sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS
Picture

CENT more capital raised

CENT Current 143 Target 122 -14%

03/11/2022
1 minute read

  • Last 12 months sales growth + 98%
  • Last 12 months cash flow -4% of market cap
  • Last 12 months Capital -15% of market cap
  • Latest net cash -424% of market cap

Sales grew 5%
Last 5 quarters growth, sales billion rupiah
-0% 0% 88% 1% 5%
301 302 568 571 597
  • Sales grew 5% in the third quarter to 597 billion rupiah ; our forecasts v sales is -8% now.
  • This brings the average to 23% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 609 billion rupiah in the third quarter 2023.
​
Costs, profit less negative
Last 5 quarters cost ratio, profit billion rupiah
-73% -62% -135% -149% -108%
-54 -22 -478 -554 -324
  • The cash cost ratio went from -149% to -108% profit from -554 to -324 billion rupiah in the third quarter.
  • The average cost ratio is at -114% now.
  • We use a -97% cost ratio to predict a -255 billion rupiah profit in the third quarter 2023.

Cashflow positive
Last 5 quarters operating, investment cashflow billion rupiah
43 156 -173 350 417
-230 -172 -231 -486 -40
  • Free cashflow went from -136 to 377 billion rupiah in the third quarter with -40 investment cashflow.
  • Average quarterly Cashflow is at -45 billion rupiah now.
  • We assume -40 billion rupiah investment cashflow which with higher sales gives -21 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash, liabilities billion rupiah
530 798 521 346 847
5,636 17,740 18,258 18,499 19,768
  • Cash increased 346 to 847 billion rupiah in the third quarter.
  • Liabilities increased 18,499 to 19,768 billion rupiah so net cash was down -18,153 to -18,921 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout 85 billion rupiah liabilities payment net cash will be -19,006 billion rupiah in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
-4,616 -4,529 -4,654 -4,619 -5,286
-45 87 -125 -1 -667
0 0 0 36 -0
  • CENT cumulative capital worsened -4,619 to -5,286 billion rupiah with -667 & -0 billion rupiah from liabilities, equity in the third quarter & will be -5,371 billion rupiah in12 months time.
  • At the current market value of 4,459 billion rupiah based on our forecasts it’s at 0.23 X assets with a -906 years payback & a 0% yield.
  • Our operating cashflow forecast is 76 billion rupiah which means a 58 X valuation. A 50 X valuation gives a -14% lower target price 122 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
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS