PT Adi Sarana Armada Tbk

IDX:ASSA.JK

730 (IDR) • At close September 20, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) IDR.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 772,171.455839,589.518760,177.609688,277.999727,388.696811,290.839932,179.305844,109.07932,833.3611,126,540.762446,907.759519,293.853462,546.943472,375.21191,818.185190,410.736247,542.981305,830.073254,557.421279,751.381306,145.805220,772.642227,575.696182,998.93964,690.00371,631.78384,903.04642,753.07844,084.22471,713.78940,289.93132,047.84725,720.87530,233.43427,904.71419,655.64218,451.44118,750.22521,673.90325,848.08619,357.09119,110.17825,994.69721,320.51712,352.39794,386.162315,567.715
Short Term Investments 126,539.369128,975.151134,852.803161,123.77998,223.42125,900041,630.628-2,803.157-2,803.157-66,856.64-70,402.791-81,987.147-67,476.024-68,144.859-74,414.879-55,723.129-62,271.021-62,271.021-47,087.07200000005000000000000000000000
Cash and Short Term Investments 898,710.825968,564.669895,030.411849,401.778825,612.116937,190.839932,179.305885,739.697932,833.3611,126,540.762446,907.759519,293.853462,546.943472,375.21191,818.185190,410.736247,542.981305,830.073254,557.421279,751.381306,145.805220,772.642227,575.696182,998.93964,690.00371,631.78384,903.04643,253.07844,084.22471,713.78940,289.93132,047.84725,720.87530,233.43427,904.71419,655.64218,451.44118,750.22521,673.90325,848.08619,357.09119,110.17825,994.69721,320.51712,352.39794,386.162315,567.715
Net Receivables 566,367.007599,946.864461,250.607487,743.744559,075.313620,443.951499,555.377894,428.713629,737.469660,274.184541,289.822533,654.237490,995.391424,005.853377,304.360372,038.924362,201.572308,303.412298,147.729301,533.632310,901.005230,995.584218,179.291247,914.662224,608.226211,794.065221,169.264230,610.018193,108.08199,547.748204,804.936224,200.557199,844.955188,033.419169,519.589168,944.394147,931.831134,125.685148,169.714226,222.003235,765.193111,045.141163,396.926162,141.727128,786.413104,620.048
Inventory 86,395.611101,392.37763,285.67287,957.05580,349.36989,177.38457,503.42485,371.42778,889.72960,192.71331,506.36535,078.75517,203.67812,579.8785,668.13723,415.96941,814.2323,053.51224,554.0930,104.70134,730.28758,376.10241,555.65455,607.95436,027.48330,185.83626,730.88537,791.21316,192.40323,513.4131,392.22132,240.29232,184.60327,182.17719,736.59338,630.4721,720.21920,368.6225,528.76435,081.31838,042.09729,808.94932,483.448432.055394.51460.3851,731.356
Other Current Assets 129,649.414141,887.9746,514.52990,762.485154,724.216-055,996.9970877,910.439863,458.84442,084.916103,762.28626,193.415578,055.18430,201.843401,962.039487,666.049511,113.008373,394.907436,584.703448,725.306442,540.555267,629.478301,159.779335,864.152308,178.113232,043.049282,414.094346,678.316256,242.923220,528.898280,227.959310,461.674282,085.225218,027.855246,645.437268,195.283249,853.804168,492.206210,649.4742,850.5018,490.221142,218.5386,685.4457,116.12514,046.49613,742.058
Total Current Assets 1,681,122.8571,811,791.8811,466,081.2191,515,865.0621,619,761.0141,646,812.1741,545,235.1031,865,539.8371,889,633.5292,050,192.3181,061,788.8621,191,789.1241,105,944.0371,063,010.268627,688.165615,788.744777,023.26839,996.592652,506.418746,440.786789,601.397721,689.3536,760.828539,766.672436,581.638409,995.732343,676.98363,458.386406,954.943351,470.122292,211.05344,516.098368,367.152339,500.836265,669.162304,931.55308,366.944288,972.649215,694.874271,578.879286,471.691293,174.54200,696.683191,834.943182,004.759237,679.456435,661.178
Non-Current Assets:
