sharpfokus
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA
Picture
Other stocks here

BUMI, still raising capital,a -18% lower target price
Current 68 Target 56 -18%

December 4th 2021
1 minute read

Sales grew 6%
  • Sales grew 6% in the third quarter to 244 million dollars vs our 247 million dollars forecast.
  • This brings the quarterly average to 14% growth.
  • We predict average growth of 5% in this next 12 months to bring sales to 298 million dollars in the third quarter of 2022.
​
Costs 6 points lower, but still above 100%
  • The cash cost ratio was 6 points lower at -107% in the third quarter while a posit e 65 million dollars net profit came from higher associates.
  • The average Cashflow cost ratio is at -113% now.
  • We use a -97% cost ratio to predict a -2 million dollars loss in the third quarter of 2022.

Cashflow still negative
  • Free cashflow was still negative -42 million dollars in the third quarter with -14 million dollars investment Cashflow.
  • Average quarterly Cashflow is at -35 million dollars now.
  • We assume lower -2 million dollars investment spending which with higher sales gives a -1 million dollars Cashflow in the third quarter of 2022.
​
Balance sheet, higher leverage
  • Cash increased from 97 to 133 million dollars in the third quarter.
  • Liabilities increased from 3,307 to 3,423 million dollars so net cash worsened from -3,210 to -3,290 million dollars.
  • With our forecast cashflow & a 0 million dollars equity payout net cash will be -3,268 million dollars in 12 months time.
​
Valuation, still raising capital a -18% lower target price
  • BUMI capital from the last 19 quarters worsened to -513 million dollars in the third quarter with 78 million dollars new liabilities but will improve to -491 million dollars in12 months time.
  • At the current market value of 361 million dollars based on our forecasts it’s at 0.10 X assets with a 602 years payback & a 0% yield.
  • Our 12 month cashflow forecast is 6 million dollars which means an 61 X valuation. A 50 X valuation gives a -18% lower target price of 56 rupiah.
Data file & model
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA