 | MDRN - Modern Internasional Tbk. | MDRN - Modern Internasional Tbk. | MDRN - Modern Internasional Tbk. | |
| Sector | : | Industrials | ||
| Sub Sector | : | Industrial Services | ||
| Industry | : | Commercial Services | ||
| Sub Industry | : | Office Supplies | ||
| Index (2) | : | IDXINDUST, COMPOSITE | ||
| Index (2) | : | IDXINDUST, COMPOSITE | ||
| Board | : | 2 Index IDXINDUST, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Ekuitas negatif. Perusahaan Tercatat yang belum menyelenggarakan Rapat Umum Pemegang Saham Tahunan (RUPST) sampai dengan 6 (enam) bulan setelah tahun buku berakhir. Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | |
|||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 0 | |
| Rating ROE | 0 | |
| Rating DER | 0 | |
| Rating TOTAL | 0 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 7.632.167.798 | |
| Price | Rp. 6 | |
| Capitalization | Rp. 45.793.006.788 | |
| OWNERSHIP | ||
| Listing Date : | ||
| Lokal 73,28 % | Asing 17,15 % | Lainnya 9,57 % |
| MDRN - Modern Internasional Tbk. | MDRN - Modern Internasional Tbk. | MDRN - Modern Internasional Tbk. | |
| Sector | : | Industrials | ||
| Sub Sector | : | Industrial Services | ||
| Industry | : | Commercial Services | ||
| Sub Industry | : | Office Supplies | ||
| Index (2) | : | IDXINDUST, COMPOSITE | ||
| Index (2) | : | IDXINDUST, COMPOSITE | ||
| Board | : | 2 Index IDXINDUST, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Ekuitas negatif. Perusahaan Tercatat yang belum menyelenggarakan Rapat Umum Pemegang Saham Tahunan (RUPST) sampai dengan 6 (enam) bulan setelah tahun buku berakhir. Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
Financial Statements
| Description | 3Q17 | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | CAGR 5Y(%) |
| Last Price | 50 | 50 | 50 | 50 | 50 | 50 | 6000 | |
| Market Cap | 228.7 B | 251.6 B | 381.6 B | 381.6 B | 381.6 B | 381.6 B | 45.8 B | -81.80 |
| BALANCE SHEET | ||||||||
| Cash | 7.2 B | 7.5 B | 6.3 B | 666.6 M | 1.1 B | 1.0 B | 1.2 B | -84.00 |
| Total Asset | 1.1 T | 917.4 B | 856.2 B | 595.2 B | 299.9 B | 240.4 B | 218.3 B | -76.20 |
| S.T.Borrowing | 993.7 B | 1.0 T | 658.0 B | 519.5 B | 461.0 B | 340.6 B | 144.8 B | |
| L.T.Borrowing | 289.5 B | 231.5 B | 497.8 B | 441.1 B | 386.8 B | 278.6 B | 395.8 B | |
| Total Equity | -160.8 B | -332.2 B | -299.6 B | -365.4 B | -547.9 B | -378.9 B | -322.3 B | -2.98 |
| INCOME STATEMENT | ||||||||
| Revenue | 189.6 B | 63.1 B | 95.9 B | 67.8 B | 57.9 B | 56.5 B | 36.2 B | -42.63 |
| Gross Profit | 63.1 B | 22.8 B | 37.6 B | 24.6 B | 18.6 B | 21.7 B | 23.5 B | 3.07 |
| Operating Profit | -743.4 B | 10.8 B | -4.5 B | -11.8 B | -7.7 B | 32.6 B | 2.9 B | -73.15 |
| Net.Profit | -791.6 B | 2.6 B | -26.5 B | -35.1 B | -9.9 B | 32.2 B | 2.6 B | |
| EBITDA | -743.4 B | 10.8 B | -4.5 B | -11.8 B | -7.7 B | 32.6 B | 2.9 B | -73.15 |
| Interest Expense | 63.5 B | 8.1 B | 22.0 B | 23.2 B | 2.3 B | 400.0 M | 287.5 M | |
| RATIO | ||||||||
| EPS | -172.08 | 0.52 | -3.48 | -4.61 | -1.31 | 4.23 | 0.34 | -34.62 |
| PER | -0.29 x | 96.15 x | -14.37 x | -10.85 x | -38.17 x | 11.82 x | 17.65 x | |
| BVPS | -35.14 | -66.02 | -39.25 | -47.88 | -71.79 | -49.64 | -42.23 | |
| PBV | -1.42 x | -0.76 x | -1.27 x | -1.04 x | -0.70 x | -1.01 x | -0.14 x | |
| ROA | -0.7052 | 0.0029 | -0.0309 | -0.0589 | -0.0331 | 0.1338 | 0.0119 | 310.34 |
| ROE | 4.9235 | -0.0079 | 0.0884 | 0.0959 | 0.0181 | -0.0849 | -0.0081 | 2.53 |
| EV/EBITDA | -2.02 | 138.12 | -340.73 | -113.27 | -160.22 | 30.71 | 203.27 | |
| Debt/Equity | -7.98 | -3.76 | -3.86 | -2.63 | -1.55 | -1.63 | -1.68 | |
| Debt/TotalCap | 1.14 | 1.36 | 1.35 | 1.61 | 2.83 | 2.58 | 2.48 | |
| Debt/EBITDA | -1.73 | 115.55 | -257.21 | -81.11 | -110.59 | 19.02 | 187.77 | |
| EBITDA/IntExps | -11.7 | 1.33 | -0.2 | -0.51 | -3.37 | 81.38 | 10.01 | 652.63 |
| Deviden | ||||||||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | |
|||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| MARKET CAPITALIZATION | ||
| Listed Share | 7.632.167.798 | |
| Price | Rp. 6 | |
| Capitalization | Rp. 46 B. | |
| OWNERSHIP | ||
| Listing Date : | ||
| Lokal 73,28 % | Asing 17,15 % | Lainnya 9,57 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 0 | |
| Rating ROE | 0 | |
| Rating DER | 0 | |
| Rating TOTAL | 0 | |
EARNING PER SHARE
| MDRN - Modern Internasional Tbk. | MDRN - Modern Internasional Tbk. | MDRN - Modern Internasional Tbk. | |
| Sector | : | Industrials | ||
| Sub Sector | : | Industrial Services | ||
| Industry | : | Commercial Services | ||
| Sub Industry | : | Office Supplies | ||
| Index (2) | : | IDXINDUST, COMPOSITE | ||
| Index (2) | : | IDXINDUST, COMPOSITE | ||
| Board | : | 2 Index IDXINDUST, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Ekuitas negatif. Perusahaan Tercatat yang belum menyelenggarakan Rapat Umum Pemegang Saham Tahunan (RUPST) sampai dengan 6 (enam) bulan setelah tahun buku berakhir. Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
| TIME PERIOD : 01-12-2023 | |||
| Close | 6 | Prev Close | 6 |
| Change | - | Range | 5-6 |
| Bid | 5 | Offer | 6 |
| Bid Volume | 3019500 | Offer Volume | 5100 |
| Frequency | 33 | Value Rp.: 865.900 | |
| EARNING PER SHARE (% PRICE) | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |||||
| C Very Good | |||||
| D Good | |||||
| E Fair | |||||
| F Poor | |
||||
| Percent (%) of Price |
≤ 0 |
0-1.05 | 1.05-2.3 | 2.3-4.23 | > 4.23 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | |
|||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
