INTP

SMCB
SMGR
AMFG
ARNA
KIAS
TOTO
ALMI
BTON
INAI
LION
LMSH
MYRX
PICO
BUDI
DPNS
EKAD
INCI
SRSN
AKPI
APLI
IGAR
TRST
CPIN
JPFA
SIPD
ALDO
ASII
AUTO
GJTL
INDS
NIPS
PRAS
SMSM
RICY
TRIS
UNIT
BATA
JECC

FIXED ASSETS t
7,935,224,000,000
9,588,783,000,000
16,794,115,433,000
1,384,995,000,000
598,524,658,117
1,328,355,142,467
461,181,775,000
684,845,820,627
14,720,052,295
82,994,324,633
30,423,508,490
23,737,007,239
279,138,273,408
170,465,983,273
1,271,236,000,000
10,915,692,913
85,360,512,949
23,343,960,988
80,470,546,000
808,100,700,000
187,612,240,799
43,056,656,242
1,266,886,998,455
4,593,000,000,000
4,064,770,000,000
1,492,758,985,541
75,470,395,188
10,623,000,000,000
2,084,184,000,000
6,121,783,000,000
756,098,496,460
213,871,775,825
352,671,019,053
488,863,243,722
234,423,362,438
71,267,277,531
294,967,429,876
187,892,640,000
72,163,810,000

CAPITAL EXPENDITURE
12
FIXED ASSETS t-1
Total Asset
CAPEX
7,638,064,000,000
22,755,160,000,000
0.013
8,238,252,000,000
12,168,517,000,000
0.111
11,640,692,117,000
26,579,083,786,000
0.194
1,152,779,000,000
3,115,421,000,000
0.075
564,891,050,549
937,359,770,277
0.036
1,299,658,768,909
2,143,814,884,435
0.013
476,327,212,917
1,522,663,914,388
-0.010
630,003,800,704
1,881,568,513,922
0.029
9,849,216,309
145,100,528,067
0.034
70,716,800,956
612,224,219,835
0.020
18,552,158,660
433,497,042,140
0.027
20,218,277,600
128,547,715,366
0.027
242,249,687,916
1,116,298,859,905
0.033
185,384,487,191
594,616,098,268
-0.025
1,210,049,000,000
2,299,672,000,000
0.027
11,162,623,619
184,636,344,559
-0.001
74,431,794,076
273,893,467,429
0.040
6,734,505,904
132,278,839,079
0.126
85,639,848,000
402,108,960,000
-0.013
776,845,718,000
1,714,834,430,000
0.018
184,399,973,247
333,867,300,446
0.010
28,002,610,902
312,342,760,278
0.048
1,173,590,448,927
2,188,129,039,119
0.043
3,198,604,000,000
12,348,627,000,000
0.113
2,933,581,000,000
10,961,464,000,000
0.103
1,272,861,185,548
3,298,123,574,771
0.067
73,071,057,241
184,896,742,887
0.013
5,726,000,000,000
182,274,000,000,000
0.027
1,547,831,000,000
8,881,642,000,000
0.060
4,588,352,000,000
12,869,793,000,000
0.119
340,926,079,186
1,664,779,358,215
0.249
175,431,326,084
525,628,737,289
0.073
321,515,000,000
577,349,886,068
0.054
490,752,651,005
1,441,204,473,590
-0.001
170,461,184,690
842,498,674,322
0.076
65,237,468,561
366,248,271,960
0.016
229,530,027,934
379,900,742,389
0.172
169,554,791,000
574,107,994,000
0.032
79,980,139,000
708,955,186,000
-0.011

KBLI
KBLM
SCCO
ADES
CEKA
DLTA
ICBP
INDF
MLBI
MYOR
ROTI
SKBM
SKLT
STTP
ULTJ
GGRM
HMSP
WIIM
DVLA
KAEF
KLBF
MERK
PYFA
TSPC
MBTO
TCID
KICI

390,545,152,808
289,798,194,867
224,805,505,434
109,553,000,000
202,837,121,980
95,121,198,000
3,839,756,000,000
15,775,741,000,000
652,832,000,000
2,857,932,917,034
893,898,142,271
115,829,754,074
101,728,706,257
651,321,554,715
979,511,601,619
10,389,326,000,000
4,115,078,000,000
154,938,599,256
218,295,222,000
449,140,317,883
2,254,763,272,886
63,317,809,000
66,153,646,271
1,000,822,028,797
81,063,310,104
440,132,920,673
9,439,337,673

388,022,783,506
282,192,612,400
203,107,841,765
100,991,000,000
202,893,708,301
98,160,265,000
2,590,036,000,000
12,921,013,000,000
547,202,000,000
2,038,406,656,429
546,098,568,681
58,539,807,435
100,331,701,554
579,812,502,191
1,069,735,963,102
8,189,881,000,000
3,850,665,000,000
155,799,857,773
194,532,415,000
426,719,769,958
1,860,288,483,732
61,536,084,000
55,114,227,514
886,134,968,731
67,398,292,985
416,328,119,478
7,984,973,765

1,161,698,219,225
722,941,339,245
1,486,921,371,360
389,094,000,000
1,027,692,718,504
745,306,835,000
17,753,480,000,000
59,324,207,000,000
1,152,048,000,000
8,302,506,241,903
1,204,944,681,223
288,961,557,631
249,746,467,756
1,249,840,835,890
2,420,793,382,029
41,509,325,000,000
26,247,527,000,000
1,207,251,153,900
1,074,691,476,000
2,076,347,580,785
9,417,957,180,958
569,430,951,000
135,849,510,061
4,632,984,970,719
609,494,013,942
1,261,572,952,461
94,955,970,131

0.002
0.011
0.015
0.022
0.000
-0.004
0.070
0.048
0.092
0.099
0.289
0.198
0.006
0.057
-0.037
0.053
0.010
-0.001
0.022
0.011
0.042
0.003
0.081
0.025
0.022
0.019
0.015

INTP
SMCB
SMGR
AMFG
ARNA
KIAS
TOTO
ALMI
BTON
INAI
LION
LMSH
MYRX
PICO
BUDI
DPNS
EKAD
INCI
SRSN
AKPI
APLI
IGAR
TRST
CPIN
JPFA
SIPD
ALDO
ASII
AUTO
GJTL
INDS
NIPS
PRAS
SMSM
RICY
TRIS
UNIT
BATA
JECC

CAPITAL EXPENDITURE
13
FIXED ASSETS t
FIXED ASSETS t-1
9,304,992,000,000
7,935,224,000,000
12,367,323,000,000
9,588,783,000,000
18,862,518,157,000
16,794,115,433,000
1,478,147,000,000
1,384,995,000,000
705,760,636,024
598,524,658,117
1,458,987,957,660
1,328,355,142,467
558,782,969,187
461,181,775,000
816,552,450,402
684,845,820,627
14,893,545,834
14,720,052,295
84,097,628,783
82,994,324,633
60,440,970,754
30,423,508,490
23,305,792,882
23,737,007,239
272,367,449,656
279,138,273,408
161,999,379,636
170,465,983,273
1,271,806,000,000
1,271,236,000,000
11,734,067,653
10,841,508,178
104,497,530,455
85,360,512,949
40,639,319,448
23,343,960,988
118,272,543,000
80,470,546,000
996,050,515,000
807,774,659,000
171,880,874,270
187,612,240,799
48,894,720,354
43,056,656,242
1,991,932,354,350
1,266,886,998,455
6,389,545,000,000
4,593,000,000,000
5,272,131,000,000
4,064,770,000,000
1,587,626,244,834
1,492,758,985,541
105,216,294,418
82,521,440,078
37,862,000,000,000
34,326,000,000,000
3,182,962,000,000
2,084,184,000,000
6,415,815,000,000
6,121,783,000,000
1,061,634,892,140
756,098,496,460
256,657,122,000
213,871,776,000
446,146,197,508
352,671,019,053
492,164,737,137
514,024,987,384
234,354,434,127.00
234,423,362,437
93,497,280,508
71,267,277,531
367,119,490,678
294,967,429,876
210,124,423,000
187,892,640,000
136,292,370,000
72,163,810,000

Total Asset
CAPEX
26,607,241,000,000
0.051
14,894,990,000,000
0.187
30,792,884,092,000
0.067
3,539,393,000,000
0.026
1,135,244,802,060
0.094
2,270,904,910,518
0.058
2,027,288,693,678
0.048
2,752,078,229,707
0.048
176,136,296,407
0.001
765,881,409,376
0.001
498,567,897,161
0.060
141,697,598,705
-0.003
5,335,862,891,977
-0.001
621,400,236,614
-0.014
2,382,875,000,000
0.000
256,372,669,050
0.003
343,601,504,089
0.056
136,142,063,219
0.127
420,782,548,000
0.090
2,084,567,189,000
0.090
303,594,490,546
-0.052
314,746,644,499
0.019
3,260,919,505,192
0.222
15,722,197,000,000
0.114
14,917,590,000,000
0.081
3,155,680,394,480
0.030
301,479,232,221
0.075
213,994,000,000,000
0.017
12,617,678,000,000
0.087
15,350,754,000,000
0.019
2,196,518,364,473
0.139
798,407,625,000
0.054
795,630,254,208
0.117
1,701,103,245,176
-0.013
869,226,313,138
0.000
449,008,821,261
0.050
459,118,935,528
0.157
680,685,060,000
0.033
1,239,821,716,000
0.052

KBLI
KBLM
SCCO
ADES
CEKA
DLTA
ICBP
INDF
MLBI
MYOR
ROTI
SKBM
SKLT
STTP
ULTJ
GGRM
HMSP
WIIM
DVLA
KAEF
KLBF
MERK
PYFA
TSPC
MBTO
TCID
KICI

393,272,621,974
299,487,271,006
254,393,859,170
141,558,000,000
215,529,943,760
93,078,878,000
4,844,407,000,000
23,027,913,000,000
1,009,836,000,000
3,114,328,724,682
1,175,251,173,341
149,864,271,873
126,032,023,952
757,396,305,300
965,974,994,305
14,788,915,000,000
4,708,669,000,000
218,745,061,722
243,055,168,000
498,644,378,133
2,925,546,783,050
61,626,794,000
97,554,474,825
1,203,851,892,215
134,670,265,336
684,459,614,584
8,717,131,863

390,545,152,808
289,798,194,867
224,805,505,434
109,553,000,000
202,837,121,980
95,121,198,000
3,869,239,000,000
15,805,224,000,000
652,832,000,000
2,857,932,917,034
893,898,142,271
115,829,754,074
101,728,706,257
651,321,554,715
979,511,601,619
10,389,326,000,000
4,115,078,000,000
154,938,599,256
218,295,222,000
449,140,317,883
2,254,763,272,886
63,317,809,000
66,153,646,271
1,000,822,028,797
81,063,310,104
440,132,920,673
9,439,337,673

1,337,022,291,951
654,296,256,935
1,762,032,300,123
441,064,000,000
1,069,627,299,747
867,040,802,000
21,267,470,000,000
78,092,789,000,000
1,782,148,000,000
9,709,838,250,473
1,822,689,047,108
497,652,557,672
301,989,488,699
1,470,059,394,892
2,811,620,982,142
50,770,251,000,000
27,404,594,000,000
1,229,011,260,881
1,190,054,288,000
2,471,939,548,890
11,315,061,275,026
696,946,318,000
175,118,921,406
5,407,957,915,805
611,769,745,328
1,465,952,460,752
98,295,722,100

0.002
0.015
0.017
0.073
0.012
-0.002
0.046
0.092
0.200
0.026
0.154
0.068
0.080
0.072
-0.005
0.087
0.022
0.052
0.021
0.020
0.059
-0.002
0.179
0.038
0.088
0.167
-0.007

FIXED ASSETS t
INTP 12,143,632,000,000
SMCB 14,498,240,000,000
SMGR 20,221,066,650,000
AMFG
1,530,836,000,000
ARNA
736,206,333,096
KIAS
1,493,293,193,212
TOTO
807,117,366,092
ALMI
781,940,149,737
BTON
14,238,319,647
INAI
103,335,945,534
LION
101,606,366,543
LMSH
29,522,279,223
MYRX
262,180,740,092
PICO
139,160,457,062
BUDI
1,480,942,000,000
DPNS
12,712,559,053
EKAD
105,345,565,956
INCI
50,390,263,713
SRSN
122,183,633,000
AKPI
1,060,731,359,000
APLI
165,967,227,248
IGAR
46,081,516,352
TRST
1,980,022,881,193
CPIN
9,058,302,000,000
JPFA
6,361,632,000,000
SIPD
913,875,523,360
ALDO
110,792,833,798
ASII 41,250,000,000,000
AUTO
3,305,968,000,000
GJTL
7,611,453,000,000
INDS
1,247,324,580,729
NIPS
450,149,169,000
PRAS
705,792,134,066
SMSM
492,897,000,000
RICY
318,630,063,545
TRIS
117,375,191,424
UNIT
347,163,555,335
BATA
245,225,987,000

