PT Baramulti Suksessarana Tbk
IDX:BSSR.JK
4650 (IDR) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 241.427 | 241.081 | 277.815 | 262.862 | 321.367 | 272.293 | 305.629 | 298.098 | 307.559 | 117.73 | 257.861 | 215.407 | 135.521 | 82.583 | 87.925 | 65.612 | 81.638 | 96.29 | 111.372 | 101.118 | 105.387 | 100.211 | 120.959 | 123.615 | 108.651 | 90.208 | 102.37 | 100.505 | 103.217 | 86.482 | 76.484 | 58.365 | 60.005 | 47.744 | 63.727 | 57.922 | 75.647 | 61.725 | 82.913 | 31.132 | 52.778 | 50.288 | 29.095 | 32.712 | 43.164 | 38.203 | 25.907 | 22.473 |
Kosten van de omzet
| 157.998 | 153.952 | 205.568 | 202.44 | 201.473 | 173.574 | 180.184 | 169.583 | 144.263 | 71.685 | 97.26 | 106.413 | 78.032 | 58.055 | 61.356 | 44.535 | 57.094 | 68.571 | 80.918 | 69.826 | 75.55 | 81.335 | 88.674 | 78.541 | 67.819 | 50.982 | 59.306 | 56.383 | 56.781 | 48.984 | 50.247 | 40.441 | 42.046 | 32.676 | 43.754 | 41.066 | 47.71 | 38.033 | 67.401 | 19.396 | 43.59 | 39.528 | 9.224 | 28.445 | 34.812 | 22.917 | 17.018 | 14.433 |
Brutowinst
| 83.429 | 87.129 | 72.247 | 60.422 | 119.894 | 98.719 | 125.444 | 128.516 | 163.296 | 46.045 | 160.601 | 108.994 | 57.489 | 24.528 | 26.569 | 21.076 | 24.544 | 27.718 | 30.454 | 31.292 | 29.837 | 18.875 | 32.285 | 45.074 | 40.832 | 39.226 | 43.064 | 44.123 | 46.436 | 37.498 | 26.237 | 17.924 | 17.959 | 15.068 | 19.973 | 16.856 | 27.937 | 23.692 | 15.512 | 11.736 | 9.188 | 10.76 | 19.871 | 4.267 | 8.351 | 15.286 | 8.889 | 8.04 |
Brutowinstmarge
| 0.346 | 0.361 | 0.26 | 0.23 | 0.373 | 0.363 | 0.41 | 0.431 | 0.531 | 0.391 | 0.623 | 0.506 | 0.424 | 0.297 | 0.302 | 0.321 | 0.301 | 0.288 | 0.273 | 0.309 | 0.283 | 0.188 | 0.267 | 0.365 | 0.376 | 0.435 | 0.421 | 0.439 | 0.45 | 0.434 | 0.343 | 0.307 | 0.299 | 0.316 | 0.313 | 0.291 | 0.369 | 0.384 | 0.187 | 0.377 | 0.174 | 0.214 | 0.683 | 0.13 | 0.193 | 0.4 | 0.343 | 0.358 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 1.463 | 2.275 | 5.332 | 1.694 | 2.146 | 1.264 | 1.824 | 1.131 | 0.695 | 1.351 | 4.65 | 0.702 | 2.603 | 0.406 | 5.243 | 0.533 | 1.868 | 1.037 | 1.811 | 1.746 | 1.671 | 0.517 | 1.719 | 1.683 | 0.665 | 0.511 | 5.152 | 2.613 | 0.594 | 0.576 | 2.657 | 0.4 | 0.093 | 0.807 | 3.422 | 0.633 | 0.564 | 0.882 | 1.654 | 1.685 | 0.431 | 1.099 | 2.603 | 1.404 | 2.05 | 1.276 | 1.872 | 2.895 |
