25 XP   0   0   10

Bali Towerindo Sentra Tbk
Buy, Hold or Sell?

Let's analyse Bali Towerindo Sentra Tbk together

PenkeI guess you are interested in Bali Towerindo Sentra Tbk. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Bali Towerindo Sentra Tbk. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Bali Towerindo Sentra Tbk

I send you an email if I find something interesting about Bali Towerindo Sentra Tbk.

Quick analysis of Bali Towerindo Sentra Tbk (30 sec.)










What can you expect buying and holding a share of Bali Towerindo Sentra Tbk? (30 sec.)

How much money do you get?

How much money do you get?
Rp0.01
When do you have the money?
1 year
How often do you get paid?
28.9%

What is your share worth?

Current worth
Rp639.23
Expected worth in 1 year
Rp657.37
How sure are you?
97.4%

+ What do you gain per year?

Total Gains per Share
Rp79.19
Return On Investment
6.7%

For what price can you sell your share?

Current Price per Share
Rp1,175.00
Expected price per share
Rp965.00 - Rp1,550
How sure are you?
50%

1. Valuation of Bali Towerindo Sentra Tbk (5 min.)




Live pricePrice per Share (EOD)

Rp1,175.00

Intrinsic Value Per Share

Rp916.73 - Rp1,084.48

Total Value Per Share

Rp1,555.96 - Rp1,723.71

2. Growth of Bali Towerindo Sentra Tbk (5 min.)




Is Bali Towerindo Sentra Tbk growing?

Current yearPrevious yearGrowGrow %
How rich?$251.5m$242.9m$4.7m1.9%

How much money is Bali Towerindo Sentra Tbk making?

Current yearPrevious yearGrowGrow %
Making money$3.7m$5.3m-$1.5m-40.9%
Net Profit Margin15.8%21.7%--

How much money comes from the company's main activities?

3. Financial Health of Bali Towerindo Sentra Tbk (5 min.)




4. Comparing to competitors in the Telecom Services industry (5 min.)




  Industry Rankings (Telecom Services)  


Richest
#136 / 249

Most Revenue
#191 / 249

Most Profit
#127 / 249

What can you expect buying and holding a share of Bali Towerindo Sentra Tbk? (5 min.)

Welcome investor! Bali Towerindo Sentra Tbk's management wants to use your money to grow the business. In return you get a share of Bali Towerindo Sentra Tbk.

What can you expect buying and holding a share of Bali Towerindo Sentra Tbk?

First you should know what it really means to hold a share of Bali Towerindo Sentra Tbk. And how you can make/lose money.

Speculation

The Price per Share of Bali Towerindo Sentra Tbk is Rp1,175. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Bali Towerindo Sentra Tbk.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Bali Towerindo Sentra Tbk, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is Rp639.23. Based on the TTM, the Book Value Change Per Share is Rp4.53 per quarter. Based on the YOY, the Book Value Change Per Share is Rp5.85 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is Rp15.26 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bali Towerindo Sentra Tbk.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 Rp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Price Per Share0.08-0.08-0.08-0.09-0.12-
Price to Earnings Ratio37.16-23.43-16.15-46.56-58.81-
Price-to-Total Gains Ratio155.91-82.59-32.07-66.38-112.52-
Price to Book Ratio1.29-1.28-1.37-1.70-6.28-
Price-to-Total Gains Ratio155.91-82.59-32.07-66.38-112.52-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.1175
Number of shares8510
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (8510 shares)16.8523.21
Gains per Year (8510 shares)67.3992.85
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1521557573683
21043112411571176
315646191172107269
420862258229142362
526077325287178455
631293392344213548
7364108459401249641
8416123526459284734
9468139593516320827
10520154660573355920

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.00.00.0100.0%42.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%34.04.00.089.5%37.04.01.088.1%
Dividend per Share2.00.02.050.0%10.00.02.083.3%11.00.09.055.0%11.00.027.028.9%11.00.031.026.2%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%37.01.00.097.4%40.01.01.095.2%

Fundamentals of Bali Towerindo Sentra Tbk

About Bali Towerindo Sentra Tbk

PT Bali Towerindo Sentra Tbk, together with its subsidiaries, engages in tower and telecommunication infrastructure business in Indonesia. The company operates and leases tower buildings or telecommunications towers, and telecommunications facilities; and provides tower facilities equipped with integrated transmission facilities through fiber optic and wireless transmission network. It also offers information and communication technology, and pay television broadcasting and management services; and leases BTS tower. The company was founded in 2006 and is headquartered in Bali, Indonesia. PT Bali Towerindo Sentra Tbk is a subsidiary of PT Kharisma Cipta Towerindo.

Fundamental data was last updated by Penke on 2024-04-19 10:27:06.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.

1.1. Profitability of Bali Towerindo Sentra Tbk.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Bali Towerindo Sentra Tbk earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Bali Towerindo Sentra Tbk to the Telecom Services industry mean.
  • A Net Profit Margin of 9.0% means that Rp0.09 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bali Towerindo Sentra Tbk:

  • The MRQ is 9.0%. The company is making a profit. +1
  • The TTM is 15.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ9.0%TTM15.8%-6.8%
TTM15.8%YOY21.7%-5.9%
TTM15.8%5Y15.1%+0.7%
5Y15.1%10Y25.1%-10.0%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ9.0%4.0%+5.0%
TTM15.8%4.9%+10.9%
YOY21.7%5.7%+16.0%
5Y15.1%5.8%+9.3%
10Y25.1%5.6%+19.5%
1.1.2. Return on Assets

Shows how efficient Bali Towerindo Sentra Tbk is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bali Towerindo Sentra Tbk to the Telecom Services industry mean.
  • 0.4% Return on Assets means that Bali Towerindo Sentra Tbk generated Rp0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bali Towerindo Sentra Tbk:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.7%-0.3%
TTM0.7%YOY1.0%-0.3%
TTM0.7%5Y0.7%+0.0%
5Y0.7%10Y1.6%-0.9%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.6%-0.2%
TTM0.7%0.8%-0.1%
YOY1.0%1.0%+0.0%
5Y0.7%0.9%-0.2%
10Y1.6%1.0%+0.6%
1.1.3. Return on Equity

Shows how efficient Bali Towerindo Sentra Tbk is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bali Towerindo Sentra Tbk to the Telecom Services industry mean.
  • 0.9% Return on Equity means Bali Towerindo Sentra Tbk generated Rp0.01 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bali Towerindo Sentra Tbk:

  • The MRQ is 0.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM1.5%-0.7%
TTM1.5%YOY2.2%-0.7%
TTM1.5%5Y1.5%+0.1%
5Y1.5%10Y3.7%-2.3%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%2.1%-1.2%
TTM1.5%2.7%-1.2%
YOY2.2%3.4%-1.2%
5Y1.5%3.0%-1.5%
10Y3.7%3.0%+0.7%

1.2. Operating Efficiency of Bali Towerindo Sentra Tbk.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bali Towerindo Sentra Tbk is operating .

  • Measures how much profit Bali Towerindo Sentra Tbk 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 Bali Towerindo Sentra Tbk to the Telecom Services industry mean.
  • An Operating Margin of 0.0% means the company generated Rp0.00  for each Rp1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bali Towerindo Sentra Tbk:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY37.1%-37.1%
TTM-5Y35.1%-35.1%
5Y35.1%10Y20.8%+14.3%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.7%-9.7%
TTM-7.7%-7.7%
YOY37.1%12.2%+24.9%
5Y35.1%11.8%+23.3%
10Y20.8%11.6%+9.2%
1.2.2. Operating Ratio

Measures how efficient Bali Towerindo Sentra Tbk is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Telecom Services industry mean).
  • An Operation Ratio of 1.07 means that the operating costs are Rp1.07 for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Bali Towerindo Sentra Tbk:

  • The MRQ is 1.066. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.997. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.066TTM0.997+0.069
TTM0.997YOY0.934+0.063
TTM0.9975Y0.968+0.029
5Y0.96810Y0.561+0.407
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0661.060+0.006
TTM0.9971.023-0.026
YOY0.9340.971-0.037
5Y0.9680.989-0.021
10Y0.5610.981-0.420

1.3. Liquidity of Bali Towerindo Sentra Tbk.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bali Towerindo Sentra Tbk is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Telecom Services industry mean).
  • A Current Ratio of 0.33 means the company has Rp0.33 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Bali Towerindo Sentra Tbk:

  • The MRQ is 0.330. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.384. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.330TTM0.384-0.055
TTM0.384YOY0.738-0.354
TTM0.3845Y0.528-0.144
5Y0.52810Y0.309+0.219
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3300.910-0.580
TTM0.3840.910-0.526
YOY0.7380.961-0.223
5Y0.5281.031-0.503
10Y0.3091.027-0.718
1.3.2. Quick Ratio

Measures if Bali Towerindo Sentra Tbk is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Bali Towerindo Sentra Tbk to the Telecom Services industry mean.
  • A Quick Ratio of 0.10 means the company can pay off Rp0.10 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bali Towerindo Sentra Tbk:

  • The MRQ is 0.104. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.221. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.104TTM0.221-0.117
TTM0.221YOY0.525-0.304
TTM0.2215Y0.324-0.103
5Y0.32410Y0.185+0.139
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1040.629-0.525
TTM0.2210.647-0.426
YOY0.5250.698-0.173
5Y0.3240.737-0.413
10Y0.1850.767-0.582

1.4. Solvency of Bali Towerindo Sentra Tbk.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Bali Towerindo Sentra Tbk assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bali Towerindo Sentra Tbk to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.54 means that Bali Towerindo Sentra Tbk assets are financed with 54.4% credit (debt) and the remaining percentage (100% - 54.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bali Towerindo Sentra Tbk:

  • The MRQ is 0.544. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.535. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.544TTM0.535+0.009
TTM0.535YOY0.522+0.013
TTM0.5355Y0.527+0.008
5Y0.52710Y0.548-0.021
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5440.632-0.088
TTM0.5350.629-0.094
YOY0.5220.630-0.108
5Y0.5270.630-0.103
10Y0.5480.628-0.080
1.4.2. Debt to Equity Ratio

Measures if Bali Towerindo Sentra Tbk is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bali Towerindo Sentra Tbk to the Telecom Services industry mean.
  • A Debt to Equity ratio of 119.4% means that company has Rp1.19 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bali Towerindo Sentra Tbk:

  • The MRQ is 1.194. The company is able to pay all its debts with equity. +1
  • The TTM is 1.151. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.194TTM1.151+0.043
TTM1.151YOY1.093+0.058
TTM1.1515Y1.117+0.035
5Y1.11710Y1.226-0.109
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1941.585-0.391
TTM1.1511.588-0.437
YOY1.0931.734-0.641
5Y1.1171.719-0.602
10Y1.2261.627-0.401

2. Market Valuation of Bali Towerindo Sentra Tbk

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every Rp1 in earnings Bali Towerindo Sentra Tbk generates.

  • Above 15 is considered overpriced but always compare Bali Towerindo Sentra Tbk to the Telecom Services industry mean.
  • A PE ratio of 37.16 means the investor is paying Rp37.16 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bali Towerindo Sentra Tbk:

  • The EOD is 52.923. Based on the earnings, the company is expensive. -2
  • The MRQ is 37.159. Based on the earnings, the company is overpriced. -1
  • The TTM is 23.431. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD52.923MRQ37.159+15.764
MRQ37.159TTM23.431+13.728
TTM23.431YOY16.150+7.281
TTM23.4315Y46.556-23.125
5Y46.55610Y58.807-12.251
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD52.9239.691+43.232
MRQ37.1599.751+27.408
TTM23.43111.178+12.253
YOY16.15012.244+3.906
5Y46.55614.985+31.571
10Y58.80715.959+42.848
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Bali Towerindo Sentra Tbk:

  • The EOD is 28.722. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 20.166. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is -58.422. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD28.722MRQ20.166+8.555
MRQ20.166TTM-58.422+78.588
TTM-58.422YOY16.421-74.842
TTM-58.4225Y-329.502+271.080
5Y-329.50210Y-174.608-154.894
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD28.7225.215+23.507
MRQ20.1664.732+15.434
TTM-58.4224.844-63.266
YOY16.4216.275+10.146
5Y-329.5026.529-336.031
10Y-174.6086.688-181.296
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Bali Towerindo Sentra Tbk is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Telecom Services industry mean).
  • A PB ratio of 1.29 means the investor is paying Rp1.29 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Bali Towerindo Sentra Tbk:

  • The EOD is 1.838. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.291. Based on the equity, the company is underpriced. +1
  • The TTM is 1.282. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.838MRQ1.291+0.548
MRQ1.291TTM1.282+0.008
TTM1.282YOY1.371-0.089
TTM1.2825Y1.700-0.418
5Y1.70010Y6.278-4.578
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.8381.408+0.430
MRQ1.2911.349-0.058
TTM1.2821.479-0.197
YOY1.3711.792-0.421
5Y1.7001.834-0.134
10Y6.2782.311+3.967
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bali Towerindo Sentra Tbk 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--5.2924.534+17%5.845-9%10.436-49%15.271-65%
Book Value Per Share--639.231629.552+2%617.448+4%567.261+13%386.406+65%
Current Ratio--0.3300.384-14%0.738-55%0.528-38%0.309+7%
Debt To Asset Ratio--0.5440.535+2%0.522+4%0.527+3%0.548-1%
Debt To Equity Ratio--1.1941.151+4%1.093+9%1.117+7%1.226-3%
Dividend Per Share---15.263-100%31.150-100%16.840-100%8.863-100%
Eps--5.5519.563-42%13.190-58%8.604-35%8.708-36%
Free Cash Flow Per Share--10.2286.743+52%19.849-48%2.257+353%0.410+2394%
Free Cash Flow To Equity Per Share--10.228-33.619+429%-0.388+104%-5.463+153%-4.945+148%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--1084.478--------
Intrinsic Value_10Y_min--916.728--------
Intrinsic Value_1Y_max--54.898--------
Intrinsic Value_1Y_min--53.892--------
Intrinsic Value_3Y_max--205.930--------
Intrinsic Value_3Y_min--195.770--------
Intrinsic Value_5Y_max--406.370--------
Intrinsic Value_5Y_min--373.655--------
Market Cap4623143193600.000+30%3246038812500.0003177183443750.000+2%3329648903125.000-3%3662124252916.000-11%4748431271067.368-32%
Net Profit Margin--0.0900.158-43%0.217-59%0.151-41%0.251-64%
Operating Margin----0%0.371-100%0.351-100%0.208-100%
Operating Ratio--1.0660.997+7%0.934+14%0.968+10%0.561+90%
Pb Ratio1.838+30%1.2911.282+1%1.371-6%1.700-24%6.278-79%
Pe Ratio52.923+30%37.15923.431+59%16.150+130%46.556-20%58.807-37%
Price Per Share1175.000+30%825.000807.500+2%846.250-3%930.750-11%1206.842-32%
Price To Free Cash Flow Ratio28.722+30%20.166-58.422+390%16.421+23%-329.502+1734%-174.608+966%
Price To Total Gains Ratio222.051+30%155.90882.594+89%32.067+386%66.376+135%112.520+39%
Quick Ratio--0.1040.221-53%0.525-80%0.324-68%0.185-43%
Return On Assets--0.0040.007-44%0.010-62%0.007-43%0.016-75%
Return On Equity--0.0090.015-43%0.022-60%0.015-41%0.037-77%
Total Gains Per Share--5.29219.797-73%36.995-86%27.276-81%24.135-78%
Usd Book Value--251511176.020247703173.629+2%242940569.900+4%223194154.978+13%152034926.609+65%
Usd Book Value Change Per Share--0.0010.000+17%0.001-9%0.001-49%0.002-65%
Usd Book Value Per Share--0.0640.063+2%0.062+4%0.057+13%0.039+65%
Usd Dividend Per Share---0.002-100%0.003-100%0.002-100%0.001-100%
Usd Eps--0.0010.001-42%0.001-58%0.001-35%0.001-36%
Usd Free Cash Flow--4024107.6842652973.355+52%7809798.740-48%888083.576+353%93408.806+4208%
Usd Free Cash Flow Per Share--0.0010.001+52%0.002-48%0.000+353%0.000+2394%
Usd Free Cash Flow To Equity Per Share--0.001-0.003+429%0.000+104%-0.001+153%0.000+148%
Usd Market Cap462314319.360+30%324603881.250317718344.375+2%332964890.313-3%366212425.292-11%474843127.107-32%
Usd Price Per Share0.118+30%0.0830.081+2%0.085-3%0.093-11%0.121-32%
Usd Profit--2183909.6643762475.641-42%5302109.470-59%3407688.197-36%3437888.894-36%
Usd Revenue--24340947.32123881540.403+2%24459463.4180%21383462.129+14%15970108.675+52%
Usd Total Gains Per Share--0.0010.002-73%0.004-86%0.003-81%0.002-78%
 EOD+4 -4MRQTTM+15 -19YOY+8 -275Y+13 -2210Y+16 -19

3.2. Fundamental Score

Let's check the fundamental score of Bali Towerindo Sentra Tbk based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1552.923
Price to Book Ratio (EOD)Between0-11.838
Net Profit Margin (MRQ)Greater than00.090
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.104
Current Ratio (MRQ)Greater than10.330
Debt to Asset Ratio (MRQ)Less than10.544
Debt to Equity Ratio (MRQ)Less than11.194
Return on Equity (MRQ)Greater than0.150.009
Return on Assets (MRQ)Greater than0.050.004
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of Bali Towerindo Sentra Tbk based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.190
Ma 20Greater thanMa 501,189.500
Ma 50Greater thanMa 1001,122.700
Ma 100Greater thanMa 2001,021.600
OpenGreater thanClose1,195.000
Total5/5 (100.0%)



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in IDR. All numbers in thousands.

Summary
Total Assets5,518,615,852
Total Liabilities3,003,504,092
Total Stockholder Equity2,515,157,113
 As reported
Total Liabilities 3,003,504,092
Total Stockholder Equity+ 2,515,157,113
Total Assets = 5,518,615,852

Assets

Total Assets5,518,615,852
Total Current Assets438,853,219
Long-term Assets5,079,762,633
Total Current Assets
Cash And Cash Equivalents 143,403,909
Net Receivables 138,974,393
Inventory 125,111,418
Total Current Assets  (as reported)438,853,219
Total Current Assets  (calculated)407,489,720
+/- 31,363,499
Long-term Assets
Property Plant Equipment 4,950,043,432
Long-term Assets Other 393,113
Long-term Assets  (as reported)5,079,762,633
Long-term Assets  (calculated)4,950,436,544
+/- 129,326,089

Liabilities & Shareholders' Equity

Total Current Liabilities1,330,831,107
Long-term Liabilities1,672,672,986
Total Stockholder Equity2,515,157,113
Total Current Liabilities
Short Long Term Debt 1,062,307,418
Accounts payable 26,148,818
Total Current Liabilities  (as reported)1,330,831,107
Total Current Liabilities  (calculated)1,088,456,237
+/- 242,374,870
Long-term Liabilities
Long term Debt 1,511,182,805
Capital Lease Obligations Min Short Term Debt34,363,741
Long-term Liabilities  (as reported)1,672,672,986
Long-term Liabilities  (calculated)1,545,546,545
+/- 127,126,441
Total Stockholder Equity
Retained Earnings 783,060,890
Total Stockholder Equity (as reported)2,515,157,113
Total Stockholder Equity (calculated)783,060,890
+/- 1,732,096,224
Other
Capital Stock78,691,850
Common Stock Shares Outstanding 3,934,593
Net Debt 2,430,086,314
Net Invested Capital 5,088,647,336
Net Working Capital -891,977,887
Property Plant and Equipment Gross 5,258,612,742



Balance Sheet

Currency in IDR. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-03-312012-12-312011-12-312010-12-31
> Total Assets 
242,230,572
273,098,957
453,500,503
0
586,190,274
658,368,833
718,724,090
764,399,316
710,104,777
808,768,019
853,021,700
946,273,306
1,079,673,432
1,204,724,498
1,331,902,093
1,452,376,460
1,561,280,280
1,707,249,311
1,768,659,734
1,895,068,421
2,413,283,707
2,421,703,649
2,450,406,639
2,705,920,130
2,946,897,283
3,437,653,341
3,607,049,386
3,839,105,223
3,972,915,647
4,147,689,323
4,242,211,207
4,418,440,531
4,388,042,890
4,651,939,976
4,816,960,659
4,889,554,959
4,903,373,910
5,001,398,829
5,134,041,073
5,053,651,592
4,953,410,221
5,196,995,590
5,198,198,133
5,261,932,602
5,334,312,725
5,518,615,852
5,518,615,8525,334,312,7255,261,932,6025,198,198,1335,196,995,5904,953,410,2215,053,651,5925,134,041,0735,001,398,8294,903,373,9104,889,554,9594,816,960,6594,651,939,9764,388,042,8904,418,440,5314,242,211,2074,147,689,3233,972,915,6473,839,105,2233,607,049,3863,437,653,3412,946,897,2832,705,920,1302,450,406,6392,421,703,6492,413,283,7071,895,068,4211,768,659,7341,707,249,3111,561,280,2801,452,376,4601,331,902,0931,204,724,4981,079,673,432946,273,306853,021,700808,768,019710,104,777764,399,316718,724,090658,368,833586,190,2740453,500,503273,098,957242,230,572
   > 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
286,949,952
299,165,403
286,081,220
319,087,662
321,052,390
355,757,344
339,593,262
422,646,334
312,199,486
401,196,606
461,763,293
355,419,820
380,402,995
459,258,299
507,413,120
423,983,292
313,634,544
514,604,195
419,521,095
387,933,786
336,325,320
438,853,219
438,853,219336,325,320387,933,786419,521,095514,604,195313,634,544423,983,292507,413,120459,258,299380,402,995355,419,820461,763,293401,196,606312,199,486422,646,334339,593,262355,757,344321,052,390319,087,662286,081,220299,165,403286,949,952000000000000000000000000
       Cash And Cash Equivalents 
2,502,301
2,540,799
4,157,953
0
1,862,813
6,896,122
35,785,508
16,890,242
6,952,678
25,229,417
5,991,839
14,545,266
24,585,839
13,630,994
22,481,134
9,304,129
20,115,024
5,967,150
7,139,552
14,321,232
113,787,217
39,465,300
17,175,318
34,013,840
14,051,313
18,363,043
6,308,366
17,605,663
4,979,219
20,975,304
12,525,473
125,623,549
52,603,958
104,870,198
152,928,747
75,918,796
40,892,386
137,076,122
202,656,386
126,884,819
49,450,572
245,203,723
97,482,653
103,337,871
45,903,232
143,403,909
143,403,90945,903,232103,337,87197,482,653245,203,72349,450,572126,884,819202,656,386137,076,12240,892,38675,918,796152,928,747104,870,19852,603,958125,623,54912,525,47320,975,3044,979,21917,605,6636,308,36618,363,04314,051,31334,013,84017,175,31839,465,300113,787,21714,321,2327,139,5525,967,15020,115,0249,304,12922,481,13413,630,99424,585,83914,545,2665,991,83925,229,4176,952,67816,890,24235,785,5086,896,1221,862,81304,157,9532,540,7992,502,301
       Short-term Investments 
884,417
1,430,034
0
0
0
1,301
74,350
88,094
88,146
170,197
156,382
27,651
164,938
156,649
661,159
989,430
722,137
3,406,398
4,513,512
6,230,016
217,679,184
88,000,000
20,100
0
0
0
0
6,354,109
17,801,226
16,719,815
0
0
0
0
0
0
0
2,212,826
0
0
1,989,884
0
0
0
0
0
000001,989,884002,212,826000000016,719,81517,801,2266,354,109000020,10088,000,000217,679,1846,230,0164,513,5123,406,398722,137989,430661,159156,649164,93827,651156,382170,19788,14688,09474,3501,3010001,430,034884,417
       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
140,517,863
128,010,799
125,254,188
138,008,834
137,153,598
132,375,146
133,979,899
137,301,132
109,016,863
144,623,940
155,477,803
131,806,607
196,521,345
185,662,026
171,834,697
166,656,141
154,499,685
140,392,324
178,993,296
153,180,622
159,548,978
138,974,393
138,974,393159,548,978153,180,622178,993,296140,392,324154,499,685166,656,141171,834,697185,662,026196,521,345131,806,607155,477,803144,623,940109,016,863137,301,132133,979,899132,375,146137,153,598138,008,834125,254,188128,010,799140,517,863000000000000000000000000
       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
93,238,894
113,785,114
102,959,369
111,077,470
127,115,859
14,813,624
128,546,615
83,480,943
75,124,238
73,059,760
70,182,573
66,172,856
53,703,704
39,453,273
35,587,768
26,925,777
10,583,182
11,948,801
8,188,369
14,125,967
27,410
0
027,41014,125,9678,188,36911,948,80110,583,18226,925,77735,587,76839,453,27353,703,70466,172,85670,182,57373,059,76075,124,23883,480,943128,546,61514,813,624127,115,859111,077,470102,959,369113,785,11493,238,894000000000000000000000000
   > Long-term 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
3,320,968,166
3,520,017,560
3,651,863,257
3,791,931,978
3,902,617,945
3,995,794,196
4,075,843,405
4,250,743,370
4,355,197,367
4,534,135,139
4,522,970,914
4,542,140,530
4,626,627,953
4,629,668,299
4,639,775,677
4,682,391,395
4,778,677,038
4,873,998,816
4,997,987,405
5,079,762,633
5,079,762,6334,997,987,4054,873,998,8164,778,677,0384,682,391,3954,639,775,6774,629,668,2994,626,627,9534,542,140,5304,522,970,9144,534,135,1394,355,197,3674,250,743,3704,075,843,4053,995,794,1963,902,617,9453,791,931,9783,651,863,2573,520,017,5603,320,968,16600000000000000000000000000
       Property Plant Equipment 
863,950
599,355
683,313
0
2,398,235
0
7,808,266
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,451,437,427
2,951,938,420
3,133,052,367
3,335,997,541
3,479,814,459
3,614,982,278
3,816,403,016
3,930,956,496
3,990,920,098
4,153,187,170
4,271,293,222
4,438,386,776
4,463,590,830
4,473,864,989
4,558,675,405
4,554,370,669
4,568,272,538
4,607,630,614
4,698,379,096
4,771,845,527
4,891,277,104
4,950,043,432
4,950,043,4324,891,277,1044,771,845,5274,698,379,0964,607,630,6144,568,272,5384,554,370,6694,558,675,4054,473,864,9894,463,590,8304,438,386,7764,271,293,2224,153,187,1703,990,920,0983,930,956,4963,816,403,0163,614,982,2783,479,814,4593,335,997,5413,133,052,3672,951,938,4202,451,437,427000000000000000007,808,26602,398,2350683,313599,355863,950
       Goodwill 
65,366
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000065,366
       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
13,167,641
2,229,021
1,989,366
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000001,989,3662,229,02113,167,641000000000000000000000000000
       Intangible Assets 
65,366
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000065,366
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,191,252
3,601,809
3,680,509
315,850
313,525
311,200
308,875
7,430,675
8,641,622
7,704,748
1,880,911
372,969
584,980
555,176
1,085,031
494,886
464,740
469,524
431,319
393,113
393,113431,319469,524464,740494,8861,085,031555,176584,980372,9691,880,9117,704,7488,641,6227,430,675308,875311,200313,525315,8503,680,5093,601,8093,191,25200000000000000000000000000
> Total Liabilities 
201,675,899
219,618,574
304,445,041
0
386,949,338
426,566,211
433,043,901
455,076,411
407,925,731
440,398,670
468,572,328
546,973,508
636,172,163
704,173,746
790,705,078
865,673,503
928,456,733
1,005,723,504
1,016,654,956
1,085,900,620
1,551,213,694
1,283,948,718
1,255,897,168
1,422,648,993
1,560,771,494
1,743,784,175
1,837,311,612
1,928,672,477
2,080,288,219
2,249,326,778
2,266,305,747
2,378,192,388
2,312,652,652
2,472,095,851
2,567,884,472
2,521,986,987
2,601,244,554
2,649,639,550
2,703,058,617
2,595,439,954
2,568,737,636
2,753,239,472
2,708,824,780
2,852,582,377
2,840,021,118
3,003,504,092
3,003,504,0922,840,021,1182,852,582,3772,708,824,7802,753,239,4722,568,737,6362,595,439,9542,703,058,6172,649,639,5502,601,244,5542,521,986,9872,567,884,4722,472,095,8512,312,652,6522,378,192,3882,266,305,7472,249,326,7782,080,288,2191,928,672,4771,837,311,6121,743,784,1751,560,771,4941,422,648,9931,255,897,1681,283,948,7181,551,213,6941,085,900,6201,016,654,9561,005,723,504928,456,733865,673,503790,705,078704,173,746636,172,163546,973,508468,572,328440,398,670407,925,731455,076,411433,043,901426,566,211386,949,3380304,445,041219,618,574201,675,899
   > 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
486,391,894
516,318,542
661,901,516
628,892,174
982,692,469
1,091,568,985
1,184,256,090
814,229,252
667,620,501
642,283,366
798,106,606
624,970,971
523,830,772
645,813,932
576,536,167
511,914,060
535,765,945
781,927,018
803,534,890
1,061,443,056
1,051,400,752
1,330,831,107
1,330,831,1071,051,400,7521,061,443,056803,534,890781,927,018535,765,945511,914,060576,536,167645,813,932523,830,772624,970,971798,106,606642,283,366667,620,501814,229,2521,184,256,0901,091,568,985982,692,469628,892,174661,901,516516,318,542486,391,894000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
269,306,717
260,738,149
357,248,592
311,077,537
684,982,152
348,941,133
349,385,141
0
0
0
149,968,774
0
0
106,389,446
14,025,220
0
4,075,371
205,461,323
197,280,250
398,046,525
409,378,622
0
0409,378,622398,046,525197,280,250205,461,3234,075,371014,025,220106,389,44600149,968,774000349,385,141348,941,133684,982,152311,077,537357,248,592260,738,149269,306,717000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
269,306,717
260,738,149
357,248,592
311,077,537
684,982,152
731,450,277
734,544,519
436,094,694
347,698,195
304,124,746
476,609,153
324,511,983
288,716,703
385,574,322
332,303,227
328,112,700
352,997,896
562,096,515
563,096,218
784,180,426
817,771,431
1,062,307,418
1,062,307,418817,771,431784,180,426563,096,218562,096,515352,997,896328,112,700332,303,227385,574,322288,716,703324,511,983476,609,153304,124,746347,698,195436,094,694734,544,519731,450,277684,982,152311,077,537357,248,592260,738,149269,306,717000000000000000000000000
       Accounts payable 
4,706,100
3,679,229
27,368,749
0
34,390,131
47,764,673
47,171,554
47,294,212
43,397,749
30,942,884
42,348,561
44,575,073
64,073,660
85,675,411
71,287,881
81,813,540
85,545,369
78,157,368
54,021,117
61,754,217
57,659,714
63,303,286
92,427,303
66,195,677
62,512,970
79,272,392
118,897,899
99,586,618
90,163,849
156,060,135
193,464,470
149,798,653
115,802,524
72,909,229
68,328,824
71,399,818
34,591,734
31,354,048
26,777,417
14,156,201
14,928,829
22,046,930
11,693,460
40,108,803
31,133,436
26,148,818
26,148,81831,133,43640,108,80311,693,46022,046,93014,928,82914,156,20126,777,41731,354,04834,591,73471,399,81868,328,82472,909,229115,802,524149,798,653193,464,470156,060,13590,163,84999,586,618118,897,89979,272,39262,512,97066,195,67792,427,30363,303,28657,659,71461,754,21754,021,11778,157,36885,545,36981,813,54071,287,88185,675,41164,073,66044,575,07342,348,56130,942,88443,397,74947,294,21247,171,55447,764,67334,390,131027,368,7493,679,2294,706,100
       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
93,825,385
102,385,800
107,821,515
109,034,033
100,351,830
139,145,636
209,711,299
195,822,113
167,862,879
235,800,198
217,365,601
193,111,027
161,797,957
191,129,118
167,886,783
131,536,398
124,490,095
135,448,978
157,372,477
189,216,779
0
0
00189,216,779157,372,477135,448,978124,490,095131,536,398167,886,783191,129,118161,797,957193,111,027217,365,601235,800,198167,862,879195,822,113209,711,299139,145,636100,351,830109,034,033107,821,515102,385,80093,825,385000000000000000000000000
   > Long-term 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
1,175,410,095
1,299,780,303
1,097,595,749
1,157,803,881
1,082,049,657
1,563,963,135
1,645,032,151
1,829,812,485
1,769,817,946
1,897,016,017
2,077,413,782
2,003,863,365
2,126,522,450
2,083,525,894
2,033,005,414
1,971,344,499
1,905,320,401
1,791,185,236
1,788,665,744
1,672,672,986
1,672,672,9861,788,665,7441,791,185,2361,905,320,4011,971,344,4992,033,005,4142,083,525,8942,126,522,4502,003,863,3652,077,413,7821,897,016,0171,769,817,9461,829,812,4851,645,032,1511,563,963,1351,082,049,6571,157,803,8811,097,595,7491,299,780,3031,175,410,09500000000000000000000000000
       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
1,028,345,454
1,087,807,699
1,010,551,421
1,475,114,371
1,558,657,306
1,739,221,880
1,677,056,794
1,803,839,662
1,973,786,171
1,900,966,452
2,019,404,275
1,981,342,601
1,928,340,644
1,854,821,095
1,786,258,116
1,671,147,531
1,654,032,786
0
