PT Indika Energy Tbk : News Release INDY Result 9M21

About this update from Pt Indika Energy Tbk

NEWS RELEASE FOR IMMEDIATE DISTRIBUTION 29 December 2021 INDIKA ENERGY RESULTS FOR THE PERIOD ENDED SEPTEMBER 30, 2021 Indika Energy recorded Net Loss of US$6.0 million and Core Profit of US$83.9 million in 9M21 Jakarta - PT Indika Energy Tbk. (IDX: INDY), Indonesia's leading integrated and diversified company, reported its unaudited financial statements for the period ended September 30, 2021. Highlights Revenues grew by 43.3% YoY to US$2,155.6 million in 9M21 from US$1,504.1 million reported in 9M20. The higher YoY figures were attributed to higher coal price where average 9M21 Newcastle index was US$122.7 per ton compared to US$58.9 per ton in 9M20. Gross profit rose 163.2% YoY to US$562.2 million in 9M21 from US$213.6 million reported in 9M20. The consolidated gross margin improved to 26.1% from 14.2% in 9M20 , mainly led by Kideco's strong performance. SG&A expenses increased by 15.7% YoY to US$114.5 million in 9M21 from US$99.0 million in 9M20 mainly driven by higher marketing expenses in Kideco and higher rental expenses for tug & barges in MUTU. Operating income jumped 290.5% YoY to US$447.7 million in 9M21 from US$114.6 million reported in 9M20 and operating margin improved to 20.8% from 7.6% in 9M20. Finance cost increased by 17.3% YoY to US$82.3 million in 9M21 vs US$70.2 million in 9M20, mainly due to new bond with higher coupon rate (avg of 7.2% in 9M21 vs. avg of 6.2% in 9M20) and additional debt of US$125 million to fund diversification investment. Changes in fair value of contingent liability related to investment in Kideco increased by +US$28.6m (+290.9% YoY) to US$38.4m in 9M21 driven by higher coal price in 2021. Loss from discontinued operation of US$98.1m in 9M21 was related to MBSS' divestment on 100% basis, based on CSPA dated on 6 August 2021 and the transaction was closed on 8 October 2021. Transaction price for MBSS is Rp 660/share or total of US$41.2m for 51% shares. Total loss from the divestment of 51% shares in MBSS plus the recorded goodwill is US$ 66.8 million. The company recorded Loss attributable to owners of the company of US$6.0m in 9M21, compared to loss of US$52.5 million in 9M20. 3 rd Floor, NEWS RELEASE Core Profit* of US$83.9 million reported in 9M21, a significant turnaround compared to Core Loss of US$5.5 million reported in 9M20. *) Core Profit (Loss) is defined as net profit (loss) attributable to Owners of the Company for the year excluding: 1) Provision for contingent liability related to acquisition of additional shares in Kideco; 2) amortization intangible assets of Kideco and MUTU; 3) impairment of asset; 4) gain from a bargain purchase related to investment in Awakmas; 5) unrealized loss from discontinued operation The Adjusted EBITDA totalled US$581.6 million for the period ending September 30, 2021, compared to US$227.3 million in the same period previous year, while LTM EBITDA was recorded at US$628.3 million in 9M21. Cash, Cash Equivalents and Other Financial Assets at end of September 2021 stood at US$856.0 million. Capex spending during 9M21 was US$34.7 million, primarily US$23.1 million was spent in Petrosea for maintenance and replacement while the remaining for diversification projects. PT Indika Energy Tbk. Descriptions 9M21 9M20 YoY 3Q21 2Q21 QoQ (in USD mn) Total revenues 2,155.6 1,504.1 43.3% 901.1 687.5 31.1% Kideco 1,486.1 918.5 61.8% 609.3 461.9 31.9% Indika Resources 294.7 155.0 90.1% 136.2 101.4 34.4% Petrosea 301.3 249.9 20.6% 108.0 102.2 5.7% Tripatra 155.1 270.8 -42.7% 59.3 56.7 4.5% Interport 21.6 4.7 357.7% 7.1 7.4 -4.0% Others 53.1 33.2 60.1% 23.5 16.7 40.7% Elimination (156.3) (128.1) 22.1% (42.3) (58.9) 28.1% Cost of contracts and goods sold (1,593.4) (1,290.5) 23.5% (627.5) (518.5) 21.0% Gross profit 562.2 213.6 163.2% 273.6 169.0 61.9% Selling, general and administrative expenses (114.5) (99.0) 15.7% (44.4) (36.2) 22.5% Operating profit 447.7 114.6 290.5% 229.2 132.7 72.7% Equity in net profit of associates 23.4 21.3 10.0% 6.7 7.7 -13.3% Investment income 4.1 7.5 -45.4% 1.5 1.8 -17.7% Finance cost (82.3) (70.2) 17.3% (27.5) (27.4) 0.2% Amortization of intangible assets (101.7) (101.7) 0.0% (33.9) (33.9) 0.0% Final tax (6.1) (6.0) 2.1% (2.4) (1.8) -36.4% Gain from a bargain purchase 0.0 14.2 -100.0% 0.0 0.0 0.0% Fair value changes on contingent consideration (38.4) (9.8) -290.9% (28.9) (4.8) -508.3% Others- net 2.5 (11.7) 121.2% 2.8 6.9 -59.4% Profit (Loss) Income before tax 249.1 (41.8) 696.2% 147.3 76.6 92.4% Income tax expense (159.4) 4.3 -3790.1% (86.5) (45.9) -88.3% Profit (Loss) after tax from continued operation 89.7 (37.5) 339.5% 61.2 30.3 102.1% less loss from discontinued operation (98.1) (7.5) -1205.9% (98.4) 1.8 -5723.2% Profit (Loss) for the year/period : (8.4) (45.0) 81.3% (37.3) 32.0 -216.3% Profit (Loss) attributable to ow ners of the company (6.0) (52.5) 88.7% (18.0) 21.4 -184.0% Profit (Loss) attributable to non-controlling Interest (2.4) 7.5 -132.4% (19.3) 10.7 -280.9% Core Profit (Loss) of the Company 83.9 (5.5) 1624.2% 28.1 43.3 -35.1% Adjusted EBITDA* 581.6 227.3 155.9% 275.8 171.6 60.7% LTM - Adjusted EBITDA* 628.3 319.6 96.6% 628.3 405.4 55.0% EPS (USD/share) (0.0011) (0.0101) (0.0034) 0.0041 Core EPS (USD/share) 0.0161 (0.0011) 0.0054 0.0083 Gross margin 26.1% 14.2% 30.4% 24.6% Operating margin 20.8% 7.6% 25.4% 19.3% Net margin -0.3% -3.5% -2.0% 3.1% Core profit margin 3.9% -0.4% 3.1% 6.3% Adjusted EBITDA Margin 27.0% 15.1% 30.6% 25.0% * Includes dividends from associates (last twelve months period ended 30 Sep 2021) 2 of 6 NEWS RELEASE The consolidated revenues increased 43.3% YoY to US$2,155.6 million in 9M21 from US$1,504.1 million in 9M20. **) The higher YoY figures were attributed to higher contribution from most of subsidiaries except Tripatra : Kideco's revenue grew by 61.8% YoY to US$1,486.1 million in 9M21 due to higher average selling price (+39.7% YoY) and higher sales volume (+15.9% YoY). Kideco sold 27.4 MT of coal at ASP of US$54.2/ton in 9M21 compared to 23.7 MT of coal sold at ASP of US$38.8/ton in 9M20. In 9M21, Kideco sold 9.4MT or 34% of sales volume to domestic market, higher than the 25% DMO requirement. Kideco's export sales volume of 18.1 MT were dominated by China, Southeast Asia countries, and India with 32%, 16% and 8% of sales volume, respectively. Indika