Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Columbus Energy Resources

DB:G9LN
Snowflake Description

Fair value with mediocre balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
G9LN
DB
£10M
Market Cap
  1. Home
  2. DE
  3. Energy
Company description

Columbus Energy Resources plc engages in the exploration and production of oil and gas on onshore Trinidad and Surinam. The last earnings update was 208 days ago. More info.


Add to Portfolio Compare Print
  • Columbus Energy Resources has significant price volatility in the past 3 months.
G9LN Share Price and Events
7 Day Returns
23.3%
DB:G9LN
18.1%
DE Oil and Gas
7.3%
DE Market
1 Year Returns
-72.6%
DB:G9LN
21.9%
DE Oil and Gas
-17.7%
DE Market
G9LN Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Columbus Energy Resources (G9LN) 23.3% -62.2% -78.1% -72.6% -50.7% -98.4%
DE Oil and Gas 18.1% -15.9% -28.7% 21.9% -25.6% 137.4%
DE Market 7.3% -17.9% -25.8% -17.7% -25.6% -29%
1 Year Return vs Industry and Market
  • G9LN underperformed the Oil and Gas industry which returned 21.9% over the past year.
  • G9LN underperformed the Market in Germany which returned -17.7% over the past year.
Price Volatility
G9LN
Industry
5yr Volatility vs Market

G9LN Value

 Is Columbus Energy Resources undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Columbus Energy Resources to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Columbus Energy Resources.

DB:G9LN Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 5%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:G9LN
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 6.1%
Oil and Gas Unlevered Beta Simply Wall St/ S&P Global 0.81
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.808 (1 + (1- 19%) (5.08%))
0.894
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.89
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (0.894 * 6.07%)
5.03%

Discounted Cash Flow Calculation for DB:G9LN using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Columbus Energy Resources is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:G9LN DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (GBP, Millions) Source Present Value
Discounted (@ 5.03%)
2020 1.20 Analyst x1 1.14
2021 5.50 Analyst x1 4.99
2022 9.34 Est @ 69.82% 8.06
2023 13.89 Est @ 48.76% 11.42
2024 18.62 Est @ 34.01% 14.57
2025 23.03 Est @ 23.69% 17.15
2026 26.82 Est @ 16.47% 19.02
2027 29.89 Est @ 11.41% 20.17
2028 32.24 Est @ 7.87% 20.72
2029 33.98 Est @ 5.39% 20.79
Present value of next 10 years cash flows £138.00
DB:G9LN DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= £33.98 × (1 + -0.39%) ÷ (5.03% – -0.39%)
£623.91
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= £623.91 ÷ (1 + 5.03%)10
£381.77
DB:G9LN Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= £138.00 + £381.77
£519.77
Equity Value per Share
(GBP)
= Total value / Shares Outstanding
= £519.77 / 872.93
£0.6
DB:G9LN Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:G9LN represents 0.61667x of AIM:CERP
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.61667x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (GBP) x Listing Adjustment Factor
= £ 0.60 x 0.61667
€0.37
Value per share (EUR) From above. €0.37
Current discount Discount to share price of €0.01
= -1 x (€0.01 - €0.37) / €0.37
98%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Columbus Energy Resources is available for.
Intrinsic value
>50%
Share price is €0.0074 vs Future cash flow value of €0.36718
Current Discount Checks
For Columbus Energy Resources to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Columbus Energy Resources's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Columbus Energy Resources's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Columbus Energy Resources's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Columbus Energy Resources's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:G9LN PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-06-30) in GBP £0.00
AIM:CERP Share Price ** AIM (2020-03-30) in GBP £0.01
Europe Oil and Gas Industry PE Ratio Median Figure of 105 Publicly-Listed Oil and Gas Companies 5.67x
Germany Market PE Ratio Median Figure of 400 Publicly-Listed Companies 16.36x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Columbus Energy Resources.

