Final Results

RNS Number : 9116I
Green Dragon Gas Ltd
22 March 2010
 



22 March 2010- FINAL

 

GREEN DRAGON GAS LTD

("Green Dragon" or "the Company")

 

Annual results for the year ended 31 December 2009

 

Green Dragon Gas Ltd (AIM: GDG), one of the largest independent companies involved in the production of CBM gas and the distribution and sale of wholesale gas in China, is pleased to announce its annual financial results for the year ended 31 December 2009.

 

HIGHLIGHTS

 

Financials:

 

·     Revenues increased 90.3% to US$46.9m in 2009

·     US$20m received as initial payment from ConocoPhillips farm out agreement - additional US$30m drawdown facility for work programme activity to be completed by 2010 year end

·     Raised US$75m through share placement

·     Entered 2010 with net cash of US$34.7m

·     ConocoPhillips option to farm in to 3 blocks for an additional US$120m and ongoing share of capital investments

·     Launched two year discretionary growth US$250m capital investment programme for 2010 and 2011.

 

Upstream - Coal Bed Methane:

 

·     CBM gas production:

Increased 127% to 1,092 mcf per day on average in 2009 over 2008

Production target of 1bcf by end 2010 and 18 bcf exiting 2011

 

·     Substantial increases in reserves:

Total gas in place of 25.5 Tcf

1P- NPV10 increased by 39% to US$168.2 million (32.9 bcf)

2P- NPV10 increased by 17% to US$1.25 billion (261.3 bcf)

3P- NPV10 increased by 29% to US$9.35 billion (2,333 bcf)

 

·     Drilling and Operations:

o  Deployment of SIS horizontal drilling technology in GSS block increased in seam drilling to 43% of metres drilled in 2009 as compared to 17% in 2008

Total metres drilled 10,145 of which 4,347 metres were in coal seam at GSS block

10 additional wells drilled bring total to 203 by year end

Producing wells increased to 88 in 2009

GSS wells drilled and dewatering increased to 49 in 2009

 

·     Distribution Infrastructure:

Well tie in to pipeline and infrastructure in GSS block making good progress

Upgrading of gas gathering station on block GSS to handle larger volume of gas sales on target and to be completed in second quarter 2010

Established vehicle fleet for CNG distribution to retail stations

 

·     Sales

Gas sales increased to 66,677 mcf in 2009 (5,959 mcf 2008)

Gas being sold at US$13.82 per mcf through two wholly owned vehicle retail stations with 2009 well head prices steady at US$6.83 per mcf.

Planned access to an additional 20 retail stations in 2010

 

Midstream Wholesale Gas:

 

·     Sales:

Increased from 2.1 bcf in 2008 to 2.4 bcf in 2009

Target planned sales of 6 bcf in 2010

 

Downstream Retail Gas:

 

·     Sales:

Total sales increased from 9.4 bcf in 2008 to 9.9 bcf in 2009

Targeting sales of 10 bcf in 2010

 

·     Distribution Infrastructure:

Target to add an additional 100km of distribution pipeline in 2010 bringing total to 321km

Five additional CNG distribution locations added to outer ring road of Beijing - Footprint of pipeline network expanded beyond Beijing development area to include Beijing outer ring road and Shandong Province

 

Commenting, Randeep S. Grewal, Chairman and CEO of Green Dragon Gas said:

 

"Green Dragon is at the point at which it is able to see significant growth in its upstream CBM gas business over the coming years. The Company has invested time and resources in getting the optimum technology to maximize the commercial returns in exploiting the very significant assets and is now able to start significantly expanding production and sales."

 

"We also expect to see significant growth from our downstream distribution business in and around the Beijing development area. This growth will be driven by increased utilization of the existing pipeline, growth in the footprint of the business and ongoing strong growth in demand."

 

"The Company's development is underpinned by its strong financial position and a highly experienced team on the ground in China. Growth in the business is also underpinned by the very significant discretionary capital investment programme planned over the next two years, which is planned to be funded by a combination of partners, gas sales, cash in hand and debt."

 

 "This was our second year of reported revenue with a 90% increase year over year. The midstream and downstream operating businesses are profitable and paying dividends to Green Dragon."

 

For further information on the Company and its activities, please refer to the website at www.greendragongas.com or contact:

 

Stephen Hill / Betty Cheung 

Green Dragon Gas

 

+852 3710 0168

Dr Azhic Basirov / David Jones

Nomad & Broker, Smith &Williamson

 

+44 20 7131 4000

Robert Collins, Tim Redfern

Broker, Evolution Securities

 

+44 20 7071 4312

Nick Morgan

Broker, GMP Securities

 

+44 20 7647 2800

James Henderson, Phillip Dennis

Investor Relations, Pelham Bell Pottinger

+44 20 7337 1550

 

 

The resource estimates in this announcement have been prepared in accordance with definitions and guidelines set forth in the 2007 Petroleum Resources Management System (PRMS) approved by the Society of Petroleum Engineers. The information in this announcement pertaining to Green Dragon's China resources has been reviewed by Mr. Craig H. Adams, a Vice President of Netherland, Sewell & Associates, Inc. He is a registered Professional Engineer in the State of Texas and is a member of the Society of Petroleum Engineers.

 

Definitions

1P

Proved reserves

2P

Proved plus probable reserves

3P

Proved plus probable plus possible reserves

bcf

billions of cubic feet

CBM

Coal bed methane

CNG

compressed natural gas

mcf

thousands of cubic feet

NPV 10

net present value calculated using a 10% discount rate

PSC

production sharing contract

Reserves

reserves are those quantities of hydrocarbons anticipated to be commercially recoverable by application of development projects to known accumulations from a given date forward under defined conditions

SIS

surface-to-inseam

Tcf

trillions of cubic feet

 

 

 



 

CHAIRMAN'S STATEMENT

 

 

Introduction

 

Green Dragon Gas has had another successful year and has progressed to the point at which it will be able to see significant growth in its CBM upstream gas business over the coming years. We now have an extremely good understanding of how to best exploit our very significant gas resource, as was underlined by the recently announced reserve and resource report, and we are making good progress in the development of the infrastructure needed to transport the gas produced to the end user.

 

Green Dragon remains in a unique position within the Chinese energy market and one that in today's world would be extremely difficult to replicate. The Company's current position of six very substantial CBM blocks located in and around areas of significant gas demand and close proximity to national pipelines is as a result of being a first mover and consistently active in the Chinese unconventional gas space.

 

The very substantial and growing demand for gas as an energy source in China is fueled by Chinese economic growth and government commitments to economic growth with a clean energy source. A target to reduce carbon emissions per dollar of national income by 40-45% by 2020 has compounded government attention and commitment to support the exponential growth in gas as the energy source of choice.

 

Upstream - CBM Production

 

Green Dragon's current focus is on the GSS block, where the Company expects to see first real commercial production and sales in the coming year. Within the block, production increased 127% on average in 2009 as compared to 2008. Exit year end production from the field was 1,432 mcf per day, which exceeded our forecasts. This increase was as a result of a greater number of drilled wells producing gas as well as greater productivity from individual wells.

 

Field personnel on the GSS block have shut in many of the well casings and are still flaring some of the gas as the infrastructure catches up to this earlier than anticipated production. The infrastructure is on target to be in place by the end of the second quarter of 2010 commencing consistent gas sales. Activities include completing the upgrade to the gas gathering station on the block to enable it to manage a greater volume of gas, the laying of the pipelines connecting the producing wells to the gas gathering station and upgrading the compression and power generating capacity.

 

In the years ahead we have set targets for increases in CBM gas production to 1 bcf in 2010 and grow eighteen fold to 18 bcf exiting 2011. These relatively aggressive targets are underpinned by potential production that is currently either being flared and or is shut in. These targets are also under pinned by the planned drilling programme this year and the deployment of the SIS drilling technology, which has been proved to substantially increase both our in seam drilling efficiency and the productive potential of the wells drilled.

 

In the last year, through the use of the SIS drilling technology within the GSS block, a distance of 4,347 metres was successfully drilled in-seam within 6 wells. As such, productive drilling within the block (in-coal seam) improved materially from 17% of total metres drilled in 2008 to 43% in 2009. The SIS wells drilled successfully also demonstrated better than anticipated production rates with faster de-watering times.  Additionally, our Chinese crews drilled the required vertical wells and lateral top holes along-side Australian crews drilling the in-seam sections of the SIS wells throughout the year. This co-existing and cooperative drilling operation has provided a baseline to develop more crews to volumetrically increase our SIS well drilling capacity. The SIS technology will be the standard drilling methodology in the GSS block. The GQY block will be evaluated during this year for SIS applicability.

