AI assistant
Multipolar Tbk — Annual Report 2020
Dec 31, 2020
69501_rns_2020-12-31_80c146ad-c672-4d46-afda-5b1d1568d4b7.pdf
Annual Report
Open in viewerOpens in your device viewer
| Nomor Surat | 022/MLPT/PDC/III/2021 |
|---|---|
| Nama Emiten | PT Multipolar Technology Tbk. |
| Kode Emiten | MLPT |
| Perihal | Penyampaian Laporan Keuangan Tahunan |
Perseroan dengan ini menyampaikan laporan keuangan untuk Tahun Bulan yang berakhir pada 31/12/2020 dengan ikhtisar sebagai berikut :
Informasi mengenai anak perusahaan Perseroan sebagai berikut :
| No | Nama | Kegiatan Usaha |
Lokasi | Tahun Komersil |
Status Operasi |
Jumlah Aset | Satuan | Mata Uang |
Persentase (%) |
|---|---|---|---|---|---|---|---|---|---|
| 1 | PT Graha Teknologi Nusantara |
jasa dan perdagangan umum |
Jakarta | 2016 | Beroperasi | 317.784 | JUTAAN | IDR | 65.0 |
| 2 | PT Visionet Data Internasional |
jasa dan perdagangan umum |
Jakarta | 2016 | Beroperasi | 526.422 | JUTAAN | IDR | 99.95 |
| 3 | PT Multi Solusi Andal |
jasa dan perdagangan umum |
Jakarta | 0 | Belum Beroperasi |
9.985 | JUTAAN | IDR | 99.9 |
| 4 | PT Artomoro Prima Internasional |
jasa dan perdagangan umum |
Jakarta | 2014 | Tidak Beroperasi |
27 | JUTAAN | IDR | 60.86 |
Dokumen ini merupakan dokumen resmi PT Multipolar Technology Tbk. yang tidak memerlukan tanda tangan karena dihasilkan secara elektronik. PT Multipolar Technology Tbk. bertanggung jawab penuh atas informasi tertera di dalam dokumen ini.
[1000000] General information
Informasi umum
General information
31 December 2020
Nama entitas PT Multipolar Technology Tbk. Entity name Penjelasan perubahan nama dari akhir Explanation of change in name from the periode laporan sebelumnya end of the preceding reporting period Kode entitas MLPT Entity code Nomor identifikasi entitas AA656 Entity identification number Industri utama entitas Umum / General Entity main industry Sektor 9. Trade, Services & Investment Sector Subsektor 97. Computer And Services Subsector Informasi pemegang saham pengendali National Corporation Controlling shareholder information Jenis entitas Local Company - Indonesia Type of entity Jurisdiction Jenis efek yang dicatatkan Saham / Stock Type of listed securities Jenis papan perdagangan tempat Type of board on which the entity is entitas tercatat listed Apakah merupakan laporan keuangan Entitas grup / Group entity Whether the financial statements are of satu entitas atau suatu kelompok entitas an individual entity or a group of entities Periode penyampaian laporan Tahunan / Annual Period of financial statements keuangan submissions Tanggal awal periode berjalan January 01, 2020 Current period start date Tanggal akhir periode berjalan December 31, 2020 Current period end date Tanggal akhir tahun sebelumnya December 31, 2019 Prior year end date Tanggal awal periode sebelumnya January 01, 2019 Prior period start date Tanggal akhir periode sebelumnya December 31, 2019 Prior period end date Mata uang pelaporan Rupiah / IDR Description of presentation currency Kurs konversi pada tanggal pelaporan Conversion rate at reporting date if jika mata uang penyajian selain rupiah presentation currency is other than rupiah Pembulatan yang digunakan dalam Jutaan / In Million Level of rounding used in financial penyajian jumlah dalam laporan statements keuangan Jenis laporan atas laporan keuangan Diaudit / Audited Type of report on financial statements Jenis opini auditor Wajar Tanpa Pengecualian / Type of auditor's opinion Unqualified Hal yang diungkapkan dalam paragraf Matters disclosed in emphasis-of-matter pendapat untuk penekanan atas suatu or other-matter paragraph, if any masalah atau paragraf penjelasan lainnya, jika ada Hasil penugasan review Result of review engagement Tanggal laporan audit atau hasil laporan March 16, 2021 Date of auditor's opinion or result of review review report Auditor tahun berjalan Amir Abadi Jusuf, Aryanto, Current year auditor Mawar & Rekan Nama partner audit tahun berjalan Jul Edy Siahaan Name of current year audit signing partner Lama tahun penugasan partner yang Number of years served as audit signing menandatangani partner Auditor tahun sebelumnya Aryanto, Amir Jusuf, Mawar & Prior year auditor Saptoto Nama partner audit tahun sebelumnya Jul Edy Siahaan Name of prior year audit signing partner Kepatuhan terhadap pemenuhan Ya / Yes Whether in compliance with BAPEPAM peraturan BAPEPAM LK VIII G 11 LK VIII G 11 rules concerning tentang tanggung jawab direksi atas responsibilities of board of directors on financial statements
Nama partner audit tahun sebelumnya Kepatuhan terhadap pemenuhan peraturan BAPEPAM LK VIII G 11 tentang tanggung jawab direksi atas laporan keuangan
| Kepatuhan terhadap pemenuhan peraturan BAPEPAM LK VIII A dua tentang independensi akuntan yang memberikan jasa audit di pasar modal |
Ya / Yes | Whether in compliance with BAPEPAM LK VIII A two rules concerning independence of accountant providing audit services in capital market |
|---|---|---|
[1210000] Statement of financial position presented using current and non-current - General Industry
Laporan posisi Statement of financial keuangan position
| Laporan posisi keuangan |
Statement of financial position |
||||
|---|---|---|---|---|---|
| Aset | 31 December 2020 | 31 December 2019 | Assets | ||
| Aset lancar | Current assets | ||||
| Kas dan setara kas | 629,756 | 403,303 | Cash and cash equivalents | ||
| Aset keuangan lancar | Current financial assets | ||||
| Aset keuangan lancar lainnya |
45,189 | 36,641 | Other current financial assets |
||
| Piutang usaha | Trade receivables | ||||
| Piutang usaha pihak ketiga |
200,981 | 179,912 | Trade receivables third parties |
||
| Piutang usaha pihak berelasi |
198,764 | 220,720 | Trade receivables related parties |
||
| Persediaan lancar | Current inventories | ||||
| Persediaan lancar lainnya |
392,315 | 284,511 | Current inventories | ||
| Biaya dibayar dimuka lancar |
6,099 | 13,572 | Current prepaid expenses | ||
| Pajak dibayar dimuka lancar |
43,591 | 34,457 | Current prepaid taxes | ||
| Aset non-keuangan lancar lainnya |
73,296 | 41,033 | Other current non-financial assets |
||
| Jumlah aset lancar | 1,589,991 | 1,214,149 | Total current assets | ||
| Aset tidak lancar | Non-current assets | ||||
| Aset keuangan tidak lancar |
Non-current financial assets |
||||
| Aset keuangan tidak lancar lainnya |
11,129 | 6,293 | Other non-current financial assets |
||
| Aset pajak tangguhan | 11,243 | 15,422 | Deferred tax assets | ||
| Properti investasi | 118,997 | 118,997 | Investment properties | ||
| Aset tetap | 683,147 | 743,417 | Property, plant and equipment |
||
| Aset takberwujud selain goodwill |
1,445 | 5,333 | Intangible assets other than goodwill |
||
| Aset tidak lancar non-keuangan lainnya |
1,850 | 2,675 | Other non-current non-financial assets |
||
| Jumlah aset tidak lancar | 827,811 | 892,137 | Total non-current assets | ||
| Jumlah aset | 2,417,802 | 2,106,286 | Total assets | ||
| Liabilitas dan ekuitas | Liabilities and equity | ||||
| Liabilitas | Liabilities | ||||
| Liabilitas jangka pendek | Current liabilities | ||||
| Utang usaha | Trade payables | ||||
| Utang usaha pihak ketiga |
273,240 | 126,054 | Trade payables third parties |
||
| Utang usaha pihak berelasi |
4,972 | 6,582 | Trade payables related parties |
||
| Uang muka pelanggan jangka pendek |
