News Feed Item

Terra Energy Announces 2013 Year-End Reserves Evaluation and Related Metrics

CALGARY, ALBERTA -- (Marketwired) -- 03/27/14 -- Terra Energy Corp. ("Terra" or the "Company") (TSX: TT) is pleased to announce the results of its year-end reserves evaluation, as prepared by GLJ Petroleum Consultants Ltd. ("GLJ") as at December 31, 2013 (the "GLJ Report"). This evaluation was performed in accordance with the requirements of National Instrument 51-101, Standards of Disclosure for Oil and Gas Activities ("NI 51-101"). In addition, the Company would like to announce the results of its independent valuation of undeveloped lands, as prepared by Seaton-Jordan & Associates Ltd. ("Seaton-Jordan").


As a result of efforts to reduce debt and strengthen the balance sheet, Terra sold properties during calendar 2013 representing approximately 10,068 mboe of proved and probable reserves ("2P reserves"), or approximately 38% of the Company's December 31, 2012 2P reserves as estimated by GLJ. Total net debt has been reduced in the Company from the level of approximately $77MM at December 31, 2012 to approximately $21MM at year-end 2013. Furthermore, as a result of serious capital constraints during 2013, the Company expended an amount of only $2.3MM of capital throughout the entire year. As a result of the Company's efforts in creating efficiencies, seeking out cost savings and further geotechnical work, the total 2P reserves estimate at year-end decreased by less than the amount of 2P reserves that the Company sold.

The following are reserves evaluation highlights for year-end 2013, comparing results as at December 31, 2013 and those as at December 31, 2012:

--  Total proved and probable reserves decreased 9,211 mboes or 35% from
    26,571mboe to 17,360 mboe, after having sold approximately 10,068 mboe
    or 38% of opening 2P reserves and after having produced 1,404 mboe
    during the year

--  Net Present Value (before tax) of total proved and probable reserves
    (NPV 10%) decreased from $183.4 million as at December 31,2012 by only
    4% to $ 175.6 million as at December 31, 2013

--  Total proved reserves decreased 12 % from 13,258 mboe to 11,698 mboe

--  Reserve life index calculated at year-end 2013 is 9.1 years on total
    proved reserves and 13.5 years on total proved and probable reserves,
    using average daily production from the 4th quarter 2013 of 3,518 boe/d

--  NAV per share as at December 31, 2013 is estimated at approximately
    $1.85 basic, and $1.81 diluted

Oil and Gas Reserves

The following tables summarize certain information contained in the GLJ reserves report effective December 31, 2013. Detailed reserves information as required under NI 51-101 will be included in Terra's Annual Information Form which will be filed on SEDAR prior to March 30, 2014. Oil equivalent amounts have been calculated using a conversion rate of 6,000 cubic feet of natural gas to one barrel of oil.

Reconciliation Summary
                                     Proved        Probable    Total Proved
                                                              plus Probable

Opening Balance - Dec 31, 2012       13,258          13,313          26,571
 Dispositions during year            (2,312)         (7,756)        (10,068)
Adjusted Reserves Base               10,946           5,557          16,503
 Technical revisions                  1,544            (525)          1,019
 Drilling Extensions                    271             557             828
 Infill Drilling                        133              59             192
 Improved Recovery                      244             113             357
 Economic Factors                       (37)            (98)           (135)
 Current Year Production             (1,404)              -          (1,404)
Closing Balance - Dec 31, 2013       11,697           5,663          17,360

Summary of Reserves by Category

                                                 December 31, 2013
and Costs
                                                Natural                      % Change
Reserves                      Total       Oil       Gas   Liquids     Total     Total
Category                     (mboe)    (mbbl)    (mmcf)   (mmbls)    (mboe)    (mboe)
Proved Producing              8,442       862    37,090       738     7,781       -8%
Proved Non-Producing          4,816       843    16,603       306     3,917      -19%
Total Proved                 13,258     1,705    53,693     1,044    11,698      -12%
Total Probable               13,313     1,316    23,722       392     5,663      -58%
Total Proved + Probable      26,571     3,021    77,415     1,437    17,360      -35%

The estimated future net revenues are presented before deducting future estimated site restoration costs and are reduced for future abandonment costs and estimated future capital for future development associated with non-producing, undeveloped and probable additional reserves.

Summary of Net Present Values of Future Net Revenue ($000's) Discounted
 Before Income Taxes

Forecast Prices          December 31, 2012 December 31, 2013    % Change
Reserves Category              0%      10%       0%      10%      0%     10%
Proved Producing          117,173   75,639  128,708   84,713     10%     12%
Proved Non-Producing       68,614   33,172   61,749   39,620    -10%     19%
Total Proved              185,787  108,811  190,457  124,332      3%     14%
Total Probable            217,703   74,618  108,231   51,290    -50%    -31%
Total Proved + Probable   403,490  183,429  298,688  175,622    -26%     -4%

The forecast prices used in the GLJ reserves report were GLJ's forecast prices as at January 1, 2014 as presented below.

AECO (CDN$/mmBtu)
                Dec 31, 2012        Dec 31, 2013        % Difference
Year              Evaluation          Evaluation      Year over Year
2014                   $3.83               $4.03                5.2%
2015                   $4.28               $4.26               -0.5%
2016                   $4.72               $4.50               -4.7%
2017                   $4.95               $4.74               -4.2%
2018                   $5.22               $4.97               -4.8%

2014                  $92.50              $97.50                5.4%
2015                  $95.00              $97.50                2.6%
2016                  $97.50              $97.50                 N/C
2017                  $97.50              $97.50                 N/C
2018                  $97.50              $97.50                 N/C
(1)Inflation is accounted for at 2.0% per year

Land Valuation

Terra's gross undeveloped land holdings decreased from 641,584 gross acres (527,954 net) as at December 31, 2012 to 462,693 gross acres (311,921 net) as at December 31, 2013, representing a decrease of 28% (41% net). The decrease was largely attributable to undeveloped land expiring and being sold by the Company.

Below is a summary of the Company's undeveloped land holdings, broken down by province:

Province               December 31, 2013             December 31, 2012
                          Gross            Net          Gross            Net
                        Acreage        Acreage        Acreage        Acreage
Alberta                 206,191        159,764        374,727        333,408
British Columbia        256,095        152,117        266,533        194,546
Saskatchewan                406             40            325            GOR
Totals                  462,693        311,921        641,585        527,954

Province            Undeveloped Land Values          % Change
                           2013           2012
Alberta             $12,453,639    $18,243,575       (31.73%)
British Columbia    $20,909,598    $43,198,979       (51.60%)
Saskatchewan            $15,403           $644          2292%
Totals              $33,378,640    $61,443,198

The undeveloped land holdings of the Company were evaluated as at December 31, 2013 by Seaton-Jordan. The value of Terra's net undeveloped land holdings is estimated to be approximately $33.3 million as at December 31, 2013. This valuation represents a decrease of 46% compared to last year's valuation of undeveloped land as prepared by Seaton-Jordan.

Net Asset Value (NAV)

Terra's NAV per share as at December 31, 2013 is calculated as follows:

As at December 31
($000's)                                    2012             2013
P+P Reserves (NPV 10%)           $       183,430  $       175,622
Undeveloped Land (1)             $        61,443  $        33,379
Net Debt                         $       (77,247) $       (20,982)

Net Asset Value                  $       167,626  $       188,019

Shares Outstanding                       101,663          101,663
Basic NAV per Share              $          1.65  $          1.85

Option and Warrant Value         $         7,271  $         4,316
Option and Warrant Shares                  6,378            4,795

Diluted Net Asset Value          $       174,897  $       192,335
Diluted Shares Outstanding               108,041          106,458

Fully Diluted NAV per Share      $          1.62  $          1.81
(1) Based on December 31, 2012 and 2013 Seaton-Jordan reports

Terra Energy Corp. is a junior oil and gas company engaged in the exploration for, and the development and production of, natural gas and oil in Western Canada. Terra's Common Shares trade on the Toronto Stock Exchange under the symbol "TT".

Reader Advisory

All amounts in Canadian dollars unless otherwise specified.

Information Regarding Disclosure in Oil and Gas Reserves and Operational Information

A boe conversion ratio of six thousand cubic feet per barrel (6mcf/bbl) of natural gas to barrels of oil equivalence is based upon an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency for the individual products at the wellhead. Such disclosure of boe's may be misleading, particularly if used in isolation. Additionally, given the value ratio based on the current price of crude oil compared to natural gas is significantly different from the energy equivalent of 6:1, utilizing a conversion ratio of 6:1 may be misleading as an indication of value.

