Mahaka Radio Integra Tbk PT
PT Mahaka Radio Integra Tbk, through its subsidiaries, engages in the radio broadcasting and digital platform business in Indonesia. The company owns and operates its radio stations under Jack F.M., Gen FM, Gen FM Surabaya, Hot F.M., Most FM, KIS F.M., Mustangs FM, and Jak 101 FM brand names. It is also involved in the service consultation management activities. The company was founded in 2006 an… Read more
Mahaka Radio Integra Tbk PT (MARI) - Net Assets
Latest net assets as of June 2025: Rp-48.95 Billion IDR
Based on the latest financial reports, Mahaka Radio Integra Tbk PT (MARI) has net assets worth Rp-48.95 Billion IDR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp377.22 Billion) and total liabilities (Rp426.17 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 | Rp-48.95 Billion |
| % of Total Assets | -12.98% |
| Annual Growth Rate | N/A |
| 5-Year Change | -107.51% |
| 10-Year Change | -115.85% |
| Growth Volatility | 56.95 |
Mahaka Radio Integra Tbk PT - Net Assets Trend (2010–2024)
This chart illustrates how Mahaka Radio Integra Tbk PT's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Mahaka Radio Integra Tbk PT (2010–2024)
The table below shows the annual net assets of Mahaka Radio Integra Tbk PT from 2010 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp-14.76 Billion | -122.66% |
| 2023-12-31 | Rp65.15 Billion | -61.32% |
| 2022-12-31 | Rp168.44 Billion | -31.20% |
| 2021-12-31 | Rp244.82 Billion | +24.52% |
| 2020-12-31 | Rp196.61 Billion | -20.49% |
| 2019-12-31 | Rp247.28 Billion | +10.79% |
| 2018-12-31 | Rp223.19 Billion | +14.31% |
| 2017-12-31 | Rp195.25 Billion | +7.65% |
| 2016-12-31 | Rp181.38 Billion | +94.70% |
| 2015-12-31 | Rp93.16 Billion | +73.46% |
| 2014-12-31 | Rp53.71 Billion | -29.55% |
| 2013-12-31 | Rp76.23 Billion | -23.52% |
| 2012-12-31 | Rp99.68 Billion | +57.19% |
| 2011-12-31 | Rp63.41 Billion | +74.08% |
| 2010-12-31 | Rp36.43 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Mahaka Radio Integra Tbk PT'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 216.7% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp52.53 Billion | 95.71% |
| Other Comprehensive Income | Rp8.86 Billion | 16.15% |
| Other Components | Rp25.04 Billion | 45.62% |
| Total Equity | Rp54.88 Billion | 100.00% |
Mahaka Radio Integra Tbk PT Competitors by Market Cap
The table below lists competitors of Mahaka Radio Integra Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Hifab Group AB Series B
ST:HIFA-B
|
$4.19 Million |
|
Openn Negotiation Ltd
AU:OPN
|
$4.20 Million |
|
Godha Cabcon & Insulation Limited
NSE:GODHA
|
$4.20 Million |
|
Entre Cua Socimi
MC:YENT
|
$4.20 Million |
|
Biophytis S.A.
NASDAQ:BPTSY
|
$4.19 Million |
|
Pamapol S.A.
WAR:PMP
|
$4.19 Million |
|
National Stock Yards Co
PINK:NSYC
|
$4.19 Million |
|
RenoWorks Software Inc
PINK:ROWKF
|
$4.19 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Mahaka Radio Integra Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 84,932,511,000 to 54,880,666,000, a change of -30,051,845,000 (-35.4%).
- Net loss of 19,623,213,000 reduced equity.
- Other factors decreased equity by 10,428,632,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-19.62 Billion | -35.76% |
| Other Changes | Rp-10.43 Billion | -19.0% |
| Total Change | Rp- | -35.38% |
Book Value vs Market Value Analysis
This analysis compares Mahaka Radio Integra Tbk PT'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: 2.87x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 0.05x to 2.87x 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 | Rp626.07 | Rp30.00 | x |
| 2013-12-31 | Rp418.84 | Rp30.00 | x |
| 2014-12-31 | Rp587.62 | Rp30.00 | x |
| 2015-12-31 | Rp321.90 | Rp30.00 | x |
| 2016-12-31 | Rp33.73 | Rp30.00 | x |
| 2017-12-31 | Rp34.87 | Rp30.00 | x |
| 2018-12-31 | Rp40.58 | Rp30.00 | x |
| 2019-12-31 | Rp45.54 | Rp30.00 | x |
| 2020-12-31 | Rp36.65 | Rp30.00 | x |
| 2021-12-31 | Rp33.88 | Rp30.00 | x |
| 2022-12-31 | Rp25.19 | Rp30.00 | x |
| 2023-12-31 | Rp16.17 | Rp30.00 | x |
| 2024-12-31 | Rp10.45 | Rp30.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Mahaka Radio Integra Tbk PT 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): -35.76%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -20.09%
- • Asset Turnover: 0.24x
- • Equity Multiplier: 7.32x
- Recent ROE (-35.76%) is below the historical average (4.22%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | 27.88% | 37.49% | 0.50x | 1.47x | Rp15.61 Billion |
| 2013 | 45.41% | 35.92% | 0.43x | 2.93x | Rp22.53 Billion |
| 2014 | 30.24% | 17.09% | 0.57x | 3.08x | Rp10.87 Billion |
| 2015 | 36.50% | 31.59% | 0.65x | 1.77x | Rp23.39 Billion |
| 2016 | 24.31% | 38.15% | 0.53x | 1.20x | Rp25.07 Billion |
| 2017 | 17.17% | 24.19% | 0.41x | 1.73x | Rp13.14 Billion |
| 2018 | 16.41% | 24.09% | 0.43x | 1.59x | Rp13.66 Billion |
| 2019 | 14.25% | 22.74% | 0.42x | 1.48x | Rp10.17 Billion |
| 2020 | -23.33% | -61.63% | 0.23x | 1.65x | Rp-64.17 Billion |
| 2021 | -11.09% | -28.34% | 0.21x | 1.85x | Rp-37.54 Billion |
| 2022 | -31.39% | -60.62% | 0.12x | 4.48x | Rp-54.76 Billion |
| 2023 | -55.70% | -54.86% | 0.18x | 5.65x | Rp-55.80 Billion |
| 2024 | -35.76% | -20.09% | 0.24x | 7.32x | Rp-25.11 Billion |
Industry Comparison
This section compares Mahaka Radio Integra Tbk PT's net assets metrics with peer companies in the Broadcasting industry.
Industry Context
- Industry: Broadcasting
- Average net assets among peers: $1,564,975,966,992
- Average return on equity (ROE) among peers: -152.09%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Mahaka Radio Integra Tbk PT (MARI) | Rp-48.95 Billion | 27.88% | N/A | $4.19 Million |
| Elang Mahkota Teknologi Tbk (EMTK) | $4.77 Trillion | 12.73% | 0.49x | $759.76 Million |
| Intermedia Capital Tbk (MDIA) | $1.93 Trillion | -49.70% | 3.11x | $13.01 Million |
| PT Net Visi Media Tbk (NETV) | $23.30 Billion | -733.05% | 103.97x | $7.98 Million |
| Surya Citra Media Tbk (SCMA) | $1.16 Trillion | 9.59% | 0.58x | $115.44 Million |
| Visi Media Asia Tbk (VIVA) | $-61.19 Billion | 0.00% | 0.00x | $20.28 Million |