25 XP   0   0   10

Bumi Resources Minerals Tbk
Buy, Hold or Sell?

Let's analyse Bumi Resources Minerals Tbk together

PenkeI guess you are interested in Bumi Resources Minerals 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 Bumi Resources Minerals 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 Bumi Resources Minerals Tbk

I send you an email if I find something interesting about Bumi Resources Minerals Tbk.

Quick analysis of Bumi Resources Minerals Tbk (30 sec.)










What can you expect buying and holding a share of Bumi Resources Minerals Tbk? (30 sec.)

How much money do you get?

How much money do you get?
Rp0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
Rp0.01
Expected worth in 1 year
Rp0.01
How sure are you?
40.0%

+ What do you gain per year?

Total Gains per Share
Rp0.00
Return On Investment
0.0%

For what price can you sell your share?

Current Price per Share
Rp195.00
Expected price per share
Rp168.00 - Rp220.00
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Bumi Resources Minerals Tbk (5 min.)




Live pricePrice per Share (EOD)

Rp195.00

Intrinsic Value Per Share

Rp-0.01 - Rp-0.01

Total Value Per Share

Rp0.00 - Rp0.00

2. Growth of Bumi Resources Minerals Tbk (5 min.)




Is Bumi Resources Minerals Tbk growing?

Current yearPrevious yearGrowGrow %
How rich?$117.3k$103.2k$13.4k11.6%

How much money is Bumi Resources Minerals Tbk making?

Current yearPrevious yearGrowGrow %
Making money441.95$1.7k-$1.2k-288.6%
Net Profit Margin79.1%722.6%--

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

3. Financial Health of Bumi Resources Minerals Tbk (5 min.)




4. Comparing to competitors in the Other Industrial Metals & Mining industry (5 min.)




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#821 / 919

Most Revenue
#437 / 919

Most Profit
#175 / 919
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Bumi Resources Minerals Tbk? (5 min.)

Welcome investor! Bumi Resources Minerals Tbk's management wants to use your money to grow the business. In return you get a share of Bumi Resources Minerals Tbk.

What can you expect buying and holding a share of Bumi Resources Minerals Tbk?

First you should know what it really means to hold a share of Bumi Resources Minerals Tbk. And how you can make/lose money.

Speculation

The Price per Share of Bumi Resources Minerals Tbk is Rp195.00. 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 Bumi Resources Minerals 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 Bumi Resources Minerals 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 Rp0.01. Based on the TTM, the Book Value Change Per Share is Rp0.00 per quarter. Based on the YOY, the Book Value Change Per Share is Rp0.00 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 Rp0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bumi Resources Minerals 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 Share0.02-0.02-0.02-0.01-0.01-
Price to Earnings Ratio1,526,213.05-1,638,058.76-2,537,956.31-1,903,437.62-954,267.12-
Price-to-Total Gains Ratio6,118,285.02-6,494,879.22-3,759,613.79-2,427,123.01-1,166,700.54-
Price to Book Ratio25,622.91-20,553.39-24,021.13-12,385.36-7,758.89-
Price-to-Total Gains Ratio6,118,285.02-6,494,879.22-3,759,613.79-2,427,123.01-1,166,700.54-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0195
Number of shares51282
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 (51282 shares)0.000.00
Gains per Year (51282 shares)0.00-0.01
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
100-100-0-10
200-100-0-10
300-100-0-10
400-100-0-10
500-100-0-10
600-100-0-10
700-100-0-10
800-100-0-10
900-100-0-10
1000-100-0-10

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%19.01.00.095.0%22.02.016.055.0%52.02.025.065.8%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%12.08.00.060.0%16.024.00.040.0%34.042.03.043.0%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%12.00.067.015.2%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%12.08.00.060.0%16.024.00.040.0%37.040.02.046.8%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Bumi Resources Minerals Tbk

About Bumi Resources Minerals Tbk

PT Bumi Resources Minerals Tbk, through its subsidiaries, engages in the exploration and development of mineral properties in Asia. It operates through three segments: Investments, Holding Company, and Mining and Services. The company explores for lead, zinc, gold, copper, and iron ore. It also invests in shares of stock, as well as engages in funding and financing activities; and offers mining advisory and marketing services. The company was founded in 2003 and is headquartered in Jakarta, Indonesia.

Fundamental data was last updated by Penke on 2023-11-19 11:51:05.

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 inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Bumi Resources Minerals Tbk.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Bumi Resources Minerals Tbk earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Bumi Resources Minerals Tbk to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 29.1% means that Rp0.29 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bumi Resources Minerals Tbk:

  • The MRQ is 29.1%. The company is making a huge profit. +2
  • The TTM is 79.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ29.1%TTM79.1%-50.0%
TTM79.1%YOY722.6%-643.6%
TTM79.1%5Y189.8%-110.7%
5Y189.8%10Y-464.8%+654.7%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ29.1%-37.0%+66.1%
TTM79.1%-43.4%+122.5%
YOY722.6%-56.3%+778.9%
5Y189.8%-268.1%+457.9%
10Y-464.8%-737.2%+272.4%
1.1.2. Return on Assets

Shows how efficient Bumi Resources Minerals Tbk is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bumi Resources Minerals Tbk to the Other Industrial Metals & Mining industry mean.
  • 0.4% Return on Assets means that Bumi Resources Minerals Tbk generated Rp0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bumi Resources Minerals Tbk:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.4%+0.0%
TTM0.4%YOY1.7%-1.3%
TTM0.4%5Y0.5%0.0%
5Y0.5%10Y0.0%+0.4%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%-7.5%+7.9%
TTM0.4%-7.8%+8.2%
YOY1.7%-6.9%+8.6%
5Y0.5%-10.6%+11.1%
10Y0.0%-14.9%+14.9%
1.1.3. Return on Equity

