Super Energy Tbk PT
IDX:SURE
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 |
1 100
2 650
|
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
Super Energy Tbk PT
Revenue
|
338.1B
IDR
|
Cost of Revenue
|
-350.5B
IDR
|
Gross Profit
|
-12.4B
IDR
|
Operating Expenses
|
-118.2B
IDR
|
Operating Income
|
-130.6B
IDR
|
Other Expenses
|
19.5B
IDR
|
Net Income
|
-111.1B
IDR
|
Income Statement
Super Energy Tbk PT
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 |
234 419
N/A
|
212 194
-9%
|
291 628
+37%
|
304 869
+5%
|
322 131
+6%
|
338 904
+5%
|
335 556
-1%
|
342 413
+2%
|
331 779
-3%
|
331 938
+0%
|
339 306
+2%
|
347 284
+2%
|
361 181
+4%
|
367 722
+2%
|
374 131
+2%
|
360 633
-4%
|
331 154
-8%
|
324 587
-2%
|
304 557
-6%
|
301 708
-1%
|
311 915
+3%
|
338 075
+8%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
(124 537)
|
(122 167)
|
(158 652)
|
(168 860)
|
(180 333)
|
(194 945)
|
(219 812)
|
(235 059)
|
(250 373)
|
(264 826)
|
(276 063)
|
(281 423)
|
(292 723)
|
(301 726)
|
(316 068)
|
(317 559)
|
(304 766)
|
(310 889)
|
(311 760)
|
(320 783)
|
(336 694)
|
(350 490)
|
|
Gross Profit |
109 882
N/A
|
90 027
-18%
|
132 977
+48%
|
136 009
+2%
|
141 798
+4%
|
143 959
+2%
|
115 745
-20%
|
107 354
-7%
|
81 406
-24%
|
67 112
-18%
|
63 243
-6%
|
65 861
+4%
|
68 459
+4%
|
65 996
-4%
|
58 063
-12%
|
43 074
-26%
|
26 388
-39%
|
13 699
-48%
|
(7 203)
N/A
|
(19 076)
-165%
|
(24 779)
-30%
|
(12 415)
+50%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(128 601)
|
(55 311)
|
(76 090)
|
(83 169)
|
(78 070)
|
(77 376)
|
(81 590)
|
(88 322)
|
(101 614)
|
(106 402)
|
(97 287)
|
(101 396)
|
(103 386)
|
(109 510)
|
(114 501)
|
(115 427)
|
(117 712)
|
(117 036)
|
(119 612)
|
(117 818)
|
(117 986)
|
(118 157)
|
|
Selling, General & Administrative |
(47 459)
|
(45 941)
|
(65 009)
|
(72 454)
|
(67 810)
|
(67 614)
|
(68 375)
|
(71 572)
|
(82 816)
|
(86 921)
|
(79 832)
|
(82 548)
|
(83 164)
|
(87 475)
|
(91 552)
|
(92 010)
|
(93 650)
|
(92 257)
|
(93 777)
|
(92 124)
|
(92 280)
|
(92 536)
|
|
Depreciation & Amortization |
(10 239)
|
(9 370)
|
(11 482)
|
(11 115)
|
(11 087)
|
(10 886)
|
(13 275)
|
(15 406)
|
(16 973)
|
(17 360)
|
(17 478)
|
(18 987)
|
(20 361)
|
(22 174)
|
(23 064)
|
(24 285)
|
(24 955)
|
(25 672)
|
(26 066)
|
(26 553)
|
(27 100)
|
(27 636)
|
|
Other Operating Expenses |
(70 902)
|
0
|
400
|
400
|
827
|
1 124
|
60
|
(1 345)
|
(1 825)
|
(2 122)
|
24
|
139
|
139
|
139
|
115
|
868
|
893
|
893
|
232
|
859
|
1 394
|
2 015
|
|
Operating Income |
(18 718)
N/A
|
34 716
N/A
|
56 886
+64%
|
52 840
-7%
|
63 728
+21%
|