Resources' revenue increased by 90.1% YoY to US$294.7 million in 9M21 from US$155.0 million in 9M20, mainly due to higher revenue contribution from MUTU and coal trading. MUTU's revenue rose by 78.1% YoY to US$105.5 million in 9M21, driven by +27.9% YoY growth in sales volume to 1.3MT and +39.2% YoY increase in ASP to US$84.1/ton. Coal trading revenue in 9M21 jumped by 97.5% YoY to US$105.5 million on 4.0 MT coal traded (+16.0% YoY) with ASP of US$46.2/ton (+67.4% YoY). Petrosea's revenue rose by 20.6% YoY to US$301.3 million in 9M21 from US$249.9 million in 9M20 due mainly to higher contribution from contract mining. Contract mining revenue increased strongly by 44.1% YoY to US$218.7 million in 9M21 on total OB volume of 89.6 mbcm (+30.3% YoY), driven by Kideco with OB volume of 52.8 mbcm in 9M21 (+44.8% YoY) and new contract from KSM with OB volume of 5.6 mbcm in 9M21. On the other hand, 1) E&C segment revenues decreased by 10.0% YoY to US$41.9 million with lower contribution from Freeport; and 2) POSB revenue decreased by 48.4% YoY to US$9.9 million after the completion of Tg Batu project and lower revenue from Sorong. Interport revenue increased by 357.7% YoY to US$21.6 million in 9M21 of which US$16.4 million contribution from KGTE with fuel storage capacity of 96ML and commenced operation in November 2020. On the hand, Tripatra's revenue decreased by 42.7% to US$155.1 million in 9M21 compared to US$270.8 million in 9M20. The lower contribution, mainly due to: 1) BP Tangguh project which decreased 37.6% YoY from US$225.1 million in 9M20 to US$140.5 million in 9M21; 2) lower revenue from Emily project and 3) completion of Vopak project (US$3.2 million in 9M20). Cost of Contracts and Goods Sold increased by 23.5% YoY to US$1,593.4 million in 9M21 from US$1,290.5 million in 9M20. Kideco's cash costs excluding royalties were up slightly 4.3% YoY to US$28.9/ton in 9M21 compared to US$27.7/ton in 9M20 mainly due to higher fuel rate (US$0.47/lt in 9M21 vs US$0.42/lt in 9M20) and higher contract mining rate. Gross profit rose 163.2% YoY to US$562.2 million in 9M21 from US$213.6 million reported in 9M20. The consolidated gross margin improved to 26.1% from 14.2% in 9M20 , mainly led by Kideco's strong performance. On the other hand, Tripatra recorded cost overrun on BP Tangguh project which has resulted in gross loss of US$13.9 million in 9M21 vs. gross profit of US$19.7 million in 9M20. **) All subsidiaries revenue figures are before eliminations 3 of 6 NEWS RELEASE Selling, General and Administrative expenses increased by 15.7% YoY to US$114.5 million in 9M21 predominantly driven by higher marketing expenses in Kideco and higher rental expenses for tugs & barges in MUTU. Finance costs increased by 17.3% to US$82.3 million from US$70.2 million in 9M20 , primarily due to higher interest expenses due to new bond with higher coupon rate (avg 6.2% in 9M20 vs avg 7.2% in 9M21) and additional debt of US$125m to fund diversification investment. The Company reported Loss Attributable to the Owners of the Company of US$6.0 million in 9M21 compared to loss of US$52.5 million in 9M20. The Company reported Core Profit of US$83.9 million in 