Loading...

Jadestone Energy

AIM:JSE
Snowflake Description

Slightly overvalued with limited growth.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
JSE
AIM
CA$396M
Market Cap
  1. Home
  2. GB
  3. Energy
Company description

Jadestone Energy Inc., together with its subsidiaries, engages in the production, development, and exploration and appraisal activities in Australia, Indonesia, Vietnam, and the Philippines. The last earnings update was 112 days ago. More info.


Add to Portfolio Compare Print
  • Jadestone Energy has significant price volatility in the past 3 months.
JSE Share Price and Events
7 Day Returns
3%
AIM:JSE
2.4%
GB Oil and Gas
32.1%
GB Market
1 Year Returns
-
AIM:JSE
17%
GB Oil and Gas
30.9%
GB Market
JSE Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Jadestone Energy (JSE) 3% 27.4% 42.3% - - -
GB Oil and Gas 2.4% 1.7% 7.3% 17% 47.4% -7.9%
GB Market 32.1% 31.6% 40.2% 30.9% 48.1% 12.2%
1 Year Return vs Industry and Market
  • No trading data on JSE.
  • No trading data on JSE.
Price Volatility
JSE
Industry
5yr Volatility vs Market

JSE Value

 Is Jadestone Energy 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 Jadestone Energy 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 Jadestone Energy.

AIM:JSE Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 3 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8.2%
Perpetual Growth Rate 10-Year GB Government Bond Rate 1.2%

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 AIM:JSE
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GB Govt Bond Rate 1.2%
Equity Risk Premium S&P Global 6%
Oil and Gas Unlevered Beta Simply Wall St/ S&P Global 0.94
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.942 (1 + (1- 17%) (39.32%))
1.167
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.17
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 1.23% + (1.167 * 5.96%)
8.18%

Discounted Cash Flow Calculation for AIM:JSE using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Jadestone Energy 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.

AIM:JSE DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 8.18%)
2019 63.83 Analyst x3 59.00
2020 63.70 Analyst x3 54.43
2021 143.00 Analyst x1 112.94
2022 180.00 Analyst x1 131.41
2023 209.55 Est @ 16.42% 141.41
2024 234.40 Est @ 11.86% 146.21
2025 254.72 Est @ 8.67% 146.87
2026 271.12 Est @ 6.44% 144.50
2027 284.33 Est @ 4.87% 140.07
2028 295.08 Est @ 3.78% 134.37
Present value of next 10 years cash flows $1,211.20
AIM:JSE DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= $295.08 × (1 + 1.23%) ÷ (8.18% – 1.23%)
$4,293.52
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $4,293.52 ÷ (1 + 8.18%)10
$1,955.17
AIM:JSE Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $1,211.20 + $1,955.17
$3,166.37
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $3,166.37 / 461.04
$12.1
AIM:JSE Discount to Share Price
Calculation Result
Exchange Rate USD/CAD
(Reporting currency to currency of TSXV:JSE)
1.333
Value per Share
(CAD)
= Value per Share in USD x Exchange Rate (USD/CAD)
= $6.87 x 1.333
CA$9.16
Non-primary Listing Adjustment Factor 1 share in AIM:JSE represents 0.56744x of TSXV:JSE
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.56744x
Value per Share
(Listing Adjusted, GBP)
= Value per Share (CAD) x Listing Adjustment Factor
= CA$ 9.16 x 0.56744
£5.20
Value per share (GBP) From above. £5.20
Current discount Discount to share price of £0.49
= -1 x (£0.49 - £5.20) / £5.20
90.6%

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

Current Discount
Amount off the current price Jadestone Energy is available for.
Intrinsic value
>50%
Share price is £0.49 vs Future cash flow value of £5.2
Current Discount Checks
For Jadestone Energy to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Jadestone Energy's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Jadestone Energy'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 Jadestone Energy's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Jadestone Energy's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
AIM:JSE PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-09-30) in USD $-0.04
TSXV:JSE Share Price ** TSXV (2019-03-20) in CAD CA$0.86
TSXV:JSE Share Price converted to USD reporting currency Exchange rate (CAD/ USD) 0.75 $0.65
United Kingdom of Great Britain and Northern Ireland Oil and Gas Industry PE Ratio Median Figure of 33 Publicly-Listed Oil and Gas Companies 11.45x
United Kingdom of Great Britain and Northern Ireland Market PE Ratio Median Figure of 806 Publicly-Listed Companies 16.06x

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

** Primary Listing of Jadestone Energy.

AIM:JSE PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSXV:JSE Share Price ÷ EPS (both in USD)

= 0.65 ÷ -0.04

-18.3x

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

  • Jadestone Energy is loss making, we can't compare its value to the GB Oil and Gas industry average.
  • Jadestone Energy is loss making, we can't compare the value of its earnings to the United Kingdom of Great Britain and Northern Ireland market.
Price based on expected Growth
Does Jadestone Energy's expected growth come at a high price?
Raw Data
AIM:JSE PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -18.3x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts
Not available
United Kingdom of Great Britain and Northern Ireland Oil and Gas Industry PEG Ratio Median Figure of 20 Publicly-Listed Oil and Gas Companies 0.47x
United Kingdom of Great Britain and Northern Ireland Market PEG Ratio Median Figure of 573 Publicly-Listed Companies 1.37x

*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 Jadestone Energy, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Jadestone Energy's assets?
Raw Data
AIM:JSE PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-09-30) in USD $0.40
TSXV:JSE Share Price * TSXV (2019-03-20) in CAD CA$0.86
TSXV:JSE Share Price converted to USD reporting currency Exchange rate (CAD/ USD) 0.75 $0.65
United Kingdom of Great Britain and Northern Ireland Oil and Gas Industry PB Ratio Median Figure of 102 Publicly-Listed Oil and Gas Companies 0.85x
United Kingdom of Great Britain and Northern Ireland Market PB Ratio Median Figure of 1,359 Publicly-Listed Companies 1.53x
AIM:JSE PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSXV:JSE Share Price ÷ Book Value per Share (both in USD)

= 0.65 ÷ 0.40

1.61x

* Primary Listing of Jadestone Energy.

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

  • Jadestone Energy is overvalued based on assets compared to the GB Oil and Gas industry average.
X
Value checks
We assess Jadestone Energy'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. Jadestone Energy has a total score of 2/6, 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.

JSE Future Performance

 How is Jadestone Energy expected to perform in the next 1 to 3 years based on estimates from 3 analysts?

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
39.6%
Expected annual growth in revenue.
Earnings growth vs Low Risk Savings
Is Jadestone Energy expected to grow at an attractive rate?
  • Unable to compare Jadestone Energy's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Jadestone Energy's earnings growth to the United Kingdom of Great Britain and Northern Ireland market average as no estimate data is available.
  • Jadestone Energy's revenue growth is expected to exceed the United Kingdom of Great Britain and Northern Ireland market average.
Annual Growth Rates Comparison
Raw Data
AIM:JSE Future Growth Rates Data Sources
Data Point Source Value (per year)
AIM:JSE Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 3 Analysts 39.6%
United Kingdom of Great Britain and Northern Ireland Oil and Gas Industry Earnings Growth Rate Market Cap Weighted Average 14%
United Kingdom of Great Britain and Northern Ireland Oil and Gas Industry Revenue Growth Rate Market Cap Weighted Average 1.8%
United Kingdom of Great Britain and Northern Ireland Market Earnings Growth Rate Market Cap Weighted Average 13.7%
United Kingdom of Great Britain and Northern Ireland Market Revenue Growth Rate Market Cap Weighted Average 6.5%

*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
AIM:JSE Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (5 months ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
AIM:JSE Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-12-31 245
2021-12-31 442 199 1
2020-12-31 379 160 3
2019-12-31 353 185 3
2018-12-31 104 42 1
AIM:JSE Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2018-09-30 87 -9 -9
2018-06-30 73 4 -10
2018-03-31 71 -2 -17
2017-12-31 69 -9 -20
2017-09-30 75 -7 -42
2017-06-30 53 -13 -42
2017-03-31 34 -8 -36
2016-12-31 18 -3 -19
2016-09-30 -11 -12
2016-06-30 -11 -12
2016-03-31 -12 -19
2015-12-31 -14 -24

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Jadestone Energy is high growth as no earnings estimate data is available.
  • Jadestone Energy'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
AIM:JSE Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (5 months ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below

All data from Jadestone Energy Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

AIM:JSE Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-12-31
2021-12-31
2020-12-31
2019-12-31
2018-12-31
AIM:JSE Past Financials Data
Date (Data in USD Millions) EPS *
2018-09-30 -0.04
2018-06-30 -0.05
2018-03-31 -0.08
2017-12-31 -0.09
2017-09-30 -0.20
2017-06-30 -0.24
2017-03-31 -0.26
2016-12-31 -0.17
2016-09-30 -0.13
2016-06-30 -0.14
2016-03-31 -0.23
2015-12-31 -0.37

*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 Jadestone Energy will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Jadestone Energy'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 United Kingdom of Great Britain and Northern Ireland market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United Kingdom of Great Britain and Northern Ireland 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.
Jadestone Energy 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.

JSE Past Performance

  How has Jadestone Energy performed over the past 5 years?

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 Jadestone Energy'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.
  • Jadestone Energy does not make a profit even though their year on year earnings growth rate was positive over the past 5 years.
  • Unable to compare Jadestone Energy's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Jadestone Energy's 1-year growth to the GB Oil and Gas industry average as it is not currently profitable.
Earnings and Revenue History
Jadestone Energy'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 Jadestone Energy Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

AIM:JSE Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-09-30 87.24 -9.17 13.32
2018-06-30 72.95 -10.15 12.60
2018-03-31 71.15 -17.01 12.08
2017-12-31 69.35 -19.91 12.03
2017-09-30 74.66 -42.35 12.64
2017-06-30 53.28 -41.51 11.68
2017-03-31 34.42 -36.50 10.81
2016-12-31 17.93 -18.69 8.71
2016-09-30 -11.87 6.22
2016-06-30 -12.09 5.96
2016-03-31 -19.21 7.56
2015-12-31 -24.26 8.41
2015-09-30 -30.50 9.06
2015-06-30 -34.02 9.57
2015-03-31 -27.07 8.68
2014-12-31 0.00 -29.10 8.60
2014-03-31 0.06 -67.15 10.54
2013-03-31 0.25 -35.35 19.36
2012-03-31 0.25 -26.09 10.24

*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 Jadestone Energy has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Jadestone Energy has efficiently used its assets last year compared to the GB Oil and Gas industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Jadestone Energy 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 Jadestone Energy'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.
Jadestone Energy 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.

JSE Health

 How is Jadestone Energy'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 Jadestone Energy's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Jadestone Energy is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Jadestone Energy's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Jadestone Energy'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 1.1x 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 Jadestone Energy Company Filings, last reported 5 months ago.

AIM:JSE Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2018-09-30 184.28 116.94 45.65
2018-06-30 83.53 13.51 6.57
2018-03-31 91.06 13.51 9.66
2017-12-31 108.20 13.60 10.45
2017-09-30 107.78 12.50 19.58
2017-06-30 112.49 8.40 15.11
2017-03-31 122.69 0.44 14.48
2016-12-31 142.12 0.65 26.24
2016-09-30 111.23 0.00 1.56
2016-06-30 114.30 0.00 5.19
2016-03-31 119.37 0.00 9.12
2015-12-31 121.05 0.00 11.96
2015-09-30 122.81 0.00 15.73
2015-06-30 126.12 0.00 24.69
2015-03-31 36.21 55.99 2.59
2014-12-31 42.85 53.39 6.30
2014-03-31 62.71 42.47 29.97
2013-03-31 128.48 0.00 18.23
2012-03-31 160.68 0.00 86.54
  • Jadestone Energy's level of debt (63.5%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (22.5% vs 63.5% today).
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Jadestone Energy has less than a year of cash runway based on current free cash flow.
  • Jadestone Energy has less than a year of cash runway if free cash flow continues to grow at historical rates of 47.9% each year.
X
Financial health checks
We assess Jadestone Energy'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. Jadestone Energy has a total score of 1/6, 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.

JSE Dividends

 What is Jadestone Energy'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 Jadestone Energy dividends.
If you bought £2,000 of Jadestone Energy 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 Jadestone Energy's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Jadestone Energy'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
AIM:JSE 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 3 Analyst Estimates (S&P Global) See Below
United Kingdom of Great Britain and Northern Ireland Oil and Gas Industry Average Dividend Yield Market Cap Weighted Average of 13 Stocks 4.7%
United Kingdom of Great Britain and Northern Ireland Market Average Dividend Yield Market Cap Weighted Average of 704 Stocks 4%
United Kingdom of Great Britain and Northern Ireland Minimum Threshold Dividend Yield 10th Percentile 1%
United Kingdom of Great Britain and Northern Ireland Bottom 25% Dividend Yield 25th Percentile 2%
United Kingdom of Great Britain and Northern Ireland Top 25% Dividend Yield 75th Percentile 5.2%

Industry and Market average data is calculated daily.

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

AIM:JSE Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2022-12-31
2021-12-31
2020-12-31
2019-12-31
2018-12-31

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

  • Unable to perform a dividend volatility check as Jadestone Energy has not reported any payouts.
  • Unable to verify if Jadestone Energy's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Jadestone Energy's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Jadestone Energy 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 Jadestone Energy'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 Jadestone Energy afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Jadestone Energy 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.

JSE Management

 What is the CEO of Jadestone Energy'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
A. Paul Blakeley
COMPENSATION $933,042
TENURE AS CEO 1.8 years
CEO Bio

Mr. A. Paul Blakeley has been Chief Executive Officer of Jadestone Energy Inc. (also known as Mitra Energy Inc.) since June 27, 2017, Executive Director since June 7, 2016 and serves as its President. Mr. Blakeley served as Executive Chairman of Jadestone Energy Inc. from June 7, 2016 to December 10, 2017. Mr. Blakeley has a track record of executing such a strategy with 35 years' of energy experience, most recently at Talisman Energy Inc. (Talisman) since 1994. As Executive Vice President Asia Pacific & Middle East, Mr. Blakeley led the building of Talisman Asia Pacific into a multibillion NAV powerhouse. Mr. Blakeley is a recognised industry leader, influential in collaborating to change the upstream landscape through Government interaction and with a reputation for strong leadership and building highly engaged and high performing teams. He has a passion for safety, for the development of national talent in the upstream sector and for creating results-focused organisations. In 2002, he was conferred as Officer of the Order of the British Empire (OBE) by H.M. Queen Elizabeth II. Mr. Blakeley holds a B.Sc (Hons) in Geology and Chemistry from Bedford College (University of London.

CEO Compensation
  • A. Paul's compensation has increased whilst company is loss making.
  • A. Paul's remuneration is higher than average for companies of similar size in United Kingdom of Great Britain and Northern Ireland.
Management Team Tenure

Average tenure of the Jadestone Energy management team in years:

1.8
Average Tenure
  • The average tenure for the Jadestone Energy management team is less than 2 years, this suggests a new team.
Management Team

A. Paul Blakeley

TITLE
President
COMPENSATION
$933K
TENURE
1.8 yrs

Dan Young

TITLE
CFO & Executive Director
COMPENSATION
$540K
TENURE
2.2 yrs

Michael Horn

TITLE
Executive Vice President Corporate & Business Development
COMPENSATION
$633K
TENURE
1.8 yrs

Will Mathers

TITLE
Secretary and Vice President
COMPENSATION
$465K
AGE
43

Dave Goulding

TITLE
Vice President of Technical
COMPENSATION
$532K

Neil Prendergast

TITLE
General Counsel

Lucy Dean

TITLE
Regional HR Manager
Board of Directors Tenure

Average tenure of the Jadestone Energy board of directors in years:

2.8
Average Tenure
  • The average tenure for the Jadestone Energy board of directors is less than 3 years, this suggests a new board.
Board of Directors

Dennis McShane

TITLE
Non-Executive Chairman
AGE
62
TENURE
1.3 yrs

A. Paul Blakeley

TITLE
President
COMPENSATION
$933K
TENURE
2.8 yrs

Bob Lambert

TITLE
Deputy Chairman
COMPENSATION
$50K
TENURE
7.8 yrs

Dan Young

TITLE
CFO & Executive Director
COMPENSATION
$540K
TENURE
0.6 yrs

Cedric Fontenit

TITLE
Director
TENURE
2.8 yrs

Iain McLaren

TITLE
Non-Executive Director
COMPENSATION
$53K
TENURE
3.9 yrs

Eric Schwitzer

TITLE
Non-Executive Director
COMPENSATION
$41K
AGE
67
TENURE
3.9 yrs

David Neuhauser

TITLE
Non-Executive Director
COMPENSATION
$34K
TENURE
2.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (£) Value (£)
14. Jan 19 Buy Tyrus Capital S.A.M. Company 09. Jan 19 09. Jan 19 8,500,000 £0.35 £3,010,262
04. Dec 18 Buy Livermore Partners LLC Company 30. Nov 18 03. Dec 18 112,000 £0.36 £40,551
27. Nov 18 Buy Tyrus Capital S.A.M. Company 23. Nov 18 23. Nov 18 77,544,525 £0.35 £27,021,001
27. Nov 18 Sell Tyrus Capital S.A.M. Company 23. Nov 18 23. Nov 18 -77,544,525 £0.35 £-27,021,001
07. Sep 18 Buy Livermore Partners LLC Company 05. Sep 18 06. Sep 18 100,000 £0.38 £37,582
05. Sep 18 Buy Livermore Partners LLC Company 30. Aug 18 31. Aug 18 183,900 £0.37 £65,747
09. Aug 18 Buy Eric Schwitzer Individual 08. Aug 18 08. Aug 18 108,959 £0.36 £39,478
22. May 18 Buy Livermore Partners LLC Company 15. May 18 16. May 18 7,700 £0.35 £2,610
07. May 18 Buy Neil Prendergast Individual 07. May 18 07. May 18 30,000 £0.30 £9,116
X
Management checks
We assess Jadestone Energy'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. Jadestone Energy 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.

JSE News

Simply Wall St News

JSE Company Info

Description

Jadestone Energy Inc., together with its subsidiaries, engages in the production, development, and exploration and appraisal activities in Australia, Indonesia, Vietnam, and the Philippines. Its two producing assets include the Stag Oilfield located in the Carnarvon Basin, offshore Western Australia with a total proved and probable reserves of 17.1 million barrels of oil; and the Ogan Komering production sharing contract located onshore South Sumatra, Indonesia. The company’s portfolio also comprises approximately 44,000 square kilometers of exploration and pre-development acreage across the Philippines, Vietnam, and Indonesia. Jadestone Energy Inc. is headquartered in Singapore.

Details
Name: Jadestone Energy Inc.
JSE
Exchange: AIM
Founded:
CA$225,229,894
461,042,811
Website: http://www.jadestone-energy.com
Address: Jadestone Energy Inc.
Keppel Towers,
No. 15-05/06,
Singapore,
089315,
Singapore
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSXV JSE Common Shares TSX Venture Exchange CA CAD 24. Apr 2015
OTCPK JADS.F Common Shares Pink Sheets LLC US USD 24. Apr 2015
DB M4E Common Shares Deutsche Boerse AG DE EUR 24. Apr 2015
AIM JSE Common Shares London Stock Exchange AIM Market GB GBP 24. Apr 2015
Number of employees
Current staff
Staff numbers
0
Jadestone Energy employees.
Industry
Oil and Gas Exploration and Production
Energy
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/03/20 22:37
End of day share price update: 2019/03/20 00:00
Last estimates confirmation: 2019/03/14
Last earnings filing: 2018/11/28
Last earnings reported: 2018/09/30
Last annual earnings reported: 2017/12/31


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.