A

Astra Graphia Tbk PT
IDX:ASGR

Watchlist Manager
Astra Graphia Tbk PT
IDX:ASGR
Watchlist
Price: 1 745 IDR 3.25% Market Closed
Market Cap: Rp2.4T

Income Statement

Earnings Waterfall
Astra Graphia Tbk PT

Income Statement
Astra Graphia Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Revenue
829 488
N/A
849 160
+2%
651 766
-23%
572 702
-12%
802 169
+40%
368 146
-54%
456 895
+24%
463 825
+2%
472 267
+2%
474 930
+1%
489 709
+3%
528 169
+8%
545 462
+3%
567 261
+4%
579 168
+2%
579 329
+0%
619 039
+7%
647 861
+5%
680 805
+5%
713 407
+5%
725 581
+2%
745 756
+3%
764 875
+3%
814 441
+6%
1 027 738
+26%
1 199 941
+17%
1 328 003
+11%
1 373 213
+3%
1 335 237
-3%
1 270 579
-5%
1 237 355
-3%
1 225 162
-1%
1 565 567
+28%
1 588 518
+1%
1 638 844
+3%
1 720 659
+5%
1 724 640
+0%
1 833 570
+6%
1 987 524
+8%
2 021 460
+2%
2 064 054
+2%
2 021 728
-2%
2 119 322
+5%
2 223 147
+5%
2 261 253
+2%
2 314 990
+2%
2 215 688
-4%
2 215 418
0%
2 282 232
+3%
2 306 837
+1%
2 318 715
+1%
2 472 809
+7%
2 654 641
+7%
2 815 207
+6%
2 910 720
+3%
2 754 143
-5%
2 712 784
-2%
2 671 187
-2%
2 644 463
-1%
3 034 666
+15%
3 918 428
+29%
3 970 478
+1%
4 443 848
+12%
4 565 874
+3%
4 069 975
-11%
4 169 849
+2%
3 957 333
-5%
4 145 271
+5%
4 771 800
+15%
4 751 318
0%
4 666 396
-2%
4 371 465
-6%
3 348 871
-23%
3 255 947
-3%
3 153 233
-3%
2 999 693
-5%
3 299 105
+10%
3 300 566
+0%
3 273 825
-1%
3 345 464
+2%
2 909 972
-13%
2 974 072
+2%
2 991 346
+1%
2 942 764
-2%
2 968 952
+1%
2 897 816
-2%
2 944 045
+2%
2 928 977
-1%
2 814 262
-4%
2 924 184
+4%
3 052 127
+4%
3 037 594
0%
Gross Profit
Cost of Revenue
(572 663)
(589 843)
(426 129)
(358 787)
(555 775)
(189 605)
(265 093)
(271 841)
(276 342)
(280 101)
(288 769)
(321 530)
(337 047)
(349 957)
(354 559)
(345 682)
(385 186)
(398 450)
(425 004)
(445 669)
(440 265)
(456 143)
(471 107)
(521 182)
(701 322)
(860 099)
(967 291)
(991 138)
(950 824)
(882 910)
(836 277)
(816 697)
(1 108 618)
(1 122 919)
(1 159 903)
(1 226 843)
(1 236 999)
(1 325 055)
(1 461 187)
(1 483 095)
(1 486 944)
(1 445 909)
(1 521 730)
(1 586 071)
(1 605 203)
(1 639 128)
(1 535 237)
(1 542 534)
(1 600 406)
(1 608 403)
(1 619 352)
(1 757 030)
(1 887 384)
(2 040 442)
(2 122 634)
(1 996 282)
(1 959 766)
(1 927 494)
(1 915 735)
(2 260 269)
(3 122 497)
(3 162 315)
(3 607 334)
(3 736 455)
(3 227 107)
(3 325 998)
(3 134 662)
(3 331 215)
(3 919 395)
(3 917 618)
(3 882 022)
(3 637 452)
(2 809 630)
(2 746 657)
(2 634 982)
(2 487 030)
(2 762 238)
(2 750 385)
(2 723 514)
(2 771 636)
(2 316 632)
(2 358 916)
(2 355 188)
(2 277 729)
(2 327 206)
(2 264 071)
(2 291 312)
(2 278 741)
(2 165 063)
(2 269 647)
(2 396 893)
(2 377 851)
Gross Profit
256 825
N/A
259 318
+1%
225 638
-13%
213 916
-5%
246 394
+15%
178 541
-28%
191 803
+7%
191 985
+0%
195 925
+2%
194 830
-1%
200 940
+3%
206 639
+3%
208 415
+1%
217 304
+4%
224 609
+3%
233 647
+4%
233 853
+0%
249 410
+7%
255 799
+3%
267 735
+5%
285 316
+7%
289 611
+2%
293 768
+1%
293 260
0%
326 416
+11%
339 843
+4%
360 712
+6%
382 076
+6%
384 413
+1%
387 670
+1%
401 078
+3%
408 464
+2%
456 949
+12%
465 598
+2%
478 941
+3%
493 816
+3%
487 641
-1%
508 515
+4%
526 337
+4%
538 365
+2%
577 110
+7%
575 819
0%
597 592
+4%
637 076
+7%
656 050
+3%
675 862
+3%
680 451
+1%
672 884
-1%
681 826
+1%
698 434
+2%
699 363
+0%
715 779
+2%
767 257
+7%
774 765
+1%
788 086
+2%
757 861
-4%
753 018
-1%
743 693
-1%
728 728
-2%
774 397
+6%
795 931
+3%
808 163
+2%
836 514
+4%
829 419
-1%
842 868
+2%
843 851
+0%
822 671
-3%
814 056
-1%
852 405
+5%
833 700
-2%
784 374
-6%
734 013
-6%
539 241
-27%
509 290
-6%
518 251
+2%
512 663
-1%
536 867
+5%
550 181
+2%
550 311
+0%
573 828
+4%
593 340
+3%
615 156
+4%
636 158
+3%
665 035
+5%
641 746
-4%
633 745
-1%
652 733
+3%
650 236
0%
649 199
0%
654 537
+1%
655 234
+0%
659 743
+1%
Operating Income
Operating Expenses
(194 394)
(200 769)
(174 310)
(159 643)
(191 904)
(125 792)
(139 870)
(137 521)
(138 966)
(134 809)
(134 179)
(139 194)
(152 095)
(157 976)
(165 599)
(166 388)
(157 122)
(162 771)
(166 425)
(175 104)
(190 266)
(194 264)
(198 150)
(206 584)
(220 501)
(237 062)
(255 459)
(262 962)
(271 552)
(273 213)
(276 890)
(284 563)
(298 616)
(305 788)
(316 043)
(321 810)
(318 736)
(321 928)
(329 444)
(338 473)
(350 052)
(360 071)
(368 480)
(374 835)
(373 554)
(385 635)
(394 227)
(394 783)
(397 003)
(395 653)
(396 251)
(405 959)
(418 507)
(430 125)
(429 299)
(428 513)
(419 472)
(421 482)
(425 439)
(431 506)
(451 748)
(459 975)
(470 479)
(482 362)
(476 527)
(491 329)
(492 863)
(492 677)
(505 295)
(510 006)
(485 351)
(471 977)
(462 455)
(442 343)
(452 725)
(446 861)
(428 360)
(425 390)
(428 800)
(438 949)
(472 954)
(484 788)
(482 588)
(482 495)
(461 367)
(451 227)
(451 541)
(446 185)
(445 081)
(431 660)
(424 262)
(421 136)
Selling, General & Administrative
(194 394)
(182 757)
(158 525)
(145 110)
(173 020)
(116 111)
(132 458)
(133 731)
(138 966)
(131 899)
(131 269)
(136 284)
(152 095)
(157 977)
(165 600)
(166 390)
(157 122)
(162 773)
(166 426)
(175 103)
(190 266)
(194 262)
(198 149)
(206 584)
(220 501)
(237 061)
(255 458)
(262 962)
(271 552)
(273 215)
(276 891)
(284 562)
(298 616)
(305 786)
(316 042)
(321 810)
(318 736)
(321 928)
(329 444)
(338 473)
(332 717)
(354 924)
(357 899)
(359 265)
(354 630)
(367 034)
(376 795)
(379 269)
(380 336)
(379 096)
(380 592)
(388 813)
(396 228)
(408 863)
(404 361)
(401 182)
(392 326)
(393 397)
(397 076)
(400 559)
(421 766)
(425 641)
(435 867)
(450 312)
(444 026)
(458 885)
(459 771)
(457 833)
(472 120)
(469 152)
(440 670)
(424 025)
(406 176)
(377 191)
(399 648)
(406 622)
(397 775)
(409 071)
(411 797)
(407 404)
(445 276)
(458 099)
(450 679)
(458 443)
(435 291)
(425 101)
(425 556)
(418 911)
(419 188)
(407 497)
(401 809)
(399 877)
Depreciation & Amortization
0
(18 011)
(15 785)
(14 533)
(18 883)
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
(17 335)
(5 147)
(10 581)
(15 570)
(18 924)
(18 601)
(17 432)
(15 514)
(16 667)
(16 557)
(15 659)
(17 146)
(22 279)
(21 262)
(24 938)
(27 331)
(27 146)
(28 085)
(28 363)
(30 947)
(29 982)
(34 334)
(34 612)
(32 050)
(32 501)
(32 444)
(33 092)
(34 844)
(33 175)
(40 854)
(44 681)
(47 952)
(56 279)
(65 152)
(53 078)
(41 175)
(30 585)
(17 255)
(17 938)
(31 545)
(27 678)
(26 689)
(31 909)
(24 052)
(26 076)
(26 126)
(25 985)
(27 274)
(25 893)
(24 163)
(22 453)
(21 259)
Other Operating Expenses
0
0
0
0
0
(9 681)
(7 412)
(3 790)
0
(2 910)
(2 910)
(2 910)
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
0
0
0
0
0
0
0
1
936
0
936
935
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
62 431
N/A
58 549
-6%
51 328
-12%
54 273
+6%
54 490
+0%
52 749
-3%
51 932
-2%
54 463
+5%
56 959
+5%
60 020
+5%
66 761
+11%
67 445
+1%
56 320
-16%
59 327
+5%
59 009
-1%
67 257
+14%
76 731
+14%
86 638
+13%
89 374
+3%
92 633
+4%
95 049
+3%
95 348
+0%
95 617
+0%
86 674
-9%
105 915
+22%
102 781
-3%
105 254
+2%
119 114
+13%
112 861
-5%
114 456
+1%
124 188
+9%
123 903
0%
158 333
+28%
159 812
+1%
162 899
+2%
172 006
+6%
168 905
-2%
186 587
+10%
196 893
+6%
199 892
+2%
227 058
+14%
215 748
-5%
229 112
+6%
262 241
+14%
282 496
+8%
290 227
+3%
286 224
-1%
278 101
-3%
284 823
+2%
302 781
+6%
303 112
+0%
309 820
+2%
348 750
+13%
344 640
-1%
358 787
+4%
329 348
-8%
333 546
+1%
322 211
-3%
303 289
-6%
342 891
+13%
344 183
+0%
348 188
+1%
366 035
+5%
347 057
-5%
366 341
+6%
352 522
-4%
329 808
-6%
321 379
-3%
347 110
+8%
323 694
-7%
299 023
-8%
262 036
-12%
76 786
-71%
66 947
-13%
65 526
-2%
65 802
+0%
108 507
+65%
124 791
+15%
121 511
-3%
134 879
+11%
120 386
-11%
130 368
+8%
153 570
+18%
182 540
+19%
180 379
-1%
182 518
+1%
201 192
+10%
204 051
+1%
204 118
+0%
222 877
+9%
230 972
+4%
238 607
+3%
Pre-Tax Income
Interest Income Expense
21 970
8 349
476
3 440
3 271
1 243
(6 949)
(10 002)
(5 222)
(5 822)
(7 117)
(5 221)
(5 733)
(3 704)
194
2 999
(142)
(1 801)
(4 856)
(6 225)
(5 415)
(2 168)
(694)
(4 625)
(27 137)
(35 677)
(39 096)
(39 754)
(22 133)
(16 599)
(11 681)
(3 160)
671
2 180
3 637
4 655
4 666
6 285
4 978
(380)
(1 034)
(8 296)
(9 854)
(20 832)
(14 293)
(10 150)
30 479
46 048
45 328
45 273
14 091
12 282
(562)
1 755
(11 319)
(8 828)
(2 246)
(4 711)
(422)
(6 489)
(3 215)
(5 650)
(5 185)
(5 003)
(6 007)
(4 943)
(9 153)
(11 281)
(9 161)
(16 273)
(11 515)
(13 509)
(10 637)
(2 837)
(3 010)
2 977
3 309
6 064
10 110
14 199
9 778
10 476
15 871
19 012
26 341
30 191
30 078
37 387
49 838
54 283
58 790
62 124
Gain/Loss on Disposition of Assets
2 975
0
0
525
1 238
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
144
162
469
