Financial & Operating Snapshot - 2007

All Financial Data in US Dollars.
2007
  Aminex Plc Circle Oil Dragon Oil Island Oil & Gas Maple Energy Pan Andean Resources Petroceltic International Providence Resources PLC San Leon Energy Plc United Oil & Gas Plc
 Corporate Financials
  Key Financials
     Summary Income Statement (mln)
       EBITDA -3.0 -1.8 467.4 -8.1 3.0 1.9 -3.9 8.0 - -
       Net Income -3.3 -2.7 303.9 -10.0 -2.2 1.2 -2.5 0.8 - -
 
     Balance Sheet Items (mln)
       Net (Debt) Cash - Including Operating Leases 18.4 12.3 548.6 8.2 31.8 7.5 23.5 3.3 0.0 0.0
 
     Cash Flow Items (mln)
       Operating Cash Flow -2.1 -4.2 467.2 1.8 -12.7 1.5 -2.5 17.7 0.0 0.0
 
     Key Ratios (%)
       ROACE (pre-tax & pre non-recurring) % -8.7% -6.6% 40.3% -10.4% 2.7% 5.4% -5.6% 2.3% - -
       Net Debt to Equity (Inc Operating Lease) -34.6% -62.8% -51.7% -9.2% -30.1% -24.4% -33.1% -5.1% - -
 
     Valuation Measures
       Market Capitalisation - Historic (mln) 132.9 73.9 3,534.7 89.2 161.4 31.3 131.7 301.1 - -
       Enterprise Value - Gross - Historic (mln) 133.2 91.3 3,534.7 104.2 175.5 31.3 131.7 314.6 - -
       Enterprise Value - Net - Historic (mln) 114.5 61.6 2,986.1 81.0 137.7 23.8 108.2 297.8 - -
 
 Oil & Gas Operational
  Key Operating Data
     Production
       World Crude/NGL Output (Inc. Assoc. & Syncrude) (000 b/d) 0 - 22 - 1 - - - - -
       World Gas Production (Inc. Associates) (mmcf/d) 0 - - 1 12 - - - - -
       World Crude/NGL/Gas Output (Inc. Assoc. & Syn.) (000 boe/d) 0 - 22 0 3 - - - - -
 
     Reserves
       Total Oil/NGL Reserves (mln bbls) - - - - 4 - - - - -
       Total Gas Reserves (bcf) - - - - 45 - - - - -
       Total Oil/NGL/Gas Reserves (mln boe) - - - - 11 - - - - -
 
     Drilling & Acreage
 
     Key Operating Ratios