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

MAPB cashflow negative again

MAPB Current 1,705 Target 1,548 -9%

11/1/22
1 minute read


  • Last 12 months Sales growth + 89%
  • Last 12 months cash flow -1% of market cap
  • Last 12 months Capital -0% of market cap
  • Latest net cash -29% of market cap
​
Sales grew 6%
Last 5 quarters growth, sales billion rupiah
-24% 64% -9% 19% 6%
476 779 710 847 901
  • Sales grew 6% in the third quarter to 901 billion rupiah ; our forecasts v sales is 7% now.
  • This brings the average to 20% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 959 billion rupiah in the third quarter 2023.


Costs up profit down
Last 5 quarters cost ratio,profit billion rupiah
-84% -74% -77% -82% -83%
-54 70 42 34 31
  • The cash cost ratio went from -82% to -83% profit from 34 to 31 billion rupiah in the third quarter.
  • The average cost ratio is at -79% now.
  • We use a -79% cost ratio to predict a 72 billion rupiah profit in the third quarter 2023.


Cashflow negative again
Last 5 quarters operating, investment cashflow billion rupiah
35 104 11 185 104
-44 -111 -86 -117 -135
  • Free cashflow went negative again from 67 to -31 billion rupiah in the third quarter with -135 investment cashflow.
  • Average quarterly Cashflow is at -12 billion rupiah now.
  • We assume -112 billion rupiah investment cashflow which with higher sales gives 22 billion rupiah average Cashflow in the next 12 months.


Net cash down
Last 5 quarters cash, liabilities billion rupiah
251 256 169 237 207
1,290 1,227 1,164 1,231 1,282
  • Cash declined 237 to 207 billion rupiah in the third quarter.
  • Liabilities increased 1,231 to 1,282 billion rupiah so net cash was down -994 to -1,075 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -88 billion rupiah liabilities payment net cash will be -725 billion rupiah in 12 months time.


Capital worsened
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
-141 -154 -154 -142 -144
13 -13 0 12 -2
0 0 0 0 0
  • MAPB cumulative capital worsened -142 to -144 billion rupiah with -2 & 0 billion rupiah from liabilities, equity in the third quarter but will be -54 billion rupiah in12 months time.
  • At the current market value of 3,701 billion rupiah based on our forecasts it’s at 1.58 X assets with a 25 years payback & a 0% yield.
  • Our cashflow forecast is 88 billion rupiah which means a 42 X valuation. A 38 X valuation gives a -9% lower target price 1,548 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