22.10.2013 Views

Download PDF - Fox-Davies Capital

Download PDF - Fox-Davies Capital

Download PDF - Fox-Davies Capital

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

il Monitor<br />

Week’s Summary<br />

Last week, North Dakota set another new<br />

monthly oil production record at 793m bpd<br />

in April according to data released by North<br />

Dakota's Department of Mineral Resources<br />

(14 th<br />

June 2013). This marks somewhat of an<br />

achievement as it is the ninth month that the<br />

State has produced in excess of 700m bpd,<br />

and in our opinion, significant investment<br />

hasn’t really even begun as yet. Just as the<br />

Barnett was a hotspot for gas, we believe<br />

that the Williston basin and Bakken in<br />

particular, will be the follow-up to the Eagle<br />

Ford.<br />

Like the equity markets, the commodity<br />

markets have been impacted by Chairman<br />

Bernanke’s suggestion that QE3 might come<br />

to a close in 2014; the oil price has fallen by<br />

14% from its highs in February and 3% in the<br />

last 2 days. While against a backdrop of a<br />

stronger outlook (the reasoning behind the<br />

withdrawal of QE3) should support a higher<br />

oil price environment, the fact that the oil<br />

price has fallen implied a number of things,<br />

that (i) the financial buyers facing the<br />

prospect of higher borrowing costs are<br />

closing out positions; and (ii) the currency<br />

outlook for the US dollar is strengthening<br />

significantly, which precipitates a decline in<br />

the price as purchasing parity is maintained.<br />

Either way, it looks as if the next 6 months<br />

are going to be increasingly volatile, not just<br />

for the oil price, but energy prices generally.<br />

Finally, for those of us in the northern<br />

hemisphere today is the summer solstice,<br />

the longest day of the year; the shortest for<br />

those in the southern hemisphere.<br />

Stonehenge (above) is traditionally the focus<br />

point for the summer solstice in the UK,<br />

where the Druid order pays homage to the<br />

sun.<br />

For further information, please contact:<br />

Research: +44 20 3463 5030<br />

Sales: +44 20 3463 5050<br />

www.fox-davies.com<br />

Risers and Fallers<br />

21 June 2013<br />

This is a marketing communication. It has not been prepared in accordance with legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of<br />

investment research. Non-US research analysts who have prepared this report are not registered/qualified as research analysts with FINRA, may not be associated persons of the member organisation and may not be subject to NASD/NYSE<br />

restrictions on communications with a subject company, public appearances and trading securities held by a research analyst account. Disclosures can be found at the end of the report.<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

In This Edition<br />

Risers and Fallers 1<br />

UK Listed Equities 1<br />

International Listed Equities 2<br />

Research Published This Week 4<br />

TomCo Energy (TOM LN) 1p 4<br />

Shale Oil's New Dawn ▲NAV - $184mm 4<br />

News Roundup 4<br />

Covered Stocks 4<br />

Gulf Keystone (LSE) (GKP LN) 146p 4<br />

Outlook More Important ►►BUY – 350p 4<br />

Range Res. (LSE) (RRL LN) 3p 5<br />

Promising Progress ►NAV - $953mm 5<br />

San Leon Energy (LSE) (SLE LN) 5p 6<br />

Next Stage Starts ►►NAV - $748mm 6<br />

Other stocks 7<br />

3Legs Resources (3LEG LN) 28p 7<br />

Polish Progress - 7<br />

Chevron (CVX US) $118 7<br />

Kurdish Interest Rises - 7<br />

Edge Resources (EDE CN) C$0.16 8<br />

1Q’13 Reflects Difficult Operating Environment<br />

Also in today’s news:<br />

- 8<br />

GeoPark Holdings (Page 8), Leni Gas & Oil (9), Petrel Resources (9),<br />

Rialto Energy (9) and SeaEnergy (10)<br />

Data Watch 11<br />

Commodities 11<br />

Currencies 12<br />

Oil & Gas Equity Data 13<br />

Stocks under coverage 13<br />

Watch List 14<br />

Sector Performances 15<br />

Peer Comparisons 17<br />

Exploration & Production 17<br />

Explorers 26<br />

Integrated Majors 39<br />

Refiners 41<br />

Gas Storage & Transportation 42<br />

Drillers 45<br />

Equipment & Services 47


Oil Monitor<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

UK Listed Equities<br />

The wider malaise in the equity markets has been reflected in the Oil & Gas sector with 68% of the UK sector declining on<br />

the week and 22% rising; the balance have remained flat. In particular, this week has been a good week for the Green<br />

Dragon “Group,” where Greka has risen 11.4% and Green Dragon 3.1%. of the fallers, Nostra Terra fell on the back of its<br />

recent fundraising.<br />

Biggest Movers<br />

Argosy Energy (LN)<br />

Greka Drilling (LN)<br />

Ascent Resources (LN)<br />

Maple Energy (LSE) (LN)<br />

Sirius Petroleum (LN)<br />

Desire Petroleum (LN)<br />

Genel Energy (LN)<br />

ROXI Petroleum (LN)<br />

Eland Oil & Gas (LN)<br />

Green Dragon Gas (LN)<br />

Providence Resources (LSE) (LN)<br />

Aminex (LN)<br />

Sefton Resources (LN)<br />

San Leon Energy (LSE) (LN)<br />

Caza Oil & Gas (LSE) (LN)<br />

Independent Resources (LN)<br />

Oilex (LSE) (LN)<br />

Fastnet Oil & Gas (LSE) (LN)<br />

Nostra Terra Oil & Gas (LN)<br />

KEA Petroleum (LN)<br />

New World O&G (LN)<br />

Iofina (LN)<br />

Coastal Energy (LN)<br />

Madagascar Oil (LN)<br />

Source: <strong>Fox</strong>-<strong>Davies</strong> Estimates<br />

-50% -40% -30% -20% -10% 0% 10% 20%<br />

-16.4%<br />

-18.2%<br />

-8.7%<br />

-8.7%<br />

-9.1%<br />

-9.3%<br />

-9.7%<br />

-9.8%<br />

-10.8%<br />

-11.4%<br />

-11.8%<br />

-13.1%<br />

3.8%<br />

3.7%<br />

3.2%<br />

3.1%<br />

3.1%<br />

3.0%<br />

6.5%<br />

6.3%<br />

5.7%<br />

8.7%<br />

11.4%<br />

14.7%<br />

2


Oil Monitor<br />

International Listed Equities<br />

Biggest Movers<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Turner Valley Oil & Gas (US)<br />

Toro Venture (US)<br />

Royalite Petroleum (US)<br />

Copper Creek Gold (US)<br />

Rock Ridge Resources (US)<br />

Norse Energy (ADR) (US)<br />

Petron Energy II (US)<br />

Chimera Energy (US)<br />

Westbridge Energy (CN)<br />

Canadian Tactical Training Academy (US)<br />

King Resources (US)<br />

Otis Energy (AU)<br />

Sundance Energy (CN)<br />

OMDA Oil & Gas (US)<br />

Sahara Energy (CN)<br />

Caspian International Oil (US)<br />

Frontier Energy (US)<br />

Maverick Minerals (US)<br />

China Oil & Methanol Group (US)<br />

Source: <strong>Fox</strong>-<strong>Davies</strong> Estimates<br />

Australian Oil & Gas (US)<br />

Century Petroleum (US)<br />

GSV (US)<br />

Micron Enviro Systems (US)<br />

Savanna East Africa (US)<br />

-50.0%<br />

-50.0%<br />

-50.0%<br />

-50.0%<br />

-50.0%<br />

-73.3%<br />

-73.3%<br />

-76.0%<br />

-79.3%<br />

-89.9%<br />

-98.3%<br />

-100.0%<br />

100.0%<br />

100.0%<br />

100.0%<br />

133.3%<br />

200.0%<br />

200.0%<br />

337.5%<br />

320.0%<br />

300.0%<br />

280.0%<br />

265.0%<br />

380.0%<br />

21 June 2013<br />

-200% -100% 0% 100% 200% 300% 400% 500%<br />

3


Oil Monitor<br />

Research Published This Week<br />

TomCo Energy (TOM LN) 1p<br />

Shale Oil's New Dawn ▲NAV - $184mm<br />

The Company is awaiting Red Leaf and Total to complete their EPS<br />

trial and commercialisation evaluation before proceeding with<br />

heavy expenditures. This places the Company in the most<br />

advantageous position, one in which it is best able to maximise<br />

returns.<br />

EcoShale Technology<br />

The EcoShale process is a hybrid in-situ and ex-situ technology, where<br />

the shale is mined and restored in ground bound capsule, combining<br />

the best of both in-situ and ex-situ, resulting in a relatively cheap cost<br />

effective solution to accessing the resources. A successful EPS test will<br />

de-risk the process and expedite the next stage of TomCo’s<br />

development. However, if it is not successful, there are other retorting<br />

options available to management.<br />

Oil Shale<br />

Oil shale is not the same as shale or tight oil. Oil Shales require<br />

pyrolysis to liberate the oil. Oil Shale is widespread and where<br />

accessible, its principal use traditionally was as a solid fuel. The recent<br />

high oil price environment has made oil extraction economic and as<br />

such has reignited interest in the pyrolysis of the oil shale for use as a<br />

feed stock.<br />

Oil Shale in Uinta<br />

The Mahogany shale contains one of the most significant oil bearing<br />

series in the Green River formation, due mostly to its high organic<br />

content. The Green River Formation is pervasive in the Uinta basin<br />

which is where TomCo’s Holliday block is located. While there is 1.3trn<br />

bbl of reserves in the Uinta basin, substantial work is required before a<br />

full assessment of the recoverable reserves; work conducted by TomCo<br />

identifies 126mm bbl of 2P reserves.<br />

Current Valuation<br />

The current valuation (1.1p per share, £20.2mm - $31.4mm) is not a fair<br />

reflection of the value of the underlying assets, or the progress that the<br />

Company has made in developing its assets but of the fact that there is<br />

a hiatus in activity ahead of the announcement of commercialisation by<br />

Red Leaf (2014) and the start of the Company’s development<br />

programme (2015).<br />

Valuation $184mm (£118mm – 6p)<br />

We have valued TomCo’s assets at $184mm (6p), using risk adjusted<br />

EMV analysis to account for the commercialisation risks associated with<br />

the EcoShale process; this is some 456% above TomCo’s current price.<br />

Should Red Leaf declare commerciality with respect to the EcoShale<br />

technology, the valuation should trade towards its un-risked valuation<br />

of $321mm (11p).<br />

YE Sep (£mm unless stated) 2012 2013E 2014E 2015E<br />

Production (m boepd) - - - -<br />

Revenues 0.01 0.01 0.01 0.01<br />

Operating costs (1.00) (0.45) (0.45) (15.44)<br />

EBITDA (1.00) (0.45) (0.45) (7.94)<br />

PBT (1.57) (0.42) (0.41) (16.04)<br />

Net Income (1.57) (0.42) (0.41) (16.04)<br />

EPS (p) (0.13) (0.03) (0.02) (0.96)<br />

CFPS (p)<br />

Source: Company & <strong>Fox</strong>-<strong>Davies</strong> Text<br />

(0.09) (0.04) (0.03) (10.64)<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Description TomCo Energy PLC is an oil and gas exploration and<br />

production company. The Company has Oil Shale<br />

assets in the Uinta Basin located in the State of Utah, in<br />

the United States.<br />

Market Cap £20mm<br />

Metric 5D 1M 1Y<br />

Price 1p 1p 2p<br />

Change (4%) (14%) (42%)<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

3m Performance (p)<br />

1.50<br />

1.40<br />

1.30<br />

1.20<br />

1.10<br />

1.00<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

A full copy of this note is available on our website (www.foxdavies.com).<br />

News Roundup<br />

Covered Stocks<br />

Gulf Keystone (LSE) (GKP LN) 146p<br />

Outlook More Important ►BUY – 350p<br />

Gulf Keystone’s 2012 results (20th June 2013) close out what has been a<br />

year of substantial progress for the Company, one in which it has<br />

started the process of becoming a fully-fledged producer with<br />

sustainable cash flows.<br />

The political risk is also improving in Kurdistan as a more progressive<br />

tone has been struck between Erbil and Baghdad, and the latest news<br />

that Erbil has approved a Turkish entity to develop 2 blocks in the<br />

disputed territories of Ninewa and Salahaddin indicates that Turkish<br />

relations are improving above and beyond just providing an export<br />

route for Kurdistan’s oil production.<br />

Now that the Company is in the rollout phase of its preliminary<br />

development programme, that it has spent $100mm is not concerning<br />

in the context of the fact that the Company has reaffirmed its<br />

commitment to having 40m bpd production online by the end of 2013;<br />

of course this would be better still if it was all for the export markets,<br />

but we believe that this will be soon enough. The only concern that we<br />

have for the immediate outlook is the litigation, which is an overhang<br />

on the stock.<br />

However, here too we seem to have a measure of relief (one way or<br />

another) on the horizon, with the Company disclosing at their results<br />

meeting that they are anticipating a ruling on the 23rd of August 2013.<br />

Following this news, we are reiterating our 350p Target Price and BUY<br />

Recommendation.<br />

4


Oil Monitor<br />

In this news:<br />

Shaikan Block (75% working interest; Operator)<br />

Completion of the agreed five-well appraisal programme in August<br />

2012<br />

Submission of the Appraisal Report in August 2012<br />

Declaration of Commercial Discovery for the Shaikan field with<br />

effect from 1 August 2012<br />

Field Development Plan ("FDP") submitted for review and approval<br />

by the Ministry of Natural Resources of the Kurdistan Regional<br />

Government in January 2013<br />

Shaikan-8, the first post-appraisal well was drilled and completed as<br />

a gas injection well in December 2012<br />

Shaikan-10, the first development well, will spud in July 2013<br />

Reprocessing of the 3D seismic data is on-going to improve siting<br />

of development wells<br />

Shaikan-7, the first deep exploration well, targeting previously<br />

undrilled mid to lower Triassic and, potentially, Permian horizons,<br />

spudded on 16 June 2013<br />

Total production of 1.14 million barrels gross from the Shaikan<br />

Extended Well Test ("EWT") facility since the commencement of<br />

stable production testing operations in November 2011<br />

The EWT facility has been replaced with the first Shaikan<br />

production facility (PF-1) capable of producing 20,000 barrels of oil<br />

per day ("bopd"); the commissioning of PF-1 is in progress<br />

Construction is on-going of the second Shaikan production facility<br />

(PF-2) with the aim of commissioning the unit, capable of producing<br />

20,000 bopd, by the end of 2013<br />

Sheikh Adi Block (80% working interest; Operator)<br />

Jurassic oil discovery following the drilling of the Sheikh Adi-2<br />

exploration well in November 2012<br />

Acquisition of additional 2D seismic data is planned<br />

Akri-Bijeel Block (20% working interest)<br />

New Triassic oil discovery following the drilling of Bakrman-1, the<br />

first exploration well to target the Bakrman structure<br />

Construction and commissioning of an EWT facility for the Bijell<br />

discovery on the Akri-Bijeel block is nearing completion with first<br />

test production expected in H2 2013<br />

Drilling of two additional appraisal wells Bijell-7 and Bijell-2 is ongoing<br />

Acquisition of 490 km² of 3D seismic data, which commenced in<br />

2012, is continuing<br />

Ber Bahr Block (40% working interest)<br />

Ber Bahr-1, the first exploration well on the block, was drilled to a<br />

TD of 3,930 metres and encountered a 300 metre oil column in the<br />

Jurassic in May 2012. A side-track was drilled in early 2013 making a<br />

Jurassic discovery in May 2013 and the operator plans to begin a<br />

phased development of the field in H2 2013<br />

Financial - as at 31 December 2012<br />

Loss after tax: $81.8 million (2011: $62.4 million)<br />

Loss per share: $0.1 (2011: $0.08)<br />

As at 31 December 2012, cash, cash equivalents and liquid<br />

investments: $262.3 million (2011: $237.6 million). As at 1 June 2013,<br />

cash, cash equivalents and liquid investments: $154.0 million<br />

Description Gulf Keystone Petroleum Ltd. is an oil and gas<br />

exploration and production company. The Company<br />

explores, develops, and produces oil and gas primarily<br />

in North Africa and the Middle East.<br />

Market Cap £1,292mm<br />

Metric 5D 1M 1Y<br />

Price 155p 143p 168p<br />

Change (6%) 2% (14%)<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

3m Performance (p)<br />

195<br />

185<br />

175<br />

165<br />

155<br />

145<br />

135<br />

125<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

21 June 2013<br />

A full copy of this release is available on the Company’s website<br />

(www.gulfkeystone.com), or via the London Stock Exchange<br />

(www.londonstockexchange.com).<br />

Range Res. (LSE) (RRL LN) 3p<br />

Promising Progress NAV - $953mm<br />

Range’s Guatemalan programme continues to deliver promising results<br />

(14th June 2013). Further testing will be required before reserves can be<br />

assigned to the well, and further wells will be required before the full<br />

extent of the Atzam’s reserves can be understood.<br />

In this news:<br />

Initial 7 foot section (2846-2853ft) perforated in the Upper C17<br />

carbonates has continued to produce significant oil and gas to<br />

surface through on-going reservoir pressure testing programme<br />

Improved oil quality recovered in production testing in past weeksamples<br />

assayed 36-37° API oil<br />

Strong well head pressures maintained over past week of between<br />

300-400 psi during testing phase, with calculated natural reservoir<br />

pressure of approximately 1300 psi<br />

Oil production continued between 250-600 bopd on restricted<br />

choke sizes over the past 10 days when flowing well between shut<br />

ins for pressure testing program<br />

Potential to flow the well at higher rates with a larger choke size<br />

with optimal production flow rate to be determined on completion<br />

of the current testing and evaluation programme<br />

Oil cut of 100% from producing zone - no reservoir water produced<br />

to date<br />

Construction of onsite production and storage facilities underway<br />

Negotiations advanced with a number of parties for Atzam #4 oil<br />

production<br />

13ft zone in Upper C17 with better log interpretation (than current<br />

+600 bopd producing section in Upper C17) was not perforated<br />

due to the high pressure oil and gas production from perforated<br />

zone- will be perforated in future well production operations<br />

C13 and C14 carbonates remain untested above this C17 section,<br />

and are the main producing zones in the nearby Rubelsanto Fieldproduced<br />

over 30mm bbl to date from 8 wells, 17km from Atzam<br />

Field<br />

Current Probable Reserve estimate of 2.3m barrels of oil in Atzam<br />

#4 well alone, to be revised on completion of production and<br />

pressure testing programs in coming week<br />

Net backs in Guatemala approximately 50% of the WTI market price<br />

- favourable economics<br />

5


Oil Monitor<br />

Area NAV<br />

$mm p<br />

Trinidad 549 14.4<br />

Georgia 284 7.5<br />

Colombia 42 1.1<br />

Putland 71 1.9<br />

Balance Sheet 8 0.2<br />

Total<br />

Source: <strong>Fox</strong>-<strong>Davies</strong> Data<br />

953 25.0<br />

Description Range Resources Limited explores for oil, gas, and<br />

minerals. The Company holds interest in properties in<br />

Somalia, United States, Georgia, and Trinidad.<br />

Market Cap £81mm<br />

Metric 5D 1M 1Y<br />

Price 3p 3p 8p<br />

Change (4%) (5%) (64%)<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

3m Performance (p)<br />

4.5<br />

4.0<br />

3.5<br />

3.0<br />

2.5<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

A full copy of this release is available on the Company’s website<br />

(www.rangeresources.com.au), or via the London Stock Exchange<br />

(www.londonstockexchange.com).<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

San Leon Energy (LSE) (SLE LN) 5p<br />

Next Stage Starts ►NAV - $748mm<br />

News that the Company has received approval to commence Lewino<br />

fraccing operations marks the next stage of appraisal of the potential of<br />

Poland’s shale gas. Following the fracture operations the well will have<br />

production tubing installed and be flowed for up to 30 days.<br />

Block<br />

Hydrocarbon<br />

(mm boe)<br />

Un-<br />

Risked Un-risked<br />

risked<br />

NAV<br />

Risked (p/share)<br />

Core NAV - - (127) (127) (4)<br />

Development &<br />

Appraisal NAV<br />

58 38 217 110 4<br />

Exploration NAV 3,782 251 20,036 765 25<br />

Total NAV<br />

Source: <strong>Fox</strong>-<strong>Davies</strong> data<br />

3,841 289 20,126 748 25<br />

Description San Leon Energy PLC explores for and produces oil and<br />

natural gas in Europe and North Africa.<br />

Market Cap £101mm<br />

Metric 5D 1M 1Y<br />

Price 6p 7p 8p<br />

Change (3%) (26%) (36%)<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

3m Performance (p)<br />

8.5<br />

8.0<br />

7.5<br />

7.0<br />

6.5<br />

6.0<br />

5.5<br />

5.0<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

A full copy of this release is available on the Company’s website<br />

(www.sanleonenergy.com), or via the London Stock Exchange<br />

(www.londonstockexchange.com).<br />

6


Oil Monitor<br />

Other Stocks<br />

3Legs Resources (3LEG LN) 28p<br />

Polish Progress -<br />

3’s operational update this week (20th June 2013) is another reminder (if<br />

any were needed) of the intensity of activity in shale gas generally, and<br />

Polish shale specifically. The technical details still need to be resolved,<br />

the collective results from the exploratory drilling to date has been<br />

promising. While more work is required, 3-Legs’ update provides<br />

further confirmation that progress, albeit slow, is continuing.<br />

In this news:<br />

Strzeszewo LE-1 Vertical Well<br />

A single-stage hydraulic fracture stimulation was successfully<br />

executed in the Cambrian Alum shale in May 2013.<br />

Post-frac evaluation indicates that the proppant was successfully<br />

delivered into the target formation; the well is now in a shut-in<br />

period in readiness for a flow test.<br />

Lebien LE-2H Horizontal Well<br />

Further testing commenced in mid-May 2013 using nitrogen<br />

assistance to initiate production.<br />

Activity briefly suspended for operational considerations; due to<br />

recommence in early July 2013.<br />

2013 Drilling Programme<br />

Leasing and permitting of new locations for the planned drilling<br />

programme is at an advanced stage.<br />

The Company's preferred drilling contractor has been selected and<br />

a drilling contract is being finalised, with a view to spudding the<br />

next well in Q4 2013.<br />

Description 3Legs Resources PLC was formed in January 2007 as an<br />

exploration enterprise, to specialise in "unconventional<br />

hydrocarbon" exploration projects in Europe. The<br />

Company's current focus is the on-shore Baltic Basin,<br />

Baden Wurttemburg, and the Krakow area.<br />

Market Cap £24mm<br />

Metric 5D 1M 1Y<br />

Price 27p 30p 39p<br />

Change 3% (7%) (28%)<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

3m Performance (p)<br />

37<br />

35<br />

33<br />

31<br />

29<br />

27<br />

25<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

A full copy of this release is available on the Company’s website<br />

(www.3legsresources.com), or via the London Stock Exchange<br />

(www.londonstockexchange.com).<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Chevron (CVX US) $118<br />