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
Total Other Income
19 209
18 952
8 129
5 820
(33 158)
(38 962)
(37 725)
(37 866)
7 637
6 773
7 260
3 066
4 120
4 149
7 722
8 173
5 012
5 150
8 034
7 866
5 645
5 460
(981)
7 119
5 137
5 110
4 196
(3 507)
(36)
249
1 532
1 728
(514)
(342)
1 093
2 511
8 407
7 026
4 123
2 156
866
7 880
10 435
18 890
10 185
7 162
5 783
6 763
10 512
11 921
11 756
2 120
(533)
(1 681)
834
391
8 805
8 644
9 931
10 655
8 471
8 684
5 187
4 035
794
476
(691)
(242)
(55)
(1 093)
(539)
(2 205)
(2 429)
(802)
(932)
353
70
(533)
(2 812)
(3 036)
(891)
(693)
2 518
3 226
1 266
927
1 010
1 936
2 283
1 597
(1 222)
(3 353)
Pre-Tax Income
106 585
N/A
85 850
-19%
59 933
-30%
64 058
+7%
25 841
-60%
15 028
-42%
7 258
-52%
6 595
-9%
59 375
+800%
60 971
+3%
66 904
+10%
65 291
-2%
54 707
-16%
59 773
+9%
66 926
+12%
78 430
+17%
81 600
+4%
89 988
+10%
92 553
+3%
94 275
+2%
95 279
+1%
98 641
+4%
93 944
-5%
89 169
-5%
83 915
-6%
72 214
-14%
70 353
-3%
75 853
+8%
90 692
+20%
98 105
+8%
114 038
+16%
122 470
+7%
158 490
+29%
161 651
+2%
167 630
+4%
179 173
+7%
181 978
+2%
199 898
+10%
205 994
+3%
201 668
-2%
226 890
+13%
215 476
-5%
229 855
+7%
260 768
+13%
278 388
+7%
287 239
+3%
322 486
+12%
330 912
+3%
340 663
+3%
359 975
+6%
328 959
-9%
324 222
-1%
347 655
+7%
344 714
-1%
348 302
+1%
320 911
-8%
340 105
+6%
326 144
-4%
312 798
-4%
347 057
+11%
349 439
+1%
351 222
+1%
366 037
+4%
346 089
-5%
361 128
+4%
348 055
-4%
319 964
-8%
309 856
-3%
337 894
+9%
306 328
-9%
286 969
-6%
246 322
-14%
63 720
-74%
63 308
-1%
61 584
-3%
69 132
+12%
111 886
+62%
130 322
+16%
128 809
-1%
146 042
+13%
129 273
-11%
140 151
+8%
171 959
+23%
204 778
+19%
207 986
+2%
213 636
+3%
232 280
+9%
243 374
+5%
256 239
+5%
278 757
+9%
288 540
+4%
297 378
+3%
Net Income
Tax Provision
(34 847)
(28 522)
(16 250)
(15 590)
(4 427)
(3 583)
(7 035)
(9 806)
(15 955)
(17 287)
(18 735)
(17 704)
(18 640)
(19 715)
(21 695)
(25 523)
(26 035)
(29 304)
(30 535)
(26 600)
(23 205)
(22 627)
(19 686)
(19 561)
(21 428)
(18 508)
(18 129)
(22 396)
(23 745)
(25 168)
(28 759)
(29 120)
(40 075)
(39 266)
(39 987)
(42 227)
(42 505)
(48 331)
(49 382)
(47 154)
(55 698)
(51 653)
(57 277)
(65 878)
(69 382)
(71 437)
(75 533)
(78 246)
(80 442)
(85 305)
(80 966)
(78 283)
(82 535)
(83 550)
(85 311)
(79 335)
(84 992)
(81 100)
(81 511)
(92 341)
(92 214)
(92 454)
(92 355)
(86 866)
(90 724)
(87 067)
(80 701)
(77 734)
(86 902)
(78 620)
(71 855)
(61 617)
(15 937)
(16 456)
(16 691)
(18 029)
(24 575)
(28 634)
(28 160)
(31 441)
(32 202)
(33 818)
(39 349)
(47 622)
(66 913)
(68 275)
(75 989)
(76 113)
(51 582)
(56 303)
(59 832)
(62 016)
Income from Continuing Operations
71 738
57 326
43 681
48 468
21 414
11 446
225
(3 210)
43 419
43 685
48 169
47 586
36 067
40 056
45 229
52 906
55 565
60 684
62 017
67 675
72 074
76 013
74 257
69 607
62 487
53 706
52 225
53 457
66 948
72 937
85 279
93 349
118 415
122 384
127 641
136 945
139 473
151 566
156 612
154 514
171 192
163 823
172 578
194 890
209 006
215 802
246 953
252 666
260 221
274 670
247 993
245 939
265 120
261 164
262 991
241 576
255 113
245 044
231 287
254 716
257 225
258 768
273 682
259 223
270 404
260 988
239 263
232 122
250 992
227 708
215 114
184 705
47 783
46 852
44 893
51 103
87 311
101 688
100 649
114 601
97 071
106 333
132 610
157 156
141 073
145 361
156 291
167 261
204 657
222 454
228 708
235 362
Income to Minority Interest
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
(1)
(1)
0
0
0
0
0
0
(1)
(1)
0
(1)
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 Income (Common)
71 738
N/A
57 326
-20%
44 171
-23%
44 199
+0%
21 414
-52%
17 011
-21%
6 987
-59%
7 458
+7%
37 334
+401%
40 314
+8%
43 111
+7%
43 381
+1%
36 067
-17%
40 056
+11%
45 229
+13%
52 906
+17%
55 565
+5%
60 684
+9%
62 017
+2%
67 675
+9%
72 074
+7%
76 013
+5%
74 257
-2%
69 607
-6%
62 487
-10%
53 706
-14%
52 225
-3%
53 457
+2%
66 947
+25%
72 937
+9%
85 279
+17%
93 349
+9%
118 415
+27%
122 384
+3%
127 641
+4%
136 945
+7%
139 473
+2%
151 566
+9%
156 612
+3%
154 514
-1%
171 192
+11%
163 823
-4%
172 578
+5%
194 890
+13%
209 006
+7%
215 802
+3%
246 953
+14%
252 666
+2%
260 220
+3%
274 669
+6%
247 992
-10%
245 938
-1%
265 120
+8%
261 164
-1%
262 991
+1%
241 576
-8%
255 112
+6%
245 043
-4%
231 286
-6%
254 715
+10%
257 225
+1%
258 768
+1%
273 682
+6%
259 223
-5%
270 404
+4%
260 988
-3%
239 263
-8%
232 122
-3%
250 992
+8%
227 708
-9%
215 114
-6%
184 705
-14%
47 783
-74%
46 852
-2%
44 893
-4%
51 103
+14%
87 311
+71%
101 688
+16%
100 649
-1%
114 601
+14%
97 071
-15%
106 333
+10%
132 610
+25%
157 156
+19%
141 073
-10%
145 361
+3%
156 291
+8%
167 261
+7%
204 657
+22%
222 454
+9%
228 708
+3%
235 362
+3%
EPS (Diluted)
53.92
N/A
43.36
-20%
31.75
-27%
33.71
+6%
16.06
-52%
12.61
-21%
5.17
-59%
5.52
+7%
27.69
+402%
29.88
+8%
31.95
+7%
32.15
+1%
26.74
-17%
29.7
+11%
33.53
+13%
39.22
+17%
41.2
+5%
44.99
+9%
45.98
+2%
50.17
+9%
53.44
+7%
56.36
+5%
55.06
-2%
51.61
-6%
46.33
-10%
39.82
-14%
38.72
-3%
39.64
+2%
49.64
+25%
54.08
+9%
63.23
+17%
69.21
+9%
87.79
+27%
90.73
+3%
94.63
+4%
101.53
+7%
103.38
+2%
112.35
+9%
116.08
+3%
114.52
-1%
126.9
+11%
121.43
-4%
127.92
+5%
144.46
+13%
154.93
+7%
159.97
+3%
183.07
+14%
187.3
+2%
192.93
+3%
203.6
+6%
183.83
-10%
182.31
-1%
196.56
+8%
193.59
-2%
194.95
+1%
179.07
-8%
189.11
+6%
181.66
-4%
171.46
-6%
188.82
+10%
190.68
+1%
191.82
+1%
202.87
+6%
192.16
-5%
200.45
+4%
193.47
-3%
177.36
-8%
172.07
-3%
186.06
+8%
168.8
-9%
159.46
-6%
136.92
-14%
35.42
-74%
34.73
-2%
33.28
-4%
37.88
+14%
64.72
+71%
75.38
+16%
74.61
-1%
84.95
+14%
71.96
-15%
78.82
+10%
98.3
+25%
116.5
+19%
104.58
-10%
107.75
+3%
115.86
+8%
123.99
+7%
151.71
+22%
164.9
+9%
169.54
+3%
174.47
+3%