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

Smr Utama Tbk
Buy, Hold or Sell?

Let's analyze Smr Utama Tbk together

I guess you are interested in Smr Utama 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 Smr Utama 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.

Get notifications about Smr Utama Tbk

I send you an email if I find something interesting about Smr Utama Tbk.

1. Quick Overview

1.1. Quick analysis of Smr Utama Tbk (30 sec.)










1.2. What can you expect buying and holding a share of Smr Utama 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
Rp5.63
Expected worth in 1 year
Rp-1.58
How sure are you?
25.0%

+ What do you gain per year?

Total Gains per Share
Rp-7.21
Return On Investment
-14.4%

For what price can you sell your share?

Current Price per Share
Rp50.00
Expected price per share
Rp50.00 - Rp50.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Smr Utama Tbk (5 min.)




Live pricePrice per Share (EOD)
Rp50.00
Intrinsic Value Per Share
Rp-34.86 - Rp29.22
Total Value Per Share
Rp-29.23 - Rp34.85

2.2. Growth of Smr Utama Tbk (5 min.)




Is Smr Utama Tbk growing?

Current yearPrevious yearGrowGrow %
How rich?$7m$16.8m-$6m-55.4%

How much money is Smr Utama Tbk making?

Current yearPrevious yearGrowGrow %
Making money-$2.1m$61.6k-$2.2m-102.8%
Net Profit Margin-315.6%-3.4%--

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

2.3. Financial Health of Smr Utama Tbk (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Smr Utama Tbk?

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

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

Speculation

The Price per Share of Smr Utama Tbk is Rp50.00. 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 Smr Utama 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 Smr Utama 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 Rp5.63. Based on the TTM, the Book Value Change Per Share is Rp-1.80 per quarter. Based on the YOY, the Book Value Change Per Share is Rp0.07 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 Smr Utama 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 Share0.01-0.01-0.01-0.00-0.02-
Price to Earnings Ratio-4.58--11.27--8.41--6.98-12.33-
Price-to-Total Gains Ratio-18.31--44.81--33.74--29.37--22.63-
Price to Book Ratio8.88-6.17-3.74-2.95-3.61-
Price-to-Total Gains Ratio-18.31--44.81--33.74--29.37--22.63-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.005
Number of shares200000
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 (200000 shares)-36.05-64.93
Gains per Year (200000 shares)-144.20-259.71
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-144-1540-260-270
20-288-2980-519-530
30-433-4420-779-790
40-577-5860-1039-1050
50-721-7300-1299-1310
60-865-8740-1558-1570
70-1009-10180-1818-1830
80-1154-11620-2078-2090
90-1298-13060-2337-2350
100-1442-14500-2597-2610

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 Share0.04.00.00.0%1.011.00.08.3%2.018.00.010.0%6.034.00.015.0%6.037.011.011.1%
Book Value Change Per Share0.04.00.00.0%1.011.00.08.3%2.018.00.010.0%10.030.00.025.0%12.042.00.022.2%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.054.00.0%
Total Gains per Share0.04.00.00.0%1.011.00.08.3%2.018.00.010.0%10.030.00.025.0%12.042.00.022.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Smr Utama 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---2.730-1.803-34%0.075-3749%-3.246+19%-0.280-90%
Book Value Per Share--5.6298.699-35%13.518-58%27.825-80%56.917-90%
Current Ratio--0.1360.146-7%0.187-27%0.483-72%1.081-87%
Debt To Asset Ratio--0.9110.870+5%0.817+12%0.731+25%0.633+44%
Debt To Equity Ratio--10.2037.084+44%4.501+127%3.695+176%2.437+319%
Dividend Per Share----0%-0%-0%-0%
Eps---2.730-1.754-36%0.049-5636%-3.240+19%-2.879+5%
Free Cash Flow Per Share---0.1400.053-367%-0.087-38%0.008-1882%-0.810+477%
Free Cash Flow To Equity Per Share---0.140-0.228+62%-2.094+1393%-2.400+1610%-1.423+914%
Gross Profit Margin--1.0001.139-12%1.0000%1.028-3%1.014-1%
Intrinsic Value_10Y_max--29.219--------
Intrinsic Value_10Y_min---34.862--------
Intrinsic Value_1Y_max--0.193--------
Intrinsic Value_1Y_min---3.303--------
Intrinsic Value_3Y_max--2.663--------
Intrinsic Value_3Y_min---10.148--------
Intrinsic Value_5Y_max--7.647--------
Intrinsic Value_5Y_min---17.185--------
Market Cap624969984000.0000%624969984000.000624969984000.0000%624969984000.0000%593721484800.000+5%2430820752768.000-74%
Net Profit Margin---11.823-3.156-73%-0.034-100%-0.923-92%-0.569-95%
Operating Margin----0.1760%0.051-100%-0.2210%-0.2040%
Operating Ratio--19.1165.895+224%0.975+1861%2.104+809%1.633+1071%
Pb Ratio8.8830%8.8836.169+44%3.738+138%2.947+201%3.609+146%
Pe Ratio-4.5780%-4.578-11.275+146%-8.412+84%-6.984+53%12.329-137%
Price Per Share50.0000%50.00050.0000%50.0000%47.500+5%194.475-74%
Price To Free Cash Flow Ratio-89.0940%-89.094-134.607+51%-219.892+147%-126.984+43%-3254.004+3552%
Price To Total Gains Ratio-18.3130%-18.313-44.812+145%-33.738+84%-29.368+60%-22.632+24%
Quick Ratio--0.0710.059+20%0.076-7%0.290-76%0.343-79%
Return On Assets---0.043-0.027-38%0.000-11910%-0.034-21%-0.024-45%
Return On Equity---0.482-0.235-51%-0.008-98%-0.156-68%-0.092-81%
Total Gains Per Share---2.730-1.803-34%0.075-3749%-3.246+19%-0.280-90%
Usd Book Value--7035857.26510873777.753-35%16896934.050-58%34779479.064-80%71142799.782-90%
Usd Book Value Change Per Share--0.0000.000-34%0.000-3749%0.000+19%0.000-90%
Usd Book Value Per Share--0.0010.001-35%0.001-58%0.003-80%0.006-90%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0000.000-36%0.000-5636%0.000+19%0.000+5%
Usd Free Cash Flow---175367.29165790.658-367%-109021.469-38%9838.387-1882%-1011958.378+477%
Usd Free Cash Flow Per Share--0.0000.000-367%0.000-38%0.000-1882%0.000+477%
Usd Free Cash Flow To Equity Per Share--0.0000.000+62%0.000+1393%0.000+1610%0.000+914%
Usd Market Cap62496998.4000%62496998.40062496998.4000%62496998.4000%59372148.480+5%243082075.277-74%
Usd Price Per Share0.0050%0.0050.0050%0.0050%0.005+5%0.019-74%
Usd Profit---3412775.054-2192815.725-36%61635.499-5637%-4049638.222+19%-3598743.097+5%
Usd Revenue--288656.3764828299.159-94%10459984.351-97%11086452.479-97%14143224.012-98%
Usd Total Gains Per Share--0.0000.000-34%0.000-3749%0.000+19%0.000-90%
 EOD+0 -1MRQTTM+4 -25YOY+3 -265Y+13 -2010Y+11 -22

3.3 Fundamental Score

Let's check the fundamental score of Smr Utama Tbk based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-4.578
Price to Book Ratio (EOD)Between0-18.883
Net Profit Margin (MRQ)Greater than0-11.823
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.071
Current Ratio (MRQ)Greater than10.136
Debt to Asset Ratio (MRQ)Less than10.911
Debt to Equity Ratio (MRQ)Less than110.203
Return on Equity (MRQ)Greater than0.15-0.482
Return on Assets (MRQ)Greater than0.05-0.043
Total1/10 (10.0%)

3.4 Technical Score

Let's check the technical score of Smr Utama Tbk based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than500.000
Ma 20Greater thanMa 5050.000
Ma 50Greater thanMa 10050.000
Ma 100Greater thanMa 20050.000
OpenGreater thanClose50.000
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Smr Utama Tbk

PT SMR Utama Tbk, through its subsidiaries, engages in the mining, exploitation, and production of coal properties in Indonesia. The company also provides equipment, manpower, and technical expertise for infrastructure and mining facilities, including drilling, blasting and disposal of land, and rental coal mining equipment. In addition, it engages in trading and investing activities, as well as offers agency, construction, engineering, and industrial bureau services. Further, it operates as a mining contractor. The company was formerly known as PT Dwi Satria Jaya and changed its name to PT SMR Utama Tbk in November 2010. The company was founded in 2003 and is headquartered in Jakarta, Indonesia. PT SMR Utama Tbk is a subsidiary of PT Trada Alam Minera Tbk.

Fundamental data was last updated by Penke on 2024-10-16 23:30:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable 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 overpriced.
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 Smr Utama Tbk earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Smr Utama Tbk to the Coal industry mean.
  • A Net Profit Margin of -1,182.3% means that Rp-11.82 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Smr Utama Tbk:

  • The MRQ is -1,182.3%. The company is making a huge loss. -2
  • The TTM is -315.6%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-1,182.3%TTM-315.6%-866.7%
TTM-315.6%YOY-3.4%-312.2%
TTM-315.6%5Y-92.3%-223.3%
5Y-92.3%10Y-56.9%-35.4%
4.3.1.2. Return on Assets

Shows how efficient Smr Utama Tbk is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Smr Utama Tbk to the Coal industry mean.
  • -4.3% Return on Assets means that Smr Utama Tbk generated Rp-0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Smr Utama Tbk:

  • The MRQ is -4.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.3%TTM-2.7%-1.6%
TTM-2.7%YOY0.0%-2.7%
TTM-2.7%5Y-3.4%+0.7%
5Y-3.4%10Y-2.4%-1.0%
4.3.1.3. Return on Equity

Shows how efficient Smr Utama Tbk is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Smr Utama Tbk to the Coal industry mean.
  • -48.2% Return on Equity means Smr Utama Tbk generated Rp-0.48 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Smr Utama Tbk:

  • The MRQ is -48.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -23.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-48.2%TTM-23.5%-24.7%
TTM-23.5%YOY-0.8%-22.7%
TTM-23.5%5Y-15.6%-7.9%
5Y-15.6%10Y-9.2%-6.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Smr Utama Tbk.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Smr Utama Tbk is operating .

  • Measures how much profit Smr Utama 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 Smr Utama Tbk to the Coal 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 Smr Utama Tbk:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-17.6%+17.6%
TTM-17.6%YOY5.1%-22.7%
TTM-17.6%5Y-22.1%+4.5%
5Y-22.1%10Y-20.4%-1.7%
4.3.2.2. Operating Ratio

Measures how efficient Smr Utama Tbk is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Coal industry mean).
  • An Operation Ratio of 19.12 means that the operating costs are Rp19.12 for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Smr Utama Tbk:

  • The MRQ is 19.116. The company is inefficient in keeping operating costs low. -1
  • The TTM is 5.895. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ19.116TTM5.895+13.221
TTM5.895YOY0.975+4.920
TTM5.8955Y2.104+3.791
5Y2.10410Y1.633+0.471
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Smr Utama Tbk.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Smr Utama Tbk is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Coal industry mean).
  • A Current Ratio of 0.14 means the company has Rp0.14 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Smr Utama Tbk:

  • The MRQ is 0.136. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.146. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.136TTM0.146-0.010
TTM0.146YOY0.187-0.041
TTM0.1465Y0.483-0.337
5Y0.48310Y1.081-0.597
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Smr Utama Tbk to the Coal industry mean.
  • A Quick Ratio of 0.07 means the company can pay off Rp0.07 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Smr Utama Tbk:

  • The MRQ is 0.071. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.059. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.071TTM0.059+0.012
TTM0.059YOY0.076-0.017
TTM0.0595Y0.290-0.231
5Y0.29010Y0.343-0.053
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Smr Utama Tbk.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Smr Utama Tbk assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Smr Utama Tbk to Coal industry mean.
  • A Debt to Asset Ratio of 0.91 means that Smr Utama Tbk assets are financed with 91.1% credit (debt) and the remaining percentage (100% - 91.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Smr Utama Tbk:

  • The MRQ is 0.911. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.870. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.911TTM0.870+0.041
TTM0.870YOY0.817+0.054
TTM0.8705Y0.731+0.139
5Y0.73110Y0.633+0.098
4.5.4.2. Debt to Equity Ratio

Measures if Smr Utama Tbk is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Smr Utama Tbk to the Coal industry mean.
  • A Debt to Equity ratio of 1,020.3% means that company has Rp10.20 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Smr Utama Tbk:

  • The MRQ is 10.203. The company is unable to pay all its debts with equity. -1
  • The TTM is 7.084. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ10.203TTM7.084+3.119
TTM7.084YOY4.501+2.583
TTM7.0845Y3.695+3.388
5Y3.69510Y2.437+1.258
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 Smr Utama Tbk generates.

  • Above 15 is considered overpriced but always compare Smr Utama Tbk to the Coal industry mean.
  • A PE ratio of -4.58 means the investor is paying Rp-4.58 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Smr Utama Tbk:

  • The EOD is -4.578. Based on the earnings, the company is expensive. -2
  • The MRQ is -4.578. Based on the earnings, the company is expensive. -2
  • The TTM is -11.275. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-4.578MRQ-4.5780.000
MRQ-4.578TTM-11.275+6.697
TTM-11.275YOY-8.412-2.863
TTM-11.2755Y-6.984-4.291
5Y-6.98410Y12.329-19.313
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 Smr Utama Tbk:

  • The EOD is -89.094. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -89.094. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -134.607. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-89.094MRQ-89.0940.000
MRQ-89.094TTM-134.607+45.513
TTM-134.607YOY-219.892+85.285
TTM-134.6075Y-126.984-7.624
5Y-126.98410Y-3,254.004+3,127.020
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 Smr Utama Tbk is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Coal industry mean).
  • A PB ratio of 8.88 means the investor is paying Rp8.88 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Smr Utama Tbk:

  • The EOD is 8.883. Based on the equity, the company is overpriced. -1
  • The MRQ is 8.883. Based on the equity, the company is overpriced. -1
  • The TTM is 6.169. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD8.883MRQ8.8830.000
MRQ8.883TTM6.169+2.713
TTM6.169YOY3.738+2.432
TTM6.1695Y2.947+3.222
5Y2.94710Y3.609-0.662
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 Assets793,038,605
Total Liabilities722,680,033
Total Stockholder Equity70,832,422
 As reported
Total Liabilities 722,680,033
Total Stockholder Equity+ 70,832,422
Total Assets = 793,038,605

Assets

Total Assets793,038,605
Total Current Assets91,564,044
Long-term Assets701,474,561
Total Current Assets
Cash And Cash Equivalents 5,644,765
Net Receivables 47,438,652
Inventory 8,601,073
Total Current Assets  (as reported)91,564,044
Total Current Assets  (calculated)61,684,490
+/- 29,879,554
Long-term Assets
Property Plant Equipment 485,598,154
Goodwill 215,426,407
Long-term Assets Other 450,000
Long-term Assets  (as reported)701,474,561
Long-term Assets  (calculated)701,474,561
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities671,007,501
Long-term Liabilities51,672,532
Total Stockholder Equity70,832,422
Total Current Liabilities
Short Long Term Debt 548,537,273
Accounts payable 47,104,136
Total Current Liabilities  (as reported)671,007,501
Total Current Liabilities  (calculated)595,641,409
+/- 75,366,092
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt4,821,230
Long-term Liabilities  (as reported)51,672,532
Long-term Liabilities  (calculated)4,821,230
+/- 46,851,303
Total Stockholder Equity
Total Stockholder Equity (as reported)70,832,422
Total Stockholder Equity (calculated)0
+/- 70,832,422
Other
Capital Stock1,249,938,578
Common Stock Shares Outstanding 12,499,386
Net Debt 542,892,508
Net Invested Capital 619,369,695
Net Working Capital -579,443,457
Property Plant and Equipment Gross 2,388,923,713



6.2. Balance Sheets Structured

Currency in IDR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-03-312010-12-312009-12-312008-12-312007-12-312006-12-31
> Total Assets 
438,668
246,233
58,755,125
156,428,281
193,605,875
194,323,562
221,932,267
385,026,022
371,308,694
365,454,348
350,820,594
307,548,210
293,605,340
277,780,034
261,583,873
244,996,744
235,609,413
227,831,590
2,643,597,250
2,624,708,508
2,749,956,790
2,776,714,399
2,974,157,977
2,665,117,531
2,443,993,263
2,428,349,081
2,469,803,150
2,441,477,294
2,342,986,019
2,298,519,149
2,266,885,202
2,024,090,512
1,731,784,201
1,867,767,645
1,873,540,720
1,906,596,077
1,825,800,035
1,821,593,807
1,763,443,141
1,675,570,667
1,615,172,119
1,543,770,599
1,477,905,944
1,288,617,642
1,245,440,636
1,245,075,158
1,247,200,034
1,029,461,272
981,327,011
964,597,342
941,196,048
936,030,494
907,701,600
902,722,568
884,524,699
828,406,396
817,121,583
793,038,605
793,038,605817,121,583828,406,396884,524,699902,722,568907,701,600936,030,494941,196,048964,597,342981,327,0111,029,461,2721,247,200,0341,245,075,1581,245,440,6361,288,617,6421,477,905,9441,543,770,5991,615,172,1191,675,570,6671,763,443,1411,821,593,8071,825,800,0351,906,596,0771,873,540,7201,867,767,6451,731,784,2012,024,090,5122,266,885,2022,298,519,1492,342,986,0192,441,477,2942,469,803,1502,428,349,0812,443,993,2632,665,117,5312,974,157,9772,776,714,3992,749,956,7902,624,708,5082,643,597,250227,831,590235,609,413244,996,744261,583,873277,780,034293,605,340307,548,210350,820,594365,454,348371,308,694385,026,022221,932,267194,323,562193,605,875156,428,28158,755,125246,233438,668
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
91,582,276
0
0
517,642,238
647,946,953
730,017,156
773,414,520
861,249,296
804,963,065
772,643,581
783,875,624
669,178,672
658,610,866
652,084,408
659,973,697
656,643,706
442,166,748
418,631,628
443,182,908
430,034,876
502,905,664
447,013,486
425,799,826
392,743,069
266,422,913
244,387,896
221,290,269
204,341,290
155,039,530
159,915,079
159,527,807
181,171,247
165,378,703
157,945,332
137,018,158
144,283,767
125,400,935
119,153,670
116,589,797
118,346,065
84,928,604
93,788,676
91,564,044
91,564,04493,788,67684,928,604118,346,065116,589,797119,153,670125,400,935144,283,767137,018,158157,945,332165,378,703181,171,247159,527,807159,915,079155,039,530204,341,290221,290,269244,387,896266,422,913392,743,069425,799,826447,013,486502,905,664430,034,876443,182,908418,631,628442,166,748656,643,706659,973,697652,084,408658,610,866669,178,672783,875,624772,643,581804,963,065861,249,296773,414,520730,017,156647,946,953517,642,2380091,582,276000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,029,645
0
0
11,079,234
36,648,582
14,149,502
44,842,173
13,513,358
23,300,804
37,489,682
6,718,686
13,802,174
11,040,068
47,169,161
21,018,697
23,574,569
43,446,005
8,801,989
77,036,205
31,149,838
92,420,934
46,198,181
64,766,735
44,407,390
6,539,376
24,545,126
40,957,133
20,036,050
20,834,510
38,591,074
36,938,724
48,485,360
35,411,652
20,552,074
7,640,404
6,671,480
11,586,109
5,222,494
16,648,538
7,364,759
10,835,438
6,051,365
5,644,765
5,644,7656,051,36510,835,4387,364,75916,648,5385,222,49411,586,1096,671,4807,640,40420,552,07435,411,65248,485,36036,938,72438,591,07420,834,51020,036,05040,957,13324,545,1266,539,37644,407,39064,766,73546,198,18192,420,93431,149,83877,036,2058,801,98943,446,00523,574,56921,018,69747,169,16111,040,06813,802,1746,718,68637,489,68223,300,80413,513,35844,842,17314,149,50236,648,58211,079,234002,029,645000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,168,127
20,287,624
20,325,570
20,293,227
20,299,164
20,400,971
20,270,716
20,230,539
20,326,849
20,435,873
20,282,943
20,259,016
20,268,774
20,212,240
20,291,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000020,291,20020,212,24020,268,77420,259,01620,282,94320,435,87320,326,84920,230,53920,270,71620,400,97120,299,16420,293,22720,325,57020,287,62432,168,127000000000000000000
       Net Receivables 
0
0
0
75,800
3,387,113
3,204,181
7,325,825
21,349,389
7,910,190
4,643,426
2,968,469
3,440,989
2,170,009
147,643
198,859
141,758
894,917
821,994
23,274
0
39,920
38,219
40,649
24,733
0
32,768
23,056
27,681
21,764
0
24,119
0
267,649,818
222,878,055
242,511,909
304,044,400
108,886,589
81,125,068
85,472,004
163,604,450
145,828,198
130,692,220
127,100,300
79,102,708
93,953,290
87,360,679
91,718,805
78,014,896
86,293,129
59,003,645
70,235,428
53,860,820
22,075,118
20,791,652
43,935,346
2,597,009
44,648,520
47,438,652
47,438,65244,648,5202,597,00943,935,34620,791,65222,075,11853,860,82070,235,42859,003,64586,293,12978,014,89691,718,80587,360,67993,953,29079,102,708127,100,300130,692,220145,828,198163,604,45085,472,00481,125,068108,886,589304,044,400242,511,909222,878,055267,649,818024,119021,76427,68123,05632,768024,73340,64938,21939,920023,274821,994894,917141,758198,859147,6432,170,0093,440,9892,968,4694,643,4267,910,19021,349,3897,325,8253,204,1813,387,11375,800000
       Inventory 
0
0
1,181,040
1,353,173
2,827,165
1,824,010
4,348,587
2,956,345
5,998,268
11,744,649
13,431,747
4,915,670
6,277,664
4,593,805
2,418,959
1,559,228
1,260,729
1,042,807
43,410,560
39,416,294
39,952,595
39,822,627
41,509,663
36,451,276
34,789,403
39,603,364
50,250,508
38,722,733
42,779,987
44,053,896
44,637,992
44,273,266
43,681,800
43,343,917
43,646,144
23,323,688
22,894,644
18,698,430
14,646,171
16,237,907
17,124,656
14,779,572
17,962,594
18,372,037
15,793,923
16,843,372
19,940,789
23,227,499
22,267,701
21,470,891
20,826,895
16,982,811
22,654,620
22,022,881
15,558,340
10,588,993
8,713,882
8,601,073
8,601,0738,713,88210,588,99315,558,34022,022,88122,654,62016,982,81120,826,89521,470,89122,267,70123,227,49919,940,78916,843,37215,793,92318,372,03717,962,59414,779,57217,124,65616,237,90714,646,17118,698,43022,894,64423,323,68843,646,14443,343,91743,681,80044,273,26644,637,99244,053,89642,779,98738,722,73350,250,50839,603,36434,789,40336,451,27641,509,66339,822,62739,952,59539,416,29443,410,5601,042,8071,260,7291,559,2282,418,9594,593,8056,277,6644,915,67013,431,74711,744,6495,998,2682,956,3454,348,5871,824,0102,827,1651,353,1731,181,04000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
153,414,468
0
0
2,125,955,012
1,976,723,931
2,019,939,634
2,003,299,879
2,112,908,681
1,860,030,527
1,671,349,682
1,644,473,456
1,800,624,479
1,782,866,428
1,690,901,611
1,638,545,452
1,610,241,496
1,581,923,765
1,416,769,607
1,424,584,737
1,443,505,844
1,405,481,185
1,378,575,863
1,395,793,980
1,370,700,072
1,409,147,754
1,370,784,223
1,322,480,330
1,273,564,653
1,133,578,112
1,085,525,557
1,085,547,351
1,066,028,787
864,082,569
823,381,680
827,579,183
796,912,281
810,629,560
788,547,930
786,132,771
766,178,634
743,477,792
723,332,906
701,474,561
701,474,561723,332,906743,477,792766,178,634786,132,771788,547,930810,629,560796,912,281827,579,183823,381,680864,082,5691,066,028,7871,085,547,3511,085,525,5571,133,578,1121,273,564,6531,322,480,3301,370,784,2231,409,147,7541,370,700,0721,395,793,9801,378,575,8631,405,481,1851,443,505,8441,424,584,7371,416,769,6071,581,923,7651,610,241,4961,638,545,4521,690,901,6111,782,866,4281,800,624,4791,644,473,4561,671,349,6821,860,030,5272,112,908,6812,003,299,8792,019,939,6341,976,723,9312,125,955,01200153,414,468000000000000000
       Property Plant Equipment 
2,263
1,131
55,971,874
147,467,284
164,293,329
161,468,880
177,632,108
191,300,285
188,200,334
187,580,239
186,636,347
178,820,818
172,307,137
167,554,831
162,301,613
153,012,341
145,728,731
142,404,259
1,558,110,596
1,412,074,764
1,463,187,039
1,451,708,333
1,523,174,164
1,325,006,657
1,211,762,838
1,203,037,057
1,213,917,929
1,202,817,483
1,136,513,249
1,097,633,856
