25 XP   0   0   10

Victoria Investama Tbk
Buy, Hold or Sell?

Let's analyse Victoria Investama Tbk together

PenkeI guess you are interested in Victoria Investama 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 Victoria Investama Tbk. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

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

Get notifications about Victoria Investama Tbk

I send you an email if I find something interesting about Victoria Investama Tbk.

Quick analysis of Victoria Investama Tbk (30 sec.)










What can you expect buying and holding a share of Victoria Investama 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?
37.8%

What is your share worth?

Current worth
Rp209.57
Expected worth in 1 year
Rp277.55
How sure are you?
67.6%

+ What do you gain per year?

Total Gains per Share
Rp68.16
Return On Investment
56.3%

For what price can you sell your share?

Current Price per Share
Rp121.00
Expected price per share
Rp89.00 - Rp144.00
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Victoria Investama Tbk (5 min.)




Live pricePrice per Share (EOD)

Rp121.00

Intrinsic Value Per Share

Rp-2,152.55 - Rp-2,586.85

Total Value Per Share

Rp-1,942.98 - Rp-2,377.28

2. Growth of Victoria Investama Tbk (5 min.)




Is Victoria Investama Tbk growing?

Current yearPrevious yearGrowGrow %
How rich?$318.9m$327.2m-$5.7m-1.8%

How much money is Victoria Investama Tbk making?

Current yearPrevious yearGrowGrow %
Making money$2.9m$610.9k$2.3m79.1%
Net Profit Margin10.0%-7.3%--

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

3. Financial Health of Victoria Investama Tbk (5 min.)




4. Comparing to competitors in the Asset Management industry (5 min.)




  Industry Rankings (Asset Management)  


Richest
#317 / 765

Most Revenue
#250 / 765

Most Profit
#314 / 765

Most Efficient
#549 / 765
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Victoria Investama Tbk? (5 min.)

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

What can you expect buying and holding a share of Victoria Investama Tbk?

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

Speculation

The Price per Share of Victoria Investama Tbk is Rp121.00. 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 Victoria Investama 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 Victoria Investama 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 Rp209.57. Based on the TTM, the Book Value Change Per Share is Rp16.99 per quarter. Based on the YOY, the Book Value Change Per Share is Rp3.40 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 Rp0.04 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Victoria Investama Tbk.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 Rp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Price Per Share0.02-0.01-0.02-0.01-0.01-
Price to Earnings Ratio20.11-18.14-33.71-28.20-26.95-
Price-to-Total Gains Ratio78.26-19.94--2.55-12.08-10.44-
Price to Book Ratio0.76-0.65-0.92-0.73-0.95-
Price-to-Total Gains Ratio78.26-19.94--2.55-12.08-10.44-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0121
Number of shares82644
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 (82644 shares)140.82-1.43
Gains per Year (82644 shares)563.29-5.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
115625533-8-16
23112411165-17-22
34168516798-25-28
462247224211-34-34
572809280513-42-40
693371336816-50-46
7103933393119-59-52
8124494449422-67-58
9135056505724-76-64
10155618562027-84-70

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%10.02.00.083.3%15.05.00.075.0%32.05.00.086.5%37.05.00.088.1%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%12.08.00.060.0%25.012.00.067.6%28.012.02.066.7%
Dividend per Share2.00.02.050.0%10.00.02.083.3%14.00.06.070.0%14.00.023.037.8%14.00.028.033.3%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%12.08.00.060.0%25.012.00.067.6%28.012.02.066.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Victoria Investama Tbk

About Victoria Investama Tbk

PT Victoria Investama Tbk, through its subsidiaries, provides investment and financial services in Indonesia. Its services include corporate finance and advisory management comprising pre-IPO restructuring, and merger and acquisition advisory services. The company acts as a fund arranger. In addition, it engages in securities trading and underwriting, general and life insurance, asset management, and conventional banking business. PT Victoria Investama Tbk was formerly known as PT Victoria Sekuritas and changed its name to PT Victoria Investama Tbk in 2012. The company was founded in 1989 and is headquartered in Jakarta Selatan, Indonesia. PT Victoria Investama Tbk is a subsidiary of PT Gratamulia Pratama.

Fundamental data was last updated by Penke on 2023-11-25 09:08:03.

Financial Health

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

Valuation

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

1.1. Profitability of Victoria Investama Tbk.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Victoria Investama Tbk earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Victoria Investama Tbk to the Asset Management industry mean.
  • A Net Profit Margin of 11.4% means that Rp0.11 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Victoria Investama Tbk:

  • The MRQ is 11.4%. The company is making a huge profit. +2
  • The TTM is 10.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ11.4%TTM10.0%+1.4%
TTM10.0%YOY-7.3%+17.4%
TTM10.0%5Y-0.1%+10.1%
5Y-0.1%10Y19.2%-19.3%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ11.4%70.9%-59.5%
TTM10.0%68.2%-58.2%
YOY-7.3%75.8%-83.1%
5Y-0.1%65.2%-65.3%
10Y19.2%61.7%-42.5%
1.1.2. Return on Assets