DB:G9LN PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= AIM:CERP Share Price ÷ EPS (both in GBP)

= 0.01 ÷ 0.00

-4.04x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Columbus Energy Resources is loss making, we can't compare its value to the Europe Oil and Gas industry average.
  • Columbus Energy Resources is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does Columbus Energy Resources's expected growth come at a high price?
Raw Data
DB:G9LN PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -4.04x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
Not available
Europe Oil and Gas Industry PEG Ratio Median Figure of 65 Publicly-Listed Oil and Gas Companies 0.17x
Germany Market PEG Ratio Median Figure of 254 Publicly-Listed Companies 1.2x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Columbus Energy Resources, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Columbus Energy Resources's assets?
Raw Data
DB:G9LN PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-06-30) in GBP £0.03
AIM:CERP Share Price * AIM (2020-03-30) in GBP £0.01
Germany Oil and Gas Industry PB Ratio Median Figure of 6 Publicly-Listed Oil and Gas Companies 0.94x
Germany Market PB Ratio Median Figure of 574 Publicly-Listed Companies 1.43x
DB:G9LN PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= AIM:CERP Share Price ÷ Book Value per Share (both in GBP)

= 0.01 ÷ 0.03

0.44x

* Primary Listing of Columbus Energy Resources.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Columbus Energy Resources is good value based on assets compared to the DE Oil and Gas industry average.
X
Value checks
We assess Columbus Energy Resources's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Oil and Gas industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Oil and Gas industry average (and greater than 0)? (1 check)
  5. Columbus Energy Resources has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

G9LN Future Performance

 How is Columbus Energy Resources expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
39.1%
Expected annual growth in revenue.
Earnings growth vs Low Risk Savings
Is Columbus Energy Resources expected to grow at an attractive rate?
  • Unable to compare Columbus Energy Resources's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Columbus Energy Resources's earnings growth to the Germany market average as no estimate data is available.
  • Columbus Energy Resources's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:G9LN Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:G9LN Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 39.1%
Europe Oil and Gas Industry Earnings Growth Rate Market Cap Weighted Average 13%
Europe Oil and Gas Industry Revenue Growth Rate Market Cap Weighted Average 2.1%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.3%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.1%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:G9LN Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (9 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in GBP Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:G9LN Future Estimates Data
Date (Data in GBP Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 14 10 1
2020-12-31 8 5 1
2020-03-30
2019-12-31 7 1 -2 1
DB:G9LN Past Financials Data
Date (Data in GBP Millions) Revenue Cash Flow Net Income *
2019-06-30 5 -1 -2
2019-03-31 5 -1 -3
2018-12-31 5 -1 -3
2018-09-30 5 -2 -4
2018-06-30 5 -2 -6
2018-03-31 4 -2 -5
2017-12-31 4 -2 -5
2017-09-30 4 -2 -8
2017-06-30 5 -2 -12
2017-03-31 5 -3 -12
2016-12-31 5 -4 -12
2016-09-30 5 -5 -11

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Columbus Energy Resources is high growth as no earnings estimate data is available.
  • Columbus Energy Resources's revenue is expected to grow significantly at over 20% yearly.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:G9LN Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (9 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from Columbus Energy Resources Company Filings, last reported 9 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:G9LN Future Estimates Data
Date (Data in GBP Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31
2020-12-31
2020-03-30
2019-12-31 0.00 0.00 0.00 1.00
DB:G9LN Past Financials Data
Date (Data in GBP Millions) EPS *
2019-06-30 0.00
2019-03-31 0.00
2018-12-31 0.00
2018-09-30 -0.01
2018-06-30 -0.01
2018-03-31 -0.01
2017-12-31 -0.01
2017-09-30 -0.02
2017-06-30 -0.03
2017-03-31 -0.03
2016-12-31 -0.04
2016-09-30 -0.05

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Columbus Energy Resources will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Columbus Energy Resources's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Columbus Energy Resources has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

G9LN Past Performance

  How has Columbus Energy Resources performed over the past 5 years?

  • Columbus Energy Resources's last earnings update was 208 days ago.
The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Columbus Energy Resources's growth in the last year to its industry (Oil and Gas).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Columbus Energy Resources does not make a profit even though their year on year earnings growth rate was positive over the past 5 years.
  • Unable to compare Columbus Energy Resources's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Columbus Energy Resources's 1-year growth to the Europe Oil and Gas industry average as it is not currently profitable.
Earnings and Revenue History
Columbus Energy Resources's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Columbus Energy Resources Company Filings, last reported 9 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:G9LN Past Revenue, Cash Flow and Net Income Data
Date (Data in GBP Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-06-30 5.19 -2.31 3.04
2019-03-31 5.29 -2.68 3.23
2018-12-31 5.40 -3.05 3.43
2018-09-30 5.09 -4.29 3.25
2018-06-30 4.79 -5.53 3.55
2018-03-31 4.21 -5.28 3.26
2017-12-31 3.64 -5.03 2.96
2017-09-30 4.36 -8.50 2.92
2017-06-30 5.08 -11.96 2.89
2017-03-31 4.81 -11.94 3.02
2016-12-31 4.55 -11.92 3.16
2016-09-30 4.67 -10.87 3.27
2016-06-30 4.79 -9.83 3.38
2016-03-31 7.13 -10.18 3.79
2015-12-31 9.48 -10.54 4.20
2015-09-30 11.03 -8.37 4.50
2015-06-30 12.59 -6.20 4.81
2015-03-31 10.90 -6.13 5.25
2014-12-31 9.21 -6.07 5.70
2014-09-30 8.02 -5.01 5.50
2014-06-30 6.84 -3.96 5.30
2014-03-31 6.37 -3.40 4.27
2013-12-31 5.91 -2.85 3.24
2013-09-30 4.91 -5.52 2.78
2013-06-30 3.90 -8.19 2.31
2013-03-31 3.62 -7.99 2.19

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Columbus Energy Resources has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Columbus Energy Resources has efficiently used its assets last year compared to the Europe Oil and Gas industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Columbus Energy Resources improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Columbus Energy Resources's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Oil and Gas industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Columbus Energy Resources has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

G9LN Health

 How is Columbus Energy Resources's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Columbus Energy Resources's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Columbus Energy Resources's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Columbus Energy Resources's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Columbus Energy Resources's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 7.7x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Columbus Energy Resources Company Filings, last reported 9 months ago.

DB:G9LN Past Debt and Equity Data
Date (Data in GBP Millions) Total Equity Total Debt Cash & Short Term Investments
2019-06-30 22.82 0.53 1.05
2019-03-31 22.82 0.53 1.05
2018-12-31 24.64 0.67 1.71
2018-09-30 24.64 0.67 1.71
2018-06-30 19.26 0.74 1.80
2018-03-31 19.26 0.74 1.80
2017-12-31 20.94 1.21 4.00
2017-09-30 20.94 1.21 4.00
2017-06-30 20.22 1.41 1.68
2017-03-31 20.22 1.41 1.68
2016-12-31 19.90 1.86 1.83
2016-09-30 19.90 1.86 1.83
2016-06-30 26.10 2.58 1.17
2016-03-31 26.10 2.58 1.17
2015-12-31 21.25 7.25 4.13
2015-09-30 21.25 7.25 4.13
2015-06-30 26.75 8.66 9.47
2015-03-31 26.75 8.66 9.47
2014-12-31 22.36 2.92 1.58
2014-09-30 22.36 2.92 1.58
2014-06-30 14.50 4.43 2.15
2014-03-31 14.50 4.43 2.15
2013-12-31 15.72 2.28 0.34
2013-09-30 15.72 2.28 0.34
2013-06-30 15.61 1.99 1.50
2013-03-31 15.61 1.99 1.50
  • Columbus Energy Resources's level of debt (2.3%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (30.3% vs 2.3% today).
  • Operating cash flow is negative therefore debt is not well covered.
  • Unable to confirm if the interest payments on Columbus Energy Resources's debt are well covered by earnings due to lack of past financial data.
X
Financial health checks
We assess Columbus Energy Resources's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Columbus Energy Resources has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

G9LN Dividends

 What is Columbus Energy Resources's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Columbus Energy Resources dividends.
If you bought €2,000 of Columbus Energy Resources shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Columbus Energy Resources's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Columbus Energy Resources's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:G9LN Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Europe Oil and Gas Industry Average Dividend Yield Market Cap Weighted Average of 68 Stocks 9.1%
Germany Market Average Dividend Yield Market Cap Weighted Average of 323 Stocks 3.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 1%
Germany Bottom 25% Dividend Yield 25th Percentile 1.7%
Germany Top 25% Dividend Yield 75th Percentile 5%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:G9LN Future Dividends Estimate Data
Date (Data in £) Dividend per Share (annual) Avg. No. Analysts
2021-12-31
2020-12-31
2020-03-30
2019-12-31

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Columbus Energy Resources has not reported any payouts.
  • Unable to verify if Columbus Energy Resources's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Columbus Energy Resources's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Columbus Energy Resources has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Columbus Energy Resources's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Columbus Energy Resources afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Columbus Energy Resources has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

G9LN Management

 What is the CEO of Columbus Energy Resources's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Tony Hawkins
AGE 47
TENURE AS CEO 0.4 years
CEO Bio

Mr. Anthony James Hawkins, also known as Tony, serves as Chief Executive Officer and Director of Columbus Energy Resources plc since November 9, 2019. He serves as Legal and Commercial Director of Columbus Energy Resources plc since January 2018. He served as Legal and M&A Director at Columbus Energy Resources plc. He is a commercial adviser and qualified lawyer. His experience is in advising on and implementing large scale M&A and project developments. He has been Non-Executive Director at Lekoil Limited. He also has experience in asset management and Legal and Regulatory compliance. These skills have been predominantly in oil and gas but also in power, LNG and renewable. Prior to Columbus, Mr. Hawkins was General Counsel & Head of Commercial for Sterling Energy plc, a London listed oil and gas company and was also secretary. Prior to Sterling Energy, he spent 6 years at the upstream division of Centrica plc (a FTSE 100 listed utility). He holds a Bachelor of Law and Bachelor of Arts and is an English and Australian qualified lawyer. He is an active member of the Association of International Petroleum Negotiators. He serves as a Director of Anthony Hawkins Consulting GmbH and Great Holt Management Company Limited. He sat on the legal committee of Oil & Gas UK and was instrumental in helping develop the standard DES LNG Master Sale Agreement for the European Federation of Energy Traders. Mr. Hawkins holds Bachelor of Laws in Law from Murdoch University from 1993 to 1995. Mr. Hawkins also holds Bachelor of Arts from The University of Western Australia from 1990 to 1992.

CEO Compensation
  • Insufficient data for Tony to compare compensation growth.
  • Insufficient data for Tony to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team

Leo Koot

TITLE
Executive Chairman
COMPENSATION
£336K
AGE
56

Gordon Stein

TITLE
Executive Director & CFO
COMPENSATION
£213K
AGE
60
TENURE
2.8 yrs

Tony Hawkins

TITLE
CEO, Legal and Commercial Director & Director
AGE
47
TENURE
0.4 yrs

Stewart Ahmed

TITLE
Chief Technical Officer

Geoffrey Leid

TITLE
Managing Director of Trinidad
Board of Directors Tenure

Average tenure and age of the Columbus Energy Resources board of directors in years:

3
Average Tenure
58
Average Age
  • The tenure for the Columbus Energy Resources board of directors is about average.
Board of Directors

Leo Koot

TITLE
Executive Chairman
COMPENSATION
£336K
AGE
56
TENURE
2.8 yrs

Gordon Stein

TITLE
Executive Director & CFO
COMPENSATION
£213K
AGE
60
TENURE
3.2 yrs

Tony Hawkins

TITLE
CEO, Legal and Commercial Director & Director
AGE
47
TENURE
0.3 yrs

Michael Douglas

TITLE
Non-Executive Director
COMPENSATION
£26K
AGE
64
TENURE
5.6 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Columbus Energy Resources's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Columbus Energy Resources has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

G9LN News

Simply Wall St News

G9LN Company Info

Description

Columbus Energy Resources plc engages in the exploration and production of oil and gas on onshore Trinidad and Surinam. The company has five producing fields, an appraisal/development project, and a prospective exploration portfolio in the South West Peninsula, which lies in the southwest of Trinidad and consists of stacked shallow and deep prospects. It also has onshore appraisal/development project in Suriname. The company was formerly known as LGO Energy plc and changed its name to Columbus Energy Resources plc in June 2017. Columbus Energy Resources plc was incorporated in 2006 and is based in London, the United Kingdom.

Details
Name: Columbus Energy Resources plc
G9LN
Exchange: DB
Founded: 2006
£11,726,768
872,930,628
Website: http://www.columbus-erp.com
Address: Columbus Energy Resources plc
90 Long Acre,
Suite 114,
London,
Greater London, WC2E 9RA,
United Kingdom
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
AIM CERP Ordinary Shares London Stock Exchange AIM Market GB GBP 16. Mar 2007
OTCPK LNGS.F Ordinary Shares Pink Sheets LLC US USD 16. Mar 2007
DB G9LN Ordinary Shares Deutsche Boerse AG DE EUR 16. Mar 2007
Number of employees
Current staff
Staff numbers
57
Columbus Energy Resources employees.
Industry
Oil and Gas Exploration and Production
Energy
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/03/30 21:31
End of day share price update: 2020/03/30 00:00
Last estimates confirmation: 2020/03/12
Last earnings filing: 2019/09/04
Last earnings reported: 2019/06/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.