MegaPower Makmur Tbk PT
IDX:MPOW
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Balance Sheet
Balance Sheet Decomposition
MegaPower Makmur Tbk PT
MegaPower Makmur Tbk PT
Balance Sheet
MegaPower Makmur Tbk PT
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
5 222
|
5 161
|
5 113
|
3 066
|
7 300
|
4 470
|
5 871
|
6 038
|
3 153
|
|
| Cash |
5 222
|
5 161
|
5 113
|
3 066
|
7 300
|
4 470
|
5 871
|
6 038
|
3 153
|
|
| Total Receivables |
5 894
|
6 573
|
14 640
|
10 956
|
8 607
|
7 757
|
5 460
|
3 964
|
5 114
|
|
| Accounts Receivables |
5 599
|
6 402
|
6 191
|
7 189
|
7 514
|
7 666
|
5 358
|
3 843
|
5 064
|
|
| Other Receivables |
295
|
171
|
8 449
|
3 767
|
1 093
|
91
|
102
|
121
|
50
|
|
| Inventory |
1 365
|
701
|
1 265
|
618
|
657
|
533
|
566
|
529
|
622
|
|
| Other Current Assets |
7 832
|
1 854
|
2 622
|
615
|
647
|
2 831
|
2 175
|
1 464
|
2 797
|
|
| Total Current Assets |
20 313
|
14 289
|
23 641
|
15 256
|
17 210
|
15 591
|
14 071
|
11 995
|
11 686
|
|
| PP&E Net |
321 684
|
308 049
|
288 683
|
259 395
|
239 463
|
219 352
|
184 570
|
164 272
|
144 760
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
1 243
|
2 084
|
802
|
1 345
|
1 101
|
|
| Other Long-Term Assets |
8 207
|
10 114
|
489
|
391
|
191
|
1 353
|
1 624
|
2 361
|
3 057
|
|
| Total Assets |
350 204
N/A
|
332 451
-5%
|
312 812
-6%
|
275 041
-12%
|
258 108
-6%
|
238 379
-8%
|
201 067
-16%
|
179 973
-10%
|
160 604
-11%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
11 763
|
2 294
|
2 164
|
994
|
807
|
854
|
429
|
1 630
|
1 434
|
|
| Accrued Liabilities |
2 184
|
1 033
|
435
|
0
|
0
|
85
|
75
|
375
|
75
|
|
| Short-Term Debt |
0
|
0
|
5 969
|
5 992
|
5 925
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
62 979
|
42 157
|
38 742
|
65 254
|
63 127
|
59 596
|
57 879
|
50 103
|
40 092
|
|
| Other Current Liabilities |
3 711
|
1 952
|
219
|
397
|
295
|
319
|
40
|
29
|
36
|
|
| Total Current Liabilities |
80 638
|
47 436
|
47 528
|
72 638
|
70 155
|
60 854
|
58 424
|
52 138
|
41 638
|
|
| Long-Term Debt |
187 616
|
137 620
|
117 672
|
54 530
|
42 547
|
32 242
|
17 228
|
5 730
|
358
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
|
| Other Liabilities |
492
|
630
|
731
|
944
|
926
|
1 046
|
1 055
|
1 239
|
1 364
|
|
| Total Liabilities |
268 745
N/A
|
185 686
-31%
|
165 931
-11%
|
128 112
-23%
|
113 628
-11%
|
94 181
-17%
|
76 707
-19%
|
59 106
-23%
|
43 359
-27%
|
|
| Equity | ||||||||||
| Common Stock |
33 396
|
81 700
|
81 700
|
81 700
|
81 700
|
81 700
|
81 700
|
81 700
|
81 700
|
|
| Retained Earnings |
19 761
|
18 333
|
21 396
|
27 037
|
27 032
|
29 537
|
18 624
|
15 275
|
11 914
|
|
| Additional Paid In Capital |
0
|
21 482
|
21 482
|
21 482
|
21 482
|
21 482
|
21 482
|
21 482
|
21 482
|
|
| Unrealized Security Profit/Loss |
28 301
|
25 251
|
22 303
|
16 711
|
14 267
|
11 480
|
2 554
|
2 411
|
2 149
|
|
| Total Equity |
81 459
N/A
|
146 765
+80%
|
146 881
+0%
|
146 930
+0%
|
144 480
-2%
|
144 198
0%
|
124 360
-14%
|
120 868
-3%
|
117 244
-3%
|
|
| Total Liabilities & Equity |
350 204
N/A
|
332 451
-5%
|
312 812
-6%
|
275 041
-12%
|
258 108
-6%
|
238 379
-8%
|
201 067
-16%
|
179 973
-10%
|
160 604
-11%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
334
|
817
|
817
|
817
|
817
|
817
|
817
|
817
|
817
|
|
