PT Tripar Multivision Plus Tbk (IDX: RAAM)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
342.00
-16.00 (-4.47%)
Nov 15, 2024, 9:00 AM WIB

RAAM Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19
Revenue
335,021399,267321,849209,364163,975295,351
Revenue Growth (YoY)
2.78%24.05%53.73%27.68%-44.48%-
Cost of Revenue
157,864150,889157,697132,22193,334177,842
Gross Profit
177,157248,378164,15277,14370,641117,509
Selling, General & Admin
99,18492,99064,53144,05143,44274,056
Other Operating Expenses
31.9731.97647.081,3271,757935.25
Operating Expenses
105,84299,62873,07352,33152,90781,668
Operating Income
71,314148,75091,08024,81217,73435,842
Interest Expense
-11,665-14,015-14,059-22,583-23,366-22,169
Interest & Investment Income
4,4633,340163.16400.92576.39227.53
Earnings From Equity Investments
-1,402-2,983-1,095-1,820-3,157-446.47
Currency Exchange Gain (Loss)
-3,873-1,6631,196-40.13579-1,326
Other Non Operating Income (Expenses)
-146,341-8,872-5,893-30.82-6,0793,480
EBT Excluding Unusual Items
-87,502124,55671,393739.02-13,71215,608
Gain (Loss) on Sale of Investments
--24,690-1,780-20,299-4,377
Gain (Loss) on Sale of Assets
1,161429.3-390.8-8,31219,022
Asset Writedown
8,9188,91810,78230,177--
Pretax Income
-77,423133,903106,86529,527-42,32330,253
Income Tax Expense
-16,61630,92219,5682,647-5,8654,059
Earnings From Continuing Operations
-60,808102,98187,29626,880-36,45826,194
Minority Interest in Earnings
0.12.84-1.43-800.55-2,951-1,407
Net Income
-60,807102,98487,29526,079-39,41024,787
Net Income to Common
-60,807102,98487,29526,079-39,41024,787
Net Income Growth
-17.97%234.73%---
Shares Outstanding (Basic)
6,2275,8715,2655,2655,2655,265
Shares Outstanding (Diluted)
6,2275,8715,2655,2655,2655,265
Shares Change (YoY)
10.46%11.51%----
EPS (Basic)
-9.7617.5416.584.95-7.494.71
EPS (Diluted)
-9.7617.5416.584.95-7.494.71
EPS Growth
-5.80%234.73%---
Free Cash Flow
-78,315-71,431-728.1-5,467-4,08511,487
Free Cash Flow Per Share
-12.58-12.17-0.14-1.04-0.782.18
Dividend Per Share
4.0004.000----
Gross Margin
52.88%62.21%51.00%36.85%43.08%39.79%
Operating Margin
21.29%37.26%28.30%11.85%10.82%12.14%
Profit Margin
-18.15%25.79%27.12%12.46%-24.03%8.39%
Free Cash Flow Margin
-23.38%-17.89%-0.23%-2.61%-2.49%3.89%
EBITDA
83,498161,465104,77637,94131,62749,726
EBITDA Margin
24.92%40.44%32.55%18.12%19.29%16.84%
D&A For EBITDA
12,18312,71513,69613,12913,89213,884
EBIT
71,314148,75091,08024,81217,73435,842
EBIT Margin
21.29%37.26%28.30%11.85%10.82%12.14%
Effective Tax Rate
-23.09%18.31%8.96%-13.42%
Source: S&P Capital IQ. Standard template. Financial Sources.