 

Of the 203 wells drilled to date, 88 are currently on-stream and producing gas, which represents a significant increase on the previous year. Within the GSS block alone the number of wells drilled and dewatering increased to 49. The balance of the wells are in varying stages of being put on production.

 

Sales of CBM gas are currently relatively small and being sold through vehicle retail stations in proximity to the GSS block. In 2009, sales increased in total to 66,677 mcf versus 5,959 mcf in 2008. Sales of CBM gas in China are not subject to pricing restrictions. Gas through the Company's two wholly owned retail stations, is sold at US$13.82 per mcf. The well head price for our CBM is currently US$6.83 and as such the Company gains substantial advantage from being fully integrated, including upstream, midstream and downstream operations. In the year ahead, Green Dragon has plans to gain access to an additional 20 retail stations. These stations are located in the Henan, China's most populous province with over 100 million people.

 

As made clear in the recently announced reserve and resource report by Netherland Sewell & Associates, Inc, the Company's CBM operations are underpinned by the very significant potential of the Company's assets in China, with total gas in place of 25.5 Tcf. This report also reflected the better economics raising the 3P NPV10 valuation to US$9.35 billion, a 29% increase over last year.  

 

Midstream - Wholesale Gas Distribution

 

The Company's midstream operation consists of two commercial CNG distribution stations located near to the national gas pipeline network at Zhengzhou and Anhui. This business is based on achieving a margin on gas acquired and resold as CNG for distribution by road into areas of the country not serviced by the national pipeline network.

 

In the last year, sales through these two industrial CNG stations increased from 2.1bcf to 2.4bcf. As with last year the profit achieved from these operations is expected to be transferred to Green Dragon through a dividend payment of its shares. 

 

Downstream - Retail Gas Sales

 

During the year, total sales from the Company's Beijing based pipeline distribution business increased from 9.4 bcf to 9.9 bcf. This increase was as a result of expanding the pipeline network and the ever increasing demand for gas in and around the Beijing Development Area.

 

The increase in the footprint of the network was achieved through the addition of five new CNG distribution locations and the expansion of the network beyond the Beijing Development Area circumferencing the Beijing outer ring road. Shandong province, with its first CNG project in Qihe, was also added.

 

In 2010, the Company remains on track to increase the footprint of the network again by adding an additional 100km of pipeline, bringing the total pipeline network to 321km. This increase is expected to be funded from internal cashflows. Sales are expected to be in the region of 10 bcf.

 

This profitable business continues a targeted sales approach to industrial users for the higher net margin, whilst also supplying the current 25,992 residential consumers. This pipeline network is currently highly under-utilized and benefits from industry migrating into its catchment area. The potential for organic growth of this business remains substantial.

 

Manufacturing- CNG Equipment

 

The smallest of our operating divisions but of equal strategic value is CNG equipment manufacturing. The division's continued diligence to the production of a high quality product with the highest safety standards was rewarded and acknowledged by PetroChina ordering our CNG Dispensers for its expansion into CNG retail in China. Deliverability of gas into a vehicle in under five minutes with varying tank pressures of 0.5 to 20 Mpa requires unique technology. We manufacture such high quality equipment under two patents owned by the Company. We expect continued growth in this business concurrent with the exponentially growing demand for this high quality product as CNG retail stations become more common throughout the Country.

 

Financials

 

Revenues increased 90.3% in 2009 to US$46.9m. This increase was primarily as a result of an improved performance from the Company's wholesale midstream and downstream operations.

 

Green Dragon remains well positioned financially, with cash on hand and strong partnership funding for operations, no secured debt and growing gas sales. 

 

Outlook

 

While the year of the Ox (2009) was very good for the Company, the year of the Tiger (2010) promises to be one where we should see significant organic growth in gas production and sales complemented by niche acquisitive growth opportunities. We look forward to the year ahead with confidence.

 

I would like to thank my fellow shareholders for their continued support, as well as our dedicated employees, who work extremely hard in order to make the ongoing success of this business a reality.

