Watchlist Manager

Watchlist

Price: 112 IDR -0.88% Market Closed

Market Cap: Rp119.8B

M	Martina Berto Tbk PT IDX:MBTO	ID
S	Seaport Entertainment Group Inc AMEX:SEG	US
	VERTEX Securities Ltd BSE:531950	IN
	Daifuku Co Ltd TSE:6383	JP
	Trakm8 Holdings PLC LSE:TRAK	UK
S	Southern Copper Corp BMV:SCCO	US
	Marketech International Corp TWSE:6196	TW
V	Veeram Securities Ltd BSE:540252	IN

Income Statement

Currency: IDR

	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	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
Interest Expense	1 845	3 181	4 404	4 103	4 225	3 772	2 883	3 350	3 370	3 538	4 527	5 004	5 842	6 636	6 645	7 081	7 814	7 530	7 377	7 600	9 136	11 417	13 093	14 200	13 481	13 957	14 819	16 006	16 629	17 299	17 849	18 398	19 449	20 003	20 434	21 173	21 021	15 772	21 277	16 415	17 205	21 423	19 030	17 231	15 546	15 269	16 415	16 813	16 899	17 082	17 596	18 318	18 854	19 218	18 787	0	0	0
Revenue	293 493 N/A	463 739 +58%	648 375 +40%	662 079 +2%	684 082 +3%	697 552 +2%	717 788 +3%	739 758 +3%	726 000 -2%	691 100 -5%	641 285 -7%	614 874 -4%	612 054 0%	593 486 -3%	671 399 +13%	706 142 +5%	684 895 -3%	716 311 +5%	694 783 -3%	700 743 +1%	706 961 +1%	701 746 -1%	685 444 -2%	636 863 -7%	651 120 +2%	700 153 +8%	731 577 +4%	748 534 +2%	709 946 -5%	609 193 -14%	502 518 -18%	493 857 -2%	467 147 -5%	509 531 +9%	537 568 +6%	483 760 -10%	462 378 -4%	376 914 -18%	297 216 -21%	260 257 -12%	220 669 -15%	215 173 -2%	210 528 -2%	234 435 +11%	252 882 +8%	321 841 +27%	360 183 +12%	398 608 +11%	439 232 +10%	421 965 -4%	418 529 -1%	412 886 -1%	435 378 +5%	425 419 -2%	431 605 +1%	416 058 -4%	389 435 -6%	398 995 +2%
Gross Profit
Cost of Revenue	(135 113)	(213 417)	(302 234)	(308 366)	(316 864)	(327 302)	(341 350)	(355 525)	(354 821)	(340 326)	(315 414)	(303 032)	(304 316)	(298 932)	(331 724)	(351 577)	(347 532)	(360 824)	(352 532)	(351 385)	(347 422)	(339 832)	(327 736)	(306 187)	(310 137)	(336 842)	(355 797)	(365 841)	(358 523)	(322 310)	(288 809)	(285 986)	(277 921)	(294 370)	(305 241)	(283 233)	(269 115)	(230 001)	(197 542)	(181 957)	(162 883)	(157 844)	(143 859)	(151 247)	(153 049)	(195 638)	(227 054)	(257 637)	(283 508)	(270 436)	(272 734)	(265 708)	(279 944)	(270 729)	(258 221)	(248 663)	(231 523)	(239 255)
Gross Profit	158 380 N/A	250 322 +58%	346 141 +38%	353 713 +2%	367 217 +4%	370 249 +1%	376 439 +2%	384 233 +2%	371 179 -3%	350 774 -5%	325 870 -7%	311 842 -4%	307 738 -1%	294 554 -4%	339 675 +15%	354 566 +4%	337 364 -5%	355 488 +5%	342 251 -4%	349 359 +2%	359 540 +3%	361 915 +1%	357 708 -1%	330 676 -8%	340 982 +3%	363 310 +7%	375 781 +3%	382 692 +2%	351 423 -8%	286 884 -18%	213 709 -26%	207 871 -3%	189 226 -9%	215 161 +14%	232 327 +8%	200 527 -14%	193 263 -4%	146 913 -24%	99 674 -32%	78 300 -21%	57 785 -26%	57 329 -1%	66 669 +16%	83 188 +25%	99 833 +20%	126 203 +26%	133 130 +5%	140 971 +6%	155 725 +10%	151 529 -3%	145 795 -4%	147 178 +1%	155 434 +6%	154 690 0%	173 384 +12%	167 394 -3%	157 911 -6%	159 739 +1%
