Member access

4-Traders Homepage  >  Shares  >  London Stock Exchange  >  XCITE ENERGY LIMITED    XEL   VGG9828A1194

Delayed Quote. Delayed London Stock Exchange - 05/20 11:35:17 am
102.5 GBp   +10.81%
1d ago XCITE ENERGY LIMITED: Bentley Well Data Sale [MSC]
5d ago XCITE ENERGY LIMITED: Results of Annual and Special Meeting [RAG]
04/08 XCITE ENERGY LIMITED: Reserves Assessment on the Bentley Field [MSC]
SummaryQuotesChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisionsForum 
Income Statement Evolution
XCITE ENERGY LIMITED : Income Statement Evolution
Annual Income Statement Data
Actuals in M GBP Estimates in M GBP
Fiscal Period December 201020112012201320142015
Sales--13,322,4279104
Operating income (EBITDA)-1,100,05-1,764,6715032,8
Operating profit (EBIT)-1,120,01-1,904,1117744,6
Pre-Tax Profit (EBT)-2,450,13-1,72-1,70-12,4-
Net income-2,450,13-1,72-1,40-9,00-
EPS (PNC)-0,020,10-0,700,6827,8-
Dividend per Share ( GBP)------
Yield------
Announcement Date03/25/2011
07:00am		03/23/2012
07:00am		03/26/2013
07:00am		---
Finances - Leverage
XCITE ENERGY LIMITED : Finances - Leverage
Actuals in M GBP Estimates in M GBP
Fiscal Period December 201020112012201320142015
Debt--14,755,5215412
Finance14,764,1----
Operating income (EBITDA)-1,100,05-1,764,6715032,8
Leverage
(Debt/EBITDA)		---8,32x11,9x1,44x12,6x
Capital Expenditure39,422,112810,9172-
Book Value Per Share (BVPS)49,5 PNC104 PNC70,7 PNC67,2 PNC123 PNC-
Cash Flow per Share16,5 PNC--3,67 PNC-1,30 PNC-0,01 PNC-
Announcement Date03/25/2011
07:00am		03/23/2012
07:00am		03/26/2013
07:00am		---
Assessed data source :
© 2013 Thomson Reuters
Advertisement
Financial Ratios

Size 2013e 2014e
Capitalization 299 M GBP -
Company Value 355 M GBP 514 M GBP
Valuation 2013e 2014e
PER (Price / EPS) 152x 3,69x
Capitalization / Revenue 13,3x 1,07x
EV / Revenue 15,8x 1,84x
EV / EBITDA 75,9x 3,44x
Yield (DPS / Price) - -
Profitability 2013e 2014e
Operating Margin (EBIT / Sales) 18,3% 63,4%
operating laverage (Delta EBIT / Delta Sales) 4,60x 3,68x
Net Margin (Net Profit / Revenue) -6,24% -3,22%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 2,03% 58,5%
Rate of Dividend - -
Balance Sheet Analysis 2013e 2014e
CAPEX / Sales   48,6% 61,4%
Cash Flow / Sales (Taux d'autofinancement) -16,9% -0,01%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 11,9x 1,44x
EPS & Dividend
XCITE ENERGY LIMITED : EPS Dividend
Dynamic quotes  
ON
| OFF
My Watchlist|My Portfolio
4-traders.com :
About :
Copyright © 2013 Surperformance. All rights reserved.