Remala Abadi Tbk.
PT Remala Abadi Tbk operates as an internet service provider in Indonesia. It provides broadband internet, local link services, and server colocation services; connectivity/installation and multimedia services; and managed services for IP CAM setup, VOIP, and WiFi device. The company also offers cloud services, virtual private networks, IoT, CCTV, IP domain, IP public, email solutions, etc. In ad… Read more
Remala Abadi Tbk. (DATA) - Net Assets
Latest net assets as of September 2025: Rp354.25 Billion IDR
Based on the latest financial reports, Remala Abadi Tbk. (DATA) has net assets worth Rp354.25 Billion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp821.90 Billion) and total liabilities (Rp467.66 Billion). 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 | Rp354.25 Billion |
| % of Total Assets | 43.1% |
| Annual Growth Rate | 75.3% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 60.72 |
Remala Abadi Tbk. - Net Assets Trend (2020–2024)
This chart illustrates how Remala Abadi 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 Remala Abadi Tbk. (2020–2024)
The table below shows the annual net assets of Remala Abadi Tbk. from 2020 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp263.07 Billion | +187.26% |
| 2023-12-31 | Rp91.58 Billion | +40.27% |
| 2022-12-31 | Rp65.29 Billion | +66.50% |
| 2021-12-31 | Rp39.21 Billion | +40.76% |
| 2020-12-31 | Rp27.86 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Remala Abadi 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 grown by 503.8% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp123.48 Billion | 49.15% |
| Common Stock | Rp68.75 Billion | 27.37% |
| Other Components | Rp58.98 Billion | 23.48% |
| Total Equity | Rp251.21 Billion | 100.00% |
Remala Abadi Tbk. Competitors by Market Cap
The table below lists competitors of Remala Abadi Tbk. ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Asian Hotels and Properties PLC
CM:AHPLN0000
|
$2.21K |
|
CN DATANG C REN -H-
MU:DT7
|
$2.21K |
|
Conygar Investment Co PLC
LSE:CIC
|
$2.21K |
|
BBII
OTCBB:BBII
|
$2.21K |
|
Glori Energy Technology Inc
PINK:GLRI
|
$2.21K |
|
VINACONEX 21
VN:V21
|
$2.20K |
|
CMG Cleantech S.A.
PA:MLCMG
|
$2.19K |
|
Global Pharmatech Inc
PINK:GBLP
|
$2.19K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Remala Abadi Tbk.'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 119,490,457,000 to 251,208,475,000, a change of 131,718,018,000 (110.2%).
- Net income of 96,589,613,000 contributed positively to equity growth.
- Share repurchases of 51,700,000,000 reduced equity.
- Other comprehensive income increased equity by 62,121,000.
- Other factors increased equity by 86,766,284,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp96.59 Billion | +38.45% |
| Share Repurchases | Rp51.70 Billion | -20.58% |
| Other Comprehensive Income | Rp62.12 Million | +0.02% |
| Other Changes | Rp86.77 Billion | +34.54% |
| Total Change | Rp- | 110.23% |
Book Value vs Market Value Analysis
This analysis compares Remala Abadi 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: 19.85x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 183.92x to 19.85x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2020-12-31 | Rp20.17 | Rp3710.00 | x |
| 2021-12-31 | Rp28.44 | Rp3710.00 | x |
| 2022-12-31 | Rp47.35 | Rp3710.00 | x |
| 2023-12-31 | Rp86.92 | Rp3710.00 | x |
| 2024-12-31 | Rp186.88 | Rp3710.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Remala Abadi 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): 38.45%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 27.74%
- • Asset Turnover: 0.91x
- • Equity Multiplier: 1.52x
- Recent ROE (38.45%) is above the historical average (27.95%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2020 | 10.31% | 2.47% | 1.61x | 2.59x | Rp86.48 Million |
| 2021 | 29.26% | 7.37% | 2.07x | 1.92x | Rp7.53 Billion |
| 2022 | 39.85% | 12.38% | 2.17x | 1.49x | Rp19.44 Billion |
| 2023 | 21.87% | 12.02% | 1.48x | 1.23x | Rp14.18 Billion |
| 2024 | 38.45% | 27.74% | 0.91x | 1.52x | Rp71.47 Billion |
Industry Comparison
This section compares Remala Abadi Tbk.'s net assets metrics with peer companies in the Telecom Services industry.
Industry Context
- Industry: Telecom Services
- Average net assets among peers: $4,126,474,424,378
- Average return on equity (ROE) among peers: 13.04%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Remala Abadi Tbk. (DATA) | Rp354.25 Billion | 10.31% | 1.32x | $2.21K |
| Bali Towerindo Sentra Tbk (BALI) | $2.44 Trillion | 8.68% | 1.13x | $123.29 Million |
| Centratama Telekomunikasi Ind (CENT) | $60.55 Billion | 14.20% | 0.12x | $15.42 Million |
| Pelita Teknologi Global (CHIP) | $6.50 Billion | 77.84% | 4.39x | $14.15 Million |
| Indoritel Makmur Internasional (DNET) | $12.84 Billion | 5.41% | 0.33x | $1.17 Billion |
| XL Axiata Tbk PT (EXCL) | $21.63 Trillion | 1.73% | 1.60x | $855.71 Million |
| Smartfren Telecom Tbk (FREN) | $12.74 Trillion | -17.18% | 1.17x | $1.43 Million |
| Gihon Telekomunikasi Indonesia Tbk PT (GHON) | $149.49 Billion | 24.54% | 1.83x | $8.10 Million |
| Inti Bangun Sejahtera Tbk (IBST) | $33.63 Billion | 0.00% | 7.14x | $178.96K |
| PT Sinergi Inti Andalan Prima Tbk (INET) | $65.20 Billion | 2.11% | 0.12x | $58.63 Million |