PT Mitrabara Adiperdana Tbk (IDX: MBAP)
Indonesia
· Delayed Price · Currency is IDR 2,820.00
-70.00 (-2.42%)
Dec 3, 2024, 11:10 AM WIB
MBAP Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 | 220.43 | 224.09 | 449.54 | 309.84 | 201.21 | 260.85 | Upgrade
|
| Revenue Growth (YoY) | -12.34% | -50.15% | 45.09% | 53.99% | -22.86% | 1.05% | Upgrade
|
| Cost of Revenue | 180.76 | 169.33 | 179.73 | 142.05 | 134.22 | 169.43 | Upgrade
|
| Gross Profit | 39.67 | 54.75 | 269.81 | 167.79 | 66.99 | 91.42 | Upgrade
|
| Selling, General & Admin | 33.63 | 32.73 | 37.35 | 40.55 | 32.12 | 42.24 | Upgrade
|
| Other Operating Expenses | -0.75 | 6.2 | 2.47 | -1.41 | -1.63 | 0.78 | Upgrade
|
| Operating Expenses | 32.88 | 38.93 | 39.82 | 39.14 | 30.49 | 43.02 | Upgrade
|
| Operating Income | 6.79 | 15.82 | 229.99 | 128.65 | 36.5 | 48.4 | Upgrade
|
| Interest Expense | -0.15 | -0.1 | -0.27 | -0.68 | -1.21 | -0.57 | Upgrade
|
| Interest & Investment Income | 5.42 | 6.28 | 1.4 | 1.33 | 2.62 | 1.71 | Upgrade
|
| Earnings From Equity Investments | -0.19 | 1.73 | -0.45 | -0.13 | -0.01 | -0.76 | Upgrade
|
| Other Non Operating Income (Expenses) | 4.83 | 4.83 | - | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 16.7 | 28.57 | 230.66 | 129.16 | 37.9 | 48.78 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 2.17 | - | - | - | - | Upgrade
|
| Pretax Income | 16.7 | 30.73 | 230.66 | 129.16 | 37.9 | 48.78 | Upgrade
|
| Income Tax Expense | 3.42 | 9.05 | 51.26 | 28.6 | 10.43 | 13.49 | Upgrade
|
| Earnings From Continuing Operations | 13.28 | 21.69 | 179.39 | 100.57 | 27.47 | 35.29 | Upgrade
|
| Minority Interest in Earnings | 0.01 | 0.01 | -0 | -0 | -0 | -0 | Upgrade
|
| Net Income | 13.28 | 21.69 | 179.39 | 100.57 | 27.47 | 35.29 | Upgrade
|
| Net Income to Common | 13.28 | 21.69 | 179.39 | 100.57 | 27.47 | 35.29 | Upgrade
|
| Net Income Growth | -68.09% | -87.91% | 78.38% | 266.13% | -22.16% | -29.86% | Upgrade
|
| Shares Outstanding (Basic) | 1,227 | 1,227 | 1,227 | 1,227 | 1,227 | 1,227 | Upgrade
|
| Shares Outstanding (Diluted) | 1,227 | 1,227 | 1,227 | 1,227 | 1,227 | 1,227 | Upgrade
|
| EPS (Basic) | 0.01 | 0.02 | 0.15 | 0.08 | 0.02 | 0.03 | Upgrade
|
| EPS (Diluted) | 0.01 | 0.02 | 0.15 | 0.08 | 0.02 | 0.03 | Upgrade
|
| EPS Growth | -67.93% | -87.89% | 78.17% | 272.46% | -23.48% | -29.86% | Upgrade
|
| Free Cash Flow | 4.44 | -5.14 | 198.65 | 104.71 | 43.81 | 48.51 | Upgrade
|
| Free Cash Flow Per Share | 0.00 | -0.00 | 0.16 | 0.09 | 0.04 | 0.04 | Upgrade
|
| Dividend Per Share | 0.008 | 0.020 | 0.134 | 0.060 | 0.032 | 0.011 | Upgrade
|
| Dividend Growth | -89.84% | -84.76% | 123.91% | 85.71% | 180.00% | -43.63% | Upgrade
|
| Gross Margin | 18.00% | 24.43% | 60.02% | 54.15% | 33.29% | 35.05% | Upgrade
|
| Operating Margin | 3.08% | 7.06% | 51.16% | 41.52% | 18.14% | 18.55% | Upgrade
|
| Profit Margin | 6.03% | 9.68% | 39.91% | 32.46% | 13.65% | 13.53% | Upgrade
|
| Free Cash Flow Margin | 2.01% | -2.30% | 44.19% | 33.79% | 21.78% | 18.60% | Upgrade
|
| EBITDA | 12.48 | 22.89 | 237.72 | 136.55 | 44.42 | 56.13 | Upgrade
|
| EBITDA Margin | 5.66% | 10.21% | 52.88% | 44.07% | 22.08% | 21.52% | Upgrade
|
| D&A For EBITDA | 5.68 | 7.07 | 7.73 | 7.9 | 7.91 | 7.73 | Upgrade
|
| EBIT | 6.79 | 15.82 | 229.99 | 128.65 | 36.5 | 48.4 | Upgrade
|
| EBIT Margin | 3.08% | 7.06% | 51.16% | 41.52% | 18.14% | 18.55% | Upgrade
|
| Effective Tax Rate | 20.48% | 29.44% | 22.23% | 22.14% | 27.52% | 27.66% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.