Watchlist Manager

Watchlist

Price: 1 320 IDR -0.38% Market Closed

Market Cap: Rp5.2T

	Bali Towerindo Sentra Tbk PT IDX:BALI	ID
	Ramelius Resources Ltd ASX:RMS	AU

Income Statement

Currency: IDR

	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	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	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	25 455	26 954	29 571	0	0	34 770	17 861	28 100	40 976	47 544	54 585	63 661	71 297	78 503	85 529	91 186	105 087	113 071	119 338	129 335	135 075	149 917	167 715	182 075	194 146	205 842	214 387	220 143	222 289	222 942	221 545	216 632	214 249	209 664	205 605	209 107	209 944	209 303	208 784	203 798	202 784	201 718	201 081	204 251	208 953	225 686	242 053	0	0	0
Revenue	89 886 N/A	103 194 +15%	113 912 +10%	125 787 +10%	134 181 +7%	136 527 +2%	140 295 +3%	140 515 +0%	148 027 +5%	170 480 +15%	191 884 +13%	219 041 +14%	244 319 +12%	254 686 +4%	271 493 +7%	287 203 +6%	301 003 +5%	320 066 +6%	341 313 +7%	370 480 +9%	416 735 +12%	464 176 +11%	509 967 +10%	555 773 +9%	588 838 +6%	617 523 +5%	656 569 +6%	694 679 +6%	730 737 +5%	778 896 +7%	818 798 +5%	850 365 +4%	907 050 +7%	946 633 +4%	971 432 +3%	993 252 +2%	987 537 -1%	978 379 -1%	968 051 -1%	963 855 0%	954 825 -1%	955 262 +0%	970 523 +2%	984 301 +1%	998 178 +1%	1 045 849 +5%	1 102 499 +5%	1 150 309 +4%	1 213 096 +5%	1 239 211 +2%
Gross Profit
Cost of Revenue	(24 889)	(23 724)	(26 817)	(30 159)	(31 861)	(35 151)	(37 329)	(40 938)	(41 181)	(46 890)	(53 436)	(56 287)	(67 661)	(101 633)	(116 646)	(129 535)	(135 232)	(119 308)	(125 304)	(141 048)	(162 390)	(192 251)	(217 455)	(246 373)	(272 331)	(280 845)	(297 024)	(320 219)	(334 151)	(356 126)	(371 539)	(375 993)	(390 939)	(401 915)	(413 535)	(418 718)	(421 751)	(420 458)	(418 597)	(419 240)	(419 537)	(426 005)	(435 785)	(445 345)	(449 298)	(466 237)	(501 281)	(534 195)	(572 537)	(594 630)
Gross Profit	64 997 N/A	79 471 +22%	87 095 +10%	95 628 +10%	102 320 +7%	101 376 -1%	102 966 +2%	99 577 -3%	106 846 +7%	123 591 +16%	138 448 +12%	162 754 +18%	176 658 +9%	153 053 -13%	154 847 +1%	157 668 +2%	165 771 +5%	200 758 +21%	216 009 +8%	229 432 +6%	254 345 +11%	271 924 +7%	292 512 +8%	309 400 +6%	316 507 +2%	336 678 +6%	359 545 +7%	374 459 +4%	396 586 +6%	422 770 +7%	447 259 +6%	474 372 +6%	516 111 +9%	544 718 +6%	557 896 +2%	574 534 +3%	565 785 -2%	557 920 -1%	549 454 -2%	544 615 -1%	535 288 -2%	529 256 -1%	534 738 +1%	538 955 +1%	548 880 +2%	579 612 +6%	601 219 +4%	616 114 +2%	640 559 +4%	644 581 +1%
Operating Income
Operating Expenses	(12 099)	(13 989)	(16 463)	(18 327)	(20 982)	(23 707)	(26 538)	(29 700)	(31 705)	(36 919)	(39 477)	(40 396)	(40 043)	(37 906)	(38 150)	(39 102)	(41 274)	(42 521)	(43 742)	(44 520)	(45 951)	(55 901)	(58 875)	(60 914)	(65 836)	(58 802)	(58 803)	(61 344)	(60 227)	(61 194)	(62 741)	(58 330)	(60 711)	(63 399)	(64 280)	(80 166)	(79 815)	(73 017)	(75 878)	(68 556)	(71 469)	(91 235)	(92 840)	(97 315)	(102 567)	(94 440)	(98 693)	(96 439)	(97 022)	(100 760)
