Results for the Period Ending September 30, 2018

RNS Number : 7312I
Jadestone Energy Inc.
28 November 2018
 


 

Jadestone Energy

Results for the Period Ending September 30, 2018

 

November 28, 2018-Singapore: Jadestone Energy Inc. (AIM:JSE, TSXV:JSE) ("Jadestone" or the "Company"), an independent oil and gas production company focused on the Asia Pacific region, reported today its condensed consolidated interim unaudited financial results for the three and nine months ended September 30, 2018. 

 

Third quarter highlights

 

Operational

●   Completed a transformational inorganic acquisition delivering material cashflow, reserves and production.  The Montara Assets acquisition was completed on September 28, 2018 from certain subsidiaries of PTT Exploration and Production pcl ("PTTEP") adding 28.2 mmbbls of 2P reserves, as of January 2018, for a net cash consideration of US$133.1mm, after receipt from PTTEP of US$75.5mm of cash at closing, and other customary working capital adjustments;

 

●     Successfully completed an over-subscribed placing and admitted for trading on the AIM Market of the London Stock Exchange.  The Company issued 239.7mm new common shares on August 8, 2018, raising gross proceeds of approximately £83.9mm;

 

●     Secured access to senior debt financing at LIBOR + 3%.  Jadestone entered into a reserve-based loan ("RBL") agreement on August 2, 2018 borrowing US$120.0mm and, at the same time, simplified its balance sheet by redeeming the 2016 convertible bond facility for US$17.4mm;

 

●    Hedged half of Montara's production for two years at an average price of $72/bbl.  The Company entered into a capped swap covering the first 24 months of Montara's planned 2PD production, at swap prices significantly above current spot oil prices (US$78.26/bbl for Q4 2018, US$71.72/bbl for 2019, and US$68.45/bbl for the first three quarters of 2020).  Additionally, approximately two thirds of the swapped barrels in 2019 and 2020 have upside price participation via purchased calls with strike prices set at US$80/bbl for 2019 and US$85/bbl for 2020;

 

●   Achieved 100% facility uptime at Stag.  Production operations at Stag continued safely throughout the third quarter, reaching another milestone of 2,297 days without a lost time incident.  Under Jadestone, the asset has consistently operated within the parameters of its safety case, as agreed with NOPSEMA the Australian offshore regulator, and with zero enforcement notices;

 

●    Increased Stag production by over 9%.  Average production from Stag during Q3 was 3,080 bbls/d (Q2 2018: 2,814 bbls/d), mainly due to higher uptime;

 

Financial

●    Locked in sales at higher oil prices achieving a circa 80% jump in revenue.  During the third quarter, there were two Stag liftings, totalling 422,267 bbls, generating sales revenue of US$32.7mm in the third quarter, compared to US$18.3mm in the June quarter from one lifting of 200,890 bbls;

 

●    Strong cash position of US$65.3mm inclusive of RBL debt service reserve, and with a maiden net profit before tax during the quarter of US$3.2mm. The previous quarter saw a net loss before tax of US$3.9mm and a net loss of US$3.6mm on Q3 2017;

 

●    Continued cost vigilance giving rise to further reductions in per unit operating costs.  Per unit production costs at Stag fell a further 9% to US$30.13/bbl before workovers and repair costs;

 

●    Reported a record US$7mm of quarterly cash from operations.  Jadestone reports record cash from operations arising from higher uptime, higher production, greater revenue, higher oil prices and lower costs.

 

Outlook

●  As of November 1, 2018, Montara production was halted by the operator to undertake an inspection and maintenance shutdown, with a focus on clearing a backlog of inspection tasks.  Work is progressing smoothly, and the Company anticipates the operator will restart production operations in early December;

●    Infill drilling programme to commence in 2019.  Based on the operators' latest rig availability schedule infill drilling at Stag will commence in Q1 2019, with infill drilling at Montara to begin following completion of regulatory approvals, which are anticipated in H1 2019;

●    Continue to progress the FEED, FDP technical studies, and negotiation of the pertinent commercial agreements associated with the Nam Du/U Minh gas developments in Vietnam, targeting FID in H2 2019.

 

 

Paul Blakeley, President and CEO, commented:

 

"This was a transformational quarter for Jadestone, and one that represents great progress in adding significant value for our shareholders through deployment of our stated strategy.  Our progress in Q3 has delivered a resilient business, with an even stronger balance sheet, low debt, and a steady stream of cash generation, backed by an attractive level of locked-in hedges. 

 

"I am delighted to have completed our acquisition of the Montara Assets just before quarter end, which has resulted in a three-fold increase in the size of our business.  Our ability to layer in high quality inorganic opportunities is a key strand in the Jadestone strategy, and Montara is testament to the deep opportunity set we see in the Asia Pacific region.

 

"The financing arrangements we completed during the quarter, including an oversubscribed equity placement, AIM admission, and senior secured debt facility, reflect market recognition of the high quality portfolio we are building.  In just over two years, we have transformed the Company into a high value, cash generative business, with strong support from the capital markets, including both debt and equity investors. 

 

"Production at Stag continued safely throughout the quarter and, with 100% uptime, is becoming a very steady and reliable cash generating asset.  Stag's performance underscores our ability to efficiently operate second-phase offshore production assets, while containing costs and steadfastly working within the parameters of the safety case, as agreed with the Australian regulator NOPSEMA. 

 

"We are now starting to exert similar early influence on the Montara Assets during the transitional phase while the seller PTTEP remains operator.  Having seconded a number of key operational leaders from Jadestone into the current operation, we are now clearing a maintenance and inspection backlog at Montara which will mean that when we assume operatorship next year, we will inherit a high reliability facility that we can operate with confidence, with improved uptime performance and without a planned major maintenance shutdown until at least the second half of 2020."

 

Operations update

 

Stag Oilfield (shallow water, offshore Australia)

The Company had two crude oil liftings during the third quarter, for a total sales production of 422,267 bbls, which is more than double the sales volume from a single lifting in the June 2018 quarter.  This has resulted in substantially higher revenue during the quarter, and although it has also resulted in an increase in production costs, on a per unit basis, Stag opex has fallen to US$30.13/bbl from US$33.09 in the June quarter.

 

Stag reported 100% uptime during the quarter, for the first time since Jadestone acquired the asset in Q4 2016.  The Company is continuing to pursue opportunities to enhance value at Stag, including drilling its first infill well.  The well location and drilling slot have been selected, and well design is in advanced planning stages.  Based on the latest rig schedule information, the well is now expected to be drilled in the first half of 2019. 

 

Montara (shallow water, offshore Australia)

As of the end of the quarter, Jadestone had owned the Montara asset for just three days.  Production during that period was 7,585 bbls/d. 

 

Prior to completing the Montara Assets acquisition on September 28, 2018, Jadestone had begun influencing the outcome of key issues, including reinstatement of the asset's FPSO class.

 

PTTEP continues to operate the field under an operator and transitional services agreement, until regulatory approvals and transfers are finalised.  The Company expects this process to be complete in the first half of 2019, at which time Jadestone will become the operator.  However, with senior secondees now in place, the transition to a Jadestone operating business is expected to be as seamless as possible.

 

As of November 1, 2018, Montara production was halted to undertake an inspection and maintenance shutdown, with a focus on clearing a backlog of inspection tasks.  Work is progressing smoothly, and the Company anticipates the operator will restart production operations in early December.  The decision to advance a 2019 shutdown to now, was made as a result of understanding the maintenance management backlog and a need to get Montara in a state of reliable and consistent operational delivery.  The long-term value of the Montara Assets will likely be improved by the current maintenance and inspection work.

 

Nam Du/U Minh (shallow water, offshore Vietnam)

The Company has expanded the Nam Du/U Minh project management team and is progressing the FEED, FDP technical studies, and negotiation of the pertinent commercial agreements, including the life-of-field gas sales and purchase agreement.  Jadestone anticipates that this work will culminate in a final investment decision in H2 2019.

 

Financial overview

 

Jadestone generated adjusted EBITDAX of US$11.9mm for the quarter ended September 30, 2018, compared to an adjusted EBITDAX of US$0.3mm in the second quarter, and a negative EBITDAX of US$2.9 mm in the same period a year earlier. 

 

On an unadjusted basis, the Company reported its maiden net profit before tax of US$3.2mm, compared to a net loss before tax of US$3.9mm in the prior quarter, and a net loss of US$3.6mm in the third quarter of last year.

 

Both unadjusted earnings and adjusted EBITDAX were increased due to higher average realised prices, higher lifted volumes during the quarter, and lower per unit production costs.

