Xemplar Energy Corp
Xemplar Energy Corp. engages in the acquisition, exploration, and development of marble concession, uranium, and bentonite deposits. The company holds a 60% interest in a marble concession, which covers an area of 168.469 acres located in Markandi District, Abbotabad, as well as two marble concession prospecting licenses covering an area of 288 acres located in Bakot Nala and Bagwa Kas areas, Pak… Read more
Xemplar Energy Corp (XEPRF) - Net Assets
Latest net assets as of September 2014: $2.00 Million USD
Based on the latest financial reports, Xemplar Energy Corp (XEPRF) has net assets worth $2.00 Million USD as of September 2014.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($3.00 Million) and total liabilities ($999.96K). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $2.00 Million |
| % of Total Assets | 66.68% |
| Annual Growth Rate | N/A |
| 5-Year Change | -94.32% |
| 10-Year Change | N/A |
| Growth Volatility | 3527.8 |
Xemplar Energy Corp - Net Assets Trend (2001–2013)
This chart illustrates how Xemplar Energy Corp's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Xemplar Energy Corp (2001–2013)
The table below shows the annual net assets of Xemplar Energy Corp from 2001 to 2013.
| Year | Net Assets | Change |
|---|---|---|
| 2013-12-31 | $2.06 Million | -50.03% |
| 2012-12-31 | $4.12 Million | -34.91% |
| 2011-12-31 | $6.33 Million | -36.34% |
| 2010-12-31 | $9.94 Million | -72.55% |
| 2009-12-31 | $36.22 Million | -5.01% |
| 2008-12-31 | $38.13 Million | +88.20% |
| 2007-12-31 | $20.26 Million | +96.37% |
| 2006-12-31 | $10.32 Million | +10663.56% |
| 2005-12-31 | $95.85K | +106.29% |
| 2004-12-31 | $-1.52 Million | -9.93% |
| 2003-12-31 | $-1.39 Million | -218.82% |
| 2002-12-31 | $-434.44K | -34.97% |
| 2001-12-31 | $-321.89K | -- |
Equity Component Analysis
This analysis shows how different components contribute to Xemplar Energy Corp's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 6679089800.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2013)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $45.04 Million | 2175.30% |
| Other Comprehensive Income | $24.13 Million | 1165.35% |
| Other Components | $1.51 Million | 72.83% |
| Total Equity | $2.07 Million | 100.00% |
Xemplar Energy Corp Competitors by Market Cap
The table below lists competitors of Xemplar Energy Corp ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Nexus Energy Services Inc
PINK:IBGR
|
$94.53 |
|
CAMELOT GHANA LTD.
GSE:CMLT
|
$94.64 |
|
Bluestem Group Inc
PINK:BGRP
|
$94.73 |
|
BUMI RESOURCES - Dusseldorf Stock Exchang
DU:PJM
|
$94.91 |
|
The Metal Arts Company Inc
PINK:MTRT
|
$94.19 |
|
Lancer Orthodontics Inc
PINK:LANZ
|
$94.09 |
|
Altisource Asset Management Corporation
PINK:AAMCF
|
$94.00 |
|
Auravelle Metals Limited
AU:AUV
|
$93.94 |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Xemplar Energy Corp's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2012 to 2013, total equity changed from 4,120,632 to 2,070,520, a change of -2,050,112 (-49.8%).
- Net loss of 2,105,765 reduced equity.
- Other comprehensive income decreased equity by 1,452,398.
- Other factors increased equity by 1,508,051.
Equity Change Factors (2012 to 2013)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-2.11 Million | -101.7% |
| Other Comprehensive Income | $-1.45 Million | -70.15% |
| Other Changes | $1.51 Million | +72.83% |
| Total Change | $- | -49.75% |
Book Value vs Market Value Analysis
This analysis compares Xemplar Energy Corp's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.12x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2001-12-31 | $-0.21 | $0.01 | x |
| 2002-12-31 | $-0.25 | $0.01 | x |
| 2003-12-31 | $-0.78 | $0.01 | x |
| 2004-12-31 | $-0.86 | $0.01 | x |
| 2005-12-31 | $0.02 | $0.01 | x |
| 2006-12-31 | $0.54 | $0.01 | x |
| 2007-12-31 | $1.01 | $0.01 | x |
| 2008-12-31 | $1.61 | $0.01 | x |
| 2009-12-31 | $1.51 | $0.01 | x |
| 2010-12-31 | $0.42 | $0.01 | x |
| 2011-12-31 | $0.26 | $0.01 | x |
| 2012-12-31 | $0.17 | $0.01 | x |
| 2013-12-31 | $0.09 | $0.01 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Xemplar Energy Corp utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -101.70%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.00%
- • Asset Turnover: 0.00x
- • Equity Multiplier: 1.20x
- Recent ROE (-101.70%) is below the historical average (-83.86%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2001 | 0.00% | 0.00% | 0.00x | 0.00x | $-71.04K |
| 2002 | 0.00% | 0.00% | 0.00x | 0.00x | $-69.11K |
| 2003 | 0.00% | 0.00% | 0.00x | 0.00x | $-718.45K |
| 2004 | 0.00% | -453.86% | 2.22x | 0.00x | $14.71K |
| 2005 | -687.90% | -84424.33% | 0.00x | 2.42x | $-668.94K |
| 2006 | -20.33% | -1770.95% | 0.01x | 1.00x | $-3.13 Million |
| 2007 | -112.88% | -5656.69% | 0.02x | 1.01x | $-24.89 Million |
| 2008 | -3.75% | -121.07% | 0.03x | 1.01x | $-5.24 Million |
| 2009 | -8.69% | -1678.34% | 0.01x | 1.02x | $-6.77 Million |
| 2010 | -44.69% | 0.00% | 0.00x | 1.05x | $-5.44 Million |
| 2011 | -52.08% | 0.00% | 0.00x | 1.08x | $-3.93 Million |
| 2012 | -58.10% | 0.00% | 0.00x | 1.16x | $-2.81 Million |
| 2013 | -101.70% | 0.00% | 0.00x | 1.20x | $-2.31 Million |
Industry Comparison
This section compares Xemplar Energy Corp's net assets metrics with peer companies in the Uranium industry.
Industry Context
- Industry: Uranium
- Average net assets among peers: $16,988,040
- Average return on equity (ROE) among peers: -24.96%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Xemplar Energy Corp (XEPRF) | $2.00 Million | 0.00% | 0.50x | $94.22 |
| Anfield Energy Inc. (AEC) | $14.69 Million | -60.28% | 1.45x | $74.75 Million |
| AEMLF (AEMLF) | $7.09 Million | -26.99% | 0.04x | $2.04 Million |
| Alligator Energy Limited (ALGEF) | $8.63 Million | -11.42% | 0.05x | $63.13 Million |
| ALX Resources Corp (ALXEF) | $298.51K | -8.80% | 0.03x | $3.92 Million |
| Appia Energy Corp (APAAF) | $27.17 Million | -2.82% | 0.16x | $11.14 Million |
| Aura Energy Limited (AUEEF) | $16.57 Million | -16.64% | 0.03x | $55.36 Million |
| Azincourt Uranium Inc (AZURF) | $7.85 Million | -91.09% | 0.04x | $1.89 Million |
| Berkeley Energy Ltd (BKLRF) | $25.00 Million | -28.01% | 0.04x | $175.19 Million |
| Blue Sky Uranium Corp (BKUCF) | $-393.25K | 0.00% | 0.00x | $12.59 Million |
| Bannerman Resources Ltd (BNNLF) | $62.97 Million | -3.54% | 0.01x | $221.50 Million |