sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
Picture

BUMI cashflow negative again

BUMI Current 183 Target 130 -29%

11/2/22
1 minute read


  • Last 12 months sales growth + 74%
  • Last 12 months cash flow -3% of market cap
  • Last 12 months Capital -4% of market cap
  • Latest net cash -70% of market cap

Sales declined -31%
Last 5 quarters growth, sales million dollars
6% 40% 2% 77% -31%
244 342 350 619 426
  • Sales declined -31% in the second quarter to 426 million dollars ; our forecasts v sales is + 6% now.
  • This brings the average to 22% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 470 million dollars in the second quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit million dollars
-87% -67% -93% -96% -89%
65 152 47 131 206
  • The cash cost ratio went from -96% to -89% profit from 131 to 206 million dollars in the second quarter on non cash gains.
  • The average cost ratio is at -86% now.
  • We use a -88% cost ratio to predict a 154 million dollars profit in the second quarter 2023.
​
Cashflow negative again
Last 5 quarters operating, investment cashflow million dollars
-28 14 32 43 -19
-14 -120 -57 127 -153
  • Free cashflow went negative again from 170 to -172 million dollars in the second quarter with -153 million dollars investment cashflow.
  • Average quarterly Cashflow is at -33 million dollars now.
  • We assume -37 million dollars investment cashflow which with higher sales gives 18 million dollars average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities million dollars
133 221 223 297 396
3,423 3,577 3,414 3,573 3,452
  • Cash increased 297 to 396 million dollars in the second quarter.
  • Liabilities declined 3,573 to 3,452 million dollars so net cash was up -3,276 to -3,056 million dollars .
  • With our forecast cashflow & a 0 million dollars equity payout -73 million dollars liabilities net cash will be -2,983 million dollars in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital , liabilities & equity
-519 -478 -505 -551 -681
-78 207 34 -46 -130
-0 -166 -61 0 0
  • BUMI cumulative capital worsened -551 to -681 million dollars with -130 & 0 million dollars from liabilities, equity in the second quarter but will be -607 million dollars in12 months time.
  • At the current market value of 4,340 million dollars based on our forecasts it’s at 0.85 X assets with a 57 years payback & a 0% yield.
  • Our 12m cashflow forecast is 73 million dollars (vs -133 million dollars the last 12m) which means a 59 X valuation. A 42 X valuation gives a -29% lower target price 130 rupiah.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital