0 XP   0   0   0

Asuransi Harta Aman Pratama Tbk PT










Financial Health of Asuransi Harta Aman Pratama Tbk PT




Comparing to competitors in the Insurance-Property & Casualty industry




  Industry Rankings  


Asuransi Harta Aman Pratama Tbk PT
Buy, Hold or Sell?

Should you buy, hold or sell Asuransi Harta Aman Pratama Tbk PT?

I guess you are interested in Asuransi Harta Aman Pratama Tbk PT. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Asuransi Harta Aman Pratama Tbk PT

Let's start. I'm going to help you getting a better view of Asuransi Harta Aman Pratama Tbk PT. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Asuransi Harta Aman Pratama Tbk PT even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Asuransi Harta Aman Pratama Tbk PT is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Asuransi Harta Aman Pratama Tbk PT. The closing price on 2022-12-07 was Rp77.00 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Asuransi Harta Aman Pratama Tbk PT Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of Asuransi Harta Aman Pratama Tbk PT.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Asuransi Harta Aman Pratama Tbk PT earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Asuransi Harta Aman Pratama Tbk PT to the Insurance-Property & Casualty industry mean.
  • A Net Profit Margin of -14.6% means that Rp-0.15 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Asuransi Harta Aman Pratama Tbk PT:

  • The MRQ is -14.6%. The company is making a huge loss. -2
  • The TTM is -9.2%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-14.6%TTM-9.2%-5.4%
TTM-9.2%YOY3.4%-12.6%
TTM-9.2%5Y-14.8%+5.6%
5Y-14.8%10Y-4.4%-10.4%
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ-14.6%2.8%-17.4%
TTM-9.2%3.0%-12.2%
YOY3.4%6.6%-3.2%
5Y-14.8%4.1%-18.9%
10Y-4.4%4.4%-8.8%
1.1.2. Return on Assets

Shows how efficient Asuransi Harta Aman Pratama Tbk PT is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Asuransi Harta Aman Pratama Tbk PT to the Insurance-Property & Casualty industry mean.
  • -1.2% Return on Assets means that Asuransi Harta Aman Pratama Tbk PT generated Rp-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Asuransi Harta Aman Pratama Tbk PT:

  • The MRQ is -1.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.2%TTM-1.0%-0.2%
TTM-1.0%YOY-0.8%-0.2%
TTM-1.0%5Y-1.6%+0.7%
5Y-1.6%10Y-0.2%-1.5%
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.2%0.2%-1.4%
TTM-1.0%0.3%-1.3%
YOY-0.8%0.8%-1.6%
5Y-1.6%0.5%-2.1%
10Y-0.2%0.4%-0.6%
1.1.3. Return on Equity

Shows how efficient Asuransi Harta Aman Pratama Tbk PT is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Asuransi Harta Aman Pratama Tbk PT to the Insurance-Property & Casualty industry mean.
  • -4.2% Return on Equity means Asuransi Harta Aman Pratama Tbk PT generated Rp-0.04 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Asuransi Harta Aman Pratama Tbk PT:

  • The MRQ is -4.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -4.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.2%TTM-4.6%+0.4%
TTM-4.6%YOY-3.6%-1.1%
TTM-4.6%5Y-5.8%+1.1%
5Y-5.8%10Y-1.0%-4.7%
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.2%1.3%-5.5%
TTM-4.6%1.6%-6.2%
YOY-3.6%2.4%-6.0%
5Y-5.8%2.1%-7.9%
10Y-1.0%2.1%-3.1%

1.2. Operating Efficiency of Asuransi Harta Aman Pratama Tbk PT.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Asuransi Harta Aman Pratama Tbk PT is operating .

  • Measures how much profit Asuransi Harta Aman Pratama Tbk PT makes for each Rp1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Asuransi Harta Aman Pratama Tbk PT to the Insurance-Property & Casualty industry mean.
  • An Operating Margin of -17.0% means the company generated Rp-0.17  for each Rp1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Asuransi Harta Aman Pratama Tbk PT:

  • The MRQ is -17.0%. The company is operating very inefficient. -2
  • The TTM is -9.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-17.0%TTM-9.4%-7.6%
TTM-9.4%YOY3.4%-12.8%
TTM-9.4%5Y-15.8%+6.4%
5Y-15.8%10Y-7.7%-8.1%
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ-17.0%3.9%-20.9%
TTM-9.4%5.1%-14.5%
YOY3.4%9.2%-5.8%
5Y-15.8%6.2%-22.0%
10Y-7.7%6.0%-13.7%
1.2.2. Operating Ratio

Measures how efficient Asuransi Harta Aman Pratama Tbk PT is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance-Property & Casualty industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are Rp0.00 for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Asuransi Harta Aman Pratama Tbk PT:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.684-0.684
5Y0.68410Y0.332+0.352
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.943-0.943
TTM-0.891-0.891
YOY-0.847-0.847
5Y0.6841.073-0.389
10Y0.3320.962-0.630

1.3. Liquidity of Asuransi Harta Aman Pratama Tbk PT.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Asuransi Harta Aman Pratama Tbk PT is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance-Property & Casualty industry mean).
  • A Current Ratio of 0.94 means the company has Rp0.94 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Asuransi Harta Aman Pratama Tbk PT:

  • The MRQ is 0.939. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.924. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.939TTM0.924+0.016
TTM0.924YOY0.968-0.044
TTM0.9245Y1.152-0.228
5Y1.15210Y0.559+0.592
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9391.134-0.195
TTM0.9241.553-0.629
YOY0.9681.760-0.792
5Y1.1521.466-0.314
10Y0.5591.164-0.605
1.3.2. Quick Ratio

Measures if Asuransi Harta Aman Pratama Tbk PT is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Asuransi Harta Aman Pratama Tbk PT to the Insurance-Property & Casualty industry mean.
  • A Quick Ratio of 0.20 means the company can pay off Rp0.20 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Asuransi Harta Aman Pratama Tbk PT:

  • The MRQ is 0.198. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.241. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.198TTM0.241-0.043
TTM0.241YOY0.335-0.095
TTM0.2415Y0.451-0.210
5Y0.45110Y0.219+0.232
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1980.735-0.537
TTM0.2410.895-0.654
YOY0.3350.961-0.626
5Y0.4510.741-0.290
10Y0.2190.632-0.413

1.4. Solvency of Asuransi Harta Aman Pratama Tbk PT.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Asuransi Harta Aman Pratama Tbk PT assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Asuransi Harta Aman Pratama Tbk PT to Insurance-Property & Casualty industry mean.
  • A Debt to Asset Ratio of 0.72 means that Asuransi Harta Aman Pratama Tbk PT assets are financed with 71.6% credit (debt) and the remaining percentage (100% - 71.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Asuransi Harta Aman Pratama Tbk PT:

  • The MRQ is 0.716. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.796. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.716TTM0.796-0.080
TTM0.796YOY0.779+0.017
TTM0.7965Y0.707+0.089
5Y0.70710Y0.647+0.060
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7160.777-0.061
TTM0.7960.764+0.032
YOY0.7790.763+0.016
5Y0.7070.762-0.055
10Y0.6470.764-0.117
1.4.2. Debt to Equity Ratio

Measures if Asuransi Harta Aman Pratama Tbk PT is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Asuransi Harta Aman Pratama Tbk PT to the Insurance-Property & Casualty industry mean.
  • A Debt to Equity ratio of 252.5% means that company has Rp2.53 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Asuransi Harta Aman Pratama Tbk PT:

  • The MRQ is 2.525. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.116. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.525TTM4.116-1.591
TTM4.116YOY3.537+0.579
TTM4.1165Y2.835+1.281
5Y2.83510Y2.165+0.670
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5254.033-1.508
TTM4.1163.657+0.459
YOY3.5373.261+0.276
5Y2.8353.304-0.469
10Y2.1653.278-1.113

2. Market Valuation of Asuransi Harta Aman Pratama Tbk PT

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every Rp1 in earnings Asuransi Harta Aman Pratama Tbk PT generates.

