PT Intra GolfLink Resorts Tbk
PT Intra Golflink Resorts Tbk develops and manages golf courses in Indonesia. The company also engages in the restoration; and real estate and land management cooperation business. It is also involved in the consultancy business, as well as the development, service, and cooperation of apartment operations. The company was founded in 2005 and is based in Bogor, Indonesia. PT Intra Golflink Resorts… Read more
PT Intra GolfLink Resorts Tbk (GOLF) - Net Assets
Latest net assets as of September 2025: Rp7.98 Trillion IDR
Based on the latest financial reports, PT Intra GolfLink Resorts Tbk (GOLF) has net assets worth Rp7.98 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 (Rp8.69 Trillion) and total liabilities (Rp703.87 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 | Rp7.98 Trillion |
| % of Total Assets | 91.9% |
| Annual Growth Rate | 187.05% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 940.38 |
PT Intra GolfLink Resorts Tbk - Net Assets Trend (2021–2024)
This chart illustrates how PT Intra GolfLink Resorts 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 PT Intra GolfLink Resorts Tbk (2021–2024)
The table below shows the annual net assets of PT Intra GolfLink Resorts Tbk from 2021 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp7.98 Trillion | +5.26% |
| 2023-12-31 | Rp7.58 Trillion | +2000.99% |
| 2022-12-31 | Rp360.86 Billion | +7.03% |
| 2021-12-31 | Rp337.17 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to PT Intra GolfLink Resorts 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 133.6% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp569.92 Billion | 7.14% |
| Common Stock | Rp487.17 Billion | 6.10% |
| Other Components | Rp6.92 Trillion | 86.75% |
| Total Equity | Rp7.98 Trillion | 100.00% |
PT Intra GolfLink Resorts Tbk Competitors by Market Cap
The table below lists competitors of PT Intra GolfLink Resorts Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Cohiba Minerals Limited
PINK:CHKMF
|
$21.70 Million |
|
Thanh Thanh Cong Tourist JSC
VN:VNG
|
$21.70 Million |
|
K2 Gold Corporation
OTCQB:KTGDF
|
$21.71 Million |
|
J W Mays Inc
NASDAQ:MAYS
|
$21.71 Million |
|
Laseroptek Co., Ltd.
KQ:199550
|
$21.68 Million |
|
PanGen Biotech Inc
KQ:222110
|
$21.68 Million |
|
Prizma Pres Matbaacilik Yayincilik Sanayi ve Ticaret AS
IS:PRZMA
|
$21.68 Million |
|
Nido Education Ltd
AU:NDO
|
$21.67 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in PT Intra GolfLink Resorts Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 7,581,249,893,863 to 7,980,294,192,000, a change of 399,044,298,137 (5.3%).
- Net income of 67,574,994,000 contributed positively to equity growth.
- Share repurchases of 390,000,000,000 reduced equity.
- New share issuances of 390,000,000,000 increased equity.
- Other factors increased equity by 331,469,304,137.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp67.57 Billion | +0.85% |
| Share Repurchases | Rp390.00 Billion | -4.89% |
| Share Issuances | Rp390.00 Billion | +4.89% |
| Other Changes | Rp331.47 Billion | +4.15% |
| Total Change | Rp- | 5.26% |
Book Value vs Market Value Analysis
This analysis compares PT Intra GolfLink Resorts 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: 0.44x
- 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 10.48x to 0.44x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2021-12-31 | Rp17.28 | Rp181.00 | x |
| 2022-12-31 | Rp18.49 | Rp181.00 | x |
| 2023-12-31 | Rp389.05 | Rp181.00 | x |
| 2024-12-31 | Rp409.52 | Rp181.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently PT Intra GolfLink Resorts 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): 0.85%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 34.13%
- • Asset Turnover: 0.02x
- • Equity Multiplier: 1.08x
- Recent ROE (0.85%) is below the historical average (2.18%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2021 | -0.01% | -0.04% | 0.13x | 1.67x | Rp-33.70 Billion |
| 2022 | 7.08% | 22.87% | 0.18x | 1.74x | Rp-10.51 Billion |
| 2023 | 0.79% | 33.89% | 0.02x | 1.02x | Rp-697.95 Billion |
| 2024 | 0.85% | 34.13% | 0.02x | 1.08x | Rp-730.45 Billion |
Industry Comparison
This section compares PT Intra GolfLink Resorts Tbk's net assets metrics with peer companies in the Leisure industry.
Industry Context
- Industry: Leisure
- Average net assets among peers: $387,731,586,327
- Average return on equity (ROE) among peers: -23.22%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| PT Intra GolfLink Resorts Tbk (GOLF) | Rp7.98 Trillion | -0.01% | 0.09x | $21.69 Million |
| Sepeda Bersama Indonesia Tbk PT (BIKE) | $54.18 Billion | 45.55% | 1.51x | $7.56 Million |
| Graha Andrasentra Propertindo Tbk PT (JGLE) | $1.11 Trillion | -2.40% | 0.38x | $44.90 Million |
| Pembangunan Jaya Ancol Tbk (PJAA) | $646.33 Billion | 19.26% | 0.40x | $5.21 Million |
| Sunindo Adipersada Tbk Pt (TOYS) | $86.16 Billion | 13.05% | 1.10x | $278.27K |
| Pt Pakuan Tbk (UANG) | $39.74 Billion | -191.59% | 24.36x | $39.27 Million |