Colorpak Indonesia Tbk PT
IDX:CLPI
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
980
1 280
|
Price Target |
|
We'll email you a reminder when the closing price reaches IDR.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Colorpak Indonesia Tbk PT
Revenue
|
892.1B
IDR
|
Cost of Revenue
|
-773.1B
IDR
|
Gross Profit
|
119B
IDR
|
Operating Expenses
|
-55.4B
IDR
|
Operating Income
|
63.6B
IDR
|
Other Expenses
|
-10.4B
IDR
|
Net Income
|
53.1B
IDR
|
Income Statement
Colorpak Indonesia Tbk PT
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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
782 186
N/A
|
1 040 890
+33%
|
716 870
-31%
|
690 640
-4%
|
671 851
-3%
|
634 355
-6%
|
648 535
+2%
|
660 180
+2%
|
640 685
-3%
|
649 071
+1%
|
631 133
-3%
|
584 867
-7%
|
577 561
-1%
|
592 902
+3%
|
603 986
+2%
|
617 509
+2%
|
698 509
+13%
|
780 612
+12%
|
825 164
+6%
|
861 998
+4%
|
858 280
0%
|
816 413
-5%
|
814 832
0%
|
813 430
0%
|
778 984
-4%
|
772 342
-1%
|
770 514
0%
|
801 637
+4%
|
814 267
+2%
|
838 134
+3%
|
861 144
+3%
|
842 743
-2%
|
850 752
+1%
|
830 942
-2%
|
796 611
-4%
|
771 611
-3%
|
794 658
+3%
|
806 307
+1%
|
843 131
+5%
|
866 593
+3%
|
892 079
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(661 828)
|
(872 566)
|
(601 390)
|
(575 340)
|
(547 984)
|
(524 042)
|
(531 935)
|
(538 174)
|
(520 011)
|
(516 754)
|
(502 203)
|
(470 819)
|
(471 752)
|
(496 915)
|
(518 533)
|
(539 768)
|
(618 426)
|
(697 502)
|
(734 134)
|
(762 743)
|
(760 708)
|
(713 943)
|
(713 125)
|
(707 575)
|
(668 063)
|
(660 280)
|
(656 229)
|
(694 328)
|
(711 472)
|
(739 930)
|
(770 217)
|
(753 885)
|
(767 746)
|
(753 040)
|
(716 733)
|
(687 216)
|
(695 114)
|
(698 191)
|
(728 181)
|
(748 514)
|
(773 092)
|
|
Gross Profit |
120 357
N/A
|
168 323
+40%
|
115 480
-31%
|
115 300
0%
|
123 868
+7%
|
110 313
-11%
|
116 601
+6%
|
122 007
+5%
|
120 674
-1%
|
132 316
+10%
|
128 930
-3%
|
114 049
-12%
|
105 810
-7%
|
95 987
-9%
|
85 454
-11%
|
77 741
-9%
|
80 082
+3%
|
83 110
+4%
|
91 030
+10%
|
99 255
+9%
|
97 573
-2%
|
102 470
+5%
|
101 707
-1%
|
105 855
+4%
|
110 921
+5%
|
112 062
+1%
|
114 285
+2%
|
107 309
-6%
|
102 795
-4%
|
98 204
-4%
|
90 926
-7%
|
88 858
-2%
|
83 006
-7%
|
77 902
-6%
|
79 878
+3%
|
84 394
+6%
|
99 544
+18%
|
108 116
+9%
|
114 950
+6%
|
118 078
+3%
|
118 987
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(42 314)
|
(64 889)
|
(54 281)
|
(57 472)
|
(65 762)
|
(48 334)
|
(40 401)
|
(32 828)
|
(23 669)
|
(45 006)
|
(49 013)
|
(54 191)
|
(56 641)
|
(47 574)
|
(48 740)
|
(51 794)
|
(56 015)
|
(52 493)
|
(53 050)
|
(53 532)
|
(50 967)
|
(50 371)
|
(49 968)
|
(56 931)
|
(57 280)
|
(58 885)
|
(57 894)
|
(48 306)
|
(52 612)
|
(47 535)
|
(47 073)
|
(51 377)
|
(22 975)
|
(51 592)
|
(27 629)
|
(25 455)
|
(49 361)
|
(51 179)
|
(50 962)
|
(55 581)
|
(55 424)
|
|
Selling, General & Administrative |
(31 849)
|
(58 710)
|
(41 717)
|
(43 007)
|
(51 309)
|
(43 285)
|
(42 450)
|
(41 750)
|
(34 844)
|
(43 889)
|
(44 522)
|
(47 208)
|
(47 933)
|
(45 404)
|
(46 488)
|
(46 971)
|
(47 026)
|
(45 952)
|
(46 681)
|
(48 218)
|
(49 783)
|
(48 140)
|
(48 418)
|
(46 808)
|
(47 759)
|
(48 314)
|
(48 475)
|
(47 161)
|
(49 614)
|
(44 745)
|
(44 528)
|
(48 574)
|
(44 893)
|
(48 571)
|
(48 560)
|
(46 951)
|
(47 103)
|
(47 156)
|
(47 535)
|
(51 209)
|
(51 277)
|
|
Depreciation & Amortization |
(2 685)
|
(2 759)
|
(3 423)
|
(4 328)
|
(4 225)
|
(1 853)
|
(676)
|
371
|
877
|
(1 678)
|
(1 979)
|
(1 534)
|
(1 495)
|
(1 658)
|
(1 635)
|
(1 632)
|
(1 575)
|
(1 603)
|
(1 595)
|
(1 558)
|
(1 590)
|
(1 648)
|
(1 671)
|
(1 701)
|
(1 704)
|
(1 674)
|
(1 710)
|
(1 861)
|
(2 015)
|
(2 179)
|
(2 296)
|
(2 295)
|
(2 288)
|
(2 267)
|
(3 014)
|
0
|
(2 409)
|
(3 311)
|
(2 993)
|
(3 801)
|
(4 052)
|
|
Other Operating Expenses |
(7 780)
|
(3 421)
|
(9 141)
|
(10 137)
|
(10 228)
|
(3 196)
|
2 725
|
8 551
|
10 298
|
561
|
(2 510)
|
(5 449)
|
(7 211)
|
(513)
|
(616)
|
(3 189)
|
(7 413)
|
(4 938)
|
(4 775)
|
(3 756)
|
405
|
(583)
|
121
|
(8 421)
|
(7 816)
|
(8 897)
|
(7 709)
|
716
|
(983)
|
(611)
|
(249)
|
(509)
|
24 206
|
(754)
|
23 944
|
21 496
|
151
|
(712)
|
(433)
|
(571)
|
(95)
|
|
Operating Income |
78 043
N/A
|
103 434
+33%
|
61 199
-41%
|
57 828
-6%
|
58 106
+0%
|
61 979
+7%
|
76 197
+23%
|
89 177
+17%
|
97 004
+9%
|
87 311
-10%
|
79 919
-8%
|
59 858
-25%
|
49 169
-18%
|
48 413
-2%
|
36 715
-24%
|
25 948
-29%
|
24 068
-7%
|
30 618
+27%
|
37 979
+24%
|
45 723
+20%
|
46 606
+2%
|
52 099
+12%
|
51 739
-1%
|
48 924
-5%
|
53 642
+10%
|
53 177
-1%
|
56 391
+6%
|
59 003
+5%
|
50 183
-15%
|
50 669
+1%
|
43 853
-13%
|
37 480
-15%
|
60 031
+60%
|
26 310
-56%
|
52 249
+99%
|
58 940
+13%
|
50 183
-15%
|
56 937
+13%
|
63 988
+12%
|
62 498
-2%
|
63 563
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5 397)
|
(7 824)
|
(4 172)
|
(3 814)
|
(3 498)
|
(3 858)
|
(4 074)
|
(3 818)
|
(3 330)
|
(1 537)
|
250
|
1 434
|
2 500
|
4 361
|
4 326
|
4 401
|
4 078
|
2 880
|
5 398
|
3 525
|
3 781
|
3 428
|
(1 728)
|
751
|
(244)
|
(477)
|
299
|
(1 884)
|
258
|
592
|
(1 056)
|
(431)
|
(6 368)
|
(11 889)
|
(7 244)
|
(3 029)
|
3 196
|
10 445
|
8 778
|
7 538
|
4 525
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(160)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
660
|
0
|
0
|
0
|
25 013
|
0
|
0
|
0
|
243
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
0
|
0
|
0
|
0
|
(9)
|
(7)
|
(8)
|
(8)
|
(573)
|
(575)
|
(575)
|
(575)
|
(1 235)
|
(1 238)
|
(1 236)
|
(1 235)
|
(1 133)
|
(1 132)
|
(1 133)
|
(1 133)
|
0
|
0
|
0
|
0
|
(806)
|
(806)
|
(806)
|
(806)
|
(932)
|
(932)
|
(932)
|
(932)
|
(858)
|
(858)
|
(858)
|
(858)
|
(2 342)
|
(2 342)
|
(2 342)
|
(2 342)
|
|
Pre-Tax Income |
72 645
N/A
|
95 610
+32%
|
57 027
-40%
|
54 014
-5%
|
54 608
+1%
|
57 952
+6%
|
72 116
+24%
|
85 351
+18%
|
93 666
+10%
|
85 200
-9%
|
79 594
-7%
|
60 717
-24%
|
51 094
-16%
|
51 539
+1%
|
39 803
-23%
|
29 113
-27%
|
26 910
-8%
|
32 365
+20%
|
42 244
+31%
|
48 114
+14%
|
49 254
+2%
|
55 527
+13%
|
50 011
-10%
|
49 675
-1%
|
53 397
+7%
|
51 894
-3%
|
55 885
+8%
|
56 314
+1%
|
49 635
-12%
|
50 989
+3%
|
41 865
-18%
|
36 117
-14%
|
52 731
+46%
|
38 576
-27%
|
44 146
+14%
|
55 052
+25%
|
52 520
-5%
|
65 282
+24%
|
70 423
+8%
|
67 693
-4%
|
65 746
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20 556)
|
(16 591)
|
(13 480)
|
(10 703)
|
(8 808)
|
(17 774)
|
(20 770)
|
(23 996)
|
(26 173)
|
(21 897)
|
(20 150)
|
(15 427)
|
(13 020)
|
(11 411)
|
(8 655)
|
(6 199)
|
(5 555)
|
(826)
|
(3 464)
|
(4 870)
|
(5 229)
|
(19 384)
|
(18 276)
|
(19 025)
|
(19 849)
|
(15 686)
|
(15 901)
|
(14 747)
|
(12 835)
|
(8 088)
|
(6 010)
|
(4 775)
|
(3 371)
|
(3 139)
|
(4 124)
|
(6 235)
|
(10 368)
|
(12 574)
|
(13 480)
|
(12 707)
|
(12 584)
|
|
Income from Continuing Operations |
52 091
|
79 019
|
43 547
|
43 311
|
45 799
|
40 178
|
51 345
|
61 354
|
67 492
|
63 303
|
59 445
|
45 291
|
38 076
|
40 129
|
31 149
|
22 915
|
21 356
|
31 539
|
38 781
|
43 245
|
44 024
|
36 143
|
31 735
|
30 651
|
33 548
|
36 208
|
39 984
|
41 567
|
36 800
|
42 902
|
35 855
|
31 342
|
49 360
|
35 437
|
40 023
|
48 817
|
42 152
|
52 708
|
56 944
|
54 986
|
53 162
|
|
Income to Minority Interest |
4
|
2
|
4
|
5
|
4
|
5
|
0
|
(6)
|
(7)
|
(11)
|
(13)
|
(8)
|
(6)
|
(1)
|
1
|
5
|
4
|
(1)
|
(5)
|
(8)
|
(7)
|
(6)
|
2
|
8
|
9
|
11
|
1
|
(9)
|
(14)
|
(25)
|
(24)
|
(22)
|
(16)
|
(4)
|
(5)
|
(5)
|
(13)
|
(19)
|
(21)
|
(21)
|
(23)
|
|
Net Income (Common) |
52 093
N/A
|
79 021
+52%
|
43 550
-45%
|
43 315
-1%
|
45 804
+6%
|
40 183
-12%
|
51 346
+28%
|
61 350
+19%
|
67 486
+10%
|
63 292
-6%
|
59 433
-6%
|
45 284
-24%
|
38 071
-16%
|
40 127
+5%
|
31 152
-22%
|
22 921
-26%
|
21 360
-7%
|
31 537
+48%
|
38 776
+23%
|
43 237
+12%
|
44 018
+2%
|
36 137
-18%
|
31 737
-12%
|
30 658
-3%
|
33 557
+9%
|
36 219
+8%
|
39 985
+10%
|
41 558
+4%
|
36 786
-11%
|
42 877
+17%
|
35 831
-16%
|
31 320
-13%
|
49 344
+58%
|
35 432
-28%
|
40 018
+13%
|
48 812
+22%
|
42 139
-14%
|
52 689
+25%
|
56 922
+8%
|
54 966
-3%
|
53 139
-3%
|
|
EPS (Diluted) |
170.23
N/A
|
260.07
+53%
|
143.25
-45%
|
140.17
-2%
|
408.96
+192%
|
132.25
-68%
|
168.9
+28%
|
201.8
+19%
|
221.99
+10%
|
208.31
-6%
|
195.5
-6%
|
147.98
-24%
|
123.2
-17%
|
131.53
+7%
|
101.8
-23%
|
74.9
-26%
|
69.72
-7%
|
102.95
+48%
|
126.58
+23%
|
141.14
+12%
|
143.69
+2%
|
117.97
-18%
|
103.6
-12%
|
100.08
-3%
|
109.54
+9%
|
118.23
+8%
|
130.53
+10%
|
135.66
+4%
|
120.08
-11%
|
139.97
+17%
|
116.96
-16%
|
102.24
-13%
|
161.08
+58%
|
115.66
-28%
|
130.63
+13%
|
159.34
+22%
|
137.56
-14%
|
172
+25%
|
185.82
+8%
|
179.43
-3%
|
173.47
-3%
|