Mitrabara Adiperdana Tbk PT
IDX:MBAP
Mitrabara Adiperdana Tbk PT
IDX:MBAP
Price:
1 800
IDR
0.84%
Market Closed
Market Cap:
Rp2.2T
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
|
Mitrabara Adiperdana Tbk PT
IDX:MBAP
|
ID |
|
S
|
Sri KPR Industries Ltd
BSE:514442
|
IN |
|
F
|
Fathom Nickel Inc
CNSX:FNI
|
CA |
|
Kolmar Korea Co Ltd
KRX:161890
|
KR |
|
Shenzhen Sed Industry Co Ltd
SZSE:000032
|
CN |
|
O
|
ODigMa Consultancy Solutions Ltd
NSE:ODIGMA
|
IN |
Income Statement
Earnings Waterfall
Mitrabara Adiperdana Tbk PT
Mitrabara Adiperdana Tbk PT
Income Statement
Mitrabara Adiperdana Tbk PT
Mitrabara Adiperdana Tbk PT
Currency: USD
| 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 |
155
N/A
|
191
+23%
|
219
+15%
|
231
+6%
|
224
-3%
|
200
-11%
|
187
-6%
|
194
+4%
|
216
+11%
|
259
+20%
|
259
0%
|
275
+6%
|
262
-5%
|
243
-7%
|
258
+6%
|
248
-4%
|
258
+4%
|
267
+3%
|
261
-2%
|
263
+1%
|
261
-1%
|
224
-14%
|
201
-10%
|
198
-2%
|
204
+3%
|
240
+18%
|
310
+29%
|
349
+13%
|
427
+22%
|
478
+12%
|
450
-6%
|
420
-7%
|
332
-21%
|
251
-24%
|
224
-11%
|
207
-7%
|
207
0%
|
220
+7%
|
218
-1%
|
211
-3%
|
188
-10%
|
171
-9%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(118)
|
(135)
|
(142)
|
(147)
|
(143)
|
(128)
|
(119)
|
(114)
|
(119)
|
(145)
|
(143)
|
(162)
|
(158)
|
(147)
|
(157)
|
(165)
|
(175)
|
(181)
|
(169)
|
(165)
|
(164)
|
(143)
|
(134)
|
(129)
|
(125)
|
(132)
|
(142)
|
(145)
|
(157)
|
(171)
|
(184)
|
(198)
|
(189)
|
(174)
|
(178)
|
(169)
|
(174)
|
(184)
|
(171)
|
(169)
|
(157)
|
(148)
|
|
| Gross Profit |
38
N/A
|
56
+47%
|
77
+38%
|
85
+10%
|
81
-4%
|
72
-11%
|
68
-5%
|
80
+18%
|
98
+22%
|
114
+17%
|
115
+1%
|
113
-2%
|
104
-7%
|
96
-8%
|
101
+5%
|
83
-18%
|
83
+1%
|
86
+4%
|
91
+6%
|
99
+8%
|
97
-2%
|
81
-17%
|
67
-17%
|
69
+3%
|
78
+14%
|
108
+37%
|
168
+56%
|
205
+22%
|
270
+32%
|
306
+13%
|
266
-13%
|
222
-17%
|
143
-35%
|
77
-46%
|
46
-40%
|
39
-17%
|
33
-15%
|
36
+11%
|
47
+31%
|
42
-12%
|
32
-24%
|
23
-26%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(14)
|
(22)
|
(29)
|
(35)
|
(37)
|
(33)
|
(32)
|
(32)
|
(33)
|
(37)
|
(37)
|
(36)
|
(34)
|
(30)
|
(34)
|
(37)
|
(40)
|
(44)
|
(43)
|
(38)
|
(39)
|
(34)
|
(30)
|
(34)
|
(34)
|
(41)
|
(39)
|
(38)
|
(38)
|
(33)
|
(36)
|
(37)
|
(32)
|
(29)
|
(30)
|
(31)
|
(33)
|
(35)
|
(28)
|
(24)
|
(22)
|
(21)
|
|
| Selling, General & Administrative |
(14)
|
(21)
|
(29)
|
(35)
|
(37)
|
(33)
|
(31)
|
(31)
|
(32)
|
(36)
|
(37)
|
(37)
|
(35)
|
(32)
|
(34)
|
(36)
|
(38)
|
(41)
|
(42)
|
(42)
|
(42)
|
(37)
|
(32)
|
(32)
|
(34)
|
(41)
|
(40)
|
(37)
|
(37)
|
(33)
|
(37)
|
(37)
|
(35)
|
(33)
|
(32)
|
(33)
|
(32)
|
(33)
|
(32)
|
(30)
|
(28)
|
(26)
|
|
| Depreciation & Amortization |
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
5
|
3
|
3
|
2
|
(2)
|
0
|
(0)
|
1
|
0
|
0
|
1
|
