25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Jaya Konstruksi Manggala Pratama
Buy, Hold or Sell?

Let's analyze Jaya Konstruksi Manggala Pratama together

I guess you are interested in Jaya Konstruksi Manggala Pratama. 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 Jaya Konstruksi Manggala Pratama. 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.

Get notifications about Jaya Konstruksi Manggala Pratama

I send you an email if I find something interesting about Jaya Konstruksi Manggala Pratama.

1. Quick Overview

1.1. Quick analysis of Jaya Konstruksi Manggala Pratama (30 sec.)










1.2. What can you expect buying and holding a share of Jaya Konstruksi Manggala Pratama? (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?
60.0%

What is your share worth?

Current worth
Rp189.32
Expected worth in 1 year
Rp202.45
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
Rp16.13
Return On Investment
18.8%

For what price can you sell your share?

Current Price per Share
Rp86.00
Expected price per share
Rp80.00 - Rp94.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Jaya Konstruksi Manggala Pratama (5 min.)




Live pricePrice per Share (EOD)
Rp86.00
Intrinsic Value Per Share
Rp-351.50 - Rp-12.03
Total Value Per Share
Rp-162.18 - Rp177.30

2.2. Growth of Jaya Konstruksi Manggala Pratama (5 min.)




Is Jaya Konstruksi Manggala Pratama growing?

Current yearPrevious yearGrowGrow %
How rich?$308.7m$283.9m$18.3m6.1%

How much money is Jaya Konstruksi Manggala Pratama making?

Current yearPrevious yearGrowGrow %
Making money$5.8m$4.7m$1.1m18.9%
Net Profit Margin4.4%3.6%--

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

2.3. Financial Health of Jaya Konstruksi Manggala Pratama (5 min.)




2.4. Comparing to competitors in the Conglomerates industry (5 min.)




  Industry Rankings (Conglomerates)  


Richest
#139 / 243

Most Revenue
#139 / 243

Most Profit
#121 / 243

Most Efficient
#113 / 243
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Jaya Konstruksi Manggala Pratama?

Welcome investor! Jaya Konstruksi Manggala Pratama's management wants to use your money to grow the business. In return you get a share of Jaya Konstruksi Manggala Pratama.

First you should know what it really means to hold a share of Jaya Konstruksi Manggala Pratama. And how you can make/lose money.

Speculation

The Price per Share of Jaya Konstruksi Manggala Pratama is Rp86.00. 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 Jaya Konstruksi Manggala Pratama.
  • 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 Jaya Konstruksi Manggala Pratama, 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 Rp189.32. Based on the TTM, the Book Value Change Per Share is Rp3.28 per quarter. Based on the YOY, the Book Value Change Per Share is Rp2.95 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 Rp0.75 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Jaya Konstruksi Manggala Pratama.

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 Share0.01-0.01-0.01-0.02-0.04-
Price to Earnings Ratio15.60-103.93-22.46-247.63-333.87-
Price-to-Total Gains Ratio51.29-101.60--113.01--151.40-36.41-
Price to Book Ratio0.46-0.55-0.72-1.31-3.28-
Price-to-Total Gains Ratio51.29-101.60--113.01--151.40-36.41-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0086
Number of shares116279
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 (116279 shares)46.8929.67
Gains per Year (116279 shares)187.55118.69
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1351531784376109
27030536685152228
3105458554128228347
4140611742170304466
5174763930213380585
62099161118256456704
724410691306298532823
827912211494341609942
9314137416823846851061
10349152718704267611180

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%16.04.00.080.0%34.06.00.085.0%62.06.00.091.2%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%11.09.00.055.0%21.019.00.052.5%44.023.01.064.7%
Dividend per Share1.00.03.025.0%4.00.08.033.3%10.00.010.050.0%24.00.016.060.0%39.00.029.057.4%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%15.05.00.075.0%32.08.00.080.0%57.010.01.083.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Jaya Konstruksi Manggala Pratama 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--1.7163.282-48%2.951-42%1.636+5%2.217-23%
Book Value Per Share--189.324185.362+2%174.100+9%168.821+12%149.683+26%
Current Ratio--2.2462.018+11%1.889+19%1.787+26%1.675+34%
Debt To Asset Ratio--0.2600.305-15%0.338-23%0.372-30%0.427-39%
Debt To Equity Ratio--0.3570.451-21%0.518-31%0.618-42%0.794-55%
Dividend Per Share---0.750-100%0.000-100%0.916-100%1.811-100%
Eps--1.4103.602-61%1.854-24%1.921-27%2.960-52%
Free Cash Flow Per Share---6.7714.812-241%-0.463-93%0.597-1233%-0.643-91%
Free Cash Flow To Equity Per Share---6.771-0.505-93%1.129-700%-2.864-58%-2.433-64%
Gross Profit Margin--1.000-5.385+638%-0.044+104%-6.219+722%-3.530+453%
Intrinsic Value_10Y_max---12.027--------
Intrinsic Value_10Y_min---351.503--------
Intrinsic Value_1Y_max--7.205--------
Intrinsic Value_1Y_min---8.169--------
Intrinsic Value_3Y_max--15.238--------
Intrinsic Value_3Y_min---48.123--------
Intrinsic Value_5Y_max--15.544--------
Intrinsic Value_5Y_min---113.610--------
Market Cap1402531041280.000-2%1435149747680.0001655314765790.000-13%2046719242430.000-30%3512039770128.600-59%7054250274581.800-80%
Net Profit Margin--0.0310.044-30%0.036-14%0.019+65%0.030+3%
Operating Margin---0.045-100%0.046-100%0.034-100%0.053-100%
Operating Ratio--1.8091.162+56%0.955+89%1.004+80%0.973+86%
Pb Ratio0.454-2%0.4650.551-16%0.723-36%1.307-64%3.282-86%
Pe Ratio15.247-2%15.601103.932-85%22.458-31%247.627-94%333.870-95%
Price Per Share86.000-2%88.000101.500-13%125.500-30%215.350-59%432.550-80%
Price To Free Cash Flow Ratio-3.176+2%-3.249-8.840+172%-11.592+257%-2774.831+85296%-1517.127+46590%
Price To Total Gains Ratio50.124-2%51.289101.602-50%-113.007+320%-151.399+395%36.410+41%
Quick Ratio--0.8911.266-30%1.520-41%1.339-33%1.050-15%
Return On Assets--0.0060.013-58%0.011-50%0.008-28%0.012-53%
Return On Equity--0.0080.020-62%0.017-56%0.012-40%0.022-66%
Total Gains Per Share--1.7164.032-57%2.951-42%2.552-33%4.028-57%
Usd Book Value--308759259.000302297990.075+2%283931583.700+9%275321291.895+12%244111077.666+26%
Usd Book Value Change Per Share--0.0000.000-48%0.000-42%0.000+5%0.000-23%
Usd Book Value Per Share--0.0190.019+2%0.017+9%0.017+12%0.015+26%
Usd Dividend Per Share---0.000-100%0.000-100%0.000-100%0.000-100%
Usd Eps--0.0000.000-61%0.000-24%0.000-27%0.000-52%
Usd Free Cash Flow---11041701.6007847286.475-241%-755041.250-93%974293.905-1233%-1048116.637-91%
Usd Free Cash Flow Per Share---0.0010.000-241%0.000-93%0.000-1233%0.000-91%
Usd Free Cash Flow To Equity Per Share---0.0010.000-93%0.000-700%0.000-58%0.000-64%
Usd Market Cap140253104.128-2%143514974.768165531476.579-13%204671924.243-30%351203977.013-59%705425027.458-80%
Usd Price Per Share0.009-2%0.0090.010-13%0.013-30%0.022-59%0.043-80%
Usd Profit--2299720.5005874159.250-61%4762793.575-52%3480187.595-34%5000898.899-54%
Usd Revenue--74985244.900105187386.850-29%117236760.125-36%103578700.235-28%110921292.030-32%
Usd Total Gains Per Share--0.0000.000-57%0.000-42%0.000-33%0.000-57%
 EOD+3 -5MRQTTM+10 -26YOY+11 -255Y+14 -2210Y+12 -24

3.3 Fundamental Score

Let's check the fundamental score of Jaya Konstruksi Manggala Pratama based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.247
Price to Book Ratio (EOD)Between0-10.454
Net Profit Margin (MRQ)Greater than00.031
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.891
Current Ratio (MRQ)Greater than12.246
Debt to Asset Ratio (MRQ)Less than10.260
Debt to Equity Ratio (MRQ)Less than10.357
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.006
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Jaya Konstruksi Manggala Pratama based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose87.000
Total1/1 (100.0%)

4. In-depth Analysis

4.1 About Jaya Konstruksi Manggala Pratama

PT Jaya Konstruksi Manggala Pratama Tbk engages in the construction business in Indonesia. The company is also involved in asphalt and liquefied petroleum gas trading; LPG and bulk transportation; chartering of vessels; supply of electricity, gas, and steam; transportation, warehousing, professional, scientific, and engineering activities; building, services, and industry activities; provision of contractor and services; and general trading, manufacturing, and workshop and industry activities. In addition, it engages in the production and trading of building goods; production of prestressed concrete piles, directing of concrete piles, and design and planning of pile foundations, as well as carrying out and analyzing load bearing tests. Further, the company owns or leases real estate properties; and trades in materials and chemical goods. The company was founded in 1982 and is based in Jakarta, Indonesia. PT Jaya Konstruksi Manggala Pratama Tbk is a subsidiary of PT Pembangunan Jaya.