Verkoop- en marketingkosten
| 31.041 | 30.737 | 39.321 | 37.678 | 40.318 | 32.783 | 33.353 | 33.199 | 30.879 | 12.631 | 24.375 | 22.717 | 15.309 | 12.22 | 13.858 | 9.346 | 12.025 | 13.713 | 14.617 | 13.776 | 15.109 | 14.218 | 16.851 | 15.705 | 13.824 | 10.919 | 14.747 | 13.459 | 12.907 | 9.43 | 9.047 | 8.351 | 8.748 | 6.73 | 10.69 | 7.154 | 10.404 | 8.692 | 9.573 | 6.187 | 6.075 | 7.743 | 19.759 | 2.319 | 1.358 | 10.924 | 8.112 | 4.29 |
Verkoop-, algemene en administratieve kosten
| 32.504 | 33.012 | 44.653 | 39.372 | 42.463 | 34.047 | 35.177 | 34.33 | 31.574 | 13.982 | 29.024 | 23.419 | 17.912 | 12.627 | 19.1 | 9.879 | 13.893 | 14.75 | 16.428 | 15.521 | 16.779 | 14.736 | 18.57 | 17.388 | 14.489 | 11.429 | 19.899 | 16.072 | 13.501 | 10.006 | 11.703 | 8.751 | 8.84 | 7.537 | 14.112 | 7.787 | 10.968 | 9.575 | 11.227 | 7.872 | 6.506 | 8.843 | 22.362 | 3.722 | 0.691 | 12.2 | 9.985 | 5.977 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 1.349 | 35.942 | 5.986 | 0.459 | 0.237 | -0.015 | 2.38 | 0.436 | -0.411 | -1.943 | 1.986 | -1.236 | 0.487 | 2.455 | 0.045 | 0.22 | 0.446 | 0.492 | 0.423 | 1.099 | 0.702 | -1.563 | -1.382 | 0.125 | 2.665 | 1.147 | 0.702 | 0.888 | 0.394 | 0.699 | 0.738 | 4.051 | 1.789 | 4.607 | 0.747 | 0.328 | 0.487 | 1.199 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 33.429 | 33.903 | 12.468 | 40.426 | 42.435 | 35.396 | 71.119 | 40.316 | 32.033 | 14.218 | 29.01 | 25.799 | 18.348 | 12.216 | 17.157 | 11.865 | 12.657 | 15.237 | 18.883 | 15.566 | 16.999 | 15.182 | 19.062 | 17.811 | 15.588 | 12.132 | 18.336 | 14.69 | 13.626 | 12.671 | 12.851 | 9.453 | 9.729 | 7.932 | 14.811 | 8.525 | 15.019 | 11.364 | 15.834 | 8.619 | 6.833 | 9.33 | 23.561 | 4.056 | 1.498 | 12.648 | 11.434 | 1.137 |
Bedrijfsresultaat
| 48.722 | 54.392 | 58.302 | 22.543 | 76.76 | 60.686 | 54.276 | 88.544 | 133.335 | 32.124 | 130.56 | 83.015 | 38.425 | 12.441 | 8.072 | 9.355 | 9.992 | 13.874 | 11.172 | 15.613 | 12.524 | 3.076 | 12.432 | 27.032 | 26.238 | 27.288 | 25.029 | 29.323 | 32.804 | 24.552 | 13.74 | 8.116 | 8.134 | 6.73 | 3.97 | 8.857 | 12.883 | 11.924 | -0.348 | 3.56 | 2.448 | 1.157 | -2.374 | 1.359 | 8.035 | 3.085 | -1.47 | 3.093 |
Bedrijfsresultaat ratio