9M21, a significant jump compared to Core Loss of US$5.5 million reported in 9M20. Descriptions 9M20 YoY FY20 Change % 9M21 9M21 - FY20 (in USD mn) Cash balance* 856.0 601.7 42.3% 792.1 8.1% Current assets 1,776.3 1,185.8 49.8% 1,394.1 27.4% Total assets 3,681.8 3,315.8 11.0% 3,493.7 5.4% Current liabilities 997.7 583.3 71.0% 707.7 41.0% Total Debt** 1,611.0 1,504.4 7.1% 1,693.8 -4.9% Shareholder equity 851.9 931.1 -8.5% 867.3 -1.8% Current ratio (X) 1.78 2.03 1.97 Debt to Ebitda (X) 2.56 4.71 6.18 Net Debt to Ebitda (X) 1.23 2.82 3.60 Debt to equity (X) 1.89 1.62 1.95 Net debt to equity (X)*** 0.91 0.97 1.04 *) includes other financial asset **) total debt with interest bearing exclude accrued interest and issuance cost ***) total debt minus total cash balance divided by shareholders' equity 4 of 6 NEWS RELEASE Kideco Financial and Operational Highlights Descriptions 3Q21 3Q20 YoY 2Q21 QoQ 9M21 9M20 YoY (USD mn) Sales 609.3 286.9 112.4% 461.9 31.9% 1,486.1 918.5 61.8% Gross profit 239.6 46.5 415.3% 136.3 75.8% 479.6 129.5 270.2% Operating profit 223.6 35.4 532.0% 124.7 79.3% 440.0 100.9 335.9% Net income 123.5 21.6 471.7% 69.2 78.6% 243.8 54.0 351.3% EBITDA 229.2 41.0 458.7% 130.3 75.8% 456.8 117.7 288.1% Gross margin 39.3% 16.2% 29.5% 32.3% 14.1% Operating margin 36.7% 12.3% 27.0% 29.6% 11.0% Net margin 20.3% 7.5% 15.0% 16.4% 5.9% EBITDA margin 37.6% 14.3% 28.2% 30.7% 12.8% Overburden (mn bcm) 44.3 48.5 -8.8% 44.8 -1.3% 136.6 141.3 -3.3% Production volume (MT) 8.7 8.1 7.5% 9.1 -4.1% 26.9 23.9 12.3% Sales volume (MT) 9.4 7.9 19.0% 8.9 5.8% 27.4 23.7 15.9% Stripping ratio (X) 5.1 6.0 -15.2% 4.9 2.9% 5.1 5.9 -13.9% Cash Cost excl royalty (US$/ton) 29.5 24.7 19.3% 29.8 -0.9% 28.9 27.7 4.3% Average selling price (US$/ton) 64.9 36.4 78.5% 52.1 24.7% 54.2 38.8 39.7% Recent Development On 6 October, Indika Energy, through its wholly owned subsidiary namely PT Indika Mineral Investindo ("IMI"), has acquired all of the issued shares of Nusantara Resources Limited ("NUS") (other than the shares that the Company has already owned) by way of a Scheme of Arrangement as governed under the Australian Corporations Act 2001 (Cth) ("Transaction"). The total transaction is amounting to AU$58.8 million or equivalent to US$42.7 million for approximately 72% shares in NUS. IMI paid AU$0.35 cash per share for the remaining 168,041,107 shares of NUS (including shares issued on the exercise of performance rights). On 8 October 2021, Indika Energy, energy company with diversified business portfolio, through PT Indika Energy Infrastructure ("IEI"), has completed the sale of all its 892,513,586 shares in PT Mitrabahtera Segara Sejati Tbk. ("MBSS") representing 51.00% of the paid-up capital of MBSS ("Sale Shares") to PT Galley Adhika Arnawama ("GAA") ("Transaction"). The selling price of the Sale Shares is equivalent to IDR660 (six hundred sixty Rupiah) per share which totaling US$41.2 million for 51% of the paid up capital of MBSS (based on agreed valuation of US$81.0 million for 100% basis). # # 5 of 6 This is an excerpt of the original content. To continue reading it, access the original document here .

View stock analysis, news, and events for Pt Indika Energy Tbk