PT Map Aktif Adiperkasa Tbk
IDX:MAPA.JK
1035 (IDR) • At close November 8, 2024
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 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 4,532,879 | 4,193,880 | 3,693,122 | 3,974,392 | 3,613,943 | 3,246,080 | 2,724,180 | 2,978,170 | 2,531,036 | 2,375,486 | 1,916,548 | 2,242,121 | 930,782 | 1,593,235 | 1,275,864 | 1,572,130 | 1,092,204 | 653,450 | 1,463,696 | 2,090,390 | 1,885,198 | 1,956,249 | 1,515,484 | 1,732,307 | 1,605,836 | 1,586,391 | 1,321,013 | 1,427,279 | 1,290,576 | 1,179,163 | 1,179,163 |
Kosten van de omzet
| 2,714,765 | 2,552,561 | 2,223,773 | 2,389,750 | 1,867,496 | 1,648,880 | 1,384,224 | 1,567,939 | 1,269,969 | 1,230,366 | 1,195,400 | 1,265,911 | 558,284 | 901,431 | 729,416 | 930,410 | 667,121 | 455,076 | 816,832 | 1,228,866 | 1,010,507 | 1,065,329 | 812,862 | 948,340 | 864,013 | 878,330 | 727,186 | 805,659 | 699,182 | 664,074 | 664,074 |
Brutowinst
| 1,818,114 | 1,641,319 | 1,469,349 | 1,584,642 | 1,746,447 | 1,597,200 | 1,339,956 | 1,410,231 | 1,261,067 | 1,145,120 | 721,148 | 976,210 | 372,498 | 691,804 | 546,448 | 641,720 | 425,083 | 198,374 | 646,864 | 861,524 | 874,691 | 890,920 | 702,622 | 783,967 | 741,823 | 708,061 | 593,827 | 621,620 | 591,394 | 515,089 | 515,089 |
Brutowinstmarge
| 0.401 | 0.391 | 0.398 | 0.399 | 0.483 | 0.492 | 0.492 | 0.474 | 0.498 | 0.482 | 0.376 | 0.435 | 0.4 | 0.434 | 0.428 | 0.408 | 0.389 | 0.304 | 0.442 | 0.412 | 0.464 | 0.455 | 0.464 | 0.453 | 0.462 | 0.446 | 0.45 | 0.436 | 0.458 | 0.437 | 0.437 |
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 |
Algemene en administratieve kosten
| 0 | 109,940 | 82,609 | 106,575 | 64,096 | 59,942 | 48,251 | 53,675 | 33,668 | 50,374 | 84,840 | 27,906 | 34,471 | 34,811 | 38,039 | 47,838 | 37,490 | 28,602 | 32,626 | 44,887 | 34,189 | 31,551 | 27,120 | 36,390 | 27,101 | 24,035 | 24,378 | 32,045 | 48,568 | 54,680 | 54,680 |
Verkoop- en marketingkosten
| 0 | 288,445 | 327,940 | 353,934 | 296,518 | 267,173 | 233,653 | 208,085 | 170,247 | 150,032 | 540,102 | 155,932 | 95,209 | 126,145 | 112,164 | 84,942 | 76,924 | 86,123 | 103,010 | 137,816 | 138,998 | 106,293 | 85,768 | 113,325 | 117,646 | 81,216 | 75,304 | 85,161 | 361,516 | 350,571.5 | 350,571.5 |
Verkoop-, algemene en administratieve kosten
| 1,168,218 | 1,126,887.247 | 1,064,304 | 1,002,785 | 360,614 | 327,115 | 281,904 | 261,760 | 203,915 | 200,406 | 486,742 | 183,838 | 129,680 | 160,956 | 150,203 | 132,780 | 114,414 | 114,725 | 135,636 | 182,703 | 173,187 | 137,844 | 112,888 | 149,715 | 144,747 | 105,251 | 99,682 | 117,206 | 416,599 | 405,251.5 | 405,251.5 |
Overige kosten
| -2,892 | 239 | 2,622 | -29,578 | -6,656 | 8,323 | 691,509 | 681,879 | 573,664 | 539,097 | 15,973 | -1,427 | -6,535 | -2,337 | 1,551 | 3,494 | 821 | 1,337 | -1,663 | 12,286 | 2,972 | -468 | 2,366 | 7,904 | -11,375 | 5,169 | 1,289 | 2,009 | 0 | 0 | 0 |
Bedrijfskosten
| 1,171,110 | 1,126,887.247 | 1,064,304 | 1,032,363 | 1,201,475 | 1,070,779 | 973,413 | 943,639 | 777,579 | 739,503 | 470,769 | 618,796 | 466,752 | 537,341 | 511,844 | 476,232 | 434,310 | 393,548 | 549,299 | 645,635 | 626,625 | 579,688 | 506,044 | 556,591 | 504,969 | 469,007 | 430,513 | 437,200 | 423,936 | 420,361 | 420,361 |
Bedrijfsresultaat
| 647,004 | 514,431.753 | 405,045 | 552,279 | 557,011 | 526,965 | 367,337 | 507,288 | 483,687 | 405,780 | 250,379 | 350,448 | -94,529 | 155,894 | 33,448 | 165,488 | -9,039 | -195,174 | 97,565 | 215,889 | 248,066 | 311,232 | 196,578 | 226,376 | 237,854 | 239,054 | 163,314 | 184,420 | 174,795 | 109,837.5 | 109,837.5 |