1,078,763,881
1,065,345,006
969,101,252
989,527,997
1,019,710,666
1,078,214,175
1,064,041,117
1,093,550,856
1,072,034,001
1,023,835,963
983,732,210
932,478,510
882,016,234
832,303,061
784,634,320
784,382,033
764,997,284
642,936,012
602,674,730
607,235,673
577,650,585
592,361,139
570,794,991
568,657,270
545,928,562
251,506,608
504,118,164
485,598,154
485,598,154504,118,164251,506,608545,928,562568,657,270570,794,991592,361,139577,650,585607,235,673602,674,730642,936,012764,997,284784,382,033784,634,320832,303,061882,016,234932,478,510983,732,2101,023,835,9631,072,034,0011,093,550,8561,064,041,1171,078,214,1751,019,710,666989,527,997969,101,2521,065,345,0061,078,763,8811,097,633,8561,136,513,2491,202,817,4831,213,917,9291,203,037,0571,211,762,8381,325,006,6571,523,174,1641,451,708,3331,463,187,0391,412,074,7641,558,110,596142,404,259145,728,731153,012,341162,301,613167,554,831172,307,137178,820,818186,636,347187,580,239188,200,334191,300,285177,632,108161,468,880164,293,329147,467,28455,971,8741,1312,263
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
246,752,555
252,276,866
265,833,028
270,440,800
297,405,572
281,318,447
269,006,101
266,531,669
264,102,344
274,466,306
270,080,692
20,283
20,283
273,725,506
228,916,922
228,916,922
228,916,922
274,794,896
274,794,896
274,794,896
274,794,896
274,794,896
274,794,896
274,794,896
274,794,896
274,794,896
274,794,896
274,794,896
274,794,896
216,382,828
216,382,828
216,382,828
216,382,828
215,426,407
215,426,407
215,426,407
215,426,407
215,426,407
215,426,407
215,426,407
215,426,407215,426,407215,426,407215,426,407215,426,407215,426,407215,426,407216,382,828216,382,828216,382,828216,382,828274,794,896274,794,896274,794,896274,794,896274,794,896274,794,896274,794,896274,794,896274,794,896274,794,896274,794,896274,794,896228,916,922228,916,922228,916,922273,725,50620,28320,283270,080,692274,466,306264,102,344266,531,669269,006,101281,318,447297,405,572270,440,800265,833,028252,276,866246,752,555000000000000000000
       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
21,037,011
21,037,011
21,037,011
21,037,011
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000021,037,01121,037,01121,037,01121,037,01100000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
259,371,630
251,120,535
249,905,832
239,285,613
246,915,293
210,021,387
186,172,241
169,939,409
154,012,500
136,471,110
117,476,445
28,163
27,060
76,593,576
51,647,256
39,237,064
26,848,064
29,701,929
17,543,287
5,251,666
1,752,145
3,099,993
3,243,137
4,595,865
4,545,386
4,365,699
3,981,884
4,255,965
4,122,151
3,681,708
3,242,102
2,828,662
2,428,868
2,392,013
1,876,531
1,599,094
1,220,064
215,426,407
0
0
00215,426,4071,220,0641,599,0941,876,5312,392,0132,428,8682,828,6623,242,1023,681,7084,122,1514,255,9653,981,8844,365,6994,545,3864,595,8653,243,1373,099,9931,752,1455,251,66617,543,28729,701,92926,848,06439,237,06451,647,25676,593,57627,06028,163117,476,445136,471,110154,012,500169,939,409186,172,241210,021,387246,915,293239,285,613249,905,832251,120,535259,371,630000000000000000000
       Other Assets 
0
240,000
540,296
3,399,589
17,532,145
9,896,528
14,459,221
13,027,587
15,891,581
16,527,799
19,508,289
445,811
551,087
522,499
532,766
402,127
571,411
538,679
46,677
37,624
42,480
41,369
40,220
123,939
34,653
33,593
45,059
42,866
41,635
40,677
39,436
38,279
-103,617,033
435,056,740
168,030,191
-1,790,771
210,686
1,159,552
1,082,020
86,384,149
87,981,227
89,578,306
91,175,385
1,082,020
1,082,020
1,082,020
1,082,020
1,082,020
1,082,020
1,132,020
450,000
450,000
450,000
450,000
3,603,600
0
0
0
0003,603,600450,000450,000450,000450,0001,132,0201,082,0201,082,0201,082,0201,082,0201,082,0201,082,02091,175,38589,578,30687,981,22786,384,1491,082,0201,159,552210,686-1,790,771168,030,191435,056,740-103,617,03338,27939,43640,67741,63542,86645,05933,59334,653123,93940,22041,36942,48037,62446,677538,679571,411402,127532,766522,499551,087445,81119,508,28916,527,79915,891,58113,027,58714,459,2219,896,52817,532,1453,399,589540,296240,0000
> Total Liabilities 
0
0
60,171,089
168,465,066
123,655,704
130,873,902
172,719,674
47,547,942
40,498,578
39,296,491
34,703,917
35,785,503
30,365,026
25,971,251
22,226,257
18,782,901
18,150,068
17,406,656
1,362,659,550
1,314,022,637
1,342,436,226
1,386,858,626
1,513,342,654
1,422,932,080
1,305,250,517
1,348,289,619
1,403,838,424
1,447,845,819
1,381,883,316
1,344,886,622
1,299,257,291
1,003,870,081
958,755,686
1,009,558,059
1,042,666,899
948,167,277
900,002,516
939,690,610
905,485,286
901,770,129
933,973,962
893,144,214
875,751,759
841,406,042
823,280,796
810,184,367
816,737,482
817,029,774
805,891,797
807,858,616
793,539,964
740,879,938
735,110,216
742,243,231
735,777,024
717,048,120
712,634,996
722,680,033
722,680,033712,634,996717,048,120735,777,024742,243,231735,110,216740,879,938793,539,964807,858,616805,891,797817,029,774816,737,482810,184,367823,280,796841,406,042875,751,759893,144,214933,973,962901,770,129905,485,286939,690,610900,002,516948,167,2771,042,666,8991,009,558,059958,755,6861,003,870,0811,299,257,2911,344,886,6221,381,883,3161,447,845,8191,403,838,4241,348,289,6191,305,250,5171,422,932,0801,513,342,6541,386,858,6261,342,436,2261,314,022,6371,362,659,55017,406,65618,150,06818,782,90122,226,25725,971,25130,365,02635,785,50334,703,91739,296,49140,498,57847,547,942172,719,674130,873,902123,655,704168,465,06660,171,08900
   > Total Current Liabilities 
0
0
3,666,097
11,891,593
114,757,482
38,153,059
37,971,945
22,902,567
19,863,071
22,558,396
21,457,544
21,399,372
18,858,471
17,481,708
14,836,691
11,247,619
10,829,702
11,281,008
341,983,199
366,407,028
410,733,395
496,351,267
584,176,452
1,193,330,347
417,598,674
321,333,417
359,429,713
408,290,230
376,461,332
350,055,332
331,767,776
278,267,490
409,465,847
491,437,363
344,475,205
216,453,725
182,769,059
223,870,639
220,409,367
233,400,194
259,556,111
240,158,392
249,689,061
327,120,711
318,986,736
308,416,386
308,754,598
710,531,094
700,088,770
707,955,472
707,276,637
661,317,937
657,491,599
669,231,765
664,731,386
662,681,316
660,501,346
671,007,501
671,007,501660,501,346662,681,316664,731,386669,231,765657,491,599661,317,937707,276,637707,955,472700,088,770710,531,094308,754,598308,416,386318,986,736327,120,711249,689,061240,158,392259,556,111233,400,194220,409,367223,870,639182,769,059216,453,725344,475,205491,437,363409,465,847278,267,490331,767,776350,055,332376,461,332408,290,230359,429,713321,333,417417,598,6741,193,330,347584,176,452496,351,267410,733,395366,407,028341,983,19911,281,00810,829,70211,247,61914,836,69117,481,70818,858,47121,399,37221,457,54422,558,39619,863,07122,902,56737,971,94538,153,059114,757,48211,891,5933,666,09700
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,898,428
0
0
202,667,299
248,268,881
340,455,282
390,032,467
457,228,241
1,031,594,868
277,345,305
147,156,794
141,603,047
210,474,641
190,296,378
163,255,173
179,729,690
120,381,282
280,220,363
330,282,720
190,320,485
95,197,104
93,951,694
120,204,299
126,532,281
143,406,536
148,321,441
133,947,279
118,191,309
198,528,726
195,526,448
184,178,732
180,818,010
0
580,305,416
586,600,808
585,346,907
563,692,169
557,956,011
553,148,360
554,140,163
548,487,953
0
0
00548,487,953554,140,163553,148,360557,956,011563,692,169585,346,907586,600,808580,305,4160180,818,010184,178,732195,526,448198,528,726118,191,309133,947,279148,321,441143,406,536126,532,281120,204,29993,951,69495,197,104190,320,485330,282,720280,220,363120,381,282179,729,690163,255,173190,296,378210,474,641141,603,047147,156,794277,345,3051,031,594,868457,228,241390,032,467340,455,282248,268,881202,667,299006,898,428000000000000000
       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
