Bank Artha Graha Internasional

IDX:INPC

印尼 / 財務狀況 / 銀行

綜觀

股息

5年銀行歷史財務資料

股價

148.00 IDR

Model Summary
-	-
Key Metrics	Latest
Total Revenue	1,193.4 B
Net Profit Margin	12.4%
Total Assets	28,018.5 B
Total Equity	4,301.3 B

5Y Historical Financial Statements

Summary Financials


Summary Financials

						Latest	Year-to-date Ending
(in millions)	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	12 Months	Sep-23	Sep-24

Net Revenue	805,848	821,673	521,764	878,607	1,191,171	1,193,404	887,150	889,383
% Growth	NA	2.0%	-36.5%	68.4%	35.6%			0.3%

Adjusted Net Income	(58,345)	21,371	(168,063)	54,997	146,753	147,974	125,785	127,006
% Margin	-7.2%	2.6%	-32.2%	6.3%	12.3%	12.4%	14.2%	14.3%

Adjusted Basic EPS	(3.69)	1.35	(8.31)	2.72	7.26	7.32	6.22	6.28

支援算式

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
IDR						Latest	Year-to-date Ending
(in millions)	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Sep-24	Sep-23	Sep-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Net Revenue	805,848	821,673	521,764	878,607	1,191,171	1,193,404	887,150	889,383
% Growth	NA	2.0%	-36.5%	68.4%	35.6%			0.3%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	(30,446)	(24,720)	(45,065)	(30,967)	(42,365)	(55,486)	(16,502)	(29,623)
General and Admin	(428,365)	(406,222)	(324,193)	(340,216)	(365,660)	(371,863)	(252,381)	(258,584)
Other Exp / (Inc)	(423,376)	(360,309)	(355,966)	(438,283)	(599,789)	(581,477)	(492,482)	(474,170)
Total Operating Exp	(882,187)	(791,251)	(725,224)	(809,466)	(1,007,814)	(1,008,826)	(761,365)	(762,377)

Operating Income	(76,339)	30,422	(203,460)	69,141	183,357	184,578	125,785	127,006
% Revenue	-9.5%	3.7%	-39.0%	7.9%	15.4%	15.5%	14.2%	14.3%

Interest Expense	0	0	0	0	0	0	0	0
Pre-tax Income	(76,339)	30,422	(203,460)	69,141	183,357	184,578	125,785	127,006
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	17,994	(9,051)	35,397	(14,144)	(36,604)	(36,604)	0	0
Net Income to Company	(58,345)	21,371	(168,063)	54,997	146,753	147,974	125,785	127,006
% Margin	-7.2%	2.6%	-32.2%	6.3%	12.3%	12.4%	14.2%	14.3%

Minority Interest in Earnings						0	0	0
Net Income to Stockholders	(58,345)	21,371	(168,063)	54,997	146,753	147,974	125,785	127,006

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	(58,345)	21,371	(168,063)	54,997	146,753	147,974	125,785	127,006
% Margin	-7.2%	2.6%	-32.2%	6.3%	12.3%	12.4%	14.2%	14.3%

As Reported
Basic EPS (Continuing Ops)	(3.69)	1.35	(8.31)	2.72	7.26	7.32	6.22	6.28
Diluted EPS (Continuing Ops)	(3.69)	1.35	(8.31)	2.72	7.26	7.32	6.22	6.28

WA Basic Shares Out.	15,796	15,796	20,223	20,223	20,223	20,224	20,223	20,223
WA Diluted Shares Out.	15,796	15,796	20,223	20,223	20,223	20,224	20,223	20,223

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	4,889	13,394	(7)	(4,782)	3,950	7,257	2,576	5,883
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Total Unusual Items	4,889	13,394	(7)	(4,782)	3,950	7,257	2,576	5,883
% Margin	0.6%	1.6%	0.0%	-0.5%	0.3%	0.6%	0.3%	0.7%

Adjusted Net Income Reconciliation
Net Income to Company	(58,345)	21,371	(168,063)	54,997	146,753	147,974	125,785	127,006
Addback: Unusual Items	0	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	0
Adjusted Net Income	(58,345)	21,371	(168,063)	54,997	146,753	147,974	125,785	127,006
% Margin	-7.2%	2.6%	-32.2%	6.3%	12.3%	12.4%	14.2%	14.3%

Adjusted Basic EPS	(3.69)	1.35	(8.31)	2.72	7.26	7.32	6.22	6.28

載入錯誤

Bank Artha Graha Internasional

IDX:INPC

印尼 / 財務狀況 / 銀行

5年銀行歷史財務資料