---

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K/A
(Amendment No. 1)

CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): January 15, 2015

MNP Petroleum Corporation
(Exact name of registrant as specified in its charter)

Nevada	333-107002	91-1918324
(State or Other Jurisdiction	(Commission	(I.R.S. Employer
of Incorporation)	File Number)	Identification No.)

Bahnhofstrasse 9, 6341 Baar, Switzerland
(Address of principal executive offices) (Zip Code)

+41 (44) 718 10 30
(Registrant’s telephone number, including area code)

N/A
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

[  ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[  ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a -12)
[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d -2(b))
[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e -4(c))

---

- 2 -

Explanatory Note

On January 15, 2015, MNP Petroleum Corporation filed a Current Report on Form 8-K to disclose the acquisition of a 65% interest in EPA.at Beteiligungsgesellschaft mbH (“EPA”), an Austria registered company, for total consideration of US$12 million to the seller, Kavsar General Trading FZE. EPA holds 57.42% of the equity interest in the Tajik company, Petroleum Sugd; the remaining 42.58% equity interest in Petroleum Sugd is held by the Tajik state oil company, Sugdneftugas. Petroleum Sugd owns ten producing oil fields.

This Amendment No. 1 on Form 8-K/A provides the financial statements and pro forma financial information as required by Item 9.01 of Form 8-K.

Item 9.01 Financial Statements and Exhibits

(a)	Financial statements of businesses acquired.

The audited financial statements of EPA at December 31, 2013 and 2012 and for the years ended December 31, 2013 and 2012 are filed hereto as Exhibit 99.1.

The unaudited financial statements of EPA at September 30, 2014 and December 31, 2013 and for the nine month period ended September 30, 2014 and 2013 are filed as Exhibit 99.2.

(b)	Pro forma financial information.

The unaudited pro forma financial statements of MNP Petroleum Corporation at September 30, 2014 and for the nine month period ended September 30, 2014 and the year ended December 31, 2013 giving effect to the acquisition of EPA are filed hereto as Exhibit 99.3.

(c)

Exhibits.

No.	Description
99.1	Audited financial statements of EPA at December 31, 2013 and 2012 and for the years ended December 31, 2013 and 2012.
99.2	Unaudited financial statements of EPA at September 30, 2014 and December 31, 2013 and for the nine month period ended September 30, 2014 and 2013.
99.3	Unaudited pro forma financial statements of MNP Petroleum Corporation at September 30, 2014 and for the nine month period ended September 30, 2014 and the year ended December 31, 2013

---

- 3 -

Contents

Independent Auditor’s Report

Financial Statements

Consolidated Balance Sheets
Consolidated Statements of Comprehensive Income
Consolidated Statements of Shareholders’ Equity
Consolidated Statements of Cash Flows
Notes to Consolidated Financial Statements

---

- 4 -

Tel.+41 44 444 35 55 Fax +41 44 444 35 35 www.bdo.ch

BDO AG Fabrikstrasse 50 CH-8031 Zürich

Independent Auditor’s Report

Board of Directors
EPA.at Beteiligungsgesellschaft mbH

We have audited the accompanying consolidated financial statements of EPA.at Beteiligungsgesellschaft mbH and its subsidiaries, which comprise the consolidated balance sheets as of December 31, 2013 and 2012, and the related consolidated statements of comprehensive income, shareholders’ equity, and cash flows for the years then ended, and the related notes to the consolidated financial statements.

Management’s Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

Auditor’s Responsibility

Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

---

- 5 -

Opinion

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of EPA.at Beteiligungsgesellschaft mbH and its subsidiaries as of December 31, 2013 and 2012, and the results of their operations and their cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

BDO AG
April 24, 2015 Zurich
/s/ Christoph Tschumi	/s/ Julian Snow
Christoph Tschumi	ppa. Julian Snow

---

- 6 -

EPA.at Beteiligungsgesellschaft mbH and Subsidiary

CONSOLIDATED BALANCE SHEETS

		12.31.2013			12.31.2012
		USD			USD
ASSETS
Cash and cash equivalents		2,922,774			818,183
Accounts receivable		229,901			845,573
Prepaid expenses and other assets		280,533			282,895
Inventories		621,545			652,085
Deferred tax asset		175,633			178,819
Total current assets		4,230,386			2,777,555
Property, plant and equipment		2,275,204			2,361,967
Oil and gas properties		5,709,394			5,700,544
Investment		100,513			100,662
Deferred tax asset		325,328			431,486
Total non-current assets		8,410,439			8,594,659
TOTAL ASSETS		12,640,825			11,372,214
LIABILITIES AND SHAREHOLDERS' EQUITY
Loan due to related party		6,045,490			6,049,564
Accounts payable		171,544			251,110
Other accrued expenses and liabilities		701,059			771,393
Total current liabilities		6,918,093			7,072,067
Asset retirement obligation		3,553,695			3,431,971
Total non-current liabilities		3,553,695			3,431,971
TOTAL LIABILITIES		10,471,788			10,504,038
Common Stock (As of December 31, 2013, USD 103,588 par value, 1 share issued and outstanding)		103,588			103,588
Other comprehensive income		3,152,618			3,425,704
Accumulated deficit		(4,594,175	)		(5,607,155	)
Total EPA shareholders' equity		(1,337,969	)		(2,077,863	)
Noncontrolling interest		3,507,006			2,946,039
TOTAL SHAREHOLDERS' EQUITY		2,169,037			868,176
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY		12,640,825			11,372,214

---

- 7 -

EPA.at Beteiligungsgesellschaft mbH and Subsidiary

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

		12.31.2013			12.31.2012
		USD			USD
OPERATING REVENUES
Revenues		5,713,769			5,373,454
Cost of sales		(3,060,484	)		(4,173,149	)
Gross profit		2,653,285			1,200,305
OPERATING EXPENSES
Administrative costs		(493,125	)		(151,494	)
Accretion of asset retirement obligation		(127,037	)		(206,575	)
Total operating expenses		(620,162	)		(358,069	)
Total income from operations		2,033,123			842,236
NON-OPERATING INCOME / (EXPENSE)
Other income		231,043			1,686
Other expense		(70,225	)		(137,378	)
Total non-operating income/(expense)		160,818			(135,692	)
Income before taxes		2,193,941			706,544
Income taxes		(403,319	)		(286,459	)
Net income		1,790,622			420,085
Net income attributable to non-controlling interest		777,642			190,722
Net income attributable to EPA		1,012,980			229,363
Other comprehensive loss		(279,092	)		(138,402	)
Net comprehensive income		1,511,530			281,683
Net comprehensive income attributable to non-controlling interest		771,636			186,117
Net comprehensive income attributable to EPA		739,894			95,566
Weighted average number of outstanding shares (basic)		1			1
Weighted average number of outstanding shares (diluted)		1			1
Basic earnings per share		1,012,980			229,363
Diluted earnings per share		1,012,980			229,363

