PT Star Pacific Tbk
IDX:LPLI.JK
266 (IDR) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 5,150 | 5,154 | 5,146 | 4,923 | 4,820 | 5,051 | 6,246 | 6,503 | 6,695 | 9,976 | 1,887 | 1,923 | 1,584 | 1,218 | 1,485 | 342 | -299 | 14,894 | 19,858 | 5,170 | 17,863 | 19,605 | 21,597 | 17,759 | 20,276 | 18,849 | 26,491 | 23,647 | 23,448 | 23,029 | 20,565 | 20,306 | 22,388 | 22,714 | 20,753 | 34,849 | 20,733 | 24,186 | 18,291 | 27,459 | 20,740 | 26,094 | 19,386 | 26,924 | 24,586 | 25,812 | 17,218 | 23,763 | 22,194 | 27,023 | 19,960 | 29,709 | 26,196 | 24,493 | 19,864 |
| Cost of Revenue
| 4,775 | 4,773 | 4,770 | 4,795 | 4,590 | 4,957 | 7,168 | 7,493 | 7,247 | 11,639 | 3,032 | 3,783 | 2,918 | 3,618 | 2,932 | 3,480 | 3,515 | 8,780 | 0 | 3,248 | 9,826 | 11,486 | 10,232 | 10,441 | 10,642 | 11,617 | 10,272 | 10,045 | 10,781 | 11,760 | 10,093 | 10,597 | 10,557 | 12,218 | 10,660 | 8,891 | 13,429 | 11,977 | 12,499 | 11,769 | 14,793 | 12,619 | 12,812 | 14,711 | 16,333 | 13,968 | 14,404 | 16,251 | 23,011 | 16,625 | 17,055 | 28,181 | 23,603 | 18,183 | 17,061 |
| Gross Profit
| 375 | 381 | 376 | 128 | 230 | 94 | -922 | -990 | -552 | -1,663 | -1,145 | -1,860 | -1,334 | -2,400 | -1,447 | -3,138 | -3,814 | 6,114 | 19,858 | 1,922 | 8,037 | 8,119 | 11,365 | 7,318 | 9,634 | 7,232 | 16,219 | 13,602 | 12,667 | 11,269 | 10,472 | 9,709 | 11,831 | 10,496 | 10,093 | 25,958 | 7,304 | 12,209 | 5,792 | 15,690 | 5,947 | 13,475 | 6,574 | 12,213 | 8,253 | 11,844 | 2,814 | 7,512 | -817 | 10,398 | 2,905 | 1,528 | 2,593 | 6,310 | 2,803 |
| Gross Profit Ratio
| 0.073 | 0.074 | 0.073 | 0.026 | 0.048 | 0.019 | -0.148 | -0.152 | -0.082 | -0.167 | -0.607 | -0.967 | -0.842 | -1.97 | -0.974 | -9.175 | 12.756 | 0.411 | 1 | 0.372 | 0.45 | 0.414 | 0.526 | 0.412 | 0.475 | 0.384 | 0.612 | 0.575 | 0.54 | 0.489 | 0.509 | 0.478 | 0.528 | 0.462 | 0.486 | 0.745 | 0.352 | 0.505 | 0.317 | 0.571 | 0.287 | 0.516 | 0.339 | 0.454 | 0.336 | 0.459 | 0.163 | 0.316 | -0.037 | 0.385 | 0.146 | 0.051 | 0.099 | 0.258 | 0.141 |
| Reseach & Development Expenses
| 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 |
| General & Administrative Expenses
| 0 | 1,741 | 1,292 | 9,668 | 1,396 | 2,535 | 788 | 1,499 | 3,157 | 680 | 1,412 | -169 | 2,344 | 397 | 1,705 | 1,204 | 2,009 | 455 | 1,684 | 1,036 | 6,531 | 3,227 | 2,923 | 3,072 | 6,040 | 5,004 | 3,003 | 69,388 | 1,953 | 5,811 | 3,525 | 351 | 2,255 | 5,625 | 4,300 | 3,033 | 1,878 | 10,530 | 5,926 | 6,322 | 5,547 | 7,247 | 5,445 | 11,363 | 6,324 | 5,142 | 4,208 | 6,008 | 4,748 | -6,648 | 17,450 | 70,127 | 2,851 | -7,939 | 18,053 |
| Selling & Marketing Expenses
