Frontierby eninvs

Language: EN · RU

← Company

ID_PGAS 2024-03-31 Q1 — report review

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

Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).

Full financial report: Link

PDF (local): data/raw_pdfs/ID_PGAS/2024-03-31_Q1_PGAS_Q1_2024.pdf

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue949.33
Operating profit168.97
D&A113.5Row: Depreciation, depletion and amortisation (from cost of revenues note) + Depreciation (from general and admin) + Amortisation (from cost of revenues) + Depreciation of right-of-use assets (from note 14) (CF unknown method; scale x1.0; mln) · dashboard=113.500 mln — [DeepSeek/line] Depreciation, depletion and amortisation (from cost of revenues note) + Depreciation (from general and admin) + Amortisation …
EBITDA282.5Row: operating_profit + da (mln) · dashboard=282.500 mln — operating_profit + da (mln)
Net profit121.14
Cash1 388.37
Debt short44.41
Debt long1 057.33
Net debt-286.64Components: short debt 44.41 + long debt 1 057.33 + other financial liab. 0 + NCI 0 − cash 1 388.37 = net debt -286.64.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-286.636 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF239.67
Investing CF-28.35
Assets6 727.6
Equity3 670.29

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 3,057; known debt components fit within that envelope.
Net debt formulanet_debt -287 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -287.
EBITDA = OP + D&AEBITDA (282) ≈ OP (169) + D&A (114) = 282.
Net profit vs operating profitNet profit (121) sits within a plausible band vs operating profit (169).
Cash ≤ total assetsCash (1,388) ≤ total assets (6,728).
subtotal_BS_Total aset lancar 2.070.532.040 1.892.425.055 TTotal aset lancar 2.070.532.040 1.892.425.055 Total current assets: Σ detail = 2,070,478,343, reported 2,070,532,040, diff -53,697 (0.0%, 14 lines).
subtotal_BS_Total aset tidak lancar 4.657.063.364 4.706.813Total aset tidak lancar 4.657.063.364 4.706.813.414 Total non-current assets: Σ detail = 4,657,063,364, reported 4,657,063,364, diff +0 (0.0%, 14 lines).

Statement pages (discovery)

FormPages
P&L7, 8, 9
BS3, 4, 5
CF24, 25, 26

Statement previews & reconstructed tables

Highlights Yellow row = matched stored evidence label; orange cell = exact number used for that metric (hover row for details). Revenue Operating profit D&A EBITDA Net profit cash debt_short debt_long Assets Equity Operating CF Investing CF

Green / amber / red bars on the label column mark subtotal rows where summed detail lines match the reported total (heuristic). The table under each reconstructed grid lists every check (Σ detail vs reported, status).

P&L

Extracted metrics for this form (this period row)

MetricValue
Revenue949.33
Operating profit168.97
EBITDA282.5
Net profit121.14
D&A113.5

Tables and checks run on 2 of 3 PDF pages for this form (timeout budget). Raise REPORT_REVIEW_HEAVY_RECON_PAGES for more.

P&L — PDF page 7
PDF page scan — P&L — 7
P&L PDF page 7

No Camelot table — OCR (v8) below.

GPU v8 OCR — page 7 (49 rows). Blank amount cells are normal for section headers and line-wrapped captions; 0 from OCR on those rows is not a reported financial zero. Amounts follow the PDF header (often thousands of currency).

