Samko Timber Ltd
SGX:E6R

Watchlist Manager
Samko Timber Ltd Logo
Samko Timber Ltd
SGX:E6R
Watchlist
Price: 0.004 SGD
Market Cap: S$34.6m

Income Statement

Earnings Waterfall
Samko Timber Ltd

Income Statement
Samko Timber Ltd

Rotate your device to view
Income Statement
Currency: IDR
Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 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 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
0
0
0
5 823
0
0
0
8 302
0
0
0
4 940
0
0
0
4 707
0
0
0
51 597
0
0
0
51 933
0
0
0
70 588
0
0
0
95 347
0
0
0
103 890
0
0
0
89 756
0
0
0
95 886
0
0
0
105 557
0
110 281
56 946
114 857
118 349
147 017
173 560
0
107 730
0
0
0
0
Revenue
2 315 118
N/A
2 645 990
+14%
2 937 207
+11%
3 197 689
+9%
3 209 539
+0%
3 016 897
-6%
2 860 261
-5%
2 644 077
-8%
2 796 975
+6%
2 833 116
+1%
2 735 486
-3%
2 542 225
-7%
2 205 480
-13%
2 127 486
-4%
2 191 772
+3%
2 356 762
+8%
2 484 251
+5%
2 574 746
+4%
2 661 059
+3%
2 692 198
+1%
2 760 580
+3%
2 792 735
+1%
2 862 399
+2%
2 946 918
+3%
3 048 823
+3%
3 140 596
+3%
3 175 689
+1%
3 189 390
+0%
3 281 792
+3%
3 276 647
0%
3 342 219
+2%
3 423 777
+2%
3 463 008
+1%
3 540 773
+2%
3 480 835
-2%
3 337 427
-4%
3 116 088
-7%
3 078 505
-1%
3 006 420
-2%
3 252 198
+8%
3 462 562
+6%
3 641 500
+5%
3 884 147
+7%
4 212 920
+8%
4 353 759
+3%
4 460 388
+2%
4 428 941
-1%
4 311 037
-3%
3 955 495
-8%
3 481 287
-12%
3 194 734
-8%
3 436 531
+8%
3 943 162
+15%
4 280 603
+9%
3 618 477
-15%
2 762 591
-24%
0
N/A
1 966 594
N/A
2 570 511
+31%
0
N/A
1 612 818
N/A
727 166
-55%
Gross Profit
Cost of Revenue
(1 852 275)
(2 171 120)
(2 426 126)
(2 710 547)
(2 915 793)
(2 808 456)
(2 803 295)
(2 685 358)
(2 719 628)
(2 692 375)
(2 518 318)
(2 275 489)
(1 991 609)
(1 899 220)
(1 931 146)
(2 036 612)
(2 078 255)
(2 111 210)
(2 180 753)
(2 208 433)
(2 276 560)
(2 318 470)
(2 398 420)
(2 491 025)
(2 560 642)
(2 629 932)
(2 654 236)
(2 655 380)
(2 751 271)
(2 775 429)
(2 838 147)
(2 939 120)
(3 173 810)
(3 237 572)
(3 254 976)
(3 157 802)
(2 856 176)
(2 759 977)
(2 646 400)
(2 773 857)
(2 905 896)
(3 007 427)
(3 196 431)
(3 459 172)
(3 580 868)
(3 723 576)
(3 686 104)
(3 619 829)
(3 356 982)
(2 945 889)
(2 709 897)
(2 905 189)
(3 216 870)
(3 461 561)
(3 015 055)
(2 502 295)
(2 279 551)
(2 120 291)
(2 789 397)
0
(1 757 093)
(789 280)
Gross Profit
462 843
N/A
474 870
+3%
511 081
+8%
487 142
-5%
293 746
-40%
208 441
-29%
56 966
-73%
(41 281)
N/A
77 347
N/A
140 741
+82%
217 168
+54%
266 736
+23%
213 871
-20%
228 266
+7%
260 626
+14%
320 150
+23%
405 996
+27%
463 536
+14%
480 306
+4%
483 765
+1%
484 020
+0%
474 265
-2%
463 979
-2%
455 893
-2%
488 181
+7%
510 664
+5%
521 453
+2%
534 010
+2%
530 521
-1%
501 218
-6%
504 072
+1%
484 657
-4%
289 198
-40%
303 201
+5%
225 859
-26%
179 625
-20%
259 912
+45%
318 528
+23%
360 020
+13%
478 341
+33%
556 666
+16%
634 073
+14%
687 716
+8%
753 748
+10%
772 891
+3%
736 812
-5%
742 837
+1%
691 208
-7%
598 513
-13%
535 398
-11%
484 837
-9%
531 342
+10%
726 292
+37%
819 042
+13%
603 422
-26%
260 296
-57%
(18 779)
N/A
(153 697)
-718%
(218 886)
-42%
0
N/A
(144 275)
N/A
(62 114)
+57%
Operating Income
Operating Expenses
(269 034)
(250 537)
(212 661)
(636 570)
(401 533)
(1 213 561)
(1 025 744)
(995 822)
(354 125)
(600 908)
(762 686)
(370 567)
(216 680)
(223 274)
(279 695)
(307 160)
(282 595)
(317 535)
(328 355)
(328 218)
(312 228)
(328 036)
(333 380)
(390 749)
(349 633)
(415 274)
(448 748)
(430 916)
(405 019)
(493 887)
(541 404)
(645 578)
(520 980)
(685 404)
(601 023)
(449 789)
(587 477)
(505 140)
(519 154)
(552 483)
(498 599)
(513 900)
(527 650)
(570 650)
(590 995)
(547 151)
(565 541)
(555 713)
(482 571)
(340 059)
(521 764)
(543 167)
(601 058)
(643 167)
(732 677)
(526 617)
2 131 461
(623 407)
(588 423)
(15 559)
(354 599)
2 457 386
Selling, General & Administrative
(268 383)
(290 424)
(325 426)
(365 925)
(390 514)
(391 998)
(373 270)
(347 062)
(325 650)
(312 626)
(285 963)
(261 767)
(226 688)
(211 581)
(223 673)
(240 652)
(274 888)
(292 691)
(300 509)
(305 666)
(319 524)
(318 104)
(331 188)
(346 580)
(360 035)
(359 712)
(377 210)
(390 149)
(426 971)
(431 989)
(442 929)
(464 416)
(521 656)
(497 531)
(493 479)
(465 209)
(467 878)
(447 677)
(426 537)
(435 096)
(460 240)
(486 146)
(508 811)
(535 711)
(528 323)
(513 216)
(523 545)
(528 540)
(507 881)
(472 363)
(488 347)
(527 130)
(591 273)
(653 123)
(591 080)
(523 539)
(8 529)
(487 147)
(600 767)
(13 779)
(353 088)
(131 322)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(873)
0
0
0
(1 273)
0
0
0
0
0
0
0
(992)
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
0
Other Operating Expenses
(651)
39 887
112 765
(270 645)
(11 019)
(821 563)
(652 474)
(648 760)
(28 475)
(288 282)
(476 723)
(108 800)
10 008
(11 693)
(56 022)
(66 508)
(7 707)
(24 844)
(27 846)
(22 552)
8 169
(9 932)
(2 192)
(44 169)
11 675
(55 562)
(71 538)
(40 767)
21 952
(61 898)
(98 475)
(181 162)
1 668
(187 873)
(107 544)
15 420
(119 599)
(57 463)
(92 617)
(117 387)
(38 359)
(27 754)
(18 839)
(34 939)
(62 672)
(33 935)
(41 996)
(27 173)
25 310
132 304
(33 417)
(16 037)
(9 785)
9 956
(141 597)
(3 078)
2 139 990
(136 260)
12 344
(1 780)
(1 511)
2 588 708
Operating Income
193 809
N/A
224 333
+16%
298 420
+33%
(149 428)
N/A
(107 787)
+28%
(1 005 120)
-833%
(968 778)
+4%
(1 037 103)
-7%
(276 778)
+73%
(460 167)
-66%
(545 518)
-19%
(103 831)
+81%
(2 809)
+97%
4 992
N/A
(19 069)
N/A
12 990
N/A
123 401
+850%
146 001
+18%
151 951
+4%
155 547
+2%
171 792
+10%
146 229
-15%
130 599
-11%
65 144
-50%
138 548
+113%
95 390
-31%
72 705
-24%
103 094
+42%
125 502
+22%
7 331
-94%
(37 332)
N/A
(160 921)
-331%
(231 782)
-44%
(382 203)
-65%
(375 164)
+2%
(270 164)
+28%
(327 565)
-21%
(186 612)
+43%
(159 134)
+15%
(74 142)
+53%
58 067
N/A
120 173
+107%
160 066
+33%
183 098
+14%
181 896
-1%
189 661
+4%
177 296
-7%
135 495
-24%
115 942
-14%
195 339
+68%
(36 927)
N/A
(11 825)
+68%
125 234
N/A
175 875
+40%
(129 255)
N/A
(266 321)
-106%
(148 090)
+44%
(777 104)
-425%
(807 309)
-4%
(15 559)
+98%
(498 874)
-3 106%
2 395 272
N/A
Pre-Tax Income
Interest Income Expense
(124 921)
(132 909)
(159 450)
(173 824)
(507 583)
(276 576)
(268 435)
(246 863)
76 666
(114 606)
(258 516)
(259 458)
(159 657)
(224 341)
(59 946)
(42 373)
(49 243)
(47 629)
(52 656)
(56 215)
(67 469)
(45 826)
(45 253)
(47 559)
(104 975)
(51 366)
(55 410)
(59 595)
(97 986)
(71 448)
(76 837)
(84 574)
(184 839)
(96 434)
(105 119)
(102 159)
(1 490)
(94 397)
(86 632)
(88 186)
(89 293)
(85 201)
(84 724)
(86 339)
(95 430)
(97 346)
(101 695)
(104 846)
(105 278)
(108 266)
(109 983)
(117 053)
(122 763)
(126 589)
(155 284)
(180 531)
(75)
(243 510)
(313 878)
(83)
(198 194)
(70 521)
Non-Reccuring Items
0
0
0
0
(411 195)
0
0
0
(605 438)
0
0
0
(56 046)
0
0
0
1 700
0
0
0
10 552
0
0
0
(2 161)
0
0
0
(10 943)
0
0
0
(34 153)
0
0
0
(4 768)
0
0
0
2 287
0
0
0
25 113
0
0
0
7 630
0
129 085
0
19 139
0
71 044
0
139 649
0
0
0
2 439 047
0
Total Other Income
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
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
0
0
0
0
0
0
Pre-Tax Income
68 888
N/A
91 424
+33%
138 970
+52%
(323 252)
N/A
(1 026 565)
-218%
(1 281 696)
-25%
(1 237 213)
+3%
(1 283 966)
-4%
(805 550)
+37%
(574 773)
+29%
(804 034)
-40%
(363 289)
+55%
(218 512)
+40%
(219 349)
0%
(79 015)
+64%
(29 383)
+63%
75 858
N/A
98 372
+30%
99 295
+1%
99 332
+0%
114 875
+16%
100 403
-13%
85 346
-15%
17 585
-79%
31 412
+79%
44 024
+40%
17 295
-61%
43 499
+152%
16 573
-62%
(64 117)
N/A
(114 169)
-78%
(245 495)
-115%
(450 774)
-84%
(478 637)
-6%
(480 283)
0%
(372 323)
+22%
(333 823)
+10%
(281 009)
+16%
(245 766)
+13%
(162 328)
+34%
(28 939)
+82%
34 972
N/A
75 342
+115%
96 759
+28%
111 579
+15%
92 315
-17%
75 601
-18%
30 649
-59%
18 294
-40%
87 073
+376%
(17 825)
N/A
(128 878)
-623%
21 610
N/A
49 286
+128%
(213 495)
N/A
(446 852)
-109%
(8 516)
+98%
(1 020 614)
-11 885%
(1 121 187)
-10%
(15 642)
+99%
1 741 979
N/A
2 324 751
+33%
Net Income
Tax Provision
(13 481)
(19 740)
(39 674)
(54 828)
31 370
56 897
(15 224)
(65 724)
(187 871)
(206 803)
(118 420)
(32 785)
(9 513)
(7 994)
(14 307)
(17 224)
(24 343)
(31 005)
(27 197)
(27 321)
(31 118)
(27 271)
(25 919)
(9 508)
(12 663)
(17 421)
(11 793)
(21 170)
(13 898)
(6 723)
(10 155)
(12 414)
(27 636)
(17 806)
(7 390)
(61 629)
(73 556)
(74 701)
(86 226)
(40 486)
56 149
37 973
42 933
28 338
(47 495)
(39 821)
(47 071)
(34 988)
(12 552)
(27 432)
(19 076)
12 456
(21 676)
(28 499)
(38 928)
(40 914)
0
(47 464)
(48 304)
0
(20 053)
(840)
Income from Continuing Operations
55 407
71 684
99 296
(378 080)
(995 195)
(1 224 799)
(1 252 437)
(1 349 690)
(993 421)
(781 576)
(922 454)
(396 074)
(228 025)
(227 343)
(93 322)
(46 607)
51 515
67 367
72 098
72 011
83 757
73 132
59 427
8 077
18 749
26 603
5 502
22 329
2 675
(70 840)
(124 324)
(257 909)
(478 410)
(496 443)
(487 673)
(433 952)
(407 379)
(355 710)
(331 992)
(202 814)
27 210
72 945
118 275
125 097
64 084
52 494
28 530
(4 339)
5 742
59 641
(36 901)
(116 422)
(66)
20 787
(252 423)
(487 766)
(8 516)
(1 068 078)
(1 169 491)
(15 642)
1 721 926
2 323 911
Income to Minority Interest
(8 289)
(10 670)
(36 327)
(21 867)
130 407
190 244
225 587
279 064
168 635
111 861
101 487
35 572
3 045
1 410
1 782
829
(280)
616
816
1 540
(698)
(881)
(1 275)
(7 250)
(5 883)
(6 050)
(6 018)
1 081
2 188
1 829
1 545
1 083
687
1 842
2 877
3 120
4 015
4 587
5 042
4 544
2 882
2 324
835
305
1 402
427
185
(293)
(1 132)
(54 509)
(55 096)
(2 537)
(7 724)
(5 223)
(466)
(17 376)
(50 995)
13 440
(22 382)
69 351
135 766
140 408
Net Income (Common)
47 118
N/A
61 014
+29%
62 969
+3%
(399 947)
N/A
(864 788)
-116%
(1 034 555)
-20%
(1 026 850)
+1%
(1 070 626)
-4%
(824 786)
+23%
(669 715)
+19%
(820 967)
-23%
(360 502)
+56%
(224 980)
+38%
(225 933)
0%
(91 540)
+59%
(45 778)
+50%
51 235
N/A
67 983
+33%
72 914
+7%
73 551
+1%
83 059
+13%
72 251
-13%
58 152
-20%
827
-99%
12 866
+1 456%
20 553
+60%
(516)
N/A
23 410
N/A
4 863
-79%
(69 011)
N/A
(122 779)
-78%
(256 826)
-109%
(477 723)
-86%
(494 601)
-4%
(484 796)
+2%
(430 832)
+11%
(403 364)
+6%
(351 123)
+13%
(326 950)
+7%
(198 270)
+39%
30 092
N/A
75 269
+150%
119 110
+58%
125 402
+5%
65 486
-48%
52 921
-19%
28 715
-46%
(4 632)
N/A
4 610
N/A
5 132
+11%
(91 997)
N/A
(118 959)
-29%
(7 790)
+93%
15 564
N/A
(252 889)
N/A
(505 142)
-100%
(752 543)
-49%
(1 054 638)
-40%
(1 191 873)
-13%
(1 033 939)
+13%
444 903
N/A
3 165 530
+612%
EPS (Diluted)
46.76
N/A
70.61
+51%
73.3
+4%
-421.88
N/A
-880.63
-109%
-1 016.26
-15%
-1 015.67
+0%
-1 051.69
-4%
-810.2
+23%
-515.95
+36%
-587.66
-14%
-253.69
+57%
-161.75
+36%
-158.99
+2%
-63.7
+60%
-32.21
+49%
36.05
N/A
47.84
+33%
49.5
+3%
49.76
+1%
57.17
+15%
48.88
-15%
39.34
-20%
0.55
-99%
8.7
+1 482%
13.91
+60%
-0.34
N/A
15.84
N/A
3.29
-79%
-46.68
N/A
-83.07
-78%
-173.76
-109%
-323.13
-86%
-334.64
-4%
-328
+2%
-291.49
+11%
-281.4
+3%
-147.9
+47%
-137.72
+7%
-83.51
+39%
12.68
N/A
31.71
+150%
50.18
+58%
52.83
+5%
27.5
-48%
22.08
-20%
12.07
-45%
-1.94
N/A
1.94
N/A
2.16
+11%
-27
N/A
-50.51
-87%
-2.1
+96%
4.82
N/A
-74.2
N/A
-147.01
-98%
-218.74
-49%
-123.45
+44%
-138.94
-13%
-120.29
+13%
51.76
N/A
368.29
+612%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett