B
Batavia Prosperindo Trans Tbk PT
IDX:BPTR
Batavia Prosperindo Trans Tbk PT
IDX:BPTR
Price:
77
IDR
Market Closed
Market Cap:
Rp272.1B
Income Statement
Earnings Waterfall
Batavia Prosperindo Trans Tbk PT
Batavia Prosperindo Trans Tbk PT
Income Statement
Batavia Prosperindo Trans Tbk PT
Batavia Prosperindo Trans Tbk PT
Currency: IDR
| 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 | |||||||||||||||||||||||||||
| Interest Expense |
31 965
|
32 979
|
32 854
|
33 174
|
29 773
|
26 174
|
24 445
|
26 419
|
29 402
|
34 649
|
37 518
|
43 537
|
50 891
|
56 455
|
62 352
|
67 046
|
67 472
|
68 369
|
67 456
|
69 179
|
72 905
|
81 860
|
92 538
|
0
|
0
|
0
|
|
| Revenue |
154 428
N/A
|
159 621
+3%
|
162 596
+2%
|
163 586
+1%
|
162 786
0%
|
161 267
-1%
|
162 257
+1%
|
166 015
+2%
|
175 118
+5%
|
191 307
+9%
|
212 042
+11%
|
237 697
+12%
|
267 892
+13%
|
302 491
+13%
|
333 910
+10%
|
371 310
+11%
|
398 573
+7%
|
420 822
+6%
|
441 461
+5%
|
456 090
+3%
|
476 250
+4%
|
501 862
+5%
|
541 956
+8%
|
559 116
+3%
|
581 658
+4%
|
592 347
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(85 859)
|
(92 738)
|
(96 041)
|
(97 502)
|
(101 196)
|
(102 302)
|
(103 385)
|
(105 071)
|
(108 534)
|
(116 856)
|
(130 402)
|
(145 506)
|
(161 678)
|
(180 446)
|
(206 109)
|
(231 077)
|
(253 653)
|
(273 826)
|
(288 453)
|
(300 130)
|
(314 067)
|
(334 261)
|
(357 244)
|
(369 545)
|
(377 183)
|
(403 761)
|
|
| Gross Profit |
68 569
N/A
|
66 883
-2%
|
66 555
0%
|
66 084
-1%
|
61 590
-7%
|
58 966
-4%
|
58 872
0%
|
60 944
+4%
|
66 584
+9%
|
74 450
+12%
|
81 640
+10%
|
92 192
+13%
|
106 214
+15%
|
122 044
+15%
|
127 801
+5%
|
140 233
+10%
|
144 920
+3%
|
146 996
+1%
|
153 008
+4%
|
155 959
+2%
|
162 183
+4%
|
167 600
+3%
|
184 712
+10%
|
189 570
+3%
|
204 475
+8%
|
188 586
-8%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(19 048)
|
(19 688)
|
(20 448)
|
(21 018)
|
(20 763)
|
(21 227)
|
(21 998)
|
(22 726)
|
(23 948)
|
(24 957)
|
(26 839)
|
(29 558)
|
(32 241)
|
(34 904)
|
(35 200)
|
(35 835)
|
(37 340)
|
(38 273)
|
(40 116)
|
(41 261)
|
(41 967)
|
(42 643)
|
(45 520)
|
(47 452)
|
(52 730)
|
(57 672)
|
|
| Selling, General & Administrative |
(17 741)
|
(18 352)
|
(19 267)
|
(19 850)
|
(19 613)
|
(20 030)
|
(20 780)
|
(21 403)
|
(22 533)
|
(23 488)
|
(25 335)
|
(28 051)
|
(30 695)
|
(33 313)
|
(33 426)
|
(33 789)
|
(35 030)
|
(35 712)
|
(37 611)
|
(38 821)
|
(39 515)
|
(40 358)
|
(43 044)
|
(44 949)
|
(50 164)
|
(54 994)
|
|
| Depreciation & Amortization |
(1 307)
|
(1 336)
|
(1 181)
|
(1 169)
|
(1 150)
|
(1 197)
|
(1 218)
|
(1 324)
|
(1 415)
|
(1 470)
|
(1 504)
|
(1 508)
|
(1 546)
|
(1 590)
|
(1 773)
|
(2 046)
|
(2 310)
|
(2 561)
|
(2 504)
|
(2 440)
|
(2 371)
|
(2 285)
|
(2 476)
|
(2 503)
|
(2 566)
|
(2 678)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
49 520
N/A
|
47 195
-5%
|
46 107
-2%
|
45 066
-2%
|
40 827
-9%
|
37 739
-8%
|
36 875
-2%
|
38 218
+4%
|
42 636
+12%
|
49 493
+16%
|
54 801
+11%
|
62 633
+14%
|
73 973
+18%
|
87 141
+18%
|
92 601
+6%
|
104 399
+13%
|
107 580
+3%
|
108 723
+1%
|
112 893
+4%
|
114 698
+2%
|
120 216
+5%
|
124 957
+4%
|
139 192
+11%
|
142 118
+2%
|
151 745
+7%
|
130 914
-14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
(32 314)
|
(33 173)
|
(32 803)
|
(34 170)
|
(31 737)
|
(27 949)
|
(24 047)
|
(24 938)
|
(27 292)
|
(32 700)
|
(37 497)
|
(42 720)
|
(50 136)
|
(55 870)
|
(62 325)
|
(66 452)
|
(66 704)
|
(67 105)
|
(66 587)
|
(67 713)
|
(71 537)
|
(80 774)
|
(91 587)
|
(100 744)
|
(109 716)
|
(113 098)
|
|
| Non-Reccuring Items |
0
|
0
|
(192)
|
0
|
0
|
0
|
(224)
|
0
|
(56)
|
(99)
|
(142)
|
(171)
|
(115)
|
(72)
|
(51)
|
230
|
230
|
230
|
171
|
(81)
|
0
|
(81)
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
587
|
981
|
508
|
(197)
|
(1 459)
|
(3 224)
|
(4 011)
|
(3 244)
|
(1 554)
|
(36)
|
28
|
1 711
|
1 693
|
2 794
|
(801)
|
3 295
|
5 873
|
8 829
|
(2 257)
|
(3 108)
|
(5 664)
|
(6 041)
|
4 831
|
6 470
|
9 087
|
1 308
|
|
| Total Other Income |
39
|
14
|
(1 160)
|
(169)
|
45
|
(630)
|
(2 346)
|
(2 263)
|
(2 414)
|
(1 863)
|
(37)
|
(1 214)
|
(1 221)
|
(1 093)
|
(666)
|
400
|
1 423
|
2 462
|
2 508
|
2 724
|
2 690
|
3 503
|
5 198
|
6 243
|
6 373
|
15 081
|
|
| Pre-Tax Income |
17 832
N/A
|
15 017
-16%
|
12 460
-17%
|
10 529
-15%
|
7 676
-27%
|
5 936
-23%
|
6 247
+5%
|
7 773
+24%
|
11 321
+46%
|
14 795
+31%
|
17 153
+16%
|
20 238
+18%
|
24 193
+20%
|
32 901
+36%
|
28 758
-13%
|
41 871
+46%
|
48 401
+16%
|
53 138
+10%
|
46 728
-12%
|
46 520
0%
|
45 705
-2%
|
41 564
-9%
|
57 635
+39%
|
54 088
-6%
|
57 489
+6%
|
34 205
-41%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
(7 610)
|
(3 771)
|
(4 352)
|
(3 774)
|
(3 611)
|
(4 220)
|
(3 131)
|
(3 060)
|
(3 721)
|
(5 058)
|
(5 759)
|
(7 401)
|
(7 771)
|
(9 147)
|
(10 647)
|
(14 216)
|
(17 014)
|
(19 059)
|
(19 542)
|
(18 962)
|
(16 954)
|
(15 224)
|
(17 020)
|
(15 142)
|
(18 431)
|
(16 054)
|
|
| Income from Continuing Operations |
10 222
|
11 246
|
8 108
|
6 755
|
4 065
|
1 716
|
3 116
|
4 713
|
7 600
|
9 737
|
11 394
|
12 837
|
16 422
|
23 754
|
18 111
|
27 655
|
31 387
|
34 079
|
27 186
|
27 559
|
28 752
|
26 341
|
40 615
|
38 945
|
39 058
|
18 152
|
|
| 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
|
1
|
|
| Net Income (Common) |
10 222
N/A
|
11 246
+10%
|
8 108
-28%
|
6 755
-17%
|
4 065
-40%
|
1 716
-58%
|
3 116
+82%
|
4 713
+51%
|
7 600
+61%
|
9 737
+28%
|
11 394
+17%
|
12 837
+13%
|
16 422
+28%
|
23 754
+45%
|
18 111
-24%
|
27 655
+53%
|
31 387
+13%
|
34 079
+9%
|
27 186
-20%
|
27 559
+1%
|
28 752
+4%
|
26 341
-8%
|
40 615
+54%
|
38 946
-4%
|
39 058
+0%
|
18 152
-54%
|
|
| EPS (Diluted) |
3.41
N/A
|
7.25
+113%
|
3.2
-56%
|
4.35
+36%
|
2.62
-40%
|
1.11
-58%
|
1.23
+11%
|
3.04
+147%
|
4.9
+61%
|
3.83
-22%
|
4.49
+17%
|
5.01
+12%
|
6.45
+29%
|
9.34
+45%
|
7.14
-24%
|
9.34
+31%
|
8.88
-5%
|
9.62
+8%
|
7.81
-19%
|
7.91
+1%
|
8.01
+1%
|
7.45
-7%
|
11.49
+54%
|
11.02
-4%
|
11.05
+0%
|
5.14
-53%
|
|
Switch to:
Switch to:
See Also
Discover More
