SIFAT DAN TRANSAKSI PIHAK BERELASI NATURE
PT AGUNG PODOMORO LAND Tbk DAN ENTITAS ANAK CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2012, 2011 DAN 2010 DAN 1 JANUARI 2010 31 DESEMBER 2009 SERTA UNTUK TAHUN-TAHUN YANG
BERAKHIR PADA TANGGAL 31 DESEMBER 2012, 2011 DAN 2010
Lanjutan PT AGUNG PODOMORO LAND Tbk AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012, 2011 AND 2010 AND JANUARY 1, 2010
DECEMBER 31, 2009 AND FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
Continued
- 111 - Berikut ini adalah informasi segmen berdasarkan
segmen usaha: The following are segment information based on
business segment:
Pendapatan Sewa Pusat
Perbelanjaan Rental income
Apartemen Perkantoran
Rumah tinggal Rumah toko
from Shopping Jumlah
Eliminasi Konsolidasian
Apartments Offices
Houses Shophouses
Hotel center
Total Elimination
Consolidated Rp000
Rp000 Rp000
Rp000 Rp000
Rp000 Rp000
Rp000 Rp000
LAPORAN LABA RUGI STATEMENTS OF
KOMPREHENSIF COMPREHENSIVE INCOME
PENJUALAN DAN PENDAPATAN USAHA 3.137.497.480
452.471.288 251.276.963
62.545.455 220.392.900
589.611.996 4.713.796.082
24.366.572 4.689.429.510
SALES AND REVENUES BEBAN POKOK PENJUALAN DAN
COST OF SALES AND DIRECT BEBAN LANGSUNG
1.848.272.835 209.981.111
210.525.805 43.151.540
135.665.462 181.712.728
2.629.309.481 24.366.572
2.604.942.909 COST
LABA KOTOR 1.289.224.645
242.490.177 40.751.158
19.393.915 84.727.438
407.899.268 2.084.486.601
- 2.084.486.601
GROSS PROFIT Penghasilan beban yang tidak dapat
Unallocated income expense dialokasikan
Beban penjualan 288.892.380
- 288.892.380
Selling expense Beban umum dan administrasi
535.434.053 -
535.434.053 General and administrative
Bagian laba bersih entitas asosiasi 76.870.642
- 76.870.642
Equity in net income asssociates Penghasilan bunga
80.065.810 -
80.065.810 Interest income
Interest expense and financial Beban bunga dan administrasi
378.462.634 -
378.462.634 charges
Keuntungan lainnya - bersih 58.912.745
- 58.912.745
Others gain - net Laba sebelum pajak
1.097.546.731 Income before tax
STATEMENTS OF FINANCIAL LAPORAN POSISI KEUANGAN
POSITION
Aset segmen 1.742.926.421
310.692.585 792.636.469
40.978.827 1.621.647.504
4.711.382.275 9.220.264.081
775.416.658 9.995.680.739
Segment assets Aset yang tidak dapat dialokasikan
9.546.037.928 4.346.076.315
5.199.961.613 Unallocated assets
Jumlah aset konsolidasian 15.195.642.352
Consolidated total assets Liabilitas segmen
761.364.413 84.161.646
1.020.978.106 450.674.534
207.120.273 1.389.207.532
3.913.506.504 -
3.913.506.504 Segment liabilities
Liabilitas yang tidak dapat dialokasikan 5.802.398.589
869.166.511 4.933.232.078
Unallocated liabilities Jumlah liabilitas konsolidasian
8.846.738.582 Consolidated total liabilities
INFORMASI LAINNYA OTHER INFORMATION
Pengeluaran modal 3.355.797
- 7.237.953
- 620.161.959
973.180.595 1.603.936.304
