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

TPIA Cashflow still negative

TPIA Current 2,360 Target 1,259 -47%

11/12/22
1 minute read

  • Last 12 months sales growth -1%
  • Last 12 months cash flow -9% of market cap
  • Last 12 months Capital -4% of market cap
  • Latest net cash -7% of market cap
​
Sales declined -7%
Last 5 quarters growth, sales million dollars
-7% 13% -3% -3% -7%
619 699 678 659 611
  • Sales declined -7% in the third quarter to 611 million dollars ; our forecasts v sales is 2% now.
  • This brings the average to -0% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 644 million dollars in the third quarter 2023.
​
Costs down profit less negative
Last 5 quarters cost ratio, profit million dollars
-95% -99% -98% -105% -103%
1 -14 -11 -54 -46
  • The cash cost ratio went from -105% to -103% profit from -54 to -46 million dollars in the third quarter.
  • The average cost ratio is at -101% now.
  • We use a -98% cost ratio to predict a -16 million dollars profit in the third quarter 2023.

Cashflow negative
Last 5 quarters operating, investment Cashflow million dollars
48 277 -578 -139 71
-143 -536 -155 202 -327
  • Free cashflow went negative from 63 to -256 million dollars in the third quarter with -327 investment cashflow.
  • Average quarterly Cashflow is at -296 million dollars now.
  • We assume -93 million dollars investment cashflow which with higher sales gives -81 million dollars average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities million dollars
1,687 1,579 1,282 1,269 1,059
1,656 2,065 2,052 1,914 1,971
  • Cash declined 1,269 to 1,059 million dollars in the third quarter.
  • Liabilities increased 1,914 to 1,971 million dollars so net cash was down -645 to -912 million dollars .
  • With our forecast cashflow & a 0 million dollars equity payout + 325 million dollars liabilities payment net cash will be -1,237 million dollars in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital, from liabilities, equity million dollars
-1,363 -1,514 -1,951 -1,875 -1,921
-16 -152 -437 65 -46
-1,003 1 0 11 0
  • TPIA cumulative capital worsened -1,875 to -1,921 million dollars with -46 & 0 million dollars from liabilities, equity in the third quarter & will be -2,246 million dollars in12 months time.
  • At the current market value of 13,611 million dollars based on our forecasts it’s at 2.68 X assets with a -12 years payback & a 0% yield.
  • Our operating cashflow forecast is 48 million dollars which means a 281 X valuation. A 150 X valuation gives a -47% lower target price 1,259 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