Selling, General & Administrative	(11 731)	(13 437)	(15 651)	(16 985)	(19 256)	(21 812)	(23 941)	(26 815)	(28 328)	(33 317)	(35 555)	(36 141)	(35 602)	(33 510)	(33 320)	(34 223)	(36 097)	(37 190)	(38 354)	(39 303)	(41 056)	(51 019)	(54 094)	(56 039)	(61 003)	(54 250)	(54 256)	(56 885)	(55 090)	(56 713)	(57 517)	(53 067)	(56 104)	(58 756)	(59 792)	(75 683)	(75 190)	(68 367)	(69 390)	(60 159)	(60 832)	(78 409)	(79 039)	(82 926)	(87 627)	(78 865)	(82 562)	(79 554)	(79 712)	(82 883)
Depreciation & Amortization	(367)	(552)	(812)	(1 343)	(1 727)	(1 895)	(2 597)	(2 885)	(3 377)	(3 601)	(3 923)	(4 255)	(4 442)	(4 396)	(4 831)	(4 880)	(5 177)	(5 331)	(5 387)	(5 216)	(4 893)	(4 882)	(4 780)	(4 874)	(4 833)	(4 551)	(4 470)	(4 338)	(4 248)	(4 279)	(4 343)	(4 398)	(4 482)	(4 490)	(4 403)	(4 369)	(4 500)	(4 650)	(6 391)	(8 299)	(10 537)	(12 826)	(13 700)	(14 346)	(14 940)	(15 575)	(16 131)	(16 885)	(17 310)	(17 876)
Other Operating Expenses	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	(77)	(121)	(890)	(202)	(880)	(865)	(125)	(153)	(85)	(114)	(125)	0	(97)	(97)	(101)	0	(101)	(43)	0	0	0	0	0	0
Operating Income	52 898 N/A	65 482 +24%	70 632 +8%	77 301 +9%	81 338 +5%	77 669 -5%	76 427 -2%	69 876 -9%	75 140 +8%	86 672 +15%	98 971 +14%	122 358 +24%	136 614 +12%	115 147 -16%	116 696 +1%	118 565 +2%	124 497 +5%	158 236 +27%	172 267 +9%	184 912 +7%	208 394 +13%	216 023 +4%	233 637 +8%	248 487 +6%	250 671 +1%	277 877 +11%	300 742 +8%	313 115 +4%	336 359 +7%	361 576 +7%	384 519 +6%	416 042 +8%	455 400 +9%	481 319 +6%	493 616 +3%	494 368 +0%	485 970 -2%	484 904 0%	473 576 -2%	476 059 +1%	463 819 -3%	438 021 -6%	441 899 +1%	441 641 0%	446 313 +1%	485 172 +9%	502 525 +4%	519 675 +3%	543 537 +5%	543 821 +0%
Pre-Tax Income
Interest Income Expense	60 197	55 377	59 421	34 500	(5 337)	5 043	290	9 874	74 096	79 030	99 291	111 421	101 646	(78 503)	(123 503)	(165 034)	(226 474)	(113 071)	(119 337)	(129 334)	(135 075)	(149 916)	(167 715)	(182 075)	(194 146)	(205 842)	(214 387)	(220 143)	(223 481)	(222 942)	(222 736)	(217 824)	(214 249)	(209 664)	(205 605)	(209 107)	(209 944)	(210 058)	(213 926)	(213 303)	(235 290)	(259 438)	(254 413)	(272 375)	(254 076)	(225 686)	(261 208)	(260 901)	(277 004)	(276 780)
Total Other Income	544	(549)	421	39 677	39 532	39 831	37 950	(2 494)	(3 750)	(1 538)	141	423	1 833	1 078	598	540	1 898	7 445	7 348	6 576	3 825	(2 511)	(4 085)	(5 994)	(8 292)	(12 859)	(26 210)	(21 113)	(28 078)	(31 343)	(27 271)	(37 318)	(48 223)	(56 537)	(56 607)	(54 560)	(43 007)	(38 200)	(31 932)	(37 144)	(22 708)	(10 187)	(27 776)	(19 281)	(51 090)	(92 188)	(62 397)	(72 201)	(54 798)	(52 583)
Pre-Tax Income	113 638 N/A	120 310 +6%	130 474 +8%	151 478 +16%	115 533 -24%	122 543 +6%	114 668 -6%	77 257 -33%	145 487 +88%	164 163 +13%	198 403 +21%	234 203 +18%	240 095 +3%	37 722 -84%	(6 207) N/A	(45 928) -640%	(100 079) -118%	52 610 N/A	60 279 +15%	62 155 +3%	77 145 +24%	63 596 -18%	61 837 -3%	60 418 -2%	48 233 -20%	59 176 +23%	60 146 +2%	71 859 +19%	84 800 +18%	107 291 +27%	134 512 +25%	160 900 +20%	192 927 +20%	215 117 +12%	231 405 +8%	230 700 0%	233 019 +1%	236 646 +2%	227 718 -4%	225 613 -1%	205 821 -9%	168 397 -18%	159 710 -5%	149 985 -6%	141 148 -6%	167 298 +19%	178 921 +7%	186 574 +4%	211 735 +13%	214 458 +1%
