M
Mitra Angkasa Sejahtera PT Tbk
IDX:BAUT
Mitra Angkasa Sejahtera PT Tbk
IDX:BAUT
Price:
34
IDR
-5.56%
Market Cap:
Rp163.2B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
M
|
Mitra Angkasa Sejahtera PT Tbk
IDX:BAUT
|
ID |
|
Q
|
Qingdao CHOHO Industrial Co Ltd
SZSE:003033
|
CN |
|
C
|
Capital Power Corp
OTC:CPXWF
|
CA |
|
M
|
Marvel Discovery Corp
F:O4T
|
CA |
|
Euromax Resources Ltd
TSX:EOX
|
UK |
|
S
|
Snowline Gold Corp
CNSX:SGD
|
CA |
|
Clontarf Energy PLC
LSE:CLON
|
IE |
|
D
|
Dai Nippon Printing Co Ltd
XBER:DNP
|
JP |
|
G
|
Gem Resources PLC
LSE:GEMR
|
UK |
Income Statement
Earnings Waterfall
Mitra Angkasa Sejahtera PT Tbk
Mitra Angkasa Sejahtera PT Tbk
Income Statement
Mitra Angkasa Sejahtera PT Tbk
Mitra Angkasa Sejahtera PT Tbk
Currency: IDR
| 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 | |||||||||||||||||
| Interest Expense |
0
|
1 021
|
1 041
|
1 077
|
1 486
|
1 447
|
1 425
|
1 379
|
1 509
|
1 610
|
1 734
|
1 886
|
1 915
|
1 928
|
0
|
0
|
|
| Revenue |
120 026
N/A
|
134 430
+12%
|
147 235
+10%
|
159 402
+8%
|
180 922
+14%
|
195 023
+8%
|
196 539
+1%
|
205 565
+5%
|
193 287
-6%
|
175 169
-9%
|
170 329
-3%
|
158 595
-7%
|
152 956
-4%
|
142 631
-7%
|
135 192
-5%
|
133 832
-1%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(98 328)
|
(109 605)
|
(117 560)
|
(125 378)
|
(142 798)
|
(153 117)
|
(154 871)
|
(160 706)
|
(149 797)
|
(133 034)
|
(129 140)
|
(124 406)
|
(119 868)
|
(115 921)
|
(113 052)
|
(108 200)
|
|
| Gross Profit |
21 698
N/A
|
24 825
+14%
|
29 676
+20%
|
34 025
+15%
|
38 124
+12%
|
41 906
+10%
|
41 668
-1%
|
44 859
+8%
|
43 490
-3%
|
42 135
-3%
|
41 188
-2%
|
34 189
-17%
|
33 088
-3%
|
26 711
-19%
|
22 140
-17%
|
25 632
+16%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(14 585)
|
(16 831)
|
(21 840)
|
(22 034)
|
(27 378)
|
(27 218)
|
(30 077)
|
(33 395)
|
(35 330)
|
(38 539)
|
(40 919)
|
(41 893)
|
(45 311)
|
(46 121)
|
(43 986)
|
(43 215)
|
|
| Selling, General & Administrative |
(19 598)
|
(22 558)
|
(22 583)
|
(21 590)
|
(24 917)
|
(24 811)
|
(26 794)
|
(29 773)
|
(31 755)
|
(32 776)
|
(35 319)
|
(35 766)
|
(40 648)
|
(37 620)
|
(35 432)
|
(34 884)
|
|
| Depreciation & Amortization |
(1 004)
|
(1 008)
|
(1 186)
|
(1 541)
|
(2 398)
|
(2 698)
|
(3 183)
|
(3 857)
|
(4 032)
|
(6 038)
|
(6 340)
|
(6 393)
|
(4 933)
|
(5 010)
|
(5 053)
|
(5 024)
|
|
| Other Operating Expenses |
6 017
|
6 735
|
1 929
|
1 096
|
(63)
|
291
|
(100)
|
236
|
456
|
274
|
740
|
266
|
270
|
(3 491)
|
(3 501)
|
(3 307)
|
|
| Operating Income |
7 113
N/A
|
7 994
+12%
|
7 836
-2%
|
11 991
+53%
|
10 746
-10%
|
14 688
+37%
|
11 590
-21%
|
11 464
-1%
|
8 160
-29%
|
3 596
-56%
|
270
-93%
|
(7 705)
N/A
|
(12 223)
-59%
|
(19 411)
-59%
|
(21 846)
-13%
|
(17 583)
+20%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(1 467)
|
(1 108)
|
(1 508)
|
(1 877)
|
(2 078)
|
(2 109)
|
(1 707)
|
(1 587)
|
(1 575)
|
(2 026)
|
(2 220)
|
(2 162)
|
(1 960)
|
(1 926)
|
(1 967)
|
(2 458)
|
|
| Non-Reccuring Items |
0
|
214
|
214
|
241
|
241
|
27
|
27
|
0
|
0
|
13
|
13
|
13
|
13
|
0
|
0
|
33
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(41)
|
(181)
|
(196)
|
(224)
|
(216)
|
(91)
|
|
| Pre-Tax Income |
5 646
N/A
|
7 099
+26%
|
6 542
-8%
|
10 354
+58%
|
8 909
-14%
|
12 605
+41%
|
9 909
-21%
|
9 878
0%
|
6 585
-33%
|
1 569
-76%
|
(1 978)
N/A
|
(10 034)
-407%
|
(14 366)
-43%
|
(21 560)
-50%
|
(24 029)
-11%
|
(20 099)
+16%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(870)
|
(1 584)
|
(2 397)
|
(3 196)
|
(2 466)
|
(2 827)
|
(2 472)
|
(2 538)
|
(1 454)
|
(482)
|
197
|
1 202
|
905
|
1 080
|
1 028
|
0
|
|
| Income from Continuing Operations |
4 776
|
5 515
|
4 146
|
7 159
|
6 442
|
9 778
|
7 438
|
7 340
|
5 131
|
1 087
|
(1 781)
|
(8 832)
|
(13 461)
|
(20 480)
|
(23 001)
|
(19 194)
|
|
| Income to Minority Interest |
4
|
(1)
|
(9)
|
1
|
23
|
34
|
55
|
57
|
12
|
11
|
12
|
10
|
44
|
54
|
45
|
40
|
|
| Net Income (Common) |
4 780
N/A
|
5 514
+15%
|
4 137
-25%
|
7 160
+73%
|
6 466
-10%
|
9 811
+52%
|
7 493
-24%
|
7 397
-1%
|
5 143
-30%
|
1 098
-79%
|
(1 769)
N/A
|
(8 822)
-399%
|
(13 417)
-52%
|
(20 426)
-52%
|
(22 956)
-12%
|
(19 154)
+17%
|
|
| EPS (Diluted) |
2.22
N/A
|
1.17
-47%
|
0.88
-25%
|
1.51
+72%
|
1.38
-9%
|
2.03
+47%
|
1.55
-24%
|
1.53
-1%
|
1.07
-30%
|
0.23
-79%
|
-0.37
N/A
|
-1.84
-397%
|
-2.8
-52%
|
-4.26
-52%
|
-4.78
-12%
|
-3.99
+17%
|
|
Switch to:
Switch to:
See Also
Discover More
