PT Sumber Energi Andalan Tbk
IDX:ITMA.JK
780 (IDR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.315 | 0.267 | 0.244 | 0.218 | 0.191 | 0.179 | 0.146 | 0.176 | 0.458 | 0.215 | 0.231 | 0.108 | 0.134 | 0.089 | 0.128 | 0.062 | 0.044 | 0.063 | 0.069 | 0.088 | 0.041 | 0.059 | 0.046 | 0.071 | 0.054 | 0.046 | 0.038 | 0.045 | 0.049 | 0.066 | 1.682 | 0.108 | 1.117 | 1.173 | 1.752 | 1.544 | 1.689 | 1.947 | 2.271 | 1.623 | 0.856 | 0.918 | 0.876 | 1.18 | 2.247 | 0.011 | 0.029 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.113 | 0.118 | 0.134 | 0.158 | 0.225 | 0.261 | 0.259 | 0.276 | 0.268 | 0.417 | 0.436 | 0.48 | 0.482 | 1.526 | 1.563 | 1.595 | 1.615 | 1.607 | 1.603 | 0 | 1.546 | 0.6 | 0.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0.315 | 0.267 | 0.244 | 0.218 | 0.191 | 0.179 | 0.146 | 0.176 | 0.458 | 0.215 | 0.231 | 0.222 | 0.252 | 0.223 | 0.286 | 0.287 | 0.305 | 0.323 | 0.345 | 0.356 | 0.457 | 0.495 | 0.526 | 0.552 | 1.579 | 1.609 | 1.634 | 1.661 | 1.656 | 1.668 | 1.682 | 1.654 | 1.717 | 1.784 | 1.752 | 1.544 | 1.689 | 1.947 | 2.271 | 1.623 | 0.856 | 0.918 | 0.876 | 1.18 | 2.247 | 0.011 | 0.029 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.087 |
Overige vlottende activa
| 0 | 0 | 0 | 0 | 0.112 | 0.115 | 0.118 | 0.116 | 0.037 | 0.012 | 0.005 | 0.063 | 0.014 | 0.019 | 0.013 | 0.02 | 0.03 | 0.025 | 0.023 | 0.022 | 0.018 | 0.045 | 0.075 | 0.073 | 0.046 | 0.044 | 0 | 0.068 | 0.072 | 0.074 | 0.081 | 0.073 | 0.086 | 0.077 | 0.165 | 0.341 | 0 | 0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 0.443 | 0.39 | 0.359 | 0.326 | 0.304 | 0.295 | 0.264 | 0.292 | 0.526 | 0.227 | 0.237 | 0.285 | 0.266 | 0.241 | 0.299 | 0.306 | 0.334 | 0.347 | 0.368 | 0.378 | 0.475 | 0.54 | 0.601 | 0.626 | 1.626 | 1.653 | 1.698 | 1.729 | 1.729 | 1.742 | 1.763 | 1.727 | 1.803 | 1.861 | 1.917 | 1.885 | 1.972 | 2.073 | 2.454 | 1.79 | 1.071 | 1.05 | 1.099 | 1.292 | 2.33 | 0.099 | 0.147 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 0 | 0.03 | 0.003 | 0.01 | 0.017 | 0.024 | 0.031 | 0.038 | 0.045 | 0.056 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.003 | 0.003 | 0.005 | 0.007 | 0.009 | 0.011 | 0.013 | 0.015 | 0.017 | 0.018 | 0.021 | 0.023 | 0.025 | 0.02 | 0.019 | 0.021 | 0.023 | 0.024 | 0.002 | 0.504 | 0.493 | 0.574 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144.988 | 140.882 | 137.463 | 134.601 | 133.51 | 137.835 | 133.898 | 129.587 | 133.117 | 128.046 | 123.007 | 118.683 | 119.295 | 116.08 | 129.427 | 137.991 | 127.89 | 119.734 | 112.328 | 0 | 102.891 | 96.26 | 88.911 | 0 | 0 | 66.009 | 0 | 51.921 | 44.715 | 38.723 | 33.078 | 26.024 | 21.183 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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-vlottende activa
| 223.59 | 222.112 | 220.09 | 218.851 | 211.719 | 211.236 | 185.489 | 182.872 | 178.121 | 164.899 | 159.924 | 10.163 | 10.168 | 10.184 | 10.208 | 0.225 | 0.261 | 0.259 | 0.285 | 0.277 | 0.425 | 0.445 | 0.489 | 0.491 | 1.534 | 1.572 | -137.994 | 1.624 | 1.616 | 1.611 | 112.169 | 1.555 | 0.609 | 0.621 | 81.409 | 73.697 | -66.032 | 57.961 | -51.941 | -44.735 | -38.744 | -33.101 | -26.049 | -21.185 | -0.504 | -0.493 | -0.574 |