 

Investing activities for the quarter amounted to a cash outflow of US$134.5mm, which is primarily due to the Montara Asset acquisition.  This was more than offset by the US$185.8mm of net cash from financing activities arising from the US$110mm new equity issued in conjunction with the AIM admission, and the new US$120.0mm reserve based loan.

 

At the end of the quarter, the Company had US$45.7mm cash, plus a further US$28.6mm of debt service reserve cash and other restricted cash.

 

Selected financial information

 

The following table provides selected financial information of the Company, which was derived from, and should be read in conjunction with, the consolidated unaudited financial statements for the period ended September 30, 2018.

 

Quarterly comparison

Sept 2018 Qtr

Sept 2017 Qtr

Change (%)

Production1, mboe

306.1

394.3

(22.4%)

Sales, mboe

422.3

406.8

3.8%

Avg realised liquids price, US$/bbl

77.07

52.28

42.0%

Sales revenue, US$mm

32.7

21.4

52.8%

Capital expenditure2, US$mm

1.7

1.2

33.6%

Quarterly comparison

Sept 2018 Qtr

June 2018 Qtr

Change (%)

Production1, mboe

306.1

325.9

(6.1%)

Sales, mboe

422.3

270.7

56.0%

Avg realised liquids price, US$/bbl

77.07

71.46

7.9%

Sales revenue, US$mm

32.7

18.3

78.2%

Capital expenditure2, US$mm

1.7

0.3

523.8%

Year to date comparison

9M 2018

9M 2017

Change (%)

Production1, mboe

1,001.1

1,023.8

(2.2%)

Sales, mboe

1,026.0

1,077.1

(4.8%)

Avg realised liquids price, US$/bbl

72.63

53.92

34.7%

Sales revenue, US$mm

72.0

56.7

26.9%

Capital expenditure2, US$mm

2.4

4.6

(48.0%)

1 Current period includes three days of production from Montara at 7,585 bbls/d
2 Payment for oil and gas property, plant and equipment and intangible exploration assets.  Excludes acquisition related capital expenditure

 

Conference call and webcast

 

The management team will host an investor and analyst conference call at 10:00 p.m. (Singapore), 2:00 p.m. (London), and 9:00 a.m. (Toronto) on Wednesday, November 28, 2018, including a question and answer session.  The live webcast of the presentation will be available at the below webcast link.  Dial-in details are provided below.  Please register approximately 15 minutes prior to the start of the call. 

 

Webcast link: https://event.on24.com/wcc/r/1876344/74332A167F283F2557C34851A87C997E

Event conference title: Jadestone Energy Management Briefing

Start time: 10:00 p.m. (Singapore), 2:00 p.m. (London), 9:00 a.m. (Toronto)

Date: Wednesday, November 28, 2018

Confirmation ID: 07071726

 

Participant ITFS Dial-In Numbers:

 

Australia

1800 076 068

Canada

(+1) 888 390 0605

France

0800 916 834

Hong Kong

800 962 712

Indonesia

001803 020 8221

Japan

0066 3381 2569

Malaysia

1800 817 426

New Zealand

0800 453 421

Singapore

800 101 3217

United Kingdom

0800 652 2435

United States

(+1) 888 390 0605

Other International (Canada toll)

(+1) 416 764 8609

 

 

Area access numbers are subject to carrier capacity and call volumes.

 

ends -

 

For further information, please contact:

 

Jadestone Energy Inc.

Paul Blakeley, President and CEO

Dan Young, CFO

 

Investor Relations Enquiries

 

+65 6324 0359

 

 

 

+1 403 975 6752

ir@jadestone-energy.com

 

 

Nomad and Joint Broker

 

Stifel Nicolaus Europe Limited:

+44 (0) 20 7710 7600

Callum Stewart

 

Nicholas Rhodes

 

Ashton Clanfield

 

 

 

Joint Broker

+44 (0) 20 7236 1010

BMO Capital Markets Limited:

 

Thomas Rider

 

Jeremy Low

 

Thomas Hughes

 

 

 

Public Relations Advisor

 

Camarco:

+ 44 (0) 203 757 4986

Georgia Edmonds

jadestone@camarco.co.uk

Billy Clegg

 

James Crothers

 

 

 

About Jadestone Energy Inc.
Jadestone Energy Inc. is an independent oil and gas company focused on the Asia Pacific region. It has a balanced, low risk, full cycle portfolio of development, production and exploration assets in Australia, Vietnam and the Philippines.

 

The Company has a 100% operated working interest in Stag, offshore Australia, and has  completed the acquisition of a 100% working interest in the Montara project, offshore Australia, effective January 1, 2018, with operatorship to be transferred upon regulator approval.  Both the Stag and Montara assets include oil producing fields, with further development and exploration potential.  The Company has a 100% operated working interest (subject to registration of PVEP's withdrawal) in two gas development blocks in Southwest Vietnam and is partnered with Total in the Philippines where it holds a 25% working interest in the SC56 exploration block.

 

Led by an experienced management team with a track record of delivery, who were core to the successful growth of Talisman's business in Asia, the Company is pursuing an acquisition strategy focused on growth and creating value through identifying, acquiring, developing and operating assets throughout the Asia-Pacific region.

 

Jadestone Energy Inc. is currently listed on the TSXV and AIM. The Company is headquartered in Singapore.  For further information on Jadestone please visit http://www.jadestone-energy.com.

 

 

Cautionary statements

A barrel of oil equivalent ("boe") is determined by converting a volume of natural gas to barrels using the ratios of six thousand cubic feet ("mcf") to one barrel.  Boes may be misleading, particularly if used in isolation.  A boe conversion ratio of 6 mcf:1 boe is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead. Given that the value ratio based on the current price of oil as compared to natural gas is significantly different from the energy equivalency of 6:1, utilising a conversion on a 6:1 basis may be misleading as an indication of value.

 

Certain statements in this press release are forward-looking statements and information (collectively "forward-looking statements"), within the meaning of the applicable Canadian securities legislation, as well as other applicable international securities laws.  The forward-looking statements contained in this press release are forward-looking and not historical facts.

 

Some of the forward-looking statements may be identified by statements that express, or involve discussions as to expectations, beliefs, plans, objectives, assumptions or future events or performance (often, but not always, through the use of phrases such as "will likely result", "are expected to", "will continue", "is anticipated", "is targeting", "estimated", "intend", "plan", "guidance", "objective", "projection", "aim", "goals", "target", "schedules", and "outlook").

 

In particular, forward-looking statements in this press release include, but are not limited to statements regarding the restart of Montara production, transfer of Montara operatorship, timing of the Stag infill well, and final investment decision for Nam Du/U Minh.

 

Because actual results or outcomes could differ materially from those expressed in any forward-looking statements, investors should not place undue reliance on any such forward-looking statements.  By their nature, forward-looking statements involve numerous assumptions, inherent risks and uncertainties, both general and specific, which contribute to the possibility that the predicted outcomes will not occur.  Some of these risks, uncertainties and other factors are similar to those faced by other oil and gas companies and some are unique to Jadestone.  The forward-looking information contained in this news release speaks only as of the date hereof.  The Company does not assume any obligation to publicly update the information, except as may be required pursuant to applicable laws.

 

The technical information contained in this announcement has been prepared in accordance with the March 2007 SPE/WPC/AAPG/SPEE Petroleum Resources Management System.

 

Henning Hoeyland of Jadestone Energy Inc a Subsurface Manager with a Masters degree in Petroleum Engineering from Stavanger University, who has been involved in the energy industry for more than 17 years, has read and approved the exploration and appraisal disclosure in this regulatory announcement.

 

Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.

 

The information contained within this announcement is considered to be inside information prior to its release, as defined in Article 7 of the Market Abuse Regulation No. 596/2014, and is disclosed in accordance with the Company's obligations under Article 17 of those Regulations.

 

 

Glossary

 

bbls

Barrels

bbls/d

Barrels per day

boe

Barrels of oil equivalent

boe/d

Barrels of oil equivalent per day

EBITDAX

Earnings before interest, tax, depreciation, amortization and exploration expenses

FEED

Front-end engineering and design

FPSO

Floating production, storage and offloading vessel

mmbtu

Million British thermal units

NOPSEMA

National Offshore Petroleum Safety and Environmental Management Authority

PVEP

PetroVietnam Exploration Production Corporation

 

 

 

 

Jadestone Energy Inc.

 

CONDENSED CONSOLIDATED INTERIM PROFIT AND LOSS AND OTHER COMPREHENSIVE INCOME for the nine months ended September 30, 2018

 

 

 

 

Three months ended

 

Nine months ended

 

 

September 30,

 

September 30,

 

Notes

2018

2017

2018

2017

 

 

US$000

 

US$000

 

US$000

 

US$000

Gross revenue

3

32,668

21,383

72,001

56,727

Cash flow hedging

 

(3,305)

-

(4,611)

-

Royalties

 

-

 

(2,846)

 

(3,549)

 

(6,159)

Net revenue

 

29,363

18,537

63,841

50,568

Production costs

4

(16,870)

(12,373)

(40,337)

(52,417)

Staff costs

 

(2,812)

(2,926)

(9,617)

(8,318)

Depletion, depreciation and amortisation

5

(2,780)

(3,339)

(7,844)

(8,239)

Other expense

6

(3,008)

(2,155)

(7,098)

(6,187)

Impairment of intangible exploration assets

7

-

-

(11,902)

(7,668)

Other income

 

180

(47)

291

217

Purchase discount

 

-

 

-

 

-

 

789

Profit/(Loss) before interest & tax

 

4,073

(2,303)

(12,666)

(31,254)

Finance costs

8

(841)

 

(1,340)

 

(3,864)

 

(2,046)

Profit/(Loss) before tax

 

3,232

(3,643)

(16,530)

(33,300)

Taxation

9

(6,187)

 

(287)

 

(7,929)

 

(1,893)

Loss for the period

 

(2,955)

(3,930)

(24,459)

(35,193)

 

Loss per ordinary share:

Basic and diluted (US$)

 

(0.01)

(0.02)

(0.09)

(0.16)

 

 

 

 

 

 

Other comprehensive income, net of tax

 

 

 

 

 

 

Items to be reclassified to profit or loss in subsequent periods

Profit/(Loss) on derivatives designated as cash flow hedges

2,020

-

(2,896)

-

Tax effect

 

(606)

-

869

-

Total comprehensive profit/(loss) attributable to owners of the Company

 

1,414

-

(2,028)

-

 

 

  (1,541)

(3,930)

(26,487)

(35,193)

 

Jadestone Energy Inc.

 

CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL POSITION at September 30, 2018

 

 

 

 

September 30,

 

December 31,

 

 

Notes

2018

2017

 

Assets

 

US$000

 

US$000

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

Intangible exploration assets

10

94,406

105,673

 

Oil and gas properties

12

448,040

62,238

 

Deferred tax asset

15

21,728

23,821

 

Property and equipment

13

1,489

648

 

Restricted cash

14

24,333

10,729

 

 

 

589,996

 

203,109

 

Current assets

 

 

 

 

 

Inventories

16

44,975

9,610

 

Trade and other receivables

17

37,774

4,719

 

Restricted cash

14

4,301

-

 

Cash and cash equivalents

14

45,648

10,450

 

 

 

132,698

 

24,779

 

Total assets

 

722,693

227,888

 

Equity & liabilities

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Share capital

18

466,562

364,466

 

Share-based payment and warrants

19

22,323

21,855

 

Hedging reserve

 

(2,028)

-

 

Retained losses

 

(302,582)

(278,123)

 

 

 

184,275

 

108,198

 

Non-current liabilities

 

 

 

 

 

Provision for asset restoration obligations

20

280,099

84,728

 

Other payables

21

22,391

7,259

 

Deferred tax liability

22

84,788

200

 

Secured convertible bonds

25

-

12,770

 

Derivative financial instruments

25

-

3,067

 

Borrowings

24

60,932

-

 

 

 

448,210

 

108,024

 

Current liabilities

 

 

 

 

 

Borrowings

24

56,010

829

 

Trade & other payables, accruals and provisions

26

29,310

10,837

 

Other financial liabilities

23

4,888

-

 

 

 

90,208

 

11,666

 

Total liabilities

 

538,418

 

119,690

 

Total equity & liabilities

 

722,693

227,888

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.

Jadestone Energy Inc.

 

CONDENSED CONSOLIDATED INTERIM STATEMENT OF EQUITY for the nine months ended September 30, 2018

 

 

 

Share

 

 

 

Retained

 

 

 

 

Capital

 

Reserves

 

Earnings

 

Total

 

 

US$000

 

US$000

 

US$000

 

US$000

 

At January 1, 2017

364,466

21,357

(243,708)

142,115

 

Profit/(Loss) for the period

-

-

(35,193)

(35,193)

 

Movement in reserves

-

354

-

354

 

Shares issued

-

 

-

 

-

 

-

 

At September 30, 2017

364,466

 

21,711

 

(278,901)

 

107,276

 

At January 1, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

364,466

 

21,855

 

(278,123)

 

108,198

 

Profit/(Loss) for the period

-

 

-

 

(24,459)

 

(24,459)

 

Movement in reserves

-

(1,560)

-

(1,560)

 

Shares issued

102,096

 

-

 

-

 

102,096

 

At September 30, 2018

466,562

20,295

(302,582)

184,275

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.

Jadestone Energy Inc.

 

CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOWS for the nine months ended September 30, 2018

 

 

 

Three months ended

 

Nine months ended

 

 

September 30,

 

September 30,

 

Notes

2018

2017

2018

2017

 

Cash flows from operating activities

US$000

 

US$000

 

US$000

 

US$000

 

 

 

 

 

 

 

 

 

Loss for the period

(2,955)

(3,930)

(24,459)

(35,193)

 

- Finance costs

841

1,227

3,864

2,046

 

- Income tax expense

6,187

287

7,929

1,893

 

- Interest received

(224)

(25)

(291)

(28)

 

Adjustments for non-cash income and expenses:

 

 

 

 

 

 

 

 

- Depletion, depreciation

2,780

3,339

7,844

8,239

 

- Impairment losses

-

-

11,902

6,191

 

- Inventories written down

-

-

-

684

 

- Share based payments

195

143

468

354

 

- Prior year adjustments

-

-

-

(789)

 

Cash flow included in investing activities:

 

 

 

 

 

 

 

 

- (Gains) on sale of equipment

-

-

-

(400)

 

- Effect of translation on foreign currency

-

(136)

-

(364)

 

- (Gains)/Losses on unrealised foreign exchange

189

138

43

(828)

 

Cash generated from/(used in) operations

7,013

 

1,043

 

7,300

 

(18,196)

 

Changes in working capital:

 

 

 

 

 

 

 

 

- Decrease/(Increase) in trade and other receivables

(23,323)

5,599

(22,142)

2,451

 

- Decrease/(Increase) in inventories

(12,079)

1,572

(16,733)

6,312

 

- Increase/(Decrease) in trade and other payables

16,165

(6,457)

17,919

(4,147)

 

Net cash generated from/(used in) operations

(12,224)

 

1,757

 

(13,656)

 

(13,580)

 

Income tax paid

0

(709)

(1,050)

(995)

 

Net cash from/(used in) operating activities

(12,224)

 

1,048

 

(14,706)

 

(14,575)

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Purchases of property, plant & equipment

(112)

(12)

(126)

(493)

 

Purchases of oil and gas properties

(134,356)

(826)

(134,745)

(3,346)

 

Purchases of intangible assets

(277)

(399)

(635)

(2,446)

 

Interest received

224

25

291

28

 

Proceeds from disposal of plant and equipment

-

-

-

400

 

Net cash (used in) investing activities

(134,521)

 

(1,212)

 

(135,215)

 

(5,857)

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Proceeds from issuance of shares

107,888

-

107,888

-

 

Payments of share listing

(5,792)

-

(5,792)

-

 

Debt service reserve for bank loan

(18,634)

-

(18,634)

-

 

Proceeds from loans

120,000

-

120,000

-

 

Repayment of borrowings

(184)

(223)

(829)

(670)

 

Proceeds from bonds

-

4,850

-

14,550

 

Repayment of bonds

(17,450)

-

(17,450)

-

 

Payments for bond facility standby fees

-

-

(64)

(115)

 

Net cash from financing activities

185,828

 

4,627

 

185,119

 

13,765

 

Net increase/(decrease) in cash and cash equivalents

39,083

4,463

35,198

(6,667)

 

Cash and cash equivalents at beginning of period

6,565

15,113

10,450

26,243

 

Cash and cash equivalents at end of year

45,648

 

19,576

 

45,648

 

19,576

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

1. CORPORATE INFORMATION

 

Jadestone Energy Inc. (the "Company" or "Jadestone") is an oil and gas company incorporated in Canada.

 

The Company's common shares are listed on the TSX Ventures Exchange ("TSX-V") and on August 8, 2018 the company listed on the Alternative Investment Market ("AIM"), a sub-market of the London Stock Exchange. Pursuant to the listing on AIM, the Company issued 239,711,474 new ordinary common shares raising gross proceeds of approximately £83.9 million at a price of 35 pence per share. The Company trades on both markets under the symbol "JSE".

