Prima Andalan Mandiri Tbk PT (MCOL) - Net Assets
Based on the latest financial reports, Prima Andalan Mandiri Tbk PT (MCOL) has net assets worth Rp562.66 Million IDR (≈ $32.97K USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp721.62 Million ≈ $42.28K USD) and total liabilities (Rp158.96 Million ≈ $9.31K USD). 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. Explore cash efficiency ratio of Prima Andalan Mandiri Tbk PT to assess how effectively this company generates cash.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp562.66 Million |
| % of Total Assets | 77.97% |
| Annual Growth Rate | 24.8% |
| 5-Year Change | 252.16% |
| 10-Year Change | N/A |
| Growth Volatility | 51.85 |
Prima Andalan Mandiri Tbk PT - Net Assets Trend (2018–2024)
This chart illustrates how Prima Andalan Mandiri Tbk PT's net assets have evolved over time, based on quarterly financial data. Also explore MCOL current and non-current assets for the complete picture of this company's asset base.
Annual Net Assets for Prima Andalan Mandiri Tbk PT (2018–2024)
The table below shows the annual net assets of Prima Andalan Mandiri Tbk PT from 2018 to 2024. For live valuation and market cap data, see MCOL stock market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp581.70 Million ≈ $34.09K |
-0.68% |
| 2023-12-31 | Rp585.66 Million ≈ $34.32K |
+3.35% |
| 2022-12-31 | Rp566.69 Million ≈ $33.21K |
+40.75% |
| 2021-12-31 | Rp402.62 Million ≈ $23.59K |
+143.74% |
| 2020-12-31 | Rp165.18 Million ≈ $9.68K |
-2.97% |
| 2019-12-31 | Rp170.25 Million ≈ $9.98K |
+10.60% |
| 2018-12-31 | Rp153.94 Million ≈ $9.02K |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Prima Andalan Mandiri 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 grown by 844.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp414.82 Million | 75.41% |
| Common Stock | Rp37.83 Million | 6.88% |
| Other Comprehensive Income | Rp-2.53 Million | -0.46% |
| Other Components | Rp99.99 Million | 18.18% |
| Total Equity | Rp550.10 Million | 100.00% |
Prima Andalan Mandiri Tbk PT Competitors by Market Cap
The table below lists competitors of Prima Andalan Mandiri Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Kuros Biosciences AG
SW:KURN
|
$758.37 Million |
|
Jiangsu Sanfangxiang Industry Co Ltd
SHG:600370
|
$758.51 Million |
|
Yunnan Nantian Electronics Information Co Ltd
SHE:000948
|
$758.80 Million |
|
Fox Factory Holding Corp
NASDAQ:FOXF
|
$759.11 Million |
|
Hangzhou Jiebai Group Co Ltd
SHG:600814
|
$758.33 Million |
|
Zhongzhu Medical Holdings Co Ltd
SHG:600568
|
$758.21 Million |
|
ChengDa Pharmaceuticals Co. Ltd.
SHE:301201
|
$758.20 Million |
|
Harim Holdings Co. Ltd
KQ:003380
|
$757.99 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Prima Andalan Mandiri Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 556,563,631 to 550,100,716, a change of -6,462,915 (-1.2%).
- Net income of 112,766,026 contributed positively to equity growth.
- Dividend payments of 120,550,332 reduced retained earnings.
- Other comprehensive income decreased equity by 282,755.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp112.77 Million | +20.5% |
| Dividends Paid | Rp120.55 Million | -21.91% |
| Other Comprehensive Income | Rp-282.75K | -0.05% |
| Other Changes | Rp1.60 Million | +0.29% |
| Total Change | Rp- | -1.16% |
Book Value vs Market Value Analysis
This analysis compares Prima Andalan Mandiri 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: 23527.03x
- 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 82312.25x to 23527.03x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2018-12-31 | Rp0.04 | Rp3640.00 | x |
| 2019-12-31 | Rp0.05 | Rp3640.00 | x |
| 2020-12-31 | Rp0.05 | Rp3640.00 | x |
| 2021-12-31 | Rp0.12 | Rp3640.00 | x |
| 2022-12-31 | Rp0.15 | Rp3640.00 | x |
| 2023-12-31 | Rp0.16 | Rp3640.00 | x |
| 2024-12-31 | Rp0.15 | Rp3640.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Prima Andalan Mandiri 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): 20.50%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 14.71%
- • Asset Turnover: 1.01x
- • Equity Multiplier: 1.38x
- Recent ROE (20.50%) is below the historical average (35.66%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2018 | 3.91% | 2.52% | 0.78x | 1.98x | Rp-8.61 Million |
| 2019 | 20.65% | 10.61% | 0.91x | 2.15x | Rp16.48 Million |
| 2020 | 27.59% | 13.67% | 0.94x | 2.14x | Rp26.07 Million |
| 2021 | 71.01% | 39.14% | 1.20x | 1.51x | Rp233.14 Million |
| 2022 | 65.01% | 33.09% | 1.45x | 1.36x | Rp298.14 Million |
| 2023 | 40.94% | 24.84% | 1.23x | 1.34x | Rp172.17 Million |
| 2024 | 20.50% | 14.71% | 1.01x | 1.38x | Rp57.76 Million |
Industry Comparison
This section compares Prima Andalan Mandiri Tbk PT's net assets metrics with peer companies in the Thermal Coal industry.
Industry Context
- Industry: Thermal Coal
- Average net assets among peers: $60,133,787,135
- Average return on equity (ROE) among peers: 3.15%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Prima Andalan Mandiri Tbk PT (MCOL) | Rp562.66 Million | 3.91% | 0.28x | $758.36 Million |
| Abm Investama Tbk (ABMM) | $346.06 Million | 3.94% | 2.65x | $392.02 Million |
| PT Alamtri Resources Indonesia Tbk (ADRO) | $3.98 Billion | 10.15% | 0.81x | $3.88 Billion |
| Akbar Indomakmur Stimec Tbk (AIMS) | $21.24 Billion | 2.16% | 5.88x | $5.23 Million |
| Atlas Resources Tbk (ARII) | $39.77 Million | -39.02% | 7.22x | $59.33 Million |
| Borneo Olah Sarana Sukses PT (BOSS) | $-78.01 Billion | 0.00% | 0.00x | $4.10 Million |
| Baramulti Suksessarana Tbk (BSSR) | $87.20 Million | 5.43% | 0.83x | $607.13 Million |
| Bumi Resources Tbk (BUMI) | $-2.90 Billion | 0.00% | 0.00x | $3.61 Billion |
| Bayan Resources Tbk (BYAN) | $590.62 Million | 35.30% | 1.41x | $19.39 Billion |
| Exploitasi Energi Indonesia (CNKO) | $655.85 Billion | 0.42% | 0.34x | $296.50K |
| PT Petrindo Jaya Kreasi Tbk (CUAN) | $119.16 Million | 13.11% | 0.91x | $3.33 Billion |
About Prima Andalan Mandiri Tbk PT
PT Prima Andalan Mandiri Tbk, through its subsidiaries, operates as a coal mining company in Indonesia. It operates in three segments: Coal Mining, Mining Contractor, and Shipping. The company develops and operates a coal mining project, which covers an area of approximately 9,240 hectares located in Sungai Krassi, Kecamatan Sesayap, and Sembakung of North Kalimantan. It also provides mining cont… Read more