EMP - AR 07 - Final - Eng
EMP - AR 07 - Final - Eng
EMP - AR 07 - Final - Eng
2007
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
C ont e nt s
Company Profile
10
Financial Highlights
13
Review of Operations
28
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
30
32
Community Relations
34
49
Glossary
51
Financial Report
E n e r g i M e g a P e r s a d a - A n n u a l Rep
r ep o r t 2 0 0 7
Thailand
Vietnam
Philippines
South China Sea
Malaysia
Sumatera
Bentu PSC
Brunei
Semberah TAC
Singapore
Kalimantan
Gelam TAC
Sulawesi
Kangean PSC
0
Timor Leste
Suci OCA
400 KM
Indian Ocean
A
Papua
Java
E n e r g i M e g a P e r s a d a - A n n u a l Rep
r ep o r t 2 0 0 7
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
F inancial Highligh t s
Financial Performance
2007
2006
2005
2004
2003
(restated)
Income Statement
Revenue
EBITDA
Profit Before Tax
Income Tax
Net Profit
Earnings Per Share (EPS)
1,137.5
350.2
(51.8)
167.4
115.6
8.0
1,459.5
190.1
(283.8)
20.4
(263.4)
(18.7)
1,423.6
599.3
138.8
(14.6)
123.2
12.9
689.9
246.7
40.6
(93.6)
(53.5)
(7.3)
356.9
89.0
(10.6)
(23.0)
(33.5)
(5.2)
Balance Sheet
Total Assets
Net Debt
Equity
9,378.2
2,825.3
3,352.2
8,773.8
4,194.8
1,894.7
6,512.8
2,895.2
1,176.7
3,811.3
1,097.1
1,029.2
1,132.0
159.6
(378.6)
10
3
1
84
110
65
180
64
(18)
(14)
(3)
221
75
186
363
78
9
10
2
246
358
117
453
82
(8)
(5)
(1)
107
433
41
270
73
(9)
9
(3)
(42)
572
20
(399)
133
2007
2006
2005
2004
2003
8
8,409
1,373
0
0
322
752
54
10,919
13
9,182
547
0
0
339
455
97
10,633
14
9,328
773
0
9,887
397
0
10,567
-
10,114
10,284
10,567
4.0
3.9
3.7
3.8
3,9
10
10 *
44
0
6
0
8
2
80
39
0
58
0
0
0
0
3
100
51
0
81
65
0
41
48
0
0
132
106
48
4.9
6.1
7.7
6.5
2. 9
Ratios (%)
Net Profit Margin
ROE
ROA
Net Debt/Equity
Interest Coverage Ratio
Current Ratio
Total Liability to Equity
Total Liability to Assets
g ie M
- PAORAN
n n u a lTARep
ort 2007
E n eErnge ir M
g ae gPae rPse ar ds a d-aLA
H UNAN
2007
2006
2005
2004
2003
73.2
2.6
63.9
2.5
53.2
2.3
37.7
2.1
28.9
2.5
1P
2P
3P
Contingent Resources*
28
-
32
-
39
-
1
11
1
120
12
230
22
318
11
24
48
76
12
17
Gelam TAC
Oil
Gas
1
-
5
-
50
-
67
Semberah TAC
Oil
Gas
3
3
13
9
33
29
1
-
1
6
20
Total
Oil
Gas
33
149
62
300
145
446
2
109
Grand Total
182
362
591
111
Kangean PSC
Oil
Gas
Bentu PSC
Oil
Gas
* best estimation
Notes
1. Gross reserves have been certified by independent certification agencies such as Gaffney, Cline and Associates, Sproule International and MHA
Petroleum Consultants.
2. The gross reserves stated in the above table reflect EMPs latest independent reserve appraisal. EMP has taken a conservative approach to
reserves in setting depreciation, depletion and amortization (DDA) policy as outlined on Page 59 of the Audited Financial Statements. When an
approved plan of development (POD) contains reserve estimates lower than the independent certification, the POD estimate is used for DDA
purposes.
3. 3P Reserves and Contingent Resources totals: figures subject to rounding.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
2007
2006
2005
2004
1P
Oil
Gas
Total
33
149
182
31
170
201
34
258
292
30
255
285
2P
Oil
Gas
Total
62
300
362
71
319
390
77
360
437
42
305
347
3P
Oil
Gas
Total
145
446
591
181
489
670
185
437
622
71
331
402
Contingent Resources*
Oil
Gas
Total
2
109
111
2
114
116
2
116
118
25
98
123
2007
2006
2005
2004
2003
Development wells
Exploration wells
Total
36
3
39
30
8
38
20
5
25
14
5
19
4
5
9
Brantas PSC
Development wells
Exploration wells
0
0
4
2
3
3
5
3
3
1
19
3
11
4
14
1
9
2
1
4
Kangean PSC
Development wells
Exploration wells
3
0
7
2
3
1
0
0
Bentu PSC
Development wells
Exploration wells
0
0
0
0
1
0
0
0
Gelam TAC
Development wells
Exploration wells
6
0
2
0
Semberah TAC
Development wells
Exploration wells
4
0
6
0
3
0
0
0
(in mmboe)
* best estimation
Drilling Activity
(based on year spudded)
Note: all development wells includes work over wells, all exploration wells includes appraisal wells
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Highligh t s of t he Ye ar
January
Sepanjang Island oil field (SED-1A
well) in the Kangean PSC successfully
commenced commercial oil production an
initial rate of 3,500 bopd.
June
Commenced a strategic alliance with
PT Indelberg Indonesia Perkasa
(Indelberg) in order to secure gas
production in East Java.
February
Extraordinary General Meeting of
Shareholders held.
July
Semberah TAC added gas supply from
SBT-2A. Total cumulative gas production
to PLN Samarinda reached 10 mmcfd.
Korinci Baru PSC commenced gas supply
to PLN Pekanbaru at 7.1 mmcfd from
Baru-4, Baru-5 and Baru-6 wells.
Gelam TAC completed its 3D seismic in
efforts to minimize drilling risks.
Deconsolidated Lapindo Brantas Inc.
(LBI), the owner of 50% working interest
of Brantas PSC.
March
Kangean PSC has recommenced direct
gas sales from Pagerungan field via East
Java Gas Pipeline (EJGP).
April
Extraordinary General Meeting of
Shareholders held.
May
Annual General Meeting of Shareholders
held.
Semberah TAC commenced its first
gas production from SBT-01 well to
Perusahaan Listrik Negara (PLN) in
Samarinda at 5.5 mmcfd.
Mitsubishi Corporation (Mitsubishi) and
Japan Petroleum Exploration Co. Ltd.
(Japex) become strategic partners via
a share subscription in EMP subsidiary,
Energi Mega Pratama Inc. (EMPI), for
US$ 360 million assuming, in aggregate,
an indirect 50% working interest in the
Kangean PSC, while EMP retains a 50%
indirect interest.
October
Korinci Baru PSC and Gebang JOB PSC
recorded significant gas price increases
reflected in newly signed agreements
and Kangean PSC amended price under
existing contracts.
December
Korinci Baru PSC commenced the first
commercial gas production to PT Riau
Andalan Pulp & Paper (RAPP) at 4.2
mmcfd.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
MESSAGE FROM T HE
PRESIDE NT C OMMISSIONER
Dear Shareholder,
2007 was another landmark year for the
global oil and gas industry with oil prices
at record nominal highs as indicated by
WTI reaching US$ 98.88 per barrel (bbl)
on November 20, 2007 and closing above
US$ 100 per bbl on January 2, 2008. For the
year WTI averaged US$ 72.28/bbl against
US$ 66.03/bbl in 2006. Even at the recent
levels of over US$ 102/bbl, at the time of
writing this report, real oil prices have not
yet exceeded their 1980 peak. The positive
developments in production during the
year have given EMP the opportunity to
capitalize on strong oil prices by continuing
to expand oil production into 2008 and hence
increasing revenue and cashflow.
At last oil price momentum has had a
material upward impact on Indonesian
domestic gas prices as the compelling
proposition of gas as good value, clean
energy was recognized by consumers.
EMP benefits on this upward price
movement going forward, having signed new
gas contracts at greatly improved prices,
renegotiated old contracts and brought
new gas projects on stream in 2007. The
improvement in gas prices is vindication
of the deliberate strategy to be long on
domestic natural gas in the upstream asset
portfolio.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
10
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Rep or t of t he
Preside nt Direc t or
Dear Shareholder,
In closing the year 2007, EMP has reached a
turning point in its history.
First, the deconsolidation of LBI has been
completed with shareholder approval in
2008 facilitating the resumption of normal
operations and business expansion. Under
the stewardship of the Bakrie Group,
the process of resettlement and aid will
continue for the communities impacted by
this unprecedented disaster.
Second, significant value has been unlocked
through the divestment of 50 per cent
indirect interest in Kangean PSC block by
generating cash of US$ 360 million, which
has enabled the Company to reduce its level
of gearing, while acquiring experienced
strategic partners in Mitsubishi and Japex.
Third, while production levels have
decreased year on year, the new Sepanjang
Island oil field has commenced production
at 3,500 bpd, a landmark in the 27 year
history of the Kangean PSC and three new
gas projects are producing over 20 mmcfd.
Despite EJGP interruption, subsequently
resolved, the production decline in gas was
reversed in the last quarter of the year.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
11
12
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
13
14
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
EAST JAVA
Three months after drilling SED-1A well in November 2006 employing Under
Balanced Drilling (UBD) technology to maximize the productive potential of the
Ngimbang carbonate reservoir, EMP completed construction and commissioned
production facilities in the Pulau Sepanjang oil field. In January 2007, commercial
oil production commenced at 3,500 barrels of oil per day. Oil from the Sepanjang
Island oil field has 32.2 API gravity oil with minor gas. Measurement during UBD
indicates the SED-1A well has the capacity to produce up to 9,000 bopd.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
15
40 KM
Payang
Jenggolo
KE
(PUO)
Bukit Tua
Poleng
Bukit Panjang
Tuban
Suci OCA
PLN Gresik
Lamongan
PGN Tandes
Jeruk
BD
e (E
ipelin
Gas P
Java
East
PGN Waru
Tanggulangin
BATUR
SIRASUN
(SS0)
JGP)
Sepanjang Island
South Celukan
(SC0)
Carat
(SED)
Pasuruan
JS 53A
South Saubi
TERANG
Maleo
Oyong
Wunut
Karangtakat
(TEO)
PGN Surabaya
PGN Gn. Sari
Kangean Island
Madura
Gresik Stn.
Moncong
(MCO)
(WKO)
Pangkah
Kangean PSC
Leces
East Java
Bali
LEGEND
BLOCK
OIL FIELD
GAS FIELD
OIL & GAS FIELD
WELL
PRODUCTION PROCESS PLANT
PROSPECT
LEAD
CUSTOMER
GAS PIPELINE
PGN DISTRIBUTION GRID
Lombok
Thailand
Philippines
Malaysia
Brunei
Singapore
REPUBLIC OF INDONESIA
Java
INDEX MAP
Kangean PSC
Timor Leste
16
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Eas t Java
EMP commenced a strategic alliance with Indelberg in
order to secure gas production in East Java.
Production test results in Suci-01 proved this well is
able to produce gas of 7 mmcfd. A workover of Suci-01
is planned in the first half of 2008, and expected to be
in full production by the end of 2008.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
17
S uci oc a
Payang
Jenggolo
KE
Bukit Tua
Poleng
Bukit Panjang
Suci OCA
Java Sea
Pangkah
20 KM
Tuban
Lamongan
PLN Gresik
Petrokimia Gresik
Madura
Surabaya
Oyong
E a st
Ja v a
ip e li
Gas P
JG P
n e (E
BD
Jeruk
Wunut
Maleo Field
Tanggulangin
Carat
LEGEND
BLOCK
OIL FIELD
Pasuruan
Leces
WELL
GAS PIPELINE
East Java
Bali
Thailand
Philippines
Malaysia
Brunei
Indian Ocean
Singapore
REPUBLIC OF INDONESIA
Java
INDEX MAP
Suci OCA
Timor Leste
18
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Sumat era
DC-8 and DC-9 added another 800 bopd. A reservoir fracture
stimulation using state of the art techniques and hydraulic fluids
has dramatically increased oil production in the Pematang tight
formation of DC field of Malacca Strait PSC. These Pematang tight
formations are also found in DR and BY exploration discovery fields
in Malacca Strait PSC with significant reserves.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
19
Malaysia
St
N
Bengkalis Island
0
15 KM
QC
VA
ra
it
of
Ma
lac
ca
OA
QD
QF
QE
LEGEND
QB
Pertamina UP II
Refinery
BLOCK
OIL FIELD
GAS FIELD
OIL & GAS FIELD
WELL
PROSPECT
LEAD
BA
Padang Island
AG
OSB Ladinda
Gatam
Sabak
Pedada
Lalang Field
OIL PIPELINE
GAS PIPELINE
Benua
Kuat Field
Dusun
DU
Ponder Field
Kurau Field
CO
LE
DF
BGW
DC
Philippines
Mengkapan
Field
Melibur Field
Merbau Island
CN
DH
BZ SM
CA
BH
BK
BM
BV
EA
BY-2
DR
BC
BY-1
FC
BU
Rangsang Island
TA
AI
BQ
BT
CW
Ponak-1
FB
FD
EG
Pusaka
Thailand
SAG
CM
DD
BY-3 AL
NM
TG
TH
TH
CU
Selatan Field
DB
CH
TE
TB
TC
Malaysia
Singapore
Brunei
Sumatera
REPUBLIC OF INDONESIA
INDEX MAP
Timor Leste
Beruk
Sumatera
Mendol Island
20
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Sumat era
The block just completed its 3D seismic which covered a
total working area of 83 km2. The seismic results are useful
in minimizing drilling related risks, confirming the existing
certified reserves and resources, as well as identifying new
prospects within the blocks working area.
Electrical Submersible Pump (ESP) installed at SG-9, SG-11/ST,
SG-12/ST wells to boost oil production in Gelam block.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
21
Jambi
SE Setiti
PLN
Sultan Thaha
Airport
Rumpeh
Subdistrict
Gelam TAC
Jambi Luar Kota Subdistrict
rP
ipa
I
TG
BLOCK
OIL FIELD
GAS FIELD
u
Jal
LEGEND
WELL
CUSTOMER
OIL PIPELINE
GAS PIPELINE
PROPOSED GAS PIPELINE
Thailand
Philippines
Malaysia
Brunei
Tempino
Mestong Subdistrict
Singapore
Gelam TAC
Sumatera
INDEX MAP
REPUBLIC OF INDONE S I A
Timor Leste
South Sumatera
22
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Sumat era
Kalila (Bentu) Ltd. signed a GSPA to supply gas to RAPP at
US$ 4/mmbtu (with 2% escalation every three years).
Korinci Baru PSC commenced first commercial gas
production to RAPP at 4.2 mmcfd with expectations to attain
8.5 mmcfd by the end of the second quarter 2008. Currently
this block also supplies 13.2 mmcfd to PLN Riau.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
23
Baru Pipeline
Kotabatak
Beruk
Minsis
Perak Field
Bentu PSC
Baru Field
Desabaru
Korinci Field
Terusan Field
Bentu Field
LEGEND
BLOCK
OIL FIELD
GAS FIELD
WELL
PROSPECT
LEAD
PRODUCTION PROCESS PLANT
CUSTOMER
GAS PIPELINE
PROPOSED GAS PIPELINE
Seng Field
Timah
ns
Tra
Nikel
do
sin
Ga
Segat Field
ia
es
on
Ind
ne
eli
Pip
Besi
Thailand
Philippines
Malaysia
Brunei
Singapore
& Korinci
Baru
Bentu Bentu
KPS &PSC
Korinci
Baru
KPSPSC
Sumatera
INDEX MAP
REPUBLIC OF INDONESIA
Timor Leste
Sumatera
24
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Sumat era
Costa International Group Limited signed a Heads of
Gas Sales and Purchase Agreement (HGSA) to supply
gas at US$ 4.8/mmbtu (with 3% escalation every year)
to the PT Energasindo Heksa Karya (Energas).
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
25
GOS
it
ra
St
Sumatera
la
Ma
of
a
cc
Rantau
West Kuala
Simpang
Kuala Simpang
Serang Jaya
Sungai Buluh
10 KM
Arbei Field
Sembilan Island
Oil
Pangkalan Susu
LEGEND
HM 55
BLOCK
OIL FIELD
GAS FIELD
OIL & GAS FIELD
WELL
PROSPECT
CUSTOMER
OIL PIPELINE
GAS PIPELINE
PROPOSED GAS PIPELINE
West Tabuhan
SBM
Anggor Field
ort
p
Ex
ne
eli
Pip
Gebang Deep
East Tabuhan
Pangkalan Brandan
Secanggang Field
Gebang
Securai
Besitang
North Darat
Tanjung Perling
Batang Sarangan
Thailand
PLTG Belawan
Philippines
Brunei
Singapore
BentuSumatera
KPS & Korinci Baru KPS
Binjai
REPUBLIC OF INDONESIA
INDEX MAP
Timor Leste
Batu Mandi
Wampu
26
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Kalimantan
SBT-01 well produced its first gas to PLN in Samarinda, in
addition to four wells (SBR-05, SBR-06, SBR-08 and UKM-04).
Total volumes of gas contracted through this GSPA amounts to
62 bcf up to year 2015.
SBT-2A has also been ready to flow gas at an average 5 mmcfd
while waiting for PLN to finish repairing its gas turbine.
The gas is sold at over US$ 2.72/mmbtu which is to be increased
annually under the contract.
Successful discovery from SBR-16 and SBR-17 produced 575
bopd and increased the blocks total oil production to 1,194 bopd
and gas production of 12 mmcfd.
A gas pipeline was completed from Semberah to the Vico plant.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
27
Malaysia
Brunei
Singapore
Kalimantan
Pertamina
Sangatta
Semberah TAC
R E P U B LIC OF INDONESIA
INDEX MAP
10 KM
Tanjung Sangatta
Timor Leste
Tanker to
UP. V Balikpapan
LEGEND
BLOCK
Acce
ss R
oad
GAS FIELD
WELL
PRODUCTION PROCESS PLANT
Prov
ince
CUSTOMER
OIL PIPELINE
GAS PIPELINE
Bontang
Strait of Makassar
Kalimantan
Tanjung Santan
Union Santan
Terminal
Trucking to
Sangatta
Proposed PLN
Power Plant
ile
ipell
VICO P
PLN
Gas Power Plant
Tanjung Batu
Semberah Field
(UKM, SBR)
Semberah TAC
Karangmumus Field
Binangat Field
Pelarang Field
Samarinda
Sambutan Field
(SBT)
28
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Overview
Net sales revenues are derived from sales
of crude oil, condensate and natural gas in
accordance with the terms of Production
Sharing Contracts (PSC), a JOB PSC,
Technical Assistance Contracts (TAC) and
Operational Cooperation Agreement (OCA)
relating to the development of eight discrete
blocks in Java, Sumatera and Kalimantan.
Net Sales
Net sales for 2007 were 2% lower at
Rp 1,137 billion. Net sales represented
revenues from oil sales of Rp 840 billion
(US$ 97 million equivalent) down 18% and
Rp 247 billion (US$ 27 million) from gas
sales. Volumes for the year were 23% lower
for oil at 1.5 mmbbl and 41% lower for gas
at 2.8 mmboe, the latter partly due to the
interruption to gas production through
damage to the East Java Gas Pipeline, which
has subsequently reopened. Average prices
realized for oil were significantly higher, by
15% year on year to US$ 73.2 per bbl with
average gas prices 4% higher at US$ 2.6
per mcf.
Terms relating to Gas Sales
Sales of the Companys net gas entitlement,
denominated in US Dollars, are primarily
through bilateral medium-term (two to
three years) and long-term (longer than
three years) fixed price contracts with
leading customers, thereby avoiding risks
associated with volatility of prices. Factors
used to determine the fixed price for each
contract include demand volume, contract
terms, prevailing contract prices for other
medium-term and long-term fixed price
contracts, alternate fuel prices and the rate
of exchange between the Rupiah and US
Dollar. The average realized sales prices for
gas per mcf for the years ended December
31, 2 0 0 6 and 2 0 07 were US $ 2.5 and
US$ 2.6, respectively. It should be noted
that all GSPA supply contracts are on a
reasonable endeavors basis.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Brantas PSC
(working interest 50%)
Based upon a Corporate Management
Agreement (CMA) dated July 1, 2007
between the Company and Minarak Labuan
Co. Ltd. (MLC) and further to the approval of
shareholders at an Extraordinary General
Meeting of Shareholders on March 14, 2008,
the Company discontinued taking up any
share of losses in LBI, Kalila Energy Ltd.
(KEL), and Pan Asia Enterprise Ltd. (PAN).
Consequently from July 1, 2007 the financial
statements of LBI, KEL and PAN were no
longer consolidated into the consolidated
financial statements of the Company, which
have been restated.
New shares subscription EMP Inc.
In connection with binding agreements
signed March 6, 2007 with Mitsubishi and
Japex, Mitsubishi and Japex assumed
new subscription shares in EMP Inc. and
an indirect 50% working interest in the
Kangean PSC block including a substantial
portion of the remaining development
capital expenditure for Kangean PSC block.
Proceeds from the transaction amounted to
US$ 360 million, and were used as follows:
Annual Revenues
2007
Oil
Gas
Total
890
247
1,138
YoY (%)
Volume (mmboe)
YoY (%)
78
-18
22
-56
100
1.5
2.8
4.3
36
64
100
-23
-41
2007
2006
2005
975
261.2
168.6
29
30
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Leading Indicator
Gap closure action
Training hours from total man-hours
PROPER Rating
Lagging Indicator
Lost Time Injury Rate / LTIR (cases)
Total Recordable Injury Rate / TRIR (cases)
Spills Incidents (> I Bbl)
Property Damage/Loss (> US$ 50K)
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Target
All EMP
Achievement
All EMP
Brantas
Gebang
Gelam
Malacca Strait
Semberah
75%
0.75%
Blue
68.29%
9.59%
Not announced*)
40.45%
0.46%
86.00%
0.92%
55.50%
0.52%
76.50%
0.37%
94.00%
43.00%
75.00%
3.60%
0.00 (0)
0.64 (20)
2
0
0.00 (0)
0.00 (0)
0
0
0.00 (0)
0.00 (0)
0
0
0.00 (0)
0.22 (1)
1
0
0.00 (0)
0.00 (0)
0
0
0.00 (0)
0.98 (18)
0
0
0.00 (0)
0.28 (1)
1
0
*) The Government of Indonesia has not yet announced PROPER Rating in the year 2007
31
32
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
c ommuni t y re l at ions
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
33
34
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Introduction
Framework and Approach to Corporate
Governance
The Company recognises that a strong
commitment to good corporate governance
practices is vital to its continued success.
At its base, corporate governance is about
establishing a code of behavior and a set
of values which underpin the Companys
everyday activities and ensure transparency,
fair dealing, and the protection of
stakeholder interests. Best practice
governance focuses on the processes
used to direct and manage our business
in a manner in line with our corporate
objectives and the expectations of society,
and in a manner fully accountable to our
stakeholders.
In pursuing its commitment to best practice
in governance, EMP has and will continue to:
Review and improve governance
practices
Monitor global developments in best
corporate governance practice
Strive for best practice and fully
comply with the rules and regulations
of Bapepam-LK, the Indonesia Stock
Exchange, and the Indonesian National
Code of Good Governance.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Board of Commissioners:
Roles and Responsibilities
The Board of Commissioners comprises
four members, one of whom is independent
and undertakes a supervisory role in
monitoring the Companys performance
against its stated business objectives. Aside
from its statutory authority, as stated in
the Companys Articles of Association with
respect to approving certain transactions
and approving the annual report, the
BoC has oversight of risk management,
audit controls and the timely disclosure
of information in line with prevailing
regulations. To ensure this happens, every
effort is made to provide the BoC with the
relevant information through regular formal
joint meetings of the BoC and BoD.
Board of Commissioners
35
36
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
37
38
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Succession planning
An important function of both boards
is to ensure that the Company has the
appropriate mix of skills and experience.
The BoC in conjunction with the BoD is
tasked with the responsibility of preparing
the selection criteria and procedures for
nominating appointments and succession
planning in relation to members of the
Boards, taking into account the skills,
experience and expertise required, and
currently represented, and the future
direction of the Company.
The selection and role of the President
Director
The President Directors duties are to:
Ensure that, when all BoD members take
office, they are fully briefed on Company
strategy and key performance objectives
and the contribution expected from each
Director on achieving overall objectives
Provide effective leadership in
formulating strategy
Represent the Companys views to the
public
Ensure that the BoD meets at regular
intervals throughout the year, and that
minutes of meetings accurately record
decisions taken and, where appropriate,
the views of individual Directors
Guide the agenda and conduct of all BoD
meetings
Review the performance of Board
Directors
The selection of President Director is based
on an evaluation as to whether the candidate
is able to execute these duties effectively.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
39
40
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Corporate Secretary
Riri Harahap, Corporate Secretary and
Vice President Legal
Riri Harahap was appointed Corporate
Secretary in June 2005 and to the position of
Vice President Legal, in February 2006. She
brings with her over 15 years of experience
in law.
The Companys Corporate Secretary
plays a key role providing effective legal
advice with regard to general day-to-day
matters and in compliance with regulations
including those of the capital market.
The Corporate Secretary is also tasked
to provide Commissioners and Directors
with ongoing guidance on issues such as
corporate governance, on matters relating
to the Companys Articles of Association
and to achieve the highest standards in the
organization of shareholder meetings and
meetings of the Boards.
Report of the Audit Committee
The effectiveness of both Boards is
enhanced by the support of the Audit
Committee, whose role is to oversee all
matters relating to the integrity of the
financial statements, recommendations
for the appointment of External Auditors,
management of operational risks and
compliance with legal and regulatory
requirements.
Audit Committee members
Qoyum Tjandranegara, Chairman
(Independent Commissioner)
See page 35.
Hertanto, Member
Hertanto has 37 years of auditing
experience, and has been a member of
the Audit Committee since October 2005.
Hertanto served as an Independent
Commissioner for PT Adhi Karya (Persero)
between 2004 and 2006.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
41
42
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Delegation of authority
The BoD delegates financial authority to
employees who are responsible for taking
actions, signing documents and approving
transactions affecting the operation and
affairs of the business entity. The overriding
principle is that no individual is to exercise
more authority than that which has been
delegated to him or her.
Delegation of authority is managed top
down, is consistent across the organization,
and is based on the amount of risk - in
terms of value associated with the
decision. The authority delegated is based
on the desired balance between centralized
and decentralized decision making in the
organization.
An operational framework is implemented
via (1) approvals manuals (2) delegation of
authority guides (3) authorized approval lists
with specimen signatures (4) other means
such as electronic storage and retrieval.
Final approval requirements are specified in
delegation of authority or equivalent guides,
usually within monetary, volume, or other
appropriate limits. No employee is granted
authority to approve his or her own travel
and business related expense statements or
reimbursements.
Authority is limited to expenditures and
other transactions made within ones area
of responsibility. The BoD reviews the
delegation of authority guides as required.
IT Governance
The Company is in the process of preparing
all necessary requirements in relation to the
establishment of the IT Steering Committee.
The Company considers that the IT Steering
Committee will have representatives from
all relevant business and IT areas to ensure
that IT investments meet their objectives
in terms of efficiency, effectiveness and
standardization. The establishment of the IT
Steering Committee has not been completed
yet, however each IT relevant staff have
identified any point that must be prepared
for the IT Governance to be established in
the Company.
Compliance policy and practices
The Companys compliance approach
focuses on ensuring strict adherence to all
laws and regulations, maintaining quality
control over practices and processes,
identifying any weaknesses and addressing
any gaps.
Corporate responsibility and sustainability
Approach to corporate responsibility and
sustainability
The Companys aim is to manage its
business in a way which produces
positive outcomes for all stakeholders
and maximizes economic, social and
environmental value simultaneously. In
doing so, the Company accepts that the
responsibilities flowing from this go beyond
both strict legal obligations and the financial
bottom line. Transparency, the desire for
fair dealing, responsible treatment of staff
and of customers and positive links into the
community, underpin everyday activities and
corporate responsibility practices.
Employee Relations
The Company has policies related to:
Safe work environment
Non-discrimination
Equal employment opportunity
Competitive terms and conditions of
employment
Elimination of forced or compulsory
labour
43
44
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
45
1 - 5,000 Shares
5,001 - 10,000
10,001 - 50,000
50,001 - 100,000
100,001 - 500,000
500,001 - 1,000,000
1,000,001 - 5,000,000
5,000,001 - 10,000,000
10,000,001 - 50,000,000
50,000,001 - 100,000,000
100,000,001 - 1,000,000,000
> 1,000,000,001
993
539
1,342
383
500
138
167
42
57
9
21
2
23.68
12.86
32.01
9.13
11.92
3.29
3.98
1.00
1.36
0.22
0.50
0.05
Total
4,193
100.00
46
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Share Price
The Company is quoted on the Indonesia Stock Exchange, code: ENRG
Quarter 1
Quarter 2
Quarter 3
Quarter 4
2007
Highest Price
750
840
970
1,510
Lowest Price
510
590
710
840
2006
Highest Price
Lowest Price
910
850
870
830
590
550
700
710
Share Performance
Price (Rp)
Volume (x10,000)
1,600
64,000
1,400
56,000
1,200
48,000
1,000
800
600
40,000
EGM new BOD (Apr 19),
ENRG Rp 640
32,000
LBI Deconsolidation
(Sep 12), Rp 820
24,000
400
16,000
200
8,000
Volume (x10,000)
Price (Rp)
E n e r g i M e g a P e r s a d a - ANNUAL
Annual R
Rep
E P ORT
ort 2007
100%
EMP Exploration
(Kangean) Ltd. (UK)
WI - 40%
Kangean PSC
100%
Kangean Energy
Indonesia Ltd. (Delaware)
WI - 60%
100%
100%
RHI Corporation
(Delaware)
WI - 34.46%
99.99%
PT Imbang Tata Alam
(Indonesia)
WI - 26.03%
100%
E MP
100%
Costa International Group Ltd.
(B.V.I.)
100%
Kalila (Bentu) Ltd.
(B.V.I.)
100%
Kalila (Korinci Baru) Ltd.
(B.V.I.)
WI - 100%
Semberah TAC
WI - 100%
Gelam TAC
WI - 50%
Bentu PSC
WI - 100%
47
48
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
Resp onsibili t y
f or f inancial rep or t ing
This Annual Report and the accompanying financial statements and related financial
information are the ressponsibility of the Management of PT Energi Mega Persada Tbk and
have been approved by members of the Board of Commissioners and Board of Directors
whose signatures appear bellow:
Board of Commissioners
Directors
Ari S. Hudaja
President Commissioner
Christian V. Ponto
President Director
Qoyum Tjandranegara
Independent Commissioner
Yuli Soedargo
Director
Suyitno Patmosukismo
Commissioner
Imam P. Agustino
Director
Nalinkant A. Rathod
Commissioner
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
49
Defined Terms
BPMIGAS
BPHMIGAS
GCA
GSPA
HGSA
PGN
PJB
PKG
PLN
PROPER
TSB
Badan Pelaksana Kegiatan Usaha Hulu Minyak Dan Gas Bumi or Upstream Executive Body, the
non-profit, Government-owned, operating board that is succeeding Pertaminas role as regulator of
upstream oil and gas activities under the New Oil and Gas Law.
Badan Pengatur Hilir Minyak Dan Gas Bumi, the non-profit Government-owned operating board
that is succeeding Pertaminas role as regulator of downstream oil and gas activities under the New
Oil and Gas Law.
Gaffney, Cline & Associates (Consultants) Pte Ltd, independent assessors of the Companys reserves.
Gas Sales and Purchase Agreement.
Heads of Gas Sales and Purchase Agreement.
PT Perusahaan Gas Negara (Persero) Tbk.
PT Pembangkitan Jawa Bali.
PT Petrokimia Gresik.
PT Perusahaan Listrik Negara (Persero).
The Environmental Compliance Performance Evaluation Program or Program Penilaian Peringkat
Kinerja Perusahaan dalam Pengelolaan lingkungan.
Terang, Sirasun and Batur fields.
2P or proved plus
probable reserves
3P or proved, probable
& possible reserves
contingent resources
Represents those quantities of petroleum which, by analysis of geological and engineering data,
can be estimated with reasonable certainty to be commercially recoverable, from a given date
forward, from known reservoirs and under current economic conditions, operating methods, and
Government regulations.
Proved reserves plus those reserves that are unproved reserves which analysis of geological and
engineering data suggests are more likely than not to be recoverable.
2P reserves plus those reserves that are unproved reserves which analysis of geological and
engineering data suggests are less likely to be recoverable than probable reserves.
Volumes of recoverable hydrocarbons that are excluded from the reserve category primarily
because the Company has yet to file a definitive POD or agree on GSPA.
crude oil
development well
A well that is drilled to exploit the hydrocarbon accumulation defined by an appraisal or delineation well.
exploration well
or wild cat well
A well that is designed to test the validity of a seismic interpretation and to confirm the presence of
hydrocarbons in an undrilled formation.
gross production
Represents the sum of all oil and gas production from each of the Companys blocks but does not
take into account cost recovery or Government take.
gross reserves
Represents the sum of all oil and gas operated reserves not adjusted for the Government take
payable.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
50
JOB
lead
The cost incurred to operate and maintain wells and related equipment and facilities
for a given period.
net production
net reserves
petroleum
PSC
TAC
THP
Consisted of Costa International Group Limited, Kalila (Korinci Baru) Limited, Kalila
(Bentu) Limited, PT Semberani Persada Oil dan PT Insani Mitrasani Gelam.
Units of Measurement
bbl
bbl/d
bboe
bbtu
bcf
boe
bopd
btu
mbbl/d
mboe/d
mbopd
mbtu
mcf
mmbbl
mmbbl/d
mmboe
mmbtu
mmbtud
mmcf
mmcf/d
mmscfd
tcf
barrels.
barrels per day.
billion of barrels of oil equivalent.
billion British Thermal Unit, the standard measure of the heating value of natural gas.
billion cubic feet.
barrels of oil equivalent; natural gas is converted to boe using the ratio of one bbls of
crude oil to 5.85 mcf of natural gas.
barrels oil per day.
British Thermal Unit, the standard measure of the heating value of natural gas.
thousand barrels per day.
thousand barrels of oil equivalent per day.
thousand barrels oil per day.
thousand btu.
thousand cubic feet.
million barrels.
million barrels per day.
million barrels of oil equivalent.
million btu.
million btu per day.
million cubic feet.
million cubic feet per day.
million standard cubic feet per day.
trillion cubic feet.
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
F inancial Rep or t
PT Energi Mega Persada Tbk and Subsidiaries
Consolidated Financial Statements
for the Year Ended 31 December 2007 and 2006
and Report of Independent Auditors
51
52
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
C ont e nt s
Directors Statement Letter
Report of Independent Auditors
Financial Statements
Consolidated Balance Sheet 1
Consolidated Statement of Income 4
Consolidated Statement of Changes in Equity 5
Consolidated Statement of Cash Flows 7
Notes to Consolidated Financial Statements 9
Supplementary Information (Unaudited) 59
J1.DurenTigaScl anvII,RT.003,Rw.02,
Kelumlm DuEn Tigr, KecamahnPmcoru
Kav.42,
Wism MuliaLt. l2, Jl. lendenlCarorSubmro
Domicile
asi.Ed in lD Ca'd
Kcl,
TamanKebonleruklxl/16R.T.001/R.w.021
srenlseng,Kec.Kcmbagm, JdkatuBadr
WsmaLla
u.ir3dFoorJ
2 i r 0 . i d o n e s aT 1 6 2 2 1 1 5 2 9 0 6 2 5 0 F \ 6 2 . 2 1 ) 5 2 9 n 6 2
JimmyBudhi& Rekan
Reloft
of Indpndent auditois
Relot
No. 035/2003
The stockholdels
and Boards of comissioneis
PT Energi M6ga P!3aala rbk
and Directore
we lawe audited
the accompanyins
as of
and subsidiaries
FT Eneryi r1e9a Fersada rbk (the "conpmy")
and Lhe relaced
December 31,
eqnity,
and consotidaied
in consoLidaled
cash fLotrs fo!
lhe years then
the responsibitity
of lhe conlany's
on the consolidaLed financial
an olinion
the financial
on our andits.
l{e dtd not audit
assets
ald revenues
sulsidiary,
whose
December
11, 2006of
of rhe consolidated
that
subsidialy
The finarciat
have been rurnished
tndependent auditors
to amouts included
opinion,
insofar
independent audit.rs
is based o1eLy
in
accordance
wtth
auditins
we conducted
our
audtls
rnBtitute
of
established
by
rhe
Indoneeiar
Those stanitards requirc that ,e pLan and perrorn
assulance abouL
standards
the audit
eviderc
supporting
lhe
les!
basi3,
incrudes a3se33inq
financiar
statenents.
principLes
estimates mde by mrasemenL, as te]l
used ald lisnificmt
rle believe
rinar.ial
s.arenenL presenLatior'
as eaaluatlng lhe overalr
''asonsbre b"s
Praxitv-l
JimmyBudhi& Rekan
ln our oplnlon
based on ou!
Ls - d ""udr
independenr audirors, rhe consottdared financial statenents referred to
posirion
rirancial
2
200? and 005, and lxe consolidared
then erded in confolnily
princlples generally accepced i! Indonesia.
As explained in Note 3, the finalcial
rilh
accounltng
statements
rcfe no lonqe!
consolidated f inancial slalenenls 0f
consolidared financial
change of the
i! Lhe sunsidiary's
sta!emenrs
consolidation
(Mc)
(.rapex)
'orkirg
inreresc
in Kangean Fsc
s0* dihLion
of Lhe company's irwestment in
conpany consolidated
dihtion,
comnencing from ,taluary
to its dilured share
i$!ed
Fublic
the
AccounlanEs
PraxitY.,
ASSETS
Notes
CURRENT ASSETS
Cash and cash equivalents
Restricted cash in bank
Short-term investment
Trade receivables
Other receivables
Inventories
Prepaid expenses and advances
2d,4
2d,5
2e,6
2f,7
2f,8
2g,9
2h,10
2007 *)
2006
(As restated see Note 3)
455,088,071
51,642,013
723,155,499
192,236,669
547,683,300
377,908,336
57,989,476
620,896,485
290,541,194
396,092,010
519,870,192
86,239,213
2,405,703,364
1,913,639,094
2j,11a
2k,12,17,18
1,190,308,248
548,239,536
946,672,828
126,846,622
2l
2m,13
32a,35
2s,27d
6,650,134
4,539,866,699
110,094,616
490,901,465
6,502,331
5,220,828,764
85,644,827
261,224,169
86,430,351
198,842,996
13,641,182
6,972,491,049
6,860,203,719
TOTAL ASSETS
9,378,194,413
8,773,842,813
*)
18
In 2007 total assets, liabilities and equity are presented as percentage of ownership in EMP Inc., a Subsidiary, by
applying the proportionate consolidation method (see Note 22).
The accompanying Notes to Consolidated Financial Statements are an integral part of the consolidated financial statements.
Notes
CURRENT LIABILITIES
Trade payables
Other payables
Accrued expenses
Taxes payable
Current maturities of long-term loans
14
15
16
2s,27a
17
17
2j,11b
2s,27d
2r,29
32a,35
18
2b
2006
(As restated see Note 3)
2007 *)
307,041,608
111,675,134
567,762,546
132,598,825
2,569,371,593
460,232,217
89,910,785
386,164,115
94,110,211
766,294
3,688,449,706
1,031,183,622
1,310,938,142
61,363,392
420,522,106
35,844,168
138,178,874
370,647,819
4,941,733,089
221,022,494
350,138,771
32,501,528
103,684,827
198,842,992
2,337,494,501
5,847,923,701
11,360
11,242
The accompanying Notes to Consolidated Financial Statements are an integral part of the consolidated financial statements.
Notes
EQUITY
Capital stock - Rp 100 par value
per share
Authorized - 55,000,000,000 shares
Issued and paid-in capital 14,400,813,372 shares
Additional paid-in capital
Difference in value from restructuring
transaction of entities under
common control
Difference due to change of equity
in Subsidiary
Translation adjustments
Deficit
2007 *)
2006
(As restated see Note 3)
19
20
1,440,081,337
3,354,749,228
1,440,081,337
3,354,749,228
2c,21
(2,634,645,040 )
(2,625,400,967 )
2i,22
2v
1,262,994,439
27,286,613
(98,227,731 )
(82,072,126 )
(192,633,224 )
Total Equity
3,352,238,846
1,894,724,248
9,378,194,413
8,773,842,813
*)
In 2007 total assets, liabilities and equity are presented as percentage of ownership in EMP Inc., a Subsidiary, by
applying the proportionate consolidation method (see Note 22).
The accompanying Notes to Consolidated Financial Statements are an integral part of the consolidated financial statements.
Notes
NET SALES
2q,23
2q,24
342,332,879
528,909,899
(219,337,330 )
(222,494,671 )
122,995,549
306,415,228
2v
26a
46,010,884
16,628,832
9,153,712
(318,486,261 )
17,578,003
21,995,157
(17,439,774 )
(252,287,653 )
2n,3
2q,26b
26c
71,904,791
(430,645,750 )
56,438,666
14,190,615
(174,788,042 )
(590,170,736 )
(51,792,493 )
(283,755,508 )
(44,483,763 )
211,914,018
(39,050,544 )
59,409,668
167,430,255
20,359,124
2q,25
1,459,460,289
(930,550,390 )
1,137,542,666
(795,209,787 )
GROSS PROFIT
OPERATING EXPENSES
General and administrative
2007 *)
2006
(As restated see Note 3)
2s,27b,27d
The accompanying Notes to Consolidated Financial Statements are an integral part of the consolidated financial statements.
Notes
INCOME (LOSS) BEFORE
MINORITY INTEREST IN NET
INCOME OF SUBSIDIARIES
MINORITY INTEREST IN NET
INCOME OF SUBSIDIARIES
*)
2007 *)
115,637,762
2b
2006
(As restated see Note 3)
2t,28
(263,396,384 )
-
115,637,762
(263,396,384 )
8.03
(18.71 )
In 2007, total net income is presented as percentage of ownership in EMP Inc., a Subsidiary, by applying the
proportionate consolidation method (see Note 22).
The accompanying Notes to Consolidated Financial Statements are an integral part of the consolidated financial statements.
Notes
Balance as of January 1, 2006
Right Issue I
Elimination of Subsidiaries' equity
from restructuring transactions
of entities under common control
Difference in value from
restructuring transactions of
entities under common control
Translation adjustments
Net loss for the year
*)
Additional
Paid-in Capital
Difference in
Value from
Restructuring
Transactions of
Entities Under
Common Control
154,476,142
-
Difference Due to
Changes of Equity
in Subsidiary
Total Equity
949,144,518
490,936,819
158,420,946
3,196,328,282
2c
2c,21
2v
(2,434,811,251 )
-
(116,572,372 )
-
(263,396,384 )
(2,434,811,251 )
(116,572,372 )
(263,396,384 )
1,440,081,337
3,354,749,228
(2,625,400,967 )
(82,072,126 )
(192,633,224 )
1,894,724,248
1,440,081,337
3,354,749,228
(2,625,400,967 )
(82,072,126 )
(192,633,224 )
1,894,724,248
2s,27d
2c,21
2i,22
2v
1,440,081,337
3,354,749,228
(154,476,142 )
(190,589,716 )
-
Retained
Earnings
(Deficit)
Translation
Adjustments
1b
Capital
Stock
Equity Proforma
from
Restructuring
Transactions of
Entities Under
Common Control
(9,244,073 )
(2,634,645,040 )
34,500,246
-
70,763,160
-
(21,232,269 )
1,176,715,296
3,687,265,101
(154,476,142 )
(21,232,269 )
1,262,994,439
-
109,358,739
-
115,637,762
1,262,994,439
109,358,739
115,637,762
1,262,994,439
27,286,613
(98,227,731 )
3,352,238,846
(9,244,073 )
In 2007, total equity is presented as percentage of ownership in EMP Inc., a Subsidiary, by applying the proportionate consolidation method (see Note 22).
The accompanying Notes to Consolidated Financial Statements are an integral part of the consolidated financial statements.
2007 *)
NET CASH FLOWS FROM
OPERATING ACTIVITIES
Cash receipts from customers
Cash paid to suppliers and employees
Cash provided from operations
Financing charges paid
Corporate income and dividend tax paid
Net Cash Flows Provided by (Used in)
Operating Activities
NET CASH FLOWS FROM
INVESTING ACTIVITIES
Interest received
Proceeds from reimbursement of
Subsidiarys dividend tax
Proceeds from insurance claim
Restricted cash in bank
Short-term investment
Acquisition of Subsidiaries
Acquisition of fixed assets
Acquisition of oil and gas properties
Decrease (increase) in other assets
Net Cash Flows Used in Investing Activities
NET CASH FLOWS FROM
FINANCING ACTIVITIES
Proceeds from issuance of capital stock of
Subsidiary - net
Proceeds from issuance of capital stock of
the Company
Payment of stock issuance costs
Proceeds (payments) of long-term loan - net
Decrease (increase) of restricted time deposits
Payment of loan of acquired Subsidiaries
Movement of due from/to related parties - net
Net Cash Flows Provided by (Used in)
Financing Activities
2006
(As restated see Note 3)
1,250,853,519
(694,776,352 )
1,426,543,274
(937,892,621 )
556,077,167
(459,899,404 )
(45,639,965 )
488,650,653
(576,018,389 )
(41,223,977 )
50,537,798
(128,591,713 )
46,010,884
17,578,003
370,647,822
(51,642,013 )
(723,155,499 )
(2,612,258 )
(833,396,589 )
(72,789,168 )
56,438,666
(2,599,869,500 )
(1,612,127 )
(1,785,804,942 )
5,076,210
(1,266,936,821 )
(4,308,193,690 )
1,262,994,439
(1,171,016,898 )
(421,392,913 )
(407,440,076 )
(736,855,448 )
3,780,213,508
(92,948,408 )
1,850,530,574
74,068,603
(348,203,384 )
(378,924,735 )
4,884,736,158
The accompanying Notes to Consolidated Financial Statements are an integral part of the consolidated financial statements.
2007 *)
2006
(As restated see Note 3)
(1,953,254,471 )
447,950,755
620,896,485
304,986,078
1,695,921,815
91,524,242
455,088,071
(132,040,348 )
620,896,485
In 2007, total cash and cash equivalents is presented as percentage of ownership in EMP Inc., a Subsidiary, by
applying the proportionate consolidation method (see Note 22).
The accompanying Notes to Consolidated Financial Statements are an integral part of the consolidated financial statements.
1. GENERAL
a.
Total Assets
(in million Rp)
Subsidiaries
Domicile
2007
2006
Year of
Commercial
Operation
Delaware, USA
100
100
1984
1,543,445
1,376,656
100
99.99
100
99.99
1995
2001
1,543,445
831,706
1,367,847
719,422
50
100
2003
6,357,814
4,386,352
Panama
Indonesia
British Virgin
Islands
2007
2006
(As restated see Note 3)
1. GENERAL (Continued)
Percentage of
Ownership
(%)
Subsidiaries
EMP Exploration
(Kangean) Ltd.
(EEKL) *)
Kangean Energy
Indonesia Ltd.
(KEIL) (formerly
EMP Kangean Ltd.) *)
Kalila Energy Ltd (KEL)
Lapindo Brantas, Inc
(LBI) *)
Pan Asia Enterprise Ltd
(PAN)
Malacca Brantas Finance, B.V.
(MBF)
Energi Mega Persada
Finance B.V.
(EMP Finance)
PT Tunas Harapan Perkasa
(THP)
PT Semberani Persada Oil
(Semco) *)
PT Insani Mitrasani Gelam
(IMG) *)
Costa International Group
Ltd (Costa) *)
Kalila (Bentu) Ltd
(Bentu) *)
Kalila (Korinci Baru) Ltd
(Korinci Baru) *)
Energy Mega
Persada Pte., Ltd.
(EMP PL)
Tunas Harapan
Perkasa Pte., Ltd.
(THPPL)
Enviroco Company Ltd.
(ECL)
Total Assets
(in million Rp)
Domicile
2007
2006
Year of
Commercial
Operation
2006
(As restated see Note 3)
England
100
100
1987
2,057,703
1,427,792
Delaware, USA
Hong Kong
100
99.99
100
99.99
1987
1997
3,086,465
751,552
2,173,407
925,839
Delaware, USA
100
100
1999
709,324
861,315
Hong Kong
99.99
99.99
1997
31,605
Netherlands
100
100
2005
1,141,072
1,091,642
Netherlands
100
100
225
211
Indonesia
99.99
99.99
2005
2,051,715
1,765,316
Indonesia
99.99
99.99
1996
1,208,711
1,327,325
Indonesia
British Virgin
Islands
British Virgin
Islands
British Virgin
Islands
99.99
99.99
2004
462,271
361,121
100
100
2002
255,078
210,126
100
100
438,709
294,169
100
100
2007
313,061
243,326
Singapore
100
47
Singapore
100
47
46
Sychelles
100
2007
723,155
2007
Based on the Corporate Management Agreement dated July 1, 2007 between the Company and
Minarak Labuan Co. (L) Ltd. (MLC), the Company transferred the control over the management of
Kalila Energy Ltd. (KEL), Pan Asia Enterprise Ltd. (PAN) and Lapindo Brantas Inc. (LBI) to MLC
starting July 1, 2007. In accordance with the transfer of control over KEL, PAN and LBI, the
financial statements of KEL, PAN and LBI were no longer consolidated in the Companys
consolidated financial statements starting July 1, 2007 (see Note 3).
The Company established wholly-owned subsidiaries, Energy Mega Persada Pte. Ltd. (EMPPL) in
Singapore and Enviroco Company Ltd. (ECL) in Sychelles on October 19, 2006 and July 17, 2007,
respectively. All shares of EMPPL and ECL are owned by the Company.
The Companys EGMS dated March 14, 2008 agreed with respect to the conversion of MLC
receivables to KEL and PAN in stockholders to shares ownership in KEL and PAN by way of
issuance of new shares in KEL and PAN. After the conversion, the Companys ownership interest in
KEL and PAN will be diluted from 99.99% and 99.99% into 0.0117783% and 0,00099989%
respectively (see Note 38).
10
1. GENERAL (Continued)
All the Subsidiaries of the Company, except MBF, EMP Finance, THPPL, EMP PL and ECL are
holders of working interest of the following oil and gas production blocks directly or indirectly
through Production Sharing Contracts (PSC) with Badan Pelaksana Kegiatan Usaha Hulu Minyak dan
Gas Bumi (BPMIGAS) or Technical Assistance Contract (TAC) with PT Pertamina (Persero)
(Pertamina) as follows:
Quantity of Production
Name of Location
Malacca Strait
Block
Kangean Block
Sungai Gelam
Block
Semberah Block
Gebang Block
Korinci Baru
Block
Bentu Block
Acquisition
Date of
Exploration
Blocks Owner
Due
Date
Quantity
Percentage of Proven
of Ownership Reserve
Current
Year
Total Accumulated
Production
Ending
Proven
Reserve
60.49%
244,149
3,069
216,100
28,049
50.00%
327,818
2,922
195,533
132,285
100.00%
100.00%
1,447
7,067
117
647
700
1,333
747
5,734
50.00%
16,233
121
16,233
100.00%
100.00%
2,654
23,602
357
-
350
-
2,304
23,602
On May 31, 2007, the Company signed the Conditional Sales and Purchase Agreement of acquisition
of 75% interest in shares of PT Indelberg Indonesia Perkasa (IIP). IIP has an Operations
Cooperation Agreement with PT Pertamina EP to operate the Suci operating area for a period of
20 years from April 25, 2007 (see Note 37a).
d. Boards of Commissioners, Directors and Audit Committee
As of December 31, 2007 and 2006, the members of the Companys boards of Commissioners and
Directors were as follows:
2007
2006
Commissioners
President Commissioner
Commissioner
Commissioner
Independent Commissioner
:
:
:
:
Suyitno Patmosukismo
Rennier Abdul Rachman Latief
A. Qoyum Tjandranegara
Directors
President Director
Director
Director
Director
Director
:
:
:
:
:
The composition of the Board of Commissioners as of December 31, 2007 was based on the decision
of the EGMS on May 11, 2007, as stated in the Minutes of EGMS Deed No. 37 dated May 11, 2007
of Robert Purba, S.H., Notary in Jakarta.
The composition of the Board of Directors as of December 31, 2007 was based on the decision of
the EGMS on April 19, 2007, as stated in the Minutes of EGMS Deed No. 48 dated April 20, 2007 of
Humberg Lie, S.H., S.E., MKn., Notary in Tangerang.
11
1. GENERAL (Continued)
The composition of the Board of Commissioners and Directors as of December 31, 2006 was based
on the decision of the EGMS on December 22, 2005, as stated in the Minutes of EGMS Deed
No. 46 on December 23, 2005 of Robert Purba, S.H., Notary in Jakarta.
The compositions of the audit committee as of December 31, 2007 and 2006 based on the Minutes
of Meeting of the Board of Commissioners dated October 11, 2005 were as follows:
Chairman
Members
: A. Qoyum Tjandranegara
: Drs. Hertanto
: Toha Abidin
Total remuneration paid to the Commissioners and Directors of the Company for the years ended
December 31, 2007 and 2006 amounted to Rp 20.30 billion and Rp 25.30 billion, respectively.
As of December 31, 2007 and 2006, the Company and its Subsidiaries had approximately 626 and
501 employees, respectively.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accompanying consolidated financial statements have been prepared in accordance with accounting
principles generally accepted in Indonesia (Indonesian GAAP), Regulation of Capital Market and
Financial Institution Supervisory Board (Bapepam-LK) and Financial Statements Presentation Guidelines
issued by Indonesia Stock Exchange (formerly Jakarta Stock Exchange). Significant accounting policies
applied consistently by the Company are as follows:
a.
b. Principles of Consolidation
The consolidated financial statements incorporate the financial statements of the Company and its
Subsidiaries wherein:
-
the Company has direct or indirect ownership of more than 50% with the ability to control; or
the Company has 50% or less ownership, but the Company has the ability to control.
12
Business Acquisitions
Acquisitions are accounted for using the purchase method in accordance with the requirements of
PSAK No. 22, Business Combination. On acquisition date, the assets and liabilities of a Subsidiary
are measured at their fair values. Any excess of the cost of acquisition over the fair values of the
identifiable net assets acquired is recognized as goodwill. Goodwill from the acquisition of oil and gas
properties is recorded in the oil and gas properties and amortized using the unit of production
method during the years of PSC or TAC.
13
Short-Term Investment
Time deposits and placements with maturities of more than three months that are realizable within
one year from balance sheet date are presented as short-term investment and are stated at their
nominal value.
14
Receivables
Receivables are stated at face value less allowance for doubtful accounts. The level of this allowance is
based on managements evaluation of collection experience and other factors that may affect
collectibility.
Allowance for doubtful accounts is provided based on a review of the status of the individual
receivable accounts at the end of the period.
g. Inventories
Inventories of spare-parts, chemicals and fuel are classified into capital and non-capital inventories.
