PT Trimegah Karya Pratama Tbk
IDX:UVCR.JK
70 (IDR) • At close October 31, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||
Current Assets: | ||||||||||||||||
Cash & Cash Equivalents
| 14,478.22 | 2,723.612 | 7,663.714 | 7,663.714 | 11,546.199 | -9,790.582 | 9,790.582 | 9,790.582 | 9,622.121 | 9,622.121 | 17,019.926 | 26,326.819 | 2,509.138 | 582.347 | 7,756.293 | -1,752.115 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 19,581.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,504.231 |
Cash and Short Term Investments
| 14,478.22 | 2,723.612 | 7,663.714 | 7,663.714 | 11,546.199 | 9,790.582 | 9,790.582 | 9,790.582 | 9,622.121 | 9,622.121 | 17,019.926 | 26,326.819 | 2,509.138 | 582.347 | 7,756.293 | 1,752.115 |
Net Receivables
| 3,299.412 | 12,313.028 | 3,681.652 | 3,681.652 | 9,508.143 | 9,508.143 | 1,989.773 | 1,989.773 | 19,781.249 | 19,781.249 | 12,921.8 | 16,853.826 | 7,746.418 | 0 | 5,894.483 | 0 |
Inventory
| 108,269.038 | 80,019.651 | 63,718.31 | 63,718.31 | 47,686.461 | 47,686.461 | 53,236.863 | 53,236.863 | 24,005.851 | 24,005.851 | 20,967.106 | 15,883.085 | 4,633.195 | 0 | 12,047.971 | 0 |
Other Current Assets
| 8,347.709 | 3,180.802 | 9,769.004 | 9,769.004 | 9,085.852 | 9,085.852 | 8,770.664 | 8,770.664 | 25,065.239 | 25,065.239 | 14,302.575 | 12,859.324 | 11,531.501 | 26,331.537 | 5,681.575 | 0 |
Total Current Assets
| 135,386.455 | 98,237.093 | 84,832.68 | 84,832.68 | 77,826.656 | 9,790.582 | 73,787.883 | 73,787.883 | 78,474.46 | 78,474.46 | 65,211.406 | 71,923.055 | 26,420.253 | 26,913.883 | 31,380.322 | 1,752.115 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 17,333.632 | 17,217.44 | 17,479.403 | 17,479.403 | 17,459.961 | 17,459.961 | 17,290.153 | 17,290.153 | 16,954.66 | 16,954.66 | 15,222.04 | 29,597.372 | 14,686.643 | 0 | 14,886.679 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 20,480.254 | 20,411.123 | 20,437.157 | 20,437.157 | 17,278.919 | 17,278.919 | 16,015.3 | 16,015.3 | 15,252.615 | 15,252.615 | 14,229.144 | 89.658 | 107.589 | 0 | 143.453 | 0 |
Goodwill and Intangible Assets
| 20,480.254 | 20,411.123 | 20,437.157 | 20,437.157 | 17,278.919 | 17,278.919 | 16,015.3 | 16,015.3 | 15,252.615 | 15,252.615 | 14,229.144 | 89.658 | 107.589 | 0 | 143.453 | 0 |
Long Term Investments
| 1,058.639 | 1,077.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,244.424 | 6,763.598 | 0 | 0 | 0 | 0 |
Tax Assets
| 363.997 | 363.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 266.203 | 112.301 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,427.326 | 1,427.326 | 1,459.783 | 1,459.783 | 5,787.207 | -44,529.462 | 2,032.959 | 2,032.959 | 1,465.192 | 1,465.192 | 0 | -0 | 3,512.081 | 18,283.445 | 2,573.911 | -1,752.115 |
Total Non-Current Assets
| 40,663.848 | 40,497.098 | 39,376.344 | 39,376.344 | 40,526.087 | -9,790.582 | 35,338.411 | 35,338.411 | 33,672.467 | 33,672.467 | 30,961.812 | 36,562.929 | 18,306.313 | 18,283.445 | 17,604.042 | -1,752.115 |
Total Assets
| 176,050.303 | 138,734.192 | 124,209.024 | 124,209.024 | 118,352.742 | 118,352.742 | 109,126.294 | 109,126.294 | 112,146.927 | 112,146.927 | 96,173.218 | 108,485.983 | 44,726.566 | 45,197.328 | 48,984.364 | 0 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 6,227.364 | 6,365.203 | 5,360.19 | 5,360.19 | 5,916.818 | 5,916.818 | 605.069 | 605.069 | 126.867 | 126.867 | 109.308 | 3,152.222 | 1,231.921 | 0 | 4,985.167 | 0 |
Short Term Debt
| 44,665.538 | 8,174.432 | 1,022.915 | 1,022.915 | 966.751 | 966.751 | 921.344 | 921.344 | 411.591 | 411.591 | 657.171 | 662.934 | 656.175 | 0 | 740.68 | 0 |
Tax Payables
| 1,343.573 | 2,434.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,458.032 | 615.569 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 16,084.198 | 16,083.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,514.863 | 14,353.637 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3,960.197 | 3,559.695 | 17,896.255 | 17,896.255 | 10,474.578 | 10,474.578 | 13,245.967 | 13,245.967 | 25,548.285 | 25,548.285 | 2,998.667 | 699.599 | 6,738.812 | 9,830.496 | 8,276.851 | 0 |
Total Current Liabilities
| 70,937.298 | 34,182.811 | 24,279.36 | 24,279.36 | 17,358.147 | 17,358.147 | 14,772.381 | 14,772.381 | 26,086.743 | 26,086.743 | 13,280.009 | 18,868.392 | 8,626.908 | 9,830.496 | 14,002.699 | 0 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 2,400 | 2,700 | 2,447.347 | 2,447.347 | 3,139.95 | 3,139.95 | 3,040.121 | 3,040.121 | 3,858.697 | 3,858.697 | 3,600 | 3,750 | 3,900 | 0 | 4,208.324 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2,166.439 | 2,166.439 | 2,166.439 | 2,166.439 | 1,743.668 | 1,743.668 | 1,810.486 | 1,810.486 | 1,085.073 | 1,085.073 | 1,085.073 | 478.301 | 478.301 | 0 | 478.301 | 0 |
Total Non-Current Liabilities
| 4,566.439 | 4,866.439 | 4,613.786 | 4,613.786 | 4,883.618 | 4,883.618 | 4,850.607 | 4,850.607 | 4,943.77 | 4,943.77 | 4,685.073 | 4,228.301 | 4,378.301 | 0 | 4,686.625 | 0 |
Total Liabilities
| 75,503.737 | 39,049.25 | 28,893.146 | 28,893.146 | 22,241.764 | 22,241.764 | 19,622.987 | 19,622.987 | 31,030.512 | 31,030.512 | 17,965.082 | 23,096.692 | 13,005.209 | 9,830.496 | 18,689.324 | 0 |
Equity: | ||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 40,002.897 | 40,002.897 | 40,002.897 | 40,002.897 | 40,002.418 | 40,002.418 | 40,002.1 | 40,002.1 | 40,000 | 40,000 | 40,000 | 80,000 | 30,000 | 30,838.532 | 30,000 | 0 |
Retained Earnings
| 27,276.478 | 25,298.179 | 22,045.789 | 22,045.789 | 22,849.272 | 22,849.272 | 16,247.166 | 16,247.166 | 8,526.822 | 8,526.822 | 5,450.74 | 5,389.281 | 1,721.357 | 0 | 295.04 | 0 |
Accumulated Other Comprehensive Income/Loss
| 7,116.674 | 1,116.674 | -0 | -0 | 0 | 89,503.307 | 0 | 0 | -0 | -0 | -0 | 0.01 | 0 | 0 | -0 | 28,733.736 |
Other Total Stockholders Equity
| 26,150.518 | 33,267.192 | 33,267.192 | 33,267.192 | 33,259.288 | -62,851.69 | 33,254.041 | 33,254.041 | 32,589.593 | 32,589.593 | 32,757.395 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 100,546.566 | 99,684.942 | 95,315.878 | 95,315.878 | 96,110.978 | 89,503.307 | 89,503.307 | 89,503.307 | 81,116.415 | 81,116.415 | 78,208.136 | 85,389.291 | 31,721.357 | 30,838.532 | 30,295.04 | 28,733.736 |
Total Equity
| 100,546.566 | 99,684.942 | 95,315.878 | 95,315.878 | 96,110.978 | 89,503.307 | 89,503.307 | 89,503.307 | 81,116.415 | 81,116.415 | 78,208.136 | 85,389.291 | 31,721.357 | 30,838.532 | 30,295.04 | 28,733.736 |
Total Liabilities & Shareholders Equity
| 176,050.303 | 138,734.192 | 124,209.024 | 124,209.024 | 118,352.742 | 89,503.307 | 109,126.294 | 109,126.294 | 112,146.927 | 112,146.927 | 96,173.218 | 108,485.983 | 44,726.566 | 40,669.027 | 48,984.364 | 28,733.736 |