Current advances from customers |
||||
| Uang muka pelanggan jangka pendek pihak ketiga |
113,391 | 80,020 | Current advances from customers third parties |
||
| Uang muka | 29,251 | 15,257 | Current advances |
| pelanggan jangka pendek pihak berelasi |
from customers related parties |
||
| Liabilitas keuangan jangka pendek lainnya |
27,693 | 11,525 | Other current financial liabilities |
| Beban akrual jangka pendek |
495,137 | 489,697 | Current accrued expenses |
| Liabilitas imbalan pasca kerja jangka pendek |
39,661 | 38,005 | Short-term post-employment benefit obligations |
| Utang pajak | 23,635 | 9,254 | Taxes payable |
| Pendapatan diterima dimuka jangka pendek |
268,266 | 98,746 | Current unearned revenue |
| Liabilitas jangka panjang yang jatuh tempo dalam satu tahun |
Current maturities of long-term liabilities |
||
| Liabilitas jangka panjang yang jatuh tempo dalam satu tahun atas utang bank |
39,216 | 35,456 | Current maturities of bank loans |
| Liabilitas jangka panjang yang jatuh tempo dalam satu tahun atas liabilitas sewa pembiayaan |
27,718 | 43,010 | Current maturities of finance lease liabilities |
| Jumlah liabilitas jangka pendek |
1,342,180 | 953,606 | Total current liabilities |
| Liabilitas jangka panjang | Non-current liabilities | ||
| Liabilitas pajak tangguhan |
24,771 | 10,729 | Deferred tax liabilities |
| Liabilitas jangka panjang setelah dikurangi bagian yang jatuh tempo dalam satu tahun |
Long-term liabilities net of current maturities |
||
| Liabilitas jangka panjang atas utang bank |
93,143 | 65,869 | Long-term bank loans |
| Liabilitas jangka panjang atas liabilitas sewa pembiayaan |
5,622 | 27,318 | Long-term finance lease liabilities |
| Kewajiban imbalan pasca kerja jangka panjang |
69,786 | 69,067 | Long-term post-employment benefit obligations |
| Liabilitas keuangan jangka panjang lainnya |
277 | 1,123 | Other non-current financial liabilities |
| Jumlah liabilitas jangka panjang |
193,599 | 174,106 | Total non-current liabilities |
| Jumlah liabilitas | 1,535,779 | 1,127,712 | Total liabilities |
| Ekuitas | Equity | ||
| Ekuitas yang diatribusikan kepada pemilik entitas induk |
Equity attributable to equity owners of parent entity |
||
| Saham biasa | 187,500 | 187,500 | Common stocks |
| Tambahan modal disetor |
140,514 | 140,514 | Additional paid-in capital |
| Cadangan perubahan nilai wajar aset keuangan tersedia |
404 | 531 | Reserve for changes in fair value of available-for-sale |
| untuk dijual | financial assets | ||
|---|---|---|---|
| Cadangan pengukuran kembali program imbalan pasti |
14,114 | 11,438 | Reserve of remeasurements of defined benefit plans |
| Komponen ekuitas lainnya |
23,387 | 23,387 | Other components of equity |
| Saldo laba (akumulasi kerugian) |
Retained earnings (deficit) |
||
| Saldo laba yang telah ditentukan penggunaannya |
700 | 600 | Appropriated retained earnings |
| Saldo laba yang belum ditentukan penggunaannya |
447,190 | 534,519 | Unappropriated retained earnings |
| Jumlah ekuitas yang diatribusikan kepada pemilik entitas induk |
813,809 | 898,489 | Total equity attributable to equity owners of parent entity |
| Kepentingan non-pengendali |
68,214 | 80,085 | Non-controlling interests |
| Jumlah ekuitas | 882,023 | 978,574 | Total equity |
| Jumlah liabilitas dan ekuitas | 2,417,802 | 2,106,286 | Total liabilities and equity |
[1321000] Statement of profit or loss and other comprehensive income, OCI components presented before tax, by function - General Industry
| Laporan laba rugi dan penghasilan komprehensif lain |
Laporan laba rugi dan penghasilan komprehensif lain |
Statement of profit or loss and other comprehensive income |
|||
|---|---|---|---|---|---|
