Nusantara Inti Corpora Tbk

JK:UNIT Indonesia Capital Markets
Market Cap
$1.46 Million
Rp23.83 Billion IDR
Market Cap Rank
#49719 Global
#906 in Indonesia
Share Price
Rp316.00
Change (1 day)
+0.00%
52-Week Range
Rp316.00 - Rp316.00
All Time High
Rp430.00
Categories
Companies in Indonesia Capital Markets
About

PT Cahaya Permata Sejahtera Tbk operates as an investment and trading company in Indonesia. It is involved in the textile trading and yarn spinning activities, as well as provides funding and financing for companies. The company was formerly known as PT Nusantara Inti Corpora Tbk and changed its name to PT Cahaya Permata Sejahtera Tbk in March 2021. PT Cahaya Permata Sejahtera Tbk was incorporate… Read more

Nusantara Inti Corpora Tbk (UNIT) - Net Assets

Latest net assets as of June 2020: Rp246.98 Million IDR

Based on the latest financial reports, Nusantara Inti Corpora Tbk (UNIT) has net assets worth Rp246.98 Million IDR as of June 2020.

Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp363.63 Million) and total liabilities (Rp116.65 Million). 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 Rp246.98 Million
% of Total Assets 67.92%
Annual Growth Rate 20.55%
5-Year Change 101447.4%
10-Year Change 3.78%
Growth Volatility 22373.17

Nusantara Inti Corpora Tbk - Net Assets Trend (2000–2019)

This chart illustrates how Nusantara Inti Corpora 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 Nusantara Inti Corpora Tbk (2000–2019)

The table below shows the annual net assets of Nusantara Inti Corpora Tbk from 2000 to 2019.

Year Net Assets Change
2019-12-31 Rp246.73 Billion +100219.59%
2018-12-31 Rp245.95 Million -0.29%
2017-12-31 Rp246.65 Million -0.69%
2016-12-31 Rp248.36 Million +2.22%
2015-12-31 Rp242.97 Million -1.30%
2014-12-31 Rp246.18 Million +2.04%
2013-12-31 Rp241.26 Million -1.12%
2012-12-31 Rp243.98 Million -99.90%
2011-12-31 Rp240.07 Billion +0.98%
2010-12-31 Rp237.74 Billion +0.68%
2009-12-31 Rp236.14 Billion +0.99%
2008-12-31 Rp233.82 Billion +1.00%
2007-12-31 Rp231.50 Billion +91.87%
2006-12-31 Rp120.65 Billion -0.36%
2005-12-31 Rp121.09 Billion +0.25%
2004-12-31 Rp120.78 Billion +127.57%
2003-12-31 Rp53.07 Billion +16.11%
2002-12-31 Rp45.71 Billion +116.04%
2001-12-31 Rp21.16 Billion +198.61%
2000-12-31 Rp7.09 Billion --

Equity Component Analysis

This analysis shows how different components contribute to Nusantara Inti Corpora 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 2586488189500.0% over the analyzed period, indicating profitable operations and earnings retention.

Current Equity Component Breakdown (December 2019)

Component Amount Percentage
Retained Earnings Rp25.86 Billion 19.18%
Common Stock Rp107.75 Billion 79.92%
Other Comprehensive Income Rp822.51 Million 0.61%
Other Components Rp389.92 Million 0.29%
Total Equity Rp134.82 Billion 100.00%

Nusantara Inti Corpora Tbk Competitors by Market Cap

The table below lists competitors of Nusantara Inti Corpora Tbk ranked by their market capitalization.

Company Market Cap
JIAHUA STORES
BE:DG9
 		$188.01
CurrentC Power Corporation
PINK:AECX
 		$188.10
HENGDELI HLDGS
MU:XYUA
 		$188.17
MEGASTAR DEV
BE:M5QN
 		$188.42
Ashoka WhiteOak Emerging Mrkt
LSE:AWEM
 		$187.15
Ichor Coal N.V
HM:IO0
 		$187.06
Premiere Island Power REIT Corp.
PSE:PREIT
 		$186.86
TLT
WAR:TLT
 		$186.81

Equity Growth Attribution

This analysis shows how different factors contributed to changes in Nusantara Inti Corpora Tbk's equity between the two most recent reporting periods.

