Watchlist Manager

Watchlist

Price: 111 IDR 0.91% Market Closed

Market Cap: Rp1.6T

E	Equity Development Investment Tbk PT IDX:GSMF	ID
N	Newland Pharmaceutical Co Ltd SZSE:301277	CN
A	Alinco Inc TSE:5933	JP
A	Africa Israel Residences Ltd TASE:AFRE	IL
N	Nilachal Refractories Ltd BSE:502294	IN
	London Security PLC LSE:LSC	UK
P	Pne Pcb Bhd KLSE:PNEPCB	MY

Income Statement

Currency: IDR

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	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	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
Revenue
Interest Expense	95 683	91 239	91 303	91 400	634	627	628	550	404	380	324	311	711	723	749	784	1 062	1 056	1 030	2 438	2 169	0	0	0	0	0	0	0	1 070	3 266	3 813	6 062	9 223	10 485	15 540	22 248	30 491	36 875	44 091	49 852	56 807	62 233	67 168	72 206	73 559	70 612	66 922	62 724	63 130	63 968	63 236	60 562	57 798	57 658	59 203	62 383	49 500	49 557	52 015	53 399	52 447	55 353	50 953	48 784	58 284	56 317	55 484	52 434	49 865	44 168	66 653	87 393	134 106	136 261	112 632	91 430	29 736	36 819	39 434	40 975	53 393	0	0	0
Gross Premiums Earned	350 678	361 620	382 005	448 777	458 205	461 704	460 436	459 557	460 504	511 019	544 119	588 332	599 207	719 412	759 745	772 246	790 890	703 155	689 735	700 037	765 385	783 563	818 220	841 593	898 572	922 566	904 827	900 791	835 042	836 074	873 806	867 978	912 600	981 432	1 034 819	1 037 566	999 921	942 997	885 556	892 533	954 068	962 982	994 546	995 799	0	907 216	863 096	846 031	942 383	928 278	920 059	917 029	923 069	950 923	995 598	1 031 268	1 076 910	1 104 047	1 112 729	1 139 304	1 064 898	1 069 224	1 016 355	0	919 424	426 793	427 743	693 207	1 133 840	1 103 861	1 139 274	1 079 967	1 097 692	1 018 043	994 015	1 026 690	957 193	943 090	977 648	964 448	977 793	982 632	997 884	1 029 630
Revenue	426 890 N/A	471 668 +10%	488 054 +3%	534 400 +9%	521 462 -2%	490 860 -6%	488 461 0%	506 758 +4%	552 022 +9%	608 429 +10%	652 333 +7%	705 775 +8%	734 756 +4%	859 088 +17%	900 741 +5%	913 958 +1%	933 590 +2%	847 095 -9%	865 266 +2%	888 253 +3%	945 434 +6%	967 122 +2%	978 194 +1%	1 026 554 +5%	1 127 898 +10%	1 132 006 +0%	1 129 040 0%	1 076 655 -5%	1 046 613 -3%	1 079 798 +3%	1 080 862 +0%	1 111 722 +3%	1 123 986 +1%	1 199 768 +7%	1 226 885 +2%	1 147 832 -6%	1 064 310 -7%	1 026 157 -4%	1 024 851 0%	1 124 929 +10%	1 246 360 +11%	1 242 745 0%	1 216 262 -2%	1 141 317 -6%	1 111 793 -3%	1 097 931 -1%	1 166 022 +6%	1 267 015 +9%	1 244 930 -2%	1 227 109 -1%	1 198 705 -2%	1 160 969 -3%	1 252 