YOLFTbeta
MS

Mnc Sky Vision Tbk

MSKY · JK · Communication Services / Entertainment

33.00IDR+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close33.00
Open33.00
Day Range32.00 – 33.00
52-Week Range40.00 – 141.00
Volume2.20M
Market Cap438.76B
P/E (TTM)0.00
Forward P/E0.00
EPS-1.70
Dividend Yield0.00%
Beta-0.03
50-Day Avg63.56
200-Day Avg73.76

About

PT MNC Sky Vision Tbk engages in the retransmission and marketing of television programs through satellites in Indonesia. The company provides family entertainment shows, as well as presents premium and featured channels in high-definition format. It also sells decoders and free to air shows. The company was formerly known as PT Matahari Lintas Cakrawala and changed its name to PT MNC Sky Vision Tbk in December 2006. The company was founded in 1988 and is headquartered in Jakarta Barat, Indonesia. PT MNC Sky Vision Tbk is a subsidiary of PT MNC Vision Networks Tbk.

Company Details

  • SectorCommunication Services
  • IndustryEntertainment
  • CEOMr. Kevin Sanjaya Sukamuljo
  • Employees406
  • HeadquartersMNC Vision Tower, Jakarta Barat, Indonesia, 11520, Indonesia
  • Websitehttps://www.mncvision.id

Leadership

  • Mr. Kevin Sanjaya SukamuljoPresident director · b. 1995
  • Ms. Dhini WidhiastutiDirector of Marketing & Programming · b. 1973
  • Mr. Faisal TanzilHead of Internal Audit · b. 1981
  • Mr. Ray Rezky PrihatinoCorporate Secretary

Financials

Income Statement

Currency: IDR2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue501.09B797.15B1.05T1.41T1.74T2.39T3.02T3.28T3.23T3.00T2.66T2.58T2.45T2.02T1.46T1.11T741.05B703.78B381.39B
Growth (%)-+59.09%+32.33%+33.84%+23.09%+37.73%+26.17%+8.59%-1.35%-7.26%-11.48%-2.73%-5.05%-17.83%-27.53%-23.67%-33.53%-5.03%-45.81%
Cost of Revenue293.69B529.22B703.47B852.29B1.32T1.74T2.43T2.89T3.05T2.94T2.43T2.43T2.33T1.94T1.44T1.24T922.42B737.72B255.12B
Gross Profit----420.13B649.60B594.71B391.31B187.46B60.52B230.01B157.96B125.98B79.91B19.42B-127.26B-181.37B-33.94B126.27B
Gross Margin----24.18%27.14%19.69%11.93%5.79%2.02%8.66%6.11%5.14%3.97%1.33%-11.41%-24.48%-4.82%33.11%
Operating Expense----67.45B154.27B136.35B189.05B207.38B115.89B138.16B128.94B136.42B235.26B206.18B158.32B33.34B36.82B35.73B
Operating Income81.89B102.33B116.99B271.54B352.68B495.32B458.36B202.26B-19.92B-55.37B91.85B29.02B-10.44B-155.35B-186.75B-285.57B-214.72B-70.76B90.53B
Operating Margin16.34%12.84%11.09%19.23%20.29%20.69%15.18%6.17%-0.62%-1.85%3.46%1.12%-0.43%-7.71%-12.79%-25.61%-28.97%-10.05%23.74%
EBITDA----300.32B748.92B281.86B840.18B512.29B1.11T961.67B862.20B968.21B697.99B548.15B283.42B-69.20B-125.23B178.06B
EBITDA Margin----17.28%31.29%9.33%25.62%15.84%37.13%36.21%33.38%39.48%34.63%37.53%25.42%-9.34%-17.79%46.69%
Net Income----65.34B81.85B-486.98B-154.73B-776.48B-197.44B-289.34B-228.11B-75.32B-200.62B-181.65B-245.39B-274.83B-116.72B-90.46B
Net Income Margin----3.76%3.42%-16.13%-4.72%-24.00%-6.58%-10.90%-8.83%-3.07%-9.95%-12.44%-22.01%-37.09%-16.58%-23.72%
Interest Expense0000193.33B187.97B216.53B216.73B239.40B256.56B201.00B215.81B172.31B147.79B123.15B90.99B85.75B59.58B7.48B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%11.12%7.85%7.17%6.61%7.40%8.55%7.57%8.35%7.03%7.33%8.43%8.16%11.57%8.47%1.96%

