 | HADE - Himalaya Energi Perkasa Tbk. | HADE - Himalaya Energi Perkasa Tbk. | HADE - Himalaya Energi Perkasa Tbk. | |
| Sector | : | Infrastructures | ||
| Sub Sector | : | Utilities | ||
| Industry | : | Gas Utilities | ||
| Sub Industry | : | Gas Utilities | ||
| Index (3) | : | ISSI, IDXINFRA, COMPOSITE | ||
| Index (3) | : | ISSI, IDXINFRA, COMPOSITE | ||
| Board | : | 3 Index ISSI, IDXINFRA, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | |
|||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 0 | |
| Rating ROA | 0 | |
| Rating EQUITY | 1 | |
| Rating ROE | 0 | |
| Rating DER | 2 | |
| Rating TOTAL | 0 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 2.120.000.000 | |
| Price | Rp. 4 | |
| Capitalization | Rp. 8.480.000.000 | |
| OWNERSHIP | ||
| Listing Date : 12-Apr-04 | ||
| Lokal 65,82 % | Asing 0,35 % | Lainnya 33,83 % |
| HADE - Himalaya Energi Perkasa Tbk. | HADE - Himalaya Energi Perkasa Tbk. | HADE - Himalaya Energi Perkasa Tbk. | |
| Sector | : | Infrastructures | ||
| Sub Sector | : | Utilities | ||
| Industry | : | Gas Utilities | ||
| Sub Industry | : | Gas Utilities | ||
| Index (3) | : | ISSI, IDXINFRA, COMPOSITE | ||
| Index (3) | : | ISSI, IDXINFRA, COMPOSITE | ||
| Board | : | 3 Index ISSI, IDXINFRA, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
Financial Statements
| Description | 3Q17 | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | CAGR 5Y(%) |
| Last Price | 50 | 50 | 50 | 50 | 50 | 50 | 5000 | |
| Market Cap | 106.0 B | 106.0 B | 106.0 B | 106.0 B | 106.0 B | 106.0 B | 10.6 B | -90.00 |
| BALANCE SHEET | ||||||||
| Cash | 1.2 B | 1.3 B | 2.4 B | 2.3 B | 2.3 B | 1.6 B | 1.7 B | 30.77 |
| Total Asset | 76.7 B | 72.2 B | 72.1 B | 16.6 B | 15.3 B | 15.2 B | 14.4 B | -80.06 |
| S.T.Borrowing | 2.2 B | 1.3 B | 638.1 M | 633.7 M | 628.1 M | 632.6 M | 562.3 M | |
| L.T.Borrowing | 487.8 M | 1.4 B | 1.3 B | 1.6 B | 1.2 B | 1.3 B | 1.1 B | |
| Total Equity | 74.1 B | 69.6 B | 70.2 B | 14.3 B | 13.5 B | 13.3 B | 12.7 B | -81.75 |
| INCOME STATEMENT | ||||||||
| Revenue | 1.1 B | 2.5 B | 2.7 B | 2.8 B | 2.9 B | 2.9 B | 3.0 B | 20.00 |
| Gross Profit | 48.0 M | 272.6 M | 540.5 M | 177.6 M | 497.9 M | 523.0 M | 509.9 M | 87.05 |
| Operating Profit | -25.1 B | -1.2 B | -808.3 M | -1.3 B | -321.3 M | -257.4 M | -584.0 M | -51.33 |
| Net.Profit | -26.3 B | -1.1 B | -828.8 M | -1.0 B | -269.5 M | -210.9 M | -383.0 M | -65.18 |
| EBITDA | -25.1 B | -741.8 M | -358.9 M | -781.6 M | 168.3 M | 215.0 M | -97.3 M | -86.88 |
| Interest Expense | 2.3 M | 70.0 M | ||||||
| RATIO | ||||||||
| EPS | -12.5 | -0.51 | -0.39 | -0.48 | -0.13 | -0.1 | -0.18 | -64.71 |
| PER | -4.00 x | -98.04 x | -128.21 x | -104.17 x | -384.62 x | -500.00 x | -27.78 x | |
| BVPS | 34.94 | 32.82 | 33.1 | 6.76 | 6.35 | 6.25 | 5.98 | |
| PBV | 1.43 x | 1.52 x | 1.51 x | 7.40 x | 7.87 x | 8.00 x | 0.84 x | |
| ROA | -0.3422 | -0.0147 | -0.0115 | -0.0608 | -0.0176 | -0.0139 | -0.0267 | 81.63 |
| ROE | -0.3545 | -0.0153 | -0.0118 | -0.0704 | -0.02 | -0.0159 | -0.0302 | 97.39 |
| EV/EBITDA | -4.29 | -144.77 | -293.96 | -135.61 | 627.07 | 494.43 | -109.1 | |
| Debt/Equity | 0.04 | 0.04 | 0.03 | 0.16 | 0.14 | 0.14 | 0.13 | |
| Debt/TotalCap | 0.03 | 0.04 | 0.03 | 0.14 | 0.12 | 0.13 | 0.12 | |
| Debt/EBITDA | -0.11 | -3.6 | -5.34 | -2.89 | 10.93 | 8.92 | -17.48 | |
| EBITDA/IntExps | -10973.67 | -10.59 | ||||||
| Deviden | ||||||||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | |
|||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| MARKET CAPITALIZATION | ||
| Listed Share | 2.120.000.000 | |
| Price | Rp. 4 | |
| Capitalization | Rp. 8 B. | |
| OWNERSHIP | ||
| Listing Date : 12-Apr-04 | ||
| Lokal 65,82 % | Asing 0,35 % | Lainnya 33,83 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 0 | |
| Rating ROA | 0 | |
| Rating EQUITY | 1 | |
| Rating ROE | 0 | |
| Rating DER | 2 | |
| Rating TOTAL | 0 | |
EARNING PER SHARE
| HADE - Himalaya Energi Perkasa Tbk. | HADE - Himalaya Energi Perkasa Tbk. | HADE - Himalaya Energi Perkasa Tbk. | |
| Sector | : | Infrastructures | ||
| Sub Sector | : | Utilities | ||
| Industry | : | Gas Utilities | ||
| Sub Industry | : | Gas Utilities | ||
| Index (3) | : | ISSI, IDXINFRA, COMPOSITE | ||
| Index (3) | : | ISSI, IDXINFRA, COMPOSITE | ||
| Board | : | 3 Index ISSI, IDXINFRA, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
| TIME PERIOD : 29-11-2023 | |||
| Close | 4 | Prev Close | 3 |
| Change | 1 (25.0%) | Range | 3-4 |
| Bid | 3 | Offer | 4 |
| Bid Volume | 11188700 | Offer Volume | 640400 |
| Frequency | 58 | Value Rp.: 7.206.100 | |
| EARNING PER SHARE (% PRICE) | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |||||
| C Very Good | |||||
| D Good | |||||
| E Fair | |||||
| F Poor | |
||||
| Percent (%) of Price |
≤ 0 |
0-1.05 | 1.05-2.3 | 2.3-4.23 | > 4.23 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | |
|||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