Fundamental data was last updated by Penke on 2024-11-04 13:07:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient 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 operating less efficient.
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 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.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
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 coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Jaya Konstruksi Manggala Pratama earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Jaya Konstruksi Manggala Pratama to the Conglomerates industry mean.
  • A Net Profit Margin of 3.1% means that Rp0.03 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Jaya Konstruksi Manggala Pratama:

  • The MRQ is 3.1%. The company is making a profit. +1
  • The TTM is 4.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM4.4%-1.3%
TTM4.4%YOY3.6%+0.9%
TTM4.4%5Y1.9%+2.5%
5Y1.9%10Y3.0%-1.1%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%4.3%-1.2%
TTM4.4%4.2%+0.2%
YOY3.6%3.7%-0.1%
5Y1.9%3.1%-1.2%
10Y3.0%3.6%-0.6%
4.3.1.2. Return on Assets

Shows how efficient Jaya Konstruksi Manggala Pratama is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Jaya Konstruksi Manggala Pratama to the Conglomerates industry mean.
  • 0.6% Return on Assets means that Jaya Konstruksi Manggala Pratama generated Rp0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Jaya Konstruksi Manggala Pratama:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.6%TTM1.3%-0.8%
TTM1.3%YOY1.1%+0.2%
TTM1.3%5Y0.8%+0.6%
5Y0.8%10Y1.2%-0.4%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%0.7%-0.1%
TTM1.3%0.8%+0.5%
YOY1.1%0.7%+0.4%
5Y0.8%0.7%+0.1%
10Y1.2%0.7%+0.5%
4.3.1.3. Return on Equity

Shows how efficient Jaya Konstruksi Manggala Pratama is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Jaya Konstruksi Manggala Pratama to the Conglomerates industry mean.
  • 0.8% Return on Equity means Jaya Konstruksi Manggala Pratama generated Rp0.01 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Jaya Konstruksi Manggala Pratama:

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM2.0%-1.2%
TTM2.0%YOY1.7%+0.3%
TTM2.0%5Y1.2%+0.7%
5Y1.2%10Y2.2%-1.0%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%2.2%-1.4%
TTM2.0%1.9%+0.1%
YOY1.7%2.2%-0.5%
5Y1.2%1.9%-0.7%
10Y2.2%2.1%+0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Jaya Konstruksi Manggala Pratama.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Jaya Konstruksi Manggala Pratama is operating .

  • Measures how much profit Jaya Konstruksi Manggala Pratama 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 Jaya Konstruksi Manggala Pratama to the Conglomerates 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 Jaya Konstruksi Manggala Pratama:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.5%-4.5%
TTM4.5%YOY4.6%-0.1%
TTM4.5%5Y3.4%+1.1%
5Y3.4%10Y5.3%-1.9%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.0%-8.0%
TTM4.5%6.7%-2.2%
YOY4.6%5.2%-0.6%
5Y3.4%4.7%-1.3%
10Y5.3%5.4%-0.1%
4.3.2.2. Operating Ratio

Measures how efficient Jaya Konstruksi Manggala Pratama is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Conglomerates industry mean).
  • An Operation Ratio of 1.81 means that the operating costs are Rp1.81 for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Jaya Konstruksi Manggala Pratama:

  • The MRQ is 1.809. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.162. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.809TTM1.162+0.647
TTM1.162YOY0.955+0.207
TTM1.1625Y1.004+0.157
5Y1.00410Y0.973+0.031
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8091.322+0.487
TTM1.1621.239-0.077
YOY0.9551.133-0.178
5Y1.0041.085-0.081
10Y0.9731.057-0.084
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Jaya Konstruksi Manggala Pratama.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Jaya Konstruksi Manggala Pratama is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Conglomerates industry mean).
  • A Current Ratio of 2.25 means the company has Rp2.25 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Jaya Konstruksi Manggala Pratama:

  • The MRQ is 2.246. The company is able to pay all its short-term debts. +1
  • The TTM is 2.018. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.246TTM2.018+0.228
TTM2.018YOY1.889+0.128
TTM2.0185Y1.787+0.231
5Y1.78710Y1.675+0.111
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2461.484+0.762
TTM2.0181.503+0.515
YOY1.8891.483+0.406
5Y1.7871.566+0.221
10Y1.6751.546+0.129
4.4.3.2. Quick Ratio

Measures if Jaya Konstruksi Manggala Pratama is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Jaya Konstruksi Manggala Pratama to the Conglomerates industry mean.
  • A Quick Ratio of 0.89 means the company can pay off Rp0.89 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Jaya Konstruksi Manggala Pratama:

  • The MRQ is 0.891. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.266. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ0.891TTM1.266-0.375
TTM1.266YOY1.520-0.254
TTM1.2665Y1.339-0.074
5Y1.33910Y1.050+0.289
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8910.754+0.137
TTM1.2660.748+0.518
YOY1.5200.817+0.703
5Y1.3390.891+0.448
10Y1.0500.933+0.117
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Jaya Konstruksi Manggala Pratama.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Jaya Konstruksi Manggala Pratama assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Jaya Konstruksi Manggala Pratama to Conglomerates industry mean.
  • A Debt to Asset Ratio of 0.26 means that Jaya Konstruksi Manggala Pratama assets are financed with 26.0% credit (debt) and the remaining percentage (100% - 26.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Jaya Konstruksi Manggala Pratama:

  • The MRQ is 0.260. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.305. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.260TTM0.305-0.045
TTM0.305YOY0.338-0.033
TTM0.3055Y0.372-0.067
5Y0.37210Y0.427-0.055
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2600.534-0.274
TTM0.3050.538-0.233
YOY0.3380.558-0.220
5Y0.3720.557-0.185
10Y0.4270.562-0.135
4.5.4.2. Debt to Equity Ratio

Measures if Jaya Konstruksi Manggala Pratama is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Jaya Konstruksi Manggala Pratama to the Conglomerates industry mean.
  • A Debt to Equity ratio of 35.7% means that company has Rp0.36 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Jaya Konstruksi Manggala Pratama:

  • The MRQ is 0.357. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.451. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.357TTM0.451-0.095
TTM0.451YOY0.518-0.067
TTM0.4515Y0.618-0.167
5Y0.61810Y0.794-0.176
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3571.222-0.865
TTM0.4511.246-0.795
YOY0.5181.332-0.814
5Y0.6181.522-0.904
10Y0.7941.523-0.729
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every Rp1 in earnings Jaya Konstruksi Manggala Pratama generates.

  • Above 15 is considered overpriced but always compare Jaya Konstruksi Manggala Pratama to the Conglomerates industry mean.
  • A PE ratio of 15.60 means the investor is paying Rp15.60 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Jaya Konstruksi Manggala Pratama:

  • The EOD is 15.247. Based on the earnings, the company is fair priced.
  • The MRQ is 15.601. Based on the earnings, the company is fair priced.
  • The TTM is 103.932. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD15.247MRQ15.601-0.355
MRQ15.601TTM103.932-88.331
TTM103.932YOY22.458+81.474
TTM103.9325Y247.627-143.695
5Y247.62710Y333.870-86.242
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD15.2479.030+6.217
MRQ15.6018.887+6.714
TTM103.9327.911+96.021
YOY22.4588.856+13.602
5Y247.6278.070+239.557
10Y333.87015.434+318.436
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Jaya Konstruksi Manggala Pratama:

  • The EOD is -3.176. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -3.249. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -8.840. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.176MRQ-3.249+0.074
MRQ-3.249TTM-8.840+5.591
TTM-8.840YOY-11.592+2.752
TTM-8.8405Y-2,774.831+2,765.991
5Y-2,774.83110Y-1,517.127-1,257.704
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD-3.1762.674-5.850
MRQ-3.2492.385-5.634
TTM-8.8400.446-9.286
YOY-11.5921.905-13.497
5Y-2,774.8310.777-2,775.608
10Y-1,517.1270.246-1,517.373
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Jaya Konstruksi Manggala Pratama is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Conglomerates industry mean).
  • A PB ratio of 0.46 means the investor is paying Rp0.46 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Jaya Konstruksi Manggala Pratama:

  • The EOD is 0.454. Based on the equity, the company is cheap. +2
  • The MRQ is 0.465. Based on the equity, the company is cheap. +2
  • The TTM is 0.551. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.454MRQ0.465-0.011
MRQ0.465TTM0.551-0.086
TTM0.551YOY0.723-0.172
TTM0.5515Y1.307-0.757
5Y1.30710Y3.282-1.975
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD0.4540.938-0.484
MRQ0.4650.893-0.428
TTM0.5510.900-0.349
YOY0.7230.973-0.250
5Y1.3071.149+0.158
10Y3.2821.383+1.899
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in IDR. All numbers in thousands.