Capital inventories represent spare-parts, chemicals, and fuel that are consumed or used as
components of construction or capitalized as assets.
Non-capital inventories represent inventories being consumed for the purpose of repair and
maintenance of assets or used for operations. The costs of the consumed inventories are charged
when used.
Inventory purchased under the terms of the PSC and TAC becomes the property of BPMIGAS or
Pertamina when landed in Indonesia.
Inventories of spare-parts, chemicals and fuel are valued at the lower of cost or net realizable value.
Cost is determined using the weighted average method. Provision for obsolete and/or slow-moving
inventories is provided based on review of the condition of the inventories at the end of the period.
h. Prepaid Expenses
Prepaid expenses are amortized over the period benefited using the straight-line method.
i.
j.
15
Fixed Assets
Fixed assets are stated at cost, less accumulated depreciation and any impairment in value.
Depreciation is computed using the straight-line method based on the estimated useful life of the
asset as follows:
Years
Machinery and equipment
Transportation and office equipment
4
4
The costs of maintenance and repairs are charged to expense as incurred; expenditures that extend
the useful life of the asset or result in an increase of future economic benefits such as increase in
capacity and improvement in the quality of output or standard of performance are capitalized. When
assets are retired or otherwise disposed of, their carrying values and the related accumulated
depreciation are removed from the accounts and any resulting gain or loss is reflected in the current
operations.
m. Oil and Gas Properties
The Company and its Subsidiaries adopted the full cost method of accounting in recording oil and
gas properties. Accordingly, all costs associated with acquisition, exploration and development of oil
and gas reserves, including directly related overhead costs, are capitalized. All costs arising from
production activities are recorded at the time they are incurred.
16
17
Employee Benefits
Liabilities relating to employee benefits covering retirement benefits, short-term (e.g. paid annual
leave, paid sick leave) and other long-term benefits (e.g. long-service leave, post-employement
medical benefits) are computed based on the provision stated in PSAK No. 24 (Revised 2004),
Employee Benefits.
The Company and its Subsidiaries provide defined post-employment benefits for their employees
pursuant to the terms of the Employment Work Contract/Company Policy. Subsidiaries, KPSA and
ITA, Subsidiaries, also provide post-employment benefits from defined contribution pension plans.
The contribution charged to the Subsidiaries is recognized as expense in the current period.
The cost of providing post-employment benefits is determined using the projected unit credit
method. The accumulated unrecognized actuarial gains and losses that exceed 10% of the greater of
the present value of the Companys defined benefit obligations and the 10% fair value of plan assets
are recognized on a straight-line basis over the expected average remaining working lives of the
participating employees. Past-service cost is recognized immediately to the extent that the benefits are
already vested, and otherwise is amortized on a straight-line basis over the average period until the
benefits become vested.
The benefit obligation recognized in the balance sheet represents the present value of the defined
obligation, adjusted for unrecognized actuarial gains and losses, unrecognized past-service cost and
fair value of the plan assets.
s.
Income Tax
The Company and its Subsidiaries determine their income taxes in accordance with PSAK No. 46,
Accounting for Income Tax.
Current tax expense of the Company is determined based on the taxable income for the period
computed using prevailing tax rates in Indonesia. Current tax expense of Subsidiaries that are
domiciled and registered as tax subjects in other countries is determined based on the taxable income
for the period computed using prevailing tax rates in the related countries.
Current tax expense of the Subsidiaries that are engaged in exploration and production of oil and gas
based on PSC and TAC is determined based on the taxable income in the related period using the
prevailing tax rates as stated in the PSC and TAC.
18
u. Segment Information
Segment information is prepared using the accounting policies adopted for preparing and presenting
the consolidated financial statements. The Company and its Subsidiaries primary reporting segment
information is based on business segment, while its secondary reporting segment information is based
on geographical segment.
A business segment is a distinguishable component of an enterprise that is engaged in providing
products or services (individual services or a group of products or services), which are subject to risks
and returns that are different from those of other business segments.
A geographical segment is a distinguishable component of an enterprise that is engaged in providing
products or services within a particular economic environment, which are subject to risks and returns
that are different from those of components operating in other economic environments.
Assets and liabilities that relate jointly to one or more segments are allocated to their respective
segments, if and only if, their related revenues and expenses are also allocated to those segments and
the relative autonomy of those segments.
19
9,419
13,760
2006
(full amount)
9,020
11,858
Use of Estimates
The preparation of consolidated financial statements in conformity with accounting principles
generally accepted in Indonesia requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
date of the consolidated financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
20
3. DECONSOLIDATION
OF
SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
AND
RESTATEMENT
OF
THE
Based on the Corporate Management Agreement (CMA) dated July 1, 2007 between the Company and
Minarak Labuan Co. (L) Ltd. (MLC), the Company agreed that MLC shall have control over the
management of KEL, PAN and LBI, and therefore, the Company hereby grants power and authorizes
MLC, unconditionally and irrecovably, to perform any acts or actions, instructions, supervision and all the
right as reasonably held by a party that controls a company, either in its capability as the shareholders or
in connection with a particular arrangement.
The agreement shall become effective as from the date of the agreement, dated July 1, 2007, whereafter
the Company shall no longer hold any function and control over KEL, PAN and LBI. Subsequently as
from the effective date, the entire function for the control over all matters, including but not limited to
the business, financial and operational activities, as well as personnel affairs in KEL, PAN and LBI shall
be transferred and become under MLC. The agreement may only be terminated in the event that the
conversion of receivable be entirely undertaken, by which MLC shall own more than 50% of the total
number of shares subscribed in KEL and PAN.
Under the terms of the CMA, the Company no longer has more than 50% of the voting rights, the rights
to govern the financial and operating policies, the ability to appoint or remove the majority of the
members of the management, or the ability to control the majority of votes of meetings of management
of KEL, PAN and LBI.
On the effective date of the transfer, the financial statements of KEL, PAN and LBI will no longer be
consolidated into the consolidated financial statements of the Company. This consolidation change was
applied retroactively and, accordingly, the 2006 comparative figures were restated.
Based on the valuation report of Truscel Capital dated January 22, 2007, the fair value of KELs and
PANs shares as of December 31, 2006 amounted to negative USD 60,654,782 and USD 1,743,282,
respectively. Since the permanent impairment of carrying investment value of KEL and PAN has been
incurred, accordingly, the Company impaired the carrying investment value of KEL and PAN to nil on
December 31, 2006 and recorded a loss on impairment of investment value amounting to Rp 430,645,750
in 2006. Subsequently, based on the valuation report of Truscel Capital dated February 8, 2008, the fair
value of KELs and PANs shares as of October 31, 2007 amounted to negative USD 65,176,712 and
USD 1,758,954, respectively.
Since July 1, 2007, the Company has discontinued taking up further its share of losses in KEL and PAN
when its accumulated losses exceeded the carrying amount of the investment. The Company will resume
taking up its investments including its share of those profits only after its share of the profits equals the
share of net losses not recognized.
The Company has reported the deconsolidation to Badan Pengawas Pasar Modal dan Lembaga Keuangan
(Bapepam-LK) and the management believed that they are in compliance with prevailing regulations
relating to this matter. Subsequently, based on EGMS dated March 14, 2008, the stockholders of the
Company agreed with the conversion of MLC receivables to KEL and PAN into shares ownership in
KEL and PAN by way of issuance of new shares in KEL and PAN. With the conversion of receivables,
the Companys ownership interest in KEL and PAN will be diluted to minority accordingly
(see Note 38).
21
3. DECONSOLIDATION
OF
SUBSIDIARIES
AND
RESTATEMENT
CONSOLIDATED FINANCIAL STATEMENTS (Continued)
OF
THE
Based on the Joint Operating Body (JOB) agreement between Pertamina and Costa International Group
Ltd. (Costa) (the JOB), Pertamina, is responsible to carry the risk of operating costs of the JOBs
operations amounted to its participating interest. Since Pertamina has not made any contributions of its
participating interest of 50% of total operating cost, because of the facts that Costa had been bearing all
the cash calls to JOB and receiving the amount of the proceeds from sales to cover the operating costs,
Costa recognized 100% of the JOBs revenue and expense. Starting 2007, Costa decided to apply the
participating method, whereby assets, liabilities, as well as revenue and expenses of the JOB, are
recognized according to its share (50%). The change was applied retrospectively, and therefore, the
previous financials statements were restated.
The restatement of consolidated financial statements also effect on the Subsidiarys deferred taxes.
Following is a summary of the significant accounts in the 2006 consolidated financial statements before
and after the restatement:
December 31, 2006
As restated
Total current assets
Due from related parties
Oil and gas properties
Deferred tax assets
Total non-current assets
Total assets
Total current liabilities
Long-term loans
Due to related parties
Deferred tax liabilities
Total non-current liabilities
Retained earnings (deficit)
Total equity
Net sales
Operating expenses
Net income (loss)
Basic earnings (loss) per share (in full amount)
1,913,639,094
946,672,828
5,220,828,764
261,224,169
6,860,203,719
8,773,842,813
1,031,183,622
4,941,733,089
221,022,494
350,138,771
5,847,923,701
(192,633,224 )
1,894,724,248
1,459,460,289
222,494,671
(263,396,384 )
(18.71 )
As previously
reported
2,433,375,505
500,587,596
5,990,632,043
492,309,688
7,450,016,417
9,883,391,922
1,335,800,758
4,941,733,089
793,314,356
350,138,776
6,714,412,758
451,205,366
1,833,167,046
1,646,538,248
233,360,933
203,005,238
14.42
22
2007
Cash on hand
Cash in banks
Rupiah
PT Bank Internasional Indonesia Tbk
PT Bank Negara Indonesia (Persero) Tbk
PT Bank Syariah Mandiri
Others (below Rp 1 billion each)
United States Dollar
Credit Suisse
Citibank N.A.
PT Bank Internasional Indonesia Tbk
PT Bank Mega Tbk
Societe Generale Hongkong
PT Bank Negara Indonesia (Persero) Tbk
PT Bank Resona Perdania
Fortis Bank
PT Bank Mandiri (Persero) Tbk
Others (below Rp 1 billion each)
Euro
Fortis Bank
Time Deposits
Rupiah
PT Bank Internasional Indonesia Tbk
PT Bank Mega Tbk
United States Dollar
PT Bank Mega Tbk
PT Bank Internasional Indonesia Tbk
Other investments
PT Danatama Makmur
Total
180,962
449,452
1,126,470
665,567
105
1,064,521
133,222
2,019,320
1,444,093
81,420,459
32,369,759
20,994,897
6,859,535
6,635,545
2,355,636
546,713
398,151
91,953
112,574
86,308,870
13,861,649
10,189,433
712,222
1,211,614
224,529
932,677
2,647,745
2,217,176
95,354
81,635
3,872,848
3,000,000
3,872,848
3,000,000
291,989,000
1,308,022
270,600,000
4,510,000
216,480,000
455,088,071
620,896,485
A short-term investment placed in PT Danatama Makmur amounting to USD 20 million in 2006 for a
term of 30 days is subject to extension upon written instruction from the Company and its Subsidiaries.
All income earned from the investment will be credited to the Company and its Subsidiaries account less
any necessary expenses incurred including taxes, commissions, and discounts.
Interest rates of time deposits were as follows:
2007
(%)
2006
(%)
2.25% - 4.75%
7.00% - 8.75%
2.25% - 3.75%
9.25% - 12.75%
23
2007
Local Debtors
PT Pertamina (Persero)
PT Perusahaan Listrik Negara (Persero)
PT Petrokimia Gresik (Persero)
PT Riau Andalan Pulp & Paper
Foreign Debtors
Petro Diamond Co., Ltd.
Itochu Petroleum Co., Pte., Ltd.
Mitsubishi Corporation (MC)
Total
2006
(As restated see Note 3)
86,211,954
26,282,300
7,058,227
3,182,842
61,195,198
6,183,429
13,023,539
-
39,165,662
30,335,684
-
51,548,688
158,590,340
192,236,669
290,541,194
b. By Age Category
2007
Up to 30 days
31 - 60 days
Over 60 days
Total
2006
(As restated see Note 3)
87,964,799
98,613,792
5,658,078
224,018,313
31,913,525
34,609,356
192,236,669
290,541,194
24
2007
2006
(As restated see Note 3)
190,346,262
79,434,878
96,719,486
23,295,085
3,307,167
154,580,422
166,132,583
15,006,329
43,787,414
23,031,802
3,992,114
61,000,889
83,140,879
Total
547,683,300
396,092,010
Reimbursable value added tax represents value added tax that has been paid by Subsidiaries and is
reimbursable from BPMIGAS or Pertamina in accordance with the terms of PSC and TAC agreements.
Paceworks International Ltd. (PI) is a company that assists MBF in general financial strategy and planning
activity for obtaining capital expenditure funds (fund raising). Receivable from PI represents a portion of
funds originating from a loan by Merrill Lynch, which was temporarily transferred to PI in line with its
capacity as financial advisor in accordance with the agreement between PI and MBF (see Note 32c). In
2007, this receivable has been transferred to LBI based on the Restructuring Agreement and
Acknowledgement of Indebtedness dated July 18, 2007.
Receivable from delivered gas in 2007 and 2006 represents receivables arising from gas delivered through
PGN Offtake Porong for the period from December 2006 to December 2007 (see Note 33). The
Company and its Subsidiaries did not provide any allowance for doubtful accounts as the management
believes that receivables are fully collectible.
25
9. INVENTORIES
This account consists of capital and non-capital inventories as follows:
2006
(As restated see Note 3)
2007
Spare-parts
Fuel
Chemicals and others
326,357,412
45,421,025
6,129,899
508,392,536
9,525,960
1,951,696
Total
377,908,336
519,870,192
Inventories were insured in an insurance package with Oil and Gas Properties (see Note 13).
Based on the evaluation of the inventory condition at year-end, management believes that no provision
for obsolete and slow-moving inventories was required.
