XLON
PRD
Market cap29mUSD
May 22, Last price
3.25GBP
1D
3.17%
1Q
-26.14%
IPO
13.04%
Name
Predator Oil & Gas Holdings PLC
Chart & Performance
P/E
—
P/S
—
EPS
—
Div Yield, %
—
Shrs. gr., 5y
37.48%
Rev. gr., 5y
%
Revenues
0k
Net income
-5m
L+69.71%
CFO
-3m
L+341.47%
Profile
Predator Oil & Gas Holdings Plc, through its subsidiaries, engages in the exploration, appraisal, and development of oil and gas assets in Africa, Europe, and the Caribbean. The company owns a diversified portfolio of oil and gas interests comprising CO2 enhanced Oil Recovery project in Trinidad; 2 gas exploration and appraisal project in offshore Ireland; and gas exploration project in onshore Morocco. Predator Oil & Gas Holdings Plc was incorporated in 2017 and is based in Saint Helier, Jersey.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | |||||||||
Revenues | |||||||||
Cost of revenue | 4,767 | 922 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (4,767) | (922) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 279 | ||||||||
Tax Rate | |||||||||
NOPAT | (4,767) | (1,201) | |||||||
Net income | (4,816) 69.71% | (2,838) 66.75% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 14,599 | 4,938 | |||||||
BB yield | -38.06% | -17.46% | |||||||
| Debt | |||||||||
Debt current | 513 | ||||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | 1,192 | ||||||||
Net debt | (6,484) | (2,810) | |||||||
| Cash flow | |||||||||
Cash from operating activities | (2,668) | (604) | |||||||
CAPEX | (7,060) | (2,589) | |||||||
Cash from investing activities | (8,680) | (2,589) | |||||||
Cash from financing activities | 14,547 | 4,931 | |||||||
FCF | (3,519) | (952) | |||||||
| Balance | |||||||||
Cash | 6,484 | 3,323 | |||||||
Long term investments | |||||||||
Excess cash | 6,484 | 3,323 | |||||||
Stockholders' equity | 20,378 | 7,426 | |||||||
Invested Capital | 14,425 | 6,526 | |||||||
ROIC | |||||||||
ROCE | |||||||||
| EV | |||||||||
Common stock shares outstanding | 403,768 | 323,185 | |||||||
Price | 0.10 8.57% | 0.09 56.25% | |||||||
Market cap | 38,358 35.64% | 28,279 89.53% | |||||||
EV | 31,874 | 25,468 | |||||||
EBITDA | (4,765) | (919) | |||||||
EV/EBITDA | |||||||||
Interest | 119 | 18 | |||||||
Interest/NOPBT | |||||||||