 

Randeep S. Grewal

Founder & Chairman

22nd March 2010



Consolidated Statement of Comprehensive Income                                              

                                                                                                                                                                                                           Restated

                                                                                                                                                                        Year ended          Year ended

                                                                                                                                                                    31 December      31 December

                                                                                                             Notes                                                            2009                      2008

                                                                                                                                                                             US$'000                US$'000

 

Revenue                                                                                                     2                                                         46,906                   24,649

Cost of sales                                                                                                                                                       (37,059)                (21,073)

                                                                                                                                                                          ________             ________

 

Gross profit                                                                                                                                                            9,847                     3,576

 

Selling and distribution costs                                                                                                                            (1,461)                      (763)

Transaction costs                                                                                   3                                                          (1,782)                  (1,691)

Other Administrative expenses                                                                                                                       (16,700)                (12,088)

Total Administrative expenses                                                                                                                        (18,482)                (13,779)

                                                                                                                                                                          ________             ________

 

Loss from operations                                                                             3                                                       (10,096)                (10,966)

 

Finance income                                                                                        4                                                           1,556                        929

Accelerated finance charges                                                                5                                                       (12,189)                      (732)

Other finance costs                                                                                5                                                          (8,103)                (12,457)

Total finance costs                                                                                   5                                                       (20,292)                (13,189)

                                                                                                                                                                          ________             ________

 

Loss before income tax                                                                                                                                  (28,832)                (23,226)

 

Income tax                                                                                                  7                                                          (1,011)                      (339)

                                                                                                                                                                          ________             ________

 

Loss for the year                                                                                                                                               (29,843)                (23,565)

 

Other comprehensive income:

Exchange differences on translating foreign operations                                                                                 (114)                      (294)

                                                                                                                                                                             _______               _______

 

Total comprehensive income for the year                                                                                                  (29,957)                (23,859)

                                                                                                                                                                          ________             ________

 

Loss attributable to:

- Equity holders of the company                                                                                                                      (30,015)                (22,718)

- Minority interests                                                                                                                                                     172                       (847)

                                                                                                                                                                          ________             ________

 

                                                                                                                                                                               (29,843)                (23,565)

                                                                                                                                                                          ________             ________

Total comprehensive income

attributable to:

- Equity holders of the company                                                                                                                      (30,096)                (23,012)

- Minority interests                                                                                                                                                     139                       (847)

                                                                                                                                                                          ________             ________

 

                                                                                                                                                                               (29,957)                (23,859)

                                                                                                                                                                          ________             ________

 

Basic and diluted loss per share attributable

to equity holders of the parent (US$)                                                    8                                                        (0.276)                  (0.225)

                                                                                                                                                                          ________             ________



Consolidated Statement of Financial Position

                                                                                                                                                                                                           Restated

                                                                                                                                                                                   As at                      As at

                                                                                                                                                                    31 December      31 December

                                                                                                                                                                                    2009                      2008

                                                                                                                                                                             US$'000                US$'000

Assets

Non-current assets

Property, plant and equipment                                                                                                                          67,622                   72,065

Gas exploration and appraisal assets                                                                                                         625,244                 643,589

Other intangible assets                                                                                                                                      21,743                   23,999

Payment for leasehold land held for own use

  under operating leases                                                                                                                                          282                        233

Deferred tax asset                                                                                                                                                     828                        687

                                                                                                                                                                          ________             ________

 

                                                                                                                                                                              715,719                740,573

                                                                                                                                                                          ________             ________

 

Current assets

Inventories                                                                                                                                                               2,370                     2,378

Trade and other receivables                                                                                                                                7,107                     3,196

Cash and cash equivalents                                                                                                                              38,753                   12,830

                                                                                                                                                                          ________             ________

 

                                                                                                                                                                                48,230                   18,404

                                                                                                                                                                          ________             ________

 

Total assets                                                                                                                                                       763,949                758,977

                                                                                                                                                                          ________             ________

 

Liabilities

Current liabilities

Trade and other payables                                                                                                                                  17,527                   18,796

Loans and borrowings                                                                                                                                         4,054                     3,441

Convertible notes                                                                                                                                                            -                   49,912

Derivative financial liability                                                                                                                                            -                     1,500

Current tax liabilities                                                                                                                                                 847                     1,075

                                                                                                                                                                          ________             ________

 

                                                                                                                                                                                22,428                   74,724

                                                                                                                                                                          ________             ________

 



 Consolidated Statement of Financial Position (Continued)

