Catatan Harian: March 2010

Wednesday, March 31, 2010

Saham ikan yang kuat melawan arus

- PGAS 4275 +100
- PTBA 17400 +200
- ANTM 2400 +50
- INCO 4725 +100
- LSIP 9950 +50
- INDY 2325 +25
- CPIN 2775 +25

Coba perhatiin pinteran mana TA anda ama milih saham pake metoda milih Ikan yg kuat melawan arus...

Ketinggalan ADRO, ada yg ngomel... hehehe...

ADRO 1960 +50

DOID technical

DOID technical

Saat ini 1080 pada Fib0 62%

http://www.invest2000.net/pibdoid.png

IHSG Technical

IHSG Technical

14:05

IHSG 2769 -29

http://www.obrolanbandar.com/pibjkseewzz.png

Buy for Red Wave 5, Risk kalo line a-c-e JEBOL

JSMR: Final Result 2009

JSMR: Final Result 2009

JSMR Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 3.692 2.618 1.702 832 3.353 2.499 1.626 799
COGS 2.175 1.526 1.013 465 1.982 1.404 910 437
Gross Marg 1.516 1.092 688 367 1.371 1.094 715 361
GM (%) 41 41 40 44 40 43 44 45
Opr Profit 1.516 1.092 688 367| 1.371 1.094 715 361
OP (%) 41 41 40 44 40 43 44 45
Net Profit 992 735 395 196| 707 554 364 188
NP (%) 26 28 23 23 21 22 22 23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 1.800 1.810 1.870 1.550 900| 910 1.010 1.160 1.400
Book Value 1.056 1.005 962 994| 966 945 916 906
PBV 1,70 1,71 1,86 1,61 0,90| 0,94 1,07 1,27 1,54
DER 1,25 1,29 1,40 1,25| 1,23 1,19 1,22 1,23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 13 14 12 11| 10 11 11 12
ROE (Qtr) 14 19 12 11 9 11 11 12
ROA (%) 6 6 5 5| 4 5 5 5
Opr prof/share 222 160 101 54| 201 161 105 53
EPS 145 108 58 28| 104 81 53 27
EPS (Qtr) 37 49 29 28| 22 27 25 27
EPS (Annu) 145 144 116 115| 104 108 107 111
PER 12,33 12,40 12,97 13,32 7,78| 8,74 9,29 10,82 12,59
PER (Qtr) 11,88 11,95 9,36 13,23 7,78| 10,09 9,04 11,23 12,59
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 8,07 8,12 8,73 7,65 4,16 4,51 4,70 5,51 6,58
CLOP(year) 14,00 14,05 14,81 14,28 9,90 10,40 9,94 10,84 11,82
CLOP(Qtr) 12,57 13,36 15,31 9,90 12,88 9,57 10,96 11,82
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 10 4 4 4
Op.Prof Growth(%) 10 -0 -3 1
Net.Prof/EPS Grow 40 32 8 3
PEG (<1) 0,31 0,40 1,56 1,95
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.073 916 869 832 853 873 826 799
COGS (Qtr) 649 512 548 465 577 494 472 437
Gross Marg(Qtr) 423 403 321 367 276 379 353 361
GM (%) 39 44 36 44 32 43 42 45
OP.PR (Qtr) 423 403 321 367 276 379 353 361
OP % 39 44 36 44 32 43 42 45
NET.PR (Qtr) 257 339 199 196 153 189 175 188
NP % 23 37 22 23 17 21 21 23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 16.174 15.695 15.684 15.199|14.642 14.064 13.865 13.760
Liability 8.990 8.855 9.140 8.435| 8.070 7.636 7.631 7.596
Equity 7.183 6.839 6.544 6.764| 6.572 6.427 6.234 6.164
Capitalis. 12.240 12.308 12.716 10.540 6.120| 6.188 6.868 7.888 9.520
Share(mil) 6.800 6.800 6.800 6.800 6.800 6.800 6.800 6.800
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