| Penjualan dan pendapatan usaha | 31 December 2020 | 31 December 2019 | Sales and revenue | ||
| 2,685,797 | 2,455,526 | ||||
| Beban pokok penjualan dan pendapatan |
( ) 2,314,224 |
( ) 2,102,628 |
Cost of sales and revenue | ||
| Jumlah laba bruto | 371,573 | 352,898 | Total gross profit | ||
| Beban penjualan | ( ) 82,368 |
( ) 93,387 |
Selling expenses | ||
| Beban umum dan administrasi | ( ) 77,414 |
( ) 87,420 |
General and administrative expenses |
||
| Pendapatan keuangan | 15,536 | 20,758 | Finance income | ||
| Beban keuangan | ( ) 19,115 |
( ) 18,451 |
Finance costs | ||
| Bagian atas laba (rugi) entitas asosiasi yang dicatat dengan menggunakan metode ekuitas |
0 | 0 | Share of profit (loss) of associates accounted for using equity method |
||
| Pendapatan lainnya | 16,864 | 5,137 | Other income | ||
| Beban lainnya | ( ) 1,752 |
( ) 2,989 |
Other expenses | ||
| Keuntungan (kerugian) lainnya | 0 | 0 | Other gains (losses) | ||
| Jumlah laba (rugi) sebelum pajak penghasilan |
223,324 | 176,546 | Total profit (loss) before tax | ||
| Pendapatan (beban) pajak | ( ) 62,678 |
( ) 51,368 |
Tax benefit (expenses) | ||
| Jumlah laba (rugi) dari operasi yang dilanjutkan |
160,646 | 125,178 | Total profit (loss) from continuing operations |
||
| Jumlah laba (rugi) | 160,646 | 125,178 | Total profit (loss) | ||
| Pendapatan komprehensif lainnya, sebelum pajak |
Other comprehensive income, before tax |
||||
| Pendapatan komprehensif lainnya yang tidak akan direklasifikasi ke laba rugi, sebelum pajak |
Other comprehensive income that will not be reclassified to profit or loss, before tax |
||||
| Pendapatan komprehensif lainnya atas pengukuran kembali kewajiban manfaat pasti, sebelum pajak |
3,030 | ( ) 3,201 |
Other comprehensive income for remeasurement of defined benefit obligation, before tax |
||
| Jumlah pendapatan komprehensif lainnya yang tidak akan direklasifikasi ke laba rugi, sebelum pajak |
3,030 | ( ) 3,201 |
Total other comprehensive income that will not be reclassified to profit or loss, before tax |
||
| Pendapatan komprehensif lainnya yang akan direklasifikasi ke laba rugi, sebelum pajak |
Other comprehensive income that may be reclassified to profit or loss, before tax |
||||
| Keuntungan (kerugian) yang belum direalisasi atas perubahan nilai wajar aset keuangan yang tersedia untuk dijual, sebelum pajak |
( ) 127 |
2,091 | Unrealised gains (losses) on changes in fair value of available-for-sale financial assets, before tax |
||
| Jumlah pendapatan komprehensif lainnya yang akan direklasifikasi ke laba rugi, sebelum pajak |
( ) 127 |
2,091 | Total other comprehensive income that may be reclassified to profit or loss, before tax |
||
| Jumlah pendapatan komprehensif lainnya, sebelum |
2,903 | ( ) 1,110 |
Total other comprehensive income, before tax |
||
| pajak | |||
|---|---|---|---|
| Pajak atas pendapatan komprehensif lainnya |
( ) 336 |
801 | Tax on other comprehensive income |
| Jumlah pendapatan komprehensif lainnya, setelah pajak |
2,567 | ( ) 309 |
Total other comprehensive income, after tax |
| Jumlah laba rugi komprehensif | 163,213 | 124,869 | Total comprehensive income |
| Laba (rugi) yang dapat diatribusikan |
Profit (loss) attributable to | ||
| Laba (rugi) yang dapat diatribusikan ke entitas induk |
172,535 | 137,275 | Profit (loss) attributable to parent entity |
| Laba (rugi) yang dapat diatribusikan ke kepentingan non-pengendali |
( ) 11,889 |
( ) 12,097 |
Profit (loss) attributable to non-controlling interests |
| Laba rugi komprehensif yang dapat diatribusikan |
Comprehensive income attributable to |
||
| Laba rugi komprehensif yang dapat diatribusikan ke entitas induk |