Net Income
Tax Provision	(33 574)	(34 707)	(40 988)	(40 273)	(24 913)	(33 491)	(31 783)	(24 603)	(43 739)	(43 366)	(51 985)	(60 912)	(62 514)	(10 583)	471	10 407	24 300	8 917	6 992	7 899	3 572	(13 243)	(12 405)	(12 762)	(9 960)	(13 152)	(17 090)	(19 123)	(20 263)	(22 888)	(22 351)	(22 971)	(24 798)	(26 581)	(26 027)	(24 315)	(26 143)	(24 556)	(23 271)	(22 724)	(17 378)	(17 895)	(16 347)	(15 712)	(14 348)	(23 024)	(24 396)	(27 904)	(33 698)	(32 172)
Income from Continuing Operations	80 064	85 603	89 486	111 205	90 620	89 052	82 885	52 654	101 748	120 797	146 418	173 291	177 581	27 140	(5 736)	(35 521)	(75 779)	61 527	67 271	70 054	80 717	50 353	49 432	47 656	38 274	46 024	43 056	52 736	64 537	84 403	112 161	137 929	168 129	188 537	205 378	206 386	206 876	212 090	204 447	202 889	188 443	150 502	143 363	134 272	126 800	144 275	154 525	158 669	178 037	182 286
Income to Minority Interest	420	0	25	(628)	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	(2)	(2)	(2)	(1)	(1)	(0)	(1)	(2)	(2)	(3)	(6)	(6)	(4)	(5)	(3)	(3)	(3)	(4)	(5)	(6)	(7)	(6)	(5)	(3)	(1)	(0)	0	1	0	0	0	(0)
Net Income (Common)	80 483 N/A	85 603 +6%	89 511 +5%	110 577 +24%	90 620 -18%	89 052 -2%	82 885 -7%	52 654 -36%	101 748 +93%	120 797 +19%	146 419 +21%	173 292 +18%	177 582 +2%	27 140 -85%	(5 736) N/A	(35 521) -519%	(75 779) -113%	61 527 N/A	67 270 +9%	70 054 +4%	80 717 +15%	50 353 -38%	49 432 -2%	47 656 -4%	38 273 -20%	46 023 +20%	43 054 -6%	52 733 +22%	64 531 +22%	84 398 +31%	112 157 +33%	137 924 +23%	168 127 +22%	188 534 +12%	205 375 +9%	206 382 +0%	206 872 +0%	212 084 +3%	204 440 -4%	202 883 -1%	188 438 -7%	150 499 -20%	143 362 -5%	134 272 -6%	126 801 -6%	144 275 +14%	154 525 +7%	158 669 +3%	178 037 +12%	182 286 +2%
EPS (Diluted)	31.58 N/A	33.58 +6%	29.94 -11%	41.85 +40%	47.42 +13%	29.5 -38%	26.19 -11%	16.51 -37%	32.12 +95%	38.48 +20%	46.71 +21%	55.77 +19%	56 +0%	7.28 -87%	-1.52 N/A	-9.46 -522%	-20.18 -113%	16.39 N/A	17.92 +9%	18.67 +4%	21.51 +15%	13.46 -37%	13.31 -1%	12.19 -8%	9.72 -20%	11.88 +22%	10.94 -8%	13.4 +22%	16.4 +22%	21.45 +31%	28.51 +33%	35.05 +23%	42.73 +22%	47.92 +12%	52.2 +9%	52.45 +0%	52.58 +0%	53.9 +3%	51.96 -4%	51.56 -1%	47.89 -7%	38.25 -20%	36.44 -5%	34.13 -6%	32.23 -6%	36.67 +14%	39.27 +7%	40.33 +3%	45.25 +12%	46.33 +2%

Income Statement Balance Sheet Cash Flow Statement

Bali Towerindo Sentra Tbk PT
IDX:BALI

Income Statement

Earnings Waterfall
Bali Towerindo Sentra Tbk PT

Income Statement
Bali Towerindo Sentra Tbk PT

See Also

Company

Help

Tools

Stocks

Bali Towerindo Sentra Tbk PT IDX:BALI

Income Statement

Earnings Waterfall Bali Towerindo Sentra Tbk PT

Income Statement Bali Towerindo Sentra Tbk PT

See Also

Company

Help

Tools

Stocks

Bali Towerindo Sentra Tbk PT
IDX:BALI

Earnings Waterfall
Bali Towerindo Sentra Tbk PT

Income Statement
Bali Towerindo Sentra Tbk PT