| 0.202 | 0.226 | 0.21 | 0.086 | 0.239 | 0.223 | 0.178 | 0.297 | 0.434 | 0.273 | 0.506 | 0.385 | 0.284 | 0.151 | 0.092 | 0.143 | 0.122 | 0.144 | 0.1 | 0.154 | 0.119 | 0.031 | 0.103 | 0.219 | 0.241 | 0.303 | 0.244 | 0.292 | 0.318 | 0.284 | 0.18 | 0.139 | 0.136 | 0.141 | 0.062 | 0.153 | 0.17 | 0.193 | -0.004 | 0.114 | 0.046 | 0.023 | -0.082 | 0.042 | 0.186 | 0.081 | -0.057 | 0.138 |
Totaal overige inkomsten en kosten netto
| 0.575 | 0.167 | 0.45 | 0.837 | 0.653 | 0.359 | 0.25 | 0.206 | 0.04 | 0.006 | 0.044 | -0.017 | -0.147 | -0.112 | -0.127 | -0.065 | -0.144 | -0.118 | -0.171 | -0.331 | -0.248 | -0.319 | 0.149 | 0.661 | -0.459 | 0.014 | 0.609 | -0.276 | -0.187 | -0.166 | -0.02 | -0.469 | -0.18 | -0.458 | 0.457 | -0.772 | -0.413 | -0.423 | -0.365 | -0.356 | -0.439 | -0.465 | -0.353 | -1.282 | -1.091 | -0.649 | -1.39 | 3.243 |
Inkomen voor belasting
| 49.297 | 54.559 | 58.752 | 23.38 | 77.413 | 61.045 | 54.525 | 88.75 | 133.375 | 32.13 | 130.604 | 82.998 | 38.278 | 12.329 | 7.945 | 9.29 | 9.848 | 13.756 | 11.001 | 15.282 | 12.276 | 2.757 | 12.581 | 27.693 | 25.779 | 27.302 | 25.638 | 29.047 | 32.617 | 24.386 | 13.72 | 7.647 | 7.954 | 6.271 | 4.427 | 8.085 | 12.47 | 11.501 | -0.713 | 3.204 | 2.008 | 0.692 | -2.727 | 0.077 | 6.944 | 2.436 | -2.86 | 6.336 |
Inkomen voor belasting ratio
| 0.204 | 0.226 | 0.211 | 0.089 | 0.241 | 0.224 | 0.178 | 0.298 | 0.434 | 0.273 | 0.506 | 0.385 | 0.282 | 0.149 | 0.09 | 0.142 | 0.121 | 0.143 | 0.099 | 0.151 | 0.116 | 0.028 | 0.104 | 0.224 | 0.237 | 0.303 | 0.25 | 0.289 | 0.316 | 0.282 | 0.179 | 0.131 | 0.133 | 0.131 | 0.069 | 0.14 | 0.165 | 0.186 | -0.009 | 0.103 | 0.038 | 0.014 | -0.094 | 0.002 | 0.161 | 0.064 | -0.11 | 0.282 |
Belastingkosten
| 11.108 | 12.392 | 22.07 | 4.161 | 17.774 | 14.316 | 12.197 | 19.72 | 29.588 | 7.38 | 29.199 | 18.531 | 8.507 | 2.807 | 2.073 | 2.253 | 2.356 | 3.637 | 3.04 | 4.001 | 2.979 | 0.828 | 3.738 | 7.123 | 6.527 | 6.904 | 6.571 | 7.358 | 8.256 | 6.686 | 2.451 | 1.714 | 2.157 | 1.849 | 1.202 | 1.893 | 3.679 | 3.333 | 0.706 | 1.073 | 0.559 | 0.321 | -0.622 | 0.1 | 1.576 | 0.942 | 0.099 | 1.746 |
Nettowinst
| 38.19 | 42.167 | 36.682 | 19.22 | 59.639 | 46.729 | 42.328 | 69.03 | 103.788 | 24.75 | 101.404 | 64.467 | 29.77 | 9.522 | 5.872 | 7.037 | 7.491 | 10.12 | 7.961 | 11.281 | 9.297 | 1.929 | 8.843 | 20.57 | 19.252 | 20.398 | 19.067 | 21.689 | 24.361 | 17.7 | 11.269 | 5.934 | 5.797 | 4.422 | 3.225 | 6.192 | 8.791 | 8.168 | -1.418 | 2.131 | 1.45 | 0.371 | -2.105 | -0.023 | 5.369 | 1.494 | -2.958 | 4.589 |
Nettowinstmarge
| 0.158 | 0.175 | 0.132 | 0.073 | 0.186 | 0.172 | 0.138 | 0.232 | 0.337 | 0.21 | 0.393 | 0.299 | 0.22 | 0.115 | 0.067 | 0.107 | 0.092 | 0.105 | 0.071 | 0.112 | 0.088 | 0.019 | 0.073 | 0.166 | 0.177 | 0.226 | 0.186 | 0.216 | 0.236 | 0.205 | 0.147 | 0.102 | 0.097 | 0.093 | 0.051 | 0.107 | 0.116 | 0.132 | -0.017 | 0.068 | 0.027 | 0.007 | -0.072 | -0.001 | 0.124 | 0.039 | -0.114 | 0.204 |
WPA (Winst Per Aandeel)
| 235.66 | 0.016 | 0.014 | 0.007 | 0.023 | 0.018 | 0.016 | 0.026 | 0.04 | 0.01 | 0.039 | 0.025 | 0.011 | 0.004 | 0.002 | 0.003 | 0.003 | 0.004 | 0.003 | 0.004 | 0.004 | 0.001 | 0.003 | 0.008 | 0.007 | 0.008 | 0.007 | 0.008 | 0.009 | 0.007 | 0.004 | 0.002 | 0.002 | 0.002 | 0.001 | 0.002 | 0.003 | 0.003 | -0.001 | 0.001 | 0.001 | 0 | -0.001 | 0 | 0.002 | 0.001 | -0.001 | 0.002 |
Verwaterde WPA
| 235.66 | 0.016 | 0.014 | 0.007 | 0.023 | 0.018 | 0.016 | 0.026 | 0.04 | 0.01 | 0.039 | 0.025 | 0.011 | 0.004 | 0.002 | 0.003 | 0.003 | 0.004 | 0.003 | 0.004 | 0.004 | 0.001 | 0.003 | 0.008 | 0.007 | 0.008 | 0.007 | 0.008 | 0.009 | 0.007 | 0.004 | 0.002 | 0.002 | 0.002 | 0.001 | 0.002 | 0.003 | 0.003 | -0.001 | 0.001 | 0.001 | 0 | -0.001 | 0 | 0.002 | 0.001 | -0.001 | 0.002 |
EBITDA
| 49.359 | 54.706 | 58.831 | 23.47 | 77.514 | 61.145 | 54.979 | 89.341 | 133.006 | 32.214 | 131.423 | 83.089 | 38.489 | 12.493 | 8.605 | 9.923 | 11.113 | 14.018 | 12.8 | 15.532 | 11.961 | 3.759 | 12.852 | 27.787 | 25.791 | 27.365 | 25.713 | 29.147 | 32.845 | 24.76 | 13.941 | 7.93 | 8.251 | 6.655 | 5.015 | 8.444 | 12.867 | 11.922 | -0.228 | 3.711 | 2.493 | 1.087 | -3.379 | 3.795 | 9.574 | 3.69 | -0.987 | 3.542 |
EBITDA ratio
| 0.204 | 0.227 | 0.212 | 0.089 | 0.241 | 0.225 | 0.18 | 0.3 | 0.432 | 0.274 | 0.51 | 0.386 | 0.284 | 0.151 | 0.098 | 0.151 | 0.136 | 0.146 | 0.115 | 0.154 | 0.113 | 0.038 | 0.106 | 0.225 | 0.237 | 0.303 | 0.251 | 0.29 | 0.318 | 0.286 | 0.182 | 0.136 | 0.138 | 0.139 | 0.079 | 0.146 | 0.17 | 0.193 | -0.003 | 0.119 | 0.047 | 0.022 | -0.116 | 0.116 | 0.222 | 0.097 | -0.038 | 0.158 |