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 |
ABN | Financial Year Ended (Current Period) | |||
1.
|
117 452 454 | 30 June 2006 |
2.
|
Results for Announcement to the Market | |||||
$US000 | ||||||
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. |
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 | | |||||
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 | ||||
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 | ) | |||||
Directors 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 |
| |
June 30, 2005 |
$ | (15,161,462 | ) | |
Net income |
748,774 | |||
June 30, 2006 |
$ | (14,412,688 | ) | |
Date: | ||||||
By: | /s/ Daniel J. Samela
|
|||||
President, Chief Executive Officer and | ||||||
Chief Accounting and Financial Officer |