (3,630) |
Exchange translation differences on foreign operations | - | - | (29,590) | - | - | (29,590) |
As at 30 June 2014 | 13,337 | 279,262 | (150,428) | 1,589 | 318 | 144,078 |
Net loss for the period | - | (55,662) | - | - | (20) | (55,682) |
Exchange translation differences on foreign operations | - | - | 1,437 | - | - | 1,437 |
As at 1 January 2015 | 13,337 | 223,600 | (148,991) | 1,589 | 298 | 89,833 |
Net loss for the period | - | (4,495) | - | - | (6) | (4,501) |
Exchange translation differences on foreign operations | - | - | (6,647) | - | - | (6,647) |
As at 30 June 2015 | 13,337 | 219,105 | (155,638) | 1,589 | 292 | 78,685 |
Notes to the Condensed Financial Statements
Six months ended 30 June 2015
1. General information
Cadogan Petroleum plc (the ‘Company’, together with its subsidiaries the ‘Group’), is incorporated in England and Wales under the Companies Act. The address of the registered office is 1st Floor, 40 Dukes Place, London, EC3A 7NH. The nature of the Group’s operations and its principal activities are set out in the Operations Review on pages 4 to 6 and the Financial Review on pages 7 to 9.
The financial information for the year ended 31 December 2014 does not constitute statutory accounts as defined in section 434 of the Companies Act 2006, but is derived from those accounts. Statutory accounts for the year ended 31 December 2014 have been delivered to the Registrar of Companies. The auditor's report on those accounts was not qualified. The auditor’s report did not contain a statement under section 498(2) (unable to determine whether adequate accounting records had been kept) or 498(3) (failure to obtain necessary information and explanations) of the Companies Act 2006.
This Half Yearly Report has not been audited or reviewed in accordance with the Auditing Practices Board guidance on ‘Review of Interim Financial Information’.
A copy of this Half Yearly Report has been published and may be found on the Company’s website at www.cadoganpetroleum.com.
2. Basis of preparation
The annual financial statements of the Group are prepared in accordance with International Financial Reporting Standards (‘IFRS’) as issued by the International Accounting Standards Board (‘IASB’) and as adopted by the European Union (‘EU’). These Condensed Financial Statements have been prepared in accordance with IAS 34 Interim Financial Reporting, as issued by the IASB.
The same accounting policies and methods of computation are followed in the condensed financial statements as were followed in the most recent annual financial statements of the Group, which were included in the Annual Report issued on 30 April 2015.
The Group has not early adopted any amendment, standard or interpretation that has been issued but is not yet effective. It is expected that where applicable, these standards and amendments will be adopted on each respective effective date.
The Group has adopted the standards, amendments and interpretations effective for annual periods beginning on or after 1 January 2015. The adoption of these standards and amendments did not have a material effect on the financial statements of the Group.
(a) Assessment of the political situation in Ukraine
Since 2014, Ukraine has been in a political and economic turmoil. Crimea, an autonomous republic of Ukraine, was effectively annexed by the Russian Federation. Political unrest and separatist movements in Eastern Ukraine evolved into armed conflict and full-scale military activities in certain parts of the Luhansk and Donetsk regions, effectively resulting in a loss of control over these territories by the Government of Ukraine. These events led to a significant deterioration of the relationship between Ukraine and the Russian Federation.
Active military conflict and inability to implement substantial and effective economic reforms have led to a significant fall in a gross domestic product, decline of international trade, deterioration of the state’s finances and significant devaluation of the Ukrainian Hryvnia against major foreign currencies. The ratings of Ukrainian sovereign debt have been downgraded by all international rating agencies with a negative outlook for the future. All these factors have had a negative effect on the Ukrainian companies and banks, hampering their ability to obtain funding from domestic and international financial markets. In addition, Ukraine has a large external debt refinancing requirement in the next few years, while its foreign reserves reached a critically low level.
The National Bank of Ukraine (“NBUâ€) introduced a range of measures aimed at limiting the outflow of foreign currencies from the country, inter alia, a mandatory sale of 75 percent of foreign currency earnings, certain restrictions on purchases of foreign currencies on the interbank market and on usage of foreign currencies for settlement purposes, limitations on remittances abroad, as well as limitations for individuals for foreign currency purchases and bank withdrawals. In addition, the Government of Ukraine has been making efforts in attracting significant external financing, primarily from the International Monetary Fund, as well as negotiating terms and conditions with external creditors as to the curtailing and restructuring the terms of repayment of the principal amount of external debt.
Stabilisation of the economic and political situation depends, to a large extent, upon the success of the Ukrainian Government’s and NBU’s efforts, and further economic and political developments, as well as the impact of these factors on the Group, its customers and contractors are therefore currently difficult to predict.
(b) Going concern
The Directors have continued to use the going concern basis in preparing these condensed financial statements. The Group's business activities, together with the factors likely to affect future development, performance and position are set out in the Operations Review. The financial position of the Group, its cash flow and liquidity position are described in the Financial Review.
The Group’s cash balance at 30 June 2015 of $55.1 million (31 December 2014: $48.9 million) excluding $0.4 million (31 December 2014: $0.5 million) of Cadogan’s share of cash and cash equivalents in joint ventures. It includes $20 million of restricted cash held in a UK bank which represents security of borrowings. The Directors believe that the funds available at the date of the issue of these financial statements are sufficient for the Group to manage its business risks successfully.
The Group’s forecasts and projections, taking into account reasonably possible changes in operational performance, start dates and flow rates for commercial production and the price of hydrocarbons sold to Ukrainian customers, show that there are reasonable expectations that the Group will be able to operate on funds currently held and those generated internally, for the foreseeable future.
As the Group engages in oil and gas exploration and development activities, the most significant financial risk faced by the Group is delays encountered in achieving commercial production from the Group’s major fields. The Group also continues to pursue its farm-out campaign, which, if successful, will enable it to farm-out a portion of its interests in its oil and gas licences to spread the risks associated with further exploration and development.
After making enquiries and considering the uncertainties described above, the Directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future and consider the going concern basis of accounting to be appropriate and, thus, they continue to adopt the going concern basis of accounting in preparing the financial statements. In making its statement the Directors have considered the recent political and economic uncertainty in Ukraine.
(c) Foreign currencies
The individual financial statements of each Group company are presented in the currency of the primary economic environment in which it operates (its functional currency). The functional currency of the Company is pounds sterling. For the purpose of the consolidated financial statements, the results and financial position of each Group company are expressed in US dollars, which is the presentation currency for the consolidated financial statements.
The relevant exchange rates used were as follows:
1 US$ = £ | Six months ended 30 June | Year ended 31 Dec 2014 |
||
2015 | 2014 | |||
Closing rate | 1.5720 | 1.7048 | 1.5534 | |
Average rate | 1.5239 | 1.6692 | 1.6481 | |
1 US$ = UAH | Six months ended 30 June | Year ended 31 Dec 2014 |
||
2015 | 2014 | |||
Closing rate | 21.4515 | 11.8333 | 16.0960 | |
Average rate | 21.5125 | 10.6536 | 12.1705 |
The effect of foreign currency sensitivity on shareholders’ equity is equal to that reported in the statement of comprehensive income. During the six months ended 30 June 2015, the Ukrainian Hryvnia further depreciated against the USD and EUR by 25.0% and 17.8%, respectively. As a result, during the six months ended 30 June 2015 the Group recognised net foreign exchange loss in the amount of $0.9 million in the consolidated income statement and loss of $6.6 million in the consolidated statement of comprehensive income
(d) Dividend
The Directors do not recommend the payment of a dividend for the period (30 June 2014: $nil; 31 December 2014: $nil).
3. Segment information
Segment information is presented on the basis of management’s perspective and relates to the parts of the Group that are defined as operating segments. Operating segments are identified on the basis of internal reports provided to the Group’s chief operating decision maker (“CODMâ€). The Group has identified its top management team as its CODM and the internal reports used by the top management team to oversee operations and make decisions on allocating resources serve as the basis of information presented. These internal reports are prepared on the same basis as these consolidated financial statements.
Segment information is analysed on the basis of the type of activity, products sold or services provided.
The majority of the Group’s operations are located within Ukraine.
Segment information is analysed on the basis of the types of goods supplied by the Group’s operating divisions. The Group’s reportable segments under IFRS 8 are therefore as follows:
Exploration and Production
Service
Trading
The accounting policies of the reportable segments are the same as the Group’s accounting policies. Sales between segments are carried out at market prices. The segment result represents operating profit under IFRS before unallocated corporate expenses. Unallocated corporate expenses include management remuneration, representative expenses, and expenses incurred in respect of the maintenance of office premises. This is the measure reported to the CODM for the purposes of resource allocation and assessment of segment performance.
The Group does not present information on segment assets and liabilities as the CODM does not review such information for decision-making purposes.
As of 30 June 2015 and for the six months then ended the Group’s segmental information was as follows:
Exploration and Production | Service | Trading | Consolidated | |
$’000 | $’000 | $’000 | $’000 | |
Sales of hydrocarbons | 141(1) | - | 40,270 | 40,411 |
Other revenue | - | 192 | - | 192 |
Sales between segments | 688 | - | (688) | - |
Total revenue | 829 | 192 | 39,582 | 40,603 |
Other cost of sales | (713) | (86) | (35,731) | (36,530) |
Depreciation | (181) | (47) | - | (228) |
Other administrative expenses | (470)(2) | - | (1,153)(3) | (1,623) |
Interest on short-term borrowings | - | - | (1,114) | (1,114) |
Segment results | (535) | 59 | 1,584 | 1,108 |
Unallocated other administrative expenses(4) | (1,981) | |||
Share of losses in joint ventures | (4,243) | |||
Net foreign exchange losses | (953) | |||
Other income, net | 1,595 | |||
Loss before tax | (4,473) |
(1) Sales of hydrocarbons of Exploration and Production (“E&Pâ€) segment represent sales of oil from Monastyretska licence only in May and June 2015, as Monastyretska licence production was shut-in until May 2015
(2) Other administrative expenses of E&P segment also includes part of costs of personnel of Ukrainian head office
(3) Other administrative expenses of trading segment includes $0.9 million of provision for trading costs
(4) Unallocated other administrative expenses includes depreciation of $39 thousands
As of 31 December 2014 and for the year then ended the Group’s segmental information was as follows:
Exploration and Production | Service | Trading | Consolidated | |
$’000 | $’000 | $’000 | $’000 | |
Sales of hydrocarbons | 1,291 | - | 30,253 | 31,544 |
Other revenue | - | 846 | 233 | 1,079 |
Sales between segments | 1,077 | - | (1,077) | - |
Total revenue | 2,368 | 846 | 29,409 | 32,623 |
Other cost of sales | (2,000) | (226) | (26,848) | (29,074) |
Depreciation | (579) | (160) | - | (739) |
Other administrative expenses | (1,347) | - | (379) | (1,726) |
Interest on short-term borrowings | - | - | (420) | (420) |
Segment results | (1,558) | 460 | 1,762 | 664 |
Unallocated other administrative expenses(1) | (5,276) | |||
Other income, net | 2,228 | |||
Impairment | (5,134) | |||
Share of losses in joint ventures | (54,664) | |||
Net foreign exchange gains | 3,036 | |||
Loss before tax | (59,146) |
(1) Unallocated other administrative expenses includes depreciation of $199 thousands
Trading operations commenced in September 2014 hence the Group considered exploration, production and services as a single segment and did not prepare a separate disclosure as of 30 June 2014.
4. Loss per ordinary share
Loss per ordinary share is calculated by dividing the net loss for the period/year attributable to Ordinary equity holders of the parent by the weighted average number of Ordinary shares outstanding during the period/year. The calculation of the basic loss per share is based on the following data:
Six months ended 30 June | Year ended 31 December |
||
Loss attributable to owners of the Company | 2015 $’000 |
2014 $’000 |
2014 $’000 |
Loss for the purposes of basic profit per share being net loss attributable to owners of the Company | (4,495) | (3,609) | (59,271) |
Number | Number | Number | |
Number of shares | ‘000 | ‘000 | ‘000 |
Weighted average number of Ordinary shares for the purposes of basic loss per share | 231,092 | 231,092 | 231,092 |
Cent | Cent | Cent | |
Loss per Ordinary share | |||
Basic | (1.9) | (1.6) | (25.6) |
5. Intangible exploration and evaluation assets
As of 30 June 2015 the intangible assets balance has decreased in comparison to 31 December 2014 due to depreciation of the UAH against the USD, being the presentation currency of the Group.
6. Investments in joint ventures
Share of losses in joint ventures mostly represents translation losses which arose mainly on the translation of non-current assets from UAH to USD being the presentation currency of the Group.
The Group is committed together with Eni to fund LLC Astroinvest-Energy subsequently to the period end with the necessary amount of $0.8 million in order to close current liabilities of the joint venture. Most of the funds will be used to repay the costs charged by the partners.
7. Inventories
The Group had significant volumes of natural gas as at 31 December 2014 which have been sold during the six months ended 30 June 2015 that resulted in a decrease of the natural gas balance from $8.1 million to $1.5 million.
8. Trade and other receivables
Six months ended 30 June | Year ended31 December | ||||
2015 $’000 |
2014 $’000 |
2014 $’000 |
|||
Trading receivables | 4,238 | - | 5,060 | ||
VAT recoverable | 1,358 | 342 | 1,674 | ||
Receivable from joint ventures | 1,558 | 1,798 | 1,938 | ||
Trading prepayments | 893 | - | 8,584 | ||
Prepayments | 96 | 322 | 166 | ||
Loans issued | - | 2,185 | - | ||
Other receivables | 752 | 682 | 469 | ||
8,895 | 5,329 | 17,891 |
The Directors consider that the carrying amount of the remaining other receivables approximates their fair value and none of which are past due.
Management plans to realise VAT recoverable through increased gas trading activity.
9. Short-term borrowings
In October 2014 the Group started to use short-term borrowings as a financing facility for its trading activities. Borrowings are represented by a credit line drawn in UAH at a Ukrainian bank, a 100 percent subsidiary of a UK bank. The credit line is secured by $20 million of cash balance placed at a UK bank.
During the six months ended 30 June 2015 the Group repaid a significant amount of the credit line and the outstanding amount as at 30 June 2015 was $5.7 million with an average effective interest rate of 24 percent p.a. Interest is paid monthly and as at 30 June 2015 the accrued interest amounted to $0.1 million.
10. Trade and other payables
The $8.4 million of trade and other payables as of 30 June 2015 (30 June 2014: $2.5 million, 31 December 2014: $5.1 million) represent $6.2 million (30 June 2014: $nil, 31 December 2014: $2.5 million) of advances received from clients for future supplies of natural gas and $2.2 million (30 June 2014: $2.5 million, 31 December 2014: $2.3 million) of other creditors and accruals.
11. Related party transactions
Transactions between the Group and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note. The application of IFRS 11 has resulted in the existing joint ventures LLC Astroinvest-energy, LLC Gazvydobuvannya and LLC Westgasinvest, being accounted for under the equity method and disclosed as related parties. During the period, Group companies entered into the following transactions with related parties who are not members of the Group:
Six months ended 30 June | Year ended 31 December | ||||
2015 $’000 |
2014 $’000 |
2014 $’000 |
|||
Revenues from services provided and sales of goods | 350 | 460 | 597 | ||
Purchases of goods | 28 | 16 | 87 | ||
Amounts owed by related parties | 1,558 | 1,798 | 1,938 | ||
Amounts owed to related parties | 148 | 130 | 159 |
The amounts outstanding are unsecured and will be settled in cash. No provisions have been made for doubtful debts on the amounts owed by related parties.
12. Post balance sheet events
No post balance sheet events have taken place after 30 June 2015.
13. Commitments and contingencies
There have been no significant changes to the commitments and contingencies reported on pages 78 and 79 of the Annual Report.