28,036,686
27,397,983
29,391,278
46,533,474
43,174,953
48,196,552
56,613,419
49,564,466
51,699,252
145,580,876
150,400,835
149,616,422
147,665,814
547,173,236
548,024,027
553,199,306
557,342,566
541,410,470
534,510,733
534,139,169
539,299,780
538,866,289
542,674,819
548,537,273
548,537,273542,674,819538,866,289539,299,780534,139,169534,510,733541,410,470557,342,566553,199,306548,024,027547,173,236147,665,814149,616,422150,400,835145,580,87651,699,25249,564,46656,613,41948,196,55243,174,95346,533,47429,391,27827,397,98328,036,6860000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
350,802
73,056
1,982,625
784,317
1,302,195
657,793
1,016,986
289,692
494,549
490,832
760,974
727,607
402,175
98,576,229
96,901,592
58,979,790
94,545,733
112,533,988
109,603,051
125,056,141
156,142,996
200,140,794
181,024,019
172,306,298
171,137,181
137,553,073
138,505,978
111,900,359
125,442,516
102,261,081
97,314,037
74,035,592
77,677,977
68,193,299
63,478,138
76,314,697
66,393,606
85,900,846
81,165,139
81,525,975
81,712,438
82,643,192
86,199,776
74,462,254
74,746,441
68,112,349
65,170,063
62,717,520
75,040,415
66,798,946
52,757,252
53,947,704
47,104,136
47,104,13653,947,70452,757,25266,798,94675,040,41562,717,52065,170,06368,112,34974,746,44174,462,25486,199,77682,643,19281,712,43881,525,97581,165,13985,900,84666,393,60676,314,69763,478,13868,193,29977,677,97774,035,59297,314,037102,261,081125,442,516111,900,359138,505,978137,553,073171,137,181172,306,298181,024,019200,140,794156,142,996125,056,141109,603,051112,533,98894,545,73358,979,79096,901,59298,576,229402,175727,607760,974490,832494,549289,6921,016,986657,7931,302,195784,3171,982,62573,056350,80200000
       Other Current Liabilities 
0
0
3,666,097
11,669,632
29,737,598
31,514,982
20,189,573
5,666,630
3,277,238
5,271,775
5,204,830
5,475,834
4,865,813
4,378,811
4,107,814
2,741,459
6,159,783
8,791,641
35,568,005
19,245,199
9,941,376
10,876,173
13,790,308
51,286,380
14,445,305
17,347,240
16,657,227
15,377,280
12,699,467
14,797,247
13,463,073
18,481,228
16,256,696
33,625,935
50,650,059
22,758,130
13,702,492
24,580,564
23,786,332
25,538,299
33,809,963
38,545,000
44,622,207
46,043,549
41,095,591
41,506,816
43,991,625
15,919,455
45,321,100
46,608,222
53,817,382
32,455,706
36,818,068
41,042,990
43,792,276
61,436,111
0
0
0061,436,11143,792,27641,042,99036,818,06832,455,70653,817,38246,608,22245,321,10015,919,45543,991,62541,506,81641,095,59146,043,54944,622,20738,545,00033,809,96325,538,29923,786,33224,580,56413,702,49222,758,13050,650,05933,625,93516,256,69618,481,22813,463,07314,797,24712,699,46715,377,28016,657,22717,347,24014,445,30551,286,38013,790,30810,876,1739,941,37619,245,19935,568,0058,791,6416,159,7832,741,4594,107,8144,378,8114,865,8135,475,8345,204,8305,271,7753,277,2385,666,63020,189,57331,514,98229,737,59811,669,6323,666,09700
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,535,282
0
0
1,020,676,350
947,615,610
931,702,831
890,507,360
929,166,202
229,601,734
887,651,844
1,026,956,203
1,044,408,711
1,039,555,589
1,005,421,984
994,831,290
967,489,515
725,602,591
549,289,840
518,120,697
698,191,694
731,713,552
717,233,457
715,819,971
685,075,919
668,369,935
674,417,851
652,985,821
626,062,698
514,285,331
504,294,060
501,767,981
507,982,885
106,965,050
105,803,027
99,903,145
86,263,327
79,562,001
77,618,616
73,011,466
71,045,638
54,366,804
52,133,650
51,672,532
51,672,53252,133,65054,366,80471,045,63873,011,46677,618,61679,562,00186,263,32799,903,145105,803,027106,965,050507,982,885501,767,981504,294,060514,285,331626,062,698652,985,821674,417,851668,369,935685,075,919715,819,971717,233,457731,713,552698,191,694518,120,697549,289,840725,602,591967,489,515994,831,2901,005,421,9841,039,555,5891,044,408,7111,026,956,203887,651,844229,601,734929,166,202890,507,360931,702,831947,615,6101,020,676,350007,535,282000000000000000
       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
553,757,419
549,436,736
551,643,224
527,298,799
521,908,346
414,362,572
408,174,092
406,187,158
415,695,480
16,513,373
14,591,871
17,856,585
13,917,583
9,618,374
7,319,634
4,909,476
2,904,620
0
0
0
0002,904,6204,909,4767,319,6349,618,37413,917,58317,856,58514,591,87116,513,373415,695,480406,187,158408,174,092414,362,572521,908,346527,298,799551,643,224549,436,736553,757,41900000000000000000000000000000000000000
       Other Liabilities 
0
0
4,719,558
94,991,063
970,147
1,166,091
1,194,904
2,817,923
2,825,987
2,866,271
2,884,148
5,303,173
5,297,888
5,294,147
5,293,271
5,380,625
5,381,130
5,385,021
2,258
2,015
1,416
1,334
1,322
1,227
1,211
1,183
1,173
5,754
5,737
5,691
5,866
2,082
27,350,908
27,848,960
75,240,091
116,829,854
115,412,739
137,734,171
131,318,500
118,933,199
122,774,627
125,687,023
92,341,851
89,797,759
87,119,968
86,580,823
83,287,405
81,451,677
82,211,156
73,046,560
0
0
0
0
0
0
0
0
0000000073,046,56082,211,15681,451,67783,287,40586,580,82387,119,96889,797,75992,341,851125,687,023122,774,627118,933,199131,318,500137,734,171115,412,739116,829,85475,240,09127,848,96027,350,9082,0825,8665,6915,7375,7541,1731,1831,2111,2271,3221,3341,4162,0152,2585,385,0215,381,1305,380,6255,293,2715,294,1475,297,8885,303,1732,884,1482,866,2712,825,9872,817,9231,194,9041,166,091970,14794,991,0634,719,55800
> Total Stockholder Equity
438,668
246,233
0
0
69,719,226
63,228,554
49,036,596
337,255,645
330,593,349
325,944,759
315,903,580
271,594,833
263,079,774
251,658,262
239,217,999
226,086,596
217,339,571
210,311,086
1,280,825,499
1,310,685,871
1,407,559,175
1,389,945,133
1,460,976,261
1,242,185,451
1,138,804,483
1,080,151,222
1,066,047,161
993,723,518
961,164,461
953,717,633
967,684,326
1,020,280,621
773,028,515
754,592,756
727,257,232
958,428,800
925,797,519
882,114,175
858,169,135
774,014,591
681,412,774
650,842,886
602,371,554
447,435,722
422,384,500
435,115,317
430,687,746
212,431,498
175,908,159
157,211,809
148,129,275
195,623,296
173,064,456
160,952,526
149,220,928
111,831,832
104,960,173
70,832,422
70,832,422104,960,173111,831,832149,220,928160,952,526173,064,456195,623,296148,129,275157,211,809175,908,159212,431,498430,687,746435,115,317422,384,500447,435,722602,371,554650,842,886681,412,774774,014,591858,169,135882,114,175925,797,519958,428,800727,257,232754,592,756773,028,5151,020,280,621967,684,326953,717,633961,164,461993,723,5181,066,047,1611,080,151,2221,138,804,4831,242,185,4511,460,976,2611,389,945,1331,407,559,1751,310,685,8711,280,825,499210,311,086217,339,571226,086,596239,217,999251,658,262263,079,774271,594,833315,903,580325,944,759330,593,349337,255,64549,036,59663,228,55469,719,22600246,233438,668
   Retained Earnings -1,438,968,979-1,404,841,229-1,397,985,093-1,360,580,474-1,348,848,875-1,336,736,946-1,314,178,105-1,361,672,127-1,352,589,592-1,333,893,242-1,297,369,904-1,079,113,656-1,074,686,085-1,087,416,901-1,062,365,679-907,429,848-858,958,516-828,388,628-735,786,811-651,632,266-627,687,226-584,003,882-551,372,602-782,544,170-755,208,646-736,772,887-678,111,700-729,960,350-726,009,814-720,760,440-711,743,627-584,539,700-581,440,802-536,054,284-497,457,379-358,533,402-292,662,013-250,957,811-205,159,590-207,859,46500-133,300,073000000000000000
   Accumulated Other Comprehensive Income 00-15,523-15,523-15,523-15,523-15,523-15,523-15,5230000000000000000000000000000000000000000000000000
   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
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
259,878,347
0
0
0
000259,878,347259,878,347259,878,347259,878,347259,878,347259,878,347259,878,347259,878,347259,878,347259,878,347259,878,347259,878,347259,878,347259,878,347259,878,347259,878,347259,878,34700000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000



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 (+$)
totalRevenue321,538,806
Cost of Revenue-356,035,466
Gross Profit-34,496,659-34,496,659
 
Operating Income (+$)
Gross Profit-34,496,659
Operating Expense-57,696,977
Operating Income-92,193,637-92,193,637
 
Operating Expense (+$)
Research Development0
Selling General Administrative5,327,255
Selling And Marketing Expenses51,962,001
Operating Expense57,696,97757,289,256
 
Net Interest Income (+$)
Interest Income0
Interest Expense-3,767,291
Other Finance Cost-0
Net Interest Income-3,767,291
 
Pretax Income (+$)
Operating Income-92,193,637
Net Interest Income-3,767,291
Other Non-Operating Income Expenses0
Income Before Tax (EBT)-84,814,608-99,572,665
EBIT - interestExpense = -95,960,927
-84,813,814
-77,616,699
Interest Expense3,767,291
Earnings Before Interest and Taxes (EBIT)-92,193,637-81,047,317
Earnings Before Interest and Taxes (EBITDA)16,775,958
 
After tax Income (+$)
Income Before Tax-84,814,608
Tax Provision--3,429,824
Net Income From Continuing Ops-81,384,783-81,384,783
Net Income-81,383,989
Net Income Applicable To Common Shares0
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses413,732,443
Total Other Income/Expenses Net7,379,0293,767,291
 

Technical Analysis of Smr Utama Tbk
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 Smr Utama Tbk. The general trend of Smr Utama Tbk is BEARISH with 100.0% 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 Smr Utama Tbk'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 zone transitionsBullish trend (-100.0%) Bearish trend (100.0%)
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 Smr Utama Tbk.

