PT Saratoga Investama Sedaya Tbk
IDX:SRTG.JK
2340 (IDR) • At close November 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 6,534,480 | 2,316,530 | -2,176,728 | 1,081,811 | 2,226,633 | -8,302,254 | -5,095,443 | -2,632,989 | 4,885,864 | 44,372 | 4,041,427 | 11,362,089 | -657,934 | 14,238,219 | 1,122,527 | 7,876,062 | 3,474,116 | 3,737,226 | -5,900,703 | 724,359 | 3,898,490 | 2,228,823 | 1,389,453 | -5,711,143 | 561,317 | -332,896 | -621,921 | 611,379 | 569,496 | 1,821,156 | 830,815 | 1,215,287 | 1,242,290 | 4,691,684 | 230,956 | 882,582 | 1,097,591 | 1,228,243 | 1,073,862 | 1,471,278 | 1,561,727 | 1,519,425 | 1,571,445 | 1,386,731 | 1,106,943 | 582,539 | 582,547 | 639,688 | 579,898 |
Kosten van de omzet
| 24,206 | 51,692 | 54,735 | 22,588 | 26,324 | 23,752 | 41,971 | 18,066 | 18,273 | 22,851 | 35,788 | 9,108 | 16,492 | 22,203 | 46,381 | 17,773 | 15,708 | 20,335 | 50,610 | 21,068 | 14,660 | 20,267 | 40,384 | 15,639 | 22,157 | 31,183 | 23,881 | 111,091 | 0 | 0 | 0 | 0 | 0 | -206,395 | 206,395 | 647,860 | 866,014 | 1,010,744 | 793,608 | 1,239,195 | 1,370,094 | 1,369,233 | 1,406,553 | 1,241,404 | 1,006,137 | 518,395 | 519,955 | 499,777 | 510,134 |
Brutowinst
| 6,510,274 | 2,264,838 | -2,231,463 | 1,059,223 | 2,200,309 | -8,326,006 | -5,137,414 | -2,651,055 | 4,867,591 | 21,521 | 4,005,639 | 11,352,981 | -674,426 | 14,216,016 | 1,076,146 | 7,858,289 | 3,458,408 | 3,716,891 | -5,951,313 | 703,291 | 3,883,830 | 2,208,556 | 1,349,069 | -5,726,782 | 539,160 | -364,079 | -645,802 | 500,288 | 569,496 | 1,821,156 | 830,815 | 1,215,287 | 1,242,290 | 4,898,079 | 24,561 | 234,722 | 231,577 | 217,499 | 280,254 | 232,083 | 191,633 | 150,192 | 164,892 | 145,327 | 100,806 | 64,144 | 62,592 | 139,911 | 69,764 |
Brutowinstmarge
| 0.996 | 0.978 | 1.025 | 0.979 | 0.988 | 1.003 | 1.008 | 1.007 | 0.996 | 0.485 | 0.991 | 0.999 | 1.025 | 0.998 | 0.959 | 0.998 | 0.995 | 0.995 | 1.009 | 0.971 | 0.996 | 0.991 | 0.971 | 1.003 | 0.961 | 1.094 | 1.038 | 0.818 | 1 | 1 | 1 | 1 | 1 | 1.044 | 0.106 | 0.266 | 0.211 | 0.177 | 0.261 | 0.158 | 0.123 | 0.099 | 0.105 | 0.105 | 0.091 | 0.11 | 0.107 | 0.219 | 0.12 |
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 | 9,409 | 9,460 | 602 | 17,109 | -6,451 | 15,710 | 15,684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 3,866 | 13,828 | 34,349 | 13,348 | 5,497 | 12,731 | 14,515 | 39,346 | 8,698 | 2,437 | 9,575 | 3,944 | 6,693 | 6,147 | 1,544 | 9,988 | 2,807 | 6,592 | 5,543 | 14,346 | 2,977 | 5,797 | 2,856 | 9,089 | 6,354 | 2,593 | 3,953 | 35,634 | 8,597 | 18,340 | 14,835 | 0 | 10,298 | 10,298 | 4,865 | 10,532 | 5,359 | 8,283 | 3,904 | 7,517 | 2,667 | 2,453 | 2,273 | 13,590 | 6,747 | 1,787 | 4,251 | 8,729 | 7,111 |
Verkoop- en marketingkosten
| 0 | 33,095 | 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 | 52,783 | 22,903 | 3,066 | 3,326 | 11,875 | 2,209 | 2,939 | 1,878 | -920 | 10,854 | 4,799 | -3,817 | 6,435 | 6,262 | 5,549 | 10,987 | 11,740 |
Verkoop-, algemene en administratieve kosten
| 3,866 | 13,828 | 34,349 | 13,348 | 5,497 | 12,731 | 14,515 | 39,346 | 8,698 | 2,437 | 9,575 | 3,944 | 6,693 | 6,147 | 1,544 | 9,988 | 2,807 | 6,592 | 5,543 | 14,346 | 2,977 | 5,797 | 2,856 | 9,089 | 6,354 | 2,593 | 3,953 | 35,634 | 8,597 | 18,340 | 14,835 | 69,064 | 63,081 | 33,201 | 7,931 | 13,858 | 17,234 | 10,492 | 6,843 | 9,395 | 1,747 | 13,307 | 7,072 | 9,773 | 13,182 | 1,787 | 4,251 | 49,790 | 32,091 |
Overige kosten
| 16,307 | 435 | -1,092 | -969,538 | -10,824 | 839 | 9,552 | 12,037 | 41,585 | 16,889 | 6,855 | 2,896 | -12,240 | -1,733 | -754 | -12,174 | 1,298 | -328 | -1,399 | -70,644 | 14,527 | 14,883 | 2,412 | -48,467 | 43,632 | -29,586 | 517 | 115,525 | -68,487 | 19,385 | 37,534 | 80,673 | 15,657 | 29,116 | 2,296 | -43,237 | -6,135 | 760 | -493 | -12,922 | -1,768 | -56 | 75 | 13,351 | 5,043 | -6,827 | 27 | 0 | 0 |
Bedrijfskosten
| 20,173 | 23,506 | 41,783 | 969,538 | 37,703 | 20,747 | 24,067 | 51,383 | 50,283 | 19,326 | 16,430 | 15,490 | 21,650 | 13,747 | 8,426 | 21,651 | 19,210 | 19,861 | 17,079 | 374 | 32,847 | 12,397 | 15,017 | -1,790 | 27,213 | -26,796 | 22,540 | -17,150 | 36,979 | 37,725 | 52,369 | 80,673 | 15,657 | 29,116 | 49,746 | 91,332 | 80,415 | 52,122 | 76,424 | 35,215 | 71,843 | 65,881 | 51,198 | 51,491 | 62,494 | 54,814 | 28,038 | 68,289 | 1,204,531 |
Bedrijfsresultaat
| 6,490,101 | 2,214,499 | -2,278,927 | 89,685 | 2,142,030 | -8,346,192 | -5,128,212 | -2,713,267 | 4,757,884 | -17,909 | 3,975,457 | 11,351,624 | -698,326 | 14,198,420 | 1,067,720 | 7,830,917 | 3,427,499 | 3,697,030 | -5,968,392 | 680,787 | 3,850,983 | 2,196,159 | 1,334,052 | -5,724,992 | 511,947 | -337,283 | -668,342 | 517,438 | 532,517 | 1,783,431 | 778,446 | 1,134,614 | 1,226,633 | 4,868,963 | -25,185 | 143,390 | 151,162 | 165,377 | 203,830 | 196,868 | 119,790 | 84,311 | 113,694 | 93,836 | 38,312 | 9,330 | 34,554 | 94,654 | 32,726 |
Bedrijfsresultaat ratio