Property, Plant & Equipment, Net 5,396,701.4885,388,209.7685,401,277.855,245,752.4545,309,834.9475,184,707.3235,282,843.0195,176,839.8325,015,172.3044,858,687.9844,643,866.2434,379,101.3184,244,919.6494,237,261.5474,248,854.5383,903,175.6713,937,177.1694,006,859.3453,916,631.5693,786,228.8483,598,112.0993,531,270.9923,446,527.2653,095,854.3542,922,030.0672,878,310.5092,881,402.8372,809,328.8432,685,827.2252,644,615.5552,655,214.2732,546,831.52,532,861.6252,524,780.172,562,176.1232,423,843.9822,351,612.4532,291,120.5872,220,831.872,100,277.3451,996,749.4481,939,479.9471,919,644.251,910,190.2621,781,694.0461,698,144.1961,643,770.606
Goodwill 32,649.45732,649.45732,649.45732,649.45732,649.45732,649.45732,649.45746,443.55746,443.55732,649.45732,649.45732,649.45732,649.45732,649.45732,649.45732,649.45732,649.45732,649.45732,649.45771,877.0971,877.0971,877.090000000000000000000000000
Intangible Assets 139,600.549145,869.016150,823.163156,965.329157,264.938153,484.774151,710.042143,834.771139,565.764121,810.334114,882.069111,157.24108,505.893104,767.442102,917.71101,349.41101,857.031100,540.107101,534.26714,727.01414,058.95914,224.0258,766.9617,621.7168,292.0235,697.2175,650.9195,925.4474,674.4584,983.6475,557.5776,036.9676,616.8537,190.4355,687.5266,165.1176,642.7077,103.5067,570.1597,470.5797,399.9547,074.6697,074.6690000
Goodwill and Intangible Assets 172,250.006178,518.473183,472.621189,614.786189,914.396186,134.231184,359.499190,278.328186,009.321154,459.791147,531.526143,806.698141,155.35137,416.9135,567.167133,998.867134,506.488133,189.565134,183.72486,604.10485,936.04986,101.1158,766.9617,621.7168,292.0235,697.2175,650.9195,925.4474,674.4584,983.6475,557.5776,036.9676,616.8537,190.4355,687.5266,165.1176,642.7077,103.5067,570.1597,470.5797,399.9547,074.6697,074.6690000
Long Term Investments 194,636.45344,468.88245,704.376-110,799.124-44,736.793-69,562.70739,026.174-15,196.77485,372.84141,618.865109,254.28199,147.323114,737.644102,786.95104,501.288104,527.02284,362.54392,383.16492,383.16447,567.07255,003.855,003.855,003.855,289.01653,946.66956,111.33667,189.20865,610.42567,488.2274,930.5171,756.1881,678.18955,115.051,821.0591,821.0591,821.0591,742.427354.414294.44443,753.84328,269.4842,729.14643,381.4490000
Tax Assets 134,095.731138,363.917140,799.973153,275.78136,505.88125,152.268113,633.61989,359.80959,725.01142,765.03849,538.13358,585.40249,047.85548,174.93644,821.27449,619.21341,996.47434,381.21529,550.65120,871.83114,489.5517,266.0332,305.386794.373485.046435.556374.708540.823464.235330.335307.909177.826167.576152.836134.031208.506214.25182.521202.824191.105237.733165.444153.146127.206118.024109.20899.072
Other Non-Current Assets 110,973.33100,966.67598,461.597256,092.011187,602.809226,975.733103,339.495136,497.89475,245.78382,743.51419,967.68915,881.2812,458.8726,794.229,462.6675,144.7164,720.1064,320.51723,968.1044,029.488,978.8778,892.02513,171.8923,315.1862,920.7932,644.219,102.2666,606.2086,984.1126,954.1124,760.46683,904.3734,054.63957,240.61457,479.29661,470.98159,142.55358,927.55362,717.0231,402.49244,104.3081,270.9621,290.96238,705.75438,458.31928,612.67429,467.452
Total Non-Current Assets 6,008,657.0085,850,527.7165,869,716.4175,733,935.9075,779,121.2385,653,406.8485,723,201.8085,577,779.0895,421,525.265,180,275.1924,970,157.8724,696,522.0214,552,319.3694,532,434.5534,543,206.9344,196,465.494,202,762.7814,271,133.8064,196,717.2123,945,301.3343,762,520.3753,688,533.9653,525,775.3053,162,874.6452,987,674.5972,943,198.8292,963,719.9392,888,011.7472,765,438.252,731,814.1592,737,596.4142,638,628.8562,598,815.7432,591,185.1142,627,298.0352,493,509.6442,419,354.392,357,688.582,291,616.322,153,095.3632,076,760.9231,990,720.1681,971,544.4761,949,023.2221,820,270.3891,726,866.0771,673,337.13