In accordance with Canadian practice, production volumes are reported on a company gross basis, before deduction of Crown and other royalties, unless otherwise stated. Unless otherwise specified, all reserve volumes in this media release and all information derived there from are based on "company interest reserves" using forecast prices and costs. "Company interest reserves" consist of "company gross reserves" (as defined in National Instrument 51-101 adopted by the Canadian Securities Regulators ("NI 51-101") plus Terra's royalty interests in reserves. "Company interest reserves" are not a measure defined in NI 51-01 and does not have a standardized meaning under NI 51-101. Accordingly our Company interest reserves may not be comparable to reserves presented or disclosed by other issuers. Our oil and gas reserves statement for the year ended December 31, 2010, which will include complete disclosure of our oil and gas reserves and other oil and gas information in accordance with NI 51-101, will be contained within our Annual Information Form which will be available on our SEDAR profile at www.sedar.com. In relation to the disclosure of estimates in the operations update discussion, such estimates for individual properties may not reflect the same confidence level as estimates of reserves for all properties, due to the effects of aggregation.

In relation to the disclosure of net asset value ("NAV"), the NAV table shows what is normally referred to as a "produce-out" NAV calculation under which the current value of the Company's reserves would be produced at forecast future prices and costs and do not necessarily represent a "going concern" value of the Company. The value is a snapshot in time and is based on various assumptions including commodity prices and foreign exchange rates that vary over time. The future net revenues estimated by GLJ do not represent the fair market value of the reserves, nor should it be assumed that Terra's internally estimated value of its undeveloped land holdings represent the fair market value of the lands.

Forward Looking Statements

All forward looking statements contained herein that are not clearly historical in nature constitute forward looking statements, and the words "may", "will", "should", "could", "expect", "plan", "intend", "anticipate", "believe", "estimate", "propose", "predict", "potential", "continue", or the negative of these terms or other comparable terminology are generally intended to identify forward looking statements. Although Terra believes that the expectations reflected in our forward-looking statements are reasonable, our forward-looking statements have been based on expectations, factors and assumptions concerning future events which may prove to be inaccurate and are subject to numerous risks and uncertainties, certain of which are beyond the Company's control, including, without limitation: volatility in the market prices for oil and natural gas; liabilities inherent in oil and natural gas operations; uncertainties associated with estimating oil and natural gas reserves; competition for, among other things, capital, acquisitions of reserves, undeveloped lands and skilled personnel; incorrect assessments of the value of acquisitions; geological, technical, drilling and processing problems; fluctuations in foreign exchange or interest rates; health, safety and environmental risks; stock market volatility; global economic events or conditions; and other factors, many of which are beyond the control of the Company. We caution that the forgoing list of risks and uncertainties is not exhaustive.

Terra's actual results, performance or achievement could differ materially from those anticipated in these forward-looking statements and accordingly, no assurance can be given that any events anticipated by the forward-looking statements will transpire or occur. As such, readers are cautioned not to place undue reliance on the forward-looking statements, as no assurance can be provided as to future results, levels of activity or achievements. The risks, uncertainties, material assumptions and other factors that could affect actual results are discussed in further detail in our Annual Information Form and other documents available at www.sedar.com.

The reader is cautioned that historical results are not necessarily indicative of future performance. Furthermore, the forward-looking statements contained in this document are made as of the date of this document and, except as required by applicable law, Terra does not undertake any obligation to publicly update or to revise any of the included forward-looking statements, whether as a result of new information, future events or otherwise. The forward-looking statements contained in this document are expressly qualified by this cautionary statement.

The Company and its management believe that the financial outlook information contained herein has been prepared on a reasonable basis, reflecting the best estimates and judgements, and represent, to the best of management's knowledge and opinion, the Company's expected expenditures and results of operations. However, because this information is highly subjective and subject to numerous risks, including the risks discussed herein and in Terra's Annual Information Form and Management's Discussion and Analysis, it should not be relied on as necessarily indicative of future results. Except as required by applicable law, Terra undertakes no obligation to update any financial outlook information.

Terra Energy Corp.
Bud Love
Vice President of Finance, & Chief Financial Officer
403.264.7189 (FAX)

More Stories By Marketwired .

Copyright © 2009 Marketwired. All rights reserved. All the news releases provided by Marketwired are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials is strictly forbidden, including but not limited to, posting, emailing, faxing, archiving in a public database, redistributing via a computer network or in a printed form.