175,084 | 136,991 | Comprehensive income attributable to parent entity |
| Laba rugi komprehensif yang dapat diatribusikan ke kepentingan non-pengendali |
( ) 11,871 |
( ) 12,122 |
Comprehensive income attributable to non-controlling interests |
| Laba (rugi) per saham | Earnings (loss) per share | ||
| Laba per saham dasar diatribusikan kepada pemilik entitas induk |
Basic earnings per share attributable to equity owners of the parent entity |
||
| Laba (rugi) per saham dasar dari operasi yang dilanjutkan |
92 | 73 | Basic earnings (loss) per share from continuing operations |
[1410000] Statement of changes in equity - General Industry - Current Year
31 December 2020
| Laporan perubahan ekuitas | Laporan perubahan ekuitas | Statement of changes equi |
Statement of changes equi |
||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Posisi ekuitas | Saham biasa | Tambahan modal disetor | Cadangan perubahan nilai wajar aset keuangan tersedia untuk dijual |
Cadangan pengukuran kembali program imbalan pasti |
Selisih transaksi ekuitas dengan pihak non-pengendali |
Saldo laba yang telah ditentukan penggunaannya |
Saldo laba yang belum ditentukan penggunaannya |
Ekuitas yang dapat diatribusikan kepada entitas induk |
Kepentingan non-pengendali | Ekuitas | Equity posit | ||||||||||||||||||||||
| Common stocks | Additional paid-in capital | Reserve for changes in fair value of available-for-sale financial assets |
Reserve of remeasurements of defined benefit plans |
Difference in value of equity transactions with non-controlling interests |
Appropriated retained earnings | Unappropriated retained earnings |
Equity attributable to parent entity |
Non-controlling interests | Equity | ||||||||||||||||||||||||
| Saldo awal periode sebelum penyajian kembali |
187,500 | 140,514 | 531 | 11,438 | 23,387 | 600 | 534,519 | 898,489 | 80,085 | 978,574 | Balance before restatement at beginning of period |
||||||||||||||||||||||
| Penyesuaian | Adjustments | ||||||||||||||||||||||||||||||||
| Penerapan awal standar akuntansi baru dan revisi |
( ) 10,389 |
( ) 10,389 |
( ) 10,389 |
Initial adoption of new and revised accounting standards |
|||||||||||||||||||||||||||||
| Posisi ekuitas, awal periode | 187,500 | 140,514 | 531 | 11,438 | 23,387 | 600 | 524,130 | 888,100 | 80,085 | 968,185 | Equity position, beginning of the period | ||||||||||||||||||||||
| Laba (rugi) | 172,535 | 172,535 | ( ) 11,889 |
160,646 | Profit (loss) | ||||||||||||||||||||||||||||
| Pendapatan komprehensif lainnya | ( ) 127 |
2,676 | 2,549 | 18 | 2,567 | Other comprehensive income | |||||||||||||||||||||||||||
| Pembentukan cadangan umum | 100 | ( ) 100 |
0 | 0 | Allocation for general reserves | ||||||||||||||||||||||||||||
| Distribusi dividen kas | ( ) 249,375 |
( ) 249,375 |
( ) 249,375 |
Distributions of cash dividends | |||||||||||||||||||||||||||||
| Setoran modal dari kepentingan non-pengendali |
0 | 0 | Stock subscription from non-controlling interests |
||||||||||||||||||||||||||||||
| Perubahan kepentingan non-pengendali atas pendirian entitas anak |
0 | Changes in non-controlling interests due to establishment of subsidiaries |
|||||||||||||||||||||||||||||||
| Perubahan kepentingan non-pengendali atas transaksi lainnya dengan kepentingan non-pengendali |
0 | Changes in non-controlling interests due to other transactions with non-controlling interests |
|||||||||||||||||||||||||||||||
| Dampak penerapan PSAK No. 70 atas aset pengampunan pajak |
0 | 0 | 0 | Impact of PSAK No. 70 adoption on tax amnesty assets |
|||||||||||||||||||||||||||||
| Transaksi ekuitas lainnya | 0 | 0 | 0 | 0 | Other equity transactions | ||||||||||||||||||||||||||||
