Calvalley Petroleum Inc., (TSX: CVI.A) provides 2012 reserves update - amended

The Company's News Release issued earlier today contained a typographical error. The first sentence of the third paragraph, which has been corrected below, should read: "Drilling activity in 2012 included the drilling of two delineation wells at Ras Nowmah and a water injection well at Hiswah."

CALGARY, Feb. 19, 2013 /CNW/ - Calvalley Petroleum Inc. ("Calvalley" or the "Company") announces the results of its December 31, 2012 reserves evaluation.

The reserve evaluation was conducted by McDaniel & Associates Consultants Ltd. who prepared an independent engineering evaluation of the reserves attributable to the Company's 50% working interest in Block 9 in a report dated February 13, 2013 with an effective date of December 31, 2012 (the "McDaniel Report") in accordance with National Instrument 51 101 Standards of Disclosure for Oil and Gas Activities ("NI 51-101") and the Canadian Oil and Gas Evaluation Handbook ("COGE Handbook").

Drilling activity in 2012 included the drilling of two delineation wells at Ras Nowmah and a water injection well at Hiswah. Drilling activity was restricted by security and local issues.

The restricted level of drilling activity is reflected in the reserve evaluation in two ways - limited reserve replacement, and continuing deferment of projects related to the undeveloped reserve potential in the Block impacting the timing of cash flows and net asset values.

Early in 2013 the company achieved a cumulative production milestone of one million barrels from the Ras Nowmah field.

Company interest proved reserves of crude oil of 12.5 million barrels declined from 14.7 million barrels in 2011. Similarly company interest proved plus probable reserves of crude oil of 25.2 million barrels declined from 29.3 million barrels in 2011.

The gross estimate of total proved plus probable original oil in place for Block 9 of 317 million barrels is slightly lower than the estimate of 331 million barrels in 2011 due mainly to a technical revision of reserves in the Ras Nowmah field. The definition of the Ras Nowmah structure was updated by the current year drilling activity. The Ras Nowmah structure is still open in the north-west direction and will be evaluated by drilling in 2013.

The company interest future development costs included in the evaluation of proved reserves is US$56 million and for proved plus probable reserves is US$96 million.

Notwithstanding the restricted level of drilling activity on the block for the last two years the three year average finding and development costs is US$10.90 per barrel and US$12.36 per barrel before and after future capital costs respectively.

Combining the Company's year-end working capital fair value estimate of approximately US$ 104 million and the after tax value of the Company's reserves discounted at ten per cent, the combined value is US$  378 million using proved plus probable reserves and US$ 260 million using proved reserves.

The Company currently has 94,329,159 basic shares outstanding.

The following information is derived from the McDaniel Report:

Summary of Oil and Gas Reserves-Company Interest

    Light and Medium
Oil
  Heavy Oil   Total Crude Oil
Reserves Category   (Mbbl)   (Mbbl)   (Mbbl)
Proved(1)            
  Developed Producing   4,082   762   4,844
  Undeveloped   4,261   3,352   7,612
Total Proved   8,343   4,113   12,456
Probable(2)   10,284   2,500   12,784
Total Proved plus Probable   18,627   6,614   25,240
Possible(3)   7,693   2,232   9,925
Total   26,320   8,846   35,166
             

Notes:  
(1) "Proved" reserves are those reserves that can be estimated with a high degree of certainty to be recoverable. It is likely that the actual remaining quantities recovered will exceed the estimated proved reserves.
(2) "Probable" reserves are those additional reserves that are less certain to be recovered than proved reserves. It is equally likely that the actual remaining quantities recovered will be greater or less than the sum of the estimated proved plus probable reserves.
(3) "Possible" reserves are those additional reserves that are less certain to be recovered than probable reserves. There is a ten per cent probability that the quantities actually recovered will equal or exceed the sum of proved plus probable plus possible reserves. It is unlikely that the actual remaining quantities recovered will exceed the sum of the estimated proved plus probable plus possible reserves.