Shows how efficient Bumi Resources Minerals Tbk is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bumi Resources Minerals Tbk to the Other Industrial Metals & Mining industry mean.
  • 0.4% Return on Equity means Bumi Resources Minerals Tbk generated Rp0.00 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bumi Resources Minerals Tbk:

  • The MRQ is 0.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.4%+0.0%
TTM0.4%YOY1.6%-1.2%
TTM0.4%5Y0.4%0.0%
5Y0.4%10Y0.1%+0.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%-7.7%+8.1%
TTM0.4%-7.9%+8.3%
YOY1.6%-7.3%+8.9%
5Y0.4%-11.1%+11.5%
10Y0.1%-15.0%+15.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Bumi Resources Minerals Tbk.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bumi Resources Minerals Tbk is operating .

  • Measures how much profit Bumi Resources Minerals 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 Bumi Resources Minerals Tbk to the Other Industrial Metals & Mining 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 Bumi Resources Minerals Tbk:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY6.6%-6.6%
TTM-5Y20.2%-20.2%
5Y20.2%10Y5.2%+15.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--499.6%+499.6%
TTM--83.6%+83.6%
YOY6.6%-46.4%+53.0%
5Y20.2%-260.8%+281.0%
10Y5.2%-569.9%+575.1%
1.2.2. Operating Ratio

Measures how efficient Bumi Resources Minerals Tbk is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 1.20 means that the operating costs are Rp1.20 for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Bumi Resources Minerals Tbk:

  • The MRQ is 1.201. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.275. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.201TTM1.275-0.074
TTM1.275YOY1.423-0.148
TTM1.2755Y1.328-0.053
5Y1.32810Y0.738+0.589
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2011.951-0.750
TTM1.2751.916-0.641
YOY1.4232.173-0.750
5Y1.3284.420-3.092
10Y0.7387.868-7.130
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Bumi Resources Minerals Tbk.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bumi Resources Minerals Tbk is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 1.77 means the company has Rp1.77 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Bumi Resources Minerals Tbk:

  • The MRQ is 1.772. The company is able to pay all its short-term debts. +1
  • The TTM is 2.165. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.772TTM2.165-0.392
TTM2.165YOY3.145-0.981
TTM2.1655Y1.459+0.705
5Y1.45910Y0.752+0.707
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7722.584-0.812
TTM2.1652.635-0.470
YOY3.1453.631-0.486
5Y1.4594.101-2.642
10Y0.7524.508-3.756
1.3.2. Quick Ratio

Measures if Bumi Resources Minerals Tbk is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Bumi Resources Minerals Tbk to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.15 means the company can pay off Rp0.15 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bumi Resources Minerals Tbk:

  • The MRQ is 0.149. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.163. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.149TTM0.163-0.014
TTM0.163YOY0.802-0.639
TTM0.1635Y0.232-0.070
5Y0.23210Y0.117+0.116
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1490.893-0.744
TTM0.1630.924-0.761
YOY0.8020.993-0.191
5Y0.2321.233-1.001
10Y0.1171.364-1.247
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Bumi Resources Minerals Tbk.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Bumi Resources Minerals Tbk assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bumi Resources Minerals Tbk to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of -0.05 means that Bumi Resources Minerals Tbk assets are financed with -5.2% credit (debt) and the remaining percentage (100% - -5.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bumi Resources Minerals Tbk:

  • The MRQ is -0.052. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is -0.066. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ-0.052TTM-0.066+0.014
TTM-0.066YOY0.009-0.075
TTM-0.0665Y-0.038-0.028
5Y-0.03810Y0.170-0.208
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.0520.180-0.232
TTM-0.0660.184-0.250
YOY0.0090.151-0.142
5Y-0.0380.212-0.250
10Y0.1700.252-0.082
1.4.2. Debt to Equity Ratio

Measures if Bumi Resources Minerals Tbk is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bumi Resources Minerals Tbk to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of -5.0% means that company has Rp-0.05 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bumi Resources Minerals Tbk:

  • The MRQ is -0.050. The company is very able to pay all its debts with equity. +2
  • The TTM is -0.062. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ-0.050TTM-0.062+0.012
TTM-0.062YOY0.007-0.069
TTM-0.0625Y-0.031-0.031
5Y-0.03110Y0.249-0.280
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.0500.175-0.225
TTM-0.0620.189-0.251
YOY0.0070.152-0.145
5Y-0.0310.228-0.259
10Y0.2490.249+0.000
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Bumi Resources Minerals 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 Bumi Resources Minerals Tbk generates.

  • Above 15 is considered overpriced but always compare Bumi Resources Minerals Tbk to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 1,526,213.05 means the investor is paying Rp1,526,213.05 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bumi Resources Minerals Tbk:

  • The EOD is 1,403,828.040. Based on the earnings, the company is expensive. -2
  • The MRQ is 1,526,213.048. Based on the earnings, the company is expensive. -2
  • The TTM is 1,638,058.758. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD1,403,828.040MRQ1,526,213.048-122,385.009
MRQ1,526,213.048TTM1,638,058.758-111,845.710
TTM1,638,058.758YOY2,537,956.313-899,897.554
TTM1,638,058.7585Y1,903,437.624-265,378.865
5Y1,903,437.62410Y954,267.125+949,170.499
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD1,403,828.040-4.371+1,403,832.411
MRQ1,526,213.048-5.348+1,526,218.396
TTM1,638,058.758-5.337+1,638,064.095
YOY2,537,956.313-9.082+2,537,965.395
5Y1,903,437.624-10.810+1,903,448.434
10Y954,267.125-11.268+954,278.393
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Bumi Resources Minerals Tbk:

