Interoil - Valuation Analysis

• Publication date: March 2008
• Report size: 50 pages

What's inside this report? • This profile provides a detailed overview of top-level industry player information and detailed data. The report provides exhaustive data on the areas of operations of Interoil as well as the industry overview of the regions in which Interoil operates. The reports also provides detailed financial outlook of Interoil for the next five years along with the key financial and operational ratios. It also provides...

What's inside this report?

• This profile provides a detailed overview of top-level industry player information and detailed data. The report provides exhaustive data on the areas of operations of Interoil as well as the industry overview of the regions in which Interoil operates. The reports also provides detailed financial outlook of Interoil for the next five years along with the key financial and operational ratios. It also provides detailed asset by asset valuation of Interoil along with sensitivity analysis. Detailed peer-group analysis of Interoil’s share price performance, operations and financial parameters is also presented in the report.

Report Coverage

Valuation of oil & gas reserves and future production capabilities using discounted cash flow models

Asset by asset valuation (sum-of-parts) of Interoil along with the sensitivity analysis.

Peer-group analysis based on share performance, operational and financial parameters.

Detailed information regarding production and reserves of Interoil.

Detailed financial projection for Interoil for the next five years as well the key ratios

Detailed analysis of the share price performance of Interoil as well as its comparison with the industry and the peer group.
Note: Some content types may not be available in this report

Why Should You Get This Report?

Identify top industry players that will provide long term investment returns

Optimize your investment strategy

Research emerging oil & gas exploration & production industry s, find niche opportunities and enhance investment returns

Highlight the key drivers for success of the industry player in near future

Gain strong understanding of the key issues affecting a industry player

Get a detailed information of a firm ’s portfolio

Assess industry player major oil and gas assets and its performance.

Useful information for strategy and planning, Merger and Acquisition identifications, and competitor analysis.

Oil And Gas Energy Industry in Congo, Democratic Republic of

Table Of Contents

I Table Of Contents 2
I. 1 List Of Tables 5
I. 2 List Of Figures 6

II INVESTMENT SUMMARY 7
II. 1 Rapid Production/ Cash Flow Growth 7
II. 2 Exploration Catalysts—The Highly Anticipated ‘E’ Prospect 7
II. 3 Further Upside Potential 8
II. 4 Restructuring of Assets-Adding Value to Firms 8
II. 5 Focused On Proven Provinces 8
3 Corporate Presentation 9
III. 1 Production and Reserves 9
III. 2 Share Performance 10

IV MARKET SCENARIO 12
IV. 1 Yemen 12
IV. 1.1 Reserves and Production 12
IV. 1.2 Import and Exports 12
IV. 1.3 Infrastructure 12
IV. 1.4 Regulations 12
IV. 1.5 Key Fiscal Regime 12
IV. 1.6 Private Versus State Participation 13
IV. 2 Vietnam 13
IV. 2.1 Reserves and Production 13
IV. 2.2 Import and Exports 13
IV. 2.3 Infrastructure 13
IV. 2.4 Regulations 14
IV. 2.5 Key Fiscal Regime 14
IV. 2.6 Private Versus State Participation 14

V OPERATIONS SUMMARY 16
V. 1 Yemen 16
V. 1.1 Production and Reserves 17
V. 1.2 Exploration and Development 18
V. 1.3 Outlook 19
V. 2 Vietnam 19
V. 2.1 Production and Reserves 20
V. 2.2 Exploration and Development 20
V. 2.3 Outlook 22
V. 3 Thailand 23
V. 3.1 Production and Reserves 23
V. 3.2 Exploration and Development 23
V. 3.3 Outlook 24
V. 4 Republic of Congo (Brazzaville) 24
V. 4.1 Production and Reserves 25
V. 4.2 Exploration and Development 25
V. 4.3 Outlook 26
V. 5 Democratic Republic of Congo (Kinshasa) 26
V. 5.1 Production and Reserves 26
V. 5.2 Exploration and Development 26
V. 5.3 Outlook 27
V. 6 Angola 27
V. 6.1 Exploration and Development 27

VI FINANCIAL OUTLOOK 29
VI. 1 Income Statement (2003-2011) 29
VI. 2 Balance Sheet (2003-2011) 30
VI. 3 Cash Flow Statement (2003-2011) 31
VI. 4 Key Ratios (2003-2011) 32

VII VALUATION 33
VII. 1 Discounted Cash Flow Valuation 33
VII. 2 Sum-of-Parts Analysis 35
VII. 3 Comparative Valuation 37
VII. 4 Sensitivity Analysis 39

VIII PEER GROUP ANALYSIS 39
VIII. 1 Share Price Performance 40
VIII. 2 Operational and Financial Performance 41

IX KEY RISKS 44

X APPENDIX 45
X. 1 Glossary of Terms 45
X. 2 Definitions 45
X. 3 Methodology 46
X. 4 Ask The Analyst 46