Summary
Total Assets4,172,923,659
Total Liabilities1,085,331,069
Total Stockholder Equity3,043,796,132
 As reported
Total Liabilities 1,085,331,069
Total Stockholder Equity+ 3,043,796,132
Total Assets = 4,172,923,659

Assets

Total Assets4,172,923,659
Total Current Assets2,134,585,116
Long-term Assets2,038,338,543
Total Current Assets
Cash And Cash Equivalents 343,724,339
Short-term Investments 40,573,853
Net Receivables 806,211,509
Inventory 453,323,292
Total Current Assets  (as reported)2,134,585,116
Total Current Assets  (calculated)1,643,832,993
+/- 490,752,123
Long-term Assets
Property Plant Equipment 499,785,406
Goodwill 25,135,683
Intangible Assets 722,574
Long-term Assets Other 672,597
Long-term Assets  (as reported)2,038,338,543
Long-term Assets  (calculated)526,316,260
+/- 1,512,022,283

Liabilities & Shareholders' Equity

Total Current Liabilities950,420,965
Long-term Liabilities134,910,104
Total Stockholder Equity3,043,796,132
Total Current Liabilities
Short Long Term Debt 209,318,274
Accounts payable 273,009,700
Total Current Liabilities  (as reported)950,420,965
Total Current Liabilities  (calculated)482,327,974
+/- 468,092,991
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt929,119
Long-term Liabilities Other 11,212,169
Long-term Liabilities  (as reported)134,910,104
Long-term Liabilities  (calculated)12,141,288
+/- 122,768,816
Total Stockholder Equity
Retained Earnings 2,127,235,150
Total Stockholder Equity (as reported)3,043,796,132
Total Stockholder Equity (calculated)2,127,235,150
+/- 916,560,982
Other
Capital Stock326,170,397
Common Stock Shares Outstanding 16,308,520
Net Invested Capital 3,253,114,406
Net Working Capital 1,184,164,151
Property Plant and Equipment Gross 1,846,694,062



