F
Famon Awal Bros Sedaya Tbk PT
IDX:PRAY
Famon Awal Bros Sedaya Tbk PT
IDX:PRAY
Price:
770
IDR
-2.53%
Market Closed
Market Cap:
Rp10.7T
Income Statement
Earnings Waterfall
Famon Awal Bros Sedaya Tbk PT
Famon Awal Bros Sedaya Tbk PT
Income Statement
Famon Awal Bros Sedaya Tbk PT
Famon Awal Bros Sedaya Tbk PT
Currency: IDR
| Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue |
1 839 233
N/A
|
1 925 246
+5%
|
1 996 376
+4%
|
2 036 954
+2%
|
2 103 055
+3%
|
2 131 470
+1%
|
2 179 171
+2%
|
2 297 823
+5%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(1 319 778)
|
(1 382 040)
|
(1 427 763)
|
(1 478 244)
|
(1 503 762)
|
(1 544 888)
|
(1 572 095)
|
(1 643 446)
|
|
| Gross Profit |
519 455
N/A
|
543 206
+5%
|
568 613
+5%
|
558 710
-2%
|
599 293
+7%
|
586 582
-2%
|
607 076
+3%
|
654 377
+8%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(315 036)
|
(326 448)
|
(340 270)
|
(343 791)
|
(338 674)
|
(354 443)
|
(361 739)
|
(383 509)
|
|
| Selling, General & Administrative |
(311 572)
|
(322 141)
|
(335 890)
|
(339 315)
|
(332 810)
|
(350 830)
|
(356 995)
|
(377 581)
|
|
| Depreciation & Amortization |
(3 464)
|
(4 307)
|
(4 380)
|
(4 476)
|
(5 864)
|
(3 613)
|
(4 744)
|
(5 928)
|
|
| Operating Income |
204 419
N/A
|
216 758
+6%
|
228 343
+5%
|
214 919
-6%
|
260 619
+21%
|
232 139
-11%
|
245 337
+6%
|
270 868
+10%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
58 582
|
38 220
|
76 150
|
114 341
|
13 919
|
14 381
|
(38 645)
|
(72 949)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(2 091)
|
(589)
|
0
|
0
|
(43)
|
(43)
|
0
|
0
|
|
| Total Other Income |
6 668
|
5 139
|
(7 575)
|
(12 624)
|
(12 334)
|
(24 460)
|
(5 278)
|
13 137
|
|
| Pre-Tax Income |
267 578
N/A
|
259 528
-3%
|
296 918
+14%
|
316 636
+7%
|
262 161
-17%
|
222 017
-15%
|
201 414
-9%
|
211 056
+5%
|
|
| Net Income | |||||||||
| Tax Provision |
(43 549)
|
(50 812)
|
(47 372)
|
(66 044)
|
(68 659)
|
(64 312)
|
(66 134)
|
(68 535)
|
|
| Income from Continuing Operations |
224 029
|
208 716
|
249 546
|
250 592
|
193 502
|
157 705
|
135 280
|
142 521
|
|
| Income to Minority Interest |
(7 055)
|
(2 884)
|
(663)
|
8 908
|
7 941
|
4 273
|
5 776
|
5 396
|
|
| Net Income (Common) |
216 974
N/A
|
205 832
-5%
|
248 883
+21%
|
259 500
+4%
|
201 443
-22%
|
161 978
-20%
|
141 056
-13%
|
147 917
+5%
|
|
| EPS (Diluted) |
15.54
N/A
|
14.74
-5%
|
17.83
+21%
|
18.59
+4%
|
14.43
-22%
|
11.6
-20%
|
10.1
-13%
|
10.6
+5%
|
|
Switch to:
Switch to:
See Also
Discover More
