Fourth Quarter 1998
For the period ended December 31, 1998

Message to Shareholders

During 1998, MMRL made significant progress in advancing its major development projects at Saltfleetby and Kyle. As expected, with the low crude oil price environment through the past year and the major dispositions of Canadian assets, the Company incurred substantially lower revenue, cash flow and net income in 1998 than in 1997.

Financial Results

Cash flow for the fourth quarter of 1998 was $1.7 million bringing full year cash flow to $13.6 million or $0.75 per share fully diluted. The Company recorded a net loss of $31.5 million for the 12 months ended December 31, 1998 which includes a ceiling test writedown of $24.0 million net of income taxes. The ceiling test calculation is based on proven reserves only and uses the constant commodity prices prevailing at the end of the year which included US$10.50 per barrel for Brent oil. Capital spending for the year was $52.9 million before taking into account $60.9 million of dispositions which took place in the first half of 1998. MMRL substantially trimmed its operating and administration costs in 1998 and has entered 1999 a leaner and more efficient company. Financial statements for the three and twelve month periods ending December 31, 1998 are attached.

Development Projects

The Saltfleetby natural gas project has been successfully tested and two high deliverability production wells are now behind pipe. These wells flowed at combined rates of 25 mmcf/d and 1,000 barrels of liquid per day. The project is expected to come on stream in the fourth quarter of 1999 and generate $35 million in cash flow in its first full year of production. Financing is under negotiation for the completion of this project which includes two additional wells and an 8 km pipeline to the Theddlethorpe gas plant.

The second major advancement in 1998 was in the Kyle project. It completed its first production well that tested at rates better than expected. Kyle is planned to start production by October 1999 at rates net to MMRL of approximately 1,300 bopd.

Completion of these two projects represents most of the Company's capital spending plans for 1999. They are expected to contribute a substantial increase in production and cash flow by the end of the year.

Reserves

Reserve reports have been prepared using constant dollar prices based on a 1998 year end price of US$10.50 per barrel of Brent oil and US$2.00 for natural gas. The reports were also prepared using escalating reference prices as shown in the table below.

 

(US$) 1999 2000 2001 2002 2003 2004 2005 2006 2007
Oil (Brent) 13.50 15.20 16.82 17.43 17.55 17.67 17.79 17.92 18.03
Gas (UK) 2.00 2.04 2.08 2.12 2.16 2.21 2.25 2.30 2.35
 

The difference in reserve values is dramatic not only because of the price differential but also because the volume of economic reserves is much smaller when using a low constant commodity price. MMRL has adopted the international practice of reporting barrels of oil equivalent for its activities outside Canada using a 6 mcf:1 barrel conversion ratio for gas to oil. For Canadian activities, a 10:1 conversion ratio continues to be used which is consistent with the Canadian reporting practice.

 

Escalating Prices Crude Oil & NGLs Natural Gas Total Future Net Cash Flow ($000's, discounted)
(as at December 31, 1998) (mbbls) (mmcf) (mboe) 0% 10% 15%
Proven
- UK Onshore 6,376 41,116 13,229 174,364 132,159 118,448
- UK Offshore 2,980 1,230 3,185 19,320 14,470 12,580
- Canada 1,181 1,719 1,353 14,466 9,447 8,102
10,537 44,065 17,767 208,150 156,076 139,130
Probable
- UK Onshore 5,184 23,723 9,138 120,428 69,611 55,638
- UK Offshore 11,520 12,630 13,625 139,750 89,550 61,790
- Canada 167 310 198 2,514 1,239 957
16,871 36,663 22,961 262,692 160,400 118,385
Total 27,408 80,728 40,728 470,842 316,476 257,515

 

Constant Prices* Crude Oil & NGLs Natural Gas Total Future Net Cash Flow ($000's, discounted)
(as at December 31, 1998) (mbbls) (mmcf) (mboe) 0% 10% 15%
Proven
- UK Onshore 6,072 40,994 12,904 111,717 88,348 80,095
- UK Offshore 1,232 1,230 1,437 750 1,310 1,340
- Canada 1,079 1,715 1,251 8,713 6,189 5,453
8,383 43,939 15,592 121,180 95,847 86,888
Probable
- UK Onshore 5,000 23,673 8,946 55,885 28,792 21,371
- UK Offshore 3,050 4,270 3,762 11,660 5,710 3,900
- Canada 150 310 181 1,348 755 606
8,200 28,253 12,889 68,893 35,257 25,877
Total 16,583 72,192 28,481 190,073 131,104 112,765
* No offshore non-producing fields have been included in the constant dollar reserve table, with the exception of Kyle.