Latest Stories
More and more companies are looking to microservices as an architectural pattern for breaking apart applications into more manageable pieces so that agile teams can deliver new features quicker and more effectively. What this pattern has done more than anything to date is spark organizational transformations, setting the foundation for future application development. In practice, however, there are a number of considerations to make that go beyond simply “build, ship, and run,” which changes ho...
SYS-CON Events announced today that Impiger Technologies will exhibit in Booth #109 at the 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. Impiger Technologies is a world-class, enterprise software product engineering company specializing in Mobile Application Development, Cloud Applications, Microsoft Technology Solutions, Web Technology and Telecom Services. Impiger Technologies helps enterprises improve busi...
Intelligent machines are here. Robots, self-driving cars, drones, bots and many IoT devices are becoming smarter with Machine Learning. In her session at @ThingsExpo, Sudha Jamthe, CEO of IoTDisruptions.com, will discuss the next wave of business disruption at the junction of IoT and AI, impacting many industries and set to change our lives, work and world as we know it.
In the 21st century, security on the Internet has become one of the most important issues. We hear more and more about cyber-attacks on the websites of large corporations, banks and even small businesses. When online we’re concerned not only for our own safety but also our privacy. We have to know that hackers usually start their preparation by investigating the private information of admins – the habits, interests, visited websites and so on. On the other hand, our own security is in danger bec...
SYS-CON Events announced today that Enzu will exhibit at the 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. Enzu’s mission is to be the leading provider of enterprise cloud solutions worldwide. Enzu enables online businesses to use its IT infrastructure to their competitive advantage. By offering a suite of proven hosting and management services, Enzu wants companies to focus on the core of their online busine...
The explosion of new web/cloud/IoT-based applications and the data they generate are transforming our world right before our eyes. In this rush to adopt these new technologies, organizations are often ignoring fundamental questions concerning who owns the data and failing to ask for permission to conduct invasive surveillance of their customers. Organizations that are not transparent about how their systems gather data telemetry without offering shared data ownership risk product rejection, regu...
The Open Connectivity Foundation (OCF), sponsor of the IoTivity open source project, and AllSeen Alliance, which provides the AllJoyn® open source IoT framework, today announced that the two organizations’ boards have approved a merger under the OCF name and bylaws. This merger will advance interoperability between connected devices from both groups, enabling the full operating potential of IoT and representing a significant step towards a connected ecosystem.
Kubernetes, Docker and containers are changing the world, and how companies are deploying their software and running their infrastructure. With the shift in how applications are built and deployed, new challenges must be solved. In his session at @DevOpsSummit at19th Cloud Expo, Sebastian Scheele, co-founder of Loodse, will discuss the implications of containerized applications/infrastructures and their impact on the enterprise. In a real world example based on Kubernetes, he will show how to ...
November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. Penta Security is a leading vendor for data security solutions, including its encryption solution, D’Amo. By using FPE technology, D’Amo allows for the implementation of encryption technology to sensitive data fields without modification to schema in the database environment. With businesses having their data become increasingly more complicated in their mission-critical applications (such as ERP, CRM, HRM), continued ...
Enterprises have been using both Big Data and virtualization for years. Until recently, however, most enterprises have not combined the two. Big Data's demands for higher levels of performance, the ability to control quality-of-service (QoS), and the ability to adhere to SLAs have kept it on bare metal, apart from the modern data center cloud. With recent technology innovations, we've seen the advantages of bare metal erode to such a degree that the enhanced flexibility and reduced costs that cl...
SYS-CON Events announced today that Embotics, the cloud automation company, will exhibit at the 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. Embotics is the cloud automation company for IT organizations and service providers that need to improve provisioning or enable self-service capabilities. With a relentless focus on delivering a premier user experience and unmatched customer support, Embotics is the fas...
SYS-CON Events announced today that Cloudbric, a leading website security provider, will exhibit at the 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. Cloudbric is an elite full service website protection solution specifically designed for IT novices, entrepreneurs, and small and medium businesses. First launched in 2015, Cloudbric is based on the enterprise level Web Application Firewall by Penta Security Sys...
Smart Cities are here to stay, but for their promise to be delivered, the data they produce must not be put in new siloes. In his session at @ThingsExpo, Mathias Herberts, Co-founder and CTO of Cityzen Data, will deep dive into best practices that will ensure a successful smart city journey.
Governments around the world are adopting Safe Harbor privacy provisions to protect customer data from leaving sovereign territories. Increasingly, global companies are required to create new instances of their server clusters in multiple countries to keep abreast of these new Safe Harbor laws. Is it worth it? In his session at 19th Cloud Expo, Adam Rogers, Managing Director of Anexia, Inc., will discuss how to keep your data legal and still stay in business.
In his session at 19th Cloud Expo, Nick Son, Vice President of Cyber Risk & Public Sector at Coalfire, will discuss the latest information on the FedRAMP Program. Topics will cover: FedRAMP Readiness Assessment Report (RAR). This new process is designed to streamline and accelerate the FedRAMP process from the traditional timeline by initially focusing on technical capability instead of documentation preparedness. FedRAMP for High-impact level systems. Early in 2016 FedRAMP officially publishe...