3D Energi Ltd
3D Energi Limited engages in exploration and development of upstream oil and gas assets in Australia. The company primarily explores for petroleum resources. It holds interests in the T/49P in the Otway Basin, offshore Tasmania; VIC/P79 in the Otway Basin, offshore Victoria; WA-527-P in the Roebuck Basin, Western Australia; and GSEL759 in the Otway Basin, South Australia. The company was formerly… Read more
3D Energi Ltd (TDO) - Net Assets
Latest net assets as of June 2025: AU$9.55 Million AUD
Based on the latest financial reports, 3D Energi Ltd (TDO) has net assets worth AU$9.55 Million AUD as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$10.01 Million) and total liabilities (AU$462.05K). 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$9.55 Million |
| % of Total Assets | 95.38% |
| Annual Growth Rate | N/A |
| 5-Year Change | 25.46% |
| 10-Year Change | -26.55% |
| Growth Volatility | 20.06 |
3D Energi Ltd - Net Assets Trend (2006–2025)
This chart illustrates how 3D Energi 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 3D Energi Ltd (2006–2025)
The table below shows the annual net assets of 3D Energi Ltd from 2006 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | AU$9.55 Million | -12.17% |
| 2024-06-30 | AU$10.87 Million | +9.74% |
| 2023-06-30 | AU$9.91 Million | +52.99% |
| 2022-06-30 | AU$6.47 Million | -14.92% |
| 2021-06-30 | AU$7.61 Million | -12.96% |
| 2020-06-30 | AU$8.74 Million | -25.55% |
| 2019-06-30 | AU$11.74 Million | +16.90% |
| 2018-06-30 | AU$10.04 Million | -10.12% |
| 2017-06-30 | AU$11.18 Million | -14.02% |
| 2016-06-30 | AU$13.00 Million | -44.16% |
| 2015-06-30 | AU$23.28 Million | +11.12% |
| 2014-06-30 | AU$20.95 Million | -5.63% |
| 2013-06-30 | AU$22.20 Million | +0.14% |
| 2012-06-30 | AU$22.17 Million | -23.81% |
| 2011-06-30 | AU$29.09 Million | -3.18% |
| 2010-06-30 | AU$30.05 Million | -2.57% |
| 2009-06-30 | AU$30.84 Million | -2.78% |
| 2008-06-30 | AU$31.73 Million | +11.65% |
| 2007-06-30 | AU$28.42 Million | +189539.24% |
| 2006-06-30 | AU$-15.00K | -- |
Equity Component Analysis
This analysis shows how different components contribute to 3D Energi 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 4730066100.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (June 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | AU$58.68 Million | 614.61% |
| Other Comprehensive Income | AU$108.93K | 1.14% |
| Total Equity | AU$9.55 Million | 100.00% |
3D Energi Ltd Competitors by Market Cap
The table below lists competitors of 3D Energi Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Chasys
KO:033250
|
$12.94 Million |
|
Jaws Mustang Acquisition Corp
NYSE MKT:JWSM
|
$12.94 Million |
|
Xu Yuan Packaging Technology Co Ltd
TWO:8421
|
$12.95 Million |
|
HAMILTON GLB.OPP.LS-0001
F:5DS
|
$12.96 Million |
|
M Cash Integrasi Tbk PT
JK:MCAS
|
$12.93 Million |
|
Graha Layar Prima Tbk
JK:BLTZ
|
$12.93 Million |
|
American Bank Inc
PINK:AMBK
|
$12.93 Million |
|
Artemis Hali As
IS:ARTMS
|
$12.92 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in 3D Energi Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 10,869,983 to 9,546,746, a change of -1,323,237 (-12.2%).
- Net loss of 1,482,591 reduced equity.
- Other comprehensive income increased equity by 65,263.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$-1.48 Million | -15.53% |
| Other Comprehensive Income | AU$65.26K | +0.68% |
| Other Changes | AU$94.09K | +0.99% |
| Total Change | AU$- | -12.17% |
Book Value vs Market Value Analysis
This analysis compares 3D Energi 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: 2.79x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 0.25x to 2.79x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2007-06-30 | AU$0.32 | AU$0.08 | x |
| 2008-06-30 | AU$0.16 | AU$0.08 | x |
| 2009-06-30 | AU$0.15 | AU$0.08 | x |
| 2010-06-30 | AU$0.15 | AU$0.08 | x |
| 2011-06-30 | AU$0.14 | AU$0.08 | x |
| 2012-06-30 | AU$0.11 | AU$0.08 | x |
| 2013-06-30 | AU$0.10 | AU$0.08 | x |
| 2014-06-30 | AU$0.09 | AU$0.08 | x |
| 2015-06-30 | AU$0.10 | AU$0.08 | x |
| 2016-06-30 | AU$0.05 | AU$0.08 | x |
| 2017-06-30 | AU$0.05 | AU$0.08 | x |
| 2018-06-30 | AU$0.04 | AU$0.08 | x |
| 2019-06-30 | AU$0.05 | AU$0.08 | x |
| 2020-06-30 | AU$0.03 | AU$0.08 | x |
| 2021-06-30 | AU$0.03 | AU$0.08 | x |
| 2022-06-30 | AU$0.02 | AU$0.08 | x |
| 2023-06-30 | AU$0.04 | AU$0.08 | x |
| 2024-06-30 | AU$0.04 | AU$0.08 | x |
| 2025-06-30 | AU$0.03 | AU$0.08 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently 3D Energi Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -15.53%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -3378.74%
- • Asset Turnover: 0.00x
- • Equity Multiplier: 1.05x
- Recent ROE (-15.53%) is above the historical average (-15.69%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2007 | -5.18% | -645.49% | 0.01x | 1.01x | AU$-4.31 Million |
| 2008 | -62.23% | -1134.57% | 0.04x | 1.35x | AU$-22.91 Million |
| 2009 | -3.05% | -159.92% | 0.02x | 1.06x | AU$-4.02 Million |
| 2010 | -2.85% | -206.61% | 0.01x | 1.02x | AU$-3.86 Million |
| 2011 | -3.45% | -298.68% | 0.01x | 1.03x | AU$-3.91 Million |
| 2012 | -31.47% | -4983.43% | 0.01x | 1.04x | AU$-9.19 Million |
| 2013 | -9.16% | -2003.06% | 0.00x | 1.05x | AU$-4.25 Million |
| 2014 | -6.16% | -2707.00% | 0.00x | 1.25x | AU$-3.38 Million |
| 2015 | 9.95% | 1203.93% | 0.01x | 1.06x | AU$-12.78K |
| 2016 | -79.17% | -13913.17% | 0.01x | 1.08x | AU$-11.59 Million |
| 2017 | -16.46% | -12536.47% | 0.00x | 1.09x | AU$-2.96 Million |
| 2018 | -11.50% | -4168.99% | 0.00x | 1.09x | AU$-2.16 Million |
| 2019 | -9.28% | -2496.57% | 0.00x | 1.10x | AU$-2.26 Million |
| 2020 | -34.38% | -31945.43% | 0.00x | 1.15x | AU$-3.88 Million |
| 2021 | -15.01% | -24991.14% | 0.00x | 1.15x | AU$-1.90 Million |
| 2022 | -17.72% | -244080.64% | 0.00x | 1.22x | AU$-1.79 Million |
| 2023 | 34.47% | 81.52% | 0.39x | 1.08x | AU$2.42 Million |
| 2024 | -20.01% | -5090.82% | 0.00x | 1.06x | AU$-3.26 Million |
| 2025 | -15.53% | -3378.74% | 0.00x | 1.05x | AU$-2.44 Million |
Industry Comparison
This section compares 3D Energi 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 |
|---|---|---|---|---|
| 3D Energi Ltd (TDO) | AU$9.55 Million | -5.18% | 0.05x | $12.94 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 |