871 +8%	1 221 704 -2%	1 186 188 -3%	1 202 648 +1%	1 218 158 +1%	1 273 109 +5%	1 383 237 +9%	1 396 713 +1%	1 338 313 -4%	1 192 099 -11%	1 137 810 -5%	1 110 198 -2%	0 N/A	1 236 857 N/A	1 193 562 -4%	1 274 223 +7%	0 N/A	1 400 574 N/A	1 507 390 +8%	1 562 750 +4%	0 N/A	0 N/A	0 N/A	0 N/A	1 181 673 N/A	619 448 -48%	1 171 726 +89%	1 490 511 +27%	1 145 909 -23%	1 401 844 +22%	1 187 828 -15%	1 200 340 +1%
Operating Income
Operating Expenses	(495 963)	(514 272)	(507 881)	(556 679)	(477 064)	(490 328)	(495 688)	(503 818)	(527 952)	(583 633)	(626 415)	(686 601)	(711 523)	(832 421)	(879 175)	(892 190)	(908 195)	(826 272)	(843 412)	(868 654)	(921 372)	(936 501)	(948 853)	(983 645)	(1 078 819)	(1 084 425)	(1 070 200)	(1 029 320)	(973 213)	(997 152)	(998 443)	(1 028 014)	(1 029 865)	(1 109 628)	(1 140 653)	(1 089 233)	(1 015 147)	(943 177)	(922 333)	(964 626)	(1 064 006)	(1 085 221)	(1 052 402)	(993 930)	(951 816)	(915 655)	(973 129)	(1 048 561)	(1 085 205)	(1 081 672)	(1 063 393)	(1 042 196)	(1 101 169)	(1 077 156)	(1 047 395)	(1 074 273)	(1 085 998)	(1 120 043)	(1 219 337)	(1 212 902)	(1 230 420)	(1 162 968)	(1 097 733)	(1 070 622)	(1 051 677)	(1 077 691)	(1 077 348)	(1 190 001)	(1 285 242)	(1 359 015)	(1 444 795)	(1 451 149)	(1 458 998)	(1 449 830)	(1 401 447)	(1 349 630)	(1 251 952)	(1 259 491)	(1 242 771)	(1 221 759)	(1 157 577)	(1 131 607)	(1 179 653)	(1 225 151)
Selling, General & Administrative	(201 971)	(211 473)	(215 036)	(221 042)	(131 424)	(125 147)	(124 017)	(123 274)	(145 877)	(145 099)	(149 347)	(151 889)	(157 885)	(161 739)	(171 898)	(198 302)	(176 481)	(179 644)	(177 531)	(153 302)	(167 683)	(160 640)	(171 919)	(172 945)	(190 996)	(194 807)	(185 925)	(204 968)	(205 719)	(208 706)	(217 389)	(220 156)	(234 129)	(246 315)	(255 664)	(268 819)	(264 937)	(290 900)	(298 503)	(302 449)	(310 794)	(323 472)	(338 679)	(348 490)	(351 822)	(345 775)	(355 115)	(364 590)	(373 935)	(384 273)	(381 270)	(381 160)	(386 843)	(387 592)	(395 999)	(398 405)	(472 386)	(463 749)	(489 184)	(500 609)	(497 550)	(493 284)	(480 550)	(468 710)	(404 026)	(393 525)	(377 073)	(379 297)	(404 259)	(418 106)	(510 321)	(572 123)	(644 211)	(643 526)	(559 776)	(504 610)	(447 127)	(452 939)	(471 062)	(478 293)	(494 393)	(508 091)	(511 851)	(505 285)
Depreciation & Amortization	(585)	(584)	(584)	(584)	(585)	(584)	(584)	(584)	(1 804)	(1 803)	(1 803)	(1 803)	(3 219)	(3 073)	(2 927)	(2 781)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(12 205)	(2 964)	(6 005)	(9 097)	(12 251)	(12 304)	(12 375)	(12 674)	(12 840)	(12 923)	(12 905)	(12 614)	(12 799)	(13 108)	(13 507)	(13 995)	(14 517)	(14 888)	(15 009)	(11 421)	(15 026)	(21 892)	0	(22 137)	(15 252)	(11 982)	(16 073)	(16 184)	(24 913)	(26 564)	(26 119)	(25 909)	(23 694)	(16 835)	(28 977)	(28 765)	(32 853)	(35 707)	(25 037)	(26 398)	(21 309)	(21 160)	(20 997)	(21 167)	(21 499)	(21 815)	(21 774)	(21 480)
Benefits Claims Loss Adjustment	(268 849)	(280 588)	(292 093)	(328 591)	(331 471)	(326 936)	(335 963)	(343 791)	(369 828)	(421 468)	(467 117)	(524 282)	(550 419)	(664 399)	(705 071)	(696 058)	(731 714)	(663 308)	(652 844)	(687 663)	(729 859)	(743 883)	(760 459)	(797 602)	(877 406)	(877 993)	(868 990)	(824 133)	(767 495)	(796 430)	(793 329)	(813 636)	(795 736)	(863 312)	(884 988)	(820 413)	(738 005)	(649 313)	(617 824)	(653 079)	(740 961)	(749 444)	(701 348)	(632 766)	0	(556 956)	(605 107)	(671 354)	(698 471)	(684 288)	(668 615)	(647 042)	(699 808)	(674 677)	(636 387)	(660 669)	(598 586)	(656 624)	(708 097)	(690 156)	(675 259)	(589 343)	(558 751)	0	(575 487)	(255 827)	(272 381)	(510 464)	(809 843)	(869 816)	(849 335)	(770 409)	(738 440)	(730 859)	(771 869)	(787 673)	(727 836)	(729 971)	(694 266)	(667 125)	(611 457)	(571 879)	(617 723)	(671 070)
Other Operating Expenses	(24 557)	(21 627)	(166)	(6 461)	(13 584)	(37 661)	(35 124)	(36 169)	(10 443)	(15 263)	(8 148)	(8 627)	0	(3 210)	721	4 951	0	16 681	(13 037)	(27 690)	(23 830)	(31 979)	(16 475)	(13 098)	(10 417)	(11 625)	(15 285)	(219)	0	7 984	12 275	5 778	0	0	0	0	0	0	0	0	0	0	0	0	(587 154)	0	0	(3)	0	(3)	0	0	0	0	0	(3 778)	0	22 223	(22 056)	0	(42 359)	(68 359)	(42 359)	(585 728)	(47 251)	(401 775)	(401 775)	(274 331)	(47 446)	(54 258)	(56 162)	(79 852)	(43 494)	(39 738)	(44 765)	(30 949)	(55 680)	(55 421)	(56 446)	(55 174)	(30 228)	(29 822)	(28 305)	(27 316)
Operating Income	(69 073) N/A	(42 604) +38%	(19 828) +53%	(22 280) -12%	44 398 N/A	532 -99%	(7 227) N/A	2 940 N/A	24 070 +719%	24 796 +3%	25 918 +5%	19 174 -26%	23 233 +21%	26 668 +15%	21 567 -19%	21 769 +1%	25 395 +17%	20 824 -18%	21 855 +5%	19 600 -10%	24 061 +23%	30 620 +27%	29 340 -4%	42 908 +46%	49 079 +14%	47 581 -3%	58 840 +24%	47 335 -20%	73 400 +55%	82 646 +13%	82 420 0%	83 710 +2%	94 121 +12%	90 143 -4%	86 233 -4%	58 599 -32%	49 162 -16%	82 979 +69%	102 518 +24%	160 304 +56%	182 354 +14%	157 525 -14%	163 861 +4%	147 388 -10%	159 977 +9%	182 277 +14%	192 894 +6%	218 454 +13%	159 725 -27%	145 437 -9%	135 312 -7%	118 773 -12%	151 703 +28%	144 548 -5%	138 793 -4%	128 375 -8%	132 160 +3%	153 066 +16%	163 900 +7%	183 811 +12%	107 893 -41%	29 131 -73%	40 077 +38%	39 576 -1%	93 354 +136%	159 166 +70%	116 214 -27%	84 222 -28%	44 523 -47%	41 559 -7%	62 595 +51%	111 601 +78%	164 831 +48%	149 879 -9%	130 215 -13%	71 399 -45%	(70 279) N/A	(59 765) +15%	(82 645) -38%	(34 872) +58%	(11 668) +67%	(33 387) -186%	8 175 N/A	(24 811) N/A
Pre-Tax Income
Interest Income Expense	(95 683)	(91 239)	(91 303)	(91 400)	(634)	(627)	(628)	(550)	(404)	(381)	(324)	(311)	(711)	(723)	(750)	(785)	(1 062)	(1 057)	(1 031)	(2 439)	(2 169)	0	0	0	0	0	0	0	(1 070)	(3 266)	2 260	6 196	(9 223)	(377)	(1 467)	36 124	49 110	16 502	17 189	(33 082)	(50 420)	(12 464)	(27 736)	(3 804)	(34 567)	(63 229)	(65 361)	(96 586)	(51 426)	(37 346)	(35 746)	(23 567)	(42 527)	(34 540)	(23 237)	(18 903)	(47 828)	(59 397)	(76 119)	(93 318)	(62 521)	(5 129)	(48 421)	(38 041)	(53 963)	(101 064)	(55 641)	(64 414)	(43 892)	(45 756)	(56 407)	(67 674)	(107 512)	(121 384)	(99 742)	(65 998)	6 194	27 571	35 996	21 298	43 053	52 520	48 670	71 735
Non-Reccuring Items	0	0	0	0	(14 207)	0	0	0	(1 215)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(842)	0	0	0	(531)	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	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
Gain/Loss on Disposition of Assets	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	0	0	0	0	0	2 150	3 088	3 142	5 587	3 752	3 936	4 248	2 284	2 112	1 166	916	0	2 612	2 567	2 765	19 688	22 805	23 265	23 865	6 087	2 815	2 381	1 854	1 393	1 643	2 789	3 170	4 934	5 804	5 023	0	2 578	1 102	679	669	15 295	14 832	15 211	15 998	7 785	9 968	10 089	15 636	13 229	11 616	11 581	5 942	3 222	3 063	3 112	3 430
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 130)	(2 100)	(630)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 140)	(4 185)	(8 079)	2 425	(9 904)	(8 893)	(8 802)	0	2 622	2 474	4 981	(14 346)	(16 482)	(18 828)	(21 245)	0	(15 509)	(15 773)	(12 060)	0	(3 792)	0	7 662	0	760	760	(2 648)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	(164 756) N/A	(133 843) +19%	(111 130) +17%	(113 681) -2%	29 557 N/A	(96) N/A	(7 855) -8 082%	2 391 N/A	22 451 +839%	24 417 +9%	25 595 +5%	18 864 -26%	22 522 +19%	25 945 +15%	20 818 -20%	20 986 +1%	24 333 +16%	19 769 -19%	20 825 +5%	17 162 -18%	21 892 +28%	28 490 +30%	27 240 -4%	42 278 +55%	48 237 +14%	47 581 -1%	58 840 +24%	47 335 -20%	71 799 +52%	79 380 +11%	84 679 +7%	89 904 +6%	84 898 -6%	91 914 +8%	87 854 -4%	97 866 +11%	103 859 +6%	103 233 -1%	123 642 +20%	131 469 +6%	134 217 +2%	145 033 +8%	133 106 -8%	136 421 +2%	127 834 -6%	111 756 -13%	121 207 +8%	115 831 -4%	127 986 +10%	133 518 +4%	125 306 -6%	124 053 -1%	100 915 -19%	96 343 -5%	99 109 +3%	90 081 -9%	85 725 -5%	79 802 -7%	74 797 -6%	81 603 +9%	50 306 -38%	26 015 -48%	(3 321) N/A	9 198 N/A	41 969 +356%	59 964 +43%	62 012 +3%	17 829 -71%	15 926 -11%	10 635 -33%	21 399 +101%	59 925 +180%	65 104 +9%	38 463 -41%	40 562 +5%	21 037 -48%	(50 856) N/A	(20 578) +60%	(35 068) -70%	(7 632) +78%	34 607 N/A	22 196 -36%	59 957 +170%	50 354 -16%
Net Income
Tax Provision	(2 185)	(966)	(1 004)	(2 507)	(3 167)	(3 988)	(2 424)	(3 929)	(154)	(216)	(1 422)	1 555	(1 687)	(2 754)	(3 703)	(4 021)	(7 738)	(7 401)	(5 988)	(6 215)	(2 806)	(2 660)	(3 927)	(4 574)	(3 879)	(4 277)	(4 548)	(5 365)	(9 281)	(9 779)	(11 906)	(11 808)	(11 877)	(12 887)	(14 255)	(14 536)	(11 776)	(10 921)	(12 175)	(14 182)	(32 523)	(34 775)	(34 906)	(33 521)	(34 968)	(35 811)	(34 942)	(37 060)	(25 656)	(26 230)	(28 110)	(27 125)	(14 325)	(10 622)	(9 293)	(7 214)	(15 447)	(14 197)	(11 881)	(13 813)	(1 965)	(4 284)	(1 369)	301	(15 082)	(12 941)	(14 516)	(15 066)	(4 042)	(4 879)	(4 117)	(2 108)	(19 684)	(18 928)	(18 789)	(20 875)	(5 314)	(6 155)	(6 847)	(7 843)	(4 209)	(4 830)	(3 938)	(2 570)
Income from Continuing Operations	(166 941)	(134 809)	(112 133)	(116 186)	26 390	(4 083)	(10 280)	(1 539)	22 297	24 199	24 172	20 419	20 835	23 192	17 115	16 964	16 595	12 367	14 837	10 947	19 086	25 830	23 313	37 704	44 357	43 306	54 294	41 971	62 518	69 600	72 772	78 097	73 022	79 028	73 600	83 330	92 083	92 313	111 468	117 288	101 694	110 258	98 200	102 900	92 866	75 945	86 265	78 770	102 331	107 288	97 196	96 929	86 591	85 721	89 816	82 868	70 278	65 605	62 916	67 790	48 341	21 730	(4 691)	9 499	26 887	47 023	47 496	2 763	11 884	5 756	17 282	57 817	45 420	19 535	21 773	162	(56 170)	(26 733)	(41 915)	(15 475)	30 398	17 366	56 019	47 784
Income to Minority Interest	(7 979)	(15 609)	(24 350)	(13 257)	(3 565)	1 774	2 547	1 195	(2 113)	(1 146)	189	446	(1 809)	(2 458)	(2 233)	(604)	(2 115)	(1 489)	(1 386)	(3 301)	(2 871)	(3 516)	(3 945)	(5 051)	(4 637)	(4 785)	(6 612)	(4 948)	(5 503)	(5 699)	(5 858)	(7 750)	(11 129)	(12 079)	(11 902)	(12 940)	(18 889)	(19 066)	(21 406)	(22 150)	(15 907)	(17 405)	(16 716)	(16 842)	(16 787)	(14 893)	(13 219)	(11 250)	(11 699)	(11 202)	(11 836)	(12 523)	(13 079)	(13 005)	(13 477)	(11 814)	(11 551)	(11 663)	(11 595)	(12 251)	(8 901)	(6 949)	(4 325)	(4 838)	(8 425)	(9 293)	(8 950)	(7 548)	(5 716)	(5 448)	(7 205)	(22 784)	(27 245)	(26 303)	(25 396)	(9 472)	(2 969)	(4 501)	(4 246)	(6 383)	(7 825)	(7 413)	(8 828)	(7 958)
