XML 189 R56.htm IDEA: XBRL DOCUMENT v3.20.1
LONG-TERM INVESTMENTS (Tables)
12 Months Ended
Dec. 31, 2019
LONG-TERM INVESTMENTS  
Schedule of long-term investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

Adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

on initial

 

 

 

 

 

 

 

 

 

Share of other

 

 

 

 

Percentage of 

 

Beginning 

 

application of

 

Additions

 

Changes of

 

Share of net

 

 

 

comprehensive

 

Ending

 

    

ownership

    

balance

    

IFRS 9

    

(deductions)

    

net Fair Value

    

profit (loss)

    

Dividend

    

income

    

balance

Long-term investments in associated companies:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tiphonea

 

24.00

 

1,539

 

 —

 

 —

 

 —

 

87

 

(9)

 

(15)

 

1,602

Indonusac

 

20.00

 

221

 

 —

 

 —

 

 —

 

(11)

 

 —

 

 —

 

210

Teltranetg

 

51.00

 

18

 

 —

 

 —

 

 —

 

(19)

 

 —

 

 1

 

 0

ILCSe

 

49.00

 

43

 

 —

 

 —

 

 —

 

 1

 

 0

 

 0

 

44

GSNf

 

45.00

 

14

 

 —

 

 —

 

 —

 

 0

 

 —

 

 —

 

14

Othersh

 

25.00-32.00

 

 4

 

 —

 

84

 

 —

 

(5)

 

 0

 

 0

 

83

Sub-total

 

 

 

1,839

 

 —

 

84

 

 —

 

53

 

(9)

 

(14)

 

1,953

Other long-term investments

 

 

 

309

 

69

 

253

 

78

 

 —

 

 —

 

 —

 

709

Total long-term invesment

 

 

 

2,148

 

69

 

337

 

78

 

53

 

(9)

 

(14)

 

2,662

 

The details of long-term investments as of December 31, 2019 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of other

 

 

 

 

 

 

Percentage of 

 

Beginning 

 

Additions

 

Changes of

 

Share of net

 

 

 

 comprehensive   

 

 

 

Ending

 

    

ownership

    

balance

    

(deductions)

    

Fair  Value

    

profit (loss)

    

Dividend

    

income

 

Impairment

 

balance

Long-term investments in associated companies:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tiphonea

 

24.00

 

1,602

 

 —

 

 —

 

88

 

(11)

 

19

 

(1,172)

 

526

Finaryab

 

26.58

 

 —

 

484

 

 —

 

(217)

 

 —

 

 —

 

 —

 

267

Indonusac

 

20.00

 

210

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

210

Jalind

 

33.00

 

 —

 

70

 

 —

 

 7

 

 —

 

(0)

 

 —

 

77

ILCSe

 

49.00

 

44

 

 —

 

 —

 

(13)

 

 —

 

 0

 

 —

 

31

GSNf

 

45.00

 

14

 

 —

 

 —

 

(1)

 

 —

 

 —

 

 —

 

13

Teltranetg

 

51.00

 

 0

 

34

 

 —

 

(24)

 

 —

 

 1

 

 —

 

11

Othersh

 

6.32-32.00

 

83

 

(2)

 

 —

 

(6)

 

 —

 

 —

 

 —

 

75

Sub-total

 

 

 

1,953

 

586

 

 —

 

(166)

 

(11)

 

20

 

(1,172)

 

1,210

Other long-term investments

 

 

 

709

 

215

 

65

 

 —

 

 —

 

 —

 

 —

 

989

Total long-term invesment

 

 

 

2,662

 

801

 

65

 

(166)

 

(11)

 

20

 

(1,172)

 

2,199

 

a

Tiphone was established on June 25, 2008 as PT Tiphone Mobile Indonesia Tbk. Tiphone is engaged in the telecommunication equipment business, such as celullar phone including spare parts, accessories, pulse reload vouchers, repair service and content provider through its subsidiaries. On September 18, 2014, the Company through PINS acquired 25% ownership in Tiphone for Rp1,395 billion.

As of December 31, 2018 and 2019, the fair value of the investment amounted to Rp1,755 billion and Rp1,649 billion, respectively. The fair value was calculated by multiplying the number of shares by the published price quotation as of December 31, 2018 and 2019  amounting to Rp1,000 and Rp940 per share, respectively.

Reconciliation of financial information to the carrying amount of long-term investment in Tiphone as of December 31, 2018 and 2019 is as follows:

 

 

 

 

 

 

    

2017

    

2018

Assets

 

9,078

 

8,507

Liabilities

 

(5,362)

 

(4,528)

Net assets

 

3,716

 

3,979

Group’s proportionate share of net assets (24.00% in 2017 and 2018)

 

892

 

955

Goodwill

 

647

 

647

Carrying amount of long-term investment

 

1,539

 

1,602

 

b

Indonusa had been a subsidiary of the Company until 2013 when the Company disposed 80% of its interest in Indonusa. On May 14, 2014, based on the Circular Resolution of the Stockholders of Indonusa as covered by notarial deed No. 57 dated April 23, 2014 of FX Budi Santoso Isbandi, S.H., which was approved by the MoLHR in its Letter No. AHU-02078.40.20.2014 dated April 29, 2014, Indonusa’s stockholders approved an increase in its issued and fully paid capital by Rp80 billion. The Company waived its right to own the new shares issued and transferred it to Metra, as the result, Metra’s ownership in Indonusa increased to 4.33% and the Company’s ownership become 15.67%.

c

Investment in Teltranet is accounted for under the equity method, which covered by an agreement between Metra and Telstra Holding Singapore Pte. Ltd. dated August 29, 2014. Teltranet is engaged in communication system services. Metra does not have control to determine the financial and operating policies of Teltranet. The unrecognized share of losses in Teltranet for the year ended December 31, 2019 are Rp11 billion.

d

ILCS is engaged in providing E-trade logistic services and other related services.

e

On August 31, 2017, NSI and third party established GSN which engaged in real estate, residential and apartment marketing business.

f

The unrecognized share of losses in other investments cumulatively as of December 31, 2019 are Rp263 billion.

Schedule of summarized financial information of the Group’s investments accounted for under the equity method

Summarized financial information of the Group’s investments accounted for under the equity method for 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Tiphone

    

Indonusa

    

Teltranet

    

ILCS

    

GSN

    

Others

Statements of financial position

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

7,615

 

449

 

269

 

132

 

15

 

223

Non-current assets

 

892

 

310

 

116

 

47

 

169

 

644

Current liabilities

 

(1,466)

 

(572)

 

(269)

 

(87)

 

(1)

 

(687)

Non-current liabilities

 

(3,062)

 

(297)

 

(138)

 

(2)

 

(152)

 

(1,883)

Equity (deficit)

 

3,979

 

(110)

 

(22)

 

90

 

31

 

(1,703)

Statements of profit or loss and other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

29,228

 

824

 

206

 

164

 

 5

 

117

Operating expenses

 

(28,337)

 

(583)

 

(264)

 

(162)

 

(5)

 

(279)

Other income (expenses) including finance costs - net

 

(391)

 

(39)

 

(13)

 

 1

 

 0

 

(43)

Profit (loss) before tax

 

500

 

202

 

(71)

 

 3

 

 0

 

(205)

Income tax benefit (expense)

 

(138)

 

(55)

 

12

 

(1)

 

 —

 

(1)

Profit (loss) for the year

 

362

 

147

 

(59)

 

 2

 

 0

 

(206)

Other comprehensive income (loss)

 

(63)

 

(2)

 

 1

 

 —

 

 —

 

 —

Total comprehensive income (loss) for the year

 

299

 

145

 

(58)

 

 2

 

 0

 

(206)

 

Summarized financial information of the Group’s investments accounted for under the equity method for 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Tiphone

    

Finarya

    

Indonusa

    

Jalin

    

ILCS

    

GSN

    

Teltranet

    

Others

Statements of financial position

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

8,165

 

2,382

 

495

 

100

 

119

 

17

 

291

 

629

Non-current assets

 

778

 

132

 

253

 

222

 

41

 

169

 

66

 

4,050

Current liabilities

 

(3,824)

 

(1,533)

 

(534)

 

(78)

 

(95)

 

(2)

 

(356)

 

(1,099)

Non-current liabilities

 

(741)

 

(3)

 

(278)

 

(10)

 

(2)

 

(155)

 

(58)

 

(5,128)

Equity (deficit)

 

4,378

 

978

 

(64)

 

234

 

63

 

29

 

(57)

 

(1,548)

Statements of profit or loss and other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

28,442

 

38

 

794

 

205

 

206

 

 7

 

195

 

797

Operating expenses

 

(27,621)

 

(877)

 

(738)

 

(148)

 

(212)

 

(9)

 

(242)

 

(840)

Other income (expenses) including finance costs - net

 

(321)

 

17

 

 1

 

 2

 

(16)

 

(0)

 

(15)

 

(128)

Profit (loss) before tax

 

500

 

(822)

 

57

 

59

 

(22)

 

(2)

 

(62)

 

(171)

Income tax benefit (expense)

 

(138)

 

 1

 

(10)

 

(17)

 

(4)

 

(0)

 

(43)

 

(1)

Profit (loss) for the year

 

362

 

(821)

 

47

 

42

 

(26)

 

(2)

 

(105)

 

(172)

Other comprehensive income (loss)

 

77

 

 —

 

(1)

 

(0)

 

 0

 

 —

 

 2

 

 —

Total comprehensive income (loss) for the year

 

439

 

(821)

 

46

 

42

 

(26)

 

(2)

 

(103)

 

(172)

 

Tiphone  
LONG-TERM INVESTMENTS  
Schedule of reconciliation of financial information to the carrying amount of long-term investment in Tiphone

 

 

 

 

 

 

    

2018

    

2019

Assets

 

8,507

 

8,943

Liabilities

 

(4,528)

 

(4,565)

Net assets

 

3,979

 

4,378

Group’s proportionate share of net assets (24.00% in 2018 and 2019)

 

955

 

1,051

Goodwill

 

647

 

647

Impaiment

 

 —

 

(1,172)

Carrying amount of long-term investment

 

1,602

 

526