Jakarta - Delayed Quote IDR
PT PINAGO UTAMA Tbk (PNGO.JK)
1,640.00
-10.00
(-0.61%)
At close: 4:00:02 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,042,868,724.83
2,042,868,724.83
2,037,284,494.75
2,034,457,645.98
2,088,922,704.95
Cost of Revenue
1,505,535,705.63
1,505,535,705.63
1,534,384,519.49
1,505,425,420.56
1,606,397,372.60
Gross Profit
537,333,019.20
537,333,019.20
502,899,975.25
529,032,225.42
482,525,332.36
Operating Expense
217,676,504.78
217,676,504.78
220,859,461.64
222,106,715.82
203,567,444.40
Operating Income
319,656,514.42
319,656,514.42
282,040,513.61
306,925,509.61
278,957,887.95
Net Non Operating Interest Income Expense
-39,866,874.31
-39,866,874.31
-40,822,296.04
-51,463,774.25
-58,072,969.32
Pretax Income
290,387,316.37
290,387,316.37
250,391,489.10
226,061,301.71
247,664,851.38
Tax Provision
69,432,089.02
69,432,089.02
58,727,225.31
52,669,730.45
59,610,576.59
Net Income Common Stockholders
220,332,580.52
220,332,580.52
191,350,331.52
173,128,385.85
187,705,851.38
Diluted NI Available to Com Stockholders
220,332,580.52
220,332,580.52
191,350,331.52
173,128,385.85
187,705,851.38
Basic EPS
282.00
--
245.00
222.00
240.00
Diluted EPS
282.00
--
245.00
222.00
240.00
Basic Average Shares
781,250
--
781,250
781,250
781,250
Diluted Average Shares
781,250
--
781,250
781,250
781,250
Total Operating Income as Reported
332,501,949.19
332,501,949.19
291,012,608.81
316,681,537.73
288,337,085.64
Total Expenses
1,723,212,210.42
1,723,212,210.42
1,755,243,981.14
1,727,532,136.38
1,809,964,817
Net Income from Continuing & Discontinued Operation
220,332,580.52
220,332,580.52
191,350,331.52
173,128,385.85
187,705,851.38
Normalized Income
224,193,409.53
224,193,409.53
190,873,855.68
173,381,377.57
187,868,667.33
Interest Income
160,784.13
160,784.13
232,240.20
545,902.09
535,763.59
Interest Expense
40,027,658.44
40,027,658.44
41,054,536.25
52,009,676.33
58,608,732.91
Net Interest Income
-39,866,874.31
-39,866,874.31
-40,822,296.04
-51,463,774.25
-58,072,969.32
EBIT
330,414,974.81
330,414,974.81
291,446,025.35
278,070,978.04
306,273,584.28
EBITDA
343,931,591.77
343,931,591.77
305,877,369.43
292,482,576.15
320,843,319.24
Reconciled Cost of Revenue
1,505,535,705.63
1,505,535,705.63
1,534,384,519.49
1,505,425,420.56
1,606,397,372.60
Reconciled Depreciation
13,516,616.96
13,516,616.96
14,431,344.08
14,411,598.11
14,569,734.96
Net Income from Continuing Operation Net Minority Interest
220,332,580.52
220,332,580.52
191,350,331.52
173,128,385.85
187,705,851.38
Total Unusual Items Excluding Goodwill
-5,074,040.52
-5,074,040.52
622,471.26
-329,840.93
-214,426.33
Total Unusual Items
-5,074,040.52
-5,074,040.52
622,471.26
-329,840.93
-214,426.33
Normalized EBITDA
349,005,632.28
349,005,632.28
305,254,898.17
292,812,417.08
321,057,745.57
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,213,211.50
-1,213,211.50
145,995.42
-76,849.21
-51,610.38
12/31/2021 - 8/31/2020
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