Shows how efficient Victoria Investama Tbk is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Victoria Investama Tbk to the Asset Management industry mean.
  • 0.1% Return on Assets means that Victoria Investama Tbk generated Rp0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Victoria Investama Tbk:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.1%0.0%
TTM0.1%YOY0.0%+0.1%
TTM0.1%5Y0.0%+0.1%
5Y0.0%10Y0.6%-0.6%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.3%-0.2%
TTM0.1%0.4%-0.3%
YOY0.0%2.6%-2.6%
5Y0.0%1.5%-1.5%
10Y0.6%2.3%-1.7%
1.1.3. Return on Equity

Shows how efficient Victoria Investama Tbk is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Victoria Investama Tbk to the Asset Management industry mean.
  • 0.9% Return on Equity means Victoria Investama Tbk generated Rp0.01 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Victoria Investama Tbk:

  • The MRQ is 0.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.9%+0.0%
TTM0.9%YOY0.3%+0.6%
TTM0.9%5Y0.1%+0.8%
5Y0.1%10Y1.4%-1.3%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%0.9%+0.0%
TTM0.9%1.0%-0.1%
YOY0.3%4.9%-4.6%
5Y0.1%2.5%-2.4%
10Y1.4%3.4%-2.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Victoria Investama Tbk.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Victoria Investama Tbk is operating .

  • Measures how much profit Victoria Investama 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 Victoria Investama Tbk to the Asset Management 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 Victoria Investama Tbk:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y3.5%-3.5%
5Y3.5%10Y1.9%+1.6%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-39.0%-39.0%
TTM-32.8%-32.8%
YOY-53.1%-53.1%
5Y3.5%44.4%-40.9%
10Y1.9%43.4%-41.5%
1.2.2. Operating Ratio

Measures how efficient Victoria Investama Tbk is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of -1.79 means that the operating costs are Rp-1.79 for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Victoria Investama Tbk:

  • The MRQ is -1.793.
  • The TTM is 1.128. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ-1.793TTM1.128-2.921
TTM1.128YOY1.357-0.229
TTM1.1285Y2.714-1.586
5Y2.71410Y1.492+1.222
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.7930.296-2.089
TTM1.1280.286+0.842
YOY1.3570.238+1.119
5Y2.7140.369+2.345
10Y1.4920.454+1.038
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Victoria Investama Tbk.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Victoria Investama Tbk is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 1.02 means the company has Rp1.02 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Victoria Investama Tbk:

  • The MRQ is 1.022. The company is just able to pay all its short-term debts.
  • The TTM is 1.038. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.022TTM1.038-0.016
TTM1.038YOY0.191+0.848
TTM1.0385Y0.479+0.559
5Y0.47910Y0.263+0.216
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0223.331-2.309
TTM1.0383.544-2.506
YOY0.1913.717-3.526
5Y0.4795.833-5.354
10Y0.2636.327-6.064
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Victoria Investama Tbk to the Asset Management industry mean.
  • A Quick Ratio of 0.97 means the company can pay off Rp0.97 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Victoria Investama Tbk:

  • The MRQ is 0.971. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.988. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.971TTM0.988-0.017
TTM0.988YOY0.269+0.719
TTM0.9885Y0.418+0.570
5Y0.41810Y0.226+0.192
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9713.140-2.169
TTM0.9883.514-2.526
YOY0.2693.690-3.421
5Y0.4185.772-5.354
10Y0.2265.804-5.578
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Victoria Investama Tbk.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Victoria Investama Tbk assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Victoria Investama Tbk to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.89 means that Victoria Investama Tbk assets are financed with 89.4% credit (debt) and the remaining percentage (100% - 89.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Victoria Investama Tbk:

  • The MRQ is 0.894. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.889. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.894TTM0.889+0.005
TTM0.889YOY0.874+0.015
TTM0.8895Y0.893-0.004
5Y0.89310Y0.644+0.249
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8940.188+0.706
TTM0.8890.186+0.703
YOY0.8740.166+0.708
5Y0.8930.192+0.701
10Y0.6440.194+0.450
1.4.2. Debt to Equity Ratio

Measures if Victoria Investama Tbk is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Victoria Investama Tbk to the Asset Management industry mean.
  • A Debt to Equity ratio of 847.6% means that company has Rp8.48 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Victoria Investama Tbk:

  • The MRQ is 8.476. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.073. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ8.476TTM8.073+0.403
TTM8.073YOY10.058-1.985
TTM8.0735Y11.135-3.062
5Y11.13510Y7.997+3.138
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ8.4760.221+8.255
TTM8.0730.223+7.850
YOY10.0580.199+9.859
5Y11.1350.259+10.876
10Y7.9970.256+7.741
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Victoria Investama Tbk

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every Rp1 in earnings Victoria Investama Tbk generates.

  • Above 15 is considered overpriced but always compare Victoria Investama Tbk to the Asset Management industry mean.
  • A PE ratio of 20.11 means the investor is paying Rp20.11 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Victoria Investama Tbk:

  • The EOD is 15.303. Based on the earnings, the company is fair priced.
  • The MRQ is 20.109. Based on the earnings, the company is fair priced.
  • The TTM is 18.145. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD15.303MRQ20.109-4.806
MRQ20.109TTM18.145+1.964
TTM18.145YOY33.709-15.564
TTM18.1455Y28.196-10.051
5Y28.19610Y26.947+1.250
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD15.3033.518+11.785
MRQ20.1093.505+16.604
TTM18.1452.127+16.018
YOY33.7096.137+27.572
5Y28.1965.582+22.614
10Y26.9477.970+18.977
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Victoria Investama Tbk:

  • The EOD is -6.319. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -8.304. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.620. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-6.319MRQ-8.304+1.984
MRQ-8.304TTM-0.620-7.684
TTM-0.620YOY-0.009-0.611
TTM-0.6205Y-1.017+0.397
5Y-1.01710Y-0.529-0.488
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD-6.3193.559-9.878
MRQ-8.3043.452-11.756
TTM-0.6202.222-2.842
YOY-0.0092.184-2.193
5Y-1.0171.743-2.760
10Y-0.5292.279-2.808
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Victoria Investama Tbk is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 0.76 means the investor is paying Rp0.76 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Victoria Investama Tbk:

  • The EOD is 0.577. Based on the equity, the company is cheap. +2
  • The MRQ is 0.759. Based on the equity, the company is cheap. +2
  • The TTM is 0.654. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.577MRQ0.759-0.181
MRQ0.759TTM0.654+0.105
TTM0.654YOY0.920-0.266
TTM0.6545Y0.733-0.079
5Y0.73310Y0.948-0.215
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD0.5770.882-0.305
MRQ0.7590.914-0.155
TTM0.6540.914-0.260
YOY0.9200.995-0.075
5Y0.7331.001-0.268
10Y0.9481.135-0.187
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Victoria Investama 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--1.94316.995-89%3.401-43%-0.255+113%3.994-51%
Book Value Per Share--209.574211.291-1%215.045-3%193.892+8%161.588+30%
Current Ratio--1.0221.038-2%0.191+437%0.479+113%0.263+288%
Debt To Asset Ratio--0.8940.889+1%0.874+2%0.893+0%0.644+39%
Debt To Equity Ratio--8.4768.073+5%10.058-16%11.135-24%7.997+6%
Dividend Per Share--0.0880.045+96%0.092-4%0.081+8%0.044+101%
Eps--1.9771.923+3%0.402+392%0.324+510%1.568+26%
Free Cash Flow Per Share---4.787-0.780-84%-6.320+32%-16.347+241%-13.959+192%
Free Cash Flow To Equity Per Share--19.32721.583-10%12.576+54%-18.156+194%-18.283+195%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---2586.852--------
Intrinsic Value_10Y_min---2152.554--------
Intrinsic Value_1Y_max---50.816--------
Intrinsic Value_1Y_min---49.791--------
Intrinsic Value_3Y_max---311.510--------
Intrinsic Value_3Y_min---294.187--------
Intrinsic Value_5Y_max---763.691--------
Intrinsic Value_5Y_min---695.168--------
Market Cap1841269072896.000-31%2419518864384.0002092351219200.000+16%2879836132608.000-16%2029961110118.400+19%1837978889160.649+32%
Net Profit Margin--0.1140.100+14%-0.073+164%-0.001+101%0.192-40%
Operating Margin----0%-0%0.035-100%0.019-100%
Operating Ratio---1.7931.128-259%1.357-232%2.714-166%1.492-220%
Pb Ratio0.577-31%0.7590.654+16%0.920-18%0.733+4%0.948-20%
Pe Ratio15.303-31%20.10918.145+11%33.709-40%28.196-29%26.947-25%
Price Per Share121.000-31%159.000137.500+16%189.250-16%133.400+19%120.784+32%
Price To Free Cash Flow Ratio-6.319+24%-8.304-0.620-93%-0.009-100%-1.017-88%-0.529-94%
Price To Total Gains Ratio59.560-31%78.26419.940+293%-2.553+103%12.081+548%10.444+649%
Quick Ratio--0.9710.988-2%0.269+261%0.418+132%0.226+329%
Return On Assets--0.0010.001-1%0.000+325%0.000+485%0.006-82%
Return On Equity--0.0090.009+4%0.003+211%0.001+627%0.014-33%
Total Gains Per Share--2.03217.040-88%3.492-42%-0.173+109%4.038-50%
Usd Book Value--318911029.700321524173.750-1%327236621.650-3%295047379.860+8%245890581.303+30%
Usd Book Value Change Per Share--0.0000.002-89%0.000-43%0.000+113%0.000-51%
Usd Book Value Per Share--0.0210.021-1%0.022-3%0.019+8%0.016+30%
Usd Dividend Per Share--0.0000.000+96%0.000-4%0.000+8%0.000+101%
Usd Eps--0.0000.000+3%0.000+392%0.000+510%0.000+26%
Usd Free Cash Flow---7284588.900-1187554.425-84%-9617187.050+32%-24875983.870+241%-12055872.208+65%
Usd Free Cash Flow Per Share--0.0000.000-84%-0.001+32%-0.002+241%-0.001+192%
Usd Free Cash Flow To Equity Per Share--0.0020.002-10%0.001+54%-0.002+194%-0.002+195%
Usd Market Cap184126907.290-31%241951886.438209235121.920+16%287983613.261-16%202996111.012+19%183797888.916+32%
Usd Price Per Share0.012-31%0.0160.014+16%0.019-16%0.013+19%0.012+32%
Usd Profit--3007954.2002926190.625+3%610979.450+392%492966.565+510%2385580.696+26%
Usd Revenue--26282252.10030305138.750-13%24326540.900+8%29620244.455-11%27444216.556-4%
Usd Total Gains Per Share--0.0000.002-88%0.000-42%0.000+109%0.000-50%
 EOD+3 -5MRQTTM+13 -21YOY+21 -135Y+30 -510Y+23 -12