Operating Income
Operating Expenses	(132 519)	(212 930)	(299 223)	(305 978)	(317 105)	(316 303)	(322 363)	(333 508)	(323 549)	(302 555)	(304 336)	(294 749)	(301 529)	(304 522)	(330 017)	(343 996)	(324 648)	(344 265)	(353 706)	(356 358)	(367 684)	(364 092)	(330 457)	(311 073)	(318 727)	(371 554)	(392 786)	(398 619)	(399 465)	(358 599)	(351 067)	(344 590)	(319 798)	(303 838)	(300 201)	(300 935)	(294 902)	(285 741)	(267 842)	(243 952)	(230 306)	(201 067)	(166 802)	(159 444)	(162 597)	(168 346)	(159 520)	(160 213)	(161 417)	(156 216)	(148 314)	(151 124)	(150 715)	(150 239)	(153 109)	(150 035)	(154 682)	(158 419)
Selling, General & Administrative	(132 519)	(212 930)	(299 222)	(305 976)	(317 102)	(316 300)	(294 298)	(326 760)	(310 472)	(280 049)	(272 473)	(265 332)	(268 948)	(275 295)	(319 554)	(318 938)	(306 574)	(328 607)	(341 901)	(346 505)	(356 977)	(353 643)	(317 582)	(294 768)	(302 160)	(354 179)	(381 317)	(387 170)	(387 848)	(348 525)	(340 196)	(333 867)	(310 497)	(294 684)	(288 640)	(290 393)	(283 594)	(275 698)	(254 340)	(228 856)	(215 383)	(183 490)	(143 664)	(140 626)	(144 388)	(151 780)	(149 465)	(153 349)	(155 216)	(158 293)	(153 214)	(152 595)	(151 405)	(143 295)	(146 224)	(141 899)	(147 316)	(151 377)
Depreciation & Amortization	0	0	0	0	0	0	(8 892)	(1 999)	(3 901)	(7 485)	(10 261)	(11 144)	(12 257)	(11 792)	(9 711)	(8 840)	(7 842)	(6 798)	(8 869)	(8 923)	(10 331)	(11 873)	(12 861)	(13 912)	(13 949)	(14 415)	(15 017)	(15 364)	(15 405)	(15 034)	(14 549)	(14 095)	(13 666)	(13 135)	(12 668)	(12 445)	(12 065)	(11 477)	(17 648)	(19 156)	(20 168)	(21 643)	(16 512)	(15 181)	(14 407)	(13 477)	(9 875)	(10 311)	(9 924)	(8 996)	(9 993)	(9 706)	(9 955)	(10 319)	(10 706)	(11 208)	(11 122)	(11 794)
Other Operating Expenses	0	0	0	0	(3)	(3)	(19 173)	(4 750)	(9 176)	(15 021)	(21 601)	(18 274)	(20 325)	(17 436)	(752)	(16 220)	(10 234)	(8 862)	(2 935)	(932)	(377)	1 423	(15)	(2 393)	(2 618)	(2 960)	3 549	3 916	3 790	4 961	3 678	3 372	4 364	3 980	1 107	1 902	756	1 434	4 146	4 061	5 246	4 066	(6 626)	(3 636)	(3 802)	(3 089)	(181)	3 448	3 723	11 073	14 893	11 177	10 645	3 374	3 821	3 072	3 756	4 752
Operating Income	25 862 N/A	37 393 +45%	46 919 +25%	47 737 +2%	50 115 +5%	53 949 +8%	54 075 +0%	50 726 -6%	47 630 -6%	48 219 +1%	21 535 -55%	17 093 -21%	6 209 -64%	(9 968) N/A	9 658 N/A	10 569 +9%	12 714 +20%	11 222 -12%	(11 455) N/A	(7 000) +39%	(8 143) -16%	(2 177) +73%	27 251 N/A	19 605 -28%	22 257 +14%	(8 241) N/A	(17 005) -106%	(15 924) +6%	(48 040) -202%	(71 714) -49%	(137 358) -92%	(136 720) +0%	(130 572) +4%	(88 678) +32%	(67 874) +23%	(100 408) -48%	(101 639) -1%	(138 828) -37%	(168 167) -21%	(165 652) +1%	(172 521) -4%	(143 737) +17%	(100 132) +30%	(76 256) +24%	(62 765) +18%	(42 143) +33%	(26 391) +37%	(19 242) +27%	(5 692) +70%	(4 687) +18%	(2 519) +46%	(3 946) -57%	4 719 N/A	4 450 -6%	20 275 +356%	17 359 -14%	3 230 -81%	1 321 -59%
Pre-Tax Income
Interest Income Expense	3 972	5 003	5 541	5 514	3 497	2 998	5 479	2 988	3 203	3 042	1 471	373	(854)	(2 220)	(2 245)	(3 185)	(4 523)	(4 648)	(5 379)	(6 162)	(8 228)	(10 891)	(12 863)	(13 996)	(13 298)	(13 795)	(14 653)	(15 880)	(16 523)	(17 220)	(17 798)	(18 351)	(19 401)	(19 957)	(20 389)	(21 129)	(20 981)	(20 294)	(21 246)	(20 948)	(21 733)	(21 393)	(18 939)	(17 141)	(15 464)	(15 188)	(16 313)	(16 686)	(16 766)	(16 942)	(17 499)	(18 228)	(18 771)	(19 128)	(18 632)	(18 511)	(18 535)	(18 305)
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	(2 607)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 323)	(2 362)	(2 389)	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	556	1 345	1 285	1 542	1 274	847	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	0	0	0	0	0	0	0	0	0	0
Total Other Income	365	538	662	901	503	409	1	1 297	1 228	787	0	0	1	2	0	1	1	0	0	0	0	1	0	0	0	(2)	0	(2)	(2)	(1)	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
Pre-Tax Income	30 755 N/A	44 279 +44%	54 406 +23%	55 694 +2%	55 388 -1%	58 202 +5%	59 555 +2%	55 011 -8%	52 061 -5%	52 048 0%	23 006 -56%	17 466 -24%	5 356 -69%	(12 186) N/A	7 412 N/A	7 385 0%	8 192 +11%	6 574 -20%	(16 833) N/A	(13 162) +22%	(16 371) -24%	(13 067) +20%	11 781 N/A	5 609 -52%	8 959 +60%	(22 038) N/A	(31 658) -44%	(31 806) 0%	(64 565) -103%	(88 935) -38%	(155 155) -74%	(155 071) +0%	(149 973) +3%	(108 634) +28%	(88 263) +19%	(121 537) -38%	(122 620) -1%	(159 122) -30%	(189 413) -19%	(186 600) +1%	(194 253) -4%	(165 131) +15%	(119 072) +28%	(93 397) +22%	(78 229) +16%	(57 331) +27%	(42 704) +26%	(38 251) +10%	(24 820) +35%	(24 018) +3%	(20 018) +17%	(22 174) -11%	(14 052) +37%	(14 678) -4%	1 643 N/A	(1 152) N/A	(15 306) -1 228%	(16 984) -11%
Net Income
Tax Provision	(6 831)	(9 522)	(11 747)	(12 204)	(12 176)	(13 469)	(14 032)	(13 233)	(12 910)	(13 406)	(6 843)	(5 896)	(3 424)	1 022	(3 203)	(3 089)	(2 605)	(2 228)	2 777	4 149	5 307	4 956	(2 968)	(3 589)	(4 959)	(4 196)	6 967	6 762	14 795	28 316	41 024	41 315	40 314	29 070	21 317	29 492	28 857	37 518	(13 802)	(16 014)	(14 942)	(22 221)	(30 664)	(35 780)	(38 768)	(42 560)	277	(562)	(3 300)	(2 547)	(11 909)	(11 598)	(13 217)	(14 686)	(6 105)	(6 942)	(6 203)	(7 102)