                                                                                                                                                                                                           Restated

                                                                                                                                                                                   As at                      As at

                                                                                                                                                                    31 December      31 December

                                                                                                                                                                                    2009                      2008

                                                                                                                                                                             US$'000                US$'000

Non-current liabilities

Other financial liabilities                                                                                                                                     13,000                   13,000

Deferred tax liability                                                                                                                                           151,939                151,515

                                                                                                                                                                          ________             ________

 

                                                                                                                                                                              164,939                164,515

                                                                                                                                                                          ________             ________

 

Total liabilities                                                                                                                                                   187,367                239,239

                                                                                                                                                                          ________             ________

 

Total net assets                                                                                                                                                576,582                519,738

                                                                                                                                                                          ________             ________

 

Capital and reserves

Share capital                                                                                                                                                                12                           11

Share premium                                                                                                                                                 604,701                520,076

Convertible note equity reserve                                                                                                                                    -                   15,333

Share based payment reserve                                                                                                                            4,010                     1,835

Capital reserve                                                                                                                                                          570                           84

Foreign exchange reserve                                                                                                                                     (629)                      (548)

Retained deficit                                                                                                                                                   (50,909)                (35,741)

                                                                                                                                                                          ________             ________

 

Total equity attributable to equity holders of the Parent                                                                        557,755                501,050

 

Minority interests                                                                                                                                               18,827                   18,688

                                                                                                                                                                          ________             ________

 

Total equity                                                                                                                                                        576,582                519,738

                                                                                                                                                                          ________             ________

 



Consolidated Statement of Changes in Equity

 

                                                                                                                                                                                                                                                                           Equity

                                                                                                                                                                                                                                                                 attributable

                                                                                                                  Convertible       Share based                                            Foreign                                     to equity

                                                                      Share                   Share     note equity              payment                 Capital            exchange          Retained          holders of               Minority

                                                                     capital             premium            reserve                reserve                reserve                reserve               deficit     the Company              interests                Total

                                                                  US$'000               US$'000           US$'000               US$'000               US$'000               US$'000            US$'000               US$'000               US$'000           US$'000

 

At 1 January 2008                                                 9                 440,737               20,831                            -                            -                      (254)            (12,939)               448,384                            -             448,384

Total comprehensive income

  for the year - restated                                        -                            -                        -                            -                            -                      (294)            (22,718)               (23,012)                     (847)            (23,859)

 

Placement of new shares

  (net of issue costs US$943,000)                     1                   36,788                        -                            -                            -                            -                         -                  36,789                            -               36,789

Issue of new shares by

  conversion of convertible note                          1                   42,551               (5,498)                           -                            -                            -                         -                  37,054                            -               37,054

Share-based payments - restated                        -                            -                        -                     1,835                            -                            -                         -                    1,835                            -                 1,835

Transfer to capital reserve                                   -                            -                        -                            -                          84                            -                     (84)                          -                            -                        -

Minority interests' share of reserves

  of jointly controlled entities                               -                            -                        -                            -                            -                            -                         -                              -                  19,535               19,535

                                                                 ________              ________          ________              ________              ________             ________          ________             ________              ________          ________

 

At 31 December 2008                                      11                 520,076               15,333                     1,835                          84                      (548)            (35,741)               501,050                   18,688             519,738

                                                                 ________              ________          ________              ________              ________             ________          ________             ________              ________          ________

 

 

Total comprehensive income

  for the year                                                         -                            -                        -                            -                            -                        (81)            (30,015)               (30,096)                      139             (29,957)

 

Rights issue of new shares                                  -                     9,626                        -                            -                            -                            -                         -                    9,626                            -                 9,626

Placement of new shares                                     1                   74,999                        -                            -                            -                            -                         -                  75,000                            -               75,000

Share-based payments                                         -                            -                        -                     2,175                            -                            -                         -                    2,175                            -                 2,175

Transfer to capital reserve                                   -                            -                        -                            -                        486                            -                   (486)                          -                            -                        -

Transfer of reserve upon                                       

  repayment of                                                      

  convertible notes                                               -                            -             (15,333)                           -                            -                            -               15,333                            -                            -                        -

                                                                 ________              ________          ________              ________              ________             ________          ________             ________              ________          ________

 

At 31 December 2009                                       12                 604,701                        -                     4,010                        570                      (629)            (50,909)               557,755                   18,827             576,582

