investorscraft@gmail.com

Intrinsic ValuePolyard Petroleum International Group Limited (8011.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Polyard Petroleum International Group Limited operates as a specialized energy investment holding company focused on upstream oil and gas activities, primarily within the Philippines. Its core revenue model is centered on the exploration, exploitation, and development of hydrocarbon assets, with its principal interest being the South Cebu oil and gas project. The company also diversifies its operations through the provision of technical and consultancy services related to oil and gas exploration, alongside engagements in mineral and energy-related businesses and power plant operations. Within the competitive energy sector, Polyard occupies a niche position as a small-cap, project-focused explorer. Its market positioning is characterized by a concentrated asset base and a reliance on the successful development of its key project to generate future revenue streams, rather than current production. This strategic focus on a single geographic and project-specific mandate differentiates it from larger, diversified E&P firms and places it in a high-risk, high-potential reward segment of the market.

Revenue Profitability And Efficiency

The company reported zero revenue and zero net income for the fiscal year, indicating it is in a pre-revenue developmental phase. With no sales and a lack of operating cash flow, the business has not yet achieved operational efficiency or profitability, reflecting its status as an early-stage exploration entity.

Earnings Power And Capital Efficiency

Earnings power is currently non-existent, as evidenced by diluted EPS of zero. The absence of both capital expenditures and operating cash flow suggests limited recent investment in asset development, making an assessment of capital efficiency unfeasible at this stage.

Balance Sheet And Financial Health

Reported figures indicate zero cash and cash equivalents alongside zero total debt, presenting a debt-free but also cash-poor balance sheet. This financial position underscores a lack of liquid resources to fund ongoing operations or future development without external financing.

Growth Trends And Dividend Policy

There are no observable revenue or earnings growth trends based on the reported period. The company maintains a dividend per share of zero, which is consistent with its pre-revenue status and focus on conserving capital for project development rather than shareholder distributions.

Valuation And Market Expectations

The market capitalization of approximately HKD 610 million implies investors are attributing value to the company's future potential and asset prospects, rather than its current financial performance. The negative beta suggests a historical low correlation with broader market movements.

Strategic Advantages And Outlook

The company's primary strategic advantage is its focused interest in a specific oil and gas project. The outlook is entirely contingent on the successful exploration and subsequent development of its assets to transition from a pre-revenue explorer to a producing company, which carries significant execution and commodity price risks.

Sources

Company DescriptionPublic Financial Disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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