Total Assets 7,689,779.8657,662,319.5977,335,797.6367,249,800.9697,398,882.2527,300,219.0227,268,436.9117,443,318.9267,311,158.7897,230,467.516,031,946.7345,888,311.1465,658,263.4065,595,444.8215,170,895.0984,812,254.2344,979,786.0415,111,130.3984,849,223.634,691,742.124,552,121.7734,410,223.2644,062,536.1333,702,641.3163,424,256.2353,353,194.5613,307,396.9193,251,470.1333,172,393.1933,083,284.2813,029,807.4632,983,144.9542,967,182.8952,930,685.952,892,967.1972,798,441.1932,727,721.3342,646,661.2292,507,311.1952,424,674.2422,363,232.6142,283,894.7082,172,241.1582,140,858.1652,002,275.1481,964,545.5332,108,998.308
Liabilities & Equity:
Current Liabilities:
Account Payables 44,838.47777,467.66360,556.26331,394.0686,777.825132,614.80896,441.65680,889.77846,367.45171,949.818102,713.988114,710.259132,362.89493,074.33395,022.4175,683.36475,260.44991,606.77763,601.065137,070.477136,885.73125,402.76341,776.11790,221.21436,523.12736,764.78727,888.29347,422.69858,307.86126,455.91839,066.35826,206.50560,508.69841,263.37542,939.32545,299.9151,900.9535,422.29853,009.29825,893.13340,648.54724,579.59435,870.79530,577.48236,491.50948,027.19234,467.436
Short Term Debt 1,163,019.7011,207,471.5721,151,119.6731,140,362.2231,100,598.041,174,152.141,306,795.9651,159,752.966997,556.406938,651.142741,517.792558,516.866891,841.444889,612.347899,900.944842,911.569875,325.133876,431.085846,597.204913,590.307837,235.345821,913.663746,837.353782,447.576770,473.084691,801.512637,294.872608,231.184572,243.117525,662.845441,730.688464,935.49429,764.302446,612.197484,784.681523,222.876458,803.393402,375.056409,644.838392,163.713384,046.67334,678.854294,098.914374,564.182265,157.391245,499.966281,844.724
Tax Payables 9,355.86119,575.7786,982.88929,639.11344,396.18146,845.1734,732.03629,658.06838,349.11443,355.27520,435.36724,517.28126,267.90841,854.83618,853.14233,332.5623,412.0531,897.61126,672.43644,047.3839,262.15922,399.00122,163.72234,757.38734,021.07329,419.6316,114.31125,055.11725,408.67416,553.0348,196.1292,782.9496,964.8596,935.2993,152.1662,467.0592,515.2092,409.1452,036.4092,242.4355,904.8452,115.5482,364.3923,031.281,944.731,959.5332,990.515
Deferred Revenue 144,476.408118,360.68441,781.9498,290.832140,549.343135,616.33736,489.11274,538.97103,698.872121,586.03931,519.20664,971.47590,488.318110,541.44000000000000000133,858.207000000000050,400.75577,291.018047,012.27436,853.03926,971.64256,384.883
Other Current Liabilities 432,592.472442,349.63409,846.247308,999.355483,612.206330,281.913352,540.83448,900.161575,264.148577,079.646306,981.824367,365.164318,331.93332,465.998442,009.01259,210.936310,834.08356,542.751330,039.427164,989.669203,647.753238,699.838361,627.638128,929.189161,672.651170,224.156137,222.623117,685.642111,175.450115,991.68694,726.21997,419.008107,965.81297,399.06781,265.059125,087.032124,625.84475,090.68564,411.00926,506.14227,563.44980,140.89124,464.87427,701.86925,333.10123,989.048
Total Current Liabilities 1,784,927.0571,845,649.5491,663,304.1231,579,046.4691,811,537.4141,772,665.1981,792,267.5631,764,081.8751,722,886.8771,709,266.6451,182,732.811,105,563.7651,433,024.5871,425,694.1181,436,932.3641,177,805.8691,261,419.6621,324,580.6131,240,237.6951,215,650.4531,177,768.8281,186,016.2641,150,241.1081,001,597.979968,668.862898,790.455802,405.787773,339.524741,726.427685,976.969596,788.732585,868.214587,692.008595,841.384625,123.073649,787.845635,791.374562,423.198537,744.821482,467.855501,602.114464,112.915410,110.6476,618.812366,203.809345,831.901396,686.091