  • Above 15 is considered overpriced but always compare Asuransi Harta Aman Pratama Tbk PT to the Insurance-Property & Casualty industry mean.
  • A PE ratio of -46.16 means the investor is paying Rp-46.16 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Asuransi Harta Aman Pratama Tbk PT:

  • The EOD is -41.817. Company is losing money. -2
  • The MRQ is -46.162. Company is losing money. -2
  • The TTM is -29.835. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-41.817MRQ-46.162+4.345
MRQ-46.162TTM-29.835-16.327
TTM-29.835YOY44.637-74.472
TTM-29.8355Y39.603-69.438
5Y39.60310Y267.332-227.730
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
EOD-41.81717.601-59.418
MRQ-46.16217.740-63.902
TTM-29.83529.574-59.409
YOY44.63723.439+21.198
5Y39.60327.601+12.002
10Y267.33226.746+240.586
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Asuransi Harta Aman Pratama Tbk PT.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Asuransi Harta Aman Pratama Tbk PT:

  • The MRQ is 65.175. Seems overpriced? -1
  • The TTM is 30.295. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ65.175TTM30.295+34.880
TTM30.295YOY-20.569+50.864
TTM30.2955Y8.816+21.479
5Y8.81610Y-95.102+103.918
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
MRQ65.1750.054+65.121
TTM30.2950.007+30.288
YOY-20.569-0.003-20.566
5Y8.816-0.005+8.821
10Y-95.102-0.002-95.100

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Asuransi Harta Aman Pratama Tbk PT is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance-Property & Casualty industry mean).
  • A PB ratio of 1.95 means the investor is paying Rp1.95 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Asuransi Harta Aman Pratama Tbk PT:

  • The EOD is 1.762. Good. +1
  • The MRQ is 1.945. Good. +1
  • The TTM is 2.415. Good. +1
Trends
Current periodCompared to+/- 
EOD1.762MRQ1.945-0.183
MRQ1.945TTM2.415-0.470
TTM2.415YOY2.456-0.041
TTM2.4155Y1.916+0.499
5Y1.91610Y2.215-0.298
Compared to industry (Insurance-Property & Casualty)
PeriodCompanyIndustry (mean)+/- 
EOD1.7620.862+0.900
MRQ1.9450.990+0.955
TTM2.4150.913+1.502
YOY2.4560.775+1.681
5Y1.9160.827+1.089
10Y2.2150.678+1.537
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Asuransi Harta Aman Pratama Tbk PT compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--17.8943.651+390%-0.842+105%0.247+7144%0.812+2105%
Book Value Growth--1.0001.000+0%1.000+0%1.000+0%1.000+0%
Book Value Per Share--43.69330.203+45%28.630+53%36.720+19%32.466+35%
Book Value Per Share Growth--0.4100.069+495%-0.030+107%-0.017+104%0.017+2329%
Current Ratio--0.9390.924+2%0.968-3%1.152-18%0.559+68%
Debt To Asset Ratio--0.7160.796-10%0.779-8%0.707+1%0.647+11%
Debt To Equity Ratio--2.5254.116-39%3.537-29%2.835-11%2.165+17%
Dividend Per Share----0%-0%-0%-0%
Eps---1.841-1.341-27%-1.009-45%-1.923+4%-0.528-71%
Eps Growth---0.708-0.330-53%1.022-169%2.004-135%0.661-207%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.146-0.092-37%0.034-530%-0.148+2%-0.044-70%
Operating Margin---0.170-0.094-45%0.034-597%-0.158-7%-0.077-55%
Operating Ratio----0%-0%0.684-100%0.332-100%
Pb Ratio1.762-10%1.9452.415-19%2.456-21%1.916+2%2.215-12%
Pe Ratio-41.817+9%-46.162-29.835-35%44.637-203%39.603-217%267.332-117%
Peg Ratio--65.17530.295+115%-20.569+132%8.816+639%-95.102+246%
Price Per Share77.000-10%85.00070.750+20%70.250+21%65.765+29%67.001+27%
Price To Total Gains Ratio4.303-10%4.750-15.261+421%48.698-90%20.787-77%51.935-91%
Profit Growth---99.997-49.998-50%0.010-978394%-17.625-82%42.855-333%
Quick Ratio--0.1980.241-18%0.335-41%0.451-56%0.219-10%
Return On Assets---0.012-0.010-18%-0.008-31%-0.016+37%-0.002-86%
Return On Equity---0.042-0.046+10%-0.036-16%-0.058+37%-0.010-75%
Revenue Growth--1.0001.000+0%1.0000%1.000+0%1.000+0%
Total Gains Per Share--17.8943.651+390%-0.842+105%0.247+7144%0.812+2105%
Total Gains Per Share Growth--1.0330.084+1131%0.977+6%3.297-69%0.946+9%
Usd Book Value--21409562.30414799292.117+45%14028627.642+53%17992888.487+19%15908274.715+35%
Usd Book Value Change Per Share--0.0020.000+390%0.000+105%0.000+7144%0.000+2105%
Usd Book Value Per Share--0.0040.003+45%0.003+53%0.004+19%0.003+35%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0000.000-27%0.000-45%0.000+4%0.000-71%
Usd Price Per Share0.008-10%0.0090.007+20%0.007+21%0.007+29%0.007+27%
Usd Profit---902262.985-656975.716-27%-494623.550-45%-942303.319+4%-258498.925-71%
Usd Revenue--6180486.5555930694.059+4%2351031.452+163%3053360.924+102%4656670.679+33%
Usd Total Gains Per Share--0.0020.000+390%0.000+105%0.000+7144%0.000+2105%
 EOD+2 -3MRQTTM+20 -11YOY+16 -155Y+21 -1110Y+17 -15

3.2. Fundamental Score

Let's check the fundamental score of Asuransi Harta Aman Pratama Tbk PT based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-41.817
Price to Book Ratio (EOD)Between0-11.762
Net Profit Margin (MRQ)Greater than0-0.146
Operating Margin (MRQ)Greater than0-0.170
Quick Ratio (MRQ)Greater than10.198
Current Ratio (MRQ)Greater than10.939
Debt to Asset Ratio (MRQ)Less than10.716
Debt to Equity Ratio (MRQ)Less than12.525
Return on Equity (MRQ)Greater than0.15-0.042
Return on Assets (MRQ)Greater than0.05-0.012
Total1/10 (10.0%)

3.3. Technical Score

Let's check the technical score of Asuransi Harta Aman Pratama Tbk PT based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.618
Ma 20Greater thanMa 5082.250
Ma 50Greater thanMa 10089.820
Ma 100Greater thanMa 200101.016
OpenGreater thanClose77.000
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in IDR. All numbers in thousands.

Summary
Total Assets754,701,233
Total Liabilities540,605,610
Total Stockholder Equity214,095,623
 As reported
Total Liabilities 540,605,610
Total Stockholder Equity+ 214,095,623
Total Assets = 754,701,233

Assets

Total Assets754,701,233
Total Current Assets487,998,378
Long-term Assets487,998,378
Total Current Assets
Cash And Cash Equivalents 14,242,250
Net Receivables 102,799,535
Other Current Assets 362,515,387
Total Current Assets  (as reported)487,998,378
Total Current Assets  (calculated)479,557,172
+/- 8,441,206
Long-term Assets
Property Plant Equipment 11,035,547
Long-term Assets  (as reported)0
Long-term Assets  (calculated)11,035,547
+/- 11,035,547

Liabilities & Shareholders' Equity

Total Current Liabilities519,471,204
Long-term Liabilities-
Total Stockholder Equity214,095,623
Total Current Liabilities
Accounts payable 290,159,684
Other Current Liabilities 220,496,647
Total Current Liabilities  (as reported)519,471,204
Total Current Liabilities  (calculated)510,656,331
+/- 8,814,873
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock245,000,000
Retained Earnings -116,299,992
Capital Surplus 78,178,625
Other Stockholders Equity 7,216,990
Total Stockholder Equity (as reported)214,095,623
Total Stockholder Equity (calculated)214,095,623
+/- 0
Other
Common Stock Shares Outstanding 4,900,000
Liabilities and Stockholders Equity 754,701,233
Net Tangible Assets 214,095,623