Summary of Net Present Value of Future Net Revenue

  Before Future Income Tax Expenses Discounted at
(%/year)
Reserves Category 0
(M$US)
  5
(M$US)
  10
(M$US)
  15
(M$US)
Proved              
  Developed Producing 121,663   109,372   99,411   91,241
  Undeveloped 236,654   175,591   134,810   106,555
Total Proved 358,317   284,963   234,221   197,796
Probable 406,531   263,160   181,478   131,945
Total Proved plus Probable 764,848   548,123   415,699   329,741
Possible 384,192   249,827   172,198   124,542
Total 1,149,040   797,951   587,898   454,283
               
  After Future Income Tax Expenses Discounted at
(%/year)
Reserves Category 0
(M$US)
  5
(M$US)
  10
(M$US)
  15
(M$US)
Proved              
  Developed Producing 80,459   74,013   68,405   63,581
  Undeveloped 156,968   115,712   88,216   69,212
Total Proved 237,428   189,724   156,622   132,793
Probable 264,431   170,892   117,567   85,218
Total Proved plus Probable 501,859   360,616   274,189   218,011
Possible 249,725   161,926   111,152   79,962
Total 751,584   522,542   385,341   297,973
             

Notes:  
(1) The McDaniel Report includes the following pricing assumptions for Brent Crude Oil as of January 1, 2013 in estimating the reserves data using forecast prices and costs:   2013 US$ 107.50;   2014 US$ 102.50;   2015  US$101.40;   2016 US$100.80;   2017 US$ 100.10;  2018 S$102.20;   2019 US$104.20.
(2) The weighted average realized sales price for Block 9 crude oil for the year ended December 31, 2012 was $111.21 per barrel.

About Calvalley

Calvalley is an international oil and gas company, with offices in Calgary, Alberta, Canada, that operates Block 9 of the Masila Basin, in The Republic of Yemen and the Metema Block of the Blue Nile Basin, in The Republic of Ethiopia.

Forward Looking Statements

Certain information included in this press release constitutes forward-looking information under applicable securities legislation. Such forward-looking information is provided for the purpose of providing information about management's current expectations and plans relating to the future. Readers are cautioned that reliance on such information may not be appropriate for other purposes, such as making investment decisions. Words such as "may", "will", "should", "could", "anticipate", "believe", "expect", "intend", "plan", "potential", "continue", and similar expressions have been used to identify these forward-looking statements. These statements reflect management's current beliefs and are based on information currently available to management. Forward-looking statements involve significant risk and uncertainties. A number of factors could cause actual results to differ materially from the results discussed in the forward-looking statements including, but not limited to, changes in general economic and market conditions and other risk factors. Although the forward-looking statements contained herein are based upon what management believes to be reasonable assumptions, management cannot assure that actual results will be consistent with these forward-looking statements. Investors should not place undue reliance on forward-looking statements.

Statements relating to "reserves" are by their nature forward-looking statements, as they involve the implied assessment, based on certain estimates and assumptions that the reserves described can be profitably produced in the future. The recovery and reserve estimates provided herein are estimates only and there is no guarantee that the estimated reserves will be recovered. As a consequence, actual results may differ materially from those anticipated in the forward looking statements

The material risk factors affecting the Company and its business are contained in the Company's annual information form for the year ended December 31, 2011 dated March 26, 2012 and Management's Discussion and Analysis which are available under the Company's issuer profile on SEDAR at www.sedar.com

The forward-looking information contained in this press release is made as of the date hereof and the Company undertakes no obligation to update publicly or revise any forward-looking information, whether as a result of new information, future events or otherwise, unless required by applicable securities laws. The forward looking information contained in this press release is expressly qualified by this cautionary statement.

THE TORONTO STOCK EXCHANGE HAS NOT REVIEWED AND DOES NOT ACCEPT RESPONSIBILITY FOR THE ADEQUACY OR ACCURACY OF THIS RELEASE.

 

 

 

 

SOURCE: Calvalley Petroleum Inc.

For further information:

investorrelations@calvalleypetroleum.com or +1 (403) 297-0490
Edmund Shimoon, Chairman and CEO
Gerry Elms, CFO