| 0 | 2,437 | 0 | 4,283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 733 | 3,523 | 2,474 | 2,720 | 14,713 | 3,106 | 4,492 | 2,387 | -10,692 | 5,759 | 2,476 | 2,457 | 9,503 | 2,360 | 3,648 | 1,969 | 8,904 | 3,753 | 4,300 | 4,810 | 9,794 | 3,434 | 6,313 | 4,460 | 9,226 | 5,513 | 5,120 | 4,880 | 10,132 | 3,535 | 4,546 | 9,261 | 23,295 | 6,002 | 4,680 | 8,335 |
| SG&A
| 19,039 | 3,748 | 1,292 | 13,951 | 1,396 | 2,535 | 788 | 1,499 | 3,157 | 680 | 1,412 | -169 | 2,344 | 397 | 1,705 | 1,204 | 2,009 | 455 | 1,684 | 1,769 | 10,054 | 5,701 | 5,643 | 17,785 | 9,146 | 9,496 | 5,390 | 58,696 | 7,712 | 8,287 | 5,982 | 9,854 | 4,615 | 9,273 | 6,269 | 11,937 | 5,631 | 14,830 | 10,736 | 16,116 | 8,981 | 13,560 | 9,905 | 20,589 | 11,837 | 10,262 | 9,088 | 16,140 | 8,283 | -2,102 | 26,711 | 93,422 | 8,853 | -3,259 | 26,388 |
| Other Expenses
| 0 | 68,909 | 0 | 0 | 0 | 0 | 1,404 | -7,478 | -4,321 | 2,572 | 6,471 | 0 | 13,715 | -102,941 | 118,395 | 3,421 | -27 | -6,775 | 6,782 | -1,485 | 6,629 | 7,637 | 8,755 | 14,739 | -3,973 | 7,560 | 3,114 | 11,474 | 3,892 | 3,502 | 3,593 | 16,035 | 4,464 | 3,663 | 3,942 | -23,958 | 36,195 | 2,659 | 503 | 14,112 | 1,042 | -723 | -20 | -1,382 | -986 | -1,454 | 40 | -7,736 | 1,604 | -12,139 | -271 | -20,426 | -454 | 13,309 | 326 |
| Operating Expenses
| 19,039 | 3,748 | 3,833 | 13,951 | 56,951 | -123,452 | 2,192 | -5,979 | -1,164 | 3,252 | 7,883 | 5,511 | 2,504 | 3,189 | 3,111 | 4,897 | 3,593 | 1,591 | 5,976 | 9,451 | 22,410 | 13,795 | 15,935 | 33,977 | 14,139 | 27,331 | 17,461 | 29,796 | 22,051 | 19,328 | 17,814 | 25,071 | 17,582 | 23,716 | 17,367 | 48,736 | 29,850 | 28,034 | 27,214 | 39,598 | 25,836 | 33,963 | 23,448 | 36,638 | 27,548 | 24,549 | 24,758 | 31,734 | 24,158 | 32,357 | 26,440 | 25,480 | 31,643 | 41,792 | 26,714 |
| Operating Income
| -18,664 | -3,367 | 67,175 | -13,823 | 177,395 | -331,671 | 26,908 | 8,336 | 23,774 | -2,006 | -6,628 | -102,680 | -8,137 | 246,047 | 128,092 | -6,852 | 4,699 | -23,400 | -9,768 | -7,283 | -13,681 | -22,643 | 24,747 | -4,692 | -7,204 | -25,760 | -27,238 | -180,991 | 28,786 | -129,693 | -55,249 | -206,128 | -29,098 | 66,504 | -25,085 | -136,094 | -220,694 | -264,045 | 324,451 | -5,550 | 7,576 | 184,088 | 346,355 | -114,360 | -501,261 | 538,058 | 352,436 | 5,022 | 245,709 | 17,188 | 20,678 | -22,816 | -105,862 | -84,287 | 32,263 |
| Operating Income Ratio
| -3.624 | -0.653 | 13.054 | -2.808 | 36.804 | -65.664 | 4.308 | 1.282 | 3.551 | -0.201 | -3.512 | -53.396 | -5.137 | 202.009 | 86.257 | -20.035 | -15.716 | -1.571 | -0.492 | -1.409 | -0.766 | -1.155 | 1.146 | -0.264 | -0.355 | -1.367 | -1.028 | -7.654 | 1.228 | -5.632 | -2.687 | -10.151 | -1.3 | 2.928 | -1.209 | -3.905 | -10.645 | -10.917 | 17.738 | -0.202 | 0.365 | 7.055 | 17.866 | -4.248 | -20.388 | 20.845 | 20.469 | 0.211 | 11.071 | 0.636 | 1.036 | -0.768 | -4.041 | -3.441 | 1.624 |