CAPITAL EXPENDITURE
14
FIXED ASSETS t-1
Total Asset
CAPEX
9,304,992,000,000
28,884,973,000,000
0.098
12,367,323,000,000
17,195,352,000,000
0.124
18,862,518,157,000
34,314,666,027,000
0.040
1,478,147,000,000
3,918,391,000,000
0.013
705,760,636,024
1,259,175,442,875
0.024
1,458,987,957,660
2,352,542,603,065
0.015
558,782,969,187
2,027,288,693,678
0.122
816,552,450,402
3,212,438,981,224
-0.011
14,893,545,834
174,157,547,015
-0.004
84,097,628,783
897,281,657,710
0.021
60,440,970,754
600,102,716,315
0.069
23,305,792,882
139,915,598,255
0.044
272,367,449,656
5,723,420,360,339
-0.002
161,999,379,636
626,626,507,164
-0.036
1,271,806,000,000
2,476,982,000,000
0.084
11,734,067,653
268,877,322,944
0.004
97,514,664,959
411,348,790,570
0.019
40,639,319,448
147,992,617,351
0.066
118,272,543,000
463,347,124,000
0.008
996,050,515,000
2,227,042,590,000
0.029
171,880,874,270
273,126,657,794
-0.022
48,894,720,354
349,894,783,575
-0.008
1,991,932,354,350
3,261,285,495,052
-0.004
6,389,545,000,000
20,862,439,000,000
0.128
5,272,131,000,000
15,730,435,000,000
0.069
1,587,626,244,834
2,800,914,553,878
-0.241
105,216,294,418
356,814,265,668
0.016
37,862,000,000,000
236,029,000,000,000
0.014
3,182,962,000,000
14,380,926,000,000
0.009
6,415,815,000,000
16,042,897,000,000
0.075
1,061,634,892,140
2,282,666,078,493
0.081
256,657,122,000
1,206,854,399,000
0.160
46,146,197,508
286,827,899,805
2.300
492,687,000,000
1,749,395,000,000
0.000
266,315,120,697
1,170,752,424,106
0.045
94,090,276,384
523,900,642,605
0.044
367,119,490,678
440,727,374,151
-0.045
210,124,423,000
774,891,087,000
0.045

JECC
121,782,583,000
KBLI
411,558,691,981
KBLM
289,754,886,655
SCCO
295,398,107,771
ADES
171,282,000,000
CEKA
221,559,766,343
DLTA
113,596,416,000
ICBP
5,838,843,000,000
INDF 22,011,488,000,000
MLBI
1,315,305,000,000
MYOR 3,585,011,717,083
ROTI
1,679,981,658,119
SKBM
250,714,045,211
SKLT
135,210,633,301
STTP
862,321,588,223
ULTJ
1,003,229,206,363
GGRM 18,973,272,000,000
HMSP
5,919,600,000,000
WIIM
309,830,060,177
DVLA
267,039,943,000
KAEF
557,939,412,570
KLBF
3,404,457,131,056
MERK
81,384,920,000
PYFA
91,716,051,981
TSPC
1,554,389,853,202
MBTO
148,954,451,135
TCID
923,951,560,313
KICI
8,253,323,849

136,292,370,000
393,272,621,974
299,487,271,006
254,393,859,170
141,558,000,000
215,529,943,760
93,078,878,000
4,844,407,000,000
22,237,661,000,000
1,009,836,000,000
3,114,328,724,682
1,175,251,173,341
149,864,271,873
126,032,023,952
757,396,305,300
965,974,994,305
14,788,915,000,000
4,708,669,000,000
218,745,061,722
243,055,168,000
498,644,378,133
2,925,546,783,050
61,626,794,000
97,554,474,825
1,203,851,892,215
134,670,265,336
684,459,614,584
8,717,131,863

1,062,476,023,000
1,337,351,473,763
647,696,854,298
1,656,007,190,010
504,865,000,000
1,284,150,037,341
991,947,134,000
24,910,211,000,000
85,938,885,000,000
2,231,051,000,000
10,291,108,029,334
2,142,894,276,216
649,534,031,113
331,574,891,637
1,700,204,093,895
2,917,083,567,355
58,220,600,000,000
28,380,630,000,000
1,332,907,675,785
1,236,247,525,000
2,968,184,626,297
12,425,032,367,729
716,599,526,000
172,736,624,689
5,592,730,492,960
619,383,082,066
1,853,235,343,636
96,745,744,221

-0.014
0.014
-0.015
0.025
0.059
0.005
0.021
0.040
-0.003
0.137
0.046
0.236
0.155
0.028
0.062
0.013
0.072
0.043
0.068
0.019
0.020
0.039
0.028
-0.034
0.063
0.023
0.129
-0.005