Siwani Makmur Tbk
PT Siwani Makmur Tbk provides equipment maintenance and repair services. The company was formerly known as PT Van Der Horst Indonesia, Tbk and changed its name to PT Siwani Makmur Tbk in 2000. PT Siwani Makmur Tbk was founded in 1985 and is headquartered in Central Jakarta, Indonesia.
Siwani Makmur Tbk (SIMA) - Net Assets
Latest net assets as of September 2019: Rp-2.00 Billion IDR
Based on the latest financial reports, Siwani Makmur Tbk (SIMA) has net assets worth Rp-2.00 Billion IDR as of September 2019.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp259.71 Billion) and total liabilities (Rp261.72 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-2.00 Billion |
| % of Total Assets | -0.77% |
| Annual Growth Rate | -7.77% |
| 5-Year Change | -51.58% |
| 10-Year Change | -24.84% |
| Growth Volatility | 70.0 |
Siwani Makmur Tbk - Net Assets Trend (2000–2018)
This chart illustrates how Siwani Makmur 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 Siwani Makmur Tbk (2000–2018)
The table below shows the annual net assets of Siwani Makmur Tbk from 2000 to 2018.
| Year | Net Assets | Change |
|---|---|---|
| 2018-12-31 | Rp15.20 Billion | -46.47% |
| 2017-12-31 | Rp28.40 Billion | +0.45% |
| 2016-12-31 | Rp28.27 Billion | -1.63% |
| 2015-12-31 | Rp28.74 Billion | -8.46% |
| 2014-12-31 | Rp31.40 Billion | +4.58% |
| 2013-12-31 | Rp30.02 Billion | +291.92% |
| 2012-12-31 | Rp-15.64 Billion | +25.42% |
| 2011-12-31 | Rp-20.97 Billion | -291.07% |
| 2010-12-31 | Rp10.98 Billion | -45.73% |
| 2009-12-31 | Rp20.23 Billion | -33.09% |
| 2008-12-31 | Rp30.23 Billion | -22.89% |
| 2007-12-31 | Rp39.21 Billion | -10.16% |
| 2006-12-31 | Rp43.64 Billion | +2.56% |
| 2005-12-31 | Rp42.55 Billion | +5.46% |
| 2004-12-31 | Rp40.35 Billion | +7.32% |
| 2003-12-31 | Rp37.60 Billion | -43.92% |
| 2002-12-31 | Rp67.04 Billion | +0.91% |
| 2001-12-31 | Rp66.44 Billion | +1.90% |
| 2000-12-31 | Rp65.20 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Siwani Makmur 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 451.5% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2018)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp98.76 Billion | 649.61% |
| Other Components | Rp3.70 Billion | 24.32% |
| Total Equity | Rp15.20 Billion | 100.00% |
Siwani Makmur Tbk Competitors by Market Cap
The table below lists competitors of Siwani Makmur Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Utron Ltd
TA:UTRN
|
$284.45K |
|
Averbuch Formica Center Ltd
TA:AVER
|
$284.46K |
|
RISMA
BC:RISMA
|
$284.70K |
|
Shellron Capital Ltd.
V:SHLL-P
|
$284.80K |
|
PROGRESS-WERK
BE:PWO
|
$284.05K |
|
Evome Medical Technologies Inc.
V:EVMT
|
$284.04K |
|
HILG11
SA:HILG11
|
$283.96K |
|
Marquette National Corp
OTCQX:MNAT
|
$283.63K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Siwani Makmur Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2017 to 2018, total equity changed from 28,402,292,920 to 15,203,553,590, a change of -13,198,739,330 (-46.5%).
- Net loss of 14,528,390,330 reduced equity.
- Other factors increased equity by 1,329,651,000.
Equity Change Factors (2017 to 2018)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-14.53 Billion | -95.56% |
| Other Changes | Rp1.33 Billion | +8.75% |
| Total Change | Rp- | -46.47% |
Book Value vs Market Value Analysis
This analysis compares Siwani Makmur 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: 1.46x
- 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 0.74x to 1.46x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2013-12-31 | Rp67.83 | Rp50.00 | x |
| 2014-12-31 | Rp70.94 | Rp50.00 | x |
| 2015-12-31 | Rp64.94 | Rp50.00 | x |
| 2016-12-31 | Rp63.88 | Rp50.00 | x |
| 2017-12-31 | Rp64.17 | Rp50.00 | x |
| 2018-12-31 | Rp34.35 | Rp50.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Siwani Makmur 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): -95.56%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -484.28%
- • Asset Turnover: 0.04x
- • Equity Multiplier: 4.90x
- Recent ROE (-95.56%) is below the historical average (-7.38%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2000 | 13.23% | 12.87% | 0.83x | 1.24x | Rp2.11 Billion |
| 2001 | 4.63% | 4.01% | 0.97x | 1.19x | Rp-3.57 Billion |
| 2002 | 1.59% | 1.54% | 0.87x | 1.19x | Rp-5.64 Billion |
| 2004 | 5.20% | 2.74% | 1.35x | 1.41x | Rp-1.94 Billion |
| 2005 | 5.18% | 2.47% | 1.37x | 1.53x | Rp-2.05 Billion |
| 2006 | 2.50% | 1.20% | 1.33x | 1.57x | Rp-3.27 Billion |
| 2013 | -22.81% | -300.08% | 0.03x | 2.18x | Rp-9.85 Billion |
| 2014 | 4.55% | 9.07% | 0.25x | 1.99x | Rp-1.71 Billion |
| 2015 | -5.16% | -19.49% | 0.19x | 1.39x | Rp-4.36 Billion |
| 2016 | -2.48% | -24.07% | 0.07x | 1.42x | Rp-3.53 Billion |
| 2017 | 0.57% | 4.32% | 0.04x | 3.04x | Rp-2.68 Billion |
| 2018 | -95.56% | -484.28% | 0.04x | 4.90x | Rp-16.05 Billion |
Industry Comparison
This section compares Siwani Makmur Tbk's net assets metrics with peer companies in the Containers & Packaging industry.
No peer company data available for comparison.