First Time Loading...
T

Tempo Scan Pacific Tbk PT
IDX:TSPC

Watchlist Manager
Tempo Scan Pacific Tbk PT
IDX:TSPC
Watchlist
Price: 2 000 IDR 1.01% Market Closed
Updated: Jun 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

13.1T
+1%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+20%
5 Years
+30%
7 Years
+44%
10 Years
+91%
1.1T
+29%
Operating Income
Growth Rates:
1 Year
+48%
3 Years
+0%
5 Years
+54%
7 Years
+56%
10 Years
+43%
1.2T
-17%
Net Income
Growth Rates:
1 Year
+18%
3 Years
+49%
5 Years
+130%
7 Years
+120%
10 Years
+86%

Earnings Waterfall
Tempo Scan Pacific Tbk PT

Revenue
13.1T IDR
Cost of Revenue
-8.4T IDR
Gross Profit
4.7T IDR
Operating Expenses
-3.6T IDR
Operating Income
1.1T IDR
Other Expenses
97.6B IDR
Net Income
1.2T IDR

Income Statement
Tempo Scan Pacific Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
Revenue
Revenue
6 854 889
N/A
6 963 447
+2%
7 145 507
+3%
7 314 777
+2%
7 512 115
+3%
7 753 038
+3%
7 897 222
+2%
8 042 807
+2%
8 181 482
+2%
8 440 156
+3%
8 863 164
+5%
8 974 716
+1%
9 138 239
+2%
9 282 650
+2%
9 048 306
-3%
9 367 620
+4%
9 565 462
+2%
9 605 085
+0%
9 771 238
+2%
9 953 789
+2%
10 088 119
+1%
10 409 875
+3%
10 645 094
+2%
10 838 260
+2%
10 993 842
+1%
11 054 774
+1%
10 988 140
-1%
10 913 436
-1%
10 968 402
+1%
10 946 622
0%
11 098 709
+1%
11 221 801
+1%
11 234 443
+0%
11 463 255
+2%
11 690 793
+2%
11 979 281
+2%
12 254 369
+2%
12 515 628
+2%
12 799 616
+2%
12 930 978
+1%
13 119 785
+1%
Gross Profit
Cost of Revenue
(4 135 085)
(4 210 121)
(4 371 406)
(4 456 155)
(4 572 218)
(4 745 262)
(4 820 455)
(4 906 025)
(5 063 910)
(5 227 674)
(5 502 180)
(5 579 231)
(5 653 875)
(5 729 713)
(5 566 205)
(5 784 890)
(5 907 287)
(5 907 891)
(6 057 022)
(6 172 188)
(6 246 537)
(6 500 280)
(6 615 282)
(6 725 262)
(6 752 313)
(6 846 094)
(6 908 517)
(6 954 153)
(7 055 613)
(7 041 195)
(7 119 195)
(7 167 825)
(7 226 150)
(7 388 359)
(7 602 983)
(7 875 747)
(8 089 808)
(8 288 061)
(8 459 274)
(8 447 202)
(8 416 500)
Gross Profit
2 719 803
N/A
2 753 326
+1%
2 774 102
+1%
2 858 623
+3%
2 939 897
+3%
3 007 775
+2%
3 076 766
+2%
3 136 780
+2%
3 117 572
-1%
3 212 481
+3%
3 360 983
+5%
3 395 485
+1%
3 484 364
+3%
3 552 938
+2%
3 482 102
-2%
3 582 730
+3%
3 658 175
+2%
3 697 192
+1%
3 714 214
+0%
3 781 599
+2%
3 841 582
+2%
3 909 595
+2%
4 029 813
+3%
4 112 998
+2%
4 241 529
+3%
4 208 680
-1%
4 079 623
-3%
3 959 283
-3%
3 912 789
-1%
3 905 427
0%
3 979 513
+2%
4 053 976
+2%
4 008 293
-1%
4 074 896
+2%
4 087 810
+0%
4 103 535
+0%
4 164 561
+1%
4 227 567
+2%
4 340 343
+3%
4 483 776
+3%
4 703 285
+5%
Operating Income
Operating Expenses
(1 962 258)
(1 979 168)
(2 039 137)
(2 146 829)
(2 261 645)
(2 352 784)
(2 439 169)
(2 452 166)
(2 425 777)
(2 536 589)
(2 685 745)
(2 783 496)
(2 792 480)
(2 847 956)
(2 807 016)
(2 955 246)
(3 024 011)
(3 059 140)
(3 065 683)
(3 096 640)
(3 139 006)
(3 215 075)
(3 333 435)
(3 402 612)
(3 444 449)
(3 291 242)
(3 185 202)
(3 003 825)
(2 837 142)
(2 820 174)
(2 848 749)
(2 898 376)
(2 903 947)
(3 006 467)
(3 047 512)
(3 063 022)
(3 435 903)