- 1.603.936.304
Capital expenditure Pengeluaran modal yang tidak
Unallocated capital dapat dialokasikan
372.320.837 expenditure
Penyusutan 261.228.525
Depreciation 31 DesemberDecember 31, 2012
PenjualanSales
Pendapatan Sewa Pusat
Perbelanjaan Rental income
Apartemen Perkantoran
Rumah toko from Shopping
Jumlah Eliminasi
Konsolidasian Apartments
Offices Shophouses
Hotel center
Total Elimination
Consolidated Rp000
Rp000 Rp000
Rp000 Rp000
Rp000 Rp000
Rp000
LAPORAN LABA RUGI STATEMENTS OF
KOMPREHENSIF COMPREHENSIVE INCOME
PENJUALAN DAN PENDAPATAN USAHA 2.681.000.038
760.388.206 8.860.613
36.425.990 337.424.269
3.824.099.116 -
3.824.099.116 SALES AND REVENUES
BEBAN POKOK PENJUALAN DAN COST OF SALES AND DIRECT
BEBAN LANGSUNG 1.877.865.723
413.201.064 3.200.130
17.684.163 104.227.293
2.416.178.373 -
2.416.178.373 COST
LABA KOTOR 803.134.315
347.187.142 5.660.483
18.741.827 233.196.976
1.407.920.743 -
1.407.920.743 GROSS PROFIT
Penghasilan beban yang tidak dapat Unallocated income expense
dialokasikan Beban penjualan
224.743.334 -
224.743.334 Selling expense
Beban umum dan administrasi 360.791.363
8.129.796 352.661.567
General and administrative Bagian laba bersih entitas asosiasi
61.142.216 -
61.142.216 Equity in net income asssociates
Penghasilan bunga 81.804.303
3.340.254 78.464.049
Interest income Interest expense and financial
Beban bunga dan administrasi 126.578.211
3.340.254 123.237.957
charges Keuntungan lainnya - bersih
49.475.869 8.129.796
41.346.073 Others gain - net
Laba sebelum pajak 888.230.223
Income before tax
STATEMENTS OF FINANCIAL LAPORAN POSISI KEUANGAN
POSITION
Aset segmen 1.190.127.915
361.578.444 694.981
951.227.001 3.733.102.095
6.236.730.436 72.615.708
6.309.346.144 Segment assets
Aset yang tidak dapat dialokasikan 4.529.474.853
Unallocated assets Jumlah aset konsolidasian
10.838.820.997 Consolidated total assets
Liabilitas segmen 694.344.384
30.197.856 20.245.659
119.371.620 960.332.175
1.824.491.694 -
1.824.491.694 Segment liabilities
Liabilitas yang tidak dapat dialokasikan 3.983.060.950
Unallocated liabilities Jumlah liabilitas konsolidasian
5.807.552.644 Consolidated total liabilities
INFORMASI LAINNYA OTHER INFORMATION
Pengeluaran modal 1.235.767
788.816.918 1.150.709.384
1.940.762.069 1.940.762.069
Capital expenditure Pengeluaran modal yang tidak
Unallocated capital dapat dialokasikan
585.632.246 expenditure
Penyusutan 135.400.981
Depreciation 31 DesemberDecember 31, 2011
PenjualanSales
PT AGUNG PODOMORO LAND Tbk DAN ENTITAS ANAK CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2012, 2011 DAN 2010 DAN 1 JANUARI 2010 31 DESEMBER 2009 SERTA UNTUK TAHUN-TAHUN YANG
BERAKHIR PADA TANGGAL 31 DESEMBER 2012, 2011 DAN 2010
Lanjutan PT AGUNG PODOMORO LAND Tbk AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012, 2011 AND 2010 AND JANUARY 1, 2010
