PT Cisadane Sawit Raya Tbk
IDX:CSRA.JK
670 (IDR) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 324,934.66 | 242,901.934 | 190,945.593 | 199,210.168 | 299,042.566 | 193,104.223 | 184,155.469 | 205,411.405 | 243,616.486 | 266,649.769 | 254,894.423 | 242,831.064 | 264,153.893 | 212,910.839 | 175,971.741 | 156,012.994 | 177,907.683 | 127,715.568 | 145,617.166 | 118,050.389 | 150,782.759 | 114,899.975 | 108,562.593 | 144,852.832 | 144,852.832 | 139,041.5 | 139,041.5 |
Kosten van de omzet
| 171,757.636 | 108,296.747 | 108,682.432 | 117,948.711 | 162,492.125 | 103,121.906 | 96,915.475 | 128,078.584 | 100,456.751 | 91,066.661 | 83,394.213 | 108,015.915 | 93,075.156 | 99,194.517 | 91,501.09 | 95,595.443 | 108,456.56 | 71,120.654 | 66,153.676 | 47,538.358 | 97,908.444 | 68,886.62 | 61,433.083 | 93,625.64 | 93,625.64 | 80,133 | 80,133 |
Brutowinst
| 153,177.024 | 134,605.187 | 82,263.161 | 81,261.457 | 136,550.441 | 89,982.317 | 87,239.994 | 77,332.821 | 143,159.735 | 175,583.108 | 171,500.21 | 134,815.149 | 171,078.737 | 113,716.322 | 84,470.651 | 60,417.551 | 69,451.123 | 56,594.914 | 79,463.49 | 70,512.031 | 52,874.316 | 46,013.355 | 47,129.509 | 51,227.192 | 51,227.192 | 58,908.5 | 58,908.5 |
Brutowinstmarge
| 0.471 | 0.554 | 0.431 | 0.408 | 0.457 | 0.466 | 0.474 | 0.376 | 0.588 | 0.658 | 0.673 | 0.555 | 0.648 | 0.534 | 0.48 | 0.387 | 0.39 | 0.443 | 0.546 | 0.597 | 0.351 | 0.4 | 0.434 | 0.354 | 0.354 | 0.424 | 0.424 |
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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112,389.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -76,485.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 40,045.342 | 60,825.632 | 45,773.019 | 36,537.609 | 37,581.949 | 45,516.621 | 39,667.8 | 46,150.714 | 30,438.609 | 58,736.061 | 27,642.039 | 22,797.174 | 24,438.146 | 32,658.544 | 20,873.427 | 35,903.658 | 23,362.569 | 31,952.922 | 21,170.074 | 27,684.918 | 19,940.595 | 33,272.337 | 19,976.654 | 23,298.362 | 23,298.362 | 22,854 | 22,854 |
Overige kosten
| -8,032.179 | -74.27 | -111.929 | -884.134 | -6,371.232 | -30.608 | -28.87 | 5.84 | -6,255.962 | -65.478 | -8.869 | 243.044 | -6,090.672 | -111.533 | -81.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 48,077.521 | 60,825.632 | 45,884.948 | 37,421.743 | 43,953.181 | 45,547.229 | 39,696.67 | 46,144.875 | 36,694.572 | 58,801.54 | 27,650.908 | 22,554.13 | 30,528.818 | 32,770.077 | 20,954.697 | 36,399.753 | 24,305.226 | 32,235.703 | 20,726.018 | 32,436.95 | 20,003.818 | 33,364.633 | 20,092.02 | 26,241.846 | 26,241.846 | 22,723 | 22,723 |
Bedrijfsresultaat
| 105,099.503 | 73,779.555 | 36,378.213 | 43,839.714 | 92,597.26 | 44,435.088 | 47,543.324 | 31,187.946 | 106,465.163 | 116,781.568 | 143,849.302 | 112,261.019 | 140,549.92 | 80,946.245 | 63,515.954 | 18,711.004 | 46,098.8 | 24,617.685 | 58,293.417 | 37,814.435 | 32,923.516 | 12,582.95 | 27,134.163 | 25,352.718 | 25,352.718 | 36,054.5 | 36,054.5 |
Bedrijfsresultaat ratio
| 0.323 | 0.304 | 0.191 | 0.22 | 0.31 | 0.23 | 0.258 | 0.152 | 0.437 | 0.438 | 0.564 | 0.462 | 0.532 | 0.38 | 0.361 | 0.12 | 0.259 | 0.193 | 0.4 | 0.32 | 0.218 | 0.11 | 0.25 | 0.175 | 0.175 | 0.259 | 0.259 |