2
|
1
|
4
|
4
|
2
|
3
|
0
|
0
|
6
|
7
|
6
|
7
|
|
| Operating Income |
24
N/A
|
34
+41%
|
47
+39%
|
50
+5%
|
44
-11%
|
39
-12%
|
36
-7%
|
48
+34%
|
65
+34%
|
77
+19%
|
79
+1%
|
77
-2%
|
70
-8%
|
65
-7%
|
67
+3%
|
46
-32%
|
44
-4%
|
43
-2%
|
48
+13%
|
61
+25%
|
58
-5%
|
47
-19%
|
37
-22%
|
35
-4%
|
44
+25%
|
67
+51%
|
129
+93%
|
167
+30%
|
232
+39%
|
273
+17%
|
230
-16%
|
185
-20%
|
111
-40%
|
48
-57%
|
16
-67%
|
8
-51%
|
(1)
N/A
|
2
N/A
|
20
+1 144%
|
17
-12%
|
9
-45%
|
3
-74%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
7
|
9
|
10
|
9
|
5
|
5
|
4
|
4
|
4
|
3
|
|
| Non-Reccuring Items |
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
|
4
|
5
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(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)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
5
|
6
|
5
|
5
|
1
|
1
|
1
|
0
|
|
| Pre-Tax Income |
24
N/A
|
34
+41%
|
47
+39%
|
50
+5%
|
44
-11%
|
39
-12%
|
36
-6%
|
48
+34%
|
65
+34%
|
77
+19%
|
79
+2%
|
77
-2%
|
71
-8%
|
66
-7%
|
68
+3%
|
46
-32%
|
44
-4%
|
43
-2%
|
48
+12%
|
60
+24%
|
58
-4%
|
47
-19%
|
37
-20%
|
36
-3%
|
45
+23%
|
67
+51%
|
129
+92%
|
167
+30%
|
233
+39%
|
273
+17%
|
231
-16%
|
187
-19%
|
119
-37%
|
57
-52%
|
31
-46%
|
22
-27%
|
14
-39%
|
17
+21%
|
25
+49%
|
22
-13%
|
15
-32%
|
6
-58%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(9)
|
(13)
|
(13)
|
(12)
|
(10)
|
(9)
|
(12)
|
(16)
|
(19)
|
(20)
|
(20)
|
(18)
|
(17)
|
(17)
|
(12)
|
(12)
|
(11)
|
(13)
|
(16)
|
(15)
|
(12)
|
(10)
|
(9)
|
(12)
|
(16)
|
(28)
|
(37)
|
(50)
|
(59)
|
(51)
|
(42)
|
(29)
|
(15)
|
(9)
|
(7)
|
(3)
|
(3)
|
(6)
|
(5)
|
(5)
|
(3)
|
|
| Income from Continuing Operations |
18
|
25
|
35
|
36
|
32
|
28
|
27
|
36
|
49
|
58
|
59
|
57
|
53
|
49
|
50
|
34
|
33
|
32
|
35
|
44
|
42
|
34
|
27
|
27
|
33
|
51
|
101
|
131
|
183
|
214
|
179
|
146
|
90
|
42
|
22
|
15
|
11
|
13
|
19
|
16
|
10
|
3
|
|
| 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
|
|
| Net Income (Common) |
18
N/A
|
25
+41%
|
35
+37%
|
36
+5%
|
32
-11%
|
28
-13%
|
27
-4%
|
36
+34%
|
49
+34%
|
58
+19%
|
59
+1%
|
57
-2%
|
53
-8%
|
49
-8%
|
50
+4%
|
34
-32%
|
33
-5%
|
32
-1%
|
35
+10%
|
44
+25%
|
42
-4%
|
34
-19%
|
27
-20%
|
27
-1%
|
33
+21%
|
51
+54%
|
101
+98%
|
131
+30%
|
183
+40%
|
214
+17%
|
179
-16%
|
146
-19%
|
90
-38%
|
42
-54%
|
22
-48%
|
15
-30%
|
11
-28%
|
13
+23%
|
19
+44%
|
16
-14%
|
10
-37%
|
3
-67%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|
0.03
-25%
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.05
+25%
|
0.04
-20%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.08
+100%
|
0.11
+38%
|
0.15
+36%
|
0.17
+13%
|
0.15
-12%
|
0.12
-20%
|
0.07
-42%
|
0.03
-57%
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.01
N/A
|
0
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
