CALGARY, March 31, 2014 /CNW/ - Stream Oil & Gas Ltd. (TSX-V: SKO)
("Stream" or the "Company") is pleased to announce the results of its
November 30, 2013, independent reserves evaluation. Evaluations were
conducted by Stream's independent reserve evaluators Deloitte LLP
("Deloitte"), who previously operated as AJM Petroleum Consultants, in
accordance with the provisions of National Instrument 51-101
('NI51-101') and the Canadian Oil and Gas Evaluation Handbook
("COGEH").
Stream increased its proved plus probable reserves value, offsetting
lower price forecast based on future sales and overcoming funding
constraints. In 2013, the Company continued operational activities
such as oil well workovers with new artificial lift systems ("ALS"),
debottlenecking surface production facilities, and preparations to
drill the horizontal well in the Delvina gas/condensate field.
2013 Total Reserves Summary (Net Share to Stream)
-
Reserves in all categories are as compared to the 2012 reserve report:
-
Total proved reserves increased 24% to 20.9 MMboe as a result of the
inclusion of reserves for the Gorisht-Kocul oilfield waterflood program
and the expected takeover of the Ballsh-Hekal oilfield
-
Proved plus probable reserves increased 13% to 28.9 MMboe
-
Proved plus probable plus possible reserves increased 6% to 40.8 MMboe
-
Proved reserves comprise 72% of total proved plus probable reserves
-
Proved plus probable reserve life index increased to approximately 57+
years from 28+ years, based on gross average production of
approximately 1,500 boed
-
Proved plus probable reserve value decreased 18%, discounted at 10%
after tax
All of Stream's 2013 reserves estimates are based on conventional
primary recovery methods only and do not include upside potential for
the following:
-
Petroleum Agreements' provisions for neutralizing the 10% mineral tax of
nearly US$20 million (before tax);
-
Gorisht-Kocul future enhanced oil recovery ("EOR") potential;
-
Ballsh-Hekal and Cakran-Mollaj oilfield infill and directional drilling
or EOR potential;
-
Delvina gas field full horizontal well development potential, nor value
of step-out exploration at Delvina
-
Contingent resource conversions.
"On an overall basis, our total reserves increased over 2012 amounts,"
said Dr. Sotirios Kapotas, President and CEO. "We're pleased to have
recognized an increase in total proved and total proved plus probable
categories in recognition of our progress with the waterflood at
Gorisht-Kocul and the expected takeover of the Ballsh-Kocul field in
2014. These results demonstrate the value of our assets, which will
provide additional benefit as we move forward with development in
2014."
Summary of Estimated Reserve Volumes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
Oil
|
|
Natural Gas
|
|
NGL
|
Total
|
November 30,
|
|
Gross
(MBbl)
|
|
|
Net
(MBbl)
|
|
|
Gross
(MMcf)
|
|
|
Net
(MMcf)
|
|
|
Gross
(MBbl)
|
|
|
Net
(MBbl)
|
|
|
Gross
(MBoe)
|
|
|
Net
(MBoe)
|
Proved
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Producing
|
|
5,775
|
|
|
4,571
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5,775
|
|
|
4,571
|
Non-producing
|
|
15,172
|
|
|
14,206
|
|
|
2,850
|
|
|
2,850
|
|
|
-
|
|
|
-
|
|
|
15,647
|
|
|
14,680
|
Undeveloped
|
|
-
|
|
|
-
|
|
|
8,663
|
|
|
7,976
|
|
|
377
|
|
|
348
|
|
|
1,821
|
|
|
1,677
|
Total Proved
|
|
20,946
|
|
|
18,776
|
|
|
11,513
|
|
|
10,825
|
|
|
377
|
|
|
348
|
|
|
23,242
|
|
|
20,928
|
Probable
|
|
4,047
|
|
|
4,046
|
|
|
17,205
|
|
|
17.138
|
|
|
974
|
|
|
971
|
|
|
7,888
|
|
|
7,874
|
Total Proved + Probable
|
|
24,993
|
|
|
22,822
|
|
|
28,717
|
|
|
27,963
|
|
|
1,350
|
|
|
1,319
|
|
|
31,130
|
|
|
28,801
|
Possible
|
|
4,499
|
|
|
4,499
|
|
|
31,470
|
|
|
31,445
|
|
|
2,269
|
|
|
2,268
|
|
|
12,014
|
|
|
12,008
|
Total Proved + Probable + Possible
|
|
29,493
|
|
|
27,322
|
|
|
60,187
|
|
|
59,408
|
|
|
3,620
|
|
|
3,587
|
|
|
43,143
|
|
|
40,810
|
(1)
|
Forecast prices and costs; numbers may not add due to rounding.
|
(2)
|
Gross reserves are the total of the Company's working interest share
before deduction of royalties and other government share. Net reserves
are gross reserves net of royalty interests owned by others.
|
Net Reserves by Field (MBoe)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
Nov. 30,
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ballsh
|
|
|
Cakran
|
|
|
Gorisht
|
|
|
Delvina
|
|
|
Total
|
|
|
Total
|
|
|
|
November 30,
|
|
Net
(MBoe)
|
|
|
Net
(MBoe)
|
|
|
Net
(MBoe)
|
|
|
Net
(MBoe)
|
|
|
Net
(MBoe)
|
|
|
Net
(MBoe)
|
|
|
%
|
Proved
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Producing
|
|
318
|
|
|
2,114
|
|
|
2,613
|
|
|
4,571
|
|
|
5,046
|
|
|
10,477
|
|
|
(56%)
|
Non-producing
|
|
4,131
|
|
|
4,909
|
|
|
5,641
|
|
|
-
|
|
|
14,680
|
|
|
-
|
|
|
100%
|
Undeveloped
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,677
|
|
|
1,677
|
|
|
6,347
|
|
|
(74%)
|
Total Proved
|
|
4,449
|
|
|
6,549
|
|
|
8,254
|
|
|
1,677
|
|
|
20,928
|
|
|
16,823
|
|
|
24%
|
Probable
|
|
1,552
|
|
|
2,432
|
|
|
333
|
|
|
3,657
|
|
|
7,974
|
|
|
8,823
|
|
|
(10%)
|
Total Proved + Probable
|
|
6,001
|
|
|
8,980
|
|
|
8,586
|
|
|
5,334
|
|
|
28,902
|
|
|
25,646
|
|
|
13%
|
Possible
|
|
1,942
|
|
|
2,485
|
|
|
146
|
|
|
7,335
|
|
|
11,908
|
|
|
12,913
|
|
|
(8%)
|
Total Proved + Probable + Possible
|
|
7,943
|
|
|
11,465
|
|
|
8,732
|
|
|
12,670
|
|
|
40,810
|
|
|
38,560
|
|
|
6%
|
(1)
|
Forecast prices and costs; numbers may not add due to rounding.
|
(2)
|
Net reserves are gross reserves net of royalty interests owned by
others.
|
The total proved reserve base is comprised of 91% oil and 9% natural
gas. Stream's total gross and net reserves for 2013 increased over
2012 interim reserve report amounts with changes within the proved and
probable categories. Additions based on reservoir production
performance factors replaced production on a proved and proved plus
probable basis.
Net Present Value of Reserves
At November 30, 2013, future net revenue from Stream's reserves
decreased 3% from the March 31, 2012 interim report on a total proved
basis and 7% on a total proved and probable basis, discounted at 10%
after tax. The main contributing factor to the decrease was lower
forecast commodity prices.
|
2013
|
|
2012
|
|
% Change
|
Before Tax
|
Discount Rate
|
|
Discount Rate
|
|
|
|
|
|
December 31 (US$000s)
|
|
0%
|
|
|
10%
|
|
|
0%
|
|
|
10%
|
|
|
0%
|
|
|
10%
|
Proved
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Producing
|
$
|
207,732
|
|
$
|
106,994
|
|
$
|
585,606
|
|
$
|
266,662
|
|
|
(65%)
|
|
|
(60%)
|
Non-producing
|
|
697,995
|
|
|
217,520
|
|
|
-
|
|
|
-
|
|
|
100%
|
|
|
100%
|
Undeveloped
|
|
55,979
|
|
|
31,077
|
|
|
239,087
|
|
|
100,940
|
|
|
(77%)
|
|
|
(69%)
|
Total Proved
|
$
|
961,706
|
|
$
|
355,591
|
|
$
|
824,693
|
|
$
|
367,602
|
|
|
17%
|
|
|
(3%)
|
Probable
|
|
446,233
|
|
|
160,273
|
|
|
533,027
|
|
|
185,022
|
|
|
(16%)
|
|
|
(13%)
|
Total Proved + Probable
|
$
|
1,407,940
|
|
$
|
515,863
|
|
$
|
1,357,720
|
|
$
|
552,623
|
|
|
4%
|
|
|
(7%)
|
Possible
|
|
681,756
|
|
|
273,855
|
|
|
819,157
|
|
|
298,773
|
|
|
(17%)
|
|
|
(8%)
|
Total Proved + Probable + Possible
|
$
|
2,089,695
|
|
$
|
789,718
|
|
$
|
2,176,878
|
|
$
|
851,397
|
|
|
(4%)
|
|
|
(7%)
|
(1)
|
Forecast prices and costs; before income taxes; numbers may not add due
to rounding.
|
|
2013
|
2012
|
% Change
|
After Tax
|
Discount Rate
|
Discount Rate
|
|
|
|
|
|
December 31 (US$000s)
|
0%
|
|
10%
|
|
0%
|
|
10%
|
|
0%
|
|
10%
|
Proved
|
|
|
|
|
|
Producing
|
$
|
111,618
|
|
$
|
62,125
|
|
$
|
295,122
|
|
$
|
141,114
|
|
|
(63%)
|
|
|
(60%)
|
Non-producing
|
|
345,786
|
|
|
110,140
|
|
|
-
|
|
|
-
|
|
|
100%
|
|
|
100%
|
Undeveloped
|
|
41,331
|
|
|
23,946
|
|
|
123,356
|
|
|
54,345
|
|
|
(66%)
|
|
|
(56%)
|
Total Proved
|
$
|
498,735
|
|
$
|
196,210
|
|
$
|
418,478
|
|
$
|
195,459
|
|
|
12%
|
|
|
-
|
Probable
|
|
228,434
|
|
|
82,656
|
|
|
269,622
|
|
|
92,786
|
|
|
(15%)
|
|
|
(11%)
|
Total Proved + Probable
|
$
|
727,168
|
|
$
|
278,866
|
|
$
|
688,100
|
|
$
|
288,245
|
|
|
6%
|
|
|
(3%)
|
Possible
|
|
335,776
|
|
|
132,248
|
|
|
374,713
|
|
|
125,933
|
|
|
(10%)
|
|
|
5%
|
Total Proved + Probable + Possible
|
$
|
1,062,944
|
|
$
|
411,114
|
|
$
|
1,062,813
|
|
$
|
414,178
|
|
|
-
|
|
|
(1%)
|
(1)
|
Forecast prices and costs; after income taxes; numbers may not add due
to rounding.
|
Future net revenues are calculated based upon estimated revenues less
royalties and operating costs. The net present value should not be
considered the current market value of Stream's reserves or the costs
that would be incurred to obtain equivalent reserves.
The reserve values are based on the table of prices below. Oil prices
are the equivalent price of Brent Oil discounted for quality based on
regional market conditions. Gas prices are based on the contract
applicable. Currently, Stream's average sales price for domestic and
export sales are approximately 80% of Brent on a consolidated basis.
Price Forecast as at September 30, 2013
|
|
|
Brent Oil
|
|
|
80% of
|
|
|
Natural Gas(1)
|
|
|
|
UK
|
|
|
Brent UK
|
|
|
|
|
|
|
($US/bbl)
|
|
|
($US/bbl)
|
|
|
($US/mcf)
|
2014
|
|
|
$ 105.06
|
|
|
$ 84.05
|
|
|
$ 9.70
|
2015
|
|
|
$ 98.86
|
|
|
$ 79.09
|
|
|
$ 9.89
|
2016
|
|
|
$ 98.70
|
|
|
$ 78.96
|
|
|
$ 10.09
|
2017
|
|
|
$ 100.66
|
|
|
$ 80.53
|
|
|
$ 10.29
|
2018
|
|
|
$ 99.36
|
|
|
$ 79.49
|
|
|
$ 10.50
|
2019
|
|
|
$ 101.36
|
|
|
$ 81.09
|
|
|
$ 10.71
|
2020
|
|
|
$ 103.40
|
|
|
$ 82.72
|
|
|
$ 10.92
|
2021
|
|
|
$ 105.46
|
|
|
$ 84.37
|
|
|
$ 11.14
|
2022
|
|
|
$ 107.57
|
|
|
$ 86.06
|
|
|
$ 11.37
|
2023
|
|
|
$ 109.72
|
|
|
$ 87.78
|
|
|
$ 11.59
|
2024
|
|
|
$ 111.91
|
|
|
$ 89.53
|
|
|
$ 11.82
|
Remaining
|
|
|
+ 2.0%
|
|
|
+2.0%
|
|
|
+2.0%
|
(1)
|
Gas pricing based on historical trends and contracted prices provided by
Stream.
|
(2)
|
Deloitte condensate price forecast at 100% of Brent Oil.
|
The Company is not aware of any information pending from the date of
this release to the effective date that would materially affect the
valuation results. Stream's Reserve Committee and Board of Directors
have approved the Reserve Report.
Stream's reserve data is subject to and should be read in conjunction
with the entire Form 51-101F1 - Statement of Reserves Data and Other
Oil and Gas Information. The Form 51-101F1, Form 51-101F2 - Report of
Independent Qualified Reserves Evaluator and Form 51-101F3 - Report of
Management and Directors on Oil and Gas Disclosure have been filed with
Canadian securities regulators and can be accessed electronically on
Stream's website or on the SEDAR website at www.sedar.com.
_______________
Forward-Looking Statements
Information in this news release respecting matters such as plans of
development or exploration, reserves estimates, production estimates
and targets, development costs, work programs and budgets constitute
forward-looking information (collectively, "forward-looking
statements") under the meaning of applicable securities laws, including
Canadian Securities Administrators' National Instrument 51-102
Continuous Disclosure Obligations. Such forward-looking information is
based on certain assumptions, including the availability of funds for
capital expenditures necessary to construct the infrastructure required
for future development, a favorable political and economic operating
environment, a consistent rate of well re-completions and costs,
success rates, production performance and build-up periods for well
re-completions that are consistent with or an improvement over
historical levels.
The forward-looking statements contained herein are made as of the date
of this release solely for the purpose of generally disclosing Stream's
status of its reserve volumes and net present value of its reserves as
at November 30, 2013. Investors are cautioned that these
forward-looking statements are neither promises nor guarantees, and are
subject to risks and uncertainties that may cause future results to
differ materially from those expected. Such forward-looking information
reflects management's current beliefs and are based on assumptions made
by and information currently available to the Company, and involves
known and unknown risks, uncertainties and other factors which may
cause the actual costs and results of the Company and its operations to
be materially different from estimated costs or results expressed or
implied by such forward-looking statements. Such factors include, among
others political and economic risks associated with foreign operations,
general risks inherent in petroleum operations, risks associated with
equipment procurement and equipment failure, availability of qualified
personnel, risks associated with transportation, currency and exchange
rate fluctuations and other general risks inherent in oil and gas
operations.
Contingent resources disclosed herein represent those quantities of
petroleum estimated, as of a given date, to be potentially recoverable
from known accumulations, using established technology or technology
under development, but which are not currently considered to be
commercially recoverable due to one or more contingencies. There is no
certainty that it will be commercially viable to produce any portion of
the resources.
Although the Company has attempted to take into account important
factors that could cause actual costs or results to differ materially,
there may be other factors that cause costs and timing of the Company's
program or results not to be as anticipated, estimated or intended.
There can be no assurance that such statements will prove to be
accurate as actual results and future events could differ materially
from those anticipated in such statements. Accordingly, readers should
not place undue reliance on forward-looking information. These
forward-looking statements are made as of the date hereof and the
Company does not assume any obligation to update or revise them to
reflect new events or circumstances except as required under applicable
securities legislation.
Use of Boe Equivalents
The oil and gas industry commonly expresses production and reserve
volumes on a barrel of oil equivalent (Boe) basis whereby natural gas
volumes are converted at the ratio of six thousand cubic feet of
natural gas to one barrel of oil. Boe may be misleading particularly if
used in isolation. A Boe conversion ratio of 6 Mcf: 1 Bbl is based on
an energy equivalency conversion method primarily applicable at the
burner tip and does not represent a value equivalency at the wellhead.
About Stream Oil & Gas Ltd.
Stream Oil & Gas Ltd. is a Canadian-based emerging oil and gas
production, development and exploration company focused on the
re-activation and re-development of three oilfields and a
gas/condensate field in Albania. The Company's strategy is to use
proven technology, incremental and enhanced oil recovery techniques to
significantly increase production and reserves.
Neither TSX Venture Exchange nor its Regulation Services Provider (as
that term is defined in the policies of the TSX Venture Exchange)
accepts responsibility for the adequacy or accuracy of this release.
SOURCE Stream Oil & Gas Ltd.