Panorama Sentrawisata Tbk
PT Panorama Sentrawisata Tbk, together with its subsidiaries, engages in the tourism business in Indonesia and internationally. It operates through Tours and Travel, Airplane Tickets and Hotel Vouchers, and Others segments. The company offers inbound services, such as tour packages for foreign tourists and travelers; and corporate travel, leisure tour, corporate incentives management services, as… Read more
Panorama Sentrawisata Tbk (PANR) - Net Assets
Latest net assets as of September 2025: Rp1.18 Trillion IDR
Based on the latest financial reports, Panorama Sentrawisata Tbk (PANR) has net assets worth Rp1.18 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 (Rp1.90 Trillion) and total liabilities (Rp724.87 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 | Rp1.18 Trillion |
| % of Total Assets | 61.89% |
| Annual Growth Rate | 10.2% |
| 5-Year Change | 70.38% |
| 10-Year Change | 192.15% |
| Growth Volatility | 27.76 |
Panorama Sentrawisata Tbk - Net Assets Trend (2001–2024)
This chart illustrates how Panorama Sentrawisata 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 Panorama Sentrawisata Tbk (2001–2024)
The table below shows the annual net assets of Panorama Sentrawisata Tbk from 2001 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp1.21 Trillion | +71.01% |
| 2023-12-31 | Rp706.00 Billion | +24.27% |
| 2022-12-31 | Rp568.11 Billion | +5.01% |
| 2021-12-31 | Rp541.00 Billion | -23.65% |
| 2020-12-31 | Rp708.61 Billion | -26.43% |
| 2019-12-31 | Rp963.24 Billion | +15.77% |
| 2018-12-31 | Rp832.02 Billion | -31.12% |
| 2017-12-31 | Rp1.21 Trillion | +60.12% |
| 2016-12-31 | Rp754.35 Billion | +82.54% |
| 2015-12-31 | Rp413.25 Billion | -5.42% |
| 2014-12-31 | Rp436.93 Billion | +19.02% |
| 2013-12-31 | Rp367.09 Billion | +26.47% |
| 2012-12-31 | Rp290.25 Billion | +11.31% |
| 2011-12-31 | Rp260.76 Billion | +8.82% |
| 2010-12-31 | Rp239.62 Billion | +3.70% |
| 2009-12-31 | Rp231.07 Billion | +3.64% |
| 2008-12-31 | Rp222.96 Billion | +31.35% |
| 2007-12-31 | Rp169.74 Billion | +31.02% |
| 2006-12-31 | Rp129.55 Billion | +2.33% |
| 2005-12-31 | Rp126.60 Billion | -0.95% |
| 2004-12-31 | Rp127.81 Billion | -1.39% |
| 2003-12-31 | Rp129.61 Billion | +0.99% |
| 2002-12-31 | Rp128.33 Billion | -0.72% |
| 2001-12-31 | Rp129.26 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Panorama Sentrawisata 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 1184.2% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp321.17 Billion | 34.95% |
| Common Stock | Rp69.38 Billion | 7.55% |
| Other Comprehensive Income | Rp420.48 Billion | 45.76% |
| Other Components | Rp107.83 Billion | 11.74% |
| Total Equity | Rp918.86 Billion | 100.00% |
Panorama Sentrawisata Tbk Competitors by Market Cap
The table below lists competitors of Panorama Sentrawisata Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Pinedale Energy Limited
V:MCF
|
$9.37 Million |
|
Giga Media Ltd
NASDAQ:GIGM
|
$9.37 Million |
|
Sun Vending Technology PCL
BK:SVT
|
$9.37 Million |
|
SYZYGY AG
XETRA:SYZ
|
$9.37 Million |
|
Reka Industrial Oyj
HE:REKA
|
$9.36 Million |
|
Prakit Holdings Public Company Limited
BK:PRAKIT
|
$9.36 Million |
|
Trinity Watthana Public Company Limited
BK:TNITY
|
$9.36 Million |
|
Quetta Acquisition Corporation Unit
NASDAQ:QETAU
|
$9.36 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Panorama Sentrawisata Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 515,407,044,000 to 918,861,852,000, a change of 403,454,808,000 (78.3%).
- Net income of 335,331,793,000 contributed positively to equity growth.
- Share repurchases of 72,649,632,000 reduced equity.
- Other comprehensive income decreased equity by 10,951,762,000.