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: 50.00 < 50.00 < 50.00.

The bearish price targets are: 50.00 > 50.00 > 50.00.

Tweet this
Smr Utama Tbk 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 Smr Utama Tbk. The current mas is .

The long score for the Moving Averages is 0/14.
The longshort score for the Moving Averages is -14/(-14 +14).

  • MA 20 trending down: The MA 20 is trending down. -1
  • Close < MA 20: The price is below the MA 20. -1
  • MA 20 < MA 50: The MA 20 is lower than the MA 50. -1
  • MA 20 < MA 100: The MA 20 is lower than the MA 100. -1
  • MA 20 < MA 200: The MA 20 is lower than the MA 200. -1
  • MA 50 trending down: The MA 50 is trending down. -1
  • Close < MA 50: The price is below the MA 50. -1
  • MA 50 < MA 100: The MA 50 is lower than the MA 100. -1
  • MA 50 < MA 200: The MA 50 is lower than the MA 200. -1
  • MA 100 trending down: The MA 100 is trending down. -1
  • Close < MA 100: The price is below the MA 100. -1
  • MA 100 < MA 200: The MA 100 is lower than the MA 200. -1
  • MA 200 trending down: The MA 200 is trending down. -1
  • Close < MA 200: The price is below the MA 200. -1

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200
MA 2020
MA 5050-
MA 100100--
MA 200200---

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

Smr Utama Tbk 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 Smr Utama Tbk. The current macd is 0.

The long score for the Moving Average Convergence/Divergence (MACD) is 0/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -4/(-4 +4).

  • MACD line < signal line: The MACD line is below the signal line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Smr Utama Tbk price going down in the near term. -2
  • MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Smr Utama Tbk. This means that the short-term moving average is lower than the long-term moving average, signaling negative momentum and suggesting a higher likelihood of the Smr Utama Tbk price continuing to fall in the near future. It indicates that sellers are gaining control, and there is negativism in the market, leading to potential price decreases. -1
  • Trending down: The MACD line is trending down. This indicates that the short-term moving average is falling faster than the long-term moving average, suggesting negative momentum in the market. This signals that sellers are becoming more active and insecure, leading to potential price decreases as traders anticipate further losses and are willing to sell at lower prices. -1
Smr Utama Tbk Daily Moving Average Convergence/Divergence (MACD) ChartSmr Utama Tbk 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 Smr Utama Tbk. The current adx is 0.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is 0/(-7 +7).

  • PLUS_ID < MINUS_DI && ADX < 25 && ADX trending down: The ADX is below 25 and indicates a weak or no trend. Also, the ADX is declining so there is no trend indication.
Smr Utama Tbk 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 Smr Utama Tbk. The current sar is 50.00.

Smr Utama Tbk 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 Smr Utama Tbk. The current rsi is 0. The current phase is Oversold in bear market.

The long score for the Relative Strength Index (RSI) is 1/13.
The longshort score for the Relative Strength Index (RSI) is 1/(-13 +13).

  • Oversold in bear market: Short-term excessive selling, potential for relief rally. Be cautious, consider taking short-term long positions. +1
Smr Utama Tbk Daily Relative Strength Index (RSI) ChartSmr Utama Tbk 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 Smr Utama Tbk. The current phase is Oversold in bear market.

The long score for the Stochastic Oscillator is 0/6.
The longshort score for the Stochastic Oscillator is -6/(-6 +6).

  • STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
  • STOCH < 20: The STOCH %K is below 20 and oversold. -2
  • STOCH %K line < STOCH %D line: The STOCH %K line is below the STOCH %D line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Smr Utama Tbk price going down in the near term. -2
  • Trending down: The STOCH %K is trending down. -1
Smr Utama Tbk Daily Stochastic Oscillator ChartSmr Utama Tbk 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 Smr Utama Tbk. The current cci is 0.

Smr Utama Tbk Daily Commodity Channel Index (CCI) ChartSmr Utama Tbk 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 Smr Utama Tbk. The current cmo is 0.

Smr Utama Tbk Daily Chande Momentum Oscillator (CMO) ChartSmr Utama Tbk 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 Smr Utama Tbk. The current willr is 0.

The long score for the Williams %R is 1/1.
The longshort score for the Williams %R is 1/(-1 +1).

  • WILLR > -20: The Williams %R is above -20. This indicates that the price is in overbought territory, suggesting a potential price correction or trend reversal to the downside. +1
Smr Utama Tbk Daily Williams %R ChartSmr Utama Tbk 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 Smr Utama Tbk.

Smr Utama Tbk 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 Smr Utama Tbk. The current atr is 0.

Smr Utama Tbk Daily Average True Range (ATR) ChartSmr Utama Tbk 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 Smr Utama Tbk. The current obv is 0.

Smr Utama Tbk Daily On-Balance Volume (OBV) ChartSmr Utama Tbk 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 Smr Utama Tbk. The current mfi is 0.

The long score for the Money Flow Index (MFI) is 0/2.
The longshort score for the Money Flow Index (MFI) is -2/(-2 +2).

  • MFI < 50: -1
  • MFI < 20: -1
Smr Utama Tbk Daily Money Flow Index (MFI) ChartSmr Utama Tbk Daily Money Flow Index (MFI) Chart
3rd party ad coffee SUPPORTERis ad-free.

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Smr Utama Tbk.

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

6.3. Candlestick Patterns

Smr Utama Tbk Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

Let's check the technical score of Smr Utama Tbk based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than500.000
Ma 20Greater thanMa 5050.000
Ma 50Greater thanMa 10050.000
Ma 100Greater thanMa 20050.000
OpenGreater thanClose50.000
Total0/5 (0.0%)
Penke
Good job! You gained 25 XP and 0   0   10 . What's next:
  • Share my analysis of Smr Utama Tbk with someone you think should read this too:
  • Are you bullish or bearish on Smr Utama Tbk? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Smr Utama Tbk? 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 Smr Utama Tbk

I send you an email if I find something interesting about Smr Utama Tbk.


Comments

How you think about this?

Leave a comment

Stay informed about Smr Utama Tbk.

Receive notifications about Smr Utama Tbk in your mailbox!

3rd party ad coffee SUPPORTERis ad-free.