10. PREPAID EXPENSES AND ADVANCES
This account consists of:
2006
(As restated see Note 3)
2007
Prepaid expenses
Rental
Insurance
Service charge
Advances
Project
Others
4,455,623
1,918,772
312,679
8,183,720
1,801,526
306,110
11,965,597
39,336,805
14,109,009
61,838,848
Total
57,989,476
86,239,213
2007
Lapindo Brantas Inc. (LBI)
PT Energi Timur Jauh (ETJ)
Others
Total
2006
(As restated see Note 3)
620,722,894
569,408,371
176,983
448,063,161
498,585,705
23,962
1,190,308,248
946,672,828
26
2007
2006
(As restated see Note 3)
43,271,126
17,425,958
485,319
180,989
41,438,110
16,687,774
445,884
157,658,843
4,451,275
340,608
Total
61,363,392
221,022,494
Due to AWG and GOE represent payables from taking over the working interest in Bentu PSC and
Korinci Baru PSC from Petroz Korinci Baru Ldc. and Petroz Bentu Ldc. on August 7, 2005. Due to
AWG and GOE represent payables arising before acquisition of THP.
12. RESTRICTED TIME DEPOSITS
This account consists of:
2007
2006
(As restated see Note 3)
377,606,247
76,293,900
50,992,607
43,346,782
82,645,531
44,201,091
Total
548,239,536
126,846,622
Time deposits placed with Societe Generale Hongkong represent placement of time deposits in respect to
the Share Subscription Agreement dated March 6, 2007, whereby the Company, EMP Inc., Mitsubishi
Corporation and Japan Petroleum Exploration Co., Ltd. agreed that EMP Inc. shall keep the proceeds
from BP under the term of Amendement Agreement in a separate account to be dedicated to the
payment of the Subsidiarys dividend tax only (see Note 18).
27
The Cash and Account Management Agreement (CAMA) between EMP Inc. and CS, which will
serve as collateral for the loan obtained from CS on May 19, 2005 and will mature on a monthly basis
and earn interest at a rate of LIBOR less 0.25%, or zero, whichever is higher. This agreement was
terminated on May 16, 2007 (see Note 17).
b. The Credit Agreement between Semco and CS, which will serve as collateral for the loan obtained
from CS on October 27, 2005 (see Note 17) and earn interest at a rate of LIBOR.
Time deposits in Bank of New York (BONY) represent placement of time deposits pursuant to the
CAMA between MBF, LBI, KPSA and ITA with BONY, to serve as collateral for credit facility received
from Merrill Lynch on July 27, 2005 (see Note 17). Time deposits mature on a quarterly basis and earn
interest at a rate of LIBOR.
All restricted time deposits are in US Dollar.
13. OIL AND GAS PROPERTIES
This account was as follows:
2006
(As restated see Note 3)
2007
Wells and equipment and their facilities
Wells and equipment and their facilities in progress
5,648,653,683
1,041,379,735
7,458,208,111
486,574,177
Total
Accumulated depreciation, depletion and
amortization
6,690,033,418
7,944,782,288
(2,150,166,719 )
(2,723,953,524 )
4,539,866,699
5,220,828,764
The detail of movement oil and gas properties based on area of interest:
2007
Area of Interest
January 1,
Addition
Deduction
Translation
adjustment
December 31,
Malacca PSC
Kangean PSC
Gelam TAC
Bentu PSC
Korinci Baru PSC
Gebang PSC
Semberah TAC
785,147,259
3,335,125,920
234,042,628
260,592,811
200,323,584
13,362,495
278,290,628
216,453,738
564,523,255
24,309,018
14,208,587
22,528,153
8,559,532
124,227,453
99,220,912
1,757,516,877
24,128,403
30,227,900
8,338,713
30,300,655
38,322,786
110,978,556
10,358,417
11,962,654
8,625,416
597,856
15,187,899
940,702,871
2,253,110,854
244,581,660
286,764,052
201,249,253
14,181,170
387,405,325
Total
Cost Pool effect
5,106,885,325
113,943,439
974,809,736
-
1,949,733,460
(97,928,075 )
196,033,584
-
4,327,995,185
211,871,514
5,220,828,764
4,539,866,699
28
January 1,
Addition
Deduction
Translation
adjustment
December 31,
Malacca PSC
Kangean PSC
Gelam TAC
Bentu PSC
Korinci Baru PSC
Gebang PSC
Semberah TAC
566,137,726
2,187,951,144
228,256,001
277,577,407
164,921,478
34,855,007
162,852,125
396,964,819
1,441,672,901
56,904,912
5,982,007
49,773,900
3,637,257
156,550,571
126,771,522
93,016,845
31,043,185
22,554,954
25,635,758
(51,183,764 )
(201,481,280 )
(20,075,100 )
(22,966,603 )
(14,371,794 )
(2,574,815 )
(15,476,310 )
785,147,259
3,335,125,920
234,042,628
260,592,811
200,323,584
13,362,495
278,290,628
Total
Cost Pool effect
3,622,550,888
51,710,528
2,111,486,367
-
299,022,264
(62,232,911 )
328,129,666
-
5,106,885,325
113,943,439
3,674,261,416
5,220,828,764
Depreciation, depletion and amortization for the years ended December 31, 2007 and 2006 amounting to
Rp 127,053,232 and Rp 236,789,369, respectively, were charged to cost of goods sold (see Note 24).
Deduction in 2007 of Rp 1,724,752,165 represents the effect of proportionate consolidation of 50%
EMP Inc.s oil and gas properties.
The additions mainly consisted of costs of development and exploration and capitalization of
borrowing cost. Total capitalized borrowing cost in December 31, 2007 and 2006 amounted to
USD 15.47 million and USD 37.76 million, respectively (see Note 17).
The oil and gas properties, as well as inventories were insured with several third party insurance
companies, against risk of loss and damage. As of December 31, 2007 and 2006, total sums insured were
USD 455,211,032 and USD 420,961,947, respectively. Total sums insured after December 31, 2007 as
follows:
Next
3 Months
(USD)
Inventory and Oil and
Gas Properties
455,211,032
Next
4 - 6 Months
(USD)
455,211,032
Next
7 - 9 Months
(USD)
Next
10 - 12 Month
(USD)
455,211,032
Next
Over 12 Months
(USD)
-
By Creditors
2007
PT Jasa Karya Utama
PT Jaya Wijaya Raya
PT Intimas Prima Pratama
PT Radiant Utama Interinsco
PT Duta Energi Semesta
PT Alton International Indonesia
59,994,718
11,508,020
9,157,698
8,494,917
8,337,049
7,050,634
2006
(As restated see Note 3)
66,706,631
1,918,097
3,766,448
33,104,400
7,077,583
29
2007
2006
(As restated see Note 3)
PT Saripari Geosains
Credit Suisse, Singapura
PT Dwi Prima Sembada
PT Agung Patria Wahana
PT Pertamina (Persero)
BJ Service Indonesia
PT Sarana Adikarya Utama
PT Lubrisindo Jaya Gemilang
PT Adiguna Cakra Semesta
PT Inti Brunel Teknindo
Schlumberger Geophisic Nusantara
PT Baker Atlas Indonesia
PT Kanaka Dwi Mitra Manunggal
PT Perdana Karya
PT Halliburton Logging Service Indonesia
PT Promatcon Tepat Guna
PT Medici Citra Nusa
PT Wira Insani
PT Supraco Indonesia
PT Indoturbine
PT Batam Dwi Karya
PT Baruna Raya Logistics
Ficorinvest
Halliburton Indonesia
Dowell Anadril Schlumberger
PT Unichem Candi Industri
PT Apexindo Pratama Duta Tbk
PT Nana Yamano Technik
PT Pilar Dwi Perkasa
PT Pacific Mitra Bersama
PT Kutilang Paksi Mas
Travia Air
Others (below Rp 3 billion each)
6,942,646
6,890,700
6,282,204
5,625,681
5,188,951
3,953,305
3,668,498
3,351,859
3,160,742
2,915,541
1,847,139
1,798,667
1,634,304
1,078,079
719,612
370,762
282,035
110,238
50,557
15,757
146,611,295
20,356,875
1,570,000
6,134,718
7,976,488
4,462,472
6,557,110
7,552,979
29,090,457
8,181,290
7,254,535
4,096,686
6,143,609
45,432,030
19,885,609
10,758,335
9,269,491
8,674,197
8,557,612
8,162,350
6,106,810
5,706,741
5,451,345
4,365,680
4,809,599
3,712,637
97,389,403
Total
307,041,608
460,232,217
b. By Age Category
2007
2006
(As restated see Note 3)
Up to 30 days
31 - 60 days
Over 60 days
63,836,123
37,433,388
205,772,097
137,105,582
73,172,075
249,954,560
Total
307,041,608
460,232,217
30
By Currency
2007
2006
(As restated see Note 3)
US Dollar
Rupiah
274,618,618
32,422,990
433,344,075
26,888,142
Total
307,041,608
460,232,217
Credit terms for the purchase of goods and services, both from local and foreign suppliers, ranged
from 30 to 90 days.
15. OTHER PAYABLES
This account consists of:
2007
Overlifting
Take or pay
Others
Total
2006
(As restated see Note 3)
71,775,863
39,899,271
67,465,095
2,122,669
20,323,021
111,675,134
89,910,785
Overlifting represents liability to BPMIGAS or Pertamina on differences between lifting of oil and gas
and the Subsidiaries entitlement.
Take or pay liabilities represent payments received by EEKL and KEIL from PT Perusahaan Gas Negara
(Persero) Tbk (PGN) in 1999 and 2000 arising from underlifting of natural gas volumes based on the
provision of the gas sales agreement between EEKL, KEIL and PGN. Since 2005 such liabilities were
paid through deduction from the invoice amount of EEKL and KEIL to PGN.
2007
Production
Drilling
Support
240,354,858
183,553,377
78,829,878
2006
(As restated see Note 3)
119,485,373
145,492,958
41,481,641
31
2007
Interest
Project
Geological and geophysical
Others
Total
2006
(As restated see Note 3)
55,730,677
565,140
144,323
8,584,293
44,558,877
1,144,008
12,324,315
21,676,943
567,762,546
386,164,115
Accrued drilling and production expenses mainly represent expenditures for drilling services in the
Malacca PSC Block and development of oil and gas facilities and offshore drilling in the Kangean PSC
Block.
Accrued production in 2007 includes Gas Transportation Fee (GTF) payable to Pertamina for the period
August 2005 to December 2007 amounting to USD 5,158,434. As of this report date, Pertamina has not
signed the GTF contract with EEKL and KEIL. Therefore, the GTF accrual calculated based on the
estimation may differ from the payable amount, when the GTF agreement is finally agreed. The fund for
GTF payments that has already been paid by the gas buyer, regarding the gas sales agreement, is deposited
in a specific HSBC account at Singapore branch. (see Note 5).
17. LONG-TERM LOANS
This account consists of:
2007
Credit Suisse (USD 152.75 million in 2007
and USD 427.75 million in 2006)
Merrill Lynch (USD 120 million)
PMA Capital Management Ltd. (USD 75 million)
Japan Petroleum Exploration Co., Ltd.
(USD 32 million)
Mitsubishi Corporation (USD 32 million)
PT Bank Niaga Tbk
PT Bank Permata Tbk
PT Bank Internasional Indonesia Tbk
2006
(As restated see Note 3)
1,438,752,250
1,130,280,000
706,425,000
3,858,305,000
1,082,400,000
-
302,036,637
302,036,637
339,343
439,868
-
1,211,042
421,235
162,106
Total
Less Current Maturities
3,880,309,735
(2,569,371,593 )
4,942,499,383
(766,294 )
1,310,938,142
4,941,733,089
32
The loan bears interest at 5% above LIBOR for the first twelve (12) months and 9% above LIBOR up to
the maturity date. The total loan will be due on August 15, 2008.
Collateral used for this credit facility is as follows:
-
First ranking pledge of 100% of the issued share capital of the following: THP, Korinci Baru, Bentu,
IMG, Semco and Costa (THP and Operating Companies);
Corporate guarantees of THP and Operating Companies;
Work contracts of Operating Companies;
Irrevocable payment instructions in relation to payments under all existing and future contracts from
Operating Companies;
Assignment of all proceeds of insurance policies and reinsurance policies maintained by or on behalf
of each of THP and Operating Companies where the beneficiary is THP or Operating Companies;
and
Security over bank accounts, assignments of dividends and irrevocable payment instructions over
dividends from the Subsdiaries.
33
MBF entered into Stock Appreciation Rights (SAR) agreement that includes a Call Option with the
holders of Series B Notes. The call option will be paid in cash by MBF for the difference between the
Settlement Price and the Companys basic share price (based on the weighted average price of shares
during the 20 days prior to the issuance date of the notes).
Subsequently, MBF transferred the loan to ITA, LBI and KPSA based on an agreement signed by each
party on July 27, 2005. The loan received by each Subsidiary was as follows:
Type of Loan
ITA
(USD)
LBI
(USD)
KPSA
(USD)
Total
(USD)
Tranche A
Tranche B
5,632,045
21,401,769
12,624,490
47,973,060
6,743,466
25,625,170
25,000,001
94,999,999
Total
27,033,814
60,597,550
32,368,636
120,000,000
Specific terms and conditions applying to the loan obtained by ITA, LBI and KPSA are similar to the
terms of loan from MBF and Merril Lynch.
PMA Capital Management Ltd. (PMA)
At October 18, 2007, ECL has entered into a term loan facility from PMA as a facility agent with
maximum of USD 108 million. This loan will be used for the subsidiarys general working capital purpose.
The loan bears interest at 7% above LIBOR per annum and is secured by the entire EMP Inc. shares and
ECL shares owned by the Company. The loan is due in 18 months from date of first drawn of the facility.
