PT Multi Spunindo Jaya Tbk (IDX: MSJA)
382.00
-8.00 (-2.05%)
Sep 10, 2024, 4:01 PM WIB
MSJA 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 |
---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Revenue | 66.47 | 70.29 | 78.99 | 77.9 | 73.36 |
Revenue Growth (YoY) | -8.38% | -11.01% | 1.40% | 6.18% | - |
Cost of Revenue | 54.14 | 55.12 | 62.76 | 60.23 | 51.84 |
Gross Profit | 12.34 | 15.16 | 16.22 | 17.67 | 21.52 |
Selling, General & Admin | 6.67 | 6.64 | 8.72 | 6.15 | 4.99 |
Operating Expenses | 6.67 | 6.64 | 8.73 | 6.2 | 4.99 |
Operating Income | 5.67 | 8.52 | 7.49 | 11.47 | 16.53 |
Interest Expense | -1.17 | -1.01 | -0.97 | -1 | -0.72 |
Interest & Investment Income | 0.22 | 0.42 | 0.3 | 0.39 | 0.45 |
Earnings From Equity Investments | 0.78 | 0.85 | 0.39 | 0.59 | 1.12 |
Currency Exchange Gain (Loss) | -2.08 | 0.61 | -1.85 | -0.42 | 0.6 |
Other Non Operating Income (Expenses) | 0.17 | 0.04 | 0.04 | 0.27 | -0.12 |
EBT Excluding Unusual Items | 3.59 | 9.43 | 5.39 | 11.31 | 17.86 |
Gain (Loss) on Sale of Assets | 0.03 | 0.03 | -0.02 | -0.14 | 0.02 |
Pretax Income | 3.62 | 9.46 | 5.37 | 11.17 | 18.4 |
Income Tax Expense | -0.07 | 1.93 | 0.84 | 2.22 | 3.56 |
Earnings From Continuing Operations | 3.7 | 7.53 | 4.53 | 8.95 | 14.84 |
Minority Interest in Earnings | -0.09 | -0.21 | 0.25 | 0.22 | 0.04 |
Net Income | 3.61 | 7.32 | 4.78 | 9.17 | 14.88 |
Net Income to Common | 3.61 | 7.32 | 4.78 | 9.17 | 14.88 |
Net Income Growth | -39.53% | 53.23% | -47.90% | -38.37% | - |
Shares Outstanding (Basic) | 3,932 | 2,026 | 1,870 | 1,870 | 1,870 |
Shares Outstanding (Diluted) | 3,932 | 2,026 | 1,870 | 1,870 | 1,870 |
Shares Change (YoY) | 101.88% | 8.32% | - | - | - |
EPS (Basic) | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
EPS (Diluted) | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
EPS Growth | -70.08% | 41.45% | -47.90% | -38.38% | - |
Free Cash Flow | 6.79 | 9.36 | 11 | -5.49 | 11.5 |
Free Cash Flow Per Share | 0.00 | 0.00 | 0.01 | -0.00 | 0.01 |
Dividend Per Share | 0.000 | 0.000 | - | - | - |
Gross Margin | 18.56% | 21.57% | 20.54% | 22.68% | 29.33% |
Operating Margin | 8.53% | 12.12% | 9.49% | 14.73% | 22.54% |
Profit Margin | 5.42% | 10.42% | 6.05% | 11.77% | 20.29% |
Free Cash Flow Margin | 10.21% | 13.31% | 13.92% | -7.05% | 15.68% |
EBITDA | 8.48 | 11.97 | 11.77 | 15.21 | 19.93 |
EBITDA Margin | 12.75% | 17.03% | 14.90% | 19.53% | 27.17% |
D&A For EBITDA | 2.81 | 3.45 | 4.27 | 3.74 | 3.4 |
EBIT | 5.67 | 8.52 | 7.49 | 11.47 | 16.53 |
EBIT Margin | 8.53% | 12.12% | 9.49% | 14.73% | 22.54% |
Effective Tax Rate | - | 20.37% | 15.57% | 19.89% | 19.35% |
Source: S&P Capital IQ. Standard template. Financial Sources.