MAGELLAN
PETROLEUM CORPORATION
ARBN
117 452 454
|
|
ADMINISTRATIVE
OFFICE
Hartford
Square North
10
Columbus Blvd – 10th
Floor
HARTFORD
CT 06106, USA
|
TELEPHONE (+1)
860
293 2006
FACSIMILE (+1)
860
293 2349
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 2007
|
||||||
$US'000
|
|||||||
2.1 Revenues
from Ordinary Activities
|
up
|
15%
|
to
|
30,675
|
|||
2.2Profit
from Ordinary Activities after Income Tax attributable to
Members
|
down
|
11%
|
to
|
670
|
|||
2.3Net
Profit for the period attributable to Members
|
down
|
11%
|
to
|
670
|
|||
2.4Dividends
(distributions)
|
Amount
per security
|
Franked
amount per security
|
|||||
Final
dividend
|
N/A
|
N/A
|
|||||
Interim
dividend
|
N/A
|
N/A
|
|||||
2.5Record
date for determining entitlements to the dividend,
(in
the case of a trust, distribution)
|
N/A
|
||||||
2.6Brief
explanation of any of the figures in ‘For Announcement to the Market’
section necessary to enable the figures to be understood:
|
2007
|
2006
|
|||||||
Unaudited
|
||||||||
Revenues:
|
||||||||
Oil
sales
|
$ |
11,922,574
|
$ |
10,615,761
|
||||
Gas
sales
|
16,396,334
|
14,060,968
|
||||||
Other
production related revenues
|
2,356,317
|
1,885,706
|
||||||
Total
revenues
|
30,675,225
|
26,562,435
|
||||||
Costs
and expenses:
|
||||||||
Production
costs
|
6,965,641
|
8,220,013
|
||||||
Exploratory
and dry hole costs
|
5,520,460
|
3,264,837
|
||||||
Salaries
and employee benefits
|
1,549,277
|
1,448,004
|
||||||
Depletion,
depreciation and amortization
|
10,693,415
|
6,308,608
|
||||||
Auditing,
accounting and legal services
|
628,114
|
398,514
|
||||||
Accretion
expense
|
517,856
|
425,254
|
||||||
Shareholder
communications
|
459,298
|
449,561
|
||||||
Loss
on settlement of asset retirement obligation
|
—
|
444,566
|
||||||
Gain
on sale of field equipment
|
(10,346 | ) | (119,445 | ) | ||||
Impairment
loss
|
984,171
|
—
|
||||||
Other
administrative expenses
|
2,656,615
|
2,795,387
|
||||||
Total
costs and expenses
|
29,964,501
|
23,635,299
|
||||||
Operating
income
|
710,724
|
2,927,136
|
||||||
Interest
income
|
1,669,798
|
1,268,641
|
||||||
Income
before income taxes and minority interests
|
2,380,522
|
4,195,777
|
||||||
Income
tax expense
|
1,710,974
|
1,678,980
|
||||||
Income
before minority interests
|
669,548
|
2,516,797
|
||||||
Minority
interests
|
—
|
(1,768,023 | ) | |||||
Net
income
|
$ |
669,548
|
$ |
748,774
|
||||
Average
number of shares:
|
||||||||
Basic
|
41,500,325
|
28,353,463
|
||||||
Diluted
|
41,500,325
|
28,453,270
|
||||||
Per
share (basic and diluted) Net income
|
$ |
.02
|
$ |
.03
|
June
30,
|
||||||||
2007
|
2006
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ |
29,113,271
|
$ |
21,882,882
|
||||
Accounts
receivable — Trade
|
1,994,376
|
4,809,051
|
||||||
Accounts
receivable — Working Interest Partners
|
—
|
413,786
|
||||||
Marketable
securities
|
2,242,909
|
539,675
|
||||||
Inventories
|
702,356
|
734,887
|
||||||
Other
assets
|
337,805
|
317,496
|
||||||
Total
current assets
|
34,390,717
|
28,697,777
|
||||||
Deferred
income taxes
|
2,525,881
|
1,129,719
|
||||||
Marketable
securities
|
1,400,000
|
—
|
||||||
Property
and equipment, net:
|
||||||||
Oil
and gas properties (successful efforts method)
|
112,499,389
|
87,831,709
|
||||||
Land,
buildings and equipment
|
2,846,433
|
2,448,790
|
||||||
Field
equipment
|
912,396
|
789,921
|
||||||
116,258,218
|
91,070,420
|
|||||||
Less
accumulated depletion, depreciation and amortization
|
(84,172,522 | ) | (63,287,726 | ) | ||||
Net
property and equipment
|
32,085,696
|
27,782,694
|
||||||
Intangible
exploration rights
|
5,323,347
|
5,323,347
|
||||||
Goodwill
|
5,086,301
|
5,646,747
|
||||||
Total
assets
|
$ |
80,811,942
|
$ |
68,580,284
|
||||
LIABILITIES,
MINORITY INTERESTS AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ |
2,130,234
|
$ |
1,856,515
|
||||
Accounts
payable-working interest partners
|
179,132
|
—
|
||||||
Accrued
liabilities
|
1,482,898
|
1,919,739
|
||||||
Income
taxes payable
|
1,647,137
|
101,746
|
||||||
Total
current liabilities
|
5,439,401
|
3,878,000
|
||||||
Long
term liabilities:
|
||||||||
Deferred
income taxes
|
1,716,102
|
1,435,583
|
||||||
Asset
retirement obligations
|
9,456,088
|
7,147,261
|
||||||
Total
long term liabilities
|
11,172,190
|
8,582,844
|
||||||
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
|
73,153,002
|
73,145,577
|
||||||
Total
capital
|
73,568,003
|
73,560,578
|
||||||
Accumulated
deficit
|
(13,743,140 | ) | (14,412,688 | ) | ||||
Accumulated
other comprehensive loss
|
4,375,488
|
(3,028,450 | ) | |||||
Total
stockholders’ equity
|
64,200,351
|
56,119,440
|
||||||
Total
liabilities, minority interests and stockholders’ equity
|
$ |
80,811,942
|
$ |
68,580,284
|
||||
5.
|
Consolidated
Statement of Cash Flows for the Financial Year Ended
30 June
|
2007
|
2006
|
|||||||
Unaudited
|
||||||||
Operating
Activities:
|
||||||||
Net
income
|
$ |
669,548
|
$ |
748,774
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Gain
from sale of field equipment
|
(10,346 | ) | (119,445 | ) | ||||
Depletion,
depreciation and amortization
|
10,693,415
|
6,308,608
|
||||||
Accretion
expense
|
517,856
|
425,254
|
||||||
Deferred
income taxes
|
(940,104 | ) | (157,300 | ) | ||||
Director’s
options expense
|
7,425
|
375,439
|
||||||
Minority
interests
|
—
|
1,768,023
|
||||||
Exploration
and dry hole costs
|
4,871,865
|
2,997,026
|
||||||
Loss
on settlement of asset retirement obligation
|
—
|
444,566
|
||||||
Impairment
loss
|
984,171
|
—
|
||||||
Increase
(decrease) in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
3,289,598
|
(774,696 | ) | |||||
Other
assets
|
(20,309 | ) |
209,207
|
|||||
Inventories
|
143,951
|
(170,664 | ) | |||||
Accounts
payable and accrued liabilities
|
(509,665 | ) | (368,724 | ) | ||||
Income
taxes payable
|
1,426,310
|
74,416
|
||||||
Net
cash provided by operating activities
|
21,123,715
|
11,760,484
|
||||||
Investing
Activities:
|
||||||||
Additions
to property and equipment
|
(9,461,909 | ) | (5,694,791 | ) | ||||
Proceeds
from sale of field equipment
|
10,346
|
119,445
|
||||||
Oil
and gas exploration activities
|
(4,871,865 | ) | (2,997,026 | ) | ||||
Acquisition
of minority interest in MPAL
|
(88,432 | ) | (3,630,374 | ) | ||||
Marketable
securities matured
|
1,855,609
|
5,044,574
|
||||||
Marketable
securities purchased
|
(4,958,843 | ) | (2,367,707 | ) | ||||
Net
cash used in investing activities
|
(17,515,094 | ) | (9,525,879 | ) | ||||
Financing
Activities:
|
||||||||
Dividends
to MPAL minority shareholders
|
—
|
(765,641 | ) | |||||
Net
cash used in financing activities
|
—
|
(765,641 | ) | |||||
Effect
of exchange rate changes on cash and cash equivalents
|
3,621,768
|
(1,319,457 | ) | |||||
Net
increase in cash and cash equivalents
|
7,230,389
|
149,507
|
||||||
Cash
and cash equivalents at beginning of year
|
21,882,882
|
21,733,375
|
||||||
Cash
and cash equivalents at end of year
|
$ |
29,113,271
|
$ |
21,882,882
|
||||
Cash
Payments:
|
||||||||
Income
taxes
|
1,441,326
|
1,773,727
|
||||||
Interest
|
—
|
—
|
N/A
|
June
30, 2006
|
$ | (14,412,688 | ) | |
Net
income
|
669,548
|
|||
June
30, 2007
|
$ | (13,743,140 | ) |
15.
|
Impact
of Adopting Australian Equivalents to
IFRS
|
|
N/A
|