PT Super Energy Tbk (ISX:SURE) ROC % : -5.19% (As of Sep. 2024)

View and export this data going back to 2018. Start your Free Trial

What is PT Super Energy Tbk ROC %?

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. PT Super Energy Tbk's annualized return on capital (ROC %) for the quarter that ended in Sep. 2024 was -5.19%.

As of today (2025-03-24), PT Super Energy Tbk's WACC % is 7.10%. PT Super Energy Tbk's ROC % is -11.34% (calculated using TTM income statement data). PT Super Energy Tbk earns returns that do not match up to its cost of capital. It will destroy value as it grows.

PT Super Energy Tbk ROC % Historical Data

The historical data trend for PT Super Energy Tbk's ROC % can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

PT Super Energy Tbk ROC % Chart

PT Super Energy Tbk Annual Data

Trend

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

ROC %

Get a 7-Day Free Trial

2.82

2.91

-5.40

-7.34

-13.48

PT Super Energy Tbk Quarterly Data
	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24	Jun24	Sep24
ROC %	Get a 7-Day Free Trial															-12.62	-15.62	-11.66	-13.85	-5.19

PT Super Energy Tbk ROC % Calculation

PT Super Energy Tbk's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2023 is calculated as:

	ROC % (A: Dec. 2023 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (A: Dec. 2022 )	+	Invested Capital (A: Dec. 2023 ))	/ count )
=	-127046.64 * ( 1 - 17.06% )	/	( (673493.992	+	889701.567)	/ 2 )
=	-105372.483216	/	781597.7795
=	-13.48 %

where

	Invested Capital		(A: Dec. 2022 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	961382.428	-	56037.327	-	( 231851.109	-	max(0, 80241.436	-	354832.586	+	231851.109	))
=	673493.992

	Invested Capital		(A: Dec. 2023 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	983779.523	-	72430.495	-	( 21647.461	-	max(0, 95963.679	-	219777.659	+	21647.461	))
=	889701.567

PT Super Energy Tbk's annualized Return on Capital (ROC %) for the quarter that ended in Sep. 2024 is calculated as:

	ROC % (Q: Sep. 2024 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (Q: Jun. 2024 )	+	Invested Capital (Q: Sep. 2024 ))	/ count )
=	-69331.34 * ( 1 - 22.26% )	/	( (1029595.997	+	1048082.611)	/ 2 )
=	-53898.183716	/	1038839.304
=	-5.19 %

where

	Invested Capital		(Q: Jun. 2024 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	1125359.366	-	92763.165	-	( 3000.204	-	max(0, 125388.14	-	191761.459	+	3000.204	))
=	1029595.997

	Invested Capital		(Q: Sep. 2024 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	1151840.746	-	101862.497	-	( 1895.638	-	max(0, 137698.881	-	194011.715	+	1895.638	))
=	1048082.611

Note: The Operating Income data used here is four times the quarterly (Sep. 2024) data.

PT Super Energy Tbk (ISX:SURE) ROC % Explanation

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. The reason book values of debt and equity are used is because the book values are the capital the company received when issuing the debt or receiving the equity investments.

There are four key components to this definition. The first is the use of operating income or EBIT rather than net income in the numerator. The second is the tax adjustment to this operating income or EBIT, computed as a hypothetical tax based on an effective or marginal tax rate. The third is the use of book values for invested capital, rather than market values. The final is the timing difference; the capital invested is from the end of the prior year whereas the operating income or EBIT is the current year's number.

Why is ROC % important?

Because it costs money to raise capital. A firm that generates higher returns on investment than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of today, PT Super Energy Tbk's WACC % is 7.10%. PT Super Energy Tbk's ROC % is -11.34% (calculated using TTM income statement data). PT Super Energy Tbk earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Be Aware

Like ROE % and ROA %, ROC % is calculated with only 12 months of data. Fluctuations in the company's earnings or business cycles can affect the ratio drastically. It is important to look at the ratio from a long term perspective.

PT Super Energy Tbk ROC % Related Terms

Thank you for viewing the detailed overview of PT Super Energy Tbk's ROC % provided by GuruFocus.com. Please click on the following links to see related term pages.

PT Super Energy Tbk Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » PT Super Energy Tbk (ISX:SURE) » Definitions » ROC %

Comparable Companies

Traded in Other Exchanges

N/A

Address

Jalan Jend. Sudirman Kav. 52-53, Gedung Equity Tower, 29th Floor, Unit E, SCBD Lot. 9, Senayan, Kebayoran Baru, Jakarta Selatan, Jakarta, IDN, 12190

Website

https://www.superenergy.co.id

PT Super Energy Tbk is an Indonesian integrated energy company. It is engaged in the process of gas flaring and gas distribution in the form of Compressed Natural Gas (CNG) to consumers who are industries in East Java to Central Java. Through its subsidiaries, it also produces Liquefied Petroleum Gas. the company derives a majority of its revenue from the sale of CNG.

PT Super Energy Tbk Headlines

No Headlines