PT Catur Sentosa Adiprana Tbk
IDX:CSAP.JK
478 (IDR) • At close November 5, 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 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||
Current Assets: | |||||||||||||||||
Cash & Cash Equivalents
| 165,388.457 | 143,607.901 | 66,944.508 | 110,125.084 | 69,778.643 | 66,648.633 | 90,495.048 | 71,942.498 | 63,048.142 | 51,121.154 | 57,234.966 | 65,765.956 | 30,853.32 | 28,362.209 | 33,427.335 | 37,121.081 | 140,711.583 |
Short Term Investments
| 0 | 0 | 7,906.128 | -166,894.641 | -256,509.87 | 3,404.802 | 2,772.481 | 4,215.469 | 4,053.336 | 7,052.805 | 6,647.47 | 3,344.002 | 8,922.534 | 5,300.922 | 859.136 | 2,321.285 | 4,389.447 |
Cash and Short Term Investments
| 165,388.457 | 143,607.901 | 74,850.636 | 110,125.084 | 69,778.643 | 70,053.435 | 93,267.529 | 76,157.967 | 67,101.478 | 58,173.959 | 63,882.436 | 69,109.958 | 39,775.854 | 33,663.131 | 34,286.471 | 39,442.366 | 145,101.03 |
Net Receivables
| 1,986,689.265 | 1,960,583.907 | 1,910,887.401 | 1,953,257.176 | 2,033,812.412 | 1,357,502 | 1,423,779 | 1,364,193.819 | 1,095,843.048 | 1,185,614.55 | 1,052,559.411 | 802,614.137 | 628,274.469 | 545,678.837 | 434,067.538 | 374,916.922 | 363,758.95 |
Inventory
| 3,724,243.215 | 3,418,954.688 | 2,890,951.175 | 2,346,120.04 | 2,394,256.817 | 2,130,161.186 | 1,769,543.918 | 1,636,601.843 | 1,351,860.483 | 1,242,866.582 | 1,090,835.316 | 849,126.919 | 817,463.961 | 650,718.927 | 532,394.736 | 471,219.597 | 358,589.119 |
Other Current Assets
| 165,091.108 | 11,224.937 | 13,027.373 | 10,153.747 | 4,598.411 | 1,886,479.473 | 70,530.308 | 57,623.054 | 39,520.027 | 55,121.361 | 58,603.762 | 36,039.564 | 21,547.866 | 27,801.194 | 19,557.279 | 14,749.464 | 7,763.873 |
Total Current Assets
| 6,041,412.045 | 5,534,371.433 | 4,889,716.585 | 4,419,656.047 | 4,502,446.283 | 4,086,694.094 | 3,662,499.52 | 3,134,576.683 | 2,554,325.036 | 2,541,776.452 | 2,265,880.925 | 1,756,890.578 | 1,507,062.15 | 1,257,862.089 | 1,020,306.024 | 900,328.349 | 875,212.972 |
Non-Current Assets: | |||||||||||||||||
Property, Plant & Equipment, Net
| 4,823,149.612 | 3,240,068.497 | 3,410,851.05 | 2,928,374.619 | 1,715,524.94 | 1,432,626.717 | 1,242,717.993 | 871,363.683 | 778,838.532 | 641,768.554 | 734,041.671 | 663,402.155 | 415,158.002 | 352,139.893 | 289,102.996 | 267,729.886 | 166,058.368 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 15,505.023 | 12,603.249 | 18,676.571 | 23,429.242 | 25,279.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 15,505.023 | 12,603.249 | 18,676.571 | 23,429.242 | 25,279.899 | 177,517.474 | 144,321.575 | 120,656.362 | 71,049.919 | 71,605.759 | 62,429.046 | 55,927.518 | 0 | 0 | 43,073.442 | 38,055.587 | 20,581.594 |
Long Term Investments
| 8,000 | 6,500 | -2,906.128 | 171,894.641 | 261,509.87 | 1,595.198 | 2,227.519 | -790.469 | -628.336 | -3,627.805 | -3,222.47 | 12.045 | 0 | 0 | -147.736 | -1,609.885 | -3,678.047 |
Tax Assets
| 88,244.416 | 72,858.311 | 71,026.894 | 58,210.118 | 70,836.878 | 62,836.692 | 64,775.67 | 62,810.683 | 55,589.054 | 48,137.262 | 41,000.672 | 28,258.115 | 27,374.456 | 26,952.95 | 24,602.741 | 14,237.478 | 13,974.451 |
Other Non-Current Assets
| 339,267.856 | 779,194.529 | 117,762.589 | 14,701.429 | 8,989.153 | 24,017.378 | 21,717.008 | 52,203.378 | 63,398.646 | 9,257.379 | 7,765.585 | 7,726.932 | 59,587.028 | 67,955.809 | 8,650.926 | 7,903.442 | 6,049.135 |
Total Non-Current Assets
| 5,274,166.907 | 4,111,224.586 | 3,615,410.976 | 3,196,610.049 | 2,082,140.74 | 1,698,593.459 | 1,475,759.765 | 1,106,243.637 | 968,247.815 | 767,141.149 | 842,014.504 | 755,326.765 | 502,119.486 | 447,048.652 | 365,282.369 | 326,316.508 | 202,985.501 |
Total Assets
| 11,315,578.952 | 9,645,596.019 | 8,505,127.561 | 7,616,266.096 | 6,584,587.023 | 5,785,287.553 | 5,138,259.285 | 4,240,820.32 | 3,522,572.851 | 3,308,917.601 | 3,107,895.429 | 2,512,217.343 | 2,009,181.636 | 1,704,910.741 | 1,385,588.393 | 1,226,644.857 | 1,078,198.473 |
Liabilities & Equity: | |||||||||||||||||
Current Liabilities: | |||||||||||||||||
Account Payables
| 3,192,704.16 | 2,820,260.882 | 2,531,251.307 | 2,552,378.964 | 2,431,223.696 | 1,999,842.039 | 1,888,798.921 | 1,635,060.716 | 1,437,073.497 | 1,463,299.086 | 1,232,325.626 | 955,042.605 | 601,505.968 | 503,539.544 | 443,528.582 | 333,009.138 | 324,398.188 |
Short Term Debt
| 2,217,271.358 | 2,195,283.412 | 1,698,280.842 | 1,311,867.402 | 1,332,097.473 | 1,146,127.141 | 1,082,710.385 | 755,983.228 | 820,801.328 | 703,764.44 | 773,770.855 | 579,940.669 | 462,795.774 | 378,507.912 | 217,873.018 | 161,022.428 | 132,292.021 |
Tax Payables
| 2,870.869 | 23,326.842 | 19,363.513 | 21,912.325 | 18,324.922 | 27,582.477 | 59,371.641 | 14,600.811 | 3,379.732 | 4,801.418 | 13,153.956 | 6,926.116 | 10,264.765 | 5,418.698 | 5,804.753 | 15,132.999 | 13,795.64 |
Deferred Revenue
| 2,870.869 | 0 | 0 | 0 | 0 | 27,582.477 | 59,371.641 | 14,600.811 | 3,379.732 | 4,801.418 | 13,153.956 | 6,926.116 | 10,264.765 | 5,418.698 | 5,804.753 | 15,132.999 | 13,795.64 |
Other Current Liabilities
| 314,718.445 | 256,103.516 | 237,025.902 | 196,714.567 | 193,527.069 | 129,154.557 | 128,911.383 | 86,968.641 | 83,958.751 | 80,184.988 | 91,583.064 | 52,371.848 | 206,579.583 | 189,055.998 | 137,612.397 | 151,879.575 | 107,517.749 |
Total Current Liabilities
| 5,727,564.832 | 5,271,647.81 | 4,466,558.051 | 4,060,960.933 | 3,956,848.238 | 3,302,706.214 | 3,159,792.33 | 2,492,613.396 | 2,345,213.308 | 2,252,049.932 | 2,110,833.501 | 1,594,281.238 | 1,281,146.09 | 1,076,522.152 | 804,818.75 | 661,044.14 | 578,003.598 |
Non-Current Liabilities: | |||||||||||||||||
Long Term Debt
| 731,851.823 | 1,706,799.498 | 1,591,428.516 | 1,283,743.554 | 420,323.35 | 346,936.681 | 266,610.453 | 168,203.432 | 180,556.306 | 104,631.182 | 167,717.586 | 187,103.335 | 66,952.912 | 47,235.892 | 50,077.22 | 51,253.034 | 56,186.624 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48,289.354 | 40,016.792 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 174.128 | 219.268 | 0 |
Other Non-Current Liabilities
| 1,354,466.155 | 171,101.172 | 181,954.043 | 218,009.383 | 235,615.751 | 194,990.622 | 186,579.523 | 168,229.179 | 143,284.253 | 133,358.71 | 112,470.115 | 82,559.57 | 66,491.924 | 58,192.735 | 220.502 | 247.821 | 34,202.639 |
Total Non-Current Liabilities
| 2,086,317.978 | 1,877,900.67 | 1,773,382.559 | 1,501,752.937 | 655,939.101 | 541,927.303 | 453,189.976 | 336,432.611 | 323,840.559 | 237,989.892 | 280,187.701 | 269,662.905 | 133,444.836 | 105,428.627 | 98,761.204 | 91,736.915 | 90,389.263 |
Total Liabilities
| 7,813,882.81 | 7,149,548.48 | 6,239,940.61 | 5,562,713.87 | 4,612,787.339 | 3,844,633.517 | 3,612,982.306 | 2,829,046.007 | 2,669,053.867 | 2,490,039.824 | 2,391,021.202 | 1,863,944.143 | 1,414,590.926 | 1,181,950.779 | 903,579.954 | 752,781.055 | 668,392.861 |
Equity: | |||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 568,317.516 | 445,835.292 | 445,835.292 | 445,835.292 | 445,835.292 | 445,835.292 | 405,305.292 | 405,305.292 | 289,503.78 | 289,503.78 | 289,503.78 | 289,503.78 | 289,503.78 | 289,503.78 | 289,503.78 | 289,503.78 | 289,503.78 |
Retained Earnings
| 1,294,298.015 | 1,153,531.689 | 947,437.656 | 745,082.928 | 663,776.35 | 632,806.029 | 553,625.808 | 480,616.457 | 419,474.119 | 383,716.217 | 293,774.601 | 232,960.343 | 189,623.315 | 128,368.601 | 95,341.573 | 95,667.973 | 39,441.12 |
Accumulated Other Comprehensive Income/Loss
| 3,200 | 3,000 | 2,800 | 2,600 | 2,400 | 5,252.306 | 4,419.986 | 5,662.974 | 5,300.841 | 6,700.309 | 6,294.975 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,441,633.779 | 708,165.401 | 709,446.651 | 709,446.651 | 709,446.651 | 709,679.146 | 426,410.206 | 426,410.206 | 51,882.619 | 53,282.619 | 53,082.619 | 55,874.126 | 52,534.667 | 52,382.667 | 52,096.907 | 52,190.133 | 52,154.762 |
Total Shareholders Equity
| 3,307,449.31 | 2,310,532.382 | 2,105,519.599 | 1,902,964.871 | 1,821,458.293 | 1,793,572.773 | 1,389,761.292 | 1,317,994.929 | 766,161.359 | 733,202.925 | 642,655.975 | 578,338.249 | 531,661.762 | 470,255.048 | 436,942.26 | 437,361.886 | 381,099.662 |
Total Equity
| 3,501,696.142 | 2,496,047.539 | 2,265,186.951 | 2,053,552.226 | 1,971,799.684 | 1,940,654.036 | 1,525,276.979 | 1,411,774.313 | 853,518.984 | 818,877.777 | 716,874.227 | 648,273.2 | 594,590.71 | 522,959.962 | 482,008.439 | 473,863.802 | 409,805.612 |
Total Liabilities & Shareholders Equity
| 11,315,578.952 | 9,645,596.019 | 8,505,127.561 | 7,616,266.096 | 6,584,587.023 | 5,785,287.553 | 5,138,259.285 | 4,240,820.32 | 3,522,572.851 | 3,308,917.601 | 3,107,895.429 | 2,512,217.343 | 2,009,181.636 | 1,704,910.741 | 1,385,588.393 | 1,226,644.857 | 1,078,198.473 |