 

The financial statements are expressed in United States Dollars ("US$").

 

The Company and its subsidiaries (the "Group") are engaged in production, development, and exploration and appraisal activities in Australia, Indonesia, Vietnam and the Philippines. The Company's current producing assets are in the Carnarvon and Vulcan basins, offshore Western Australia.

 

The Company's head office is located at 3 Anson Road, #13-01 Springleaf Tower, Singapore 079909. The registered office of the Company is 10th Floor, 595 Howe Street, Vancouver, British Columbia V6C 2T5, Canada.

 

On September 28, 2018, the Company acquired the Montara Assets, located in shallow water offshore Australia, from PTTEP Australasia. Following completion, the Company obtained control and 100% beneficial ownership. PTTEP Australia was contracted to continue to operate the field under an operator and transitional service agreement until regulatory approvals are finalised. The Company acquired the Montara Assets for a consideration of US$149.1 million consisting of cash payments on September 28, 2018 of US$133.1 million and a further US$16.0 million for future estimated contingent payments.

 

On August 2, 2018, the Company entered into a reserve based lending agreement to borrow US$120.0 million, repayable quarterly over the period to and including March 31, 2021. The first repayment is due on December 31, 2018. The Company drew down the facility on September 27, 2018, as part of the funding for the Montara Assets.

 

 

2. BASIS OF PREPARATION

 

Statement of compliance

 

These unaudited condensed interim financial statements (the "Financial Statements") are prepared in accordance with International Accounting Standard IAS 34, Interim Financial Reporting, on a going concern basis under the historical cost convention. They do not contain all disclosures required by International Financial Reporting Standards for annual financial statements and accordingly, should be read in conjunction with Jadestone's audited consolidated financial statements for the period ended December 31, 2017.

 

These Financial Statements were approved for issuance by the Company's Board of Directors on November 28, 2018 on the recommendation of the Audit Committee.

 

Basis of measurement

 

These Financial Statements have been prepared on an historical cost basis, except for financial instruments classified as financial instruments at fair value, which are stated at their fair values. In addition, these Financial Statements have been prepared using the accrual basis of accounting.

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

New Financial Reporting Standards adopted

 

Information on the implementation of new accounting standards is included in the Company's audited financial statements for the period ended December 31, 2017 (see Note 2. Summary of Significant Accounting Policies - Basis of Preparation), and also as outlined below:

 

The group has applied the following standards and amendments for the first time with effect from January 1, 2018.

 

- IFRS 9 Financial Instruments

 

- IFRS 15 Revenue from Contracts with Customers

 

IFRS 9 - Financial Instruments

 

IFRS 9 provides a classification and measurement approach for financial assets and liabilities based on the business model on which they are managed and the cash flows associated with each financial asset or liability. Under the standard, financial assets are classified as measured at amortised cost, fair value through the profit and loss, or fair value through other comprehensive income. For financial liabilities, the classifications of IAS 39 were largely unchanged. While the Group's financial assets have been reclassified into the categories defined by IFRS 9, the Group has not identified any impacts on the measurement of its financial assets and liabilities as a result of the new classification and measurement requirements.

 

The impairment of financial assets measured at amortised cost are recognised on an expected loss basis based on future credit risk information and assumptions. Movements in the expected loss reserve are recognised in the income statement. Due to the short term nature and quality of the financial assets, the company has not recognised any impacts since the adoption of IFRS 9.

 

For hedge accounting, the Company has adopted and applied the policy described below. There were no hedge contracts in place prior to January 1, 2018, and no prior period adjustments are required since adopting IFRS 9.

 

Hedge accounting

 

For the purposes of hedge accounting, hedges are classified as either:

 

-     Fair value hedges where they hedge the exposure to changes in the fair value of a recognised asset or liability; or

 

-      Cash flow hedges where they hedge exposure to variability in cash flows that is either attributable to a particular risk associated with a recognised asset or liability, or a highly probable forecasted transaction.

 

At the inception of a hedge relationship, the Group formally designates and documents the hedge relationship to which it wishes to apply hedge accounting, along with the risk management objective and strategy for undertaking the hedge. The documentation includes identification of the hedging instrument, the hedged item or transaction, the nature of the risk being hedged, and how the entity will assess the effectiveness of changes in the hedging instrument's fair value in offsetting the exposure to changes in the hedged item's fair value or cash flows attributable to the hedged risk. To achieve hedge accounting, the relationships must be expected to be highly effective and are assessed on an ongoing basis, to determine that they continue to meet the risk management objective.

 

Hedge accounting is discontinued when the hedge instrument expires, is sold, terminates, is exercised, or no longer qualifies for hedge accounting. At that point in time, any cumulative gain or loss on the hedging instrument recognised in Other Comprehensive Income (OCI) remains in hedge reserve until the forecasted transaction occurs. If a hedged transaction is no longer expected to occur, the net cumulative gain or loss recognised in equity is transferred to profit or loss for the year.

 

Cash flow hedges

 

The effective portion of the gain or loss on hedging instruments that are classified as cash flow hedges, is recognised in OCI, while any ineffective portion is recognised immediately in the income statement. The ineffective portion relating to commodity contracts is recognised in other operating income or expenses.

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

Amounts recognised as OCI are transferred to profit or loss when the hedged transaction affects profit or loss, such as when the hedged financial income or financial expense is recognised or when a forecast sale occurs.

 

IFRS 15 Revenue from contracts with customers

 

The group has adopted IFRS 15, Revenue from Contracts with Customers from January 1, 2018. Revenue is recognised from customer contracts when performance obligations are satisfied through the transfer of goods or services. The good or service is deemed to have been performed when the customer takes control of that good or service.

 

The transfer of control of oil and gas commodities sold by the group occurs when title passes with the customer taking physical possession at which time the contractual obligations are fulfilled. The accounting for revenue under IFRS 15 does not, therefore represent a change from the Group's previous practice of recognising revenue from sales contracts with customers.

 

 

3. REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

Nine months ended

 

 

September 30,

September 30,

 

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

 

 

US$'000

 

US$'000

 

US$'000

US$'000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue - oil

32,668

 

 

19,524

 

 

69,242

 

 

52,122

Revenue - gas

-

 

 

1,859

 

 

2,759

 

 

4,605

 

 

32,668

 

 

21,383

 

 

72,001

 

 

56,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average realised price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil - Stag (US$/bbl)

77.07

 

 

56.47

 

 

74.04

 

 

55.86

Liquids - Ogan Komering (US$/bbl)

-

 

 

47.31

 

 

63.45

 

 

46.37

Gas - Ogan Komering (US$/mmbtu)

 

-

 

 

 

 

 

 

6.04

 

 

6.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average production

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude oil - Stag (bbl/d)

3,080

 

 

2,847

 

 

2,851

 

 

2,602

Crude oil - Montara (bbl/d, from September 28, 2018)

7,585

 

 

-

 

 

7,585

 

 

-

Liquids - Ogan Komering (bbl/d)

-

 

 

928

 

 

918

 

 

954

Gas - Ogan Komering (mmbtu/d)

-

 

 

2,976

 

 

3,129

 

 

3,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Montara Assets acquisition closed on September 28, 2018. Montara production for the three days to September 30, 2018 averaged 7,585 bbls/d.

 

 

4. PRODUCTION COST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

Nine months ended

 

 

September 30,

September 30,

 

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

 

 

US$'000

 

US$'000

 

US$'000

US$'000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FSO vessel expenses

4,148

 

 

3,637

 

 

12,367

 

 

17,289

Workovers

1,385

 

 

615

 

 

6,922

 

 

12,746

Air, marine and onshore support

1,253

 

 

1,258

 

 

3,598

 

 

1,145

Repairs & maintenance

631

 

 

625

 

 

2,610

 

 

2,596

Other operating expenses

3,726

 

 

5,245

 

 

12,584

 

 

14,354

Movement in oil inventory

5,727

 

 

993

 

 

2,257

 

 

4,285

 

 

16,870

 

 

12,373

 

 

40,337

 

 

52,416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Ogan Komering PSC expired on February 28, 2018 and a temporary co-operation contract was entered into, continuing the PSC terms pending the issue of the new PSC on May 20, 2018, at which time Jadestone ceased to hold an interest in Ogan Komering.

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

5. DEPLETION, DEPRECIATION AND AMORTISATION

 

 

 

Three months ended

Nine months ended

 

 

September 30,

September 30,

 

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

 

 

US$'000

 

US$'000

 

US$'000

US$'000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depletion and amortisation

2,688

 

 

3,266

 

 

7,555

 

 

8,108

Depreciation for plant and equipment (Note 12)

92

 

 

74

 

 

289

 

 

131

 

 

2,780

 

 

3,339

 

 

7,844

 

 

8,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

During the period, Montara contributed US$0.3 million to depletion, depreciation and amortisation.

 

 

6. OTHER EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

Nine months ended

 

 

September 30,

September 30,

 

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

 

 

US$'000

 

US$'000

 

US$'000

US$'000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Professional fees/consultancies

2,662

 

 

1,411

 

 

4,671

 

 

3,027

Office costs

739

 

 

750

 

 

1,683

 

 

2,408

Travel & subsistence

245

 

 

73

 

 

576

 

 

372

Cash flow hedges

(984)

 

 

-

 

 

(332)

 

 

-

Other expenses

346

 

 

(79)

 

 

500

 

 

380

Loss for the period

 

3,008

 

 

2,155

 

 

7,098

 

 

6,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

During the quarter ended September 30, 2018 a credit of US$1.0 million was incurred due to a fair value adjustment related hedge accounting.

 

7. IMPAIRMENT OF ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

Nine months ended

 

 

September 30,

September 30,

 

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

 

 

US$'000

 

US$'000

 

US$'000

US$'000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of intangible exploration assets

-

 

 

-

 

 

11,902

 

 

5,951

Impairment of material and spare parts

-

 

 

-

 

 

-

 

 

 

1,717

 

 

-

 

 

-

 

 

11,902

 

 

7,668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impairment expense in relation to intangible exploration assets for the nine months to September 30, 2018 of US$11.9 million (nine months to September 30, 2017: US$6.0 million) arose from the decision in March 2018 to not perform any further exploration activities on Block 127 in Vietnam and proceed with relinquishment.

 

8. FINANCE COSTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

Nine months ended

 

 

September 30,

September 30,

 

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

 

 

US$'000

 

US$'000

 

US$'000

US$'000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accretion expense

637

 

 

708

 

 

1,721

 

 

1,687

Foreign exchange (gain)/loss

127

 

 

137

 

 

83

 

 

(365)

Interest on convertible bonds

142

 

 

271

 

 

706

 

 

279

Fair value (gain)/loss on derivative liability

(97)

 

 

-

 

 

1,196

 

 

-

Net gain on early repayment

(33)

 

 

-

 

 

(33)

 

 

-

Others

65

 

 

224

 

 

191

 

 

445

 

 

841

 

 

1,340

 

 

3,864

 

 

2,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

9. TAXATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

Nine months ended

 

 

September 30,

September 30,

 

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

 

 

US$'000

US$'000

US$'000

US$'000

Current taxation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current tax expense

721

 

 

709

 

 

1,703

 

 

1,213

Deferred tax expense

 

2,220

 

 

-

 

 

2,518

 

 

-

 

Total current income tax charge

 

2,941

 

 

709

 

 

4,221

 

 

1,213

Australian Petroleum Resource Rent Tax (PRRT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current tax benefit

3,464

 

 

-

 

 

3,464

 

 

-

 

Deferred tax benefit

(218)

 

 

(422)

 

 

244

 

 

680

 

 

 

 

 

 

 

 

 

 

 

 

PRRT benefit

 

3,246

 

 

(422)

 

 

3,708

 

 

680

Tax expense for the period

6,187

 

 

287

 

 

7,929

 

 

1,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

During the quarter, Stag became liable to pay PRRT. The current period charge was US$3.5 million based on the rate of 40% of assessable profits (effective rate 28%). It is not foreseen that Montara will become liable for PRRT due to the tax credits transferred with the asset.

 

 

10. INTANGIBLE EXPLORATION ASSETS

 

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

 

September

 

December

 

 

30, 2018

 

31, 2017

 

 

 

US$'000

 

 

US$000

 

Cost

 

 

 

 

 

 

 

 

Balance at the beginning of the period

199,244

197,705

 

Additions

635

1,539

 

Exploration asset written off

(110,050)

 

-

 

 

89,829

199,244

 

Impairments

 

 

 

 

 

 

 

 

Balance at the beginning of the period

93,571

87,621

 

Charged to profit or loss

11,902

5,950

 

Exploration asset written off

(110,050)

 

-

 

 

At September 30,2018

(4,577)

93,571

 

Net book value at the end of the period

 

 

 

 

94,406

 

105,673

 

 

 

 

 

 

 

 

 

 

 

During the period exploration blocks previously impaired have been written off, resulting in nil (2017: nil) impact in the income statement.

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

11. BUSINESS COMBINATIONS

 

Acquisition of Montara Assets

 

On September 28, 2018, Jadestone Energy (Eagle) Ltd, a wholly owned subsidiary of the Company, closed the acquisition of 100% of the Montara Assets.

 

The US$149.1 million consideration comprised US$133.1 million in cash and US$16.0 million in future contingent payments. The contingent payments are based on the average annual Brent crude price exceeding US$80.0/bbl in one or both of 2019 and 2020, and are accounted for at fair value. The earliest potential payment is January 2020.

 

The fair value assessment of the Montara identifiable assets and liabilities, acquired as at the date of acquisition, have been reviewed in accordance with IFRS 3 Business Combinations. Details of the Group's accounting policies in relation to Business Combinations are contained in Note 2, Summary of Significant Accounting Policies - Basis of Preparations, in the audited financials statements for the period ended December 31, 2017.

 

The fair value of the assets acquired have been calculated using valuation techniques based on discounted cashflows, using forward curve commodity prices, a discount rate based on market observable data, and cost and production profiles.

 

The amounts are estimates made by management at the time of preparation of these financial statements. Amendments may be made to these amounts as values subject to estimate are finalised.

 

From the date of acquisition, September 28, 2018, Montara recorded a net loss after tax of US$1.5 million including one-off project fees associated with the acquisition of US$1.7 million, and operating expenses of US$0.3 million, offset by tax credits of US$0.5 million. No revenues were recognised in the period as the first lifting occurred in October 2018.

 

The corporate cost associated with the acquisition amounted to US$7.8 million, and has been expensed to other expenses in the consolidated income statement and statement of comprehensive income.

 

The provisional fair value of the identifiable assets and liabilities of the Montara field as at the acquisition date were:

 

 

Provisional

 

 

as at

 

 

September

 

 

28, 2018

 

 

US$000

 

Assets

 

 

Current assets

 

 

Other receivables

4,917

 

Inventory - materials

17,195

 

Inventory - crude oil

18,178

 

Non current assets

 

 

Oil and gas properties

396,804

 

Total assets

437,094

 

Liabilities

 

 

 

 

Current liabilities

 

 

Trade and other payables

(4,897)

 

Non current liabilities

 

 

ARO

(197,839)

 

Other provisions

(432)

 

Deferred tax liabilities

(84,788)

 

Total liabilities

(287,956)

 

 

149,139

 

 

 

 

 

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

12. OIL AND GAS PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

 

 

 

September 30,

 

December

 

 

 

 

2018

 

31, 2017

 

 

 

 

 

US$000

 

 

US$000

 

Cost

 

 

 

 

 

 

 

 

Balance at the beginning of the period

75,863

68,172

 

Additions

1,625

1,772

 

Montara acquisition additions (Note 11)

396,804

-

 

ARO capitalised/(released) during the period

(4,069)

5,919

 

Transfers from intangible exploration assets

(1,003)

-

 

Balance at the end of the period

469,220

 

75,863

 

Accumulated depletion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at the beginning of the period

13,625

3,838

 

Charge for the period

7,555

9,787

 

Balance at the end of the period

21,180

 

13,625

 

Net book value at the end of the period

 

 

 

 

 

 

 

 

448,040

 

62,238

 

13. PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Computer

Fixtures &

 

 

 

 

 

Equipment

Fittings

 

 

Total

 

 

US$000

 

 

US$000

 

 

US$000

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost

 

 

 

 

 

 

At January 1, 2017

545

882

1,427

 

Additions

635

142

777

 

At December 31, 2017

1,180

 

1,024

 

2,204

 

Accumulated depreciation

 

 

 

 

 

 

At January 1, 2017

470

861

1,331

 

Charge for the period

195

30

225

 

At December 31, 2017

665

 

891

 

1,556

 

Net book value at December 31, 2017

 

 

 

 

 

515

 

133

 

648

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2018

1,180

1,024

2,204

 

Additions

36

103

139

 

Disposals

(12)

-

(12)

 

Transfers from oil & gas properties

1,003

 

-

 

1,003

 

At September 30, 2018

2,207

1,127

3,334

 

Accumulated depreciation

 

 

 

 

 

 

At January 1, 2018

665

891

1,556

 

Charge for the period

253

 

36

 

289

 

At September 30, 2018

918

 

927

 

1,845

 

Net book value at September 30, 2018

 

 

 

 

 

1,290

 

200

 

1,489

 

 

 

 

 

 

 

 

 

 

 

 

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

14. CASH AND CASH EQUIVALENTS

 

As at

 

 

As at

 

 

 

 

 

 

 

September

 

December

 

 

30, 2018

31, 2017

 

 

 

US$000

 

 

US$000

 

Non current

 

 

 

 

 

 

 

 

Restricted cash

24,333

10,729

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash at bank

45,648

10,450

 

Restricted cash

4,301

 

-

 

 

 

49,949

10,450

 

 

 

 

 

 

 

74,282

 

10,450

 

 

 

 

 

 

 

 

 

 

 

As at September 30, 2018, non-current restricted cash includes a cash deposit of US$10.0 million placed by the Company in support of a bank guarantee to a key supplier in respect of Stag related obligations under a long term contract. In addition, under the reserves based lending facility the Company opened a debt reserve service account which created non-current restricted cash and current restricted cash of US$14.3 million and US$4.3 million respectively.

 

 

15. DEFERRED TAX

 

 

 

 

 

 

 

The following are the deferred tax assets recognised by the company:

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

September

 

December

 

30, 2018

31, 2017

 

 

US$000

 

 

US$000

PRRT

 

 

 

 

 

 

 

Beginning balance

20,273

17,541

PRRT credit/(expense) for the period

(3,246)

2,524

Foreign currency effect

(86)

 

208

 

16,941

20,273

Corporate income tax

 

 

 

 

 

 

 

Beginning balance

3,548

-

 

Deferred tax assets movement for the period

1,239

 

3,548

 

4,787

3,548

 

 

 

 

Total deferred tax assets

21,728

23,821

 

 

 

 

 

 

 

 

 

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

16. INVENTORIES

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

September

 

December

 

30, 2018

31, 2017

 

 

US$000

 

 

US$000

 

 

 

 

 

 

 

 

Materials and spare parts

 

22,453

4,195

Crude oil on hand

22,522

5,416

 

44,975

 

9,611

 

 

 

 

 

 

 

 

 

As part of the acquisition of the Montara Assets, crude oil inventory of US$18.4 million and material and spares of US$17.2 million were acquired on September 28, 2018.

 

 

17. TRADE AND OTHER RECEIVABLES

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

September

 

December

 

30, 2018

31, 2017

 

 

US$000

 

 

US$000

 

 

 

 

 

 

 

 

Trade debtors

 

22,661

1,987

Prepayments

9,153

1,766

Other debtors

5,960

966

 

37,774

 

4,719

 

 

 

 

 

 

 

 

 

As part of the acquisition of the Montara Assets, trade debtors at quarter end includes US$14.2 million of receivables acquired on September 28, 2018.

 

 

18. SHARE CAPITAL

 

 

 

 

 

 

 

Authorised ordinary share capital:

 

 

 

 

 

 

 

 

Unlimited number of ordinary voting shares with no par value

 

 

 

 

 

 

 

Allotted and outstanding:

 

 

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

 

 

September

 

December

 

 

 

30, 2018

31, 2017

Number of issued shares

461,009,478

221,298,004

 

 

 

 

 

 

 

 

 

 

 

 

US$000

 

 

US$000

 

 

 

 

 

 

 

 

 

At the beginning of the period

 

364,466

364,466

Proceeds from share issue net of expenses

102,096

-

End of the period

466,562

 

364,466

 

 

 

 

 

 

 

 

 

 

 

The share capital consists of fully paid ordinary shares with nil par value. All shares are equally eligible to receive dividends and the repayment of capital, and represent one vote at the shareholders meeting.

 

The group issued 239,711,474 ordinary shares on August 8, 2018 with a nil par value for 0.35 pounds sterling per share. The issue represents 52% of the total shares issued at the end of the quarter.

 

The costs arising from the issuance of the new shares and charged to equity amounted to US$7.8 million (2017: nil).

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

19. SHARE-BASED PAYMENTS AND WARRANTS

 

The total expense arising from share-based payment recognized for the nine months ended September 30, 2018 was US$0.4 million (nine months ended September 30, 2017: US$0.4 million).

 

On August 19, 2015, the Company adopted, as approved by shareholders, a stock incentive plan (the "Plan") which establishes a rolling number of shares issuable under the plan in the amount of 10% of the Company's issued shares at the date of grant. Under the terms of the Plan, the exercise price of each option granted cannot be less than the market price at the date of grant, or such other price as may be required by TSX-V. Options under the plan can have a term of up to 10 years, with vesting provisions determined by the directors in accordance with TSX-V policies for Tier 2 Issuers.

 

The Black-Scholes option-pricing model, with the following assumptions, was used to estimate the fair value of the following options granted during the nine months to September 30, 2018:

 

 

 

 

Options granted on

 

 

 

 

 

 

 

 

 

July 29,

 

March 29,

 

 

 

 

 

 

 

 

2018

 

2018

 

 

 

 

 

 

 

 

 

 

 

US$000

 

 

 

US$000

 

 

 

 

 

 

Risk-free interest rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2.23% to 2.26%

 

1.99% to 2.04%

 

 

 

 

 

 

Expected life

5.5 to 6.5 years

 

5.5 to 6.5 years

 

 

 

 

 

 

Expected volatility

44.7% to 43.2%

 

43.1% to 44.1%

 

 

 

 

 

 

Share price

 

C$0.61

 

 

C$0.43

 

 

 

 

 

 

Exercise price

 

C$0.61

 

 

C$0.50

 

 

 

 

 

 

Expected dividends

 

 

nil

 

 

nil

 

 

 

 

 

 

The following table summarizes the share options outstanding and exercisable as at September 30, 2018

 

 

 

 

 

 

 

 

Weighted

Weighted

 

 

 

 

 

 

 

 

 

average

average

 

Number of

 

 

 

Number of

 

exercise price

remaining

 

options

 

 

 

Options

 

 

C$

contract life

 

exercisable

 

As at December 31, 2017

8,102,821

0.58

 

9.03

927,822

 

New share options issued

4,500,000

0.54

 

10.00

-

 

Cancelled during the quarter

(170,000)

1.03

 

-

 

-

 

As at September 30, 2018

 

12,432,821

 

0.56

 

8.77

 

3,241,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20. PROVISION FOR ASSET RESTORATION OBLIGATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at

 

As at

 

 

 

 

 

 

 

 

 

September

December

 

 

 

 

 

 

 

 

30, 2018

 

31, 2017

 

 

 

 

 

 

 

 

 

 

US$000

 

US$000

 

 

 

Non current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance

 

 

 

 

84,728

 

77,186

 

 

 

Montara acquisition additions (Note 11)

 

 

 

 

197,839

 

-

 

 

 

 

Accretion expense

 

 

 

 

1,612

 

1,589

 

 

 

Changes in discount and forex rate assumptions

 

 

 

 

(4,069)

 

5,919

 

 

 

Others

 

 

 

 

(11)

 

34

 

 

 

 

 

 

 

 

 

280,099

 

84,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

The Group's asset restoration obligations ("ARO") result from the future costs of decommissioning the Stag oilfield facilities and Montara assets which are expected to be incurred up to 2034 and 2031. The balance of the provision is the discounted present value of the estimated future cost.

 

The present value of the ARO has been calculated based on the blended estimated Australian and United States risk free rate of

 

2.86% (Australian risk free rate of 2.67% and United States risk free rate of 3.05%) and after allowing for an inflation rate of

 

2.25% as at September 30, 2018.

 

 

21. OTHER PAYABLES

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

September

 

December

 

30, 2018

31, 2017

 

 

US$000

 

 

US$000

Non current

 

 

 

 

 

 

 

Montara other provision

15,805

-

 

Stag

6,451

6,918

Others

135

341

 

22,391

 

7,259

 

 

 

 

 

 

 

 

 

 

 

Included in other payables is US$15.8 million related to the potential contingent payments that could crystallise at Montara. The Company has reviewed and assessed all of the contingent payments and determined that the following two payments could crystallise:

 

a) Annual average Brent crude price exceeding US$80/bbl in 2019: US$20.0 million

 

b) Annual average Brent crude price exceeding US$80/bbl in 2020: US$10.0 million

 

The fair value has been reviewed and assessed using a monti carlo simulation model, determining a fair value of US$15.8 million for the two payments 2019: US$10.8 million and 2020: US$5.0 million.

