Trada Alam Minera Tbk PT
IDX:TRAM

Watchlist Manager
Trada Alam Minera Tbk PT Logo
Trada Alam Minera Tbk PT
IDX:TRAM
Watchlist
Price: 50 IDR Market Closed
Market Cap: 2.5T IDR
Have any thoughts about
Trada Alam Minera Tbk PT?
Write Note

Income Statement

Earnings Waterfall
Trada Alam Minera Tbk PT

Revenue
4.4T IDR
Cost of Revenue
-3.8T IDR
Gross Profit
510.2B IDR
Operating Expenses
-322.1B IDR
Operating Income
188.1B IDR
Other Expenses
-3.1T IDR
Net Income
-2.9T IDR

Income Statement
Trada Alam Minera Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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
Revenue
Revenue
334 273
N/A
334 073
0%
353 216
+6%
386 738
+9%
405 932
+5%
454 241
+12%
482 763
+6%
505 304
+5%
554 225
+10%
560 187
+1%
589 968
+5%
573 430
-3%
508 988
-11%
504 726
-1%
490 504
-3%
545 737
+11%
659 186
+21%
688 484
+4%
714 944
+4%
748 311
+5%
869 640
+16%
638 986
-27%
576 249
-10%
488 332
-15%
530 188
+9%
444 968
-16%
425 274
-4%
420 679
-1%
422 845
+1%
331 538
-22%
305 511
-8%
267 223
-13%
517 233
+94%
917 263
+77%
1 664 877
+82%
2 736 195
+64%
3 482 707
+27%
3 978 418
+14%
4 307 652
+8%
4 279 177
-1%
4 352 830
+2%
Gross Profit
Cost of Revenue
(189 293)
(193 154)
(197 135)
(209 971)
(199 966)
(231 247)
(258 400)
(289 952)
(302 459)
(296 435)
(306 182)
(306 857)
(405 563)
(404 987)
(396 013)
(452 591)
(500 930)
(556 173)
(605 108)
(605 643)
(721 796)
(573 694)
(583 981)
(544 308)
(495 728)
(401 270)
(320 740)
(320 400)
(337 704)
(266 515)
(247 191)
(188 257)
(431 723)
(803 427)
(1 448 219)
(2 290 787)
(2 906 742)
(3 234 734)
(3 536 041)
(3 717 819)
(3 842 618)
Gross Profit
144 981
N/A
140 918
-3%
156 080
+11%
176 768
+13%
205 966
+17%
222 995
+8%
224 364
+1%
215 352
-4%
251 766
+17%
263 752
+5%
283 786
+8%
266 573
-6%
103 425
-61%
99 738
-4%
94 490
-5%
93 145
-1%
158 256
+70%
132 311
-16%
109 837
-17%
142 669
+30%
147 844
+4%
65 293
-56%
(7 732)
N/A
(55 976)
-624%
34 460
N/A
43 697
+27%
104 533
+139%
100 278
-4%
85 141
-15%
65 023
-24%
58 320
-10%
78 965
+35%
85 509
+8%
113 835
+33%
216 657
+90%
445 407
+106%
575 964
+29%
743 684
+29%
771 611
+4%
561 358
-27%
510 212
-9%
Operating Income
Operating Expenses
(37 106)
(38 986)
(36 505)
(45 967)
(46 345)
(46 600)
(55 797)
(57 206)
(57 495)
(48 013)
(43 795)
(67 784)
(79 948)
(370 863)
(353 080)
(333 064)
(40 791)
6 213
15 975
694
(87 115)
(50 929)
(39 992)
3 523
(187 777)
(200 030)
(186 673)
(339 747)
(136 684)
(144 259)
(161 666)
(46 366)
38 922
34 287
(13 916)
(59 217)
(142 166)
(295 481)
(298 712)
(328 961)
(322 075)
Selling, General & Administrative
(37 106)
(38 985)
(36 504)
(45 967)
(46 345)
(46 600)
(55 797)
(57 206)
(57 494)
(3 260)
2 615
2 164
(32 622)
7 905
3 556
20 249
(37 286)
(38 227)
(32 504)
(43 061)
(108 332)
(89 651)
(85 694)
(78 834)
(102 450)
(87 620)
(87 393)
(85 899)
(30 677)
(26 273)
(24 662)
(32 838)
(47 861)
(74 313)
(102 195)
(128 460)
(159 286)
(150 048)
(157 250)
(164 183)
(196 060)
Research & Development
0
0
0
0
0
0
0
0
0
(140)
0
0
(256)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(247)
0
(452)
(1 865)
(418)
(4 669)
(281)
(917)
(555)
3 484
(911)
(902)
(643)
(543)
(447)
(527)
(453)
(435)
(396)
(481)
(385)
(378)
(395)
(4 030)
(21 777)
(40 835)
(54 915)
(70 590)
(80 763)
(78 439)
(72 781)
(46 768)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(44 366)
(46 410)
(69 496)
(45 204)
(378 350)
(351 967)
(353 032)
(2 587)
44 995
44 995
44 666
22 119
39 367
46 247
82 806
(84 800)
(111 957)
(98 846)
(253 454)
(105 526)
(117 601)
(136 626)
(13 133)
90 813
130 377
129 115
124 159
87 710
(64 669)
(63 023)
(91 997)
(79 247)
Operating Income
107 875
N/A
101 933
-6%
119 576
+17%
130 801
+9%
159 621
+22%
176 394
+11%
168 566
-4%
158 145
-6%
194 271
+23%
215 738
+11%
239 990
+11%
198 788
-17%
23 477
-88%
(271 125)
N/A
(258 590)
+5%
(239 918)
+7%
117 465
N/A
138 524
+18%
125 812
-9%
143 363
+14%
60 729
-58%
14 365
-76%
(47 723)
N/A
(52 452)
-10%
(153 317)
-192%
(156 333)
-2%
(82 140)
+47%
(239 469)
-192%
(51 542)
+78%
(79 235)
-54%
(103 345)
-30%
32 601
N/A
124 431
+282%
148 122
+19%
202 741
+37%
386 190
+90%
433 798
+12%
448 204
+3%
472 899
+6%
232 398
-51%
188 137
-19%
Pre-Tax Income
Interest Income Expense
37 036
56 062
31 635
25 749
(14 648)
(6 150)
(5 436)
(33 560)
(58 176)
(73 589)
(119 264)
(84 471)
(72 503)
(176 204)
(95 876)
(46 155)
(64 705)
(61 048)
(115 002)
(157 530)
(172 732)
(121 834)
(157 621)
(181 705)
(126 122)
(100 796)
(109 684)
(122 600)
(174 034)
(160 023)
(136 079)
(87 510)
(28 001)
(69 321)
(106 875)
(184 448)
(128 162)
(86 073)
(76 965)
(35 724)
(305 155)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
(422)
0
(227 564)
0
0
0
234
0
4 142
4 142
(363 853)
(307 560)
(1 064 936)
(1 064 936)
(911 675)
(761 789)
(8 555)
(8 555)
(76 912)
0
0
0
0
0
0
0
0
0
0
0
(2 690 436)
Gain/Loss on Disposition of Assets
2 620
0
0
0
169
0
0
0
17 890
0
0
39
0
(3 431)
295
(301)
0
3 519
(207)
0
0
0
0
0
0
0
0
0
0
0
0
(108 686)
(109 104)
(106 047)
(106 223)
(9 792)
(7 720)
(10 342)
(12 915)
(696)
(5 044)
Total Other Income
(12 834)
(10 200)
(12 591)
(12 464)
(2 026)
(1 828)
(1 862)
(1 941)
(146)
(2 911)
(2 477)
(18)
0
5 852
1 574
(182)
0
(2 896)
942
596
0
4
6
(1)
0
1
1
1
0
(729)
(730)
(3 508)
(3 681)
(6 321)
(5 224)
(3 406)
(3 503)
(1 499)
(3 649)
(3 725)
(3 947)
Pre-Tax Income
134 696
N/A
147 795
+10%
138 620
-6%
144 086
+4%
143 116
-1%
168 416
+18%
161 268
