Cemindo Gemilang Tbk PT
IDX:CMNT
| 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
|
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
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 |
865
1 175
|
| 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.
Cemindo Gemilang Tbk PT
Income Statement
Earnings Waterfall
Cemindo Gemilang Tbk PT
|
Revenue
|
9.5T
IDR
|
|
Cost of Revenue
|
-7.2T
IDR
|
|
Gross Profit
|
2.3T
IDR
|
|
Operating Expenses
|
-1.3T
IDR
|
|
Operating Income
|
950.5B
IDR
|
|
Other Expenses
|
-1.4T
IDR
|
|
Net Income
|
-496.7B
IDR
|
Income Statement
Cemindo Gemilang Tbk PT
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Revenue |
8 920 065
N/A
|
5 880 953
-34%
|
8 278 058
+41%
|
8 449 134
+2%
|
8 871 107
+5%
|
9 308 888
+5%
|
9 687 149
+4%
|
9 607 256
-1%
|
11 641 488
+21%
|
11 736 110
+1%
|
9 612 847
-18%
|
11 678 997
+21%
|
9 453 775
-19%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(6 549 013)
|
(4 159 469)
|
(6 191 440)
|
(6 439 042)
|
(6 690 292)
|
(7 018 979)
|
(7 167 453)
|
(7 072 356)
|
(8 731 500)
|
(8 844 632)
|
(7 108 437)
|
(8 739 599)
|
(7 160 708)
|
|
| Gross Profit |
2 371 052
N/A
|
1 721 484
-27%
|
2 086 618
+21%
|
2 010 092
-4%
|
2 180 815
+8%
|
2 289 909
+5%
|
2 519 696
+10%
|
2 534 900
+1%
|
2 909 988
+15%
|
2 891 478
-1%
|
2 504 410
-13%
|
2 939 398
+17%
|
2 293 067
-22%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(1 362 975)
|
(876 446)
|
(1 047 915)
|
(1 024 129)
|
(1 087 945)
|
(1 220 635)
|
(1 431 140)
|
(1 509 031)
|
(1 874 643)
|
(1 855 282)
|
(1 482 668)
|
(1 713 011)
|
(1 342 543)
|
|
| Selling, General & Administrative |
(1 288 562)
|
(824 901)
|
(976 089)
|
(993 180)
|
(1 048 695)
|
(1 180 617)
|
(1 373 272)
|
(1 427 141)
|
(1 702 133)
|
(1 704 247)
|
(1 416 954)
|
(1 733 759)
|
(1 382 608)
|
|
| Depreciation & Amortization |
(74 413)
|
(51 545)
|
(71 826)
|
(43 313)
|
(51 838)
|
(52 606)
|
(57 868)
|
(65 264)
|
(81 538)
|
(79 629)
|
(65 714)
|
(88 308)
|
(68 991)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
12 364
|
12 588
|
12 588
|
0
|
(16 626)
|
(90 972)
|
(71 406)
|
0
|
109 056
|
109 056
|
|
| Operating Income |
1 008 077
N/A
|
845 038
-16%
|
1 038 703
+23%
|
985 963
-5%
|
1 092 870
+11%
|
1 069 274
-2%
|
1 088 556
+2%
|
1 025 869
-6%
|
1 035 345
+1%
|
1 036 196
+0%
|
1 021 742
-1%
|
1 226 387
+20%
|
950 524
-22%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(693 430)
|
(445 585)
|
(531 476)
|
(513 888)
|
(651 892)
|
(801 080)
|
(1 198 045)
|
(940 508)
|
(644 239)
|
(760 790)
|
(537 811)
|
(947 953)
|
(1 224 080)
|
|
| Non-Reccuring Items |
0
|
0
|
3 915
|
0
|
0
|
0
|
3 920
|
0
|
0
|
0
|
1 935
|
0
|
0
|
|
| Total Other Income |
(33 196)
|
(18 112)
|
(61 237)
|
(21 591)
|
(69 080)
|
(68 460)
|
12 160
|
(19 384)
|
(27 566)
|
(19 670)
|
(137 273)
|
(145 530)
|
(160 117)
|
|
| Pre-Tax Income |
281 451
N/A
|
381 341
+35%
|
449 905
+18%
|
450 484
+0%
|
371 898
-17%
|
199 734
-46%
|
(93 409)
N/A
|
65 977
N/A
|
363 540
+451%
|
255 736
-30%
|
348 593
+36%
|
132 904
-62%
|
(433 673)
N/A
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(32 038)
|
(2 314)
|
(195 235)
|
(232 289)
|
(246 533)
|
(318 158)
|
5 205
|
9 072
|
(53 417)
|
99 512
|
(168 829)
|
(185 970)
|
(33 080)
|
|
| Income from Continuing Operations |
249 413
|
379 027
|
254 670
|
218 195
|
125 365
|
(118 424)
|
(88 204)
|
75 049
|
310 123
|
355 248
|
179 764
|
(53 066)
|
(466 753)
|
|
| Income to Minority Interest |
(82 553)
|
(45 257)
|
(33 123)
|
(32 311)
|
(15 897)
|
11 820
|
(1 157)
|
10 274
|
27 860
|
13 659
|
(4 483)
|
6 778
|
(9 513)
|
|
| Net Income (Common) |
162 156
N/A
|
333 770
+106%
|
221 547
-34%
|
185 884
-16%
|
109 469
-41%
|
(106 604)
N/A
|
(89 361)
+16%
|
85 323
N/A
|
337 982
+296%
|
368 907
+9%
|
154 809
-58%
|
(67 946)
N/A
|
(496 738)
-631%
|
|
| EPS (Diluted) |
9.46
N/A
|
19.49
+106%
|
12.94
-34%
|
10.85
-16%
|
6.39
-41%
|
-6.22
N/A
|
-5.94
+5%
|
4.98
N/A
|
19.73
+296%
|
21.54
+9%
|
9.03
-58%
|
-3.96
N/A
|
-29
-632%
|
|
You don't have any saved screeners yet
