PT Bakrie & Brothers Tbk
IDX:BNBR.JK
42 (IDR) • At close November 5, 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 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 3,759,484 | 3,626,696 | 2,383,414 | 2,454,947 | 3,235,677 | 3,340,451 | 2,459,736 | 2,075,909 | 4,211,846.085 | 6,283,548.384 | 5,170,835.539 | 15,399,877.482 | 16,194,022.641 | 13,109,304.596 | 7,631,762.309 | 8,404,679.927 | 5,288,769.647 | 4,332,279.836 | 2,738,471.084 |
| Cost of Revenue
| 2,881,623 | 2,910,526 | 1,965,380 | 2,209,020 | 2,557,420 | 2,664,887 | 2,045,392 | 1,979,810 | 2,711,114.21 | 3,856,405.391 | 3,583,607.121 | 12,804,910.354 | 11,106,553.502 | 8,603,194.428 | 3,926,939.104 | 4,759,853.494 | 3,081,283.996 | 2,930,528.571 | 1,939,316.13 |
| Gross Profit
| 877,861 | 716,170 | 418,034 | 245,927 | 678,257 | 675,564 | 414,344 | 96,099 | 1,500,731.875 | 2,427,142.993 | 1,587,228.418 | 2,594,967.128 | 5,087,469.139 | 4,506,110.168 | 3,704,823.205 | 3,644,826.433 | 2,207,485.651 | 1,401,751.265 | 799,154.954 |
| Gross Profit Ratio
| 0.234 | 0.197 | 0.175 | 0.1 | 0.21 | 0.202 | 0.168 | 0.046 | 0.356 | 0.386 | 0.307 | 0.169 | 0.314 | 0.344 | 0.485 | 0.434 | 0.417 | 0.324 | 0.292 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 142,218 | 135,449 | 73,963 | 116,651 | 92,776 | 163,221 | 116,040 | 216,052 | 189,118.863 | 168,699.126 | 45,941.016 | 165,663.103 | 2,785,818.594 | 2,960,012.621 | 2,480,022.55 | 1,805,135.931 | 1,078,869.803 | 608,227.278 | 445,480.488 |
| Selling & Marketing Expenses
| 89,802 | 92,787 | 60,403 | 94,435 | 106,042 | 91,984 | 84,840 | 44,807 | 118,257.783 | 246,597.375 | 204,038.12 | 84,345.688 | 541,344.805 | 570,237.585 | 522,815.542 | 588,678.045 | 266,473.549 | 182,439.048 | 130,733.318 |
| SG&A
| 529,551 | 228,236 | 134,366 | 211,086 | 198,818 | 255,205 | 200,880 | 260,859 | 307,376.646 | 415,296.501 | 249,979.136 | 250,008.791 | 3,327,163.399 | 3,530,250.206 | 3,002,838.092 | 2,393,813.976 | 1,345,343.352 | 790,666.326 | 576,213.806 |
| Other Expenses
| -13,234 | 571,829 | 259,422 | 313,945 | 341,770 | 71,516 | -18,787 | -23,707 | -6,684.898 | 459,835.278 | 423,378.72 | -69,956.715 | 424,093.565 | 2,110,773.717 | 174,169.393 | -18,122,463.208 | -37,562.509 | -60,005.361 | -241,021.679 |
| Operating Expenses
| 542,785 | 800,065 | 393,788 | 525,031 | 540,588 | 622,989 | 575,093 | 561,924 | 691,944.285 | 875,131.779 | 673,357.856 | 567,046.605 | 3,327,163.399 | 3,530,250.206 | 3,002,838.092 | 2,393,813.976 | 1,345,343.352 | 790,666.326 | 576,213.806 |
| Operating Income