Bedrijfsresultaat ratio
| 0.143 | 0.123 | 0.11 | 0.139 | 0.154 | 0.162 | 0.135 | 0.17 | 0.191 | 0.171 | 0.131 | 0.156 | -0.102 | 0.098 | 0.026 | 0.105 | -0.008 | -0.299 | 0.067 | 0.103 | 0.132 | 0.159 | 0.13 | 0.131 | 0.148 | 0.151 | 0.124 | 0.129 | 0.135 | 0.093 | 0.093 |
Totaal overige inkomsten en kosten netto
| 19,587 | -79,661.753 | -49,907 | -37,692 | -54,444 | -28,595 | -14,915 | -20,013 | -49,824 | -17,615 | -22,650 | -26,371 | -27,887 | -23,739 | -23,250 | -29,936 | -27,503 | 5,310 | -15,597 | 6,444 | -1,143 | -12,080 | -7,315 | -4,694 | -19,641 | -230,179 | -26,312 | -25,260 | -33,021 | -38,415 | -38,415 |
Inkomen voor belasting
| 666,591 | 434,770 | 355,138 | 514,587 | 502,567 | 498,370 | 352,422 | 487,275 | 433,863 | 388,165 | 227,729 | 324,077 | -122,141 | 130,724 | 11,354 | 135,552 | -36,730 | -189,864 | 81,968 | 222,333 | 246,923 | 299,152 | 189,263 | 221,682 | 218,213 | 8,875 | 137,002 | 159,160 | 141,774 | 71,422.5 | 71,422.5 |
Inkomen voor belasting ratio
| 0.147 | 0.104 | 0.096 | 0.129 | 0.139 | 0.154 | 0.129 | 0.164 | 0.171 | 0.163 | 0.119 | 0.145 | -0.131 | 0.082 | 0.009 | 0.086 | -0.034 | -0.291 | 0.056 | 0.106 | 0.131 | 0.153 | 0.125 | 0.128 | 0.136 | 0.006 | 0.104 | 0.112 | 0.11 | 0.061 | 0.061 |
Belastingkosten
| 164,241 | 131,727 | 71,733 | 168,116 | 127,892 | 111,971 | 76,265 | 117,637 | 107,728 | 80,826 | 57,417 | 78,772 | -14,990 | 39,121 | 10,716 | 17,519 | 1,595 | -42,514 | 9,988 | 71,012 | 70,721 | 74,586 | 48,081 | 72,052 | 46,792 | 73,185 | 40,422 | 49,359 | 43,841 | 28,993.5 | 28,993.5 |
Nettowinst
| 514,713 | 305,498 | 281,409 | 349,382 | 375,342 | 389,770 | 260,114 | 369,250 | 332,152 | 304,575 | 168,770 | 255,996 | -102,846 | 99,169 | 5,069 | 112,743 | -35,403 | -147,202 | 71,940 | 150,940 | 176,335 | 224,682 | 141,220 | 149,707 | 171,332 | -64,231 | 96,603 | 109,797 | 97,937 | 42,429.5 | 42,429.5 |
Nettowinstmarge
| 0.114 | 0.073 | 0.076 | 0.088 | 0.104 | 0.12 | 0.095 | 0.124 | 0.131 | 0.128 | 0.088 | 0.114 | -0.11 | 0.062 | 0.004 | 0.072 | -0.032 | -0.225 | 0.049 | 0.072 | 0.094 | 0.115 | 0.093 | 0.086 | 0.107 | -0.04 | 0.073 | 0.077 | 0.076 | 0.036 | 0.036 |
WPA (Winst Per Aandeel)
| 18.06 | 10.72 | 9.87 | 12.26 | 13.17 | 13.67 | 9.61 | 12.95 | 116.53 | 106.85 | 59.21 | 86.06 | -36.08 | 34.79 | 0.2 | 39.55 | -12.42 | -51.64 | 2.4 | 52.95 | 61.86 | 78.82 | 5 | 52.52 | 60.11 | -26.99 | 4.1 | 46.13 | 4.12 | 1.78 | 1.78 |
Verwaterde WPA
| 18.06 | 10.72 | 9.87 | 12.26 | 13.17 | 13.67 | 9.61 | 12.95 | 116.53 | 106.85 | 59.21 | 86.06 | -36.08 | 34.79 | 0.2 | 39.55 | -12.42 | -51.64 | 2.4 | 52.95 | 61.86 | 78.82 | 5 | 52.52 | 60.11 | -26.99 | 4.1 | 46.13 | 4.12 | 1.78 | 1.78 |
EBITDA
| 1,011,298 | 765,589.753 | 706,710 | 882,846 | 752,703 | 710,820 | 555,608 | 709,795 | 615,257 | 555,945 | 404,672 | 510,223 | 49,808 | 304,412 | 186,906 | 322,796 | 144,030 | -10,751 | 253,647 | 276,045 | 293,594 | 351,635 | 233,487 | 270,561 | 254,473 | 15,037 | 173,405 | 198,365 | 206,630 | 140,689.5 | 140,689.5 |
EBITDA ratio
| 0.223 | 0.183 | 0.191 | 0.222 | 0.208 | 0.219 | 0.204 | 0.238 | 0.243 | 0.234 | 0.211 | 0.228 | 0.054 | 0.191 | 0.146 | 0.205 | 0.132 | -0.016 | 0.173 | 0.132 | 0.156 | 0.18 | 0.154 | 0.156 | 0.158 | 0.009 | 0.131 | 0.139 | 0.16 | 0.119 | 0.119 |