MALKA OIL: INTERIM REPORT JANUARY- MARCH 2009


* Income from oil sales amounted to TSEK 21,470 (24,155)

* The net result after tax for the period was TSEK -118,448 (-812)

* EPS was SEK -0.35 (-0.00) for the report period

* Malka Oil proposes and carries out the financial restructuring

* Convertible bond holders accept a proposal for early conversion and
  an Extraordinary general meeting in Malka Oil AB approves the board
  of director's decision for a rights issue and an early conversion
  of the convertible bonds which were executed at the end of April

MD's Report

  Dear Shareholders,

  Please allow me to start with mentioning two circumstances that are
  both positive for Malka. Firstly, after having completed a
  financial reconstruction and a subsequent rights issue our interest
  bearing debt burden has decreased significantly and resulted in a
  high solidity which, if we act wisely, can give the Company larger
  freedom of action for the future. Secondly, the ongoing operational
  efficiency program has resulted in that we for the first time in
  April and under normal operational conditions, i.e. before the
  recent disturbing actions in the oil fields and an international
  oil price above USD 45 per barrel, have a positive cash flow in the
  Company.

  However, on the other side the inflamed owner conflict that has
  been going on lately has consumed significant resources and a lot
  of management focus which has been diverted from running the
  business. The non-sanctioned actions that have been conducted on
  the oil fields have also disturbed production which has fallen to
  around 1,000 barrels per day from earlier 2,500. Intensive work is
  being made to reach a solution that enables a normalisation of the
  business.

  The main reason behind this unfortunate development is related to
  the largely completed debt restructuring in Russia. Provocative and
  destructive actions have caused Malka damage and are not, according
  to our opinion, in conjunction with good business practices.
  Instead, the negotiation table would have been a better arena to
  establish a constructive solution. Malka is, as earlier
  communicated, in progress of fulfilling its part of an already
  concluded agreement. This is now happening step by step and
  depending on the reactions from other parties involved, it is our
  wish to return to "business as usual" as soon as possible.

  On a macro level, there are also external lights in the dark,
  primarily the recovery of the oil price and to a certain extent of
  the Russian financial markets. These two factors were against us
  during the second half of last year and even as late as in January
  this year we experienced a negative contribution per barrel as a
  consequence of a domestic Russian oil price at around USD 10 per
  barrel. The price of oil has since then gradually increased during
  the spring and Brent was traded at levels above USD 60 per barrel
  in May. This development is of course both unsure and volatile and
  therefore it is fundamentally important to continue to focus on
  increasing the efficiency of the production and the activities in
  the oil fields and on cost control throughout the Company.

  Unfortunately we also have to accept that the production and the
  increase of reserves have not met our earlier established targets.
  With an increasing oil price it will be a priority to increase
  production from existing wells. We are continuously monitoring the
  profitability of each well. Currently, nine wells are producing and
  the others put into conservation.

  With existing wells we have a technical capacity of up to 4,000
  barrels per day when all wells are performing and producing.  For
  further production increases we need to drill new wells and
  therefore the drilling program is being reviewed. Important factors
  in this review are the new seismic report from the north and middle
  part of the license block as well as the knowledge we have gained
  through existing drilled wells and production data.

  An updated independent western reserve report by the American
  petroleum consulting company DeGolyer and MacNaughton (D&M) which
  is taking into account these new factors is planned to be produced
  latest during the third quarter this year.

  Due to the delays in both production and reserve development since
  spring 2008 in combination with new data, we are also planning to
  review the long term targets of the Company both related to
  production and reserves and their timing.

  Our earlier communicated operational plan is still valid - as we
  await higher oil prices we will minimise exploration drilling and
  optimize production to levels that still comply with license
  obligations. The aim is to maximize the existing positive cash flow
  based on existing production and connect more wells step by step
  when profitability can be shown.

  Generally speaking we also see a big value in doing what has to be
  done to achieve normal and peaceful working conditions in the
  Company. At times this can seem complex but also necessary to be
  able to focus all resources on what is beneficial for us all - to
  find, produce and sell oil.

  Stockholm May 29, 2009

  Fredrik Svinhufvud
  Managing Director Malka Oil AB

  Comment on the Group's result and financial position

  Turnover and result

  Operating income for the report period amounted to TSEK 21,489
  (TSEK 26,579), of which revenues from oil sales were TSEK 21,470
  (TSEK 24,155).

  Gross profit amounted to TSEK -8,588 (TSEK -323). This amount
  includes an amortization charge of TSEK 6,383 (TSEK 2,277).

  Selling and distribution expenses were TSEK -966 TSEK (TSEK
  -5,878). These expenses have decreased significantly compared to
  earlier report periods following the conclusion in early 2009 of a
  new contract with Tomskayaneft for treatment and pumping of
  produced oil into Transneft's system. As a result of the new
  contract, the volume based charge paid to Tomskayaneft has been
  significantly decreased.

  Operating profit for the quarter amounted to TSEK -28,378 (TSEK
  -13,393).

  Transaction costs of TSEK -1,429 (TSEK -450) relating to new share
  issues in previous report periods have been booked directly against
  equity.

  Net financial items for the period January-March 2009 were TSEK
  -78,084 (TSEK 14,824).
  The predominant proportion of the calculated net financial items
  amount consists of currency exchange rate losses with no impact on
  cash flow. Exchange rate developments have had a negative impact on
  net financial items during the period both as a result of the
  depreciation of SEK versus USD and as a result of the depreciation
  of RUR versus USD. Exchange rate losses have arisen on the
  outstanding USD denominated convertible loans due to the
  depreciation of SEK versus USD. Exchange rate losses have also
  arisen on the USD lending to the Group's Russian subsidiaries due
  to the exchange of these loans into RUR whose depreciation versus
  the USD has been even larger than the depreciation of SEK versus
  USD. During the quarter, the SEK depreciated versus the USD by
  approximately 4.5 % while the RUR depreciated versus the USD by
  approximately 11.1 %.

  The tax cost for the period amounted to TSEK -11,986 (TSEK -2,243).
  This amount includes a dissolution of deferred tax assets in the
  Russian subsidiaries of TSEK 12,527 which has impacted the Group's
  result negatively. This dissolution does not have any impact on
  cash flow.

  The Group reports a net result after tax for the 1 January - 31
  March 2009 period of TSEK
  -118,448 (TSEK -812), equivalent to an earnings per share of SEK
  -0.35 (SEK 0,00).


  Investments
  Investments in tangible and intangible fixed assets in the Group
  during the period January - March 2009 amounted to TSEK 9 271 (122
  579 TSEK), of which investments in intangible fixed assets
  represented TSEK 6 268 (TSEK 119 580 TSEK). The limited investment
  activity during the quarter reflects the company's difficult
  financial situation during the period as a result of the dramatic
  fall in the oil price and the problems in the financial markets in
  Russia and globally.


  Financing and liquidity
  In the beginning of 2009, the company's financial situation was
  very difficult and the board of directors made a proposal for a
  financial restructuring as a way to solve the financing
  requirements of the Group.

  The proposal consisted of two parts:
  - an offer to holders of convertible bonds of early conversion into
  shares of the two outstanding convertible bond loans of nominally
  MUSD 80;
  - a new rights issue under the special condition that the
  convertible bond owners must accept their offer in full for the
  rights issue to go through.

  The convertible bond holders accepted the offer of early conversion
  at the convertible bond holders' meeting on February 27. This meant
  that Malka Oil's outstanding convertible bond debt of a total
  amount of MUSD 80 would be converted into Malka Oil shares
  conditional of an approval of the proposal at an extraordinary
  general meeting of shareholders and under the condition that the
  upcoming rights issue would be fully subscribed.

  At an extraordinary general meeting of shareholders on March 17,
  the proposal regarding early conversion of the company's
  convertible bond debt into shares was approved. In addition, it was
  decided to execute a rights issue which would provide the company
  with an amount of approximately MSEK 141 before issue expenses.

  The conversion of the convertible bond loan and the rights issue
  would according to the decisions be executed in April 2009.
  See further below in "Major business events following the end of
  the report period".

  Cash balances in the Group amounted to TSEK 5,377 (TSEK 57,124) as
  of March 31, 2009.


  Legal disputes
  Malka Oil's Russian subsidiary, OOO STS-Service, is involved in
  legal disputes with local suppliers. Negotiations regarding these
  disputes are going on between the parties and the board of
  directors in Malka Oil sees no need for further provisions due to
  these disputes.


  Employees
  The number of employees in Group companies at the end of the report
  period was 223 (99) persons, of which 35 (11) were women and 188
  (88) were men.

  Operations

  Summary
  Malka Oil AB is an independent Swedish oil and gas company within
  exploration and production active in Tomsk region in western
  Siberia in Russia.  The subsidiary OOO STS-Service owns an oil
  licence valid for 25 years as from April 2005, which gives the
  company the right to extract all hydrocarbons found within the
  Tomsk licence block during the licence period. The licence block
  measures just over 1,803 square kilometres, corresponding to an
  area of approximately 30 times 60 kilometres and is located in the
  very active oil and gas producing north-western part of the Tomsk
  region. The licence block is surrounded by a large number of
  established producing oil and gas fields.

  Drilling on the licence block commenced during the Soviet era. The
  Soviet authorities drilled four boreholes, three of which were
  discovered to produce hydrocarbons, i.e. oil, gas and gas
  condensate. A vast amount of 2D seismic data was collected which
  indicated a volume of approximately one million tons (which is
  about eight million barrels) of recoverable oil reserves classified
  in accordance with Russian categories "Proven" (C1) and "Probable"
  (C2).

  Besides the three oilfields that are currently establish in the
  licence block, Malka Oil has, based on existing seismic data,
  identified  another seven structures, i.e. potential oil fields. A
  further important dimension that indicates additional potential in
  Malka Oil's licence block is that there was no seismic data for
  approximately a third of the licence block and the data acquisition
  for this area was completed during spring 2008. After two seasons
  of seismic data gathering and interpretation, Sibneftegeofizika, a
  reputable Siberian oil service company has presented a seismic
  report covering Malka Oil's license block nr 87 in the Tomsk
  region. This new report demonstrates four new potential oil bearing
  structures in addition to the seven communicated earlier. These
  will be subject to exploration drilling over the next few years.


  For further information, please contact:

  Fredrik Svinhufvud, MD, tel +46 8 5000 7811, mobile +46 708 708 708
  Jan-Olov Olsson, CFO, tel +46 8 5000 7812, mobile +46 768 51 86 92

  For further information on Malka Oil AB, see the website
  www.malkaoil.se


  (for complete report see attached file)

Attachments

INTERIM REPORT JANUARY- MARCH 2009.pdf