  • The EOD is -4,496,229.037. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -4,888,207.979. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1,008,831.733. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-4,496,229.037MRQ-4,888,207.979+391,978.942
MRQ-4,888,207.979TTM-1,008,831.733-3,879,376.246
TTM-1,008,831.733YOY-255,881.188-752,950.545
TTM-1,008,831.7335Y-1,850,733.312+841,901.578
5Y-1,850,733.31210Y-932,033.677-918,699.635
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-4,496,229.037-4.765-4,496,224.272
MRQ-4,888,207.979-5.883-4,888,202.096
TTM-1,008,831.733-6.577-1,008,825.156
YOY-255,881.188-8.827-255,872.361
5Y-1,850,733.312-12.745-1,850,720.567
10Y-932,033.677-14.029-932,019.648
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Bumi Resources Minerals Tbk is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 25,622.91 means the investor is paying Rp25,622.91 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Bumi Resources Minerals Tbk:

  • The EOD is 23,568.243. Based on the equity, the company is expensive. -2
  • The MRQ is 25,622.910. Based on the equity, the company is expensive. -2
  • The TTM is 20,553.391. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD23,568.243MRQ25,622.910-2,054.667
MRQ25,622.910TTM20,553.391+5,069.519
TTM20,553.391YOY24,021.125-3,467.734
TTM20,553.3915Y12,385.359+8,168.032
5Y12,385.35910Y7,758.889+4,626.470
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD23,568.2431.290+23,566.953
MRQ25,622.9101.604+25,621.306
TTM20,553.3911.657+20,551.734
YOY24,021.1252.326+24,018.799
5Y12,385.3592.438+12,382.921
10Y7,758.8892.940+7,755.949
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bumi Resources Minerals 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--0.0000.000+7%0.000-92%-0.001+1882%-0.001+3442%
Book Value Per Share--0.0080.008+1%0.008+7%0.012-31%0.024-65%
Current Ratio--1.7722.165-18%3.145-44%1.459+21%0.752+136%
Debt To Asset Ratio---0.052-0.066+26%0.009-703%-0.038-27%0.170-131%
Debt To Equity Ratio---0.050-0.062+25%0.007-767%-0.031-37%0.249-120%
Dividend Per Share----0%-0%-0%-0%
Eps--0.0000.000+11%0.000-76%0.000+34%0.000+137%
Free Cash Flow Per Share--0.0000.000+459%0.000+3755%0.000+2101%0.000+1785%
Free Cash Flow To Equity Per Share--0.0000.000-91%0.000-96%0.000+279%0.000+3269%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.600+67%
Intrinsic Value_10Y_max---0.013--------
Intrinsic Value_10Y_min---0.011--------
Intrinsic Value_1Y_max---0.001--------
Intrinsic Value_1Y_min---0.001--------
Intrinsic Value_3Y_max---0.003--------
Intrinsic Value_3Y_min---0.003--------
Intrinsic Value_5Y_max---0.006--------
Intrinsic Value_5Y_min---0.006--------
Market Cap4986188912640.000-503%30058216552080.00023996948827545.000+25%24013285343217.000+25%12130947730825.199+148%7577311913924.600+297%
Net Profit Margin--0.2910.791-63%7.226-96%1.898-85%-4.648+1696%
Operating Margin----0%0.066-100%0.202-100%0.052-100%
Operating Ratio--1.2011.275-6%1.423-16%1.328-10%0.738+63%
Pb Ratio23568.243-9%25622.91020553.391+25%24021.125+7%12385.359+107%7758.889+230%
Pe Ratio1403828.040-9%1526213.0481638058.758-7%2537956.313-40%1903437.624-20%954267.125+60%
Price Per Share195.000-9%212.000169.250+25%175.000+21%107.650+97%112.950+88%
Price To Free Cash Flow Ratio-4496229.037+8%-4888207.979-1008831.733-79%-255881.188-95%-1850733.312-62%-932033.677-81%
Price To Total Gains Ratio5627667.823-9%6118285.0186494879.220-6%3759613.787+63%2427123.009+152%1166700.544+424%
Quick Ratio--0.1490.163-9%0.802-81%0.232-36%0.117+27%
Return On Assets--0.0040.004+9%0.017-75%0.005-2%0.000+1194%
Return On Equity--0.0040.004+11%0.016-73%0.004+4%0.001+451%
Total Gains Per Share--0.0000.000+7%0.000-92%-0.001+1882%-0.001+3442%
Usd Book Value--117309.924116716.639+1%103229.305+14%86579.583+35%88889.833+32%
Usd Book Value Change Per Share--0.0000.000+7%0.000-92%0.000+1882%0.000+3442%
Usd Book Value Per Share--0.0000.000+1%0.000+7%0.000-31%0.000-65%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0000.000+11%0.000-76%0.000+34%0.000+137%
Usd Free Cash Flow---153.728-858.649+459%-5246.568+3313%-1987.837+1193%-976.302+535%
Usd Free Cash Flow Per Share--0.0000.000+459%0.000+3755%0.000+2101%0.000+1785%
Usd Free Cash Flow To Equity Per Share--0.0000.000-91%0.000-96%0.000+279%0.000+3269%
Usd Market Cap498618891.264-503%3005821655.2082399694882.755+25%2401328534.322+25%1213094773.083+148%757731191.392+297%
Usd Price Per Share0.020-9%0.0210.017+25%0.018+21%0.011+97%0.011+88%
Usd Profit--492.366441.946+11%1717.260-71%444.754+11%156.081+215%
Usd Revenue--1690.658901.747+87%266.579+534%338.866+399%272.796+520%
Usd Total Gains Per Share--0.0000.000+7%0.000-92%0.000+1882%0.000+3442%
 EOD+3 -5MRQTTM+22 -10YOY+16 -175Y+25 -810Y+27 -7

