Equity Development Investment (GSMF)

Jakarta

Currency in IDR

+2(+3.77%)

Delayed Data·07:54:09

Fair Value

Unlock Value

Day's Range

52 wk Range

GSMF Income Statement

Featured here, the Income Statement (earnings report) for Equity Development Investment, showing the company's financial performance from operating and non operating activities such as revenue, expenses and income for the last 4 periods (either quarterly or annually).

Period Ending:

2015

31/12

2016

31/12

2017

31/12

2018

31/12

2019

31/12

2020

31/12

2021

31/12

2022

31/12

2023

31/12

2024

31/12

Total Revenues

aa.aa

1,128,677

1,321,475

1,630,602

1,217,761

1,212,257

	Total Revenues Growth
	Premiums and Annuity Revenues
	Total Interest And Dividend Income
	Other Revenues

aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	-15.22%	+17.08%	+23.39%	-25.32%	-0.45%
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	783,088	976,654	935,361	872,989	897,365
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	82,764	74,890	441,972	117,367	39,720
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	262,825	269,931	253,269	227,405	275,172

Total Operating Expenses

aa.aa

1,032,017

1,269,793

1,442,837

1,239,092

1,144,987

	Operating Expenses Growth
	Policy Benefits
	Policy Acquisition/Underwriting Costs, Total
	Other Operating Expenses, Total

aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	-14.47%	+23.04%	+13.63%	-14.12%	-7.59%
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	539,158	770,700	702,084	673,084	560,342
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	36,329	39,143	36,356	54,752	51,115
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	456,530	459,950	704,397	511,256	533,530