DECEMBER 31, 2009 AND FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
Continued
- 112 -
Pendapatan sewa Pusat
Perbelanjaan Rental income
Apartemen Perkantoran
Rumah toko Shopping
Jumlah Eliminasi
Konsolidasian Apartments
Offices Shophouses
center Total
Elimination Consolidated
Rp000 Rp000
Rp000 Rp000
Rp000 Rp000
Rp000
LAPORAN LABA RUGI STATEMENTS OF COMPREHENSIVE
KOMPREHENSIF INCOME
PENJUALAN DAN PENDAPATAN USAHA 1.468.080.659
295.392.576 71.594.180
103.651.587 1.938.719.002
- 1.938.719.002
SALES AND REVENUES BEBAN POKOK PENJUALAN DAN
COST OF SALES AND DIRECT BEBAN LANGSUNG
1.030.730.054 182.961.352
55.014.038 58.460.802
1.327.166.246 -
1.327.166.246 COST
LABA KOTOR 437.350.605
112.431.224 16.580.142
45.190.785 611.552.756
- 611.552.756
GROSS PROFIT Penghasilan beban yang tidak dapat
Unallocated income expense dialokasikan
Beban penjualan 118.443.345
- 118.443.345
Selling expense Beban umum dan administrasi
199.163.073 3.410.408
195.752.665 General and administrative expense
Bagian laba bersih entitas asosiasi 47.922.569
- 47.922.569
Equity in net income of associates Penghasilan bunga
38.192.041 -
38.192.041 Interest income
Beban bunga dan keuangan 18.304.220
- 18.304.220
Interest expense and financial charges Lain-lain - bersih
20.733.645 3.410.408
17.323.237 Others - net
Laba sebelum pajak 382.490.373
Income before tax
LAPORAN POSISI KEUANGAN STATEMENT OF FINANCIAL POSITION
Aset segmen 1.807.642.342
92.634.727 1.827.410
2.278.072.416 4.180.176.895
32.559.626 4.212.736.521
Segment assets Aset yang tidak dapat dialokasikan
3.543.251.768 Unallocated assets
Jumlah aset konsolidasian 7.755.988.289
Consolidated total assets Liabilitas segmen
796.973.136 14.060.076
4.975.300 240.996.247
1.057.004.759 -
1.057.004.759 Segment liabilities
Liabilitas yang tidak dapat dialokasikan 2.483.174.756
Unallocated liabilities Jumlah liabilitas konsolidasian
3.540.179.515 Consolidated total liabilities
INFORMASI LAINNYA OTHER INFORMATION
Pengeluaran modal 3.247.178
- -
666.685.698 669.932.876
- 669.932.876
Capital expenditure Pengeluaran modal yang tidak dapat dialokasikan
99.678.357 Unallocated capital expenditure
Penyusutan 48.552.470
Depreciation PenjualanSales
31 Desember December 31, 2010
Penjualan dan pendapatan usaha berdasarkan pasar Sales and revenues by geographical market
Berikut ini
adalah jumlah
penjualan Grup
berdasarkan pasar geografis: The following table shows the distribution of the
Group’s consolidated sales from external customers by geographical market:
2012 2011
2010 Rp000
Rp000 Rp000
Jawa Barat 4.512.084.000
42.823.190 2.109.339
Jawa Barat Jakarta
93.618.416 3.781.275.926
1.936.609.663 Jakarta
Balikpapan 83.727.094
- -
Balikpapan Jumlah
4.689.429.510 3.824.099.116
1.938.719.002 Total
Nilai tercatat aset tidak lancar berdasarkan wilayah geografis atau lokasi aset tersebut.