---

- 8 -

EPA.at Beteiligungsgesellschaft mbH and Subsidiary

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

---

- 9 -

EPA.at Beteiligungsgesellschaft mbH and Subsidiary

CONSOLIDATED CASH FLOW STATEMENT

		12.31.2013			12.31.2012
		USD			USD
OPERATING ACTIVITIES
Net income including noncontrolling interest		1,790,622			420,085
To reconcile net income/(loss) to net cash used in operating activities
Depreciation and amortization		933,099			537,347
Accretion of asset retirement obligation		127,037			206,575
Deferred income taxes		109,344			104,916
Decrease / (increase) in inventories		29,633			720,114
Decrease / (increase) in accounts receivable		615,596			(419,675	)
Decrease / (increase) in prepaid expenses and other assets		2,004			202,600
(Decrease) / increase in accounts payable		(28,853	)		27,170
(Decrease) / increase in other accrued expenses and other liabilities		(119,983	)		223,536
Cash flow from operating activities		3,458,499			2,022,668
INVESTING ACTIVITIES
Purchase of property, plant and equipment		(837,364	)		(754,717	)
Purchase of oil and gas properties		(27,957	)		(174,359	)
Cash flow used in investing activities		(865,321	)		(929,076	)
FINANCING ACTIVITIES
Loan due to related party		(247,330	)		(380,586	)
Dividends paid		(210,669	)		(149,407	)
Cash flow used in financing activities		(457,999	)		(529,993	)
Net change in cash and cash equivalents		2,135,179			563,599
Cash and cash equivalents at the beginning of the period		818,183			265,311
Translation effect on cash		(30,588	)		(10,727	)
Cash and cash equivalents at the end of the period		2,922,774			818,183

---

- 10 -

Notes to Consolidated Financial Statements of EPA.at Beteiligungsgesellschaft mbH and Subsidiary

1.	Nature of Business and Significant Accounting Policies

Nature of business

EPA.at Beteiligungsgesellschaft mbH (“EPA” or the “Company”), is headquartered in Vienna, Austria. The Company, through its subsidiary, Petroleum Sugd LLC (“Petroleum Sugd”), is engaged in the production of crude oil and gas in the north of Tajikistan.

Operating environment

In recent years Tajikistan has undergone substantial political, economic and social change. As in any emerging market Tajikistan does not possess overly sophisticated and efficient business, regulatory, power and transportation infrastructure as generally exists in more developed market economies. Management cannot predict what economic, political, legal or other changes may occur in these or other emerging markets, but such changes could adversely affect the Company’s ability to carry out exploration, development or production activities. Particularly the legal system of Tajikistan is less developed than those of more established jurisdictions, which may result in risks such as: the lack of effective legal redress in the courts, whether in respect to a breach of law or regulation, or, in an ownership dispute, a higher degree of discretion from the governmental authorities, delays caused by extensive bureaucracy and the lack of judicial or administrative guidance on interpreting applicable laws and regulations, inconsistencies or conflicts between various laws, regulations, decrees, order and resolutions.

2.	Summary of significant accounting policies

Basis of Presentation and Preparation

The Company’s Consolidated Financial Statements are prepared in accordance with accounting principles generally accepted in the United States of America (US GAAP). The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and disclosures, if any, of contingent assets and liabilities at the date of the financial statements. Actual results could differ from these estimates.

Theses financial statements are prepared on a going concern bases and reflect the Company management’s assessment of the impact of the Tajik business environment on the operations and the financial position of the company.

Scope and methods of consolidation

The accompanying consolidated financial statements include the accounts of the Company, EPA.at Beteiligungsgesellschaft mbH, and all companies which EPA directly or indirectly controls (over 50% of voting interest). The sole subsidiary included in the consolidation is Petroleum Sugd, of which the Company owns 57.42% . Intercompany accounts and transactions have been eliminated.

Investments in which the Company exercises significant influence, but not control (generally 20% to 50% ownership) are accounted for using the equity method. The Group’s share of earnings or losses is included in consolidated net loss and the Group’s share of the net assets is included in long-term assets. Investments where the Company holds less than 20% ownership are accounted for using the cost method.

Concentrations of risk

Financial instruments that potentially subject the Company to concentrations of credit risk are primarily cash and cash equivalents. Cash and cash equivalents are maintained with several financial institutions. Deposits held with banks may exceed the amount of insurance provided on such deposits. Generally these deposits may be redeemed upon demand. Cash and cash equivalents are subject to currency exchange rate fluctuations.

---

- 11 -

Cash and cash equivalents

Cash and cash equivalents are comprised of cash on hand, cash at banks and other short term highly liquid investments that are readily convertible into known amounts of cash and which are subject to an insignificant risk of change in value with original maturities of three months or less.

Accounts receivable and allowance for doubtful accounts

We carry accounts receivable at sales value less an allowance for doubtful accounts. We periodically evaluate accounts receivable and establish an allowance for doubtful accounts based on a combination of specific customer circumstances, credit conditions and the history of write-offs and collections. We evaluate items on an individual basis when determining accounts receivable write-offs. In general, our policy is to not charge interest on trade receivables after the invoice becomes past due. A receivable is considered past due if payment has not been received within agreed upon invoice terms.

Property, plant and equipment

Tangible fixed assets are recorded at cost and are depreciated on a straight-line basis over the following estimated useful lives:

	Years
Buildings	10 - 20 years
Machinery and equipment	1 - 10 years
Vehicles	4 - 10 years
Office equipment	1 - 7 years
Materials and spare parts	2 - 3 years

Impairment of property, plant and equipment

Tangible fixed assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. The carrying value of a long-lived asset or asset group is considered to be impaired when the undiscounted expected cash flows from the asset or asset group are less than its carrying amount. In that event, an impairment loss is recognized to the extent that the carrying value exceeds its fair value. Fair value is determined based on quoted market prices, where available, or is estimated as the present value of the expected future cash flows from the asset or asset group discounted at a rate commensurate with the risk involved.

Oil and gas properties

Oil and gas properties consists of rigs and equipment in use to produce oil and gas as well as any asset retirement cost and is depreciated using the unit of production method. Unit of production depreciation is a critical accounting estimate that measures the depreciation of oil and gas assets. It is the ratio of actual volumes produced to total proved reserves or proved developed reserves (those proved reserves recoverable through existing wells with existing equipment and operating methods), applied to the asset cost. The volumes produced and asset cost are known and, while proved reserves have a high probability of recoverability, they are based on estimates that are subject to some variability.

Investment in OJSC Rogun Dam

For the years ended December 31, 2013 and 2012, the Company recorded its investment in OJSC Rogun Dam (“OJSC”) at cost since the company holds less than 20% in voting and capital interest in OJSC.

---

- 12 -

Current liabilities

Current liabilities include current or renewable liabilities due within a maximum period of one year. Current liabilities are carried at their nominal value, which approximates fair market value.

Fair value of financial instruments

The Company’s financial instruments consist of cash and cash equivalents, accounts receivable, investments, accounts payable and a loan from a related party. The fair value of these financial instruments approximate their carrying value due to the short maturities of these instruments, unless otherwise noted.

Non-current liabilities

Non-current liabilities include all known liabilities as per year end, which can reliably be quantified with a due date of at least one year after the date of the balance sheet.

Income taxes

Taxes on income are accrued in the same period as the revenues and expenses to which they relate.

Deferred taxes are calculated on the temporary differences that arise between the tax base of an asset or liability and its carrying value in the balance sheet of the Company prepared for consolidation purposes, with the exception of temporary differences arising on investments in foreign subsidiaries where the Company has plans to permanently reinvest profits into the foreign subsidiaries.

Deferred tax assets on tax loss carry-forwards are only recognized to the extent that it is more likely than not, that future profits will be available and the tax loss carry-forward can be utilized.

Changes to tax laws or tax rates enacted at the balance sheet date are taken into account in the determination of the applicable tax rate provided that they are likely to be applicable in the period when the deferred tax assets or tax liabilities are realized.

The Company is required to pay income taxes in Austria and the Republic of Tajikistan. Significant judgment is required in determining income tax provisions and in evaluating tax positions.

The Company recognizes the benefit of uncertain tax positions in the financial statements when it is more likely than not that the position will be sustained on examination by the tax authorities. The benefit recognized is the largest amount of tax benefit that is greater than 50 percent likely of being realized on settlement with the tax authority, assuming full knowledge of the position and all relevant facts. The Company adjusts its recognition of these uncertain tax benefits in the period in which new information is available impacting either the recognition of measurement of its uncertain tax positions. Interest and penalties related to uncertain tax positions are recognized as income tax expense.