| Total Other Income Expenses Net
| -12,464 | 1,427 | 51,949 | 64,040 | 178,786 | -327,596 | 414,538 | 7,734 | 12,475 | 2,909 | 2,400 | -1 | -1,940 | 247,063 | 126,541 | 10,913 | 13,340 | -29,232 | 1,911 | 5,288 | 643 | -17,703 | 29,164 | 27,297 | -3,969 | -4,368 | -26,912 | -169,841 | 46,915 | -126,376 | -53,095 | -193,638 | -24,618 | 60,874 | -6,610 | -5,074 | -5,136 | -650 | 4,744 | 4,623 | 1,121 | 4,673 | 756 | 6,169 | 5,027 | 2,775 | 2,267 | -339,094 | 277,742 | 26,737 | 44,213 | 173 | -76,358 | -48,295 | 56,174 |
| Income Before Tax
| -31,128 | -1,940 | 67,175 | 50,217 | 177,395 | -331,671 | 441,446 | 16,070 | 36,249 | -2,006 | -6,628 | -102,681 | -10,077 | 241,474 | 121,983 | 2,878 | 5,933 | -24,709 | -4,065 | -2,241 | -13,730 | -23,379 | 24,594 | 638 | -8,474 | -24,467 | -28,154 | -179,474 | 30,970 | -134,435 | -60,437 | -203,668 | -31,710 | 61,474 | -31,695 | -141,168 | -225,830 | -264,695 | 329,195 | -927 | 8,697 | 188,761 | 347,111 | -108,191 | -496,234 | 540,833 | 354,703 | 5,022 | 245,709 | 17,188 | 20,678 | -22,815 | -105,862 | -84,287 | 32,263 |
| Income Before Tax Ratio
| -6.044 | -0.376 | 13.054 | 10.2 | 36.804 | -65.664 | 70.677 | 2.471 | 5.414 | -0.201 | -3.512 | -53.396 | -6.362 | 198.255 | 82.143 | 8.415 | -19.843 | -1.659 | -0.205 | -0.433 | -0.769 | -1.193 | 1.139 | 0.036 | -0.418 | -1.298 | -1.063 | -7.59 | 1.321 | -5.838 | -2.939 | -10.03 | -1.416 | 2.706 | -1.527 | -4.051 | -10.892 | -10.944 | 17.998 | -0.034 | 0.419 | 7.234 | 17.905 | -4.018 | -20.184 | 20.953 | 20.601 | 0.211 | 11.071 | 0.636 | 1.036 | -0.768 | -4.041 | -3.441 | 1.624 |
| Income Tax Expense
| 546 | 809 | 397 | 3,547 | 9,151 | -127 | 6,660 | 3,157 | 1,855 | -1,646 | -1,556 | 1,284 | 29,899 | -101,948 | 118,473 | 1,154 | 13,093 | -79 | 17,496 | 5,114 | -450 | 172 | -140 | 1,660 | 360 | -340 | -192 | 2,035 | -231 | -228 | -229 | 5,445 | 346 | 1,723 | -89 | 5,600 | -346 | -322 | -347 | 1,093 | 555 | 14,889 | -359,952 | 11,602 | 486,978 | -482,497 | -370,681 | -3,407 | 19,413 | 26,737 | 44,213 | 24,249 | 6,029 | -48,295 | 56,174 |
| Net Income
| -31,674 | -2,749 | 66,778 | 46,670 | 168,244 | -331,544 | 434,786 | 12,913 | 34,394 | -360 | -5,072 | -103,965 | -11,230 | 241,474 | 121,983 | 1,724 | 5,933 | -24,709 | -4,065 | -10,632 | -13,280 | -23,551 | 24,734 | -1,019 | -8,834 | -24,127 | -27,962 | -181,509 | 31,201 | -134,207 | -60,208 | -209,102 | -32,027 | 59,723 | -31,620 | -146,770 | -225,484 | -264,373 | 329,542 | -2,023 | 8,142 | 173,872 | 347,111 | -119,793 | -496,234 | 540,833 | 354,703 | 8,429 | 245,709 | 17,188 | 20,678 | -47,064 | -105,862 | -84,287 | 32,263 |
| Net Income Ratio
| -6.15 | -0.533 | 12.977 | 9.48 | 34.905 | -65.639 | 69.61 | 1.986 | 5.137 | -0.036 | -2.688 | -54.064 | -7.09 | 198.255 | 82.143 | 5.041 | -19.843 | -1.659 | -0.205 | -2.056 | -0.743 | -1.201 | 1.145 | -0.057 | -0.436 | -1.28 | -1.056 | -7.676 | 1.331 | -5.828 | -2.928 | -10.298 | -1.431 | 2.629 | -1.524 | -4.212 | -10.876 | -10.931 | 18.017 | -0.074 | 0.393 | 6.663 | 17.905 | -4.449 | -20.184 | 20.953 | 20.601 | 0.355 | 11.071 | 0.636 | 1.036 | -1.584 | -4.041 | -3.441 | 1.624 |
| EPS
| -27.06 | -2.35 | 57.05 | 39.87 | 143.75 | -283.27 | 371.47 | 11.03 | 29.39 | -0.31 | -4.33 | -88.83 | -9.59 | 206.31 | 104.22 | 1.47 | 5.07 | -21.11 | -3.47 | -9.08 | -11.35 | -20.12 | 21.13 | -0.87 | -7.55 | -20.61 | -23.89 | -155.08 | 26.66 | -114.66 | -51.44 | -178.65 | -27.36 | 51.01 | -27.02 | -125.4 | -192.65 | -225.88 | 281.55 | -1.73 | 6.96 | 148.55 | 296.58 | -102.35 | -423.97 | 462.08 | 303.06 | 7.2 | 209.93 | 14.69 | 17.66 | -40.21 | -90.45 | -72.01 | 27.56 |
| EPS Diluted
| -27.06 | -2.35 | 57.05 | 39.87 | 143.75 | -283.27 | 371.47 | 11.03 | 29.39 | -0.31 | -4.33 | -88.83 | -9.59 | 206.31 | 104.22 | 1.47 | 5.07 | -21.11 | -3.47 | -9.08 | -11.35 | -20.12 | 21.13 | -0.87 | -7.55 | -20.61 | -23.89 | -155.08 | 26.66 | -114.66 | -51.44 | -178.65 | -27.36 | 51.01 | -27.02 | -125.4 | -192.65 | -225.88 | 281.55 | -1.73 | 6.96 | 148.55 | 296.58 | -102.35 | -423.97 | 462.08 | 303.06 | 7.2 | 209.93 | 14.69 | 17.66 | -40.21 | -90.45 | -72.01 | 27.56 |
| EBITDA
| -31,123 | -3,364 | 15,232 | -363,849 | -39,492 | 88,148 | 27,209 | 8,819 | 24,328 | -2,526 | -5,964 | -35,005 | 21,036 | -107,108 | 114,354 | 5,430 | 6,170 | 2,868 | 14,110 | 16,918 | -1,051 | 18,187 | 12,907 | 7,131 | 15,012 | 3,052 | 9,405 | 9,054 | 5,470 | 6,539 | 195 | 19,896 | 10,427 | 20,820 | 6,605 | 1,616 | 9,892 | 17,394 | -2,430 | 17,114 | -5,991 | 59,819 | -11,553 | -5,417 | -11,312 | 59,345 | -15,658 | -25,176 | -9,434 | 17,249 | 20,763 | -49,985 | -11,645 | -84,147 | 32,444 |
| EBITDA Ratio
| -6.043 | -0.653 | 2.96 | -73.908 | -8.193 | 17.452 | 4.356 | 1.356 | 3.634 | -0.253 | -3.161 | -18.203 | 13.28 | -87.938 | 77.006 | 15.877 | -20.635 | 0.193 | 0.711 | 3.272 | -0.059 | 0.928 | 0.598 | 0.402 | 0.74 | 0.162 | 0.355 | 0.383 | 0.233 | 0.284 | 0.009 | 0.98 | 0.466 | 0.917 | 0.318 | 0.046 | 0.477 | 0.719 | -0.133 | 0.623 | -0.289 | 2.292 | -0.596 | -0.201 | -0.46 | 2.299 | -0.909 | -1.059 | -0.425 | 0.638 | 1.04 | -1.682 | -0.445 | -3.436 | 1.633 |