                                                                 ________              ________          ________              ________              ________             ________          ________             ________              ________          ________

 

 

 



Consolidated Statement of Cash Flows

 

                                                                                                                                                                                                           Restated

                                                                                                                                                                        Year ended          Year ended

                                                                                                                                                                    31 December      31 December

                                                                                                                                                                                    2009                      2008

                                                                                                                                                                             US$'000                US$'000

Operating activities

Loss before tax                                                                                                                                                   (28,832)                (23,226)

Adjustments for:

Depreciation                                                                                                                                                           5,955                     2,611

Amortisation of leasehold land held for own use

  under operating leases                                                                                                                                          26                           16

Amortisation for intangible assets                                                                                                                     2,472                        457

Share based compensation                                                                                                                                2,175                     1,835

(Gain)/loss on disposal of property, plant and equipment                                                                                (47)                            2

Change in fair value of financial derivative                                                                                                      (1,500)                    1,500

Finance income                                                                                                                                                          (56)                      (929)

Finance costs                                                                                                                                                       20,292                   11,689

Foreign exchange differences                                                                                                                                  18                       (242)

                                                                                                                                                                          ________             ________

 

Cash flows before changes

in working capital                                                                                                                                                     503                    (6,287)

Decrease/(increase) in inventory                                                                                                                               8                       (974)

(Increase)/decrease in trade and other receivables                                                                                     (3,596)                    2,600

(Decrease)/increase in trade and other payables                                                                                         (2,198)                    4,066

                                                                                                                                                                          ________             ________

 

Net cash used in operations                                                                                                                             (5,283)                      (595)

 

Income tax (payment)/refund                                                                                                                                 (956)                       430

                                                                                                                                                                          ________             ________

 

Net cash used in operating activities                                                                                                             (6,239)                      (165)

                                                                                                                                                                          ________             ________

 

Investing activities

Payments for purchase of property, plant and equipment                                                                           (2,291)                (13,486)

Payments for intangible assets                                                                                                                              (27)                             -

Proceeds from disposal of property, plant

  and equipment                                                                                                                                                      397                              -

Payments for leasehold land held for own use under

  operating leases                                                                                                                                                    (72)                      (131)

Payments for exploration activities                                                                                                                 (11,554)                (12,086)

Interest received                                                                                                                                                          56                        929

Cash paid on acquisition of subsidiary companies                                                                                                -                 (48,684)

                                                                                                                                                                          ________             ________

 

Net cash used in investing activities                                                                                                              (13,491)                (73,458)

                                                                                                                                                                          ________             ________

 



Consolidated Statement of Cash Flows (Continued)

                                                                                                                                                                                                           Restated

                                                                                                                                                                        Year ended          Year ended

                                                                                                                                                                    31 December      31 December

                                                                                                                                                                                    2009                      2008

                                                                                                                                                                             US$'000                US$'000

 

Financing activities

Proceeds from the issue of share capital                                                                                                      84,626                   36,789

Proceeds from strategic farm-out                                                                                                                    30,000                              -

Repayment of short term loan                                                                                                                                      -                    (3,684)

Repayment of convertible notes and related interest                                                                                 (69,861)                      (737)

Other interest paid                                                                                                                                                   (343)                      (245)

Proceeds from bank borrowings                                                                                                                        1,542                              -

                                                                                                                                                                          ________             ________

 

Net cash generated by financing activities                                                                                                  45,964                   32,123

                                                                                                                                                                          ________             ________

 

Net increase/(decrease) in cash and

cash equivalents                                                                                                                                                26,234                 (41,500)

Cash and cash equivalents at beginning of year                                                                                        12,830                   54,330

                                                                                                                                                                          ________             ________

 

                                                                                                                                                                                39,064                   12,830

 

Effect of foreign exchange rate changes                                                                                                             (311)                             -

 

Cash and cash equivalents at end of year                                                                                                   38,753                   12,830

                                                                                                                                                                          ________             ________

 

 

 

 

 



Abridged notes to the financial information for the year ended 31 December 2009

 

1        BASIS AND SEGMENT INFORMATION

 

Green Dragon Gas Ltd. ("the Company") is incorporated in the Cayman Islands. The financial statements have been prepared in accordance with IFRSs as adopted by the European Union, that are effective for accounting periods beginning on or after 1 January 2009.  The principal accounting policies adopted in the preparation of the financial statements are disclosed in the Group's full annual report and accounts for the year ended 31 December 2009.

