Jakarta - Delayed Quote IDR
PT Mitrabahtera Segara Sejati Tbk (MBSS.JK)
1,155.00
+155.00
+(15.50%)
At close: April 30 at 4:12:57 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
830,544,188.13
830,544,188.13
964,020,091.01
1,374,923,392.56
1,049,605,896.38
Cost of Revenue
556,028,847.24
556,028,847.24
670,385,782.31
963,481,165.60
832,443,266
Gross Profit
274,515,340.88
274,515,340.88
293,634,308.70
411,442,226.96
217,162,630.38
Operating Expense
73,512,481.64
73,512,481.64
78,884,536.60
76,953,525.14
105,314,294.96
Operating Income
201,002,859.25
201,002,859.25
214,749,772.10
334,488,701.82
111,848,335.42
Net Non Operating Interest Income Expense
67,014,790.80
67,014,790.80
37,323,238.47
-4,887,764.56
-4,809,318.25
Pretax Income
299,730,995.58
299,730,995.58
375,906,314.94
433,519,204.85
173,616,268.63
Tax Provision
4,086,855.39
4,086,855.39
--
35,459,303.38
--
Net Income Common Stockholders
295,422,744.73
295,422,744.73
375,494,201.49
390,886,308.38
164,427,139.73
Diluted NI Available to Com Stockholders
295,422,744.73
295,422,744.73
375,494,201.49
390,886,308.38
164,427,139.73
Basic EPS
204.08
168.81
214.56
224.04
94.37
Diluted EPS
204.08
168.81
214.56
224.04
93.96
Basic Average Shares
1,750,026.64
1,750,026.64
1,750,026.64
1,750,026.64
1,750,026.64
Diluted Average Shares
1,750,026.64
1,750,026.64
1,750,026.64
1,750,026.64
1,750,026.64
Rent Expense Supplemental
1,110,817.07
1,110,817.07
1,240,977.79
3,095,607.04
10,926,605.65
Total Expenses
629,541,328.88
629,541,328.88
749,270,318.91
1,040,434,690.74
937,757,560.96
Net Income from Continuing & Discontinued Operation
295,422,744.73
295,422,744.73
375,494,201.49
390,886,308.38
164,427,139.73
Normalized Income
247,008,777.76
247,008,777.76
242,574,129.42
234,171,570.09
82,965,615.67
Interest Income
103,391,726.60
103,391,726.60
53,746,207.92
7,775,812.28
4,976,213.93
Interest Expense
36,376,935.81
36,376,935.81
16,422,969.45
12,663,576.85
9,785,532.18
Net Interest Income
67,014,790.80
67,014,790.80
37,323,238.47
-4,887,764.56
-4,809,318.25
EBIT
336,107,931.38
336,107,931.38
392,329,284.39
446,182,781.70
183,401,800.81
EBITDA
341,327,503.51
341,327,503.51
399,062,007.09
450,674,486.17
188,172,283.50
Reconciled Cost of Revenue
556,028,847.24
556,028,847.24
670,385,782.31
963,481,165.60
832,443,266
Reconciled Depreciation
5,219,572.13
5,219,572.13
6,732,722.70
4,491,704.47
4,770,482.69
Net Income from Continuing Operation Net Minority Interest
295,422,744.73
295,422,744.73
375,494,201.49
390,886,308.38
164,427,139.73
Total Unusual Items Excluding Goodwill
49,083,220.49
49,083,220.49
132,920,072.07
170,674,937.32
81,461,524.06
Total Unusual Items
49,083,220.49
49,083,220.49
132,920,072.07
170,674,937.32
81,461,524.06
Normalized EBITDA
292,244,283.02
292,244,283.02
266,141,935.03
279,999,548.85
106,710,759.44
Tax Rate for Calcs
0
0
--
0
--
Tax Effect of Unusual Items
669,253.52
669,253.52
--
13,960,199.03
--
12/31/2021 - 4/6/2011
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade