PT Multi Agro Gemilang Plantation Tbk (IDX:MAGP)
Indonesia
· Delayed Price · Currency is IDR 50.00
0.00 (0.00%)
Inactive · Last trade price
on Jul 15, 2022
IDX:MAGP Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | 2011 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '21 Sep 30, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 | Dec '17 Dec 31, 2017 | Dec '16 Dec 31, 2016 | 2011 - 2015 |
| 164,281 | 164,360 | 168,137 | 175,632 | 296,913 | 30,536 | Upgrade
| |
Revenue Growth (YoY) | -21.39% | -2.25% | -4.27% | -40.85% | 872.35% | -71.21% | Upgrade
|
Cost of Revenue | 193,280 | 192,189 | 173,935 | 174,785 | 280,038 | 50,676 | Upgrade
|
Gross Profit | -28,999 | -27,829 | -5,799 | 846.87 | 16,875 | -20,140 | Upgrade
|
Selling, General & Admin | 17,559 | 17,273 | 20,382 | 19,715 | 12,962 | 2,541 | Upgrade
|
Other Operating Expenses | 480.87 | 3,672 | 11,332 | 14,479 | 1,689 | 2,911 | Upgrade
|
Operating Expenses | 17,973 | 21,607 | 31,902 | 34,332 | 14,989 | 5,471 | Upgrade
|
Operating Income | -46,972 | -49,436 | -37,701 | -33,485 | 1,886 | -25,611 | Upgrade
|
Interest Expense | -37,983 | -43,355 | -40,515 | -27,771 | -7,998 | - | Upgrade
|
Interest & Investment Income | - | 8.48 | 59.85 | 80.1 | 52.12 | - | Upgrade
|
Other Non Operating Income (Expenses) | -1,630 | -548.11 | -7,119 | 11,118 | -92.98 | -5,342 | Upgrade
|
EBT Excluding Unusual Items | -86,585 | -93,331 | -85,275 | -50,058 | -6,153 | -30,953 | Upgrade
|
Gain (Loss) on Sale of Investments | - | - | - | -2,995 | - | - | Upgrade
|
Gain (Loss) on Sale of Assets | - | - | - | -7,959 | -150,553 | -52,672 | Upgrade
|
Asset Writedown | -112,902 | -112,902 | -90,788 | - | - | - | Upgrade
|
Other Unusual Items | - | - | - | -547.67 | -569.1 | - | Upgrade
|
Pretax Income | -199,487 | -206,232 | -176,063 | -61,559 | -157,275 | -83,625 | Upgrade
|
Income Tax Expense | 6,982 | 6,982 | -40,405 | 1,463 | 6,045 | -39,668 | Upgrade
|
Earnings From Continuing Operations | -206,469 | -213,214 | -135,658 | -63,022 | -163,320 | -43,957 | Upgrade
|
Minority Interest in Earnings | 2,129 | 2,252 | 3,028 | 1,997 | 7,122 | 1,901 | Upgrade
|
Net Income | -204,340 | -210,962 | -132,630 | -61,026 | -156,199 | -42,056 | Upgrade
|
Preferred Dividends & Other Adjustments | - | - | - | -18,944 | 7,477 | - | Upgrade
|
Net Income to Common | -204,340 | -210,962 | -132,630 | -42,081 | -163,676 | -42,056 | Upgrade
|
Shares Outstanding (Basic) | 9,005 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | Upgrade
|
Shares Outstanding (Diluted) | 9,005 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | Upgrade
|
Shares Change (YoY) | 0.05% | - | - | - | - | 4.80% | Upgrade
|
EPS (Basic) | -22.69 | -23.44 | -14.74 | -4.68 | -18.19 | -4.67 | Upgrade
|
EPS (Diluted) | -22.69 | -23.44 | -14.74 | -4.68 | -18.19 | -4.67 | Upgrade
|
Free Cash Flow | 22,875 | -51.83 | -80,711 | -140,769 | 16,392 | -19.49 | Upgrade
|
Free Cash Flow Per Share | 2.54 | -0.01 | -8.97 | -15.64 | 1.82 | -0.00 | Upgrade
|
Gross Margin | -17.65% | -16.93% | -3.45% | 0.48% | 5.68% | -65.96% | Upgrade
|
Operating Margin | -28.59% | -30.08% | -22.42% | -19.06% | 0.64% | -83.87% | Upgrade
|
Profit Margin | -124.38% | -128.35% | -78.88% | -23.96% | -55.13% | -137.73% | Upgrade
|
Free Cash Flow Margin | 13.92% | -0.03% | -48.00% | -80.15% | 5.52% | -0.06% | Upgrade
|
EBITDA | -21,136 | -22,760 | -10,319 | -499.14 | 25,586 | 34,191 | Upgrade
|
EBITDA Margin | -12.87% | -13.85% | -6.14% | -0.28% | 8.62% | 111.97% | Upgrade
|
D&A For EBITDA | 25,836 | 26,676 | 27,382 | 32,986 | 23,701 | 59,802 | Upgrade
|
EBIT | -46,972 | -49,436 | -37,701 | -33,485 | 1,886 | -25,611 | Upgrade
|
EBIT Margin | -28.59% | -30.08% | -22.42% | -19.06% | 0.64% | -83.87% | Upgrade
|
Updated May 31, 2022. Source: S&P Global Market Intelligence. Standard template. Financial Sources.