Frontierby eninvs

Язык: EN · RU

← Компания

ID_ASII 2024-06-30 H1 — report review

Status: OK; Currency: IDR; Amounts unit: millions; Forms:

Дата публикации отчёта: Не сохранена для этого периода — укажите financial_report_date в строке (EDGAR filingDate, KASE change_date или manual_catalog).

Full financial report: Отчёт (PDF)

PDF (local): data/raw_pdfs/ID_ASII/2024-06-30_H1_ASII_Q2_2024.pdf

Чтобы заново выполнить поиск форм и превью из PDF, откройте эту ссылку Основная ссылка запускает пересчёт в фоне: панель статуса, затем готовая страница. Тяжёлый режим с refresh по умолчанию тоже в фоне (иначе прокси даёт 502). &sync=1 — только для одного долгого синхронного ответа (не рекомендуется). Можно ?refresh=1, ?recalc=1, ?nocache=1 или ?recompute=1. (дождаться в браузере: синхронное обновление)

Сопоставление метрик (значение → evidence)

Значения метрик приведены к единицам дашборда, где это применимо; в колонке evidence — сохранённый фрагмент из текстового слоя PDF или OCR на этапе извлечения.

MetricValueEvidence / page extract
Выручка159 967
Опер. прибыль24 971
Аморт. и износ9 209Row: Depresiasi dan amortisasi (CF direct method; scale x1000.0; mln) · dashboard=9,209.000 mln — [DeepSeek/line] Depresiasi dan amortisasi (CF direct method; scale x1000.0; mln)
EBITDA34 180Row: operating_profit + da (mln) · dashboard=34,180.000 mln — operating_profit + da (mln)
Чистая прибыль15 856
Cash53 111
Debt short46 774
Debt long56 354
Чистый долг50 017Компоненты: краткосрочный долг 46 774 + долгосрочный 56 354 + прочие фин. обязательства 0 + доля НКУ 0 − денежные средства 53 111 = чистый долг 50 017.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=50,017.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Операц. ДДС30 739
Инвест. ДДС-5 007
Активы466 015
Капитал199 318

Проверки финансовой согласованности · Предупреждения

Балансовое тождество (A = L + E)Implied total liabilities (TA − TE) = 266,697; known debt components fit within that envelope.
Формула чистого долгаnet_debt 50,017 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 50,017.
EBITDA = OP + D&AEBITDA (34,180) ≈ OP (24,971) + D&A (9,209) = 34,180.
Чистая прибыль vs операционнаяNet profit (15,856) sits within a plausible band vs operating profit (24,971).
Денежные средства ≤ активовCash (53,111) ≤ total assets (466,015).
Изменение долга против предыдущего периодаTotal interest-bearing debt fell 100% vs prior period (94,607,000 → 103,128). Financing cash flow not extracted — can't verify the move was real (could be an OCR miss of a major debt line).

Statement pages (discovery)

FormPages
P&L
BS
CF8

Превью страниц и восстановленные таблицы

Подсветка Жёлтая строка — совпадение с evidence; оранжевая ячейка — точное число, взятое для метрики (наведите на строку). Выручка Опер. прибыль Аморт. и износ EBITDA Чистая прибыль cash debt_short debt_long Активы Капитал Операц. ДДС Инвест. ДДС

Зелёная / янтарная / красная полоса у подписи строки — итог/субитог, где сумма детальных строк сравнивается с числом в отчёте (эвристика). Под каждой таблицей — список проверок (Σ строк vs отчёт, статус).

CF

Извлечённые метрики по этой форме (строка периода)

ПоказательЗначение
Операц. ДДС30 739
Инвест. ДДС-5 007
CF — PDF page 8
Скан страницы PDF — CF — 8
CF PDF page 8

Camelot table (pages 8, primary page 8).