 

Net Asset Value

The Company has calculated its before tax net asset value at year end using both constant and escalating oil prices. These values are significantly higher than the current trading price of the Company's shares.

($millions) Proven Plus Half Probable
(as at December 31, 1998) Constant1 Escalating2
Reserve value 113 198
Undeveloped land at $15 per acre 20 20
Tangible assets and seismic 12 12
Working capital (2) (2)
Long term debt (61) (61)
Net asset value 82 167
Per share - fully diluted $5.30 $10.83
1. Constant dollar reserve value calculated at a discount rate of 10%.
2. Escalating dollar reserve value calculated at a discount rate of 15%.

 

Drilling

For the three month period ended December 31, 1998 MMRL participated in 3 wells, one of which was our success at Saltfleetby and the other was a successful gas well in Canada.

  Three Months Ended Twelve Months Ended
Dec. 31/98 Dec. 31/97 Dec. 31/98 Dec. 31/97
Drilling Activity
(Gross number of working interest wells drilled)
Oil wells - 10 14 28
Gas wells 2 1 8 19
Injector wells - - - 1
Dry and abandoned wells 1 6 9 24
Total wells 3 17 31 72
Average working interest 50% 70% 43% 50%
Canada 2 7 23 52
UK 1 10 8 20
 

Outlook

Notwithstanding depressed oil prices and reduced current cash flow, MMRL is in the enviable position of having two major development projects coming on stream in 1999. As a result, cash flows by the fourth quarter of 1999 could exceed previous highs for the Company.

Peter A. Braaten
President & C.E.O.
March 15, 1999

 

This news release contains forward-looking information. Actual future results may differ materially. The risks, uncertainties and other factors that could influence actual results are described in MMRL's annual report to shareholders and other documents filed with regulatory authorities.


 

HIGHLIGHTS 1998     1997  
  4Q 3Q 2Q 1Q 4Q 3Q 2Q 1Q
Production
Canada:
Oil & NGLs (bbls/d) 621 610 2,391 2,585 2,663 2,643 2,672 2,805
Natural Gas (mcf/d) 96 327 10,663 12,642 13,666 12,886 15,086 13,108
UK:
Oil & NGLs (bbls/d) 3,245 3,238 3,480 3,675 4,005 3,800 4,063 3,400
Natural Gas (mcf/d) 859 728 824 846 905 567 884 828
Total:
Oil & NGLs (bbls/d) 3,866 3,848 5,871 6,260 6,668 6,443 6,735 6,205
Natural Gas (mcf/d) 955 1,055 11,487 13,488 14,571 13,453 15,970 13,936
 
Financial ($000's)
Production revenues 5,949 6,349 11,176 13,486 16,822 16,588 17,294 18,277
Cash flow from operations 1,668 1,796 4,981 5,163 8,536 10,439 9,662 11,014
Net earnings (loss) ( 24,717) ( 3,220) ( 1,524) (1,991) 1,595 3,157 2,131 3,896
Working capital (2,492) 759 ( 961) (2,103) (146) 11 (814) (7,200)
Total assets 141,827 167,462 160,062 212,806 214,467 190,233 184,928 165,682
Long term debt 60,838 62,243 50,076 53,571 46,308 59,359 55,930 37,138
Shareholders' equity 64,239 83,933 88,009 131,819 134,843 105,203 103,446 99,403
Capital expenditures 10,885 11,828 (44,111) 13,414 23,237 11,791 24,021 8,714
 
Per share ($)
Cash flow basic
0.12 0.14 0.26 0.26 0.42 0.60 0.56 0.65
fully diluted
0.12 0.12 0.25 0.26 0.42 0.57 0.52 0.60
Earnings basic
(1.43) (0.19) (0.08) (0.10) 0.08 0.18 0.12 0.23
fully diluted
(1.43) (0.19) (0.08) (0.10) 0.08 0.18 0.12 0.21
Dividends - - - 0.05 0.05 0.05 0.05 0.05
 

 

Average Prices   Three months to Dec. 31 Twelve months to Dec. 3
1998 1997 1998 1997
Canada: Oil & NGLs ($/bbl) 17.79 21.24 15.63 22.64
Gas ($/mcf) 2.48 2.20 1.86 2.00
United Kingdom: Oil & NGLs ($/bbl) 15.71 26.70 18.02 26.12
Gas ($/mcf) 4.54 3.62 4.04 3.30
Total: Oil & NGLs ($/bbl) 16.06 24.36 17.28 24.66
  Gas ($/mcf) 4.33 2.29 2.12 2.07

 

Net Undeveloped Land Holdings
Canada 26,857 acres
UK 1,295,902 acres
Total 1,322,759 acres

 

CONSOLIDATED SUMMARIZED BALANCE SHEETS
(000's)
Audited
As at December 31 1998 1997
Assets
Current assets $ 8,759 $ 23,849
Property, plant and equipment, net 133,068 190,618
  141,827 214,467
Liabilities and shareholders' equity
Current liabilities 11,251 23,995
Deferred revenue 2,524 -
Long term debt 60,838 46,308
Future site restoration 2,975 2,114
Deferred income taxes - 7,207
77,588 79,624
Shareholders' equity 64,239 134,843
  $ 141,827 $ 214,467

 

CONSOLIDATED STATEMENTS OF EARNINGS AND RETAINED EARNINGS
(000's) For the three months ended Dec. 31 For the twelve months ended Dec. 31**
1998 1997 1998 1997
Revenues
Production $ 5,949 $ 16,822 $ 36,959 $ 68,981
Royalties, net* (428) ( 1,899) (3,212) (6,308)
5,521 14,923 33,747 62,673
Interest and other income 184 (209) 604 1,027
  5,705 14,714 34,351 63,700
Expenses
Production* 2,210 3,000 11,832 11,559
General and administration* 1,101 1,547 4,666 8,003
Interest 1,089 924 4,079 3,663
Depreciation, depletion and amortization 34,740 6,015 51,705 23,383
  39,140 11,486 72,282 46,608
Earnings (loss) before income taxes (33,435) 3,228 (37,931) 17,092
Income tax expense (recovery) (8,718) 1,633 (6,479) 6,313
Net earnings (loss) (24,717) 1,595 (31,452) 10,779
Retained earnings (deficit), beginning of period (3,830) 23,029 23,643 16,454
Dividends - (981) ( 981) (3,590)
Cancellation of shares - - (19,757) -
Retained earnings (deficit), end of period $ (28,547) $ 23,643 $ (28,547) $ 23,643
* 1997 figures have been restated to conform with 1998 presentation
** The twelve months ended December 31, 1997 and 1998 have been audited.

 

CONSOLIDATED STATEMENTS OF CHANGES IN FINANCIAL POSITION
(000's) For the three months ended Dec. 31 For the twelve months ended Dec. 31*
1998 1997 1998 1997
Operating activities
Net earnings (loss) $ (24,717) $ 1,595 $ (31,452) $ 10,779
Depreciation, depletion and amortization 34,740 6,015 51,705 23,383
Amortization of foreign exchange (71) 153 (228) 171
Deferred income tax expense (recovery) (8,284) 774 (6,418) 5,318
Cash flow from operations 1,668 8,537 13,607 39,651
Change in non-cash working capital (3,407) 2,163 (3,672) (1,134)
  (1,739) 10,700 9,935 38,517
Financing activities
Deferred revenue 2,524 - 2,524 -
Long term debt 4,303 (12,866) 14,530 5,739
Issue (purchase) of common shares for cancellation - 27,510 (367) 30,412
Redemption of preferred shares - - - (32,927)
Shares acquired on disposition of Mountain assets - - (43,000) -
Dividends - (981) ( 981) (3,590)
  6,827 13,663 (27,294) (366)
Investing activities
Purchase of property, plant and equipment (10,673) ( 23,237) (52,907) ( 67,763)
Disposition of Kinghaven assets (1) - 16,355 -
Disposition of Mountain assets (211) - 44,537 -
Sale of other assets - - - 225
  (10,885) (23,237) 7,985 (67,538)
Effect of translation of foreign currency in subsidiaries 4,847 1,066 3,356 371
Increase (decrease) in cash and short term investments ( 950) 2,192 ( 6,018) (29,016)
Cash and short term investments, beginning of period 2,177 5,053 7,245 36,261
Cash and short term investments, end of period $ 1,227 $ 7,245 $ 1,227 $ 7,245
* The twelve months ended December 31, 1997 and 1998 have been audited.

 

Menu Bar Home Site Map Back