#Joined labelColumn 2Column 3Column 4
0The original consolidated tinancial statements included herein
1are in the Indonesian language:
2PT PERUSAHAAN GAS NEGARA TBK
3DAN ENTITAS ANAKIAND SUBSIDIARIES
4Halaman 1/4 Page
5LAPORAN POSISI KEUANGAN INTERIM CONSOLIDATED
6KONSOLIDASIAN INTERIM (lanjutan) STATEMENTS OF FINANCIAL POSITION (continued)
7PADA 31 MARET 2024 DAN 31 DESEMBER 2023 AS OF MARCH 31, 2024 AND DECEMBER 31, 2023
8(Dinyatakan dalam dolar Amerika Serikat; kecuali (Expressed in United States dollars,
9dinyatakan lain) unless otherwise stated)
10Catatanl 31 Maretl 31 Desemberl
11Notes March 31, December 31,
122024 2023
13LIABILITAS DAN EKUITAS LIABILITIES AND EQUITY
14(lanjutan) (continued)
15EKUITAS EQUITY
16Ekuitas yang dapat diatribusikan Equity attributable
17kepada pemilik to the owners of
18Modal dasar
1970.000. O00. 0000070000000000
20saham yang
21terdiri 1 saham001
22Seri A Dwiwarna
23dan 69.999.999.999
24saham Seri B0069999999999
25Modal ditempatkan
26dan disetor penuh
2724.241.508.1960024241508196
28saham yang
29terdiri dari
301 saham Seri A001
31Dwiwarna dan
3224.241.508.1950024241508195
33saham Seri B344018831344018831
34Tambahan modal disetor-467574628-467574628
35Saldo laba
36Dicadangkan25922018982592201898
37Tidak dicadangkan399229606278091179
38Komponen
39ekuitas lainnya-6341433047.882
40Ekuitas neto yang
41dapat diatribusikan
42kepada pemilik
43entitas induk28044613772698854805
44Kepentingan
45nonpengendali865825560841548574
46EKUITAS NETO3.673540403379
47TOTAL LIABILITAS
48DAN EKUITAS6727.5956599238469
P&L — PDF page 8
PDF page scan — P&L — 8
P&L PDF page 8

Camelot table (pages 8, primary page 8).

#Joined labelLine item31a → 31bColumn 3Column 4GROSS PROFIT → Other income
0L ABA BRUTO 211.775.903 176.843.624 GROSS PROFITL ABA BRUTO211.775.903176.843.624GROSS PROFIT
1P endapatan lain-lain 31a 5.534.398 3.717.187 Other incomeP endapatan lain-lain31a5.534.3983.717.187Other income
2Beban umum General and administrativeBeban umumGeneral and administrative
3dan administrasi 29 (45.197.897) (39.260.918) expensesdan administrasi29(45.197.897)(39.260.918)expenses
4Beban lain-lain 31b (3.140.226) (2.033.420) Other expensesBeban lain-lain31b(3.140.226) (2.033.420)Other expenses
5LABA OPERASI 168.972.178 139.266.473 OPERATING PROFITLABA OPERASI168.972.178139.266.473OPERATING PROFIT
6Bagian laba dari Share of profit fromBagian laba dariShare of profit from
7ventura bersama 12 19.971.555 22.414.734 joint venturesventura bersama1219.971.55522.414.734joint ventures
8Pendapatan keuangan 30b 15.593.310 10.805.607 Finance incomePendapatan keuangan30b15.593.31010.805.607Finance income
9Laba selisih kurs 31c 446.311 3.229.498 Gain foreign exchangeLaba selisih kurs31c446.3113.229.498Gain foreign exchange
10Beban keuangan 30a (19.995.498) (27.399.526) Finance costsBeban keuangan30a(19.995.498)(27.399.526)Finance costs
11LABA SEBELUM PROFIT BEFORELABA SEBELUMPROFIT BEFORE
12PAJAK PENGHASILAN 184.987.856 148.316.786 INCOME TAXPAJAK PENGHASILAN184.987.856148.316.786INCOME TAX
13B EBAN PAJAKB EBAN PAJAK
14PENGHASILAN 21c (39.572.445) (30.188.767) INCOME TAX EXPENSEPENGHASILAN21c(39.572.445)(30.188.767)INCOME TAX EXPENSE
15L ABA TAHUN BERJALAN 145.415.411 118.128.019 PROFIT FOR THE YEARL ABA TAHUN BERJALAN145.415.411118.128.019PROFIT FOR THE YEAR

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

BS

Extracted metrics for this form (this period row)

MetricValue
Cash1 388.37
Debt Short44.41
Debt Long1 057.33
Assets6 727.6
Equity3 670.29
Net debt-286.64

Tables and checks run on 2 of 3 PDF pages for this form (timeout budget). Raise REPORT_REVIEW_HEAVY_RECON_PAGES for more.

BS — PDF page 3
PDF page scan — BS — 3
BS PDF page 3

No Camelot table — OCR (v8) below.

v8 OCR page 3: empty rows.

BS — PDF page 4
PDF page scan — BS — 4
BS PDF page 4

Camelot table (pages 4, primary page 4).

#Joined labelLine itemCatatan/ → Notes20242023ASSETS → CURRENT ASSETS
0Catatan/ 31 Maret/ 31 Desember/Catatan/31 Maret/31 Desember/
1Notes March 31, December 31,NotesMarch 31,December 31,
22024 202320242023
3A SET ASSETSA SETASSETS
4ASET LANCAR CURRENT ASSETSASET LANCARCURRENT ASSETS
5Kas dan setara kas 4a 1.388.370.007 1.244.731.682 Cash and cash equivalentsKas dan setara kas4a1.388.370.0071.244.731.682Cash and cash equivalents
6Kas yang dibatasiKas yang dibatasi
7penggunaannya 4b 55.839 14.400.810 Restricted cashpenggunaannya4b55.83914.400.810Restricted cash
8Aset keuangan pada nilai wajar Financial assets atAset keuangan pada nilai wajarFinancial assets at
9melalui penghasilan fair value through othermelalui penghasilanfair value through other
10komprehensif lain 5 23.101.153 23.178.224 comprehensive incomekomprehensif lain523.101.15323.178.224comprehensive income
11Piutang usaha - neto Trade receivables - netPiutang usaha - netoTrade receivables - net
12Pihak berelasi 6 193.173.652 180.065.076 Related partiesPihak berelasi6193.173.652180.065.076Related parties
13Pihak ketiga 6 281.632.411 268.118.427 Third partiesPihak ketiga6281.632.411268.118.427Third parties
14Piutang lain-lain - neto Other receivables - netPiutang lain-lain - netoOther receivables - net
15Pihak berelasi 7 12.117.716 13.127.319 Related partiesPihak berelasi712.117.71613.127.319Related parties
16Pihak ketiga 7 31.432.473 24.569.947 Third partiesPihak ketiga731.432.47324.569.947Third parties
17Persediaan - neto 8 71.938.749 70.980.682 Inventories - netPersediaan - neto871.938.74970.980.682Inventories - net
18Pajak dibayar di muka dan Prepaid taxes and estimatedPajak dibayar di muka danPrepaid taxes and estimated
19taksiran tagihan pajak 21a 28.248.660 15.999.792 claims for tax refundtaksiran tagihan pajak21a28.248.66015.999.792claims for tax refund
20Uang muka 9 13.313.861 10.978.544 AdvancesUang muka913.313.86110.978.544Advances
21Beban dibayar di muka 10 27.147.519 26.274.552 Prepaid expensesBeban dibayar di muka1027.147.51926.274.552Prepaid expenses
22Total aset lancar 2.070.532.040 1.892.425.055 Total current assetsTotal aset lancar2.070.532.0401.892.425.055Total current assets
23A SET TIDAK LANCAR NON-CURRENT ASSETSA SET TIDAK LANCARNON-CURRENT ASSETS
24Kas yang dibatasiKas yang dibatasi
25penggunaannya 4b 133.071.215 128.772.206 Restricted cashpenggunaannya4b133.071.215128.772.206Restricted cash
26Piutang usaha - Trade receivables -Piutang usaha -Trade receivables -
27pihak ketiga 6 45.642.060 45.825.293 third partiespihak ketiga645.642.06045.825.293third parties
28Piutang lain-lain Other non-currentPiutang lain-lainOther non-current
29pihak ketiga 11 58.455.040 63.853.371 receivablespihak ketiga1158.455.04063.853.371receivables
30Uang muka - Advances -Uang muka -Advances -
31bagian tidak lancar 9 32.509.961 35.019.565 non-current portionbagian tidak lancar932.509.96135.019.565non-current portion
32Beban dibayar di muka - Prepaid expenses -Beban dibayar di muka -Prepaid expenses -
33bagian tidak lancar 10 41.760.489 37.365.518 non-current portionbagian tidak lancar1041.760.48937.365.518non-current portion
34Penyertaan saham dan Investment in shares andPenyertaan saham danInvestment in shares and
35ventura bersama 12 327.175.843 307.204.288 joint venturesventura bersama12327.175.843307.204.288joint ventures
36Aset tetap - neto 13a 2.588.341.177 2.621.188.016 Fixed assets - netAset tetap - neto13a2.588.341.1772.621.188.016Fixed assets - net
37Aset hak-guna - neto 14a 429.392.587 413.211.228 Right-of-use assets - netAset hak-guna - neto14a429.392.587413.211.228Right-of-use assets - net
38Aset eksplorasi Exploration andAset eksplorasiExploration and
39dan evaluasi 15a 11.234.361 11.127.331 evaluation assetsdan evaluasi15a11.234.36111.127.331evaluation assets
40Properti minyak dan gas - neto 15b 827.134.397 870.126.444 Oil and gas properties - netProperti minyak dan gas - neto15b827.134.397870.126.444Oil and gas properties - net
41Aset takberwujud - neto 13d 2.235.380 2.487.768 Intangible assets - netAset takberwujud - neto13d2.235.3802.487.768Intangible assets - net
42Pajak dibayar di muka dan Prepaid taxes and EstimatedPajak dibayar di muka danPrepaid taxes and Estimated
43taksiran tagihan pajak 21a 43.400.554 51.502.778 claims for tax refundtaksiran tagihan pajak21a43.400.55451.502.778claims for tax refund
44Aset pajak tangguhan 21d 108.987.748 111.401.302 Deferred tax assetsAset pajak tangguhan21d108.987.748111.401.302Deferred tax assets
45Lain-lain 7.722.552 7.728.306 OthersLain-lain7.722.5527.728.306Others
46Total aset tidak lancar 4.657.063.364 4.706.813.414 Total non-current assetsTotal aset tidak lancar4.657.063.3644.706.813.414Total non-current assets
47TOTAL ASET 6.727.595.404 6.599.238.469 TOTAL ASSETSTOTAL ASET6.727.595.404 6.599.238.469TOTAL ASSETS