Kurdish Interest Rises -<br />

Chevron’s disclosure that it has signed another oil exploration deal in<br />

Kurdistan (18th June 2013) marks what is fast becoming a stampede for<br />

the IOC’s to leave the Iraqi region; the agreement covers the Qara<br />

Dagh field and is Chevron’s third in the region.<br />

While Baghdad has moved to condemn the deals as illegal we believe<br />

that the Iraqi government is missing the bigger picture here, that<br />

western governments have tacitly provided legitimacy to Kurdistan, and<br />

that Baghdad is fighting to win a battle it has already lost. Quite why<br />

Baghdad is focused on Kurdistan is a mystery, especially when they<br />

have to accept the blame for the IOC’s looking towards Kurdistan in the<br />

first place.<br />

If Baghdad amended the structure of the contracts in southern Iraq<br />

away from service contracts, towards a contract that was a better<br />

reflection of the risks and rewards, such as a PSC type of arrangement,<br />

the IOC’s involvement in Kurdistan would come to a halt, as the<br />

potential scale of Iraq’s resources dwarfs that of Kurdistan.<br />

It may be its time for Baghdad to stop blaming third parties for the lack<br />

of external investment in its oil industry, and start to look at the real<br />

issues and accept that it is competing on a global stage for investment.<br />

Description Chevron Corporation is an integrated energy company<br />

with operations in countries located around the world.<br />

The Company produces and transports crude oil and<br />

natural gas. Chevron also refines, markets, and<br />

distributes fuels as well as is involved in chemical<br />

operations, mining operations, power generation and<br />

energy services.<br />

Market Cap $228,702mm<br />

Metric 5D 1M 1Y<br />

Price $122 $126 $100<br />

Change (3%) (6%) 18%<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

3m Performance ($)<br />

128<br />

126<br />

124<br />

122<br />

120<br />

118<br />

116<br />

114<br />

112<br />

110<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

A full copy of this release is available on the Company’s website<br />

(www.chevron.com).<br />

7


Oil Monitor<br />

Edge Resources (EDE CN) C$0.16<br />

1Q’13 Reflects Difficult Operating Environment -<br />

If the closing months of 2012 pointed to the steps forward that the<br />

Company has made (Annual Results 17th June 2013), then 1Q’13 has<br />

highlighted the difficulties in the wider operating environment. The<br />

growth that has been witnessed in 2012 has started to reverse in 2013<br />

and while this is to be expected, due to the natural declines in the<br />

reservoirs, it is a stark reminder, if one is needed, that not only is<br />

investment required, but against the backdrop of the volume of<br />

production, the cost base and the programme outlined, the Company<br />

has not yet reached critical mass. The next 6 – 8 months will be critical,<br />

as Edge needs to start to generate significant returns to support the<br />

continued growth, or risk eroding its existing cash pile.<br />

In this news:<br />

Operational<br />

Average daily production increased to 681 boe/d from 452 boe/d<br />

against previous year<br />

- 1Q’13 - Average daily production was 585 boe/d compared to<br />

621 boe/d in the previous quarter; the decrease results<br />

primarily from natural declines and operational issues with<br />

some Primate wells<br />

Financial<br />

Willesden Green natural gas property written down by $1.4 million<br />

due to continued weakness of natural gas pricing.<br />

Operating netbacks decreased from the comparable quarter in the<br />

previous year primarily due to increased operating costs associated<br />

with the Primate heavy oil property, which only contributed for 2<br />

months in last year's comparable quarter.<br />

Description Edge Resources Inc. is an oil and gas exploration and<br />

production company focused on shallow, conventional<br />

asset development in Alberta and Saskatchewan,<br />

Canada. The company acquires, develops and explores<br />

for shallow, conventional, low-risk oil prospects in<br />

Western Canada's heavy oil fairway.<br />

Market Cap C$21mm<br />

Metric 5D 1M 1Y<br />

Price C$0.22 C$0.19 C$0.15<br />

Change (27%) (16%) 7%<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

3m Performance (C$)<br />

0.24<br />

0.23<br />

0.22<br />

0.21<br />

0.20<br />

0.19<br />

0.18<br />

0.17<br />

0.16<br />

0.15<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

A full copy of this release is available on the Company’s website<br />

(www.edgeres.com), or via the London Stock Exchange<br />

(www.londonstockexchange.com).<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

GeoPark Holdings (GPK LN) 583p<br />

Tarotaro Discovery Good, But How Good? -<br />

News that the results of GeoPark’s Tarotaro-1 well has led it to<br />

announce a discovery (17th June 2013) boosts the Company in a number<br />

of ways, not least: (i) it could potentially add to the its base; (ii) adds<br />

revenues in a supportive fiscal environment; and (iii) it provides further<br />

diversification away from Argentina.<br />

While the news is positive, we need to await the results of the appraisal<br />

programme before we get carried away with what it could mean for<br />

reserves.<br />

Description Geopark Holdings Limited is an oil and gas company<br />

exploration and production company. The Company<br />

operates in Colombia, Chile and Argentina.<br />

Market Cap £253mm<br />

Metric 5D 1M 1Y<br />

Price 570p 578p 648p<br />

Change 2% 1% (10%)<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

3m Performance (p)<br />

670<br />

650<br />

630<br />

610<br />

590<br />

570<br />

550<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

A full copy of this release is available on the Company’s website<br />

(www.geo-park.com), or via the London Stock Exchange<br />

(www.londonstockexchange.com).<br />

8


Oil Monitor<br />

Leni Gas & Oil (LGO LN) 0.95p<br />

Trinidad Increasingly the Key -<br />

Leni Gas and Oil has this week (20th June 2013) announced a new<br />

partnership with Beach Oilfield to explore the deeper horizons below<br />

7,000 feet to the deeper Herrera, which is productive elsewhere in<br />

Trinidad.<br />

The new partnership covers 7,200 gross acres of private petroleum<br />

leases which are already productive at shallow horizons (Icacos and<br />

Bonasse). This marks an intensification of the Company’s involvement in<br />

Trinidad and by partnering with Beach, it also helps diversify the risks.<br />

Description Leni Gas & Oil PLC invests in oil and natural gas<br />

projects that are either already producing or have<br />

previously explored hydrocarbons. The Company has<br />

secured exploration areas in the US Gulf of Mexico,<br />

Spain, Trinidad, and Malta.<br />

Market Cap £18mm<br />

Metric 5D 1M 1Y<br />

Price 0.97p 1p 0.79p<br />

Change (4%) (18%) 20%<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

3m Performance (p)<br />

1.25<br />

1.15<br />

1.05<br />

0.95<br />

0.85<br />

0.75<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

A full copy of this release is available on the Company’s website<br />

(www.lenigasandoil.com), or via the London Stock Exchange<br />

(www.londonstockexchange.com).<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Petrel Resources (PET LN) 15p<br />

Next Stage Approaching -<br />

Petrel’s results (20th June 2013) has marked the close to a period in<br />

which not only has the Company made significant progress, but also the<br />

attractiveness of the Irish offshore basins.<br />

The Company is well placed to now enter the next stage of its<br />

development, one in which the interest in the basin’s prospectivity and<br />

quality of its work to date will be reflected in the farmout partners and<br />

the deal that it structures.<br />

In this news:<br />

Technical geological and geophysical work on Petrel's two<br />

Licensing Options in the Irish Atlantic Margin has been completed.<br />

Petrel has identified major potential prospects within both of its<br />

Licence Options.<br />

High potential prospects have been mapped in mounded Lower<br />

Cretaceous fan sandstones and in Eocene shelf clinoform sheet<br />

sands in Quad 35 (Option 11/4).<br />

Work on Quad 45 (Option 11/6) has identified prospects at three<br />

levels within the Lower Cretaceous and Lower Tertiary.<br />

A new management team is operating in Iraq, which has clarified<br />

Petrel's relationship with the Iraqi authorities, and is pursuing<br />

existing and new opportunities.<br />

The authorities in Ghana have been provided with evidence of<br />

Petrel's financial and technical ability to conduct the required work<br />

programme on Tano 2A Block.<br />

Post-period highlight: Petrel is in discussions with prospective<br />

partners for an exploration work programme under full Frontier<br />

Exploration Licences on the Atlantic Margin acreage.<br />

Description Petrel Resources plc is an oil and gas exploration<br />

company. The Group has exploration blocks in Iraq,<br />

Uganda, Namibia and Ireland.<br />

Market Cap £12mm<br />

Metric 5D 1M 1Y<br />

Price 16p 18p 5p<br />

Change (2%) (16%) 230%<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

3m Performance (p)<br />

20<br />

19<br />

18<br />

17<br />

16<br />

15<br />

14<br />

13<br />

12<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

A full copy of this release is available on the Company’s website<br />

(www.petrelresources.com), or via the London Stock Exchange<br />

(www.londonstockexchange.com).<br />

9


Oil Monitor<br />

Rialto Energy (LSE) (RIA LN) 2p<br />

Lifeline Sought & Normality Reigns -<br />

This week, Rialto announced that it was intending to raise A$16mm in a<br />

share placing to be used for the exploration (Hippo North) and<br />

development work (Gazelle) already underway at the Company’s<br />

interests in Cote d'Ivoire.<br />

Contingent in all of this is the fact that the Company needs to<br />

renegotiate the existing work programme that the Company is currently<br />

committed to.<br />

Success in the next stages will be essential for the Company’s survival,<br />

and although Rob Sheppard did not create the issues that the<br />

Company is facing, he is managing as best he can with the resources he<br />

has available.<br />

News that the Starfish well in Ghana has been spudded (19th June<br />

2013) marks a close to what has been a difficult period for the<br />

Company.<br />

The funding issues have not disappeared, but the spudding,<br />

irrespective of the outcome of the well, provides the Company, and<br />

investors, with a slice of normality.<br />

While the net exposure to the well has been reduced by Vitol’s farmin,<br />

the prospective 292mm boe prospect (~18mm boe net to Rialto) has<br />

the potential to brighten the Company’s outlook.<br />

Description Rialto Energy Ltd. explores for oil & gas. The Company<br />

is a West African focused E&P company with assets<br />

offshore Cote d'Ivoire and Ghana.<br />

Market Cap £14mm<br />

Metric 5D 1M 1Y<br />

Price 2p 2p 17p<br />

Change (6%) (12%) (88%)<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

3m Performance (p)<br />

8.0<br />

7.0<br />

6.0<br />

5.0<br />

4.0<br />

3.0<br />

2.0<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

A full copy of this release is available on the Company’s website<br />

(www.rialtoenergy.com), or via the London Stock Exchange<br />

(www.londonstockexchange.com).<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

SeaEnergy (SEA LN) 25p<br />

Can Poachers be Gamekeepers? -<br />

The announcement that SeaEnergy’s Board will be shuffled with<br />

Commercial Director assuming the additional role of Finance Director<br />

(19th June 2013) is motivated by noble intentions (costs), but we can’t<br />

help but think that this increases the Company’s systemic risk.<br />

Amongst other things, a CFO/FD should not only support the<br />

development of projects, their office should also police risks and fairly<br />

and impartially assess projects.<br />

While we don’t doubt Steven Bertram’s integrity, we believe that there<br />

are times where the two offices (CFO/FD & Business Development) are<br />

necessarily in opposition, and that the CFO/FD’s independence from<br />

business development provides for a full and unbiased appraisal of a<br />

project. To our mind, you are either poacher, or gamekeeper, you can’t<br />

be both.<br />

Description SeaEnergy PLC develops offshore wind farms. The<br />

farms generate electricity from the wind's energy.<br />

Market Cap £12mm<br />

Metric 5D 1M 1Y<br />

Price 24p 23p 27p<br />

Change 2% 5% (11%)<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

3m Performance (p)<br />

29<br />

28<br />

27<br />

26<br />

25<br />

24<br />

23<br />

22<br />

21<br />

20<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong> data<br />

A full copy of this release is available on the Company’s website<br />

(www.seaenergy-plc.com), or via the London Stock Exchange<br />

(www.londonstockexchange.com).<br />

10


Oil Monitor<br />

Data Watch<br />

Commodities<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Commodity Close Change Charts<br />

Crude<br />

BFO ($/bbl)<br />

WTI ($/bbl)<br />

Crude Futures<br />

BFO ($/bbl)<br />

WTI ($/bbl)<br />

Gas<br />

Henry ($/mcf)<br />

NBP (p/therm)<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

101.9<br />

98.2<br />

102.1<br />

93.4<br />

3.90<br />

57.8<br />

-3.0 (-2.8%)<br />

-1.3 (-1.3%)<br />

-3.0 (-2.9%)<br />

-2.8 (-3.0%)<br />

0.17 (4.6%)<br />

-4.0 (-6.5%)<br />

125<br />

115<br />

105<br />

95<br />

85<br />

75<br />

Dec 12 Jan 13 Feb 13 Mar 13 Apr 13 May 13 Jun 13<br />

110<br />

100<br />

90<br />

WTI BFO<br />

6 Month Performance ($/bbl)<br />

80<br />

Jun 13 Dec 13 Jun 14 Dec 14 Jun 15 Dec 15<br />

18<br />

16<br />

14<br />

12<br />

10<br />

8<br />

6<br />

4<br />

2<br />

WTI BFO<br />

Forward Curve (33 rd month)<br />

-<br />

Dec 12 Jan 13 Feb 13 Mar 13<br />

NBP Henry Hub<br />

6 Month ($/mm btu)<br />

11


Oil Monitor<br />

Currencies<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Currency Close Change 6 Month Performance<br />

USD/GBP ($/£) 1.548 1d -0.022<br />

1m 0.033<br />

1.64<br />

3m 0.031 1.62<br />

1.60<br />

1.58<br />

1.56<br />

1.54<br />

1.52<br />

1.50<br />

USD/EUR ($/€) 1.322 1d -0.013<br />

1m 0.032<br />

1.38<br />

3m 0.032<br />

1.36<br />

YEN/USD (¥/$) 97.9 1d 3.6<br />

104<br />

1m -4.6<br />

3m 3.0 102<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

1.48<br />

Dec 12 Jan 13 Feb 13 Mar 13 Apr 13 May 13 Jun 13<br />

1.34<br />

1.32<br />

1.30<br />

1.28<br />

1.26<br />

Dec 12 Jan 13 Feb 13 Mar 13 Apr 13 May 13 Jun 13<br />

100<br />

98<br />

96<br />

94<br />

92<br />

90<br />

Mar 13 Apr 13 May 13 Jun 13<br />

12


Oil Monitor<br />

Oil & Gas Equity Data<br />

Stocks Under Coverage<br />

Company Ticker Recommendation<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Date of Last<br />

Update<br />

Price<br />

21 June 2013<br />

Latest NAV Difference<br />

Aminex AEX LN BUY Oct'12 3p 13p 333%<br />

Afren (LSE) AFR LN BUY Oct'12 122p 250p 105%<br />

Borders & Southern Petroleum BOR LN HOLD Jan'13 14p 18p 29%<br />

BowLeven BLVN LN BUY Nov'11 64p 250p 291%<br />

Circle Oil COP LN BUY Feb'13 16p 95p 494%<br />

Desire Petroleum DES LN UR Apr'12 14p 40p 186%<br />

Enegi Oil ENEG LN UR Nov'10 8p 25p 213%<br />

Falkland Oil & Gas FOGL LN HOLD May'13 27p 55p 104%<br />

Great Eastern Energy GEEC LN BUY Jan'13 263p 440p 67%<br />

Gulf Keystone (LSE) GKP LN BUY Jan'13 143p 350p 145%<br />

Gulfsands Petroleum GPX LN HOLD Apr'13 73p 150p 105%<br />

Hardy Oil & Gas HDY LN BUY Nov'12 115p 185p 61%<br />

Heritage Oil (LSE) HOIL LN BUY Dec'12 140p 340p 143%<br />

Jubilant Energy JUB LN BUY Feb'13 13p 45p 246%<br />

Matra Petroleum MTA LN HOLD Jun'13 1p 1p -<br />

Max Petroleum MXP LN BUY Aug'12 4p 10p 150%<br />

MEO Australia (ASX)* MEO AU - Dec'12 A$0.06 A$0.55 817%<br />

Petroceltic (LSE) PCI LN BUY Feb'13 144p 15p (90%)<br />

Premier Oil (LSE) PMO LN BUY Jan'13 349p 485p 39%<br />

Range Resources (LSE)* RRL LN - Jun'13 3p 25p 733%<br />

Red Emperor (LSE)* RMP LN - Nov'12 3p 48p 1,500%<br />

Rockhopper Exploration RKH LN BUY Dec'12 122p 350p 187%<br />

San Leon Energy (LSE)* SLE LN - Jan'13 5p 25p 400%<br />

Sterling Energy SEY LN HOLD Oct'12 35p 35p -<br />

TomCo Energy (LSE)*** TOM LN - Jun'13 1.08p 5.00p 363%<br />

Tower Resources TRP LN BUY Jan'13 1.68p 5.00p 198%<br />

TXO *** TXO LN - Jan'13 0.16p 0.40p 150%<br />

Victoria Oil & Gas * VOG LN BUY Feb'13 1p 6p 500%<br />

NOTE: Bold indicates Research this week<br />

* <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited acts as corporate broker for the Relevant Issuer.<br />

** <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited acts as NOMAD for the Relevant Issuer.<br />

*** <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited acts as corporate broker and NOMAD for the Relevant Issuer.<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

13


Oil Monitor<br />

Watch List<br />

Company Name<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Bloomberg<br />

Ticker<br />

Comment<br />

Cairn Energy CNE LN The current valuation of the Company reflects the<br />

cash and readily liquidated investments (~$2.7bn).<br />

As such the price of the shares bear no relation to<br />

the value of the business as it stands at the<br />

moment, or its ability to generate significant<br />

returns for investors<br />

Chariot Oil & Gas CHAR LN There has been a significant amount of activity in<br />

Chariot's portfolio, and while the prospects for<br />

near-term drilling are dim, Company is entering a<br />

period of consolidation, which is should emerge<br />

from with a buoyant exploration programme, which<br />

will of course need funding<br />

Fastnet Oil & Gas (LSE) FAST LN Fastnet’s acreage will allow it to high-grade its<br />

most attractive prospects, and ultimately allow it to<br />

farmout from a position of relative strength<br />

Petrel Resources PET LN With a number of operating interests in a variety of<br />

prospective locations (Ghana, Iraq & Ireland), the<br />

Company has all the ingredients necessary to<br />

generate significant returns for investors<br />

Rialto Energy (ASX) RIA AU Despite the issues it has recently encountered, the<br />

Company has entered a period of consolidation,<br />

which we believe it should exit in a stronger<br />

position. The inevitable funding round should be<br />

the catalyst to change the Company's fortunes and<br />

allow it to capitalise on its acreage positions<br />

Tangiers Petroleum (ASX) TPT AU While the Company will need further funding in the<br />

medium term, it is in a much better position<br />

following the farmout of its Australian acreage and<br />

sharpened focus on Morocco. As such, its outlook<br />

remains bright<br />

Exillon Energy (LSE) EXI LN An upgrade to reserves as a result, and given the<br />

progress that the Company has made in the past<br />

12 months, we believe that this is not fully, or fairly,<br />

reflected in the share price. While there needs to<br />

be a better balance on the board, with more<br />

technical presence added, all the ingredients are in<br />

place<br />

GED GED LN GED's acreage positions and increased foucs on<br />

Colombia means that to our mind it is in the right<br />

addresses. With cash flow meeting its operational<br />

needs, the valuation reflects only the current<br />

production, not the value within the reserves base<br />

Mediterranean Oil & Gas MOG LN Despite its scuffles with Leni Gas & Oil, its renewed<br />

focus since the arrival of Bill Higgs as CEO has<br />

brought an air of renewed confidence in the<br />

management's ability to realise the value within its<br />

portfolio<br />

Salamander Energy (LSE) SMDR LN As the news flow has confirmed, the Company is<br />

set on its exploration programme, and while we<br />

would like to see it step up its focus on<br />

development, this will be the focus for the next 2<br />

years<br />

Soco International SIA LN The strength of the portfolio, the operational<br />

gearing, cash generation and liquidity, and the<br />

longer-term exploration outlook means that the<br />

Company should start to make headway in the near<br />

to medium term<br />

Zhaikmunai ZKM LI Proximity to its existing producing Chinarevskoye<br />

Field which has Oil Processing Facility and<br />

associated infrastructure, will substantially reduce<br />

development cost besides providing other<br />

operational benefits.<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

Date Added<br />

to List<br />

Local<br />

Currency<br />

Price<br />

Per Barrel of<br />

Reserves/Reso<br />

urces ($/boe)<br />

21 June 2013<br />

Per Daily<br />

Barrel of<br />

Production<br />

($/bopd)<br />

March 2013 259p 0.10 -<br />

May 2013 17p 0.00 -<br />

May 2013 20p 0.00 -<br />

April 2013 15p 0.01 -<br />

August 2012 A$0.04 0.02 -<br />

May 2013 A$0.18 0.01 -<br />

August 2012 120p 1.05 24,121<br />

August 2013 74p 0.47 38,019<br />

August 2012 8p 0.92 -<br />

August 2012 153p 10.76 75,072<br />

August 2012 358p 12.47 133,219<br />

August 2012 $11.25 4.71 58,432<br />

14


Oil Monitor<br />

Sector Performances<br />

Figure 1 – UK Oil & Gas Equity Performance<br />

Performance Relative to UK Oil & Gas Index<br />

140<br />

130<br />

120<br />

110<br />

100<br />

90<br />

80<br />

70<br />

60<br />

Jun 10 Dec 10 Jun 11 Dec 11 Jun 12 Dec 12<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

Figure 2 – S&P 500 Oil & Gas Equity Performance<br />

Performance Relative to UK Oil & Gas Index<br />

610<br />

560<br />

510<br />

460<br />

410<br />

360<br />

310<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

UK Oil & Gas Wider UK Market Relative to UK Oil & Gas<br />

260<br />

Jun 10 Dec 10 Jun 11 Dec 11 Jun 12 Dec 12<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

S&P 500 Oil & Gas S&P 500 Index"&" Relative to S&P 500 Oil & Gas<br />

21 June 2013<br />

15


Oil Monitor<br />

Figure 3 – DJ Europe STOXX 600 Oil & Gas Equity Performance<br />

Performance Relative to UK Oil & Gas Index<br />

385<br />

365<br />

345<br />

325<br />

305<br />

285<br />

265<br />

245<br />

225<br />

Jun 10 Dec 10 Jun 11 Dec 11 Jun 12 Dec 12<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

STOXX Europe 600 Oil & Gas STOXX Europe 600STOXX Europe 600 Oil & Gas<br />

21 June 2013<br />

16


Oil Monitor<br />

Peer Comparisons<br />

Exploration & Production<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Exchange Reserves Per Barrel of Reserves ($/boe) Per Daily Barrel of Production ($/bopd)<br />

ASE 2P 10.9 41,600<br />

Bangkok 1P 24.0 61,130<br />

Dublin 2P 3.2 51,883<br />

EN Paris 2P 1.3 20,682<br />

Hong Kong 1P 19.8 69,150<br />

2P 4.6 -<br />

Karachi 1P 1.3 17,850<br />

London 2P 8.8 41,167<br />

London Intl 2P 4.7 58,432<br />

MICEX Main 2P 2.0 32,073<br />

NASDAQ CM 1P 6.6 45,511<br />

NASDAQ GM 1P 15.2 38,780<br />

NASDAQ GS 1P 20.2 73,442<br />

New York 1P 18.7 55,735<br />

2P 9.5 -<br />

NYSE MKT LLC 1P 12.6 47,118<br />

2P 34.7 -<br />

Oslo 2P 10.7 46,326<br />

OTC US 1P 13.3 52,815<br />

2P 14.1 -<br />

RTS 2P 5.6 47,707<br />

Singapore 2P 2.0 -<br />

Tokyo 2P 5.9 34,639<br />

Toronto 1P 15.7 47,303<br />

2P 11.5 -<br />

Venture 1P 29.7 45,922<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

2P 13.0 -<br />

Company Name Bloomberg Ticker<br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

Per Barrel of<br />

Reserves ($/boe)<br />

Per Daily Barrel of<br />

Production ($/bopd)<br />

3D Oil TDO AU A$0.10 A$23mm A$17mm $18mm 1.94 -<br />

Abraxas Petroleum AXAS US $2.19 $203mm $334mm $334mm 10.89 80,472<br />

Advantage Oil & Gas AAV CN C$4.18 C$704mm C$1,218mm $1,174mm 3.68 40,359<br />

Afren (LSE) AFR LN 122p £1,328mm £1,713mm $2,652mm 12.64 60,959<br />

Alamo Energy ALME US $0.01 $0.6mm $3.3mm $3.3mm 1.12 51,800<br />

Alexander Resources ALX CN C$0.21 C$13mm C$25mm $24mm 24.97 35,581<br />

Altex Industries ALTX US $0.09 $1.2mm $1.2mm $1.2mm 235.10 379,764<br />

American Standard Energy ASEN US $0.25 $13mm $42mm $42mm 12.12 77,149<br />

Americas Petrogas BOE CN C$1.10 C$234mm C$201mm $193mm 140.77 -<br />

Amerisur Resources AMER LN 46p £472mm £443mm $685mm 89.00 -<br />

Anadarko Petroleum APC US $83.11 $41,677mm $53,232mm $53,232mm 20.24 70,577<br />

