corporate update - mnc group · idx ticker code: bhit corporate update pt mnc investama tbk...
TRANSCRIPT
Listed & traded on the Indonesia Stock Exchange (IDX) IDX Ticker Code: BHIT www.mncgroup.com
CORPORATE UPDATE PT MNC Investama Tbk
December 2018
Disclaimer
2
This material has been prepared by PT MNC Investama Tbk (the "Company") and is only for internal usage. By attending this presentation, you are agreeing to be bound by the restrictions set out below. Any failure to comply with these restrictions may constitute a violation of applicable securities laws.
The information and opinions contained in this presentation are intended solely for your personal reference and are strictly confidential. The information and opinions contained in this presentation have not been independently verified, and no representation or warranty, expressed or implied, is made as to, and no reliance should be placed on the fairness, accuracy, completeness or correctness of, the information or opinions contained herein. It is not the intention to provide, and you may not rely on this presentation as providing, a complete or comprehensive analysis of the condition (financial or other), earnings, business affairs, business prospects, properties or results of operations of the company or its subsidiaries. The information and opinions contained in this presentation are provided as at the date of this presentation and are subject to change without notice. Neither the company (including any of its affiliates, advisors and representatives) nor the underwriters (including any of their respective affiliates, advisors or representatives) shall have any responsibility or liability whatsoever (in negligence or otherwise) for the accuracy or completeness of, or any errors or omissions in, any information or opinions contained herein nor for any loss howsoever arising from any use of this presentation.
In addition, the information contained in this presentation contains projections and forward-looking statements that reflect the company's current views with respect to future events and financial performance. These views are based on a number of estimates and current assumptions which are subject to business, economic and competitive uncertainties and contingencies as well as various risks and these may change over time and in many cases are outside the control of the company and its directors. No assurance can be given that future events will occur, that projections will be achieved, or that the company's assumptions are correct. Actual results may differ materially from those forecast and projected.
This presentation is not and does not constitute or form part of any offer, invitation or recommendation to purchase or subscribe for any securities and no part of it shall form the basis of or be relied upon in connection with any contract, commitment or investment decision in relation thereto. This presentation may not be used or relied upon by any other party, or for any other purpose, and may not be reproduced, disseminated or quoted without the prior written consent of the company.
Any investment in any securities issued by the company or its affiliates should be made solely on the basis of the final offer document issued in respect of such securities.
The contents of this presentation may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published, in whole or in part, for any purpose.
3
1. Corporate Overview
2. Media
3. Financial Services
4. Property
5. Financial Overview
BHIT Milestone
1989 1997 1999 2001 2002 2003 2004 2007 2010 2011 2012 2013 2017 2014 2015 2016
• PT Bhakti Investama (“BHIT”) established in Nov 1989
• BHIT transferred securities business to Bhakti Capital Indonesia (“BCAP”) and Bhakti Asset Management
• BHIT IPO
• BCAP IPO
• Acquired Global Mediacom
• BCAP repositioned as holding company for financial services businesses
• Media Nusantara Citra (“MNC”) established as holding company for content and advertising based media
• Securities business transferred to Bhakti Securities
• BHIT acquired 20% stake in MNC Sky Vision
• MNC conducted IPO
• Global Mediacom acquired 51% stake in MNC Sky Vision
• BCAP acquired UOB Life Sun Assurance (“MNC Life”)
• Global Mediacom increased its stake in MNC Sky Vision to 75.4%
• The Company entered into the energy and natural resources business
• MNC Securities, MNC Asset Management and MNC Finance Rebranding
• BCAP acquired Jamindo General Insurance (“MNC Insurance”)
• MNC Sky Vision IPO
• Rebranding into PT MNC Kapital Indonesia
• Rebranding BHIT into MNC Investama
• BHIT acquired 26.21% stake in MNC Land
• Global Bond issuance amounted to USD365mn
• BCAP acquired 39.5% PT Bank ICB Bumiputera Tbk (“PT Bank MNC Internasional TBK”)
• BCAP acquired PT Indo Finance Perkasa (“MNC Leasing”)
• MNC Play launched
• Grand launching of iNews
• Through MNC Land, signed agreement with TRUMP and Korean Land & Housing (“KLH”)
• Launched misteraladin.com an online travel services
• Inauguration of MNC Studios in Kebon Jeruk & iNews Tower in Kebon Sirih
• Soft Launch of MeTube.id
• GTV, iNews, MNC Vision, Okezone.com and The F Thing Rebranding
• MNC Group Develop MNC Innovation Center
• Inauguration of MNC Financial Services integrated branch offices in Surabaya, Pekanbaru and Medan.
