PT Inti Bangun Sejahtera Tbk (IDX: IBST)
Indonesia
· Delayed Price · Currency is IDR 5,050.00
0.00 (0.00%)
Nov 15, 2024, 2:55 PM WIB
IBST Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 920,256 | 1,109,756 | 1,088,237 | 975,211 | 1,122,276 | 1,087,963 | Upgrade
|
| Revenue Growth (YoY) | -17.27% | 1.98% | 11.59% | -13.10% | 3.15% | 21.21% | Upgrade
|
| Cost of Revenue | 541,791 | 518,961 | 520,574 | 487,130 | 566,681 | 539,142 | Upgrade
|
| Gross Profit | 378,465 | 590,795 | 567,663 | 488,081 | 555,595 | 548,821 | Upgrade
|
| Selling, General & Admin | 204,002 | 166,141 | 166,020 | 178,827 | 177,263 | 170,930 | Upgrade
|
| Operating Expenses | 245,809 | 183,882 | 209,718 | 234,829 | 176,957 | 170,930 | Upgrade
|
| Operating Income | 132,657 | 406,914 | 357,945 | 253,252 | 378,639 | 377,891 | Upgrade
|
| Interest Expense | -262,010 | -272,318 | -249,645 | -253,572 | -338,613 | -226,565 | Upgrade
|
| Interest & Investment Income | 21,279 | 19,780 | 27,554 | 24,352 | 11,222 | 8,885 | Upgrade
|
| Other Non Operating Income (Expenses) | -619,732 | -3,899 | -11,769 | 300.48 | 89,482 | -2,136 | Upgrade
|
| EBT Excluding Unusual Items | -727,807 | 150,476 | 124,084 | 24,333 | 140,729 | 158,074 | Upgrade
|
| Gain (Loss) on Sale of Investments | 10,602 | - | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -39,435 | 78,065 | -987.91 | 192,571 | -14.97 | 310.6 | Upgrade
|
| Asset Writedown | -1,198,491 | -118,557 | -16,126 | - | - | - | Upgrade
|
| Pretax Income | -1,955,131 | 109,984 | 106,969 | 218,151 | 140,714 | 158,385 | Upgrade
|
| Income Tax Expense | 51,949 | 71,689 | 65,443 | 154,800 | 73,510 | 29,553 | Upgrade
|
| Net Income | -2,007,080 | 38,295 | 41,527 | 63,351 | 67,204 | 128,831 | Upgrade
|
| Net Income to Common | -2,007,080 | 38,295 | 41,527 | 63,351 | 67,204 | 128,831 | Upgrade
|
| Net Income Growth | - | -7.78% | -34.45% | -5.73% | -47.84% | -11.76% | Upgrade
|
| Shares Outstanding (Basic) | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | Upgrade
|
| Shares Outstanding (Diluted) | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | Upgrade
|
| EPS (Basic) | -1485.73 | 28.35 | 30.74 | 46.90 | 49.75 | 95.37 | Upgrade
|
| EPS (Diluted) | -1485.73 | 28.35 | 30.74 | 46.90 | 49.75 | 95.37 | Upgrade
|
| EPS Growth | - | -7.78% | -34.45% | -5.73% | -47.84% | -11.76% | Upgrade
|
| Free Cash Flow | 604,212 | 453,554 | 220,556 | -1,214,099 | 364,774 | 87,057 | Upgrade
|
| Free Cash Flow Per Share | 447.26 | 335.74 | 163.27 | -898.73 | 270.02 | 64.44 | Upgrade
|
| Dividend Per Share | - | - | - | 618.000 | - | - | Upgrade
|
| Gross Margin | 41.13% | 53.24% | 52.16% | 50.05% | 49.51% | 50.44% | Upgrade
|
| Operating Margin | 14.42% | 36.67% | 32.89% | 25.97% | 33.74% | 34.73% | Upgrade
|
| Profit Margin | -218.10% | 3.45% | 3.82% | 6.50% | 5.99% | 11.84% | Upgrade
|
| Free Cash Flow Margin | 65.66% | 40.87% | 20.27% | -124.50% | 32.50% | 8.00% | Upgrade
|
| EBITDA | 446,250 | 684,241 | 654,228 | 584,872 | 715,056 | 670,857 | Upgrade
|
| EBITDA Margin | 48.49% | 61.66% | 60.12% | 59.97% | 63.71% | 61.66% | Upgrade
|
| D&A For EBITDA | 313,593 | 277,327 | 296,284 | 331,620 | 336,417 | 292,966 | Upgrade
|
| EBIT | 132,657 | 406,914 | 357,945 | 253,252 | 378,639 | 377,891 | Upgrade
|
| EBIT Margin | 14.42% | 36.67% | 32.89% | 25.97% | 33.74% | 34.73% | Upgrade
|
| Effective Tax Rate | - | 65.18% | 61.18% | 70.96% | 52.24% | 18.66% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.