Bank Pembangunan Daerah Banten Tbk PT

IDX:BEKS

인도네시아 / 금융 / 은행

개요

뉴스

10년 은행 과거 금융 데이터

주가

23.00 IDR

Model Summary
-	-
Key Metrics	Latest
Total Revenue	367.6 B
Net Profit Margin	10.7%
Total Assets	7,551.1 B
Total Equity	1,703.7 B

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Net Revenue	284,116	(34,459)	244,457	163,069	128,630	36,609	178,780	233,579	298,846	367,551	367,551
% Growth		-112.1%	-809.4%	-33.3%	-21.1%	-71.5%	388.3%	30.7%	27.9%	23.0%

Adjusted Net Income	(331,159)	(405,123)	(76,285)	(100,131)	(137,559)	(308,158)	(265,176)	(238,936)	26,591	39,330	39,330
% Margin	-116.6%	1175.7%	-31.2%	-61.4%	-106.9%	-841.8%	-148.3%	-102.3%	8.9%	10.7%	10.7%

Adjusted Basic EPS	(307.91)	(63.19)	(11.90)	(15.62)	(21.46)	(33.64)	(5.11)	(4.61)	0.51	0.76	0.76

지원하는 계산법

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
IDR	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	284,116	(34,459)	244,457	163,069	128,630	36,609	178,780	233,579	298,846	367,551	367,551
% Growth	NA	-112.1%	-809.4%	-33.3%	-21.1%	-71.5%	388.3%	30.7%	27.9%	23.0%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	(5,355)	(5,173)	(12,298)	(9,447)	(6,504)	(4,173)	(8,386)	(11,839)	(3,213)	(6,621)	(6,621)
General and Admin	(653,280)	(464,720)	(329,367)	(285,252)	(300,482)	(287,670)	(373,251)	(524,751)	(264,855)	(262,902)	(262,902)
Other Exp / (Inc)	(10,325)	(6,229)	(2,645)	554	(2,344)	(5,486)	(1,411)	18,371	19,757	(23,031)	(23,031)
Total Operating Exp	(668,960)	(476,122)	(344,310)	(294,145)	(309,330)	(297,329)	(383,048)	(518,219)	(248,311)	(292,554)	(292,554)

Operating Income	(384,844)	(510,581)	(99,853)	(131,076)	(180,700)	(260,720)	(204,268)	(284,640)	50,535	74,997	74,997
% Revenue	-135.5%	1481.7%	-40.8%	-80.4%	-140.5%	-712.2%	-114.3%	-121.9%	16.9%	20.4%	20.4%

Interest Expense	0	0	0	0	0	0	0	0	0	0	0
Pre-tax Income	(384,844)	(510,581)	(99,853)	(131,076)	(180,700)	(260,720)	(204,268)	(284,640)	50,535	74,997	74,997
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	53,685	105,458	23,568	30,945	43,141	(47,438)	(60,908)	45,353	(23,944)	(35,667)	(35,667)
Net Income to Company	(331,159)	(405,123)	(76,285)	(100,131)	(137,559)	(308,158)	(265,176)	(239,287)	26,591	39,330	39,330
% Margin	-116.6%	1175.7%	-31.2%	-61.4%	-106.9%	-841.8%	-148.3%	-102.4%	8.9%	10.7%	10.7%

Minority Interest in Earnings
Net Income to Stockholders	(331,159)	(405,123)	(76,285)	(100,131)	(137,559)	(308,158)	(265,176)	(239,287)	26,591	39,330	39,330

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	(331,159)	(405,123)	(76,285)	(100,131)	(137,559)	(308,158)	(265,176)	(239,287)	26,591	39,330	39,330
% Margin	-116.6%	1175.7%	-31.2%	-61.4%	-106.9%	-841.8%	-148.3%	-102.4%	8.9%	10.7%	10.7%

As Reported
Basic EPS (Continuing Ops)	(307.91)	(63.19)	(11.90)	(15.62)	(21.46)	(33.64)	(5.11)	(4.61)	0.51	0.76	0.76
Diluted EPS (Continuing Ops)	(307.91)	(63.19)	(11.90)	(15.62)	(21.46)	(33.64)	(5.11)	(4.61)	0.51	0.76	0.76

WA Basic Shares Out.	1,076	6,411	6,411	6,411	6,411	9,160	51,870	51,870	51,870	51,870	51,870
WA Diluted Shares Out.	1,076	6,411	6,411	6,411	6,411	9,160	51,870	51,870	51,870	51,870	51,870

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	9,086	2,219	1,031	(1,922)	668	2,689	(77)	(20,928)	(21,435)	21,156	21,156
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	475	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Total Unusual Items	9,086	2,219	1,031	(1,922)	668	2,689	(77)	(20,453)	(21,435)	21,156	21,156
% Margin	3.2%	-6.4%	0.4%	-1.2%	0.5%	7.3%	0.0%	-8.8%	-7.2%	5.8%	5.8%

Adjusted Net Income Reconciliation
Net Income to Company	(331,159)	(405,123)	(76,285)	(100,131)	(137,559)	(308,158)	(265,176)	(239,287)	26,591	39,330	39,330
Addback: Unusual Items	0	0	0	0	0	0	0	475	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	(124)	0	0	0
Adjusted Net Income	(331,159)	(405,123)	(76,285)	(100,131)	(137,559)	(308,158)	(265,176)	(238,936)	26,591	39,330	39,330
% Margin	-116.6%	1175.7%	-31.2%	-61.4%	-106.9%	-841.8%	-148.3%	-102.3%	8.9%	10.7%	10.7%

로딩 에러

Bank Pembangunan Daerah Banten Tbk PT

IDX:BEKS

인도네시아 / 금융 / 은행

10년 은행 과거 금융 데이터