• PT MNC Land Tbk (“MNC Land”) and Hyatt Hotels Corporation announced plans to bring the first Park Hyatt hotel in Indonesia in Jakarta
4
2018
• Refinancing of Senior Secured Notes
• IPO of PT MNC Studios International Tbk
• BCAP and its subsidiaries launching new logo
• Inauguration of One East Penthouse and Residences Collection
5
Corporate Structure
6
1. Corporate Overview
2. Media
3. Financial Services
4. Property
5. Financial Overview
PT Global Mediacom Tbk (MNC Media) Corporate Structure
7
Global Mediacom Tbk
Media Nusantara Citra Tbk
Content and Advertising Based Media
PT MNC Vision Network Subscription Based Media
Online Media
IPTV/Fixed Broadband OTT DTH Pay TV
8
The Largest Fully Integrated Media Company in Southeast Asia
RADIO
SUPPORTING FREE-TO-AIR TV CONTENT
PAY-TV CHANNELS CONTENT LIBRARY TALENT / EVENT MANAGEMENT
Content library contains more than 300,000 hours and increasing by more than 15,000 - 20,000 hours per year
PRODUCTION
ENTERTAINMENT
NEWS & SPORTS
Entertainment FTA focusing on family audience
Largest news TV and
programs (providing news
programs to the Group’s 3
entertainment FTA)
9
Overview of PT MNC Vision Networks
PT Global Mediacom Tbk
PT MNC Vision Networks
DTH services
PT MNC Sky Vision Tbk
Broadband and IPTV services
PT MNC Kabel Mediakom
OTT service provider
PT MNC OTT Network
98% (1) 100% 100%
• Provides DTH-based Pay TV services in
Indonesia, covering the entire archipelago
• Captures 58% of Pay TV market share in
Indonesia
• Provides high speed FTTH broadband and
IPTV services
• Grown to 2nd largest fiber-based
broadband and IPTV operator in four years
since inception
• Provides video on demand (“VOD”)
services over the internet
• Access to Vision, Play and MNC content
and features
Notes: 1. 96.47% owned via MVN and the remaining by MNC Group and its related entities; 2. DTH subscribers as of 31 December 2016 based on Media Partners Asia 2017, does not
include IPTV Pay TV subscribers under Play; 3. As of 31 December 2017; 4. Includes both SD and HD channels; 5. Monthly average net ARPU converted using USD / IDR FX rate of IDR
14,300
Presence
in 9
Cities(3)
58%
market
share with
2.5m
subscribers(2)
1.2m
homes
passed(3)
More than
130 live and
80 catch-up
channels
Access to
more than
5,000 hours
of on-demand
content
DTH S-band
for extensive
nationwide
coverage
100%
177
channels
consisting of
132 SD and
45 HD(4)
17.5%
subscriber
CAGR from
2011 to 2017
US$ 22
residential
ARPU(5)
137
channels with
33 exclusive
channels(4)
Value-added
services to
Vision and
Play
subscribers
Available on
multiple
platforms
including
Android, iOS
• PT MNC Vision Networks (“MVN”) is part of South East Asia’s largest integrated media group, PT Global Mediacom Tbk (“GMC”) and currently owns
and operates (i) the dominant Pay TV operator, PT MNC Sky Vision Tbk (“Vision”), (ii) the only 100% fiber-optic major broadband / IPTV service
provider, PT MNC Kabel Mediakom (“Play”); and (iii) the emerging OTT business, PT MNC OTT Network (“OTT”)
The Largest & Leading Audience Share
10
“Content is where I expect much of the real money will be made on the Internet, just as it was in broadcasting.
The television revolution that began half a century ago spawned a number of industries, including the manufacturing of TV
sets, but the long-term winners were those who used the medium to deliver information and entertainment.”
“Content is King” by Bill Gates in 1996
Source: Nielsen Prime-Time, Upp-Midd 15+ Audience Share
Content is the only way to capture audience
share and monetize advertising dollars
Indonesians love dramas and we broadcast
many of the top drama series
We have licensed popular International
programs such as Master Chef, Indonesian
Idol and X Factor
More than 300,000 hours of content library
and increasing by more than 15,000 – 20,000
hours annually.
We also have 20 MNC branded Pay TV
Channels. These channels are integral to our
content strategy
Creating the best content is our top priority Prime-time Nielsen TV Audience Share
MNCN Dominates Top 10 Drama Series as of Q3-2018
11
• Dunia Terbalik and Cinta Yang Hilang continue to go head to head for the #1 position. • 3 out of the Top 10 drama series are from MNCN
Source: Nielsen Q3-2018
Content Revenue (Including Digital Content)
Content business is growing, content revenue is derived not only from FTA,
but also from digital platforms in Indonesia and overseas
More than 300.000 hours of content library to sell
16
The Largest Content Producer
13
RCTI, MNCTV, and GTV grow significantly outperforming the industry
20 exclusive channels on MNC Sky Vision to generate ad revenue
Integrated TV studios has been completed in 2015, is set to increase production capacity
and quality of programming with efficient costs
• 80% of our contents are local with more than 90% produced in-house • Gradually reducing foreign content, due to low margin and high cost • Targeting to increase local content to approximately 100% in 2018, which will lead to a decrease in
programming cost and higher EBITDA Margin
The Best Talent Search Format Lineup
14
Indonesian Idol - 10th season and running,
The Voice - 2nd season and running,
Rising Star Indonesia - The 2nd season and running,
MasterChef Indonesia – 4th season and running,
The Voice Kids Indonesia – 1st season and running Our talent search programs are 3x more profitable than competing “In-house” dangdut singing competition
All Contents Are Produced Using State-of-the Art Broadcasting Facilities
15
MNC Studios West Jakarta
MNC Center Central Jakarta
Advertising Revenue Stream
Traditional TVC Commercial
(15” and 30” ) during
commercial break
Virtual ads
Built-in sponsorship and off
air events
Revenue Streams - TV Advertising Revenue
Traditional TVC
Virtual Advertising on Drama Series (TOP)
Virtual Advertising on Variety Shows (Dashyat)
Build-In Advertising
16
Digital Mobile/ Online Advertising Revenue
14
Content Revenue
All the local content is sourced from the Group/s content library and produced in house Library is monetized by selling to FTA, Pay-TV, and OTT in both Indonesia and Overseas Revenue is generated from advertising and subscription
Pay TV
OTT Produced for
Indonesia and overseas
15
19
PT MNC Vision Networks Corporate Structure
Global Mediacom Tbk
PT MNC Vision Network Subscription Based Media
IPTV/Fixed Broadband OTT DTH Pay TV
20
MNC Vision at a Glance
Notes: 1 Per 31 Dec 17 2 For period 2010-2017 3 Media Partners Asia 2017 Report 4 Monthy Average period Jan-Dec 2017
IDR 81k ARPU(4)
5
9
101 Branches
Extensive In-house
Distribution and
Sales Network
10
MNC Now
OTT Services
2.5 MM Subscribers(1)
1 2
17.5% Subscriber
CAGR(2)
3
Nationwide Coverage
Using S-band & DTH
Technology
4
58% Market
Share(3)
6
1.08% Churn Rate(4)
7
137 Channels
33 Exclusive
Channels
8
Exclusive
21
MNC Play at a Glance
Notes: 1 Per 31 Dec 2017 2 Churn Monthly Average 2017 3 ARPU Monthly during 2017
IDR 297k ARPU
Residential(3)
5
3
175k Residential
Customers(1)
4
253 Enterprise
Customers (1)
7 Up to
1 Gbps Internet speed
8
177 Channels
2
In 6 Cities
1
1209k Homes
Passed(1)
6
1.69% Churn Rate (2)
22
Superior Broadband and Pay TV Product Offerings
The Fastest Internet Connection
Light Speed Upload & Download
Modern Fiber with
Latest Wi-Fi Technologies
100% Fiber Optic
The Most Sophisticated Pay TV Offering You Will Not Miss Your Favourite Shows
Video On Demand Feature
177 SD and HD Channels
Television On Demand
Pause, Play and Rewind
for All Channels
Watch on Your Mobile Devices
Anytime and Anywhere
Android Set-Top-Box
Light Speed Upload
and Download 1
Gbps
Symmetrical Upload
and Download Speed
Network Ability up to
10 Gbps
Media Sharing Ready
23
MNC Now at a Glance
Home TV Series Films
Offering the best of local entertainment anytime, anywhere...
