PT Bukit Darmo Property Tbk
IDX:BKDP.JK
49 (IDR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||
Current Assets: | ||||||||||||||||
Cash & Cash Equivalents
| 3,732.874 | 7,948.156 | 23,245.128 | 28,089.255 | 64,569.941 | 4,795.304 | 6,334.205 | 5,921.912 | 8,650.742 | 19,923.252 | 3,428.13 | 30,188.448 | 88,866.456 | 139,316.779 | 2,515.077 | 25,320.881 |
Short Term Investments
| 0 | 0 | -463,265.694 | -481,713.063 | -501,854.857 | 0 | -549,855.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70,600 | 99,000 |
Cash and Short Term Investments
| 3,732.874 | 7,948.156 | 23,245.128 | 28,089.255 | 64,569.941 | 4,795.304 | 6,334.205 | 5,921.912 | 8,650.742 | 19,923.252 | 3,428.13 | 30,188.448 | 88,866.456 | 139,316.779 | 73,115.077 | 124,320.881 |
Net Receivables
| 4,020.956 | 2,282.183 | 2,470.607 | 2,587.697 | 2,700.541 | 5,650.678 | 4,804.9 | 2,031.076 | 2,933.608 | 30,847.313 | 45,176.958 | -6.16 | 0 | 0 | 0 | 0 |
Inventory
| 49,314.525 | 52,258.726 | 52,208.33 | 51,694.343 | 55,114.152 | 41,260.672 | 40,908.429 | 41,189.086 | 192,996.868 | 172,753.88 | 178,325.882 | 174,656.226 | 172,302.099 | 162,151.243 | 146,839.624 | 168,813.929 |
Other Current Assets
| -57,068.354 | -62,489.064 | -77,924.065 | -82,371.295 | -122,384.634 | -0 | -0 | 2,211.343 | 11,656.445 | 48,280.464 | 58,003.557 | 71,919.044 | 76,233.699 | 108,630.7 | 82,147.697 | 105,209.578 |
Total Current Assets
| 59,018.547 | 67,137.208 | 82,564.05 | 86,926.324 | 125,127.821 | 51,706.654 | 52,047.535 | 49,322.341 | 213,304.055 | 240,957.595 | 239,757.569 | 276,757.559 | 337,402.255 | 410,098.721 | 302,102.398 | 398,344.388 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 224,615.425 | 3,082.189 | 3,881.036 | 5,109.061 | 7,258.499 | 9,575.721 | 12,072.122 | 6,990.842 | 7,480.572 | 8,237.446 | 9,588.862 | 512,536.301 | 528,794.646 | 495,319.918 | 445,957.71 | 416,856.056 |
Goodwill
| 125.899 | 98.967 | 180.107 | 452.009 | 435.454 | 291.063 | 163.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.493 | 3.864 | 1.25 | 10 | 30.625 | 53.125 | 44.375 | 99.779 | 171.073 | 275.533 | 379.993 | 507.117 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.493 | 3.864 | 1.25 | 10 | 30.625 | 53.125 | 44.375 | 99.779 | 171.073 | 275.533 | 379.993 | 507.117 | 0 | 0 | 0 | 0 |
Long Term Investments
| 3,373.836 | 3,313.614 | 464,256.288 | 482,703.657 | 502,845.451 | 532,146.492 | 550,846.493 | -785,195.432 | 570,057.551 | 579,573.894 | 594,621.587 | 109,020.341 | 0 | 0 | 0 | 0 |
Tax Assets
| 125.899 | 98.967 | 180.107 | 452.009 | 435.454 | 291.063 | 163.367 | 785,095.652 | 138.775 | 138.775 | 138.775 | 126.65 | 104.461 | 86.974 | 39.537 | 62.837 |
Other Non-Current Assets
| 471,104.4 | 682,863.865 | 223,256.868 | 215,639.126 | 194,309.002 | 169,764.386 | 168,320.867 | 728,782.469 | 9.8 | 9.8 | 1,000.393 | 1,000.393 | 110,187.305 | 112,038.705 | 113,141.223 | 110,419.779 |
Total Non-Current Assets
| 699,220.053 | 689,362.499 | 691,575.549 | 703,913.852 | 704,879.031 | 711,830.786 | 731,447.224 | 735,773.311 | 577,857.77 | 588,235.448 | 605,729.61 | 623,190.802 | 639,086.412 | 607,445.597 | 559,138.47 | 527,338.671 |
Total Assets
| 758,238.6 | 756,499.707 | 774,139.598 | 790,840.176 | 830,006.852 | 763,537.44 | 783,494.759 | 785,095.652 | 791,161.825 | 829,193.043 | 845,487.179 | 899,948.361 | 976,488.667 | 1,017,544.318 | 861,240.867 | 925,683.06 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 8,127.092 | 3,701.26 | 3,526.775 | 2,954.857 | 3,139.182 | 25,604.09 | 34,459.888 | 32,150.666 | 30,204.45 | 30,277.724 | 29,608.221 | 30,310.958 | 29,971.827 | 47,654.746 | 31,245.161 | 84,922.795 |
Short Term Debt
| 150,820.031 | -17,476.422 | -12,931.978 | 9,690 | 6,440 | 3,250 | 1,800 | 144,678.455 | 1,800 | 98,031.12 | 1,500 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 18,822.461 | 19,101.441 | 15,196.597 | 10,667.284 | 6,612.751 | 10,800.39 | 10,164.412 | 9,329.309 | 8,875.233 | 9,069.537 | 8,466.354 | 8,622.38 | 5,984.362 | 3,364.533 | 192.807 | 1,827.771 |
Deferred Revenue
| 10,662.068 | 17,476.422 | 12,931.978 | 3,532.746 | 1,917.898 | 10,800.39 | 10,164.412 | 49,610.172 | 20,391.542 | 9,069.537 | 8,466.354 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -10,662.068 | 125,838.84 | 104,955.413 | 155,483.803 | 165,867.507 | 116,572.466 | 91,730.32 | 10,998.513 | 17,144.992 | 10,286.1 | 35,578.757 | 38,583.784 | 43,728.288 | 38,097.141 | 25,512.946 | 68,665.95 |
Total Current Liabilities
| 158,947.123 | 129,540.101 | 108,482.188 | 171,661.406 | 177,364.587 | 156,226.946 | 138,154.62 | 237,437.806 | 69,540.984 | 147,664.48 | 75,153.331 | 68,894.742 | 73,700.115 | 85,751.887 | 56,758.108 | 153,588.745 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 150,000 | 150,000 | 150,000 | 131,772.455 | 135,062.455 | 138,312.455 | 140,412.455 | 45.455 | 145,584.745 | 67,454.165 | 167,358.264 | 173,559.663 | 194,602.83 | 202,822.744 | 171,302.249 | 131,776.763 |
Deferred Revenue Non-Current
| 76,387.453 | 59,243.186 | 64,254.117 | 3,532.746 | 1,917.898 | 300,149.515 | 283,731.887 | 239,151.281 | 22.614 | 10,499.845 | 6,827.722 | 2,652.359 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -150,000 | -150,000 | -150,000 | -3,532.746 | -1,917.898 | -300,149.515 | -283,731.887 | -239,196.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 140,996.587 | 154,470.67 | 154,839.488 | 6,075.404 | 6,187.676 | 5,610.113 | 5,164.812 | 1,713.475 | 3,255.941 | 5,728.656 | 5,496.891 | 5,052.05 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 217,384.039 | 213,713.857 | 219,093.605 | 137,847.859 | 141,250.131 | 143,922.568 | 145,577.267 | 1,713.475 | 148,863.3 | 83,682.666 | 179,682.876 | 181,264.071 | 194,602.83 | 202,822.744 | 171,302.249 | 131,776.763 |
Total Liabilities
| 376,331.163 | 343,253.957 | 327,575.793 | 309,509.266 | 318,614.718 | 300,149.515 | 283,731.887 | 239,151.281 | 218,404.284 | 231,347.146 | 254,836.208 | 250,158.813 | 268,302.945 | 288,574.631 | 228,060.357 | 285,365.508 |
Equity: | ||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 751,399.225 | 751,399.225 | 751,399.225 | 751,399.225 | 751,399.225 | 683,099.225 | 731,502.225 | 683,099.225 | 683,099.225 | 731,502.225 | 731,502.225 | 731,502.225 | 731,502.225 | 731,502.225 | 602,449.497 | 602,449.495 |
Retained Earnings
| -457,365.602 | -422,774.477 | -389,770.692 | -353,519.97 | -322,546.652 | -291,626.761 | -255,117.86 | -211,955.472 | -182,976.499 | -154,537.041 | -161,752.395 | -102,632.778 | -44,275.427 | -23,582.501 | -3,347.425 | 3,815.981 |
Accumulated Other Comprehensive Income/Loss
| 8,626.905 | 5,350.528 | 5,654.988 | 4,162.223 | 3,232.965 | 463,387.926 | 499,762.871 | 545,944.371 | 3,372.258 | 2,782.372 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 79,313.728 | 79,313.728 | 79,313.728 | 79,313.728 | 79,313.728 | -391,491.199 | -221,483.701 | -259,412.793 | 69,068.728 | 17,883.356 | 20,665.728 | 20,665.728 | 20,665.728 | 20,665.728 | 33,743.25 | 33,743.249 |
Total Shareholders Equity
| 381,974.255 | 413,289.005 | 446,597.249 | 481,355.206 | 511,399.266 | 463,369.191 | 499,545.676 | 545,719.858 | 572,563.713 | 597,630.913 | 590,415.558 | 649,535.175 | 707,892.527 | 728,585.452 | 632,845.322 | 640,008.725 |
Total Equity
| 381,907.437 | 413,245.75 | 446,563.805 | 481,330.91 | 511,392.134 | 463,387.926 | 499,762.871 | 545,944.371 | 572,757.542 | 597,845.897 | 590,650.971 | 649,789.548 | 708,185.722 | 728,969.688 | 633,180.51 | 640,317.552 |
Total Liabilities & Shareholders Equity
| 758,238.6 | 756,499.707 | 774,139.598 | 790,840.176 | 830,006.852 | 763,537.44 | 783,494.759 | 785,095.652 | 791,161.825 | 829,193.043 | 845,487.179 | 899,948.361 | 976,488.667 | 1,017,544.318 | 861,240.867 | 925,683.06 |