| 0.993 | 0.956 | 1.047 | 0.083 | 0.962 | 1.005 | 1.006 | 1.03 | 0.974 | -0.404 | 0.984 | 0.999 | 1.061 | 0.997 | 0.951 | 0.994 | 0.987 | 0.989 | 1.011 | 0.94 | 0.988 | 0.985 | 0.96 | 1.002 | 0.912 | 1.013 | 1.075 | 0.846 | 0.935 | 0.979 | 0.937 | 0.934 | 0.987 | 1.038 | -0.109 | 0.162 | 0.138 | 0.135 | 0.19 | 0.134 | 0.077 | 0.055 | 0.072 | 0.068 | 0.035 | 0.016 | 0.059 | 0.148 | 0.056 |
Totaal overige inkomsten en kosten netto
| -31,117 | -63,945 | -34,914 | -27,502 | -42,658 | -26,379 | 677 | -21,080 | -90,403 | -75,490 | -57,144 | -31,270 | -34,464 | -42,401 | -110,636 | 57,170 | -128,579 | 197,708 | -416,569 | -99,943 | -79,632 | -85,893 | -82,864 | -27,400 | -170,933 | -96,719 | -94,083 | -44,544 | -221,976 | -122,324 | -36,942 | -235,914 | -42,415 | -247,258 | 3,158,327 | 94,188 | -373,797 | 1,336,617 | -44,298 | -11,632 | 192,908 | 81,979 | 420,057 | 309,744 | -243,563 | 64,719 | 84,419 | 75,052 | 1,189,733 |
Inkomen voor belasting
| 6,458,984 | 2,214,112 | -2,306,147 | 95,859 | 2,123,714 | -8,368,034 | -5,160,804 | -2,727,003 | 4,726,905 | -73,295 | 3,932,065 | 11,306,221 | -727,105 | 14,159,868 | 957,084 | 7,867,082 | 3,310,619 | 3,900,485 | -6,384,961 | 602,974 | 3,771,351 | 2,110,266 | 1,253,497 | -5,790,209 | 341,014 | -473,436 | -762,425 | 472,894 | 310,541 | 1,661,107 | 742,927 | 464,664 | 1,250,584 | 4,621,705 | 248,182 | 237,578 | -222,635 | 1,501,994 | 159,532 | 185,236 | 312,698 | 166,290 | 533,751 | 403,580 | -205,251 | 74,049 | 118,973 | 169,706 | 1,222,459 |
Inkomen voor belasting ratio
| 0.988 | 0.956 | 1.059 | 0.089 | 0.954 | 1.008 | 1.013 | 1.036 | 0.967 | -1.652 | 0.973 | 0.995 | 1.105 | 0.994 | 0.853 | 0.999 | 0.953 | 1.044 | 1.082 | 0.832 | 0.967 | 0.947 | 0.902 | 1.014 | 0.608 | 1.422 | 1.226 | 0.773 | 0.545 | 0.912 | 0.894 | 0.382 | 1.007 | 0.985 | 1.075 | 0.269 | -0.203 | 1.223 | 0.149 | 0.126 | 0.2 | 0.109 | 0.34 | 0.291 | -0.185 | 0.127 | 0.204 | 0.265 | 2.108 |
Belastingkosten
| 794,190 | 81,433 | 269,594 | -356,309 | 510,823 | -544,005 | -768,433 | -193,526 | 887,445 | 179,788 | 358,742 | 486,185 | 481,329 | 36,837 | -200,109 | 242,008 | 21,839 | -25,528 | -368,426 | 274,836 | -74,699 | 67,630 | 126,203 | -572,134 | 55,844 | -304,981 | 271,047 | 62,042 | 208,744 | -163,456 | -28,038 | 857,037 | 22,351 | -5,664 | 7,986 | 64,206 | 58,747 | 58,644 | 43,260 | 55,282 | 28,471 | 23,000 | 26,412 | 19,134 | 18,455 | -2,323 | 6,997 | 21,317 | 416 |
Nettowinst
| 5,664,756 | 2,131,083 | -2,577,473 | 453,556 | 1,612,353 | -7,823,293 | -4,392,371 | -2,533,477 | 3,839,449 | -253,083 | 3,563,377 | 10,818,001 | -1,208,449 | 14,123,119 | 1,157,229 | 7,626,997 | 3,287,057 | 3,921,968 | -6,010,594 | 363,937 | 3,837,304 | 2,044,614 | 1,125,178 | -5,230,171 | 338,389 | -270,415 | -1,032,380 | 419,705 | 101,692 | 1,836,442 | 873,859 | -263,043 | 1,215,117 | 4,482,130 | 235,724 | 101,252 | -369,253 | 1,182,623 | 8,785 | 40,430 | 220,981 | 97,257 | 444,258 | 337,003 | -249,366 | 66,408 | 91,869 | 97,740 | 1,185,354 |
Nettowinstmarge
| 0.867 | 0.92 | 1.184 | 0.419 | 0.724 | 0.942 | 0.862 | 0.962 | 0.786 | -5.704 | 0.882 | 0.952 | 1.837 | 0.992 | 1.031 | 0.968 | 0.946 | 1.049 | 1.019 | 0.502 | 0.984 | 0.917 | 0.81 | 0.916 | 0.603 | 0.812 | 1.66 | 0.686 | 0.179 | 1.008 | 1.052 | -0.216 | 0.978 | 0.955 | 1.021 | 0.115 | -0.336 | 0.963 | 0.008 | 0.027 | 0.141 | 0.064 | 0.283 | 0.243 | -0.225 | 0.114 | 0.158 | 0.153 | 2.044 |
WPA (Winst Per Aandeel)
| 418.23 | 157.43 | -190.41 | 33.51 | 119.29 | -578.84 | -324.96 | -187.43 | 284.05 | -18.75 | 264.01 | 803.3 | -90.04 | 1,048.53 | 86 | 566.24 | 244.04 | 289.33 | -443.41 | 26.85 | 283.08 | 150.78 | 83 | -385.7 | 24.95 | -19.95 | -76.11 | 30.94 | 7.5 | 135.51 | 64.4 | -19.41 | 89.66 | 330.44 | 0.22 | 7.46 | -27.22 | 87.18 | 0.6 | 2.98 | 16.29 | 7.17 | 32.8 | 24.84 | -18.38 | 5.44 | 7.6 | 8.01 | 97.094 |
Verwaterde WPA
| 418.23 | 157.43 | -187.87 | 33.51 | 119 | -578.84 | -324.96 | -187.43 | 281.06 | -18.53 | 260.85 | 803.3 | -89.72 | 1,048.53 | 84 | 566.24 | 244.04 | 289.33 | -439.44 | 26.85 | 283.08 | 150.78 | 82.4 | -385.7 | 24.95 | -19.94 | -75.89 | 30.94 | 7.5 | 135.51 | 64.2 | -19.41 | 89.66 | 330.44 | 0.22 | 7.46 | -27.22 | 87.18 | 0.6 | 2.98 | 16.29 | 7.17 | 32.8 | 24.84 | -18.38 | 5.44 | 7.6 | 8.01 | 97.094 |
EBITDA
| 6,459,252 | 2,214,831 | -2,271,321 | 90,021 | 2,142,371 | -8,342,443 | -5,160,519 | -2,679,971 | 4,758,138 | -11,699 | 3,975,675 | 11,342,388 | -692,873 | 14,203,541 | 1,068,967 | 7,810,716 | 3,442,076 | 3,704,160 | -6,066,319 | 651,384 | 3,865,710 | 2,211,246 | 1,329,405 | -5,773,247 | 519,086 | -464,577 | 95,409 | 50,557 | 951,767 | 1,671,764 | 806,108 | 545,324 | 1,311,860 | 4,695,716 | 3,098,333 | 378,770 | -138,185 | 1,579,108 | 233,568 | 219,475 | 136,640 | 105,214 | 134,722 | 114,196 | -147,145 | 164,512 | 169,083 | 103,854 | 44,839 |
EBITDA ratio
| 0.988 | 0.956 | 1.047 | 0.083 | 0.962 | 1.005 | 1.006 | 1.03 | 0.974 | -0.399 | 0.984 | 0.999 | 1.035 | 0.998 | 0.895 | 1.007 | 0.968 | 1.06 | 1.066 | 0.949 | 0.989 | 1 | 0.985 | 1.001 | 0.868 | 1.396 | 1.137 | 1.013 | 0.741 | 0.959 | 0.971 | 0.889 | 0.985 | 0.992 | 1.46 | -0.803 | -0.126 | 1.285 | 0.217 | 0.252 | 0.252 | 0.149 | 0.377 | 0.468 | -0.132 | 0.281 | 0.29 | 0.162 | 0.077 |