Non-Current Liabilities:
Long Term Debt 2,827,991.7182,813,475.3872,754,408.8032,744,848.9042,826,755.2912,766,360.1552,753,914.3182,862,083.5462,753,850.5152,780,695.1972,843,858.8082,199,673.7462,352,842.5972,346,166.7882,086,948.9592,028,933.032,109,310.6672,170,582.0272,063,557.271,968,622.1321,902,626.921,829,635.4361,603,571.8551,434,207.7211,276,461.2431,272,708.0191,364,688.4761,371,528.6691,355,320.9861,326,410.4281,386,632.4371,386,784.8151,392,054.4361,352,496.5821,299,670.5391,188,767.9511,144,743.6841,133,811.2041,045,903.1551,028,805.518960,291.624896,702.167866,619.041795,544.107790,642.004803,707.814926,818.511
Deferred Revenue Non-Current 42,013.27141,752.10337,398.785000000000-1,465,173.954-1,497,428.924-1,225,685.042-1,255,308.275-1,299,249.289-1,336,020.219-1,293,439.244-1,051,474.806-1,056,655.902-1,008,420.065-940,350.465-682,929.504-588,972.916-662,234.857-819,537.831-831,872.065-837,701.558-885,011.865-1,016,817.868-994,204.589-996,196.879-953,766.08-859,709.795-697,394.919-708,177.135-767,362.205-649,593.111-674,534.758-597,383.664-597,643.839-591,327.39-451,757.645-544,759.066-558,378.47-651,498.729
Deferred Tax Liabilities Non-Current 203,183.538200,859.548203,761.004195,348.914183,039.134186,454.23187,204.692178,735.837173,658.643169,836.175170,985.783137,447.69136,535.696133,948.817133,659.438144,970.178140,524.205133,476.055140,080.243133,513.459128,150.057126,101.055125,392.08121,390.572119,507.884118,093.137120,032.52115,997.278112,931.549110,720.199110,982.47798,561.76894,415.44289,145.0787,763.26177,149.75474,137.79271,348.35666,344.09263,786.08661,787.25860,200.11954,678.05961,355.20255,765.96348,197.81540,992.378
Other Non-Current Liabilities 82,522.47777,764.14674,448.63974,300.15675,074.91167,264.90864,193.07494,651.04986,023.1577,540.95668,861.342267,561.0381,543,769.0291,573,790.2611,299,719.4641,312,256.9881,356,704.0111,409,798.3651,360,635.4121,106,350.5771,108,720.4061,057,673.301985,269.624725,813.193629,048.867699,503.069853,998.304870,618.889874,124.701918,889.2851,048,593.651,026,339.7021,026,242.42981,722.05885,576.193718,377.458730,611.108788,530.178669,495.084693,941.338615,600.244614,670.419607,163.97466,092.227558,303.149570,924.137663,045.98
Total Non-Current Liabilities 3,155,711.0043,133,851.1833,070,017.2313,014,497.9743,084,869.3363,020,079.2933,005,312.0853,135,470.4323,013,532.3083,028,072.3283,083,705.9342,604,682.4742,567,973.3682,556,476.9412,294,642.8192,230,851.9212,307,289.5932,377,836.2282,270,833.6812,157,011.3622,082,841.4812,004,989.7281,773,883.0941,598,481.9831,436,045.0781,428,069.3681,519,181.4681,526,272.7721,504,675.6781,471,008.0471,529,390.6961,517,481.6971,516,515.421,469,597.6221,413,300.1991,286,900.2441,241,315.451,226,327.5321,132,149.221,111,998.1841,040,295.462973,928.867937,133.68871,233.891859,952.05864,451.295979,358.14
Total Liabilities 4,940,638.0614,979,500.7324,733,321.3554,593,544.4434,896,406.7494,792,744.494,797,579.6484,899,552.3064,736,419.1854,737,338.9734,266,438.7443,710,246.2394,000,997.9553,982,171.0593,731,575.1833,408,657.793,568,709.2553,702,416.8413,511,071.3763,372,661.8153,260,610.3093,191,005.9922,924,124.2022,600,079.9622,404,713.9392,326,859.8232,321,587.2552,299,612.2962,246,402.1062,156,985.0162,126,179.4282,103,349.9112,104,207.4282,065,439.0062,038,423.2721,936,688.0891,877,106.8241,788,750.731,669,894.0411,594,466.0391,541,897.5761,438,041.7821,347,244.281,347,852.7031,226,155.8581,210,283.1961,376,044.231