Totaal overige inkomsten en kosten netto
| -25,408.066 | -14,225.529 | -11,766.507 | -5,106.61 | -15,352.937 | -8,963.381 | -15,035.37 | -23,360.407 | -17,122.74 | -11,437.251 | -12,108.487 | -7,457.996 | -19,686.307 | -31,731.688 | -10,382.644 | -13,948.027 | -18,024.763 | -14,880.594 | -16,252.783 | -12,334.229 | -15,316.277 | -15,535.534 | -15,736.916 | -16,656.131 | -16,656.131 | -19,094.5 | -19,094.5 |
Inkomen voor belasting
| 79,691.437 | 59,554.025 | 32,284.732 | 38,733.104 | 91,861.772 | 35,471.707 | 32,507.954 | 7,827.539 | 91,170.255 | 97,808.702 | 133,333.654 | 104,803.023 | 128,657.108 | 50,532.275 | 53,133.31 | 10,565.866 | 28,063.791 | 9,761.398 | 42,040.633 | 21,562.065 | 17,617.443 | -2,794.516 | 11,415.94 | 11,272.7 | 11,272.7 | 16,960 | 16,960 |
Inkomen voor belasting ratio
| 0.245 | 0.245 | 0.169 | 0.194 | 0.307 | 0.184 | 0.177 | 0.038 | 0.374 | 0.367 | 0.523 | 0.432 | 0.487 | 0.237 | 0.302 | 0.068 | 0.158 | 0.076 | 0.289 | 0.183 | 0.117 | -0.024 | 0.105 | 0.078 | 0.078 | 0.122 | 0.122 |
Belastingkosten
| 20,926.784 | 15,150.497 | 10,053.032 | 11,581.233 | 22,053.927 | 9,857.598 | 8,942.79 | 3,132.786 | 21,472.768 | 23,204.603 | 29,923.325 | 23,890.118 | 33,369.364 | 8,464.397 | 11,751.548 | 2,218.107 | 7,087.266 | 776.776 | 9,536.442 | 6,311.846 | 8,132.229 | 922.607 | 5,503.249 | 4,503.452 | 4,503.452 | 10,162.5 | 10,162.5 |
Nettowinst
| 58,764.653 | 44,403.528 | 22,231.7 | 27,151.871 | 69,807.845 | 25,614.108 | 23,565.164 | 4,694.753 | 69,697.487 | 74,604.099 | 103,410.329 | 80,912.905 | 95,287.744 | 42,067.878 | 41,381.762 | 8,347.759 | 20,976.525 | 10,538.175 | 32,504.191 | 15,250.218 | 9,485.214 | -1,871.909 | 5,912.691 | 6,769.248 | 6,769.248 | 6,797.5 | 6,797.5 |
Nettowinstmarge
| 0.181 | 0.183 | 0.116 | 0.136 | 0.233 | 0.133 | 0.128 | 0.023 | 0.286 | 0.28 | 0.406 | 0.333 | 0.361 | 0.198 | 0.235 | 0.054 | 0.118 | 0.083 | 0.223 | 0.129 | 0.063 | -0.016 | 0.054 | 0.047 | 0.047 | 0.049 | 0.049 |
WPA (Winst Per Aandeel)
| 28.67 | 22.33 | 10.84 | 13.24 | 34.05 | 12.49 | 11.5 | 2.29 | 34 | 36.39 | 50.44 | 39.47 | 46.48 | 20.52 | 20.19 | 3.61 | 10.23 | 5.14 | 16.18 | 9.3 | 5.78 | -1.14 | 3.61 | 4.13 | 4.13 | 4.14 | 4.14 |
Verwaterde WPA
| 28.67 | 22.33 | 10.84 | 13.24 | 34.05 | 12.49 | 11.5 | 2.29 | 34 | 36.39 | 50.44 | 39.47 | 46.48 | 20.52 | 20.19 | 4.06 | 10.23 | 5.14 | 16.18 | 9.3 | 5.78 | -1.14 | 3.61 | 4.13 | 4.13 | 4.14 | 4.14 |
EBITDA
| 118,586.924 | 97,455.923 | 67,124.765 | 70,524.736 | 120,032.553 | 64,793.67 | 61,246.982 | 37,461.81 | 120,617.295 | 127,475.415 | 163,988.949 | 135,621.628 | 159,931.548 | 99,686.913 | 84,719.666 | 40,755.088 | 73,802.423 | 62,985.135 | 75,711.336 | 51,167.418 | 46,703.67 | 25,921.974 | 40,609.687 | 36,495.21 | 36,495.21 | 46,876 | 46,876 |
EBITDA ratio
| 0.365 | 0.401 | 0.31 | 0.316 | 0.37 | 0.324 | 0.355 | 0.232 | 0.509 | 0.504 | 0.634 | 0.529 | 0.599 | 0.463 | 0.461 | 0.261 | 0.415 | 0.493 | 0.52 | 0.433 | 0.31 | 0.226 | 0.374 | 0.252 | 0.252 | 0.337 | 0.337 |