Trada Alam Minera Tbk PT
IDX:TRAM
Trada Alam Minera Tbk PT
IDX:TRAM
Price:
50
IDR
Market Closed
Market Cap:
Rp2.5T
Income Statement
Earnings Waterfall
Trada Alam Minera Tbk PT
Trada Alam Minera Tbk PT
Income Statement
Trada Alam Minera Tbk PT
Trada Alam Minera Tbk PT
Currency: IDR
| Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
334 273
N/A
|
334 073
0%
|
353 216
+6%
|
386 738
+9%
|
405 932
+5%
|
454 241
+12%
|
482 763
+6%
|
505 304
+5%
|
554 225
+10%
|
560 187
+1%
|
589 968
+5%
|
573 430
-3%
|
508 988
-11%
|
504 726
-1%
|
490 504
-3%
|
545 737
+11%
|
659 186
+21%
|
688 484
+4%
|
714 944
+4%
|
748 311
+5%
|
869 640
+16%
|
638 986
-27%
|
576 249
-10%
|
488 332
-15%
|
530 188
+9%
|
444 968
-16%
|
425 274
-4%
|
420 679
-1%
|
422 845
+1%
|
331 538
-22%
|
305 511
-8%
|
267 223
-13%
|
517 233
+94%
|
917 263
+77%
|
1 664 877
+82%
|
2 736 195
+64%
|
3 482 707
+27%
|
3 978 418
+14%
|
4 307 652
+8%
|
4 279 177
-1%
|
4 352 830
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(189 293)
|
(193 154)
|
(197 135)
|
(209 971)
|
(199 966)
|
(231 247)
|
(258 400)
|
(289 952)
|
(302 459)
|
(296 435)
|
(306 182)
|
(306 857)
|
(405 563)
|
(404 987)
|
(396 013)
|
(452 591)
|
(500 930)
|
(556 173)
|
(605 108)
|
(605 643)
|
(721 796)
|
(573 694)
|
(583 981)
|
(544 308)
|
(495 728)
|
(401 270)
|
(320 740)
|
(320 400)
|
(337 704)
|
(266 515)
|
(247 191)
|
(188 257)
|
(431 723)
|
(803 427)
|
(1 448 219)
|
(2 290 787)
|
(2 906 742)
|
(3 234 734)
|
(3 536 041)
|
(3 717 819)
|
(3 842 618)
|
|
| Gross Profit |
144 981
N/A
|
140 918
-3%
|
156 080
+11%
|
176 768
+13%
|
205 966
+17%
|
222 995
+8%
|
224 364
+1%
|
215 352
-4%
|
251 766
+17%
|
263 752
+5%
|
283 786
+8%
|
266 573
-6%
|
103 425
-61%
|
99 738
-4%
|
94 490
-5%
|
93 145
-1%
|
158 256
+70%
|
132 311
-16%
|
109 837
-17%
|
142 669
+30%
|
147 844
+4%
|
65 293
-56%
|
(7 732)
N/A
|
(55 976)
-624%
|
34 460
N/A
|
43 697
+27%
|
104 533
+139%
|
100 278
-4%
|
85 141
-15%
|
65 023
-24%
|
58 320
-10%
|
78 965
+35%
|
85 509
+8%
|
113 835
+33%
|
216 657
+90%
|
445 407
+106%
|
575 964
+29%
|
743 684
+29%
|
771 611
+4%
|
561 358
-27%
|
510 212
-9%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(37 106)
|
(38 986)
|
(36 505)
|
(45 967)
|
(46 345)
|
(46 600)
|
(55 797)
|
(57 206)
|
(57 495)
|
(48 013)
|
(43 795)
|
(67 784)
|
(79 948)
|
(370 863)
|
(353 080)
|
(333 064)
|
(40 791)