I. 1 List Of Tables

Data table 1: Soco International Plc, Yemen Operations Overview, 2007 19
Data table 2: Soco International Plc, Vietnam (Block 9-2 ) Operations Overview, 2007 21
Data table 3: Soco International Plc, Vietnam (Block 16-1) Operations Overview, 2007 22
Data table 4: Soco International Plc, Thailand Operations Overview, 2007 24
Data table 5: Soco International Plc, Republic of Congo (Brazzaville) Operations Overview, 2007 26
Data table 6: Soco International Plc, Democratic Republic of Congo (Kinshasa) Operations Overview, 2007 27
Data table 7: Soco International Plc, Angola Operations Overview, 2007 28
Data table 8: Soco International Plc, Income Statement, from 2003 to 2011 29
Data table 9: Soco International Plc, Balance Sheet, from 2003 to 2011 30
Data table 10: Soco International Plc, Cash Flow Statement, from 2003 to 2011 31
Data table 11: Soco International Plc, Key Ratios, from 2004 to 2011 32
Data table 13: Soco International Plc, Summary of Target Price ($/share), 2007 33
Data table 12: Soco International Plc, Discounted Cash Flow, Key Assumptions, 2007 34
Data table 13: Soco International Plc, Discounted Cash Flow, 2007 35
Data table 13: Soco International Plc, Discounted Cash Flow, 2007 36
Data table 14: Soco International Plc, Comparative Valuations, 2006 38
Data table 15: Soco International Plc, Valuation Sensitivity to Crude Oil Price (Per barrel) and Discount Rate (%), 2007 39
Data table 17: Soco International Plc Vs. Peer-Group Operational and Financial Performance, 2006 41


I. 2 List Of Figures
Chart 1: Soco International Plc, Production (Mbbls/d) and Sales ($ Mln ), from 2003 to 2011 7
Chart 2: Soco International Plc, Total Production and Reserves, from 2001 to 2006 9
Chart 3: Soco International Plc, Production Profile (Working Interest, MMboe), from 2003 to 2011 10
Chart 4: Soco International Plc, Share Performance, 2004-November ember 2007 11
Chart 5: Yemen, Crude Oil Production and Consumption, Thousand Barrels Of Oil, 1996-2006 13
Chart 6: Vietnam, Crude Oil Production and Consumption, Thousand Barrels Of Oil, 1996-2006 15
Chart 7: Soco International Plc, Area of Operations, 2007 16
Chart 4: Soco International Plc, Yemen Portfolio, 2007 17
Chart 8: Soco International Plc, Yemen Production and Reserve Profile (MMbbls), from 2002 to 2006 18
Chart 4: Soco International Plc, Vietnam Map, 2007 20
Chart 4: Soco International Plc, Republic of Congo Map, 2007 25
Chart 4: Soco International Plc, Valuation per share, 2007 37
Chart 9: Soco International Plc, EV/Reserve ($/boe), 2006 39
Chart 10: Soco International Plc Vs. Peer Group Share Price Performance, 2006-November ember 2007 40
Chart 11: Soco International Plc, Reserves and Production Growth Vs. Peer Group, 2006 42
Chart 12: Soco International Plc, F&D costs and Reserve Replacement Ratio, 2006 43

Oil Refining in Congo, Democratic Republic of

Congo Unleaded Gasoline, New York, Us$/bbl

• $ 250
• Industry data
• February 2013

Yearly, From 1990 To 2021
By Business Monitor International
Source: BMI

• Industries : Oil and Gas Energy
• Countries : United States, Congo, Democratic Republic Of

Congo Unleaded Gasoline, Singapore, Us$/bbl

• $ 250
• Industry data
• February 2013

Yearly, From 1995 To 2021
By Business Monitor International
Source: BMI

• Industries : Oil and Gas Energy
• Countries : Singapore, Congo, Democratic Republic Of

Congo Unleaded Gasoline, Global Average, Us$/bbl

• $ 250
• Industry data
• February 2013

Yearly, From 1995 To 2021
By Business Monitor International
Source: BMI

• Industries : Oil and Gas Energy
• Countries : Congo, Democratic Republic Of

Congo Jet/kerosene, Rotterdam, Us$/bbl

• $ 250
• Industry data
• February 2013

Yearly, From 1990 To 2021
By Business Monitor International
Source: BMI

• Industries : Oil and Gas Energy
• Countries : Congo, Democratic Republic Of

Congo Jet/kerosene, New York, Us$/bbl

• $ 250
• Industry data
• February 2013

Yearly, From 1990 To 2021
By Business Monitor International
Source: BMI

• Industries : Energy
• Countries : United States, Congo, Democratic Republic Of

Oil and Gas Energy in Congo, Democratic Republic of

Congo Gasoil/diesel, Rotterdam, Us$/bbl

• $ 250
• Industry data
• February 2013

Yearly, From 2003 To 2021
By Business Monitor International
Source: BMI

• Industries : Oil and Gas Energy
• Countries : Congo, Democratic Republic Of

Congo Gasoil/diesel, Singapore, Us$/bbl

• $ 250
• Industry data
• February 2013

Yearly, From 1991 To 2021
By Business Monitor International
Source: BMI

• Industries : Oil and Gas Energy
• Countries : Singapore, Congo, Democratic Republic Of

Congo Naphtha, Rotterdam, Us$/bbl

• $ 250
• Industry data
• February 2013

Yearly, From 1990 To 2021
By Business Monitor International
Source: BMI

• Industries : Oil and Gas Energy
• Countries : Congo, Democratic Republic Of

Congo Naphtha, Singapore, Us$/bbl

• $ 250
• Industry data
• February 2013

Yearly, From 1991 To 2021
By Business Monitor International
Source: BMI

• Industries : Oil and Gas Energy
• Countries : Singapore, Congo, Democratic Republic Of

Congo Combined Risk/reward Rating

• $ 250
• Industry data
• February 2013

Yearly, From 2011 To 2012
By Business Monitor International
Source: BMI

• Industries : Oil and Gas Energy
• Countries : Congo, Democratic Republic Of