Berlina Tbk
PT Berlina Tbk, together with its subsidiaries, manufactures plastic for packaging in Indonesia and internationally. The company offers laminated tubes, plastic coextrusion tubes, toothbrushes, moulds, and plastic packaging components. It also provides blow moulding, blown film, injection moulding, injection stretch blow moulding, injection blow moulding, decoration, mould shop, laminated tube, m… Read more
Berlina Tbk (BRNA) - Net Assets
Latest net assets as of September 2025: Rp1.02 Trillion IDR
Based on the latest financial reports, Berlina Tbk (BRNA) has net assets worth Rp1.02 Trillion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp2.28 Trillion) and total liabilities (Rp1.26 Trillion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp1.02 Trillion |
| % of Total Assets | 44.79% |
| Annual Growth Rate | 9.62% |
| 5-Year Change | 28.69% |
| 10-Year Change | 19.18% |
| Growth Volatility | 29.87 |
Berlina Tbk - Net Assets Trend (2000–2024)
This chart illustrates how Berlina Tbk's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Berlina Tbk (2000–2024)
The table below shows the annual net assets of Berlina Tbk from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp986.68 Billion | +53.52% |
| 2023-12-31 | Rp642.69 Billion | -10.60% |
| 2022-12-31 | Rp718.90 Billion | -15.53% |
| 2021-12-31 | Rp851.04 Billion | +11.00% |
| 2020-12-31 | Rp766.72 Billion | -19.61% |
| 2019-12-31 | Rp953.78 Billion | -9.90% |
| 2018-12-31 | Rp1.06 Trillion | +30.14% |
| 2017-12-31 | Rp813.39 Billion | -20.90% |
| 2016-12-31 | Rp1.03 Trillion | +24.21% |
| 2015-12-31 | Rp827.91 Billion | +131.21% |
| 2014-12-31 | Rp358.07 Billion | +17.06% |
| 2013-12-31 | Rp305.88 Billion | +1.34% |
| 2012-12-31 | Rp301.83 Billion | +18.59% |
| 2011-12-31 | Rp254.51 Billion | +13.64% |
| 2010-12-31 | Rp223.96 Billion | +11.28% |
| 2009-12-31 | Rp201.25 Billion | -0.37% |
| 2008-12-31 | Rp202.00 Billion | +14.38% |
| 2007-12-31 | Rp176.61 Billion | +6.09% |
| 2006-12-31 | Rp166.46 Billion | +4.08% |
| 2005-12-31 | Rp159.94 Billion | -0.84% |
| 2004-12-31 | Rp161.29 Billion | +2.97% |
| 2003-12-31 | Rp156.64 Billion | -3.02% |
| 2002-12-31 | Rp161.51 Billion | +27.37% |
| 2001-12-31 | Rp126.80 Billion | +16.56% |
| 2000-12-31 | Rp108.79 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Berlina Tbk's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 806.8% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp48.96 Billion | 5.54% |
| Other Comprehensive Income | Rp1.02 Trillion | 115.63% |
| Other Components | Rp246.58 Billion | 27.90% |
| Total Equity | Rp883.64 Billion | 100.00% |
Berlina Tbk Competitors by Market Cap
The table below lists competitors of Berlina Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Pointerra Ltd
AU:3DP
|
$12.42 Million |
|
Crunchfish AB
ST:CFISH
|
$12.42 Million |
|
Sano Bruno's Enterprises Ltd
TA:SANO1
|
$12.42 Million |
|
LENDINVEST LTD LS -0005
F:82H
|
$12.42 Million |
|
Energy Resources of Australia Ltd
PINK:EGRAF
|
$12.41 Million |
|
Tongyang Pile Inc
KQ:228340
|
$12.40 Million |
|
Centric Holdings S.A
AT:CENTR
|
$12.40 Million |
|
Thai Solar Energy Public Company Limited
BK:TSE
|
$12.40 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Berlina Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 587,072,642,000 to 883,644,782,000, a change of 296,572,140,000 (50.5%).
- Net loss of 20,616,390,000 reduced equity.
- Other comprehensive income increased equity by 359,426,890,000.
- Other factors decreased equity by 42,238,360,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-20.62 Billion | -2.33% |
| Other Comprehensive Income | Rp359.43 Billion | +40.68% |
| Other Changes | Rp-42.24 Billion | -4.78% |
| Total Change | Rp- | 50.52% |
Book Value vs Market Value Analysis
This analysis compares Berlina Tbk's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.76x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 1.67x to 0.76x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2013-12-31 | Rp412.54 | Rp690.00 | x |
| 2014-12-31 | Rp482.18 | Rp690.00 | x |
| 2015-12-31 | Rp1116.61 | Rp690.00 | x |
| 2016-12-31 | Rp1232.06 | Rp690.00 | x |
| 2017-12-31 | Rp830.75 | Rp690.00 | x |
| 2018-12-31 | Rp1081.14 | Rp690.00 | x |
| 2019-12-31 | Rp911.67 | Rp690.00 | x |
| 2020-12-31 | Rp744.47 | Rp690.00 | x |
| 2021-12-31 | Rp813.39 | Rp690.00 | x |
| 2022-12-31 | Rp680.12 | Rp690.00 | x |
| 2023-12-31 | Rp599.60 | Rp690.00 | x |
| 2024-12-31 | Rp902.50 | Rp690.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Berlina Tbk utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -2.33%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -2.00%
- • Asset Turnover: 0.47x
- • Equity Multiplier: 2.47x
- Recent ROE (-2.33%) is below the historical average (2.76%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2000 | 24.23% | 15.02% | 0.95x | 1.69x | Rp13.83 Billion |
| 2001 | 32.14% | 17.13% | 1.00x | 1.88x | Rp24.98 Billion |
| 2002 | 20.96% | 13.25% | 0.87x | 1.82x | Rp15.65 Billion |
| 2003 | 6.45% | 4.16% | 0.80x | 1.93x | Rp-4.91 Billion |
| 2004 | 11.25% | 5.99% | 0.66x | 2.85x | Rp1.78 Billion |
| 2005 | 2.37% | 1.19% | 0.70x | 2.84x | Rp-10.68 Billion |
| 2007 | 6.63% | 2.76% | 0.97x | 2.47x | Rp-5.27 Billion |
| 2008 | 11.45% | 4.33% | 1.11x | 2.39x | Rp2.63 Billion |
| 2009 | 11.27% | 3.77% | 1.06x | 2.82x | Rp2.29 Billion |
| 2010 | 17.26% | 6.12% | 1.03x | 2.74x | Rp14.63 Billion |
| 2011 | 17.20% | 5.89% | 1.05x | 2.77x | Rp16.76 Billion |
| 2012 | 17.96% | 5.92% | 1.09x | 2.79x | Rp21.97 Billion |
| 2013 | -3.28% | -0.97% | 0.85x | 3.95x | Rp-37.79 Billion |
| 2014 | 15.89% | 4.20% | 0.94x | 4.01x | Rp19.60 Billion |
| 2015 | -1.50% | -0.92% | 0.70x | 2.33x | Rp-89.77 Billion |
| 2016 | 1.23% | 0.89% | 0.65x | 2.13x | Rp-85.94 Billion |
| 2017 | -21.20% | -13.16% | 0.67x | 2.42x | Rp-253.77 Billion |
| 2018 | -3.18% | -2.55% | 0.54x | 2.33x | Rp-139.48 Billion |
| 2019 | -17.92% | -13.09% | 0.54x | 2.54x | Rp-249.20 Billion |
| 2020 | -22.71% | -14.73% | 0.57x | 2.70x | Rp-238.42 Billion |
| 2021 | -23.59% | -17.87% | 0.52x | 2.54x | Rp-267.50 Billion |
| 2022 | -20.20% | -12.77% | 0.56x | 2.81x | Rp-201.10 Billion |
| 2023 | -14.22% | -8.35% | 0.58x | 2.93x | Rp-142.20 Billion |
| 2024 | -2.33% | -2.00% | 0.47x | 2.47x | Rp-108.98 Billion |
Industry Comparison
This section compares Berlina Tbk's net assets metrics with peer companies in the Packaging & Containers industry.
Industry Context
- Industry: Packaging & Containers
- Average net assets among peers: $531,446,925,177
- Average return on equity (ROE) among peers: 3.73%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Berlina Tbk (BRNA) | Rp1.02 Trillion | 24.23% | 1.23x | $12.41 Million |
| Argha Karya Prima Ind Tbk (AKPI) | $1.11 Trillion | 2.50% | 1.60x | $3.21 Million |
| Asiaplast Industries Tbk (APLI) | $153.08 Billion | 3.60% | 0.44x | $2.81 Million |
| Megalestari Epack Sentosaraya Pt (EPAC) | $181.26 Billion | 1.32% | 1.05x | $2.02 Million |
| Sinergi Inti Plastindo (ESIP) | $97.22 Billion | 0.90% | 0.04x | $1.55 Million |
| Champion Pacific Indonesia Tbk (IGAR) | $116.57 Billion | 6.89% | 1.15x | $3.09 Million |
| Indopoly Swakarsa Industry Tbk (IPOL) | $177.03 Million | 0.60% | 1.10x | $6.24 Million |
| Kedawung Setia Industrial Tbk (KDSI) | $127.25 Billion | 0.00% | 2.23x | $4.38 Million |
| PT Abadi Nusantara Hijau Investama Tbk (PACK) | $54.73 Billion | 4.18% | 0.41x | $5.49 Million |
| Panca Budi Idaman Tbk PT (PBID) | $2.95 Trillion | 13.60% | 0.18x | $31.84 Million |