3.2. Fundamental Score

Let's check the fundamental score of Bumi Resources Minerals Tbk based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-151,403,828.040
Price to Book Ratio (EOD)Between0-123,568.243
Net Profit Margin (MRQ)Greater than00.291
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.149
Current Ratio (MRQ)Greater than11.772
Debt to Asset Ratio (MRQ)Less than1-0.052
Debt to Equity Ratio (MRQ)Less than1-0.050
Return on Equity (MRQ)Greater than0.150.004
Return on Assets (MRQ)Greater than0.050.004
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Bumi Resources Minerals Tbk based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.680
Ma 20Greater thanMa 50189.750
Ma 50Greater thanMa 100191.040
Ma 100Greater thanMa 200192.420
OpenGreater thanClose200.000
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in IDR. All numbers in thousands.

Summary
Total Assets1,114,919
Total Liabilities-58,180
Total Stockholder Equity1,173,099
 As reported
Total Liabilities -58,180
Total Stockholder Equity+ 1,173,099
Total Assets = 1,114,919

Assets

Total Assets1,114,919
Total Current Assets178,402
Long-term Assets178,402
Total Current Assets
Cash And Cash Equivalents 6,312
Short-term Investments 3,400
Net Receivables 1,843
Inventory 15,925
Other Current Assets 144,958
Total Current Assets  (as reported)178,402
Total Current Assets  (calculated)172,438
+/- 5,964
Long-term Assets
Property Plant Equipment 557,255
Goodwill 48,412
Other Assets 10,192
Long-term Assets  (as reported)936,518
Long-term Assets  (calculated)615,859
+/- 320,658

Liabilities & Shareholders' Equity

Total Current Liabilities100,663
Long-term Liabilities48,491
Total Stockholder Equity1,173,099
Total Current Liabilities
Short Long Term Debt 17,690
Accounts payable 20,737
Total Current Liabilities  (as reported)100,663
Total Current Liabilities  (calculated)38,427
+/- 62,237
Long-term Liabilities
Long term Debt Total 44,526
Long-term Liabilities  (as reported)48,491
Long-term Liabilities  (calculated)44,526
+/- 3,965
Total Stockholder Equity
Common Stock2,157,935
Retained Earnings -788,346
Capital Surplus -205,234
Other Stockholders Equity 8,744
Total Stockholder Equity (as reported)1,173,099
Total Stockholder Equity (calculated)1,173,099
+/- 0
Other
Capital Stock2,157,935
Cash and Short Term Investments 9,711
Common Stock Shares Outstanding 141,784,040
Liabilities and Stockholders Equity 1,114,919
Net Debt 47,524
Net Invested Capital 1,230,334
Net Working Capital 77,738



Balance Sheet

Currency in IDR. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312000-12-31
> Total Assets 
500,084,289
3,560,109,194
3,401,428,000
3,686,957,034
3,665,450,000
11,771,088,186
11,477,592,000
12,524,938,000
12,788,874,000
13,661,647,000
14,426,327,000
14,767,775,000
15,915,286,000
16,446,361,000
0
2,074,847
2,256,345
2,513,536
2,408,197
2,591,821
2,553,228
7,706,815
2,971,050
3,478,754
4,239,394
9,216,774
5,497,539
5,597,645
6,561,308
15,239,137,339
0
18,705,101,051
0
20,096,121,017
2,310,257
16,640,502,149
17,498,205,145
1,886,283
1,908,882
1,983,337
1,981,812
1,987,107
1,987,969
1,965,346
1,955,403
1,887,138
1,880,112
1,879,215
1,835,376
1,863,531
1,871,787
1,939,323
1,979,537
1,992,826
2,006,472
1,847,394
1,362,520
1,075,595
1,087,391
1,004,768
1,001,818
866,621
866,211
865,018
704,846
690,758
690,894
692,553
693,556
713,006
715,022
719,685
672,574
588,143
619,639
694,667
699,407
980,444
1,042,491
1,046,079
1,100,502
1,080,234
1,089,538
1,095,534
1,114,919
1,114,9191,095,5341,089,5381,080,2341,100,5021,046,0791,042,491980,444699,407694,667619,639588,143672,574719,685715,022713,006693,556692,553690,894690,758704,846865,018866,211866,6211,001,8181,004,7681,087,3911,075,5951,362,5201,847,3942,006,4721,992,8261,979,5371,939,3231,871,7871,863,5311,835,3761,879,2151,880,1121,887,1381,955,4031,965,3461,987,9691,987,1071,981,8121,983,3371,908,8821,886,28317,498,205,14516,640,502,1492,310,25720,096,121,017018,705,101,051015,239,137,3396,561,3085,597,6455,497,5399,216,7744,239,3943,478,7542,971,0507,706,8152,553,2282,591,8212,408,1972,513,5362,256,3452,074,847016,446,361,00015,915,286,00014,767,775,00014,426,327,00013,661,647,00012,788,874,00012,524,938,00011,477,592,00011,771,088,1863,665,450,0003,686,957,0343,401,428,0003,560,109,194500,084,289
   > 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
0
0
0
0
60,354
41,599
44,088
38,774
35,578
37,894
39,148
41,244
42,788
46,991
46,239
92,966
82,520
249,283
288,518
254,804
293,726
184,399
164,642
166,306
178,402
178,402166,306164,642184,399293,726254,804288,518249,28382,52092,96646,23946,99142,78841,24439,14837,89435,57838,77444,08841,59960,3540000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,903
8,206
9,396
4,728
837
752
226
2,450
2,285
2,171
432
28,890
13,609
60,371
55,424
39,943
66,065
6,701
6,289
3,447
6,312
6,3123,4476,2896,70166,06539,94355,42460,37113,60928,8904322,1712,2852,4502267528374,7289,3968,20626,9030000000000000000000000000000000000000000000000000000000000000000
       Short-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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,468
3,468
4,870
20,891
21,652
3,796
3,468
3,490
3,497
3,400
3,4003,4973,4903,4683,79621,65220,8914,8703,4683,468000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
8,621,761
221,671,627
156,458,000
128,112,089
165,039,000
1,303,517,416
1,090,213,000
1,563,663,000
1,432,633,000
1,993,882,000
2,469,551,000
2,609,105,000
3,687,351,000
3,436,012,000
0
396,641
422,212
482,559
501,196
542,439
571,646
6,002,022
674,496
917,997
870,575
7,347,902
899,145
964,192
937,180
2,474,772
0
64,018,964
0
1,000,362,016
112,651
979,896,301
1,473,019,572
118,187
114,079
110,604
111,193
111,034
0
0
0
5,000
5,000
0
0
0
0
0
0
924
0
100
27
0
0
0
0
0
0
0
0
0
0
0
0
0
292
950
0
550
0
0
1,210
0
0
0
0
0
0
0
1,843
1,84300000001,21000550095029200000000000002710009240000005,0005,000000111,034111,193110,604114,079118,1871,473,019,572979,896,301112,6511,000,362,016064,018,96402,474,772937,180964,192899,1457,347,902870,575917,997674,4966,002,022571,646542,439501,196482,559422,212396,64103,436,012,0003,687,351,0002,609,105,0002,469,551,0001,993,882,0001,432,633,0001,563,663,0001,090,213,0001,303,517,416165,039,000128,112,089156,458,000221,671,6278,621,761
       Inventory 
2,260,716
145,894,858
131,557,000
194,052,389
172,767,000
501,833,396
485,043,000
607,274,000
718,543,000
711,081,000
960,758,000
1,004,820,000
1,148,813,000
1,024,864,000
0
110,888
178,593
205,843
138,447
97,517
105,150
94,168
97,421
129,366
117,022
152,698
146,828
134,969
173,454
199,388
175,102
188,583
0
4,528,380
504
4,329,939
4,487,874
0
0
3
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
521
1,532
1,801
2,271
2,008
4,737
8,561
9,744
9,778
8,751
7,035
7,661
7,306
7,891
9,409
11,224
12,558
15,925
15,92512,55811,2249,4097,8917,3067,6617,0358,7519,7789,7448,5614,7372,0082,2711,8011,5325210000000000000000000000000013004,487,8744,329,9395044,528,3800188,583175,102199,388173,454134,969146,828152,698117,022129,36697,42194,168105,15097,517138,447205,843178,593110,88801,024,864,0001,148,813,0001,004,820,000960,758,000711,081,000718,543,000607,274,000485,043,000501,833,396172,767,000194,052,389131,557,000145,894,8582,260,716
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
646,806
653,779
657,978
675,112
675,874
678,440
629,786
541,152
573,400
601,701
616,887
731,161
753,974
791,275
806,777
902,187
924,896
929,228
936,518
