PT Mitra Pinasthika Mustika Tbk
IDX:MPMX.JK
1000 (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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 112,842 | 162,524 | 163,912 | 103,469 | 157,130 | 132,665 | 131,067 | 205,061 | 150,438 | 160,620 | 145,613 | 89,206 | 108,117 | 94,486 | 119,926 | 129,209 | 79,047 | -156,000 | 66,075 | 53,623 | 129,462 | 143,337 | 106,643 | -517,082 | -31,500 | 4,149,067 | 59,765 | 21,311 | 40,059 | 194,145 | 128,889 | 71,201 | 109,563 | 108,448 | 71,539 | -51,485 | 103,666 | 117,098 | 115,667 | 88,426 | 114,900 | 132,111 | 151,751 | 115,666 | 162,493 | 133,319 | 115,012 | 64,843 | 126,379 |
Depreciation & Amortization
| 23,617 | 23,499 | 23,011 | 23,229 | 22,397 | 22,196 | 21,769 | 21,895 | 20,714 | 16,880 | 21,938 | 99,966 | 93,117 | 86,202 | 84,395 | 74,587 | 86,501 | 85,199 | 86,228 | 83,024 | 76,998 | 81,634 | 86,980 | 105,849 | 99,858 | 83,078 | 101,123 | 103,046 | 108,894 | 82,167 | 103,462 | 133,792 | 117,786 | 94,073 | 101,502 | 116,415 | 111,831 | 105,578 | 109,061 | 115,025 | 110,388 | 102,998 | 94,054 | 94,229 | 219,657 | 16,464 | 18,336 | 178,040 | 0 |
Deferred Income Tax
| 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 |
Stock Based Compensation
| 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 | 10,908 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 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 |
Accounts Receivables
| 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 |
Change In Inventory
| 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 |
Change In Accounts Payables
| 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 |
Other Working Capital
| 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 |
Other Non Cash Items
| -10,538 | -66,088 | 326,901 | 42,994 | -23,640 | 188,886 | -21,769 | -226,956 | -171,152 | -177,500 | -167,551 | -89,206 | -108,117 | -94,486 | -119,926 | -129,209 | -79,047 | 156,000 | -66,075 | -53,623 | -129,462 | -143,337 | -106,643 | 517,082 | 31,500 | -4,149,067 | -59,765 | -21,311 | -40,059 | -194,145 | -128,889 | -71,201 | -109,563 | -108,448 | -71,539 | 51,485 | -103,666 | -117,098 | -115,667 | -88,426 | -114,900 | -132,111 | -151,751 | -115,666 | -162,493 | -133,319 | -115,012 | -64,843 | -126,379 |
Operating Cash Flow
| 125,921 | 72,937 | 467,802 | 169,692 | 155,887 | 343,747 | 131,067 | 226,956 | 171,152 | 16,880 | 21,938 | 47,252 | -43,394 | 210,974 | 365,659 | 324,686 | 145,084 | -148,005 | 145,553 | -107,192 | 356,861 | -518,391 | 79,422 | -600,843 | 489,135 | -158,700 | 372,643 | -433,801 | 662,386 | 324,787 | -165,021 | -553,908 | 36,278 | 395,493 | 303,483 | 273,684 | 312,448 | 295,923 | 13,490 | -482,198 | 290,209 | -232,841 | 35,292 | -70,719 | 198,649 | 37,790 | 48,818 | 152,467 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -9,829 | -33,992 | -10,449 | -20,155 | -56,104 | -30,615 | -24,798 | -13,956 | -28,198 | -10,312 | -24,581 | -16,198 | -7,486 | -31,226 | -30,091 | 2,503 | -19,187 | -8,814 | -39,975 | -49,760 | -23,500 | -1,034 | -57,031 | -34,175 | -8,409 | -74,281 | -36,373 | -49,529 | -50,080 | -34,984 | -128,731 | -104,236 | -178,887 | -276,751 | -206,101 | -164,029 | -285,636 | -235,132 | -171,995 | -151,861 | -331,563 | -416,101 | -419,764 | -408,036 | -295,626 | -187,065 | -154,294 | -265,327 | -191,664 |
Acquisitions Net
| 180 | 538 | 381 | 354 | 75,136 | -74,527 | -2,871 | 376,764 | -12,303 | 535,530 | 671 | 1 | 2,169 | 17,632 | 1,158 | 0 | 0 | -413,406 | 0 | -510 | 0 | 0 | 0 | 8,743 | 5,083 | 0 | 0 | -57,143 | 0 | 0 | 0 | 33,960 | 0 | 0 | 0 | 0 | -5,454 | 0 | 0 | 0 | 0 | 0 | 0 | 100,186 | -99,999 | -496,063 | -179,059 | -79,264 | 0 |
Purchases Of Investments
| -68,829 | -184,242 | -52,626 | -183,065 | -202,826 | -35,678 | -128,545 | -393,362 | -117,239 | -83,758 | -99,500 | -210,000 | -158,000 | -30,500 | -33,000 | -1,727 | -59,000 | 0 | 0 | -127,940 | -60,000 | 0 | 0 | -231,162 | -10,775 | -15,171 | 0 | -23,042 | 3,210 | -12,855 | -643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45,000 | 0 | 0 |
Sales Maturities Of Investments
| 60,046 | 199,050 | 17,000 | 164,812 | 160,197 | 41,001 | 131,416 | 4,000 | 86,007 | 100,005 | 130,672 | 162,888 | 58,000 | 34,000 | 31,792 | 0 | 0 | 0 | 3,138 | 2,582 | 0 | 0 | 0 | 1,850 | -999 | 0 | 0 | 3,185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 15,346 | -35,245 | 188,525 | -62,490 | -69,204 | 2,871 | 2,926 | 688 | -364,461 | 671 | 109 | 46,899 | 17,632 | 1,158 | 1,022 | 171 | -420,601 | 738 | -23,520 | 230,304 | -6,852 | 702 | 4,555 | -3,506 | 6,007,085 | 3,494 | -2,089 | 5,068 | 537,189 | 47,299 | 6,846 | 87,670 | 9,476 | 67,084 | 40,275 | 91,097 | 39,890 | 120,915 | 311,180 | 109 | 4,682 | 76 | 47,303 | 240 | 45,227 | 265 | 2,245 | 1,692 |
Investing Cash Flow
| -18,432 | -18,646 | -45,694 | 150,471 | -86,087 | -99,819 | -21,927 | -23,628 | -71,045 | 177,004 | 7,262 | -63,200 | -58,418 | -10,094 | -30,141 | 1,798 | -78,016 | -429,415 | -36,099 | -199,148 | 146,804 | -7,886 | -56,329 | -250,189 | -18,606 | 5,917,633 | -32,879 | -128,618 | -41,802 | 489,350 | -82,075 | -63,430 | -91,217 | -267,275 | -139,017 | -123,754 | -194,539 | -195,242 | -51,080 | 159,319 | -331,454 | -411,419 | -419,688 | -260,547 | -395,385 | -637,901 | -378,088 | -342,346 | -189,972 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -1,096 | -568 | -8,272 | -3,945 | -107,198 | -102,191 | -111,665 | -444,736 | -81,020 | -148,006 | -277,657 | -320,476 | -299,359 | -446,930 | -199,760 | -1,360,786 | -1,386,359 | -603,436 | -1,144,267 | -135,625 | -293,908 | -937,760 | -684,962 | -110,687 | -3,496,001 | -87,739 | -630,105 | -1,434,836 | -156,665 | -96,642 | -2,678,301 | -1,558,861 | -1,639,248 | -2,193,773 | -1,972,355 | -1,462,590 | -1,717,308 | -2,047,287 | -1,767,807 | -17,045 | -1,453,782 | -355,954 | -333,238 | -1,030,015 | -1,413,491 | -1,409,221 | -1,446,105 | -8,127 | -1,755,746 |
Common Stock Issued
| 0 | 0 | 0 | -8,486 | 0 | 0 | 8,486 | 0 | 0 | 37,546 | 6,211 | 1 | 0 | 0 | 4,752 | 0 | 0 | 0 | 6,838 | -8,308 | 0 | 104,114 | 13,584 | 0 | 6,687 | 0 | 0 | -796,481 | 0 | 0 | 0 | 2,199,774 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | -510,000 | 510,000 | 0 | 0 | -1 | 1 | 0 | 0 | 180,935 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | -8,486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8,308 | 0 | 0 | 0 | 0 | 0 | 0 | -18,071 | -71,061 | -25,367 | 0 | 0 | -6,538 | 6,538 | -6,083 | -14,487 | -6,031 | -8,098 | 0 | 0 | 0 | 0 | 0 | -29 | -65,445 | -64,025 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -503,031 | 0 | 0 | 0 | -589,444 | 0 | 0 | 0 | -783,610 | 0 | 0 | 0 | -496,308 | 0 | 0 | 0 | -387,904 | 0 | 0 | 0 | -2,065,254 | 0 | 0 | 0 | 0 | 0 | -443,048 | 0 | 0 | 0 | -42,959 | -6 | 0 | 0 | 0 | 0 | -30,501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27,810 | -36,000 |
Other Financing Activities
| -1,111 | -16 | 8,272 | -188,525 | 108,787 | 93,618 | 305,789 | 453,437 | 80,847 | -663,402 | 306,018 | 412,026 | 461,069 | -77,675 | 265,550 | 1,349,777 | 1,371,688 | -153,841 | 1,796,383 | 246,642 | 233,335 | -1,228,537 | 794,146 | 332,084 | 62,675 | 635,480 | 378,522 | 2,747,408 | 48,801 | -215,597 | 2,452,611 | -6 | 967,013 | 2,547,394 | 1,856,665 | 1,514,853 | 1,501,789 | 2,078,267 | 1,645,134 | -204,815 | -541,160 | 1,009,662 | -3 | 1,328,243 | 1,226,855 | 2,920,910 | 1,256,595 | -52,277 | 2,830,498 |
Financing Cash Flow
| -2,207 | -504,727 | 6,245 | -203,279 | 1,589 | -598,017 | 202,610 | 8,701 | -173 | -773,862 | 34,572 | 91,551 | 161,710 | -524,605 | 70,542 | -11,009 | -14,671 | -757,277 | 658,954 | 102,709 | -60,573 | -2,062,183 | 122,768 | 221,397 | -3,426,639 | 547,741 | -269,654 | 1,982 | -133,231 | -312,239 | -225,690 | 591,410 | -665,691 | 347,538 | -130,177 | 46,232 | -223,617 | 30,980 | -122,673 | -187,770 | 912,622 | 653,708 | 333,206 | 232,782 | -186,635 | 1,511,689 | -189,510 | 92,721 | 1,038,752 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 8,326 | 9,787 | 2,983 | -8,409 | -1,405 | -415,273 | -200,985 | 374,128 | -103,197 | 284,844 | 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 |
Net Change In Cash
| 88,729 | -442,110 | 438,140 | 119,867 | 50,860 | -354,089 | -103,523 | 11,044 | 474,062 | -683,175 | 348,616 | 75,603 | 59,898 | -323,725 | 406,060 | 315,475 | 52,397 | -1,334,697 | 768,408 | -203,631 | 443,092 | -2,588,460 | 145,861 | -629,635 | -2,956,110 | 6,306,674 | 70,110 | -477,495 | 404,411 | 501,898 | -472,786 | -25,928 | -428,421 | 228,909 | 26,932 | 31,557 | 58,897 | 131,661 | -160,263 | -510,649 | 871,377 | 9,448 | -51,190 | -98,484 | -383,371 | 911,578 | -518,780 | -97,158 | 885,797 |
Cash At End Of Period
| 1,796,848 | 1,708,119 | 2,150,229 | 1,712,089 | 1,592,222 | 1,541,362 | 1,895,451 | 1,998,974 | 1,987,930 | 1,513,868 | 2,197,043 | 1,848,427 | 1,772,824 | 1,712,926 | 2,036,651 | 1,630,591 | 1,315,116 | 1,262,719 | 2,597,416 | 1,829,008 | 2,032,639 | 1,589,547 | 4,178,007 | 4,032,146 | 4,661,781 | 7,617,891 | 1,311,217 | 1,241,107 | 1,718,602 | 1,314,191 | 812,293 | 1,285,079 | 1,311,007 | 1,739,428 | 1,510,519 | 1,483,587 | 1,452,030 | 1,393,133 | 1,261,472 | 1,421,735 | 1,932,384 | 1,061,007 | 1,051,559 | 1,102,749 | 1,201,233 | 1,584,604 | 673,026 | 1,191,806 | 1,288,964 |