PT Energi Mega Persada Tbk
IDX:ENRG.JK
238 (IDR) • At close October 18, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 15.865 | 17.67 | 22.741 | 19.121 | 9.074 | 17.5 | 22.611 | 18.303 | 15.552 | 10.286 | 21.747 | 5.665 | 6.693 | 6.16 | 11.627 | 14.689 | 14.617 | 12.727 | 16.116 | -14.73 | 19.076 | 7.541 | 1.954 | -0.395 | -15.338 | 1.061 | -62.455 | -20.138 | 53.756 | 53.291 | -299.305 | -16.293 | -15.931 | -14.7 | -178.47 | -6.882 | -16.818 | -16.385 | -3.048 | 12.799 | 8.246 | 19.04 | -32.641 | 27.22 | 174.869 | 0.824 | 1.138 | 12.943 | -1.245 | 2.45 | 14.734 | 2.944 | -1.507 | 3.03 | 9.885 | -147.741 |
Afschrijvingen & Amortisatie
| -34.342 | 34.342 | 225.558 | 30.343 | 28.863 | 28.369 | 212.187 | 32.511 | 29.073 | 34.96 | 213.419 | 50.326 | 28.177 | 27.311 | 214.873 | 53.502 | -5.205 | 39.413 | 46.275 | 14.677 | 9.521 | 8.468 | 0 | 22.978 | 0.001 | 0 | 24.864 | 0.001 | 0.054 | 0.672 | 0.654 | 0.002 | 0.002 | 0.002 | 0.003 | 0.05 | 0.05 | 0.05 | 0.05 | 0.051 | 0.049 | 0.047 | 0.05 | 0.013 | 0.177 | 0.016 | 0.055 | 0.068 | 0.043 | 0.058 | 0 | 0 | 0.011 | 0.012 | 0.033 | 0.022 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 97.835 | 5.935 | -233.731 | -13.499 | 43.178 | -28.369 | -212.187 | -32.511 | -29.073 | -10.286 | -21.747 | -5.665 | -6.693 | -6.16 | -11.627 | -14.689 | -14.617 | -12.727 | -16.116 | 14.73 | -19.076 | -7.541 | -1.954 | 0.395 | 15.337 | -1.062 | 62.455 | 20.137 | -53.81 | -53.963 | 298.651 | 16.291 | 15.929 | 14.698 | 178.467 | 6.832 | 16.769 | 16.336 | 2.999 | -12.85 | -8.295 | -19.087 | 32.591 | -27.233 | -175.047 | -0.84 | -1.193 | -13.011 | 1.202 | -2.508 | -14.734 | -2.944 | 1.496 | -3.042 | -9.918 | 147.719 |
Kasstroom uit Operationele Activiteiten
| 79.358 | 23.605 | 14.567 | 35.965 | 81.115 | 17.5 | 22.611 | 18.303 | 15.552 | 56.464 | 65.63 | 30.082 | 27.46 | 43.922 | 31.98 | 61.768 | 95.841 | 5.204 | 65.186 | 47.83 | -11.537 | 19.485 | 0 | 53.448 | 0.001 | 0 | -93.356 | 0.001 | 0.054 | 0.672 | 0.654 | 0.002 | 0.002 | 0.002 | 0.003 | 0.05 | 0.05 | 0.05 | 0.05 | 0.051 | 0.049 | 0.047 | 0.05 | 0.013 | 0.177 | 0.016 | 0.055 | 0.068 | 0.043 | 0.058 | 23.746 | 0 | 0.011 | 0.012 | 0.033 | 0.022 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -105.515 | -49.493 | -45.962 | -24.785 | -39.029 | -22.586 | 22.739 | -58.836 | -31.905 | -39.176 | -76.778 | -24.911 | -39.726 | -3.656 | -11.038 | -24.622 | -43.082 | -2.181 | -38.507 | -8.696 | -2.884 | -33.825 | -38.507 | -40.219 | -26.155 | -6.94 | -3.504 | -8.188 | -1.412 | -2.55 | -37.199 | -35.251 | -6.886 | -11.789 | -28.066 | -9.133 | -74.798 | -0.729 | -59.778 | -35.719 | -48.961 | -57.719 | -90.371 | -58.034 | -71.633 | -32.45 | -56.725 | -35.394 | -77.949 | -30.261 | -137.992 | -54.786 | -46.416 | -37.144 | -134.506 | -2.509 |
Netto Overnames
| -1.474 | 0 | -0 | -4.258 | -0.042 | 0 | -0 | 0 | -0.015 | 0 | 6.877 | -43.5 | -0.102 | 0.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41.757 | 2.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.602 | 0.035 |
Overige Investeringsactiviteiten
| -4.827 | 4.827 | 5.76 | 0.227 | -3.206 | 5.002 | 40.533 | 0.792 | 0.07 | -0.862 | 4.94 | -43.5 | -0.102 | 0.102 | 0 | 0 | -0.163 | 0.163 | 0.218 | -0.461 | 0.369 | -0.227 | 116.393 | -0.012 | 0.011 | -0.03 | 2.359 | 0 | -0.38 | 0.38 | -0.956 | 0 | 0.97 | -0.97 | 0.635 | -1.238 | -0.69 | -0.477 | -2.209 | -1.254 | 1.628 | -2.473 | 7.196 | -60.328 | 286.089 | 1.069 | -21.354 | -6.655 | -2.906 | -0.253 | -133.459 | 3.453 | -3.976 | -0.653 | -32.618 | -10.695 |
Kasstroom uit Investeringsactiviteiten
| -111.816 | -44.666 | -40.202 | -28.816 | -42.277 | -17.583 | 63.273 | -58.043 | -31.85 | -40.038 | -71.838 | -68.411 | -39.829 | -3.554 | -11.038 | -24.622 | -43.245 | -2.018 | -38.289 | -9.157 | -2.515 | -34.052 | 77.886 | -40.231 | -26.144 | -6.969 | -1.145 | -8.188 | -1.412 | -2.55 | -38.155 | -35.251 | -5.916 | -12.759 | -27.43 | -10.371 | -75.488 | -1.205 | -61.987 | -36.973 | -47.333 | -60.193 | -83.175 | -118.361 | 172.699 | -31.381 | -78.079 | -42.048 | -80.854 | -30.514 | -271.451 | -51.333 | -50.392 | -37.797 | -165.522 | -13.169 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -82.879 | -18.913 | -3.38 | -4.69 | -4.69 | -4.69 | -5.858 | -4.513 | -4.355 | -2.561 | -25.542 | -79.433 | -2.139 | -17.357 | -23.549 | -17.178 | -39.917 | -3.382 | -42.286 | -20.143 | -5.466 | -5.206 | -60.523 | -3.016 | -40.945 | -6.169 | -19.228 | -4.886 | -27.357 | -8.914 | -39.942 | -30.308 | -31.86 | -57.533 | -20.976 | -24.791 | -56.817 | -20.981 | -116.433 | -42.73 | -65.561 | -10.928 | -252.215 | -205.877 | -229.975 | -0.931 | -12.68 | -8.442 | -4.87 | -10.109 | 0 | 0 | -4.604 | -4.604 | -254.182 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.916 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -26.478 | -1.766 | -5.44 | -15.007 | -28.393 | -7.009 | -57.61 | -1.131 | -3.305 | 1.005 | 37.997 | 121.147 | 1.897 | -12.515 | 4.735 | -20.742 | -17.194 | 0.546 | 0.401 | 2.66 | -1.249 | 0.792 | 14.66 | -3.312 | 11.699 | -4.049 | 15.917 | 12.098 | -2.397 | 0.13 | 18.548 | 2.588 | -0.699 | 61.825 | 2.499 | 69.777 | 3.511 | -2.365 | 0.887 | -0.44 | -23.225 | 12.358 | 280.444 | 132.016 | 19.335 | -0.935 | 48.428 | -0.454 | 68.425 | 10.271 | 253.432 | 23.373 | 53.914 | 21.7 | 210.865 | -35.5 |
Kasstroom uit Financieringsactiviteiten
| 37.463 | 8.482 | 69.41 | -19.697 | -33.084 | -11.699 | -63.468 | -5.644 | -7.66 | -1.556 | 13.233 | 41.713 | -0.242 | -29.872 | -18.814 | -37.919 | -57.112 | -2.835 | -41.884 | -17.483 | -6.716 | -4.413 | -45.863 | -6.328 | -29.246 | -10.218 | -3.311 | 7.212 | -29.754 | -8.784 | -21.394 | -27.721 | -32.559 | 4.292 | -18.477 | 44.986 | -53.306 | -23.346 | -115.547 | -43.17 | -88.786 | 1.43 | 28.229 | -73.861 | -168.9 | -0.931 | 35.748 | -8.896 | 63.555 | 0.162 | 253.432 | 23.373 | 49.31 | 17.096 | -80.233 | -35.5 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.468 | 0.225 | 0.069 | 0.067 | -0.067 | -0.237 | 0.166 | 0.105 | 0.239 | 0.059 | -0.009 | -0.046 | -0.025 | 0.143 | -0.17 | 0.269 | -0.838 | 0.818 | -0.011 | 0.036 | -0.047 | -0.075 | 2.003 | 0.191 | -0.341 | 0.381 | -160.387 | 244.036 | 6.594 | -3.202 | 27.819 | 73.263 | 74.741 | 23.194 | -1.391 | 4.473 | 109.432 | -24.628 | 0.994 | 0.12 | 120.01 | 88.467 | 85.024 | 139.653 | 115.953 | 52.267 | 33.488 | 88.237 | 5.046 | 33.942 | -14.416 | 0 | 1.987 | 15.801 | 113.555 | 80.051 |
Netto Kasstroomverandering
| 5.473 | -12.354 | 43.845 | -12.48 | 5.687 | -0.899 | -6.618 | 14.51 | -9.319 | 14.929 | 7.016 | 3.338 | -12.636 | 10.639 | 1.959 | -0.503 | -5.354 | 1.17 | -14.998 | 21.226 | -20.815 | -19.056 | -50.83 | 7.08 | -12.035 | 8.731 | -258.199 | 243.06 | -24.518 | -13.865 | -31.075 | 10.294 | 36.268 | 14.729 | 7.131 | 39.138 | -19.312 | -49.13 | -109.175 | 28.898 | -16.059 | 29.752 | 30.128 | -52.555 | 119.929 | 19.971 | -8.788 | 37.361 | -12.21 | 3.649 | -8.689 | 8.444 | 0.916 | -4.888 | -76.733 | -0.579 |
Kaspositie aan het Einde van de Periode
| 75.56 | 70.087 | 82.441 | 38.596 | 51.076 | 45.389 | 46.288 | 52.906 | 38.396 | 47.715 | 32.786 | 25.77 | 22.432 | 35.068 | 24.428 | 22.469 | 22.972 | 28.326 | 27.156 | 42.155 | 20.929 | 41.744 | 60.799 | 111.63 | 104.55 | 116.585 | 107.854 | 366.053 | 122.993 | 147.511 | 161.376 | 192.451 | 182.157 | 145.889 | 131.16 | 124.029 | 84.891 | 104.203 | 86.748 | 195.923 | 167.025 | 183.084 | 153.332 | 123.204 | 175.76 | 55.83 | 35.86 | 44.648 | 7.287 | 19.497 | 15.866 | 24.555 | 16.111 | 15.194 | 20.101 | 5.21 |