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.303
Price to Book Ratio (EOD)Between0-10.577
Net Profit Margin (MRQ)Greater than00.114
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.971
Current Ratio (MRQ)Greater than11.022
Debt to Asset Ratio (MRQ)Less than10.894
Debt to Equity Ratio (MRQ)Less than18.476
Return on Equity (MRQ)Greater than0.150.009
Return on Assets (MRQ)Greater than0.050.001
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5032.049
Ma 20Greater thanMa 50126.100
Ma 50Greater thanMa 100136.440
Ma 100Greater thanMa 200156.730
OpenGreater thanClose118.000
Total1/5 (20.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2022-09-302022-12-312023-03-312023-06-302023-09-30
Net Interest Income  234,174,672-113,244,522120,930,1507,959,834128,889,984357,565,798486,455,782-755,449,830-268,994,048
Total Operating Expenses  152,961,017118,120,840271,081,857-41,130,865229,950,992266,346,771496,297,763-723,115,519-226,817,756
Cost of Revenue  184,944,651-68,170,596116,774,055-16,734,710100,039,345421,533,499521,572,844-766,098,971-244,526,127



Latest Balance Sheet

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

Summary
Total Assets30,220,172,821
Total Liabilities27,031,062,524
Total Stockholder Equity3,189,110,297
 As reported
Total Liabilities 27,031,062,524
Total Stockholder Equity+ 3,189,110,297
Total Assets = 30,220,172,821

Assets

Total Assets30,220,172,821
Total Current Assets24,100,131,219
Long-term Assets24,100,131,219
Total Current Assets
Cash And Cash Equivalents 2,507,709,594
Short-term Investments 1,914,659,940
Net Receivables 18,460,505,662
Total Current Assets  (as reported)24,100,131,219
Total Current Assets  (calculated)22,882,875,196
+/- 1,217,256,023
Long-term Assets
Property Plant Equipment 472,106,908
Goodwill 5,103,149
Intangible Assets 10,167,960
Other Assets 169,842,993
Long-term Assets  (as reported)6,120,041,602
Long-term Assets  (calculated)657,221,010
+/- 5,462,820,592

Liabilities & Shareholders' Equity

Total Current Liabilities23,576,479,852
Long-term Liabilities1,547,381,869
Total Stockholder Equity3,189,110,297
Total Current Liabilities
Short Long Term Debt 38,400,300
Accounts payable 23,363,447
Other Current Liabilities 745,039
Total Current Liabilities  (as reported)23,576,479,852
Total Current Liabilities  (calculated)62,508,786
+/- 23,513,971,066
Long-term Liabilities
Long term Debt Total 38,400,300
Long term Debt 38,400,300
Capital Lease Obligations Min Short Term Debt34,409,850
Long-term Liabilities Other 122,225,058
Long-term Liabilities  (as reported)1,547,381,869
Long-term Liabilities  (calculated)233,435,508
+/- 1,313,946,361
Total Stockholder Equity
Common Stock1,521,707,566
Retained Earnings 762,393,129
Capital Surplus 675,691,336
Other Stockholders Equity 34,571,864
Total Stockholder Equity (as reported)3,189,110,297
Total Stockholder Equity (calculated)2,994,363,895
+/- 194,746,402
Other
Capital Stock1,521,707,566
Cash And Equivalents2,507,709,594
Cash and Short Term Investments 2,507,709,594
Common Stock Shares Outstanding 15,217,076
Liabilities and Stockholders Equity 30,220,172,821
Net Invested Capital 4,565,974,908
Net Working Capital 523,651,367