Anderson Energy AXL CN C$0.16 C$28mm C$178mm $172mm 10.45 27,251<br />

17


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

Per Barrel of<br />

Reserves ($/boe)<br />

21 June 2013<br />

Per Daily Barrel of<br />

Production ($/bopd)<br />

Angle Energy NGL CN C$3.16 C$256mm C$454mm $437mm 5.35 28,988<br />

Antrim Energy (Toronto) AEN CN C$0.10 C$18mm C$41mm $40mm 2.38 45,763<br />

Apache APA US $84.93 $33,280mm $46,738mm $46,738mm 15.99 58,425<br />

Apco Oil and Gas APAGF US $12.82 $117mm $350mm $350mm 3.65 9,064<br />

Approach Resources AREX US $24.71 $960mm $1,111mm $1,111mm 11.47 138,050<br />

ARC Resources ARX CN C$27.75 C$8,621mm C$9,347mm $9,012mm 14.35 94,027<br />

Argent Energy AET-U CN C$10.08 C$495mm C$557mm $537mm 29.71 247,981<br />

Arpetrol RPT CN C$0.01 C$2.9mm C$1.6mm $1.5mm 0.18 4,531<br />

Arsenal Energy AEI CN C$0.42 C$66mm C$133mm $128mm 8.50 35,474<br />

Artek Exploration RTK CN C$3.26 C$204mm C$210mm $202mm 6.57 70,661<br />

Ascent Resources AST LN 0.63p £7.2mm £9.7mm $15mm 855.30 -<br />

Athabasca Oil ATH CN C$6.61 C$2,648mm C$2,416mm $2,330mm 6.39 1,453,583<br />

ATP Oil & Gas ATPAQ US $0.08 $4.0mm $2,338mm $2,338mm 19.34 93,445<br />

Aurora Oil & Gas (ASX) AUT AU A$2.80 A$1,254mm A$1,521mm $1,646mm 21.38 -<br />

Aust-Can Oil Royalties AUCAF US $0.25 $12mm $14mm $14mm 385.62 1,945,203<br />

Avalon Oil & Gas AOGN US $0.13 $0.4mm $2.1mm $2.1mm 83.00 307,201<br />

Bankers Petroleum BNK CN C$2.76 C$701mm C$788mm $760mm 3.37 -<br />

Barnwell Industries BRN US $3.17 $26mm $34mm $34mm 11.33 16,874<br />

Bashneft BANE RU $60.80 $750mm $14,694mm $14,694mm 5.65 47,707<br />

Baytex Energy BTE CN C$37.45 C$4,613mm C$5,224mm $5,037mm 23.69 99,648<br />

Beach Energy (ASX) BPT AU A$1.19 A$1,503mm A$1,067mm $1,154mm 14.75 -<br />

Beach Energy (ADR) BCHEY US $21.72 $1,378mm $1,378mm $1,378mm 17.61 -<br />

Bellatrix Exploration BXE CN C$5.32 C$574mm C$799mm $770mm 11.33 4,241,811<br />

Bengal Energy BNG CN C$0.69 C$43mm C$40mm $39mm 198.20 925,944<br />

Berry Petroleum BRY US $42.91 $2,260mm $4,087mm $4,087mm 14.67 110,618<br />

Bill Barrett BBG US $21.24 $1,036mm $2,166mm $2,166mm 12.03 38,664<br />

Birchcliff Energy BIR CN C$8.29 C$1,179mm C$1,761mm $1,698mm 5.12 71,953<br />

BlackPearl Resources PXX CN C$1.81 C$536mm C$547mm $528mm 2.47 55,875<br />

BNP Resources BNX/A CN C$0.03 C$1.8mm C$1.9mm $1.8mm 15.28 305,890<br />

Bonanza Creek Energy BCEI US $36.28 $1,461mm $1,649mm $1,649mm 30.53 172,611<br />

Bonavista Energy BNP CN C$13.92 C$2,514mm C$3,687mm $3,555mm 9.27 49,896<br />

Bonterra Energy BNE CN C$48.18 C$1,475mm C$1,664mm $1,604mm 35.18 253,211<br />

BPI Energy Holdings BPIGF US $0.00 $0.0mm $12mm $12mm 4.13 132,645<br />

BPZ Resources BPZ US $1.75 $206mm $360mm $360mm 21.89 110,734<br />

BreitBurn Energy Partners BBEP US $17.95 $1,754mm $2,587mm $2,587mm 16.92 110,435<br />

Bridge Energy (Oslo) BRIDGE NO NO₭10.80 NO₭685mm NO₭935mm $157mm 6.73 78,262<br />

Burleson Energy BUR AU A$0.01 A$3.8mm A$1.1mm $1.2mm 0.40 -<br />

Cabot Oil & Gas COG US $68.94 $14,501mm $15,608mm $15,608mm 23.25 122,035<br />

Cadogan Petroleum CAD LN 16p £38mm £10mm $16mm 8.21 35,326<br />

Callon Petroleum CPE US $3.41 $136mm $271mm $271mm 19.07 61,733<br />

Calvalley Petroleums CVI/A CN C$1.60 C$127mm C$56mm $54mm 1.83 15,361<br />

CAMAC Energy CAK US $0.55 $86mm $84mm $84mm 27.26 209,723<br />

Canacol Energy CNE CN C$2.99 C$259mm C$366mm $353mm 20.73 68,413<br />

Canadian Natural CNQ CN C$29.61 C$32,286mm C$41,767mm $40,269mm 5.08 60,473<br />

Canadian Oil nds COS CN C$19.45 C$9,425mm C$9,792mm $9,441mm 6.44 88,354<br />

18


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

Per Barrel of<br />

Reserves ($/boe)<br />

21 June 2013<br />

Per Daily Barrel of<br />

Production ($/bopd)<br />

Candax Energy CAX CN C$0.03 C$27mm C$58mm $56mm 14.88 102,745<br />

Carnarvon Petroleum CVN AU A$0.04 A$38mm A$17mm $19mm 1.56 33,790<br />

Carrizo Oil & Gas CRZO US $28.03 $1,132mm $2,029mm $2,029mm 16.28 75,965<br />

Central Natural Resources CTNR US $27.25 $15mm $7.1mm $7.1mm 9.95 120,613<br />

Cequence Energy CQE CN C$1.63 C$344mm C$386mm $372mm 3.91 39,601<br />

Chesapeake Energy CHK US $20.08 $13,383mm $32,175mm $32,175mm 11.89 47,647<br />

Chinook Energy CKE CN C$1.07 C$229mm C$292mm $282mm 5.69 22,375<br />

Cimarex Energy XEC US $66.94 $5,787mm $6,638mm $6,638mm 17.16 61,803<br />

Clayton Williams Energy CWEI US $43.36 $527mm $1,353mm $1,353mm 17.76 87,181<br />

CNOOC (Hong Kong) 883 HK HK$12.72 HK$567,901mm HK$473,585mm $61,060mm 19.81 69,150<br />

CNOOC (ADR) CEO US $164 $73,251mm $73,251mm $73,251mm 23.76 82,956<br />

Coastal Energy CEO LN 831p £944mm £997mm $1,543mm 17.42 132,420<br />

Comstock Resources CRK US $16.17 $781mm $2,109mm $2,109mm 17.20 45,972<br />

Concho Resources CXO US $84.59 $8,859mm $12,162mm $12,162mm 26.68 146,232<br />

Condor Petroleum/Canada CPI CN C$0.53 C$183mm C$176mm $169mm 984.98 766,876<br />

Connacher Oil and Gas CLL CN C$0.07 C$29mm C$824mm $795mm 1.76 64,690<br />

ConocoPhillips COP US $60.28 $73,702mm $90,364mm $90,364mm 10.26 94,230<br />

Contango Oil & Gas MCF US $33.90 $515mm $433mm $433mm 9.73 29,180<br />

Continental Res. (OK) CLR US $84.50 $15,686mm $19,606mm $19,606mm 24.63 197,420<br />

Cooper Energy COE AU A$0.43 A$142mm A$79mm $85mm 45.33 -<br />

Corridor Resources CDH CN C$0.91 C$81mm C$68mm $65mm 1.81 40,988<br />

Crescent Point Energy CPG CN C$35.60 C$13,623mm C$15,359mm $14,809mm 24.22 148,865<br />

Crew Energy CR CN C$5.45 C$663mm C$957mm $923mm 5.85 32,175<br />

Crimson Exploration CXPO US $2.79 $130mm $369mm $369mm 18.41 55,632<br />

Crocotta Energy CTA CN C$2.95 C$263mm C$354mm $341mm 8.64 47,763<br />

Cubic Energy QBC US $0.32 $25mm $52mm $52mm 8.90 47,884<br />

Cue Energy (ASX) CUE AU A$0.12 A$80mm A$26mm $28mm 6.66 -<br />

Cue Energy (ADR) CUEYY US $2.34 $82mm $82mm $82mm 19.37 -<br />

Cygam Energy CYG CN C$0.11 C$12mm C$12mm $12mm 72.37 60,692<br />

Daleco Resources DLOV US $0.19 $13mm $14mm $14mm 137.67 634,867<br />

DeeThree Exploration DTX CN C$7.25 C$553mm C$600mm $578mm 28.34 134,266<br />

Dejour Energy DEJ CN C$0.20 C$30mm C$35mm $33mm 1.75 72,118<br />

Denbury Resources DNR US $17.38 $6,486mm $9,720mm $9,720mm 23.51 134,760<br />

Det Norske Oljeselskap DETNOR NO NO₭83.35 NO₭11,728mm NO₭14,051mm $2,353mm 55.43 -<br />

Devon Energy DVN US $52.71 $21,400mm $27,051mm $27,051mm 8.89 38,397<br />

Diamondback Energy FANG US $32.64 $1,376mm $1,407mm $1,407mm 34.75 473,354<br />

Donnybrook Energy DEI CN C$0.03 C$5.9mm C$0.9mm $0.9mm 0.25 8,118<br />

Dorchester Minerals DMLP US $23.77 $729mm $715mm $715mm 48.05 111,593<br />

Double Eagle Petroleum DBLE US $3.96 $45mm $127mm $127mm 9.26 25,125<br />

Dragon Oil (Dublin) DGO ID €6.92 €3,401mm €1,786mm $2,361mm 2.51 -<br />

Dragon Oil (LSE) DGO LN 588p £2,888mm £1,510mm $2,338mm 1.98 32,591<br />

DualEx Energy DXE CN C$0.17 C$17mm C$14mm $13mm 566.31 106,416<br />

Edge Resources EDE CN C$0.16 C$21mm C$36mm $35mm 6.14 53,549<br />

Egdon Resources EDR LN 9p £12mm £11mm $17mm 19.24 -<br />

EGPI Firecreek EFIR US $0.00 $1.9mm $8.1mm $8.1mm 14.77 398,183<br />

19


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

Per Barrel of<br />

Reserves ($/boe)<br />

21 June 2013<br />

Per Daily Barrel of<br />

Production ($/bopd)<br />

Eland Oil & Gas ELA LN 129p £175mm £178mm $275mm 17.47 -<br />

Encana ECA CN C$18.11 C$13,319mm C$18,277mm $17,621mm 4.89 31,832<br />

Endeavour International END US $3.39 $160mm $978mm $978mm 37.24 122,101<br />

Energen EGN US $52.79 $3,813mm $5,658mm $5,658mm 16.02 83,600<br />

Energy XXI Bermuda EXXI US $25.15 $1,996mm $3,217mm $3,217mm 26.51 71,642<br />

Enerplus ERF CN C$15.05 C$3,006mm C$4,202mm $4,051mm 11.65 49,019<br />

EnQuest (LSE) ENQ LN 121p £968mm £850mm $1,316mm 10.24 -<br />

Environmental Energy Services EESV US $0.00 $0.2mm $3.3mm $3.3mm 502,478.33 -<br />

EOG Resources (ADR) EOG US $131 $35,617mm $40,821mm $40,821mm 22.06 84,807<br />

Energy Partners EPL US $28.22 $1,108mm $1,785mm $1,785mm 22.61 121,117<br />

EQT EQT US $79.21 $11,916mm $14,550mm $14,550mm 13.85 116,326<br />

EV Energy Partner EVEP US $33.88 $1,338mm $2,369mm $2,369mm 15.20 83,970<br />

Evolution Petroleum EPM US $10.87 $311mm $289mm $289mm 21.43 502,111<br />

Exall Energy EE CN C$0.22 C$15mm C$73mm $70mm 15.25 63,838<br />

EXCO Resources XCO US $7.41 $1,612mm $2,917mm $2,917mm 16.57 32,088<br />

Exillon Energy (LSE) EXI LN 120p £193mm £180mm $279mm 1.05 24,121<br />

Far East Energy FEEC US $0.22 $74mm $113mm $113mm 12.59 634,006<br />

Faroe Petroleum FPM LN 111p £236mm £214mm $331mm 13.90 38,539<br />

Forest Oil FST US $4.09 $488mm $2,127mm $2,127mm 9.06 37,305<br />

Freehold Royalties FRU CN C$23.28 C$1,550mm C$1,598mm $1,541mm 61.83 174,133<br />

FX Energy FXEN US $3.71 $198mm $205mm $205mm 24.70 89,901<br />

Gasco Energy GSXN US $0.03 $4.2mm $30mm $30mm 12.32 24,732<br />

Genel Energy GENL LN 922p £2,008mm £1,585mm $2,454mm 5.52 -<br />

GeoMet GMET US $0.18 $7.3mm $171mm $171mm 7.13 25,842<br />

GeoPark Holdings GPK LN 583p £253mm £394mm $611mm 10.47 -<br />

GeoPetro Resources GPR US $0.07 $3.6mm $11mm $11mm 3.58 200,189<br />

Glen Rose Petroleum GLRP US $0.18 $5.8mm $11mm $11mm 18.77 280,212<br />

GED GED LN 74p £27mm £33mm $51mm 0.47 38,019<br />

GMX Resources GMXRQ US $0.24 $1.5mm $403mm $403mm 8.09 35,822<br />

Goodrich Petroleum GDP US $11.49 $422mm $1,042mm $1,042mm 18.08 68,201<br />

Gran Tierra Energy GTE US $5.74 $1,547mm $1,311mm $1,311mm 20.61 72,356<br />

Great Eastern Energy GEEC LN 263p £313mm £381mm $590mm 3.37 232,451<br />

Green Dragon Gas GDG LN 215p £293mm £306mm $473mm 8.81 675,833<br />

Gulf Keystone (LSE) GKP LN 143p £1,269mm £1,282mm $1,986mm 1.42 264,737<br />

Gulf Keystone (ADR) GFKSY US $48.80 $2,166mm $2,166mm $2,166mm 1.55 288,794<br />

Gulfport Energy GPOR US $49.19 $3,806mm $3,879mm $3,879mm 273.94 548,394<br />

Gulfsands Petroleum GPX LN 73p £89mm £30mm $47mm 0.62 5,528<br />

Halcon Resources HK US $5.58 $2,063mm $4,570mm $4,570mm 41.70 479,358<br />

Hardy Oil & Gas HDY LN 115p £84mm £65mm $101mm 47.98 -<br />

Harvest Natural Resources HNR US $3.15 $124mm $275mm $275mm 7.14 33,706<br />

Hawk Exploration HWK/A CN C$0.44 C$15mm C$22mm $21mm 16.17 50,748<br />

Hawkley Oil and Gas HOG AU A$0.05 A$15mm A$8.0mm $8.6mm 1.08 41,148<br />

Hemisphere Energy HME CN C$0.48 C$26mm C$27mm $26mm 32.59 136,493<br />

Heritage Oil (LSE) HOIL LN 140p £357mm £582mm $901mm 2.10 1,096,313<br />

HKN HKNI US $81.00 $33mm $216mm $216mm 9,790,670.85 15,621,209,215<br />

20


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

Per Barrel of<br />

Reserves ($/boe)<br />

21 June 2013<br />

Per Daily Barrel of<br />

Production ($/bopd)<br />

Houston American Energy HUSA US $0.31 $16mm $11mm $11mm 543.81 854,729<br />

Hyperion Exploration HYX CN C$0.43 C$23mm C$56mm $54mm 9.65 53,707<br />

Ignis Petroleum Group IGPG US $0.00 $0.1mm $5.5mm $5.5mm 552.70 82,999<br />

Inpex (ADR) IPXHY US $10.70 $15,647mm $15,647mm $15,647mm 0.01 103<br />

Inpex (Tokyo) 1605 JP ¥411,500 ¥1,504,362mm ¥1,402,191mm $14,320mm 5.89 34,639<br />

Insignia Energy ISN CN C$1.34 C$77mm C$86mm $83mm 2.81 25,165<br />

InterOil E&P IOX NO NO₭1.36 NO₭343mm NO₭544mm $91mm 12.54 14,390<br />

Interra Resources ITRR SP S$0.47 S$210mm S$195mm $153mm 1.96 186,852<br />

Isramco ISRL US $88.50 $241mm $260mm $260mm 6.87 117,236<br />

Ithaca Energy (LSE) IAE LN 115p £364mm £353mm $546mm 12.34 89,858<br />

Ithaca Energy (Toronto) IAE CN C$1.82 C$577mm C$558mm $538mm 12.15 88,489<br />

JKX Oil & Gas (LSE) JKX LN 50p £85mm £85mm $132mm 1.32 16,677<br />

John D Oil & Gas JDOGQ US $0.00 $0.0mm $9.7mm $9.7mm 26.73 61,796<br />

Jubilant Energy JUB LN 13p £54mm £283mm $438mm 13.24 1,085,962<br />

Knight Energy KNECQ US $0.00 $0.0mm $3.3mm $3.3mm 19.83 112,568<br />

Kodiak Oil & Gas KOG US $8.72 $2,313mm $3,562mm $3,562mm 37.31 246,172<br />

Kosmos Energy KOS US $10.50 $4,080mm $4,583mm $4,583mm 105.17 270,889<br />

Kunlun Energy (Hong Kong) 135 HK HK$12.98 HK$104,710mm HK$134,564mm $17,350mm 216.29 304,154<br />

Lartez Energy LCTZ US $0.02 $0.8mm $0.8mm $0.8mm 9.17 8,200<br />

Lansdowne Oil & Gas LOGP LN 43p £60mm £55mm $85mm 1.51 -<br />

Laredo Petroleum LPI US $20.14 $2,605mm $3,926mm $3,926mm 20.33 123,260<br />

Legacy Oil & Gas LEG CN C$5.01 C$788mm C$1,293mm $1,246mm 13.13 77,011<br />

Legacy Reserves LGCY US $25.92 $1,488mm $2,264mm $2,264mm 26.79 150,041<br />

Leni Gas & Oil LGO LN 0.95p £18mm £18mm $28mm 3.92 162,244<br />

LGX Oil & Gas OIL CN C$0.40 C$35mm C$42mm $40mm 22.21 74,857<br />

Lightstream LTS CN C$8.18 C$1,591mm C$3,715mm $3,582mm 17.26 83,824<br />

Linc Energy (ASX) LNC AU A$1.18 A$613mm A$763mm $826mm 4.91 -<br />

Linc Energy (ADR) LNCGY US $11.00 $571mm $571mm $571mm 3.39 -<br />

Linn Energy LINE US $33.31 $7,830mm $14,018mm $14,018mm 17.08 121,536<br />

Lochard Energy LHD LN 4p £13mm £22mm $34mm 13.89 30,802<br />

Lone Pine Resources LPR US $0.38 $33mm $386mm $386mm 12.03 26,691<br />

Lonestar Resources LNR AU A$0.16 A$108mm A$83mm $90mm 20.15 49,862<br />

Long Run Exploration LRE CN C$3.83 C$422mm C$739mm $713mm 8.84 53,033<br />

Longview Oil LNV CN C$4.97 C$233mm C$352mm $339mm 9.52 53,668<br />

LRR Energy LRE US $14.57 $283mm $580mm $580mm 20.26 89,162<br />

Lucas Energy LEI US $1.23 $33mm $54mm $54mm 7.73 364,111<br />

Lundin (ADR) LNDNY US $21.60 $6,867mm $6,867mm $6,867mm 33.92 -<br />

Lundin (Stockholm) LUPE SS SE₭133 SE₭42,346mm SE₭45,164mm $6,905mm 34.11 -<br />

Madalena Ventures MVN CN C$0.29 C$92mm C$67mm $65mm 73.39 779,846<br />

Magellan Petroleum MPET US $1.07 $48mm $34mm $34mm 3.86 168,995<br />

Magnum Hunter Resources MHR US $3.48 $590mm $1,936mm $1,936mm 26.02 143,123<br />

Marathon Oil MRO US $34.29 $24,305mm $30,081mm $30,081mm 14.74 62,975<br />

Marquee Energy MQL CN C$0.49 C$27mm C$27mm $26mm 2.30 15,124<br />

Matador Resources MTDR US $11.17 $624mm $824mm $824mm 33.66 88,551<br />

Matra Petroleum MTA LN 0.93p £18mm £13mm $21mm 1.37 293,037<br />

21


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

Per Barrel of<br />

Reserves ($/boe)<br />

21 June 2013<br />

Per Daily Barrel of<br />

Production ($/bopd)<br />

Maurel & Prom Nigeria MPNG FP €3.43 €396mm €240mm $317mm 1.32 20,682<br />

Max Petroleum MXP LN 4p £73mm £156mm $242mm 22.73 -<br />

McMoRan Exploration MMR US $16.75 $2,732mm $3,898mm $3,898mm 103.19 164,747<br />

Mediterranean Oil & Gas MOG LN 8p £34mm £27mm $42mm 0.92 -<br />

MEG Energy MEG CN C$30.00 C$6,639mm C$7,691mm $7,415mm 2.80 256,781<br />

Memorial Production MEMP US $19.25 $745mm $1,229mm $1,229mm 11.75 105,665<br />

Metgasco MEL AU A$0.05 A$24mm A$20mm $22mm 0.31 -<br />

Mexco Energy MXC US $5.61 $11mm $14mm $14mm 6.63 58,853<br />

Mid-Con Energy Partners MCEP US $22.58 $434mm $513mm $513mm 39.04 267,905<br />

Midstates Petroleum MPO US $6.04 $413mm $1,160mm $1,160mm 15.13 114,214<br />

Miller Energy Resources MILL US $3.98 $173mm $230mm $230mm 24.67 202,459<br />

Molopo Energy (ASX) MPO AU A$0.24 A$58mm A$49mm $53mm 0.34 -<br />

Montana Exploration MTZ CN C$0.19 C$15mm C$15mm $14mm 34.23 98,838<br />

New Source Energy Partners LP NSLP US $20.45 $139mm $175mm $175mm 9.49 15,190<br />

NZ Oil & Gas (Aukland) NZO NZ NZ$0.82 NZ$334mm NZ$92mm $119mm 12.15 -<br />

NZ Oil & Gas (ADR) NZEOY US $6.78 $276mm $276mm $276mm 28.27 -<br />

Newfield Exploration NFX US $23.25 $3,149mm $6,150mm $6,150mm 10.58 43,357<br />

Nido Petroleum (ASX) NDO AU A$0.02 A$45mm A$21mm $23mm 1.53 -<br />

Nighthawk Energy (LSE) HAWK LN 5p £51mm £54mm $84mm 331.42 3,602,122<br />

Niko Resources NKO CN C$6.78 C$476mm C$584mm $563mm 8.74 15,217<br />

Noble Energy NBL US $58.79 $21,020mm $23,438mm $23,438mm 19.12 93,293<br />

Northern Oil and Gas NOG US $13.31 $849mm $1,279mm $1,279mm 18.83 123,716<br />

Northern Petroleum NOP LN 34p £32mm £13mm $21mm 0.30 25,849<br />

Norwegian Energy AS NOR NO NO₭3.43 NO₭1,221mm NO₭4,923mm $824mm 7.34 -<br />

NovaTek (Moscow) NVTK RM RUB327 RUB991,809mm RUB1,108,339mm $33,795mm 2.29 32,073<br />

NuVista Energy NVA CN C$7.27 C$863mm C$919mm $886mm 9.10 44,936<br />

Oakridge Energy OAKR US $1.32 $5.3mm $4.3mm $4.3mm 6.12 95,186<br />

Oasis Petroleum OAS US $38.83 $3,634mm $4,642mm $4,642mm 32.21 205,152<br />

Oil India OINL IN INR574 INR345,323mm INR215,651mm $3,634mm 15.67 -<br />

Oil Search (LSE) OSH AU A$7.92 A$10,613mm A$11,265mm $12,190mm 23.75 -<br />

Oil Search (ADR) OISHY US $71.10 $9,528mm $9,528mm $9,528mm 18.56 -<br />

Oracle Energy OEC CN C$0.11 C$4.3mm C$4.4mm $4.2mm 52.96 -<br />

Pacificast Oil Trust ROYT US $17.95 $693mm $693mm $693mm 20.27 207,660<br />

Pacific Rubiales Energy PRE CN C$19.95 C$6,441mm C$7,622mm $7,349mm 12.24 60,162<br />

Pak Pet (Karachi) PPL PA PKR218 PKR357,784mm PKR324,000mm $3,278mm 1.27 17,850<br />

Palliser Oil & Gas PXL CN C$0.48 C$31mm C$63mm $61mm 34.52 44,174<br />

Pan Orient Energy POE CN C$1.68 C$95mm C$11mm $10mm 0.55 4,108<br />

Panhandle Oil and Gas PHX US $28.00 $231mm $242mm $242mm 11.56 50,747<br />

Panoro Energy PEN NO NO₭3.00 NO₭704mm NO₭1,065mm $178mm 16.16 422,916<br />

Parallel Energy Trust PLT-U CN C$3.79 C$200mm C$423mm $408mm 8.50 63,285<br />

Paramount Resources POU CN C$37.21 C$3,548mm C$4,173mm $4,023mm 44.93 193,319<br />