Balance Sheet

Currency in IDR. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-09-302005-06-302005-03-312004-06-302004-03-312003-12-312003-03-312002-12-312001-12-312000-12-31
> Total Assets 
25,186,529
28,006,491
30,564,833
0
32,132,113
32,207,108
30,804,456
35,482,274
35,729,614
36,057,751
41,964,559
39,609,915
39,807,719
42,030,015
43,108,317
41,127,814
42,881,810
49,503,378
55,304,257
50,928,926
53,785,037
80,172,766
82,253,049
87,268,641
95,620,999
100,769,780
109,642,661
109,597,059
111,111,253
126,549,736
129,335,598
127,481,325
128,621,254
144,971,929
144,600,674
148,517,903
211,287,499
252,378,053
252,157,254
256,466,753
248,979,332
296,406,595
299,193,298
312,854,900
309,471,722
365,644,333
322,322,894
326,268,969
342,631,867
468,591,027
362,271,318
352,118,970
325,639,775
443,993,769
424,073,125
388,853,077
356,079,546
419,786,852
415,815,524
387,296,596
461,017,782
628,464,862
600,044,668
561,409,485
534,527,703
582,236,244
757,840,990
652,833,098
577,582,020
612,347,067
638,543,401
676,644,170
617,970,292
666,903,763
778,920,913
689,872,221
754,701,233
754,701,233689,872,221778,920,913666,903,763617,970,292676,644,170638,543,401612,347,067577,582,020652,833,098757,840,990582,236,244534,527,703561,409,485600,044,668628,464,862461,017,782387,296,596415,815,524419,786,852356,079,546388,853,077424,073,125443,993,769325,639,775352,118,970362,271,318468,591,027342,631,867326,268,969322,322,894365,644,333309,471,722312,854,900299,193,298296,406,595248,979,332256,466,753252,157,254252,378,053211,287,499148,517,903144,600,674144,971,929128,621,254127,481,325129,335,598126,549,736111,111,253109,597,059109,642,661100,769,78095,620,99987,268,64182,253,04980,172,76653,785,03750,928,92655,304,25749,503,37842,881,81041,127,81443,108,31742,030,01539,807,71939,609,91541,964,55936,057,75135,729,61435,482,27430,804,45632,207,10832,132,113030,564,83328,006,49125,186,529
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
370,025,823
507,171,825
479,390,604
441,596,073
368,680,525
430,536,764
606,212,671
474,758,531
420,551,467
444,556,792
462,502,977
469,455,924
437,608,200
447,104,318
542,553,368
476,953,910
487,998,378
487,998,378476,953,910542,553,368447,104,318437,608,200469,455,924462,502,977444,556,792420,551,467474,758,531606,212,671430,536,764368,680,525441,596,073479,390,604507,171,825370,025,823000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
991,668
1,348,984
1,924,708
0
1,580,567
1,788,601
2,000,636
3,649,073
3,481,746
4,061,085
3,837,293
2,233,041
3,957,012
2,848,445
5,501,399
4,086,879
6,546,038
6,747,980
3,429,858
4,035,965
3,517,951
8,645,191
5,094,241
6,087,833
6,099,888
5,576,338
4,137,601
6,544,894
3,600,831
4,206,253
6,544,654
3,958,737
5,794,917
3,872,541
5,775,360
8,138,718
6,499,137
8,269,670
9,151,902
8,818,395
9,658,224
6,093,643
10,072,082
13,121,243
7,353,594
4,725,895
7,295,718
90,820,296
112,674,549
104,806,551
81,865,313
91,082,861
71,030,745
53,975,506
31,705,337
30,525,027
14,888,126
69,097,069
39,357,261
65,033,433
116,632,899
77,344,565
90,433,661
56,074,564
16,270,715
4,673,514
25,495,455
19,574,934
13,455,113
13,411,781
20,393,265
22,495,039
16,883,170
5,516,123
12,506,088
7,755,578
14,242,250
14,242,2507,755,57812,506,0885,516,12316,883,17022,495,03920,393,26513,411,78113,455,11319,574,93425,495,4554,673,51416,270,71556,074,56490,433,66177,344,565116,632,89965,033,43339,357,26169,097,06914,888,12630,525,02731,705,33753,975,50671,030,74591,082,86181,865,313104,806,551112,674,54990,820,2967,295,7184,725,8957,353,59413,121,24310,072,0826,093,6439,658,2248,818,3959,151,9028,269,6706,499,1378,138,7185,775,3603,872,5415,794,9173,958,7376,544,6544,206,2533,600,8316,544,8944,137,6015,576,3386,099,8886,087,8335,094,2418,645,1913,517,9514,035,9653,429,8586,747,9806,546,0384,086,8795,501,3992,848,4453,957,0122,233,0413,837,2934,061,0853,481,7463,649,0732,000,6361,788,6011,580,56701,924,7081,348,984991,668
       Short-term Investments 
0
762,678
0
0
0
0
0
750,000
0
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
900,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
0
8,000,000
0
8,000,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000008,000,00008,000,00001,500,0001,500,0001,500,0001,500,0001,500,0001,500,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,000900,0000750,00000000762,6780
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
138,717,632
271,177,582
217,076,417
210,202,122
164,276,162
219,766,873
256,732,812
191,060,310
170,060,400
172,192,176
168,909,981
150,376,763
136,143,828
111,683,791
177,504,578
122,444,369
102,799,535
102,799,535122,444,369177,504,578111,683,791136,143,828150,376,763168,909,981172,192,176170,060,400191,060,310256,732,812219,766,873164,276,162210,202,122217,076,417271,177,582138,717,632000000000000000000000000000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110,515,207
155,272,807
168,543,839
172,774,871
183,200,681
200,309,795
317,345,214
257,119,581
229,040,443
251,392,956
267,994,444
287,631,130
275,353,332
322,567,035
346,682,527
337,817,916
362,515,387
362,515,387337,817,916346,682,527322,567,035275,353,332287,631,130267,994,444251,392,956229,040,443257,119,581317,345,214200,309,795183,200,681172,774,871168,543,839155,272,807110,515,207000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 00000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,267,938
2,480,675
2,504,058
0
2,319,786
2,857,578
2,948,929
5,712,778
5,852,593
5,663,633
5,364,159
5,193,870
5,210,918
5,074,769
4,865,914
5,370,882
5,212,499
5,084,446
5,287,739
5,571,159
5,455,091
5,506,692
5,515,664
5,318,737
5,148,044
5,317,859
5,944,401
5,804,552
5,708,218
5,682,308
5,647,467
6,683,412
7,290,129
7,730,315
7,767,268
7,526,724
7,377,101
7,324,095
7,310,940
7,294,203
7,672,849
8,292,568
8,289,654
8,233,021
8,104,668
8,148,967
7,725,569
7,372,561
7,953,384
22,807,428
32,380,806
32,094,232
31,650,963
31,144,204
30,737,052
30,233,801
29,721,343
28,969,277
28,492,305
19,815,397
19,404,074
18,984,662
18,742,877
18,446,769
17,795,707
17,524,577
18,321,815
20,142,265
20,172,634
22,840,433
10,542,899
10,507,281
10,229,553
12,136,471
9,491,608
9,292,099
11,035,547
11,035,5479,292,0999,491,60812,136,47110,229,55310,507,28110,542,89922,840,43320,172,63420,142,26518,321,81517,524,57717,795,70718,446,76918,742,87718,984,66219,404,07419,815,39728,492,30528,969,27729,721,34330,233,80130,737,05231,144,20431,650,96332,094,23232,380,80622,807,4287,953,3847,372,5617,725,5698,148,9678,104,6688,233,0218,289,6548,292,5687,672,8497,294,2037,310,9407,324,0957,377,1017,526,7247,767,2687,730,3157,290,1296,683,4125,647,4675,682,3085,708,2185,804,5525,944,4015,317,8595,148,0445,318,7375,515,6645,506,6925,455,0915,571,1595,287,7395,084,4465,212,4995,370,8824,865,9145,074,7695,210,9185,193,8705,364,1595,663,6335,852,5935,712,7782,948,9292,857,5782,319,78602,504,0582,480,6752,267,938
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
44,980,844
75,365,050
74,410,701
94,612,640
121,079,865
0
0
0
0
0
0
0
0
0
0
0
0
