PT Medco Energi Internasional Tbk
IDX:MEDC.JK
1230 (IDR) • At close November 8, 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
| 2,204.658 | 2,312.228 | 1,323.242 | 1,093.274 | 1,438.291 | 1,218.252 | 925.643 | 600.352 | 628.479 | 750.731 | 888.947 | 909.049 | 1,143.295 | 929.853 | 667.801 | 1,286.328 | 981.877 | 792.405 | 620.153 |
Cost of Revenue
| 762.823 | 1,066.202 | 757.476 | 771.564 | 846.558 | 586.076 | 504.909 | 349.774 | 420.217 | 479.774 | 521.729 | 512.816 | 768.122 | 642.09 | 438.685 | 776.228 | 613.588 | 504.947 | 290.741 |
Gross Profit
| 1,441.835 | 1,246.025 | 565.765 | 321.711 | 591.732 | 632.176 | 420.734 | 250.578 | 208.263 | 270.957 | 367.219 | 396.233 | 375.172 | 287.764 | 229.116 | 510.1 | 368.288 | 287.458 | 329.412 |
Gross Profit Ratio
| 0.654 | 0.539 | 0.428 | 0.294 | 0.411 | 0.519 | 0.455 | 0.417 | 0.331 | 0.361 | 0.413 | 0.436 | 0.328 | 0.309 | 0.343 | 0.397 | 0.375 | 0.363 | 0.531 |
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
| 70.342 | 71.955 | 39.749 | 42.402 | 47.863 | 45.379 | 37.206 | 33.413 | 32.114 | 28.64 | 34.667 | 39.132 | 150.899 | 32.387 | 49.516 | 49.537 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 10.99 | 9.366 | 2.445 | 3.297 | 14.472 | 20.199 | 14.634 | 13.427 | 16.085 | 17.67 | 17.624 | 21.19 | 0 | 21.419 | 19.334 | 24.455 | 0 | 0 | 0 |
SG&A
| 231.317 | 81.322 | 42.194 | 45.698 | 62.336 | 65.578 | 51.84 | 46.84 | 48.199 | 46.309 | 52.291 | 60.322 | 150.899 | 53.806 | 68.851 | 73.992 | 0 | 0 | 0 |
Other Expenses
| 0 | 138.9 | 120.027 | 106.903 | 131.75 | -8.41 | 8.714 | 9.615 | -4.671 | 7.913 | 10.645 | 13.875 | -2.084 | 191.845 | 24.186 | 206.928 | -19.486 | 35.013 | -22.394 |
Operating Expenses
| 231.317 | 220.222 | 162.221 | 152.601 | 194.086 | 160.661 | 151.393 | 100.241 | 118.73 | 110.313 | 121.423 | 141.527 | 148.815 | 173.271 | 156.92 | 163.815 | 133.309 | 107.439 | 90.073 |
Operating Income
| 1,210.518 | 1,294.616 | 465.895 | 239.033 | 386.18 | 471.515 | 269.341 | 260.298 | 146.387 | 110.986 | 193.737 | 234.459 | 226.357 | 114.492 | 72.196 | 346.285 | 234.98 | 180.019 | 239.339 |
Operating Income Ratio
| 0.549 | 0.56 | 0.352 | 0.219 | 0.268 | 0.387 | 0.291 | 0.434 | 0.233 | 0.148 | 0.218 | 0.258 | 0.198 | 0.123 | 0.108 | 0.269 | 0.239 | 0.227 | 0.386 |
Total Other Income Expenses Net
| -482.664 | -249.014 | -180.194 | -337.316 | -207.034 | -272.678 | 26.142 | 109.962 | -235.92 | -49.658 | -52.059 | -74.181 | -12.08 | 101.336 | -21.646 | 153.456 | -123.229 | -10.47 | -58.228 |
Income Before Tax
| 727.853 | 1,045.602 | 285.701 | -98.284 | 179.146 | 198.836 | 295.483 | 260.298 | -146.387 | 110.986 | 193.737 | 180.526 | 214.278 | 215.829 | 50.55 | 499.741 | 111.751 | 169.55 | 181.112 |
Income Before Tax Ratio
| 0.33 | 0.452 | 0.216 | -0.09 | 0.125 | 0.163 | 0.319 | 0.434 | -0.233 | 0.148 | 0.218 | 0.199 | 0.187 | 0.232 | 0.076 | 0.389 | 0.114 | 0.214 | 0.292 |
Income Tax Expense
| 339.666 | 507.972 | 231.901 | 72.353 | 199.373 | 196.481 | 139.833 | 62.782 | 33.548 | 97.799 | 153.861 | 156.339 | 125.058 | 127.671 | 28.167 | 210.68 | 85.228 | 119.039 | 103.493 |
Net Income
| 330.675 | 530.883 | 47.019 | -170.637 | -20.227 | -51.302 | 127.098 | 184.758 | -188.134 | 10.114 | 12.583 | 12.593 | 89.22 | 88.157 | 22.383 | 289.061 | 26.523 | 50.511 | 77.619 |
Net Income Ratio
| 0.15 | 0.23 | 0.036 | -0.156 | -0.014 | -0.042 | 0.137 | 0.308 | -0.299 | 0.013 | 0.014 | 0.014 | 0.078 | 0.095 | 0.034 | 0.225 | 0.027 | 0.064 | 0.125 |
EPS
| 0.015 | 0.022 | 0.003 | -0.008 | -0.001 | -0.002 | 0.008 | 0.011 | -0.011 | 0 | 0.001 | 0.001 | 0.006 | 0.005 | 0.001 | 0.017 | 0 | 0.002 | 0.005 |
EPS Diluted
| 0.013 | 0.022 | 0.003 | -0.008 | -0.001 | -0.002 | 0.008 | 0.011 | -0.011 | 0 | 0.001 | 0.001 | 0.006 | 0.005 | 0.001 | 0.017 | 0 | 0.002 | 0.005 |
EBITDA
| 1,099.271 | 1,300.418 | 471.276 | 243.398 | 388.062 | 458.391 | 274.485 | 140.17 | 99.511 | 187.57 | 274.553 | 294.309 | 320.773 | 309.517 | 116.763 | 572.072 | 219.247 | 218.042 | 235.149 |
EBITDA Ratio
| 0.499 | 0.562 | 0.356 | 0.223 | 0.27 | 0.376 | 0.297 | 0.233 | 0.158 | 0.25 | 0.309 | 0.324 | 0.281 | 0.333 | 0.175 | 0.445 | 0.223 | 0.275 | 0.379 |