Mas Murni Indonesia Tbk
PT Mas Murni Indonesia, Tbk owns, operates, and manages the Garden Palace Hotel located in Surabaya, Indonesia. It operates through Hospitality Services; Office Space Rental Services; and Catering, Laundry and Recreation Services segments. The company also owns the Crystal Garden, an apartment block and shopping center. In addition, it engages in the restaurant, club, fitness center, advertising,… Read more
Mas Murni Indonesia Tbk (MAMI) - Net Assets
Latest net assets as of September 2022: Rp1.23 Trillion IDR
Based on the latest financial reports, Mas Murni Indonesia Tbk (MAMI) has net assets worth Rp1.23 Trillion IDR as of September 2022.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp1.77 Trillion) and total liabilities (Rp534.06 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 | Rp1.23 Trillion |
| % of Total Assets | 69.79% |
| Annual Growth Rate | N/A |
| 5-Year Change | 195636.46% |
| 10-Year Change | 215111.87% |
| Growth Volatility | 49606.69 |
Mas Murni Indonesia Tbk - Net Assets Trend (2000–2021)
This chart illustrates how Mas Murni Indonesia 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 Mas Murni Indonesia Tbk (2000–2021)
The table below shows the annual net assets of Mas Murni Indonesia Tbk from 2000 to 2021.
| Year | Net Assets | Change |
|---|---|---|
| 2021-12-31 | Rp1.27 Trillion | -2.55% |
| 2020-12-31 | Rp1.30 Trillion | -4.62% |
| 2019-12-31 | Rp1.36 Trillion | +210824.49% |
| 2018-12-31 | Rp646.55 Million | -0.15% |
| 2017-12-31 | Rp647.56 Million | +4.76% |
| 2016-12-31 | Rp618.15 Million | +3.59% |
| 2015-12-31 | Rp596.72 Million | +0.49% |
| 2014-12-31 | Rp593.82 Million | +0.39% |
| 2013-12-31 | Rp591.53 Million | +0.44% |
| 2012-12-31 | Rp588.96 Million | -99.90% |
| 2011-12-31 | Rp586.61 Billion | +0.27% |
| 2010-12-31 | Rp585.05 Billion | +0.70% |
| 2009-12-31 | Rp580.96 Billion | +0.52% |
| 2008-12-31 | Rp577.94 Billion | +3.68% |
| 2007-12-31 | Rp557.42 Billion | -8.10% |
| 2006-12-31 | Rp606.57 Billion | +2.08% |
| 2005-12-31 | Rp594.23 Billion | +35.76% |
| 2004-12-31 | Rp437.72 Billion | +471.31% |
| 2003-12-31 | Rp-117.89 Billion | +61.38% |
| 2002-12-31 | Rp-305.27 Billion | +9.50% |
| 2001-12-31 | Rp-337.31 Billion | -16.67% |
| 2000-12-31 | Rp-289.10 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Mas Murni Indonesia 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 4358975183000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2021)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp1.21 Trillion | 96.44% |
| Other Comprehensive Income | Rp8.36 Billion | 0.67% |
| Other Components | Rp79.76 Billion | 6.38% |
| Total Equity | Rp1.25 Trillion | 100.00% |
Mas Murni Indonesia Tbk Competitors by Market Cap
The table below lists competitors of Mas Murni Indonesia Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Hwashin Precision Engineering Co. Ltd
KQ:126640
|
$24.25 Million |
|
T.S. Investment Corp.
KQ:246690
|
$24.25 Million |
|
Appro Photoelectron Inc.
TWO:6560
|
$24.25 Million |
|
Daesung Finetec Co.Ltd
KQ:104040
|
$24.26 Million |
|
ZYUS Life Sciences Corporation
OTCGREY:ZLSCF
|
$24.23 Million |
|
SD Standard Drilling PLC
OL:SDSD
|
$24.23 Million |
|
Shenguan Holdings (Group) Limited
F:S2N
|
$24.23 Million |
|
Dhampur Bio Organics Limited
NSE:DBOL
|
$24.22 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Mas Murni Indonesia Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2020 to 2021, total equity changed from 1,282,828,988,945 to 1,250,249,605,394, a change of -32,579,383,551 (-2.5%).
- Net loss of 36,214,707,144 reduced equity.
- Other comprehensive income increased equity by 3,635,312,170.