Parex Resources PXT CN C$4.20 C$455mm C$516mm $498mm 21.51 43,489<br />

Pioneer Drilling PDCE US $52.11 $1,581mm $2,267mm $2,267mm 11.46 96,887<br />

Pengrowth Energy PGF CN C$5.03 C$2,600mm C$4,164mm $4,014mm 8.35 45,339<br />

Penn Virginia PVA US $4.60 $300mm $920mm $920mm 7.87 50,248<br />

22


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

Per Barrel of<br />

Reserves ($/boe)<br />

21 June 2013<br />

Per Daily Barrel of<br />

Production ($/bopd)<br />

Penn West Petroleum PWT CN C$11.35 C$5,505mm C$8,523mm $8,218mm 11.97 50,390<br />

Perpetual Energy PMT CN C$1.14 C$169mm C$371mm $358mm 4.58 17,174<br />

Petro River Oil PTRC US $0.18 $133mm $136mm $136mm 293.20 1,769,645<br />

Petroceltic (Dublin) PCI ID €1.71 €300mm €459mm $607mm 7.56 21,436<br />

Petroceltic (LSE) PCI LN 144p £253mm £383mm $593mm 7.40 20,958<br />

Petrodorado Energy PDQ CN C$0.06 C$29mm C$29mm $28mm 52.57 -<br />

Petrol Oil & Gas POIG US $0.00 $0.1mm $26mm $26mm 14.73 67,679<br />

Petrominerales PMG CN C$6.10 C$516mm C$1,091mm $1,051mm 29.44 -<br />

Petroneft (Dublin) PTR ID €0.04 €23mm €32mm $43mm 0.44 82,331<br />

Petroneft (LSE) PTR LN 3p £19mm £27mm $42mm 0.43 79,996<br />

Petroquest Energy PQ US $4.09 $264mm $453mm $453mm 7.45 19,007<br />

Petsec Energy (ASX) PSA AU A$0.13 A$31mm A$5.1mm $5.5mm 2.85 -<br />

Petsec Energy (ADR) PSJEY US $0.60 $29mm $29mm $29mm 14.78 -<br />

Peyto Expl & Dev PEY CN C$29.88 C$4,445mm C$5,097mm $4,914mm 12.03 105,447<br />

Pine Cliff Energy PNE CN C$0.89 C$137mm C$129mm $124mm 31.22 145,005<br />

Pinecrest Energy PRY CN C$0.63 C$135mm C$232mm $223mm 13.81 71,165<br />

Pioneer Natural Resources PXD US $146 $19,980mm $22,744mm $22,744mm 20.60 133,656<br />

Pioneer Southwest Energy PSE US $34.36 $1,227mm $1,381mm $1,381mm 27.75 181,990<br />

Plains E&P PXP US $48.90 $6,333mm $15,610mm $15,610mm 35.13 142,990<br />

Po Valley Energy PVE AU A$0.10 A$12mm A$14mm $15mm 6.57 25,127,054<br />

PostRock Energy PSTR US $1.50 $36mm $178mm $178mm 11.96 21,928<br />

Premier Oil (LSE) PMO LN 349p £1,846mm £2,558mm $3,961mm 13.71 67,935<br />

Premier Oil (ADR) PMOIY US $5.45 $2,884mm $2,884mm $2,884mm 9.98 49,461<br />

PrimeEnergy PNRG US $33.30 $81mm $202mm $202mm 7.79 46,998<br />

Primeline Energy Holdings PEH CN C$0.33 C$31mm C$30mm $29mm 3.10 -<br />

Providence Resources (Dublin) PRP ID €6.35 €410mm €394mm $520mm 2.32 -<br />

PTT Exp. & Prod. (Bangkok) PTTEP TB THB157 THB621,303mm THB641,971mm $20,596mm 24.04 61,130<br />

PTT Exp. & Prod. (ADR) PEXNY US $10.09 $20,029mm $20,029mm $20,029mm 23.37 59,446<br />

QEP Resources QEP US $28.05 $5,028mm $8,443mm $8,443mm 12.46 55,798<br />

QR Energy QRE US $16.40 $959mm $2,188mm $2,188mm 21.72 128,633<br />

Questerre Energy QEC CN C$0.76 C$179mm C$132mm $127mm 18.67 185,954<br />

Quicksilver Resources KWK US $1.71 $302mm $2,400mm $2,400mm 9.46 38,357<br />

Range Resources (US) RRC US $77.52 $12,641mm $15,578mm $15,578mm 13.86 119,158<br />

Range Resources (ASX)* RRS AU A$0.05 A$128mm A$110mm $119mm 5.48 140,169<br />

Range Resources (ADR)* RGRYY US $1.76 $126mm $126mm $126mm 2.34 -<br />

Red Fork Energy (ASX) RFE AU A$0.50 A$192mm A$145mm $157mm 8.82 -<br />

Red Fork Energy (ADR) RDFEY US $5.04 $196mm $196mm $196mm 10.99 -<br />

Regal Petroleum RPT LN 19p £62mm £43mm $67mm 0.45 50,567<br />

Renegade Petroleum RPL CN C$1.11 C$225mm C$506mm $488mm 14.41 128,678<br />

Resaca Exploitation RSOX LN 3p £0.7mm £37mm $57mm 1.89 78,424<br />

Reserve Petroleum RSRV US $305 $49mm $31mm $31mm 28.47 58,563<br />

Resolute Energy REN US $7.79 $618mm $1,018mm $1,018mm 14.37 132,023<br />

Rex Energy REXX US $17.45 $929mm $1,171mm $1,171mm 11.04 100,767<br />

RMP Energy RMP CN C$4.18 C$450mm C$545mm $526mm 20.44 95,223<br />

Roc Oil (ASX) ROC AU A$0.50 A$338mm A$236mm $256mm 17.05 -<br />

23


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

Per Barrel of<br />

Reserves ($/boe)<br />

21 June 2013<br />

Per Daily Barrel of<br />

Production ($/bopd)<br />

Rock Energy RE CN C$1.26 C$50mm C$58mm $56mm 6.23 23,216<br />

Rockhopper Exploration RKH LN 122p £346mm £323mm $500mm 1.11 -<br />

Rosetta Resources ROSE US $44.13 $2,696mm $3,150mm $3,150mm 15.36 82,761<br />

ROXI Petroleum RXP LN 4p £25mm £75mm $116mm 46.58 -<br />

RusPetro RPO LN 38p £125mm £342mm $530mm 0.33 69,723<br />

Salamander Energy (LSE) SMDR LN 153p £394mm £511mm $792mm 10.76 75,072<br />

Samson Oil & Gas (ASX) SSN AU A$0.02 A$59mm A$31mm $34mm 33.75 -<br />

Samson Oil & Gas (ADR) SSN US $0.43 $61mm $48mm $48mm 48.69 -<br />

Sanchez Energy SN US $22.88 $792mm $573mm $573mm 26.83 443,055<br />

SandRidge Energy SD US $4.83 $2,388mm $6,429mm $6,429mm 11.13 68,345<br />

Santonia Energy STE CN C$1.73 C$177mm C$197mm $190mm 7.25 15,350<br />

Santos (ASX) STO AU A$12.69 A$12,268mm A$11,951mm $12,933mm 9.70 -<br />

Santos (ADR) SSLTY US $11.38 $11,002mm $11,002mm $11,002mm 8.25 -<br />

Saratoga Resources SARA US $1.65 $51mm $180mm $180mm 10.16 57,563<br />

Sea Dragon Energy SDX CN C$0.09 C$32mm C$31mm $30mm 4.09 26,878<br />

Second Wave Petroleum SCS CN C$0.30 C$25mm C$25mm $24mm 3.05 14,123<br />

Senex Energy (ASX) SXY AU A$0.55 A$622mm A$385mm $416mm 13.49 -<br />

Senex Energy (ADR) VPEMY US $4.86 $554mm $554mm $554mm 17.96 -<br />

Serica Energy (LSE) SQZ LN 22p £40mm £26mm $40mm 6.96 -<br />

Shoreline Energy SEQ CN C$3.10 C$24mm C$71mm $68mm 12.68 115,844<br />

Sino Gas & Energy Holdings SEH AU A$0.10 A$124mm A$99mm $107mm 1.17 -<br />

Sino Oil & Gas Holdings 702 HK HK$0.20 HK$2,587mm HK$2,977mm $384mm 4.63 804,862<br />

SM Energy SM US $60.46 $4,007mm $5,537mm $5,537mm 18.44 53,893<br />

Soco International SIA LN 358p £1,187mm £1,049mm $1,625mm 12.47 133,219<br />

Southern Pacific Resource STP CN C$0.43 C$169mm C$637mm $615mm 2.47 167,980<br />

Southwestern Energy SWN US $35.98 $12,632mm $14,318mm $14,318mm 20.36 52,861<br />

Sprint Energy SPS AU A$0.01 A$9.2mm A$7.7mm $8.3mm 0.69 -<br />

Spyglass Resources SGL CN C$1.98 C$254mm C$462mm $445mm 7.11 32,734<br />

Sterling Energy SEY LN 35p £77mm £0.4mm $0.7mm 1.64 1,199<br />

Stone Energy SGY US $21.76 $1,087mm $1,743mm $1,743mm 13.19 40,405<br />

Strategic Oil & Gas SOG CN C$0.93 C$196mm C$238mm $229mm 43.13 -<br />

Strike Energy STX AU A$0.08 A$47mm A$36mm $38mm 29.05 -<br />

Sun River Energy SNRV US $0.20 $0.9mm $11mm $11mm 376.64 365,602<br />

Sure Energy SHR CN C$0.18 C$11mm C$29mm $28mm 4.88 23,612<br />

Surge Energy SGY CN C$5.05 C$360mm C$562mm $542mm 11.58 59,812<br />

Swift Energy SFY US $12.16 $527mm $1,514mm $1,514mm 7.68 46,042<br />

Talisman Energy TLM CN C$11.83 C$12,238mm C$16,825mm $16,222mm 11.43 45,235<br />

Tap Oil (ASX) TAP AU A$0.49 A$117mm A$7.6mm $8.2mm 1.34 -<br />

Tatneft (Moscow) TATN RM RUB183 RUB398,134mm RUB461,550mm $14,073mm 1.61 -<br />

Tatneft (ADR) OAOFY US $34.28 $734mm $12,446mm $12,446mm 1.43 -<br />

Terra Energy TT CN C$0.28 C$28mm C$77mm $74mm 2.11 14,130<br />

Tethys Petroleum TPL CN C$0.86 C$247mm C$270mm $261mm 17.98 44,195<br />

TomCo Energy (LSE)*** TOM LN 1p £20mm £20mm $31mm 0.24 -<br />

TomCo Energy (US OTC)*** TMCGF US $0.02 $29mm $259mm $259mm 2.05 -<br />

TORC Oil & Gas TOG CN C$1.52 C$293mm C$269mm $260mm 9.12 212,811<br />

24


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

Per Barrel of<br />

Reserves ($/boe)<br />

21 June 2013<br />

Per Daily Barrel of<br />

Production ($/bopd)<br />

Touchstone Exploration TAB CN C$0.21 C$28mm C$47mm $46mm 4.87 23,833<br />

Tourmaline Oil TOU CN C$41.60 C$7,650mm C$7,828mm $7,547mm 16.51 143,467<br />

TransAtlantic Petroleum TNP CN C$0.79 C$291mm C$313mm $301mm 13.85 65,048<br />

TransGlobe Energy TGL CN C$6.32 C$467mm C$466mm $449mm 9.20 25,640<br />

Trap Oil Group TRAP LN 11p £25mm £15mm $23mm 11.08 14,105<br />

Traverse Energy TVL CN C$0.58 C$27mm C$24mm $23mm 88.63 180,798<br />

Tribute Resources TRB CN C$0.06 C$4.1mm C$8.1mm $7.9mm 208.56 -<br />

Trilogy Energy TET CN C$30.64 C$2,806mm C$4,228mm $4,077mm 40.75 117,799<br />

Trinity E&P TRIN LN 104p £98mm £85mm $132mm 4.23 35,311<br />

Trioil Resources TOL CN C$2.21 C$141mm C$173mm $167mm 8.43 77,265<br />

Tullow Oil (LSE) TLW LN 1,019p £9,254mm £9,900mm $15,328mm 39.26 198,042<br />

Tullow Oil (ADR) TUWOY US $7.83 $14,221mm $14,221mm $14,221mm 36.43 -<br />

Twin Butte Energy TBE CN C$2.26 C$565mm C$757mm $730mm 12.81 49,172<br />

Ultra Petroleum UPL US $20.55 $3,143mm $5,061mm $5,061mm 9.42 41,134<br />

Urals Energy UEN LN 5p £12mm £12mm $19mm 0.32 9,434<br />

Vaalco Energy EGY US $5.74 $332mm $230mm $230mm 29.62 45,724<br />

Valeura Energy VLE CN C$0.46 C$27mm C$3.4mm $3.3mm 0.63 2,515<br />

Vanguard Natural Res. VNR US $27.49 $2,085mm $3,100mm $3,100mm 19.77 164,932<br />

Vermilion Energy VET CN C$50.87 C$5,147mm C$5,693mm $5,489mm 33.82 142,428<br />

Victoria Oil & Gas * VOG LN 1p £61mm £68mm $106mm 1.96 243,558<br />

Voc Energy VOC US $13.82 $235mm $247mm $247mm 17.98 96,516<br />

Volga Gas VGAS LN 87p £70mm £71mm $110mm 1.74 45,855<br />

W&T Offshore WTI US $13.77 $1,036mm $2,084mm $2,084mm 17.38 43,429<br />

Waldron Energy WDN CN C$0.34 C$14mm C$48mm $46mm 3.93 16,456<br />

Warren Resources WRES US $2.58 $188mm $270mm $270mm 10.66 47,542<br />

Whitecap Resources WCP CN C$10.22 C$1,508mm C$1,851mm $1,784mm 20.09 120,418<br />

Whiting Petroleum WLL US $46.21 $5,445mm $7,545mm $7,545mm 19.82 90,515<br />

Winstar Resources WIX CN C$2.45 C$88mm C$80mm $77mm 6.76 50,944<br />

Woodside (ASX) WPL AU A$35.31 A$29,092mm A$27,233mm $29,470mm 19.12 150,546<br />

Woodside (ADR) WOPEY US $31.83 $26,225mm $26,225mm $26,225mm 17.02 133,970<br />

WPX Energy WPX US $18.80 $3,764mm $5,347mm $5,347mm 6.56 21,307<br />

Xcite Energy (LSE) XEL LN 100p £292mm £314mm $487mm 4.20 -<br />

Xcite Energy (Toronto) XEL CN C$1.62 C$473mm C$508mm $490mm 4.22 -<br />

Yoho Resources YO CN C$2.90 C$146mm C$179mm $173mm 6.14 77,514<br />

Zargon Oil & Gas ZAR CN C$6.22 C$186mm C$284mm $274mm 8.66 33,510<br />

ZaZa Energy ZAZA US $1.37 $140mm $280mm $280mm 83.20 269,917<br />

Zhaikmunai ZKM LI $11.25 $2,101mm $2,454mm $2,454mm 4.71 58,432<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

25


Oil Monitor<br />

Explorers<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Exchange Per Barrel of Resource ($/boe)<br />

ASE 0.03<br />

London 0.06<br />

OTC US 0.13<br />

Venture 0.12<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

Company Name Bloomberg Ticker<br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

Per Barrel of<br />

Resources ($/boe)<br />

3Legs Resources 3LEG LN 28p £24mm £24mm $37mm -<br />

3MV Energy TMV CN C$0.15 C$10.5mm C$10mm $10mm -<br />

Abby ABBY US $0.03 $3.3mm $3.3mm $3.3mm -<br />

Abenteuer Resources ABU CN C$0.11 C$0.9mm C$0.9mm $0.9mm -<br />

Adira Energy (ADR) ADENF US $0.02 $2.9mm $2.9mm $2.9mm -<br />

Adira Energy (TSX) ADL CN C$0.01 C$1.9mm C$1.9mm $1.8mm -<br />

Advance Energy AVD AU A$0.00 A$8.4mm A$8.4mm $9.0mm -<br />

ADX Energy ADX AU A$0.01 A$5.3mm A$5.3mm $5.8mm 0.00<br />

Africa Oil AOI CN C$7.24 C$1,636mm C$1,636mm $1,577mm 0.13<br />

Alberta Oilsands AOS CN C$0.03 C$0.8mm C$0.8mm $0.8mm -<br />

Alon Natural Gas Exp ALGS IT ILs5,578 ILs1,330mm ILs1,330mm $366mm -<br />

Altima Resources ARH CN C$0.04 C$14mm C$14mm $14mm -<br />

Amarok Energy AMR CN C$0.20 C$19mm C$19mm $18mm -<br />

Ambassador Oil and Gas AQO AU A$0.15 A$10mm A$9.8mm $11mm -<br />

American Eagle Energy AMZG US $1.70 $83mm $83mm $83mm -<br />

American Energy Group AEGG US $0.20 $8.7mm $8.7mm $8.7mm -<br />

Aminex AEX LN 3p £21mm £21mm $32mm 0.02<br />

Antares Energy AZZ AU A$0.31 A$123mm A$123mm $133mm -<br />

Anterra Energy AE/A CN C$0.05 C$33mm C$33mm $32mm -<br />

Arcan Resources ARN CN C$0.48 C$369mm C$369mm $356mm -<br />

Archer Petroleum ARK CN C$0.54 C$17mm C$17mm $16mm -<br />

Argos Resources ARG LN 19p £39mm £39mm $60mm 0.07<br />

Armour Energy AJQ AU A$0.20 A$10mm A$10mm $11mm -<br />

Artisan Energy AEC CN C$0.45 C$29mm C$29mm $28mm -<br />

Atikwa Resources ATK CN C$0.01 C$2.4mm C$2.4mm $2.3mm -<br />

Atlantic Petroleum ATLA IR DKK170 DKK450mm DKK450mm $80mm -<br />

Atlas Resource Partners ARP US $21.52 $1,751mm $1,751mm $1,751mm -<br />

AusTex Oil (ASX) AOK AU A$0.14 A$43mm A$43mm $47mm -<br />

AusTex Oil (ADR) ATXDY US $6.33 $55mm $55mm $55mm -<br />

Austin Exploration (ASX) AKK AU A$0.01 A$15mm A$15mm $17mm -<br />

Australian Oil & Gas AOGC US $0.00 $0.1mm $0.1mm $0.1mm -<br />

Australian Oil AOC AU A$0.04 A$2.1mm A$2.1mm $2.3mm -<br />

Avner Oil Exploration AVNRL IT ILs272 ILs11,129mm ILs11,129mm $3,062mm -<br />

AWE AWE AU A$1.21 A$589mm A$589mm $638mm -<br />

Azabache Energy AZA CN C$0.13 C$16mm C$16mm $15mm -<br />

Aztec Oil & Gas AZGS US $0.12 $4.2mm $4.2mm $4.2mm -<br />

26


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

Bahamas Petroleum (LSE) BPC LN 4p £35mm £35mm $55mm 0.01<br />

Bakken Resources BKKN US $0.25 $14mm $14mm $14mm -<br />

Baraka Energy and Resources BKP AU A$0.00 A$5.4mm A$5.4mm $5.8mm -<br />

Bass Strait Oil BAS AU A$0.01 A$3.1mm A$3.1mm $3.4mm -<br />

Bayou City Exploration BYCX US $1.50 $1.5mm $1.5mm $1.5mm -<br />

Bayshore Petroleum BSH CN C$0.28 C$4.6mm C$4.6mm $4.4mm -<br />

Benakat Petroleum Energy BIPI IJ IDR119 IDR4,525,480mm IDR4,525,480mm $452mm -<br />

Berkley Renewables BKS CN C$0.05 C$0.5mm C$0.5mm $0.4mm -<br />

Big Sky Petroleum BSP CN C$0.06 C$2.4mm C$2.4mm $2.3mm -<br />

Birch Lake Energy BLK CN C$0.02 C$0.4mm C$0.4mm $0.4mm -<br />

Black Ridge O&G ANFC US $0.70 $34mm $34mm $34mm -<br />

Blackbird Energy BBI CN C$0.05 C$4.0mm C$4.0mm $3.9mm -<br />

Blackdog Resources DOG CN C$0.12 C$5.0mm C$5.0mm $4.8mm -<br />

Blacksands Petroleum BSPE US $2.30 $41mm $41mm $41mm -<br />

Blue Dolphin Energy BDCO US $5.32 $72mm $72mm $72mm -<br />

Blue Energy BUL AU A$0.05 A$28mm A$28mm $30mm -<br />

Blugrass Energy BLUG US $0.00 $0.3mm $0.3mm $0.3mm -<br />

BNK Petroleum BKX CN C$0.76 C$145mm C$145mm $140mm -<br />

Bontan BNTNF US $0.22 $18mm $18mm $18mm -<br />

Border Petroleum BOR CN C$0.02 C$5.0mm C$5.0mm $4.8mm -<br />

Borders & Southern Petroleum BOR LN 14p £40mm £40mm $62mm -<br />

Boss Resources BOE AU A$0.01 A$2.3mm A$2.3mm $2.5mm -<br />

Bounty Oil & Gas BUY AU A$0.01 A$4mm A$3.6mm $3.9mm -<br />

BowLeven BLVN LN 64p £132mm £132mm $205mm -<br />

BP Prudhoe Bay Royalty BPT US $94.68 $2,025mm $2,025mm $2,025mm -<br />

Brenham Oil & Gas BRHM US $0.04 $4.7mm $4.7mm $4.7mm -<br />

Brinx Resources BNXR US $0.06 $1.4mm $1.4mm $1.4mm -<br />

Britannia Mining MSVSD US $0.09 $2.1mm $2.1mm $2.1mm -<br />

Brixton Energy BRX CN C$0.02 C$1.1mm C$1.1mm $1.1mm -<br />

Brookwater Ventures BW CN C$0.01 C$1.3mm C$1.3mm $1.2mm -<br />

Brownstone Energy BWN CN C$0.06 C$2.7mm C$2.7mm $2.6mm -<br />

BRS Resources BRS CN C$0.06 C$2.7mm C$2.7mm $2.6mm -<br />

Buccaneer Energy BCC AU A$0.03 A$69mm A$69mm $75mm -<br />

Buru Energy BRU AU A$1.30 A$264mm A$264mm $285mm -<br />

Butte Energy BEN CN C$0.13 C$5.5mm C$5.5mm $5.3mm -<br />

Cairn Energy CNE LN 259p £546mm £546mm $846mm 0.10<br />

Cairn Energy (ADR) CRNCY US $7.93 $2,392mm $2,392mm $2,392mm 0.28<br />

Cairn India CAIR IN INR294 INR388,040mm INR388,040mm $6,539mm -<br />

Canada Energy Partners CE CN C$0.08 C$6.6mm C$6.6mm $6.4mm -<br />

Canadian Imperial Venture CQV CN C$0.03 C$0.8mm C$0.8mm $0.7mm -<br />

Canadian Overseas Petroleum XOP CN C$0.19 C$52mm C$52mm $50mm -<br />

Canadian Quantum Energy CQM CN C$0.03 C$1.2mm C$1.2mm $1.1mm -<br />

Canadian Spirit Resources SPI CN C$0.23 C$19mm C$19mm $18mm -<br />

Carbon Energy CNXAY US $0.53 $21mm $21mm $21mm -<br />

Cassandra Oil CASO SS SE₭25.50 SE₭4,174mm SE₭4,174mm $638mm -<br />

27


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

Caza Oil & Gas (LSE) CAZA LN 11p £15mm £15mm $24mm -<br />

Caza Oil & Gas (Toronto) CAZ CN C$0.18 C$24mm C$24mm $23mm -<br />

CBM Asia Development TCF CN C$0.11 C$17mm C$17mm $16mm -<br />

Central Petroleum (ASX) CTP AU A$0.07 A$88mm A$88mm $95mm -<br />

Century Petroleum CYPE US $0.00 $0.1mm $0.1mm $0.1mm -<br />

CGX Energy OYL CN C$0.13 C$96mm C$96mm $93mm -<br />

Challenger Energy CEL AU A$0.06 A$16mm A$16mm $17mm -<br />

Chariot Oil & Gas CHAR LN 17p £34mm £34mm $53mm 0.00<br />

Cheetah Oil & Gas COHG US $0.01 $0.1mm $0.1mm $0.1mm -<br />

Chesapeake Granite Wash CHKR US $14.66 $196mm $196mm $196mm -<br />

Cheyenne Resources CYRS US $0.00 $0.0mm $0.0mm $0.0mm -<br />

Circle Star Energy CRCL US $0.05 $1.9mm $1.9mm $1.9mm -<br />

CLIQ Energy CLIQ MK MYR0.67 MYR1,338mm MYR1,338mm $417mm -<br />

Clontarf Energy CLON LN 1p £1.9mm £1.9mm $2.9mm 0.00<br />

Cobalt International Energy CIE US $25.87 $10,200mm $10,200mm $10,200mm -<br />

Cobra Venture CBV CN C$0.20 C$1.8mm C$1.8mm $1.7mm -<br />

Comet Ridge COI AU A$0.24 A$74mm A$74mm $80mm -<br />

Commodity Quest COMQ SS SE₭3.32 SE₭55mm SE₭55mm $8.4mm -<br />

Conpet Ploiesti COTE RO RON34.03 RON554mm RON554mm $162mm -<br />

Constellation Energy Partners CEP US $2.03 $130mm $130mm $130mm -<br />

Contact Exploration CEX CN C$0.22 C$47mm C$47mm $45mm -<br />

Continental Energy CPPXF US $0.09 $9.0mm $9.0mm $9.0mm -<br />

Coral Sea Petroleum CSP AU A$0.19 A$17mm A$17mm $19mm -<br />

Cosco <strong>Capital</strong> COSCO PM PHP9.14 PHP66,523mm PHP66,523mm $1,516mm -<br />

Cott Oil and Gas CMT AU A$0.15 A$8.5mm A$8.5mm $9.2mm -<br />

Cross Border Resources XBOR US $0.50 $19.2mm $19mm $19mm -<br />

Cross Timbers Royalty CRT US $25.62 $154mm $154mm $154mm -<br />

Crown Energy CRWN SS SE₭7.60 SE₭194mm SE₭194mm $30mm -<br />

Crown Point Ventures CWV CN C$0.22 C$13mm C$13mm $12mm -<br />

Crudecorp CRUDE NO NO₭6.50 NO₭4,826mm NO₭4,826mm $808mm -<br />

CUB Energy KUB CN C$0.25 C$62mm C$62mm $60mm -<br />

Cypress Hills Resource CHY CN C$0.07 C$0.9mm C$0.9mm $0.8mm -<br />

Daybreak Oil & Gas DBRM US $0.13 $9.3mm $9.3mm $9.3mm -<br />

Deep Rock Oil & Gas DPRK US $0.00 $0.0mm $0.0mm $0.0mm -<br />

Deep Well Oil & Gas DWOG US $0.05 $8.8mm $8.8mm $8.8mm -<br />

Delek Drilling - DEDRL IT ILs1,572 ILs10,678mm ILs10,678mm $2,938mm -<br />

Delek Energy Systems DLEN IT ILs177,000 ILs12,820mm ILs12,820mm $3,528mm -<br />

Deloro Resources DLL CN C$0.01 C$0.3mm C$0.3mm $0.3mm -<br />

Delphi Energy DEE CN C$1.30 C$300mm C$300mm $289mm -<br />

Delta Oil & Gas DLTA US $0.04 $0.6mm $0.6mm $0.6mm -<br />

Derek Oil & Gas DRK CN C$0.02 C$4.9mm C$4.9mm $4.7mm -<br />

Desire Petroleum DES LN 14p £39mm £39mm $61mm 0.02<br />

Desmarais Energy DES CN C$0.03 C$3.9mm C$3.9mm $3.7mm -<br />

Detector Exploration DEX CN C$0.02 C$0.7mm C$0.7mm $0.7mm -<br />

Devin Energy DVC/H CN C$0.91 C$7.2mm C$7.2mm $7.0mm -<br />

28


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

Diaz Resources DZR CN C$0.02 C$5.6mm C$5.6mm $5.4mm -<br />

DNO (Oslo) DNO NO NO₭11.10 NO₭10,954mm NO₭10,954mm $1,834mm -<br />

Black Warrior Trust DOM US $4.95 $39mm $39mm $39mm -<br />

Donnycreek Energy DCK CN C$2.06 C$68mm C$68mm $66mm -<br />

Doxa Energy DXA CN C$0.07 C$6.3mm C$6.3mm $6.1mm -<br />

Drillsearch Energy DLS AU A$1.03 A$411mm A$411mm $445mm -<br />

Duma Energy DUMA US $2.49 $33mm $33mm $33mm -<br />

Dundee Energy DEN CN C$0.35 C$130mm C$130mm $125mm -<br />

Dune Energy DUNR US $1.64 $181mm $181mm $181mm -<br />

Eagle Ford Oil & Gas ECCE US $0.36 $24mm $24mm $24mm -<br />

Eagleford Energy EFRDF US $0.06 $4.5mm $4.5mm $4.5mm -<br />

Eaglewood Energy EWD CN C$0.27 C$14mm C$14mm $13mm -<br />

Earthstone Energy ESTE US $14.07 $26mm $26mm $26mm -<br />

East West Petroleum EW CN C$0.31 C$5mm C$4.6mm $4.4mm -<br />

ECA Marcellus Trust I ECT US $9.81 $173mm $173mm $173mm -<br />

Eco Atlantic Oil & Gas EOG CN C$0.50 C$27mm C$27mm $26mm -<br />

Eden Energy EDNE US $0.06 $0.4mm $0.4mm $0.4mm -<br />

EFL Overseas EFLO US $1.65 $32mm $32mm $32mm -<br />

Elndor Minerals LCO CN C$0.01 C$3.0mm C$3.0mm $2.9mm -<br />

Elixir Petroleum EXR AU A$0.02 A$1.8mm A$1.8mm $1.9mm -<br />

Elk Petroleum ELK AU A$0.20 A$26mm A$26mm $29mm -<br />

Elkwater Resources ELW CN C$0.14 C$5.1mm C$5.1mm $4.9mm -<br />

Emerald Bay Energy EBY CN C$0.05 C$6.7mm C$6.7mm $6.5mm -<br />

Emerald Oil & Gas EMR AU A$0.01 A$4.8mm A$4.8mm $5.2mm -<br />

Emerald Oil EOX US $6.37 $284mm $284mm $284mm -<br />

Empire Energy International EEGC US $0.01 $9.7mm $9.7mm $9.7mm -<br />

Empire Energy (ASX) EEG AU A$0.07 A$60mm A$60mm $65mm -<br />

Empire Energy (ADR) EEGNY US $1.18 $18mm $18mm $18mm -<br />

Empire Oil & Gas EGO AU A$0.01 A$52mm A$52mm $57mm -<br />

Empire Petroleum EMPR US $0.01 $0.9mm $0.9mm $0.9mm -<br />

Empyrean Energy EME LN 6p £12mm £12mm $18mm -<br />

Enegi Oil ENEG LN 8p £9.3mm £9.3mm $14mm -<br />

Energi Mega Per'da (Indonesia) ENRG IJ IDR121 IDR13,135,389mm IDR13,135,389mm $1,313mm -<br />

EnerJex Resources ENRJ US $0.50 $34mm $34mm $34mm -<br />

Enhanced Oil Resources EOR CN C$0.07 C$10mm C$10mm $10mm -<br />

Entek Energy ETE AU A$0.03 A$5mm A$5.4mm $5.8mm -<br />

Enterprise Energy Resources EER CN C$0.06 C$2.9mm C$2.9mm $2.8mm -<br />

EPI Holdings EPIHY US $0.00 $66mm $66mm $66mm -<br />

Epsilon Energy EPS CN C$3.30 C$190mm C$190mm $183mm -<br />

Equal Energy EQU CN C$3.85 C$160mm C$160mm $154mm -<br />

ERHC Energy ERHE US $0.07 $52mm $52mm $52mm -<br />

Maurel et Prom MAU FP €12.00 €1,867mm €1,867mm $2,468mm -<br />

Eurasia Energy EUENF US $0.01 $0.2mm $0.2mm $0.2mm -<br />

Europa Oil & Gas Holdings EOG LN 10p £13mm £13mm $20mm -<br />

Exoma Energy EXE AU A$0.02 A$5.3mm A$5.3mm $5.8mm -<br />

29


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

Falcon Oil & Gas FO CN C$0.23 C$177mm C$177mm $171mm -<br />

Falkland Oil & Gas FOGL LN 27p £84mm £84mm $130mm 0.03<br />

FAR (ASX) FAR AU A$0.03 A$39mm A$39mm $42mm -<br />

Fastnet Oil & Gas (LSE) FAST LN 20p £45mm £45mm $70mm 0.00<br />

FEC Resources FECOF US $0.01 $3.6mm $3.6mm $3.6mm -<br />

FieldPoint Petroleum FPP US $3.40 $32mm $32mm $32mm -<br />

Fitzroy River FZR AU A$0.33 A$25mm A$25mm $27mm -<br />

Force Energy FORC US $0.00 $0.1mm $0.1mm $0.1mm -<br />

Forent Energy FEN CN C$0.08 C$7mm C$7.4mm $7.2mm -<br />

Fortune Oil & Gas FOGC US $0.00 $0.0mm $0.0mm $0.0mm -<br />

Forum Energy FEP LN 49p £24mm £24mm $37mm -<br />

Frontera Resources FRR LN 0.78p £28mm £28mm $43mm 0.37<br />

Frontier Energy FRGY US $0.00 $0.0mm $0.0mm $0.0mm -<br />

Frontier Resources FRGP PZ 7p £5.3mm £5.3mm $8.2mm -<br />

Gale Force Petroleum GFP CN C$0.20 C$24mm C$24mm $23mm -<br />

Galileo Petroleum GPL CN C$0.03 C$0.2mm C$0.2mm $0.2mm -<br />

Gambit Energy GMEI US $1.30 $35mm $35mm $35mm -<br />

Gas2Grid GGX AU A$0.03 A$16mm A$16mm $17mm -<br />

Gasol GAS LN 19p £8.9mm £8.9mm $14mm -<br />

Gastar Exploration GST US $2.70 $351mm $351mm $351mm -<br />

Gastem GMR CN C$0.02 C$1.7mm C$1.7mm $1.7mm -<br />

GeoGlobal Resources GGLR US $0.03 $5.0mm $5.0mm $5.0mm -<br />

Georox Resources GXR CN C$0.07 C$1.2mm C$1.2mm $1.2mm -<br />

Givot Olam Oil Exploration GIVOL IT ILs4.60 ILs455mm ILs455mm $125mm -<br />

Global Oil & Gas AG 3GOK GR €0.44 €1.7mm €1.7mm $2.2mm -<br />

Global Petroleum (ASX) GBP AU A$0.10 A$17mm A$17mm $18mm -<br />

Global Petroleum (LSE) GBP LN 7p £14mm £14mm $21mm -<br />

Globe Exploration GLEX IT ILs26.00 ILs7mm ILs7.0mm $1.9mm -<br />

Gold Oil GOO LN 1p £17mm £17mm $26mm 0.01<br />

Golden Gate Petroleum (ASX) GGP AU A$0.00 A$9.6mm A$9.6mm $10mm -<br />

Gran Tierra Exchangeco GTX CN C$5.72 C$39mm C$39mm $38mm -<br />

Grand Gulf Energy GGE AU A$0.00 A$2.0mm A$2.0mm $2.1mm -<br />

Greencastle Resources VGN CN C$0.06 C$2.8mm C$2.8mm $2.7mm -<br />

Greenfields Petroleum GNF CN C$3.46 C$72mm C$72mm $69mm -<br />

Greenpower Energy GPP AU A$0.02 A$1.2mm A$1.2mm $1.3mm -<br />

Greenvale Mining (ASX) GRV AU A$0.08 A$3.9mm A$3.9mm $4.2mm -<br />

Groundstar Resources GSA CN C$0.09 C$0.1mm C$0.1mm $0.1mm -<br />

GSV GSVI US $0.01 $0.5mm $0.5mm $0.5mm -<br />

GTL GTLC RM RUB0.77 RUB2,039mm RUB2,039mm $62mm -<br />

Guardian Exploration GX CN C$0.01 C$0.8mm C$0.8mm $0.7mm -<br />

Gujarat Natural Resources GERL IN INR53.75 INR2,206mm INR2,206mm $37mm -<br />

Gulfast Oil & Gas GCOG US $0.00 $0.9mm $0.9mm $0.9mm -<br />

Gulf Shores Resources GUL CN C$0.01 C$0.5mm C$0.5mm $0.5mm -<br />

Gulf United Energy GLFE US $0.00 $2.2mm $2.2mm $2.2mm -<br />

Hibiscus Petroleum Bhd HIBI MK MYR1.44 MYR517mm MYR517mm $161mm -<br />

30


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

Hindustan Oil Exploration HOE IN INR34.20 INR12,076mm INR12,076mm $203mm -<br />

Holloman Energy HENC US $0.67 $73mm $73mm $73mm -<br />

Horizon Oil HZN AU A$0.36 A$470mm A$470mm $508mm -<br />

Horn Petroleum HRN CN C$0.25 C$17mm C$17mm $17mm -<br />

HRT Part. em Petroleo HRTP3 BZ BrR2.29 BrR676mm BrR676mm $299mm -<br />

Hugoton Royalty Trust HGT US $9.05 $362mm $362mm $362mm -<br />

Hull Energy HULL US $0.09 $12.6mm $13mm $13mm -<br />

Huntington Exploration HEI CN C$0.03 C$3.5mm C$3.5mm $3.4mm -<br />

Hyperdynamics HDY US $0.44 $32mm $32mm $32mm -<br />

Icon Energy (Aust) ICN AU A$0.14 A$51mm A$51mm $55mm -<br />

IGAS Energy IGAS LN 117p £280mm £280mm $433mm -<br />

Incremental Oil & Gas IOG AU A$0.13 A$19mm A$19mm $21mm -<br />

Independence Energy IDNG US $0.01 $1.0mm $1.0mm $1.0mm -<br />

Index Oil & Gas IXOG US $0.00 $0.1mm $0.1mm $0.1mm -<br />

Indigo-Energy IDGG US $0.00 $0.4mm $0.4mm $0.4mm -<br />

Indus Gas INDI LN 920p £1,770mm £1,770mm $2,740mm -<br />

Infinity Energy Resources IFNY US $1.95 $55mm $55mm $55mm -<br />

INOC Dead Sea HLDSL IT ILs2,755 ILs868mm ILs868mm $239mm -<br />

Interlink Petroleum ITP IN INR18.25 INR852mm INR852mm $14mm -<br />

Int. Frontier Resources IFR CN C$0.06 C$0.3mm C$0.3mm $0.3mm -<br />

Iofina IOF LN 197p £245mm £245mm $380mm -<br />

Iona Energy INA CN C$0.55 C$309mm C$309mm $298mm -<br />

IPB Petroleum IPB AU A$0.24 A$19mm A$19mm $21mm -<br />

Ironhorse Oil & Gas IOG CN C$0.19 C$8.6mm C$8.6mm $8.3mm -<br />

Israel Land Dev. Energy IE IT ILs47.00 ILs76mm ILs76mm $21mm -<br />

Israel Opportunity Energy ISOPL IT ILs10.20 ILs76mm ILs76mm $21mm -<br />

Isramco Negev 2 ISRAL IT ILs63.20 ILs10,455mm ILs10,455mm $2,877mm -<br />

Ivanhoe Energy IE CN C$1.03 C$124mm C$124mm $120mm -<br />

Jacka Resources JKA AU A$0.08 A$17mm A$17mm $18mm -<br />

Jadela Oil JOC CN C$0.08 C$0.1mm C$0.1mm $0.1mm -<br />

Japan Petroleum 1662 JP ¥4,080 ¥169,204mm ¥169,204mm $1,728mm -<br />

Jayhawk Energy JYHW US $0.02 $1.4mm $1.4mm $1.4mm -<br />

Junex JNX CN C$0.51 C$15mm C$15mm $14mm -<br />

Jupiter Energy JPR AU A$0.54 A$70mm A$70mm $75mm -<br />

Jura Energy JEC CN C$0.28 C$21mm C$21mm $20mm -<br />

Kairiki Energy KIK AU A$0.00 A$9.3mm A$9.3mm $10mm -<br />

Kallisto Energy KEC CN C$0.08 C$11.5mm C$11mm $11mm -<br />

Kanto Natural Gas 1661 JP ¥662 ¥30,571mm ¥30,571mm $312mm -<br />

Karoon Gas (ASX) KAR AU A$5.19 A$762mm A$762mm $825mm -<br />

KazMunaiGas E&P RDGZ KZ KZT13,125 KZT773,118mm KZT773,118mm $5,100mm -<br />

KEA Petroleum KEA LN 4p £15mm £15mm $23mm -<br />

Kelt Exploration KEL CN C$7.35 C$614mm C$614mm $592mm -<br />

Key Petroleum KEY AU A$0.01 A$3.1mm A$3.1mm $3.3mm -<br />

KFG Resources KFG CN C$0.04 C$2.0mm C$2.0mm $2.0mm -<br />

Kina Petroleum KPL AU A$0.30 A$41mm A$41mm $45mm -<br />

31


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

Kingsland Energy KLE CN C$0.23 C$18mm C$18mm $17mm -<br />

Knol Resources NOL CN C$0.17 C$1.0mm C$1.0mm $0.9mm -<br />

Kodiak Energy KDKN US $0.01 $5.2mm $5.2mm $5.2mm -<br />

Kulczyk Oil Ventures KOV PW PLN1.16 PLN623mm PLN623mm $191mm -<br />

Kunlun Energy (ADR) KLYCY US $83.66 $13,498mm $13,498mm $13,498mm -<br />

Lakes Oil LKO AU A$0.01 A$28mm A$28mm $31mm -<br />

Lapidoth-Heletz LPHLL IT ILs13.50 ILs59mm ILs59mm $16mm -<br />

Lariat Energy LE CN C$0.05 C$0.8mm C$0.8mm $0.8mm -<br />

Leed Resources LDP LN 0.14p £3.4mm £3.4mm $5.3mm -<br />

Lekoil LEK LN 35p £64mm £64mm $98mm -<br />

Lexaria LXRP US $0.05 $2.2mm $2.2mm $2.2mm -<br />

LinnCo LLC LNCO US $36.80 $7,317mm $7,317mm $7,317mm -<br />

Lion Energy LIO AU A$0.02 A$2.1mm A$2.1mm $2.3mm -<br />

LL&E Royalty Trust LRTR US $1.12 $21mm $21mm $21mm -<br />

LNG Energy LNG CN C$0.02 C$13.0mm C$13mm $13mm -<br />

Longreach Oil & Gas LOI CN C$0.75 C$19mm C$19mm $19mm 0.05<br />

Longreach Oil LGO AU A$0.00 A$2.2mm A$2.2mm $2.4mm -<br />

Loon Energy LNE CN C$0.03 C$0.5mm C$0.5mm $0.5mm -<br />

Lynden Energy LVL CN C$0.78 C$95mm C$95mm $92mm -<br />

Madagascar Oil MOIL LN 14p £48mm £48mm $75mm -<br />

Magnolia Petroleum MAGP LN 2p £21mm £21mm $33mm -<br />

Magnum Energy MEN CN C$0.06 C$8.9mm C$8.9mm $8.6mm -<br />

Mammoth Energy Group MMTE US $0.00 $0.7mm $0.7mm $0.7mm -<br />

Manas Petroleum MNAP US $0.06 $8.7mm $8.7mm $8.7mm -<br />

Manitok Energy MEI CN C$2.92 C$212mm C$212mm $204mm -<br />

Marauder Resources MES CN C$0.08 C$7.6mm C$7.6mm $7.3mm -<br />

Mari Gas MARI PA PKR139 PKR9,312mm PKR9,312mm $94mm -<br />

Marine Petroleum Trust MARPS US $16.95 $34mm $34mm $34mm -<br />

Marksmen Energy MAH CN C$0.15 C$5.0mm C$5.0mm $4.9mm -<br />

Mart Resources MMT CN C$1.52 C$510mm C$510mm $492mm -<br />

MASS Petroleum MASP US $0.25 $13mm $13mm $13mm -<br />

Matachewannsolidated MCM/A CN C$0.36 C$2.4mm C$2.4mm $2.3mm -<br />

Maverick Drilling & Exploration MAD AU A$0.36 A$93mm A$93mm $101mm -<br />

Maverick Minerals MVRM US $0.04 $0.9mm $0.9mm $0.9mm -<br />

Maxim Resources MXM CN C$0.08 C$1.7mm C$1.7mm $1.6mm -<br />

Mcchip Resources MCS CN C$1.42 C$5.2mm C$5.2mm $5.0mm -<br />

Medco Energi (Indonesia) MEDC IJ IDR1,740 IDR11,798,669mm IDR11,798,669mm $1,179mm -<br />

MEO Australia (ASX)* MEO AU A$0.06 A$32mm A$32mm $34mm 0.01<br />

MEO Australia (ADR) MEOAY US $0.59 $37mm $37mm $37mm 0.02<br />

Mercom Oilnds PLC MMO LN 0.48p £1.0mm £1.0mm $1.6mm -<br />

Mesa Royalty Trust MTR US $21.82 $41mm $41mm $41mm -<br />

Metalore Resources MET CN C$3.30 C$4.4mm C$4.4mm $4.3mm -<br />

MGM Energy MGX CN C$0.23 C$85mm C$85mm $82mm -<br />

MIE Holdings 1555 HK HK$1.80 HK$8,400mm HK$8,400mm $1,083mm -<br />

Mira Resources MRP CN C$0.04 C$5.7mm C$5.7mm $5.5mm -<br />

32


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

Misen Energy MISE SS SE₭14.45 SE₭2,228mm SE₭2,228mm $341mm -<br />

Moby Oil & Gas MOG AU A$0.01 A$1.6mm A$1.6mm $1.8mm -<br />

Modiin MDINL IT ILs7.80 ILs42mm ILs42mm $11mm -<br />

Monarch Energy MNL CN C$0.01 C$0.5mm C$0.5mm $0.5mm -<br />

Mooncor Oil & Gas MOO CN C$0.01 C$1.5mm C$1.5mm $1.4mm -<br />

Mountainview Energy MVW CN C$0.50 C$62mm C$62mm $60mm -<br />

MV Oil MVO US $29.72 $342mm $342mm $342mm -<br />

Naphtha Explo NFEXL IT ILs1,315 ILs577mm ILs577mm $159mm -<br />

Naphtha Israel Petroleum NFTA IT ILs1,922 ILs5,844mm ILs5,844mm $1,608mm -<br />

Neon Energy (ASX) NEN AU A$0.24 A$102mm A$102mm $110mm -<br />

New Frontier Energy NFEI US $0.03 $1.9mm $1.9mm $1.9mm -<br />

New Guinea Energy (ASX) NGE AU A$0.02 A$17mm A$17mm $19mm -<br />

New Guinea Energy (ADR) NGELY US $1.18 $20mm $20mm $20mm -<br />

New Klondike Exploration NK CN C$0.06 C$0.8mm C$0.8mm $0.8mm -<br />

New Standard Energy NSE AU A$0.12 A$31mm A$31mm $34mm -<br />

New Western Energy NWTR US $0.20 $14mm $14mm $14mm -<br />

New World O&G NEW LN 0.75p £5.2mm £5.2mm $8.0mm 0.03<br />

New Zealand Energy NZ CN C$0.39 C$2mm C$1.6mm $1.5mm -<br />

Newton Energy NTN CN C$0.02 C$0.3mm C$0.3mm $0.2mm -<br />

Nextraction Energy NE CN C$0.20 C$11.1mm C$11mm $11mm -<br />

Nexus Energy NXS AU A$0.09 A$216mm A$216mm $233mm -<br />

Nighthawk Energy (ADR) NHEGY US $1.89 $89mm $89mm $89mm -<br />

NiMin Energy NNN/H CN C$0.10 C$6.6mm C$6.6mm $6.4mm -<br />

Nitro Petroleum NTRO US $0.55 $3.3mm $3.3mm $3.3mm -<br />

Nordic Oil & Gas NOG CN C$0.02 C$4.0mm C$4.0mm $3.9mm -<br />

Norse Energy (Oslo) NEC NO NO₭0.28 NO₭170mm NO₭170mm $28mm -<br />

Norse Energy (ADR) NSEEY US $0.18 $20mm $20mm $20mm -<br />

North American Oil & Gas NAMG US $1.02 $61mm $61mm $61mm -<br />

North Energy (Oslo) NORTH NO NO₭5.30 NO₭564mm NO₭564mm $95mm -<br />

North European Oil Royalty NRT US $24.95 $229mm $229mm $229mm -<br />

North Sea Energy NUK CN C$0.27 C$14mm C$14mm $14mm 0.28<br />

North West Oil Group NWOL US $0.01 $0.0mm $0.0mm $0.0mm -<br />

Northern Spirit Resources NS CN C$0.06 C$15mm C$15mm $14mm -<br />

Norwest Energy NL NWE AU A$0.02 A$13mm A$13mm $14mm -<br />

Nostra Terra Oil & Gas NTOG LN 0.44p £12mm £12mm $18mm -<br />

Novus Energy NVS CN C$0.75 C$225mm C$225mm $217mm -<br />

NuEnergy Gas NGY AU A$0.04 A$8mm A$7.9mm $8.5mm -<br />

NWEST Energy NWN CN C$0.12 C$0.7mm C$0.7mm $0.7mm -<br />

Oando Energy Resources OER CN C$1.49 C$662mm C$662mm $639mm -<br />

Octagon 88 Resources OCTX US $5.14 $136mm $136mm $136mm -<br />

Octanex NL OXX AU A$0.21 A$19mm A$19mm $21mm -<br />

Odin Energy ODN AU A$0.00 A$0.2mm A$0.2mm $0.2mm -<br />

Odyssey Energy ODY AU A$0.01 A$2.0mm A$2.0mm $2.1mm -<br />

OGX (BOVESPA) OGXP3 BZ BrR0.87 BrR9,184mm BrR9,184mm $4,068mm -<br />

OGX (ADR) OGXPY US $0.38 $1,230mm $1,230mm $1,230mm -<br />

33


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

Oil & Gas Development OGDC PA PKR236 PKR1,011,607mm PKR1,011,607mm $10,234mm -<br />

Oil & Gas Exp. & Prod. 4O1 BU BGN4.32 BGN70mm BGN70mm $48mm -<br />

Oil & Natural Gas ONGC IN INR307 INR2,652,266mm INR2,652,266mm $44,692mm -<br />

Oil Basins OBL AU A$0.01 A$6.7mm A$6.7mm $7.3mm -<br />

Oil Optimization OOI CN C$0.02 C$1.8mm C$1.8mm $1.7mm -<br />

Oilex (ASX) OEX AU A$0.06 A$10mm A$10mm $11mm -<br />

Oilex (LSE) OEX LN 4p £8mm £8.2mm $13mm -<br />

Oilsands Quest OBQI US $0.01 $2.3mm $2.3mm $2.3mm -<br />

OMDA Oil & Gas OOAG US $0.00 $0.2mm $0.2mm $0.2mm -<br />

Opal Energy OPA/H CN C$0.06 C$0.7mm C$0.7mm $0.7mm -<br />

Ophir Energy OPHR LN 366p £2,009mm £2,009mm $3,111mm -<br />

Orca Energy OGY AU A$0.02 A$4.3mm A$4.3mm $4.7mm -<br />

Orca Exploration Group ORC/B CN C$2.30 C$76mm C$76mm $73mm -<br />

Oriental Petroleum & Minerals OPM PM PHP0.02 PHP2,226mm PHP2,226mm $51mm -<br />

Oryx Petroleum OXC CN C$14.40 C$1,408mm C$1,408mm $1,357mm -<br />

Osage Exp & Dev. OEDV US $1.10 $63mm $63mm $63mm -<br />

Otis Energy OTE AU A$0.00 A$0.7mm A$0.7mm $0.8mm -<br />

Otto Energy OEL AU A$0.07 A$51mm A$51mm $55mm -<br />

PA Resources AB PAR SS SE₭10.85 SE₭2,422mm SE₭2,422mm $370mm -<br />

Pacific Paradym Energy PPE CN C$0.01 C$0.6mm C$0.6mm $0.6mm -<br />

Painted Pony Petroleum PPY CN C$8.14 C$687mm C$687mm $662mm -<br />

Pakistan Oilfields POL PA PKR501 PKR109,318mm PKR109,318mm $1,106mm -<br />

Palo Duro Energy PDE/H CN C$0.03 C$0.8mm C$0.8mm $0.8mm -<br />

Paloma Resources PLO/H CN C$0.01 C$0.1mm C$0.1mm $0.1mm -<br />

Pan Pacific Petroleum PPP AU A$0.11 A$55mm A$55mm $60mm -<br />

Pancontinental (ASX) PCL AU A$0.05 A$12mm A$12mm $13mm -<br />

PanTerra Resource PRC CN C$0.05 C$3.6mm C$3.6mm $3.4mm -<br />

Pantheon Resources PANR LN 19p £18mm £18mm $27mm -<br />

Paris Energy PI CN C$0.04 C$0.6mm C$0.6mm $0.6mm -<br />

Park Place Energy PKPL US $0.13 $2.7mm $2.7mm $2.7mm -<br />

Passport Energy PPO CN C$0.05 C$4.1mm C$4.1mm $4.0mm -<br />

Patch International PTCHF US $0.00 $0.0mm $0.0mm $0.0mm -<br />

Patriot Energy/Houston TX PGYC US $0.00 $60.4mm $60mm $60mm -<br />

Pedevco PEDO US $4.19 $64mm $64mm $64mm -<br />

Pegasi Energy Resources PGSI US $0.89 $57mm $57mm $57mm -<br />

Pennant Energy PEN CN C$0.02 C$1.1mm C$1.1mm $1.0mm -<br />

Permian Basin Royalty Trust PBT US $12.96 $601mm $601mm $601mm -<br />

Petra Petroleum PTL CN C$0.27 C$8mm C$8.2mm $7.9mm -<br />

Petrel Energy PRL AU A$0.09 A$28mm A$28mm $30mm -<br />

Petrel Resources PET LN 15p £9mm £8.5mm $13mm 0.01<br />

Petrichor Energy PTP CN C$0.21 C$3.3mm C$3.3mm $3.2mm -<br />

Petro Basin Energy PBA/H CN C$0.04 C$0.6mm C$0.6mm $0.5mm -<br />

Petro Matad MATD LN 5p £7mm £7.4mm $11mm -<br />

Petro One Energy POP CN C$0.19 C$9mm C$9.5mm $9.1mm -<br />

Petroamerica Oil PTA CN C$0.24 C$114mm C$114mm $110mm -<br />

34


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

Petrobank Energy & Resources PBG CN C$0.44 C$42mm C$42mm $41mm -<br />

PetroEnergy Resources PERC PM PHP6.00 PHP3,351mm PHP3,351mm $76mm -<br />

Petroforte International PFI CN C$0.02 C$0.9mm C$0.9mm $0.9mm -<br />

Petrofrontier PFC CN C$0.21 C$17mm C$17mm $16mm -<br />

Petrogrand AB PETRO SS SE₭7.10 SE₭153mm SE₭153mm $23mm -<br />

PetroHunter Energy PHUN US $0.02 $57.8mm $58mm $58mm -<br />

Petrolia PEA CN C$0.69 C$40mm C$40mm $39mm -<br />

Petrolympic PCQ CN C$0.07 C$5.5mm C$5.5mm $5.3mm -<br />

Petromanas Energy PMI CN C$0.11 C$27mm C$27mm $26mm -<br />

Petromin Resources PTR CN C$0.04 C$3.5mm C$3.5mm $3.3mm -<br />

PetroNova PNA CN C$0.35 C$45mm C$45mm $43mm -<br />

Petroshale PSH CN C$0.55 C$11mm C$11mm $11mm -<br />

Petrostar Petroleum PEP CN C$0.08 C$3.9mm C$3.9mm $3.7mm -<br />

Philex Petroleum PXP PM PHP11.10 PHP19,282mm PHP19,282mm $440mm -<br />

Philodrill OV PM PHP0.04 PHP6,384mm PHP6,384mm $146mm -<br />

Phoenix Canada Oil PCO CN C$1.85 C$1.1mm C$1.1mm $1.0mm -<br />

Pioneer Oil & Gas POGS US $0.93 $7.3mm $7.3mm $7.3mm -<br />

Planet Gas PGS AU A$0.02 A$8mm A$8.2mm $8.8mm -<br />

Platino Energy PZE CN C$1.22 C$87mm C$87mm $84mm -<br />

Polyard Petroleum 8011 HK HK$0.14 HK$516mm HK$516mm $66mm -<br />

Porto Energy PEC CN C$0.04 C$5.1mm C$5.1mm $4.9mm -<br />

Power Resource Exploration PREXF US $0.01 $0.0mm $0.0mm $0.0mm -<br />

PRD Energy PRD CN C$0.50 C$43mm C$43mm $41mm -<br />

President Petroleum PPC LN 19p £39mm £39mm $61mm -<br />

Primary Petroleum PIE CN C$0.06 C$8.8mm C$8.8mm $8.5mm -<br />

Providence Resources (US) PVRS US $0.01 $0.3mm $0.3mm $0.3mm -<br />

Providence Resources (LSE) PVR LN 554p £344mm £344mm $532mm -<br />

Pryme Energy (ASX) PYM AU A$0.01 A$5.9mm A$5.9mm $6.4mm -<br />

Pryme Energy (ADR) POGLY US $0.13 $3.8mm $3.8mm $3.8mm -<br />

Pura Vida Energy PVD AU A$0.41 A$27mm A$27mm $30mm 0.07<br />

Pyramid Oil PDO US $4.13 $13mm $13mm $13mm -<br />

QGEP Participacoes QGEP3 BZ BrR10.98 BrR1,732mm BrR1,732mm $767mm -<br />

Quest Petroleum QPN AU A$0.00 A$3.8mm A$3.8mm $4.1mm 0.07<br />

Quoram PLC QRM LN 0.23p £1.1mm £1.1mm $1.8mm -<br />

Radial Energy RENG US $0.00 $1.7mm $1.7mm $1.7mm -<br />

Raging River Exploration RRX CN C$4.03 C$668mm C$668mm $644mm -<br />

Raimount Energy RMT CN C$2.10 C$1.6mm C$1.6mm $1.6mm -<br />

Rampart Energy RTD AU A$0.00 A$3.1mm A$3.1mm $3.4mm -<br />

Rancher Energy RNCH US $0.01 $1.4mm $1.4mm $1.4mm -<br />

Ratio Oil Exploration 1992 RATIL IT ILs34.00 ILs2,585mm ILs2,585mm $711mm -<br />

Rawson Resources RAW AU A$0.08 A$4.9mm A$4.9mm $5.3mm -<br />

Recovery Energy RECV US $1.65 $62mm $62mm $62mm -<br />

Red Emperor (ASX)* RMP AU A$0.05 A$11mm A$11mm $12mm -<br />

Red Sky Energy ROG AU A$0.00 A$1.8mm A$1.8mm $2.0mm -<br />

Relentless Resources RRL CN C$0.15 C$4.9mm C$4.9mm $4.8mm -<br />

35


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

Renewable Energy Solution Systems RESS US $0.02 $0.0mm $0.0mm $0.0mm -<br />

RH Petrogas RHP SP S$0.51 S$360mm S$360mm $282mm -<br />

Rialto Energy (ASX) RIA AU A$0.04 A$20mm A$20mm $22mm 0.02<br />

Richfield Oil & Gas ROIL US $0.62 $26mm $26mm $26mm -<br />

Ring Energy RNGE US $8.00 $110mm $110mm $110mm -<br />

Riverdale Oil & Gas RVDO US $0.05 $1.4mm $1.4mm $1.4mm -<br />

Rocksource RGT NO NO₭1.20 NO₭170mm NO₭170mm $28mm -<br />

Rodinia Oil ROZ CN C$0.03 C$3.1mm C$3.1mm $3.0mm -<br />

Royale Energy ROYL US $2.56 $33mm $33mm $33mm -<br />

Royalite Petroleum RYPE US $0.00 $2.3mm $2.3mm $2.3mm -<br />

Running <strong>Fox</strong> Resource RUN CN C$0.03 C$1.1mm C$1.1mm $1.1mm -<br />

Sabine Royalty SBR US $50.82 $735mm $735mm $735mm -<br />

SacOil (Johannesburg) SCL SJ ZAR27.00 ZAR215mm ZAR215mm $21mm -<br />

Sagres Energy SGI CN C$0.01 C$1.8mm C$1.8mm $1.7mm -<br />

Sahara Energy SAH CN C$0.01 C$0.4mm C$0.4mm $0.4mm -<br />

San Juan Basin Royalty SJT US $15.40 $708mm $708mm $708mm -<br />

San Leon Energy (LSE)* SLE LN 5p £102mm £102mm $157mm 0.05<br />

San Leon Energy (ADR)* SLGYY US $6.32 $237mm $237mm $237mm 0.08<br />

SandRidge Mississippian I SDT US $13.60 $380mm $380mm $380mm -<br />

SandRidge Mississippian II SDR US $12.98 $484mm $484mm $484mm -<br />

SandRidge Permian PER US $14.78 $582mm $582mm $582mm -<br />

Santa Maria Petroleum SMQ CN C$0.04 C$1.6mm C$1.6mm $1.6mm -<br />

Savoy Energy SNVP US $0.00 $0.1mm $0.1mm $0.1mm -<br />

Seaenergy SEA LN 25p £7mm £6.5mm $10mm -<br />

Sefton Resources SER LN 0.53p £5.8mm £5.8mm $8.9mm -<br />

Selan Exploration Technology SXT IN INR262 INR2,940mm INR2,940mm $50mm -<br />

Selena Oil & Gas Holding AB SOGH SS SE₭3.39 SE₭1,340mm SE₭1,340mm $205mm -<br />

Sentry Petroleum SPLM US $0.03 $1.3mm $1.3mm $1.3mm -<br />

Shamaran Petroleum SNM CN C$0.38 C$267mm C$267mm $258mm -<br />

Shelton Petroleum SHELB SS SE₭19.50 SE₭180mm SE₭180mm $28mm -<br />

Shemen Oil & Gas Resources SMOG IT ILs9.70 ILs300mm ILs300mm $83mm -<br />

Shiv-Vani Services SVOG IN INR28.60 INR1,843,568mm INR1,843,568mm $31,065mm -<br />

Silver Star Energy SVSE US $0.00 $0.1mm $0.1mm $0.1mm -<br />

Silvermere Energy SLME LN 2p £0.3mm £0.3mm $0.5mm -<br />

Silverwillow Energy SWE CN C$0.40 C$24mm C$24mm $23mm -<br />

Simba Energy SMB CN C$0.08 C$16mm C$16mm $15mm -<br />

Sintana Energy SNN CN C$0.08 C$20mm C$20mm $19mm -<br />

Sirius Petroleum SRSP LN 4p £34mm £34mm $53mm -<br />

Sky Petroleum SKPI US $0.09 $13.2mm $13mm $13mm -<br />

Slavneft-Megionneftegaz MFGS RM RUB430 RUB61,352mm RUB61,352mm $1,871mm -<br />

Softrock Minerals SFT CN C$0.02 C$0.5mm C$0.5mm $0.4mm -<br />

Solimar Energy SGY AU A$0.02 A$10.4mm A$10mm $11mm -<br />

Solo Oil SOLO LN 0.32p £14mm £14mm $22mm -<br />

Sonde Resources SOQ CN C$0.78 C$31mm C$31mm $30mm -<br />

Sound Oil SOU LN 9p £20mm £20mm $30mm 0.28<br />

36


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

South China Resources SOC PM PHP1.12 PHP256mm PHP256mm $5.8mm -<br />

South Texas Oil STXXQ US $0.01 $0.1mm $0.1mm $0.1mm -<br />

Southern Star Energy SSEY US $0.00 $0.1mm $0.1mm $0.1mm -<br />

Spindletop Oil & Gas SPND US $2.82 $12mm $12mm $12mm -<br />

Sprott Resource SCP CN C$3.47 C$376mm C$376mm $362mm -<br />

Standard Energy STDE US $0.00 $0.4mm $0.4mm $0.4mm -<br />

Standard Exploration SDE CN C$0.07 C$4.8mm C$4.8mm $4.6mm -<br />

Statesman Resources SRR CN C$0.05 C$1.8mm C$1.8mm $1.7mm -<br />

Stealth Ventures SLV CN C$0.06 C$3.3mm C$3.3mm $3.1mm -<br />

Sterling Resources SLG CN C$0.74 C$343mm C$343mm $330mm -<br />

Stetson Oil and Gas SSN CN C$0.09 C$0.1mm C$0.1mm $0.1mm -<br />

Storm Resources SRX CN C$2.55 C$197mm C$197mm $190mm -<br />

Strat Petroleum SPRL US $0.00 $0.0mm $0.0mm $0.0mm -<br />

Strata Oil & Gas SOIGF US $0.13 $8.8mm $8.8mm $8.8mm -<br />

Strata-X Energy SXE CN C$0.26 C$22mm C$22mm $21mm -<br />

Stream Oil & Gas SKO CN C$0.66 C$48mm C$48mm $46mm -<br />

Striker Oil & Gas SOIS US $0.01 $2.4mm $2.4mm $2.4mm -<br />

SueloPetrol SPT/B VC $0.61 $277mm $277mm $277mm -<br />

Sun Resources SUR AU A$0.03 A$41mm A$41mm $44mm -<br />

Sundance Energy Australia SEA AU A$0.83 A$314mm A$314mm $340mm -<br />

Sundance Energy SNY CN C$0.01 C$0.8mm C$0.8mm $0.8mm -<br />

Sunshine Oilsands 2012 HK HK$1.63 HK$3,181mm HK$3,181mm $410mm -<br />

Suroco Energy SRN CN C$0.42 C$58mm C$58mm $55mm -<br />

Swala Energy SWE AU A$0.17 A$20mm A$20mm $21mm -<br />

Swede Resources SERSB SS SE₭1.02 SE₭14mm SE₭14mm $2.2mm -<br />

Syngas SYS AU A$0.00 A$0.3mm A$0.3mm $0.4mm -<br />

TAG Oil TAO CN C$3.00 C$113mm C$113mm $109mm -<br />

TagLikeMe TAGG US $0.01 $3.9mm $3.9mm $3.9mm -<br />

Talon Petroleum TPD AU A$0.05 A$4.2mm A$4.2mm $4.5mm -<br />

Tamarack Valley Energy TVE CN C$2.18 C$109mm C$109mm $105mm -<br />

Tamaska Oil & Gas TMK AU A$0.00 A$5.1mm A$5.1mm $5.5mm -<br />

TAMM Oil and Gas TAMO US $0.18 $17mm $17mm $17mm -<br />

Tangiers Petroleum (ASX) TPT AU A$0.18 A$16mm A$16mm $17mm 0.01<br />

Target Energy TEX AU A$0.07 A$22mm A$22mm $24mm -<br />

TEL Offshore Trust TELOZ US $3.71 $18mm $18mm $18mm -<br />

Tengasco TGC US $0.54 $41mm $41mm $41mm -<br />

Terrace Energy TZR CN C$1.82 C$113mm C$113mm $109mm -<br />

Tethys Oil TETY SS SE₭66.00 SE₭2,465mm SE₭2,465mm $377mm -<br />

Texas Vanguard Oil TVOC US $11.80 $7mm $7.5mm $7.5mm -<br />

Texhoma Energy TXHE US $0.00 $8.3mm $8.3mm $8.3mm -<br />

Thunderbird Energy TBD CN C$0.03 C$9.3mm C$9.3mm $8.9mm -<br />

Tidelands Royalty TIRTZ US $4.80 $6.7mm $6.7mm $6.7mm -<br />

Titan Energy (ASX) TTE AU A$0.01 A$9mm A$9.0mm $9.8mm -<br />

Tlou Energy TOU AU A$0.28 A$25mm A$25mm $27mm -<br />

Torchlight Energy Resources TRCH US $1.90 $26mm $26mm $26mm -<br />

37


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

Torrent Energy TREN US $0.00 $0.6mm $0.6mm $0.6mm -<br />

Total Gabon EC FP €423 €1,698mm €1,698mm $2,246mm -<br />

Tower Resources TRP LN 2p £24mm £24mm $38mm 0.02<br />

Trans Energy TENG US $3.36 $44mm $44mm $44mm -<br />

Transerv Energy TSV AU A$0.00 A$19mm A$19mm $20mm -<br />

Transeuro Energy TSU CN C$0.04 C$21mm C$21mm $20mm -<br />

Triangle Energy Global TEG AU A$0.01 A$6.4mm A$6.4mm $6.9mm -<br />

Triangle Petroleum TPLM US $7.15 $507mm $507mm $507mm -<br />

Triple Energy TNP AU A$0.02 A$7.4mm A$7.4mm $8.0mm -<br />

Tri-Valley TVLYQ US $0.00 $3.0mm $3.0mm $3.0mm -<br />

Turner Valley Oil & Gas TVOG US $0.00 $0.3mm $0.3mm $0.3mm -<br />

Tuscany Energy TUS CN C$0.04 C$3.3mm C$3.3mm $3.2mm -<br />

TXO *** TXO LN 0.16p £2.1mm £2.1mm $3.2mm -<br />

Tyner Resources TIP/H CN C$0.14 C$3.5mm C$3.5mm $3.4mm -<br />

Udmurtneft UDMN RU $800 $93,472mm $93,472mm $93,472mm -<br />

Ukrnafta Oil (Ukraine) UNAF UZ UAH118 UAH6,305mm UAH6,305mm $774mm -<br />

Underground Energy UGE CN C$0.01 C$0.1mm C$0.1mm $0.1mm -<br />

Uniontown Energy UTOG US $0.01 $1.4mm $1.4mm $1.4mm -<br />

United American Petroleum UAPC US $0.10 $5.0mm $5.0mm $5.0mm -<br />

United Energy (Hong Kong) 467 HK HK$1.06 HK$17,922mm HK$17,922mm $2,311mm -<br />

Universal Energy UVSE US $0.00 $9.9mm $9.9mm $9.9mm -<br />

US Energy Wyoming USEG US $2.07 $65mm $65mm $65mm -<br />

US Natural Gas UNGS US $0.00 $1.8mm $1.8mm $1.8mm -<br />

US Oil Sands USO CN C$0.11 C$30mm C$30mm $29mm -<br />

USA Superior Energy Holdings USSU US $0.00 $0.8mm $0.8mm $0.8mm -<br />

Valparaiso Energy VPO/H CN C$0.01 C$0.5mm C$0.5mm $0.5mm -<br />

Vanoil Energy VEL CN C$0.35 C$37mm C$37mm $36mm 0.02<br />

Vast Exploration VST CN C$0.01 C$0.6mm C$0.6mm $0.6mm -<br />

Velocity Energy VCYE US $0.01 $14.5mm $14mm $14mm -<br />

Veraz Petroleum VRZ/H CN C$0.01 C$0.5mm C$0.5mm $0.5mm -<br />

Wellstar Energy WSE/H CN C$0.27 C$3.0mm C$3.0mm $2.9mm -<br />

Wentworth Energy WNWG US $0.00 $54.5mm $55mm $55mm -<br />

Wentworth Resources WRL NO NO₭5.44 NO₭389mm NO₭389mm $65mm -<br />

Wescan Energy WCE CN C$0.08 C$0.8mm C$0.8mm $0.8mm -<br />

Wessex Exploration WSX LN 1p £1.3mm £1.3mm $2.0mm -<br />

Westbridge Energy WEB CN C$0.21 C$15mm C$15mm $14mm -<br />

WesternZagros Resources WZR CN C$1.27 C$448mm C$448mm $432mm -<br />

Westmount Energy WTE LN 22p £1.8mm £1.8mm $2.8mm -<br />

Whiting USA (I) WHX US $4.03 $56mm $56mm $56mm -<br />

Whiting USA (II) WHZ US $13.26 $244mm $244mm $244mm -<br />

Wilton Resources WIL CN C$0.65 C$18mm C$18mm $17mm -<br />

Woburn Energy WBN LN 1p £5.1mm £5.1mm $7.9mm -<br />

Wolf Petroleum WOF AU A$0.06 A$7mm A$6.8mm $7.4mm -<br />

Worthington Energy WGAS US $0.00 $0.0mm $0.0mm $0.0mm -<br />

Wrangler West Energy WX CN C$0.26 C$6.4mm C$6.4mm $6.1mm -<br />

38


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price Market Cap EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Barrel of<br />

Resources ($/boe)<br />

XState Resources XST AU A$0.01 A$0.4mm A$0.4mm $0.4mm -<br />

Xtract Energy XTR LN 0.27p £3.4mm £3.4mm $5.2mm -<br />

XXL Energy XL CN C$0.06 C$9.0mm C$9.0mm $8.6mm -<br />

Yangarra Resources YGR CN C$0.32 C$77mm C$77mm $74mm -<br />

Zerah Oil & Gas Exploration ZRAHL IT ILs11.20 ILs29mm ILs29mm $8.0mm -<br />

Zeta Petroleum ZTA AU A$0.01 A$0.4mm A$0.4mm $0.5mm -<br />

Zion Oil & Gas ZN US $2.26 $60mm $60mm $60mm -<br />

Zodiac Exploration ZEX CN C$0.06 C$3mm C$3.4mm $3.3mm -<br />

Zone Resources<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

ZNR CN C$0.01 C$1.1mm C$1.1mm $1.1mm -<br />

Integrated Majors<br />

Exchange Per Barrel of Reserves ($/boe) Per Daily Barrel of Production ($/bopd)<br />

BrsaItaliana 14.2 59,678<br />

Budapest 20.8 117,354<br />

Buenos Floor 9.3 19,493<br />

Continuous 37.7 146,378<br />

EN Amsterdam 16.6 66,646<br />

EN Paris 14.3 63,922<br />

Hong Kong 23.7 99,624<br />

London 13.8 71,161<br />

MICEX Main 3.0 18,651<br />

New York 14.7 63,327<br />

Oslo 13.5 40,252<br />

OTC US 19.2 45,184<br />

RTS 2.0 11,048<br />

Shanghai 33.4 113,160<br />

Toronto 9.0 110,153<br />

Vienna 20.0 73,116<br />

Warsaw 17.9 152,734<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

Company Name Bloomberg Ticker<br />

Last Price EV<br />

Local Currency Local Market $<br />

Per Daily Barrel of<br />

Per Barrel of<br />

Production<br />

Reserves ($/boe)<br />

($/bopd)<br />

American Midstream Partners AMID US $22.06 $350mm $350mm - -<br />

BG Group (LSE) BG/ LN 1,173p £47,378mm $73,356mm 13.1 107,389<br />

BG Group (ADR) BRGYY US $18.22 $62,016mm $62,016mm 11.1 90,788<br />

BP (LSE) BP/ LN 449p £97,570mm $151,067mm 8.9 43,963<br />

BP (ADR) BP US $41.68 $131,451mm $131,451mm 7.8 38,254<br />

Cenovus Energy CVE CN C$29.84 C$26,825mm $25,863mm 8.9 98,229<br />

Chevron CVX US $118 $226,557mm $226,557mm 19.5 85,165<br />

CNPC (Hong Kong) 386 HK HK$5.30 HK$1,040,341mm $134,134mm 33.4 113,160<br />

CPNC (ADR) SNP US $87.34 $83,650mm $83,650mm 20.8 70,570<br />

CNPC (Shanghai) 600028 CH CY4.45 CY822,629mm $134,134mm 33.4 113,160<br />

Ecopetrol (Colombia) ECOPETL CB CP3,960 CP172,920,081mm $89,171mm - -<br />

39


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Daily Barrel of<br />

Per Barrel of<br />

Production<br />

Reserves ($/boe)<br />

($/bopd)<br />

Ecopetrol (ADR) EC US $40.60 $83,467mm $83,467mm - -<br />

Elnusa Tbk ELSA IJ IDR235 IDR1,491,410mm $149mm - -<br />

The Energy Holding ENERGYH KK KWd126 KWd94mm $331mm - -<br />

Eni (Milan) ENI IM €15.68 €75,632mm $99,993mm 14.2 59,678<br />

Eni (ADR) E US $40.91 $74,337mm $74,337mm 10.6 44,366<br />

Esso Thailand (Bangkok) ESSO TB THB6.60 THB56,982mm $1,828mm - -<br />

Exxon Mobil XOM US $89.05 $409,224mm $409,224mm 15.9 91,162<br />

Galp (Lisbon) GALP PL €12.30 €13,354mm $17,655mm 113.4 1,129,335<br />

Galp (ADR) GLPEY US $8.25 $13,686mm $13,686mm 87.9 875,459<br />

Gas Plus GSP IM €4.55 €355mm $470mm - -<br />

Gazprom Neft (Moscow) SIBN RM RUB113 RUB734,976mm $22,410mm 3.8 19,011<br />

Gazprom Neft (ADR) GZPFY US $17.10 $16,214mm $16,214mm 2.8 13,755<br />

Gazprom (Moscow) GAZP RM RUB108 RUB4,043,758mm $123,300mm 0.8 13,488<br />

Gazprom (ADR) OGZPY US $6.48 $76,702mm $76,702mm 0.5 8,390<br />

Hess HES US $64.28 $29,106mm $29,106mm 18.5 69,573<br />

Husky Energy HSE CN C$27.71 C$29,653mm $28,590mm 9.7 103,064<br />

Imperial Oil IMO CN C$39.63 C$37,262mm $35,925mm 10.1 146,348<br />

INA Industrija Nafte INARA CZ HRK4,296 HRK49,522mm $8,759mm - -<br />

Independent Resources IRG LN 6p £3mm $5mm - -<br />

InterOil (ADR) IOC US $72.47 $3,667mm $3,667mm - -<br />

Lukoil (Moscow) LKOH RM RUB1,866 RUB1,738,324mm $53,004mm 1.7 23,454<br />

Lukoil (ADR) LUKOY US $56.15 $47,759mm $47,759mm 1.5 21,133<br />

Maple Energy (LSE) MPLE LN 41p £182mm $281mm 122.7 -<br />

MOL (Budapest) MOL HB HUF16,700 HUF3,033,267mm $13,448mm 20.8 117,354<br />

MRS Nigeria MRSOIL NL NG₦17.80 NG₦4,521mm $28mm - -<br />

Murphy Oil MUR US $61.15 $12,853mm $12,853mm 20.9 64,622<br />

Naftna Industrija Srbije NIIS SG RSD813 RSD158,319mm $1,830mm - -<br />

Occidental Petroleum OXY US $88.94 $77,196mm $77,196mm 23.1 99,476<br />

OMV (ADR) OMVKY US $49.01 $16,040mm $16,040mm 14.5 53,196<br />

OMV (Vienna) OMV AV €36.14 €16,675mm $22,046mm 20.0 73,116<br />

OMV Petrom SNP RO RON0.43 RON30,854mm $9,025mm - -<br />

Origin Energy (ASX) ORG AU A$12.70 A$19,027mm $20,590mm 20.3 -<br />

Origin Energy (ADR) OGFGY US $12.45 $13,670mm $13,670mm 13.5 -<br />

Petrobras Argentina PESA AR ARS3.10 ARS8,358mm $1,564mm 7.1 15,611<br />

PetroBras Arg'na (ADR) PZE US $3.54 $715mm $715mm 3.2 7,135<br />

PetroChina (Hong Kong) 857 HK HK$8.07 HK$2,496,683mm $321,903mm 14.1 86,088<br />

PetroChina PTR US $103 $230,003mm $230,003mm 10.1 61,510<br />

Petroleo Brasileiro PETR4 BZ BrR17.02 BrR384,712mm $170,415mm - -<br />

PetroBras (ADR) PBR/A US $14.97 $94,289mm $94,289mm - -<br />

PetroBras (BOVESPA) PBR US $14.07 $94,289mm $94,289mm - -<br />

Petrolera delnosur PSUR AR ARS0.67 ARS62mm $12mm - -<br />

Polskie Gornictwo Naftowe PGN PW PLN6.06 PLN41,219mm $12,621mm 17.9 152,734<br />

PTT (Bangkok) PTT TB THB335 THB1,400,267mm $44,924mm - -<br />

Repsol (Madrid) REP SM €16.47 €36,529mm $48,295mm 37.7 146,378<br />

Repsol (ADR) REPYY US $21.57 $27,662mm $27,662mm 21.6 83,843<br />

40


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

Last Price EV<br />

Local Currency Local Market $<br />

21 June 2013<br />

Per Daily Barrel of<br />

Per Barrel of<br />

Production<br />

Reserves ($/boe)<br />

($/bopd)<br />

Rosneft Oil ROSN RM RUB221 RUB4,446,493mm $135,580mm 5.6 -<br />

RDS "A" (Amsterdam) RDSA NA €24.38 €171,700mm $227,004mm 16.6 66,646<br />

RDS "A" (LSE) RDSA LN 2,078p £146,615mm $227,004mm 16.6 66,646<br />

RDS "B" (LSE) RDSB LN 2,144p £146,615mm $227,004mm 16.6 66,646<br />

RDS "A" (ADR) RDS/A US $64.29 $207,354mm $207,354mm 15.2 60,877<br />

RDS "B" (ADR) RDS/B US $66.42 $207,354mm $207,354mm 15.2 60,877<br />

Sasol (Johannesburg) SOL SJ ZAR42,731 ZAR291,166mm $28,568mm 27.1 169,913<br />

Sasol (ADR) SSL US $41.36 $26,828mm $26,828mm 25.4 159,569<br />

Statoil (ADR) STO US $21.01 $66,993mm $66,993mm 12.5 37,111<br />

Statoil (Oslo) STL NO NO₭126 NO₭433,935mm $72,664mm 13.5 40,252<br />

Suncor Energy SU CN C$30.83 C$53,391mm $51,476mm 7.5 92,971<br />

Surgutneftegas SNGS RM RUB24.58 RUB878,014mm $26,772mm - -<br />

Surg'neftegas Pref (ADR) SGTPY US $5.90 $4,544mm $4,544mm - -<br />

Surgutneftegas (ADR) SGTZY US $7.28 $26,009mm $26,009mm - -<br />

TNK-BP (Moscow) TNBP RU $1.34 $19,912mm $19,912mm 2.0 11,048<br />

Total (Paris) FP FP €37.03 €108,573mm $143,544mm 14.3 63,922<br />

Total (ADR) TOT US $48.35 $114,915mm $114,915mm 11.4 51,173<br />

Totalte D'Ivoire TTLC BC XOF107,500 XOF67,288mm $135mm - -<br />

YPF (Buenos Aires) YPFD AR ARS116 ARS60,433mm $11,309mm 11.6 23,374<br />

YPF (ADR)<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

YPF US $14.51 $5,707mm $5,707mm 5.9 11,795<br />

Refiners<br />

Exchange Per Stream Day Barrel $/bopd<br />

Athens 11,932.8<br />

Bangkok 19,748.4<br />

Bratislava 7,252.4<br />

Bucharest -<br />

Karachi 274.6<br />

Natl India 11,021.0<br />

New York 18,425.4<br />

OTC US 15,209.4<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

Company Name Bloomberg Ticker<br />

Last Price EV<br />

Local Currency Local Market $<br />

Per Stream Day Barrel<br />

($/bopd)<br />

Alon USA Energy ALJ US $15.82 $1,410mm $1,410mm 9,114.6<br />

Bangchak Petroleum BCP TB THB31.25 THB53,986mm $1,732mm 23,497.2<br />

Bharat Petroleum BPCL IN INR354 INR537,568mm $9,058mm 33.9<br />

Byco Petroleum BYCO PA PKR11.13 PKR23,016mm $233mm 274.6<br />

Chennai Petroleum MRL IN INR85.75 INR74,493mm $1,255mm 5,913.2<br />

CVR Energy CVI US $50.55 $4,481mm $4,481mm 24,876.1<br />

Delek US Holdings DK US $29.95 $1,733mm $1,733mm 28,940.9<br />

Hindustan Petroleum HPCL IN INR254 INR521,351mm $8,785mm 40,525.7<br />

HollyFrontier HFC US $42.84 $8,084mm $8,084mm 18,260.4<br />

41


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Last Price EV<br />

Local Currency Local Market $<br />

Per Stream Day Barrel<br />

($/bopd)<br />

Indian Oil IOCL IN INR240 INR1,381,867mm $23,285mm 418.6<br />

IRPC PCL IRPC TB THB3.04 THB106,889mm $3,429mm 19,595.7<br />

Mangalore Ref & Pet MRPL IN INR37.85 INR124,957mm $2,106mm 8,213.5<br />

Marathon Petroleum MPC US $73.79 $23,057mm $23,057mm 16,916.4<br />

Motor Oil Hellas Refineries MOH GA €7.70 €1,942mm $2,568mm 11,932.8<br />

Rompetrol Rafinare RRC RO RON0.05 RON3,416mm $999mm 30,689,943.4<br />

Slavnaft SLN1 SK €28.00 €657mm $869mm 7,252.4<br />

Tesoro TSO US $55.32 $8,015mm $8,015mm 13,701.4<br />

Thai Oil (BKK) TOP TB THB65.25 THB147,013mm $4,717mm 16,152.4<br />

Thai Oil (ADR) TOIPY US $21.77 $4,441mm $4,441mm 15,209.4<br />

Valero Energy VLO US $35.73 $24,573mm $24,573mm 9,404.1<br />

Western Refining WNR US $28.51 $2,827mm $2,827mm 18,873.4<br />

Phillips 66 PSX US $60.39 $39,704mm $39,704mm 19,236.2<br />

CVR Refining CVRR US $30.00 $4,491mm $4,491mm 24,930.9<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

Gas Storage & Transportation<br />

Exchange EV/EBITDA (X)<br />

Accra 18.6<br />

Bangkok 13.6<br />

BM&FBOVESPA 10.8<br />

Bucharest 3.6<br />

Casablanca 6.8<br />

Dhaka 8.9<br />

Hanoi 2.1<br />

Ho Chi Minh 3.2<br />

Hong Kong 6.2<br />

London 7.2<br />

MICEX Main 1.2<br />

NASDAQ CM 0.5<br />

NASDAQ GM 3.2<br />

NASDAQ GS 6.9<br />

Natl India 8.2<br />

New York 12.8<br />

NYSE MKT LLC 14.2<br />

Oslo 1.0<br />

OTC US 8.9<br />

Singapore 16.2<br />

Toronto 11.8<br />

Warsaw 6.7<br />

Zagreb 5.7<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

42


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Last Price EV EBITDA EV/EBITDA<br />

Local Currency $ x<br />

Anglo Canadian Oil ACMP US $46.00 $11,042mm $588mm 18.8<br />

Afriquia GAZ MC MAD1,615 $728mm $108mm 6.8<br />

AK Transneft TRNFP RM RUB72,431 $792,496mm $660,551mm 1.2<br />

AltaGas ALA CN C$37.77 $7,488mm $583mm 12.8<br />

An Pha Petroleum ASP VN VND5,200 $9.0mm $3.3mm 2.8<br />

Andatee Marine AMCF US $0.48 $46mm $98mm 0.5<br />

Atlas Energy ATLS US $49.07 $6,202mm $544mm 11.4<br />

Atlas Pipeline Partners APL US $36.63 $4,195mm $467mm 9.0<br />

Blueknight Energy Partners BKEP US $8.24 $609mm $191mm 3.2<br />

Boardwalk Pipeline Partners BWP US $29.84 $10,861mm $1,330mm 8.2<br />

Bonheur BON NO NO₭127 $3,261mm $3,166mm 1.0<br />

Buckeye Partners BPL US $66.85 $9,650mm $854mm 11.3<br />

Chemoil Energy (Singapore) CHEME SP $0.34 $771mm $47mm 16.5<br />

Cheniere Energy Partners CQP US $26.29 $11,863mm $837mm 14.2<br />

China Aviation Oil Singapore CAO SP S$0.94 $493mm $31mm 15.8<br />

Chinese People Holdings 681 HK HK$0.19 $1,108mm $170mm 6.5<br />

Circle Oil COP LN 16p $145mm $40mm 3.6<br />

Crestwood Midstream Partners CMLP US $24.25 $2,198mm $221mm 9.9<br />

Crosstex Energy (Inc) XTXI US $19.74 $2,882mm $584mm 4.9<br />

DCP Midstream DPM US $52.11 $5,906mm $570mm 10.4<br />

Eagle Rock Energy EROC US $8.42 $2,643mm $382mm 6.9<br />

El Paso Pipeline Partners EPB US $40.16 $12,975mm $1,633mm 7.9<br />

Enbridge Energy Partners EEP US $29.43 $15,993mm $1,689mm 9.5<br />

Enbridge ENB CN C$43.42 $65,119mm $5,218mm 12.5<br />

Enbridgeome Fund Holdings ENF CN C$23.86 $5,177mm $1,413mm 3.7<br />

Energy Transfer Equity ETE US $54.01 $51,921mm $9,369mm 5.5<br />

Energy Transfer Partners ETP US $47.54 $44,341mm $7,613mm 5.8<br />

Enterprise Products Partners EPD US $58.53 $69,944mm $5,936mm 11.8<br />

Fluxys Belgium FLUX BB €30.70 $3,444mm $526mm 6.5<br />

Fortune Oil FTO LN 8p $411mm $77mm 5.3<br />

Gateway Energy GNRG US $0.02 $2.1mm $0.2mm 8.9<br />

Genesis Energy LP GEL US $50.00 $5,014mm $223mm 22.5<br />

Ghana Oil GOIL GN GHS1.28 $126mm $6.8mm 18.6<br />

Gibson Energy GEI CN C$24.59 $3,439mm $446mm 7.7<br />

Global Partners GLP US $37.80 $1,780mm $260mm 6.8<br />

Golar LNG GLNG US $32.84 $2,682mm $267mm 10.0<br />

Golar LNG Partners GMLP US $33.75 $3,097mm $721mm 4.3<br />

Hans Energy 554 HK HK$0.13 $1,689mm $282mm 6.0<br />

Holly Energy Partners LP HEP US $36.91 $3,095mm $304mm 10.2<br />

Inergy Midstream NRGM US $21.93 $2,595mm $192mm 13.5<br />

Inter Pipeline Fund IPL-U CN C$23.16 $8,391mm $763mm 11.0<br />

JMG Exploration JNAFRA CZ HRK2,302 $1,648mm $287mm 5.7<br />

James Fisher & Sons FSJ LN 982p $868mm $78mm 11.1<br />

Kinder Morgan Energy Partners LP KMP US $81.51 $48,391mm $6,127mm 7.9<br />

Kinder Morgan/DE KMI US $36.30 $79,063mm $10,069mm 7.9<br />

Magellan Midstream Partners MMP US $51.81 $13,915mm $831mm 16.7<br />

43


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Last Price EV EBITDA EV/EBITDA<br />

Local Currency $ x<br />

MarkWest Energy Partners LP MWE US $63.59 $12,556mm $890mm 14.1<br />

Martin Midstream Partners MMLP US $42.50 $1,691mm $207mm 8.2<br />

Niska Gas Storage Partners NKA US $14.31 $1,205mm $93mm 13.0<br />

Oiltanking Partners OILT US $48.82 $2,051mm $93mm 22.0<br />

ONEOK Partners OKS US $47.55 $15,212mm $1,591mm 9.6<br />

Onico ONC PW PLN19.50 $13mm $1.9mm 6.7<br />

PAA Natural Gas Storage LP PNG US $20.06 $2,330mm $199mm 11.7<br />

Pan European Terminals PAN LN 21p $43mm $4.9mm 8.8<br />

Petro Vietnam Southern Gas PGS VN VND18,800 $55mm $48mm 1.1<br />

Petrolimex Gas PGC VN VND9,400 $18mm $5.1mm 3.6<br />

Petrolimex Hanoi PJC VN VND15,000 $2.4mm $1.5mm 1.6<br />

Petronet LNG PLNG IN INR125 $2,139mm $423mm 5.1<br />

PetroVietNam Northern Gas PVG VN VND8,700 $17mm $4.8mm 3.7<br />

Plains All American Pipeline LP PAA US $54.66 $26,035mm $3,265mm 8.0<br />

Regency Energy Partners RGP US $25.66 $7,572mm $408mm 18.6<br />

Reliance Industrial Infrastructure RIIL IN INR346 $4,909mm $431mm 11.4<br />

Rose Rock Midstream RRMS US $36.23 $930mm $79mm 11.8<br />

SemGroup SEMG US $52.50 $2,416mm $78mm 31.1<br />

Siamgas & Petrochemicals SGP TB THB8.95 $632mm $46mm 13.6<br />

Spectra Energy Partners LP SEP US $41.75 $5,645mm $214mm 26.4<br />

Sunoco Logistics SXL US $62.08 $8,884mm $1,139mm 7.8<br />

Targa Resources TRGP US $62.81 $6,726mm $1,393mm 4.8<br />

Targa Resources Partners NGLS US $46.31 $7,307mm $882mm 8.3<br />

TC Pipelines TCP US $43.81 $3,457mm $65mm 53.3<br />

Teekay LNG Partners TGP US $42.39 $5,400mm $513mm 10.5<br />

Teekay Offshore Partners TOO US $32.35 $4,342mm $721mm 6.0<br />

Teekay Tankers TNK US $2.57 $919mm $341mm 2.7<br />

Tesoro Logistics LP TLLP US $56.00 $2,576mm $223mm 11.5<br />

Titas Gas Transmission & Distribution TITASGAS BD BDT83.20 $77,336mm $8,674mm 8.9<br />

TransCanada TRP CN C$46.45 $58,048mm $7,175mm 8.1<br />

Transgaz Medias TGN RO RON184 $2,014mm $559mm 3.6<br />

Transmontaigne Partners LP TLP US $41.38 $838mm $101mm 8.3<br />

UltraPar (BOVESPA) UGPA3 BZ BrR50.79 $14,108mm $1,311mm 10.8<br />

Veresen VSN CN C$12.35 $4,018mm $151mm 26.6<br />

Western Gas Partners WES US $61.09 $8,481mm $368mm 23.0<br />

Williams WMB US $31.75 $34,660mm $3,938mm 8.8<br />

Williams Partners<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

WPZ US $47.37 $27,855mm $3,323mm 8.4<br />

44


Oil Monitor<br />

Drillers<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Exchange EV/EBITDA (X)<br />

Bucharest -<br />

EGX 14.5<br />

EN Paris -<br />

Ho Chi Minh 3.4<br />

Hong Kong 5.9<br />

Indonesia 4.1<br />

Kuwait 4.5<br />

London 10.7<br />

London Intl 7.2<br />

NASDAQ GS 3.6<br />

Natl India 2.8<br />

New York 5.1<br />

Norway OTC -<br />

NYSE MKT LLC 2.6<br />

Oslo 3.6<br />

Qatar 10.7<br />

Tel Aviv 8.6<br />

Tokyo 22.1<br />

Toronto 4.3<br />

Venture -<br />

Xetra 8.2<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

Company Name Bloomberg Ticker<br />

Last Price EV EBITDA EV/EBITDA<br />

Local Currency $ x<br />

Aban Offshore ABAN IN INR268 $2,349mm $3,332mm 0.7<br />

Akita Drilling AKT/A CN C$12.50 $215mm $53mm 4.1<br />

ApexIndo APEX IJ IDR1,830 $637mm $155mm 4.1<br />

Archer ARCHER NO NO₭3.70 $1,341mm $1,099mm 1.2<br />

Atwood Oceanics ATW US $54.70 $4,513mm $587mm 7.7<br />

Awilco Drilling AWDR NO NO₭95.50 $533mm $116mm 4.6<br />

Burgan WDTM ABAR KK KWd285 $122mm $27mm 4.5<br />

CAT Oil AG O2C GR €11.38 $576mm $98mm 5.9<br />

Cathedral Energy Services CET CN C$4.75 $227mm $32mm 7.0<br />

China Oilfield Services 2883 HK HK$14.76 $13,659mm $2,320mm 5.9<br />

Daldrup & Soehne 4DS GR €11.85 $71mm $6.7mm 10.6<br />

Diamond Offshore Drilling DO US $66.50 $9,284mm $1,309mm 7.1<br />

Ensco ESV US $57.07 $17,556mm $2,881mm 6.1<br />

Ensign Energy Services ESI CN C$16.70 $3,034mm $601mm 5.1<br />

Eurasia Drilling EDCL LI $38.50 $6,046mm $844mm 7.2<br />

Fred Olsen Energy FOE NO NO₭239 $3,256mm $713mm 4.6<br />

Greka Drilling GDL LN 20p $132mm $12mm 10.7<br />

Gulf International Services GISS QD PLN42.50 $6,083mm $571mm 10.7<br />

Helmerich & Payne HP US $61.23 $6,578mm $1,373mm 4.8<br />

Hercules Offshore HERO US $6.51 $1,730mm $421mm 4.1<br />

Japan Drilling 1606 JP ¥7,770 $146,706mm $6,627mm 22.1<br />

45


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Last Price EV EBITDA EV/EBITDA<br />

Local Currency $ x<br />

Jindal Drilling & Industries JDDL IN INR180 $3,149mm $653mm 4.8<br />

Lapidoth Israel Oil LAPD IT ILs591 $80mm $9.3mm 8.6<br />

Nabors Industries NBR US $15.67 $8,386mm $3,364mm 2.5<br />

National Drilling NDRL EY $81.43 $1,119mm $77mm 14.5<br />

Noble NE US $37.14 $14,819mm $2,604mm 5.7<br />

Northern Offshore NOF NO NO₭8.32 $228mm $75mm 3.0<br />

Parker Drilling PKD US $5.00 $988mm $299mm 3.3<br />

Patterson-UTI Energy PTEN US $19.79 $3,460mm $1,109mm 3.1<br />

PetroVietnam Drilling PVD VN VND48,900 $748mm $217mm 3.4<br />

PHX Energy Services PHX CN C$10.47 $399mm $69mm 5.8<br />

Pioneer Energy Services PES US $6.68 $963mm $548mm 1.8<br />

Precision Drilling PD CN C$9.05 $3,539mm $906mm 3.9<br />

Rowans RDC US $33.82 $5,191mm $706mm 7.3<br />

Savanna Energy Services SVY CN C$6.81 $874mm $211mm 4.2<br />

Seadrill SDRL NO NO₭235 $30,109mm $4,057mm 7.4<br />

Sevan Drilling AS SEVDR NO NO₭3.36 $980mm $284mm 3.4<br />

Songa Offshore SE SONG NO NO₭5.43 $1,116mm $1,271mm 0.9<br />

Transocean RIG US $48.40 $24,961mm $3,893mm 6.4<br />

Trinidad Drilling TDG CN C$7.82 $1,435mm $398mm 3.6<br />

Tuscany International Drilling TID CN C$0.20 $303mm $223mm 1.4<br />

Unit UNT US $43.18 $2,881mm $888mm 3.2<br />

Vantage Drilling VTG US $1.94 $2,966mm $1,148mm 2.6<br />

Western Energy Services WRG CN C$7.62 $712mm $154mm 4.6<br />

Xtreme Drilling<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

XDC CN C$2.20 $308mm $88mm 3.5<br />

46


Oil Monitor<br />

Equipment & Services<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Exchange EV/EBITDA (X)<br />

ASE 6.7<br />

Bangkok 9.5<br />

BrsaItaliana 5.0<br />

BSE India 9.5<br />

Bucharest 4.4<br />

Bursa Malays 10.6<br />

Continuous 12.5<br />

EGX 3.7<br />

EN Amsterdam 5.9<br />

EN Paris 5.3<br />

Hanoi 2.7<br />

Hong Kong 12.2<br />

Indonesia 1.0<br />

Kuwait 7.6<br />

Lagos 1.1<br />

London 10.2<br />

London Intl 0.9<br />

Muscat 3.3<br />

NASDAQ GM 2.7<br />

NASDAQ GS 8.1<br />

Natl India 1.5<br />

New York 7.9<br />

Nordic GM 8.8<br />

Oslo 3.8<br />

OTC US 11.7<br />

OTC BB 3.1<br />

RASDAQ 4.7<br />

Shenzhen 31.6<br />

Singapore 43.4<br />

Tokyo 14.6<br />

Toronto 6.4<br />

Valetta 9.9<br />

Venture 4.1<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

Company Name Bloomberg Ticker<br />

Last Price EV EBITDA EV/EBITDA<br />

Local Currency $ x<br />

Activa Resources AG NXI GR €2.21 $18mm $1.1mm 16.7<br />

AGR Group AGR NO NO₭7.00 $1,863mm $384mm 4.8<br />

Aker Solutions (Oslo) AKSO NO NO₭85.00 $33,601mm $6,683mm 5.0<br />

Al Safat Energy Holding KSCC SENERGY KK KWd62.00 $43mm $4.5mm 9.6<br />

Alam Maritim Resources AMRB MK MYR1.29 $1,550mm $101mm 15.3<br />

AMEC (LSE) AMEC LN 992p $4,422mm $516mm 8.6<br />

Anhui Tianda Oil Pipe 839 HK HK$1.40 $1,074mm $185mm 5.8<br />

Anton OS (Hong Kong) 3337 HK HK$5.80 $10,026mm $509mm 19.7<br />

Baker Hughes BHI US $44.92 $24,032mm $4,417mm 5.4<br />

47


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Last Price EV EBITDA EV/EBITDA<br />

Local Currency $ x<br />

Basic Energy Services BAS US $12.68 $1,340mm $652mm 2.1<br />

Bat Bascov BATV RO RON20.29 $7.7mm $1.6mm 4.7<br />

Bolt Technology BOLT US $16.50 $122mm $10mm 11.8<br />

Bonnett's Energy BT CN C$5.05 $102mm $25mm 4.1<br />

Bourbon GBB FP €20.14 $3,624mm $1,009mm 3.6<br />

Bristow Group BRS US $63.02 $2,860mm $363mm 7.9<br />

BW Offshore BWO NO NO₭7.72 $2,563mm $831mm 3.1<br />

C&J Energy Services CJES US $18.51 $1,133mm $356mm 3.2<br />

Cal Dive International DVR US $2.00 $319mm $21mm 14.8<br />

Calfrac Well Services CFW CN C$31.05 $1,830mm $273mm 6.7<br />

Calmena Energy Services CEZ CN C$0.09 $88mm $53mm 1.7<br />

Cameron International CAM US $61.87 $15,850mm $1,426mm 11.1<br />

Canadian Energy S&T CEU CN C$15.52 $1,083mm $69mm 15.6<br />

CanElson Drilling CDI CN C$5.24 $473mm $98mm 4.8<br />

Canyon Services Group FRC CN C$11.75 $706mm $65mm 10.9<br />

CARBO Ceramics CRR US $68.81 $1,508mm $176mm 8.6<br />

CGG (Paris) CGG FP €17.91 $6,388mm $1,902mm 3.4<br />

CH Offshore CHO SP S$0.43 $172mm $24mm 7.3<br />

China Oil HBP 002554 CH CY12.18 $5,216mm $103mm 50.5<br />

Compressco Partners GSJK US $19.32 $305mm $62mm 4.9<br />

Core Laboratories NV CLB US $149 $7,086mm $329mm 21.5<br />

Dalmac Energy DAL CN C$0.46 $21mm $11mm 1.9<br />

Dawson Geophysical DWSN US $38.46 $298mm $54mm 5.5<br />

Dayang Enterprise DEHB MK MYR4.69 $2,477mm $184mm 13.5<br />

Deep Down DPDW US $2.00 $22mm $1.9mm 11.7<br />

Deep Industries DEEPI IN INR33.70 $1,657mm $673mm 2.5<br />

Deleum Bhd DLUM MK MYR3.03 $430mm $57mm 7.5<br />

Divestco DVT CN C$0.19 $20mm $16mm 1.2<br />

DOF DOF NO NO₭25.00 $27,083mm $27,149mm 1.0<br />

Dolphin Offshore Enterprises India DOEI IN INR102 $2,746mm $1,556mm 1.8<br />

Dresser-Rand Group DRC US $59.56 $5,532mm $539mm 10.3<br />

Drilling Mud PVC VN VND16,800 $54mm $21mm 2.6<br />

Dril-Quip DRQ US $90.14 $3,340mm $184mm 18.1<br />

Duke Offshore DKOF IN INR23.80 $121mm $13mm 9.5<br />

Dyna-Mac Holdings DMHL SP S$0.41 $358mm $35mm 10.3<br />

Eidesvik Offshore EIOF NO NO₭34.40 $4,102mm $2,158mm 1.9<br />

Electromagnetic GeoServices EMGS NO NO₭9.25 $312mm $42mm 7.5<br />

EMS Energy EMSE SP S$0.04 $46mm $11mm 4.3<br />

Enerflex EFX CN C$13.68 $1,025mm $149mm 6.9<br />

Enseco Energy Services ENS CN C$0.43 $39mm $54mm 0.7<br />

Enservco ENSV US $1.02 $45mm $14mm 3.1<br />

Exterran Holdings EXH US $28.37 $3,628mm $1,010mm 3.6<br />

Exterran Partners EXLP US $29.06 $2,306mm $318mm 7.2<br />

Ezion Holdings EZI SP S$2.12 $2,270mm $147mm 15.4<br />

Ezra Holdings (Singapore) EZRA SP S$0.94 $1,942mm $365mm 5.3<br />

Falcon Energy Group FALE SP S$0.33 $357mm $44mm 8.1<br />

48


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Last Price EV EBITDA EV/EBITDA<br />

Local Currency $ x<br />

Farstad Shipping FAR NO NO₭120 $11,938mm $3,360mm 3.6<br />

FMC Technologies FTI US $54.66 $14,442mm $861mm 16.8<br />

Forbes Energy Services FES US $3.53 $364mm $350mm 1.0<br />

Forum Energy Technologies FET US $30.89 $3,206mm $333mm 9.6<br />

Fred Olsen Production FOP NO NO₭9.23 $231mm $65mm 3.5<br />

Fugro FUR NA €42.40 $6,504mm $903mm 7.2<br />

Gaylin Holdings GHL SP S$0.57 $278mm $19mm 14.9<br />

Geospace Technologies GEOS US $68.48 $861mm $84mm 10.3<br />

Argosy Energy GTC LN 65p $14mm $1.7mm 7.8<br />

Gi Technologies 300309 CH CY17.37 $3,162mm $112mm 28.3<br />

GeoGlobal Resources GGS US $4.02 $457mm $541mm 0.8<br />

Global Vectra Helicorp GVH IN INR10.68 $1,957mm $4,766mm 0.4<br />

GOL Offshore GOFF IN INR51.30 $28,736mm $62,198mm 0.5<br />

Guideline Geo GGEO SS SE₭1.74 $133mm $15mm 8.8<br />

Gulf Island Fabrication GIFI US $21.03 $302mm $27mm 11.4<br />

Gulf Petroleum Investment GPI KK KWd132 $44mm $9.7mm 4.5<br />

Gulfmark Offshore GLF US $44.26 $1,560mm $154mm 10.2<br />

Halliburton HAL US $41.80 $41,733mm $6,166mm 6.8<br />

Handal Resources Bhd HDL MK MYR0.44 $83mm $13mm 6.4<br />

Hanwei Energy Services HE CN C$0.12 $24mm $9.2mm 2.6<br />

Havila Shipping ASA HAVI NO NO₭28.00 $6,561mm $5,566mm 1.2<br />

Heatec Jietong Holdings HJT SP S$0.10 $22mm $0.0mm 478.3<br />

Helix Energy Solutions Group HLX US $23.06 $2,541mm $218mm 11.7<br />

Heurtey Petrochem ALHPC FP €28.50 $94mm $18mm 5.1<br />

High Arctic Energy Services HWO CN C$2.08 $94mm $35mm 2.7<br />

Hilong Holding 1623 HK HK$4.42 $6,563mm $721mm 9.1<br />

Honghua Group 196 HK HK$2.74 $8,337mm $977mm 8.5<br />

Hornbeck Offshore Services HOS US $53.31 $2,508mm $305mm 8.2<br />

Hunting PLC HTG LN 766p $1,312mm $194mm 6.8<br />

Integra Group Holdings INTE LI $0.27 $251mm $280mm 0.9<br />

ION Geophysical IO US $6.00 $1,009mm $180mm 5.6<br />

Japaul Oil & Maritime Services JAPAULOI NL NG₦0.54 $15,480mm $13,662mm 1.1<br />

John Wood (LSE) WG/ LN 783p $4,697mm $549mm 8.6<br />

Jutal Offshore Oil Services 3303 HK HK$1.79 $1,030mm $48mm 21.2<br />

KBC Advanced Technologies PLC KBC LN 78p $35mm $5.4mm 6.4<br />

Key Energy Services KEG US $5.97 $1,780mm $734mm 2.4<br />

KNM Group KNMG MK MYR0.46 $1,453mm $438mm 3.3<br />

Kreuz Holdings KRZ SP S$0.68 $310mm $62mm 5.0<br />

Kvaerner ASA KVAER NO NO₭9.80 $2,402mm $431mm 5.6<br />

Leader Energy Services LEA CN C$0.13 $25mm $52mm 0.5<br />

Lonestar West LSI CN C$2.87 $61mm $5.4mm 11.2<br />

Lufkin Industries LUFK US $88.47 $3,240mm $213mm 15.2<br />

Maridive & Oil Services SAE MOIL EY $0.90 $676mm $183mm 3.7<br />

Matrix Service MTRX US $15.88 $392mm $42mm 9.4<br />

Maverick Oil & Gas MCB CN C$5.05 $128mm $21mm 6.1<br />

McDermott International MDR US $8.52 $1,717mm $424mm 4.0<br />

49


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Last Price EV EBITDA EV/EBITDA<br />

Local Currency $ x<br />

Medserv MDS MV €3.90 $40mm $4.0mm 9.9<br />

Mermaid Maritime MMT SP S$0.34 $9,925mm $2,045mm 4.9<br />

Miclyn Express Offshore MIO AU A$1.82 $677mm $131mm 5.2<br />

Mitcham Industries MIND US $16.23 $193mm $41mm 4.7<br />

Modec 6269 JP ¥3,090 $159,673mm $10,960mm 14.6<br />

MTQ MTQ SP S$1.62 $207mm $29mm 7.3<br />

National Oilwell Varco NOV US $68.55 $31,328mm $4,442mm 7.1<br />

National Petro. Services NAPESCO KK KWd530 $25mm $2.9mm 8.7<br />

Natural Gas Services Group NGS US $22.81 $252mm $33mm 7.6<br />

New West Energy Services NWE CN C$0.09 $7.8mm $4.4mm 1.8<br />

Newpark Resources NR US $10.93 $1,152mm $177mm 6.5<br />

Oceaneering OII US $71.95 $7,743mm $643mm 12.0<br />

Oceanteam Shipping OTS NO NO₭4.72 $178mm $315mm 0.6<br />

Oiluntry Tubular OIL IN INR38.00 $3,758mm $2,283mm 1.6<br />

Oil States International OIS US $89.95 $5,891mm $1,080mm 5.5<br />

Pason Systems PSI CN C$18.53 $1,352mm $156mm 8.7<br />

Perdana Petroleum PETR MK MYR1.72 $1,016mm $72mm 14.2<br />

Petra Energy PENB MK MYR2.05 $776mm $85mm 9.2<br />

Petrofac PFC LN 1,274p $6,490mm $835mm 7.8<br />

PGS (Oslo) PGS NO NO₭77.80 $3,442mm $1,017mm 3.4<br />

Petrolia SE PDR NO NO₭7.02 $69mm $35mm 2.0<br />

PetroVietnam Technical Service PVS VN VND17,200 $333mm $117mm 2.8<br />

Petrowest PRW CN C$0.75 $165mm $64mm 2.6<br />

PHI PHII US $32.98 $846mm $197mm 4.3<br />

Plexus Holdings POS LN 198p $166mm $6.5mm 25.6<br />

Progress Energy Resources PRS NO NO₭53.25 $2,712mm $326mm 8.3<br />

Pulse Seismic PSD CN C$3.88 $261mm $72mm 3.6<br />

Qualitech QLT TB THB11.30 $993mm $105mm 9.5<br />

Questor Technology QST CN C$0.70 $13mm $1.1mm 11.2<br />

Radiant Utama Interinsco RUIS IJ IDR225 $635,334mm $668,602mm 1.0<br />

Rem Offshore ASA REM NO NO₭43.10 $4,165mm $1,698mm 2.5<br />

Renaissance Services SAOG RNSS OM OMR0.60 $528mm $160mm 3.3<br />

Rompetrol Well Services SA PTR RO RON0.39 $102mm $23mm 4.4<br />

Rosetti Marino YRM IM €34.82 $94mm $23mm 4.0<br />

RPC RES US $13.40 $3,033mm $622mm 4.9<br />

Saipem (Milan) SPM IM €13.35 $14,171mm $4,865mm 2.9<br />

Sapurakencana Petroleum SAKP MK MYR4.16 $30,248mm $1,645mm 18.4<br />

SBM Offshore (Amsterdam) SBMO NA €13.62 $5,609mm $1,235mm 4.5<br />

Schlumberger SLB US $72.14 $101,567mm $11,826mm 8.6<br />

THB SGB MK MYR0.39 $1,750mm $309mm 5.7<br />

SEACOR Holdings CKH US $79.67 $1,966mm $248mm 7.9<br />

SEAMEC SEAM IN INR49.50 $643mm $277mm 2.3<br />

Secure Energy Services SES CN C$13.34 $1,595mm $119mm 13.4<br />

Shandong Molong Machinery 568 HK HK$2.54 $7,051mm $2,544mm 2.8<br />

ShawCor SCL CN C$40.78 $2,555mm $288mm 8.9<br />

Sichuan Renzhi 002629 CH CY10.21 $1,579mm $99mm 15.9<br />

50


Oil Monitor<br />

Company Name Bloomberg Ticker<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong><br />

21 June 2013<br />

Last Price EV EBITDA EV/EBITDA<br />

Local Currency $ x<br />

Siem Offshore SIOFF NO NO₭8.05 $1,216mm $229mm 5.3<br />

Solstad Offshore ASA SOFF NO NO₭98.00 $12,734mm $4,905mm 2.6<br />

Spectrum ASA SPU NO NO₭48.50 $321mm $91mm 3.5<br />

SPT Energy 1251 HK HK$4.61 $860mm $76mm 11.3<br />

Strad Energy Services SDY CN C$3.28 $186mm $64mm 2.9<br />

Subsea 7 (Oslo) SUBC NO NO₭126 $7,624mm $1,135mm 6.7<br />

Superior Energy Services SPN US $27.49 $6,174mm $1,781mm 3.5<br />

Swiber Holdings SWIB SP S$0.72 $1,271mm $549mm 2.3<br />

Technip (Paris) TEC FP €82.69 $9,452mm $1,031mm 9.2<br />

Tecnicas Reunidas SA TRE SM €35.78 $1,282mm $103mm 12.5<br />

Tenaris (Milan) TEN IM €15.13 $23,695mm $2,951mm 8.0<br />

Termbray Petro-King 2178 HK HK$5.29 $717mm $38mm 19.1<br />

Terrex Energy TESO US $12.49 $462mm $93mm 4.9<br />

Tesla Exploration TXL CN C$2.60 $78mm $29mm 2.7<br />

TETRA Technologies TTI US $10.57 $1,173mm $168mm 7.0<br />

TGC Industries TGE US $8.18 $186mm $45mm 4.1<br />

TGS Nopec (Oslo) TGS NO NO₭189 $2,858mm $704mm 4.1<br />

Tidewater TDW US $56.38 $3,750mm $467mm 8.0<br />

Total Energy Services TOT CN C$14.70 $517mm $91mm 5.7<br />

Trican Well Service TCW CN C$14.93 $2,898mm $217mm 13.4<br />

Universal Resource & Services URS SP S$0.09 $40mm $28mm 1.4<br />

Uzma Berhad UZMA MK MYR3.24 $447mm $44mm 10.2<br />

Wah Seong Bhd WSC MK MYR1.86 $1,997mm $160mm 12.5<br />

Weatherford WFT US $13.50 $19,015mm $4,596mm 4.1<br />

Wenzel Downhole Tools WZL CN C$2.22 $84mm $23mm 3.7<br />

Willbros Group WG US $6.43 $560mm $115mm 4.8<br />

WorleyParsons (ASX) WOR AU A$20.10 $5,424mm $656mm 8.3<br />

ZCL Composites ZCL CN C$4.94 $144mm $23mm 6.3<br />

Source: Bloomberg & <strong>Fox</strong>-<strong>Davies</strong><br />

51


<strong>Fox</strong>-<strong>Davies</strong> Oil & Gas Team<br />

Oliver Stansfield<br />

+44 20 3463 5061<br />

oliver.stansfield@fox-davies.com<br />

Richard Hail<br />

+44 20 3463 5027<br />

richard.hail@fox-davies.com<br />

Disclaimer: Important Information<br />

Daniel <strong>Fox</strong>-<strong>Davies</strong><br />

+44 20 3463 5060<br />

daniel@fox-davies.com<br />

Scott Beattie<br />

+44 20 3463 5017<br />

scott.beattie@fox-davies.com<br />

Zac Phillips<br />

+44 20 3463 5039<br />

zac.phillips@fox-davies.com<br />

Lisa Caires<br />

+44 20 3463 5065<br />

lisa.caires@fox-davies.com<br />

James Pinner<br />

+44 20 3463 5022<br />

james.pinner@fox-davies.com<br />

This document is not independent and should not be relied on as an impartial or objective assessment of its subject matter. Given the foregoing this document is deemed to be a marketing communication and as such<br />

has not been prepared in accordance with legal requirements designed to promote the independence of investment research and <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited is not subject to any prohibition on dealing ahead of<br />

dissemination of this document as it would be if it were independent investment research.<br />

This document has been issued by <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited for information purposes only and should not be construed in any circumstances as an offer to sell or solicitation of any offer to buy any security or other<br />

financial instrument, nor shall it, or the fact of its distribution, form the basis of, or be relied upon in connection with, any contract relating to such action. This document has no regard for the specific investment objectives,<br />

financial situation or needs of any specific entity. <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited and/or connected persons may, from time to time, have positions in, make a market in and/or effect transactions in any investment or related<br />

investment mentioned herein and may provide financial services to the issuers of such investments. The information contained herein is based on materials and sources that we believe to be reliable, however, <strong>Fox</strong>-<strong>Davies</strong><br />

<strong>Capital</strong> Limited makes no representation or warranty, either express or implied, in relation to the accuracy, completeness or reliability of the information contained herein. Opinions expressed are our current opinions as of<br />

the date appearing on this material only. Any opinions expressed are subject to change without notice and <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited is under no obligation to update the information contained herein. None of <strong>Fox</strong>-<strong>Davies</strong><br />

<strong>Capital</strong> Limited, its affiliates or employees shall have any liability whatsoever for any indirect or consequential loss or damage arising from any use of this document.<br />

This report has been approved in the UK by <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited solely for the purposes of section 21 of the Financial Services and Markets Act 2000. In the UK, this report is directed at and is for distribution only to<br />

persons who (i) fall within Article 19(1) (persons who have professional experience in matters relating to investments) or Article 49(2) (a) to (d) (high net worth companies, unincorporated associations, etc.) of the Financial<br />

Services and Markets Act 2000 (Financial Promotions) Order 2005 (as amended) or (ii) are professional clients or eligible counterparties of <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited (all such persons together being referred to as “relevant<br />

persons”). This report must not be acted on or relied up on by persons in the UK who are not relevant persons.<br />

Neither this report nor any copy of part thereof may be distributed in any other jurisdictions where its distribution may be restricted by law and persons into whose possession this report comes should inform themselves<br />

about, and observe any such restrictions. Distribution of this report in any such other jurisdictions may constitute a violation of UK or US securities law, or the law of any such other jurisdictions.<br />

Investments in general involve some degree of risk, including the risk of capital loss. The services, securities and investments discussed in this document may not be available to nor suitable for all investors. Investors should<br />

make their own investment decisions based upon their own financial objectives and financial resources and, if in any doubt, should seek advice from an investment advisor. Past performance is not necessarily a guide to<br />

future performance and an investor may not get back the amount originally invested. Where investment is made in currencies other than the investor’s base currency, movements in exchange rates will have an effect on the<br />

value, either favourable or unfavourable. Levels and bases for taxation may change. When we comment on AIM or OFEX shares you should be aware that because the rules for those markets are less demanding that the<br />

Official List of London Stock Exchange plc the risks are higher. Furthermore, the marketability of these shares is often restricted.<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited and/or its associated companies may from time-to-time provide investment advice or other services to, or solicit such business from, any of the companies referred to in this document.<br />

Accordingly, information may be available to <strong>Fox</strong>-<strong>Davies</strong> Limited that is not reflected in this material and <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited may have acted upon or used the information prior to or immediately following its<br />

publication. In addition, <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited, the directors and employees thereof and/or any connected persons may have an interest in the securities, warrants, futures, options, derivatives or other financial<br />

instrument of any of the companies referred to in this document and may from time-to-time add or dispose of such interests. Neither the whole nor any part of this material may be duplicated in any form or by any means.<br />

Neither should any of this material be redistributed or disclosed to anyone without the prior consent of <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited. <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited is authorised and regulated by the Financial Services Authority<br />

and is a member of the London Stock Exchange.<br />

<strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited may distribute research in reliance on rule 15a-6(a)(2) of the Securities and Exchange Act 1934 to persons that are major US Institutional investors, however, transactions in any securities must be<br />

effected through a US registered broker-dealer. Any failure to comply with this restriction may constitute a violation of the relevant country’s laws for which <strong>Fox</strong>-<strong>Davies</strong> <strong>Capital</strong> Limited does not accept any responsibility. By<br />

accepting this document you agree that you have read the above disclaimer and to be bound by the foregoing limitations/restrictions.<br />

Please note that unless otherwise stated, the share price used in this publication is taken at the close of business for the previous day.

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!