ENERGY TRUSTS / Starcor Energy Royalty Fund reports 1st 3 months Results
CALGARY, May 12 /CNW/ -
Results from Operations
Distributable income for the first quarter of 1998 totaled $2,392,807, or $0.260 per trust unit, compared to $3,300,422, or $0.457 per trust unit for the same quarter of 1997. A 35% increase in production volumes from the same period in 1997 was more than offset by an average 30% reduction in oil and natural gas prices.
Starcor Energy Royalty Fund (''Starcor'') submits its quarterly reports for the three months ended March 31, 1998. << ----------------------------------------------------------------------- Three Months Ended March 31 1998 1997 ----------------------------------------------------------------------- Daily Sales Volume Crude oil and NGL (bbl) 1,730 1,135 Natural gas (MCF) 21,782 17,657 BOE per day 3,908 2,901
Average Selling Price Crude oil and NGL (Cdn$/bbl) $ 15.87 $ 26.80 Natural gas (Cdn$/Mcf) $ 1.83 $ 2.33 Total (Cdn$/BOE) $ 17.21 $ 24.65
West Texas Intermediate Average crude oil price (US$bbl) $ 15.96 $ 22.77
Currency - average Cdn$ in US$ $ 0.6991 $ 0.7361
Operating Results
Revenues $ 5,147,789 $ 5,642,079 Expenses $ 5,213,806 $ 3,695,301 Distributable income $ 2,392,807 $ 3,300,422 Distributable income per trust unit $ 0.260 $ 0.457 >>
Development Activities
Pencor Petroleum Limited (''Pencor''), the owner of the working interests in the oil and gas properties, participated in the drilling of 7 gross (0.46 net) wells, resulting in five cased gas wells, one producing gas well and one dry and abandoned well . Pencor expects to participate in the drilling of six new well locations during the second quarter of 1998.
Acquisition Activities
On April 3, 1998, Pencor closed the acquisition of an addition 1.4232% working interest in the Weyburn Unit for $8.3 million. This acquisition added established oil reserves of 2.78 million barrels, resulting in a reserves balance of 57.5% oil and natural gas liquids and 42.5% natural gas. Production from this interest at Wayburn is currently 265 barrels of oil per day. This acquisition increases Starcor's Reserve Life Index (RLI) to approximately 14.4 years on an Established Reserves basis.
Distributable Income
Distributable income is based on the royalty income received by Starcor from Pencor Royalty income is the amount from the sale of oil and natural gas, less all costs and expenses in respect of the properties, including operating, capital (other than capital financed from sources other than cash flow), general and administrative costs and debt service charges. Distributable income for the quarter was $2,392,807 ($0.26 per unit). On March 25, 1998, Starcor announced that its regular monthly distribution would be reduced to $0.08 per unit from $0.10 per unit effective the April 15, 1998 cash distribution date, to recognize the adverse impact of weaker world oil prices. The following is a summary of cash distributions paid in 1998:
<< ------------------------------------------------------------------------ Distribution Distribution Regular Extra Total Record Date Distribution Distribution Distribution ------------------------------------------------------------------------ January 8, January 15, 1998 1998 $ 0.100 $ - $ 0.100 February 9, February 15, 1998 1998 $ 0.100 $ 0.018 $ 0.118 March 9, March 15, 1998 1998 $ 0.100 $ - $ 0.100 April 8, April 15, 1998 1998 $ 0.080 $ - $ 0.080 May 8, May 15, 1998 1998 $ 0.080 $ - $ 0.080 ------------------------------------------------------------------------ $ 0.460 $ 0.018 $ 0.478 ------------------------------------------------------------------------ ------------------------------------------------------------------------ >> Alberta Tax and Revenue Administration recently ruled that Starcor's Alberta Royalty Tax Credit (''ARTC'') entitlement for the 1996 taxation year should be claimed by Pencor, the crown royalty payor and not by Starcor. It has been common practice in other oil and gas royalty trusts for ARTC to be claimed by the trust and not by the operating company. Pencor has filed for the ARTC for both the 1996 and 1997 taxation years and will forward the payments to Starcor upon receipt. This will amount to $0.06 per unit and $0.10 per unit respectively.
Liquidity and Capital Resources
On April 3, 1998, Starcor financed the Weyburn Unit acquisition with $8.3 million from its credit facility. Starcor's bank loan balance is currently $25.0 million. Starcor has a total credit facility of $50.0 million from which to finance additional acquisitions.
Outlook
Weak crude oil prices have had an adverse impact on Starcor, particularly in the heavy oil area, resulting in considerably lower netbacks. For the balance of 1998, crude oil prices are expected to continue to be volatile and to be significantly lower than in 1997. However, by increasing its RLI to 14.4 years, one of the highest of all conventional oil and gas royalty trusts, Starcor has positioned itself to overcome the near term adverse effects of lower crude oil prices.
At the beginning of the year, natural gas prices were relatively weak because of the warm winter. Natural gas prices have subsequently strengthened and are expected to continue to strengthen throughout the remainder of the year as pipeline expansions are completed. With 56% of its total 1998 production weighted towards natural gas, Starcor is well positioned to reap the benefits of higher natural gas prices. Starcor intends to further exploit its natural gas properties and pursue an aggressive natural gas program for 1998.
Rationalization within the oil and gas industry as a result of lower crude oil prices is expected to provide Starcor with a number of opportunities to acquire quality producing properties. Starcor, with an unused bank line of $25.0 million, will continue to identify quality, producing properties for acquisition, which meet both its investment criteria and its objectives of increasing unitholder distributions and unitholder values.
On behalf of the Board of Directors of Pencor Petroleum Limited
Lamont C. Tolley President and Chief Executive Officer
May 11, 1998
On behalf of Starcor Energy Royalty fund By: Starvest Capital Inc., as Manager
Henry R. Roman President and Chief Executive Officer
May 11, 1998
Consolidated Balance Sheets
------------------------------------------------------------------------ (unaudited) March 31, December 31, 1998 1997 ------------------------------------------------------------------------ Assets
Current Assets Cash and short term deposits $ 634,174 $ 872,733 Accounts receivable 3,437,860 5,664,812 Alberta royalty credit receivable 2,029,524 1,773,689 Prepaid expenses 743,158 658,817 ------------------------------------------------------------------------ 6,844,716 8,970,051
Reclamation fund 356,172 249,417 Capital assets 89,022,209 90,989,254 ------------------------------------------------------------------------ $ 96,223,097 $ 100,208,722 ------------------------------------------------------------------------ ------------------------------------------------------------------------
Liabilities and Unitholders' equity Current Liabilities Accounts payable and accrued liabilities $ 2,665,602 $ 3,549,031 Unit distributions payable 748,482 1,284,094 ------------------------------------------------------------------------ 3,414,084 4,833,125 ------------------------------------------------------------------------ Long Term Liabilities Future site restoration costs 1,950,751 1,845,085 Bank loan 15,300,000 15,600,000 ------------------------------------------------------------------------ 17,250,751 17,445,085 ------------------------------------------------------------------------ 20,664,835 22,278,210 Unitholders' equity 75,558,262 77,930,512 ------------------------------------------------------------------------ $ 96,223,097 $ 100,208,722 ------------------------------------------------------------------------ ------------------------------------------------------------------------
Consolidated Statement of Unitholders' Equity
------------------------------------------------------------------------ For the three month ended March 31 (unaudited) 1998 ------------------------------------------------------------------------ Unitholders equity, beginning of period $ 77,930,512 Net loss for the period (66,017) Proceeds on issue of trust units 86,574 Unit distributions (2,392,807) ------------------------------------------------------------------------ Unitholders' equity, end of period $ 75,558,262 ------------------------------------------------------------------------ ------------------------------------------------------------------------
Consolidated Statement of Income
------------------------------------------------------------------------ For the three months ended March 31 (unaudited) 1993 1997 ------------------------------------------------------------------------ Revenues Oil and gas sales $ 6,052,307 $ 6,434,371 Crown royalties (926,778) (1,094,627) Alberta royalty tax credit 263,401 328,630 Freehold and other royalties (293,230) (226,059) ------------------------------------------------------------------------ 5,095,700 5,442,315 Royalty and other income 36,024 39,902 Interest income 16,065 159,862 ------------------------------------------------------------------------ 5,147,789 5,642,079 ------------------------------------------------------------------------ Expenses Operating 1,821,113 1,312,110 General and administrative 152,327 279,694 Management fee 369,380 199,514 Interest 223,497 134,371 Depletion and depreciation 2,533,853 1,650,004 Future site restoration 113,646 119,608 ------------------------------------------------------------------------ 5,213,806 3,695,301 ------------------------------------------------------------------------ Net income (loss) for the period $ (66,017) $ 1,946,778 ------------------------------------------------------------------------ ------------------------------------------------------------------------ Net income (loss) per trust unit $ (0.007) $ 0.270 ------------------------------------------------------------------------ ------------------------------------------------------------------------
Consolidated Statement of Changes in Financial Position
------------------------------------------------------------------------ For the three months ended March 31 (unaudited) 1998 1997 ------------------------------------------------------------------------ Operating Activities Net income (loss) for the period $ (66,017) $ 1,946,778 Items not involving cash Depletion and depreciation 2,533,853 1,650,004 Future site restoration 113,646 119,608 Site restoration costs (7,980) (123) Unit distributions paid (2,928,419) (3,138,952) Change in non-cash working capital 1,003,347 940,789 ------------------------------------------------------------------------ 648,430 1,518,104 ------------------------------------------------------------------------ Financing Activities Issuance of trust units 86,574 105,668 Bank loan (300,000) 5,000,000 ------------------------------------------------------------------------ (213,426) 5,105,668 ------------------------------------------------------------------------ Investing Activities Additions to capital assets (566,808) (30,363,330) Reclamation fund contribution (106,755) - ------------------------------------------------------------------------ (673,563) (30,363,330) ------------------------------------------------------------------------ (Decrease) in cash and short term deposits (238,559) (23,739,558) Cash and short term deposits, beginning of period 872,733 27,115,316 ------------------------------------------------------------------------ Cash and short term deposits, end of period $ 634,174 $ 3,375,758 ------------------------------------------------------------------------
Statement of Royalty Income and Distributable Income
------------------------------------------------------------------------ For the three months March 31 (unaudited) 1998 1997 ------------------------------------------------------------------------ Revenue and expenses of Pencor: Oil and gas revenues $ 5,095,700 $ 5,442,315 Operating expenses (1,821,113) (1,312,110) Administrative costs and fees (439,327) (380,546) Interest (223,487) (184,371) ------------------------------------------------------------------------ 2,611,773 3,615,288
Alberta royalty tax credit accrued - (328,630) Capital expenditures (566,808) (30,363,330) Site restoration costs (7,980) 123 Reclamation fund (105,000) - Use of working capital 866,808 25,363,330 Bank loan (300,000) 5,000,000 ------------------------------------------------------------------------ Royalty income 2,498,793 3,286,781 ------------------------------------------------------------------------ 99% Royalty 2,473,805 3,253,913 ------------------------------------------------------------------------ Interest income of Starcor 1,382 145,171 Administrative costs of Starcor (82,380) (98,662) ------------------------------------------------------------------------ Distributable income $ 2,392,807 $ 3,300,422 ------------------------------------------------------------------------ Distributable income per trust unit $ 0.260 $ 0.457 ------------------------------------------------------------------------ |