Operating Income

aa.aa

96,660

51,682

187,765

-21,331

67,270

Operating Income Growth

aa.aa

-22.5%

-46.53%

+263.31%

-111.36%

+415.36%

EBIT Margin %

aa.aa

8.56%

3.91%

11.52%

-1.75%

5.55%

Interest Expense, Total

aa.aa

-58,284

-49,865

-134,106

-29,736

-53,393

Other Non Operating Expenses, Total

aa.aa

3,366

2,728

23,311

-5,433

9,373

EBT, Excl. Unusual Items

aa.aa

41,742

4,545

76,970

-56,500

23,250

EBT, Excl. Unusual Items Growth

aa.aa

-28.85%

-89.11%

+1,593.51%

-173.41%

+141.15%

Merger & Restructuring Charges

aa.aa

Gain (Loss) On Sale Of Assets

aa.aa

2,578

15,295

13,229

3,222

Other Unusual Items, Total

aa.aa

13,490

11,444

2,365

5,207

20,725

EBT, Incl. Unusual Items

aa.aa

57,810

31,284

79,367

-38,064

47,197

EBT, Incl. Unusual Items Growth

aa.aa

-13.4%

-45.88%

+153.7%

-147.96%

+223.99%

Income Tax Expense

aa.aa

30,923

19,400

33,947

18,106

16,799

Net Income to Company

aa.aa

26,887

11,884

45,420

-56,170

30,398

Minority Interest

aa.aa

-8,425

-5,716

-27,245

-2,969

-7,825

Net Income

aa.aa

18,462

6,168

18,175

-59,139

22,573

Net Income Growth

aa.aa

-53.19%

-66.59%

+194.67%

-425.39%

+138.17%

Net Income Margin %

aa.aa

1.64%

0.47%

1.11%

-4.86%

1.86%

Preferred Dividend and Other Adjustments

aa.aa

Net Income to Common Excl. Extra Items

aa.aa

18,462

6,168

18,175

-59,139

22,573

Basic EPS - Continuing Operations

aa.aa

2.48

0.77

1.28

-4.16

1.59

Basic EPS - Continuing Operations Growth

aa.aa

-53.19%

-68.94%

+66.06%

-425.39%

+138.17%

Diluted EPS - Continuing Operations

aa.aa

2.48

0.77

1.28

-4.16

1.58

Diluted EPS - Continuing Operations Growth

aa.aa

-53.19%

-68.94%

+66.06%

-425.71%

+137.98%

Basic Weighted Average Shares Outstanding

aa.aa

7,454.72

8,019.36

14,230.4

Diluted Weighted Average Shares Outstanding

aa.aa

7,454.72

8,019.36

14,230.4

Dividend Per Share

aa.aa

Dividend Per Share Growth

aa.aa

EBITDA

aa.aa

112,709

66,334

211,607

-8,863

80,206

EBITDA Growth

aa.aa

-19.48%

-41.15%

+219%

-104.19%

+1,004.95%

EBITDA Margin %

aa.aa

9.99%

5.02%

12.98%

-0.73%

6.62%

EBIT

aa.aa

96,660

51,682

187,765

-21,331

67,270

* In Millions of IDR (except for per share items)

NSE 30

5,059.14

+105.07

+2.12%

NSE All Share

137,912.88

+2,746.36

+2.03%

US 30

44,655.80

+22.8

+0.05%

US 500

6,380.40

+9.5

+0.15%

FTSE 100

9,105.05

-31.27

-0.34%

DAX

24,166.53

-31.75

-0.13%

South Africa Top 40

91,520.74

0.00

0.00%

Market Movers

Name	Last	Chg. %	Vol.
Fidelitybk	20.500	-2.38%	111.27M
Guaranty Trust Holding	98.00	+4.14%	26.84M
Zenith Bank	73.00	+0.41%	25.61M
STANBIC IBTC Bank	101.00	+1.25%	13.61M
Lafarge Africa	140.30	+8.76%	9.03M
MTN Nigeria	451.60	+9.99%	8.02M
Okomu Oil Palm	1,050.00	+5.00%	2.97M

Name	Last	Chg. %	Vol.
Berger Paints	34.10	+10.00%	1.65M
Learn Africa	6.930	+10.00%	4.01M
Thomaswy	3.19	+10.00%	2.30M
MTN Nigeria	451.60	+9.99%	8.02M
Ellah Lakes	9.80	+9.99%	26.10M
Academy Press	11.26	+9.96%	2.92M
Dangote Sugar	64.70	+9.94%	8.39M

Name	Last	Chg. %	Vol.
Northern Nigeria Flour Mills	93.15	-10.00%	1.72M
Abbey Mortgage Bank	7.20	-10.00%	206.64K
Vitafoam Nig	79.10	-9.96%	853.94K
Industrial Medical Gases Nigeria	37.65	-9.93%	291.05K
International Breweries	15.05	-7.10%	13.97M
Rtbriscoe	3.67	-6.14%	1.68M
Etranz	9.000	-4.76%	1.27M

Trending Stocks

Name	Last	Chg. %	Vol.
MTN Nigeria	451.60	+9.99%	8.02M
VFD PLC	14.00	+7.69%	20.70M
Aradel Holdings	512.90	+1.16%	1.99M
Access Holdings	27.20	-0.37%	36.81M
Initiates	15.10	+3.99%	7.02M

Most Undervalued Stocks

Name	Last	Upside	Fair Value
Aa Aaa	5,450.00	+34.49%	7,329.71
Aaaaaa	66.50	+28.35%	85.35
Aaaaaaa Aaaaa	509.60	+27.29%	648.67
Aaa Aaaa	135.00	+22.72%	165.67

See full list

Install Our AppScan QR code to install app

Risk Disclosure: Trading in financial instruments and/or cryptocurrencies involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices of cryptocurrencies are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument or cryptocurrencies you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
Fusion Media would like to remind you that the data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not necessarily provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes. Fusion Media and any provider of the data contained in this website will not accept liability for any loss or damage as a result of your trading, or your reliance on the information contained within this website.
It is prohibited to use, store, reproduce, display, modify, transmit or distribute the data contained in this website without the explicit prior written permission of Fusion Media and/or the data provider. All intellectual property rights are reserved by the providers and/or the exchange providing the data contained in this website.
Fusion Media may be compensated by the advertisers that appear on the website, based on your interaction with the advertisements or advertisers

Popular Searches

Please try another search

Equity Development Investment (GSMF)

GSMF Income Statement

Trending Stocks