- Other factors increased equity by 151,724,409,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp335.33 Billion | +36.49% |
| Share Repurchases | Rp72.65 Billion | -7.91% |
| Other Comprehensive Income | Rp-10.95 Billion | -1.19% |
| Other Changes | Rp151.72 Billion | +16.51% |
| Total Change | Rp- | 78.28% |
Book Value vs Market Value Analysis
This analysis compares Panorama Sentrawisata 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: 0.78x
- 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 3.14x to 0.78x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | Rp165.75 | Rp520.00 | x |
| 2013-12-31 | Rp193.06 | Rp520.00 | x |
| 2014-12-31 | Rp216.57 | Rp520.00 | x |
| 2015-12-31 | Rp151.87 | Rp520.00 | x |
| 2016-12-31 | Rp376.48 | Rp520.00 | x |
| 2017-12-31 | Rp534.96 | Rp520.00 | x |
| 2018-12-31 | Rp521.51 | Rp520.00 | x |
| 2019-12-31 | Rp598.00 | Rp520.00 | x |
| 2020-12-31 | Rp447.61 | Rp520.00 | x |
| 2021-12-31 | Rp343.52 | Rp520.00 | x |
| 2022-12-31 | Rp347.11 | Rp520.00 | x |
| 2023-12-31 | Rp429.51 | Rp520.00 | x |
| 2024-12-31 | Rp668.41 | Rp520.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Panorama Sentrawisata 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): 36.49%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 10.84%
- • Asset Turnover: 1.41x
- • Equity Multiplier: 2.39x
- Recent ROE (36.49%) is above the historical average (4.01%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2001 | 12.27% | 3.63% | 2.20x | 1.54x | Rp2.81 Billion |
| 2002 | 1.08% | 0.25% | 2.70x | 1.62x | Rp-10.82 Billion |
| 2003 | 1.74% | 0.41% | 2.33x | 1.81x | Rp-10.18 Billion |
| 2004 | 0.35% | 0.07% | 2.64x | 1.87x | Rp-11.73 Billion |
| 2005 | 0.19% | 0.03% | 2.65x | 2.30x | Rp-11.92 Billion |
| 2006 | 1.99% | 0.28% | 2.83x | 2.54x | Rp-9.94 Billion |
| 2007 | 4.97% | 0.60% | 2.95x | 2.83x | Rp-7.17 Billion |
| 2008 | 3.27% | 0.31% | 3.10x | 3.43x | Rp-10.43 Billion |
| 2009 | 3.58% | 0.38% | 3.14x | 3.03x | Rp-10.28 Billion |
| 2010 | 3.87% | 0.35% | 3.01x | 3.73x | Rp-10.16 Billion |
| 2011 | 8.52% | 0.76% | 2.63x | 4.24x | Rp-2.65 Billion |
| 2012 | 12.76% | 1.64% | 1.51x | 5.14x | Rp5.49 Billion |
| 2013 | 16.95% | 2.32% | 1.32x | 5.53x | Rp16.10 Billion |
| 2014 | 17.75% | 2.36% | 1.17x | 6.42x | Rp20.13 Billion |
| 2015 | 25.81% | 2.55% | 1.10x | 9.19x | Rp30.02 Billion |
| 2016 | -3.54% | -0.78% | 0.94x | 4.84x | Rp-63.74 Billion |
| 2017 | 0.65% | 0.22% | 0.76x | 3.96x | Rp-62.54 Billion |
| 2018 | -5.89% | -1.89% | 1.12x | 2.78x | Rp-103.64 Billion |
| 2019 | -5.90% | -2.26% | 0.91x | 2.87x | Rp-118.85 Billion |
| 2020 | -31.80% | -22.44% | 0.44x | 3.19x | Rp-233.94 Billion |
| 2021 | -24.04% | -43.17% | 0.16x | 3.41x | Rp-146.23 Billion |
| 2022 | 2.82% | 0.80% | 0.99x | 3.54x | Rp-31.16 Billion |
| 2023 | 12.25% | 2.21% | 1.75x | 3.17x | Rp11.58 Billion |
| 2024 | 36.49% | 10.84% | 1.41x | 2.39x | Rp243.45 Billion |
Industry Comparison
This section compares Panorama Sentrawisata Tbk's net assets metrics with peer companies in the Travel Services industry.
Industry Context
- Industry: Travel Services
- Average net assets among peers: $93,427,967,116
- Average return on equity (ROE) among peers: -41.96%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Panorama Sentrawisata Tbk (PANR) | Rp1.18 Trillion | 12.27% | 0.62x | $9.37 Million |
| Bayu Buana Tbk (BAYU) | $74.68 Billion | 0.00% | 0.71x | $21.86 Million |
| PT Arsy Buana Travelindo Tbk (HAJJ) | $146.65 Billion | 3.29% | 0.29x | $5.18 Million |
| Destinasi Tirta Nusantara Tbk (PDES) | $94.98 Billion | -87.75% | 2.57x | $4.23 Million |
| Tourindo Guide Indonesia Pt (PGJO) | $2.74 Billion | -184.76% | 0.84x | $9.97 Million |
| Sona Topas Tourism Industry (SONA) | $160.98 Billion | 13.78% | 2.68x | $7.08 Million |
| Yelooo Integra Datanet Tbk PT (YELO) | $80.53 Billion | 3.71% | 0.07x | $6.13 Million |