M
Mega Perintis Tbk PT
IDX:ZONE
Mega Perintis Tbk PT
IDX:ZONE
Price:
328
IDR
-1.8%
Market Cap:
Rp285.4B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
M
|
Mega Perintis Tbk PT
IDX:ZONE
|
ID |
|
M
|
Modernform Group PCL
SET:MODERN
|
TH |
|
European Metals Holdings Ltd
LSE:EMH
|
AU |
|
C
|
Cecep Costin New Materials Group Ltd
HKEX:2228
|
HK |
|
VirnetX Holding Corp
NYSE:VHC
|
US |
|
Tele Columbus AG
LSE:0R50
|
DE |
|
N
|
Ningbo Runhe High-Tech Materials Co Ltd
SZSE:300727
|
CN |
|
I
|
i3system Inc
KOSDAQ:214430
|
KR |
|
P
|
PT Trimegah Bangun Persada Tbk
IDX:NCKL
|
ID |
|
S
|
Suzhou Longway Electronic Machinery Co Ltd
SZSE:301202
|
CN |
|
T
|
Tim SA
NYSE:TIMB
|
BR |
|
P
|
Pakuwon Jati Tbk PT
IDX:PWON
|
ID |
|
R
|
Rex Trueform Group Ltd
JSE:RTO
|
ZA |
|
CrowdStrike Holdings Inc
NASDAQ:CRWD
|
US |
|
Mercury General Corp
NYSE:MCY
|
US |
|
O
|
Ovaro Kiinteistosijoitus Oyj
OMXH:OVARO
|
FI |
Income Statement
Earnings Waterfall
Mega Perintis Tbk PT
Mega Perintis Tbk PT
Income Statement
Mega Perintis Tbk PT
Mega Perintis Tbk PT
Currency: IDR
| 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 |
5 000
|
8 447
|
12 536
|
15 684
|
17 935
|
19 691
|
21 245
|
20 360
|
20 370
|
19 595
|
18 872
|
18 863
|
18 140
|
17 158
|
15 945
|
15 868
|
16 567
|
18 442
|
20 145
|
21 400
|
20 687
|
20 176
|
20 796
|
20 719
|
0
|
0
|
|
| Revenue |
500 402
N/A
|
637 243
+27%
|
601 725
-6%
|
607 397
+1%
|
444 888
-27%
|
385 729
-13%
|
326 772
-15%
|
305 060
-7%
|
451 679
+48%
|
425 146
-6%
|
463 876
+9%
|
504 615
+9%
|
552 760
+10%
|
643 464
+16%
|
672 881
+5%
|
698 730
+4%
|
715 784
+2%
|
717 993
+0%
|
735 452
+2%
|
797 514
+8%
|
741 801
-7%
|
738 307
0%
|
708 360
-4%
|
763 801
+8%
|
706 478
-8%
|
699 579
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(233 728)
|
(296 890)
|
(280 898)
|
(276 985)
|
(200 005)
|
(177 912)
|
(149 995)
|
(138 230)
|
(213 210)
|
(193 046)
|
(205 415)
|
(215 645)
|
(237 915)
|
(274 067)
|
(296 178)
|
(302 242)
|
(304 906)
|
(305 907)
|
(326 936)
|
(382 744)
|
(358 668)
|
(366 806)
|
(347 376)
|
(388 432)
|
(359 279)
|
(348 830)
|
|
| Gross Profit |
266 674
N/A
|
340 353
+28%
|
320 827
-6%
|
330 412
+3%
|
244 883
-26%
|
207 817
-15%
|
176 777
-15%
|
166 830
-6%
|
238 469
+43%
|
232 101
-3%
|
258 461
+11%
|
288 970
+12%
|
314 845
+9%
|
369 396
+17%
|
376 703
+2%
|
396 488
+5%
|
410 878
+4%
|
412 086
+0%
|
408 516
-1%
|
414 770
+2%
|
383 133
-8%
|
371 501
-3%
|
360 985
-3%
|
375 369
+4%
|
347 199
-8%
|
350 749
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(195 258)
|
(258 139)
|
(240 732)
|
(257 959)
|
(226 757)
|
(208 553)
|
(199 760)
|
(183 777)
|
(212 947)
|
(208 160)
|
(202 194)
|
(210 117)
|
(214 621)
|
(240 928)
|
(263 595)
|
(284 699)
|
(311 189)
|
(322 205)
|
(308 776)
|
(324 096)
|
(341 583)
|
(335 677)
|
(327 220)
|
(334 827)
|
(318 975)
|
(314 651)
|
|
| Selling, General & Administrative |
(179 639)
|
(238 600)
|
(224 261)
|
(225 931)
|
(187 165)
|
(156 963)
|
(134 889)
|
(123 353)
|
(148 185)
|
(146 322)
|
(131 071)
|
(136 775)
|
(153 321)
|
(187 412)
|
(187 154)
|
(252 987)
|
(276 929)
|
(267 487)
|
(239 918)
|
(277 577)
|
(278 558)
|
(297 872)
|
(235 888)
|
(227 538)
|
(187 305)
|
(173 173)
|
|
| Depreciation & Amortization |
(14 173)
|
(17 983)
|
(15 277)
|
(32 148)
|
(46 451)
|
(60 500)
|
(76 995)
|
(71 346)
|
(69 519)
|
(64 943)
|
(73 878)
|
(75 830)
|
(64 746)
|
(56 844)
|
(74 736)
|
(36 661)
|
(37 609)
|
(83 612)
|
(88 130)
|
(82 134)
|
(82 567)
|
(37 806)
|
(91 331)
|
(107 288)
|
(131 671)
|
(141 478)
|
|
| Other Operating Expenses |
(1 446)
|
(1 556)
|
(1 193)
|
120
|
6 859
|
8 910
|
12 125
|
10 922
|
4 758
|
3 105
|
2 755
|
2 489
|
3 446
|
3 328
|
(1 705)
|
4 950
|
3 349
|
28 893
|
19 272
|
35 615
|
19 542
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
71 416
N/A
|
82 214
+15%
|
80 095
-3%
|
72 453
-10%
|
18 126
-75%
|
(737)
N/A
|
(22 983)
-3 020%
|
(16 947)
+26%
|
25 522
N/A
|
23 941
-6%
|
56 267
+135%
|
78 853
+40%
|
100 223
+27%
|
128 469
+28%
|
113 108
-12%
|
111 789
-1%
|
99 688
-11%
|
89 881
-10%
|
99 740
+11%
|
90 674
-9%
|
41 549
-54%
|
35 823
-14%
|
33 765
-6%
|
40 543
+20%
|
28 224
-30%
|
36 098
+28%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
(13 907)
|
(17 357)
|
(11 754)
|
(14 223)
|
(16 895)
|
(18 504)
|
(20 994)
|
(21 240)
|
(21 232)
|
(20 559)
|
(19 066)
|
(18 880)
|
(17 901)
|
(17 382)
|
(16 056)
|
(15 853)
|
(15 323)
|
(17 110)
|
(38 409)
|
(31 907)
|
(16 278)
|
(20 146)
|
(22 401)
|
(22 551)
|
(22 852)
|
(24 552)
|
|
| Non-Reccuring Items |
(153)
|
(162)
|
84
|
81
|
77
|
30
|
(518)
|
0
|
0
|
(465)
|
32
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(633)
|
518
|
(356)
|
(431)
|
(1 056)
|
(1 688)
|
(28)
|
589
|
|
| Pre-Tax Income |
57 356
N/A
|
64 696
+13%
|
68 425
+6%
|
58 311
-15%
|
1 309
-98%
|
(19 210)
N/A
|
(44 495)
-132%
|
(38 187)
+14%
|
4 290
N/A
|
2 917
-32%
|
37 233
+1 176%
|
59 974
+61%
|
82 323
+37%
|
111 086
+35%
|
97 077
-13%
|
95 936
-1%
|
84 365
-12%
|
72 770
-14%
|
60 563
-17%
|
59 285
-2%
|
24 915
-58%
|
15 247
-39%
|
10 338
-32%
|
16 303
+58%
|
5 344
-67%
|
12 135
+127%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
(14 118)
|
(16 042)
|
(17 202)
|
(16 444)
|
(7 120)
|
2 367
|
6 875
|
6 861
|
1 753
|
(2 581)
|
(6 452)
|
(10 866)
|
(17 834)
|
(24 751)
|
(24 137)
|
(24 316)
|
(19 830)
|
(16 775)
|
(13 590)
|
(13 579)
|
(6 474)
|
(3 321)
|
(3 293)
|
(5 303)
|
(1 650)
|
(4 136)
|
|
| Income from Continuing Operations |
43 238
|
48 654
|
51 223
|
41 867
|
(5 812)
|
(16 843)
|
(37 620)
|
(31 326)
|
6 043
|
336
|
30 781
|
49 107
|
64 489
|
86 336
|
72 941
|
71 620
|
64 535
|
55 995
|
46 973
|
45 707
|
18 442
|
11 925
|
7 044
|
11 000
|
3 694
|
7 998
|
|
| Income to Minority Interest |
133
|
(90)
|
693
|
1 962
|
2 534
|
2 521
|
2 744
|
1 680
|
1 133
|
1 369
|
131
|
(2)
|
3
|
(3)
|
(1)
|
(2)
|
(7)
|
(2)
|
(1)
|
(0)
|
1
|
2
|
91
|
90
|
90
|
91
|
|
| Net Income (Common) |
43 371
N/A
|
48 564
+12%
|
51 916
+7%
|
43 829
-16%
|
(3 277)
N/A
|
(14 322)
-337%
|
(34 876)
-144%
|
(29 647)
+15%
|
7 176
N/A
|
1 705
-76%
|
30 912
+1 713%
|
49 105
+59%
|
64 491
+31%
|
86 333
+34%
|
72 939
-16%
|
71 619
-2%
|
64 528
-10%
|
55 994
-13%
|
46 972
-16%
|
45 706
-3%
|
18 443
-60%
|
11 928
-35%
|
7 135
-40%
|
11 090
+55%
|
3 784
-66%
|
8 089
+114%
|
|
| EPS (Diluted) |
55.71
N/A
|
59.35
+7%
|
64.41
+9%
|
50.36
-22%
|
-3.76
N/A
|
-16.45
-338%
|
-40
-143%
|
-34.06
+15%
|
8.24
N/A
|
1.95
-76%
|
35.52
+1 722%
|
56.43
+59%
|
74.11
+31%
|
99.21
+34%
|
83.82
-16%
|
82.3
-2%
|
74.16
-10%
|
64.34
-13%
|
53.98
-16%
|
52.53
-3%
|
21.19
-60%
|
13.7
-35%
|
8.2
-40%
|
12.74
+55%
|
4.35
-66%
|
9.3
+114%
|
|
Switch to:
Switch to:
See Also
Discover More
