Dana Brata Luhur Tbk PT
IDX:TEBE
Dana Brata Luhur Tbk PT
IDX:TEBE
Price:
1 660
IDR
-8.03%
Market Cap:
Rp2.1T
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Dana Brata Luhur Tbk PT
Dana Brata Luhur Tbk PT
Income Statement
Dana Brata Luhur Tbk PT
Dana Brata Luhur Tbk PT
Currency: IDR
| 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 |
10 970
|
18 286
|
23 632
|
22 410
|
21 762
|
18 328
|
16 783
|
15 668
|
14 565
|
13 718
|
12 577
|
11 117
|
9 620
|
8 287
|
7 615
|
7 289
|
6 945
|
6 315
|
4 605
|
2 855
|
1 357
|
286
|
7
|
0
|
0
|
0
|
|
| Revenue |
459 514
N/A
|
580 354
+26%
|
379 904
-35%
|
354 595
-7%
|
305 129
-14%
|
236 285
-23%
|
197 953
-16%
|
195 632
-1%
|
250 124
+28%
|
345 970
+38%
|
448 008
+29%
|
503 113
+12%
|
583 396
+16%
|
684 649
+17%
|
781 794
+14%
|
847 538
+8%
|
814 579
-4%
|
714 764
-12%
|
632 233
-12%
|
560 870
-11%
|
546 279
-3%
|
565 569
+4%
|
566 674
+0%
|
540 616
-5%
|
513 873
-5%
|
497 749
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(288 695)
|
(372 241)
|
(264 399)
|
(254 021)
|
(234 781)
|
(188 802)
|
(160 440)
|
(150 751)
|
(153 471)
|
(170 758)
|
(206 885)
|
(225 388)
|
(250 907)
|
(282 498)
|
(319 527)
|
(342 025)
|
(340 011)
|
(325 032)
|
(302 612)
|
(284 707)
|
(306 261)
|
(324 377)
|
(326 991)
|
(332 408)
|
(297 746)
|
(284 645)
|
|
| Gross Profit |
170 818
N/A
|
208 113
+22%
|
115 505
-44%
|
100 574
-13%
|
70 348
-30%
|
47 483
-33%
|
37 513
-21%
|
44 881
+20%
|
96 653
+115%
|
175 212
+81%
|
241 123
+38%
|
277 725
+15%
|
332 489
+20%
|
402 151
+21%
|
462 266
+15%
|
505 513
+9%
|
474 568
-6%
|
389 732
-18%
|
329 620
-15%
|
276 164
-16%
|
240 018
-13%
|
241 191
+0%
|
239 684
-1%
|
208 209
-13%
|
216 126
+4%
|
213 105
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(32 784)
|
86 422
|
(30 371)
|
(31 689)
|
(30 343)
|
(26 603)
|
(26 851)
|
(28 171)
|
(32 167)
|
(33 138)
|
(32 773)
|
(32 005)
|
(34 867)
|
(35 164)
|
(44 251)
|
(46 100)
|
(43 566)
|
(44 770)
|
(44 224)
|
(45 306)
|
(43 036)
|
(62 121)
|
(81 848)
|
(82 457)
|
(86 883)
|
(68 931)
|
|
| Selling, General & Administrative |
(29 866)
|
(39 330)
|
(28 947)
|
(30 246)
|
(28 888)
|
(25 136)
|
(25 378)
|
(26 714)
|
(30 725)
|
(31 711)
|
(31 351)
|
(30 436)
|
(33 336)
|
(33 682)
|
(42 954)
|
(44 830)
|
(42 284)
|
(44 967)
|
(42 835)
|
(43 888)
|
(41 595)
|
(60 669)
|
(80 425)
|
(81 280)
|
(85 967)
|
(68 285)
|
|
| Depreciation & Amortization |
(2 918)
|
(3 275)
|
(1 424)
|
(1 443)
|
(1 454)
|
(1 466)
|
(1 473)
|
(1 457)
|
(1 442)
|
(1 427)
|
(1 422)
|
(1 417)
|
(1 380)
|
(1 330)
|
(1 297)
|
(1 270)
|
(1 283)
|
(1 324)
|
(1 389)
|
(1 418)
|
(1 441)
|
(1 452)
|
(1 423)
|
(1 177)
|
(916)
|
(645)
|
|
| Other Operating Expenses |
0
|
129 026
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(151)
|
(151)
|
(151)
|
0
|
0
|
0
|
1 521
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
138 034
N/A
|
294 534
+113%
|
85 134
-71%
|
68 885
-19%
|
40 005
-42%
|
20 881
-48%
|
10 662
-49%
|
16 711
+57%
|
64 486
+286%
|
142 074
+120%
|
208 351
+47%
|
245 720
+18%
|
297 622
+21%
|
366 987
+23%
|
418 016
+14%
|
459 413
+10%
|
431 001
-6%
|
344 962
-20%
|
285 396
-17%
|
230 858
-19%
|
196 982
-15%
|
179 070
-9%
|
157 836
-12%
|
125 752
-20%
|
129 244
+3%
|
144 174
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
(10 353)
|
(16 790)
|
(21 352)
|
(20 336)
|
(19 818)
|
(17 115)
|
(15 636)
|
(14 509)
|
(13 212)
|
(11 528)
|
(9 131)
|
(5 751)
|
(2 860)
|
(707)
|
3 055
|
5 272
|
8 437
|
10 406
|
11 039
|
12 414
|
12 259
|
14 292
|
13 732
|
13 321
|
13 298
|
12 725
|
|
| Non-Reccuring Items |
129 026
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
1 521
|
1 521
|
1 521
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
343
|
336
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
84
|
84
|
0
|
225
|
225
|
0
|
0
|
572
|
0
|
0
|
0
|
|
| Total Other Income |
(5 336)
|
(4 262)
|
(113)
|
244
|
1 185
|
279
|
2 907
|
5 023
|
4 557
|
4 402
|
3 823
|
2 580
|
2 523
|
1 679
|
428
|
(470)
|
351
|
1 499
|
1 304
|
1 259
|
208
|
1 864
|
74
|
681
|
815
|
(917)
|
|
| Pre-Tax Income |
251 715
N/A
|
273 819
+9%
|
63 678
-77%
|
48 792
-23%
|
21 374
-56%
|
4 044
-81%
|
(2 067)
N/A
|
7 225
N/A
|
55 831
+673%
|
134 948
+142%
|
202 891
+50%
|
242 549
+20%
|
297 285
+23%
|
367 960
+24%
|
423 102
+15%
|
465 819
+10%
|
441 394
-5%
|
356 867
-19%
|
297 965
-17%
|
244 756
-18%
|
209 448
-14%
|
195 226
-7%
|
172 214
-12%
|
139 753
-19%
|
143 356
+3%
|
155 983
+9%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
(28 828)
|
(35 689)
|
(17 723)
|
(17 584)
|
(11 509)
|
(4 510)
|
(458)
|
(1 256)
|
(39)
|
(17 542)
|
(37 276)
|
(45 269)
|
(68 275)
|
(83 114)
|
(95 272)
|
(105 210)
|
(99 303)
|
(82 205)
|
(76 253)
|
(65 055)
|
(62 839)
|
(59 075)
|
(38 026)
|
(30 683)
|
(24 446)
|
(27 399)
|
|
| Income from Continuing Operations |
222 887
|
238 130
|
45 955
|
31 208
|
9 865
|
(465)
|
(2 525)
|
5 969
|
55 792
|
117 405
|
165 615
|
197 281
|
229 010
|
284 846
|
327 830
|
360 609
|
342 092
|
274 661
|
221 712
|
179 700
|
146 610
|
136 151
|
134 188
|
109 071
|
118 910
|
128 583
|
|
| Income to Minority Interest |
(666)
|
(802)
|
(398)
|
(288)
|
(102)
|
(13)
|
35
|
(39)
|
(416)
|
(891)
|
(1 300)
|
(1 516)
|
(1 749)
|
(2 108)
|
(2 385)
|
(2 625)
|
(2 486)
|
(1 986)
|
(1 581)
|
(1 270)
|
(998)
|
(1 024)
|
(996)
|
(808)
|
(889)
|
(853)
|
|
| Net Income (Common) |
222 221
N/A
|
237 328
+7%
|
45 556
-81%
|
30 920
-32%
|
9 763
-68%
|
(478)
N/A
|
(2 490)
-421%
|
5 930
N/A
|
55 376
+834%
|
116 514
+110%
|
164 315
+41%
|
195 764
+19%
|
227 261
+16%
|
282 738
+24%
|
325 445
+15%
|
357 984
+10%
|
339 606
-5%
|
272 675
-20%
|
220 131
-19%
|
178 430
-19%
|
145 612
-18%
|
135 127
-7%
|
133 192
-1%
|
108 263
-19%
|
118 021
+9%
|
127 730
+8%
|
|
| EPS (Diluted) |
172.93
N/A
|
237.32
+37%
|
35.45
-85%
|
30.92
-13%
|
9.76
-68%
|
-0.48
N/A
|
-2.32
-383%
|
4.61
N/A
|
43.09
+835%
|
90.67
+110%
|
127.87
+41%
|
152.35
+19%
|
176.86
+16%
|
220.03
+24%
|
253.26
+15%
|
278.59
+10%
|
264.28
-5%
|
212.2
-20%
|
171.31
-19%
|
138.86
-19%
|
113.32
-18%
|
105.16
-7%
|
103.65
-1%
|
84.25
-19%
|
91.85
+9%
|
99.4
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