 

 

22. DEFERRED TAX LIABILITY

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

September

 

December

 

30, 2018

31, 2017

 

 

US$000

 

 

US$000

Non current

 

 

 

 

 

 

 

Opening balance

200

1,200

Montara acquisition additions (Note 11)

84,788

-

 

utilisation in current period

(200)

(1,000)

 

84,788

 

200

 

 

 

 

 

 

 

 

 

The deferred tax liability relates to the acquisition of the Montara Assets (US$84.8 million), and arose from timing differences in unrecovered depreciated costs. The balance at December 31, 2018 of US$0.2 million, related to Ogan Komering, a license which expired in May 2018.

 

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

23. OTHER FINANCIAL LIABILITIES

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

September

 

December

 

30, 2018

31, 2017

 

 

US$000

 

 

US$000

 

 

 

 

 

 

 

 

Cashflow hedges

 

4,888

-

 

 

4,888

 

-

 

 

 

 

 

 

 

 

 

 

Jadestone has entered into two commodity hedges to hedge 350,000 bbls of crude oil production over the period January 2, 2018 to June 30, 2018 at Brent ICE crude fixed at US$64.60/bbl, and another 350,000 bbls over the period July 1, 2018 to December 31, 2018, at Brent ICE crude fixed at US$65.00/bbl. These have been designated as cashflow hedges and hence the fair value movements are recognised in other comprehensive income, while the ineffective portion and the amount related to sales for the period are immediately recognised in the income statement.

 

 

24. BORROWINGS

 

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

 

September

 

December

 

 

30, 2018

31, 2017

 

 

 

US$000

 

 

US$000

 

The future minimum repayments of borrowings are as follows:

 

 

 

 

 

 

 

 

Within one year

56,010

829

 

Later than one year but within five years

60,932

-

 

 

 

116,942

 

829

 

The obligation is classified as:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liability

56,010

829

 

Non current liability

60,932

-

 

 

 

116,942

 

829

 

 

 

 

 

 

 

 

 

 

 

 

On August 2, 2018, the Company entered into a reserve based lending agreement to borrow US$120 million, repayable over the period to March 31, 2021. The balances represents the fair value of the loan, net of transaction fees.

 

 

25. SECURED CONVERTIBLE BOND

 

On November 8, 2016 the Company entered into a convertible bond with Tyrus Capital Event S.à r.l and incurred a structuring fee of 2% of the facility and a 1% per annum standby fee on the undrawn facility until maturity on October 31, 2019.

 

On August 1, 2018, the Company and Tyrus Capital Event S.à r.l. conditionally agreed, upon admission and listing on AIM, that the Company would redeem the convertible bond facility by paying US$17.4 million to Tyrus and the convertible terminates on receipt, and all associated security released. At June 30, 2018, the balance on the bond was drawn to US$15.0 million and repayment subsequently occurred on August 15, 2018.

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

The costs related to the convertible bond are tabled below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

2017

 

2018

 

 

 

2017

 

 

 

 

US$000

 

 

 

US$000

 

 

US$000

US$000

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

142

271

700

 

 

279

 

Standby fee

16

34

81

 

 

69

 

Bond accretion

146

263

706

 

 

263

 

Fair value of associated financial derivative

(97)

-

1,196

 

 

-

 

Amortisation of prepaid structuring fee

18

31

82

 

 

32

 

Net gain on early repayment

(33)

-

(33)

 

 

-

 

 

 

192

 

599

 

2,732

 

 

643

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

 

 

 

 

 

 

 

September

 

December

 

 

 

 

 

 

 

30, 2018

31, 2017

 

 

 

 

 

 

 

 

 

 

 

US$000

 

 

US$000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nominal value of the convertible bonds issued

 

 

 

15,000

15,000

 

 

 

 

 

Derivative financial instruments at the date of issuance

 

 

 

(2,390)

 

(2,390)

 

 

 

 

 

Liability component at the date of issuance

 

 

12,610

12,610

 

 

 

 

 

Less: convertible bond issue costs

 

 

 

(378)

 

(378)

 

 

 

 

 

Liability recognised at inception, net of costs

 

 

12,232

12,232

 

 

 

 

 

Cumulative accretion expense

 

 

1,244

538

 

 

 

 

 

 

 

 

 

 

13,476

 

12,770

 

 

 

 

 

Less: bond settlement adjustments

 

 

(13,476)

-

 

 

 

 

 

 

 

 

 

 

-

 

12,770

 

 

 

 

 

26. TRADE AND OTHER PAYABLES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at

 

 

As at

 

 

 

 

 

 

 

 

September

 

December

 

 

 

 

 

 

 

30, 2018

31, 2017

 

 

 

 

 

 

 

 

 

 

 

US$000

 

 

US$000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade creditors

 

 

 

3,825

1,098

 

 

 

 

 

Accrued expenses

 

 

14,675

8,591

 

 

 

 

 

Other provisions

 

 

4,753

1,148

 

 

 

 

 

Other creditors

 

 

6,057

-

 

 

 

 

 

 

 

 

 

 

29,310

 

10,837

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

These amounts are non interest bearing and repayable on demand.

 

As part of the acquisition of the Montara Assets, trade and other payables includes US$9.2 million acquired on September 28, 2018.

 

 

27. BUSINESS RISKS AND UNCERTAINTIES

 

Jadestone, like all companies in the oil and gas industry, operates in an environment subject to inherent risks. Many of those risks are beyond the ability of a company's control, including those associated with exploring for, developing and producing economic quantities of hydrocarbons, volatile commodity prices, governmental regulations and environmental matters.

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

For detailed analysis on how the company manages these risks, see the Company's annual financial statements, December 31, 2017. The Company has processes and systems in place designed to identify the principal risks of the business and establish what it considers reasonable mitigation strategies wherever possible. The Company's operational and environmental risks have not materially changed since December 31, 2017, which were detailed in the Company's Annual Report and MD&A for the period year ended December 31, 2017.

 

 

28. FINANCIAL INSTRUMENTS, FINANCIAL RISKS AND CAPITAL MANAGEMENT

 

 

 

As at

 

 

As at

 

September

 

December

 

30, 2018

31, 2017

 

 

US$000

 

 

US$000

Financial assets

 

 

 

 

 

 

 

Receivables

37,774

4,719

Cash and cash equivalents

45,648

 

10,450

 

83,422

15,169

Financial liabilities

 

 

 

 

 

 

 

At amortised cost:

 

 

 

 

 

 

 

Borrowings

116,942

829

Provisions

280,099

84,728

Payables

22,391

7,259

Other payables

4,888

0

At fair value:

 

 

 

 

 

 

 

Convertible bonds

-

12,770

Derivative financial instruments

-

 

3,067

 

424,320

 

108,653

 

 

FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

 

Foreign currency risk

 

Foreign currency risk is the risk that a variation in exchange rates between US$ and foreign currencies will affect the fair value or future cash flows of the Company's financial assets or liabilities.

 

Cash and bank balances are generally held in the currency of likely future expenditures to minimise the impact of currency fluctuations. It is the Company's normal practice to hold the majority of funds in US$ in order to match the Group's revenue and expenditures. The Company reserve based lending facility is US$ denominated.

 

In addition to US$, the Company transacts in various currencies, including Canadian Dollars, Singapore Dollars, Australian Dollars, Indonesian Rupiah, Vietnamese Dong, and Malaysian Ringgit. No sensitivity analysis has been prepared for carrying amounts of monetary assets and liabilities denominated in these foreign currencies as the Company does not expect any material effect arising from reasonably possible changes to the exchange rate for these foreign currencies.

 

Interest rate risk

 

Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is exposed to the risk of changes in market interest rates primarily due to the Company's long term debt obligations with rates that are fixed to LIBOR.

 

The sensitivity analysis below has been determined based on the Company's exposure to an interest rate movement assuming the net debt at the period end has been outstanding for the full year.

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

For gross debt outstanding of US$120.0 million at September 30, 2018, if interest rates had increased or decreased by 1% and all other variables remained constant, the Company's quarterly net income/(loss) would have increased or decreased by US$0.2 million (2017: nil).

 

Commodity price risk

 

The Group's earnings are affected by changes in oil and gas prices. The Group manages this risk by monitoring oil and gas prices and entering into commodity hedges against fluctuations in oil prices if considered appropriate. As at September 30, 2018, the Group had entered into a commodity hedge to hedge 350,000 bbls of crude oil production, over the period January 2, 2018 to June 30, 2018 at Brent ICE crude fixed at US$64.60/bbl and another 350,000 bbls oil hedge, over the period July 1, 2018 to December 31, 2018, at Brent ICE crude fixed at US$65.00/bbl.

 

As part of the Montara acquisition, the Company has hedged 50% of 2PD planned production volumes for the 24 months to September 2020. The hedge is a capped swap, providing downside price protection while allowing for participation in higher commodity prices via purchased call options. The call strike is set at US$80/bbl in 2019 and US$85/bbl for the first three quarters of 2020. The swap price is set at US$78.26/bbl for Q4 2018, US$71.72/bbl for 2019 and US$68.45/bbl for the nine months to September 2020. Approximately two thirds of the swapped barrels in 2019 and 2020 have upside price participation via purchased calls. The effective date of the hedge contracts is October 1, 2018, and hence there are no financial impacts reflected in the Q3 2018 financial statements.

 

During the nine months ended September 30, 2018, the loss on cash flow hedges recognised in the statement of other comprehensive income amounted to net of tax of US$2.0 million and the loss on cash flow hedges recognised in the income statement amounted to net of tax of US$4.6 million. As at September 30, 2018 the financial liability of the cash flow hedge amounted to US$4.9 million.

 

Commodity Price Sensitivity

 

The results of operations and cash flows of oil and gas production can vary significantly with fluctuations in the market prices of oil and/or natural gas. These are affected by factors outside the Group's control, including the market forces of supply and demand, regulatory and political actions of governments, and attempts of international cartels to control or influence prices, among a range of other factors.

 

The table below summarises the impact on profit/(loss) before tax, and on equity, from changes in commodity prices on the fair value of derivative financial instruments. The analysis is based on the assumption that the crude oil price moves 10%, with all other variables held constant. Reasonably possible movements in commodity prices were determined based on a review of recent historical prices and current economic forecasters' estimates.

 

 

 

 

Effect on other

Effect on the

Effect on other

 

Effect on the result

comprehensive

result before

comprehensive

 

before tax for the

income for the

tax for the

income for the

 

three month

three month

three month

three month

Gain/(Loss)

period ended

period ended

period ended

period ended

 

September 30,

September 30,

September 30,

September 30,

 

2018

2018

2017

2017

 

USD$000

USD$000

USD$000

USD$000

Increase by 10%

537

865

-

-

Decrease by 10%

(207)

(1,195)

-

-

 

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

Liquidity risk

 

The company has reduced the loss after tax for the nine month period ended September 30, 2018 by US$10.7 million compared to the nine months ended September 30, 2017. Net cash from/(used in) operating activities for the nine month period ended September 30, 2018 is US$14.7 million compared to US$14.6 million in the nine months ended September 30, 2017. The company's net current assets as at September 30, 2018 are US$42.5.5 million (December, 2017: US$13.1 million). The increase is predominately due to the acquisition of Montara.

 

The table below analyses the Group's financial liabilities into relevant maturity groupings at the reporting date, based on the remaining period to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows. Balances due are equal to their carrying balances, as the impact of discounting is not significant. The maturity profile is:

 

 

 

As at

 

Year ended

 

September

 

December

 

30, 2018

31, 2017

 

US$000

 

 

US$000

Less than 1 year

 

 

 

 

 

 

 

Trade & other payables

29,310

10,839

Other financial liabilities

4,888

-

Borrowings

56,010

 

829

 

90,208

11,668

Within 2 years

 

 

 

 

 

 

 

Borrowings

60,932

-

Secured convertible bond

-

12,770

 

60,932

 

12,770

 

 

29. SEGMENTAL REPORTING

 

For management purposes, the Group operates in two business segments, namely exploration and production of oil and gas.

 

The geographic focus of the business is Southeast Asia ("SEA") and Australia.

 

Revenue and non-current assets information based on the geographical location of assets respectively are as follows:

 

 

 

 

Revenue

 

 

Non current assets

 

Nine months

 

Nine months

 

 

 

 

 

 

 

 

 

 

ended

 

 

ended

 

 

As at

 

 

As at

 

September 30,

 

September 30,

 

September

 

December 31,

 

2018

 

2017

 

30, 2018

2017

 

 

 

US$000

 

 

US$000

 

 

US$000

 

 

US$000

Producing assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Australia

61,153

42,648

495,370

95,898

SEA - Indonesia

10,848

14,079

-

1,346

Exploration and evaluation assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SEA - Vietnam

 

 

 

 

 

 

 

43,902

55,258

SEA - Philippines

 

 

 

 

 

 

 

50,504

50,415

Others

 

 

 

 

 

 

 

220

192

 

72,001

 

56,727

 

589,996

 

203,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

 

-------Nine months ended September 30, 2018-------

 

 

Production

 

Exploration

 

Corporate

 

Total

 

 

assets

 

assets

 

 

 

 

 

 

 

 

 

 

Gross revenue

72,001

-

-

 

72,001

 

Effective portion of the cash flow hedge

(4,611)

-

-

 

(4,611)

 

Royalties

(3,549)

 

-

 

-

 

(3,549)

 

Net revenue

63,841

-

-

 

63,841

 

Production cost

(40,337)

-

-

 

(40,337)

 

Depletion, depreciation and amortization

(7,767)

-

(77)

 

(7,844)

 

Staff costs

(3,076)

(476)

(6,065)

 

(9,617)

 

Other expenses

(2,332)

-

(4,766)

 

(7,098)

 

Impairment of asset

-

(11,902)

-

 

(11,902)

 

Purchase discount

-

-

-

 

-

 

Other income

-

-

291

 

291

 

Finance costs

(2,258)

 

(60)

 

(1,546)

 

(3,864)

 

Profit/(Loss) before tax

8,071

(12,438)

(12,163)

 

(16,530)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-------Nine months ended September 30, 2017-------

 

 

Production

 

Exploration

 

Corporate

 

Total

 

 

assets

 

assets

 

 

 

 

 

 

 

 

 

 

Gross revenue

56,727

-

-

 

56,727

 

Effective portion of the cash flow hedge

-

-

-

 

-

 

Royalties

(6,159)

 

-

 

-

 

(6,159)

 

Net revenue

50,568

-

-

 

50,568

 

Production cost

(52,416)

-

-

 

(52,416)

 

Depletion, depreciation and amortization

(8,194)

-

(45)

 

(8,239)

 

Staff costs

(3,692)

(455)

(4,171)

 

(8,318)

 

Other expenses

(2,632)

(129)

(3,426)

 

(6,187)

 

Impairment of asset

-

(7,668)

-

 

(7,668)

 

Purchase discount

-

-

789

 

789

 

Other income

-

-

217

 

217

 

Finance costs

(1,828)

 

(12)

 

(206)

 

(2,046)

 

Profit/(Loss) before tax

(18,194)

(8,264)

(6,842)

 

(33,300)

 

 

 

 

 

 

 

 

 

 

 

Jadestone Energy Inc.

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS for the nine months ended September 30, 2018

 

30. RELATED PARTY TRANSACTIONS

 

During the period, the Group entities did not enter into any transactions with related parties other than the following:

 

Repayment of secured convertible bond

 

Tyrus Capital Event S.à r.l., an entity controlled by Tyrus Capital S.A.M., entered into a secured convertible bond facility agreement with the Company in November 2016. Tyrus Capital S.A.M. controls entities that hold approximately 23.8% of the Company's ordinary share capital as at September 30, 2018.

 

On August 1, 2018, the Company and Tyrus Capital Event S.à r.l. conditionally agreed, upon the Company's admission and listing on AIM, that the Company would redeem the secured convertible bond facility by paying US$17.4 million to Tyrus, and all associated security released. At June 30, 2018, the balance on the bond was drawn to US$15.0 million. Repayment subsequently occurred on August 15, 2018.

 

 

Compensation of directors and key management personnel

 

The remuneration of directors and other members of key management during the period was as follows:

 

 

 

 

Three months ended

 

Nine months ended

 

 

 

 

 

September, 30

 

September 30,

 

2018

2017

2018

2017

 

US$000

 

US$000

 

US$000

 

US$000

Short-term benefits

 

1,672

849

3,468

2,851

Other benefits

 

461

174

716

979

Termination payments

 

-

-

-

125

Share-based payments

 

173

89

297

263

 

 

 

 

 

 

 

 

 

2,306

 

1,112

 

4,481

 

4,218

 

 

 

 

 

 

 

 

 

 

 

 


This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
IR PGGMPGUPRUQR
UK 100

Latest directors dealings