ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for discussion Register to chat with like-minded investors on our interactive forums.

MYN Mayan Energy Limited

0.14
0.00 (0.00%)
26 Apr 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Mayan Energy Limited LSE:MYN London Ordinary Share VGG5S26K1152 ORD NPV (DI)
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 0.14 0.13 0.15 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Mayan Energy Limited Interim Results

30/09/2016 3:00pm

UK Regulatory


 
TIDMMYN 
 
30 September 2016 
 
Mayan Energy Ltd / Index: AIM / Epic: NCT / ISIN: VGG6622A1057 / Sector: Oil & 
                                      Gas 
 
                  Mayan Energy Ltd ("Mayan" or "the Company") 
 
                                Interim Results 
 
Oil Production Brought On Line. Gas Contract and Tap Installed. Positioned for 
                                    Growth. 
 
Mayan Energy Ltd (AIM: MYN), the AIM listed oil and gas company, is pleased to 
announce its unaudited financial results for the six months ended 30 June 2016. 
This has been a period which saw commencement of oil production from Shoats 
Creek Field ("Shoats Creek") (the Lutcher Moore ("LM") 20 well), the 
announcement of major steps leading to gas sales in the near term, the 
implementation of a cost cutting regime, two fund raisings and two transactions 
designed to deleverage the Company's balance sheet and reduce risk. 
 
HIGHLIGHTS: 
 
  * LM 20 bought on stream -now producing a steady 120 bopd (24 bopd net to 
    Mayan (20%)); 
  * Disposal of 70% working interest ("WI") in LM 20, for total consideration 
    of US$ 1.03 million, with a corresponding reduction in net current assets/ 
    liabilities; 
  * Raised GBP0.95 million in new equity capital. 
 
POST PERIOD: 
 
  * Shoats Creek gas tie in contract announced; 
  * Shoats Creek gas line laid, with first gas sales planned for October 2016; 
  * Name changed to Mayan Energy Ltd to mark commitment to develop Mexico; 
  * Raised an additional GBP0.55 million in new equity capital. 
 
CHAIRMAN AND CHIEF EXECUTIVE'S STATEMENT 
 
After almost 18 months of decline, oil prices stabilised during the first half 
of 2016 and given the consensus medium term outlook, the focus of the Board 
turned to how to achieve profitability in the current oil price environment. 
To this end, a change in leadership with a focus on cost cutting, sale of 
non-core assets, optimising performance from the Shoats Creek field and pursuit 
of the opportunities associated with Mexican energy sector reforms was embraced 
and acted upon by the Board. 
 
Management 
 
In September, Mayan appointed Mr. Heriberto Gonzalez ("Eddie") as Chief 
Executive Officer ("CEO") and Mr. James Doyle McGraw ("JD") as a non-executive 
director of the Company. 
 
Eddie and JD each have a successful track-record pursuing various business 
opportunities in the United States of America ("USA"), and importantly, 
Mexico.  Most recently Eddie was involved in a 100,000 MMBTU 2-year natural gas 
deal between U.S. suppliers and Comisión Federal de Electricidad, the Mexican 
state owned utility. 
 
At the same time, Mr Randy Connally and Mr Kevin Green stepped down from the 
Board, with Mr Kevin Green remaining as a consultant.  On behalf of the Board, 
I wish them both well in their future endeavours. 
 
Operations 
 
US - Shoats Creek 
 
The Board believes that Shoats Creek represents an excellent opportunity to 
create real value for the Company, and be the spring board for Mexico.  During 
the period under review Shoats Creek has been a key area of focus and it will 
continue to be so for the coming period. 
 
In initiating production at LM 20, the Company took a major step in the 
development of Shoats Creek.  Since his appointment, Stephen Brock, the new 
Vice President Operations, has been pursuing production and revenue growth by 
way of low risk, low capital cost work-over and re-entry opportunities, and as 
these initiatives bear fruit, the Company will continue towards the drilling 
its next new Frio well, the LM21. 
 
Subject to funding in respect of the medium and longer term plans, the Company 
will seek to implement the following work program at Shoats Creek: 
 
Short Term (1-3 Months) 
 
  * Installation of necessary equipment to permit sales of natural gas; 
  * Initiate Gas and Oil production from LM 14; and 
  * Initiate production from RC1 and RC2. 
 
Medium Term: (3-6 Months) 
 
  * Acquire rights to additional adjoining acreage to expand the Shoats Creek 
    project area and provide additional prospective drilling locations; 
  * Subject to the above, re-enter and initiate gas and oil production from an 
    additional two wells; 
  * Subject to the above, re-enter and convert an existing well bore into a 
    second salt water disposal well, to provide for expanded capacity and 
    redundancy to the existing (LM 15) salt water disposal well. 
 
Longer Term: (More than 6 Months) 
 
  * Drill and complete LM 21 and further review other drilling locations post 
    successful completion of LM 21; 
  * Additional geophysical and engineering work to high grade existing wells 
    and add additional locations in anticipation of a new well drilling 
    program. 
 
US - Other 
 
The Company has undertaken only limited activities in the other assets in its 
US portfolio.  These assets will be sold as and when suitable opportunities 
arise. 
 
Mexico 
 
In Mexico, the Company's vision is to create an energy services company centred 
on oilfield services and midstream opportunities.  In the short term Mayan 
Drilling Fluids, the joint venture ("JV") formed with Gaia Ecologica S.A. DE 
C.V.  ("Gaia"), a local oil field and environmental services company with a 
strong track record, is intended to be the Company's entry platform into the 
Mexican market.  The JV is currently completing its first environmental waste 
remediation facility capable of recycling oil cuttings.  On its completion, 
Mayan will be paid 85% of distributable cash flow until pay-out, plus a 9.0% 
internal rate of return on its investment.  Following payback, profits will be 
split 51% to Mayan and 49% to Gaia. 
 
The Company has undertaken the following initiatives regarding the development 
of its Mexican businesses: 
 
  * Entering into a letter of intent with PEMEX, the Mexican national oil 
    company, to provide waste remediation services; 
  * Offering "public scale" services to trucking companies -utilizing the weigh 
    scales installed at its site in Comalcalco (the location of the planned 
    waste remediation facility); 
  * Advancing discussions with a range of parties to develop opportunities for 
    the initial remediation facility and to increase the number of other 
    opportunities in Mexico. 
 
Commenting on the above, Mayan's CEO Eddie Gonzalez said: 
 
"Since I have come on board, and started working with Stephen Brock who joined 
the Company in August, we have been working flat out at getting the gas 
accessible from our Shoats Creek wells into production.  I have to say that 
although we have been effected by bad weather and other hitches, we have kept 
to the plan I envisaged.  So right now we are looking to get the gas flowing 
within the next week or so, with sales by the end of October. 
 
"At the same time, I have implemented a regime which has led to considerable 
cost savings - the benefits of which I expect to see flow through in the coming 
months.  Together with greater revenues from planned increases in production of 
gas and oil, I am confident that the US will be operationally profitable soon. 
 
"With Shoats now looking like it is on a good track, I am also committed to 
monetizing our other "non-core" US assets.  Also, with the benefit of more 
capital in hand, I am personally going to revitalise the development of our 
initiatives in Mexico.  It is not going to be easy, but I am excited about it. 
I think we got a good team now, and a clear plan. In my opinion, the future is 
now beginning to look much brighter." 
 
FINANCIAL REVIEW 
 
During the period, Mayan raised GBP450,000 via the issue of 1,428,571,429 new 
ordinary shares and GBP500,000 via the issue of 1,587,301,587 new ordinary 
shares. 
 
The Group generated a gross loss in the period of US$1,279,000 (30 June 2015: 
US$2,141,000 Loss), an improvement of US$862,000 compared to the previous 
period.  The reduction in losses is attributable to cost savings made, and 
lower operational losses suffered.  As to the reduction in revenue numbers, 
this is attributable to the  decline in performance of Mayan's other (non-core) 
interests, with production from Shoats presently limited to LM20, which only 
came on stream in late April 2016. 
 
As reported in January and in March 2016 the Company announced two transactions 
which had the effect of reducing Mayan's working interest in LM 20, from 97% to 
20% for a total consideration of US$ 1.03 Million.  For the purposes of 
preparing these interim financial statements, it has been assumed that the 
above has been settled by offsets against amounts payable to Southern Coastal 
Development Inc. the operator of Shoats Creek-in connection with the 
transaction with them, while remaining outstandings from the other transaction 
are included as a deduction from trade payables. 
 
FUTURE PROSPECTS 
 
Post period end the Group has continued to implement further steps to improve 
operational and financial performance in the USA, and the recent progress at 
Shoats Creek will be an important driver of this change.  At the same time, 
steps being taken now will, it is hoped, soon lead to the divestiture of 
non-core assets.  Taken together is expected that the benefits of these actions 
will lead to improved results for the second half of the year and beyond. 
 
Ross Warner                       Eddie Gonzalez 
 
 Chairman                            Chief Executive Officer 
 
30 September 2016        30 September 2016 
 
A copy of this announcement and the Interim results will be available on the 
Company's website.  For further information visit www.Mayan energy.com or 
contact the following: 
 
Eddie Gonzalez            Mayan  Energy Ltd               +  1 469 394 2008 
 
Ross Warner               Mayan  Energy Ltd               +44 7760 487 769 
 
Roland Cornish            Beaumont Cornish Ltd            +44 20 7628 3396 
 
James Biddle              Beaumont Cornish Ltd            +44 20 7628 3396 
 
Elliot Hance              Beaufort Securities Ltd         +44 20 7382 8300 
 
Nick Bealer               Cornhill Capital Limited        +44 20 7710 9612 
 
Elisabeth Cowell          St Brides Partners Limited      +44 20 7236 1177 
 
 Notes: 
 
Mayan Energy Limited is an AIM listed (London Stock Exchange) oil and gas 
energy company with a vision of building a midstream service (oil and gas waste 
management) and downstream operations business in Mexico ,exploiting the 
opportunities arising from the liberalisation of that country's energy sector. 
 This vision will complement the Company's present operations which are 
focussed on the redevelopment and enhancement of its upstream oil and gas 
interests in Oklahoma and Louisiana. 
 
 
 
 
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS 
 
Consolidated Statement of Comprehensive Income 
 
for the Interim six months period ended 30 June 2016 
 
                                                   Six Months to  Six Months to    Year Ended 
 
                                                      30 June        30 June         31-Dec 
 
                                             Notes      2016           2015           2015 
 
                                                    (Unaudited)    (Unaudited)     (Audited) 
 
                                                     US$ 000's      US$ 000's      US$ 000's 
 
Revenue                                                        50            349            841 
 
Cost of Sales                                               (241)          (599)          (961) 
 
Gross Profit                                                (191)          (250)          (120) 
 
Other Operating Income                                                         - 
 
Administrative expenses 
 
Impairment of property, plant and equipment                     -              -        (1,361) 
 
Other administrative expenses                             (1,064)        (1,537)        (4,299) 
 
Total Administrative expenses                             (1,064)        (1,537)        (5,660) 
 
Operating loss                                            (1,255)        (1,787)        (5,780) 
 
Finance Income                                                  -              3             20 
 
Finance Costs                                                (24)          (357)          (428) 
 
Loss before income tax                                    (1,279)        (2,141)        (6,188) 
 
Income tax expense                                              -              -              - 
 
Loss for the period from continuing                       (1,279)        (2,141)        (6,188) 
operations 
 
Attributable to owners of the parent                      (1,279)        (2,141)        (6,137) 
 
Attributable to non-controlling interest                        -              -           (51) 
 
Loss for the period from continuing                       (1,279)        (2,141)        (6,188) 
operations 
 
Other comprehensive income 
 
Items that may be reclassified subsequently 
to profit or loss: 
 
Currency translation differences                                -            164            254 
 
Revaluation gains                                               -             66              - 
 
Other comprehensive income for the period,                (1,279)        (1,911)        (5,934) 
net of tax 
 
Total comprehensive income for the period 
 
Attributable to owners of the parent                      (1,279)        (1,911)        (5,883) 
 