Equity Change Factors (2020 to 2021)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-36.21 Billion | -2.9% |
| Other Comprehensive Income | Rp3.64 Billion | +0.29% |
| Other Changes | Rp11.42K | +0.0% |
| Total Change | Rp- | -2.54% |
Book Value vs Market Value Analysis
This analysis compares Mas Murni Indonesia 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: 0.49x
- 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 increased from 0.20x to 0.49x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | Rp253.29 | Rp50.00 | x |
| 2013-12-31 | Rp254.42 | Rp50.00 | x |
| 2014-12-31 | Rp255.10 | Rp50.00 | x |
| 2015-12-31 | Rp246.99 | Rp50.00 | x |
| 2016-12-31 | Rp185.07 | Rp50.00 | x |
| 2017-12-31 | Rp163.92 | Rp50.00 | x |
| 2018-12-31 | Rp197.50 | Rp50.00 | x |
| 2019-12-31 | Rp109.18 | Rp50.00 | x |
| 2020-12-31 | Rp104.25 | Rp50.00 | x |
| 2021-12-31 | Rp101.60 | Rp50.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Mas Murni Indonesia 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): -2.90%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -85.02%
- • Asset Turnover: 0.02x
- • Equity Multiplier: 1.42x
- Recent ROE (-2.90%) is below the historical average (2.22%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2004 | 32.65% | 396.17% | 0.08x | 1.06x | Rp99.14 Billion |
| 2005 | 0.81% | 11.99% | 0.06x | 1.05x | Rp-54.63 Billion |
| 2006 | 2.03% | 30.07% | 0.07x | 1.02x | Rp-48.32 Billion |
| 2008 | 0.59% | 6.86% | 0.08x | 1.05x | Rp-54.36 Billion |
| 2009 | 0.52% | 5.28% | 0.09x | 1.06x | Rp-55.08 Billion |
| 2010 | 0.19% | 1.86% | 0.09x | 1.12x | Rp-57.11 Billion |
| 2011 | 0.27% | 2.15% | 0.11x | 1.15x | Rp-56.80 Billion |
| 2012 | 0.40% | 3.16% | 0.10x | 1.20x | Rp-56.26 Million |
| 2013 | 0.44% | 3.20% | 0.11x | 1.26x | Rp-56.29 Million |
| 2014 | 0.58% | 4.12% | 0.11x | 1.29x | Rp-55.61 Million |
| 2015 | 0.35% | 2.66% | 0.10x | 1.34x | Rp-57.11 Million |
| 2016 | 3.11% | 22.03% | 0.10x | 1.35x | Rp-42.25 Million |
| 2017 | 3.29% | 18.55% | 0.13x | 1.39x | Rp-42.55 Million |
| 2018 | 0.23% | 1.23% | 0.12x | 1.57x | Rp-62.06 Million |
| 2019 | -0.17% | -1.79% | 0.07x | 1.31x | Rp-136.62 Billion |
| 2020 | -4.72% | -145.06% | 0.02x | 1.39x | Rp-188.78 Billion |
| 2021 | -2.90% | -85.02% | 0.02x | 1.42x | Rp-161.24 Billion |
Industry Comparison
This section compares Mas Murni Indonesia Tbk's net assets metrics with peer companies in the Lodging industry.
Industry Context
- Industry: Lodging
- Average net assets among peers: $338,622,934,142
- Average return on equity (ROE) among peers: 6.31%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Mas Murni Indonesia Tbk (MAMI) | Rp1.23 Trillion | 32.65% | 0.43x | $24.24 Million |
| Anugerah Kagum Karya Utama Tbk PT (AKKU) | $227.77 Million | 0.00% | 69.87x | $9.20 Million |
| Arthavest Tbk (ARTA) | $122.74 Billion | 4.46% | 1.12x | $11.66 Million |
| Bukit Uluwatu Villa Tbk (BUVA) | $1.71 Trillion | -0.63% | 0.74x | $386.79 Million |
| Citra Putra Realty Tbk PT (CLAY) | $12.77 Billion | 55.21% | 41.25x | $81.67 Million |
| Eastparc Hotel Tbk PT (EAST) | $185.43 Billion | 1.27% | 0.33x | $8.78 Million |
| Esta Multi Usaha PT (ESTA) | $190.33 Billion | 14.42% | 0.53x | $6.83 Million |
| Hotel Fitra International Tbk PT (FITT) | $77.54 Billion | -10.03% | 0.32x | $16.15 Million |
| PT Griptha Putra Persada Tbk (GRPH) | $74.30 Billion | 4.34% | 0.29x | $970.16K |
| Saraswati Griya Lestari Tbk (HOTL) | $371.62 Billion | -2.22% | 2.64x | $2.53 Million |
| Menteng Heritage Realty Tbk PT (HRME) | $640.87 Billion | -3.70% | 0.43x | $2.38 Million |