Enhancing Kota Jababeka's Value Proposition
7
KIJA NAV - As per 30 September 2018
Land bank
Cikarang
Inventory
Size (ha)
167
ASP (Rp million)
NAV (Rp bn)
4.00
6,663
Land for Development*
1,072
0.55
5,896
Kendal
Inventory
1
1.50
14
Land for Development*
585
0.35
2,048
Tanjung Lesung
Inventory
23
1.00
231
Land for Development*
1,514
0.25
3,785
Morotai
Inventory
475
0.20
951
Land for Development
46
0.02
9
Subtotal land bank
19,598
Infrastructure & Others (DCF)
Add (cash, advances, investments in associates, deposits, etc)
Deduct (loans, customer advances, etc)
Total NAV
Nmber of shares (billion):
NAV per share
Current Share Price
Discount to NAV
2,717
1,940
(5,038)
19,218
20.82
923
214
77%
*
Replacement value
Disclaimer:
The purpose of this section is to provide shareholders, bondholders, analysts, brokers/dealers, potential investors and other capital market participants with a general
overview of the Company's internal net asset value (NAV) calculation. The information is provided for quick reference only.
The information provided is not an offer to sell securities or the solicitation of an offer to buy securities. The information has been compiled from sources believed to be
reliable. The information contained in this section is subject to change without notice, its accuracy is not guaranteed and it may not contain all material information
concerning the Company. The Company makes no representation regarding, or assumes any responsibility or liability for, the accuracy or completeness of, or any errors
in or omissions from, any information contained herein.
29View entire presentation