I thought it appropriate to give a run down on why we are finally running hard
Firstly – Best reference announcements
I would use the following announcements to get a good snapshot of the company direction –
11.4.2011- Wolfberry Trend Development Presentation
30.11.2011- Chairman’s Presentation pack
These 2 give an over view of the original lease and expectations, combined with the near term drilling goals to 30.06.2012
Add to this
9.12.2011 Where Well #6 flowed at 367 barrells Per day
In summary The Permian 8806 acres was Bought In Q1/2 this year with –
1. P1 of 4 mil barrels of oil
2. A potential for 12 mil barrels
3. Up to 110 Wells
4. 99% success rate in the Wolfberry/Permian combination
5. Avg flow Vertical wells 136 BOPD
6. Avg Flow Horizontals around 500 BOPD
7. Avg Barrells per well around 100 – 125 K barrels
So Why is it running ??
Well #6 showed 250 K barrels flow rate of 367 BOPD ( Plus gas )
Well #8 has shown even stronger pressure so far
Near term well program is 10 wells by Mid 2012 ( done or underway)
Let’s review what this potentially means -
When you look at there development timeline , it is clear the drive is toward achieving maximum value prior to option expiry ( 31.8.2012 Strike price 8c )
Yes - There could be delays, but as presented in the AGM, we get 10 wells on production by July
6 Verticals
4 Horizontals
If we take averages for the area, we end up with
6 * 136 BOPD
4* 500 BOPD
= 2816 BOPD
at US $90 = $253,440 pd or $92 mil pa
Allowing a fully diluted position at say 2.8 bil shares we are trading at a MC of $58 mil !!
So fully diluted after current share placement we a trading well below our potential income stream that will be in place by July 2012
Looking Further ahead -
Firstly - Assumptions
1. 10 Wells drilling by August 31.2012 with commercial production confirmed (6 Vertical. 4 Horizontal)
a. Verticals at 136 BOPD
b. Horizonal flow 500 BOPD
2. 75% royalty interest
3. Costs net of royalty 25%
4. Oil price $US90 Barrell
5. - Gas sales left out of equation
6. Existing production outside Wolfberry to continue to support Admin costs
7. Full CR done in one hit after the results of #6 & #8 flow tests are confirmed as commercial
8. Cap raising done at a 1.7 c SP, reflecting a 1c discount to market
10. P/E ratio set at 5 times net profit
Firstly - Income
6 wells at 136 BOPD ( Total 816) = $73440 per day
4 wells at 500 BOPD ( Total 2000)= $180,000 per day
Total income PA = $92.5 mil
Less royalty interest = $69.375
Less 25% costs = $52.03 mil
AT 5 times multiple = $260 mil
Asset cross check
10 Wells per zone at 200k barrells
12 zones in total acerage = 24 mil barrells
Initial estimate suggested total oil for lease at 12 mil barrells
12 mil barrel at $25 oil in ground value = $300 mil
Stand alone asset check - 10 wells at 200 k = $50 mil for this first zone alone ( assuming $25 oil in ground value)
Add oppie cash of $55 mil
Plus a further 7200 acres of potential P2 reserve, based on drilling results on first 10
Now cross reference to share issue -
Shares on Issue (ASX: GGP) 1,761,952,688
Oppies $0.08 679,100,395
Convertible notes 18,200,000 = 45,000,000 shares
with $0.05 face value,
Total shares on issue fully diluted = 2.48 bill shares
Add $7* mil at 1.7c = 407,000,000 shares
Total shares on issue 2.887 billion ( assuming oppies convert in the money )
Market Cap $260 mil divided 2.887 bill shares = 9c
Oppy strike price is achieveable, as is a good return for shareholders
Above numbers are based on results in line with area rather than actual results
We have one well already at 367 barrells, with a second confirmation of #8 due shortly
THIS REALLY IS SHAPING UP NICELY FOR SHAREHOLDER"S AND OPPIE HOLDERS IMO
Additional Notes
GGP hold other assets and cash flow which is progressing also. I have not included for this reference
- Forums
- ASX - By Stock
- GGP
- why is ggp running ??
why is ggp running ??
-
- There are more pages in this discussion • 181 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)