66 583
+4%
|
34 155
-49%
|
19 032
-44%
|
(20 209)
N/A
|
(39 291)
-94%
|
(34 044)
+13%
|
(35 535)
-4%
|
(34 928)
+2%
|
(43 514)
-25%
|
(56 438)
-30%
|
(72 353)
-28%
|
(91 325)
-26%
|
(103 337)
-13%
|
(126 815)
-23%
|
(136 894)
-8%
|
(142 765)
-4%
|
(130 572)
+9%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
27 369
|
(27 699)
|
(41 540)
|
(48 414)
|
(58 194)
|
(64 520)
|
(67 908)
|
(69 846)
|
(61 159)
|
(53 108)
|
(42 007)
|
(41 265)
|
(41 466)
|
(17 940)
|
(43 832)
|
(19 892)
|
(20 467)
|
(46 566)
|
(45 031)
|
(46 789)
|
(48 207)
|
(44 066)
|
|
Non-Reccuring Items |
0
|
40
|
41
|
40
|
96
|
55
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
770
|
0
|
0
|
0
|
217
|
342
|
327
|
436
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(154)
|
(306)
|
(24 313)
|
0
|
(24 158)
|
(24 006)
|
0
|
(0)
|
0
|
0
|
0
|
|
Pre-Tax Income |
8 651
N/A
|
7 057
-18%
|
15 387
+118%
|
4 466
-71%
|
5 630
+26%
|
2 119
-62%
|
(33 752)
N/A
|
(50 811)
-51%
|
(81 367)
-60%
|
(92 399)
-14%
|
(76 050)
+18%
|
(76 955)
-1%
|
(76 700)
+0%
|
(85 766)
-12%
|
(99 500)
-16%
|
(116 403)
-17%
|
(135 798)
-17%
|
(149 903)
-10%
|
(171 629)
-14%
|
(183 341)
-7%
|
(190 645)
-4%
|
(174 203)
+9%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
(6 157)
|
(2 744)
|
(6 568)
|
(1 387)
|
(670)
|
20
|
8 057
|
8 472
|
12 762
|
16 055
|
5 542
|
6 026
|
7 678
|
7 172
|
17 886
|
20 721
|
22 724
|
24 919
|
29 288
|
33 550
|
38 061
|
36 414
|
|
Income from Continuing Operations |
2 493
|
4 313
|
8 819
|
3 078
|
4 960
|
2 139
|
(25 695)
|
(42 339)
|
(68 606)
|
(76 343)
|
(70 509)
|
(70 929)
|
(69 022)
|
(78 594)
|
(81 614)
|
(95 682)
|
(113 073)
|
(124 984)
|
(142 341)
|
(149 791)
|
(152 584)
|
(137 789)
|
|
Income to Minority Interest |
3
|
1
|
(4)
|
(6)
|
(7)
|
(15)
|
2 950
|
5 947
|
10 364
|
12 629
|
13 837
|
13 251
|
12 879
|
14 870
|
14 786
|
17 291
|
20 251
|
22 191
|
25 034
|
27 214
|
28 509
|
26 696
|
|
Net Income (Common) |
2 496
N/A
|
4 314
+73%
|
8 613
+100%
|
2 870
-67%
|
7 142
+149%
|
4 809
-33%
|
(19 566)
N/A
|
(30 326)
-55%
|
(54 567)
-80%
|
(60 536)
-11%
|
(56 671)
+6%
|
(57 678)
-2%
|
(56 143)
+3%
|
(63 724)
-14%
|
(66 828)
-5%
|
(78 391)
-17%
|
(92 822)
-18%
|
(102 793)
-11%
|
(117 307)
-14%
|
(122 577)
-4%
|
(124 075)
-1%
|
(111 093)
+10%
|
|
EPS (Diluted) |
1.66
N/A
|
2.88
+73%
|
5.75
+100%
|
2.96
-49%
|
3.52
+19%
|
3.21
-9%
|
-13.06
N/A
|
-20.25
-55%
|
-36.43
-80%
|
-40.42
-11%
|
-37.84
+6%
|
-38.51
-2%
|
-37.49
+3%
|
-42.55
-13%
|
-44.62
-5%
|
-52.35
-17%
|
-61.98
-18%
|
-68.64
-11%
|
-78.33
-14%
|
-81.85
-4%
|
-82.85
-1%
|
-74.18
+10%
|