01,654,032,7861,671,147,5311,786,258,1161,854,821,0951,928,340,6441,981,342,6012,019,404,2751,900,966,4521,973,786,1711,803,839,6621,677,056,7941,739,221,8801,558,657,3061,475,114,3711,010,551,4211,087,807,6991,028,345,4540000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-269,306,717
-260,738,149
-357,248,592
-311,077,537
-684,982,152
-328,044,166
-329,284,695
19,260,682
18,399,960
30,241,267
-121,152,417
27,355,949
25,859,161
-82,064,361
8,727,574
21,141,333
15,414,359
-187,664,342
-153,863,504
-357,576,139
-371,925,337
34,363,741
34,363,741-371,925,337-357,576,139-153,863,504-187,664,34215,414,35921,141,3338,727,574-82,064,36125,859,16127,355,949-121,152,41730,241,26718,399,96019,260,682-329,284,695-328,044,166-684,982,152-311,077,537-357,248,592-260,738,149-269,306,717000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,126,331
4,727,120
4,979,688
5,484,116
11,980,540
11,649,247
5,527,122
2,591,368
5,471,899
7,613,807
7,613,807
8,234,281
8,299,842
8,410,797
0
0
008,410,7978,299,8428,234,2817,613,8077,613,8075,471,8992,591,3685,527,12211,649,24711,980,5405,484,1164,979,6884,727,1209,126,331000000000000000000000000000000
> Total Stockholder Equity
39,711,488
53,525,439
147,516,139
149,055,463
199,291,844
231,852,245
285,729,806
309,372,443
302,228,504
368,418,049
384,498,099
399,348,495
443,549,957
500,599,448
541,245,708
586,751,649
632,872,242
701,574,494
752,053,472
809,216,664
862,118,884
1,137,803,245
1,194,557,232
1,283,319,219
1,386,173,645
1,693,916,887
1,769,784,538
1,910,480,388
1,892,674,732
1,898,362,545
1,975,949,890
2,040,292,624
2,075,431,190
2,179,884,600
2,249,076,188
2,367,606,960
2,302,167,616
2,351,759,279
2,431,019,596
2,458,247,011
2,384,672,585
2,443,756,118
2,489,373,353
2,409,350,225
2,494,291,607
2,515,157,113
2,515,157,1132,494,291,6072,409,350,2252,489,373,3532,443,756,1182,384,672,5852,458,247,0112,431,019,5962,351,759,2792,302,167,6162,367,606,9602,249,076,1882,179,884,6002,075,431,1902,040,292,6241,975,949,8901,898,362,5451,892,674,7321,910,480,3881,769,784,5381,693,916,8871,386,173,6451,283,319,2191,194,557,2321,137,803,245862,118,884809,216,664752,053,472701,574,494632,872,242586,751,649541,245,708500,599,448443,549,957399,348,495384,498,099368,418,049302,228,504309,372,443285,729,806231,852,245199,291,844149,055,463147,516,13953,525,43939,711,488
   Common Stock
5,000,000
5,000,000
50,980,000
0
50,980,000
50,980,000
59,780,000
59,780,000
59,791,540
68,584,310
69,106,430
69,127,430
69,630,650
71,475,326
71,671,770
72,681,830
72,681,830
72,681,972
72,682,230
72,685,554
72,685,594
72,689,134
72,689,134
72,689,134
72,689,534
73,307,534
77,371,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
78,691,850
0
078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85078,691,85077,371,85073,307,53472,689,53472,689,13472,689,13472,689,13472,685,59472,685,55472,682,23072,681,97272,681,83072,681,83071,671,77071,475,32669,630,65069,127,43069,106,43068,584,31059,791,54059,780,00059,780,00050,980,00050,980,000050,980,0005,000,0005,000,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000
   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
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
159,999,203
0
0159,999,203159,999,203159,999,203159,999,203159,999,203159,999,203159,999,203159,999,203159,999,203159,999,203159,999,203159,999,203159,999,203159,999,203159,999,203159,999,203159,999,2030000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000
   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
1,033,658,589
1,321,935,150
1,356,676,544
1,385,220,457
1,344,805,016
1,322,221,769
1,374,310,059
1,398,202,384
1,397,903,755
1,457,102,826
1,475,547,797
1,531,966,922
1,522,875,133
1,505,570,319
1,519,238,002
1,480,549,742
1,467,685,434
1,455,519,139
1,445,709,792
1,434,805,055
1,472,592,851
0
01,472,592,8511,434,805,0551,445,709,7921,455,519,1391,467,685,4341,480,549,7421,519,238,0021,505,570,3191,522,875,1331,531,966,9221,475,547,7971,457,102,8261,397,903,7551,398,202,3841,374,310,0591,322,221,7691,344,805,0161,385,220,4571,356,676,5441,321,935,1501,033,658,589000000000000000000000000



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.