Equity Growth Insights

  • From 2018 to 2019, total equity changed from 134,169,463 to 134,823,308,013, a change of 134,689,138,550 (100387.3%).
  • Net income of 577,070,603 contributed positively to equity growth.
  • Other comprehensive income increased equity by 822,506,118.
  • Other factors increased equity by 133,289,561,829.

Equity Change Factors (2018 to 2019)

Factor Impact Contribution
Net Income Rp577.07 Million +0.43%
Other Comprehensive Income Rp822.51 Million +0.61%
Other Changes Rp133.29 Billion +98.86%
Total Change Rp- 100387.33%

Book Value vs Market Value Analysis

This analysis compares Nusantara Inti Corpora 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: 0.00x
  • 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 0.18x to 0.00x 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 Rp1733.58 Rp316.00 x
2013-12-31 Rp1739.31 Rp316.00 x
2014-12-31 Rp1741.76 Rp316.00 x
2015-12-31 Rp1749.84 Rp316.00 x
2016-12-31 Rp1763.24 Rp316.00 x
2017-12-31 Rp1772.16 Rp316.00 x
2018-12-31 Rp1778.92 Rp316.00 x
2019-12-31 Rp1787581.22 Rp316.00 x

Capital Efficiency Dashboard

This dashboard shows how efficiently Nusantara Inti Corpora 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): 0.43%
  • The company may be facing challenges in efficiently utilizing shareholder equity.
  • DuPont Analysis Breakdown:
  • • Net Profit Margin: 0.53%
  • • Asset Turnover: 0.26x
  • • Equity Multiplier: 3.10x
  • Recent ROE (0.43%) is below the historical average (2.90%), 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 14.34% 65.63% 0.21x 1.03x Rp307.43 Million
2001 5.07% 26.70% 0.11x 1.77x Rp-1.04 Billion
2002 11.36% 58.10% 0.14x 1.40x Rp621.40 Million
2003 9.37% 57.48% 0.15x 1.09x Rp-333.50 Million
2004 4.10% 78.90% 0.05x 1.04x Rp-7.12 Billion
2005 0.25% 13.88% 0.02x 1.00x Rp-11.80 Billion
2007 2.59% 8.12% 0.14x 2.33x Rp-9.18 Billion
2008 1.64% 2.75% 0.26x 2.29x Rp-10.53 Billion
2009 1.63% 1.73% 0.39x 2.42x Rp-10.72 Billion
2010 1.04% 1.19% 0.37x 2.39x Rp-11.59 Billion
2011 0.93% 1.17% 0.34x 2.33x Rp-11.85 Billion
2012 0.14% 0.21% 0.23x 2.91x Rp-12.89 Million
2013 0.33% 0.42% 0.22x 3.50x Rp-12.69 Million
2014 0.14% 0.18% 0.23x 3.35x Rp-12.96 Million
2015 0.32% 0.35% 0.26x 3.49x Rp-12.78 Million
2016 0.60% 0.77% 0.24x 3.26x Rp-12.50 Million
2017 0.48% 0.62% 0.24x 3.19x Rp-12.73 Million
2018 0.30% 0.39% 0.25x 3.13x Rp-13.02 Million
2019 0.43% 0.53% 0.26x 3.10x Rp-12.91 Billion

Industry Comparison

This section compares Nusantara Inti Corpora Tbk's net assets metrics with peer companies in the Capital Markets industry.

Industry Context

  • Industry: Capital Markets
  • Average net assets among peers: $468,445,086,183
  • Average return on equity (ROE) among peers: 5.89%

Peer Company Comparison

Company Net Assets Return on Equity Debt-to-Equity Market Cap
Nusantara Inti Corpora Tbk (UNIT) Rp246.98 Million 14.34% 0.47x $187.47
Lenox Pasifik Investama Tbk PT (LPPS) $259.48 Billion 11.20% 0.65x $2.37 Million
Minna Padi Investama Tbk (PADI) $524.06 Billion 4.05% 0.04x $51.43 Million
Panin Sekuritas Tbk (PANS) $1.30 Trillion 13.68% 1.03x $29.64 Million
Panca Global Securities Tbk (PEGE) $207.17 Billion 11.17% 0.36x $7.90 Million
Reliance Securities Tbk (RELI) $122.04 Billion 0.85% 0.39x $7.85 Million
Trimegah Securities Tbk (TRIM) $822.34 Billion 3.44% 2.30x $105.49 Million
Yulie Sekurindo Tbk (YULE) $48.78 Billion -3.14% 0.09x $263.42 Million