Equities

Cisarua Mountain Dairy Tbk PT

CMRY:JKT

Cisarua Mountain Dairy Tbk PT

Actions
Consumer Staples Food Producers
  • Price (IDR)5,450.00
  • Today's Change-25.00 / -0.46%
  • Shares traded3.83m
  • 1 Year change+39.74%
  • Beta--
Data delayed at least 10 minutes, as of Sep 19 2024 10:14 BST.
More ▼
Find More Stocks
Find More Stocks
Use our equities screener to discover other potential opportunities.
 
Equities ScreenerGo to the Equities Screener

Financials data is unavailable for this security.

Income statement Back to Overview

In millions of IDR
(except for per share items)
Fiscal data as of Dec 31 2023202320222021
REVENUE AND GROSS PROFIT
Total revenue7,772,9106,378,3484,095,689
OPERATING EXPENSES
Cost of revenue total4,540,1823,709,8552,122,649
Selling, general and admin. expenses, total1,770,7651,383,064950,313
Depreciation/amortization47,05930,82214,286
Unusual expense(income)(4646)351(122)
Other operating expenses, total(8010)(1305)1,894
Total operating expense6,345,3505,122,7873,089,020
Operating income1,427,5601,255,5611,006,669
Other, net(6137)(1165)(1189)
INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS
Net income before taxes1,561,1581,342,7101,016,130
Provision for income taxes319,378282,128225,901
Net income after taxes1,241,7801,060,582790,229
Minority interest(65)(49)(34)
Net income before extra. Items1,241,7151,060,533790,195
Total extraordinary items------
Net income1,241,7151,060,533790,195
Inc.avail. to common excl. extra. Items1,241,7151,060,533790,195
Inc.avail. to common incl. extra. Items1,241,7151,060,533790,195
EPS RECONCILIATION
Basic/primary weighted average shares7,9357,9357,935
Basic/primary eps excl. extra items156134100
Basic/primary eps incl. extra items156134100
Dilution adjustment------
Diluted weighted average shares7,9357,9357,935
Diluted eps excl. extra items156134100
Diluted eps incl. extra items156134100
COMMON STOCK DIVIDENDS
DPS - common stock primary issue907063
Gross dividend - common stock714,121555,428--
PRO FORMA INCOME
Pro forma net income------
Interest expense, supplemental9572,5791,941
SUPPLEMENTAL INCOME
Depreciation, supplemental157,25996,66165,389
Total special items(4646)351(122)
NORMALISED INCOME
Normalized income before taxes1,556,5121,343,0611,016,008
Effect of special items on income taxes(950)74(27)
Income tax excluding impact of special items318,428282,202225,874
Normalized income after tax1,238,0841,060,859790,134
Normalized income avail. to common1,238,0191,060,810790,100
Basic normalized EPS156134100
Diluted normalized EPS156134100
Data Provided by LSEG
All markets data located on FT.com is subject to the FT Terms & Conditions
All content on FT.com is for your general information and use only and is not intended to address your particular requirements. In particular, the content does not constitute any form of advice, recommendation, representation, endorsement or arrangement by FT and is not intended to be relied upon by users in making (or refraining from making) any specific investment or other decisions.
Any information that you receive via FT.com is at best delayed intraday data and not "real time". Share price information may be rounded up/down and therefore not entirely accurate. FT is not responsible for any use of content by you outside its scope as stated in the FT Terms & Conditions.