PT Bintang Mitra Semestaraya Tbk
IDX:BMSR.JK
338 (IDR) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 3,859,879.268 | 4,830,287.519 | 3,309,550.194 | 2,597,432.424 | 2,909,964.456 | 3,233,006.983 | 2,627,918.564 | 2,253,792.42 | 2,207,653.025 | 2,298,998.8 | 2,192,652.95 | 2,095,347.052 | 1,622,695.784 | 1,278,554.902 | 1,213,837.805 |
| Cost of Revenue
| 3,548,921.419 | 4,233,080.83 | 3,012,066.823 | 2,392,955.809 | 2,740,599.294 | 3,057,566.081 | 2,462,187.235 | 2,120,008.525 | 2,077,222.272 | 2,174,476.428 | 2,098,323.502 | 2,003,071.746 | 1,493,834.217 | 1,194,026.556 | 1,154,131.063 |
| Gross Profit
| 310,957.849 | 597,206.689 | 297,483.371 | 204,476.615 | 169,365.162 | 175,440.902 | 165,731.329 | 133,783.894 | 130,430.753 | 124,522.372 | 94,329.448 | 92,275.307 | 128,861.566 | 84,528.346 | 59,706.742 |
| Gross Profit Ratio
| 0.081 | 0.124 | 0.09 | 0.079 | 0.058 | 0.054 | 0.063 | 0.059 | 0.059 | 0.054 | 0.043 | 0.044 | 0.079 | 0.066 | 0.049 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 7,556.321 | 4,522.265 | 2,959.488 | 3,331.658 | 3,945.89 | 2,881.241 | 9,223.472 | 1,525.57 | 5,539.039 | 7,057.526 | 1,701.976 | 1,510.102 | 6,207.387 | 7,178.133 | 5,071.59 |
| Selling & Marketing Expenses
| 137,128.473 | 137,587.032 | 135,740.961 | 136,574.913 | 113,527.307 | 106,398.908 | 109,076.829 | 100,472.558 | 97,956.007 | 90,193.179 | 82,038.848 | 73,923.685 | 69,513.291 | 61,458.072 | 48,423.567 |
| SG&A
| 172,775.817 | 142,109.298 | 138,700.449 | 139,906.571 | 117,473.198 | 109,280.149 | 118,300.301 | 101,998.128 | 103,495.046 | 97,250.706 | 83,740.825 | 75,433.787 | 75,720.678 | 68,636.205 | 53,495.157 |
| Other Expenses
| 0 | 21,257.025 | 17,729.024 | 16,976.497 | 15,000.828 | 13,131.478 | 6,831.99 | 3,939.6 | -505.748 | 2,421.277 | 4,974.616 | 983.586 | 8,447.936 | -882.806 | 1,005.955 |
| Operating Expenses
| 172,775.817 | 163,366.322 | 156,429.473 | 156,883.068 | 132,474.026 | 122,411.627 | 125,225.516 | 113,518.032 | 114,923.527 | 112,395.676 | 93,457.322 | 89,489.817 | 75,720.678 | 97,628.186 | 67,991.147 |
| Operating Income
| 138,367.721 | 433,448.339 | 272,972.156 | 47,701.427 | 36,891.137 | 53,029.275 | 40,505.813 | 20,265.863 | 15,507.226 | 12,126.696 | 872.126 | 6,608.845 | 53,140.889 | -13,099.84 | -8,284.405 |
| Operating Income Ratio
| 0.036 | 0.09 | 0.082 | 0.018 | 0.013 | 0.016 | 0.015 | 0.009 | 0.007 | 0.005 | 0 | 0.003 | 0.033 | -0.01 | -0.007 |
| Total Other Income Expenses Net
| 71,891.889 | -26,291.243 | -31,129.081 | -35,075.458 | -30,592.571 | -46,801.911 | -43,452.906 | -39,901.507 | -22,352.595 | -174,615.105 | -28,772.153 | -35,817.318 | -58,774.107 | -68,796.863 | -7,127.783 |
| Income Before Tax
| 210,259.61 | 407,157.095 | 241,843.075 | 12,625.968 | 6,298.565 | 6,227.364 | -2,947.093 | -19,635.645 | -6,845.369 | -162,488.409 | -27,900.027 | -29,208.472 | -5,633.218 | -52,904.723 | -15,412.189 |
| Income Before Tax Ratio
| 0.054 | 0.084 | 0.073 | 0.005 | 0.002 | 0.002 | -0.001 | -0.009 | -0.003 | -0.071 | -0.013 | -0.014 | -0.003 | -0.041 | -0.013 |
| Income Tax Expense
| 35,567.648 | 32,647.985 | 63,794.567 | 11,567.42 | 1,106.456 | 670.401 | 150.812 | -66.42 | -35.048 | 336.554 | 20.99 | -40.881 | 1,529.769 | 4,006.346 | 4,317.72 |
| Net Income
| 174,797.98 | 375,486.73 | 179,419.548 | 1,058.548 | 5,193.36 | 5,558.213 | -3,097.904 | -19,568.621 | -6,810.32 | -162,824.963 | -27,921.109 | -29,167.235 | -7,163.831 | -56,910.961 | -19,729.086 |
| Net Income Ratio
| 0.045 | 0.078 | 0.054 | 0 | 0.002 | 0.002 | -0.001 | -0.009 | -0.003 | -0.071 | -0.013 | -0.014 | -0.004 | -0.045 | -0.016 |
| EPS
| 150.79 | 323.92 | 154.78 | 0.91 | 4.48 | 4.79 | -2.67 | -16.88 | -5.88 | -140.46 | -24.09 | -25.16 | -6.18 | -49.1 | -17.02 |
| EPS Diluted
| 150.79 | 323.92 | 154.78 | 0.91 | 4.48 | 4.79 | -2.67 | -16.88 | -5.88 | -140.46 | -24.09 | -25.16 | -6.18 | -49.1 | -17.02 |
| EBITDA
| 236,959.593 | 436,864.408 | 275,787.581 | 55,084.85 | 39,189.994 | 55,137.23 | 42,607.281 | 22,380.166 | 16,825.873 | -141,597.86 | 854.485 | -17,058.992 | 64,064.157 | 11,857.364 | 9,252.155 |
| EBITDA Ratio
| 0.061 | 0.091 | 0.083 | 0.02 | 0.016 | 0.018 | 0.018 | 0.01 | 0.01 | 0.001 | 0 | -0.007 | 0.039 | 0.009 | -0.001 |