Revenue recognition

Revenues are recognized when products are delivered or services are provided to customers, title is transferred, the sales price is fixed or determinable and collectability is reasonably assured. Revenues are recorded net of discounts granted to customers. Shipping and other transportation costs billed to customers are presented on a gross basis in revenues and cost of sales. Revenue is measured at the fair value of the consideration received or receivable, and represents amounts receivable for goods supplied, services rendered stated net of discounts, returns and value added taxes.

---

- 13 -

Exploration and development costs

The Company uses the successful efforts method of accounting for oil and natural gas producing activities. Under this method, acquisition costs for proved and unproved properties are capitalized when incurred. Exploration costs, including geological and geophysical costs, the costs of carrying and retaining unproved properties and exploratory dry hole drilling costs, are expensed. Development costs, including the costs to drill and equip development wells and successful exploratory drilling costs to locate proved reserves, are capitalized. Upon sale or retirement of a proved property, the cost and accumulated depreciation, depletion and amortization are eliminated from property accounts and the resultant gain or loss is recognized.

Exploratory drilling costs are capitalized when incurred pending the determination of whether a well has found proved reserves. If a well is determined to be successful, the capitalized drilling costs will be reclassified as part of the cost of the well. If a well is determined to be unsuccessful, the capitalized drilling costs will be charged to expense in the period the determination is made.

Development costs of proved oil and natural gas properties, including estimated dismantlement, restoration, abandonment costs and acquisition costs, are depreciated and depleted on a well by well basis by the units-of-production method using estimated proved developed reserves.

We perform annual assessments of unproved oil properties for impairment on a field basis, and recognize a loss at the time of impairment by recording an expense to “exploration costs”. In determining whether an unproved property is impaired we consider numerous factors including, but not limited to, dry holes drilled, current exploration plans, favorable or unfavorable exploratory activity on adjacent areas and our geologists' evaluation.”

Loans payable

Loans payable are recognized initially at fair value, net of transaction costs incurred. Loans payable are subsequently carried at amortized costs; any difference between the proceeds (net of transaction costs) and the redemption value is recognized in the income statement over the period of the borrowings using the effective interest method.

Related parties

Parties are considered to be related if one party directly or indirectly controls, is controlled by, or is under common control with the other party, if it has an interest in the other party that gives it significant influence over the party, if it has joint control over the party, or if it is an associate or a joint venture. Senior management of the company and close family members are also deemed to be related parties.

Foreign Currency Translation and Transactions

The consolidated financial statements of the Company are presented in US Dollars (USD). The financial position and results of operations of our foreign subsidiaries are determined using the currency of the environment in which an entity primarily generates and expends cash as the functional currency. Assets and liabilities of these subsidiaries are translated at the exchange rate in effect at each year-end. Statement of comprehensive income accounts are translated at the average rate of exchange prevailing during the year. Translation adjustments arising from the use of differing exchange rates from period to period are included in accumulated other comprehensive income/(loss) in shareholders’ equity. Gains and losses resulting from foreign currency transactions are included in other income and expenses (exchange differences), except intercompany foreign currency transactions that are of a long-term-investment nature which are included in accumulated other comprehensive income/(loss) in shareholders’ equity.

Contingent liabilities and gains

A loss contingency is recognized when it is probable that an asset has been impaired or a liability has been incurred and the amount of the loss can be reasonably estimated. Gain contingencies are not reflected in financial statements.

---

- 14 -

Asset retirement obligation

Recognition and measurement:
Any liability for an asset retirement obligation (“ARO”) is recognized at fair value in the period in which it is incurred if a reasonable estimate of fair value can be made. If a reasonable estimate of the fair value of the liability cannot be made in the period the obligation is incurred, a liability shall be recognized when a reasonable estimate of fair value can be made.

Subsequent measurement:
Changes in the liability for the ARO that are due to changes in the timing or amount of the original estimated cash flows are added to or deducted from the liability and the cost of the asset. Downward revisions in the amount of undiscounted cash flows are discounted using the credit-adjusted risk-free rate used on initial recognition. Upward revisions in the amount of undiscounted cash flows are discounted using the current credit-adjusted risk-free rate.

Changes in the liability for the asset retirement obligation that are due to the passage of time are recognized in the statement of comprehensive income.

Employee benefits and social insurance contributions

The Company pays social tax in the territory of the Republic of Tajikistan. These contributions are recorded on an accrual basis. Social tax comprises contributions to the state budget in respect of the Company’s employees. These expenses are recognized as incurred and are included in staff costs. The Company does not have pension arrangements separate from the state pension system of the Republic of Tajikistan. Wages, salaries, contributions to the Republic of Tajikistan state budget, paid annual leaves and paid sick leaves, bonuses and non-monetary benefits are accrued as the Company’s employees render the related service.

Inventories

Inventories are initially recognized at cost, and subsequently at the lower of cost or market value. Costs comprise of all costs of purchase, costs of conversion and other costs incurred in bringing the inventories to their present location and condition. Weighted average cost is used to determine the value of inventory.

Dividends

Dividends are recorded in equity in the period in which they are declared at the Annual General Meeting (“AGM”). Dividends declared after the balance sheet date and before the financial statements are authorized for issue are disclosed in the subsequent events note.

3.	Cash and cash equivalents

Cash and cash equivalents (in USD)		Dec 31, 2013			Dec 31, 2012
Cash in bank		2,873,161			808,243
Cash on hand		49,613			9,940
Total cash and cash equivalents		2,922,774			818,183

4.	Inventories

Inventories (in USD)		Dec 31, 2013			Dec 31, 2012
Work in progress1		340,367			447,619
Finished goods		250,714			127,443
Fuel		21,142			72,369
Other		9,322			4,654
Total inventories		621,545			652,085

¹ Work in progress represents crude oil which needs additional processing to be available for sale.

---

- 15 -

5.	Investment

Investment represents shares acquired in the company OJSC Rogun Dam. The Company holds 85 shares of OJSC which is less than 1% of total outstanding shares of OJSC. The nominal value of each share is different and ranges from USD 21 to USD 4,191 (TJS 100 to 20,000). The value of the investment as at December 31, 2013 and 2012 was USD 100,513 (TJS 479,800) and USD 100,662 (TJS 479,800), respectively.

6.	Property, plant and equipment

Depreciation expense of property, plant and equipment for the years ended December 31, 2013 and 2012 was USD 922,395 and USD 527,706, respectively.

7.	Oil and gas properties

Oil and gas properties (in USD)		Dec 31, 2013			Dec 31, 2012
Cost		5,729,705			5,710,185
Accumulated depletion		(20,311	)		(9,641	)
Total oil and gas properties		5,709,394			5,700,544

The oil and gas properties held by the company consists of drilling costs, rigs and equipment that is in place to allow the production of oil and gas. During 2013, the company capitalized pumps with a value of USD 27,957.

8.	Asset retirement obligation

The Company incurs retirement obligations for certain assets. The fair values of these obligations are recorded as liabilities on a discounted basis, which is typically at the time the assets are installed. In the estimation of fair value, assumptions and judgments are used regarding such factors as the existence of a legal obligation for an asset retirement obligation, technical assessments of the assets, estimated amounts and timing of settlements, discount rates and inflation rates. Asset retirement obligations incurred in the current period were Level 3 fair value measurements. The costs associated with these liabilities are capitalized as part of the related assets and depreciated as the reserves are produced. Over time, the liabilities are accreted for the change in their present value.

