PT Saraswanti Anugerah Makmur, Tbk
IDX:SAMF.JK
775 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||
Nettowinst
| 93,091.595 | 84,947.016 | 122,659.421 | 61,998.454 | 108,346.36 | 95,869.95 | 140,136.876 | 113,653.968 | 79,856.859 | 63,504.083 | 77,134.396 | 70,089.743 | 41,702.623 | 35,104.195 | 18,452.794 | 40,602.157 | 28,941.065 | 23,684.753 | 20,601.477 | 14,822.985 | 15,555.045 | 22,516.19 | 29,223.194 | 34,762.794 |
Afschrijvingen & Amortisatie
| 8,876.591 | 8,695.225 | 8,555.173 | 8,431.106 | 7,366.292 | 6,660.863 | 6,447.481 | 6,259.426 | 6,187.98 | 6,064.177 | 5,929.324 | 5,773.459 | 5,952.341 | 5,858.336 | 5,843.302 | 4,373.381 | 4,360.794 | 4,699.383 | 4,164.958 | 4,454.828 | 4,424.692 | 4,361.708 | 4,267.799 | 8,146.732 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 251,351.662 | -442,591.072 | -267,330.736 | 198,888.03 | -105,640.493 | 151,998.918 | -586,260.262 | 351,792.244 | -55,673.865 | -463,813.193 | -85,934.667 | 70,300.267 | -203,104.406 | -101,909.033 | 59,267.907 | 93,935.277 | 173,429.686 | -96,259.673 | -71,080.555 | 109,059.768 | 42,358.027 | 10,347.842 | -22,050.74 | -68,947.917 |
Kasstroom uit Operationele Activiteiten
| 353,319.848 | -366,339.281 | -144,671.315 | 252,455.379 | 10,072.16 | 254,529.73 | -439,675.906 | 471,705.639 | 30,370.974 | -394,244.933 | -14,729.595 | 134,616.551 | -167,354.124 | -72,663.173 | 71,877.399 | 138,910.814 | 206,731.545 | -67,875.537 | -46,314.119 | 128,337.581 | 62,337.764 | 37,225.74 | 11,440.254 | -26,038.39 |
Investeringsactiviteiten: | ||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -74,135.29 | -41,567.878 | -37,634.039 | -12,219.113 | -11,065.159 | -5,131.421 | -13,386.999 | -25,552.609 | -9,511.571 | -26,240.759 | -32,642.309 | -21,369.894 | -3,572.338 | -2,826.5 | -4,270.093 | -16,888.022 | -33,587.132 | -4,222.323 | -11,063.054 | -21,257.559 | -22,269.896 | -9,675.152 | 0 | -683.822 |
Netto Overnames
| 0 | 27.027 | 139.64 | 6.497 | 143.954 | 0 | 386.486 | 207.207 | 75 | 349.78 | 0 | -263.9 | 0 | 343.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | -3,456.497 | -17,393.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 3,450 | 17,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 0 | 27.027 | 139.64 | 3,456.497 | 17,393.954 | 0 | 386.486 | 207.207 | 75 | 349.78 | 0 | -263.9 | 0 | 343.9 | 0 | -1,483.983 | 0 | 0 | 0 | -34,684.371 | 2,251.371 | -1.371 | 1.371 | 0 |
Kasstroom uit Investeringsactiviteiten
| -74,135.29 | -41,540.851 | -37,494.399 | -8,762.616 | 6,328.794 | -5,131.421 | -13,000.513 | -25,345.402 | -9,436.571 | -25,890.979 | -32,642.309 | -21,633.794 | -3,572.338 | -2,482.6 | -4,270.093 | -18,372.005 | -33,587.132 | -4,222.323 | -11,063.054 | -55,941.93 | -20,018.525 | -9,676.523 | 1.371 | -683.822 |
Financieringsactiviteiten: | ||||||||||||||||||||||||
Schuldaflossingen
| -210,758.14 | -426,986.799 | -105,416.999 | -87,872.318 | -1,120,057.328 | -1,024,256.917 | -1,013,899.516 | -1,291,031.685 | -1,099,753.51 | -753,598.415 | -672,610.321 | -889,810.537 | -601,009.815 | -402,521.16 | -438,992.611 | -203,796.621 | -161,372.118 | -50,255.95 | -2,009.325 | -52,116.425 | -49,013.302 | -23,397.935 | -7,246.67 | -31,512.773 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,469.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,469.102 | 0 | 0 | 0 | -75,000 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -105,924.509 | -936.503 | 0 | -61,549.061 | -67,470.564 | -24,730.376 | 0 | -57,176.946 | -28,396.073 | 0 | 0 | -56,000.861 | -17,989.313 | -15,287.326 | 0 | -2,063.683 | -52,787.5 | 0 | 0 | 0 | -75,000 | 0 | -121,047.643 | -1,157.699 |
Overige Financieringsactiviteiten
| 5,157.315 | -5,157.315 | 107,995.657 | -5,921.503 | 1,135,416.97 | 825,713.566 | 1,242,012.815 | 1,109,425.831 | 1,086,710.651 | 1,055,275.123 | 862,699.842 | 887,930.042 | 769,763.59 | 478,628.073 | 389,011.47 | 96,202.744 | -2,063.683 | 3,469.102 | 89,530.898 | 6,250 | -4,544.309 | -1,705.691 | 83,066.563 | 12,856.456 |
Kasstroom uit Financieringsactiviteiten
| -311,525.333 | 420,892.981 | 107,953.769 | -155,342.882 | -52,110.922 | -223,273.727 | 228,113.299 | -238,782.8 | -41,438.932 | 301,676.708 | 190,089.521 | -57,881.356 | 150,764.462 | 76,106.913 | -49,981.141 | -102,061.091 | -219,692.404 | 53,725.052 | 91,540.223 | -45,866.425 | -53,557.612 | -25,103.626 | -30,734.411 | 43,211.531 |
Overige Informatie: | ||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -32,340.775 | 13,012.85 | -74,211.944 | 88,349.881 | -35,709.968 | 26,124.583 | -224,563.12 | 207,577.437 | -20,504.529 | -118,459.204 | 142,717.616 | 55,101.401 | -20,161.999 | 961.14 | 17,626.165 | 18,477.718 | -46,547.991 | -18,372.808 | 34,163.05 | 26,529.226 | -11,238.373 | 2,445.592 | -19,292.786 | 16,489.318 |
Kaspositie aan het Einde van de Periode
| 71,816.405 | 104,157.18 | 91,144.33 | 165,356.274 | 77,006.393 | 112,716.361 | 86,591.778 | 311,154.898 | 103,577.462 | 124,081.991 | 242,541.195 | 99,823.579 | 44,722.178 | 64,884.178 | 63,923.038 | 46,296.873 | 27,819.155 | 74,367.145 | 92,739.953 | 58,576.903 | 32,047.677 | 43,286.05 | 40,840.458 | 60,133.244 |