PT. Map Boga Adiperkasa Tbk
IDX:MAPB.JK
1430 (IDR) • At close November 1, 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 | 2016 Q4 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 460,511 | 429,604 | 413,508 | 541,263 | 602,377 | 232,643 | 211,631 | 258,251 | 207,351 | 236,454 | 168,497 | 256,175 | 250,634 | 271,103 | 350,401 | 355,856 | 397,326 | 374,881 | 310,358 | 333,741 | 251,773 | 287,337 | 275,263 | 278,468 | 267,974 | 406,130 | 354,896 | 368,527 | 336,806 | 383,485 | -406,950 | 406,950 | -67,089 |
Kortetermijnbeleggingen
| 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 | 813,900 | 0 | 134,178 |
Liquide middelen en kortetermijnbeleggingen
| 460,511 | 429,604 | 413,508 | 541,263 | 602,377 | 232,643 | 211,631 | 258,251 | 207,351 | 236,454 | 168,497 | 256,175 | 250,634 | 271,103 | 350,401 | 355,856 | 397,326 | 374,881 | 310,358 | 333,741 | 251,773 | 287,337 | 275,263 | 278,468 | 267,974 | 406,130 | 354,896 | 368,527 | 336,806 | 383,485 | 406,950 | 406,950 | 67,089 |
Nettovorderingen
| 44,305 | 53,289 | 46,899 | 69,319 | 57,351 | 68,876 | 55,028 | 83,535 | 41,973 | 43,097 | 40,444 | 45,561 | 30,304 | 40,163 | 47,889 | 55,548 | 48,888 | 45,050 | 48,224 | 70,119 | 62,655 | 79,538 | 77,229 | 68,439 | 78,461 | 47,462 | 79,561 | 115,706 | 72,986 | 96,424 | 0 | 46,711 | 0 |
Voorraad
| 167,249 | 150,335 | 180,526 | 192,808 | 194,560 | 190,797 | 206,579 | 179,559 | 176,943 | 155,021 | 170,613 | 143,855 | 108,518 | 122,763 | 132,725 | 111,051 | 110,744 | 136,902 | 163,281 | 131,377 | 163,545 | 135,394 | 112,483 | 96,747 | 92,279 | 93,066 | 83,177 | 75,932 | 74,635 | 73,879 | 0 | 68,354 | 0 |
Overige vlottende activa
| 14 | 51,688 | 65,736 | 37,054 | 46,452 | 58,170 | 58,885 | 49,127 | 92,888 | 145,381 | 135,327 | 116,207 | 117,354 | 133,300 | 122,442 | 125,325 | 113,379 | 99,478 | 113,242 | 231,590 | 257,967 | 276,550 | 267,820 | 218,665 | 226,465 | 193,960 | 208,412 | 204,918 | 187,207 | 213,307 | 0 | 124,149 | 0 |
Totaal vlottende activa
| 724,282 | 684,916 | 706,669 | 840,444 | 900,740 | 550,486 | 532,123 | 570,472 | 519,155 | 536,856 | 474,437 | 516,237 | 476,506 | 527,166 | 605,568 | 592,232 | 621,449 | 611,261 | 586,881 | 696,708 | 673,285 | 699,281 | 655,566 | 593,880 | 586,718 | 693,156 | 646,485 | 649,377 | 598,648 | 670,671 | 406,950 | 599,453 | 67,089 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,042,060 | 2,115,941 | 2,152,100 | 2,171,059 | 2,094,306 | 1,974,181 | 1,855,527 | 1,774,017 | 1,658,402 | 1,556,810 | 1,511,934 | 1,486,452 | 1,507,882 | 1,564,254 | 1,537,848 | 1,616,301 | 1,757,866 | 1,814,078 | 1,888,373 | 1,119,970 | 1,076,757 | 1,017,607 | 973,486 | 915,503 | 851,212 | 734,007 | 699,250 | 670,136 | 637,228 | 591,664 | 0 | 505,651 | 0 |
Goodwill
| 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 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90,544 | 0 | 90,611 | 92,191 | 94,560 | 96,840 | 99,015 | 96,248 | 90,828 | 88,151 | 87,190 | 82,642 | 79,792 | 75,173 | 70,947 | 68,363 | 0 | 0 | 0 | 55,736 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90,544 | 0 | 90,611 | 92,191 | 94,560 | 96,840 | 99,015 | 96,248 | 90,828 | 88,151 | 87,190 | 82,642 | 79,792 | 75,173 | 70,947 | 68,363 | 0 | 0 | 0 | 55,736 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132,830 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55,736 | 0 |
Belastingvorderingen
| 38,237 | 25,760 | 15,339 | 5,444 | 25,906 | 26,348 | 28,122 | 27,695 | 29,153 | 36,506 | 43,301 | 51,604 | 69,841 | 60,537 | 63,581 | 57,671 | 54,611 | 49,785 | 26,050 | 21,031 | 17,279 | 16,611 | 15,580 | 14,749 | 14,933 | 14,414 | 13,618 | 13,224 | 8,625 | 8,420 | 0 | 7,851 | 0 |
Overige niet-vlottende activa
| 220,707 | 223,672 | 227,468 | 227,775 | 223,385 | 216,005 | 212,016 | 205,447 | 197,998 | 192,294 | 191,448 | 187,084 | 91,574 | 177,665 | 85,749 | 83,493 | 83,888 | 83,848 | 83,548 | 500 | 125,578 | 121,560 | 119,826 | 103,681 | 118,762 | 104,564 | 95,615 | 95,758 | 157,694 | 146,590 | -406,950 | 120,873 | -67,089 |
Totaal niet-vlottende activa
| 2,301,004 | 2,365,373 | 2,394,907 | 2,404,278 | 2,343,597 | 2,216,534 | 2,095,665 | 2,007,159 | 1,885,553 | 1,785,610 | 1,746,683 | 1,725,140 | 1,759,841 | 1,802,456 | 1,777,789 | 1,849,656 | 1,990,925 | 2,044,551 | 2,096,986 | 1,370,579 | 1,310,442 | 1,243,929 | 1,196,082 | 1,116,575 | 1,064,699 | 928,158 | 879,430 | 847,481 | 803,547 | 746,674 | -406,950 | 634,375 | -67,089 |
Totaal activa
| 3,025,286 | 3,050,289 | 3,101,576 | 3,244,722 | 3,244,337 | 2,767,020 | 2,627,788 | 2,577,631 | 2,404,708 | 2,322,466 | 2,221,120 | 2,241,377 | 2,236,347 | 2,329,622 | 2,383,357 | 2,441,888 | 2,612,374 | 2,655,812 | 2,683,867 | 2,067,287 | 1,983,727 | 1,943,210 | 1,851,648 | 1,710,455 | 1,651,417 | 1,621,314 | 1,525,915 | 1,496,858 | 1,402,195 | 1,417,345 | 0 | 1,233,828 | 0 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Crediteuren
| 235,629 | 207,772 | 173,376 | 225,832 | 239,267 | 278,814 | 233,185 | 270,287 | 211,849 | 184,318 | 153,793 | 193,985 | 147,701 | 167,981 | 243,639 | 214,267 | 221,502 | 227,531 | 217,883 | 177,568 | 187,916 | 179,761 | 133,891 | 140,056 | 121,338 | 125,815 | 103,063 | 109,651 | 80,863 | 83,799 | 0 | 57,259 | 0 |
Kortlopende schulden
| 245,866 | 246,984 | 256,144 | 259,490 | 228,127 | 243,069 | 177,977 | 190,607 | 177,154 | 185,816 | 185,593 | 223,682 | 230,066 | 207,020 | 208,155 | 294,076 | 249,749 | 244,613 | 264,850 | 1,020 | 1,154 | 1,105 | 950 | 866 | 682 | 670 | 556 | 611 | 599 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 2,362 | 70,645 | 9,779 | 76,612 | 70,647 | 71,807 | 83,130 | 62,918 | 66,005 | 54,973 | 57,403 | 48,586 | 50,228 | 51,815 | 61,197 | 48,617 | 55,416 | 53,513 | 67,429 | 54,644 | 54,152 | 50,337 | 56,194 | 46,023 | 43,390 | 41,732 | 48,723 | 43,684 | 37,876 | 0 | 51,010 | 0 |
Uitgestelde opbrengsten
| 85,666 | 93,647 | -254,822 | 86,614 | 92,680 | 96,248 | 97,549 | 88,414 | 74,182 | 75,715 | 66,103 | 476,446 | 549,550 | 524,324 | 521,731 | 533,960 | 681,999 | 665,181 | 567,890 | 67,429 | 518,726 | 538,657 | 531,227 | 419,585 | 400,651 | 387,414 | 346,103 | 345,907 | 43,684 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 472,770 | 476,166 | 871,984 | 589,090 | 564,395 | 561,096 | 570,859 | 523,350 | 505,363 | 480,319 | 434,768 | 356 | 421 | 651 | 764 | 833 | 884 | 944 | 1,020 | 468,032 | 1,154 | 1,105 | 950 | 866 | 682 | 670 | 556 | 611 | 282,269 | 387,416 | 0 | 296,621 | 0 |
Totaal kortlopende verplichtingen
| 1,039,931 | 1,024,569 | 1,046,682 | 1,161,026 | 1,124,469 | 1,179,227 | 1,079,570 | 1,072,658 | 968,548 | 926,168 | 840,257 | 894,469 | 927,738 | 899,976 | 974,289 | 1,043,136 | 1,154,134 | 1,138,269 | 1,051,643 | 714,049 | 708,950 | 720,628 | 667,018 | 561,373 | 523,353 | 514,569 | 450,278 | 456,780 | 407,415 | 471,215 | 0 | 353,880 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 263,141 | 258,279 | 266,246 | 271,144 | 239,119 | 238,989 | 220,751 | 189,268 | 173,049 | 196,038 | 208,260 | 218,885 | 290,925 | 276,835 | 248,378 | 285,290 | 316,882 | 335,611 | 789 | 960 | 845 | 808 | 60,878 | 59,833 | 884 | 806 | 1,075 | 1,232 | 0 | 0 | 699,702 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 1,381 | 117,409 | 112,903 | 0 | 1,181 | 3,059 | 13,913 | 14,766 | 14,464 | 127,700 | 15,230 | 16,516 | 16,541 | 16,267 | 16,161 | 16,290 | 15,714 | 15,714 | 15,604 | 14,808 | 14,489 | 14,383 | 14,686 | 12,497 | 10,766 | 0 | 0 | 0 | -2,314 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 3,375 | 107 | 435 | 2,506 | 1,733 | 22,451 | 3,338 | 3,244 | 109,416 | 2 | 123,044 | 118,116 | 113,309 | 116,647 | 111,084 | 2,508 | 4,316 | 4,221 | 4,277 | 4,487 | 4,915 | 6,588 | 54,751 | 51,804 | 6,198 | 0 | 0 | 0 | 2,314 | 0 |
Overige niet-vlottende verplichtingen
| 377,498 | 125,782 | 132,015 | 125,938 | 1,287 | 1,482 | 110,812 | 106,114 | 99,119 | 114,410 | 110,151 | 15 | 15,444 | 76 | 168 | 441 | 613 | 822 | 106,354 | 96,724 | 74,003 | 69,802 | 65,912 | 882 | 708 | 884 | 806 | 43,253 | 49,446 | 36,716 | 0 | 32,594 | 0 |
Totaal niet-vlottende verplichtingen
| 377,498 | 388,923 | 390,294 | 396,940 | 389,947 | 353,939 | 352,307 | 329,779 | 313,897 | 304,710 | 324,199 | 332,155 | 362,031 | 429,275 | 411,635 | 378,669 | 418,817 | 444,949 | 460,763 | 117,543 | 94,898 | 90,528 | 86,015 | 81,164 | 81,512 | 71,205 | 65,913 | 61,292 | 50,678 | 36,716 | 0 | 732,296 | 0 |
Totaal passiva
| 1,417,429 | 1,413,492 | 1,436,976 | 1,557,966 | 1,514,416 | 1,533,166 | 1,431,877 | 1,402,437 | 1,282,445 | 1,230,878 | 1,164,456 | 1,226,624 | 1,289,769 | 1,329,251 | 1,385,924 | 1,421,805 | 1,572,951 | 1,583,218 | 1,512,406 | 831,592 | 803,848 | 811,156 | 753,033 | 642,537 | 604,865 | 585,774 | 516,191 | 518,072 | 458,093 | 507,931 | 0 | 1,086,176 | 0 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 3,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,535 | 2,535 | 2,535 | 0 | 0 | 0 | 0 | 109,563 | 0 |
Gewone aandelen
| 238,792 | 238,792 | 238,792 | 238,792 | 238,792 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 217,092 | 0 | 171,720 | 0 |
Ingehouden winsten
| 375,289 | 404,307 | 433,189 | 456,423 | 496,080 | 432,957 | 395,234 | 374,737 | 322,446 | 291,945 | 257,252 | 215,629 | 151,517 | 205,488 | 202,728 | 225,556 | 246,937 | 281,571 | 380,901 | 445,517 | 384,886 | 337,592 | 304,683 | 279,792 | 260,894 | 221,102 | 195,282 | 164,348 | 125,198 | 90,515 | 0 | 85,491 | 0 |
Overige gereserveerde algehele resultaten
| 11,206 | 11,128 | 7,049 | 8,971 | 12,328 | 12,108 | 11,888 | 11,668 | 11,028 | 10,854 | 10,623 | 10,335 | 6,272 | 6,094 | 5,916 | 3,738 | 1,695 | 1,232 | 769 | 387 | 5,203 | 4,673 | 4,143 | 17,228 | -2,535 | -2,535 | -2,535 | 21,584 | 1,954 | 1,954 | 147,648 | -109,563 | 416,150 |
Overige totale aandeelhoudersvermogen
| 982,564 | 982,564 | 982,564 | 982,564 | 982,715 | 571,691 | 571,691 | 571,691 | 571,691 | 571,691 | 571,691 | 571,691 | 571,691 | 571,691 | 571,691 | 573,691 | 573,691 | 572,691 | 572,691 | 572,691 | 572,691 | 572,691 | 572,691 | 553,799 | 568,557 | 597,341 | 597,341 | 575,757 | 599,843 | 599,843 | 4 | -219,126 | 13 |
Totaal eigen vermogen van aandeelhouders
| 1,607,851 | 1,636,791 | 1,664,594 | 1,686,750 | 1,729,915 | 1,233,848 | 1,195,905 | 1,175,188 | 1,122,257 | 1,091,582 | 1,056,658 | 1,014,747 | 946,572 | 1,000,365 | 997,427 | 1,020,077 | 1,039,415 | 1,072,586 | 1,171,453 | 1,235,687 | 1,179,872 | 1,132,048 | 1,098,609 | 1,067,911 | 1,046,543 | 1,035,535 | 1,009,715 | 978,781 | 944,087 | 909,404 | 147,652 | 147,648 | 416,163 |
Totaal eigen vermogen
| 1,607,857 | 1,636,797 | 1,664,600 | 1,686,756 | 1,729,921 | 1,233,854 | 1,195,911 | 1,175,194 | 1,122,263 | 1,091,588 | 1,056,664 | 1,014,753 | 946,578 | 1,000,371 | 997,433 | 1,020,083 | 1,039,423 | 1,072,594 | 1,171,461 | 1,235,695 | 1,179,879 | 1,132,054 | 1,098,615 | 1,067,918 | 1,046,552 | 1,035,540 | 1,009,724 | 978,786 | 944,102 | 909,414 | 147,652 | 147,652 | 416,163 |
Totaal passiva en aandeelhoudersvermogen
| 3,025,286 | 3,050,289 | 3,101,576 | 3,244,722 | 3,244,337 | 2,767,020 | 2,627,788 | 2,577,631 | 2,404,708 | 2,322,466 | 2,221,120 | 2,241,377 | 2,236,347 | 2,329,622 | 2,383,357 | 2,441,888 | 2,612,374 | 2,655,812 | 2,683,867 | 2,067,287 | 1,983,727 | 1,943,210 | 1,851,648 | 1,710,455 | 1,651,417 | 1,621,314 | 1,525,915 | 1,496,858 | 1,402,195 | 1,417,345 | 147,652 | 1,233,828 | 416,163 |