000000000000121,079,86594,612,64074,410,70175,365,05044,980,844000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
5,417,114
7,327,866
9,443,435
0
9,151,431
9,002,847
9,911,594
10,737,896
10,481,372
10,653,945
14,541,089
13,073,264
13,119,511
13,635,463
15,136,124
13,367,865
15,045,342
20,584,426
26,803,255
21,972,952
24,428,135
33,706,459
34,008,435
36,831,528
42,406,589
47,984,101
55,910,274
58,654,029
58,189,602
68,021,379
68,607,511
66,894,184
65,566,258
74,603,308
71,308,951
76,417,053
136,383,840
169,704,247
166,244,307
172,325,644
160,904,973
196,162,248
195,433,519
207,069,454
198,961,401
242,458,848
196,743,244
182,298,702
170,927,804
282,598,498
174,874,466
165,727,752
138,351,784
251,365,554
229,756,302
195,332,908
169,624,275
219,242,989
216,103,259
211,873,646
206,537,919
364,592,693
349,410,293
329,078,629
313,131,955
433,311,390
540,863,124
494,816,203
418,540,393
472,175,668
501,343,898
535,403,803
475,436,455
544,767,542
649,597,269
563,456,023
540,605,610
540,605,610563,456,023649,597,269544,767,542475,436,455535,403,803501,343,898472,175,668418,540,393494,816,203540,863,124433,311,390313,131,955329,078,629349,410,293364,592,693206,537,919211,873,646216,103,259219,242,989169,624,275195,332,908229,756,302251,365,554138,351,784165,727,752174,874,466282,598,498170,927,804182,298,702196,743,244242,458,848198,961,401207,069,454195,433,519196,162,248160,904,973172,325,644166,244,307169,704,247136,383,84076,417,05371,308,95174,603,30865,566,25866,894,18468,607,51168,021,37958,189,60258,654,02955,910,27447,984,10142,406,58936,831,52834,008,43533,706,45924,428,13521,972,95226,803,25520,584,42615,045,34213,367,86515,136,12413,635,46313,119,51113,073,26414,541,08910,653,94510,481,37210,737,8969,911,5949,002,8479,151,43109,443,4357,327,8665,417,114
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
190,904,647
342,760,921
324,140,886
313,229,525
275,377,865
400,444,176
509,125,309
464,773,307
388,274,538
443,455,548
476,926,622
507,641,080
449,551,648
488,340,332
598,054,620
511,298,153
519,471,204
519,471,204511,298,153598,054,620488,340,332449,551,648507,641,080476,926,622443,455,548388,274,538464,773,307509,125,309400,444,176275,377,865313,229,525324,140,886342,760,921190,904,647000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75,169,753
135,748,278
140,384,019
124,622,923
92,357,829
218,055,152
280,889,339
251,538,452
203,344,312
218,099,140
257,199,037
267,468,839
232,559,115
247,501,304
340,701,872
264,979,887
290,159,684
290,159,684264,979,887340,701,872247,501,304232,559,115267,468,839257,199,037218,099,140203,344,312251,538,452280,889,339218,055,15292,357,829124,622,923140,384,019135,748,27875,169,753000000000000000000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
114,936,728
166,049,339
164,330,478
173,333,782
171,929,822
166,498,664
204,347,361
190,141,951
168,526,098
203,126,114
211,747,179
231,286,676
209,572,896
219,481,710
247,214,429
237,924,796
220,496,647
220,496,647237,924,796247,214,429219,481,710209,572,896231,286,676211,747,179203,126,114168,526,098190,141,951204,347,361166,498,664171,929,822173,333,782164,330,478166,049,339114,936,728000000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 00000000000000000000000000000000000000000000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,480,829
25,000,000
25,000,000
0
025,000,00025,000,00027,480,8290000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
19,769,415
20,678,625
21,121,398
21,121,398
22,980,682
23,204,261
20,892,863
24,744,378
25,248,242
25,403,806
27,423,470
26,536,651
26,688,208
28,394,552
27,972,193
27,759,948
27,836,468
28,918,953
28,501,002
28,955,974
29,356,902
46,466,307
48,244,614
50,437,113
53,214,410
52,785,679
53,732,387
50,943,030
52,921,651
58,528,357
60,728,088
60,587,141
63,054,996
70,368,622
73,291,723
72,100,851
74,903,659
82,673,806
85,912,947
84,141,109
88,074,359
100,244,347
103,759,779
105,785,446
110,510,320
123,185,484
125,579,651
143,970,267
171,704,063
185,992,529
187,396,852
186,391,218
187,287,991
192,628,215
194,316,823
193,520,169
186,455,271
200,543,863
199,712,264
175,422,950
254,479,863
263,872,170
250,634,375
232,330,855
221,395,748
148,924,855
216,977,866
158,016,895
159,041,626
140,171,399
137,199,503
141,240,367
142,533,836
122,136,220
129,323,644
126,416,197
214,095,623
214,095,623126,416,197129,323,644122,136,220142,533,836141,240,367137,199,503140,171,399159,041,626158,016,895216,977,866148,924,855221,395,748232,330,855250,634,375263,872,170254,479,863175,422,950199,712,264200,543,863186,455,271193,520,169194,316,823192,628,215187,287,991186,391,218187,396,852185,992,529171,704,063143,970,267125,579,651123,185,484110,510,320105,785,446103,759,779100,244,34788,074,35984,141,10985,912,94782,673,80674,903,65972,100,85173,291,72370,368,62263,054,99660,587,14160,728,08858,528,35752,921,65150,943,03053,732,38752,785,67953,214,41050,437,11348,244,61446,466,30729,356,90228,955,97428,501,00228,918,95327,836,46827,759,94827,972,19328,394,55226,688,20826,536,65127,423,47025,403,80625,248,24224,744,37820,892,86323,204,26122,980,68221,121,39821,121,39820,678,62519,769,415
   Common Stock
6,000,000
6,000,000
6,000,000
0
7,000,000
7,000,000
13,000,000
13,000,000
13,000,000
13,000,000
13,000,000
13,000,000
13,000,000
13,000,000
13,000,000
13,000,000
15,500,000
15,500,000
15,500,000
15,500,000
15,500,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
25,000,000
28,142,694
42,000,000
42,000,000
42,000,000
42,000,000
42,000,000
42,000,000
42,000,000
42,000,000
42,000,000
42,000,000
42,000,000
42,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
147,000,000
245,000,000
245,000,000147,000,000147,000,000147,000,000147,000,000147,000,000147,000,000147,000,000147,000,000147,000,000147,000,000147,000,000147,000,000147,000,000147,000,000147,000,000147,000,00042,000,00042,000,00042,000,00042,000,00042,000,00042,000,00042,000,00042,000,00042,000,00042,000,00042,000,00042,000,00028,142,69425,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00025,000,00015,500,00015,500,00015,500,00015,500,00015,500,00013,000,00013,000,00013,000,00013,000,00013,000,00013,000,00013,000,00013,000,00013,000,00013,000,0007,000,0007,000,00006,000,0006,000,0006,000,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
79,565,500
79,565,500
79,565,500
79,565,500
79,565,500
79,565,500
79,565,500
79,565,500
79,565,500
79,565,500
79,565,500
79,565,500
78,178,625
78,178,62579,565,50079,565,50079,565,50079,565,50079,565,50079,565,50079,565,50079,565,50079,565,50079,565,50079,565,50079,565,5000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,891,540
-286,297
110,276
-191,201
2,418,140
219,081
-1,046,782
2,146,934
2,646,098
6,025,087
6,553,369
6,164,706
5,989,300
7,176,486
7,403,363
7,128,060
7,216,990
7,216,9907,128,0607,403,3637,176,4865,989,3006,164,7066,553,3696,025,0872,646,0982,146,934-1,046,782219,0812,418,140-191,201110,276-286,297-2,891,540000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in IDR. All numbers in thousands.




Cash Flow

Currency in IDR. All numbers in thousands.




Income Statement

Currency in IDR. All numbers in thousands.