Financial & Operating Snapshot - 2007

All Financial Data in US Dollars.
2007
  Medco Energi International tbk PT Pertamina PT Energi Mega Persada Tbk
 Corporate Financials
  Key Financials
     Summary Income Statement (mln)
       EBITDA 420.5 - 37.5
       Net Income 6.6 - 12.6
 
     Balance Sheet Items (mln)
       Net (Debt) Cash - Including Operating Leases -576.8 0.0 -288.4
 
     Cash Flow Items (mln)
       Operating Cash Flow 425.9 0.0 17.1
 
     Key Ratios (%)
       ROACE (pre-tax & pre non-recurring) % 17.0% - 3.0%
       Net Debt to Equity (Inc Operating Lease) 110.7% - 80.7%
 
     Valuation Measures
       Market Capitalisation - Historic (mln) 1,706.7 - 2,286.1
       Enterprise Value - Gross - Historic (mln) 2,772.2 - 2,700.0
       Enterprise Value - Net - Historic (mln) 2,410.0 - 2,574.5
 
 Oil & Gas Operational
  Key Operating Data
     Production
       World Crude/NGL Output (Inc. Assoc. & Syncrude) (000 b/d) 51 - -
       World Gas Production (Inc. Associates) (mmcf/d) 134 - -
       World Crude/NGL/Gas Output (Inc. Assoc. & Syn.) (000 boe/d) 73 - 21
 
     Reserves
       Total Oil/NGL/Gas Reserves (mln boe) - - 193
 
     Drilling & Acreage
 
     Key Operating Ratios
 
  Refining & Marketing
     Oil Product Sales (000 b/d)
       Total Oil Product Sales by Country (000 b/d)
         Total World Oil Product Sales Excluding Petrochemicals 0 0 -