 

 

2        REVENUE AND SEGMENT INFORMATION

 

For the year ended 31 December 2009

                                                                                                                                                    Pipelined                          Gas               Gas filling

                                                                                       Sale of                                                            gas                  stations             equipment

                                                                                  CBM gas          Well Drilling           distribution                        sales                        sales              Corporate          Eliminations         Consolidated

                                                                                     US$'000                   US$'000                   US$'000                   US$'000                   US$'000                   US$'000                   US$'000                  US$'000

                Segment revenue:

                Sales to external

                  customers                                                            2                                -                      36,693                        8,362                        1,849                                -                                -                       46,906

                Inter-segment sales                                            228                      14,337                                -                                -                                -                              -                     (14,565)                               -

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

                                                                                             230                      14,337                      36,693                        8,362                        1,849                                -                     (14,565)                     46,906

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

                Depreciation                                                          44                        1,839                        3,767                           167                             16                           122                                -                         5,955

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

                Amortisation                                                             -                             48                                -                        1,914                           495                             15                                -                         2,472

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

                 (Loss)/profit from operations                           (616)                     (1,792)                       2,938                          (291)                        (552)                     (8,776)                     (1,007)                    (10,096)

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

 

                Assets                                                           688,151                      47,924                      59,017                      25,236                        6,137                    314,264                   (376,780)                   763,949

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

                Liabilities                                                       173,497                      11,191                        6,408                        6,492                        1,914                    166,593                   (178,728)                   187,367

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

 

          For the year ended 31 December 2008

                                                                                                                                                    Pipelined                          Gas               Gas filling

                                                                                       Sale of                                                            gas                  stations             equipment                                

                                                                                  CBM gas          Well Drilling           distribution                        sales                        sales              Corporate          Eliminations         Consolidated

                                                                                     US$'000                   US$'000                   US$'000                   US$'000                   US$'000                   US$'000                  US$'000                   US$'000

                Segment revenue:

                Sales to external

                  customers                                                          33                                -                      19,188                        4,059                        1,369                                -                                -                       24,649

                Inter-segment sales                                                 -                        2,856                                -                               -                                -                               -                       (2,856)                               -

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

                                                                                               33                        2,856                      19,188                        4,059                        1,369                                -                       (2,856)                     24,649

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

                Depreciation                                                          44                           477                        1,816                             78                             43                           153                                -                         2,611

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

                Amortisation                                                             -                                -                                -                           380                             77                                -                                -                            457

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

                (Loss)/profit from operations-restated              (745)                        (318)                       1,284                           708                           241                     (11,700)                        (436)                    (10,966)

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

                Assets                                                           658,916                      28,813                      54,438                        3,379                        1,577                    283,546                   (271,692)                   758,977

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

                Liabilities                                                       200,039                      14,101                        9,242                        1,032                        1,035                    191,219                   (177,429)                   239,239

                                                                                   ________                 ________                 ________                 ________                 ________                 ________                 ________                  ________

 

 



3            LOSS FROM OPERATIONS

 

Loss from operations is stated after charging:

                                                                                                                                                                                                           Restated

                                                                                                                                                                        Year ended          Year ended

                                                                                                                                                                    31 December      31 December

                                                                                                                                                                                    2009                      2008

                                                                                                                                                                             US$'000                US$'000

 

          Staff costs (note 6)                                                                                                                                      8,277                     5,399

          Depreciation of property, plant and equipment                                                                                     5,955                     2,611

          Operating lease expense (property)                                                                                                           457                        798

          Amortisation of leasehold land held for own use

            under operating leases                                                                                                                                  26                          16

          Amortisation of intangible assets                                                                                                            2,472                        457

          Foreign exchange differences                                                                                                                        18                        242

                                                                                                                                                                          ________             ________

 

During the year the Group incurred Transaction costs of US$1,782,000 (2008: US$1,691,000) which relate to professional fees incurred in respect of fundraising and refinancing advice.

