Pilot Energy Ltd
Pilot Energy Limited engages in the exploration, development, and production of oil and gas assets in Western Australia. The company holds 100% working interest in WA-481-P exploration permit that covers an area of 8605 square kilometers located in Perth Basin; 100% interest in G-12-AP greenhouse gas assessment license located in the offshore Perth Basin; and 100% interest in WA-31-L production l… Read more
Pilot Energy Ltd (PGY) - Net Assets
Latest net assets as of September 2025: AU$10.73 Million AUD
Based on the latest financial reports, Pilot Energy Ltd (PGY) has net assets worth AU$10.73 Million AUD as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$38.13 Million) and total liabilities (AU$27.40 Million). 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 | AU$10.73 Million |
| % of Total Assets | 28.13% |
| Annual Growth Rate | 15.73% |
| 5-Year Change | -3.14% |
| 10-Year Change | 755.12% |
| Growth Volatility | 162.14 |
Pilot Energy Ltd - Net Assets Trend (2000–2025)
This chart illustrates how Pilot Energy Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Pilot Energy Ltd (2000–2025)
The table below shows the annual net assets of Pilot Energy Ltd from 2000 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-09-30 | AU$10.73 Million | -28.75% |
| 2024-09-30 | AU$15.05 Million | +25.03% |
| 2023-09-30 | AU$12.04 Million | +15.18% |
| 2022-09-30 | AU$10.45 Million | -5.59% |
| 2021-09-30 | AU$11.07 Million | +1058.45% |
| 2020-09-30 | AU$-1.16 Million | -79.99% |
| 2019-09-30 | AU$-641.84K | -40.44% |
| 2018-09-30 | AU$-457.02K | -164.76% |
| 2017-09-30 | AU$705.76K | -43.73% |
| 2016-09-30 | AU$1.25 Million | +551.25% |
| 2015-09-30 | AU$-277.94K | -106.17% |
| 2014-09-30 | AU$4.50 Million | +46.21% |
| 2013-09-30 | AU$3.08 Million | +43.67% |
| 2012-09-30 | AU$2.14 Million | -37.94% |
| 2011-09-30 | AU$3.45 Million | +28.34% |
| 2010-09-30 | AU$2.69 Million | +167.94% |
| 2009-09-30 | AU$-3.96 Million | -91.28% |
| 2008-09-30 | AU$-2.07 Million | -586.22% |
| 2007-09-30 | AU$426.01K | -75.15% |
| 2006-09-30 | AU$1.71 Million | +172.05% |
| 2005-09-30 | AU$630.06K | +52.28% |
| 2004-09-30 | AU$413.75K | -45.77% |
| 2003-09-30 | AU$763.00K | +279.60% |
| 2002-09-30 | AU$201.00K | -12.23% |
| 2001-09-30 | AU$229.00K | -17.63% |
| 2000-09-30 | AU$278.00K | -- |
Equity Component Analysis
This analysis shows how different components contribute to Pilot Energy Ltd'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 7365696300.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (September 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | AU$83.50 Million | 778.50% |
| Other Comprehensive Income | AU$886.82K | 8.27% |
| Total Equity | AU$10.73 Million | 100.00% |
Pilot Energy Ltd Competitors by Market Cap
The table below lists competitors of Pilot Energy Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Nitiraj Engineers Limited
NSE:NITIRAJ
|
$5.85 Million |
|
Eonmetall Group Bhd
KLSE:7217
|
$5.85 Million |
|
Green Rise Foods Inc.
F:6VN
|
$5.85 Million |
|
Dongyang S.Tec Co.Ltd
KQ:060380
|
$5.86 Million |
|
Gyrodyne Company of America Inc
NASDAQ:GYRO
|
$5.85 Million |
|
Kane Biotech Inc
OTCQB:KNBIF
|
$5.85 Million |
|
Methanor
PA:ALMET
|
$5.84 Million |
|
Pacific Ridge Exploration Ltd
OTCQB:PEXZF
|
$5.84 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Pilot Energy Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 15,053,470 to 10,725,122, a change of -4,328,348 (-28.8%).
- Net loss of 7,149,591 reduced equity.
- Share repurchases of 8,855,300 reduced equity.
- Other comprehensive income decreased equity by 287,473.
- Other factors increased equity by 11,964,016.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$-7.15 Million | -66.66% |
| Share Repurchases | AU$8.86 Million | -82.57% |
| Other Comprehensive Income | AU$-287.47K | -2.68% |
| Other Changes | AU$11.96 Million | +111.55% |
| Total Change | AU$- | -28.75% |
Book Value vs Market Value Analysis
This analysis compares Pilot Energy Ltd'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: 10.13x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 0.00x to 10.13x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2004-09-30 | AU$31.26 | AU$0.06 | x |
| 2005-09-30 | AU$44.11 | AU$0.06 | x |
| 2006-09-30 | AU$42.68 | AU$0.06 | x |
| 2007-09-30 | AU$8.09 | AU$0.06 | x |
| 2008-09-30 | AU$-31.87 | AU$0.06 | x |
| 2009-09-30 | AU$-60.96 | AU$0.06 | x |
| 2010-09-30 | AU$5.13 | AU$0.06 | x |
| 2011-09-30 | AU$2.98 | AU$0.06 | x |
| 2012-09-30 | AU$1.64 | AU$0.06 | x |
| 2013-09-30 | AU$1.23 | AU$0.06 | x |
| 2014-09-30 | AU$0.66 | AU$0.06 | x |
| 2015-09-30 | AU$-0.02 | AU$0.06 | x |
| 2016-09-30 | AU$0.03 | AU$0.06 | x |
| 2017-09-30 | AU$0.01 | AU$0.06 | x |
| 2018-09-30 | AU$-0.01 | AU$0.06 | x |
| 2019-09-30 | AU$-0.01 | AU$0.06 | x |
| 2020-09-30 | AU$-0.01 | AU$0.06 | x |
| 2021-09-30 | AU$0.04 | AU$0.06 | x |
| 2022-09-30 | AU$0.02 | AU$0.06 | x |
| 2023-09-30 | AU$0.01 | AU$0.06 | x |
| 2024-09-30 | AU$0.01 | AU$0.06 | x |
| 2025-09-30 | AU$0.01 | AU$0.06 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Pilot Energy Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -66.66%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -1559.09%
- • Asset Turnover: 0.01x
- • Equity Multiplier: 3.56x
- Recent ROE (-66.66%) is above the historical average (-117.73%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2004 | -93.56% | 0.00% | 0.00x | 1.32x | AU$-428.47K |
| 2005 | -347.74% | 0.00% | 0.00x | 3.32x | AU$-2.25 Million |
| 2006 | -283.42% | -3635.74% | 0.03x | 2.84x | AU$-5.03 Million |
| 2007 | -790.35% | -1689.40% | 0.05x | 9.76x | AU$-3.41 Million |
| 2008 | 0.00% | -1284.87% | 0.07x | 0.00x | AU$-2.21 Million |
| 2009 | 0.00% | -1833.71% | 0.19x | 0.00x | AU$-1.51 Million |
| 2010 | 81.39% | 2921.33% | 0.02x | 1.12x | AU$1.92 Million |
| 2011 | -43.65% | 0.00% | 0.00x | 1.19x | AU$-1.85 Million |
| 2012 | -236.81% | 0.00% | 0.00x | 1.22x | AU$-5.29 Million |
| 2013 | -143.30% | 0.00% | 0.00x | 1.10x | AU$-4.72 Million |
| 2014 | -196.24% | -41156.75% | 0.00x | 2.97x | AU$-9.29 Million |
| 2015 | 0.00% | -48806.22% | 0.01x | 0.00x | AU$-5.78 Million |
| 2016 | -148.64% | -26530.71% | 0.00x | 1.16x | AU$-1.99 Million |
| 2017 | -193.84% | -22941.61% | 0.01x | 1.11x | AU$-1.44 Million |
| 2018 | 0.00% | -290.28% | 0.57x | 0.00x | AU$-1.12 Million |
| 2019 | 0.00% | -306.46% | 2.73x | 0.00x | AU$-921.24K |
| 2020 | 0.00% | -250.00% | 2.24x | 0.00x | AU$-773.48K |
| 2021 | -34.58% | -1522.51% | 0.02x | 1.08x | AU$-4.94 Million |
| 2022 | -25.93% | -773.95% | 0.03x | 1.17x | AU$-3.76 Million |
| 2023 | -34.81% | -1062.90% | 0.02x | 1.33x | AU$-5.40 Million |
| 2024 | -31.99% | -1109.35% | 0.02x | 1.56x | AU$-6.32 Million |
| 2025 | -66.66% | -1559.09% | 0.01x | 3.56x | AU$-8.22 Million |
Industry Comparison
This section compares Pilot Energy Ltd's net assets metrics with peer companies in the Oil & Gas E&P industry.
Industry Context
- Industry: Oil & Gas E&P
- Average net assets among peers: $46,092,534
- Average return on equity (ROE) among peers: -760.21%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Pilot Energy Ltd (PGY) | AU$10.73 Million | -93.56% | 2.56x | $5.85 Million |
| 88 Energy Ltd (88E) | $148.64 Million | -22.08% | 0.00x | $22.73 Million |
| Amplitude Energy Ltd (AEL) | $49.07 Million | 11.28% | 0.11x | $454.30 Million |
| Australis Oil & Gas Ltd (ATS) | $78.08 Million | -19.61% | 0.33x | $14.34 Million |
| Bass Oil Ltd (BAS) | $6.81 Million | 3.96% | 0.67x | $9.10 Million |
| Blue Energy Ltd (BLU) | $69.67K | -2360.96% | 0.02x | $5.44 Million |
| Buru Energy Ltd (BRU) | $16.49 Million | -78.92% | 0.93x | $8.81 Million |
| Beetaloo Energy Australia Limited (BTL) | $1.97 Million | -40.48% | 0.19x | $128.43 Million |
| Cooper Energy Ltd (COE) | $125.10 Million | 1.00% | 0.09x | $277.90 Million |
| Comet Ridge Ltd (COI) | $43.52K | -5096.27% | 0.44x | $86.62 Million |
| Conrad Asia Energy Ltd (CRD) | $34.66 Million | -0.02% | 0.05x | $31.33 Million |