EARNINGS / Alliance Energy Inc. Nine Months Report
ALLIANCE ENERGY INC. - FINANCIAL RESULTS FOR THE NINE MONTHS ENDED AUGUST 31, 1998
CALGARY, ALBERTA-- Alliance Energy Inc. (Alberta Stock Exchange trading symbol "AEI") is pleased to provide the following information to its shareholders with respect to the financial results for the nine months ended August 31, 1998.
Summary:
1998 1997 Change Gross oil & gas revenue 2,748,819 1,690,856 63% Operating expenses 937,397 804,565 17% General and administrative expense 117,333 178,154 (34%) Net Earnings 64,485 15,936 305% Net Earnings per Sham $0.00 $0.00 Funds from Operations 1,256,581 400,450 214% Funds from Operations per Share $0.08 $0.03 Production volume (BOE) 170,833 79,627 115% BOE/D 623 291 115% Oil Price (BOE) $16.09 $21.23 (24%) Netback after G & A (BOE) $7.48 $5.03 49% Shares outstanding at period 15,105,583 13,902,583 9% Despite the Company's production of 98% oil and the oil price averaging only $16.09/BOE for the first nine months ending August 31, compared to $21.23/BOE for the same period in 1997, Alliance has posted significant growth in production, revenue, cash flow, netback and earnings.
Gross oil and gas revenue for the nine months ended August 31, 1998 has increased 63% from $1,690,856 in 1997 to $2,748,819 in 1998, because of the increased production by 115% from an average of 291 per BOE in 1997 to an average of 623 per BOE for nine months in 1998. This increase has more than offset the decline in the oil price.
Net back after general and administration costs has increased from $5.03 per BOE to $7.48 per BOE even though there was a price decline of $5.14 per BOE. This was achieved by reducing the operating expenses from $10.10 per BOE to $5.49 per BOE, as high operating cost heavy oilwells were shut in and lower operating cost light oil wells were successfully drilled. General and administrative expenses for the nine months have also dropped from $178,154 in 1997 to $117,333 in 1998. Funds from operations for the nine months have increased 214% from $400,450 ($0.03/share) in 1997 to $1,256,581 ($0.08/share) in 1998 Earnings for the nine months increased from $15,936 in 1997 to $64,485 in 1998.
Capital expenditure to date are $2,798,167 compared to $2,450,056 for last year.
During the third quarter the Company drilled 3 wells. One development horizontal well at Ingoldsby (24% working interest) was placed on production in September at 300 barrels per day (72 net). One successful exploration well at Hassard Lake (100% working interest) has been cased as potential oilwell. One D & A exploration well at Gainsborough (100% working interest). Further horizontal wells at Ingoldsby are planned.
Two hundred barrels per day of heavy oil production remain shut in, however, some heavy oil wells may be placed back on production in the fourth quarter.
Please note: The Company has changed transfer agents from Montreal Trust to Olympia Trust. Fiscal Profit Profit Cash Flow Cash Flow Revenue YTD /Share /Share Nine months
1998 64,485 0.00 1,256,581 0.08 2,748,819 1997 15,936 0.00 400,450 0.03 1,690,856 1996 (170,889) (0.02) 241,248 0.03 1,535,865
Third Profit Profit/ Cash Flow Cash Flow/ Revenue Quarter Share /Share Three months
1998 (3,942) 0.00 394,960 0.02 821,972 1997 (32,746) 0.00 48,977 0.00 504,702 1996 (52,043) (0.01) 68,952 0.01 649,360 The information is provided by the management of the Company and neither The Alberta Stock Exchange or The Alberta Securities Commission has approved or disapproved this information. For further information Paul Cheung, President, Alliance Energy Inc., (403) 263-6220.
Consolidated Balance Sheets (Unaudited)
August November 1998 1997 $ $ ASSETS Current Assets Cash - 49,376 Accounts receivable 1,005,111 2,031,781 Prepaid expenses and drilling deposits 73,654 60,951 --------------------- 1,078,765 2,142,108
Investment 235,904 216,000 Capital assets 10,175,278 8,404,353
--------------------- 11,489,947 10,762,461 ---------------------
LIABILITIES Current Liabilities Bank indebtedness 157,145 - Accounts payable 2,245,746 3,815,270 Long-term debt 60,000 140,000 --------------------- 2,462,891 3,955,270 ---------------------
Long-term debt 3,190,000 1,690,000
Provision for site restoration costs 208,790 139,533
Deferred taxes 430,671 315,671 --------------------- 6,292,352 6,100,474 ---------------------
SHAREHOLDERS' EQUITY Capital Stock 4,915,025 4,443,902 Retained earnings 282,570 218,085 --------------------- 5,197,595 4,661,987 ---------------------
--------------------- 11,489,947 10,762,461 ---------------------
Consolidated Income Statements For the Nine Months Ended (Unaudited)
August August 1998 1997 $ $
REVENUE Oil and gas production 2,748,819 1,690,856 Royalties (416,293) (270,294) _________________________
Net production revenue 2,332,526 1,420,562 Royalty revenue 6,691 8,539 Equity in income of affilliate 19,404 28,517 Other income 89,622 - _________________________ 2,448,243 1,457,618 _________________________ EXPENSES Operating expenses 937,397 804,565 General and administrative 117,333 178,154 Interest 117,528 45,932 Depreciation, depletion & amortization 1,096,500 385,031 _________________________ 2,268,758 1,413,682 _________________________ Earnings before income taxes 179,485 43,936 -------------------------
Income Taxes Current - - Deferred 115,000 28,000 _________________________ 115,000 28,000 _________________________
Net earnings for the period 64,485 15,936
Retained earnings (deficit), beginning of period 218,085 (32,602) -------------------------
Retained earnings, end of period 282,570 (16,666) -------------------------
Net earnings per share $0.00 $0.00 -------------------------
Fully dilute earnings per share $0.00 $0.00 _________________________
Alliance Energy Inc. Consolidated Statements of Changes in Financial Position For the Nine Months Ended (Unaudited)
August August 1998 1997 $ $ OPERATING ACTIVITIES Net earnings for the period 64,485 15,936 Items not affecting cash Depreciation, depletion & amortization 1,096,500 385,031 Equity income (19,404) (28,517) Deferred income taxes 115,000 28,000 ---------------------------
Funds from operations 1,256,581 400,450 Net change in non-cash working capital (635,558) (621,370) ---------------------------- 621,023 (220,920) ---------------------------- FINANCING ACTIVITIES Net proceeds of issuance of common shares for cash 471,123 1,607,398 Issuance of long-term debt 1,500,000 1,020,000 ----------------------------- 1,971,123 2,627,398
INVESTING ACTIVITIES Capital assets expenditures (2,958,321) (2,771,553) Proceeds on sale of capital assets 160,154 321,497 Note receivable - (90,000) Investment (500) (70,000) ------------------------------ (2,798,667) (2,610,056) ------------------------------ Decrease in cash items for the year (206,521) (203,578) Cash, beginning of year 49,376 (52,365) ------------------------------- Cash, end of year (157,145) (255,943) ------------------------------- Funds from operations per share $ 0.08 $ 0.03 =============================== Fully diluted from operations per share $ 0.08 $ 0.03 =============================== Cash is comprised of: Bank indebtedness (157,145) (255,943) ==============================
|