Equity:
Preferred Stock 0007,411.2670016,672.0370103,033.36500000000000000000000000000000000000000
Common Stock 369,113.752369,113.752369,113.752369,113.752356,640.514356,639.465356,639.456356,636.081356,633.119356,578.506356,173.172355,661.473339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750339,750
Retained Earnings 895,126.141839,236.294768,484.021928,303.25884,537.813868,394.293817,854.515837,665.817823,815.731785,535.957715,091.705647,606.286637,044.149595,375.756560,867.637519,432.298522,801.565503,519.81470,096.564450,464.69423,917.208395,140.249365,551.302328,677.635298,533.672306,367.194265,885.468231,997.028206,149.644207,465.572184,816.938164,992.78144,189.109150,459.819139,763.355145,072.475135,849.5143,146.448122,667.025146,043.548106,597.163130,116.417109,310.57177,321.39160,435.58939,578.9618,271.021
Accumulated Other Comprehensive Income/Loss 7,839.5698,729.7359,439.534-7,411.26711,00010,000-16,672.03736,674.431-103,033.36536,496.8349,0009,0008,0008,00000-00-0-0-00-000000000-00001,914.371-00-00000-0-000
Other Total Stockholders Equity 710,752.434710,752.434710,752.434565,380.814433,119.646433,111.48443,111.392417,974.938454,619.37417,351.884439,945.75881,047.798374,948.865374,948.865382,948.865382,948.865381,948.865381,871.103381,948.865381,948.865381,948.865380,948.865380,948.865381,433.592380,948.865379,948.865379,948.865379,948.865379,948.865378,948.865378,948.865374,948.865378,948.865374,948.865374,948.865374,948.865374,948.865374,948.865374,948.865344,371.365374,948.865375,948.865375,948.865375,948.865375,948.865374,948.865374,948.865
Total Shareholders Equity 1,982,831.8951,927,832.2151,857,789.741,862,797.8151,685,297.9731,668,145.2381,617,605.3631,648,951.2671,635,068.2191,595,963.1821,520,210.6271,893,315.5571,359,743.0151,318,074.6211,283,566.5021,242,131.1641,244,500.4311,225,140.9121,191,795.431,172,163.5561,145,616.0731,115,839.1141,086,250.1681,049,861.2271,019,232.5381,026,066.06985,584.333951,695.893925,848.51926,164.438903,515.803879,691.646862,887.974865,158.685854,462.22861,685.712850,548.366857,845.313837,365.891830,164.913821,296.028845,815.282825,009.437793,020.257776,134.454754,277.826732,969.886
Total Equity 2,749,141.8032,682,818.8652,602,476.2812,656,256.5252,502,475.5032,507,474.5322,470,857.2622,543,766.622,574,739.6042,493,128.5361,765,507.992,178,064.9071,657,265.4511,613,273.7621,439,319.9161,403,596.4441,411,076.7871,408,713.5571,338,152.2541,319,080.3061,291,511.4641,219,217.2731,138,411.9311,102,561.3551,019,542.2961,026,334.738985,809.663951,857.837925,991.087926,299.265903,628.035879,795.042862,975.467865,246.944854,543.925861,753.104850,614.51857,910.499837,417.154830,208.203821,335.038845,852.926824,996.878793,005.462776,119.29754,262.337732,954.077
Total Liabilities & Shareholders Equity 7,689,779.8657,662,319.5977,335,797.6367,249,800.9697,398,882.2527,300,219.0227,268,436.9117,443,318.9267,311,158.7897,230,467.516,031,946.7345,888,311.1465,658,263.4065,595,444.8215,170,895.0984,812,254.2344,979,786.0415,111,130.3984,849,223.634,691,742.124,552,121.7734,410,223.2644,062,536.1333,702,641.3163,424,256.2353,353,194.5613,307,396.9193,251,470.1333,172,393.1933,083,284.2813,029,807.4632,983,144.9542,967,182.8952,930,685.952,892,967.1972,798,441.1932,727,721.3342,646,661.2292,507,311.1952,424,674.2422,363,232.6142,283,894.7082,172,241.1582,140,858.1652,002,275.1481,964,545.5332,108,998.308