M
Map Boga Adiperkasa Tbk PT
IDX:MAPB
Map Boga Adiperkasa Tbk PT
IDX:MAPB
Price:
1 515
IDR
Market Cap:
Rp3.6T
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
|
Map Boga Adiperkasa Tbk PT
IDX:MAPB
|
ID |
|
Vaccinex Inc
NASDAQ:VCNX
|
US |
|
Sihayo Gold Ltd
ASX:SIH
|
AU |
|
K
|
KBG Corp
KOSDAQ:318000
|
KR |
Income Statement
Earnings Waterfall
Map Boga Adiperkasa Tbk PT
Map Boga Adiperkasa Tbk PT
Income Statement
Map Boga Adiperkasa Tbk PT
Map Boga Adiperkasa Tbk PT
Currency: IDR
| 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 |
2 047 988
N/A
|
2 206 464
+8%
|
2 370 695
+7%
|
2 445 850
+3%
|
2 576 852
+5%
|
2 678 636
+4%
|
2 809 154
+5%
|
2 928 993
+4%
|
3 094 880
+6%
|
3 073 555
-1%
|
2 620 133
-15%
|
2 327 971
-11%
|
2 044 306
-12%
|
1 918 104
-6%
|
2 260 519
+18%
|
2 239 092
-1%
|
2 431 383
+9%
|
2 589 356
+6%
|
2 812 580
+9%
|
3 237 299
+15%
|
3 437 108
+6%
|
3 684 327
+7%
|
3 879 107
+5%
|
4 050 934
+4%
|
3 999 453
-1%
|
3 830 255
-4%
|
3 625 963
-5%
|
3 348 912
-8%
|
3 228 133
-4%
|
3 160 114
-2%
|
3 122 959
-1%
|
3 161 177
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(569 756)
|
(627 944)
|
(671 832)
|
(701 659)
|
(736 753)
|
(788 190)
|
(815 521)
|
(838 276)
|
(877 015)
|
(866 649)
|
(764 561)
|
(720 446)
|
(668 689)
|
(653 617)
|
(760 568)
|
(749 827)
|
(791 644)
|
(826 898)
|
(886 916)
|
(1 010 294)
|
(1 084 937)
|
(1 172 637)
|
(1 235 964)
|
(1 267 105)
|
(1 239 058)
|
(1 172 839)
|
(1 104 044)
|
(1 025 149)
|
(976 466)
|
(956 486)
|
(943 405)
|
(959 356)
|
|
| Gross Profit |
1 478 232
N/A
|
1 578 520
+7%
|
1 698 863
+8%
|
1 744 191
+3%
|
1 840 099
+5%
|
1 890 446
+3%
|
1 993 633
+5%
|
2 090 717
+5%
|
2 217 865
+6%
|
2 206 906
0%
|
1 855 572
-16%
|
1 607 525
-13%
|
1 375 617
-14%
|
1 264 487
-8%
|
1 499 951
+19%
|
1 489 265
-1%
|
1 639 739
+10%
|
1 762 458
+7%
|
1 925 664
+9%
|
2 227 005
+16%
|
2 352 171
+6%
|
2 511 690
+7%
|
2 643 143
+5%
|
2 783 829
+5%
|
2 760 395
-1%
|
2 657 416
-4%
|
2 521 919
-5%
|
2 323 763
-8%
|
2 251 667
-3%
|
2 203 628
-2%
|
2 179 554
-1%
|
2 201 821
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 313 889)
|
(1 405 373)
|
(1 506 468)
|
(1 564 182)
|
(1 680 092)
|
(1 743 297)
|
(1 845 237)
|
(1 925 666)
|
(2 002 700)
|
(2 014 561)
|
(1 839 617)
|
(1 682 779)
|
(1 536 847)
|
(1 472 036)
|
(1 566 015)
|
(1 576 786)
|
(1 614 258)
|
(1 655 162)
|
(1 780 752)
|
(1 973 876)
|
(2 133 327)
|
(2 315 646)
|
(2 442 455)
|
(2 542 336)
|
(2 589 022)
|
(2 543 871)
|
(2 488 488)
|
(2 414 929)
|
(2 346 537)
|
(2 334 484)
|
(2 323 968)
|
(2 338 193)
|
|
| Selling, General & Administrative |
(1 169 186)
|
(1 251 806)
|
(1 341 914)
|
(1 392 384)
|
(1 486 375)
|
(1 548 753)
|
(1 631 762)
|
(1 699 385)
|
(1 760 641)
|
(1 682 592)
|
(1 429 233)
|
(1 191 072)
|
(973 918)
|
(917 008)
|
(1 001 490)
|
(1 041 580)
|
(1 092 749)
|
(1 142 522)
|
(1 282 695)
|
(1 470 827)
|
(1 622 905)
|
(1 794 391)
|
(1 897 644)
|
(1 981 237)
|
(2 009 614)
|
(1 946 606)
|
(1 887 627)
|
(1 817 491)
|
(1 755 790)
|
(1 756 577)
|
(1 751 986)
|
(1 767 873)
|
|
| Depreciation & Amortization |
(129 157)
|
(144 773)
|
(161 026)
|
(166 782)
|
(178 004)
|
(187 198)
|
(196 736)
|
(207 310)
|
(219 353)
|
(308 169)
|
(390 443)
|
(470 041)
|
(538 315)
|
(521 151)
|
(518 967)
|
(509 100)
|
(504 561)
|
(500 316)
|
(485 444)
|
(484 240)
|
(492 824)
|
(503 087)
|
(526 147)
|
(541 923)
|
(559 831)
|
(577 190)
|
(580 462)
|
(576 821)
|
(567 735)
|
(556 078)
|
(550 063)
|
(548 390)
|
|
| Other Operating Expenses |
(15 546)
|
(8 794)
|
(3 528)
|
(5 016)
|
(15 713)
|
(7 346)
|
(16 739)
|
(18 971)
|
(22 706)
|
(23 800)
|
(19 941)
|
(21 666)
|
(24 614)
|
(33 877)
|
(45 558)
|
(26 106)
|
(16 948)
|
(12 324)
|
(12 613)
|
(18 809)
|
(17 598)
|
(18 168)
|
(18 664)
|
(19 176)
|
(19 577)
|
(20 075)
|
(20 399)
|
(20 617)
|
(23 012)
|
(21 829)
|
(21 919)
|
(21 930)
|
|
| Operating Income |
164 343
N/A
|
173 147
+5%
|
192 395
+11%
|
180 009
-6%
|
160 007
-11%
|
147 149
-8%
|
148 396
+1%
|
165 051
+11%
|
215 165
+30%
|
192 345
-11%
|
15 955
-92%
|
(75 254)
N/A
|
(161 230)
-114%
|
(207 549)
-29%
|
(66 064)
+68%
|
(87 521)
-32%
|
25 481
N/A
|
107 296
+321%
|
144 912
+35%
|
253 129
+75%
|
218 844
-14%
|
196 044
-10%
|
200 688
+2%
|
241 493
+20%
|
171 373
-29%
|
113 545
-34%
|
33 431
-71%
|
(91 166)
N/A
|
(94 870)
-4%
|
(130 856)
-38%
|
(144 414)
-10%
|
(136 372)
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
(11 941)
|
(629)
|
7 500
|
4 678
|
6 638
|
10 539
|
16 896
|
18 668
|
21 046
|
(13 993)
|
(8 769)
|
(25 492)
|
(39 247)
|
(10 669)
|
(20 527)
|
(26 758)
|
(34 538)
|
(30 490)
|
(30 910)
|
(33 840)
|
(34 588)
|
(30 675)
|
(32 767)
|
(34 235)
|
(22 444)
|
(30 205)
|
(30 058)
|
(11 427)
|
(34 990)
|
(35 214)
|
(21 678)
|
(42 192)
|
|
| Non-Reccuring Items |
(2 067)
|
(1 977)
|
(3 627)
|
(4 330)
|
(6 447)
|
(8 390)
|
(8 497)
|
(8 112)
|
(5 317)
|
(3 801)
|
(2 428)
|
(2 829)
|
(4 310)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
522
|
554
|
370
|
(5 136)
|
(5 553)
|
(7 308)
|
(7 684)
|
(3 870)
|
(7 890)
|
(4 324)
|
(4 252)
|
(7 125)
|
(4 044)
|
(6 047)
|
(8 866)
|
(27 915)
|
(30 891)
|
(28 804)
|
(23 850)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 418
|
5 989
|
8 951
|
7 031
|
3 608
|
5 118
|
4 322
|
5 358
|
3 919
|
3 786
|
3 904
|
2 580
|
4 139
|
779
|
(9 194)
|
(25 140)
|
(25 033)
|
(22 736)
|
(13 087)
|
|
| Pre-Tax Income |
150 335
N/A
|
170 541
+13%
|
196 268
+15%
|
180 357
-8%
|
160 198
-11%
|
149 298
-7%
|
156 795
+5%
|
175 607
+12%
|
230 894
+31%
|
174 551
-24%
|
4 758
-97%
|
(103 575)
N/A
|
(204 787)
-98%
|
(211 278)
-3%
|
(80 048)
+62%
|
(104 958)
-31%
|
(7 162)
+93%
|
74 861
N/A
|
111 812
+49%
|
215 927
+93%
|
185 744
-14%
|
161 398
-13%
|
167 383
+4%
|
206 910
+24%
|
144 384
-30%
|
83 435
-42%
|
(1 895)
N/A
|
(120 653)
-6 267%
|
(182 915)
-52%
|
(221 994)
-21%
|
(217 632)
+2%
|
(215 501)
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(44 373)
|
(47 591)
|
(51 436)
|
(48 210)
|
(49 510)
|
(46 019)
|
(47 807)
|
(56 569)
|
(65 168)
|
(49 139)
|
(11 585)
|
15 819
|
39 988
|
39 074
|
9 934
|
14 507
|
(6 297)
|
(20 337)
|
(25 355)
|
(44 998)
|
(50 326)
|
(36 228)
|
(39 183)
|
(46 088)
|
(39 735)
|
(21 517)
|
(1 792)
|
24 825
|
36 767
|
44 710
|
41 394
|
39 794
|
|
| Income from Continuing Operations |
105 962
|
122 950
|
144 832
|
132 147
|
110 688
|
103 279
|
108 988
|
119 038
|
165 726
|
125 412
|
(6 827)
|
(87 756)
|
(164 799)
|
(172 204)
|
(70 114)
|
(90 451)
|
(13 459)
|
54 524
|
86 457
|
170 929
|
135 418
|
125 170
|
128 200
|
160 822
|
104 649
|
61 918
|
(3 687)
|
(95 828)
|
(146 148)
|
(177 284)
|
(176 238)
|
(175 707)
|
|
| Income to Minority Interest |
(2)
|
1
|
0
|
1
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
105 960
N/A
|
122 951
+16%
|
144 830
+18%
|
132 147
-9%
|
110 687
-16%
|
103 278
-7%
|
108 987
+6%
|
119 037
+9%
|
165 725
+39%
|
125 411
-24%
|
(6 828)
N/A
|
(87 756)
-1 185%
|
(164 797)
-88%
|
(172 202)
-4%
|
(70 112)
+59%
|
(90 449)
-29%
|
(13 459)
+85%
|
54 524
N/A
|
86 457
+59%
|
170 929
+98%
|
135 418
-21%
|
125 170
-8%
|
128 200
+2%
|
160 822
+25%
|
104 649
-35%
|
61 918
-41%
|
(3 687)
N/A
|
(95 828)
-2 499%
|
(146 148)
-53%
|
(177 284)
-21%
|
(176 238)
+1%
|
(175 707)
+0%
|
|
| EPS (Diluted) |
48.81
N/A
|
56.63
+16%
|
66.71
+18%
|
60.87
-9%
|
50.99
-16%
|
47.57
-7%
|
50.2
+6%
|
54.83
+9%
|
76.34
+39%
|
57.77
-24%
|
-3.15
N/A
|
-40.42
-1 183%
|
-75.91
-88%
|
-79.32
-4%
|
-32.3
+59%
|
-41.66
-29%
|
-6.2
+85%
|
25.12
N/A
|
39.83
+59%
|
78.74
+98%
|
62.38
-21%
|
57.66
-8%
|
59.05
+2%
|
69.45
+18%
|
46.28
-33%
|
25.92
-44%
|
-1.54
N/A
|
-40.13
-2 506%
|
-61.2
-53%
|
-74.24
-21%
|
-73.8
+1%
|
-73.58
+0%
|
|
Switch to:
Switch to:
See Also
Discover More