 

4        FINANCE INCOME

                                                                                                                                                                        Year ended          Year ended

                                                                                                                                                                    31 December      31 December

                                                                                                                                                                                    2009                      2008

                                                                                                                                                                             US$'000                US$'000

 

          Bank interest                                                                                                                                                      56                        929

          Change in fair value of derivative financial liability                                                                                1,500                              -

                                                                                                                                                                          ________             ________

 

                                                                                                                                                                                   1,556                        929

                                                                                                                                                                          ________             ________

 

5        FINANCE COSTS

                                                                                                                                                                        Year ended          Year ended

                                                                                                                                                                    31 December      31 December

                                                                                                                                                                                    2009                      2008

                                                                                                                                                                             US$'000                US$'000

 

          Change in fair value of derivative financial liability                                                                                         -                     1,500

          Interest expense on other loans wholly repayable within five years                                                     343                        245

          Accretion expense calculated using the effective interest

            rate method                                                                                                                                                7,760                  10,712

          Accelerated finance charges                                                                                                                  12,189                        732

                                                                                                                                                                          ________             ________

 

                                                                                                                                                                                20,292                   13,189

                                                                                                                                                                          ________             ________

 

During the year ended 31 December 2009 the Company agreed to repay the US$45m convertible note in accordance with its terms and conditions. This accelerated a finance charge of US$12,189,000. On 7 December 2009 all outstanding principal and interest was repaid to the noteholder. 

 



6        STAFF COSTS                                                                                                                                                                       Restated

                                                                                                                                                                        Year ended          Year ended

                                                                                                                                                                    31 December      31 December

                                                                                                                                                                                    2009                      2008

                                                                                                                                                                             US$'000                US$'000

 

          Staff costs (including directors' emoluments) comprise:

          Wages and salaries                                                                                                                                   5,146                     3,758

          Employer's national social security contributions                                                                                    570                        200

          Share based payment                                                                                                                                2,175                     1,835

          Other benefits                                                                                                                                               1,215                        286

                                                                                                                                                                          ________             ________

 

                                                                                                                                                                                   9,106                     6,079

 

          Less: expenses capitalised as gas exploration and

          appraisal assets                                                                                                                                           (829)                    (680)

                                                                                                                                                                          ________             ________

 

          Total staff costs charged to income statement (note 3)                                                                      8,277                     5,399

                                                                                                                                                                          ________             ________

 

 

7        TAXATION

                                                                                                                                                                        Year ended          Year ended

                                                                                                                                                                    31 December      31 December

                                                                                                                                                                                    2009                      2008

                                                                                                                                                                             US$'000                US$'000

 

          Current tax

 

          Charges for current year                                                                                                                              (728)                      (501)

         

          Deferred tax

          Temporary timing differences                                                                                                                     (424)                             -

          Previously unrecognised deferred tax assets assessed

            as recoverable at the end of the year                                                                                                         141                       162

                                                                                                                                                                          ________             ________

 

          Total tax charge                                                                                                                                          (1,011)                      (339)

                                                                                                                                                                          ________             ________

 

 

8        LOSS PER SHARE

 

Loss per share is based on the loss attributable to ordinary equity holders of the Company of US$30,015,000 (year ended 31 December 2008 - US$22,718,000) and the weighted average of 108,857,034 ordinary shares in issue (31 December 2008 - 100,781,021) during the year.

 

Due to the loss arising in the Group during all periods the diluted loss per share is considered to be the same as the basic loss per share 116,425,836 potential ordinary shares (31 December 2008 - 113,872,445) have therefore been excluded from the above calculations.

 

 

9        DIVIDENDS

 

No dividend has been paid or declared by the Company during the year (2008: Nil).

 

10      EVENTS AFTER THE BALANCE SHEET DATE

 

There were no significant events that happened after 31 December 2009 up to the date of approval of these financial statements.

 

11      PUBLICATION OF NON-STATUTORY ACCOUNTS

 

The financial information for the years ended 31 December 2009 and 31 December 2008 set out in this announcement does not constitute the Group's statutory financial information but is extracted from the Company's audited financial statements for those years. The auditors have reported on the full accounts for both periods and their reports were unqualified and did not include references to any matters to which the auditors drew attention by way of emphasis without qualifying their reports.

 

12      ANNUAL REPORT

 

The Company's Annual Report and copies of this announcement will be available on the Company's website at www.greendragongas.com and from the office of the Company's nominated adviser, Smith & Williamson Corporate Finance Limited at 25 Moorgate, London, EC2R 6AY, United Kingdom.

 

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SESEDFFSSEID
UK 100

Latest directors dealings