The following table shows the carrying amount of non current assets by geographical area in which the
assets are located:
1 Januari 2010 31 Desember 2009
January 1, 2010 2012
2011 2010
December 31, 2009 Rp000
Rp000 Rp000
Rp000 Jakarta
6.252.624.512 4.839.252.855
2.873.481.269 1.990.265.671
Jakarta Jawa Barat
1.168.316.311 903.346.447
406.136.052 2.212.830
Jawa Barat Bali
659.330.244 409.890.412
- -
Bali Balikpapan
350.554.357 -
- -
Balikpapan Makassar
37.757.650 -
- -
Makassar Jumlah
8.468.583.074 6.152.489.714
3.279.617.321 1.992.478.501
Total 31 DesemberDecember 31,
PT AGUNG PODOMORO LAND Tbk DAN ENTITAS ANAK CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2012, 2011 DAN 2010 DAN 1 JANUARI 2010 31 DESEMBER 2009 SERTA UNTUK TAHUN-TAHUN YANG
BERAKHIR PADA TANGGAL 31 DESEMBER 2012, 2011 DAN 2010
Lanjutan PT AGUNG PODOMORO LAND Tbk AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2012, 2011 AND 2010 AND JANUARY 1, 2010
DECEMBER 31, 2009 AND FOR THE YEARS ENDED DECEMBER 31, 2012, 2011 AND 2010
Continued
- 113 - Nilai tercatat aset segmen dan tambahan aset tetap
dan properti investasi berdasarkan wilayah geografis atau lokasi aset tersebut:
The following table shows the carrying amount of segment assets and additions to property and
equipment and
investment properties
by geographical area in which the assets are located:
31 Desember 31 Desember
31 Desember 31 Desember
December 31, December 31,
December 31, December 31,
2012 2011
2012 2011
Rp000 Rp000
Rp000 Rp000
Jakarta 12.106.332.774
8.112.578.379 649.061.685
1.882.046.317 Jakarta
Jawa Barat 1.778.103.124
2.623.875.012 21.826.697
233.924.602 Jawa Barat
Bali 762.822.215
102.367.606 330.696.612
410.423.396 Bali
Balikpapan 429.752.019
- 974.672.147
- Balikpapan
Makassar 118.632.220
- -
- Makassar
Jumlah 15.195.642.352
10.838.820.997 1.976.257.141
2.526.394.315 Total
and investment properties segment assets
Carrying amount of aset segmen
Nilai tercatat dan properti investasi
Additions to property and equipment Penambahan aset tetap
44. IKATAN 44. COMMITMENTS
a. Grup mengadakan perjanjian dengan beberapa bank dalam rangka penyediaan fasilitas kredit
kepada pembeli untuk pemilikan rumah toko, rumah kantor, apartemen dan perkantoran milik
Grup sebagai berikut: a. The Group entered into agreements with several
banks, wherein such banks will provide credit facilities to the buyers of shophouse, offices
houses, apartments and offices of the Group as follows:
1. Pada tahun 2005, Perusahaan mengadakan perjanjian kerjasama dengan Bank Permata
dan Bank CIMB Niaga di mana bank-bank tersebut akan menyediakan fasilitas kredit
kepada pembeli untuk pemilikan rumah toko, rumah
kantor, Apartemen
Mediterania Garden Residence 2, Apartemen Royal
Mediterania Garden Residence dan Garden Shopping Arcade.
1. In 2005, the Company entered into an agreement with Bank Permata and Bank
CIMB Niaga, wherein such banks will provide credit facilities to the buyers of shophouses,
office houses,
Mediterania Garden
Residence 2, Royal Mediterania Garden Residence and Garden Shopping Arcade.
2. Pada tahun 2008, Perusahaan mengadakan perjanjian kerja sama dengan Bank DKI dan
BTN untuk menyediakan fasilitas kredit kepada pembeli untuk pemilikan Apartemen
Gading Nias. 2. In
2008, the
Company entered
into agreements with Bank DKI and BTN to
provide credit facilities to the buyers of Gading Nias Apartment.
3. Pada tanggal
20 September
2007, Perusahaan
dan beberapa
perusahaan lainnya dalam Grup Agung Podomoro,
melakukan perjanjian kerjasama dengan Bank Internasional Indonesia. Besarnya
alokasi dana kerjasama dalam bentuk fasilitas kredit yang diberikan Bank kepada
calon pembeli unit yang dibangun oleh pengembang
adalah sebesar
Rp 100.000.000 ribu.
Atas pemberian
Fasilitas Kredit
Kepemilikan Apartemen
KPA oleh Bank maka Grup menjaminkan deposito berjangka dalam mata uang Rupiah
dan dicatat dalam aset keuangan lainnya Catatan 12.
3. On September 20, 2007, the Company and several other companies in the Agung
Podomoro Group, entered into agreements with Bank Internasional Indonesia. The
allocated funds in the form of credit facilities provided by the Bank to prospective buyers of
unit to be constructed amounted to Rp 100,000,000 thousand. For this facilitiy
provided by the bank, the Group pledged its time deposits denominated in Rupiah as
collateral and recorded as part of other financial asset Note 12.