#Joined labelLine item2024202330 June 2024
0PT ASTRA INTERNATIONAL TbkPT ASTRA INTERNATIONAL Tbk
1DAN ENTITAS ANAK/AND SUBSIDIARIESDAN ENTITAS ANAK/AND SUBSIDIARIES
2L APORAN ARUS KAS KONSOLIDASIAN CONSOLIDATED STATEMENTS OF CASH FLOWSL APORAN ARUS KAS KONSOLIDASIANCONSOLIDATED STATEMENTS OF CASH FLOWS
3UNTUK PERIODE YANG BERAKHIR FOR THE PERIODS ENDEDUNTUK PERIODE YANG BERAKHIRFOR THE PERIODS ENDED
430 JUNI 2024 DAN 2023 30 JUNE 2024 AND 202330 JUNI 2024 DAN 202330 JUNE 2024 AND 2023
5(Dinyatakan dalam miliaran Rupiah) (Expressed in billions of Rupiah)(Dinyatakan dalam miliaran Rupiah)(Expressed in billions of Rupiah)
62024 202320242023
Operating activities
7Arus kas dari aktivitas operasi: Cash flows from operating activities:Arus kas dari aktivitas operasi:Cash flows from operating activities:
8Penerimaan dari pelanggan 164,628 179,901 Receipts from customersPenerimaan dari pelanggan164,628179,901Receipts from customers
9Pembayaran kepada pemasok, termasuk (112,601) (132,758) Payments to suppliers, includingPembayaran kepada pemasok, termasuk(112,601)(132,758)Payments to suppliers, including
10pembayaran bunga dari segmen payment of interest frompembayaran bunga dari segmenpayment of interest from
11jasa keuangan financial services segmentjasa keuanganfinancial services segment
12Pembayaran kepada karyawan (12,254) (11,081) Payments to employeesPembayaran kepada karyawan(12,254)(11,081)Payments to employees
13Penerimaan dari aktivitas operasi lainnya 1,086 1,190 Receipts from other operating activitiesPenerimaan dari aktivitas operasi lainnya1,0861,190Receipts from other operating activities
14Pembayaran untuk aktivitas operasi lainnya (6,890) (7,517) Payments for other operating activitiesPembayaran untuk aktivitas operasi lainnya(6,890)(7,517)Payments for other operating activities
15Kas yang dihasilkan dari operasi 33,969 29,735 Cash generated from operationsKas yang dihasilkan dari operasi33,96929,735Cash generated from operations
16Penghasilan bunga yang diterima 1,388 1,310 Interest income receivedPenghasilan bunga yang diterima1,3881,310Interest income received
17Pembayaran pajak penghasilan badan (6,651) (7,986) Payments of corporate income taxPembayaran pajak penghasilan badan(6,651)(7,986)Payments of corporate income tax
18Pengembalian pajak penghasilan badan 716 389 Refund of corporate income taxPengembalian pajak penghasilan badan716389Refund of corporate income tax
19Pembayaran pajak lainnya (371) (346) Payments of other taxPembayaran pajak lainnya(371)(346)Payments of other tax
20Pengembalian pajak lainnya 1,688 1,006 Refund of other taxPengembalian pajak lainnya1,6881,006Refund of other tax
21A rus kas bersih yang diperoleh dari 30,739 24,108 Net cash flows provided fromA rus kas bersih yang diperoleh dari30,73924,108Net cash flows provided from
22aktivitas operasi operating activitiesaktivitas operasioperating activities
Investing activities
23A rus kas dari aktivitas investasi: Cash flows from investing activities:A rus kas dari aktivitas investasi:Cash flows from investing activities:
24Penambahan aset tetap (7,707) (10,361) Additions of fixed assetsPenambahan aset tetap(7,707)(10,361)Additions of fixed assets
25Penambahan investasi lain-lain (2,152) (2,311) Additions of other investmentsPenambahan investasi lain-lain(2,152)(2,311)Additions of other investments
26Penambahan investasi pada entitas asosiasi (1,292) - Additions of investment in associatePenambahan investasi pada entitas asosiasi(1,292)-Additions of investment in associate
27Penambahan piutang lain-lain kepada (632) (453) Additions of other receivables fromPenambahan piutang lain-lain kepada(632)(453)Additions of other receivables from
28pihak berelasi related partiespihak berelasirelated parties
29Penambahan aset lain-lain (369) (416) Additions of other assetsPenambahan aset lain-lain(369)(416)Additions of other assets
30Penambahan investasi pada ventura bersama (347) (418) Additions of investment in joint venturesPenambahan investasi pada ventura bersama(347)(418)Additions of investment in joint ventures
31Penambahan tanaman produktif (236) (252) Additions of bearer plantsPenambahan tanaman produktif(236)(252)Additions of bearer plants
32Penambahan aset takberwujud lainnya (202) (191) Additions of other intangible assetsPenambahan aset takberwujud lainnya(202)(191)Additions of other intangible assets
33Uang muka perolehan investasi (22) - Advance for acquisition of investmentUang muka perolehan investasi(22)-Advance for acquisition of investment
34Penambahan properti investasi (20) (2) Additions of investment propertiesPenambahan properti investasi(20)(2)Additions of investment properties
35Dividen kas yang diterima 6,219 4,779 Cash dividends receivedDividen kas yang diterima6,2194,779Cash dividends received
36Penjualan dan penerimaan pelunasan 1,336 1,012 Sale and repayment of otherPenjualan dan penerimaan pelunasan1,3361,012Sale and repayment of other
37investasi lain-lain investmentsinvestasi lain-laininvestments
38Penurunan piutang lain-lain kepada 260 246 Reduction of other receivables fromPenurunan piutang lain-lain kepada260246Reduction of other receivables from
39pihak berelasi related partiespihak berelasirelated parties
40Penjualan aset tetap 156 115 Sale of fixed assetsPenjualan aset tetap156115Sale of fixed assets
41Penjualan properti investasi 1 - Sale of investment propertiesPenjualan properti investasi1-Sale of investment properties
42A rus kas bersih yang digunakan untuk (5,007) (8,252) Net cash flows used inA rus kas bersih yang digunakan untuk(5,007)(8,252)Net cash flows used in
43aktivitas investasi investing activitiesaktivitas investasiinvesting activities

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

Formulas used