6.2. Balance Sheets Structured

Currency in IDR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-06-302007-03-312006-12-31
> Total Assets 
636,500,520
0
644,953,000
1,164,204,723
1,131,457,593
1,203,481,488
1,279,485,378
1,369,148,933
1,344,668,013
1,384,256,073
1,506,154,938
1,538,696,406
1,373,143,705
1,400,091,628
1,445,716,279
1,952,978,240
1,676,713,232
1,832,500,824
1,971,867,835
2,228,434,922
2,103,814,343
2,079,753,366
2,309,869,317
2,557,731,220
2,639,206,656
2,736,695,180
3,313,129,301
3,417,012,222
3,436,491,556
3,542,999,310
3,552,716,608
3,844,756,799
3,786,867,859
3,902,586,144
3,896,714,799
3,775,957,540
3,579,282,893
3,803,804,820
4,035,216,969
4,007,387,280
3,747,496,274
3,853,825,846
4,188,075,350
4,202,515,316
3,987,781,284
4,320,600,876
4,846,804,436
4,804,256,788
4,901,161,544
5,061,461,289
5,178,344,679
4,928,108,872
4,962,759,738
4,742,000,579
4,601,251,120
4,565,315,258
4,245,710,187
4,184,544,096
4,142,156,343
4,145,213,922
4,016,013,360
3,942,330,333
4,260,114,375
4,307,485,666
4,236,760,221
4,364,604,867
4,625,024,318
4,396,310,133
4,255,735,442
4,172,923,659
4,172,923,6594,255,735,4424,396,310,1334,625,024,3184,364,604,8674,236,760,2214,307,485,6664,260,114,3753,942,330,3334,016,013,3604,145,213,9224,142,156,3434,184,544,0964,245,710,1874,565,315,2584,601,251,1204,742,000,5794,962,759,7384,928,108,8725,178,344,6795,061,461,2894,901,161,5444,804,256,7884,846,804,4364,320,600,8763,987,781,2844,202,515,3164,188,075,3503,853,825,8463,747,496,2744,007,387,2804,035,216,9693,803,804,8203,579,282,8933,775,957,5403,896,714,7993,902,586,1443,786,867,8593,844,756,7993,552,716,6083,542,999,3103,436,491,5563,417,012,2223,313,129,3012,736,695,1802,639,206,6562,557,731,2202,309,869,3172,079,753,3662,103,814,3432,228,434,9221,971,867,8351,832,500,8241,676,713,2321,952,978,2401,445,716,2791,400,091,6281,373,143,7051,538,696,4061,506,154,9381,384,256,0731,344,668,0131,369,148,9331,279,485,3781,203,481,4881,131,457,5931,164,204,723644,953,0000636,500,520
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,772,853,450
0
1,566,326,526
1,764,935,514
1,979,910,849
1,894,885,407
2,125,003,041
2,700,814,804
2,750,419,881
2,604,413,661
2,660,609,452
2,666,417,142
2,896,029,931
2,860,127,667
2,923,557,049
2,928,384,708
2,796,264,968
2,610,204,144
2,661,348,163
2,889,064,729
2,496,151,085
2,237,113,342
2,294,566,836
2,474,949,537
2,413,163,524
2,162,459,165
2,377,157,479
2,699,765,708
2,510,268,566
2,650,529,127
2,839,582,178
3,027,903,536
2,678,070,135
2,748,869,993
2,626,153,962
2,600,685,121
2,646,131,575
2,501,456,442
2,579,101,839
2,645,377,727
2,430,994,227
2,316,414,656
2,218,707,116
2,391,139,215
2,381,519,836
2,320,390,441
2,457,546,459
2,620,971,992
2,328,121,092
2,215,582,812
2,134,585,116
2,134,585,1162,215,582,8122,328,121,0922,620,971,9922,457,546,4592,320,390,4412,381,519,8362,391,139,2152,218,707,1162,316,414,6562,430,994,2272,645,377,7272,579,101,8392,501,456,4422,646,131,5752,600,685,1212,626,153,9622,748,869,9932,678,070,1353,027,903,5362,839,582,1782,650,529,1272,510,268,5662,699,765,7082,377,157,4792,162,459,1652,413,163,5242,474,949,5372,294,566,8362,237,113,3422,496,151,0852,889,064,7292,661,348,1632,610,204,1442,796,264,9682,928,384,7082,923,557,0492,860,127,6672,896,029,9312,666,417,1422,660,609,4522,604,413,6612,750,419,8812,700,814,8042,125,003,0411,894,885,4071,979,910,8491,764,935,5141,566,326,52601,772,853,4500000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
768,524,802
0
168,418,395
178,286,642
378,631,734
202,366,477
208,919,083
577,899,954
735,889,402
553,285,100
619,407,917
531,245,979
453,651,195
377,049,851
441,032,071
371,100,250
578,856,540
388,412,681
411,846,903
388,838,434
740,194,002
457,977,107
403,849,374
221,097,928
423,583,202
123,998,371
129,520,398
91,083,323
103,252,468
50,000,963
186,268,197
67,718,825
353,719,037
328,765,334
390,674,127
407,456,275
556,853,162
492,774,750
564,415,614
484,341,676
562,782,118
365,220,988
225,786,908
215,260,916
441,414,235
306,489,421
256,797,870
277,558,240
471,769,154
430,088,485
343,724,339
343,724,339430,088,485471,769,154277,558,240256,797,870306,489,421441,414,235215,260,916225,786,908365,220,988562,782,118484,341,676564,415,614492,774,750556,853,162407,456,275390,674,127328,765,334353,719,03767,718,825186,268,19750,000,963103,252,46891,083,323129,520,398123,998,371423,583,202221,097,928403,849,374457,977,107740,194,002388,838,434411,846,903388,412,681578,856,540371,100,250441,032,071377,049,851453,651,195531,245,979619,407,917553,285,100735,889,402577,899,954208,919,083202,366,477378,631,734178,286,642168,418,3950768,524,8020000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,857,500
0
5,800,000
5,845,000
10,141,992
6,613,199
160,687,322
6,782,710
7,564,987
7,556,620
6,687,044
6,913,158
11,477,850
9,145,199
12,474,595
9,653,078
10,033,549
9,323,893
8,556,273
9,991,859
24,929,682
14,248,851
12,413,338
5,930,314
32,254,402
27,869,328
18,122,249
17,894,590
59,009,688
79,817,564
79,287,837
241,678,559
87,409,220
84,722,259
72,586,418
73,745,040
34,955,529
36,881,366
82,662,318
65,003,993
120,789,922
130,917,335
55,375,656
60,258,234
48,239,178
49,817,828
52,386,256
52,914,128
52,023,219
38,491,073
40,573,853
40,573,85338,491,07352,023,21952,914,12852,386,25649,817,82848,239,17860,258,23455,375,656130,917,335120,789,92265,003,99382,662,31836,881,36634,955,52973,745,04072,586,41884,722,25987,409,220241,678,55979,287,83779,817,56459,009,68817,894,59018,122,24927,869,32832,254,4025,930,31412,413,33814,248,85124,929,6829,991,8598,556,2739,323,89310,033,5499,653,07812,474,5959,145,19911,477,8506,913,1586,687,0447,556,6207,564,9876,782,710160,687,3226,613,19910,141,9925,845,0005,800,00005,857,5000000000000000000000
       Net Receivables 
284,478,734
0
259,947,000
585,484,442
567,763,208
576,209,111
610,875,247
649,272,734
562,659,620
554,472,914
632,105,035
539,752,933
564,777,959
537,917,071
512,770,641
720,176,052
627,724,307
783,420,830
847,302,433
726,336,625
729,608,821
717,401,914
903,704,389
1,078,349,856
1,008,491,295
1,153,202,575
1,310,902,104
1,387,172,440
1,359,809,032
1,662,839,692
1,355,020,424
1,590,691,592
-1,202,559
-1,148,464
-1,329,497
-1,297,912
1,882,616,515
-1,070,832
-1,048,712
-1,032,525
1,143,706,986
1,215,404,183
1,562,899,446
-1,150,731
1,574,790,611
1,738,360,872
1,768,245,824
-306,886
1,654,540,514
1,697,770,869
2,252,085,396
1,745,675,182
1,454,892,898
1,367,568,205
1,407,078,094
1,449,147,866
1,301,919,875
1,235,325,844
1,342,678,000
1,412,188,859
1,157,813,000
1,158,929,000
1,315,102,000
1,616,573,745
1,491,889,910
1,590,544,824
1,349,334,321
1,275,342,019
1,061,080,592
806,211,509
806,211,5091,061,080,5921,275,342,0191,349,334,3211,590,544,8241,491,889,9101,616,573,7451,315,102,0001,158,929,0001,157,813,0001,412,188,8591,342,678,0001,235,325,8441,301,919,8751,449,147,8661,407,078,0941,367,568,2051,454,892,8981,745,675,1822,252,085,3961,697,770,8691,654,540,514-306,8861,768,245,8241,738,360,8721,574,790,611-1,150,7311,562,899,4461,215,404,1831,143,706,986-1,032,525-1,048,712-1,070,8321,882,616,515-1,297,912-1,329,497-1,148,464-1,202,5591,590,691,5921,355,020,4241,662,839,6921,359,809,0321,387,172,4401,310,902,1041,153,202,5751,008,491,2951,078,349,856903,704,389717,401,914729,608,821726,336,625847,302,433783,420,830627,724,307720,176,052512,770,641537,917,071564,777,959539,752,933632,105,035554,472,914562,659,620649,272,734610,875,247576,209,111567,763,208585,484,442259,947,0000284,478,734
       Inventory 
67,709,397
0
87,802,000
88,950,141
130,742,656
180,747,632
170,629,915
139,422,450
138,823,691
173,574,479
183,126,737
144,113,716
184,810,312
151,942,030
164,491,335
100,105,613
260,428,216
206,827,345
161,651,848
98,837,258
245,234,936
266,429,131
257,381,926
223,834,797
372,061,671
290,423,193
295,570,522
297,091,153
355,354,070
371,674,800
332,234,082
270,084,898
393,023,127
384,868,222
369,981,126
239,926,192
329,851,056
333,774,250
331,791,436
237,788,095
369,184,510
405,746,065
400,629,565
284,174,638
435,800,856
491,153,961
483,903,600
376,572,420
537,943,507
634,286,426
466,354,861
240,285,617
495,565,074
478,391,898
413,401,168
294,173,908
378,353,624
393,072,008
438,314,851
274,894,617
375,004,487
456,172,989
534,884,461
269,602,686
466,193,434
552,127,517
585,509,548
374,757,470
462,156,234
453,323,292
453,323,292462,156,234374,757,470585,509,548552,127,517466,193,434269,602,686534,884,461456,172,989375,004,487274,894,617438,314,851393,072,008378,353,624294,173,908413,401,168478,391,898495,565,074240,285,617466,354,861634,286,426537,943,507376,572,420483,903,600491,153,961435,800,856284,174,638400,629,565405,746,065369,184,510237,788,095331,791,436333,774,250329,851,056239,926,192369,981,126384,868,222393,023,127270,084,898332,234,082371,674,800355,354,070297,091,153295,570,522290,423,193372,061,671223,834,797257,381,926266,429,131245,234,93698,837,258161,651,848206,827,345260,428,216100,105,613164,491,335151,942,030184,810,312144,113,716183,126,737173,574,479138,823,691139,422,450170,629,915180,747,632130,742,65688,950,14187,802,000067,709,397
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
455,581,472
0
513,426,840
544,933,803
577,820,371
744,321,249
611,692,140
612,314,497
666,592,341
832,077,895
882,389,858
886,299,466
948,726,869
926,740,193
979,029,096
968,330,091
979,692,572
969,078,748
1,142,456,657
1,146,152,240
1,511,236,195
1,510,382,931
1,559,259,010
1,713,125,813
1,789,351,792
1,825,322,119
1,943,443,397
2,147,038,728
2,293,988,222
2,250,632,417
2,221,879,111
2,150,441,143
2,250,038,737
2,213,889,745
2,115,846,617
2,000,565,999
1,919,183,683
1,744,253,745
1,605,442,257
1,496,778,616
1,714,219,695
1,699,598,704
1,723,623,217
1,868,975,160
1,925,965,830
1,916,369,780
1,907,058,408
2,004,052,326
2,068,189,041
2,040,152,630
2,038,338,543
2,038,338,5432,040,152,6302,068,189,0412,004,052,3261,907,058,4081,916,369,7801,925,965,8301,868,975,1601,723,623,2171,699,598,7041,714,219,6951,496,778,6161,605,442,2571,744,253,7451,919,183,6832,000,565,9992,115,846,6172,213,889,7452,250,038,7372,150,441,1432,221,879,1112,250,632,4172,293,988,2222,147,038,7281,943,443,3971,825,322,1191,789,351,7921,713,125,8131,559,259,0101,510,382,9311,511,236,1951,146,152,2401,142,456,657969,078,748979,692,572968,330,091979,029,096926,740,193948,726,869886,299,466882,389,858832,077,895666,592,341612,314,497611,692,140744,321,249577,820,371544,933,803513,426,8400455,581,4720000000000000000000
       Property Plant Equipment 
88,544,060
0
109,135,000
113,485,497
