HKEX: 0166 - New Times Energy Corporation Limited

Yield per half year: -12.96%
Dividend yield: 0.00%
Sector: Energy

Reporting New Times Energy Corporation Limited

Reports

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд HK$
0.9315 1.44 2.21 1.36 0.7434 0.4444 0.6077 0.8551 0.8748 1.09 0.7051 3.31
Выручка, млрд HK$
0.0676 0.0571 0.2876 0.298 0.2366 5.03 11.17 20.91 26.15 26.15 12.70 156.27
Чистая прибыль, млрд HK$
-1.67 -0.1233 0.1017 -0.2572 -2.29 -0.0795 0.3294 0.2859 -0.1505 -0.1505 -0.3809 -41.99
EV, млрд HK$
1.32 1.38 1.58 0.6398 0.1232 -0.0505 0.0878 0.0762 -0.1389 0.2199 0.0196 -202.43
EBIT, млрд HK$
-0.1124 -0.0736 -0.105 -0.0862 -0.0202 -0.039 -0.0646 -0.0192 0.2906 -0.2992 -0.0263 50.31
EBITDA, млрд HK$
-0.0611 -0.0952 -0.0785 -0.0145 -0.0322 -0.0223 0.3576 0.4232 -0.0674 0.4611 0.1318 15.92
Баланс стоимость, млрд HK$
2.29 2.7 3.52 3.13 0.8463 0.759 1.1 1.32 1.19 1.19 1.04 7.05
FCF, млрд HK$
-0.1474 -0.1539 -0.1477 0.0742 -0.0436 -0.0765 0.0912 0.3301 -0.0645 -0.0651 0.0473 8.15
Операционный денежный поток, млрд HK$
-0.1061 -0.1378 -0.104 0.115 -0.0347 -0.0753 0.0992 0.5384 0.0119 0.0113 0.1079 -180.73
Операционная прибыль, млрд HK$
-0.0736 -0.105 -0.0862 -0.0202 -0.039 -0.0152 0.3576 0.2906 -0.2992 -0.2452 0.0590 50.31
Операционные расходы, млрд HK$
1.46 0.1621 0.3738 0.3182 0.2756 5.05 11.19 0.1309 0.1083 26.4 3.35 -17.04
CAPEX, млрд HK$
0.0413 0.0161 0.0437 0.0408 0.0089 0.0012 0.008 0.2084 0.0764 0.0764 0.0606 53.72


Balance sheet

IFRS
Reporting Annual Quarterly
2004 2005 2006 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд HK$
0.0296 0.3986 0.8439 0.9285 0.7717 0.6409 0.495 0.831 0.7833 0.7966 0.7044 0.30
Short Term Investments HK$
0.0965 0.2423 0.3296 0.0805 0.1201 0.1427 0.1476 0.0761 0.0488 0.0355 0.1071 -16.48
Long term investments HK$
0.1239 0.1659 0.0642 0.0871 0.0547 0.0315 0.0239 0.0523 -17.93
Total Receivables HK$
0.0699 0.1248 0.1175 0.0252 0.0149 0.0782 0.1966 0.1574 0.0883 0.0934 0.1071 42.74
Total Current Assets HK$
0.3366 0.7832 1.31 1.06 0.9281 0.8906 0.8836 1.19 1.03 1.03 0.9845 2.11
Чистые активы, млрд HK$
2.19 2.11 2.35 2.37 0.1324 0.1253 0.8456 0.9617 1.19 0.9617 0.6510 55.14
Активы, млрд HK$
2.74 3.07 3.78 3.48 1.1 1.02 1.74 2.17 1.7 1.7 1.55 9.10
Short Term Debt HK$
0.1562 0.1277 0.0376 0.0024 0.0568 0.0105 0.1431 0.0075 0.0081 0.0058 0.0350 -11.19
Long Term Debt HK$
0.2924 0.2942 0.2114 0.154 0.141 0.003 0.0235 0.021 0.021 0.021 0.0419 -31.67
Задолженность, млрд HK$
0.4983 0.4142 0.3163 0.3501 0.2488 0.2622 0.6348 0.8438 0.5083 0.5083 0.4996 15.36
Чистый долг, млрд HK$
0.4623 0.3904 -0.0669 -0.6302 -0.7177 -0.6201 -0.4948 -0.464 -0.8019 -0.7613 -0.6284 4.19
Долг, млрд HK$
0.42 0.3318 0.2138 0.2108 0.1515 0.1461 0.031 0.0291 0.022 0.0291 0.0759 -32.02
Interest income HK$
0.0392 0.0328 0.0234 0.0201 0.0186 0.007 0.0139 0.0016 0.0257 0.0134 6.68
Расходы на обслуживание долга HK$
0.0138 0.027 0.0157 0.0138 0.0111 0.0139 0.0278 0.0546 0.0546 0.0242 31.66
Чист. проц. доходы, млрд HK$
-0.0229 -0.0039 0.000921 0.0011 -0.0041 -0.0105 -0.0202 -0.0289 0.0257 -0.0125 -292.27
Goodwill HK$
0.0167 0.0167 0.0102 0.0336 0.000512 0.000335 0.00027 0.000234 0.0070 -62.97
Амортизация, млрд HK$
0.0271 0.0125 0.0098 0.0078 0.0057 0.0068 0.009 0.0376 0.1326 0.2318 0.0836 102.54
Себестоимость, млрд HK$
0.0645 0.0487 0.2807 0.2869 0.2247 5.01 11.08 20.49 26.34 26.29 12.63 159.30
Товарно материальные запасы HK$
0.0074 0.0175 0.0171 0.021 0.0143 0.0288 0.0442 0.1115 0.1028 0.1028 0.0603 48.36