Balance Sheet

Currency in IDR. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-03-312011-12-312010-12-31
> Total Assets 
719,108,171
751,899,760
0
772,642,322
0
893,414,864
975,604,708
1,000,399,962
988,915,415
1,007,327,541
1,052,665,088
1,114,593,191
1,153,235,078
1,106,541,825
1,176,340,269
1,288,666,570
1,291,605,232
1,393,250,643
1,589,595,795
26,500,836,521
27,264,382,469
27,824,344,030
29,087,810,285
29,446,129,354
30,494,670,486
30,280,180,103
28,061,159,583
30,815,122,948
29,011,537,580
29,753,024,294
30,595,557,596
31,243,747,963
27,700,540,300
25,516,408,592
24,975,787,927
26,961,960,681
24,563,008,401
25,040,612,884
25,265,269,732
25,942,150,369
26,505,493,886
25,793,143,652
25,999,124,514
28,532,246,282
28,165,852,723
29,607,554,813
30,220,172,821
30,220,172,82129,607,554,81328,165,852,72328,532,246,28225,999,124,51425,793,143,65226,505,493,88625,942,150,36925,265,269,73225,040,612,88424,563,008,40126,961,960,68124,975,787,92725,516,408,59227,700,540,30031,243,747,96330,595,557,59629,753,024,29429,011,537,58030,815,122,94828,061,159,58330,280,180,10330,494,670,48629,446,129,35429,087,810,28527,824,344,03027,264,382,46926,500,836,5211,589,595,7951,393,250,6431,291,605,2321,288,666,5701,176,340,2691,106,541,8251,153,235,0781,114,593,1911,052,665,0881,007,327,541988,915,4151,000,399,962975,604,708893,414,8640772,642,3220751,899,760719,108,171
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,859,757,169
6,714,256,873
18,811,687,005
23,140,676,533
24,179,453,064
5,054,171,080
4,259,104,764
4,285,768,967
3,703,788,191
5,002,543,907
3,130,184,961
3,257,698,021
4,387,422,796
4,419,227,451
3,616,551,783
3,868,726,522
4,069,482,664
23,465,829,519
22,385,454,155
23,857,999,725
24,100,131,219
24,100,131,21923,857,999,72522,385,454,15523,465,829,5194,069,482,6643,868,726,5223,616,551,7834,419,227,4514,387,422,7963,257,698,0213,130,184,9615,002,543,9073,703,788,1914,285,768,9674,259,104,7645,054,171,08024,179,453,06423,140,676,53318,811,687,0056,714,256,8733,859,757,16900000000000000000000000000
       Cash And Cash Equivalents 
19,784,510
26,662,222
0
9,694,590
0
4,012,356
4,163,799
58,533,977
57,474,507
30,287,952
15,882,926
27,986,539
28,810,968
54,372,934
83,722,021
35,269,275
52,046,389
16,843,568
119,618,861
3,013,116,732
2,517,575,285
2,555,271,177
2,544,075,037
4,033,091,295
3,356,477,923
2,520,603,073
2,301,967,675
4,104,064,531
1,967,095,025
2,306,147,800
2,341,747,384
2,286,736,072
2,029,175,062
1,427,486,711
1,300,165,419
2,556,290,042
1,186,046,319
1,385,950,783
2,336,918,464
1,905,758,111
1,527,798,681
2,055,791,874
2,346,027,919
3,174,709,205
2,329,616,273
2,994,187,590
2,507,709,594
2,507,709,5942,994,187,5902,329,616,2733,174,709,2052,346,027,9192,055,791,8741,527,798,6811,905,758,1112,336,918,4641,385,950,7831,186,046,3192,556,290,0421,300,165,4191,427,486,7112,029,175,0622,286,736,0722,341,747,3842,306,147,8001,967,095,0254,104,064,5312,301,967,6752,520,603,0733,356,477,9234,033,091,2952,544,075,0372,555,271,1772,517,575,2853,013,116,732119,618,86116,843,56852,046,38935,269,27583,722,02154,372,93428,810,96827,986,53915,882,92630,287,95257,474,50758,533,9774,163,7994,012,35609,694,590026,662,22219,784,510
       Short-term Investments 
130,874,388
19,744,444
0
29,516,667
0
88,403,333
34,451,667
68,593,194
78,588,422
75,323,083
67,910,000
89,839,167
59,802,500
14,790,000
14,790,000
21,662,000
19,704,083
14,802,083
56,510,694
54,542,917
42,695,833
59,137,778
49,913,194
49,613,889
49,551,806
49,743,194
29,700,000
1,024,747,859
19,006,240
3,691,981,838
4,594,207,867
4,523,610,245
3,975,663,735
3,468,820,728
3,779,753,001
4,219,762,074
4,069,141,530
4,010,360,636
3,400,243,447
4,423,361,810
4,439,958,326
2,637,998,981
2,716,102,257
2,880,078,819
1,984,543,786
1,779,609,184
1,914,659,940
1,914,659,9401,779,609,1841,984,543,7862,880,078,8192,716,102,2572,637,998,9814,439,958,3264,423,361,8103,400,243,4474,010,360,6364,069,141,5304,219,762,0743,779,753,0013,468,820,7283,975,663,7354,523,610,2454,594,207,8673,691,981,83819,006,2401,024,747,85929,700,00049,743,19449,551,80649,613,88949,913,19459,137,77842,695,83354,542,91756,510,69414,802,08319,704,08321,662,00014,790,00014,790,00059,802,50089,839,16767,910,00075,323,08378,588,42268,593,19434,451,66788,403,333029,516,667019,744,444130,874,388
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
58,599,131
44,458,344
27,250,730
63,435,544
16,806,948,543
55,413,504
43,192,468
60,030,379
82,706,138
139,124,200
71,776,673
58,453,995
148,834,279
154,068,515
157,653,254
129,262,846
72,782,366
16,808,319,270
16,607,864,265
17,807,046,125
18,460,505,662
18,460,505,66217,807,046,12516,607,864,26516,808,319,27072,782,366129,262,846157,653,254154,068,515148,834,27958,453,99571,776,673139,124,20082,706,13860,030,37943,192,46855,413,50416,806,948,54363,435,54427,250,73044,458,34458,599,13100000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
496,465,349
434,148,181
47,894,623
35,874,742
418,952,017
365,083,930
437,723,463
269,382,491
361,979,749
359,883,574
472,203,094
437,047,775
418,388,924
409,056,808
497,763,112
443,527,880
400,357,421
0
0
0
0
0000400,357,421443,527,880497,763,112409,056,808418,388,924437,047,775472,203,094359,883,574361,979,749269,382,491437,723,463365,083,930418,952,01735,874,74247,894,623434,148,181496,465,34900000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,199,850,575
6,612,347,761
6,416,104,532
5,870,898,655
4,673,589,666
4,099,641,414
5,070,489,943
5,478,727,023
5,112,410,464
4,955,373,911
4,809,574,104
4,299,411,880
4,814,123,253
3,961,035,905
3,973,360,770
5,066,416,763
5,781,855,531
5,749,555,088
6,120,041,602
6,120,041,6025,749,555,0885,781,855,5315,066,416,7633,973,360,7703,961,035,9054,814,123,2534,299,411,8804,809,574,1044,955,373,9115,112,410,4645,478,727,0235,070,489,9434,099,641,4144,673,589,6665,870,898,6556,416,104,5326,612,347,76110,199,850,5750000000000000000000000000000
       Property Plant Equipment 
7,521,741
8,485,943
0
6,538,843
0
6,078,291
6,017,488
4,243,075
3,832,740
3,453,002
3,124,991
3,135,201
2,814,883
3,034,297
2,639,946
2,288,769
2,818,178
3,723,888
4,025,898
548,243,195
549,084,961
545,830,882
555,112,373
531,435,551
528,774,409
539,393,102
537,441,723
544,030,482
540,411,085
535,828,845
531,720,642
529,228,073
516,548,706
507,937,579
497,856,534
572,564,466
475,957,160
537,761,101
527,169,246
520,874,185
465,138,624
461,437,698
462,742,843
484,412,456
489,238,868
474,666,401
472,106,908
472,106,908474,666,401489,238,868484,412,456462,742,843461,437,698465,138,624520,874,185527,169,246537,761,101475,957,160572,564,466497,856,534507,937,579516,548,706529,228,073531,720,642535,828,845540,411,085544,030,482537,441,723539,393,102528,774,409531,435,551555,112,373545,830,882549,084,961548,243,1954,025,8983,723,8882,818,1782,288,7692,639,9463,034,2972,814,8833,135,2013,124,9913,453,0023,832,7404,243,0756,017,4886,078,29106,538,84308,485,9437,521,741
       Goodwill 
5,103,149
5,103,149
0
5,103,149
0
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
0
0
0
0
0
0
0
0
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,1495,103,149000000005,103,1495,103,1495,103,1495,103,1495,103,1495,103,14905,103,14905,103,1495,103,149
       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
7,419,708,404
7,213,755,232
8,402,634,354
8,348,503,198
9,140,931,095
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000009,140,931,0958,348,503,1988,402,634,3547,213,755,2327,419,708,40400000000000000000000000000
       Intangible Assets 
5,103,149
5,103,149
0
5,103,149
0
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
5,103,149
0
0
0
0
0
0
0
0
10,179,379
11,141,225
11,491,921
11,558,797
11,139,847
10,658,151
10,502,858
6,818,192
8,653,753
8,268,544
7,648,245
12,296,333
7,546,157
6,929,656
6,136,285
5,863,685
13,839,732
13,201,930
12,508,976
11,451,984
5,429,837
5,165,374
4,777,763
9,751,996
9,027,213
8,833,296
9,316,609
10,167,960
10,167,9609,316,6098,833,2969,027,2139,751,9964,777,7635,165,3745,429,83711,451,98412,508,97613,201,93013,839,7325,863,6856,136,2856,929,6567,546,15712,296,3337,648,2458,268,5448,653,7536,818,19210,502,85810,658,15111,139,84711,558,79711,491,92111,141,22510,179,379000000005,103,1495,103,1495,103,1495,103,1495,103,1495,103,14905,103,14905,103,1495,103,149
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,005,794,992
1,194,909,473
1,138,696,687
1,137,617,719
1,174,917,083
1,303,943,218
1,732,795,541
35,033,012
1,409,861,307
1,355,969,576
1,323,560,850
1,175,811,133
1,102,829,095
56,970,345
60,840,797
74,920,348
81,148,430
100,019,522
55,585,307
55,585,307100,019,52281,148,43074,920,34860,840,79756,970,3451,102,829,0951,175,811,1331,323,560,8501,355,969,5761,409,861,30735,033,0121,732,795,5411,303,943,2181,174,917,0831,137,617,7191,138,696,6871,194,909,4731,005,794,9920000000000000000000000000000
> Total Liabilities 
370,006,705
172,781,230
0
83,269,794
0
125,480,195
35,138,365
75,660,388
40,609,939
53,963,469
67,717,260
97,718,345
111,492,845
46,901,837
75,300,673
57,511,481
66,315,454
63,144,613
114,447,881
23,414,092,724
24,056,542,041
24,474,064,850
25,686,794,697
26,094,768,819
27,112,580,448
26,992,329,289
24,794,567,082
27,527,327,951
25,638,043,153
26,245,217,561
28,588,963,832
27,740,028,020
24,556,636,758
22,223,495,295
21,724,554,368
25,011,126,445
22,685,394,744
23,125,158,874
23,317,587,741
22,284,997,984
22,972,749,456
22,048,254,321
23,844,445,794
25,408,232,877
24,777,548,065
26,448,016,223
27,031,062,524
27,031,062,52426,448,016,22324,777,548,06525,408,232,87723,844,445,79422,048,254,32122,972,749,45622,284,997,98423,317,587,74123,125,158,87422,685,394,74425,011,126,44521,724,554,36822,223,495,29524,556,636,75827,740,028,02028,588,963,83226,245,217,56125,638,043,15327,527,327,95124,794,567,08226,992,329,28927,112,580,44826,094,768,81925,686,794,69724,474,064,85024,056,542,04123,414,092,724114,447,88163,144,61366,315,45457,511,48175,300,67346,901,837111,492,84597,718,34567,717,26053,963,46940,609,93975,660,38835,138,365125,480,195083,269,7940172,781,230370,006,705
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,466,345,772
25,994,126,141
23,121,400,595
21,387,650,946
23,689,400,350
26,008,743,565
24,111,826,288
21,879,068,497
21,451,208,884
22,225,796,342
19,938,013,332
20,305,700,638
20,682,704,618
20,718,360,198
21,444,147,561
20,781,674,974
20,982,785,522
22,461,518,379
21,337,179,395
23,002,235,307
23,576,479,852
23,576,479,85223,002,235,30721,337,179,39522,461,518,37920,982,785,52220,781,674,97421,444,147,56120,718,360,19820,682,704,61820,305,700,63819,938,013,33222,225,796,34221,451,208,88421,879,068,49724,111,826,28826,008,743,56523,689,400,35021,387,650,94623,121,400,59525,994,126,14124,466,345,77200000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,496,290,327
305,814,575
1,514,075,485
1,498,202,815
9,695,000
1,010,856,596
2,820
1,035,062,760
197,872,400
700,000
0
102,918,100
200,000
1,000,000
0
0
0
240,865,410
0
0
0
000240,865,4100001,000,000200,000102,918,1000700,000197,872,4001,035,062,7602,8201,010,856,5969,695,0001,498,202,8151,514,075,485305,814,5751,496,290,32700000000000000000000000000
       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
1,496,290,327
305,814,575
1,557,826,392
92,872,478
52,457,068
354,022,347
71,948,869
46,410,320
50,242,000
228,624,337
20,926,000
24,810,000
32,169,500
232,074,649
332,463,000
524,936,443
1,005,909,456
259,803,217
24,381,000
18,051,500
38,400,300
38,400,30018,051,50024,381,000259,803,2171,005,909,456524,936,443332,463,000232,074,64932,169,50024,810,00020,926,000228,624,33750,242,00046,410,32071,948,869354,022,34752,457,06892,872,4781,557,826,392305,814,5751,496,290,32700000000000000000000000000
       Accounts payable 
82,306,617
52,114,412
0
10,035,996
0
23,129,794
11,677,427
29,542,880
6,321,829
24,531,944
24,760,766
15,677,531
43,168,261
9,423,726
8,415,009
8,081,592
7,414,237
6,487,770
13,326,541
35,434,182
12,983,447
10,361,873
7,589,955
15,899,749
14,569,959
20,637,558
21,706,113,626
22,591,023,761
245,484,945
370,728,890
466,934,959
23,979,754,908
21,614,249,406
18,463,915,001
19,343,709,457
20,172,240,404
19,227,399,385
19,393,160,275
19,035,380,033
19,469,618,632
20,011,846,101
19,220,082,941
20,756,840,434
7,105,120
32,585,985
21,039,730
23,363,447
23,363,44721,039,73032,585,9857,105,12020,756,840,43419,220,082,94120,011,846,10119,469,618,63219,035,380,03319,393,160,27519,227,399,38520,172,240,40419,343,709,45718,463,915,00121,614,249,40623,979,754,908466,934,959370,728,890245,484,94522,591,023,76121,706,113,62620,637,55814,569,95915,899,7497,589,95510,361,87312,983,44735,434,18213,326,5416,487,7707,414,2378,081,5928,415,0099,423,72643,168,26115,677,53124,760,76624,531,9446,321,82929,542,88011,677,42723,129,794010,035,996052,114,41282,306,617
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
154,118,159
259,306,282
20,965,378,341
20,788,602,596
1,261,002,280
125,089,705
137,118,502
71,177,246
82,701,915
84,559,680
44,925,893
73,066,264
101,990,395
51,553,613
43,880,024
48,713,761
40,660,146
528,962
1,749,919
819,179
745,039
745,039819,1791,749,919528,96240,660,14648,713,76143,880,02451,553,613101,990,39573,066,26444,925,89384,559,68082,701,91571,177,246137,118,502125,089,7051,261,002,28020,788,602,59620,965,378,341259,306,282154,118,15900000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,516,642,558
4,857,566,615
3,366,863,370
3,136,837,127
3,222,626,209
3,038,581,733
2,867,619,021
1,465,255,155
1,787,553,268
1,641,928,756
2,985,193,458
1,483,778,319
1,428,923,923
1,192,856,699
689,031,824
1,109,105,569
1,572,477,684
1,551,673,457
1,547,381,869
1,547,381,8691,551,673,4571,572,477,6841,109,105,569689,031,8241,192,856,6991,428,923,9231,483,778,3192,985,193,4581,641,928,7561,787,553,2681,465,255,1552,867,619,0213,038,581,7333,222,626,2093,136,837,1273,366,863,3704,857,566,6152,516,642,5580000000000000000000000000000
       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
52,457,068
54,254,414
71,948,869
46,410,320
50,242,000
60,378,025
20,926,000
24,810,000
32,169,500
81,064,000
32,463,000
25,577,593
29,204,000
59,803,217
24,381,000
18,051,500
38,400,300
38,400,30018,051,50024,381,00059,803,21729,204,00025,577,59332,463,00081,064,00032,169,50024,810,00020,926,00060,378,02550,242,00046,410,32071,948,86954,254,41452,457,068000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,496,290,327
-305,814,575
-1,514,075,485
-1,498,202,815
-9,695,000
-1,010,856,596
-2,820
-1,035,062,760
-197,872,400
-700,000
0
-73,920,557
23,298,029
-1,000,000
0
0
0
-240,865,410
42,562,899
37,737,271
34,409,850
34,409,85037,737,27142,562,899-240,865,410000-1,000,00023,298,029-73,920,5570-700,000-197,872,400-1,035,062,760-2,820-1,010,856,596-9,695,000-1,498,202,815-1,514,075,485-305,814,575-1,496,290,32700000000000000000000000000
       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
1,278,348,345
1,298,298,882
9,695,000
10,855,875
2,821
2,820
328,100
54,500,000
156,793,372
226,477,789
316,512,682
241,863,591
350,364,885
323,886,459
641,108,319
239,433,460
80,677,701
178,825,787
122,225,058
122,225,058178,825,78780,677,701239,433,460641,108,319323,886,459350,364,885241,863,591316,512,682226,477,789156,793,37254,500,000328,1002,8202,82110,855,8759,695,0001,298,298,8821,278,348,3450000000000000000000000000000
> Total Stockholder Equity
348,671,255
574,392,485
579,118,530
684,582,174
689,372,529
765,561,248
938,108,826
922,329,567
945,807,361
950,803,080
982,345,938
1,014,303,783
1,038,574,757
1,056,392,022
1,060,264,590
1,180,184,534
1,177,064,606
1,283,118,008
1,438,447,626
1,913,574,641
1,979,695,127
2,129,013,037
2,161,346,829
2,052,512,338
2,113,930,146
2,006,703,806
2,083,719,523
2,011,379,581
1,929,385,945
1,949,415,636
2,006,593,764
2,117,544,827
1,919,347,918
2,130,040,527
2,126,333,430
1,950,834,236
1,877,613,657
1,915,454,010
1,947,681,991
2,314,466,961
2,206,229,496
2,416,651,437
2,154,678,720
3,124,013,405
3,388,304,658
3,159,538,590
3,189,110,297
3,189,110,2973,159,538,5903,388,304,6583,124,013,4052,154,678,7202,416,651,4372,206,229,4962,314,466,9611,947,681,9911,915,454,0101,877,613,6571,950,834,2362,126,333,4302,130,040,5271,919,347,9182,117,544,8272,006,593,7641,949,415,6361,929,385,9452,011,379,5812,083,719,5232,006,703,8062,113,930,1462,052,512,3382,161,346,8292,129,013,0371,979,695,1271,913,574,6411,438,447,6261,283,118,0081,177,064,6061,180,184,5341,060,264,5901,056,392,0221,038,574,7571,014,303,783982,345,938950,803,080945,807,361922,329,567938,108,826765,561,248689,372,529684,582,174579,118,530574,392,485348,671,255
   Common Stock
155,000,000
260,000,000
0
260,000,000
0
615,000,000
735,000,000
735,000,000
735,000,000
735,000,000
735,000,005
774,200,005
774,200,018
774,200,018
774,200,018
774,200,018
774,200,018
807,752,818
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
915,009,468
1,006,456,836
1,006,456,836
1,006,456,836
1,006,456,836
1,521,707,566
1,521,707,566
1,521,707,566
1,521,707,566
1,521,707,5661,521,707,5661,521,707,5661,521,707,5661,006,456,8361,006,456,8361,006,456,8361,006,456,836915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468915,009,468807,752,818774,200,018774,200,018774,200,018774,200,018774,200,018774,200,005735,000,005735,000,000735,000,000735,000,000735,000,000615,000,0000260,000,0000260,000,000155,000,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000
   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
78,845,897
78,845,897
78,845,897
78,845,897
78,845,897
78,845,897
78,845,897
78,845,897
78,845,897
265,914,240
265,914,240
262,176,990
265,914,240
675,691,336
675,691,336
675,691,336
675,691,336
675,691,336675,691,336675,691,336675,691,336265,914,240262,176,990265,914,240265,914,24078,845,89778,845,89778,845,89778,845,89778,845,89778,845,89778,845,89778,845,89778,845,897000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
222,076,476
152,247,431
49,904,552
40,558,029
-94,770,735
197,955,026
4,560,474
207,852,880
185,698,897
257,606,215
187,929,232
222,079,679
243,258,098
362,074,845
247,328,881
201,723,882
119,346,200
-14,117,597
48,101,962
27,721,945
34,571,864
34,571,86427,721,94548,101,962-14,117,597119,346,200201,723,882247,328,881362,074,845243,258,098222,079,679187,929,232257,606,215185,698,897207,852,8804,560,474197,955,026-94,770,73540,558,02949,904,552152,247,431222,076,47600000000000000000000000000



Balance Sheet

Currency in IDR. All numbers in thousands.




Cash Flow

Currency in IDR. All numbers in thousands.