Geo Energy Resources Ltd: More deals awaited to be settled March 7, 2017 823

PSR Recommendation: BUY Status: Maintained
Target Price: 0.45
  • US$182.1mn revenue met 97.8% of our full year expectation of US$186.1mn.
  • US$22.2mn PATMI exceeded our full year expectation of US$19.9mn by 11.6%
  • 1 SG cent first and final dividend declared for FY16
  • We slightly revise up our FY17e/FY18e PATMI forecasts to US$41mn/US$58mn (Previous: US$39mn/US$56mn). Based on unchanged PER of 11x and USD/SGD 1.3x that stated in our initiation report, we maintain our TP of SG0.45 for FY17.Our TP implies a 60.7% return from the last close price of S$0.28.

Results at a glance


Potential solutions for restructuring of the MTN

By end of FY16, Geo was carrying SG$100mn (US$68.7mn reflected on the balance sheet) of debt, Medium Term Note (MTN), which will be due on Jan-18.  This amount will be reclassified under current liabilities after 1Q17. Geo plans to optimise the capital structure in order to achieve long-term growth in FY17 and the ongoing expansions such as acquisition of coal mines and capacity ramp-up demand cash hoard. The management eased the concerns on how the Group plans to deal with the MTN by signaling several potential feasible solutions:

1) Issuance of a new bond to repay MTN, 2) Extension of MTN, 3) Partial payback of MTN and roll-over of the remaining. It is expected to reach the final settlement in next 2 to 3 months. If there are no updates, Geo could possibly pay off the MTN on the due date next year.

In terms of solvency, the Group is capable to repay the full amount. As of Dec-16, Geo held US$63mn of cash. The upcoming CAPEX is the US$90mn for TBR mine acquisition, US$30mn of which will be paid in FY17, and the rest US$60mn will be gradually repaid afterwards. We expect the group will generate cash from operation amounted to US$81mn in FY17, which is in line with the management’s expectation of c.US$18mn to US$20mn EBITDA per quarter.  Furthermore, Geo will secure another offtake to receive prepayment by this year end. (US$40mn for 7mn tonnes of coal sales in FY16 as a reference).

Planning to expand sales in Indonesian market

In FY16, the geographic breakdown of sales is shown below. The sales concentration in China is owing to the establishment of both branding and marketing in the largest coal market. Moving forward, Geo will increase the sales in the domestic market in Indonesia, including exploring the opportunity to supply thermal coal directly to power plants through Perusahaan Listrik Negara (PLN), the government-owned electricity distribution corporation in Indonesia.  Accordingly, we expect Geo could have a better offering price for the sales of coal.

Figure 1. Revenue by geographic segment


Source: Company, PSR

Continue to implement cost control

Since coal price is beyond Geo’s control, the efficient methods to enhance profitability are either boosting sales volume or reducing costs or both. Apparently, the Group has been actively lifting up sales through more offtakes, and meanwhile, it will continue to maintain the cash cost at c.US$26/tonne (based on 10mn tonnes of sales target) that contains the variable costs generated in the  subcontract to BUMA,  the second largest mining services company in Indonesia.

China continues to curb coal production capacity

“Report On The Work Of Government” announced in the National People’s Congress and the Chinese Political Consultative Conference recently disclosed that in 2016 the curb on coal production capacity reached more than 290mn tonnes, surpassing the annual target of 250mn tonnes. In 2017, the central government aims to cut more than 170mn tonnes of coal production. We expect that the shortfall in supply side might not match with the reduction in coal demand. Therefore, we still believe the coal price will be stabilised at c.US$40/tonne (ICI 4,200 GAR) and the amount of coal import to China remains at the same level in FY17 as in FY16.



We maintain our forecast 8.5mn tonnes of coal sales volume with US$37/tonne average selling price (ASP) in FY17. (FY16: 5.5mn tonnes of coal sales with US$33/tonne ASP). The coal price (ICI 4,200 GAR) was c.US$45/tonne in Feb-17.

We slightly revise up our FY17e/FY18e PATMI forecasts to US$41mn/US$58mn (Previous: US$39mn/US$56mn). Based on unchanged PER of 11x and USD/SGD 1.3x that stated in our initiation report, we maintain our TP of SG0.45 for FY17.

Notify of
Inline Feedbacks
View all comments

About the author

Profile photo of Chen Guangzhi

Chen Guangzhi
Investment Analyst
Phillip Securities Research Pte Ltd

Guangzhi graduated from Singapore Management University with a Master degree in Applied Finance and from South China University of Technology with a Bachelor degree in Electronic Commerce.

The current sector coverages include Energy, Utilities, and Mining sectors. He has 3 years experience in equity research in both Hong Kong and Singapore market. He is the mandarin spokesperson for Phillip Securities Research in relation to China-related projects and all mandarin seminars and client events.

Get access to all the latest market news, reports, technical analysis
by signing up for a free account today!