Balance Sheet

Currency: IDR2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets1.82T2.02T2.19T3.06T3.45T4.94T5.94T5.88T6.57T5.35T4.95T4.89T4.36T4.59T3.89T3.40T3.03T2.64T1.32T
Total Liabilities1.14T1.38T1.44T2.17T2.49T2.68T4.19T4.28T5.18T4.08T2.74T2.82T1.52T1.94T1.41T1.16T1.08T809.85B537.10B
Total Equity672.38B639.82B746.10B892.89B958.23B2.26T1.75T1.59T1.39T1.27T2.20T2.07T2.84T2.66T2.48T2.23T1.96T1.83T779.40B
Cash171.92B40.64B58.83B16.36B34.81B36.00B513.26B65.84B46.51B79.08B39.53B68.35B70.77B56.43B19.51B11.37B5.25B9.03B12.66B
Total Debt----1.53T1.55T2.86T3.06T3.45T2.30T2.48T2.06T780.12B589.13B400.96B263.61B204.26B162.46B155.52B
Net Debt----1.49T1.51T2.35T2.99T3.41T2.22T2.44T1.99T709.35B532.70B381.45B252.24B199.00B153.44B142.87B

Cash Flow

Currency: IDR2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow--45.07B253.33B611.64B532.92B991.78B822.50B1.03T1.14T671.43B852.94B954.38B622.98B569.32B-245.08B234.00M161.38B191.86B
Investing Cash Flow-61.03B---640.43B-1.47T-1.12T-1.17T-1.14T-651.49B-656.82B-700.66B-363.75B-723.38B8.06B-36.27B-34.19B-97.11B-28.60B
Financing Cash Flow729.21B7.07B26.75B685.25B47.24B886.72B604.32B-102.91B94.31B-455.64B-54.14B-123.66B-588.49B85.29B-613.95B-259.61B27.19B-59.08B-159.62B
Capital Expenditure10.10B32.52B87.21B1.00T537.66B1.07T1.26T1.17T1.07T679.99B680.93B715.83B372.93B551.38B43.89B25.81B36.35B60.11B29.88B
Free Cash Flow----73.98B-541.82B-267.22B-346.98B-39.90B458.72B-9.50B137.11B581.44B71.59B525.43B-270.89B-36.12B101.27B161.98B
Dividends Paid------25.30B2.95B-----------
FCF to OCF----12.09%-101.67%-26.94%-42.19%-3.89%40.28%-1.42%16.08%60.92%11.49%92.29%110.53%-15436.32%62.75%84.43%
Dividend Paid to FCF-------9.47%-0.85%-----------

Earnings

Report DateSep 30, 2012Dec 31, 2012Mar 31, 2013Aug 28, 2013Oct 30, 2013Mar 28, 2014Apr 28, 2014Jul 25, 2014Oct 30, 2014Mar 31, 2015Apr 30, 2015Jul 31, 2015Oct 30, 2015Dec 31, 2015Apr 29, 2016Jul 29, 2016Oct 31, 2016May 1, 2017Jul 31, 2017Oct 31, 2017Mar 31, 2018Apr 30, 2018Jul 31, 2018Oct 31, 2018Feb 27, 2019Apr 30, 2019Jul 31, 2019Oct 31, 2019Feb 26, 2020Apr 29, 2020Jul 29, 2020Nov 27, 2020Mar 3, 2021May 31, 2021Aug 12, 2021Nov 22, 2021May 31, 2022Aug 31, 2022Nov 3, 2022Mar 24, 2023May 2, 2023Aug 1, 2023
EPS Estimate-----15.45-9.6910.004.163.41-2.461.161.28-11.11-1.76---------------------------
EPS Actual1.247.874.74-0.41-35.93-37.3719.20-21.10-2.10-17.93-18.40-23.20-0.1421.0017.20-4.82-1.34-13.38-12.45-9.54-0.24-8.37-6.79-11.141.13-5.63-4.07-0.952.21-3.47-4.92-5.41-6.27-3.54-6.10-2.00-5.78-3.74-6.27-8.74-5.86-8.39
Surprise-----132.56%-98.14%-311.00%-150.48%-625.81%-647.97%-2100.00%-110.94%289.05%1077.27%---------------------------
Timing----After-hours-After-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hours-After-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-market---------------------

Key Statistics & Ratios

Market Cap438.76B
Enterprise Value786.33B
Trailing P/E0.00
Forward P/E0.00
Price / Sales1.46
Price / Book0.93
EPS-1.70
Book Value71.02
Revenue (TTM)300.04B
Gross Profit (TTM)110.04B
EBITDA142.59B
Profit Margin-5.59%
Operating Margin-60.35%
Return on Equity-1.40%
Return on Assets6.29%
Shares Outstanding9.97B
Shares Float808.12M
Beta-0.03
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20131×
4.00Dec 17, 2013