-4%
122 644
-24%
153 839
+25%
139 238
-9%
117 827
-15%
114 338
-3%
(276 590)
N/A
(444 908)
-61%
(352 597)
+21%
(286 556)
+19%
52 994
N/A
78 098
+47%
15 687
-80%
(9 429)
N/A
(475 856)
-4 947%
(415 026)
+13%
(1 270 274)
-206%
(1 299 094)
-2%
(1 191 115)
+8%
(1 018 917)
+14%
(200 378)
+80%
(370 623)
-85%
(302 489)
+18%
(239 987)
+21%
(240 154)
0%
(167 103)
+30%
(16 355)
+90%
(33 567)
-105%
(15 581)
+54%
188 543
N/A
294 414
+56%
350 289
+19%
379 370
+8%
192 253
-49%
(2 816 445)
N/A
Net Income
Tax Provision
(12 461)
(10 936)
(12 205)
(9 900)
(442)
(1 126)
(1 155)
(1 067)
(8 938)
(8 777)
(8 948)
(9 034)
(10 433)
(13 588)
(11 820)
(12 228)
(12 660)
(10 688)
(12 991)
(13 447)
(14 623)
(12 037)
(11 400)
(10 444)
(8 423)
(7 085)
(6 892)
(6 465)
(8 713)
(6 216)
(6 338)
(1 191)
27 329
36 381
45 999
(9 077)
(66 265)
(92 907)
(143 254)
(92 692)
(49 774)
Income from Continuing Operations
122 235
136 859
126 416
134 187
142 675
167 291
160 113
121 578
144 901
130 462
108 880
105 304
(287 023)
(458 496)
(364 417)
(298 783)
40 333
67 411
2 697
(22 875)
(490 479)
(427 061)
(1 281 673)
(1 309 538)
(1 199 538)
(1 026 002)
(207 269)
(377 087)
(311 202)
(246 203)
(246 493)
(168 295)
10 974
2 812
30 417
179 465
228 149
257 382
236 116
99 561
(2 866 218)
Income to Minority Interest
(22 288)
(36 414)
(25 678)
(46 860)
(36 750)
(32 541)
(30 346)
(4 767)
(26 134)
(52 662)
(46 080)
(51 110)
(13 014)
(31 240)
(34 205)
(65 007)
(23 311)
(31 552)
(33 589)
(8 563)
(6 193)
9 325
109 887
116 537
112 256
89 791
(5 934)
8 694
47 917
41 986
34 988
12 131
(37 090)
(28 147)
(25 872)
(7 971)
67 223
57 652
63 016
72 915
(29 556)
Net Income (Common)
99 948
N/A
100 446
+0%
100 739
+0%
87 328
-13%
105 925
+21%
134 749
+27%
129 765
-4%
116 808
-10%
118 767
+2%
77 798
-34%
62 799
-19%
54 194
-14%
(300 037)
N/A
(489 736)
-63%
(398 622)
+19%
(363 790)
+9%
17 022
N/A
35 859
+111%
(30 893)
N/A
(31 439)
-2%
(496 671)
-1 480%
(417 738)
+16%
(1 171 787)
-181%
(1 193 002)
-2%
(1 087 281)
+9%
(936 210)
+14%
(213 202)
+77%
(368 392)
-73%
(263 285)
+29%
(204 217)
+22%
(211 505)
-4%
(156 163)
+26%
(33 150)
+79%
(32 368)
+2%
(2 488)
+92%
164 460
N/A
295 372
+80%
315 034
+7%
299 132
-5%
172 476
-42%
(2 895 775)
N/A
EPS (Diluted)
10.17
N/A
11.13
+9%
11.16
+0%
9.67
-13%
8.77
-9%
14.92
+70%
14.36
-4%
9.68
-33%
11.99
+24%
7.74
-35%
6.25
-19%
5.39
-14%
-29.87
N/A
-48.76
-63%
-39.69
+19%
-36.22
+9%
1.69
N/A
3.57
+111%
-3.07
N/A
-3.14
-2%
-49.45
-1 475%
-41.61
+16%
-116.69
-180%
-118.8
-2%
-108.27
+9%
-93.22
+14%
-21.23
+77%
-36.68
-73%
-26.24
+28%
-20.33
+23%
-21.06
-4%
-15.56
+26%
-0.67
+96%
-0.65
+3%
-0.05
+92%
3.31
N/A
5.95
+80%
6.34
+7%
6.03
-5%
3.48
-42%
-58.33
N/A

See Also

Discover More