PT Kapuas Prima Coal Tbk
IDX:ZINC.JK
16 (IDR) • At close September 19, 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 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 Q1 | 2016 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3,643.85 | 41,006.202 | 46,448.694 | 58,698.312 | 42,861.143 | 44,499.07 | 53,464.902 | 180,241.078 | 114,546.111 | 168,696.513 | 177,187.927 | 234,225.62 | 924,484.234 | 30,937.259 | 74,705.136 | 11,406.901 | 20,680.298 | 11,668.519 | 65,310.109 | 63,360.989 | 11,824.98 | 13,217.471 | 68,577.232 | 23,204.52 | 7,351.757 | 38,613.047 | 66,370.957 | 8,331.11 | 5,494.074 | 13,494.252 |
Short Term Investments
| 0 | 0 | 0 | -362,915.467 | -351,494.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,988.504 | 0 |
Cash and Short Term Investments
| 3,643.85 | 41,006.202 | 46,448.694 | 58,698.312 | 42,861.143 | 44,499.07 | 53,464.902 | 180,241.078 | 114,546.111 | 168,696.513 | 177,187.927 | 234,225.62 | 924,484.234 | 30,937.259 | 74,705.136 | 11,406.901 | 20,680.298 | 11,668.519 | 65,310.109 | 63,360.989 | 11,824.98 | 13,217.471 | 68,577.232 | 23,204.52 | 7,351.757 | 38,613.047 | 66,370.957 | 8,331.11 | 5,494.074 | 13,494.252 |
Net Receivables
| 305,652.591 | 280,653.069 | 272,928.781 | 275,558.937 | 277,969.117 | 415,222.163 | 428,846.365 | 9,765 | 57,174 | 52,773 | 344,564.301 | 275,073.964 | 299,066.122 | 299,729.96 | 0 | 3,944.497 | 446.687 | 30,689.055 | 14,755.5 | 42,666.19 | 41,562.354 | 66 | 1,544.816 | 1,995.279 | 14,854.712 | 29,663.257 | 3,004.827 | 27.5 | 0 | 0 |
Inventory
| 178,591.277 | 173,353.425 | 185,737.924 | 164,886.887 | 164,040.049 | 159,523.497 | 161,856.892 | 222,168.91 | 213,425.648 | 187,523.688 | 168,667.074 | 210,444.754 | 98,365.655 | 98,264.917 | 74,320.536 | 103,028.609 | 73,477.06 | 68,582.747 | 63,882.168 | 86,836.691 | 90,286.64 | 115,081.401 | 113,628.141 | 86,802.823 | 78,834.245 | 74,804.924 | 75,597.324 | 92,900.339 | 110,323.479 | 94,553.629 |
Other Current Assets
| 69,154.592 | 65,425.101 | 63,021.753 | 74,743.803 | 60,969.091 | 35,505.817 | 33,608.279 | 339,562.674 | 382,178.696 | 401,089.092 | 23,578.308 | 89,616.73 | 41,783.817 | 26,656.852 | 213,718.569 | 288,563.444 | 311,196.921 | 296,564.522 | 278,461.682 | 251,327.395 | 263,477.544 | 245,592.129 | 468,601.888 | 411,708.221 | 37,455.26 | 217,460.79 | 58,214.288 | 95,044.648 | 53,254.83 | 1,144.399 |
Total Current Assets
| 557,042.31 | 560,437.797 | 568,137.152 | 573,887.939 | 545,839.401 | 652,877.7 | 677,776.439 | 751,737.662 | 710,150.455 | 757,309.292 | 713,997.609 | 809,361.068 | 1,363,699.828 | 455,588.988 | 362,744.241 | 406,943.452 | 411,057.042 | 409,524.187 | 424,428.805 | 448,644.063 | 407,151.518 | 371,457.001 | 430,031.717 | 523,710.843 | 360,294.324 | 360,542.018 | 222,236.281 | 196,303.597 | 169,072.383 | 109,192.279 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,566,813.239 | 1,578,375.235 | 1,589,200.922 | 1,585,926.026 | 1,582,560.783 | 1,545,719.406 | 1,509,316.161 | 1,473,306.789 | 1,425,129.913 | 1,345,975.81 | 1,260,449.683 | 1,138,336.855 | 1,034,248.316 | 990,102.113 | 966,766.267 | 955,767.821 | 949,156.996 | 940,879.844 | 926,439.801 | 702,540.646 | 655,587.838 | 650,137.912 | 622,953.156 | 513,586.438 | 505,569.027 | 410,853.904 | 384,519.367 | 356,435.684 | 350,381.775 | 363,567.567 |
Goodwill
| 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 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 and Intangible Assets
| 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 12,013.624 | 173,347.039 | 209,392.017 | -26,480.273 | 207,419.257 | -5,040.328 | 35,004.142 | 77,921.445 | -24,367.239 | 0 | 139,542.358 | 0 |
Long Term Investments
| 383,904.859 | 370,933.19 | 360,952.62 | 363,415.467 | 351,994.598 | 192,376.847 | 217,846.081 | 263,152.481 | 13,018.838 | 12,851.174 | 12,263.816 | 12,374.733 | 11,381.861 | 11,347.388 | -19,477.925 | -19,240.548 | -21,077.097 | 12,997.352 | -26,894.979 | 23,075.52 | 23,356.761 | 23,528.582 | 24,295.05 | 25,626.136 | 17,878.347 | 20,154.315 | 20,154.315 | 607.902 | -26,380.602 | 1,541.323 |
Tax Assets
| 28,211.227 | 28,211.227 | 28,211.227 | 31,081.713 | 31,081.713 | 31,081.713 | 31,081.713 | 17,062.758 | 17,062.758 | 17,062.758 | 17,062.758 | 14,588.57 | 14,588.57 | 14,588.57 | 14,588.57 | 15,542.057 | 15,542.057 | 15,542.057 | 15,542.057 | 4,725.267 | 4,725.267 | 4,725.267 | 4,725.267 | 5,040.328 | 5,318.353 | 5,318.353 | 5,318.353 | 0 | 6,099.246 | 0 |
Other Non-Current Assets
| 562.5 | 36,585.814 | 44,701.084 | 27,863.126 | 27,871.126 | 27,876.829 | 27,920.02 | 677.14 | 887.263 | 1,109.97 | 42,605.905 | 1,630.772 | 2,302.251 | 3,196.693 | 53,813.982 | 32,167.925 | 38,568.663 | -0 | 77,771.864 | -0 | 0 | 279,782.496 | 27,922.166 | 26,188.675 | 0 | -0 | 104,312.891 | 86,896.66 | -13,494.252 | 82,543.095 |
Total Non-Current Assets
| 1,991,505.45 | 2,026,119.091 | 2,035,079.478 | 2,020,299.957 | 2,005,521.844 | 1,809,068.42 | 1,798,177.599 | 1,766,212.792 | 1,468,112.395 | 1,389,013.336 | 1,344,395.786 | 1,178,944.555 | 1,074,534.622 | 1,031,248.389 | 1,027,704.519 | 996,250.879 | 994,204.243 | 981,432.877 | 1,004,872.366 | 903,688.472 | 893,061.883 | 931,693.983 | 887,314.895 | 565,401.248 | 563,769.869 | 514,248.016 | 489,937.687 | 443,940.246 | 456,148.525 | 447,651.986 |
Total Assets
| 2,548,547.76 | 2,586,556.887 | 2,603,216.63 | 2,594,187.896 | 2,551,361.245 | 2,461,946.12 | 2,475,954.038 | 2,517,950.454 | 2,178,262.85 | 2,146,322.628 | 2,058,393.395 | 1,988,305.623 | 2,438,234.45 | 1,486,837.377 | 1,390,448.759 | 1,403,194.331 | 1,405,261.286 | 1,390,957.064 | 1,429,301.171 | 1,352,332.535 | 1,300,213.401 | 1,303,150.984 | 1,317,346.612 | 1,089,112.091 | 924,064.193 | 874,790.035 | 712,173.968 | 640,243.843 | 625,220.908 | 556,844.266 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 60,072.323 | 71,202.978 | 74,781.222 | 83,084.453 | 104,399.372 | 64,698.286 | 80,349.406 | 127,086.813 | 110,193.294 | 56,935.841 | 64,712.377 | 58,476.865 | 115,342.602 | 73,936.324 | 61,877.621 | 34,814.161 | 20,533.652 | 15,534.693 | 14,536.549 | 13,573.202 | 6,560.351 | 15,455.497 | 47,568.156 | 14,258.887 | 26,014.21 | 23,794.756 | 12,016.136 | 2,793.868 | 82,120.733 | 7,643.676 |
Short Term Debt
| 146,998.714 | 162,392.906 | 193,330.948 | 57,742.278 | 34,092.979 | 593,273.832 | 571,721.37 | 28,989.997 | 33,035.608 | 30,092.845 | 19,044.859 | 154,577.228 | 324,768.957 | 175,800.02 | 172,835.406 | 154,075.236 | 153,851.797 | 154,703.892 | 228,703.792 | 155,321.087 | 154,263.405 | 103,806.835 | 135,458.449 | 128,448.527 | 133,161.621 | 125,423.811 | 115,238.631 | 111,866.867 | 116,656.044 | 154,286.906 |
Tax Payables
| 527.29 | 2,751.974 | 247.097 | 2,680.366 | 3,135.453 | 1,499.938 | 1,142.168 | 2,922.608 | 9,269.14 | 8,878.587 | 24.377 | 4,417.662 | 13,252.987 | 17,543.296 | 2,191.522 | 27,881.997 | 31,044.643 | 30,282.149 | 30,627.984 | 33,306.016 | 19,113.676 | 11,831.675 | 16,573.221 | 21,070.356 | 23,523.061 | 13,374.944 | 12,749.082 | 0 | 2,478.841 | 0 |
Deferred Revenue
| 170,545.448 | 157,627.082 | 148,142.184 | 114,351.387 | 84,682.278 | 29,679.334 | 44,899.633 | 32,184.007 | 1,538.407 | 1,613.407 | 17,512.666 | 7,686.206 | 38,074.206 | 68,164.249 | 2,191.522 | 27,881.997 | 31,044.643 | 30,282.149 | 30,627.984 | 33,306.016 | 19,113.676 | 11,831.675 | 16,573.221 | 21,070.356 | 23,523.061 | 13,374.944 | 12,749.082 | 0 | 2,478.841 | 0 |
Other Current Liabilities
| 22,595.807 | 53,213.267 | 23,346.054 | 18,193.264 | 8,023.158 | 121,790.867 | 11,042.358 | 10,567.24 | 24,840.799 | 17,191.231 | 6,412.141 | 7,687.702 | 25,292.034 | 23,924.461 | 72,183.803 | 90,848.682 | 53,498.555 | 43,713.659 | 11,654.938 | 21,660.735 | 73,446.365 | 190,616.044 | 166,742.622 | 208,129.115 | 128,873.57 | 138,871.833 | 61,912.922 | 84,857.103 | 53,486.996 | 22,418.363 |
Total Current Liabilities
| 400,212.292 | 444,436.232 | 439,600.409 | 273,371.381 | 231,197.787 | 809,442.319 | 708,012.768 | 198,828.057 | 169,608.107 | 105,833.324 | 107,682.043 | 228,428.001 | 503,477.798 | 341,825.054 | 309,088.352 | 307,620.076 | 258,928.647 | 244,234.393 | 285,523.263 | 223,861.04 | 253,383.798 | 321,710.051 | 366,342.449 | 371,906.885 | 311,572.462 | 301,465.345 | 201,916.771 | 199,517.838 | 254,742.613 | 184,348.945 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 1,375,450.489 | 1,375,450.489 | 1,375,450.489 | 1,500,900.979 | 1,500,900.979 | 847,301.016 | 956,176.476 | 1,375,800.668 | 1,051,295.796 | 1,092,752.879 | 1,009,478.23 | 830,044.2 | 965,796.674 | 209,375.471 | 78,469.122 | 95,631.262 | 102,650.108 | 113,177.127 | 123,324.541 | 160,225.78 | 167,747.167 | 166,265.597 | 175,074.403 | 114,993.057 | 26,653.907 | 18,987.575 | 11,812.142 | 106,325.291 | 19,596.299 | 211,594.82 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204.372 | 204.372 | 0 | 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 | 7,939.415 | 24,455.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 44,320.068 | 44,014.648 | 43,698.713 | 39,698.728 | 39,346.867 | 38,995.006 | 38,643.146 | 43,096.358 | 41,815.632 | 40,569.996 | 53,962.347 | 46,479.014 | 45,016.885 | 61,185.022 | 193,128.885 | 192,601.221 | 221,811.148 | 237,189.662 | 239,495.38 | 231,835.176 | 188,014.458 | 184,902.579 | 187,791.683 | 23,871.751 | 22,161.161 | 21,167.904 | 19,633.994 | 19,262.392 | 51,887.184 | 13,934.869 |
Total Non-Current Liabilities