---

- 16 -

The following table shows the changes in asset retirement obligation for the years ended December 31, 2013 and 2012:

ARO (in USD)		Dec 31, 2013			Dec 31, 2012
Balance at beginning of year		3,431,971			3,230,456
Accretion		127,037			206,575
Translation adjustment		(5,313	)		(5,060	)
Balance at end of year		3,553,695			3,431,971

9.

Revenue

The Company generates revenue primarily from the sale of oil and gas and additional revenue from other activities such as providing repair and maintenance services to independent third parties. In 2012, the Company used its own electricity distribution infrastructure in Neftabod, in the Sugd region, to provide electricity within the city. A tariff was charged on this electricity received from Barki Tajik, a state owned company, calculated based on the electricity usage.

The major customers of the Company that purchased oil and gas are local companies, registered in Tajikistan. In 2013, the Company sold 11,167 tons (2012: 10,264 tons) of oil at an average price of USD 490 (TJS 2,338) per ton (2012: USD 481 (TJS 2,290)) and 1,116 thousand m3 (2012: 1,224 thousand m³) of gas at an average price of USD 210 (TJS 1,002) for 1 thousand m³ (2012: USD 176 (TJS 836)).

The following table shows the sales of the Company for the years ended December 31, 2013 and 2012:

		Year ended			Year ended
Revenue (in USD)		Dec 31, 2013			Dec 31, 2012
Oil		5,482,457			4,932,878
Gas		231,312			182,065
Electricity distribution		-			37,853
Repair and maintenance for third parties		-			161,765
Other		-			58,893
Total revenue		5,713,769			5,373,454

10.	Cost of sales

The following table shows the cost of sales incurred by the Company for the years ended December 31, 2013 and 2012:

		Year ended			Year ended
Cost of sales (in USD)		Dec 31, 2013			Dec 31, 2012
Staff salaries and related taxes		743,605			735,722
Repair of oil well and technical services		305,196			584,530
Depreciation and amortization		884,207			494,698
Losses and own consumption of oil		205,896			1,153,065
Other taxes		400,266			354,088
Social costs		61,967			183,931
Transportation		6,576			205,260
Costs for oil treatment		57,309			168,171
Electricity		218,328			137,321
Reservoir pressure cost		16,665			48,922
Communication		36,366			37,296
Others		124,103			70,145
Total cost of sales		3,060,484			4,173,149

---

- 17 -

11.	Income tax

The Company and its subsidiary is duly registered with the tax authorities of Austria and the Republic of Tajikistan, respectively, and is subject to periodic reviews by the tax authorities.

The Company provides for taxes based on the tax accounts maintained and prepared in accordance with the tax regulations of Austria and the Republic of Tajikistan, which may differ from US GAAP standards. For the years ended December 31, 2013 and 2012, no taxes were paid in Austria. The income tax rate in the Republic of Tajikistan for the years ended December 31, 2013 and 2012 was 15%, excluding other taxes such as road tax, etc.

The Company does not intend to repatriate any of its earnings to Austria since all funding is managed through an intercompany loan and is therefore considered permanently invested. If earnings were to be repatriated they would be subject to a withholding tax of 5% pursuant to the double tax treaty between Austria and Tajikistan if the Company holds at least 15% of the capital of the Company.

The components of income from continuing operations before income taxes are as follows:

Pre-tax income/(loss) (in USD)		Year ended Dec 31, 2013			Year ended Dec 31, 2012
Domestic (Austria)		(34,191	)		(25,580	)
Foreign (Tajikistan)		2,228,132			732,124
Income from operations before income tax		2,193,941			706,544

Income taxes at the Tajikistan statutory rate compared to the Company’s income tax expenses as reported are as follows:

Income taxes at the Tajik statutory rate (in USD)		Year ended Dec 31, 2013			Year ended Dec 31, 2012
Net income before income tax		2,193,941			706,544
Statutory tax rate		15%			15%
Expected income tax expense		(329,091	)		(105,982	)
Impact on income tax expense of the following:
Permanent differences:
Expenses on asset retirement obligation and non tax deductible depreciations		(74,228	)		(180,477	)
Income tax expense		(403,319	)		(286,459	)

As at December 31, 2013, the Company had deferred tax assets arising from deductible temporary differences between the tax basis and carrying value of the inventory and property, plant and equipment. In addition, during 2013 there were permanent differences in relation to the asset retirement obligation. These deductions were not permitted by the tax authority of Tajikistan and therefore resulted in an increase in the effective tax rate.

The Company assesses the recoverability of its deferred tax assets and, to the extent recoverability does not satisfy the “more likely than not” recognition criterion under ASC 740, records a valuation allowance against its deferred tax assets if necessary. The Company considered its recent operating results and anticipated future taxable income in assessing the need for its valuation allowance.

The Company’s deferred tax assets and liabilities as at December 31, 2013 and 2012 consist of the following:

Deferred tax assets and liabilities (in USD)		Dec 31, 2013			Dec 31, 2012
Deferred tax assets
Inventory – short term		175,633			178,819
Property, plant and equipment – long term		325,328			431,486
Valuation allowance		-			-
Deferred tax assets		500,961			610,305

---

- 18 -

The Company’s income tax expense for the years ended December 31, 2013 and 2012 consists of the following:

Income tax (in USD)		Year ended Dec 31, 2013			Year ended Dec 31, 2012
Income tax expense – current		(293,975	)		(181,543	)
Income tax expense – deferred		(109,344	)		(104,916	)
Total income tax expense		(403,319	)		(286,459	)

The following tax years remain subject to examination:

12.	Noncontrolling interest

The shareholders of Petroleum Sugd as at December 31, 2013 are EPA.at Beteiligungsgesellschaft mbH and Sugdneftugas, a Tajik state owned company, with 57.42% and 42.58%, respectively. These ownership percentages remained unchanged from December 31, 2012 with EPA and Sugdneftugas holding 57.42% and 42.58% respectively.

13.	Related parties

Parties are considered related when one has the power, through ownership, contractual right, family relationship, or otherwise, to directly or indirectly control or significantly influence the other. Parties are also related when they are under the common control or significant influence of a third party.

Kavsar General Trading FZE (“Kavsar”), is the owner of EPA with 100% control as at December 31, 2013 and December 31, 2012.

The following table shows the outstanding related party balances as at December 31, 2013 and 2012:

Related party (in USD)		Dec 31, 2013			Dec 31, 2012
Loan due to Kavsar		6,045,490			6,049,564
Balance at end of year		6,045,490			6,049,564

The outstanding balance is a short term loan and bears no interest. The Company had insufficient funds on hand to repay this balance during the year.

14.	Fair value measurement

ASC 820 establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.

Fair Value of Financial Instruments

In addition to the methods and assumptions we use to record the fair value of financial instruments as discussed in the Fair Value Measurements section above, we used the following methods and assumptions to estimate the fair value of our financial instruments.

---

- 19 -

•	Cash and cash equivalents – carrying amount approximated fair value.
•	Accounts receivable – carrying amount approximated fair value.
•	Investment – shares acquired at cost in OJSC, a state owned company with a value determined by the government.
•	Loan from related party – carrying amount approximated fair value due to the short term nature of the loan.
•	Accounts payable – carrying amount approximated fair value.

The fair value of our financial instruments is presented in the table below (in USD):

15.	Contingencies and commitments

The oil and gas industry is affected by numerous laws and regulations, including discharge permit for drilling operations, drilling and abandonment bonds, reports concerning operations, the spacing of wells, pooling of properties, taxation and other laws and regulations. Changes in any of these laws and regulations or the denial or vacating of permits and licenses could have a material adverse effect on the Company's business. Generally, legal structures, codes and regulations in emerging markets are not as well defined as they can be in more developed markets and they are therefore more likely to change rapidly. In view of the many uncertainties with respect to current and future laws and regulations, including their applicability to the Company, we cannot predict the overall effect of such laws and regulations on future business operations of the Company. Management believes that the Company's operations currently comply in all material aspects with applicable laws and regulations. There are no pending or threatened enforcement actions related to any such laws or regulations.

There are no pending legal proceedings to which the Company is a party or to which any of the Company's properties are subject. In addition, Management does not know of any such proceedings contemplated by a governmental institution.

16.	Environmental matters

The Company is subject to national and local environmental law and regulations relating to water, air, hazardous substances and wastes, and threatened or endangered species that restrict or limit the Company's business activities or purposes of protecting human health and environment. Compliance with the multitude of regulations issued by the appropriate administrative agencies can be burdensome and costly. Management believes that Company's operations currently comply in all material respects with applicable national and local environmental laws and regulations.

17.	Subsequent Events

The Company has evaluated subsequent events through April 24, 2015, which is the date of issuance of this Form 8-K/A and has determined that the following events require additional disclosure.

---

- 20 -

Work Program:
In the fourth quarter of 2014, Petroleum Sugd completed its 2015 work program budget. EPA, as a 57.42% owner of Petroleum Sugd has a funding obligation that amounts to USD 14.9 million relating to its portion of this 2015 work program for Petroleum Sugd in Tajikistan.

Social Responsibility Project:
On June 10, 2014, the governor of the Farkhor district of Tajikistan decreed that the Petroleum Sugd has a two year funding obligation related to a social responsibility project concerning the construction of a secondary school in this district.

---

- 21 -

[THIS PAGE IS INTENTIONALLY LEFT BLANK]

---

- 22 -

EPA.at Beteiligungsgesellschaft mbH and Subsidiary

CONSOLIDATED BALANCE SHEETS

		(Unaudited)
		09.30.2014			12.31.2013
		USD			USD
ASSETS
Cash and cash equivalents		2,511,264			2,922,774
Accounts receivable		1,560,188			229,901
Prepaid expenses and other assets		330,543			280,533
Inventories		718,756			621,545
Deferred tax asset		176,666			175,633
Total current assets		5,297,417			4,230,386
Property, plant and equipment		2,166,048			2,275,204
Oil and gas properties		5,485,755			5,709,394
Investment		96,104			100,513
Deferred tax asset		194,683			325,328
Total non-current assets		7,942,590			8,410,439
TOTAL ASSETS		13,240,007			12,640,825
LIABILITIES AND SHAREHOLDERS' EQUITY
Loan due to related party		4,958,732			6,045,490
Accounts payable		30,857			171,544
Other accrued expenses and liabilities		996,849			701,059
Total current liabilities		5,986,438			6,918,093
Asset retirement obligation		3,499,734			3,553,695
Total non-current liabilities		3,499,734			3,553,695
TOTAL LIABILITIES		9,486,172			10,471,788
Common Stock (As of September 30, 2014, USD 103,588 par value, 1 share issued and outstanding)		103,588			103,588
Other comprehensive income		3,433,910			3,152,618
Accumulated deficit		(3,756,883	)		(4,594,175	)
Total EPA shareholders' equity		(219,385	)		(1,337,969	)
Noncontrolling interest		3,973,220			3,507,006
TOTAL SHAREHOLDERS' EQUITY		3,753,835			2,169,037
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY		13,240,007			12,640,825

---

- 23 -

EPA.at Beteiligungsgesellschaft mbH and Subsidiary

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - UNAUDITED

		09.30.2014			09.30.2013
		USD			USD
OPERATING REVENUES
Revenues		4,778,574			4,029,548
Cost of sales		(2,576,797	)		(2,278,954	)
Gross profit		2,201,777			1,750,594
OPERATING EXPENSES
Administrative costs		(357,654	)		(510,166	)
Accretion of asset retirement obligation		(104,244	)		(127,100	)
Total operating expenses		(461,898	)		(637,266	)
Total income from operations		1,739,879			1,113,328
NON-OPERATING INCOME / (EXPENSE)
Other income		56,534			23,740
Other expense		(32,123	)		(25,645	)
Total non-operating income/(expense)		24,411			(1,905	)
Income before taxes		1,764,290			1,111,423
Income taxes		(282,280	)		(86,309	)
Net income		1,482,010			1,025,114
Net income attributable to non-controlling interest		644,718			447,890
Net income attributable to EPA		837,292			577,224
Other comprehensive income/(loss)		102,788			(209,319	)
Net comprehensive income		1,584,798			815,795
Net comprehensive income attributable to non-controlling interest		466,214			443,385
Net comprehensive income attributable to EPA		1,118,584			372,410
Weighted average number of outstanding shares (basic)		1			1
Weighted average number of outstanding shares (diluted)		1			1
Basic earnings per share		837,292			577,224
Diluted earnings per share		837,292			577,224

---

- 24 -

EPA.at Beteiligungsgesellschaft mbH and Subsidiary

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - UNAUDITED

---

- 25 -

EPA.at Beteiligungsgesellschaft mbH and Subsidiary

CONSOLIDATED CASH FLOW STATEMENT - UNAUDITED

		09.30.2014			09.30.2013
		USD			USD
OPERATING ACTIVITIES
Net income including noncontrolling interest		1,482,010			1,025,114
To reconcile net income/(loss) to net cash used in operating activities
Depreciation and amortization		817,785			777,583
Accretion of asset retirement obligation		104,244			127,037
Deferred income taxes		129,612			60,139
Decrease / (increase) in inventories		(127,298	)		21,378
Decrease / (increase) in accounts receivable		(1,370,753	)		376,871
Decrease / (increase) in prepaid expenses and other assets		(63,868	)		162,703
(Decrease) / increase in accounts payable		1,063			(99,458	)
(Decrease) / increase in other accrued expenses and other liabilities		196,919			76,329
Cash flow from operating activities		1,169,714			2,527,696
INVESTING ACTIVITIES
Purchase of property, plant and equipment		(783,610	)		(797,015	)
Purchase of oil and gas properties		(33,526	)		(24,509	)
Cash flow used in investing activities		(817,136	)		(821,524	)
FINANCING ACTIVITIES
Loan due to related party		(654,390	)		(11,815	)
Cash flow used in financing activities		(654,390	)		(11,815	)
Net change in cash and cash equivalents		(301,812	)		1,694,357
Cash and cash equivalents at the beginning of the period		2,922,774			818,183
Effect of translation on cash flow		(109,698	)		(23,541	)
Cash and cash equivalents at the end of the period		2,511,264			2,488,999

---

- 26 -

Notes to Consolidated Financial Statements of EPA.at Beteiligungsgesellschaft mbH and Subsidiary

1.	Basis of presentation

The financial statements presented here comprise EPA.at Beteiligungsgesellschaft mbH (“EPA” or the “Company”) and its subsidiary Petroleum Sugd LLC (“Petroleum Sugd”). The unaudited interim Consolidated Financial Statements included have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) and present our financial position, results of operations, cash flows and changes in shareholder’s equity. These financial statements should be read in conjunction with the consolidated financial statements and the notes thereto, included in the Company’s Annual Report on Form 8-K/A for the year ended December 31, 2013.

The Company is engaged in the production of crude oil and gas in the north of Tajikistan.

2.	Accounting Policies

The consolidated interim financial statements included herein are unaudited and do not include all of the information and footnotes required by US GAAP for complete financial statements. The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and disclosures, if any, of contingent assets and liabilities at the date of the financial statements. Actual results could differ from these estimates.

These statements reflect all normal recurring adjustments that, in the opinion of management, are necessary for fair presentation of the information contained herein. The consolidated balance sheet as of September 30, 2014 has been derived from the Company’s audited balance sheet as of that date. It is recommended that the interim financial statements be read in conjunction with the Company's audited financial statements for the year ended December 31, 2013. The Company adheres to the same accounting policies in preparation of its interim financial statements. As permitted under US GAAP, interim accounting for certain expenses, including income taxes are based on full year assumptions. Such amounts are expensed in full in the year incurred. For interim financial reporting purposes, income taxes are recorded based upon estimated annual income tax rates. Interim results are not necessarily indicative of the operating results expected for later quarters or the full fiscal year.

3.	Cash and cash equivalents

Cash and cash equivalents (in USD)		Sept 30, 2014			Dec 31, 2013
Cash in bank		2,425,231			2,873,161
Cash on hand		86,033			49,613
Total cash and cash equivalents		2,511,264			2,922,774

4.	Inventories

Inventories (in USD)		Sept 30, 2014			Dec 31, 2013
Work in progress1		610,583			340,367
Finished goods		68,836			250,714
Fuel		35,054			21,142
Other		4,283			9,322
Total inventories		718,756			621,545

¹ Work in progress represents crude oil which needs additional processing to be available for sale.

5.	Investment

Investment represents shares acquired in the company OJSC Rogun Dam. The Company holds 85 shares of OJSC which is less than 1% of total outstanding shares of OJSC. The nominal value of each share is different and ranges from USD 21 to USD 4,191 (TJS 100 to 20,000). The value of the investment as at September 30, 2014 and December 31, 2013 was USD 96,104 (TJS 479,800) and USD 100,513 (TJS 479,800), respectively.

---

- 27 -

6.	Property, plant and equipment

Depreciation expense of property, plant and equipment for the nine month period ended September 30, 2014 and 2013 was USD 810,930 and USD 645,676 respectively.

7.	Oil and gas properties

Oil and gas properties (in USD)		Sep 30, 2014			Dec 31, 2013
Cost		5,511,878			5,729,705
Accumulated depletion		(26,123	)		(20,311	)
Total oil and gas properties		5,485,755			5,709,394

The oil and gas properties held by the company consists of drilling costs, rigs and equipment that is in place to allow the production of oil and gas. During the first nine months of 2014, the company capitalized pumps and pipelines with a value of USD 33,526.

8.	Asset retirement obligation

The Company incurs retirement obligations for certain assets. The fair values of these obligations are recorded as liabilities on a discounted basis, which is typically at the time the assets are installed. In the estimation of fair value, assumptions and judgments are used regarding such factors as the existence of a legal obligation for an asset retirement obligation, technical assessments of the assets, estimated amounts and timing of settlements, discount rates and inflation rates. Asset retirement obligations incurred in the current period were Level 3 fair value measurements. The costs associated with these liabilities are capitalized as part of the related assets and depreciated as the reserves are produced. Over time, the liabilities are accreted for the change in their present value.

The following table shows the changes in asset retirement obligation for the nine months ended September 30, 2014 and year ended December 31, 2013:

ARO (in USD)		Sep 30, 2014			Dec 31, 2013
Balance at beginning of year		3,553,695			3,431,971
Accretion		104,244			127,037
Translation adjustment		(158,205	)		(5,313	)
Balance at end of period		3,499,734			3,553,695

9.

Revenue

The Company generates revenue from the sale of oil and gas.

---

- 28 -

The following table shows the sales of the Company for the nine month periods ended September 30, 2014 and 2013:

		Nine months ended			Nine months ended
Revenue (in USD)		Sept 30, 2014			Sept 30, 2013
Oil		4,660,628			3,853,432
Gas		117,946			176,116
Total revenue		4,778,574			4,029,548

10.	Cost of sales

The following table shows the cost of sales incurred by the Company for the nine month periods ended September 30, 2014 and 2013:

		Nine months ended			Nine months ended
Cost of sales (in USD)		Sept 30, 2014			Sept 30, 2013
Staff salaries and related taxes		567,989			509,545
Repair of oil well and technical services		255,359			229,009
Depreciation and amortization		781,587			668,989
Losses and own consumption of oil		118,063			105,880
Other taxes		268,627			240,908
Social costs		141,997			127,178
Transportation		191,989			172,178
Costs for oil treatment		2,816			2,526
Electricity		15,736			163,827
Reservoir pressure cost		182,677			14,112
Communication		18,407			16,508
Others		31,550			28,294
Total cost of sales		2,576,797			2,278,954

11.	Noncontrolling interest

The shareholders of Petroleum Sugd as at September 30, 2014 are EPA.at Beteiligungsgesellschaft mbH and Sugdneftugas, a Tajik state owned company, with 57.42% and 42.58%, respectively. These ownership percentages remained unchanged from December 31, 2013 with EPA and Sugdneftugas holding 57.42% and 42.58% respectively.

12.	Related parties

Parties are considered related when one has the power, through ownership, contractual right, family relationship, or otherwise, to directly or indirectly control or significantly influence the other. Parties are also related when they are under the common control or significant influence of a third party.

Kavsar General Trading FZE (“Kavsar”), is the owner of EPA with 100% control as at September 30, 2014 and December 31, 2014.

The following table shows the outstanding related party balances as at September 30, 2014 and December 31, 2013:

Related party (in USD)		Sept 30, 2014			Dec 31, 2013
Loan due to Kavsar		4,958,732			6,045,490
Balance at end of period		4,958,732			6,045,490

The outstanding balance is a short term loan and bears no interest. The Company had insufficient funds on hand to repay this balance during the nine month period.

---

- 29 -

13.	Fair value measurement

ASC 820 establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.

Fair Value of Financial Instruments

In addition to the methods and assumptions we use to record the fair value of financial instruments as discussed in the Fair Value Measurements section above, we used the following methods and assumptions to estimate the fair value of our financial instruments.

•	Cash and cash equivalents – carrying amount approximated fair value.
•	Accounts receivable – carrying amount approximated fair value.
•	Investment – shares acquired at cost in OJSC, a state owned company with a value determined by the government.
•	Loan from related party – carrying amount approximated fair value due to the short term nature of the loan.
•	Accounts payable – carrying amount approximated fair value.

The fair value of our financial instruments is presented in the table below (in USD):

14.	Contingencies and commitments

The oil and gas industry is affected by numerous laws and regulations, including discharge permit for drilling operations, drilling and abandonment bonds, reports concerning operations, the spacing of wells, pooling of properties, taxation and other laws and regulations. Changes in any of these laws and regulations or the denial or vacating of permits and licenses could have a material adverse effect on the Company's business. Generally, legal structures, codes and regulations in emerging markets are not as well defined as they can be in more developed markets and they are therefore more likely to change rapidly. In view of the many uncertainties with respect to current and future laws and regulations, including their applicability to the Company, we cannot predict the overall effect of such laws and regulations on future business operations of the Company. Management believes that the Company's operations currently comply in all material aspects with applicable laws and regulations. There are no pending or threatened enforcement actions related to any such laws or regulations.

There are no pending legal proceedings to which the Company is a party or to which any of the Company's properties are subject. In addition, Management does not know of any such proceedings contemplated by a governmental institution.

15.	Environmental matters

The Company is subject to national and local environmental law and regulations relating to water, air, hazardous substances and wastes, and threatened or endangered species that restrict or limit the Company's business activities or purposes of protecting human health and environment. Compliance with the multitude of regulations issued by the appropriate administrative agencies can be burdensome and costly. Management believes that Company's operations currently comply in all material respects with applicable national and local environmental laws and regulations.

---

- 30 -

16.	Subsequent Events

The Company has evaluated subsequent events through April 24, 2015, which is the date of issuance of this Form 8-K/A and has determined that the following events require additional disclosure.

Work Program:
In the fourth quarter of 2014, Petroleum Sugd completed its 2015 work program budget. EPA, as a 57.42% owner of Petroleum Sugd has a funding obligation that amounts to USD 14.9 million relating to its portion of this 2015 work program for Petroleum Sugd in Tajikistan.

Social Responsibility Project:
On June 10, 2014, the governor of the Farkhor district of Tajikistan decreed that the Petroleum Sugd has a two year funding obligation related to a social responsibility project concerning the construction of a secondary school in this district.

---

- 31 -

[THIS PAGE IS INTENTIONALLY LEFT BLANK]

---

- 32 -

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

On January 15, 2015, MNP Petroleum Corporation (the “Company”) acquired all of the outstanding common stock of EPA.at Beteiligungsgesellschaft mbH (“EPA”) for the purpose of diversifying its portfolio of oil and gas exploration and production assets. Total consideration paid was USD 12,000,000 for a 65% equity interest in EPA. The purchase price was partially funded through available cash resources as well as from the proceeds from the sale of a separate investment.

EPA, a company registered in Vienna, Austria, holds a 57.42% interest in the company Petroleum Sugd LLC, which owns 10 producing oil and gas fields in the north of Tajikistan. Through its equity investment, EPA participates directly in the profits from the sale of oil and gas.

Set forth below is the Company’s unaudited pro forma consolidated balance sheet as of September 30, 2014, reflecting the transaction as if it had taken place on September 30, 2014. The Company’s unaudited pro forma consolidated statements of comprehensive loss for the nine months ended September 30, 2014 and the audited consolidated statements of comprehensive loss for the year ended December 31, 2013 are included, reflecting the transaction as if it had taken place on January 1, 2013.

The historical consolidated financial information of EPA has been adjusted in the unaudited pro forma consolidated financial statements to give effect to pro forma events that are (1) directly attributable to the transaction, (2) factually supportable, and (3) with respect to the statement of income, expected to have a continuing impact on the consolidated results. There were no material transactions between the Company and EPA during the periods presented in the unaudited pro forma consolidated financial statements that needed to be eliminated.

The unaudited pro forma consolidated financial information should be read in conjunction with the accompanying notes thereto. In addition, the unaudited pro forma consolidated financial information was based on and should be read in conjunction with the:

•	Separate historical financial statements of EPA as of and for the period ended September 30, 2014 and the related notes and the separate historical financial statements of EPA for the year ended December 31, 2013 and related notes, included as an exhibit to this Current Report on Form 8-K/A; and
•	Separate historical financial statements of the Company as of and for the nine months ended September 30, 2014 and the related notes included in its Quarterly Report on Form 10-Q and separate historical financial statements of the Company for the year ended December 31, 2013 and the related notes included in its Annual Report on Form 10-K;

The unaudited pro forma consolidated financial information has been prepared using the acquisition method of accounting under U.S. generally accepted accounting principles. The unaudited pro forma consolidated financial information will differ from the final acquisition accounting for a number of reasons, including the fact that the Company’s estimates of fair value are preliminary and subject to change when the formal valuation and other studies are finalized. The adjustments that may occur to the preliminary estimates could have a material impact on the accompanying unaudited pro forma consolidated financial information.

The unaudited pro forma consolidated financial information is presented for information purposes only. It has been prepared in accordance with the regulations of the Securities and Exchange Commission and is not necessarily indicative of what the Company’s financial position or results of operations actually would have been had it completed the acquisition at the dates indicated, nor does it purport to project the future financial position or operating results of the consolidated company.

The finalization of the Company’s accounting assessment may result in changes in the valuation of assets which could be material. The Company will finalize the allocation as soon as practicable within the measurement period in accordance with Accounting Standards Codification (“ASC”) 323-10, Investments—Equity Method and Joint Ventures, but in no event later than one year following the acquisition date. The actual adjustments described herein were made as of the closing date of the acquisition and may change based upon the finalization of appraisals and other valuation studies the Company will obtain.

---

- 33 -

The unaudited pro forma consolidated financial information does not reflect any cost savings, operating synergies or revenue enhancements that the consolidated company may achieve as a result of the merger; any costs to combine the operations of the Company and EPA; or any costs necessary to achieve these cost savings, operating synergies and potential revenue enhancements.

MNP PETROLEUM CORPORATION

CONSOLIDATED BALANCE SHEET - UNAUDITED

		09.30.2014			09.30.2014			Pro Forma
		MNP			EPA.at Beteiligungs-			Adjustments			Pro Forma
		Petroleum Corp.			gesellschaft mbH			(Note 1 & 2)			Consolidated
		USD			USD			USD			USD
ASSETS
Cash and cash equivalents		5,054,630			2,511,264			(4,511,264	)		3,054,630
Restricted cash		210,959			-			-			210,959
Accounts receivable		17,723			1,560,188			(1,560,188	)		17,723
Investment in associate (Petromanas)		1,577,276			-			-			1,577,276
Other prepaid expenses		395,545			330,543			(330,543	)		395,545
Inventories		-			718,756			(718,756	)		-
Deferred tax asset		-			176,666			(176,666	)		-
Total current assets		7,256,133			5,297,417			(7,297,417	)		5,256,133
Tangible fixed assets		109,812			2,166,048			(2,166,048	)		109,812
Oil and gas properties (unproved)		947,458			5,485,755			(5,485,755	)		947,458
Investment		-			96,104			2,984,471			3,080,575
Goodwill					-			8,919,425			8,919,425
Transaction prepayment		10,000,000			-			(10,000,000	)		-
Deferred tax asset		-			194,683			(194,683	)		-
Total non-current assets		11,057,270			7,942,590			(5,942,590	)		13,057,270
TOTAL ASSETS		18,313,403			13,240,007			(13,240,007	)		18,313,403
LIABILITIES AND SHAREHOLDERS' EQUITY
Loan due to related party		-			4,958,732			(4,958,732	)		-
Accounts payable		819,141			30,857			(30,857	)		819,141
Other accrued expenses		93,445			996,849			(996,849	)		93,445
Total current liabilities		912,586			5,986,438			(5,986,438	)		912,586
Asset retirement obligation		-			3,499,734			(3,499,734	)		-
Pension liabilities		142,271			-			-			142,271
Total non-current liabilities		142,271			3,499,734			(3,499,734	)		142,271
TOTAL LIABILITIES		1,054,857			9,486,172			(9,486,172	)		1,054,857
Common Stock (600,000,000 shares authorized as of September 30, 2014, USD 0.001 par value, 166,987,792 and 172,592,292 shares, respectively, issued and outstanding)		172,592			103,588			(103,588	)		172,592
Additional paid-in capital		78,593,604			-			-			78,593,604
Treasury stock		(452,403	)		-			-			(452,403	)
Other comprehensive income		-			3,433,910			(3,433,910	)		-
Accumulated deficit		(61,106,248	)		(3,756,883	)		3,756,883			(61,106,248	)
Currency translation adjustment		51,001			-			-			51,001
Total EPA shareholders' equity		17,258,546			(219,385	)		219,385			17,258,546
Noncontrolling interest		-			3,973,220			(3,973,220	)		-
TOTAL SHAREHOLDERS' EQUITY		17,258,546			3,753,835			(3,753,835	)		17,258,546
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY		18,313,403			13,240,007			(13,240,007	)		18,313,403

---

- 34 -

MNP PETROLEUM CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS - UNAUDITED

		For the nine months ended
		09.30.2014			09.30.2014			Pro Forma
		MNP			EPA.at Beteiligungs-			Adjustments			Pro Forma
		Petroleum Corp.			gesellschaft mbH			(Note 3)			Consolidated
		USD			USD			USD			USD
OPERATING REVENUES
Revenues		-			4,778,574			(4,778,574	)		-
Cost of sales		-			(2,576,797	)		2,576,797			-
Gross profit		-			2,201,777			(2,201,777	)		-
OPERATING EXPENSES
Personnel costs		(1,180,666	)		-			-			(1,180,666	)
Exploration costs		(1,178,469	)		-			-			(1,178,469	)
Depreciation and amortization		(36,757	)		-			-			(36,757	)
Consulting fees		(1,132,519	)		-			-			(1,132,519	)
Administrative costs		(1,048,395	)		(357,654	)		357,654			(1,048,395	)
Accretion of asset retirement obligation		-			(104,244	)		104,244			-
Total operating expenses		(4,576,806	)		(461,898	)		461,898			(4,576,806	)
Total income/(loss) from operations		(4,576,806	)		1,739,879			(1,739,879	)		(4,576,806	)
NON-OPERATING INCOME / (EXPENSE)
Exchange differences		(189,384	)		-			-			(189,384	)
Earnings in equity investment		-			-			544,240			544,240
Change in fair value of investment in associate		1,714,684			-			-			1,714,684
Interest and other income		-			56,534			(56,534	)		-
Interest and other expense		(350	)		(32,123	)		32,123			(350	)
Total non-operating expenses		1,524,950			24,411			519,829			2,069,190
Income/(Loss) before taxes		(3,051,856	)		1,764,290			(1,220,050	)		(2,507,616	)
Income taxes		(9,557	)		(282,280	)		282,280			(9,557	)
Net income/(loss)		(3,061,413	)		1,482,010			(937,770	)		(2,517,173	)
Net income/(loss) attributable to non-controlling interest		-			644,718			(644,718	)		-
Net income/(loss) attributable to the shareholders		(3,061,413	)		837,292			(293,052	)		(2,517,173	)
Other comprehensive income		-			102,788			80,052			182,840
Net comprehensive income/(loss)		(3,061,413	)		1,584,798			(857,718	)		(2,334,333	)
Net comprehensive income attributable to non-controlling interest		-			466,214			(466,214	)		-
Net comprehensive income/(loss) attributable to shareholders		(3,061,413	)		1,118,584			(391,504	)		(2,334,333	)
Weighted average number of outstanding shares (basic)		171,371,039			1						171,371,039
Weighted average number of outstanding shares (diluted)		171,371,039			1						171,371,039
Basic earnings/(loss) per share		(0.02	)		837,292						(0.01	)
Diluted earnings/(loss) per share		(0.02	)		837,292						(0.01	)

---

- 35 -

MNP PETROLEUM CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS - UNAUDITED

		12.31.2013			12.31.2013			Pro Forma
		MNP			EPA.at Beteiligungs-			Adjustments			Pro Forma
		Petroleum Corp.			gesellschaft mbH			(Note 3)			Consolidated
		USD			USD			USD			USD
OPERATING REVENUES
Revenues		-			5,713,769			(5,713,769	)		-
Cost of sales		-			(3,060,484	)		3,060,484			-
Gross profit		-			2,653,285			(2,653,285	)		-
OPERATING EXPENSES
Personnel costs		(2,301,938	)		-			-			(2,301,938	)
Exploration costs		(1,146,948	)		-			-			(1,146,948	)
Depreciation and amortization		(52,986	)		-			-			(52,986	)
Consulting fees		(1,838,909	)		-			-			(1,838,909	)
Administrative costs		(1,201,888	)		(493,125	)		493,125			(1,201,888	)
Accretion of asset retirement obligation		-			(127,037	)		127,037			-
Total operating expenses		(6,542,669	)		(620,162	)		620,162			(6,542,669	)
Total income/(loss) from operations		(6,542,669	)		2,033,123			(2,033,123	)		(6,542,669	)
NON-OPERATING INCOME / (EXPENSE)
Exchange differences		(37,137	)		-			-			(37,137	)
Earnings in equity investment		-			-			658,437			658,437
Change in fair value of investment in associate		(4,247,067	)		-			-			(4,247,067	)
Interest and other income		1,391			231,043			(231,043	)		1,391
Interest and other expense		(613	)		(70,225	)		70,225			(613	)
Total non-operating expenses		(4,283,426	)		160,818			497,619			(3,624,989	)
Income/(Loss) before taxes		(10,826,095	)		2,193,941			(1,535,504	)		(10,167,658	)
Income taxes		(135,018	)		(403,319	)		403,319			(135,018	)
Net income/(loss)		(10,961,113	)		1,790,622			(1,132,185	)		(10,302,676	)
Net income/(loss) attributable to non-controlling interest		-			777,642			(777,642	)		-
Net income/(loss) attributable to the shareholders		(10,961,113	)		1,012,980			(354,543	)		(10,302,676	)
Other comprehensive loss		-			(279,092	)		101,586			(177,506	)
Net comprehensive income/(loss)		(10,961,113	)		1,511,530			(1,030,599	)		(10,480,182	)
Net comprehensive income attributable to non-controlling interest		-			771,636			(771,636	)		-
Net comprehensive income/(loss) attributable to shareholders		(10,961,113	)		739,894			(258,963	)		(10,480,182	)
Weighted average number of outstanding shares (basic)		172,592,292			1						172,592,292
Weighted average number of outstanding shares (diluted)		172,592,292			1						172,592,292
Basic earnings/(loss) per share		(0.06	)		1,012,980						(0.06	)
Diluted earnings/(loss) per share		(0.06	)		1,012,980						(0.06	)

---

- 36 -

Note 1 Purchase consideration allocation

The final purchase consideration was USD 12,000,000. The allocation of the purchase consideration to the asset acquired is based on 65% of EPA shareholders’ equity after adjusting for the conversion of the related party loan to equity which happened prior to the closing of the transaction. The excess of the purchase consideration over the asset value is reflected as goodwill.

The following summarizes the allocation of the consideration if the acquisition had taken place on September 30, 2014:

Purchase consideration allocation (in USD)		Sep 30, 2014
Investment		3,080,575
Goodwill		8,919,425
Total consideration		12,000,000

Note 2 Adjustments to the Unaudited Pro Forma Consolidated Balance Sheet

The acquired company will be accounted for under the equity method. Therefore, EPA has been deconsolidated through the pro forma adjustments. In addition to the deconsolidating entries, the following adjustments were made to the September 30, 2014 consolidated balance sheet to fully reflect the completion of the transaction as at September 30, 2014:

i)	The USD 2,000,000 consideration outstanding as at September 30, 2014 has been deducted from cash;
ii)	The USD 10,000,000 transaction prepayment has been deducted from “Transaction prepayment”; and
iii)	The total consideration paid of USD 12,000,000 has been allocated between “Investment” and “Goodwill” as shown in Note 1.

Note 3 Adjustments to the Unaudited Pro Forma Consolidated Statements of Comprehensive Loss

In addition to the deconsolidating entries, the following adjustment was made to the nine month September 30, 2014 and year ended December 31, 2013 consolidated statements of comprehensive loss to reflect the completion of the transaction as at January 1, 2013:

i)	“Earnings in equity investment” is now presented as such. This consists of 65% of the income of EPA, attributable to MNP, from the respective periods.
ii)	“Other comprehensive income/(loss)” is now presented as such. This consists of 65% of the other comprehensive income of EPA, attributable to MNP, from the respective periods.

---

- 37 -

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

MNP PETROLEUM CORPORATION

By:

/s/ Peter-Mark Vogel
Peter-Mark Vogel

Chief Financial Officer, Treasurer and Secretary
Date: April 24, 2015

---