Net Income (Common)	23 185 N/A	47 686 +106%	61 621 +29%	68 661 +11%	22 825 -67%	(2 309) N/A	(7 732) -235%	(342) +96%	20 185 N/A	23 055 +14%	24 362 +6%	20 865 -14%	19 026 -9%	20 735 +9%	14 883 -28%	16 361 +10%	14 480 -11%	10 878 -25%	13 451 +24%	7 647 -43%	16 216 +112%	22 315 +38%	19 369 -13%	32 653 +69%	39 721 +22%	38 521 -3%	47 681 +24%	37 022 -22%	57 015 +54%	63 899 +12%	66 913 +5%	70 346 +5%	61 892 -12%	66 949 +8%	61 698 -8%	70 390 +14%	73 194 +4%	73 247 +0%	90 062 +23%	95 138 +6%	85 787 -10%	92 853 +8%	81 484 -12%	86 058 +6%	76 080 -12%	61 053 -20%	73 047 +20%	67 521 -8%	90 631 +34%	96 085 +6%	85 359 -11%	84 405 -1%	73 512 -13%	72 716 -1%	76 340 +5%	71 054 -7%	58 726 -17%	53 943 -8%	51 321 -5%	55 538 +8%	39 440 -29%	14 781 -63%	(9 016) N/A	4 662 N/A	18 462 +296%	37 730 +104%	38 546 +2%	(4 785) N/A	6 168 N/A	308 -95%	10 077 +3 172%	35 033 +248%	18 175 -48%	(6 768) N/A	(3 623) +46%	(9 310) -157%	(59 139) -535%	(31 234) +47%	(46 161) -48%	(21 858) +53%	22 573 N/A	9 953 -56%	47 191 +374%	39 826 -16%
EPS (Diluted)	4.43 N/A	9.12 +106%	11.79 +29%	13.13 +11%	4.37 -67%	-0.44 N/A	-1.48 -236%	-0.07 +95%	3.86 N/A	4.4 +14%	4.65 +6%	3.94 -15%	3.64 -8%	3.97 +9%	2.85 -28%	3.13 +10%	2.77 -12%	2.08 -25%	2.58 +24%	1.47 -43%	3.1 +111%	4.28 +38%	3.71 -13%	6.25 +68%	7.6 +22%	7.37 -3%	9.12 +24%	7.08 -22%	10.91 +54%	12.22 +12%	12.8 +5%	13.46 +5%	11.84 -12%	12.81 +8%	11.81 -8%	13.47 +14%	14 +4%	14.02 +0%	17.23 +23%	18.2 +6%	16.41 -10%	17.76 +8%	15.59 -12%	16.47 +6%	14.56 -12%	11.69 -20%	7.54 -36%	9.05 +20%	8.36 -8%	12.88 +54%	11.45 -11%	11.32 -1%	6.78 -40%	9.76 +44%	10.25 +5%	9.54 -7%	5.42 -43%	7.24 +34%	6.88 -5%	7.45 +8%	3.64 -51%	1.98 -46%	-1.21 N/A	0.63 N/A	1.7 +170%	3.47 +104%	3.55 +2%	-0.44 N/A	0.43 N/A	0.02 -95%	0.7 +3 400%	2.46 +251%	1.28 -48%	-0.48 N/A	-0.25 +48%	-0.65 -160%	-4.16 -540%	-2.19 +47%	-3.24 -48%	-1.54 +52%	1.59 N/A	0.7 -56%	3.32 +374%	2.8 -16%

Income Statement Balance Sheet Cash Flow Statement

Equity Development Investment Tbk PT
IDX:GSMF

Income Statement

Income Statement
Equity Development Investment Tbk PT

See Also

Company

Help

Tools

Stocks

Equity Development Investment Tbk PT IDX:GSMF

Income Statement

Income Statement Equity Development Investment Tbk PT

See Also

Company

Help

Tools

Stocks

Equity Development Investment Tbk PT
IDX:GSMF

Income Statement
Equity Development Investment Tbk PT