PT. Media Nusantara Citra Tbk
IDX:MNCN.JK
308 (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 | 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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2009 Q4 | 2009 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,620,623 | 2,018,228 | 2,327,658 | 1,735,102 | 1,602,133 | 2,004,025 | 2,441,993 | 1,730,158 | 2,060,740 | 2,669,762 | 2,604,550 | 2,549,077 | 2,209,673 | 2,722,750 | 2,140,341 | 1,993,888 | 1,995,422 | 1,951,132 | 2,015,796 | 2,082,280 | 2,019,115 | 2,365,615 | 1,886,355 | 1,913,869 | 1,840,492 | 2,087,183 | 1,602,361 | 1,670,880 | 1,756,314 | 2,015,907 | 1,609,585 | 1,465,838 | 1,695,937 | 2,029,816 | 1,538,685 | 1,413,973 | 1,699,547 | 1,817,128 | 1,514,287 | 1,621,847 | 1,671,297 | 1,876,368 | 1,496,466 | 1,773,611 | 1,614,493 | 1,768,257 | 1,365,986 | 1,802,585 | 1,416,906 | 1,729,472 | 1,316,297 | 1,478,314 | 1,502,196 | 1,247,796 | 1,162,168 | 1,282,639 | 1,313,839 | 1,093,020 | 973,141 |
Kosten van de omzet
| 1,005,695 | 1,302,114 | 1,000,867 | 1,094,358 | 891,837 | 1,281,375 | 1,017,403 | 800,599 | 883,095 | 1,249,650 | 1,066,573 | 962,968 | 1,013,006 | 1,200,346 | 815,509 | 739,306 | 822,950 | 719,351 | 769,065 | 643,147 | 808,346 | 877,942 | 701,053 | 576,171 | 758,986 | 826,406 | 663,439 | 533,129 | 626,172 | 829,755 | 681,417 | 571,182 | 765,530 | 880,933 | 657,106 | 692,381 | 782,773 | 666,892 | 718,561 | 684,557 | 731,222 | 675,494 | 722,108 | 826,355 | 707,607 | 636,592 | 680,103 | 903,502 | 502,540 | 840,765 | 609,850 | 999,794 | 578,985 | 516,697 | 521,681 | 650,241 | 743,983 | 631,042 | 555,862 |
Brutowinst
| 614,928 | 716,114 | 1,326,791 | 640,744 | 710,296 | 722,650 | 1,424,590 | 929,559 | 1,177,645 | 1,420,112 | 1,537,977 | 1,586,109 | 1,196,667 | 1,522,404 | 1,324,832 | 1,254,582 | 1,172,472 | 1,231,781 | 1,246,731 | 1,439,133 | 1,210,769 | 1,487,673 | 1,185,302 | 1,337,698 | 1,081,506 | 1,260,777 | 938,922 | 1,137,751 | 1,130,142 | 1,186,152 | 928,168 | 894,656 | 930,407 | 1,148,883 | 881,579 | 721,592 | 916,774 | 1,150,236 | 795,726 | 937,290 | 940,075 | 1,200,874 | 774,358 | 947,256 | 906,886 | 1,131,665 | 685,883 | 899,083 | 914,366 | 888,707 | 706,447 | 478,520 | 923,211 | 731,099 | 640,487 | 632,398 | 569,856 | 461,978 | 417,279 |
Brutowinstmarge
| 0.379 | 0.355 | 0.57 | 0.369 | 0.443 | 0.361 | 0.583 | 0.537 | 0.571 | 0.532 | 0.59 | 0.622 | 0.542 | 0.559 | 0.619 | 0.629 | 0.588 | 0.631 | 0.618 | 0.691 | 0.6 | 0.629 | 0.628 | 0.699 | 0.588 | 0.604 | 0.586 | 0.681 | 0.643 | 0.588 | 0.577 | 0.61 | 0.549 | 0.566 | 0.573 | 0.51 | 0.539 | 0.633 | 0.525 | 0.578 | 0.562 | 0.64 | 0.517 | 0.534 | 0.562 | 0.64 | 0.502 | 0.499 | 0.645 | 0.514 | 0.537 | 0.324 | 0.615 | 0.586 | 0.551 | 0.493 | 0.434 | 0.423 | 0.429 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 17,160 | 220,339 | 79,028 | 73,783 | 109,164 | 192,283 | 64,436 | 96,545 | 149,293 | 210,525 | 189,285 | 107,326 | 202,906 | 193,410 | 211,922 | 59,285 | 218,331 | 179,189 | 145,802 | 71,104 | 252,463 | 180,492 | 119,921 | 155,913 | 112,471 | 139,301 | 30,290 | 148,564 | 140,548 | 137,032 | 85,082 | 126,364 | 88,391 | 109,536 | 42,833 | 122,826 | 118,068 | 90,897 | 119,551 | 119,798 | 117,238 | 91,467 | 146,294 | 67,749 | 104,776 | 56,132 | -728,574 | 301,253 | 685,430 | 0 | -846,706 | 304,156 | 604,370 | 0 | 223,726 | 248,483 | 331,690 | 210,046 |
Verkoop- en marketingkosten
| 0 | 89,752 | 75,011 | 110,022 | 114,152 | 79,284 | 87,552 | 97,009 | 87,013 | 93,749 | 91,147 | 134,967 | 107,797 | 52,467 | 70,590 | 151,365 | 110,470 | -10,426 | 51,303 | 175,674 | 83,433 | 3,907 | 46,819 | 169,382 | 36,602 | 32,020 | 61,728 | 165,284 | 21,081 | 17,590 | 56,827 | 110,642 | 31,931 | 70,574 | 55,594 | 107,337 | 40,256 | 62,356 | 28,064 | 11,202 | 61,298 | 51,443 | 27,494 | -14,232 | 45,932 | 52,583 | 24,509 | 49,918 | 60,382 | -46,639 | 46,639 | 0 | 0 | -54,445 | 54,445 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 420,695 | 315,601 | 295,350 | 428,543 | 187,935 | 188,448 | 279,835 | 161,445 | 183,558 | 243,042 | 301,672 | 324,252 | 215,123 | 255,373 | 264,000 | 363,287 | 169,755 | 207,905 | 230,492 | 321,476 | 154,537 | 256,370 | 227,311 | 289,303 | 192,515 | 144,491 | 201,029 | 195,574 | 169,645 | 158,138 | 193,859 | 195,724 | 158,295 | 158,965 | 165,130 | 150,170 | 163,082 | 180,424 | 118,961 | 130,753 | 181,096 | 168,681 | 118,961 | 132,062 | 113,681 | 157,359 | 80,641 | -609,440 | 301,253 | 638,791 | 46,639 | -653,369 | 304,156 | 549,925 | 54,445 | 223,726 | 248,483 | 331,690 | 210,046 |
Overige kosten
| 0 | 6,566 | 2,377 | 10,411 | -15,967 | -11,803 | 290,549 | 321,362 | 321,678 | 314,962 | 300,000 | 34,803 | -23,270 | 10,887 | -16,445 | -20,578 | 1,096 | -15,169 | 1,303 | -2,665 | 40,686 | -41,797 | -366 | -15,047 | 8,752 | 14,577 | 11,165 | -4,210 | 16,168 | -15,697 | 30,081 | -92,725 | 31,500 | 5,977 | 7,572 | -13,091 | -3,629 | 83 | 2,525 | -65,159 | 15,432 | 4,962 | 19,513 | -178,892 | -6,962 | 47,746 | 82,834 | -115,942 | 44,495 | 75,538 | 78,222 | 13,947 | -15,000 | 32,762 | 7,222 | 50,765 | -4,374 | 212,513 | -20,913 |
Bedrijfskosten
| 420,695 | 315,601 | 577,431 | 428,543 | 512,305 | 486,132 | 570,384 | 482,807 | 505,236 | 558,004 | 601,672 | 668,841 | 484,097 | 519,407 | 519,469 | 647,692 | 493,135 | 476,497 | 468,049 | 638,911 | 442,524 | 534,127 | 448,315 | 589,030 | 407,860 | 471,146 | 411,104 | 433,450 | 415,858 | 466,037 | 401,115 | 452,118 | 338,541 | 369,010 | 363,923 | 404,588 | 345,410 | 375,293 | 264,837 | 245,975 | 370,907 | 381,370 | 250,736 | 151,967 | 348,525 | 400,786 | 210,148 | 121,786 | 386,573 | 374,189 | 311,241 | 173,508 | 413,869 | 318,496 | 285,874 | 337,300 | 291,736 | 371,415 | 253,649 |
Bedrijfsresultaat
| 194,233 | 400,513 | 753,055 | 212,201 | 203,396 | 227,474 | 844,903 | 460,747 | 684,453 | 845,647 | 909,826 | 916,789 | 712,570 | 1,002,997 | 805,363 | 606,890 | 679,337 | 755,284 | 778,682 | 800,222 | 768,245 | 953,546 | 736,987 | 748,668 | 673,646 | 789,631 | 527,818 | 704,301 | 714,284 | 720,115 | 527,053 | 442,538 | 591,866 | 779,873 | 517,656 | 317,004 | 571,364 | 774,943 | 530,889 | 691,315 | 569,168 | 819,504 | 523,622 | 795,289 | 558,361 | 730,879 | 475,735 | 777,297 | 527,793 | 514,518 | 395,206 | 305,012 | 509,342 | 412,603 | 354,613 | 295,098 | 278,120 | 90,563 | 163,630 |
Bedrijfsresultaat ratio
| 0.12 | 0.198 | 0.324 | 0.122 | 0.127 | 0.114 | 0.346 | 0.266 | 0.332 | 0.317 | 0.349 | 0.36 | 0.322 | 0.368 | 0.376 | 0.304 | 0.34 | 0.387 | 0.386 | 0.384 | 0.38 | 0.403 | 0.391 | 0.391 | 0.366 | 0.378 | 0.329 | 0.422 | 0.407 | 0.357 | 0.327 | 0.302 | 0.349 | 0.384 | 0.336 | 0.224 | 0.336 | 0.426 | 0.351 | 0.426 | 0.341 | 0.437 | 0.35 | 0.448 | 0.346 | 0.413 | 0.348 | 0.431 | 0.372 | 0.298 | 0.3 | 0.206 | 0.339 | 0.331 | 0.305 | 0.23 | 0.212 | 0.083 | 0.168 |
Totaal overige inkomsten en kosten netto
| -37,385 | -54,113 | -68,827 | -72,933 | -46,825 | -38,776 | -9,259 | -24,239 | -13,783 | -45,381 | -35,425 | 20,267 | -36,621 | 73,162 | -282,087 | -66,754 | -127,062 | 81,047 | -367,763 | -76,865 | -88,254 | -147,859 | -6,904 | -58,259 | -255,172 | -217,502 | -105,261 | -122,747 | -130,358 | -38,014 | 41,016 | -327,754 | 25,342 | -3,970 | 127,381 | 130,286 | -430,458 | -127,548 | -85,702 | -123,514 | 26,579 | 6,160 | 30,945 | -179,024 | -93,842 | 22,050 | 84,081 | -138,648 | 36,083 | 69,883 | 78,576 | 1,592 | -44,938 | 8,907 | -36,607 | -72,756 | -26,845 | -48,249 | -8,043 |
