Sarimelati Kencana Tbk PT
IDX:PZZA
Sarimelati Kencana Tbk PT
IDX:PZZA
Price:
224
IDR
1.82%
Market Closed
Market Cap:
Rp676.9B
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
PZZA Alert
Sarimelati Kencana Tbk PT
224
+4 (+1.82%)
| 52 Week Range |
107
290
|
| 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.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Sarimelati Kencana Tbk PT
Sarimelati Kencana Tbk PT
Income Statement
Sarimelati Kencana Tbk PT
Sarimelati Kencana Tbk PT
Currency: IDR
| 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 |
34 019
|
25 922
|
17 943
|
13 383
|
9 941
|
11 681
|
16 368
|
23 925
|
32 441
|
36 795
|
37 565
|
35 415
|
34 357
|
33 293
|
34 504
|
38 762
|
42 732
|
49 222
|
55 189
|
58 018
|
59 303
|
59 644
|
58 315
|
56 025
|
53 769
|
49 845
|
0
|
0
|
|
| Revenue |
3 573 974
N/A
|
3 673 460
+3%
|
3 788 986
+3%
|
3 938 469
+4%
|
3 986 701
+1%
|
4 040 056
+1%
|
3 869 381
-4%
|
3 712 895
-4%
|
3 458 406
-7%
|
3 216 693
-7%
|
3 328 578
+3%
|
3 296 026
-1%
|
3 418 811
+4%
|
3 557 699
+4%
|
3 479 328
-2%
|
3 552 163
+2%
|
3 612 319
+2%
|
3 601 609
0%
|
3 677 916
+2%
|
3 727 266
+1%
|
3 543 983
-5%
|
3 340 049
-6%
|
3 102 439
-7%
|
2 830 255
-9%
|
2 798 983
-1%
|
2 867 916
+2%
|
2 969 444
+4%
|
3 026 755
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(1 181 118)
|
(1 214 558)
|
(1 254 323)
|
(1 292 873)
|
(1 303 370)
|
(1 335 954)
|
(1 306 731)
|
(1 272 667)
|
(1 195 391)
|
(1 100 314)
|
(1 127 697)
|
(1 129 049)
|
(1 169 764)
|
(1 212 044)
|
(1 163 402)
|
(1 161 767)
|
(1 183 442)
|
(1 196 677)
|
(1 237 312)
|
(1 257 804)
|
(1 184 092)
|
(1 103 897)
|
(1 006 106)
|
(895 144)
|
(865 614)
|
(872 937)
|
(902 810)
|
(916 953)
|
|
| Gross Profit |
2 392 856
N/A
|
2 458 902
+3%
|
2 534 664
+3%
|
2 645 597
+4%
|
2 683 331
+1%
|
2 704 102
+1%
|
2 562 650
-5%
|
2 440 228
-5%
|
2 263 015
-7%
|
2 116 379
-6%
|
2 200 881
+4%
|
2 166 977
-2%
|
2 249 047
+4%
|
2 345 655
+4%
|
2 315 927
-1%
|
2 390 396
+3%
|
2 428 877
+2%
|
2 404 933
-1%
|
2 440 604
+1%
|
2 469 462
+1%
|
2 359 891
-4%
|
2 236 152
-5%
|
2 096 333
-6%
|
1 935 112
-8%
|
1 933 370
0%
|
1 994 978
+3%
|
2 066 634
+4%
|
2 109 802
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(2 132 701)
|
(2 198 257)
|
(2 270 957)
|
(2 344 486)
|
(2 408 494)
|
(2 464 099)
|
(2 389 937)
|
(2 346 230)
|
(2 310 226)
|
(2 157 313)
|
(2 218 312)
|
(2 183 334)
|
(2 171 024)
|
(2 268 699)
|
(2 275 247)
|
(2 361 751)
|
(2 407 872)
|
(2 445 909)
|
(2 459 501)
|
(2 444 089)
|
(2 397 413)
|
(2 287 471)
|
(2 175 393)
|
(2 052 040)
|
(1 972 456)
|
(1 958 650)
|
(1 988 952)
|
(2 008 325)
|
|
| Selling, General & Administrative |
(2 039 892)
|
(2 104 741)
|
(2 164 076)
|
(2 219 741)
|
(2 265 042)
|
(2 270 032)
|
(2 143 047)
|
(2 049 654)
|
(2 006 729)
|
(1 851 068)
|
(1 904 651)
|
(1 870 584)
|
(1 820 155)
|
(1 908 449)
|
(1 913 257)
|
(1 985 661)
|
(2 020 420)
|
(2 048 875)
|
(2 052 459)
|
(2 031 987)
|
(1 975 928)
|
(1 869 735)
|
(1 775 227)
|
(1 670 890)
|
(1 621 252)
|
(1 619 432)
|
(1 651 148)
|
(1 672 392)
|
|
| Depreciation & Amortization |
(123 202)
|
(130 788)
|
(139 007)
|
(147 884)
|
(159 010)
|
(207 725)
|
(254 803)
|
(300 992)
|
(351 155)
|
(357 237)
|
(363 505)
|
(368 598)
|
(368 586)
|
(370 488)
|
(373 819)
|
(377 845)
|
(384 042)
|
(394 659)
|
(402 661)
|
(409 560)
|
(414 077)
|
(411 810)
|
(406 294)
|
(400 360)
|
(392 383)
|
(387 292)
|
(386 328)
|
(385 085)
|
|
| Other Operating Expenses |
30 392
|
37 273
|
32 126
|
23 138
|
15 557
|
13 658
|
7 913
|
4 415
|
47 659
|
50 993
|
49 844
|
55 848
|
17 716
|
10 239
|
11 829
|
1 755
|
(3 410)
|
(2 376)
|
(4 381)
|
(2 543)
|
(7 408)
|
(5 925)
|
6 128
|
19 210
|
41 179
|
48 073
|
48 524
|
49 153
|
|
| Operating Income |
260 154
N/A
|
260 646
+0%
|
263 706
+1%
|
301 110
+14%
|
274 837
-9%
|
240 003
-13%
|
172 713
-28%
|
93 998
-46%
|
(47 210)
N/A
|
(40 934)
+13%
|
(17 430)
+57%
|
(16 357)
+6%
|
78 023
N/A
|
76 956
-1%
|
40 679
-47%
|
28 645
-30%
|
21 005
-27%
|
(40 976)
N/A
|
(18 897)
+54%
|
25 373
N/A
|
(37 521)
N/A
|
(51 319)
-37%
|
(79 060)
-54%
|
(116 929)
-48%
|
(39 086)
+67%
|
36 329
N/A
|
77 682
+114%
|
101 477
+31%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
(23 253)
|
(12 248)
|
(4 556)
|
(3 430)
|
(4 479)
|
(8 361)
|
(13 936)
|
(21 562)
|
(30 224)
|
(35 359)
|
(36 688)
|
(34 663)
|
(33 784)
|
(32 620)
|
(33 939)
|
(38 225)
|
(42 205)
|
(48 852)
|
(54 801)
|
(57 545)
|
(58 728)
|
(59 053)
|
(57 738)
|
(55 554)
|
(53 308)
|
(49 318)
|
(45 068)
|
(41 096)
|
|
| Non-Reccuring Items |
(2 611)
|
(4 434)
|
0
|
0
|
(383)
|
(5 148)
|
(5 828)
|
(9 063)
|
(13 952)
|
(9 406)
|
(13 058)
|
(13 519)
|
(7 740)
|
(8 957)
|
(5 279)
|
(2 810)
|
(5 216)
|
(4 748)
|
(4 536)
|
(2 467)
|
(2 661)
|
1 008
|
(185)
|
(1 431)
|
(5 323)
|
(9 001)
|
(14 460)
|
(14 055)
|
|
| Total Other Income |
(2 153)
|
(2 735)
|
(3 106)
|
(3 175)
|
(1 092)
|
(664)
|
(486)
|
(472)
|
(444)
|
(287)
|
(175)
|
(150)
|
0
|
(20)
|
2
|
7
|
0
|
52
|
77
|
101
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
232 137
N/A
|
241 229
+4%
|
256 044
+6%
|
294 506
+15%
|
268 883
-9%
|
225 829
-16%
|
152 462
-32%
|
62 899
-59%
|
(91 830)
N/A
|
(85 986)
+6%
|
(67 351)
+22%
|
(64 690)
+4%
|
36 499
N/A
|
35 360
-3%
|
1 463
-96%
|
(12 383)
N/A
|
(26 416)
-113%
|
(94 525)
-258%
|
(78 156)
+17%
|
(34 538)
+56%
|
(98 910)
-186%
|
(109 364)
-11%
|
(136 983)
-25%
|
(173 914)
-27%
|
(97 717)
+44%
|
(21 990)
+77%
|
18 153
N/A
|
46 326
+155%
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
(59 042)
|
(60 649)
|
(65 229)
|
(73 718)
|
(68 862)
|
(59 943)
|
(41 620)
|
(20 751)
|
(1 690)
|
(8 703)
|
(5 121)
|
(6 892)
|
13 488
|
22 876
|
22 080
|
24 344
|
2 959
|
17 841
|
15 281
|
7 622
|
2 685
|
5 354
|
10 770
|
19 932
|
24 881
|
8 245
|
(309)
|
(6 532)
|
|
| Income from Continuing Operations |
173 096
|
180 580
|
190 816
|
220 788
|
200 021
|
165 886
|
110 842
|
42 148
|
(93 520)
|
(94 689)
|
(72 472)
|
(71 582)
|
49 987
|
58 236
|
23 543
|
11 961
|
(23 456)
|
(76 684)
|
(62 876)
|
(26 915)
|
(96 225)
|
(104 010)
|
(126 213)
|
(153 982)
|
(72 835)
|
(13 745)
|
17 844
|
39 794
|
|
| Net Income (Common) |
173 096
N/A
|
180 580
+4%
|
190 816
+6%
|
220 788
+16%
|
200 021
-9%
|
165 886
-17%
|
110 842
-33%
|
42 148
-62%
|
(93 520)
N/A
|
(94 689)
-1%
|
(72 472)
+23%
|
(71 582)
+1%
|
49 987
N/A
|
58 236
+17%
|
23 543
-60%
|
11 961
-49%
|
(23 456)
N/A
|
(76 684)
-227%
|
(62 876)
+18%
|
(26 915)
+57%
|
(96 225)
-258%
|
(104 010)
-8%
|
(126 213)
-21%
|
(153 982)
-22%
|
(72 835)
+53%
|
(13 745)
+81%
|
17 844
N/A
|
39 794
+123%
|
|
| EPS (Diluted) |
61.31
N/A
|
59.57
-3%
|
63.14
+6%
|
73.06
+16%
|
66.19
-9%
|
54.9
-17%
|
36.68
-33%
|
14.17
-61%
|
-31.08
N/A
|
-31.5
-1%
|
-24.11
+23%
|
-23.81
+1%
|
16.63
N/A
|
19.38
+17%
|
7.83
-60%
|
3.98
-49%
|
-7.8
N/A
|
-25.51
-227%
|
-20.92
+18%
|
-8.95
+57%
|
-32.02
-258%
|
-34.61
-8%
|
-41.99
-21%
|
-51.23
-22%
|
-24.23
+53%
|
-4.57
+81%
|
5.94
N/A
|
13.24
+123%
|
|
Switch to:
Switch to:
See Also
Discover More
