FY20FactBookJuly 2021 VF
FY20FactBookJuly 2021 VF
FY20FactBookJuly 2021 VF
Thailand Laos
Bualuang
Vietnam
Cambodia
Chim Sao and Dua
Malaysia Bengara
PM322
Bangkanai
Batam IPP
Kalimantan
Sulawesi
South
Sumatra
Region Senoro-Toili Papua
Madura Papua
Sumatra IPP Sampang New
Bali Solar PV
Guinea
Batu Hijau
Java Elang
Malaysia
WNTS Pipeline
Singapore
Sumatera
4
BUALUANG FIELD, B8/38 CONCESSION, THAILAND
Phase 4B development completed April 2020
• Facilities: 3 bridge-linked wellhead platforms with
water processing connected via export pipeline to
FSO.
• Current development wells: 38 oil producers and 5
water disposal wells. All production wells with ESPs.
• Phase 4B project completed April 2020 consisting of
3rd wellhead platform, 12 addition wells and increased
processing capacity
Kuala Langsa
Madura Offshore
• Gas from Maleo & Peluang fields and Meliwis are processed on
Maleo Production Platform (MPP) and sold to PGN and PLN via
East Java Gas Pipeline (EJGP)
Sampang
• Following a successful gas exploration well at Paus Biru-1 (27 km
East of Oyong), working towards with reserves certification, POD,
GSA and FID
• Gas from Oyong and Wortel fields are delivered via upstream
pipeline to Grati Onshore Processing Facility and sold to PT
Indonesia Power
Meliwis
• Gas from Meliwis field is delivered and sold to PGN
• Meliwis wellhead platform and subsea pipeline installation are
completed and Meliwis-2ST well was completed and deliver 1st gas
on 13 July 2020. Production of ~19 MMSCFD in 2021.
8
CHIM SAO/DUA FIELDS, 12W PSC, VIETNAM
Managing natural decline through well interventions and infill drilling
9
SOUTH SUMATRA REGION ASSETS, INDONESIA
Extensive experience in managing decline and controlling costs on maturing assets
• Rimau produces oil and sold to dedicated pipeline to Pertamina
Plaju refinery. The block obtained 20 years extension in PSC
Gross Split terms starting 2023.
• South Sumatra is oil & gas producing asset. The gas is currently
monetized through 10 Gas contracts. Gas is sold under fixed-
price TOP GSAs to PGN, PLN and industries within the area.
• Lematang produces High Pressure High Temperature gas from
two active gas wells. Gas is sold under fixed-price TOP GSAs to
PGN & PLN.
Bangka
Rimau
Sumatra Lematang
10
OTHER INTERNATIONAL ASSETS
• Oman: Service contract for the Karim Small Fields with net production
Libya Oman ~ 13 MBOPD. While, Oman Block 56, Farm in agreement with Tethys
has been executed on Oct 28, 2020. Medco WI become 5% and carried
by Tethys.
Cash & Cash Equivalent1 Total Debt Net Debt to EBITDA Debt to Equity
Profitability Ratios (%) FY19 FY20 YoY ∆% Financial Ratios (x) FY19 FY20 YoY ∆%
Gross Margin 39.7 29.4 (26.0) Debt to Equity 2.7 2.5 (5.9)
Operating Margin 23.9 15.5 (35.4) EBITDA to Interest 2.8 1.8 (35.5)
EBITDA Margin 45.6 45.9 0.8 Net Debt to EBITDA 4.1 4.5 9.5
Net Income Margin (2.8) (17.3) N/A Net Leverage Ratio 4.1 4.5 9.0
Profitability Ratios (%) FY19 FY20 YoY ∆% Financial Ratios (x) FY19 FY20 YoY ∆%
Gross Margin 42.5 27.7 (34.9) Debt to Equity 2.2 2.4 6.5
Operating Margin 26.0 14.3 (45.0) EBITDA to Interest 2.9 1.8 (37.2)
EBITDA Margin 51.1 48.4 (5.2) Net Debt to EBITDA 3.4 4.2 23.5
Net Income Margin (3.0) (19.0) N/A Net Leverage Ratio 3.4 4.2 22.9
115
• Production 100 mboepd within revised 110
guidance 103 100 101 100%
95
• Gas demand below TOPQ, below normal
pre-COVID-19 levels 25%
70
2021 Guidance 70
64 60 63 57
• Q1-2021 Production 101 mboepd 35%
• Revised 2021 guidance 95 mboepd
• Q2-2021 unplanned shut-downs in Aceh
and Vietnam, 2 – 3 mboepd
• Weak Gas demand in East Java, Aceh and 45 39 40 40% 40
38 38
Singapore (LNG competition)
• Hedge puts of ~12% 2021 production, 1H-2021
US$45/bbl, 2H-2021 ~US$50/bbl 2019 Pro 2019 2020 1Q 2021 2021 Indexed & Production
• Fixed price Gas contracts are a natural hedge Forma1 Guidance Fixed Gas Capacity2
Composition
Liquids Gas Fixed Priced Gas Indexed Priced Gas
44 150
144
31 60
35
74 44 65
1 60 6
71 19 10
25
15
63
75 39
62 30 30
38
5 5 4
2020 2020 2021 2020 2020 2021
17 Guidance Guidance Guidance Guidance
Operational Data
OIL AND GAS STATISTICS
YoY
Metrics 2019 2020 ∆%
Net 2P Reserves, MMBOE Net Contingent Resources, MMBOE
Production2
1,125
Oil, MBOPD 39.3 40.4 2.8 943
Gas, MMSCFD 341.9 322.3 (5.7) 301 310
Lifting/Sales
Oil Lifting2, MBOPD 38.7 39.3 1.5
Gas Sales, BBTUPD 323.7 302.2 (6.7) 156 164
1,016
Oman Service Contract, MBOPD 7.3 7.4 1.5 841
Average Realized Price
Oil, USD/barrel 62.5 40.3 (35.6)
145 147
Gas, USD/MMBTU 6.7 5.2 (22.9)
ESG Indicators 102 110
Scope-1 Intensity (tCO2 eq/1,000 TOE Production) 238 218 (8.4) 2019 2020 2019 2020
Energy Consumption (in million GJ) 18.8 18.0 (4.2)
E&P Recordable Incident Rate (TRIR) 0.57 0.33 (42.1) Net Hydrocarbon Production2, MBOEPD Net Hydrocarbon Production2, MBOEPD
1) 5-year average 2P Reserves Replacement Ratio, Reserves Life Index and F&D cost/boe as of 31 Dec 2020
19 2) Includes Oman Service Contract
ASSET PORTOFOLIO
Indonesia Assets
Participating Acreage FY20 Production
Asset Expiry Operator Partner Type of Contract
Interest (Km2) (MBOEPD)
Medco Daya Abadi Lestari 35%,
South Natuna Sea Block B 40.0% 2028 11,155 19.0 MedcoEnergi PSC
Prime Energy 25%
Senoro-Toili 30.0% 2027 451 21.3 JOB Pertamina – MedcoEnergi Pertamina 50%, Mitsubishi & Kogas 20% PSC JOB
South Sumatra 65.0% 2033 4,470 8.8 MedcoEnergi Medco Daya Makmur 35% PSC
Rimau* 60.0% 2043 1,103 4.8 MedcoEnergi Bahtera Daya Makmur 35%, PDP&E Sumsel 5% PSC
Block A, Aceh 85.0% 2031 1,681 5.5 MedcoEnergi Medco Daya Energi Nusantara 15% PSC
Bangkanai – Kerendan 70.0% 2033 1,385 2.8 MedcoEnergi Saka Energi 30% PSC
Madura Offshore – Meliwis 77.5% 2027 849 0.7 MedcoEnergi Petronas 22.5% PSC
Simenggaris 62.5% 2028 547 0.0 JOB Pertamina - MedcoEnergi Pertamina 37.5% PSC JOB
West Bangkanai 70.0% 2043 5,463 - MedcoEnergi Saka Energi 30% PSC
20 *Rimau & Tarakan PSC contract extended for 20 years, will be converted from Cost Recovery to Gross Split after 2023 for Rimau and 2022 for Tarakan.
ASSET PORTOFOLIO
International Assets
Vietnam Chim Sao/Dua, 12W 31.9% 2030 1.395 5.3 Premier Oil Premier 53.1%, PVEP 15% PSC
Sinphuhorm 9.5% 2031 230 1.5 PTTEP PTTEP 55%, APICO 35%, ExxonMobil 0.5% Concession
Tanzania Blocks 1 and 4 20.0% 2020 12,296 - Shell Shell 60%, Pavilion Energy 20% PSC
Block 12 20.0% 2053 3,099 - Petronas Petronas 60%, PTTEP 20% PSC
Malaysia Block PM322 85.0% 2020 20,000 - MedcoEnergi Petronas Carigali 15% PSC
21
RESERVES AND RESOURCES (AS OF DEC 2020)
PROVED RESERVES PROVED&PROBABLE RESERVES CONTINGENT RESOURCES
Oil Gas Total Oil Gas Total Oil Gas Total
mbbls mmscf mboe mbbls mmscf mboe mbbls mmscf mboe
Domestic
West Indonesia 20,355 333,664 81,207 38,949 412,529 114,394 28,403 1,261,438 255,837
East and Central Indonesia 8,169 361,763 77,056 10,308 388,884 84,067 26,707 1,279,382 268,820
Total Domestic 28,524 695,427 158,263 49,257 801,413 198,462 55,110 2,540,820 524,657
International
International Assets 59,378 63,827 70,260 97,311 86,035 111,905 54,481 3,154,051 600,769
Total International 59,378 63,827 70,260 97,311 86,035 111,905 54,481 3,154,051 600,769
Grand Total 87,902 759,254 228,523 146,568 887,448 310,367 109,591 5,694,872 1,125,427
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Domestic Proved Developed Reserves 24,437 558,279 129,170 #REF! #REF! #REF! #REF! #REF! #REF!
International Proved Developed Reserves 59,340 51,129 68,008 #REF! #REF! #REF! #REF! #REF! #REF!
Total Proved Developed Reserves 83,777 609,408 197,178 #REF! #REF! #REF! #REF! #REF! #REF!
2020 2P Reserves Life Index (RLI) 2020 2P Reserves Replacement Ratio (RRR) 2020 2P Finding and Development Cost
22
ACTIVE GAS CONTRACTS (1)
Source Customer WI% Agreement Date Commitments Length/Expiry
1 Block B SembGas Singapore 40% 15-Jan-99 Total contract quantity of 2,625 TBTU 15-Jul-28
2 Block B Petronas Malaysia 40% 28-Mar-01 Total contract quantity of 1,648 TBTU 1-Aug-22
10.8 – 11.6 BBTUD of gas with total gas contract quantity of 12,805.3 BBTU (Total joint
3 Lematang Meppogen 100% 17-Oct-19 31-Dec-27
supply contact quantity 40,136.2 BBTU – as per Amendment ARGSA)
9.7 - 14.2 BBTUD of gas with total gas contract quantity of 27,330.9 BBTU (Total joint
4 South Sumatra Block Meppogen 65% 17-Oct-19 31-Dec-27
supply contact quantity 40,136.2 BBTU – as per Amendment ARGSA)
25 BBTUD ramp down to 20 BBTUD of gas (joint contract between SSB-Lematang) with
5 Lematang & SSB* PLN South Sumatera 100% 19-Sep-17 total contract quantity of 19,327 BBTU from Lematang PSC & 50,932.8 BBTU from SSB 31-Jan-27
(Total joint supply contract quantity 70,260 BBTU).
30 BBTUD of gas ramp down to 20 BBTUD (joint contract between SSB-Lematang) to PGN
6 Lematang & SSB* PGN 100% 11-Jul-19 with total contract quantity of 16,440 BBTU from Lematang PSC & 10,960 BBTU from SSB 31-Dec-21
(Total joint supply contract quantity 27,400 BBTU)
7 South Sumatra Block Mitra Energi Buana 65% 8-Jun-18 Total contract quantity of 30,119 BBTU 31-Dec-27
8 South Sumatra Block MEPR JATA 65% 2-Dec-20 Total contract quantity of 9,015 BBTU for own use 31-Dec-27
9 South Sumatra Block Perusda Mura Energi 65% 9-Aug-18 1.35 BBTUD of gas with total contract quantity of 6,039 BBTU of gas 31-Dec-27
10 South Sumatra Block PDPDE BBG 65% 4-Jul-19 0.5 BBTUD of gas with total contract quantity of 1,606.5 BBTU 7-Feb-23
8-Sep-20
11 South Sumatra Block Pertamina (Jargas palembang) 65% 31-Jul-19 Supply gas of 0.20 MMSCFD with total contract quantity of 123.40 MMSCF (Transferred to
contract below)
5-Oct-20
12 South Sumatra Block PGN (Jargas Palembang) 65% Supply gas of 0.40 MMSCFD with total contract quantity of 1,931.6 MMSCF 27-Nov-33
(KB, on process of Amendment KB)
Supply gas to meet the needs of households in Kabupaten Musi Banyuasin of 0.25 BBTUD
13 South Sumatra Block PGN (Jargas MUBA ) 65% 4-May-18 20-Jul-27
with total contract quantity of 871 BBTU.
14 South Sumatra Block Pertamina (Jargas Muara Enim) 65% 15-Nov-19 Supply gas of 0.25 MMSCFD with total contract quantity of 855.25 MMSCF 20-Jul-27
17-Oct-14 (on process of Amendment –
15 Simenggaris PLN 63% 0.5 MMSCFD with total contract quantity of 805 MMSCF. 30-Nov-25
signed KB on 30-Nov-20)
16 Simenggaris PLN 63% 6-Feb-18 8 BBTUD of gas with total contract quantity of 21.6 TBTU. 23-Feb-28
17 Simenggaris PT Kayan LNG Nusantara 63% 20-May-20 12 – 22 MMSCFD daily with Total Contract Quantity (“TCQ”) of 47,091 MMSCF 23-Feb-28
18 Tarakan PLN Gunung Belah 100% 16-Jan-18 Total contract quantity of 10,134 BBTU 31-Dec-21
19 Tarakan PGN 100% 30-Oct-18 (signed KB on 5-Oct-20) 0.30 MMSCFD of gas for household in Tarakan 13-Jan-22
20 Senoro-Toili DS-LNG 30% 13-Dec-10 277.8 BBTUD (equivalent to 250 MMSCFD) of gas 3-Dec-27
23
21 Senoro-Toili PAU 30% 11-Jan-18 Total contract quantity of 248,200 MMSCF 3-Dec-27
ACTIVE GAS CONTRACTS (2)
Agreement
Source Customer WI% Commitments Length/Expiry
Date
22 Senoro-Toili PLN 30% 6-Feb-18 5 BBTUD of gas with total contract quantity of 15.63 TBTU. 3-Dec-27
23 Block A PT Pertagas Niaga 85% 2-Oct-20 54 BBTUD of gas with total contract quantity of 198 TBTU. 31-Aug-31
28-Jan-11 (KB
24 Bangkanai PLN 70% signed on 20-Dec- 20 BBTUD of gas with Total Contract Quantity of 130,000 BBTU 29-Dec-33
2019)
To supply gas pursuant to Minister of Energy and Mineral Decree No.1790K/2018 (gas allocation for electricity) up to 31
25 Sampang- Oyong PT Indonesia Power 45% 19-Jul-03 31-Dec-22
December 2022
26 Sampang - Wortel PT Indonesia Power 45% 26-Nov-10 23-17 BBTUD of gas up to maximum contract quantity of 124 TBTU or 31 December 2022, whichever occurs earlier. 31-Dec-22
27 Madura Offshore - Maleo PGN 68% 31-May-05 15-20 BBTUD of gas up to maximum contract quantity of 27.04TBTU or 31 December 2023, whichever occurs earlier. 31-Dec-23
28 Madura Offshore – Peluang PLN 68% 15-May-13 Up to maximum contract 62.8TBTU 31 December 2021, whichever occurs earlier. 31-Dec-21
29 Madura Offshore - Meliwis PGN 78% 19-Feb-19 20.3 BBTUD of gas up to maximum contract quantity of 22.8 TBTU or 31 August 2023, whichever occurs earlier. 31-Aug-23
24
SIMPLIFIED FUNDS FLOW STRUCTURE
25
Debt Info
DEBT MATURITY PROFILE: BULLET VS INSTALLMENT AS AT DEC 2020
Restricted Group Debt (US$ mn) Medco Power Debt (US$ mn)
649 645
182
-
Include fund in Escrow
525
85
182
66
75* 51
172 167 51
67
103 95 59 31 27
68 53
105 0 34 6 21 6
72 52 20 0
35 7 1
6 6 6
2021 2022 2023 2024 2025 2026 2027 2021 2022 2023 2024 2025 2026 2027
onwards
onwards
3,000
• Riau IPP construction 97% complete and on track 2,704 2,600 2,639
2,174 2,150 2,150 895
for place in service Q4-2021 1,965 2,174 843 817
1,820 330 330 330 802
330 356
• Ijen Geothermal 3 steam exploration wells 330
(currently being tested). Target COD by 2023
1,844 1,820 1,820 1,818 1,861 1,798 1,822 2,105
1,490 1,635
• Construction has begun on the 26MWp PV facility
in Sumbawa
2017 2018 2019 2020 2021 2017 2018 2019 2020 2021
Guidance Guidance
29 Renewables O&M O&M Renewables IPP IPP
MEDCO POWER INDONESIA: BUSINESS OVERVIEW
Focusing on clean and renewable power business
• Clean energy, primarily gas and geothermal assets • Contracts are Long Term (20-30 years), Take-or-Pay sales to PLN. PLN
is the single buyer of electricity from various IPPs. PLN also develops
and operates its own power plants
• Focus on Western Indonesia (access to gas and geothermal resource),
also selectively looking for opportunities in Central and Eastern • Indonesia commitments to International targets to grow clean energy
Indonesia electricity capacity
• Focus on medium sized power plants (100 - 500MW capacity) and • Capitalize on regulations to encourage turn-key power generation from
selectively larger power plants gas producers
• Expand the O&M services business • Regional costs of generation as a benchmark for renewable energy
prices
• Extract greater synergies within MEI Group
30
ASSET PORTFOLIO: LARGE FOOTPRINT IN KEY MARKETS
Gas 75 MW (O&M) -
MEB Gas 85 MW
Duri
Batam Island 3,300 MW capacity
Gas 75 MW
DEB Gas 85 MW
of IPP and O&M Portfolio
(O&M)
Paya Pasir Batam Island
Sarulla Geothermal
TM2500 Gas 20 MW
IPP
330 MW
Gas to Power North Sumatera Batam Island O&M
ELB Gas 76 MW
Batam Island
31
SARULLA GEOTHERMAL POWER OPERATION
The largest single-contract geothermal power operation in the world
Sponsors
PT Medco Power Indonesia 19.00%
INPEX 18.25% • Phase 1: 110MW, COD in March 2017, Phase 2 and 3 in
Itochu 25.00%
Kyushu Electric Power Co 25.00% October 2017 and May 2018. Total contracted capacity of
Ormat 12.75%
330MW
• 30 years Energy Sales Contract with PLN with Take or Pay
90% capacity factor. MPI provides plant O&M
• Investment cost of US$1.7 billion, project financing with
JBIC, ADB, and 6 commercial banks
32
RIAU COMBINED CYCLE POWER PROJECT
Construction started in November 2018, COD expected by 2021
33
IJEN GEOTHERMAL AND SUMBAWA SOLAR PV PROJECTS
Medco Power Indonesia 51%
Ormat 49% Ijen Geothermal
• Located in Ijen, Blawan, East Java.
• Geothermal Power Plan with a capacity of 110MW,
target COD by 2022 – 2023.
• Electricity Sales and Purchase Agreement (PJBTL)
with PT PLN (Persero) for a period of 30 years.
• Well testing on the first two wells, drilling in progress
on the third well.
Sumbawa Solar PV
• Located in Sumbawa, West Nusa Tenggara.
• Developing 26MWp Solar Photovoltaic power plant.
• In progress on detailed engineering design and earth
work.
• Target COD by 2021.
Ijen Geothermal
34
Amman Mineral Nusa Tenggara
AMMAN MINERAL
Amman STATISTICS
Mineral Nusa Tenggara
YoY
Metrics 2019 2020 ∆%
Copper Gross Reserves & Resources (Mlbs) Gold Gross Reserves & Resources (koz)
Production
Copper, Mlbs 130.3 293.9 125.5 Batu Hijau Elang 15,140
Batu Hijau Elang
Gold, koz 55.5 132.1 138.0 16,650
Sales
Copper, Mlbs 125.9 271.2 115.4 9,190
Gold, koz 53.8 117.7 118.9 7,380 31,800
21,350
Average Realized Price 15,000
10,400
Copper, USD/lbs 2.50 2.87 14.8
Gold, USD/oz 1,342 1,832 36.5 Reserves Resources Reserves Resources
Note: Reserves and Resources as at 31 December 2020
2021
• Phase 8 development waste removal
in progress
• Export permit renewed for 579,444 512 801
478 697
Wet Metric Ton (WMT)
288 294 398
• Smelter EPC on track for award in
142 130
Q4-2021 71 56
132
36 2015 2016 2017 2018 2019 2020 2015 2016 2017 2018 2019 2020
Amman Mineral Nusa Tenggara: Phased Mining Developments
World-class Copper and Gold Mining operations with long-term upside
37
PT Medco Energi Internasional Tbk
The Energy Building 53rd Floor
SCBD Lot 11A
Jl. Jend. Sudirman, Jakarta 12190
Indonesia
P. +62-21 2995 3000
F. +62-21 2995 3001
Website : www.medcoenergi.com