吉星新能源中期报告2024

3395 * *Persta Resources Inc.Alberta FoothillsPeace River 目 錄 2 45303940414243 11125 Larry Grant Smith 15th Floor, Bankers Court850-2nd Street SWCalgary, Alberta T2P 0R8Canada Tara Suzanne Leray(FCG, HKFCG) Suite 900, 717-7th Avenue SWCalgary, Alberta T2P 0Z3Canada (FCG, HKFCG) 33191901 Larry Grant Smith Larry Grant Smith ATB Financial600 444 7 Ave S.WCalgary, Alberta T2P 0X8Canada Larry Grant Smith 183171712–1716 GLJ Petroleum Consultants Ltd.4100, 400-3rd Avenue SWCalgary, Alberta T2O 4H2Canada 153737013708 3710 33951,000 www.jxenergy.ca Dentons Canada LLP15th Floor, Bankers Court850-2nd Street SWCalgary, Alberta T2P 0R8Canada 3395 Computershare Trust Company of CanadaSuite 600, 530-8th Avenue SWCalgary Alberta T2P 3S8Canada *JXMD&A2023202212312024814 IASBIFRSGAAP MD&AEBITDA 20062018FoothillsDawsonBasingVoyagerKaydee90%BasingVoyagerBasing30 20232023202220242025 202452024333,000,000126 20242 27190Basing CGU202441190 202422023113,000128 103 20242024492024 202220222023Basing 2023 20232022 boe6:1boe61boe6:16:1 202463078%2024630 20242023 202420232%3% NGLsNGL20246302023630NGL1.6%1.2% 2024630202343% 2024630202370%45%2024630202320246 30 202463020232 2024630AECO202338%20%103AECO20242024630AECO2023AECO 20246302023630 NGLNGLNGLNGLNGLNGL 20246 302023 202420236305%26%NGL30%40% 2024630NGLsopex20233%7%202463020246 3020246302024 2024630G&A202332%5% 2024630202320246302023 20246302023G&A 20246 3020233 3112%202339.25% 202463020236302023320233 2024630 DD&A 2024630DD&A20232024630DD&A 20246302023630CGUE&EPP&E 20244 1E&E2023E&E 2024630202396%79%104020233050 2024630PP&EDawson CGU20246 30300202310Voyager CGU2023 12 20246302023630436 20246302023630E&E2Basing CGU202441E&E 3 1232024630522,886,5202280.52800.48202463045 (PSG) 20184 25EDCPSG2023123120221231155PSGEDCL/CEDCPSGPSG12EDC2024630PSG PSG122024930PSG 202211 181.111,00020238 111,110190 202311 200.243,000202428720130 20243 70.223,3002024529730130 80035020233271,57511.6489.25%200,031 489.25%87,514Voyager 20246301,3301,150 20243 202311 202211 202311 200.243,0000.2352.13%20242 83,0007451907361270.245420231120202428 20243 140.223,3000.2019.45%20245 293,3007231267131240.216120243152024529 2024630522,886,520 2018813800753.1652020202463013800202280.5816 2023327 20186820205 183780.525202211 30800.485320246303082023458 2128 20242023630 131926 20242023630 2024630 2024630 D232(4)32(9) 20247 2416012%20247240.20 27 20242023630202463040202350 20246305202362024630146720232250 5 20231120246304(r)4(s) 20241 12024630Tara Leray(i)(ii) 2024112024630Tara LerayICFR 20241 120246 30JX 2024630JXICFR DC&P2013 • • • • JXJXJXJX JXJX20231231www.jxenergy.cawww.sedarplus.ca JX EBITDA(EBITDA) Bbls/d or Bbl/dBbls or BblbarrelsBoeBoe/dC$/BblC$/BoeMbbls or MbblMboeMbpdMMbblsMMbbls/dMMboeMMboe/dUS$/Bbl BcfBcmCfC$/McfC$/MMbtuGJGJ/dMcfMcf/dMcfeMcfe/dMMbtuMMcfMMcf/dMMcfeMMcfe/dtcfUS$/MMbtu kmkm2mm3mgoC = 0.1590(m3)Mcf = 0.0283(103m3)= 0.4047Btu = 1054.615(J)(ft) = 0.3048(m)= 1.6093(Lb) = 0.4536kg C122024630C.2.1 20242 142024214C.2.1 C3 20242 80.243,00020245 290.2013,300 Larry Grant Smith2024630 571XV(i)XV78(ii)352(iii) 2024630522,886,520 2.100%100%66.70%33.30%181,194,306 3.1,140,000440,000 1.100%66.70%33.30%181,194,306 2024630XV352 2024630336XV23 1.2024630522,886,5202.Aspen181,194,306JLHY80.78%19.22%3.JLHY 60%JLHY4.JLHY60%40%5.JLHY98%1%1%6.JLHY 40%JLHY7.100%66.70%33.30%181,194,3068.9.100% 2024630XV23336 10% (a)121%121%6 (b)10% (c)1210% (d)2%(e)2% (e) 12 (i)0.1% (ii)500 10 (i)(ii) (i)121%(ii) 20205 183780.52520203202051520200.50 202211 30800.485202232023113020220.445 13.2013.2113.22 2023 20242 14CEO 20242 14 20242142023 542009620143 3120205 130 2005520095Wood Group Mustang199220031220052 1992720081120093APEGA2009420095 13.51B(1) (www.hkexnews.hk)(www.JXEnergy.ca) 202498 20242023630 20242023630 2024630 1 *JX2005JX15th Floor,Bankers Court, 850-2nd Street SW, Calgary, Alberta, T2P 0R8, CanadaSuite 900, 717-7thAvenue SW, Calgary, Alberta, T2P 0Z3, Canada 20173103395201810 220226 22Persta Resources Inc.JX Energy Ltd. 2 IAS34 202312312023123120232024814 C$ 2024630 3 20246301,3302024630380730 2024630 4 2024630 5 (a) 202463020231231 (b) 202463020231231 2024630 E&EPP&EE&E20231231400 20243190Basing20244 1202312 31 202312317E&E202212202024630PP&E 202312312024630BasingVoyagerDawson CGU 2024630 PP&E2024630PP&E620233020236Dawson CGU 20246 301,17020231,1704 2024630CGUCGU 2024630 8 (a) (b) 2024630 Voyager2620246 30202312 31Basing122024630202312311562023123420233820231231130 2024630202312312024630 2024630 9 202463020231231 10 (a) 20233 27350470489.25%202342787,514 Voyager26 2024630 10 (b) 20233 278001,080489.25%2023427200,031 20231219201913202512 23 202312 1920201320256 2 (c) 20233 27GHCA26202312315109.4%48 2024630GHCA440100GHCA2024630GHCA36 11 2024630260202326020232067204020246303.42%20233.05%3.42%20233.05% 12 2024630 13 (a)