117,120,556
128,441,488
145,594,485
166,612,612
175,935,417
185,140,088
194,727,680
200,126,449
202,421,049
217,286,167
255,020,247
262,701,480
266,324,546
281,251,920
296,001,678
304,001,440
313,436,025
319,239,960
336,235,819
349,837,919
356,850,656
372,212,101
384,670,928
399,848,076
407,479,962
421,491,051
435,966,287
630,022,485
628,915,519
654,940,224
657,960,360
673,014,635
662,817,143
685,636,926
676,544,822
702,440,920
685,909,046
702,241,205
709,905,323
732,412,188
763,211,767
774,573,424
763,044,477
747,019,235
723,036,305
709,343,309
692,886,229
668,140,593
644,293,331
617,726,864
596,342,209
565,624,216
542,641,656
514,612,244
489,550,409
471,900,577
454,940,807
451,861,056
467,095,179
485,164,413
466,877,564
455,802,344
576,274,485
509,307,613
502,694,566
499,785,406
499,785,406502,694,566509,307,613576,274,485455,802,344466,877,564485,164,413467,095,179451,861,056454,940,807471,900,577489,550,409514,612,244542,641,656565,624,216596,342,209617,726,864644,293,331668,140,593692,886,229709,343,309723,036,305747,019,235763,044,477774,573,424763,211,767732,412,188709,905,323702,241,205685,909,046702,440,920676,544,822685,636,926662,817,143673,014,635657,960,360654,940,224628,915,519630,022,485435,966,287421,491,051407,479,962399,848,076384,670,928372,212,101356,850,656349,837,919336,235,819319,239,960313,436,025304,001,440296,001,678281,251,920266,324,546262,701,480255,020,247217,286,167202,421,049200,126,449194,727,680185,140,088175,935,417166,612,612145,594,485128,441,488117,120,556113,485,497109,135,000088,544,060
       Goodwill 
0
0
30,409,000
29,783,796
29,395,299
29,006,801
28,618,304
28,234,425
27,847,082
27,459,739
27,072,396
26,685,053
26,297,711
25,910,368
25,523,025
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,682
25,135,683
25,135,682
25,135,682
25,135,682
25,135,683
25,135,682
25,135,682
25,135,682
25,135,683
25,135,682
25,135,682
25,135,682
25,135,683
25,135,682
25,135,682
25,135,682
25,135,683
25,135,682
25,135,682
25,135,683
25,135,683
25,135,682
25,135,682
25,135,682
25,135,683
25,135,682
25,135,683
25,135,68325,135,68225,135,68325,135,68225,135,68225,135,68225,135,68325,135,68325,135,68225,135,68225,135,68325,135,68225,135,68225,135,68225,135,68325,135,68225,135,68225,135,68225,135,68325,135,68225,135,68225,135,68225,135,68325,135,68225,135,68225,135,68225,135,68325,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,135,68225,523,02525,910,36826,297,71126,685,05327,072,39627,459,73927,847,08228,234,42528,618,30429,006,80129,395,29929,783,79630,409,00000
       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
1,048,031,567
1,248,691,017
1,391,714,445
1,387,816,256
1,334,524,305
1,291,381,421
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000001,291,381,4211,334,524,3051,387,816,2561,391,714,4451,248,691,0171,048,031,567000000000000000000000000000000000000000000000
       Intangible Assets 
48,864
0
30,409,000
29,828,812
29,439,353
29,006,801
29,213,304
28,275,594
28,482,289
27,459,739
27,072,396
26,722,376
26,297,711
25,910,368
25,523,025
25,318,942
25,135,682
25,135,682
25,135,682
25,780,822
25,135,682
25,135,682
25,135,682
1,459,547
1,505,065
1,703,583
1,710,815
2,366,921
2,454,236
3,002,446
3,976,002
3,889,807
3,999,785
3,913,539
3,828,888
3,882,327
3,824,499
3,744,663
3,735,682
540,492
536,258
530,388
524,518
996,567
25,646,824
505,272
499,402
948,805
25,000
481,791
476,108
902,192
466,292
461,383
456,475
856,642
445,022
440,114
435,206
812,727
425,389
420,481
779,791
768,812
405,756
400,847
395,939
724,898
713,919
722,574
722,574713,919724,898395,939400,847405,756768,812779,791420,481425,389812,727435,206440,114445,022856,642456,475461,383466,292902,192476,108481,79125,000948,805499,402505,27225,646,824996,567524,518530,388536,258540,4923,735,6823,744,6633,824,4993,882,3273,828,8883,913,5393,999,7853,889,8073,976,0023,002,4462,454,2362,366,9211,710,8151,703,5831,505,0651,459,54725,135,68225,135,68225,135,68225,780,82225,135,68225,135,68225,135,68225,318,94225,523,02525,910,36826,297,71126,722,37627,072,39627,459,73928,482,28928,275,59429,213,30429,006,80129,439,35329,828,81230,409,000048,864
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,716,297
0
52,138,506
51,055,711
40,730,206
11,579,299
169,525,647
16,465,964
13,082,168
13,189,604
15,850,304
16,692,690
20,619,984
18,377,690
24,615,211
22,124,423
20,323,418
16,012,932
15,651,530
18,281,745
41,089,097
31,923,175
34,579,032
31,173,246
82,964,291
56,642,085
80,740,296
93,953,456
152,136,767
156,441,675
191,890,118
346,619,129
173,408,425
165,542,798
155,394,245
122,754,420
61,304,018
55,085,298
90,271,381
74,254,618
418,582,094
354,536,817
357,676,234
478,852,046
88,002,119
96,018,930
96,588,368
97,149,330
10,690,659
93,729,813
672,597
672,59793,729,81310,690,65997,149,33096,588,36896,018,93088,002,119478,852,046357,676,234354,536,817418,582,09474,254,61890,271,38155,085,29861,304,018122,754,420155,394,245165,542,798173,408,425346,619,129191,890,118156,441,675152,136,76793,953,45680,740,29656,642,08582,964,29131,173,24634,579,03231,923,17541,089,09718,281,74515,651,53016,012,93220,323,41822,124,42324,615,21118,377,69020,619,98416,692,69015,850,30413,189,60413,082,16816,465,964169,525,64711,579,29940,730,20651,055,71152,138,506029,716,2970000000000000000000
> Total Liabilities 
534,756,693
0
457,470,000
652,516,837
596,176,333
669,297,878
718,192,848
781,128,668
735,620,244
773,221,228
861,371,292
864,165,556
685,249,319
700,703,015
767,571,330
1,192,551,544
910,371,893
1,045,277,829
1,185,474,591
1,368,873,087
1,230,669,614
1,221,239,308
1,398,376,279
1,542,127,841
1,611,893,891
1,681,526,008
1,818,404,875
1,800,740,199
1,814,260,948
1,901,914,723
1,931,132,143
2,081,364,258
2,027,979,002
2,134,286,609
2,131,357,177
1,832,112,928
1,634,025,709
1,913,832,181
2,027,999,637
1,806,636,040
1,548,687,889
1,635,650,551
1,987,653,002
1,799,503,533
1,602,756,324
1,908,779,895
2,441,926,989
2,221,760,533
2,344,326,164
2,507,327,461
2,637,834,767
2,230,341,912
2,297,798,267
2,105,633,213
1,992,155,903
1,882,247,833
1,611,537,181
1,596,815,158
1,554,943,175
1,494,665,730
1,373,328,451
1,261,371,469
1,497,322,335
1,445,453,420
1,377,787,451
1,491,138,575
1,734,920,942
1,341,697,603
1,196,124,335
1,085,331,069
1,085,331,0691,196,124,3351,341,697,6031,734,920,9421,491,138,5751,377,787,4511,445,453,4201,497,322,3351,261,371,4691,373,328,4511,494,665,7301,554,943,1751,596,815,1581,611,537,1811,882,247,8331,992,155,9032,105,633,2132,297,798,2672,230,341,9122,637,834,7672,507,327,4612,344,326,1642,221,760,5332,441,926,9891,908,779,8951,602,756,3241,799,503,5331,987,653,0021,635,650,5511,548,687,8891,806,636,0402,027,999,6371,913,832,1811,634,025,7091,832,112,9282,131,357,1772,134,286,6092,027,979,0022,081,364,2581,931,132,1431,901,914,7231,814,260,9481,800,740,1991,818,404,8751,681,526,0081,611,893,8911,542,127,8411,398,376,2791,221,239,3081,230,669,6141,368,873,0871,185,474,5911,045,277,829910,371,8931,192,551,544767,571,330700,703,015685,249,319864,165,556861,371,292773,221,228735,620,244781,128,668718,192,848669,297,878596,176,333652,516,837457,470,0000534,756,693
   > Total Current Liabilities 
400,003,886
0
287,970,000
621,137,312
565,954,888
635,479,799
679,925,558
742,704,629
685,094,633
724,107,624
805,374,307
826,846,755
649,553,084
661,115,261
724,095,322
1,152,755,976
873,715,916
1,010,095,402
1,151,511,492
1,322,237,603
1,185,691,444
1,174,418,598
1,353,495,362
1,474,579,737
1,545,760,748
1,611,784,704
1,724,004,085
1,714,717,244
1,728,202,964
1,795,922,468
1,830,153,147
1,862,336,445
1,813,740,643
1,909,012,805
1,878,746,610
1,560,940,417
1,372,408,026
1,647,433,197
1,779,116,192
1,474,480,964
1,231,821,785
1,331,287,859
1,669,109,283
1,416,455,539
1,300,529,940
1,608,106,199
2,131,211,788
1,933,630,733
2,067,380,564
2,239,200,393
2,378,600,253
1,972,160,394
2,046,005,206
1,860,830,754
1,803,848,933
1,628,187,787
1,423,548,799
1,402,126,502
1,369,940,481
1,137,368,741
1,161,715,411
1,113,667,609
1,351,120,622
1,224,355,589
1,160,497,654
1,333,810,970
1,583,329,680
1,194,347,666
998,052,778
950,420,965
950,420,965998,052,7781,194,347,6661,583,329,6801,333,810,9701,160,497,6541,224,355,5891,351,120,6221,113,667,6091,161,715,4111,137,368,7411,369,940,4811,402,126,5021,423,548,7991,628,187,7871,803,848,9331,860,830,7542,046,005,2061,972,160,3942,378,600,2532,239,200,3932,067,380,5641,933,630,7332,131,211,7881,608,106,1991,300,529,9401,416,455,5391,669,109,2831,331,287,8591,231,821,7851,474,480,9641,779,116,1921,647,433,1971,372,408,0261,560,940,4171,878,746,6101,909,012,8051,813,740,6431,862,336,4451,830,153,1471,795,922,4681,728,202,9641,714,717,2441,724,004,0851,611,784,7041,545,760,7481,474,579,7371,353,495,3621,174,418,5981,185,691,4441,322,237,6031,151,511,4921,010,095,402873,715,9161,152,755,976724,095,322661,115,261649,553,084826,846,755805,374,307724,107,624685,094,633742,704,629679,925,558635,479,799565,954,888621,137,312287,970,0000400,003,886
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
378,974,722
0
492,199,320
496,602,166
405,672,758
589,046,246
616,030,782
680,806,358
580,568,152
618,623,147
703,915,958
760,738,461
594,706,098
606,682,903
664,979,931
731,071,088
435,578,093
293,483,029
376,197,395
492,108,117
331,700,885
329,697,760
434,124,369
607,310,194
408,072,105
435,312,965
702,201,261
1,019,247,729
818,418,062
910,595,643
1,062,992,687
1,015,272,193
799,446,633
871,678,266
821,721,486
824,090,540
792,681,973
524,398,229
484,963,933
387,763,091
147,501,315
138,756,041
148,239,704
352,452,929
169,090,342
241,381,328
395,420,877
553,886,830
239,013,902
190,737,645
0
0190,737,645239,013,902553,886,830395,420,877241,381,328169,090,342352,452,929148,239,704138,756,041147,501,315387,763,091484,963,933524,398,229792,681,973824,090,540821,721,486871,678,266799,446,6331,015,272,1931,062,992,687910,595,643818,418,0621,019,247,729702,201,261435,312,965408,072,105607,310,194434,124,369329,697,760331,700,885492,108,117376,197,395293,483,029435,578,093731,071,088664,979,931606,682,903594,706,098760,738,461703,915,958618,623,147580,568,152680,806,358616,030,782589,046,246405,672,758496,602,166492,199,3200378,974,7220000000000000000000
       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
15,556,320
16,123,320
15,639,480
910,595,643
1,062,992,687
1,015,272,193
799,446,633
871,678,266
821,721,486
824,090,540
792,598,086
524,398,229
476,661,250
387,460,408
147,404,423
138,659,149
148,142,812
352,452,929
168,675,136
240,426,585
394,466,134
553,271,833
238,534,761
190,067,232
209,318,274
209,318,274190,067,232238,534,761553,271,833394,466,134240,426,585168,675,136352,452,929148,142,812138,659,149147,404,423387,460,408476,661,250524,398,229792,598,086824,090,540821,721,486871,678,266799,446,6331,015,272,1931,062,992,687910,595,64315,639,48016,123,32015,556,320000000000000000000000000000000000000000000000
       Accounts payable 
104,812,294
0
67,863,000
103,769,826
121,996,702
98,877,467
107,526,862
108,054,537
97,121,386
103,204,793
102,688,307
132,984,728
110,902,926
138,330,280
147,597,076
163,737,145
139,345,080
125,799,377
163,187,638
184,822,100
201,547,637
203,982,463
202,900,082
231,283,601
230,821,373
193,189,440
311,862,086
346,055,915
264,035,406
255,414,492
290,985,566
321,414,194
453,284,934
449,624,726
377,250,225
362,377,814
430,850,086
457,768,872
411,683,986
397,105,725
257,345,096
320,461,989
318,774,182
277,794,443
268,681,857
329,694,467
374,379,530
406,999,591
434,744,284
423,318,811
485,756,345
386,140,968
522,020,854
429,929,868
377,029,622
256,207,344
281,322,955
306,691,477
333,679,587
253,277,733
306,436,093
268,935,244
307,600,117
301,432,911
297,792,174
318,835,760
355,300,281
450,358,202
336,507,501
273,009,700
273,009,700336,507,501450,358,202355,300,281318,835,760297,792,174301,432,911307,600,117268,935,244306,436,093253,277,733333,679,587306,691,477281,322,955256,207,344377,029,622429,929,868522,020,854386,140,968485,756,345423,318,811434,744,284406,999,591374,379,530329,694,467268,681,857277,794,443318,774,182320,461,989257,345,096397,105,725411,683,986457,768,872430,850,086362,377,814377,250,225449,624,726453,284,934321,414,194290,985,566255,414,492264,035,406346,055,915311,862,086193,189,440230,821,373231,283,601202,900,082203,982,463201,547,637184,822,100163,187,638125,799,377139,345,080163,737,145147,597,076138,330,280110,902,926132,984,728102,688,307103,204,79397,121,386108,054,537107,526,86298,877,467121,996,702103,769,82667,863,0000104,812,294
       Other Current Liabilities 
249,789,910
0
175,271,000
433,846,519
390,676,641
463,969,329
504,183,031
548,092,109
498,404,721
523,079,744
607,070,111
573,531,256
408,150,591
354,852,384
413,145,117
656,048,374
516,709,456
651,634,234
703,607,457
736,502,720
577,264,949
682,219,278
856,893,197
806,760,207
702,591,123
0
0
0
810,285,591
0
715,831,437
893,464,055
716,585,696
756,109,240
717,229,301
679,543,255
154,364,260
171,383,185
174,079,795
668,469
56,940
37,960
18,980
689,178,789
49,560
33,040
16,520
659,326,252
58,050
38,700
19,350
722,667,350
627,104,825
-1
19,992
543,828,641
596,041,686
40,575
623,431,135
736,589,693
716,523,277
504,048,140
506,950,597
629,063,252
493,329,580
1
542,293,925
436,989,370
418,168,057
0
0418,168,057436,989,370542,293,9251493,329,580629,063,252506,950,597504,048,140716,523,277736,589,693623,431,13540,575596,041,686543,828,64119,992-1627,104,825722,667,35019,35038,70058,050659,326,25216,52033,04049,560689,178,78918,98037,96056,940668,469174,079,795171,383,185154,364,260679,543,255717,229,301756,109,240716,585,696893,464,055715,831,4370810,285,591000702,591,123806,760,207856,893,197682,219,278577,264,949736,502,720703,607,457651,634,234516,709,456656,048,374413,145,117354,852,384408,150,591573,531,256607,070,111523,079,744498,404,721548,092,109504,183,031463,969,329390,676,641433,846,519175,271,0000249,789,910
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46,635,485
0
46,820,709
44,880,917
67,548,105
66,133,143
69,741,304
94,400,790
86,022,955
86,057,984
105,992,255
100,978,996
219,027,814
214,238,359
225,273,804
252,610,567
271,172,511
261,617,683
266,398,985
248,883,446
332,155,077
316,866,104
304,362,692
318,543,719
383,047,994
302,226,384
300,673,696
310,715,201
288,129,800
276,945,600
268,127,068
259,234,514
258,181,518
251,793,061
244,802,459
188,306,970
254,060,046
187,988,382
194,688,656
185,002,694
357,296,989
211,613,040
147,703,860
146,201,713
221,097,831
217,289,797
157,327,605
151,591,262
147,349,937
198,071,557
134,910,104
134,910,104198,071,557147,349,937151,591,262157,327,605217,289,797221,097,831146,201,713147,703,860211,613,040357,296,989185,002,694194,688,656187,988,382254,060,046188,306,970244,802,459251,793,061258,181,518259,234,514268,127,068276,945,600288,129,800310,715,201300,673,696302,226,384383,047,994318,543,719304,362,692316,866,104332,155,077248,883,446266,398,985261,617,683271,172,511252,610,567225,273,804214,238,359219,027,814100,978,996105,992,25586,057,98486,022,95594,400,79069,741,30466,133,14367,548,10544,880,91746,820,709046,635,4850000000000000000000
       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
102,064,421
91,292,120
86,641,048
91,227,643
91,880,138
86,969,847
72,075,337
69,685,097
30,690,857
23,469,419
23,469,419
23,469,419
18,053,385
367,303
0
0
0
0
0
0
000000367,30318,053,38523,469,41923,469,41923,469,41930,690,85769,685,09772,075,33786,969,84791,880,13891,227,64386,641,04891,292,120102,064,42100000000000000000000000000000000000000000000000000
       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
-378,974,722
0
-492,199,320
-496,602,166
-405,672,758
-589,046,246
-616,030,782
-680,806,358
-580,568,152
-618,623,147
-703,915,958
-760,738,461
-594,706,098
-606,682,903
-664,979,931
-731,071,088
-435,578,093
-293,483,029
-376,197,395
-492,108,117
-331,700,885
-329,697,760
-434,124,369
-607,310,194
-408,072,105
-435,312,965
-702,201,261
-1,019,247,729
-818,418,062
-910,595,643
-1,062,992,687
-1,015,272,193
-799,446,633
-871,678,266
-821,721,486
-824,090,540
-792,598,086
-524,398,229
-484,661,250
-387,460,408
-147,404,423
-138,659,149
-148,142,812
-352,452,929
-168,307,833
-240,426,585
-394,466,134
-553,271,833
-238,522,038
-189,764,758
929,119
929,119-189,764,758-238,522,038-553,271,833-394,466,134-240,426,585-168,307,833-352,452,929-148,142,812-138,659,149-147,404,423-387,460,408-484,661,250-524,398,229-792,598,086-824,090,540-821,721,486-871,678,266-799,446,633-1,015,272,193-1,062,992,687-910,595,643-818,418,062-1,019,247,729-702,201,261-435,312,965-408,072,105-607,310,194-434,124,369-329,697,760-331,700,885-492,108,117-376,197,395-293,483,029-435,578,093-731,071,088-664,979,931-606,682,903-594,706,098-760,738,461-703,915,958-618,623,147-580,568,152-680,806,358-616,030,782-589,046,246-405,672,758-496,602,166-492,199,3200-378,974,7220000000000000000000
       Long-term Liabilities 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
11,829,703
12,502,175
8,179,860
11,393,902
16,593,417
17,176,997
17,301,735
16,396,567
7,142,390
1,491,923
1,491,515
2,206,410
3,504,551
3,736,204
3,509,297
0
0
5,741,729
10,504,248
8,036,368
8,111,993
11,212,169
11,212,1698,111,9938,036,36810,504,2485,741,729003,509,2973,736,2043,504,5512,206,4101,491,5151,491,9237,142,39016,396,56717,301,73517,176,99716,593,41711,393,9028,179,86012,502,17511,829,703000000000000000000000000000000000000000000000000
> Total Stockholder Equity
96,668,345
101,743,827
181,777,000
504,329,346
527,327,411
526,270,930
552,865,171
580,595,434
601,304,253
603,163,175
631,356,144
663,910,083
677,119,808
688,272,910
666,821,372
742,957,824
748,339,907
768,085,789
766,269,694
839,729,436
851,897,709
834,741,907
886,225,550
977,027,425
987,999,548
1,015,669,690
1,454,089,007
1,573,725,286
1,578,775,393
1,597,931,036
1,577,201,101
1,717,764,457
1,712,817,795
1,721,635,637
1,717,809,675
1,894,151,595
1,894,625,507
1,839,946,778
1,956,328,721
2,144,904,068
2,141,810,350
2,160,916,879
2,141,330,713
2,342,255,114
2,325,711,826
2,351,415,748
2,343,282,649
2,519,469,311
2,495,089,264
2,498,041,943
2,506,391,647
2,659,838,015
2,629,754,908
2,602,854,746
2,575,098,033
2,646,166,975
2,600,372,586
2,554,363,831
2,553,296,439
2,612,907,044
2,612,412,393
2,650,783,546
2,725,012,437
2,823,485,857
2,825,342,837
2,842,577,785
2,858,130,432
3,011,730,358
3,016,223,672
3,043,796,132
3,043,796,1323,016,223,6723,011,730,3582,858,130,4322,842,577,7852,825,342,8372,823,485,8572,725,012,4372,650,783,5462,612,412,3932,612,907,0442,553,296,4392,554,363,8312,600,372,5862,646,166,9752,575,098,0332,602,854,7462,629,754,9082,659,838,0152,506,391,6472,498,041,9432,495,089,2642,519,469,3112,343,282,6492,351,415,7482,325,711,8262,342,255,1142,141,330,7132,160,916,8792,141,810,3502,144,904,0681,956,328,7211,839,946,7781,894,625,5071,894,151,5951,717,809,6751,721,635,6371,712,817,7951,717,764,4571,577,201,1011,597,931,0361,578,775,3931,573,725,2861,454,089,0071,015,669,690987,999,548977,027,425886,225,550834,741,907851,897,709839,729,436766,269,694768,085,789748,339,907742,957,824666,821,372688,272,910677,119,808663,910,083631,356,144603,163,175601,304,253580,595,434552,865,171526,270,930527,327,411504,329,346181,777,000101,743,82796,668,345
   Common Stock
45,060,000
0
209,380,000
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
293,553,358
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
326,170,397
0
0326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397326,170,397293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358293,553,358209,380,000045,060,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,496,017
23,714,508
22,907,470
19,914,110
19,755,902
22,068,254
22,235,749
25,722,796
0
025,722,79622,235,74922,068,25419,755,90219,914,11022,907,47023,714,50822,496,0170000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
0
0
0
000560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,53400000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
142,258,251
0
142,258,251
142,258,251
200,968,922
200,968,922
200,968,922
618,939,251
618,939,251
618,939,251
618,939,251
625,462,659
621,218,844
615,000,937
612,655,793
607,388,296
565,057,965
564,285,415
564,125,512
563,804,278
566,676,207
563,098,481
563,209,770
564,561,712
566,881,082
567,460,845
569,337,557
570,904,005
568,903,349
568,177,484
567,833,494
567,944,113
567,509,958
568,524,981
568,889,061
571,831,197
576,836,466
578,251,986
578,520,384
577,294,319
577,187,625
577,927,670
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
560,092,534
0
0560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534560,092,534577,927,670577,187,625577,294,319578,520,384578,251,986576,836,466571,831,197568,889,061568,524,981567,509,958567,944,113567,833,494568,177,484568,903,349570,904,005569,337,557567,460,845566,881,082564,561,712563,209,770563,098,481566,676,207563,804,278564,125,512564,285,415565,057,965607,388,296612,655,793615,000,937621,218,844625,462,659618,939,251618,939,251618,939,251618,939,251200,968,922200,968,922200,968,922142,258,251142,258,2510142,258,2510000000000000000000



6.3. Balance Sheets

Currency in IDR. All numbers in thousands.




6.4. Cash Flows

Currency in IDR. All numbers in thousands.




6.5. Income Statements

Currency in IDR. All numbers in thousands.


6.6. Latest Income Statement

Income Statement (annual), 2023-12-31. Currency in IDR. All numbers in thousands.

Gross Profit (+$)
totalRevenue4,548,754,696
Cost of Revenue-3,874,289,944
Gross Profit674,464,752674,464,752
 
Operating Income (+$)
Gross Profit674,464,752
Operating Expense-430,993,823
Operating Income243,470,929243,470,929
 
Operating Expense (+$)
Research Development0
Selling General Administrative56,230,421
Selling And Marketing Expenses119,855,589
Operating Expense430,993,823176,086,010
 
Net Interest Income (+$)
Interest Income7,157,370
Interest Expense-24,491,122
Other Finance Cost-8,292,965
Net Interest Income-25,626,717
 
Pretax Income (+$)
Operating Income243,470,929
Net Interest Income-25,626,717
Other Non-Operating Income Expenses0
Income Before Tax (EBT)295,341,967191,599,891
EBIT - interestExpense = 218,979,807
291,001,983
261,965,929
Interest Expense24,491,122
Earnings Before Interest and Taxes (EBIT)243,470,929319,833,089
Earnings Before Interest and Taxes (EBITDA)326,393,424
 
After tax Income (+$)
Income Before Tax295,341,967
Tax Provision-53,527,176
Net Income From Continuing Ops241,814,791241,814,791
Net Income237,474,807
Net Income Applicable To Common Shares0
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses4,305,283,767
Total Other Income/Expenses Net51,871,03825,626,717
 

Technical Analysis of Jaya Konstruksi Manggala Pratama
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Jaya Konstruksi Manggala Pratama. The general trend of Jaya Konstruksi Manggala Pratama is UNKNOWN with 0.0% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Jaya Konstruksi Manggala Pratama's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator StateBullish trend Bearish trend
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of Jaya Konstruksi Manggala Pratama.