936,518929,228924,896902,187806,777791,275753,974731,161616,887601,701573,400541,152629,786678,440675,874675,112657,978653,779646,806000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
455,963,095
1,621,838,838
1,147,062,000
1,077,175,040
980,096,000
3,828,494,150
3,720,110,000
3,658,636,000
3,533,797,000
3,649,359,000
3,617,999,000
3,600,107,000
3,712,927,000
4,431,071,000
0
808,403
847,777
881,681
877,461
864,897
996,089
969,823
979,055
1,025,925
1,209,270
1,591,276
1,695,560
2,282,576
2,427,821
8,183,751,840
0
8,247,072,686
0
8,301,811,790
947,232
4,729,524,603
4,990,836,216
584,836
610,399
628,301
646,822
605,589
585,327
586,352
588,978
589,153
592,109
594,332
594,211
594,971
594,039
595,860
594,791
638,334
639,972
643,509
638,887
636,380
637,445
637,407
639,700
122,395
122,815
123,329
115,191
115,131
117,392
122,943
126,782
144,538
145,395
147,163
149,261
155,403
157,778
243,362
257,099
437,886
459,923
495,528
507,269
518,640
540,928
551,102
557,255
557,255551,102540,928518,640507,269495,528459,923437,886257,099243,362157,778155,403149,261147,163145,395144,538126,782122,943117,392115,131115,191123,329122,815122,395639,700637,407637,445636,380638,887643,509639,972638,334594,791595,860594,039594,971594,211594,332592,109589,153588,978586,352585,327605,589646,822628,301610,399584,8364,990,836,2164,729,524,603947,2328,301,811,79008,247,072,68608,183,751,8402,427,8212,282,5761,695,5601,591,2761,209,2701,025,925979,055969,823996,089864,897877,461881,681847,777808,40304,431,071,0003,712,927,0003,600,107,0003,617,999,0003,649,359,0003,533,797,0003,658,636,0003,720,110,0003,828,494,150980,096,0001,077,175,0401,147,062,0001,621,838,838455,963,095
       Goodwill 
0
1,143,611,193
1,114,781,000
938,237,735
918,933,000
4,038,009,813
3,999,900,000
4,027,585,000
3,991,897,000
4,179,482,000
4,122,520,000
4,065,559,000
4,008,597,000
4,726,520,000
0
459,018
451,346
443,673
435,595
293,968
286,465
279,115
272,189
267,951
732,359
919,187
1,020,089
331,533
330,950
365,881
351,502
357,345
342,620
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
48,412
48,412
48,412
48,412
48,412
48,412
48,412
48,412
48,41248,41248,41248,41248,41248,41248,41248,41200000000000000000000000000000000000000000000342,620357,345351,502365,881330,950331,5331,020,089919,187732,359267,951272,189279,115286,465293,968435,595443,673451,346459,01804,726,520,0004,008,597,0004,065,559,0004,122,520,0004,179,482,0003,991,897,0004,027,585,0003,999,900,0004,038,009,813918,933,000938,237,7351,114,781,0001,143,611,1930
       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
0
0
0
0
191,100
191,214
191,236
191,259
191,282
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000191,282191,259191,236191,214191,1000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
1,143,611,193
1,114,781,000
938,237,735
918,934,000
4,038,009,813
3,999,900,000
4,027,585,000
3,991,897,000
4,179,482,000
4,122,520,000
4,065,559,000
4,008,597,000
4,726,520,000
0
459,018
451,346
443,673
435,595
293,968
286,465
284,665
280,010
275,678
740,087
926,915
1,027,817
339,261
340,925
375,856
361,478
367,321
352,595
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000352,595367,321361,478375,856340,925339,2611,027,817926,915740,087275,678280,010284,665286,465293,968435,595443,673451,346459,01804,726,520,0004,008,597,0004,065,559,0004,122,520,0004,179,482,0003,991,897,0004,027,585,0003,999,900,0004,038,009,813918,934,000938,237,7351,114,781,0001,143,611,1930
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
123,138
123,262
123,390
123,397
124,385
125,194
125,154
125,381
125,263
126,311
126,374
8,848
8,845
4,905
9,440
7,757
1,355
1,986
2,331
2,3311,9861,3557,7579,4404,9058,8458,848126,374126,311125,263125,381125,154125,194124,385123,397123,390123,262123,138000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
80,946,450
3,073,386,698
2,571,609,000
2,745,418,663
2,558,063,000
10,735,384,567
10,156,226,000
11,434,610,000
11,289,696,000
12,196,179,000
12,594,502,000
12,593,624,000
13,650,544,000
14,498,048,000
0
1,762,089
1,882,308
2,143,356
2,021,914
1,466,863
1,442,996
8,866,039
1,419,360
1,737,964
2,307,598
12,059,153
3,354,755
3,443,153
4,359,873
15,454,961,522
0
9,322,914,181
0
2,943,462,225
326,555
2,855,395,355
3,507,325,002
368,188
396,202
476,400
500,304
529,642
546,868
551,817
559,306
579,110
600,060
652,691
669,333
703,759
732,899
773,476
811,111
896,456
919,719
964,364
800,943
437,872
456,538
240,219
241,702
302,308
306,659
310,833
177,429
171,809
171,749
172,391
-86,658
-67,248
-65,435
-114,098
-162,579
-157,528
-127,594
-161,559
98,575
-106,751
100,074
101,332
-54,310
-82,395
-75,213
-72,653
-58,180
-58,180-72,653-75,213-82,395-54,310101,332100,074-106,75198,575-161,559-127,594-157,528-162,579-114,098-65,435-67,248-86,658172,391171,749171,809177,429310,833306,659302,308241,702240,219456,538437,872800,943964,364919,719896,456811,111773,476732,899703,759669,333652,691600,060579,110559,306551,817546,868529,642500,304476,400396,202368,1883,507,325,0022,855,395,355326,5552,943,462,22509,322,914,181015,454,961,5224,359,8733,443,1533,354,75512,059,1532,307,5981,737,9641,419,3608,866,0391,442,9961,466,8632,021,9142,143,3561,882,3081,762,089014,498,048,00013,650,544,00012,593,624,00012,594,502,00012,196,179,00011,289,696,00011,434,610,00010,156,226,00010,735,384,5672,558,063,0002,745,418,6632,571,609,0003,073,386,69880,946,450
