Exhibit 99.1
     
(MPC LOGO)
  MAGELLAN PETROLEUM CORPORATION
ARBN 117 452 454
             
ADMINISTRATIVE OFFICE
           
Hartford Square North
  TELEPHONE   (+1) 860 293 2006    
10 Columbus Blvd – 10th Floor
  FACSIMILE   (+1) 860 293 2349    
HARTFORD CT 06106, USA
  WEBSITE   www.magpet.com    
MAGELLAN PETROLEUM CORPORATION PROFIT REPORT
For the Year Ended June 30, 2006
(Dollars quoted are US$)
Magellan Petroleum Corporation recorded net income of $749,000 for the year ended June 30, 2006, compared to $87,000 for the previous fiscal year.
Revenues are up for the year by $4.7 million or 21.5%.
Oil sales increased approximately $3 million due to an increase in sales volume and prices. Volume in the Cooper Basin and Nockatunga increased by 22,853 barrels, which was offset by a decrease in Mereenie sales of 19,878 barrels. The increase in the Cooper Basin (18,761 barrels) is due to Kiana-1.
Gas sales are up $1.6 million over 2005. This is essentially due to an increase in average price per MCF of $3.04 in 2006 from $2.67 in 2005, a 37% increase.
Total costs and expenses increased $1.8 million over 2005 to $23.7 million.
Production costs increased $2.1 million to $8.2 million in 2006. This is primarily due to expenditures for the Mereenie workover program.
Exploration and dry hole costs decreased approximately $900,000 to $3.3 million in 2006. This is due to the fact that more money was spent on potential producing assets in 2006 versus 2005 and was capitalized. This relates primarily to the success of Kiana, Currambar and Udacha.
Depletion, depreciation and amortization costs decreased $717,000 to $6.3 million in 2006. Depletion expense for the Palm Valley and Mereenie fields decreased $1.2 million during the 2006 period primarily because of a decrease in depletable costs of $5.1 million. This decrease was partially offset by an increase in depletion for the Nockatunga project ($378,000) and properties in the Cooper Basin ($198,000) primarily because of a higher depletion rate for 2006 due to a change in reserve estimates.

 


 

Page 2
During the third quarter, the Company recorded an asset retirement settlement loss of $445,000 related to the Mereenie field.
Shareholder communications costs increased $223,000 to $450,000 in 2006 essentially due to printing costs related to the exchange offer.
Other administrative expenses increased $662,000 to $1.5 million in 2006 primarily due to a non-cash charge for directors’ stock option expense of $365,000, increased marketing costs of $191,000 and a charge to bad debts of $48,000.
Further details are provided in the Preliminary Final Report to the Australian Stock Exchange, a copy of which is attached.
For further information, please contact Daniel Samela at (860) 293-2006.

 


 

Rules 4.3A
Appendix 4E
Preliminary Final Report
Name of entity
MAGELLAN PETROLEUM CORPORATION
         
 
        ABN   Financial Year Ended (‘Current Period’)
1.
  117 452 454   30 June 2006
             
2.
  Results for Announcement to the Market        
 
           
 
          $US’000
2.1
  Revenues from Ordinary Activities up 21% to 26,562
 
           
2.2
  Profit from Ordinary Activities after Income Tax attributable to Members up 761% to 749
 
           
2.3
  Net Profit for the period attributable to Members up 761% to 749
             
 
          Franked amount per
2.4
  Dividents (distributions)   Amount per security  
security
 
  Final dividend   N/A   N/A
 
  Interim dividend   N/A   N/A
 
           
2.5
  Record date for determining entitlements to the dividend, (in the case of a trust, distribution)   N/A    
 
           
2.6   Brief explanation of any of the figures in ‘For Announcement to the Market’ section necessary to enable the figures to be understood:
    Net income had a significant improvement from the net income in the prior corresponding period primarily due to the increase in oil sales revenue achieved during the current financial year resulting from higher average world crude oil prices.