| Posisi ekuitas, akhir periode | 187,500 | 140,514 | 404 | 14,114 | 23,387 | 700 | 447,190 | 813,809 | 68,214 | 882,023 | Equity position, end of the period |
[1410000] Statement of changes in equity - General Industry - Prior Year
31 December 2019
Laporan perubahan ekuitas
Statement of changes in equity
| Laporan perubahan ekuitas |
Statement of changes in equity |
||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Posisi ekuitas | Saham biasa | Tambahan modal disetor | Cadangan perubahan nilai wajar aset keuangan tersedia untuk dijual |
Cadangan pengukuran kembali program imbalan pasti |
Selisih transaksi ekuitas dengan pihak non-pengendali |
Saldo laba yang telah ditentukan penggunaannya |
Saldo laba yang belum ditentukan penggunaannya |
Ekuitas yang dapat diatribusikan kepada entitas induk |
Kepentingan non-pengendali | Ekuitas | Equity position | ||||||||||||||||||
| Common stocks | Additional paid-in capital | Reserve for changes in fair value of available-for-sale financial assets |
Reserve of remeasurements of defined benefit plans |
Difference in value of equity transactions with non-controlling interests |
Appropriated retained earnings | Unappropriated retained earnings |
Equity attributable to parent entity |
Non-controlling interests | Equity | ||||||||||||||||||||
| Saldo awal periode sebelum penyajian kembali |
187,500 | 140,514 | ( ) 1,560 |
13,813 | 23,387 | 500 | 477,032 | 841,186 | 70,165 | 911,351 | Balance before restatement at beginning of period |
||||||||||||||||||
| Posisi ekuitas, awal periode | 187,500 | 140,514 | ( ) 1,560 |
13,813 | 23,387 | 500 | 477,032 | 841,186 | 70,165 | 911,351 | Equity position, beginning of the period |
||||||||||||||||||
| Laba (rugi) | 137,275 | 137,275 | ( ) 12,097 |
125,178 | Profit (loss) | ||||||||||||||||||||||||
| Pendapatan komprehensif lainnya | 2,091 | ( ) 2,375 |
( ) 284 |
( ) 25 |
( ) 309 |
Other comprehensive income | |||||||||||||||||||||||
| Pembentukan cadangan umum | 100 | ( ) 100 |
0 | 0 | Allocation for general reserves | ||||||||||||||||||||||||
| Distribusi dividen kas | ( ) 79,688 |
( ) 79,688 |
( ) 79,688 |
Distributions of cash dividends | |||||||||||||||||||||||||
| Perubahan kepentingan non-pengendali atas pendirian entitas anak |
22,042 | 22,042 | Changes in non-controlling interests due to establishment of subsidiaries |
||||||||||||||||||||||||||
| Dampak penerapan PSAK No. 70 atas aset pengampunan pajak |
0 | 0 | 0 | Impact of PSAK No. 70 adoption on tax amnesty assets |
|||||||||||||||||||||||||
| Transaksi ekuitas lainnya | 0 | 0 | 0 | 0 | Other equity transactions | ||||||||||||||||||||||||
| Posisi ekuitas, akhir periode | 187,500 | 140,514 | 531 | 11,438 | 23,387 | 600 | 534,519 | 898,489 | 80,085 | 978,574 | Equity position, end of the period |
[1510000] Statement of cash flows, direct method - General Industry
Laporan arus kas
Statement of cash flows
| Laporan arus kas | Statement of cash flows |
||||
|---|---|---|---|---|---|
| Arus kas dari aktivitas operasi | 31 December 2020 | 31 December 2019 | Cash flows from operating activities |
||
| Penerimaan kas dari aktivitas operasi |
Cash receipts from operating activities |
||||
| Penerimaan dari pelanggan | 2,819,749 | 2,501,593 | Receipts from customers | ||
| Penerimaan kas lainnya dari aktivitas operasi |
51,257 | 13,814 | Other cash receipts from operating activities |
||
| Pembayaran kas dari aktivitas operasi |
Cash payments from operating activities |
||||
| Pembayaran kepada pemasok atas barang dan jasa |
( ) 1,898,564 |
( ) 1,978,956 |
Payments to suppliers for goods and services |
||
| Pembayaran gaji dan tunjangan |
( ) 323,954 |
( ) 303,517 |
Payments for salaries and allowances |
||