   > Total Current Liabilities 
80,946,450
1,394,922,037
949,318,000
1,371,832,474
1,320,351,000
4,392,891,333
2,855,198,000
3,883,882,000
3,771,874,000
5,873,577,000
6,509,904,000
7,000,121,000
6,600,784,000
6,474,873,000
0
1,360,659
1,481,439
802,689
732,542
816,194
812,003
7,129,535
906,873
1,042,529
1,101,636
8,334,164
1,799,350
2,002,189
1,440,243
42,050,242
0
1,496,876,607
0
295,142,924
28,104
2,312,902,567
287,615,727
35,766
42,693
134,561
438,967
458,820
464,440
472,587
481,699
508,025
528,337
580,301
596,396
627,143
655,703
695,572
732,479
817,469
840,739
885,109
631,850
269,032
287,326
66,924
65,838
191,998
196,192
200,330
66,878
62,021
61,902
62,513
94,688
113,596
114,931
65,719
62,640
67,110
66,840
79,425
81,010
83,919
84,173
86,194
91,021
66,496
76,333
85,009
100,663
100,66385,00976,33366,49691,02186,19484,17383,91981,01079,42566,84067,11062,64065,719114,931113,59694,68862,51361,90262,02166,878200,330196,192191,99865,83866,924287,326269,032631,850885,109840,739817,469732,479695,572655,703627,143596,396580,301528,337508,025481,699472,587464,440458,820438,967134,56142,69335,766287,615,7272,312,902,56728,104295,142,92401,496,876,607042,050,2421,440,2432,002,1891,799,3508,334,1641,101,6361,042,529906,8737,129,535812,003816,194732,542802,6891,481,4391,360,65906,474,873,0006,600,784,0007,000,121,0006,509,904,0005,873,577,0003,771,874,0003,883,882,0002,855,198,0004,392,891,3331,320,351,0001,371,832,474949,318,0001,394,922,03780,946,450
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
154
145
111
54,069
53,995
53,995
53,995
0
0
0
0
30,000
30,000
30,000
30,000
30,000
30,000
0
0
0
0
000030,00030,00030,00030,00030,00030,000000053,99553,99553,99554,0691111451540000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
154
145
54,106
54,069
54,017
53,995
53,995
0
0
0
0
32,925
33,284
33,643
34,002
34,361
37,550
9,199
10,849
14,270
17,690
17,69014,27010,8499,19937,55034,36134,00233,64333,28432,925000053,99553,99554,01754,06954,1061451540000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
2,305
314,043,207
283,254,000
336,371,019
446,150,000
1,338,150,822
608,474,000
1,131,244,000
1,176,540,000
691,253,000
802,961,000
289,969,000
972,495,000
1,148,217,000
0
99,761
250,058
155,888
115,243
128,650
125,378
6,643,066
92,827
169,473
70,987
8,227,902
148,933
130,911
275,915
26,000,026
0
20,248,576
0
19,866,802
485
25,831,729
31,239,224
10,603
13,929
7,573
17,962
14,186
12,607
12,487
11,852
10,769
10,898
10,265
10,305
11,176
10,536
11,451
10,968
62,076
62,073
61,254
60,493
51,539
51,598
9,772
9,076
6,682
6,778
6,798
6,889
6,293
6,347
6,493
6,431
5,383
5,576
6,395
6,782
5,543
6,290
8,758
9,452
9,607
10,734
8,336
8,495
9,667
14,292
18,162
20,737
20,73718,16214,2929,6678,4958,33610,7349,6079,4528,7586,2905,5436,7826,3955,5765,3836,4316,4936,3476,2936,8896,7986,7786,6829,0769,77251,59851,53960,49361,25462,07362,07610,96811,45110,53611,17610,30510,26510,89810,76911,85212,48712,60714,18617,9627,57313,92910,60331,239,22425,831,72948519,866,802020,248,576026,000,026275,915130,911148,9338,227,90270,987169,47392,8276,643,066125,378128,650115,243155,888250,05899,76101,148,217,000972,495,000289,969,000802,961,000691,253,0001,176,540,0001,131,244,000608,474,0001,338,150,822446,150,000336,371,019283,254,000314,043,2072,305
       Other Current Liabilities 
80,944,145
772,878,826
409,509,000
640,484,613
704,776,000
955,793,568
939,422,000
1,576,170,000
1,366,180,000
2,758,548,000
3,350,441,000
4,462,925,000
4,321,224,000
5,013,630,000
0
561,133
493,506
559,452
548,943
521,002
547,513
486,469
671,570
845,992
834,961
106,262
1,058,999
1,214,553
1,061,199
16,050,216
0
125,077,631
0
195,884,656
18,287
119,045,740
176,777,105
16,075
16,546
20,849
20,462
36,211
36,262
39,481
43,846
43,673
67,147
98,726
85,367
65,851
95,083
79,631
67,835
101,999
125,267
101,554
37,682
26,437
44,666
3,049
2,655
31,700
32,058
32,215
5,324
1,077
956
1,170
33,263
53,261
54,205
57,854
54,299
58,289
57,320
34,199
34,580
35,431
34,416
37,095
37,704
0
0
0
0
000037,70437,09534,41635,43134,58034,19957,32058,28954,29957,85454,20553,26133,2631,1709561,0775,32432,21532,05831,7002,6553,04944,66626,43737,682101,554125,267101,99967,83579,63195,08365,85185,36798,72667,14743,67343,84639,48136,26236,21120,46220,84916,54616,075176,777,105119,045,74018,287195,884,6560125,077,631016,050,2161,061,1991,214,5531,058,999106,262834,961845,992671,570486,469547,513521,002548,943559,452493,506561,13305,013,630,0004,321,224,0004,462,925,0003,350,441,0002,758,548,0001,366,180,0001,576,170,000939,422,000955,793,568704,776,000640,484,613409,509,000772,878,82680,944,145
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
109,847
109,879
78,507
79,086
78,641
79,200
33,775
34,330
64,496
18,698
17,566
16,897
15,900
15,138
62,148
58,620
55,965
49,775
48,491
48,49149,77555,96558,62062,14815,13815,90016,89717,56618,69864,49634,33033,77579,20078,64179,08678,507109,879109,847000000000000000000000000000000000000000000000000000000000000000000
       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
75,407
75,408
75,399
75,406
29,940
29,943
60,004
14,556
13,466
12,377
11,286
10,160
57,339
54,599
51,944
45,810
44,526
44,52645,81051,94454,59957,33910,16011,28612,37713,46614,55660,00429,94329,94075,40675,39975,40875,40700000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
71,077,303
74,723,000
31,180,708
73,571,000
1,516,227,966
940,715,000
490,663,000
1,276,902,000
1,051,866,000
959,884,000
324,296,000
1,041,863,000
1,248,717,000
0
123,853
112,379
170,421
151,391
146,554
188,697
1,736,504
198,617
184,807
189,171
3,724,989
555,849
504,759
472,225
4,640,827
0
5,044,090
0
5,384,154
1,057
7,995,453
5,853,257
1,657
1,788
2,157
2,154
2,513
2,676
3,148
3,446
2,529
2,762
2,744
2,737
3,418
3,397
3,392
3,359
3,348
3,348
3,640
3,495
3,226
3,623
3,185
3,291
34,820
35,017
35,096
35,196
34,453
34,512
34,544
3,172
3,751
3,306
3,865
3,904
4,459
4,493
4,142
4,099
4,592
4,686
4,978
4,809
0
0
0
0
00004,8094,9784,6864,5924,0994,1424,4934,4593,9043,8653,3063,7513,17234,54434,51234,45335,19635,09635,01734,8203,2913,1853,6233,2263,4953,6403,3483,3483,3593,3923,3973,4182,7372,7442,7622,5293,4463,1482,6762,5132,1542,1571,7881,6575,853,2577,995,4531,0575,384,15405,044,09004,640,827472,225504,759555,8493,724,989189,171184,807198,6171,736,504188,697146,554151,391170,421112,379123,85301,248,717,0001,041,863,000324,296,000959,884,0001,051,866,0001,276,902,000490,663,000940,715,0001,516,227,96673,571,00031,180,70874,723,00071,077,3030
> Total Stockholder Equity
419,137,839
468,908,487
676,990,000
756,828,010
871,500,000
801,761,033
1,086,604,000
1,075,309,000
1,483,533,000
1,453,431,000
1,819,429,000
2,163,166,000
2,249,220,000
1,849,273,000
235,346
298,496
360,170
359,946
375,823
883,772
890,520
0
1,278,581
1,385,457
1,453,747
0
1,745,552
1,763,250
1,826,878
0
0
9,194,308,595
0
16,720,092,070
1,924,243
13,322,934,598
13,516,794,515
1,489,957
1,489,261
1,490,460
1,476,004
1,459,788
1,451,635
1,432,978
1,425,559
1,335,035
1,322,065
1,284,374
1,247,636
1,243,556
1,224,066
1,245,933
1,248,773
1,198,379
1,197,283
1,049,906
843,944
883,191
877,348
1,023,267
1,018,795
824,402
819,602
813,672
787,484
778,863
779,060
780,044
780,214
780,254
780,457
833,782
835,153
745,672
747,233
856,226
858,303
1,087,195
1,149,967
1,152,169
1,154,813
1,162,630
1,164,750
1,168,186
1,173,099
1,173,0991,168,1861,164,7501,162,6301,154,8131,152,1691,149,9671,087,195858,303856,226747,233745,672835,153833,782780,457780,254780,214780,044779,060778,863787,484813,672819,602824,4021,018,7951,023,267877,348883,191843,9441,049,9061,197,2831,198,3791,248,7731,245,9331,224,0661,243,5561,247,6361,284,3741,322,0651,335,0351,425,5591,432,9781,451,6351,459,7881,476,0041,490,4601,489,2611,489,95713,516,794,51513,322,934,5981,924,24316,720,092,07009,194,308,595001,826,8781,763,2501,745,55201,453,7471,385,4571,278,5810890,520883,772375,823359,946360,170298,496235,3461,849,273,0002,249,220,0002,163,166,0001,819,429,0001,453,431,0001,483,533,0001,075,309,0001,086,604,000801,761,033871,500,000756,828,010676,990,000468,908,487419,137,839
   Retained Earnings 
0
0
61,420,000
58,590,549
116,968,000
157,323,583
243,841,000
515,479,000
896,255,000
1,369,094,000
1,815,782,000
2,369,335,000
2,782,990,000
1,902,120,000
0
140,154
202,716
258,361
312,845
818,145
794,039
0
850,325
954,497
1,142,859
0
1,422,616
1,452,909
1,561,231
0
0
171,113,880
0
761,032,299
103,279
1,071,931,491
1,284,485,317
138,169
138,232
140,081
124,969
108,451
100,496
85,880
77,809
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-787,836
-796,457
-796,260
-795,276
-795,106
-795,066
-794,863
-794,021
-792,651
-882,132
-880,570
-877,865
-875,856
-813,036
-811,248
-809,276
-806,633
-798,816
-796,695
-793,259
-788,346
-788,346-793,259-796,695-798,816-806,633-809,276-811,248-813,036-875,856-877,865-880,570-882,132-792,651-794,021-794,863-795,066-795,106-795,276-796,260-796,457-787,836000000000000000000077,80985,880100,496108,451124,969140,081138,232138,1691,284,485,3171,071,931,491103,279761,032,2990171,113,880001,561,2311,452,9091,422,61601,142,859954,497850,3250794,039818,145312,845258,361202,716140,15401,902,120,0002,782,990,0002,369,335,0001,815,782,0001,369,094,000896,255,000515,479,000243,841,000157,323,583116,968,00058,590,54961,420,00000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus -205,234-205,234-205,234-205,234-205,234-205,234-205,464-222,741-265,657-265,725-293,642-293,642-293,642-314,885-314,885-314,885-314,88500000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000-34,160-34,160-34,160-34,160-34,160-34,160-34,160-34,160-25,894-4,353-11,032-22,180-79,152-98,533-97,666-63,93800000000000000000



Balance Sheet

Currency in IDR. All numbers in thousands.