(3 642 095)
(3 701 220)
(3 647 199)
(3 623 453)
Selling, General & Administrative
(1 954 834)
(1 958 249)
(2 025 649)
(2 130 607)
(2 158 520)
(2 268 579)
(2 333 621)
(2 346 950)
(2 290 865)
(2 375 874)
(2 517 402)
(2 557 733)
(2 656 298)
(2 727 627)
(2 700 537)
(2 870 763)
(2 871 604)
(2 906 508)
(2 935 258)
(2 950 737)
(3 026 527)
(3 085 706)
(3 170 572)
(3 227 818)
(3 236 803)
(3 187 599)
(2 981 362)
(2 810 781)
(2 602 959)
(2 506 247)
(2 618 639)
(2 653 514)
(2 722 218)
(2 797 566)
(2 866 828)
(2 922 660)
(3 274 398)
(3 349 705)
(3 397 779)
(3 339 387)
(3 239 365)
Research & Development
0
0
0
0
(2 221)
0
0
0
(5 415)
0
(1 976)
(2 623)
(3 992)
0
(3 460)
(3 639)
(4 282)
0
(4 969)
(4 143)
(4 903)
0
0
(3 203)
(4 303)
0
0
(2 692)
(4 014)
0
(3 313)
(2 994)
(3 878)
(5 169)
(3 157)
(3 762)
(4 649)
(4 197)
(4 445)
(3 659)
(2 407)
Depreciation & Amortization
(64 226)
(61 877)
(64 899)
(59 764)
(88 971)
(90 163)
(96 448)
(114 464)
(116 328)
(120 449)
(123 447)
(122 566)
(125 308)
(125 327)
(124 949)
(120 615)
(122 000)
(121 725)
(122 121)
(141 361)
(128 989)
(132 132)
(135 604)
(140 196)
(137 707)
(164 057)
(171 025)
(165 565)
(178 400)
(181 514)
(186 477)
(188 995)
(189 721)
(191 618)
(192 826)
(192 293)
(191 698)
(191 062)
(190 792)
(192 105)
(189 524)
Other Operating Expenses
56 802
40 957
51 411
43 540
(11 932)
5 958
(9 100)
9 248
(13 169)
(40 267)
(42 921)
(100 575)
(6 882)
4 998
21 932
39 771
(26 125)
(30 907)
(3 336)
(399)
21 414
2 762
(27 259)
(31 396)
(65 637)
60 414
(32 816)
(24 786)
(51 769)
(132 412)
(40 320)
(52 873)
11 870
(12 114)
15 300
55 693
34 841
(97 130)
(108 204)
(112 048)
(192 157)
Operating Income
757 545
N/A
774 157
+2%
734 964
-5%
711 793
-3%
678 251
-5%
654 992
-3%
637 598
-3%
684 616
+7%
691 795
+1%
675 891
-2%
675 238
0%
611 989
-9%
691 884
+13%
704 983
+2%
675 086
-4%
627 483
-7%
634 164
+1%
638 051
+1%
648 530
+2%
684 958
+6%
702 576
+3%
694 519
-1%
696 378
+0%
710 386
+2%
797 080
+12%
917 438
+15%
894 421
-3%
955 458
+7%
1 075 647
+13%
1 085 253
+1%
1 130 765
+4%
1 155 600
+2%
1 104 347
-4%
1 068 429
-3%
1 040 298
-3%
1 040 513
+0%
728 658
-30%
585 472
-20%
639 123
+9%
836 577
+31%
1 079 831
+29%
Pre-Tax Income
Interest Income Expense
72 389
73 564
78 185
65 398
64 481
61 802
56 207
56 627
54 592
54 650
48 209
55 575
52 915
50 635
55 820
49 320
49 972
48 016
43 243
43 325
42 847
39 832
41 363
41 853
24 834
26 132
9 268
8 580
21 034
15 228
21 390
12 415
22 138
22 590
15 990
23 789
661 446
1 191 864
1 212 407
1 224 099
601 088
Non-Reccuring Items
0
0
0
0
0
0
0
0
(39 276)
(41 507)
(41 507)
(43 902)
(25 841)
(24 938)
(24 938)
38 898
59 954
61 282
58 276
(3 165)
(17 724)
0
(12 251)
(17 044)
(25 692)
(31 328)
(30 048)
(34 437)
(32 232)
(30 130)
(35 278)
(34 542)
(28 114)
(27 751)
(22 272)
(15 169)
(10 854)
(7 886)
(3 040)
(3 616)
(4 212)
Total Other Income
1
1
1
1
0
(1)
(1)
(32 522)
0
0
0
32 521
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(49 427)
(95 887)
(121 830)
(142 634)
(73 543)
Pre-Tax Income
829 935
N/A
847 722
+2%
813 150
-4%
777 192
-4%
742 733
-4%
716 793
-3%
693 804
-3%
708 721
+2%
707 111
0%
689 034
-3%
681 940
-1%
656 183
-4%
718 958
+10%
730 680
+2%
705 968
-3%
715 701
+1%
744 090
+4%
747 350
+0%
750 049
+0%
725 119
-3%
727 700
+0%
734 351
+1%
725 490
-1%
735 195
+1%
796 221
+8%
912 243
+15%
873 641
-4%
929 601
+6%
1 064 449
+15%
1 070 351
+1%
1 116 877
+4%
1 133 473
+1%
1 098 370
-3%
1 063 268
-3%
1 034 016
-3%
1 049 133
+1%
1 329 823
+27%
1 673 563
+26%
1 726 660
+3%
1 914 426
+11%
1 603 164
-16%
Net Income
Tax Provision
(191 401)
(193 332)
(191 214)
(163 921)
(158 440)
(154 445)
(150 201)
(154 684)
(177 892)
(183 013)
(181 364)
(181 334)
(173 465)
(182 968)
(162 448)
(186 982)
(186 751)
(187 336)
(187 823)
(182 956)
(187 322)
(188 520)
(186 924)
(188 821)
(201 066)
(229 632)
(225 043)
(241 451)
(230 079)
(231 259)
(240 565)
(245 264)
(220 553)
(206 394)
(197 879)
(191 920)
(292 295)
(354 208)
(381 465)
(444 392)
(352 916)
Income from Continuing Operations
638 535
654 390
621 936
613 271
584 293
562 348
543 603
554 037
529 219
506 021
500 576
474 849
545 494
547 712
543 520
528 719
557 340
560 013
562 226
542 163
540 378
545 831
538 566
546 374
595 155
682 610
648 598
688 150
834 370
839 092
876 313
888 209
877 818
856 874
836 137
857 213
1 037 528
1 319 355
1 345 194
1 470 034
1 250 248
Income to Minority Interest
(3 912)
(3 301)
(2 900)
(4 786)
(4 914)
(1 984)
(3 772)
(2 601)
(7 259)
(10 256)
(12 040)
(13 738)
(9 220)
(9 725)
(8 602)
(9 794)
(13 536)
(20 041)
(17 903)
(17 661)
(28 349)
(34 046)
(34 716)
(39 877)
(40 892)
(47 577)
(54 312)
(54 712)
(46 567)
(48 456)
(49 902)
(50 396)
(54 050)
(49 509)
(42 888)
(38 512)
(35 900)
(19 482)
(29 585)
(56 822)
(72 816)
Net Income (Common)
634 622
N/A
651 088
+3%
619 035
-5%
608 484
-2%
579 380
-5%
560 364
-3%
539 831
-4%
551 436
+2%
521 959
-5%
495 765
-5%
488 535
-1%
461 110
-6%
536 274
+16%
537 986
+0%
534 918
-1%
518 925
-3%
543 804
+5%
539 972
-1%
544 323
+1%
524 501
-4%
512 029
-2%
511 786
0%
503 850
-2%
506 498
+1%
554 263
+9%
635 033
+15%
594 286
-6%
633 438
+7%
787 803
+24%
790 636
+0%
826 410
+5%
837 814
+1%
823 768
-2%
807 365
-2%
793 249
-2%
818 701
+3%
1 001 628
+22%
1 299 873
+30%
1 315 609
+1%
1 413 211
+7%
1 177 432
-17%
EPS (Diluted)
141.03
N/A
144.69
+3%
137.57
-5%
135.23
-2%
128.75
-5%
124.53
-3%
119.96
-4%
122.54
+2%
115.99
-5%
110.17
-5%
108.57
-1%
102.47
-6%
119.17
+16%
119.56
+0%
118.87
-1%
115.32
-3%
120.85
+5%
120
-1%
120.97
+1%
116.56
-4%
113.78
-2%
113.73
0%
111.97
-2%
112.56
+1%
123.17
+9%
141.12
+15%
132.06
-6%
140.76
+7%
175.07
+24%
175.7
+0%
183.65
+5%
184.99
+1%
183
-1%
179.06
-2%
175.81
-2%
186.63
+6%
222
+19%
287.96
+30%
293.4
+2%
311.26
+6%
261
-16%

See Also

Summary
TSPC intrinsic value, competitors valuation, and company profile.
DCF Valuation
TSPC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TSPC stock valuation using valuation multiples.
Wall Street Estimates
TSPC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TSPC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 143,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.