investorscraft@gmail.com

Intrinsic ValueNew Times Energy Corporation Limited (0166.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

New Times Energy Corporation Limited operates as a diversified natural resources company with a dual-segment focus on upstream oil and gas exploration and commodity trading. The company's upstream segment centers on developing crude oil assets in Argentina's Salta province, holding significant interests in the Tartagal Oriental, Morillo, and Los Blancos concessions. Its commodities trading division engages in the global merchandising of non-ferrous metals, gold, and petroleum-related products, leveraging market volatility for trading opportunities. Operating as a subsidiary of Max Sun Enterprises Limited, the company maintains a niche position in the competitive basic materials sector, balancing long-term resource development with shorter-term trading activities. This hybrid model allows for revenue diversification but exposes the company to commodity price fluctuations and operational risks inherent in emerging market energy development.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 10.9 billion, demonstrating significant trading volume and market activity. However, operational efficiency remains challenged with a net loss of HKD 87.4 million and negative operating cash flow of HKD 208 million. The absence of capital expenditures suggests either deferred investment or maintenance-level spending on existing assets.

Earnings Power And Capital Efficiency

Current earnings power appears constrained with diluted EPS of -HKD 0.01, indicating profitability challenges despite substantial revenue generation. The negative operating cash flow relative to revenue suggests potential working capital pressures or timing differences in commodity trading settlements, affecting overall capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows moderate financial health with HKD 486.7 million in cash against minimal total debt of HKD 23.9 million, providing liquidity buffer. The strong cash position relative to debt indicates low leverage risk, though negative cash flow generation warrants monitoring for sustained liquidity.

Growth Trends And Dividend Policy

Current performance reflects challenging growth conditions with reported losses and no dividend distribution. The company maintains a conservative dividend policy, consistent with its development phase and current profitability constraints, prioritizing capital preservation over shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 393 million, the market values the company at a significant discount to annual revenue, reflecting concerns about profitability and cash flow generation. The low beta of 0.32 suggests relative insulation from broader market volatility.

Strategic Advantages And Outlook

The company's strategic advantages include diversified revenue streams and valuable Argentine oil concessions, though execution risks remain. The outlook depends on improving operational efficiency in both exploration and trading segments, with potential upside from successful resource development and commodity market recovery.

Sources

Company annual reportsHong Kong Stock Exchange filingsCorporate structure disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount