Fri 09/03/2021 01:32 AM
Share this article:
Indonesian upstream oil and gas company PT Saka Energi Indonesia in an email sent today, Sept. 3, and seen by Reorg, said that PT Perusahaan Gas Negara Tbk (PGAS) had in August approved extension of the $77.6 million current portion of the shareholder loan from PGAS for one year to Jan. 6, 2023, with the non-current $283.1 million portion of the same loan extended to Dec. 1, 2025. Continue reading for our Asia Core Credit team's reporting on and analysis of the PT Saka Energi shareholder loan, and request a trial to access reporting and analysis on hundreds more stressed, distressed and performing credits in the region. 

The $77.6 million current portion of the shareholder loan will pay interest of 3.7% applicable from Jan. 7, 2022, compared to the current interest rate of 6.41%, the email states.

The $283.1 million non-current portion of the shareholder loan pay interest of 5.09% - as compared to the current interest rate of LIBOR+ 2% - with the first principal repayment amounting to $141.6 million due on Dec. 1, 2024 and the remainder due at maturity, which is beyond the maturity of Saka’s $625 million 4.45% senior notes due May 2024, according to the email.

The email also states that Saka recorded first half 2021 lifting volumes of 5.89 million barrels of oil equivalent (MMBOE) - comprising 4,381 barrels of oil per day (BOPD) and 69 million standard cubic feet per day (MMSCFD). That compares to 3.73 MMBOE - comprising 3,629 BOPD and 63 MMSCFD - in the same period last year.

As reported, ultimate parent company PT Pertamina (Persero) stated on its investor call in June that it is supportive of extending the maturity of the shareholder loan to Saka, as well as to work with Saka to improve operational efficiency.

Saka’s capital structure is as follows:










































































































































Saka Energi Indonesia


03/31/2021

EBITDA Multiple

(undefined in Millions)

Amount

Price

Mkt. Val.

Maturity

Rate

Yield

Book

Market


Saka $625mil 4.45% May'24 1

625.0

94.5

590.6

May-05-2024

4.450%

6.060%

Total Bonds

625.0

590.6

9.2x

8.7x

Shareholder's loan 2

360.7


360.7

Jan-2022

USD LIBOR + 2.000%


Total Loans

360.7

360.7

14.6x

14.1x

Total Debt

985.7

951.3

14.6x

14.1x

Less: Cash and Equivalents

(161.8)

(161.8)

Net Debt

823.9

789.5

12.2x

11.7x

Operating Metrics

LTM Reorg EBITDA

67.6


Liquidity

RCF Commitments

30.0

Plus: Cash and Equivalents

161.8

Total Liquidity

191.8

Credit Metrics

Gross Leverage

14.6x

Net Leverage

12.2x

Notes:
1. Negative pledge, no limitation on indebtedness
2. Repaid $77.6 mil in Jan'21; In discussions to extend maturity in Q2'21


Share this article:
This article is an example of the content you may receive if you subscribe to a product of Reorg Research, Inc. or one of its affiliates (collectively, “Reorg”). The information contained herein should not be construed as legal, investment, accounting or other professional services advice on any subject. Reorg, its affiliates, officers, directors, partners and employees expressly disclaim all liability in respect to actions taken or not taken based on any or all the contents of this publication. Copyright © 2021 Reorg Research, Inc. All rights reserved.
Thank you for signing up
for Reorg on the Record!