More than 80 channels of live TV channels 7-day Catch-Up TV More than 4,000 hours of on-demand entertainment Free value-added service to eligible subscribers of MNC Play and MNC Vision Available on compatible Android and iOS devices
24
1. Corporate Overview
2. Media
3. Financial Services
4. Property
5. Financial Overview
PT MNC Kapital Indonesia Tbk (MNC Financial Services) Corporate Structure
25
Improve market positioning of products Product cross selling Leverage on wider distribution network
Note : Assets as of Sept 2018 # Branch as of Oct 2018
Total assets (in Rp Bio) 10,696 2,356 707 838 49 577 508
Office network in Indonesia
58 50 15 117* 6 23* 17
* Including Point of Sales
Potential synergies through
11%
Capitalizing on Distinctive Advantages
Strong Impact of the MNC Brand 1
2 Synergies
3 Managed by Professionals with a Proven Track Record
4 Low Penetration Rates
Strategies
• Creating a one-stop financial service centre (financial supermarket)
• Maximizing value creation & creating greater synergies amongst subsidiaries
• Developing an integrated online system (digitalization)
• Strengthening market penetrations
• Focusing on retail businesses
• Implementing better risk management, corporate governance & lowering acquisition cost as well as cost of funds
• Expanding our investments through unorganic means (mergers and acquisitions)
Sources of Revenue
26
47%
27%
7%
5%
7%
5%
2%
Full Year 2017 9M – 2018
46%
23%
6%
4%
1% 7%
13%
MNC Bank
MNC Finance
MNC Leasing
MNC Sekuritas
MNC AssetManagementMNC Insurance
MNC Life
Synergies
27
Benefitting from the expansions of MNC Land Strong exposure for promotions of products & services Capitalizing on MNC Vision’s 2.5 million subscribers as
well as the client data base from MNC Shop and MNC Play
28
1. Corporate Overview
2. Media
3. Financial Services
4. Property
5. Financial Overview
Business Profile
29
A proven track record in managing various category of investment properties. Next, the Company is focusing on developing the following segments :
Property Services General Properties (office building, high-rise residential,
upscale hotel)
MNC Lido City, Integrated Lifestyle & Entertainment hub
MNC Bali Resort, Integrated Lifestyle & Entertainment hub
MNC Smart City in Tangerang
MNC Lido City – Pride of the Nation
30
MNC Lido City – Established Cooperation
31
SIGNING WITH THE TRUMP ORGANIZATION
• In August 2015, MNC Land signed an agreement with The Trump Organization to operate the luxury high-end components of Lido development
SIGNING WITH METALLURGICAL CORPORATION OF CHINA LTD. (MCC GROUP)
• On 7th May 2018, MNC Land signed the Construction Agreement with MCC Group as the main contractor for the development of the world-class theme park in Lido
SIGNING WITH POSCO E&C
• On 9th November 2017, MNC Land signed an MoU with PT Posco E&C Indonesia for the construction development of MNC Lido City Phase 1 in Lido
SIGNING WITH MINISTRY OF ENVIRONMENT AND FORESTRY
• In October 2015, MNC Land signed an MoU with the Ministry of Environment and Forestry to jointly manage the National Park of Mount Gede Pangrango encompassing over 300 ha of tropical forest
SIGNING WITH PT KERETA API INDONESIA (Indonesian Railway Company)
• On 5th July 2018, MNC Land signed an MoU with the Indonesian Railway Company (PT KAI) to jointly develop TOD (Transit Oriented Development) project in Lido area (Bogor and Sukabumi Regency)
MNC Lido City – Strategic Location and Accessibility
32
MNC Lido City – Development Component
33
MNC Lido City – Trump Brand
34
Trump International Portfolio
9 world-class, luxury hotels Presence in six countries
Aggressive global expansion underway
Over 90% recommendation rate
Average RevPar index = 115%
Winner of countless awards
Hot-selling residential
Trump Vancouver
100% of available inventory pre-sold,
with highest per square foot prices in Vancouver
Trump Tower Manila
94% pre-sold a year before turn-over
Trump Tower Mumbai
100% of available inventory pre-sold
The Power of Trump
18 award-winning golf clubs Presence in six countries
Numerous projects in the pipeline
Leading the world in
luxury residential projects with numerous projects in progress across the globe
MNC Lido City – Trump Collection Resort
35
Trump International Golf Club Lido
• A world-class ‘destination Club’ providing state-of-the-art facilities, orchestrated by a 24/7 lifestyle concierge offering personalized service and an unrivaled lifetime membership opportunity
• Featuring Indonesia’s first 18-hole signature championship golf course designed by Ernie Els – “Designer of the Year 2015” by World Golf Awards
Trump International Resort & Golf Club Lido
• No. of Keys: 120
• Targets: luxury lifestyle lovers, hosts of special
events / corporate retreats
• Providing unprecedented hospitality with white-glove service and
numerous exclusive facilities, including high-end restaurants and
bars, spa and fitness center as well as conference facilities
Trump Residences Lido
• No. of Units: 258 villas and mansions, plus 180 condominiums
• Villa Land Size: 800 m2 and up
• Targets: high net-worth individuals from Indonesia and key source markets – including China, Singapore, Europe, and the Middle East
© MNC LAND 2018. ALL RIGHTS RESERVED. FOR ILLUSTRATIVE PURPOSES
ONLY.
Indonesia’s World-Class Theme Park Resort
36
Fans of the hit animated TV
series KIKO will be dazzled by a
visit to Astri town, where they will
have an opportunity to meet and
interact with their favourite
characters. Also, meet original
new park characters, brought to
life in partnership with MNC
Media, Southeast Asia’s largest
media network.
Characters
3-star, 4-star and 5-star Hotels
• 3 hotels ranging from 3-star, 4-star and 5-star
with total rooms of no less than 1,000 rooms
• It shall be constructed targeting FIT travelers,
tour groups, corporates and lucrative MICE
business
Retail, Dining & Entertainment District
• The place to be – a festive specialty shopping,
dining, and entertainment hot spot with a wide
range of daytime and nighttime activities for
both residents and visitors in Lido
Water Parks
• Additionally, the resort will also offer indoor
and outdoor water parks with iconic rides and
attractions, integrated amenities and
innovative designs
World-Class Theme Park Resort
MNC Bali Resort – World’s Paradise
38
Situated in the heart of Bali’s magnificent southwest coast, MNC Bali Resort sits in close proximity to some of Bali’s most famed attractions. The location is approximately 27 km or an hour drive from the Ngurah Rai International Airport.
The development is located in a spacious 110-hectare area in Tabanan, West Bali – one of the largest resort developments in Bali.
A perfect location for luxury living that offers breathtaking views of the Indian Ocean and Tanah Lot, the most sacred temple in Bali, framed by a spectacular panorama of endless sea.
Bali is consistently voted as one of the world’s best islands with the latest awards came from the DestinAsianReaders’ Choice Award (RCA) and Bali was voted as the Best Island in the World in 2017.
In August 2015, MNC Land signed an agreement with The Trump Organization to manage the newly redesigned resort.
The Government is planning to develop a new toll road from Kuta to Gilimanuk, passing by Tanah Lot.
MNC Bali Resort – Development Component
39
Trump International Resort & Golf Club Bali
• Consists of 150 roomkeys comprising of all suites and villas,
replete with world-class six-star amenities, showcasing a new
level of luxury and quality
• The resort will also feature a state-of-the-art Trump Beach Club
Bali designed so as to present a 360-degree view of the Indian
Ocean
Trump Residences Bali
• Planning to build up to 224 units of high-end condominiums
and up to 144 units of high-end villas
• Featuring beautifully landscaped gardens, bringing together an
elite resort feel with the topmost privacy, safety and
sustainability
Trump International Golf Club Bali
• The legendary golf course shall be redesigned by Phil Mickelson
to become a signature championship golf course that shall
provide a great experience for golfer
• An ultra-exclusive golf club providing state-of-the-art facilities,
orchestrated by a 24/7 lifestyle concierge
• The Golf Club will be the 19th golf property in the world run by
Trump Organization and become the fourth world-class golf
course in Asia
MNC Bali Resort – Hotel View
40
MNC Smart City – Future Livable City
41
MNC SMART City is the newest addition to the Company’s portfolio of Integrated Township
Developments in Indonesia. The ±3,000 ha site is located in Tangerang Regency, Banten, and is
envisioned as a truly integrated SMART City, that provides a wide range of development products
and is furthermore themed and differentiated by an Integrated Sports Facilities network; MNC Smart
City will be a true new benchmark for Integrated Live, Work and Play environment in Indonesia.
Located on the greater Jakarta area, the Project Site will have great access via planned Serpong-
Balaraja Toll Road as well as the existing commuter train line that connects directly to the Jakarta CBD
area.
The Company has secured the location permit of the 3,000 ha site.
General Properties
42
MNC Tower & Plaza MNC Financial Center
Location Kebon Sirih, Central Jakarta Kebon Sirih, Central Jakarta
Land Area 17,850 sqm 4,222 sqm
Building Area 80,200 sqm 24,450 sqm
Total Storey 29 stories (MNC Tower)
2 stories (MNC Plaza) 22 stories
General Properties
43
BEI Building High End Building Sindo Building
Location Surabaya Kebon Sirih, Central Jakarta KH Wahid Hasyim, Central Jakarta
Land Area 1,424 sqm 4,062 sqm 1,064 sqm
Building Area 12,039 sqm 5,937 sqm 5,127 sqm
Total Storey 12 stories 5 stories 8 stories
General Properties
44
Wisma Indovision II Indovision Bali Building The Westin Resort & BICC
Location Kebon Jeruk, West Jakarta Diponegoro, Bali Nusa Dua, Bali
Land Area 3,297 sqm 2,730 sqm 9.3 ha
Building Area 10,669 sqm 5,057 sqm 87,721 sqm
Total Storey 10 stories 4 stories 5 stories
433 roomkeys
General Properties – Ongoing Development
45
One East Penthouse & Residences Collection
Oakwood Hotel & Residence Park Hyatt Tower
Location Kertajaya, East Surabaya Kebon Sirih, Central Jakarta
Land Area 5,042 sqm 7,332 sqm
Building Area 74,801 sqm 109,533 sqm
Total Storey 33 stories
282 units of Strata Apt
144 roomkeys of Hotel & Residence
39 stories
Office
Park Hyatt Hotel (222 roomkeys)
General Properties
46 * MNC Land is the project manager and building manager of the property.
iNews Tower * MNC Studios *
Location Kebon Sirih, Central Jakarta Kebon Jeruk, West Jakarta
Land Area 5,837 sqm 101,222 sqm
Building Area 58,507 sqm 113,062 sqm
Total Storey 16 stories
18 stories (GTV)
14 stories (RCTI)
18 stories (MNCTV)
General Properties
47
iNews Tower * MNC Studios *
Location Kebon Sirih,
Central Jakarta Kebon Jeruk, West Jakarta
Owner PT Media Nusantara Citra Tbk PT Media Nusantara Citra Tbk
Land Area 5,837 sqm 101,222 sqm
Building Area 58,507 sqm 113,062 sqm
Storey 16 stories 18 stories (GTV) 14 stories (RCTI)
18 stories (MNCTV)
Occupancy 100% 100%
* MNC Land is the project manager and building manager of the property.
47
1. Corporate Overview
2. Media
3. Financial Services
4. Property
5. Financial Overview
CONSOLIDATED STATEMENTS OF PROFIT OR LOSS Q32018 AND Q32017 (UNAUDITED)
48
(in million Rupiah)
Descriptions Q32018 Q32017 Δ%
Revenues 10,852,311 10,177,626 6.6% Media 8,449,027 8,034,384 5.2% Financial Institution 1,872,686 1,734,071 8.0% Others 530,598 409,171 29.7%
Operating cost (7,988,050) (7,933,688) 0.7% Income from operations 2,864,261 2,243,938 27.6% EBITDA 4,051,295 3,459,059 17.1% EBITDA Margin 37.3% 34.0% Net income 162,546 716,979 -77.3%
Non Cash Expenses (non-recurring) Q32018 Q32017 Δ% Net Income
Decrease in forex gain 942,963 Net Income (excl.non-cash exp) 1,105,509 716,979 54.2%
Revenue Q32018
10,178
2,244
3,459
717
10,852
2,864
4,051
163
-
2,000
4,000
6,000
8,000
10,000
12,000
Revenues Income fromOperation
EBITDA Net Income
in b
illio
n R
up
iah
30-Sep-17 30-Sep-18
Media 77.9%
Financial Institution
17.3% Others 4.9%
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION Q32018 & FY2017 (UNAUDITED)
49
(in million Rupiah)
Descriptions Q32018 FY2017 Δ%
ASSETS Current Assets 19,614,783 20,195,774 -2.9% Non Current Assets 36,580,909 36,328,037 0.7% Total Assets 56,195,692 56,523,811 -0.6% LIABILITIES AND EQUITY Current Liabilities 14,589,501 20,692,112 -29.5% Non Current Liabilities 15,881,453 11,745,509 35.2% Total Liabilities 30,470,954 32,437,621 -6.1% Non-controlling interests 12,241,178 12,038,218 1.7% Total Equity *) 13,483,560 12,047,972 11.9% Total Liabilities and Equity 56,195,692 56,523,811 -0.6% Ratio BV 260 251 PBV (x) 0.34 0.47 Current Ratio 0.74 1.02 Debt to Equity Ratio (x) 1.22 1.48 *) Attributable to owners of the Company
56,524
32,438
12,048
56,196
30,471
13,484
-
10,000
20,000
30,000
40,000
50,000
60,000
Assets Liabilities Equity *)
in b
illio
n R
up
iah
31-Dec-17 30-Sep-18
FINANCIAL SUMMARY – CONSOLIDATED STATEMENTS FY2017 AND FY2016 (AUDITED)
50
(in million Rupiah)
Description Dec 31, 2017 Dec 31, 2016 ∆ %
Media 10,657,404 10,293,350 3.54%
Financial Institutions 2,380,754 2,015,030 18.15%
Others 542,111 586,145 -7.51%
Total Net Revenues 13,580,269 12,894,525 5.32%
EBITDA 3,747,386 3,622,311 3.45%
Net income for the Year 524,708 847,943 -38.12%
Income Statement
Description Dec 31, 2017 Dec 31, 2016 ∆ %
Current Assets 20,195,774 20,532,584 -1.64%
Noncurrent Assets 36,328,037 34,760,365 4.51%
Total Assets 56,523,811 55,292,949 2.23%
Current Liabilities 20,692,112 18,996,986 8.92%
Noncurrent Liabilities
11,745,509 12,132,471 -3.19%
Total Liabilities 32,437,621 31,129,457 4.20%
Total Equity 24,086,190 24,163,492 -0.32%
Total Liability & Equity
56,523,811 55,292,949 2.23%
Statement of Financial Position
-
10
20
30
40
50
60
Net Revenues Assets EBITDA
Mill
ion
s
2.23%
3.45%
5.32%
78.5%
17.5%
4.0%
Media Financial Institutions Others
Thank You
51
PT MNC Investama Tbk MNC Financial Center 21st Floor Jl. Kebon Sirih No. 21-27 Jakarta 10340, Indonesia Tel. +62-21 2970 9700 Fax. +62-21 3983 6886 Email: [email protected] www.mncgroup.com