|
6 213
|
15 975
|
694
|
(87 115)
|
(50 929)
|
(39 992)
|
3 523
|
(187 777)
|
(200 030)
|
(186 673)
|
(339 747)
|
(136 684)
|
(144 259)
|
(161 666)
|
(46 366)
|
38 922
|
34 287
|
(13 916)
|
(59 217)
|
(142 166)
|
(295 481)
|
(298 712)
|
(328 961)
|
(322 075)
|
|
| Selling, General & Administrative |
(37 106)
|
(38 985)
|
(36 504)
|
(45 967)
|
(46 345)
|
(46 600)
|
(55 797)
|
(57 206)
|
(57 494)
|
(3 260)
|
2 615
|
2 164
|
(32 622)
|
7 905
|
3 556
|
20 249
|
(37 286)
|
(38 227)
|
(32 504)
|
(43 061)
|
(108 332)
|
(89 651)
|
(85 694)
|
(78 834)
|
(102 450)
|
(87 620)
|
(87 393)
|
(85 899)
|
(30 677)
|
(26 273)
|
(24 662)
|
(32 838)
|
(47 861)
|
(74 313)
|
(102 195)
|
(128 460)
|
(159 286)
|
(150 048)
|
(157 250)
|
(164 183)
|
(196 060)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(140)
|
0
|
0
|
(256)
|
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
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(247)
|
0
|
(452)
|
(1 865)
|
(418)
|
(4 669)
|
(281)
|
(917)
|
(555)
|
3 484
|
(911)
|
(902)
|
(643)
|
(543)
|
(447)
|
(527)
|
(453)
|
(435)
|
(396)
|
(481)
|
(385)
|
(378)
|
(395)
|
(4 030)
|
(21 777)
|
(40 835)
|
(54 915)
|
(70 590)
|
(80 763)
|
(78 439)
|
(72 781)
|
(46 768)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(44 366)
|
(46 410)
|
(69 496)
|
(45 204)
|
(378 350)
|
(351 967)
|
(353 032)
|
(2 587)
|
44 995
|
44 995
|
44 666
|
22 119
|
39 367
|
46 247
|
82 806
|
(84 800)
|
(111 957)
|
(98 846)
|
(253 454)
|
(105 526)
|
(117 601)
|
(136 626)
|
(13 133)
|
90 813
|
130 377
|
129 115
|
124 159
|
87 710
|
(64 669)
|
(63 023)
|
(91 997)
|
(79 247)
|
|
| Operating Income |
107 875
N/A
|
101 933
-6%
|
119 576
+17%
|
130 801
+9%
|
159 621
+22%
|
176 394
+11%
|
168 566
-4%
|
158 145
-6%
|
194 271
+23%
|
215 738
+11%
|
239 990
+11%
|
198 788
-17%
|
23 477
-88%
|
(271 125)
N/A
|
(258 590)
+5%
|
(239 918)
+7%
|
117 465
N/A
|
138 524
+18%
|
125 812
-9%
|
143 363
+14%
|
60 729
-58%
|
14 365
-76%
|
(47 723)
N/A
|
(52 452)
-10%
|
(153 317)
-192%
|
(156 333)
-2%
|
(82 140)
+47%
|
(239 469)
-192%
|
(51 542)
+78%
|
(79 235)
-54%
|
(103 345)
-30%
|
32 601
N/A
|
124 431
+282%
|
148 122
+19%
|
202 741
+37%
|
386 190
+90%
|
433 798
+12%
|
448 204
+3%
|
472 899
+6%
|
232 398
-51%
|
188 137
-19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
37 036
|
56 062
|
31 635
|
25 749
|
(14 648)
|
(6 150)
|
(5 436)
|
(33 560)
|
(58 176)
|
(73 589)
|
(119 264)
|
(84 471)
|
(72 503)
|
(176 204)
|
(95 876)
|
(46 155)
|
(64 705)
|
(61 048)
|
(115 002)
|
(157 530)
|
(172 732)
|
(121 834)
|
(157 621)
|
(181 705)
|
(126 122)
|
(100 796)
|
(109 684)
|
(122 600)
|
(174 034)
|
(160 023)
|
(136 079)
|
(87 510)
|
(28 001)
|
(69 321)
|
(106 875)
|
(184 448)
|
(128 162)
|
(86 073)
|
(76 965)
|
(35 724)
|
(305 155)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(422)
|
0
|
(227 564)
|
0
|
0
|
0
|
234
|
0
|
4 142
|
4 142
|
(363 853)
|
(307 560)
|
(1 064 936)
|
(1 064 936)
|
(911 675)
|
(761 789)
|
(8 555)
|
(8 555)
|
(76 912)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 690 436)
|
|
| Gain/Loss on Disposition of Assets |
2 620
|
0
|
0
|
0
|
169
|
0
|
0
|
0
|
17 890
|
0
|
0
|
39
|
0
|
(3 431)
|
295
|
(301)
|
0
|
3 519
|
(207)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(108 686)
|
(109 104)
|
(106 047)
|
(106 223)
|
(9 792)
|
(7 720)
|
(10 342)
|
(12 915)
|
(696)
|
(5 044)
|
|
| Total Other Income |
(12 834)
|
(10 200)
|
(12 591)
|
(12 464)
|
(2 026)
|
(1 828)
|
(1 862)
|
(1 941)
|
(146)
|
(2 911)
|
(2 477)
|
(18)
|
0
|
5 852
|
1 574
|
(182)
|
0
|
(2 896)
|
942
|
596
|
0
|
4
|
6
|
(1)
|
0
|
1
|
1
|
1
|
0
|
(729)
|
(730)
|
(3 508)
|
(3 681)
|
(6 321)
|
(5 224)
|
(3 406)
|
(3 503)
|
(1 499)
|
(3 649)
|
(3 725)
|
(3 947)
|
|
| Pre-Tax Income |
134 696
N/A
|
147 795
+10%
|
138 620
-6%
|
144 086
+4%
|
143 116
-1%
|
168 416
+18%
|
161 268
-4%
|
122 644
-24%
|
153 839
+25%
|
139 238
-9%
|
117 827
-15%
|
114 338
-3%
|
(276 590)
N/A
|
(444 908)
-61%
|
(352 597)
+21%
|
(286 556)
+19%
|
52 994
N/A
|
78 098
+47%
|
15 687
-80%
|
(9 429)
N/A
|
(475 856)
-4 947%
|
(415 026)
+13%
|
(1 270 274)
-206%
|
(1 299 094)
-2%
|
(1 191 115)
+8%
|
(1 018 917)
+14%
|
(200 378)
+80%
|
(370 623)
-85%
|
(302 489)
+18%
|
(239 987)
+21%
|
(240 154)
0%
|
(167 103)
+30%
|
(16 355)
+90%
|
(33 567)
-105%
|
(15 581)
+54%
|
188 543
N/A
|
294 414
+56%
|
350 289
+19%
|
379 370
+8%
|
192 253
-49%
|
(2 816 445)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12 461)
|
(10 936)
|
(12 205)
|
(9 900)
|
(442)
|
(1 126)
|
(1 155)
|
(1 067)
|
(8 938)
|
(8 777)
|
(8 948)
|
(9 034)
|
(10 433)
|
(13 588)
|
(11 820)
|
(12 228)
|
(12 660)
|
(10 688)
|
(12 991)
|
(13 447)
|
(14 623)
|
(12 037)
|
(11 400)
|
(10 444)
|
(8 423)
|
(7 085)
|
(6 892)
|
(6 465)
|
(8 713)
|
(6 216)
|
(6 338)
|
(1 191)
|
27 329
|
36 381
|
45 999
|
(9 077)
|
(66 265)
|
(92 907)
|
(143 254)
|
(92 692)
|
(49 774)
|
|
| Income from Continuing Operations |
122 235
|
136 859
|
126 416
|
134 187
|
142 675
|
167 291
|
160 113
|
121 578
|
144 901
|
130 462
|
108 880
|
105 304
|
(287 023)
|
(458 496)
|
(364 417)
|
(298 783)
|
40 333
|
67 411
|
2 697
|
(22 875)
|
(490 479)
|
(427 061)
|
(1 281 673)
|
(1 309 538)
|
(1 199 538)
|
(1 026 002)
|
(207 269)
|
(377 087)
|
(311 202)
|
(246 203)
|
(246 493)
|
(168 295)
|
10 974
|
2 812
|
30 417
|
179 465
|
228 149
|
257 382
|
236 116
|
99 561
|
(2 866 218)
|
|
| Income to Minority Interest |
(22 288)
|
(36 414)
|
(25 678)
|
(46 860)
|
(36 750)
|
(32 541)
|
(30 346)
|
(4 767)
|
(26 134)
|
(52 662)
|
(46 080)
|
(51 110)
|
(13 014)
|
(31 240)
|
(34 205)
|
(65 007)
|
(23 311)
|
(31 552)
|
(33 589)
|
(8 563)
|
(6 193)
|
9 325
|
109 887
|
116 537
|
112 256
|
89 791
|
(5 934)
|
8 694
|
47 917
|
41 986
|
34 988
|
12 131
|
(37 090)
|
(28 147)
|
(25 872)
|
(7 971)
|
67 223
|
57 652
|
63 016
|
72 915
|
(29 556)
|
|
| Net Income (Common) |
99 948
N/A
|
100 446
+0%
|
100 739
+0%
|
87 328
-13%
|
105 925
+21%
|
134 749
+27%
|
129 765
-4%
|
116 808
-10%
|
118 767
+2%
|
77 798
-34%
|
62 799
-19%
|
54 194
-14%
|
(300 037)
N/A
|
(489 736)
-63%
|
(398 622)
+19%
|
(363 790)
+9%
|
17 022
N/A
|
35 859
+111%
|
(30 893)
N/A
|
(31 439)
-2%
|
(496 671)
-1 480%
|
(417 738)
+16%
|
(1 171 787)
-181%
|
(1 193 002)
-2%
|
(1 087 281)
+9%
|
(936 210)
+14%
|
(213 202)
+77%
|
(368 392)
-73%
|
(263 285)
+29%
|
(204 217)
+22%
|
(211 505)
-4%
|
(156 163)
+26%
|
(33 150)
+79%
|
(32 368)
+2%
|
(2 488)
+92%
|
164 460
N/A
|
295 372
+80%
|
315 034
+7%
|
299 132
-5%
|
172 476
-42%
|
(2 895 775)
N/A
|
|
| EPS (Diluted) |
10.17
N/A
|
11.13
+9%
|
11.16
+0%
|
9.67
-13%
|
8.77
-9%
|
14.92
+70%
|
14.36
-4%
|
9.68
-33%
|
11.99
+24%
|
7.74
-35%
|
6.25
-19%
|
5.39
-14%
|
-29.87
N/A
|
-48.76
-63%
|
-39.69
+19%
|
-36.22
+9%
|
1.69
N/A
|
3.57
+111%
|
-3.07
N/A
|
-3.14
-2%
|
-49.45
-1 475%
|
-41.61
+16%
|
-116.69
-180%
|
-118.8
-2%
|
-108.27
+9%
|
-93.22
+14%
|
-21.23
+77%
|
-36.68
-73%
|
-26.24
+28%
|
-20.33
+23%
|
-21.06
-4%
|
-15.56
+26%
|
-0.67
+96%
|
-0.65
+3%
|
-0.05
+92%
|
3.31
N/A
|
5.95
+80%
|
6.35
+7%
|
6.03
-5%
|
3.48
-42%
|
-58.33
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
