PT Multisarana Intan Eduka Tbk (IDX:MSIE)
Indonesia
· Delayed Price · Currency is IDR
23.00
0.00 (0.00%)
At close: May 28, 2025, 3:30 PM WIB
IDX:MSIE Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
| TTM
| FY 2024 | FY 2023 | FY 2022 | FY 2021 |
| Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| Rental Revenue | 6,509 | 6,414 | 5,201 | 3,712 | 3,100 |
| Total Revenue | 6,509 | 6,414 | 5,201 | 3,712 | 3,100 |
| Revenue Growth (YoY | 11.51% | 23.34% | 40.12% | 19.73% | - |
| Property Expenses | 2,275 | 2,165 | 1,290 | 2,448 | 2,274 |
| Selling, General & Administrative | 5,425 | 5,370 | 4,727 | 540.15 | 275.95 |
| Other Operating Expenses | - | - | -40.01 | 22.13 | - |
| Total Operating Expenses | 7,700 | 7,535 | 5,977 | 3,010 | 2,550 |
| Operating Income | -1,191 | -1,121 | -776.05 | 701.68 | 549.58 |
| Interest Expense | -445.68 | -458.11 | -322.89 | -10.13 | -11.15 |
| Interest & Investment Income | 635.71 | 635.71 | 129.36 | 89.62 | 51.82 |
| EBT Excluding Unusual Items | -1,148 | -943.19 | -969.59 | 781.16 | 590.25 |
| Gain (Loss) on Sale of Assets | - | - | - | 435.96 | -29.97 |
| Asset Writedown | 1,283 | 1,283 | 19.1 | 66,951 | - |
| Other Unusual Items | - | - | 1,660 | - | - |
| Pretax Income | 134.39 | 339.53 | 709.12 | 68,168 | 560.28 |
| Income Tax Expense | 650.91 | 641.43 | 520.06 | 391.53 | 310 |
| Earnings From Continuing Operations | -516.52 | -301.89 | 189.05 | 67,776 | 250.28 |
| Minority Interest in Earnings | -0.48 | -0.37 | 0.47 | - | - |
| Net Income | -517 | -302.26 | 189.53 | 67,776 | 250.28 |
| Net Income to Common | -517 | -302.26 | 189.53 | 67,776 | 250.28 |
| Net Income Growth | - | - | -99.72% | 26980.37% | - |
| Basic Shares Outstanding | 1,464 | 1,460 | 1,460 | 1,100 | - |
| Diluted Shares Outstanding | 1,464 | 1,460 | 1,460 | 1,100 | - |
| Shares Change (YoY) | -5.31% | 0.00% | 32.73% | - | - |
| EPS (Basic) | -0.35 | -0.21 | 0.13 | 61.61 | - |
| EPS (Diluted) | -0.35 | -0.21 | 0.13 | 61.61 | - |
| EPS Growth | - | - | -99.79% | - | - |
| Operating Margin | -18.30% | -17.47% | -14.92% | 18.91% | 17.73% |
| Profit Margin | -7.94% | -4.71% | 3.64% | 1826.04% | 8.07% |
| EBITDA | -123.39 | -82.91 | -229.49 | 1,507 | 1,342 |
| EBITDA Margin | -1.90% | -1.29% | -4.41% | 40.61% | 43.29% |
| D&A For Ebitda | 1,068 | 1,038 | 546.56 | 805.53 | 792.42 |
| EBIT | -1,191 | -1,121 | -776.05 | 701.68 | 549.58 |
| EBIT Margin | -18.30% | -17.47% | -14.92% | 18.91% | 17.73% |
| Effective Tax Rate | 484.33% | 188.91% | 73.34% | 0.57% | 55.33% |
Source: S&P Global Market Intelligence. Real Estate template.
Financial Sources.