Indah Prakasa Sentosa Tbk PT
IDX:INPS
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
98
370
|
| Price Target |
|
We'll email you a reminder when the closing price reaches IDR.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Indah Prakasa Sentosa Tbk PT
|
Revenue
|
276.2B
IDR
|
|
Cost of Revenue
|
-231.9B
IDR
|
|
Gross Profit
|
44.3B
IDR
|
|
Operating Expenses
|
-47.6B
IDR
|
|
Operating Income
|
-3.4B
IDR
|
|
Other Expenses
|
-20.4B
IDR
|
|
Net Income
|
-23.7B
IDR
|
Income Statement
Indah Prakasa Sentosa Tbk PT
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
20 883
|
29 556
|
24 386
|
25 407
|
31 225
|
31 560
|
35 064
|
34 949
|
29 475
|
26 246
|
25 914
|
22 621
|
23 970
|
21 043
|
25 161
|
24 994
|
22 203
|
22 154
|
38 790
|
47 015
|
45 589
|
43 539
|
28 175
|
28 629
|
31 965
|
41 843
|
17 213
|
0
|
0
|
|
| Revenue |
299 775
N/A
|
373 469
+25%
|
318 327
-15%
|
338 213
+6%
|
369 187
+9%
|
597 990
+62%
|
404 550
-32%
|
574 408
+42%
|
529 427
-8%
|
292 687
-45%
|
255 667
-13%
|
253 662
-1%
|
273 060
+8%
|
275 412
+1%
|
276 523
+0%
|
274 734
-1%
|
270 733
-1%
|
273 906
+1%
|
281 984
+3%
|
287 600
+2%
|
281 887
-2%
|
281 674
0%
|
277 803
-1%
|
270 001
-3%
|
269 140
0%
|
289 269
+7%
|
283 911
-2%
|
281 051
-1%
|
276 198
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(240 979)
|
(300 971)
|
(261 768)
|
(283 569)
|
(304 789)
|
(488 349)
|
(321 616)
|
(459 002)
|
(420 152)
|
(229 528)
|
(206 493)
|
(204 499)
|
(221 431)
|
(223 563)
|
(232 940)
|
(234 657)
|
(237 131)
|
(240 736)
|
(244 797)
|
(252 079)
|
(242 600)
|
(234 845)
|
(236 542)
|
(226 270)
|
(223 471)
|
(247 547)
|
(241 128)
|
(237 733)
|
(231 940)
|
|
| Gross Profit |
58 796
N/A
|
72 498
+23%
|
56 558
-22%
|
54 644
-3%
|
64 399
+18%
|
109 641
+70%
|
82 934
-24%
|
115 406
+39%
|
109 275
-5%
|
63 159
-42%
|
49 174
-22%
|
49 163
0%
|
51 629
+5%
|
51 848
+0%
|
43 583
-16%
|
40 077
-8%
|
33 602
-16%
|
33 170
-1%
|
37 187
+12%
|
35 522
-4%
|
39 288
+11%
|
46 829
+19%
|
41 261
-12%
|
43 730
+6%
|
45 669
+4%
|
41 722
-9%
|
42 783
+3%
|
43 318
+1%
|
44 258
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(41 263)
|
(51 277)
|
(41 702)
|
(37 129)
|
(42 288)
|
(68 054)
|
(49 065)
|
(72 000)
|
(71 913)
|
(46 009)
|
(37 118)
|
(36 967)
|
(37 931)
|
(38 172)
|
(48 763)
|
(46 925)
|
(43 324)
|
(39 452)
|
(30 515)
|
(30 401)
|
(30 703)
|
9 684
|
(5 652)
|
(39 362)
|
(44 103)
|
(85 655)
|
(51 686)
|
(53 542)
|
(47 618)
|
|
| Selling, General & Administrative |
(38 643)
|
(47 371)
|
(38 916)
|
(37 576)
|
(39 211)
|
(63 164)
|
(47 858)
|
(68 398)
|
(67 881)
|
(45 119)
|
(37 012)
|
(36 530)
|
(38 235)
|
(38 613)
|
(34 695)
|
(33 377)
|
(30 880)
|
(26 655)
|
(31 142)
|
(29 423)
|
(28 697)
|
(32 991)
|
(39 467)
|
(38 773)
|
(40 832)
|
(40 624)
|
(40 492)
|
(42 339)
|
(40 638)
|
|
| Depreciation & Amortization |
(3 184)
|
(3 184)
|
(2 786)
|
1 504
|
(2 592)
|
(6 228)
|
(2 019)
|
(5 458)
|
(4 718)
|
(1 483)
|
(927)
|
(1 365)
|
(1 216)
|
(1 215)
|
(755)
|
(1 081)
|
(953)
|
(731)
|
0
|
(640)
|
(543)
|
(542)
|
(520)
|
(492)
|
(480)
|
(628)
|
(534)
|
0
|
0
|
|
| Other Operating Expenses |
564
|
(723)
|
0
|
(1 057)
|
(485)
|
1 338
|
811
|
1 856
|
686
|
592
|
821
|
928
|
1 520
|
1 656
|
(13 313)
|
(12 467)
|
(11 491)
|
(12 066)
|
626
|
(338)
|
(1 462)
|
43 216
|
34 336
|
(97)
|
(2 791)
|
(44 403)
|
(10 659)
|
(11 203)
|
(6 980)
|
|
| Operating Income |
17 533
N/A
|
21 221
+21%
|
14 856
-30%
|
17 515
+18%
|
22 111
+26%
|
41 587
+88%
|
33 869
-19%
|
43 405
+28%
|
37 362
-14%
|
17 150
-54%
|
12 055
-30%
|
12 196
+1%
|
13 698
+12%
|
13 676
0%
|
(5 180)
N/A
|
(6 847)
-32%
|
(9 722)
-42%
|
(6 282)
+35%
|
6 672
N/A
|
5 121
-23%
|
8 585
+68%
|
56 512
+558%
|
35 609
-37%
|
4 369
-88%
|
1 566
-64%
|
(43 933)
N/A
|
(8 902)
+80%
|
(10 223)
-15%
|
(3 361)
+67%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(20 844)
|
(29 517)
|
(24 333)
|
(25 006)
|
(30 825)
|
(48 256)
|
(35 012)
|
(51 948)
|
(46 473)
|
(26 144)
|
(25 895)
|
(22 608)
|
(23 957)
|
(21 032)
|
(25 161)
|
(24 995)
|
(22 204)
|
(22 149)
|
(38 784)
|
(37 751)
|
(36 322)
|
(34 272)
|
(28 172)
|
(28 535)
|
(31 873)
|
(41 748)
|
(17 211)
|
(13 978)
|
(16 212)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(255)
|
0
|
(52)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 160
|
75
|
(1 758)
|
(2 268)
|
(3 168)
|
(2 152)
|
(283)
|
384
|
0
|
332
|
|
| Gain/Loss on Disposition of Assets |
0
|
1 058
|
479
|
473
|
633
|
(132)
|
154
|
314
|
154
|
0
|
207
|
0
|
1 212
|
1 670
|
2 513
|
0
|
1 690
|
1 531
|
0
|
0
|
0
|
0
|
(3 198)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
590
|
522
|
(69)
|
(67)
|
(57)
|
(31)
|
(304)
|
(303)
|
(304)
|
(452)
|
(170)
|
42
|
(269)
|
(170)
|
(207)
|
2 328
|
(159)
|
(207)
|
(42 368)
|
(42 368)
|
(42 498)
|
(42 796)
|
1 203
|
32 341
|
32 341
|
32 341
|
(2 245)
|
(2 158)
|
(2 272)
|
|
| Pre-Tax Income |
(2 721)
N/A
|
(6 716)
-147%
|
(9 068)
-35%
|
(7 085)
+22%
|
(8 137)
-15%
|
(6 833)
+16%
|
(1 293)
+81%
|
(8 531)
-560%
|
(9 261)
-9%
|
(9 701)
-5%
|
(13 803)
-42%
|
(10 422)
+24%
|
(9 317)
+11%
|
(5 856)
+37%
|
(28 034)
-379%
|
(29 514)
-5%
|
(30 394)
-3%
|
(27 107)
+11%
|
(74 480)
-175%
|
(73 838)
+1%
|
(70 160)
+5%
|
(22 314)
+68%
|
3 174
N/A
|
5 007
+58%
|
(118)
N/A
|
(53 624)
-45 216%
|
(27 974)
+48%
|
(26 360)
+6%
|
(21 512)
+18%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
636
|
636
|
(2 197)
|
(2 197)
|
(2 197)
|
(2 197)
|
(2 592)
|
(2 592)
|
(2 592)
|
(2 592)
|
(3 497)
|
(3 497)
|
(3 497)
|
(3 497)
|
(3 158)
|
(3 158)
|
(3 158)
|
(3 158)
|
(823)
|
(823)
|
(823)
|
(823)
|
(3 053)
|
(3 053)
|
(3 053)
|
(3 053)
|
(2 256)
|
0
|
0
|
|
| Income from Continuing Operations |
(2 084)
|
(6 079)
|
(11 265)
|
(9 282)
|
(10 334)
|
(9 030)
|
(3 885)
|
(11 123)
|
(11 853)
|
(12 294)
|
(17 301)
|
(13 919)
|
(12 814)
|
(9 354)
|
(31 192)
|
(32 672)
|
(33 552)
|
(30 265)
|
(75 304)
|
(74 661)
|
(70 984)
|
(23 138)
|
121
|
1 953
|
(3 172)
|
(56 677)
|
(30 230)
|
(28 616)
|
(23 768)
|
|
| Income to Minority Interest |
(13)
|
(6)
|
(48)
|
(65)
|
(110)
|
(206)
|
(41)
|
(147)
|
(108)
|
(60)
|
(34)
|
(11)
|
12
|
14
|
(28)
|
(36)
|
(47)
|
(13)
|
531
|
547
|
543
|
(1)
|
430
|
391
|
460
|
1 135
|
47
|
55
|
47
|
|
| Net Income (Common) |
(1 487)
N/A
|
(5 475)
-268%
|
(11 313)
-107%
|
(9 347)
+17%
|
(10 444)
-12%
|
(9 235)
+12%
|
(3 926)
+57%
|
(11 270)
-187%
|
(11 961)
-6%
|
(12 354)
-3%
|
(17 334)
-40%
|
(13 930)
+20%
|
(12 803)
+8%
|
(9 339)
+27%
|
(31 220)
-234%
|
(32 708)
-5%
|
(33 599)
-3%
|
(30 278)
+10%
|
(74 772)
-147%
|
(74 114)
+1%
|
(70 440)
+5%
|
(23 139)
+67%
|
551
N/A
|
2 345
+326%
|
(2 712)
N/A
|
(55 542)
-1 948%
|
(30 183)
+46%
|
(28 561)
+5%
|
(23 721)
+17%
|
|
| EPS (Diluted) |
-1.51
N/A
|
-3.49
-131%
|
-18.5
-430%
|
-14.37
+22%
|
-16.06
-12%
|
-14.2
+12%
|
-6.42
+55%
|
-17.33
-170%
|
-18.4
-6%
|
-19
-3%
|
-26.67
-40%
|
-21.43
+20%
|
-19.7
+8%
|
-14.37
+27%
|
-48.03
-234%
|
-50.32
-5%
|
-51.69
-3%
|
-46.58
+10%
|
-115.03
-147%
|
-114.02
+1%
|
-108.37
+5%
|
-35.6
+67%
|
0.85
N/A
|
3.61
+325%
|
-4.17
N/A
|
-85.45
-1 949%
|
-46.44
+46%
|
-43.94
+5%
|
-36.49
+17%
|
|