The long score for the Support & Resistance is 1/1.
The longshort score for the Support & Resistance is 1/(-1 +1).

  • Around support: The price is currently trading around a support level. This can be considered as a potential entry level. +1

The bullish price targets are: 91.00 < 91.00 < 94.00.

The bearish price targets are: 86.00 > 82.00 > 80.00.

Tweet this
Jaya Konstruksi Manggala Pratama Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Jaya Konstruksi Manggala Pratama. The current mas is .

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Jaya Konstruksi Manggala Pratama Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Jaya Konstruksi Manggala Pratama.

Jaya Konstruksi Manggala Pratama Daily Moving Average Convergence/Divergence (MACD) ChartJaya Konstruksi Manggala Pratama Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of Jaya Konstruksi Manggala Pratama. The current adx is .

Jaya Konstruksi Manggala Pratama Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Jaya Konstruksi Manggala Pratama.

Jaya Konstruksi Manggala Pratama Daily Parabolic SAR Chart
3rd party ad coffee SUPPORTERis ad-free.

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentum indicator, meaning the signals are instant.
  • Ranges between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Jaya Konstruksi Manggala Pratama.

Jaya Konstruksi Manggala Pratama Daily Relative Strength Index (RSI) ChartJaya Konstruksi Manggala Pratama Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

  • Leading momentum indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • Ranges between 0 and 100.
  • Above 80 is considered overbought.
  • Below 20 is considered oversold.
  • Consists of two lines named K and D.
  • K compares the highest high and lowest low on the selected price range.
  • The D line is a moving average of the K line.
  • Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Jaya Konstruksi Manggala Pratama.

Jaya Konstruksi Manggala Pratama Daily Stochastic Oscillator ChartJaya Konstruksi Manggala Pratama Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

  • Lagging or leading Momentum indicator
  • When the CCI is above zero, the price is above the historical average
  • When the CCI is below zero, the price is below the historical average
  • Used for spotting trends
    • If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
    • If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Jaya Konstruksi Manggala Pratama.

Jaya Konstruksi Manggala Pratama Daily Commodity Channel Index (CCI) ChartJaya Konstruksi Manggala Pratama Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

  • Lagging momentum indicator
  • Ranges between +100 and -100
  • Considered overbought above +50
  • Considered oversold below -50
  • It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Jaya Konstruksi Manggala Pratama.

Jaya Konstruksi Manggala Pratama Daily Chande Momentum Oscillator (CMO) ChartJaya Konstruksi Manggala Pratama Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

 Shows the current price relative to the highest high over the last 14 days.
 

  • Lagging momentum indicator
  • Ranging between 0 and -100
  • Above -20 is considered overbought
  • Below -80 is considered oversold
  • Is prone to give false signals

Score

Let's take a look at the Williams %R of Jaya Konstruksi Manggala Pratama.

Jaya Konstruksi Manggala Pratama Daily Williams %R ChartJaya Konstruksi Manggala Pratama Daily Williams %R Chart
3rd party ad coffee SUPPORTERis ad-free.

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

  • Lagging volatility indicator
  • Uses 3 bands: one upper, one lower and one in the middle
  • Works best when the middle band reflects an intermediate trend (MA20).
  • When the price is moving closer to the upper band, the market might be overbought
  • When the price is moving closer to the lower band, the market might be oversold 

Score

Let's take a look at the Bollinger Bands of Jaya Konstruksi Manggala Pratama.

Jaya Konstruksi Manggala Pratama Daily Bollinger Bands Chart
4.2 Average True Range (ATR)
Measures market volatility
  • Leading volatility indicator
  • Can be used to determine stop-loss positions
  • Calculated by:
    • Current high minus the current low
    • Current high minus the previous close
    • Current low minus the previous close
  • The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Jaya Konstruksi Manggala Pratama.

Jaya Konstruksi Manggala Pratama Daily Average True Range (ATR) ChartJaya Konstruksi Manggala Pratama Daily Average True Range (ATR) Chart
3rd party ad coffee SUPPORTERis ad-free.

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

  • Leading momentum indicator
  • Calculation:
    • If the closing price is above the previous closing price: OBV = previous OBV + current volume
    • If the closing price is below the previous closing price: OBV = previous OBV - current volume
    • If the closing price is the same as the previous closing price than the OBV is the same.
  • Can be used to confirm price trends
  • Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Jaya Konstruksi Manggala Pratama.

Jaya Konstruksi Manggala Pratama Daily On-Balance Volume (OBV) ChartJaya Konstruksi Manggala Pratama Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

  • Lagging momentum indicator
  • Looks like RSI but uses volume as an extra metric (RSI only considers price)
  • Above 80 is considered overbought
  • Below 20 is considered oversold
  • Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Jaya Konstruksi Manggala Pratama.

Jaya Konstruksi Manggala Pratama Daily Money Flow Index (MFI) ChartJaya Konstruksi Manggala Pratama Daily Money Flow Index (MFI) Chart
3rd party ad coffee SUPPORTERis ad-free.

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Jaya Konstruksi Manggala Pratama.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

DateIndicatorSignal
2024-07-03STOCH LONG EXITThe %K line crosses below the %D line.
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-07-04RSI SHORT ENTRY LONG CLOSE70 crossover to downside
2024-07-05MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-07-08STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-07-09RSI SHORT ENTRY LONG CLOSE70 crossover to downside
2024-07-10STOCH LONG EXITThe %K line crosses below the %D line.
2024-07-12STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-07-15STOCH LONG EXITThe %K line crosses below the %D line.
2024-07-16SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2024-07-18MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-07-23CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-07-24WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-07-25CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-07-29STOCH SHORT EXITThe %K line crosses above the %D line.
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-07-30STOCH LONG EXITThe %K line crosses below the %D line.
2024-07-31STOCH SHORT EXITThe %K line crosses above the %D line.
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-08-01SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2024-08-05DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-08-07STOCH SHORT EXITThe %K line crosses above the %D line.
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-08-09DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-08-13SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-08-14MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
STOCH LONG EXITThe %K line crosses below the %D line.
2024-08-15CCI LONG ENTRY SHORT CLOSE100 crossover to upside
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-08-16BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-08-21CCI LONG ENTRY SHORT CLOSE100 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-08-22STOCH LONG EXITThe %K line crosses below the %D line.
2024-08-23BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-08-27RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
2024-08-30STOCH SHORT EXITThe %K line crosses above the %D line.
2024-09-02CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-09-03STOCH LONG EXITThe %K line crosses below the %D line.
2024-09-05MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2024-09-06SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-09-10CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-09-11CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-09-13STOCH SHORT EXITThe %K line crosses above the %D line.
2024-09-17STOCH LONG EXITThe %K line crosses below the %D line.
2024-09-20STOCH LONG EXITThe %K line crosses below the %D line.
2024-09-23STOCH SHORT EXITThe %K line crosses above the %D line.
2024-09-24CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-09-25STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-09-30WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-10-01STOCH SHORT EXITThe %K line crosses above the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-10-02STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2024-10-04BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2024-10-09STOCH SHORT EXITThe %K line crosses above the %D line.
2024-10-15SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
STOCH LONG EXITThe %K line crosses below the %D line.
2024-10-16MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-10-18STOCH LONG EXITThe %K line crosses below the %D line.
2024-10-21STOCH SHORT EXITThe %K line crosses above the %D line.
2024-10-22STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-10-23CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-10-24CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-10-29STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-10-30CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-10-31STOCH LONG EXITThe %K line crosses below the %D line.
2024-11-01STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-11-04DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-11-05MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-11-06BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2024-11-07STOCH SHORT EXITThe %K line crosses above the %D line.
2024-11-11STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-11-12STOCH SHORT EXITThe %K line crosses above the %D line.
2024-11-13STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside

6.3. Candlestick Patterns

Jaya Konstruksi Manggala Pratama Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

Let's check the technical score of Jaya Konstruksi Manggala Pratama based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose87.000
Total1/1 (100.0%)
Penke
Good job! You gained 25 XP and 0   0   10 . What's next:
  • Share my analysis of Jaya Konstruksi Manggala Pratama with someone you think should read this too:
  • Are you bullish or bearish on Jaya Konstruksi Manggala Pratama? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Jaya Konstruksi Manggala Pratama? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about Jaya Konstruksi Manggala Pratama

I send you an email if I find something interesting about Jaya Konstruksi Manggala Pratama.


Comments

How you think about this?

Leave a comment

Stay informed about Jaya Konstruksi Manggala Pratama.

Receive notifications about Jaya Konstruksi Manggala Pratama in your mailbox!

3rd party ad coffee SUPPORTERis ad-free.