EMPIRE ENERGY GROUP ACHIEVING SIGNIFICANCE IN THE OIL & GAS INDUSTRY
3 Empire Energy Low Production Risk, Generates Consistent, Growing E&P Positive Cashflow Company with accretive acquisitions in pipeline Strong Management Team Multi Tcf / MMBbl Shale Assets in Northern Territory & 3 New…
4 Corporate Snap-Shot ASX:EEG OTC-QX:EEGNY Share price and volumes over the past year Share Price = US0.09 Mkt Cap = US28mm Price and volume 2.5 0.16 Debt = US41mm Cash = US 3mm 2.0 EV = US66mm 0.14 Share price () GP…
6 Operations Outlook Address the significant differential between market & asset value Continue accretive US growth strategy target PDP oil/gas assets Exploration program in highly prospective McArthur Basin, NT Active leasing…
7 Summary of Operations US Assets First 12 months (FTM) Op. Cashflow - Six Monthly Revenue = 25 million 16,000 14,000 EBITDAX = 12.5 million 12,000 10,000 '000 8,000 Oil/Gas Revenue 60%/40% 6,000 4,000 2,000…
9 Production Valuation US Assets Current Benchmark EV EV/1P BOE EV/PV10 EV/EBITDAX EV/Production Current EV 66,000 Average (1) 26.00 193.0% 6.40 103,507 MicroCap Median (1) 22.00 157.0% 5.20 101,777 GHS For…
10 Financial Valuation US Assets EV/TTM Net Debt/ Net Debt/ TTM EBITDAX/ Current Benchmark EV EV/Net Debt EBITDAX Mkt Cap TTM EBITDAX Interest Current EV 66,000 Average (1) 17.60 2.21 103% 2.80 MicroCap Median (1) 6.30 2.98…
11 US Model - Cash Generation Assumptions: Existing PDP & PDNP wells only 80% net cash for debt repayment Current - 40 mm debt Net Income (14 yrs) = 107 mm Based on Eco. Reserve Models Based on SEC pricing…
12 Unconventional: Marcellus Shale NY/PA 224,000 gross acres WI = 99% 89% of acreage HBP Minimal holding costs Majority leases in oil/wet gas zone Adjacent to the Bradford Oil Field, one of the worlds first giant oil…
13 Unconventional: Utica Shale - NY/PA Utica higher carbonate/less clay than Marcellus 190,000 gross acres 50% of leases HBP Minimal holding costs Leases across all maturation zones Thickness = 200-300ft Resource(P50) =…
14 US Shale Acreage Valuation The majority of acreage is Held by Production providing free option land value Marcellus & Utica Assets are primarily in New York State which is subject to a fracking moratorium Total Acres Acres…
15 Reserves Undiscounted Oil (Mbbls) Gas (MMcf) Boe (Mbbls) NPV at 10% cashflow Reserves As of Jan 1, 2014 USM USM Proved Developed Producing 2,341 31,627 7,612 190,799 87,098 Proved Developed Non-producing 243 31 243 17,271…
11/03/2014 16 Australian Operations Tenements cover 14.6 million acres Barney Creek Shale Trough 10mm ac Proven hydrocarbon system 100% ownership EP 184 & 187 granted Remainder EPAs in 2014 Strong liquids potential…
11/03/2014 17 McArthur Basin Compared to Major Proterozoic Petroleum Producing Basins Oman Basin: Proven 9.4BBOE Potential 5.1BBOE McArthur Basin: Siberia Basin: Hydrocarbon proven Proven 26.5BBO+152TCFG Potential - to be…
11/03/2014 18 McArthur Basin - Geology Proven petroleum systems Barney Creek Fm 1.64 Billion years old Up to 900m thick Gove Thick organic marine shales Deep EP(A) 180 High TOCs +7.0% (Cooper Basin 2-3%) water port Low CO2…
11/03/2014 19 Outcomes McArthur Basin is Frontier Exploration Calculation of prospective hydro- carbons based on work by Crick et. al. (liquids/wet gas): Velkerri - bbl/ha =124,000 (Crick) 3D mapping of the Basin constructed…
11/03/2014 20 Program 2014/15 Common Risk Segment Profiles developed for all tenements Identified 22 coring targets and 26 four-way dip closed anticlineal structures 2 large scale previously unidentified sub-basins defined…
11/03/2014 21 Frontier Exploration - Land Valuation Operators with farm-in Partner Partner Net - Partner Year partners Partner WI State Basin Commitment A mm Gross - Ac (mm) Ac (mm) A/ac 2010 Buru Energy Mitsuibishi 50.0% WA…
22 US Operations 6 monthly EBITDA Description Jun-10 Dec-10 Jun-11 Dec-11 Jun-12 Dec-12 Jun-13 Dec-13 (2) Net Production: Oil Production - Bbls 414 55,657 88,331 90,467 92,495 90,426 84,235 84,235 Gas Production - Mcf 1,037,346…
23 Appendix 1 Mkt Cap EV EV/Mkt Cap Code Company MM MM MM AXAS Abraxas Petroleum Corp. 297 409 1.38 BPZ BPZ Resources Inc. 232 366 1.58 CPE Callon Petroleum Company 272 407 1.50 DBLE Double Eagle Petroleum Company 25 107 4.28…
24 Contact Details Australia United States of America Empire Energy Group Limited Empire Energy Holdings, Inc Level 7, 151 Macquarie Street 380 Southpointe Blvd, Suite 130 Sydney, NSW 2000 Canonsburg, PA 15317 Ph: + 61 2 9251 1846…