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

PTRO higher investment spending

PTRO Current 2,990 Target 4,694 + 57%

Aug 18, 2022
1 minute read
​
  • Last 12 months cash flow + 8% of market cap
  • Last 12 months Capital + 9% of market cap
  • Latest net cash -94% of market cap
​
Sales grew 15%
Last 5 quarters growth & sales million dollars
12% 6% 5% -16% 15%
102.2 108.3 114.1 95.8 110.6
  • Sales grew 15% in the second quarter to 110.6 million dollars ; our forecasts v sales is + 0% now.
  • This brings the average to 3% growth.
  • We predict average growth of 3% again in this next 12 months to bring sales to 123 million dollars in the second quarter 2023.

Costs up profit up
Last 5 quarters cost ratio & profit million dollars
-72% -79% -66% -78% -80%
8.1 2.6 19.5 2.2 8.7
  • The cash cost ratio went from -78% to -80% profit from 2.2 to 8.7 million dollars in the second quarter.
  • The average cost ratio is at -76% now.
  • We use the average -76% cost ratio to predict a 13 million dollars profit in the second quarter 2023.

Cashflow negative
Last 5 quarters operating & investment million dollars
55 32 28 34 37
-23 -22 -25 -8 -60
  • Free cashflow went from 26 to -24 million dollars in the second quarter with -60 investment cashflow.
  • Average quarterly Cashflow is at 4 million dollars now.
  • We assume -18 million dollars investment cashflow which with higher sales gives 8 million dollars average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash & liabilities million dollars
91 96 89 102 100
275 287 273 274 293
  • Cash declined 102 to 100 million dollars in the second quarter.
  • Liabilities increased 274 to 293 million dollars so net cash was down -172 to -193 million dollars .
  • With our forecast cashflow & a -5 million dollars equity payout -27 million dollars liabilities net cash will be -154 million dollars in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital , liabilities & equity
67 74 88 104 85
14 5 10 13 -22
8 0 0 0 0
  • PTRO cumulative capital worsened 104 to 85 million dollars with -22 & 0 million dollars from liabilities, equity in the second quarter & will be 117 million dollars in12 months time.
  • At the current market value of 204 million dollars based on our forecasts it’s at 6 X assets with a 14 years payback & a 2% yield.
  • Our cashflow forecast is 32 million dollars which means a 6 X valuation. A 10 X valuation gives a 57% higher target price 4,694 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