Exhibit 99.1
MAGELLAN PETROLEUM CORPORATION PROFIT REPORT
For the Year Ended June 30, 2008
(Dollars quoted are US$)
Magellan Petroleum Corporation recorded a net loss of $8,892,000 for the year ended June 30, 2008,
compared to net income of $447,000 for the previous fiscal year. A significant factor contributing
to the fiscal 2008 net loss was the $13.3 million settlement with the Australian Taxation Office
(ATO). See Other Significant Information (Item 12).
Revenues were up for the year by $10.2 million or 33%.
Oil sales increased approximately $7.9 million due to an increase in sales volume and an increase
in prices. Sales volume from the Nockatunga field increased by 45,059 barrels, which was offset by
a decrease of 13,858 barrels in sales from the Mereenie field and the Cooper Basin.
Gas sales were up $2.1 million over 2007. This was essentially due to a 5% increase in the average
price per MCF of A$3.39 in 2008 from A$3.24 in 2007 offset by a 5% decrease in sales volume to
5.707 bcf in 2008 from 5.988 bcf in 2007.
Total costs and expenses increased $6.7 million over 2007 to $37.6 million.
Production costs increased $1.9 million to $8.9 million in 2008. This was primarily due to
expenditures in the Nockatunga project related to increase production and an increase in field
equipment repairs in the Mereenie project.
Exploration and dry hole costs decreased approximately $2.2 million to $3.3 million in 2008. The
primary reason for the decrease in 2008 was the decreased drilling costs related to the Cooper
Basin drilling program.
Depletion, depreciation and amortization increased $7.3 million to $18.0 million in 2008. This
increase was mostly due to depletion of the higher book value of MPALs oil and gas properties
acquired during fiscal 2006, increased depletion in the Nockatunga project due to increased
production and capitalized costs and increased depreciation on revised asset retirement obligations
offset by lower depletion in the Mereenie, Palm Valley and Cooper Basin projects due to lower
depletable costs.
For the year ended June 30, 2008, depletion expense of $18.0 million includes a $2.8 million
correction to depletion expense reported on Form 4D for the six months ended December 31, 2007.
Auditing, accounting and legal expenses increased $474,000 in 2008 primarily because of increased
legal fees incurred in connection with the ATO audit (see Item 12) and required filings with the
Australian Stock Exchange.
Accretion expense increased $198,000 to $716,000 in 2008. This was due mostly to accretion of
restoration provisions recorded in 2007 relating to new wells drilled in the Nockatunga project.
- 6 -
A non-cash impairment loss of $1.9 million was recorded in 2007 relating to the decreased value of
the Kiana field in the Cooper Basin ($984,000) and the decreased value of exploration permits and
licenses include in oil and gas properties ($892,000). The net book value of the Kiana oil and gas
property was written down to its future estimated discounted cash flow. No impairment losses were
recorded in fiscal 2008.
Other administrative expenses increased $892,000 to $3.6 million in 2008. This was due mostly to
increased consulting costs related to the ATO audit and settlement, an increase due to the issuance
of directors stock options, and increased consulting fees relating to research and development in
the United Kingdom.
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.
- 7 -
MAGELLAN PETROLEUM CORPORATION
ARBN 117 452 454
|
|
|
|
|
EXECUTIVE 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 |
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 2008 |
2. Results for Announcement to the Market
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$US000 |
2.1 Revenues from Ordinary Activities |
|
up |
|
|
33 |
% |
|
to |
|
|
40,895 |
|
|
2.2 Profit from Ordinary Activities after Income Tax attributable to Members |
|
down |
|
|
1438 |
% |
|
to |
|
|
(5,980 |
) |
|
2.3 Net Profit for the period attributable to Members |
|
down |
|
|
1438 |
% |
|
to |
|
|
(5,980 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franked amount per |
|
2.4 Dividends (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: |
- 8 -
3. Consolidated Statement of Financial Performance for the Financial Year Ended 30 June
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
Unaudited |
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
Oil sales |
|
$ |
19,786,175 |
|
|
$ |
11,922,574 |
|
Gas sales |
|
|
18,523,095 |
|
|
|
16,396,334 |
|
Other production related revenues |
|
|
2,585,540 |
|
|
|
2,356,317 |
|
|
|
|
|
|
|
|
Total revenues |
|
|
40,894,810 |
|
|
|
30,675,225 |
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
Production costs |
|
|
8,865,663 |
|
|
|
6,965,641 |
|
Exploratory and dry hole costs |
|
|
3,318,810 |
|
|
|
5,520,460 |
|
Salaries and employee benefits |
|
|
1,605,341 |
|
|
|
1,549,277 |
|
Depletion, depreciation and amortization |
|
|
18,021,236 |
|
|
|
10,693,415 |
|
Auditing, accounting and legal services |
|
|
1,102,115 |
|
|
|
628,114 |
|
Accretion expense |
|
|
716,130 |
|
|
|
517,856 |
|
Shareholder communications |
|
|
392,880 |
|
|
|
459,298 |
|
Loss on settlement of asset retirement obligation |
|
|
|
|
|
|
|
|
Gain on sale of field equipment |
|
|
(35,235 |
) |
|
|
(10,346 |
) |
Impairment loss |
|
|
|
|
|
|
1,876,171 |
|
Other administrative expenses |
|
|
3,591,856 |
|
|
|
2,699,733 |
|
|
|
|
|
|
|
|
Total costs and expenses |
|
|
37,578,796 |
|
|
|
30,899,619 |
|
|
|
|
|
|
|
|
Operating income |
|
|
3,316,014 |
|
|
|
(224,394 |
) |
Interest income |
|
|
2,122,642 |
|
|
|
1,669,798 |
|
|
|
|
|
|
|
|
Income before income taxes and minority interests |
|
|
5,438,656 |
|
|
|
1,445,404 |
|
Income tax expense |
|
|
14,330,301 |
|
|
|
998,565 |
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(8,891,645 |
) |
|
$ |
446,839 |
|
|
|
|
|
|
|
|
Average number of shares: |
|
|
|
|
|
|
|
|
Basic |
|
|
41,500,325 |
|
|
|
41,500,325 |
|
|
|
|
|
|
|
|
Diluted |
|
|
41,500,325 |
|
|
|
41,500,325 |
|
|
|
|
|
|
|
|
Per share (basic and diluted) Net(loss) income |
|
$ |
(.21 |
) |
|
$ |
.01 |
|
|
|
|
|
|
|
|
Notes to the financial statements will be contained in Item 8 of the Companys Form
10-K for the fiscal year ended June 30, 2008.
- 9 -
4. Consolidated Statement of Financial Position as at 30 June
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
|
Unaudited |
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
34,615,228 |
|
|
$ |
28,470,448 |
|
Accounts receivable Trade |
|
|
8,357,839 |
|
|
|
5,044,258 |
|
Accounts receivable Working Interest Partners |
|
|
112,330 |
|
|
|
|
|
Marketable securities |
|
|
1,708,222 |
|
|
|
2,974,280 |
|
Inventories |
|
|
1,260,189 |
|
|
|
702,356 |
|
Other assets |
|
|
404,160 |
|
|
|
378,808 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
46,457,968 |
|
|
|
37,570,150 |
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
6,368,665 |
|
|
|
2,300,830 |
|
Marketable securities |
|
|
|
|
|
|
1,403,987 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net: |
|
|
|
|
|
|
|
|
Oil and gas properties (successful efforts method) |
|
|
138,556,513 |
|
|
|
120,734,449 |
|
Land, buildings and equipment |
|
|
3,346,368 |
|
|
|
2,846,433 |
|
Field equipment |
|
|
1,040,281 |
|
|
|
912,396 |
|
|
|
|
|
|
|
|
|
|
|
142,943,162 |
|
|
|
124,493,278 |
|
Less accumulated depletion, depreciation and amortization |
|
|
(114,495,875 |
) |
|
|
(84,172,522 |
) |
|
|
|
|
|
|
|
Net property and equipment |
|
|
28,447,287 |
|
|
|
40,320,756 |
|
Goodwill |
|
|
4,020,706 |
|
|
|
4,020,706 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
85,294,626 |
|
|
$ |
85,616,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES, MINORITY INTERESTS AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
2,929,445 |
|
|
$ |
5,313,653 |
|
Accounts payable-working interest partners |
|
|
|
|
|
|
222,883 |
|
Accrued liabilities |
|
|
1,891,194 |
|
|
|
1,382,320 |
|
Income taxes payable |
|
|
3,857,766 |
|
|
|
1,647,137 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
8,678,405 |
|
|
|
8,565,993 |
|
|
|
|
|
|
|
|
Long term liabilities: |
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
2,507,712 |
|
|
|
3,518,990 |
|
Other long term liabilities |
|
|
48,998 |
|
|
|
100,578 |
|
Asset retirement obligations |
|
|
11,596,084 |
|
|
|
9,456,088 |
|
|
|
|
|
|
|
|
Total long term liabilities |
|
|
14,152,794 |
|
|
|
13,075,65 |
|
|
|
|
|
|
|
|
Commitments |
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common stock, par value $.01 per share: |
|
|
|
|
|
|
|
|
Authorized 200,000,000 shares Outstanding 41,500,325 and 41,500,138 |
|
|
415,001 |
|
|
|
415,001 |
|
Capital in excess of par value |
|
|
73,216,143 |
|
|
|
73,153,002 |
|
|
|
|
|
|
|
|
Total capital |
|
|
73,631,144 |
|
|
|
73,568,003 |
|
Accumulated deficit |
|
|
(22,857,494 |
) |
|
|
(13,965,849 |
) |
Accumulated other comprehensive loss |
|
|
11,689,777 |
|
|
|
4,372,626 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
62,463,427 |
|
|
|
63,974,780 |
|
|
|
|
|
|
|
|
Total liabilities, minority interests and stockholders equity |
|
$ |
85,294,626 |
|
|
$ |
85,616,429 |
|
|
|
|
|
|
|
|
Notes to the financial statements will be contained in Item 8 of the Companys Form
10-K for the fiscal year ended June 30, 2008.
- 10 -
5. Consolidated Statement of Cash Flows for the Financial Year Ended 30 June
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
Unaudited |
|
|
|
|
|
Operating Activities: |
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(8,891,645 |
) |
|
$ |
446,839 |
|
Adjustments to reconcile net income to net cash provided
by operating activities: |
|
|
|
|
|
|
|
|
Gain from sale of field equipment |
|
|
(35,235 |
) |
|
|
(10,346 |
) |
Depletion, depreciation and amortization |
|
|
18,021,236 |
|
|
|
10,693,415 |
|
Accretion expense |
|
|
716,130 |
|
|
|
517,856 |
|
Deferred income taxes |
|
|
(4,541,695 |
) |
|
|
(1,818,631 |
) |
Directors options expense |
|
|
63,141 |
|
|
|
7,425 |
|
Minority interests |
|
|
|
|
|
|
|
|
Exploration and dry hole costs |
|
|
3,227,200 |
|
|
|
4,871,865 |
|
Loss on settlement of asset retirement obligation |
|
|
|
|
|
|
|
|
Impairment loss |
|
|
|
|
|
|
1,876,171 |
|
Increase (decrease) in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(2,502,817 |
) |
|
|
472,763 |
|
Other assets |
|
|
(25,352 |
) |
|
|
(61,312 |
) |
Inventories |
|
|
(420,294 |
) |
|
|
143,951 |
|
Accounts payable and accrued liabilities |
|
|
(3,320,459 |
) |
|
|
2,474,106 |
|
Income taxes payable |
|
|
1,657,908 |
|
|
|
1,659,711 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
3,948,118 |
|
|
|
21,273,813 |
|
|
|
|
|
|
|
|
Investing Activities: |
|
|
|
|
|
|
|
|
Additions to property and equipment |
|
|
(1,365,329 |
) |
|
|
(9,231,029 |
) |
Proceeds from sale of field equipment |
|
|
35,235 |
|
|
|
10,346 |
|
Oil and gas exploration activities |
|
|
(3,227,200 |
) |
|
|
(4,871,865 |
) |
Acquisition of minority interest in MPAL |
|
|
|
|
|
|
(88,432 |
) |
Marketable securities matured |
|
|
4,435,820 |
|
|
|
1,855,609 |
|
Marketable securities purchased |
|
|
(1,765,775 |
) |
|
|
(5,694,201 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(1,887,249 |
) |
|
|
(18,019,572 |
) |
|
|
|
|
|
|
|
Financing Activities: |
|
|
|
|
|
|
|
|
Dividends to MPAL minority shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
4,083,911 |
|
|
|
3,333,325 |
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
6,144,780 |
|
|
|
6,587,566 |
|
Cash and cash equivalents at beginning of year |
|
|
28,470,448 |
|
|
|
21,882,882 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
|
$ |
34,615,228 |
|
|
$ |
28,470,448 |
|
|
|
|
|
|
|
|
Income taxes |
|
|
13,072,505 |
|
|
|
1,427,327 |
|
Interest |
|
|
3,893,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule of Noncash Investing and Financing
Activities: |
|
|
|
|
|
|
|
|
Revision to estimate of asset retirement obligations |
|
|
43,482 |
|
|
|
(54,765 |
) |
Asset retirement obligation liabilities incurred |
|
|
|
|
|
|
718,048 |
|
Accounts payable related to property and equipment |
|
|
1,993,964 |
|
|
|
1,417,051 |
|
The allocation of the purchase price to the assets acquired in the purchase of remaining
- 11 -
minority interest in MPAL in 2006 was finalized in the fourth quarter of fiscal 2007. This
resulted in a decrease in the amount of goodwill by $1,626,041 which was reallocated to oil and gas
properties ($4,642,233) offset by an increase to deferred tax liabilities ($3,016,192). In fiscal
year 2006, the Company purchased the remaining minority shares of MPAL for $32,155,498 which
included cash consideration of $1,563,507, transaction costs of $1,990,410 and stock consideration
of $28,601,581. Costs of registering securities in the amount of $76,457 were treated as a
reduction to additional paid in capital (see Note 2 to the Consolidated Financial Statements).
|
|
|
|
|
Fair value of assets acquired |
|
$ |
41,085,190 |
|
Consideration paid for capital stock |
|
|
32,243,893 |
|
|
|
|
|
Liabilities assumed |
|
|
8,841,297 |
|
|
|
|
|
Notes to the financial statements will be contained in Item 8 of the Companys Form
10-K for the fiscal year ended June 30, 2008.
6. Dividends
No dividends paid
7. Details of Dividend or Distribution Reinvestment Scheme
N/A
8. Consolidated Accumulated Deficit
|
|
|
|
|
June 30, 2007 |
|
$ |
(13,965,849 |
) |
|
Net loss |
|
|
(8,891,645 |
) |
|
|
|
|
|
June 30, 2008 |
|
$ |
(22,857,494 |
) |
|
|
|
|
9. Net Tangible Assets per Security
Not required
10. Control Gained over Entities having Material Effect
N/A
Loss of Control of Entities having Material Effect
N/A
11. Details of Associate and Joint Venture Entities
N/A
- 12 -
12. Other Significant Information
Restatement of Depletion Expense
For the year ended June 30, 2008, depletion expense of $18.0 million includes a $2.8 million
correction to depletion expense reported on Form 4D for the six months ended December 31, 2007.
Australian Taxation Office Settlement
As previously disclosed, the Australian Taxation Office (ATO) conducted an audit of the
Australian income tax returns of MPAL and its wholly owned subsidiaries for the years 1997- 2005.
The ATO audit focused on certain income tax deductions claimed by Paroo Petroleum Pty. Ltd.
(PPPL), a wholly-owned subsidiary of MPAL related to the write-off of outstanding loans made by
PPPL to other entities within the MPAL group of companies. As a result of this audit, the ATO in
August 2007 issued position papers which set forth its opinions that these previous deductions
should be disallowed, resulting in additional income taxes being payable by MPAL and its
subsidiaries. In the position papers, the ATO sets out its legal basis for its conclusions. The ATO
indicated in its position papers that the increase in taxes arising from its proposed positions
would be (Aus) $13,392,460 plus possible interest and penalties, which could have exceeded the
amount of the increased taxes asserted by the ATO.
In a comprehensive audit conducted by the ATO in the period 1992-94, the ATO concluded that
PPPL was carrying on business as a money lender and accordingly, should, for taxation purposes,
account for its interest income on an accrual basis rather than a cash basis. MPAL accepted this
conclusion and from that point has been determining its annual Australian taxation liability on
this basis (including claiming deductions for bad debts as a money lender).
Recently, the ATO has taken a more aggressive approach with respect to its views regarding income
tax deductions attributable to in-house finance companies. Since this change in approach, the ATO
has commenced audits of a number of companies involving, among other issues, the appropriate
treatment of bad debt deductions taken by in-house finance companies. Magellan understands that, at
this time, while there have been negotiated settlements in relation to some of these audits, none
of them has reached final resolution in court.
Based upon the advice of Australian tax counsel, the Company and the ATO held settlement
discussions concerning this matter during the quarter ended December 31, 2007. In order to avoid a
protracted and costly legal battle with the ATO, diversion of company management and resources away
from Company business and the possibility of significantly higher payments with a loss in court,
the Company decided to settle this matter. On December 19, 2007, MPAL reached a non-binding
agreement in principle to settle this dispute for an aggregate settlement payment by MPAL to the
ATO of (Aus) $14,641,994. The aggregate settlement payment was comprised of (Aus) $10,340,796
- 13 -
in amended taxes and (Aus) $4,301,198 of interest on the amended taxes. No penalties were to
be assessed as part of the terms of the settlement. The agreement in principle to settle the
dispute was conditioned upon MPAL and the ATO agreeing on formal terms of settlement in a binding
agreement (the Deed of Settlement) which the parties agreed to negotiate and sign promptly. As
further agreed by the parties, the ATO issued assessments for the agreed upon amended tax
liabilities in January, 2008. Under the final terms of the Deed of Settlement signed by the
parties on February 7, 2008, MPAL agreed not to object to or appeal the ATOs amended assessments.
The Deed of Settlement with the ATO constitutes a complete release and extinguishment of the tax
liabilities of MPAL and its subsidiaries with respect to the amended assessments and the prior bad
debt deductions.
Both the amended taxes and interest in the amount of (US) $13,252,469 has been recorded as
part of the income tax provision ($.31 per share).
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:
|
|
August 29, 2008
|
|
|
|
|
|
|
|
By:
|
|
/s/ Daniel J. Samela |
|
|
|
|
|
|
|
|
|
Daniel J. Samela
President, Chief Executive Officer and
Chief Accounting and Financial Officer |
|
|
- 14 -