Attributable to non-controlling interest                                       -           (51) 
 
Loss per share from continuing and                        (1,279)        (1,911)        (5,934) 
discontinued operations 
 
attributable to the owners of the parent 
during the period 
 
(expressed in cents per share) 
 
- Basic and diluted                            4          -0.0167        -0.0554        -0.1234 
 
Group Statement of Financial Position 
 
As at 30 June 2016 
 
                                               Six Months to  Six Months to     Year to 
 
                                                  30 June        30 June         31 Dec 
 
                                         Notes      2016           2015           2015 
 
                                                (Unaudited)    (Unaudited)      Audited 
 
                                                 US$ 000's      US$ 000's      US$ 000's 
 
ASSETS 
 
Non-current assets 
 
Property, plant and equipment                           6,141          5,522          6,601 
 
Available for sale investments                              -            534              - 
 
Total non-current assets                                6,141          6,056          6,601 
 
Current assets 
 
Inventories                                                18             33             31 
 
Trade and other receivables                               331            464            325 
 
Available for sale financial investments                    -              -              - 
 
Cash & cash equivalents                                    50          2,348             91 
 
Total current assets                                      399          2,845            447 
 
TOTAL ASSETS                                            6,540          8,901          7,048 
 
LIABILITIES 
 
Non-Current Liabilities 
 
Provisions                                              (684)          (684)        (1,030) 
 
Total non-current liabilities                           (684)          (684)        (1,030) 
 
Current liabilities 
 
Trade and other payables                              (1,861)        (1,719)        (2,006) 
 
Borrowings                                                  -          (361)          (236) 
 
Provisions                                              (566)          (160)          (220) 
 
Total current liabilities                             (2,427)        (2,240)        (2,462) 
 
TOTAL LIABILITIES                                     (3,111)        (2,924)        (3,492) 
 
NET ASSETS                                              3,429          5,977          3,556 
 
EQUITY ATTRIBUTABLE TO OWNERS OF THE 
PARENT 
 
Share Capital                              5                -              -              - 
 
Share premium                                          31,800         29,363         30,633 
 
Foreign exchange reserve                                  314            239            329 
 
Reverse acquisition reserve                           (8,202)        (8,202)        (8,202) 
 
Retained earnings                                    (20,792)       (15,423)       (19,513) 
 
Total Equity attributable to the equity owners          3,120          5,977          3,247 
of the parent 
 
Non-controlling interest                                  309              -            309 
 
TOTAL EQUITY                                            3,429          5,977          3,556 
 
 
 
 
Group Statement of changes in equity 
 
For the six months interim period ended 30 June 2016 
 
                                          Share       Share      Foreign     Reverse    Retained   Non-Controlling    Total 
                                         capital     premium    exchange   Acquisition  earnings      Interests      equity 
                                                                 reserve     Reserve 
 
                                        US$ 000's   US$ 000's   US$ 000's   US$ 000's   US$ 000's     US$ 000's     US$ 000's 
 
As at 1 January 2015 (audited)                   -      21,244          75     (8,202)    (13,711)                       (594) 
 
Loss for the period                              -           -           -           -     (2,141)               -     (2,141) 
 
Items that may be reclassified                                                                                   -           - 
subsequently to profit or loss 
 
Gain on available for sale investments           -           -           -           -          66               -          66 
 
Currency translation differences                 -           -         164           -           -               -         164 
 
Total comprehensive income for the               -                     164           -     (2,075)                     (1,911) 
period 
 
Issue of Shares                                  -       9,030           -           -           -               -       9,030 
 
Share issue costs                                -       (621)           -           -           -               -       (621) 
 
Issue of warrants                                -       (290)           -           -         363               -          73 
 
As at 30 June 2015 (unaudited)                   -      29,363         239     (8,202)    (15,423)                       5,977 
 
As at 1 January 2016 (audited)                   -      30,633         329     (8,202)    (19,513)             309       3,556 
 
Loss for the period                              -           -        (15)           -     (1,279)               -     (1,294) 
 
Items that may be reclassified                                                                                               - 
subsequently to profit or loss 
 
Gain on available for sale investments           -           -           -           -           -               -           - 
 
Currency translation differences                 -           -           -           -           -               -           - 
 
Total comprehensive income for the               -           -        (15)           -     (1,279)               -     (1,294) 
period 
 
Issue of Shares                                  -       1,455           -           -           -               -       1,455 
 
Share issue costs                                -       (288)           -           -           -               -       (288) 
 
As at 30 June 2016 (unaudited)                   -      31,800         314     (8,202)    (20,792)             309       3,429 
 
 
 
 
Group Statement of Cash Flows for the six months interim period ended 30 June 
2016 
 
                                               Six Months to  Six Months to     Year to 
 
                                                  30 June        30 June         31 Dec 
 
                                                    2016           2015           2015 
 
                                                (Unaudited)    (Unaudited)      Audited 
 
                                                 US$ 000's      US$ 000's      US$ 000's 
 
Cash flows from operating activities 
 
(Loss) before tax                                     (1,279)        (2,141)        (6,188) 
 
Adjustments for: 
 
Depreciation                                                -             50              - 
 
Impairment                                                  -              -          1,359 
 
Loss on disposal of property, plant and                     -             66              - 
equipment 
 
Share based payment expense                                 -             83              - 
 
Finance cost                                               24            357            428 
 
Finance income                                              -            (3)           (20) 
 
Operating loss before changes in working              (1,255)        (1,588)        (4,421) 
capital 
 
Change in working capital items 
 
Decrease/(increase) in inventories                         13             18             20 
 
(Increase)/decrease in trade and other                    (6)           (41)             68 
receivables 
 
(Decrease)/increase in trade and other                   (73)          (141)           (47) 
payables 
 
Net cash  used in operating activities                (1,321)        (1,752)        (4,380) 
 
Cash flows used in investing activities 
 
Acquisition of subsidiary (net of cash)                     -              1          (360) 
 
Purchases of property, plant and                            -           (56)        (1,153) 
equipment 
 
Exploration and evaluation -tangible                     (43)              -              - 
assets 
 
Proceeds from farm-in/sale                              (100)             45              - 
 
Purchase of available for sale                              -          (468)              - 
investments 
 
Interest received                                           -              3              - 
 
Net cash used in investing activities                   (143)          (475)        (1,513) 
 
Cash flows from financing activities 
 
Proceeds from issue of share capital                    1,539          6,785          7,999 
 
Share issue costs                                       (288)          (621)          (703) 
 
Repayment of borrowings                                   211        (1,579)        (1,311) 
 
Finance cost                                             (24)           (36)           (22) 
 
Net cash generated from financing                       1,438          4,549          5,963 
activities 
 
Net increase in cash and cash                            (26)          2,322             70 
equivalents 
 
Cash and cash equivalents at beginning                     91              5              5 
of period 
 
Effect of foreign exchange rate changes                  (15)             21             16 
 
Cash and cash equivalents at end of                        50          2,348             91 
period 
 
Notes to the consolidated financial statements (unaudited) 
 
For the six months ended 30 June 2016 
 
1.Basis of presentation 
 
The condensed consolidated interim financial statements has been prepared under 
the historical cost convention and on a going concern basis and in accordance 
with International Financial Reporting Standards and IFRIC interpretations 
adopted for use in the European Union ("IFRS"). 
 
The condensed consolidated interim financial statements contained in this 
document do not constitute statutory accounts, for the current reporting 
period, or for earlier periods, but is derived from those accounts where 
applicable.  In the opinion of the directors, the condensed consolidated 
interim financial statements fairly presents the financial position, result of 
operations and cash flows for the period. 
 
A copy of this Interim Financial Report is available on the Company's website: 
http://www.mayanenergy.co.uk/ and was approved by the Board of Directors on 30 
September 2016. 
 
Statement of compliance 
 
The condensed consolidated interim financial statements have been prepared in 
accordance with the requirements of the AIM Rules for Companies.  As permitted, 
the Company has chosen not to adopt IAS 34 "Interim Financial Statements" in 
preparing these interim condensed consolidated interim financial statements. 
The condensed interim financial statements should be read in conjunction with 
the annual financial statements for the year ended 31 December 2015, which have 
been prepared in accordance with IFRS as adopted by the European Union. 
 
Accounting policies 
 
The condensed consolidated interim financial statements for the period ended 30 
June 2016 has not been audited or reviewed in accordance with the International 
Standard on Review Engagements 2410 issued by the Auditing Practices Board. 
The figures were prepared using applicable accounting policies and practices 
consistent with those adopted in the statutory annual financial statements for 
the year ended 31 December 2016. 
 
2.Financial risk management and financial instruments 
 
Risks and uncertainties 
 
The Board continually assesses and monitors the key risks of the business.  The 
key risks that could affect the Group's medium term performance and the factors 
that mitigate those risks have not substantially changed from those set out in 
the Group's 2015 Annual Report and Financial Statements, a copy of which is 
available from the Group's website: www.mayanenergy.co.uk.  The key financial 
risks are market risk (including oil price and currency risk), credit risk and 
liquidity. 
 
Going concern 
 
The Group has ambitious plans and the Board recognises that further funds will 
be required in order to realise them.  The Group has a track record of using a 
variety of mechanisms to fund its commitments, whether it is through 
operational cash flow, new equity, farm-ins and disposals.  This flexibility 
gives the Directors discretion around when expenditure is incurred, but it is 
probable that further equity finance will be required at some point during the 
next 12 months. 
 
The Board is confident however, that capital will be available to allow it to 
realise its strategic goals and that the Company will have the necessary 
resources available to finance its future working capital and discretionary 
capital expenditures beyond the period of 12 months of the date of this 
report.  Accordingly these interim financial statements have been prepared on a 
going concern basis. 
 
3.Segmental analysis 
 
In the opinion of the Directors, as at the 30 June 2016 the operations of the 
Group comprise one single operating segment comprising exploration, production, 
development and sale of hydrocarbons and related activities.  The majority of 
the Group's operations in the period related to one geographic area: the United 
States of America ("USA").  The Group has head office operations in the United 
Kingdom and Mexico but the quantitative thresholds of IFRS 8 are only met for 
the USA, which is therefore the Group's one reportable segment and the 
Directors consider that the primary financial statements presented 
substantially reflect all the activities of this single operating segment. 
 
4.Loss per share 
 
The calculation of earnings per share is based on the loss attributable to 
equity holders divided by the weighted average number of share in issue during 
the period: 
 
                                    Six Months to  Six Months to    Year to 
 
                                       30 June        30 June       31 Dec 
 
                                         2016          2015          2015 
 
                                     (Unaudited)    (Unaudited)    (Audited) 
 
                                      US$ 000's      US$ 000's     US$ 000's 
 
Net loss after taxation                    (1,279)       (2,141)       (6,188) 
 
Weighted average number of ordinary  7,647,467,858 3,867,646,529 5,015,981,767 
shares used in calculating basic 
loss per share 
 
Basic & diluted loss per share             -0.0167       -0.0554       -0.1234 
(expressed in cents) 
 
As the inclusion of the potential ordinary shares would result in a decrease in 
the earnings per share, they are considered to be anti-dilutive, and as such, a 
diluted loss per share is not included. 
 
5.Share capital 
 
The authorised share capital of the Company and the called up and fully paid 
amounts at 30 June 2016 were as follows: 
 
A)  Authorised                                   US$'000s 
 
Unlimited Ordinary  shares of                           - 
no par value 
 
B)  Called up,   Number of                  Nominal value 
allotted,          shares 
issued and 
fully paid 
 
As at 1         6,981,874,520                           - 
January 2016 
 
Additions: 
 
     18/Mar/16    100,505,706                           - 
 
      8/Apr/16  1,428,571,429                           - 
 
     26/Apr/16  1,587,301,587                           - 
 
As at 30 June  10,098,253,242                           - 
2016 
 
Shares issued on 18 March 2016 were issued at a price of US$ 0.00083 cents per 
share, of this US$ 67,200 of shares was in settlement of the acquisition of an 
additional 20% WI in the Cockfield- Shoats Creek and US$ 17,063 in settlement 
of third party creditor services. 
 
Shares issued on 8 April 2016 were issued at a price of 0.0315 pence per share, 
for a cash consideration of GBP450,000 before share issue costs. 
 
Shares issued on 26 April 2016 were issued at a price of 0.0315 pence per 
share, for a cash consideration of GBP500,000 before share issue costs. 
 
6.Share based payments 
 
Total Options in issue 
 
During the six month period ended 30 June 2016 no options were granted, 
exercised, or forfeited.  Movements on the number of share options and their 
exercise price are as follows: 
 
                    Weighted  6 months to     Weighted      Year to 
                     Average                   Average 
                    Exercise                  Exercise 
                       Price                     Price 
 
                                  30 June               31 December 
 
                                     2016                      2015 
 
                              (Unaudited)                 (Audited) 
 
                       Pence        No of        Pence        No of 
                                  Options                   Options 
                                    000's                     000's 
 
Beginning of            1.86       49,000         1.86       49,000 
period 
 
Movement                   -            -            -            - 
 
End of period           1.86       49,000         1.86       49,000 
 
Total share warrants in issue 
 
During the six month period ended 30 June 2016 158,730,000 warrants were 
granted, 26,669,000 lapsed and none were exercised or forfeited. 
 
                    Weighted  6 months to     Weighted      Year to 
                     Average                   Average 
                    Exercise                  Exercise 
                       Price                     Price 
 
                                  30 June               31 December 
 
                                     2016                      2015 
 
                              (Unaudited)                 (Audited) 
 
                       Pence        No of        Pence        No of 
                                 Warrants                  Warrants 
                                    000's                     000's 
 
Beginning of            0.26      726,637         0.97       89,851 
period 
 
Cancelled                  -            -            -            - 
 
Exercised                  -            -            0     (12,500) 
 
Modified                   -            -            -            - 
 
Lapsed                  0.44     (26,669)            -            - 
 
Granted                 0.03      158,730         0.15      649,286 
 
End of period           0.21      858,698         0.26      726,637 
 
The parameters used to ascertain the fair value of share options, are as found 
in the audited consolidated financial statements for the year ended 31 Dec 
2015. 
 
The fair value charged to the Group Statement of Changes in Equity for the six 
month period ended 30 June 2016 was $nil (2015: $nil). 
 
The Group recognised $Nil (2015: $363,000) related to equity-settled share 
based payment transactions during the period, of which $Nil (2015: $Nil) was 
charged to the convertible loan account as it related to costs of issue, while 
$Nil (2015: $290,134) was charged to share premium and $Nil (2015: $72,866) was 
expensed. 
 
7.Investment in group companies 
 
At 30 June 2016, the Group consisted of the following wholly owned subsidiary 
companies: 
 
Name                              Country of    Interest             Nature of business 
                                 incorporation    held 
 
Northcote Services LLC*          USA                  100% Administrative Company 
 
Northcote Energy Limited         Cayman Isle          100% Holding Company 
 
Northcote USA Inc.               USA                  100% Holding Company 
 
NAP Acquisition Inc.             USA                  100% Holding Company 
 
Northcote Mexico, LLC *          USA                  100% Holding Company 
 
Oklahoma Energy LLC*             USA                  100% Holds Oklahoma (Libby/Tinker) interest 
 
Northcote Cleveland LLC*         USA                  100% Holds Oklahoma (Zink Ranch) interest 
 
Northcote Oklahoma LLC*          USA                  100% Holds Oklahoma (Horizon and other 
                                                           interests) 
 
Northcote Minerals LLC*          USA                  100% Holds Royalty interests 
 
Northcote Texas LLC*             USA                  100% Holds South Weslaco interest 
 
Northcote Energy Mexico S de RL  Mexico               100% Mexican Holding Company 
de CV 
 
NAP USA Inc.                     USA                  100% Oil & Gas trading company 
 
Northcote Osage LLC*             USA                  100% Oklahoma operating Company 
 
NCLA Operating LLC*              USA                  100% Shoats Creek related activity 
 
Northcote Louisiana Operating    USA                  100% Shoats Creek related activity 
LLC* 
 
Northcote Louisiana, LLC *       USA                  100% Shoats Creek related activity 
 
Stillwater Operating LLC *       USA                  100% Shoats Creek related activity 
 
Springer Energy Partners LP **   USA                   53% General Partner of Springer Energy 
                                                           Partners, LP 
 
Mayan Drilling Fluids, S.A.P.I.  Mexico                51% JV holding co for Mexico remediation 
de C.V.                                                    project 
 
Springer Energy Development, LLC USA                33.33% Limited partnership 
* 
 
Northcote Energy Development LLC USA                  100% Dormant 
* 
 
Northcote Holdings LLC *         USA                  100% Dormant 
 
Northcote Operating, LLC         USA                  100% Dormant 
 
Northcote Gas Marketing LLC *    USA                  100% Dormant 
 
Northcote Drilling Partners LP * USA                  100% Dormant 
* 
 
Prosper Petro, LLC *             USA                  100% Dormant 
 
Prosper Station 1, JV LLC *      USA                  100% Dormant 
 
Northcote Drilling Ventures, LLC USA                  100% Dormant 
* 
 
NCTX Operating LLC *             USA                  100% Dormant 
 
* An LLC is not a corporation, it is a legal form of company that provides 
limited liability to Mayan, its owner and general manager. 
 
**An LP is not a corporation, it is a legal form of partnership that gives the 
partners limited liability and is managed by a general manager. 
 
8.Contingent Liability 
 
As a consequence of its acquisition of the Shoats Creek Properties from Aminex 
USA Inc. in 2014, Mayan has a US$10 per barrel Production Payment Obligation to 
Aminex USA Inc. on Barrels Oil Equivalent ("BOE") oil produced from Mayan's 
working interest barrels in that field.  On 29 September 2015, and reflecting 
weaknesses in oil prices at that time, the production payment obligation was 
restructured with the price to be paid defined by the trailing 30 day average 
WTI oil price as follows: 
 
*              Where the price is greater than $65.00 the payment would be $10 
per BOE 
 
*              Where the price is greater than $45.00 but less than $65.00 the 
payment would be $5 per BOE 
 
*              Where the price is less than $45.00 the payment would be $2 per 
BOE 
 
As payment of the production payment obligation is non-recourse and is only 
payable out of production and as production is based on variables outside of 
the Company's control, no provision has been booked in respect of future 
barrels and each production payment will be charged to the Income Statement as 
incurred. 
 
9.Events after the reporting date 
 
In July 2016 the Company secured a contract to sell natural gas from the Shoats 
Creek Field, and subject to necessary investment to install gas lines that 
would tie in to the gas tap expected first revenues to be in November 2016. 
The Company believes it is on track to achieve this target. 
 
In August 2016 Northcote Energy Limited changed its name to Mayan Energy 
Limited, to reflect the Company's commitment to widening its exposure in 
Mexico. 
 
In September 2016 the Company announced the recruitment of a new management 
team to lead its United States and Mexican Operations.  This move saw the 
stepping down of Randy Connally and Kevin Green from the Board, and the 
appointments of Eddie Gonzalez as CEO, and J.D McGraw as a Non-Executive 
Director, and Stephen Brock as Vice President of Operations. 
 
At the same time the Company raised GBP500,000 through a Placing to investors, 
with warrants issued to its broker to subscribe for new shares in the Company, 
Ordinary Shares issued as adviser fees to the placing.  Existing options to 
Directors and management were also cancelled, and replaced by a new option 
scheme. 
 
More details of the above events were released by RNS and are also available 
from the Company's website www.Mayanenergy.com 
 
                      This information is provided by RNS 
 
            The company news service from the London Stock Exchange 
 
END 
 
 
 
END 
 

(END) Dow Jones Newswires

September 30, 2016 10:00 ET (14:00 GMT)

1 Year Mayan Energy Chart

1 Year Mayan Energy Chart

1 Month Mayan Energy Chart

1 Month Mayan Energy Chart

Your Recent History

Delayed Upgrade Clock