Inkomen voor belasting
| 156,848 | 346,400 | 684,228 | 139,268 | 156,571 | 188,698 | 835,644 | 436,508 | 670,670 | 800,266 | 874,401 | 937,056 | 675,949 | 1,076,159 | 523,276 | 540,136 | 552,275 | 836,331 | 410,919 | 723,357 | 679,991 | 805,687 | 730,083 | 690,409 | 418,474 | 572,129 | 422,557 | 581,554 | 583,926 | 682,101 | 568,069 | 114,784 | 617,208 | 775,903 | 645,037 | 447,290 | 140,906 | 647,395 | 445,187 | 567,801 | 595,747 | 825,664 | 554,567 | 616,265 | 464,519 | 752,929 | 559,816 | 638,649 | 563,876 | 584,401 | 473,782 | 306,604 | 464,404 | 421,510 | 318,006 | 222,342 | 251,275 | 42,314 | 155,587 |
Inkomen voor belasting ratio
| 0.097 | 0.172 | 0.294 | 0.08 | 0.098 | 0.094 | 0.342 | 0.252 | 0.325 | 0.3 | 0.336 | 0.368 | 0.306 | 0.395 | 0.244 | 0.271 | 0.277 | 0.429 | 0.204 | 0.347 | 0.337 | 0.341 | 0.387 | 0.361 | 0.227 | 0.274 | 0.264 | 0.348 | 0.332 | 0.338 | 0.353 | 0.078 | 0.364 | 0.382 | 0.419 | 0.316 | 0.083 | 0.356 | 0.294 | 0.35 | 0.356 | 0.44 | 0.371 | 0.347 | 0.288 | 0.426 | 0.41 | 0.354 | 0.398 | 0.338 | 0.36 | 0.207 | 0.309 | 0.338 | 0.274 | 0.173 | 0.191 | 0.039 | 0.16 |
Belastingkosten
| 20,060 | 39,289 | 108,026 | 3,838 | 30,276 | 35,853 | 158,667 | 83,643 | 122,096 | 154,491 | 177,441 | 170,774 | 130,172 | 232,974 | 101,821 | 118,178 | 110,842 | 161,442 | 78,171 | 146,471 | 124,212 | 170,792 | 145,114 | 176,049 | 30,275 | 164,941 | 126,683 | 214,879 | 217,466 | 292,604 | 123,155 | 175,531 | 147,086 | 207,232 | 140,128 | -88,042 | 166,958 | 188,834 | 136,060 | 166,759 | 152,922 | 200,804 | 139,862 | 168,859 | 119,663 | 185,063 | 110,102 | 151,752 | 122,005 | 130,554 | 93,378 | 83,999 | 116,456 | 110,771 | 74,127 | 74,141 | 71,474 | 15,731 | 52,146 |
Nettowinst
| 109,385 | 266,897 | 541,582 | 162,172 | 124,347 | 138,953 | 607,243 | 399,929 | 453,726 | 583,637 | 619,108 | 694,742 | 490,124 | 793,222 | 399,294 | 373,937 | 417,366 | 644,233 | 311,983 | 568,314 | 507,390 | 609,933 | 547,679 | 542,322 | 352,598 | 362,430 | 274,045 | 331,553 | 346,709 | 356,046 | 419,005 | -74,035 | 440,594 | 522,566 | 479,552 | 536,223 | -46,935 | 411,219 | 285,163 | 373,150 | 415,861 | 583,701 | 389,282 | 420,933 | 317,552 | 529,619 | 423,068 | 489,276 | 418,325 | 397,322 | 352,164 | 275,702 | 319,156 | 287,195 | 243,118 | 167,775 | 179,556 | 44,720 | 102,022 |
Nettowinstmarge
| 0.067 | 0.132 | 0.233 | 0.093 | 0.078 | 0.069 | 0.249 | 0.231 | 0.22 | 0.219 | 0.238 | 0.273 | 0.222 | 0.291 | 0.187 | 0.188 | 0.209 | 0.33 | 0.155 | 0.273 | 0.251 | 0.258 | 0.29 | 0.283 | 0.192 | 0.174 | 0.171 | 0.198 | 0.197 | 0.177 | 0.26 | -0.051 | 0.26 | 0.257 | 0.312 | 0.379 | -0.028 | 0.226 | 0.188 | 0.23 | 0.249 | 0.311 | 0.26 | 0.237 | 0.197 | 0.3 | 0.31 | 0.271 | 0.295 | 0.23 | 0.268 | 0.186 | 0.212 | 0.23 | 0.209 | 0.131 | 0.137 | 0.041 | 0.105 |
WPA (Winst Per Aandeel)
| 8.27 | 20.18 | 40.94 | 12.26 | 9.4 | 10.51 | 45.91 | 30.24 | 34.3 | 44.12 | 46.81 | 61.38 | 39.26 | 63.54 | 31.98 | 29.95 | 33.43 | 51.95 | 25.16 | 45.83 | 40.92 | 48.83 | 43.85 | 43.42 | 28.23 | 27.81 | 21.03 | 25.44 | 26.6 | 26.44 | 31.11 | -5.72 | 32.72 | 37.62 | 34.64 | 38.6 | -3.38 | 28.8 | 19.97 | 26.14 | 29.13 | 42.31 | 28.22 | 30.51 | 23.02 | 38.25 | 30.2 | 35.34 | 30.21 | 28.69 | 25 | 19.91 | 23.05 | 21.34 | 18 | 12.47 | 13.34 | 3.32 | 7.58 |
Verwaterde WPA
| 8.27 | 20.18 | 40.94 | 12.26 | 9.4 | 10.51 | 45.91 | 30.24 | 34.3 | 44.12 | 46.81 | 61.38 | 39.26 | 63.54 | 31.98 | 29.95 | 33.43 | 51.95 | 25.16 | 45.83 | 40.92 | 48.83 | 43.85 | 43.42 | 28.23 | 27.81 | 21.03 | 25.44 | 26.6 | 26.44 | 31.11 | -5.5 | 32.72 | 37.62 | 34.64 | 38.6 | -3.38 | 28.8 | 19.97 | 26.14 | 29.13 | 42.31 | 28.11 | 30.51 | 23.02 | 38.25 | 30.11 | 35.34 | 30.21 | 28.69 | 25 | 19.91 | 23.05 | 21.34 | 18 | 12.47 | 13.34 | 3.32 | 7.58 |
EBITDA
| 431,275 | 590,808 | 852,396 | 429,226 | 316,295 | 331,371 | 950,444 | 566,384 | 795,069 | 954,241 | 1,016,608 | 1,081,242 | 803,851 | 1,196,479 | 706,911 | 696,768 | 690,084 | 1,036,669 | 587,373 | 904,703 | 857,911 | 985,338 | 858,296 | 864,032 | 583,922 | 712,147 | 538,264 | 715,591 | 749,061 | 771,505 | 640,972 | 199,150 | 711,352 | 836,007 | 694,488 | 518,477 | 271,208 | 742,349 | 429,565 | 608,236 | 625,169 | 863,154 | 579,015 | 632,385 | 490,977 | 797,408 | 583,275 | 875,737 | 527,793 | 514,518 | 426,950 | 387,624 | 509,342 | 412,603 | 381,897 | 376,073 | 407,266 | 143,644 | 410,282 |
EBITDA ratio
| 0.266 | 0.293 | 0.366 | 0.247 | 0.197 | 0.165 | 0.389 | 0.327 | 0.386 | 0.357 | 0.39 | 0.424 | 0.364 | 0.439 | 0.33 | 0.349 | 0.346 | 0.531 | 0.291 | 0.434 | 0.425 | 0.417 | 0.455 | 0.451 | 0.317 | 0.341 | 0.336 | 0.428 | 0.426 | 0.383 | 0.398 | 0.136 | 0.419 | 0.412 | 0.451 | 0.367 | 0.16 | 0.409 | 0.284 | 0.375 | 0.374 | 0.46 | 0.387 | 0.357 | 0.304 | 0.451 | 0.427 | 0.486 | 0.372 | 0.298 | 0.324 | 0.262 | 0.339 | 0.331 | 0.329 | 0.293 | 0.31 | 0.131 | 0.422 |