Cisarua Mountain Dairy Tbk PT
IDX:CMRY
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
Salesforce Inc
NYSE:CRM
|
Technology
|
| US |
|
UiPath Inc
NYSE:PATH
|
Technology
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
VICI Properties Inc
NYSE:VICI
|
Real Estate
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
NIO Inc
NYSE:NIO
|
Automobiles
|
| 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 |
|
Realty Income Corp
NYSE:O
|
Real Estate
|
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 |
3 550
5 750
|
| 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 |
|
|
Bank of America Corp
NYSE:BAC
|
US |
|
|
Mastercard Inc
NYSE:MA
|
US |
|
|
Salesforce Inc
NYSE:CRM
|
US |
|
|
UiPath Inc
NYSE:PATH
|
US |
|
|
Pfizer Inc
NYSE:PFE
|
US |
|
|
VICI Properties Inc
NYSE:VICI
|
US |
|
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
|
Nike Inc
NYSE:NKE
|
US |
|
|
Visa Inc
NYSE:V
|
US |
|
|
NIO Inc
NYSE:NIO
|
CN |
|
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
|
3M Co
NYSE:MMM
|
US |
|
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
|
Coca-Cola Co
NYSE:KO
|
US |
|
|
Realty Income Corp
NYSE:O
|
US |
This alert will be permanently deleted.
Cisarua Mountain Dairy Tbk PT
Income Statement
Earnings Waterfall
Cisarua Mountain Dairy Tbk PT
|
Revenue
|
8.7T
IDR
|
|
Cost of Revenue
|
-4.8T
IDR
|
|
Gross Profit
|
3.8T
IDR
|
|
Operating Expenses
|
-2.2T
IDR
|
|
Operating Income
|
1.7T
IDR
|
|
Other Expenses
|
-203.6B
IDR
|
|
Net Income
|
1.5T
IDR
|
Income Statement
Cisarua Mountain Dairy Tbk PT
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Revenue |
2 708 331
N/A
|
3 331 445
+23%
|
4 095 689
+23%
|
5 565 674
+36%
|
5 647 137
+1%
|
6 148 355
+9%
|
6 378 348
+4%
|
6 739 029
+6%
|
7 772 910
+15%
|
4 199 372
-46%
|
6 446 664
+54%
|
8 667 892
+34%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(1 459 334)
|
(1 735 503)
|
(2 122 649)
|
(2 942 160)
|
(3 075 158)
|
(3 465 719)
|
(3 709 855)
|
(3 989 952)
|
(4 540 182)
|
(2 371 955)
|
(3 613 914)
|
(4 825 547)
|
|
| Gross Profit |
1 248 997
N/A
|
1 595 942
+28%
|
1 973 040
+24%
|
2 623 514
+33%
|
2 571 979
-2%
|
2 682 636
+4%
|
2 668 493
-1%
|
2 749 077
+3%
|
3 232 728
+18%
|
1 827 417
-43%
|
2 832 750
+55%
|
3 842 345
+36%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(608 365)
|
(718 997)
|
(966 493)
|
(1 288 911)
|
(1 332 812)
|
(1 397 566)
|
(1 412 581)
|
(1 480 556)
|
(1 809 814)
|
(1 092 881)
|
(1 651 983)
|
(2 165 871)
|
|
| Selling, General & Administrative |
(597 143)
|
(706 443)
|
(950 313)
|
(1 267 005)
|
(1 314 525)
|
(1 375 110)
|
(1 383 064)
|
(1 444 903)
|
(1 770 765)
|
(1 074 282)
|
(1 618 093)
|
(2 112 638)
|
|
| Depreciation & Amortization |
(12 687)
|
(13 712)
|
(14 286)
|
(19 571)
|
(19 133)
|
(22 945)
|
(30 822)
|
(37 074)
|
(47 059)
|
(27 152)
|
(40 912)
|
(59 578)
|
|
| Other Operating Expenses |
1 465
|
1 158
|
(1 894)
|
(2 335)
|
846
|
489
|
1 305
|
1 421
|
8 010
|
8 553
|
7 022
|
6 345
|
|
| Operating Income |
640 632
N/A
|
876 945
+37%
|
1 006 547
+15%
|
1 334 603
+33%
|
1 239 167
-7%
|
1 285 070
+4%
|
1 255 912
-2%
|
1 268 521
+1%
|
1 422 914
+12%
|
734 536
-48%
|
1 180 767
+61%
|
1 676 474
+42%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
2
|
6 098
|
10 650
|
25 346
|
47 357
|
69 168
|
88 314
|
107 861
|
134 658
|
96 773
|
181 066
|
160 964
|
|
| Non-Reccuring Items |
122
|
(352)
|
122
|
111
|
(384)
|
(73)
|
(351)
|
(352)
|
4 646
|
(218)
|
(128)
|
(100)
|
|
| Total Other Income |
(1 905)
|
(2 444)
|
(1 189)
|
(1 558)
|
(1 078)
|
(499)
|
(1 165)
|
(2 869)
|
(1 060)
|
(1 470)
|
(1 962)
|
(2 457)
|
|
| Pre-Tax Income |
638 851
N/A
|
880 247
+38%
|
1 016 130
+15%
|
1 358 502
+34%
|
1 285 062
-5%
|
1 353 666
+5%
|
1 342 710
-1%
|
1 373 161
+2%
|
1 561 158
+14%
|
829 621
-47%
|
1 359 743
+64%
|
1 834 881
+35%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(137 908)
|
(190 816)
|
(225 901)
|
(298 450)
|
(278 192)
|
(290 330)
|
(282 128)
|
(285 206)
|
(319 378)
|
(168 146)
|
(282 184)
|
(361 954)
|
|
| Income from Continuing Operations |
500 943
|
689 431
|
790 229
|
1 060 052
|
1 006 870
|
1 063 336
|
1 060 582
|
1 087 955
|
1 241 780
|
661 475
|
1 077 559
|
1 472 927
|
|
| Income to Minority Interest |
(23)
|
(33)
|
(34)
|
(46)
|
(44)
|
(44)
|
(49)
|
(54)
|
(65)
|
(29)
|
(53)
|
(83)
|
|
| Net Income (Common) |
500 920
N/A
|
689 398
+38%
|
790 195
+15%
|
1 060 006
+34%
|
1 006 826
-5%
|
1 063 292
+6%
|
1 060 533
0%
|
1 087 901
+3%
|
1 241 715
+14%
|
661 446
-47%
|
1 077 506
+63%
|
1 472 844
+37%
|
|
| EPS (Diluted) |
63.13
N/A
|
157.97
+150%
|
99.59
-37%
|
133.59
+34%
|
126.88
-5%
|
134.01
+6%
|
133.66
0%
|
137.11
+3%
|
156.49
+14%
|
83.36
-47%
|
135.8
+63%
|
185.62
+37%
|
|
You don't have any saved screeners yet