| 1,419,770.557 | 1,419,465.137 | 1,419,149.203 | 1,540,599.706 | 1,540,247.846 | 886,296.022 | 994,819.622 | 1,418,897.026 | 1,093,111.428 | 1,133,322.876 | 1,063,440.577 | 884,667.001 | 1,035,473.108 | 270,560.494 | 271,598.006 | 288,232.484 | 324,461.256 | 350,366.789 | 362,819.921 | 392,060.956 | 355,761.624 | 351,168.176 | 362,866.086 | 138,864.808 | 48,815.068 | 40,155.479 | 31,446.136 | 125,587.682 | 71,483.484 | 225,529.688 |
Total Liabilities
| 1,819,982.85 | 1,863,901.369 | 1,858,749.611 | 1,813,971.088 | 1,771,445.632 | 1,695,738.341 | 1,702,832.39 | 1,617,725.083 | 1,262,719.535 | 1,239,156.2 | 1,171,122.62 | 1,113,095.002 | 1,538,950.906 | 612,385.547 | 580,686.358 | 595,852.56 | 583,389.903 | 594,601.182 | 648,343.184 | 615,921.996 | 609,145.422 | 672,878.227 | 729,208.535 | 510,771.693 | 360,387.531 | 341,620.823 | 233,362.907 | 325,105.521 | 326,226.097 | 409,878.633 |
Equity: | ||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 229,473.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 505,000 | 400,000 | 400,000 | 250,000 |
Retained Earnings
| 192,559.376 | 185,755.894 | 205,637.748 | 239,502.497 | 236,625.774 | 223,657.507 | 228,333.82 | 352,609.762 | 363,594.469 | 353,433.667 | 330,763.59 | 316,814.782 | 340,616.18 | 315,495.494 | 250,537.376 | 247,467.769 | 32,199.999 | 235,792.983 | 219,798.317 | 209,210.539 | 153,867.98 | 93,072.757 | 50,938.077 | 41,140.399 | 26,476.663 | -4,030.788 | -58,388.938 | -84,861.678 | -101,005.189 | -103,034.368 |
Accumulated Other Comprehensive Income/Loss
| -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 146,965.632 | -0 |
Other Total Stockholders Equity
| 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 22,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 32,199.999 | 0 | -146,965.632 | 0 |
Total Shareholders Equity
| 729,759.375 | 722,955.893 | 742,837.747 | 776,702.496 | 773,825.773 | 760,857.507 | 765,533.819 | 889,809.762 | 900,794.468 | 890,633.666 | 867,963.589 | 854,014.782 | 877,816.18 | 852,695.494 | 787,737.375 | 784,667.768 | 798,873.682 | 772,992.983 | 756,998.316 | 736,410.539 | 691,067.979 | 630,272.756 | 588,138.077 | 578,340.398 | 563,676.663 | 533,169.212 | 478,811.061 | 315,138.322 | 298,994.811 | 146,965.632 |
Total Equity
| 728,564.91 | 722,655.518 | 744,467.019 | 780,216.808 | 779,915.613 | 766,207.779 | 773,121.648 | 900,225.372 | 915,543.315 | 907,166.428 | 887,270.775 | 875,210.622 | 899,283.544 | 874,451.83 | 809,762.401 | 807,341.771 | 821,871.383 | 796,355.881 | 780,957.988 | 736,410.539 | 691,067.979 | 630,272.756 | 588,138.077 | 578,340.398 | 563,676.663 | 533,169.212 | 478,811.061 | 315,138.322 | 298,994.811 | 146,965.632 |
Total Liabilities & Shareholders Equity
| 2,548,547.76 | 2,586,556.887 | 2,603,216.63 | 2,594,187.896 | 2,551,361.245 | 2,461,946.12 | 2,475,954.038 | 2,517,950.454 | 2,178,262.85 | 2,146,322.628 | 2,058,393.395 | 1,988,305.623 | 2,438,234.45 | 1,486,837.377 | 1,390,448.759 | 1,403,194.331 | 1,405,261.286 | 1,390,957.064 | 1,429,301.171 | 1,352,332.535 | 1,300,213.401 | 1,303,150.984 | 1,317,346.612 | 1,089,112.091 | 924,064.193 | 874,790.035 | 712,173.968 | 640,243.843 | 625,220.908 | 556,844.266 |