| 335,076 | -83,895 | 162,415 | -279,104 | 960,391 | 84,147 | -99,985 | -443,944 | 808,787.59 | 1,552,011.214 | 913,870.562 | 2,027,920.523 | 1,760,305.74 | 975,859.962 | 701,985.113 | 1,251,012.457 | 862,142.299 | 611,084.939 | 222,941.148 |
| Operating Income Ratio
| 0.089 | -0.023 | 0.068 | -0.114 | 0.297 | 0.025 | -0.041 | -0.214 | 0.192 | 0.247 | 0.177 | 0.132 | 0.109 | 0.074 | 0.092 | 0.149 | 0.163 | 0.141 | 0.081 |
| Total Other Income Expenses Net
| -17,108 | 437,615 | -40,324 | -648,202 | -78,867 | -1,263,260 | -1,024,419 | -3,124,543 | -2,456,197.15 | -1,279,954.474 | -11,383,802.741 | -1,490,261.247 | -1,744,929.784 | -9,482,519.953 | -2,038,368.347 | -16,849,836.485 | -257,229.374 | -142,053.966 | -747,699.269 |
| Income Before Tax
| 317,968 | 353,720 | 122,091 | -927,306 | 881,524 | -1,210,685 | -1,185,168 | -3,590,368 | -1,647,409.56 | 272,056.74 | -10,469,932.179 | 537,659.276 | 15,375.956 | -8,506,659.991 | -1,336,383.234 | -15,598,824.028 | 604,912.925 | 469,030.973 | -524,758.121 |
| Income Before Tax Ratio
| 0.085 | 0.098 | 0.051 | -0.378 | 0.272 | -0.362 | -0.482 | -1.73 | -0.391 | 0.043 | -2.025 | 0.035 | 0.001 | -0.649 | -0.175 | -1.856 | 0.114 | 0.108 | -0.192 |
| Income Tax Expense
| 53,510 | 47,559 | 23,768 | 3,019 | 18,254 | 39,528 | 13,826 | 71,250 | 71,959.611 | 122,531.076 | 2,253,361.616 | 182,784.06 | -116,499.559 | -1,508,516.178 | 41,744.267 | 87,552.885 | 200,265.892 | 136,935.511 | 93,157.521 |
| Net Income
| 237,468 | 266,134 | 63,678 | -930,325 | 852,956 | -1,260,970 | -1,205,434 | -3,598,601 | -1,745,116.392 | 152,873.746 | -12,726,304.735 | 127,773.276 | 131,875.515 | -6,998,143.813 | -1,378,127.501 | -15,686,376.913 | 404,647.033 | 332,095.462 | 331,737.47 |
| Net Income Ratio
| 0.063 | 0.073 | 0.027 | -0.379 | 0.264 | -0.377 | -0.49 | -1.734 | -0.414 | 0.024 | -2.461 | 0.008 | 0.008 | -0.534 | -0.181 | -1.866 | 0.077 | 0.077 | 0.121 |
| EPS
| 7.15 | 12.56 | 3.02 | -44.59 | 40.88 | -60.71 | -110.21 | -370.91 | -186.2 | 16.55 | -1,357.9 | 13.63 | 48.2 | -746.69 | -147.04 | -2,234.52 | 82.8 | 159.8 | 309.2 |
| EPS Diluted
| 7.15 | 12.56 | 3.02 | -44.59 | 40.88 | -60.71 | -110.2 | -370.9 | -186.2 | 16.5 | -1,357.88 | 13.63 | 48.2 | -746.69 | -147.04 | -2,234.52 | 82.8 | 159.8 | 309.2 |
| EBITDA
| 391,675 | -260,785 | 174,930 | -438,437 | 980,428 | 128,688 | -380,916 | -1,876,634 | 138,656.779 | 1,479,922.985 | -589,731.687 | 1,466,723.76 | 2,222,836.421 | -6,988,342.427 | -245,377.575 | 1,251,504.681 | 863,533.488 | 612,700.466 | 475,366.281 |
| EBITDA Ratio
| 0.104 | -0.072 | 0.073 | -0.179 | 0.303 | 0.039 | -0.155 | -0.904 | 0.033 | 0.236 | -0.114 | 0.095 | 0.137 | -0.533 | -0.032 | 0.149 | 0.163 | 0.141 | 0.174 |