PT. Map Boga Adiperkasa Tbk
IDX:MAPB.JK
1430 (IDR) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 795,623 | 838,085 | 787,631 | 927,573 | 1,072,674 | 1,042,377 | 956,829 | 979,054 | 900,847 | 847,597 | 709,610 | 779,245 | 476,128 | 624,373 | 551,637 | 586,954 | 497,555 | 281,958 | 677,839 | 870,619 | 789,717 | 735,380 | 699,164 | 688,706 | 753,377 | 539,364 | 535,447 | 527,881 | 484,620 | 440,631 | 438,904 | 442,386 | 439,396 | 371,041 | 371,041 |
Cost of Revenue
| 381,642 | 409,277 | 237,410 | 443,658 | 318,683 | 328,276 | 303,629 | 316,517 | 287,542 | 264,949 | 215,929 | 241,874 | 164,164 | 204,931 | 180,675 | 200,057 | 174,905 | 97,980 | 195,747 | 251,814 | 219,020 | 200,068 | 206,113 | 203,535 | 217,629 | 148,869 | 146,302 | 149,495 | 131,934 | 126,524 | 117,429 | 121,216 | 118,168 | 113,980 | 113,980 |
Gross Profit
| 413,981 | 428,808 | 550,221 | 483,915 | 753,991 | 714,101 | 653,200 | 662,537 | 613,305 | 582,648 | 493,681 | 537,371 | 311,964 | 419,442 | 370,962 | 386,897 | 322,650 | 183,978 | 482,092 | 618,805 | 570,697 | 535,312 | 493,051 | 485,171 | 535,748 | 390,495 | 389,145 | 378,386 | 352,686 | 314,107 | 321,475 | 321,170 | 321,228 | 257,061 | 257,061 |
Gross Profit Ratio
| 0.52 | 0.512 | 0.699 | 0.522 | 0.703 | 0.685 | 0.683 | 0.677 | 0.681 | 0.687 | 0.696 | 0.69 | 0.655 | 0.672 | 0.672 | 0.659 | 0.648 | 0.653 | 0.711 | 0.711 | 0.723 | 0.728 | 0.705 | 0.704 | 0.711 | 0.724 | 0.727 | 0.717 | 0.728 | 0.713 | 0.732 | 0.726 | 0.731 | 0.693 | 0.693 |
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 |
General & Administrative Expenses
| 0 | 33,682 | 34,424 | 35,889 | 34,122 | 36,524 | 35,284 | 33,141 | 30,847 | 29,038 | 28,164 | 27,733 | 25,195 | 22,153 | 29,659 | 23,089 | 25,396 | 25,049 | 28,118 | 30,308 | 29,073 | 27,477 | 27,874 | 26,477 | 26,874 | 22,310 | 20,482 | 14,391 | 22,933 | 23,201 | 20,746 | -19,549 | 15,786 | 26,238.5 | 26,238.5 |
Selling & Marketing Expenses
| 0 | 162,868 | 121,804 | 191,774 | 175,894 | 179,810 | 168,035 | 179,853 | 141,051 | 137,568 | 121,044 | 136,435 | 83,597 | 109,857 | 105,531 | 113,595 | 99,945 | 58,242 | 117,837 | 152,716 | 137,619 | 125,130 | 118,425 | 115,875 | 122,338 | 90,685 | 96,346 | 98,886 | 75,026 | 65,543 | 78,835 | -167,067 | 70,960 | 200,222 | 200,222 |
SG&A
| 448,058 | 447,967 | 156,228 | 489,542 | 210,016 | 216,334 | 203,319 | 212,994 | 171,898 | 166,606 | 149,208 | 164,168 | 108,792 | 132,010 | 135,190 | 136,684 | 125,341 | 83,291 | 145,955 | 183,024 | 166,692 | 152,607 | 146,299 | 142,352 | 149,212 | 112,995 | 116,828 | 113,277 | 97,959 | 88,744 | 99,581 | -186,616 | 86,746 | 227,528.5 | 227,528.5 |
Other Expenses
| 0 | -5,561 | 3,133 | -1,339 | 3,894 | -964 | 413,994 | 387,311 | 393,010 | 365,041 | 287,259 | -8,454 | 4,148 | -239 | 6,158 | -2,279 | 6,472 | 898 | -2,407 | -945 | 2,588 | -1,763 | -2,095 | -3,539 | 1,078 | 1,873 | -1,470 | -6,110 | 2,750 | -3,047 | 798 | 984,857 | -112 | 0 | 0 |
Operating Expenses
| 448,058 | 447,967 | 572,494 | 489,542 | 664,789 | 659,929 | 617,313 | 600,305 | 564,908 | 531,647 | 436,467 | 435,288 | 372,798 | 405,234 | 394,121 | 397,036 | 352,016 | 321,015 | 469,986 | 538,415 | 505,449 | 491,872 | 458,651 | 452,268 | 471,566 | 357,027 | 347,621 | 320,636 | 312,264 | 291,576 | 287,752 | 280,113 | 267,578 | 227,024 | 227,024 |
Operating Income
| -34,077 | -19,159 | -26,088 | -5,627 | 89,665 | 56,404 | 37,839 | 61,870 | 48,605 | 51,122 | 58,155 | 88,966 | -59,820 | 16,059 | -25,010 | -8,336 | -24,885 | -135,942 | 14,980 | 83,154 | 68,947 | 46,683 | 38,515 | 36,940 | 68,313 | 36,222 | 44,167 | 66,932 | 43,172 | 17,918 | 36,087 | 41,642 | 53,539 | 29,532.5 | 29,532.5 |
Operating Income Ratio
| -0.043 | -0.023 | -0.033 | -0.006 | 0.084 | 0.054 | 0.04 | 0.063 | 0.054 | 0.06 | 0.082 | 0.114 | -0.126 | 0.026 | -0.045 | -0.014 | -0.05 | -0.482 | 0.022 | 0.096 | 0.087 | 0.063 | 0.055 | 0.054 | 0.091 | 0.067 | 0.082 | 0.127 | 0.089 | 0.041 | 0.082 | 0.094 | 0.122 | 0.08 | 0.08 |
Total Other Income Expenses Net
| -4,312 | -17,431 | -8,170 | -5,789 | -9,296 | -7,664 | -11,148 | -10,760 | -7,763 | -8,367 | -7,118 | -7,673 | 1,589 | -12,432 | -5,580 | -10,414 | -10,395 | 10,516 | -37,228 | -692 | 1,023 | -2,316 | -4,420 | -8,217 | -2,353 | -1,691 | -2,149 | -14,664 | 3,416 | -6,775 | -11,298 | 531 | 708 | 748.5 | 748.5 |
Income Before Tax
| -38,389 | -36,590 | -34,258 | -11,416 | 80,369 | 48,740 | 26,691 | 51,110 | 40,842 | 42,755 | 51,037 | 81,293 | -63,273 | 5,804 | -28,739 | -18,750 | -38,363 | -125,426 | -22,248 | 82,462 | 69,970 | 44,367 | 34,095 | 28,723 | 65,960 | 34,531 | 42,018 | 52,268 | 46,588 | 11,143 | 24,789 | 42,173 | 54,247 | 30,281 | 30,281 |
Income Before Tax Ratio
