Extract from 2014 Financial Statements: Note 7:
The recoverable amount of the Manora development asset of $134.4 million (2013: $86.4 million)Long term oil price reduction of US$5/bbl (real) 1,125
has been determined based on a fair value model using cash flow projections from financial
budgets covering a eleven-year period. As a result of the current declining oil prices, recoverable
amount of $134.4 million for Manora resulted in an impairment loss of $15.1 million being
recognised for the year.
The following assumptions were used in the assessment of the recoverable amount:
Discount rate – pre-tax discount rate of 12.5% (2013: 12.5%) has been applied to the cash
flow projections;
Inflation rate – Thailand inflation rate of 2% (2013: 1.5%) has been applied to the cash flow
projections;
Oil price – the oil price applied to the cash flow projections is based on the average of the
Brent forward and economic consensus price at the date of assessment for 5 years then
reverting to long term US$80/bbl.
Sensitivity analysis
It is estimated that changes in the key assumptions would have resulted in the following additional
impairment at year end:
2014
$’000
Discount rate: 1% increase 1,625
Inflation rate: 1% increase 925
Source:
http://www.tapoil.com.au/IRM/Company/ShowPage.aspx/PDFs/2021-10000000/2014FullYearFinancialResults
Manora has 6.1 mmbbls net 2P Reserves and 3.2 mmbbls net 2C Resource. I do not know if the cash flow analysis referred to above refers to only the 2P Reserves (I suspect this is the case) or both the 2P and 2C.
http://www.tapoil.com.au/IRM/Compan...670/MajorManoraMilestone2PReservesBookedbyTap
Regards
SP
- Forums
- ASX - By Stock
- TAP
- Takeover Target
Takeover Target, page-16
-
-
- There are more pages in this discussion • 36 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add TAP (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
FHE
FRONTIER ENERGY LIMITED
Adam Kiley, CEO
Adam Kiley
CEO
SPONSORED BY The Market Online