Cowell Development Tbk
PT Cowell Development Tbk develops, constructs, and sells houses, shop houses, and lots of land in Indonesia. It engages in the projects of apartments, residential and commercial properties, and offices. The company was formerly known as PT Karya Cipta Putra Indonesia and changed its name to PT Cowell Development Tbk in August 2007. PT Cowell Development Tbk was founded in 1981 and is headquarter… Read more
Cowell Development Tbk (COWL) - Net Assets
Latest net assets as of December 2019: Rp-19.28 Billion IDR
Based on the latest financial reports, Cowell Development Tbk (COWL) has net assets worth Rp-19.28 Billion IDR as of December 2019.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp2.55 Trillion) and total liabilities (Rp2.57 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 | Rp-19.28 Billion |
| % of Total Assets | -0.76% |
| Annual Growth Rate | N/A |
| 5-Year Change | -101.64% |
| 10-Year Change | -114.77% |
| Growth Volatility | 163.36 |
Cowell Development Tbk - Net Assets Trend (2006–2019)
This chart illustrates how Cowell Development 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 Cowell Development Tbk (2006–2019)
The table below shows the annual net assets of Cowell Development Tbk from 2006 to 2019.
| Year | Net Assets | Change |
|---|---|---|
| 2019-12-31 | Rp-19.28 Billion | -102.10% |
| 2018-12-31 | Rp918.28 Billion | -18.58% |
| 2017-12-31 | Rp1.13 Trillion | -6.02% |
| 2016-12-31 | Rp1.20 Trillion | +2.21% |
| 2015-12-31 | Rp1.17 Trillion | -12.90% |
| 2014-12-31 | Rp1.35 Trillion | +13.99% |
| 2013-12-31 | Rp1.18 Trillion | +4.30% |
| 2012-12-31 | Rp1.13 Trillion | +592.14% |
| 2011-12-31 | Rp163.82 Billion | +25.53% |
| 2010-12-31 | Rp130.50 Billion | -0.56% |
| 2009-12-31 | Rp131.24 Billion | +10.38% |
| 2008-12-31 | Rp118.90 Billion | +5.15% |
| 2007-12-31 | Rp113.08 Billion | +125.23% |
| 2006-12-31 | Rp50.20 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Cowell Development 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 4874.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2019)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp487.12 Billion | % |
| Other Components | Rp548.60 Billion | % |
| Total Equity | Rp-19.37 Billion | 100.00% |
Cowell Development Tbk Competitors by Market Cap
The table below lists competitors of Cowell Development Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Novus Holdings Ltd
JSE:NVS
|
$959.18K |
|
Matachewan Consolidated Mines Limited
PINK:MWCAF
|
$959.26K |
|
Frontier Transport Holdings Ltd
JSE:FTH
|
$959.28K |
|
MODERN LAND (CHINA) DL-01
F:7PJ
|
$959.30K |
|
Danske Invest - Europa Indeks BNP
CO:DKIEUIXBNP
|
$958.28K |
|
PetroFrontier Corp
PINK:PFRRF
|
$958.11K |
|
Luduson G Inc
OTCQB:LDSN
|
$957.89K |
|
DataDot Technology Limited
PINK:DADTF
|
$957.26K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Cowell Development Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2018 to 2019, total equity changed from 918,128,019,571 to -19,372,476,443, a change of -937,500,496,014 (-102.1%).
- Net loss of 959,850,451,810 reduced equity.
- Other factors increased equity by 22,349,955,796.
Equity Change Factors (2018 to 2019)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-959.85 Billion | -4954.71% |
| Other Changes | Rp22.35 Billion | +115.37% |
| Total Change | Rp- | -102.11% |
Book Value vs Market Value Analysis
This analysis compares Cowell Development 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
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2007-12-31 | Rp133.71 | Rp50.00 | x |
| 2008-12-31 | Rp140.59 | Rp50.00 | x |
| 2009-12-31 | Rp159.37 | Rp50.00 | x |
| 2010-12-31 | Rp172.98 | Rp50.00 | x |
| 2011-12-31 | Rp246.49 | Rp50.00 | x |
| 2012-12-31 | Rp1097.18 | Rp50.00 | x |
| 2013-12-31 | Rp242.76 | Rp50.00 | x |
| 2014-12-31 | Rp276.71 | Rp50.00 | x |
| 2015-12-31 | Rp241.02 | Rp50.00 | x |
| 2016-12-31 | Rp246.34 | Rp50.00 | x |
| 2017-12-31 | Rp231.50 | Rp50.00 | x |
| 2018-12-31 | Rp188.48 | Rp50.00 | x |
| 2019-12-31 | Rp-3.98 | Rp50.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Cowell Development 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): 0.00%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -208.17%
- • Asset Turnover: 0.18x
- • Equity Multiplier: 0.00x
- Recent ROE (0.00%) is below the historical average (1.85%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2007 | 6.51% | 8.82% | 0.37x | 2.00x | Rp-3.95 Billion |
| 2008 | 5.57% | 7.90% | 0.40x | 1.74x | Rp-5.27 Billion |
| 2009 | 10.43% | 13.84% | 0.48x | 1.58x | Rp567.53 Million |
| 2010 | 6.44% | 8.36% | 0.38x | 2.05x | Rp-4.65 Billion |
| 2011 | 20.34% | 18.39% | 0.47x | 2.35x | Rp16.94 Billion |
| 2012 | 6.14% | 22.37% | 0.18x | 1.57x | Rp-43.71 Billion |
| 2013 | 4.12% | 14.72% | 0.17x | 1.64x | Rp-69.55 Billion |
| 2014 | 12.27% | 29.20% | 0.15x | 2.73x | Rp30.60 Billion |
| 2015 | -15.22% | -30.64% | 0.16x | 3.02x | Rp-296.12 Billion |
| 2016 | -1.96% | -4.12% | 0.16x | 2.91x | Rp-143.49 Billion |
| 2017 | -6.12% | -13.15% | 0.15x | 3.17x | Rp-181.83 Billion |
| 2018 | -24.46% | -53.70% | 0.11x | 4.07x | Rp-316.38 Billion |
| 2019 | 0.00% | -208.17% | 0.18x | 0.00x | Rp-957.91 Billion |
Industry Comparison
This section compares Cowell Development Tbk's net assets metrics with peer companies in the Real Estate Operations industry.
Industry Context
- Industry: Real Estate Operations
- Average net assets among peers: $4,942,175,756,953
- Average return on equity (ROE) among peers: 1.80%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Cowell Development Tbk (COWL) | Rp-19.28 Billion | 6.51% | N/A | $959.03K |
| Armidian Karyatama Tbk PT (ARMY) | $1.47 Trillion | 1.47% | 0.18x | $18.63 Million |
| Hanson International Tbk (MYRX) | $7.92 Trillion | 1.88% | 0.47x | $244.37 Million |
| Rimo International Lestari Tbk PT (RIMO) | $5.43 Trillion | 2.06% | 0.20x | $1.04 Million |