| -0.048 | -0.044 | -0.043 | -0.012 | 0.075 | 0.047 | 0.028 | 0.052 | 0.045 | 0.05 | 0.072 | 0.104 | -0.133 | 0.009 | -0.052 | -0.032 | -0.077 | -0.445 | -0.033 | 0.095 | 0.089 | 0.06 | 0.049 | 0.042 | 0.088 | 0.064 | 0.078 | 0.099 | 0.096 | 0.025 | 0.056 | 0.095 | 0.123 | 0.082 | 0.082 |
Income Tax Expense
| -9,371 | -8,708 | -12,024 | 5,278 | 17,246 | 11,017 | 6,194 | 11,631 | 10,341 | 8,062 | 9,414 | 17,181 | -9,302 | 3,044 | -5,911 | -2,338 | -4,729 | -26,096 | -6,825 | 21,831 | 22,675 | 11,458 | 9,204 | 13,831 | 17,076 | 8,715 | 11,080 | 13,129 | 11,900 | 5,825 | 9,477 | 10,282 | 13,995 | 8,377 | 8,377 |
Net Income
| -29,018 | -27,882 | -22,234 | -16,694 | 63,123 | 37,723 | 20,497 | 39,479 | 30,501 | 34,693 | 41,623 | 64,112 | -53,971 | 2,760 | -22,828 | -16,410 | -33,634 | -99,330 | -15,423 | 60,631 | 47,294 | 32,909 | 24,891 | 14,891 | 48,884 | 25,820 | 32,300 | 39,150 | 34,683 | 5,315 | 15,309 | 31,901 | 40,246 | 21,901.5 | 21,901.5 |
Net Income Ratio
| -0.036 | -0.033 | -0.028 | -0.018 | 0.059 | 0.036 | 0.021 | 0.04 | 0.034 | 0.041 | 0.059 | 0.082 | -0.113 | 0.004 | -0.041 | -0.028 | -0.068 | -0.352 | -0.023 | 0.07 | 0.06 | 0.045 | 0.036 | 0.022 | 0.065 | 0.048 | 0.06 | 0.074 | 0.072 | 0.012 | 0.035 | 0.072 | 0.092 | 0.059 | 0.059 |
EPS
| -12.15 | -11.68 | -9.31 | -6.99 | 27.86 | 17.38 | 9.44 | 18.19 | 14.05 | 15.98 | 19.17 | 29.53 | -24.86 | 1.27 | -10.52 | -7.56 | -15.49 | -45.75 | -7.1 | 27.93 | 21.79 | 15.16 | 11 | 6.86 | 22.52 | 11.69 | 15 | 17.72 | 15.7 | 3.12 | 9 | 18.75 | 23.66 | 15.53 | 15.53 |
EPS Diluted
| -12.15 | -11.68 | -9.31 | -6.99 | 27.86 | 17.38 | 9.44 | 18.19 | 14.05 | 15.98 | 19.17 | 29.53 | -24.86 | 1.27 | -10.52 | -7.56 | -15.49 | -45.75 | -7.1 | 27.93 | 21.79 | 15.16 | 11 | 6.86 | 22.52 | 11.69 | 15 | 17.72 | 15.7 | 3.12 | 9 | 18.75 | 23.66 | 15.53 | 15.53 |
EBITDA
| 111,729 | 130,637 | 125,854 | 149,561 | 244,428 | 193,118 | 170,582 | 181,151 | 186,014 | 165,018 | 180,393 | 206,016 | 82,953 | 146,588 | 105,147 | 121,428 | 109,288 | 21,719 | 129,350 | 146,057 | 126,541 | 99,364 | 86,467 | 82,544 | 117,059 | 70,980 | 75,281 | 73,691 | 78,940 | 59,397 | 59,320 | 28,444 | 79,117 | 49,410.5 | 49,410.5 |
EBITDA Ratio
| 0.14 | 0.156 | 0.16 | 0.161 | 0.228 | 0.185 | 0.178 | 0.185 | 0.206 | 0.195 | 0.254 | 0.264 | 0.174 | 0.235 | 0.191 | 0.207 | 0.22 | 0.077 | 0.191 | 0.168 | 0.16 | 0.135 | 0.124 | 0.12 | 0.155 | 0.132 | 0.141 | 0.14 | 0.163 | 0.135 | 0.135 | 0.064 | 0.18 | 0.133 | 0.133 |