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

OILS more negative cashflow

OILS Current 204 Target 190 -7%

October 9, 2022
1 minute read

  • OILS last 12 months sales growth 5X average + 94%
  • OILS last 12 months cash flow -69% of market cap
  • OILS last 12 months Capital -69% of market cap
  • OILS latest net cash -80% of market cap

Sales jumped 27%
Last 5 quarters growth & sales billion rupiah
-14% 12% 42% -4% 27%
77 86 122 117 149
  • Sales jumped 27% in the second quarter to 149 billion rupiah ; our forecasts v sales is -38% now.
  • This brings the average to 19% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 169 billion rupiah in the second quarter 2023.
​
Costs flat profit up
Last 5 quarters cost ratio & profit billion rupiah
-98% -97% -98% -96% -96%
1 2 2 4 5
  • The cash cost ratio was flat at -96% profit increased from 4 to 5 billion rupiah in the second quarter.
  • The average cost ratio is at -97% now.
  • We use the latest -96% cost ratio to predict a 6 billion rupiah profit in the second quarter 2023.

Cashflow more negative
Last 5 quarters operating & investment billion rupiah
7 -57 6 1 -6
-3 5 -3 -2 -8
  • Free cashflow went from -1 to -14 billion rupiah in the second quarter with -8 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -16 billion rupiah now.
  • We assume -5 billion rupiah investment cashflow which with higher sales gives positive 1 billion rupiah average Cashflow in the next 12 months.

Net cash up
Last 5 quarters cash & liabilities billion rupiah
0 3 5 6 2
0 58 55 84 76
  • Cash declined 6 to 2 billion rupiah in the second quarter.
  • Liabilities declined 84 to 76 billion rupiah so net cash was up -78 to -74 billion rupiah .
  • With our forecast cashflow & 0 billion rupiah equity -5 billion rupiah liabilities net cash will be -69 billion rupiah in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
-15 -69 -67 -70 -79
3 -14 1 -3 -9
0 -40 1 0 0
  • OILS cumulative capital worsened -70 to -79 billion rupiah with -9 & 0 billion rupiah from liabilities, equity in the second quarter & will be -74 billion rupiah in12 months time.
  • At the current market value of 93 billion rupiah based on our forecasts it’s at 0.49 X assets with a 30 years payback & a 0% yield.
  • Our 12m cashflow forecast is 5 billion rupiah (vs -64 billion rupiah the last 12m) which means a 17 X valuation. A 16 X valuation gives a -7% lower target price 190 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