Totaal niet-vlottende activa
| 223.59 | 222.113 | 220.119 | 218.854 | 211.729 | 211.253 | 185.513 | 182.903 | 178.158 | 164.944 | 159.98 | 155.151 | 151.051 | 147.647 | 144.809 | 133.735 | 138.097 | 134.158 | 129.873 | 133.395 | 128.473 | 123.453 | 119.173 | 119.787 | 117.617 | 131.002 | 137.994 | 129.519 | 121.356 | 113.948 | 112.18 | 104.459 | 96.884 | 89.549 | 81.428 | 73.718 | 66.032 | 57.986 | 51.941 | 44.735 | 38.744 | 33.101 | 26.049 | 21.185 | 0.504 | 0.493 | 0.574 |
Totaal activa
| 224.033 | 222.503 | 220.478 | 219.18 | 212.032 | 211.548 | 185.777 | 183.195 | 178.685 | 165.171 | 160.217 | 155.436 | 151.316 | 147.889 | 145.108 | 134.042 | 138.431 | 134.505 | 130.24 | 133.773 | 128.948 | 123.993 | 119.774 | 120.413 | 119.243 | 132.655 | 139.701 | 131.248 | 123.085 | 115.69 | 113.943 | 106.185 | 98.687 | 91.411 | 83.345 | 75.603 | 68.014 | 60.06 | 54.405 | 47.003 | 40.293 | 34.629 | 27.675 | 22.999 | 3.475 | 1.281 | 1.449 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
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 | 0.25 | 0.25 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 1.063 | 0.998 | 1.026 | 0.912 | 1.197 | 0.939 | 0.718 | 0.466 | 0.115 | 0.025 | 0.028 | 0.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.003 | 0.002 | 0.002 | 0.001 | 0.002 | 0.002 | 0 | 0.004 | 0.002 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.01 | 0.001 | 0.001 | 0.002 | 0.003 | 0.004 | 0.002 | 0 | 0.003 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.002 | 0.001 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 0.675 | 0.705 | 1.748 | 0.689 | 0.579 | 0.385 | 0.414 | 0.428 | 0.443 | 0.135 | 0.197 | 0.015 | 0.296 | 0.261 | 0.296 | 0.362 | 0.312 | 0.309 | 0.291 | 0.294 | 0.292 | 0.312 | 0.315 | 0.333 | 0.311 | 0.321 | 0 | 0.021 | 0.017 | 0.028 | 0.015 | 0.015 | 0.025 | 0.027 | 0.02 | 0.045 | 0 | 0.123 | 0.203 | 1.209 | 0.527 | 0.551 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 1.738 | 1.703 | 2.774 | 1.601 | 1.776 | 1.324 | 1.132 | 0.894 | 0.558 | 0.16 | 0.225 | 0.277 | 0.296 | 0.261 | 0.296 | 0.362 | 0.312 | 0.309 | 0.291 | 0.294 | 0.292 | 0.312 | 0.315 | 0.333 | 0.311 | 0.321 | 0.305 | 0.021 | 0.017 | 0.028 | 0.015 | 0.015 | 0.025 | 0.027 | 0.02 | 0.045 | 0.159 | 0.123 | 0.453 | 1.459 | 0.777 | 0.801 | 0.536 | 1.41 | 2.823 | 0.925 | 1.028 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 7.329 | 7.912 | 8.131 | 8.054 | 8.463 | 9.155 | 9.735 | 10.052 | 10.17 | 0.016 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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-vlottende verplichtingen
| 4.171 | 2.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 11.5 | 10.724 | 8.131 | 8.054 | 8.463 | 9.155 | 9.735 | 10.052 | 10.17 | 0.016 | 0.028 | 0.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 13.238 | 12.428 | 10.904 | 9.656 | 10.239 | 10.479 | 10.867 | 10.946 | 10.728 | 0.176 | 0.253 | 0.277 | 0.296 | 0.261 | 0.296 | 0.362 | 0.312 | 0.309 | 0.291 | 0.294 | 0.292 | 0.312 | 0.315 | 0.333 | 0.311 | 0.321 | 0.305 | 0.021 | 0.017 | 0.028 | 0.015 | 0.015 | 0.025 | 0.027 | 0.02 | 0.045 | 0.159 | 0.123 | 0.453 | 1.459 | 0.777 | 0.801 | 0.536 | 1.41 | 2.823 | 0.925 | 1.028 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferente 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 |
Gewone aandelen
| 4.482 | 4.482 | 4.482 | 4.482 | 4.064 | 4.063 | 4.063 | 4.063 | 4.063 | 4.063 | 4.063 | 4.063 | 4.063 | 4.063 | 4.063 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.388 | 3.528 | 3.553 | 3.621 | 3.388 | 3.748 |
Ingehouden winsten
| 190 | 189.288 | 188.773 | 188.671 | 187.521 | 186.815 | 160.654 | 157.991 | 153.715 | 150.762 | 145.742 | 140.873 | 136.759 | 133.366 | 130.55 | 129.547 | 115.659 | 111.735 | 107.485 | 111.014 | 106.192 | 101.217 | 96.995 | 97.606 | 96.458 | 109.861 | 116.924 | 108.754 | 100.595 | 93.19 | 91.458 | 83.697 | 76.194 | 68.915 | 60.858 | 53.091 | 45.387 | 37.469 | 31.484 | 23.077 | 17.054 | 11.361 | 4.843 | -0.863 | -3.692 | -3.761 | -4.077 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 totale aandeelhoudersvermogen
| 16.516 | 16.486 | 16.476 | 16.505 | 10.206 | 10.186 | 10.186 | 10.187 | 10.169 | 10.159 | 10.159 | 10.223 | 10.198 | 10.198 | 10.199 | 0.744 | 19.073 | 19.073 | 19.076 | 19.076 | 19.076 | 19.076 | 19.076 | 19.085 | 19.085 | 19.085 | -120.312 | 19.086 | 19.085 | 19.085 | 19.082 | 19.085 | 19.08 | 19.08 | 19.08 | 19.08 | -48.775 | 19.08 | -34.872 | -26.465 | -20.442 | -14.749 | -8.371 | -2.69 | 0.071 | 0.372 | 0.329 |
Totaal eigen vermogen van aandeelhouders
| 210.997 | 210.255 | 209.73 | 209.657 | 201.791 | 201.064 | 174.904 | 172.241 | 167.947 | 164.984 | 159.964 | 155.16 | 151.02 | 147.627 | 144.812 | 133.68 | 138.12 | 134.196 | 129.95 | 133.479 | 128.656 | 123.682 | 119.459 | 120.08 | 118.931 | 132.335 | 120.312 | 131.228 | 123.068 | 115.662 | 113.927 | 106.171 | 98.662 | 91.383 | 83.325 | 75.558 | 48.775 | 59.937 | 34.872 | 26.465 | 20.442 | 14.749 | 8.371 | 2.69 | -0.071 | -0.372 | -0.329 |
Totaal eigen vermogen
| 210.795 | 210.075 | 209.574 | 209.524 | 201.793 | 201.068 | 174.904 | 172.241 | 167.947 | 164.984 | 159.964 | 155.16 | 151.02 | 147.627 | 144.812 | 133.68 | 138.12 | 134.196 | 129.95 | 133.479 | 128.656 | 123.682 | 119.459 | 120.08 | 118.931 | 132.335 | 120.312 | 131.228 | 123.068 | 115.662 | 113.927 | 106.171 | 98.662 | 91.383 | 83.325 | 75.558 | 48.775 | 59.937 | 34.872 | 26.465 | 20.442 | 14.749 | 8.371 | 2.69 | -0.071 | -0.372 | -0.329 |
Totaal passiva en aandeelhoudersvermogen
| 224.033 | 222.503 | 220.478 | 219.18 | 212.032 | 211.548 | 185.777 | 183.195 | 178.685 | 165.171 | 160.217 | 155.436 | 151.316 | 147.889 | 145.108 | 134.042 | 138.431 | 134.505 | 130.24 | 133.773 | 128.948 | 123.993 | 119.774 | 120.413 | 119.243 | 132.655 | 0 | 131.248 | 123.085 | 115.69 | 113.943 | 106.185 | 98.687 | 91.411 | 83.345 | 75.603 | 0 | 60.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |