PowerPoint Presentation

F i r s t S h i p L e a s e Tr u s t

4Q FY2014 Financial Results

25 February 2015

4QFY14 - Key Financial Highlights

Net cash generated from operations increased 142.6% year-on-year to

US$18.5 million

Net profit of US$7.3 million

Third consecutive quarter of profitability

Significant improvement compared to previous corresponding periods

Revenue increased 5.3% year-on-year to US$24.4 million

Impairment loss of US$0.6 million recognized on investments in TORM

Gained US$1.7 million on disposal of TORM shares to be recognized in

1QFY15 financial results

2

Performance Review

US$'000

4QFY14

4QFY13

Change

%

FY2014

FY2013

Change

%

Revenue

24.4

23.2

5.3

93.4

90.0

3.8

Profit/(Loss) for the quarter

7.3

(42.0)

N.M.

4.1

(65.2)

N.M.

Net cash generated from operations

18.5

7.6

142.6

53.0

36.0

47.7

Operating Profit

5,536.0

(36,078.0)

N.M

16,797.0

(40,628.0)

N.M

Notable year-on-year improvement in Net cash generated from operations

Revenue and Profit improved despite adverse impact of FSL London dry

docking in 4QFY14 and smaller fleet in FY14

3

Key Achievements in 2014

Disposal of two 15 year-old loss-making dry bulk vessels, reducing capital expenditure and cost of debt service in 1HFY14

Securing a new time charter agreement with Tesoro for FSL Shanghai on

improved rates

Generating first quarterly profit in nearly three years, in 2QFY14

Appointment of Esben Poulsson as non-executive independent director

Recently announced compliance with the original 2011 loan agreement terms - Onerous terms of relaxation fall away

Cashflow positive - Net cash generated from operations of US$18.5 million

and US$53.2 million for 4QFY14 and FY14 respectively

4

Update on Loan Compliance Confirmation

Announced on 6 January that the Trust is compliant with the terms of its

original loan agreement following a covenant relaxation period of two and a
half years

Key covenant has been value-to-loan ratio > 125%

Security deposit of US$10.0 million, deposited to address VTL shortfall, to be released following confirmation of compliance with debt service cover ratio ("DSCR") covenant

DSCR is forecast to be in excess of 1.2x at the end of 4QFY14

- 1.1x required for loan covenant compliance

- 1.15x hurdle for the release of the Security Deposit

5

Revenue Breakdown

20,000

18,000

16,000

18,912

3,504

15,869

951

Pool/Spot:

Three chemical tankers in the Nordic Tankers

Pool

Improved performance of FSL Hong Kong

under the Teekay RSA (1)

14,000

12,000

10,000

8,000

6,000

4,000

2,000

0

1,952 1,126

13,456 13,792

4QFY14 4QFY13



Bareboat charter Time charter Pool/Spot

FSL Busan and FSL Santos in the HANSE pool

Time charter:

FSL Shanghai deployed on an improved time

charter rate with Tesoro

No longer includes FSL Durban and Stella

Fomalhaut (2)

Bareboat charter:

No longer includes FSL Busan and FSL Santos

Improved performance of TORM Margrethe

and TORM Marie, the only floating rate BBC

agreements

Note 1: Teekay Revenue Sharing Agreement equivalent to pooled income

Note 2: After its redelivery in October 2013, FSL Durban and Stella Fomalhaut were employed on time charter

6

Bareboat Lease Revenue Backlog

Remaining contracted revenue stood at US$147 million (1)

as at 31 December 2014

51

42

29

25

2015 2016 2017 3 Years: 2018 - 2020

Note 1: Based on revenue from 12 bareboat charters (excluding secured contracted revenue of US$8.0 million from Tesoro and Petrobras on fixed-rate time charters and TORM on variable market rate bareboat charters)

7

Maturity of Leases


Lease maturity of vessels (2015 to 2022)
with average remaining lease term of four years as at 31 December 2014

2015 2016 2017 2018 2019 2020 2021 2022 2023

Product Tanker Containership Crude Oil Tanker Chemical Tanker

Cumbrian Fisher Clyde Fisher Shannon Fisher Solway Fisher Speciality Seniority Superiority

TORM Margrethe TORM Marie FSL Hamburg FSL Singapore Ever Radiant Ever Respect YM Eminence YM Elixir

YM Enhancer FSL Busan FSL Santos

FSL Hong Kong FSL Shanghai FSL New York FSL London FSL Tokyo

Fixed rate time charters

Containership pool with HANSE Teekay RSA

Fixed-rate time charter

Chemical tanker pool with Nordic Tankers

Market rate bareboat charters


Base

Potential extension

Vessels

on

fixed rate

bareboat

charters

Vessels on

fixed-rate bareboat charters

8

Scheduled Redeliveries up to June 2016

Crude Oil

Tanker

Product

Tanker

Containership


Jan 2015 Jun 2015

FSL Shanghai FSL Singapore FSL Hamburg Solway Fisher Shannon Fisher Ever Respect Ever Radiant

Jan 2016

Jun 2016

Vessel on fixed rate time charter

Vessels on fixed rate bareboat charters

Three ships redelivering in 2015

Four ships redelivering in 2016

9

Summary and Outlook

Summary

Strong quarterly and full year financial performance

Significant progress achieved in the past 12 months - Trust is compliant with its loan covenants

Trust is cash generative, equity accretive and now in a stronger financial

position

Outlook

Three vessels to be redelivered in 2015

- Focus to restart distributions by ensuring revenue generated continue to exceed debt service costs

- Improved performance has resulted in a healthier cash position which

will help facilitate fleet renewal

10

distributed by