Income from Continuing Operations	23 923	34 756	42 659	43 490	43 212	44 733	45 523	41 779	39 152	38 644	16 163	11 571	1 933	(11 165)	4 210	4 295	5 586	4 345	(14 057)	(9 013)	(11 064)	(8 110)	8 814	2 020	4 000	(26 234)	(24 691)	(25 044)	(49 770)	(60 618)	(114 131)	(113 755)	(109 659)	(79 565)	(66 946)	(92 045)	(93 763)	(121 604)	(203 215)	(202 614)	(209 195)	(187 352)	(149 736)	(129 177)	(116 997)	(99 891)	(42 427)	(38 812)	(28 120)	(26 565)	(31 928)	(33 772)	(27 269)	(29 363)	(4 462)	(8 094)	(21 509)	(24 086)
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	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	(0)	(0)
Net Income (Common)	23 923 N/A	34 756 +45%	42 659 +23%	43 490 +2%	43 212 -1%	44 733 +4%	45 523 +2%	41 779 -8%	39 152 -6%	38 644 -1%	16 163 -58%	11 571 -28%	1 933 -83%	(11 165) N/A	4 210 N/A	4 295 +2%	5 586 +30%	4 345 -22%	(14 056) N/A	(9 013) +36%	(11 064) -23%	(8 110) +27%	8 813 N/A	2 020 -77%	4 000 +98%	(26 234) N/A	(24 691) +6%	(25 044) -1%	(49 770) -99%	(60 618) -22%	(114 131) -88%	(113 755) +0%	(109 659) +4%	(79 565) +27%	(66 946) +16%	(92 045) -37%	(93 763) -2%	(121 604) -30%	(203 215) -67%	(81 761) +60%	(88 342) -8%	(66 499) +25%	(149 736) -125%	(129 177) +14%	(116 997) +9%	(99 891) +15%	(42 427) +58%	(38 812) +9%	(28 120) +28%	(26 566) +6%	(31 928) -20%	(33 773) -6%	(27 269) +19%	(29 363) -8%	(4 462) +85%	(8 094) -81%	(21 509) -166%	(24 086) -12%
EPS (Diluted)	22.36 N/A	32.48 +45%	40.35 +24%	40.64 +1%	40.38 -1%	41.8 +4%	42.54 +2%	39.05 -8%	36.6 -6%	36.12 -1%	15.11 -58%	10.81 -28%	1.8 -83%	-10.44 N/A	3.93 N/A	4.01 +2%	5.21 +30%	4.05 -22%	-13.14 N/A	-8.43 +36%	-10.34 -23%	-7.58 +27%	8.24 N/A	1.89 -77%	3.74 +98%	-24.52 N/A	-23.08 +6%	-23.41 -1%	-46.52 -99%	-56.65 -22%	-106.66 -88%	-106.31 +0%	-102.49 +4%	-74.36 +27%	-62.57 +16%	-86.02 -37%	-87.63 -2%	-113.65 -30%	-189.92 -67%	-76.41 +60%	-82.56 -8%	-62.14 +25%	-139.94 -125%	-120.73 +14%	-109.34 +9%	-93.36 +15%	-39.65 +58%	-36.27 +9%	-26.28 +28%	-24.83 +6%	-29.84 -20%	-31.56 -6%	-25.48 +19%	-27.44 -8%	-4.17 +85%	-7.56 -81%	-20.1 -166%	-22.51 -12%

Income Statement Balance Sheet Cash Flow Statement

Martina Berto Tbk PT
IDX:MBTO

Income Statement

Earnings Waterfall
Martina Berto Tbk PT

Income Statement
Martina Berto Tbk PT

See Also

Company

Help

Tools

Stocks

Martina Berto Tbk PT IDX:MBTO

Income Statement

Earnings Waterfall Martina Berto Tbk PT

Income Statement Martina Berto Tbk PT

See Also

Company

Help

Tools

Stocks

Martina Berto Tbk PT
IDX:MBTO

Earnings Waterfall
Martina Berto Tbk PT

Income Statement
Martina Berto Tbk PT