RE: oil15 Apr 2021 14:41
Revenue $53m
Work this backward
$53,000,000 divided $64 (oil price) =828,125 barrels per year
828,125 / 360 = 2,300 bopd
2,300 x ($64-9 = $55) x 360 = $45,540,000
45,540,00 x PE 4.5 =$209,960,938
$209,960,938 / (USD to GBP = 0.72) = £147,571,875
£147,571,875 / 1.141 billion shares in issue
= 12.9p
However, i have worked back using that figure as net and taken away the $9 costs
If I use the figures we know or expected bopd to be:
3000 bopd x 360 x $55 x P.E 4.5 = $267,300,000
$267,300,000 x 0.72 (exchange) = £192,456,000
£192,456,000 / 1,141,000,000
= 16.8p
(Trying to do this on my phone why I am out so would appreciate someone double checking these figures please)