Subtotals vs summed lines (heuristic)

For each recognised total/subtotal row, amounts in the detected reporting column are summed over preceding detail rows until another subtotal or a lookback limit. This mirrors coarse PHP-style checks; it is not a full chart-of-accounts reconciliation.

RowLabel (trimmed)Σ detailReported|Δ|/scaleStatus
22Total aset lancar 2.070.532.040 1.892.425.055 Total current assets2.070e92.071e90.0000OK (14 lines)
46Total aset tidak lancar 4.657.063.364 4.706.813.414 Total non-current assets4.657e94.657e90.0000OK (14 lines)

CF

Extracted metrics for this form (this period row)

MetricValue
Operating CF239.67
Investing CF-28.35

Tables and checks run on 2 of 3 PDF pages for this form (timeout budget). Raise REPORT_REVIEW_HEAVY_RECON_PAGES for more.

CF — PDF page 24
PDF page scan — CF — 24
CF PDF page 24

No Camelot table — OCR (v8) below.

v8 OCR page 24: empty rows.

CF — PDF page 25
PDF page scan — CF — 25
CF PDF page 25

Camelot table (pages 25, primary page 25).

#Joined labelLine itemapplied to all the periods presen…
0terhadap semua periode yang disajikan, kecuali applied to all the periods presented, unless otherwiseterhadap semua periode yang disajikan, kecualiapplied to all the periods presented, unless otherwise
1dinyatakan lain. stated.dinyatakan lain.stated.
2a. Dasar penyajian laporan keuangan a. Basis of preparation of the consolidateda. Dasar penyajian laporan keuangana. Basis of preparation of the consolidated
3konsolidasian financial statementskonsolidasianfinancial statements
4Laporan keuangan konsolidasian telah disusun sesuai The consolidated financial statements have beenLaporan keuangan konsolidasian telah disusun sesuaiThe consolidated financial statements have been
5dengan SAK Indonesia, yang mencakup Pernyataan prepared in accordance with FAS Indonesia,dengan SAK Indonesia, yang mencakup Pernyataanprepared in accordance with FAS Indonesia,
6Standar Akuntansi Keuangan (“PSAK”) dan including Statements of Financial AccountingStandar Akuntansi Keuangan (“PSAK”) danincluding Statements of Financial Accounting
7Interpretasi Standar Akuntansi Keuangan (“ISAK”) Standards (“PSAK”) and Interpretations of FinancialInterpretasi Standar Akuntansi Keuangan (“ISAK”)Standards (“PSAK”) and Interpretations of Financial
8dan Peraturan-Peraturan serta Pedoman Penyajian Accounting Standards (“ISAK”) and the Regulationsdan Peraturan-Peraturan serta Pedoman PenyajianAccounting Standards (“ISAK”) and the Regulations
9dan Pengungkapan Laporan Keuangan yang and Guidelines on Financial Statement Presentationdan Pengungkapan Laporan Keuangan yangand Guidelines on Financial Statement Presentation
10diterbitkan oleh Otoritas Jasa Keuangan (“OJK”). and Disclosures issued by the Financial Servicesditerbitkan oleh Otoritas Jasa Keuangan (“OJK”).and Disclosures issued by the Financial Services
11Authority (“OJK”).Authority (“OJK”).
12Laporan keuangan konsolidasian disusun The consolidated financial statements have beenLaporan keuangan konsolidasian disusunThe consolidated financial statements have been
13berdasarkan konsep akrual, kecuali laporan arus kas prepared on the accrual basis, except for theberdasarkan konsep akrual, kecuali laporan arus kasprepared on the accrual basis, except for the
14konsolidasian, dengan menggunakan konsep biaya consolidated statement of cash flows, using thekonsolidasian, dengan menggunakan konsep biayaconsolidated statement of cash flows, using the
15historis, kecuali seperti yang disebutkan dalam historical cost concept of accounting, except ashistoris, kecuali seperti yang disebutkan dalamhistorical cost concept of accounting, except as
16Catatan atas laporan keuangan konsolidasian yang disclosed in the relevant Notes to the consolidatedCatatan atas laporan keuangan konsolidasian yangdisclosed in the relevant Notes to the consolidated
17relevan. financial statements herein.relevan.financial statements herein.
18Laporan arus kas konsolidasian yang disajikan The consolidated statement of cash flows, whichLaporan arus kas konsolidasian yang disajikanThe consolidated statement of cash flows, which
19dengan menggunakan metode langsung, menyajikan have been prepared using the direct method,dengan menggunakan metode langsung, menyajikanhave been prepared using the direct method,
20penerimaan dan pengeluaran kas dan setara kas yang present receipts and disbursements of cash andpenerimaan dan pengeluaran kas dan setara kas yangpresent receipts and disbursements of cash and
21diklasifikasikan ke dalam aktivitas operasi, investasi cash equivalents classified into operating,diklasifikasikan ke dalam aktivitas operasi, investasicash equivalents classified into operating,
22dan pendanaan. Untuk tujuan penyusunan laporan investing and financing activities. For the purposedan pendanaan. Untuk tujuan penyusunan laporaninvesting and financing activities. For the purpose
23arus kas konsolidasian, kas dan setara kas mencakup of the consolidated statements of cash flows, casharus kas konsolidasian, kas dan setara kas mencakupof the consolidated statements of cash flows, cash
24kas, kas di bank, dan deposito dengan jangka waktu and cash equivalents include cash on hand, cashkas, kas di bank, dan deposito dengan jangka waktuand cash equivalents include cash on hand, cash
25tiga bulan atau kurang. in banks and deposits with a maturity of threetiga bulan atau kurang.in banks and deposits with a maturity of three
26months or less.months or less.
27Kebijakan akuntansi yang diterapkan oleh Grup The accounting policies adopted by the GroupKebijakan akuntansi yang diterapkan oleh GrupThe accounting policies adopted by the Group
28adalah selaras bagi tahun yang dicakup oleh laporan are consistently applied for the years covered byadalah selaras bagi tahun yang dicakup oleh laporanare consistently applied for the years covered by
29keuangan konsolidasian, kecuali untuk standar the consolidated financial statements, except forkeuangan konsolidasian, kecuali untuk standarthe consolidated financial statements, except for
30akuntansi baru dan revisi seperti diungkapkan pada new and revised accounting standards asakuntansi baru dan revisi seperti diungkapkan padanew and revised accounting standards as
31Catatan 2b dibawah ini. disclosed in the following Note 2b.Catatan 2b dibawah ini.disclosed in the following Note 2b.
32Seluruh angka dalam laporan keuangan Figures in the consolidated financial statementsSeluruh angka dalam laporan keuanganFigures in the consolidated financial statements
33konsolidasian ini, disajikan dalam dolar Amerika Serikat, are rounded to and stated in United States dollar,konsolidasian ini, disajikan dalam dolar Amerika Serikat,are rounded to and stated in United States dollar,
34kecuali dinyatakan lain. Lihat Catatan 2e untuk unless otherwise specified. Refer to Note 2e forkecuali dinyatakan lain. Lihat Catatan 2e untukunless otherwise specified. Refer to Note 2e for
35informasi mata uang fungsional Grup. the information on the Group’s functionalinformasi mata uang fungsional Grup.the information on the Group’s functional
36currency.currency.

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

Formulas used