 


 

3. Consolidated Statement of Financial Performance for the Financial Year Ended 30 June 2006
                 
    2006     2005  
Revenues:
               
Oil sales
  $ 10,615,761     $ 7,574,022  
Gas sales
    14,060,968       12,478,293  
Other production related revenues
    1,885,706       1,818,471  
 
           
Total revenues
    26,562,435       21,870,786  
 
           
Costs and expenses:
               
Production costs
    8,220,013       6,144,339  
Exploratory and dry hole costs
    3,264,837       4,157,344  
Salaries and employee benefits
    2,709,172       2,726,341  
Depletion, depreciation and amortization
    6,314,049       6,994,253  
Auditing, accounting and legal services
    471,596       441,642  
Accretion expense
    425,254       406,960  
Shareholder communications
    449,561       227,032  
Loss on settlement of asset retirement obligation
    444,566        
Other administrative expenses
    1,455,696       800,200  
 
           
Total costs and expenses
    23,754,744       21,898,111  
 
           
Operating income (loss)
    2,807,691       (27,325 )
Interest income
    1,268,641       1,141,802  
Gain on sale of field equipment
    119,445        
 
           
Income before income taxes and minority
    4,195,777       1,114,477  
Income tax expense (benefit)
    1,678,980       (82,152 )
 
           
Income before minority interests
    2,516,797       1,196,629  
Minority interests
    (1,768,023 )     (1,109,669 )
 
           
Net income
  $ 748,774     $ 86,960  
 
           
Average number of shares:
               
Basic
    28,353,463       25,783,243  
 
           
Diluted
    28,453,270       25,783,243  
 
           
Per share (basic and diluted) Net income
  $ .03        
 
           
Notes to the financial statements will be contained in Item 8 of the Company’s Form
10-K for the fiscal year ended June 30, 2006.

 


 

4. Consolidated Statement of Financial Position as at 30 June 2006
                 
    June 30,  
    2006     2005  
ASSETS
Current assets:
               
Cash and cash equivalents
  $ 21,882,882     $ 21,733,375  
Accounts receivable — Trade
    4,809,051       4,210,174  
Accounts receivable — Working Interest Partners
    413,786       864,922  
Marketable securities
    539,675       3,216,541  
Inventories
    734,887       591,997  
Other assets
    317,496       526,703  
 
           
Total current assets
    28,697,777       31,143,712  
 
           
Deferred income taxes
    3,093,219       1,014,907  
Property and equipment:
               
Oil and gas properties (successful efforts method)
    87,831,709       80,765,911  
Land, buildings and equipment
    2,448,790       2,552,980  
Field equipment
    789,921       1,620,909  
 
           
 
    91,070,420       84,939,800  
Less accumulated depletion, depreciation and amortization
    (63,287,726 )     (60,674,306 )
 
           
Net property and equipment
    27,782,694       24,265,494  
 
           
Intangible exploration rights
    5,323,347        
Goodwill
    7,243,751        
 
             
Total assets
  $ 72,140,788     $ 56,424,113  
 
           
 
               
LIABILITIES, MINORITY INTERESTS AND STOCKHOLDERS’ EQUITY
 
               
Current liabilities:
               
Accounts payable
  $ 1,856,515     $ 3,602,085  
Accrued liabilities
    1,919,739       1,308,004  
Income taxes payable
    101,746       25,879  
Deferred income taxes
    1,963,500        
 
             
Total current liabilities
    5,841,500       4,935,968  
 
           
Long term liabilities:
               
Deferred income taxes
    3,032,587        
Asset retirement obligations
    7,147,261       5,729,180  
 
           
Total long term liabilities
    10,179,848       5,729,180  
 
           
Minority interests
          18,583,046  
Commitments (Note 11)
           
Stockholders’ equity:
               
Common stock, par value $.01 per share:
               
Authorized 200,000,000 shares Outstanding 41,500,138 and 25,783,243
    415,001       257,832  
Capital in excess of par value
    73,145,577       44,402,182  
 
           
Total capital
    73,560,578       44,660,014  
Accumulated deficit
    (14,412,688 )     (15,161,462 )
Accumulated other comprehensive loss
    (3,028,450 )     (2,322,633 )
 
           
Total stockholders’ equity
    56,119,440       27,175,919  
 
           
Total liabilities, minority interests and stockholders’ equity
  $ 72,140,788     $ 56,424,113  
 
           
Notes to the financial statements will be contained in Item 8 of the Company’s Form
10-K for the fiscal year ended June 30, 2006.

 


 

5. Consolidated Statement of Cash Flows for the Financial Year Ended 30 June 2006
                 
    2006     2005  
Operating Activities:
               
Net income
  $ 748,774     $ 86,960  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Gain from sale of field equipment
    (119,445 )      
Depletion, depreciation and amortization
    6,314,049       6,994,253  
Accretion expense
    425,254       406,960  
Deferred income taxes
    (157,300 )     (1,454,544 )
Minority interests
    1,768,023       1,109,669  
Exploration and dry hole costs
    2,997,026       3,200,816  
Increase (decrease) in operating assets and liabilities:
               
Accounts receivable
    (774,696 )     (978,727 )
Other assets
    209,207       (208,563 )
Inventories
    (170,664 )     57,207  
Accounts payable and accrued liabilities
    75,843       (191,341 )
Income taxes payable
    74,416       (246,495 )
Director’s options expense
    375,438        
 
           
Net cash provided by operating activities
    11,765,925       8,776,195  
 
           
Investing Activities:
               
Additions to property and equipment
    (5,072,500 )     (4,132,434 )
Proceeds from sale of field equipment
    119,445        
Oil and gas exploration activities
    (2,997,026 )     (3,200,816 )
Decrease in construction payables
    (627,732 )     (1,022,120 )
Acquisition of minority interest in MPAL
    (3,630,374 )      
Marketable securities matured
    5,044,574       5,599,328  
Marketable securities purchased
    (2,367,707 )     (5,639,435 )
 
           
Net cash used in investing activities
    (9,531,320 )     (8,395,477 )
 
           
Financing Activities:
               
Dividends to MPAL minority shareholders
    (765,641 )     (821,732 )
Net cash used in financing activities
    (765,641 )     (821,732 )
 
           
Effect of exchange rate changes on cash and cash equivalents
    (1,319,457 )     1,767,769  
 
           
Net increase in cash and cash equivalents
    149,507       1,326,755  
Cash and cash equivalents at beginning of year
    21,733,375       20,406,620  
 
           
Cash and cash equivalents at end of year
  $ 21,882,882     $ 21,733,375  
 
           
Cash Payments:
               
Income taxes
    22,000       13,000  
Interest
           
Non-cash charges to oil & gas properties ($4,336,896), intangible exploration rights ($5,323,347), goodwill ($7,243,751), deferred tax liabilities ($2,898,073), minority interests ($18,583,046) and equity ($28,601,582) result from the acquisition of the minority MPAL shares.
In addition, non-cash asset retirement obligations increased as a result of a revision in estimates by $1,667,877.
Notes to the financial statements will be contained in Item 8 of the Company’s Form
10-K for the fiscal year ended June 30, 2006.

 


 

6. Dividends
No dividends paid
7. Details of Dividend or Distribution Reinvestment Scheme
N/A
8. Consolidated Accumulated Deficit
         
June 30, 2005
  $ (15,161,462 )
 
       
Net income
    748,774  
 
     
 
       
June 30, 2006
  $ (14,412,688 )
 
     
9. Net Tangible Assets per Security
Not required
10. Control Gained over Entities having Material Effect
Magellan Petroleum Australia Limited (MPAL) is the Company’s wholly-owned subsidiary. Prior to 2006, the Company owned approximately 55% of MPAL’s outstanding shares. In December 2005, the Company offered to exchange 0.75 of a share of its common stock and Aus. $0.10 in cash for each ordinary share of MPAL not currently owned by the Company (the “Exchange Offer”). The Exchange Offer expired on May 12, 2006, and on or prior to such expiration the Company acquired approximately 7.6 million additional shares of MPAL. Following completion of the Offer Period, the Company acquired all remaining outstanding MPAL shares pursuant to the compulsory acquisition provisions of Australian corporate law.
Loss of Control of Entities having Material Effect
N/A
11. Details of Associate and Joint Venture Entities
N/A

 


 

12. Other Significant Information
NIL
13. Accounting Standards for Foreign Entities
US Generally Accepted Accounting Principles
14. Commentary on Results for the Period

See attached Media Release.
15. Impact of Adopting Australian Equivalents to IFRS
N/A
16. Audited Accounts
This Report is based on accounts which are in the process of being audited.
17. Likely Dispute or Qualification
N/A
             
 
  Date:        
 
           
 
           
 
  By:   /s/ Daniel J. Samela
 
Daniel J. Samela
   
 
      President, Chief Executive Officer and    
 
      Chief Accounting and Financial Officer