| Pembayaran kas lainnya untuk beban operasi |
( ) 16,140 |
( ) 29,294 |
Other cash payments for operating activities |
||
| Kas diperoleh dari (digunakan untuk) operasi |
632,348 | 203,640 | Cash generated from (used in) operations |
||
| Penerimaan pengembalian (pembayaran) pajak penghasilan dari aktivitas operasi |
( ) 39,428 |
( ) 55,475 |
Income taxes refunded (paid) from operating activities |
||
| Penerimaan (pengeluaran) kas lainnya dari aktivitas operasi |
( ) 12,426 |
1,965 | Other cash inflows (outflows) from operating activities |
||
| Arus kas sebelum perubahan dalam aset dan liabilitas yang diperoleh dari (digunakan untuk) aktivitas operasi |
580,494 | 150,130 | Net cash flows received from (used in) operating activities before changes in assets and liabilities |
||
| Jumlah arus kas bersih yang diperoleh dari (digunakan untuk) aktivitas operasi |
580,494 | 150,130 | Total net cash flows received from (used in) operating activities |
||
| Arus kas dari aktivitas investasi | Cash flows from investing activities |
||||
| Pembayaran untuk perolehan properti investasi |
( ) 500 |
Payments for acquisition of investment properties |
|||
| Penerimaan dari penjualan aset tetap |
1,389 | 3,546 | Proceeds from disposal of property, plant and equipment |
||
| Pembayaran untuk perolehan aset tetap |
( ) 80,872 |
( ) 302,596 |
Payments for acquisition of property, plant and equipment |
||
| Pembayaran untuk perolehan aset takberwujud |
( ) 526 |
( ) 23 |
Payments for acquisition of intangible assets |
||
| Pencairan (penempatan) aset keuangan tersedia untuk dijual |
( ) 2,425 |
( ) 14,514 |
Withdrawal (placement) of financial assets available-for-sale |
||
| Penerimaan (pengeluaran) kas lainnya dari aktivitas investasi |
( ) 11,970 |
( ) 543 |
Other cash inflows (outflows) from investing activities |
||
| Jumlah arus kas bersih yang diperoleh dari (digunakan untuk) aktivitas investasi |
( ) 94,404 |
( ) 314,630 |
Total net cash flows received from (used in) investing activities |
||
| Arus kas dari aktivitas pendanaan |
Cash flows from financing activities |
||||
| Penerimaan pinjaman bank | 99,000 | 142,137 | Proceeds from bank loans | ||
| Pembayaran pinjaman bank | ( ) 67,966 |
( ) 86,411 |
Payments of bank loans | ||
| Pembayaran liabilitas sewa pembiayaan |
( ) 39,159 |
( ) 47,888 |
Payments of finance lease liabilities |
|---|---|---|---|
| Pembayaran dividen dari aktivitas pendanaan |
( ) 249,375 |
( ) 79,688 |
Dividends paid from financing activities |
| Penerimaan bunga dari aktivitas pendanaan |
15,536 | 20,758 | Interests received from financing activities |
| Pembayaran bunga dari aktivitas pendanaan |
( ) 19,115 |
( ) 18,451 |
Interests paid from financing activities |
| Penerimaan (pengeluaran) kas lainnya dari aktivitas pendanaan |
0 | 20,817 | Other cash inflows (outflows) from financing activities |
| Jumlah arus kas bersih yang diperoleh dari (digunakan untuk) aktivitas pendanaan |
( ) 261,079 |
( ) 48,726 |
Total net cash flows received from (used in) financing activities |
| Jumlah kenaikan (penurunan) bersih kas dan setara kas |
225,011 | ( ) 213,226 |
Total net increase (decrease) in cash and cash equivalents |
| Kas dan setara kas arus kas, awal periode |
403,303 | 620,348 | Cash and cash equivalents cash flows, beginning of the period |
| Efek perubahan nilai kurs pada kas dan setara kas |
1,442 | ( ) 3,819 |
Effect of exchange rate changes on cash and cash equivalents |
| Kenaikan (penurunan) kas dan setara kas lainnya |
0 | 0 | Other increase (decrease) in cash and cash equivalents |
| Kas dan setara kas arus kas, akhir periode |
629,756 | 403,303 | Cash and cash equivalents cash flows, end of the period |