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.77 -0.26 -0.01 0.04 0.0326 -0.0172 -0.0172 -0.0429 -41.91
Цена акции ао 0.21 0.104 0.081 0.065 0.062 0.097 0.069 0.051 0.047 0.047 0.0652 -5.39
Число акций ао, млн 3966.25 8098.95 8842.76 8758.88 8758.88 8758.88 8758.88 8780.8 8766 8741.78 8764.69 0.02
FCF/акцию -0.0372 -0.019 -0.0167 0.0085 -0.005 -0.0087 0.0104 0.0376 -0.0074 -0.0074 0.0054 8.16


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -72.71 -4.57 2.89 -8.22 -270.6 -10.47 29.9 23.6 -11.97 -11.97 14.16 -47.9080 -46.40
ROA, % -60.8 -4.02 2.69 -7.39 -209.08 -7.78 18.97 14.65 -7.79 -7.79 6.66 -38.2060 -48.21
ROS, % 35.37 -86.32 -967.73 -1.58 2.95 1.37 -0.5755 -0.5755 -0.5755 -0.5755 11.13 0.5187 -172.12
ROCE, % -3.96 -2.49 -0.6469 -4.61 -8.51 -1.74 15.83 -20.66 0 0 0.00 -3.9380 34.99
Ebit margin, % -20.01 -0.3207 -0.1719 1.39 -1.14 0 0 -4.0505 -43.62
Рентаб EBITDA, % -166.7 -27.28 -4.87 -13.61 -0.4427 3.2 2.02 -0.2577 1.76 1.76 27.15 1.26 -231.79
Чистая рентаб, % -2464.76 -215.99 35.37 -86.32 -967.73 -1.58 2.95 1.37 -0.5755 -0.58 11.13 -193.1131 -77.36
Operation Margin, % -29.99 -6.79 -16.48 -0.3013 3.2 1.39 -1.14 -0.9377 -0.9377 -0.9377 17.64 0.3149 -178.23
Доходность FCF, % -20.52 -15.83 -10.65 -6.67 5.46 -5.86 -17.22 15.02 38.37 -7.44 4.57 4.89


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-0.5591 -11.71 21.78 -5.28 -0.3246 -5.59 1.84 3.07 -5.81 3.08 6.68 -1.3629 78.06
P/BV
0.4065 0.535 0.6299 0.4337 0.8784 0.5855 0.5517 0.6644 0.522 0.5205 0.72 0.6404 -9.89
P/S
13.78 25.3 7.7 4.56 3.14 0.0883 0.0544 0.042 0.0238 0.0237 0.65 0.6697 -62.34
P/FCF
-14.99 18.3 -17.06 -5.81 6.66 2.61 -13.44 -16.74 -16.74 -16.74 -4.39 -7.5300 -220.24
E/P
0.0459 -0.1895 -3.08 -0.1789 0.5421 0.3344 -0.172 -0.1381 -0.1381 -0.1381 0.13 0.0857 -176.07
EV/EBITDA
-21.62 -14.47 -20.2 -44.1 -3.83 2.26 4.78 0.1801 2.06 0.48 3.34 1.09 -188.34
EV/EBIT
-1.16 -4.61 -4.58 0.2622 0.4643 0 0 0 -1.9247 -183.27
EV/S
5.51 2.15 0.5208 -0.01 0.0079 0.0036 -0.0053 0.0084 0.0084 0.0084 0.73 0.0046 1.23
EV/FCF
-10.73 8.63 -2.83 0.6597 0.9229 0.2309 2.15 -3.38 -3.38 -3.38 -8.01 -0.6912 -229.64
Debt/EBITDA
-2.72 -14.53 -4.71 -6.55 1.69 0.0688 -0.3264 0.0631 0.0631 0.0631 1.50 0.3117 -48.19
Netdebt/Ebitda
8.03 49.47 19.25 22.2 -25.26 -1.89 11.3 0 0 0 0.47 5.12 -10.11
Debt/Ratio
0.0565 0.0606 0.1384 0.143 0.0178 0.0134 0.0129 0.0171 0.0171 0.0171 0.19 0.0157 -0.80
Debt/Equity
0.0608 0.0674 0.1791 0.1924 0.0281 0.022 0.0184 0.0303 0.0303 0.0303 0.41 0.0258 1.52
Debt/Net Income
2.1 -0.8195 -0.0662 -1.84 0.0941 0.1018 -0.1462 -0.1934 -0.1934 -0.1934 3.97 -0.0674 -215.50
Бета
4.35 -0.6153 -0.9256 -0.9256 -0.40 0.9364 -159.70
Индекс Альтмана
2.87 -18.53 -1.49 -1.55 -2.12 5.12 10.4 15.96 15.94 15.94 6.32 9.06 -249.70


Dividends

IFRS
Reporting Annual Quarterly
1999 2000 2001 LTM Industry average 5 year average CAGR 5
Дивиденд
1.29 0.4846 0.2423 0 0.6723 -42.73
Див доход, ао, %
192.61 35.53 50.1 0 9.42 92.75 -36.17
Дивиденды / прибыль, %
0 67.26


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2023 2024 CAGR 5
Персонал, чел
132 142 3.72