Mitsubishi Corporation (MC) and Japan Petroleum Exploration Co., Ltd. (Japex)
In accordance with the term sheet agreed under the Share Subscription Agreement (SSA) dated
March 6, 2007, MC and Japex agreed to provide loan facilities to the Company, EMP Inc., EEKL and
KEIL for capital expenditures. The following loan facilities were entered into under the SSA:
34
35
Number of
Shares
Percentage
of Ownership
Total
Paid-up Capital
3,768,183,184
3,505,609,718
314,488,667
149,992,286
6,662,539,517
26.17%
24.35%
2.18%
1.05%
46.25%
376,818,318
350,560,972
31,448,867
14,999,228
666,253,952
14,400,813,372
100.00%
1,440,081,337
2006
Name of Stockholder
PT Kondur Indonesia
PT Brantas Indonesia
Rennier Abdul Rachman Latief
Julianto Benhayudi
Public (below 5% each)
Total
Number of
Shares
Percentage
of Ownership
Total
Paid-up Capital
4,741,855,486
4,088,864,035
446,912,286
314,488,667
4,808,692,898
32.93%
28.39%
3.11%
2.18%
33.39%
474,185,549
408,886,403
44,691,229
31,448,867
480,869,289
14,400,813,372
100.00%
1,440,081,337
Based on EGMS dated December 22, 2005, the shareholders of the Company approved the Rights
Issue I to the Companys shareholders in connection with the Exercise Rights of 4,909,368,195 shares
with a nominal value of Rp 100 (full amount) per share, which were offered at Rp 770 (full amount)
per share totaling Rp 3,780,213,510,150 (full amount). The Company completed all the requirements for
the Rights Issue I on January 25, 2006.
Based on the Meeting Statement deed No. 45 dated January 25, 2006 of Robert Purba, S.H., notary in
Jakarta, the shareholders agreed to change the Articles of Association due to the increase in the
authorized capital stock of the Company to Rp 5,500,000,000,000 (full amount).
36
2006
4,235,802,870
(105,373,472 )
(775,680,170 )
4,235,802,870
(105,373,472 )
(775,680,170 )
Net
3,354,749,228
3,354,749,228
Net Book
Value
Acquisition
Cost
Difference in Value
from Restructuring
Transactions of
Entities Under
Common Control
RHI Corporation
PT Imbang Tata Alam
Energi Mega Pratama Inc.
PT Tunas Harapan Perkasa
92,458,079
(43,635,241 )
238,407,446
165,058,249
200,000,000
38,400,000
239,420,000
2,609,113,573
(107,541,921 )
(82,035,241 )
(1,012,554 )
(2,444,055,324 )
Total
452,288,533
3,086,933,573
(2,634,645,040 )
2006
(As restated - see Note 3)
Net Book
Value
Acquisition
Cost
Difference in Value
from Restructuring
Transactions of
Entities Under
Common Control
RHI Corporation
PT Imbang Tata Alam
Energi Mega Pratama Inc.
PT Tunas Harapan Perkasa
92,458,079
(43,635,241 )
238,407,446
165,058,249
200,000,000
38,400,000
239,420,000
2,599,869,500
(107,541,921 )
(82,035,241 )
(1,012,554 )
(2,434,811,251 )
Total
452,288,533
3,077,689,500
(2,625,400,967 )
37
2007
Itochu Petroleum Co., Pte., Ltd.
PT Pertamina (Persero)
PT Perusahaan Gas Negara (Persero) Tbk
PT Petrokimia Gresik (Persero)
PT Perusahaan Listrik Negara (Persero)
Petro Diamond Co., Ltd.
PT Riau Andalan Pulp & Paper
Mitsubishi Corporation (MC)
Total
2006
(As restated see Note 3)
621,667,715
288,286,932
83,125,513
53,629,047
50,050,834
37,694,399
3,088,226
-
123,254,175
64,739,657
267,694,792
51,970,565
99,487,960
852,313,140
1,137,542,666
1,459,460,289
2007
2006
(As restated see Note 3)
Production
Production support
Depreciation, depletion and amortization
Workover
387,027,140
203,190,082
127,053,232
77,939,333
324,753,565
321,312,547
236,789,369
47,694,909
Total
795,209,787
930,550,390
38
2007
Salaries, allowance and employee benefits
Professional fees
Rental
Representation and donation
Business traveling
Telephone, facsimile and internet
Depreciation
Insurance
Office expenses
Others (below Rp 500 million each)
Total
2006
(As restated see Note 3)
96,172,079
71,215,797
11,434,368
10,699,315
6,006,642
3,209,940
2,464,455
2,187,132
1,647,512
14,300,090
91,460,025
86,642,347
15,077,587
8,879,427
3,634,723
2,867,444
2,344,706
1,377,897
2,341,352
7,869,163
219,337,330
222,494,671
Financing Charges
This account consists of:
2007
2006
(As restated see Note 3)
301,725,122
16,761,139
241,907,293
10,380,360
Total
318,486,261
252,287,653
39
27. TAXATION
a.
Taxes Payable
This account consists of:
2007
Corporate income and dividend tax
Income tax
Article 4 (2)
Article 21
Article 23
Article 26
Value added tax
Others
Total
2006
(As restated see Note 3)
16,116,163
17,272,365
239,040
13,471,959
17,137,060
31,787,658
44,951,434
8,895,511
131,949
17,760,937
25,670,478
15,977,356
17,297,126
-
132,598,825
94,110,211
EEKL and KEIL are registered as UK and USA tax residents, respectively. No UK and USA tax
liability was recognized as of December 31, 2007 based on the Subsidiaries calculation.
RHI has no taxable income; hence the management believes that RHI has no income tax liability as
of December 31, 2007.
The estimated income tax of KEIL and RHI assumes that the US IRS will accept such calculation.
MBF and EMP Finance are registered in the Netherlands. The MBF and EMP Finances estimated
income tax liability is USD nil as of December 31, 2007 and 2006, respectively.
On November 28, 2006, the Directorate General of Taxation issued SKPKB for corporate income
tax and income tax article 26 (4) for Costa for the years 1997, 1998, 2000, 2001 and 2002 totaling
USD 8,860,992.
On February 27, 2007, Costa submitted their Objection Letter to the Tax Service Office and filed the
lawsuit to the State Administration Court opposing such SKPKB. As of this report date, the Tax
Service Office has rejected the Objection Letter. However, the completion of the lawsuit is under
process.
In October and November 2007, Bentu has received tax assessment letters for interest penalty on late
payment of value added tax and article 23 witholding tax assessment letters amounting to
Rp 4,153,062 and Rp 3,054, respectively. While in June 2007, the Directorate General of Taxation
issued an additional tax assessment letter of value added tax of IMG amounting to Rp 1,384,078. The
Subsidiaries provided the provisions for those tax assessment letters in the current year.
40
2007
Current tax
The Company
Subsidiaries
(44,483,763 )
(39,050,544 )
Deferred tax
The Company
Subsidiaries
16,037,292
195,876,726
66,515,790
(7,106,122 )
Sub-total
211,914,018
59,409,668
167,430,255
20,359,124
Total
c.
2007
Loss before tax per consolidated
statement of income
Deduct: Income (loss) before tax the Subsidiaries
(15,670,002 )
(283,755,508 )
55,756,904
(59,683,791 )
(71,426,906 )
(224,071,717 )
9,176,505
(12,123,292 )
18,814,200
6,971,418
(5,514,092 )
895,089
Total
15,867,413
3,785,696
(55,559,493 )
(220,286,021 )
(276,592,400 )
70,774,229
(56,306,379 )
-
(261,377,664 )
(276,592,400 )
1,433,281
41
January 1,
Translation
Adjustments
Deduction
Credited
(Charged)
to Income
Statements
and Equity
December 31,
(605,646,340 )
(63,425,095 )
840,114,051
223,862,332
28,799,109
(279,984,744 )
(26,203,840 )
(1,815,045 )
42,343,004
(204,704,182 )
3,532,251
465,739,907
(612,692,030 )
(32,908,780 )
1,068,212,218
Total
261,224,167
(28,830,356 )
14,562,844
243,944,810
490,901,465
288,925
1,461,737
7,269,820
7,142,903
83,038,648
(1,507,053 )
-
238,725
-
563,464
(21,186,630 )
6,438,039
61,852,018
(317,910,982 )
(37,746,950 )
(15,802,315 )
(1,606,890 )
(56,776,092 )
2,051,303
(390,489,389 )
(37,302,537 )
Total
(350,138,774 )
(17,120,280 )
(53,263,052 )
(420,522,106 )
5,519,158
211,914,018
21,232,260
2006
(As restated - see Note 3)
January 1,
Deferred tax assets
Employee benefit
Fiscal loss
Depreciation, depletion and
amortization
Non-capital inventory
Unrecovered charges
(156,023,529 )
(1,280,780 )
298,529,029
Total
3,818,187
16,943,175
Translation
Adjustments
(273,822 )
-
Credited
(Charged)
to Income
Staements
December 31,
3,598,547
66,095,473
7,142,912
83,038,648
20,239,726
1,099,327
(33,637,905 )
(469,862,537 )
(63,243,641 )
575,222,919
(605,646,340 )
(63,425,094 )
840,114,043
161,986,082
(12,572,674 )
111,810,761
261,224,169
2,581,527
(263,006 )
3,200,637
5,519,158
(386,859,709 )
(29,841,660 )
88,747,816
31,285,741
2,624,436
(6,012,823 )
37,662,986
(10,529,723 )
(82,734,993 )
(317,910,982 )
(37,746,947 )
-
Total
(325,372,026 )
27,634,348
(52,401,093 )
(350,138,771 )
59,409,668
42
2007
Earnings
Net earnings (loss) used for calculation
Number of shares
Weighted average number of shares for
the calculation of basic earnings (loss)
per share (in full amount)
115,637,762
14,400,813,372
8.03
(263,396,384 )
14,077,118,776
(18.71 )
The Company did not calculate diluted earnings per share since the Company had no shares that had a
potential dilutive effect for the years ended December 31, 2007 and 2006.
29. PENSION PLANS AND EMPLOYEE BENEFITS
Pension Plans
The Companys Subsidiaries (KEIL, KPSA and ITA) provide defined contribution pension plans
covering all their permanent employees.
Pension plans for KPSA and ITA are managed by PT Tugu Mandiri, the contribution amounting to 9%
of employees salary, of which 6% is paid by the Company and 3% by the employee. While for KEIL the
pension plans are managed by Manulife, the contribution amounting to 8% of employees salary, of which
6% is paid by the Company and 2% by the employee.
Employee Benefits
The Company and its Subsidiaries provide post-employment benefits for all of its permanent employees
based on Employment Working Agreement/Company Policy. No funding has been made by the
Company and its Subsidiaries, except by KPSA and ITA, which funds are administrated and managed by
the Board of Trustees Contribution Fund of the Strait Malacca Employees Foundation and Trust Fund
Agreement with several banks.
Amounts recognized in respect of these employee benefits were as follows:
2007
2006
(As restated see Note 3)
Current-service cost
Interest cost
Expected return on plan assets
Net actuarial losses recognized
Past-service cost
10,351,792
9,093,848
(6,795,564 )
5,599,285
304,346
9,217,092
8,546,747
(3,881,266 )
12,552,051
(98,282 )
Total
18,553,707
26,336,342
43
2007
2006
(As restated see Note 3)
Benefit obligation
Fair value of employee benefit plan assets
105,296,122
(54,610,322 )
92,996,652
(52,093,325 )
Funding status
Unrecognized actuarial loss
Unrecognized past-service liability
50,685,800
(14,913,256 )
71,624
40,903,327
(8,485,464 )
83,665
35,844,168
32,501,528
Amounts recognized in consolidated balance sheets in respect of these employment benefits were as
follows:
2007
Balance at beginning of the year
Contribution for the year
Benefit paid
Amount charged to consolidated
statement of income
Balance at end of the year
2006
(As restated see Note 3)
32,501,528
(12,514,920 )
(2,696,147 )
18,870,191
(10,752,767 )
(1,952,238 )
18,553,707
26,336,342
35,844,168
32,501,528
The employee benefits obligations for the Company, KPSA, ITA and KEIL were computed based on the
actuarial reports that were prepared by PT Bumi Persada Aktuaria, an independent actuarial firm, in its
reports for the years ended December 31, 2007 and 2006 dated dated October 29, 2007 and February 15,
2007, respectively. The computations used the following assumptions:
Discount rate
Future salary increases
Mortality rate
Disability rate
Actuarial method
Resignation rate
Normal retirement age
:
:
:
:
:
:
:
44
:
:
:
:
:
:
:
The employee benefit obligation for Semco was computed based on the actuarial reports that were
prepared by PT Padma Radya Aktuaria, an independent actuarial firm, in its reports for the years ended
December 31, 2007 and 2006 dated February 29, 2008 and January 22, 2007, respectively. The
computations used the following assumptions:
Discount rate
Future salary increases
Mortality rate
Normal retirement age
:
:
:
:
Korinci Baru, Bentu, and IMG did not calculate estimated employee benefits since the management
believed that the amount is not material.
30. NATURE OF RELATIONSHIP WITH RELATED PARTIES
Nature of relationship
a.
b. PT Energi Timur Jauh, Asian Worldwide Group Ltd., Global Overseas Enterprise and PT Mitra
Andalan Mandiri are companies whose indirect stockholders are the same as the indirect stockholders
of the Company.
31. SEGMENT INFORMATION
Primary Segment
For management purposes, the Company and its Subsidiaries are currently organized into two (2)
business divisions consisting of trading and mining. These divisions are the basis on which the Company
and its Subsidiaries report their primary segment information.
45
Mining
Elimination
Consolidated
SALES
External sales
1,137,542,666
1,137,542,666
RESULT
Segment result
342,332,879
342,332,879
Unallocated expenses
(219,337,330 )
122,995,549
(318,486,261 )
143,698,219
(51,792,493 )
167,430,255
115,637,762
-
Net income
115,637,762
OTHER INFORMATION
Assets
Segment assets
Unallocated assets
6,594,841,573
9,247,533,373
(6,955,081,998 )
9,378,194,413
(635,979,504 )
(6,833,944,392 )
1,864,501,795
8,887,292,948
490,901,465
(5,605,422,101 )
(420,522,106 )
(6,025,944,207 )
974,809,736
974,809,736
2,464,455
127,053,232
129,517,687
2006
(As restated - see Note 3)
Trading
Mining
Elimination
Consolidated
SALES
External sales
1,459,460,289
1,459,460,289
RESULT
Segment result
528,909,899
528,909,899
Unallocated expenses
(222,494,671 )
306,415,228
(252,287,653 )
(337,883,083 )
(283,755,508 )
20,359,124
(263,396,384 )
-
Net loss
(263,396,384 )
46
OTHER INFORMATION
Assets
Segment assets
Unallocated assets
Trading
Mining
Elimination
5,023,884,828
9,162,882,512
Consolidated
(5,674,148,696 )
8,773,842,813
(505,622,577 )
(8,143,783,443 )
2,120,437,468
8,512,618,644
261,224,169
(6,528,968,552 )
(350,138,771 )
(6,879,107,323 )
2,111,486,367
2,111,486,367
2,344,706
236,789,368
239,134,074
Secondary Segment
The Company and its Subsidiaries are operating in two main geographical areas; domestic and
international.
Sales Based on Market
The following are the Company and its Subsidiaries sales based on geographical market, regardless of the
location of the production of oil and gas:
2007
Domestic
Jakarta
East Java
Riau
International
Singapore
Total
2006
(As restated see Note 3)
421,463,279
53,629,047
3,088,226
123,254,175
384,405,013
-
659,362,114
951,801,101
1,137,542,666
1,459,460,289
32. COMMITMENTS
a.
47
48
Bentu has signed the Trustee and Paying Agent agreement with BPMIGAS for transactions in
regard to this agreement, and
PLN has obtained the approval from its shareholders to carry out this agreement.
The agreement shall be effective until July 15, 2020, or when the volume of gas supplied has reached
146 BCF (Billion Cubic Feet), whichever occurs earlier.
On August 1, 2006, Bentu and PLN signed the Mutual Agreement on Delivery and Taking of the
Gas since approval from PLNs shareholders to carry out the agreement had not yet been received.
The Mutual Agreement stated, among others, that since July 15, 2006 or on any other agreed date,
Bentu based on the reasonable endeavor principle will deliver the gas in the the daily delivery amount
in accordance with the nominations agreed by both parties up to December 31, 2006, or until the
conditions precedent have been met, whichever occurs earlier. This agreement was effective from
December 22, 2006 as the approval from PLNs shareholders had been received.
50
PT Perusahaan Listrik Negara (Persero), which shall expire on the earlier of: March 31, 2027,
or the volume of 368.7 TBTU having been fullfiled;
b. PT Petrokimia Gresik (Persero), which shall expire on the earlier of: June 30, 2018, or the
volume of 241.86 BSCF having been fullfiled;
c. Pertamina/PT Pertagas, which shall expire on the earlier of: March 31, 2019, or the volume
of 221 TBTU having been fullfiled; and
d. PT Indogas Kriya Dwiguna, which shall expire on the earlier of following: February 6, 2021,
or the volume of 79.2 TBTU having been fullfiled.
On July 7, 2005 for Gas Sales Purchase Agreements (the GSAs) between EEKL, KEIL and
BPMIGAS as sellers; PT Pembangkitan Jawa Bali, PT Perusahaan Gas Negara (Persero) Tbk, and
PT Petrokimia Gresik as buyers. Pursuant to GSA, the Trustee shall receive, hold, manage and
disburse amounts paid by buyers under the GSAs.
(2) Bentu
On October 30, 2007, Bentu entered into the Sales and Purchase Gas Agreements with PT Riau
Andalan Pulp & Paper that shall expire on the earlier of: January 31, 2020, or the volume of 86.7
BCF having been fullfiled.
(3) Semco
On October 31, 2005, PT Pertamina (Persero) signed the Sales and Purchase Gas Agreement
with PT Perusahaan Listrik Negara (Persero) in the amount of 79,026 BBTU from Semberah
field (Semco), which shall end on November 16, 2015, or when total contract volume has been
reached, whichever occurs earlier.
f.
51
33. CONTINGENCIES
The Company and its Subsidiaries operations are subject to Indonesian laws and regulations governing
relating to environmental protection. These laws and regulations may require the acquisition of a permit
before drilling commences, which may restrict the types, quantities and concentration of various
substances that can be released into the environment in connection with drilling and production activities,
limit or prohibit drilling activities in certain lands lying within wilderness, wetlands and other protected
areas, require remedial measures to prevent pollution resulting from the Company and Subsidiaries
operations. The Government has imposed environmental regulations on oil and gas companies operating
in Indonesia and in Indonesian waters. Operators are prohibited from allowing oil into the environment
and must ensure that the area surrounding any onshore well is restored to its original state insofar as this
is possible after the operator has ceased to operate on the site.
Management believes that the Company and its Subsidiaries are in compliance with current applicable
environmental laws and regulations.
EEKL and KEIL Gas Sales to PGN
In November 2006 the East Java Gas Pipeline (EJGP), which was transporting the gas from EEKL and
KEIL to the customer suffered a blow-out due to the mud incident in Sidoarjo. In accordance with the
governmental instruction, EEKL and KEIL delivered gas to PT Petrokimia Gresik (PKG) and
PT Perusahaan Gas Negara (Persero) Tbk (PGN) through PGNs Offtake Porong, at that time solely
utilized to transport the gas from Santos-operated Maleo field located in Madura Offshore PSC.
The minutes of meeting dated January 25, 2007 between EEKL, KEIL, Santos, PGN, BPMIGAS and
other suppliers and customers in East Java specifically states that the quantity of gas delivery by EEKL
and KEIL to PGN will be measured based on the meter reading at PGNs Offtake Porong and Santos
Maleos field.
Regarding the delivery by EEKL and KEIL to PGN, Santos claimed that all gas delivered by EEKL and
KEIL to PGN for the period December 2006 to June 2007 should be considered as delivery by Santos
and PGN should pay to Santos for all gas delivered. Santos shall repay EEKL and KEIL in kind of gas
equivalent for the quantity of gas delivered by EEKL and KEIL after EJGP resumes normal operations.
EEKL and KEILs position is that they shall be entitled to receive the payment for all the gas delivered
by EEKL and KEIL.
The quantity of gas delivery by EEKL and KEIL through the EJGP was measured by PT Pertamina
(Persero) as the owner and operator of EJGP, but PGN has not signed the Volume of Gas Delivery
Statement due to the difference of opinion between EEKL, KEIL and Santos. PGN will not make any
payment for the gas delivery by EEKL and KEIL unless EEKL, KEIL and Santos agree on who shall be
paid for the gas delivered by EEKL and KEIL.
As of June 30, 2007, the agreement between EEKL, KEIL and PGN for the Sales and Purchase of Gas
had already expired. The continuing delivery of gas to PGN was based on extraordinary circumstances
under the direction of BPMIGAS.
As of the audit date, no new sales and purchase of gas agreement has been signed by the parties.
52
53
January 1,
85,644,827
18,040,000
Addition
Translation
adjustment
Deduction
20,047,086
17,942,786
8,971,393
4,402,703
1,072,865
103,684,827
December 31,
110,094,616
28,084,258
138,178,874
2006
Area of Interest
January 1,
Malacca PSC
Kangean PSC
73,214,347
9,830,000
Total
83,044,347
Addition
Translation
adjustment
Deduction
18,758,161
9,164,000
(6,327,681 )
(954,000 )
December 31,
85,644,827
18,040,000
103,684,827
2007
Foreign Currency
Assets
Cash and cash equivalents
Restricted cash in bank
Short-term investment
Restricted time deposits
Trade receivables
Other receivables
Due from related parties
Site restoration fund
Subsidiary's dividend tax
USD 47,257,599
Euro
6,930
USD
5,482,749
USD 76,776,250
USD 58,205,705
USD 20,409,456
USD 35,024,567
USD 126,813,229
USD 11,688,567
USD
-
Total Assets
Liabilities
Trade payables
Other payables
Short-term loan
Accrued expense
Due to related parties
Long-term loans
Site restoration obligation
Subsidiary's dividend tax
Equivalent in
Rupiah
445,119,328
95,354
51,642,013
723,155,499
548,239,536
192,236,669
329,896,400
1,194,453,802
110,094,615
-
Foreign Currency
USD 67,650,786
Euro
6,884
USD
USD
USD 14,062,818
USD 33,874,448
USD 40,700,454
USD 104,952,642
USD
9,494,992
USD 22,044,678
3,594,933,216
USD
USD
USD
USD
USD
USD
USD
USD
29,155,814
11,856,368
272,750,000
60,278,431
6,514,852
139,133,483
14,670,228
39,351,080
274,618,618
111,675,134
2,569,032,250
567,762,546
61,363,392
1,310,938,142
138,178,874
370,647,819
Equivalent in
Rupiah
610,210,093
81,635
126,846,622
305,547,523
367,118,093
946,672,828
85,644,826
198,842,996
2,640,964,616
USD 48,042,580
USD
9,967,936
USD
USD 42,811,986
USD 22,044,678
USD 547,750,000
USD 11,494,992
USD 22,044,678
433,344,074
89,910,786
386,164,115
198,842,992
4,940,705,000
103,684,827
198,842,992
Total Liabilities
5,404,216,775
6,351,494,786
Net Liabilities
(1,809,283,559 )
(3,710,530,170 )
54
55
The approval from the Companys stockholders at a general meeting of stockholders and the
Bapepam-LK in respect of the transaction.
Receipt of a letter from the facility agent acknowledging that on payment by EMP Inc. of the
facility amount, EMP Inc.s debt will be discharged in full under the credit facility agreement.
Termination of the old joint operating agreement (JOA) and execution of new JOA, Shareholders
Agreement, Definitive Agreement and other completion agreements.
The transaction involves MC and Japex subscribing for new shares in EMP Inc. to dilute the
Companys current 100% shareholding to 50%.
Based on the opinion of legal consultant Hadiputranto, Hadinoto & Partner dated May 15, 2007, the
specific conditions precedent as stipulated in the agreement dated March 6, 2007 have been satisfied.
Therefore, the transaction of EMP Inc.s new shares issuance was effective on May 16, 2007.
Based on the EMP Incs director resolution dated February 21, 2008, EMP Inc declared the final
dividend to the Company in respect with the Agreement amounting to USD 7,791,944.22.
c.
56
PSAK No. 13 (Revision 2007) - Investment Properties (effective for financial statements for the
period commencing from on or after January 1, 2008)
PSAK No. 16 (Revision 2007) - Fixed Assets (effective for financial statements for the period
commencing from on or after January 1, 2008)
PSAK No. 30 (Revision 2007) - Rental (effective for financial statements for the period
commencing from on or after January 1, 2008)
PSAK No. 50 (Revision 2006) - Financial Instruments: Presentation and Disclosure (effective for
financial statements for the period commencing from on or after January 1, 2009)
PSAK No. 55 (Revision 2006) - Financial Instruments: Recognition and Measurements (effective
for financial statements for the period commencing from on or after January 1, 2009)
The Company and Subsidiaries are evaluating the impact on the consolidated financial statements as a
result of the adoption of the above new accounting standards.
38. SUBSEQUENT EVENT
Based on the Notarial Deed No. 44 of the Minutes of EGMS dated March 14, 2008 of Robert
Purba, S.H., Notary in Jakarta, the Companys stockholders agreed to:
-
Convert of MLC receivables to KEL and PAN into shares ownership in KEL and PAN by way of
issuance of new shares in KEL and PAN. MLC as the holder of receivables plans to convert its
receivables to KEL and PAN amounting to USD 29 million and USD 1 million, respectively, into
shares ownership in KEL and PAN, therefore MLC shall owned in the 99.99% shares in KEL and
PAN. Once the conversion is effective, the Companys ownership interest in KEL and PAN will be
diluted accordingly (see Note 1c).
Alter the composition of the Companys commissioners, therefore the members of the Companys
board of commissioners since March 14, 2008 were as follows:
President Commissioner
Commissioner
Commissioner
Independent Commissioner
Independent Commissioner
:
:
:
:
:
Encumber the entire and/or a substantial part of the Companys assets and/or its Subsidiaries or to
issue Corporate Guarantee(s) with respect to financing and/or refinancing.
The conversion transaction has obtained the approval from the Subsidiarys lenders in respect to MBFs
loan from Merril Lynch.
57
58
Kangean 2)
Gelam 3)
Semberah 4)
Gebang 5)
Korinci 6)
Bentu 7)
Crude
Oil
Crude
Oil
Gas and
Crude Oil
Gas
Gas
34,529
(3,352 )
211,923
35,000
(3,488 )
5,116
(123 )
22,399
(166 )
31,177
243,435
4,993
22,233
31,177
4,352
(3,069 )
243,435
(2,922 )
4,993
(117 )
32,460
240,513
4,876
335
882
(196 )
12,595
-
48,273
-
1,021
12,595
48,273
22,233
(647 )
1,021
(121 )
12,595
(357 )
48,273
-
21,586
900
12,238
48,273
59
Kangean 2)
Gelam 3)
Semberah 4)
Gebang 5)
Korinci 6)
Bentu 7)
Crude
Oil
Crude
Oil
Gas and
Crude Oil
Gas
Gas
23,868
(3,352 )
161,862
(23,167 )
(3,488 )
987
(123 )
6,547
(166 )
187
38
(196 )
2,661
-
23,062
-
20,516
135,207
864
6,381
29
2,661
23,062
20,516
10,602
(3,069 )
135,207
(2,922 )
864
(117 )
6,381
(647 )
29
92
(121 )
2,661
(357 )
23,602
-
28,049
132,285
747
5,734
2,304
23,602
*) Units for gas and condensate have been converted from Billion Cubic Feet (BCF) and Million Barrels of Oil (MMBO) to Thousand Barrels Oil Equivalent (MBOE).
60
61
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
53
54
E n e r g i M e g a P e r s a d a - A n n u a l Rep o r t 2 0 0 7
> w w w . e n e r g i- mp.c o m