http://www.investdata.net/QYJSMR.TXT

INDY: Final result 2009

INDY: Final result 2009

INDY Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 2.486 1.753 815 479 2.314 1.955 1.302 701
COGS 1.866 1.357 708 430 2.027 1.665 1.105 554
Gross Marg 619 395 106 48 286 289 197 146
GM (%) 24 22 13 10 12 14 15 20
Opr Profit 191 100 -40 5| 123 182 152 126
OP (%) 7 5 -4 1 5 9 11 18
Net Profit 725 559 360 451| 1.084 724 483 280
NP (%) 29 31 44 94 46 37 37 39
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.300 2.225 2.450 2.325 1.560| 1.090 2.050 1.560 0
Book Value 1.023 1.003 985 1.112| 1.001 883 834 417
PBV 2,25 2,17 2,44 2,36 1,40| 1,09 2,32 1,87 0,00
DER 1,19 0,86 0,74 0,62| 0,67 0,68 0,27 1,75
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 13 14 14 31| 20 20 22 61
ROE (Qtr) 12 15 -7 31 27 20 18 61
ROA (%) 6 7 8 19| 12 12 17 22
Opr prof/share 36 19 -7 1| 23 35 29 28
EPS 139 107 69 86| 208 139 92 64
EPS (Qtr) 31 38 -17 86| 69 46 38 64
EPS (Annu) 139 143 138 346| 208 185 185 256
PER 16,50 15,97 17,09 16,79 4,50| 5,23 11,05 8,40 0,00
PER (Qtr) 18,05 17,47 16,00 -33,33 4,50| 3,94 11,07 10,00 0,00
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 62,55 60,51 95,63-150,45 359,49 46,06 43,92 26,67 0,00
CLOP(year) 95,72 93,68 129,25-197,44 519,43 74,44 56,71 30,53 6,32
CLOP(Qtr) 49,05 30,73 -86,57 519,43 -38,82 114,90 90,68 6,32
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 7 -10 -37 -31
Op.Prof Growth(%) 55 -45 -126 -95
Net.Prof/EPS Grow -33 -22 -25 61
PEG (<1) -0,48 -0,75 -0,66 0,07
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 733 938 335 479 359 652 601 701
COGS (Qtr) 509 648 278 430 362 560 550 554
Gross Marg(Qtr) 224 289 57 48 -3 92 50 146
GM (%) 30 30 17 10 -0 14 8 20
OP.PR (Qtr) 91 140 -45 5 -59 29 25 126
OP % 12 14 -13 1 -16 4 4 18
NET.PR (Qtr) 165 199 -90 451 360 241 202 280
NP % 22 21 -27 94 100 36 33 39
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 11.683 9.713 8.912 9.404| 8.710 7.708 5.523 5.027
Liability 6.351 4.485 3.781 3.613| 3.496 3.108 1.177 3.200
Equity 5.331 5.227 5.131 5.791| 5.213 4.600 4.346 1.827
Capitalis. 11.976 11.585 12.757 12.106 8.123| 5.675 10.674 8.123 0
Share(mil) 5.207 5.207 5.207 5.207 5.207 5.207 5.207 4.374
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISS

http://www.investdata.net/QYINDY.TXT

PGAS: Final Result 2009

PGAS: Final Result 2009

PGAS Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 18.024 13.513 9.005 4.477 12.793 9.021 5.825 2.767
COGS 7.219 5.457 3.664 1.836 5.227 3.654 2.383 1.155
Gross Marg 10.804 8.056 5.341 2.641 7.566 5.366 3.442 1.612
GM (%) 59 59 59 58 59 59 59 58
Opr Profit 7.676 5.909 3.929 1.997| 4.657 3.514 2.304 1.124
OP (%) 42 43 43 44 36 38 39 40
Net Profit 6.229 4.401 3.185 1.219| 633 1.794 1.354 435
NP (%) 34 32 35 27 4 19 23 15
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 4.175 3.900 3.650 3.150 2.150| 2.150 2.175 13.000 14.150
Book Value 483 413 374 304| 308 357 1.521 1.577
PBV 8,63 8,06 8,83 8,41 7,07| 6,98 6,08 8,54 8,97
DER 1,44 1,76 2,13 3,01| 2,61 1,70 2,17 1,86
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 53 58 70 69| 8 29 38 24
ROE (Qtr) 62 48 87 69 -65 21 52 24
ROA (%) 21 21 22 17| 2 10 12 8
Opr prof/share 316 243 164 86| 202 154 501 244
EPS 256 181 132 53| 27 79 294 94
EPS (Qtr) 75 50 82 53| -50 19 200 94
EPS (Annu) 256 242 265 212| 27 105 589 379
PER 16,25 15,18 15,08 11,85 10,12| 77,90 20,64 22,04 37,30
PER (Qtr) 13,84 12,93 18,20 9,60 10,12|-10,64 28,09 16,24 37,30
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 13,18 12,32 11,23 9,60 6,18 10,60 10,54 12,95 14,45
CLOP(year) 15,39 14,52 13,46 12,04 8,82 14,57 13,48 16,25 17,45
CLOP(Qtr) 15,78 13,39 12,24 8,82 14,84 13,06 15,87 17,45
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 40 49 54 61
Op.Prof Growth(%) 64 68 70 77
Net.Prof/EPS Grow 882 145 135 179
PEG (<1) 0,02 0,10 0,09 0,06
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 4.510 4.508 4.527 4.477 3.772 3.195 3.058 2.767
COGS (Qtr) 1.762 1.793 1.828 1.836 1.573 1.270 1.227 1.155
Gross Marg(Qtr) 2.748 2.715 2.699 2.641 2.199 1.924 1.830 1.612
GM (%) 60 60 59 58 58 60 59 58
OP.PR (Qtr) 1.766 1.979 1.932 1.997 1.143 1.209 1.180 1.124
OP % 39 43 42 44 30 37 38 40
NET.PR (Qtr) 1.827 1.215 1.966 1.219 -1.160 439 919 435
NP % 40 26 43 27 -30 13 30 15
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 28.670 27.608 28.138 28.038|25.550 21.929 22.193 20.753
Liability 16.938 17.588 19.159 21.053|18.475 13.809 15.203 13.505
Equity 11.732 10.019 8.979 6.985| 7.075 8.119 6.990 7.247
Capitalis.101.208 94.541 88.481 75.473 49.379|49.379 49.371 59.714 64.997
Share(mil) 24.241 24.241 23.959 22.967 22.967 22.699 4.593 4.593
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

http://www.investdata.net/QYPGAS.TXT

PGAS: Final Result 2009

AKRA: Final Result 2009

AKRA: Final Result 2009

AKRA Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 8.959 6.306 3.936 1.834 9.472 7.393 4.719 2.091
COGS 8.006 5.586 3.474 1.599 8.427 6.600 4.203 1.850
Gross Marg 953 720 462 234 1.045 793 516 241
GM (%) 10 11 11 12 11 10 10 11
Opr Profit 539 426 263 123| 623 467 300 134
OP (%) 6 6 6 6 6 6 6 6
Net Profit 274 191 110 43| 210 265 175 83
NP (%) 3 3 2 2 2 3 3 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 950 1.170 1.050 820 540| 720 1.260 1.210 1.370
Book Value 554 535 524 553| 515 513 478 458
PBV 1,71 2,11 1,96 1,56 0,98| 1,40 2,46 2,53 2,99
DER 2,48 2,35 2,22 2,00| 2,03 2,19 2,21 1,89
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 15 15 13 10| 13 22 23 23
ROE (Qtr) 19 19 16 10 -13 22 24 23
ROA (%) 4 4 4 3| 4 6 7 8
Opr prof/share 172 136 84 39| 199 149 96 43
EPS 87 61 35 13| 67 85 56 26
EPS (Qtr) 26 26 21 13| -17 28 29 26
EPS (Annu) 87 81 70 55| 67 113 112 107
PER 10,85 13,37 12,83 11,60 9,65| 10,70 11,10 10,77 12,74
PER (Qtr) 8,99 11,08 10,08 9,60 9,65|-10,04 10,89 10,31 12,74
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 5,52 6,80 5,77 4,86 3,41 3,60 6,31 6,29 7,94
CLOP(year) 13,52 14,80 12,68 11,74 10,38 8,84 11,95 11,78 12,97
CLOP(Qtr) 17,61 11,08 11,06 10,38 8,86 11,15 10,66 12,97
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) -5 -14 -16 -12
Op.Prof Growth(%) -13 -8 -12 -7
Net.Prof/EPS Grow 30 -27 -37 -47
PEG (<1) 0,43 -0,46 -0,31 -0,20
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 2.652 2.370 2.102 1.834 2.079 2.673 2.628 2.091
COGS (Qtr) 2.419 2.112 1.874 1.599 1.827 2.396 2.353 1.850
Gross Marg(Qtr) 233 258 227 234 252 277 275 241
GM (%) 8 10 10 12 12 10 10 11
OP.PR (Qtr) 113 162 139 123 155 167 166 134
OP % 4 6 6 6 7 6 6 6
NET.PR (Qtr) 82 81 66 43 -55 90 91 83
NP % 3 3 3 2 -2 3 3 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 6.059 5.603 5.267 5.181| 4.874 5.117 4.797 4.138
Liability 4.318 3.931 3.629 3.452| 3.266 3.513 3.302 2.708
Equity 1.741 1.672 1.638 1.728| 1.608 1.603 1.495 1.429
Capitalis. 2.981 3.671 3.281 2.562 1.687| 2.246 3.937 3.781 4.274
Share(mil) 3.138 3.125 3.125 3.125 3.120 3.125 3.125 3.120
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

http://www.investdata.net/QYAKRA.TXT

ADRO: Final result 2009 and Coal sector comparison

ADRO: Final result 2009 and Coal sector comparison

ADRO: Final result 2009:

ADRO Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 26.938 20.013 12.896 6.532 18.092 12.385 7.845 3.413
COGS 15.900 11.598 7.452 3.703 13.149 9.237 5.914 2.663
Gross Marg 11.037 8.415 5.444 2.829 4.943 3.148 1.930 750
GM (%) 40 42 42 43 27 25 24 21
Opr Profit 9.928 7.575 4.930 2.446| 4.211 2.719 1.682 690
OP (%) 36 37 38 37 23 21 21 20
Net Profit 4.367 3.514 2.248 1.145| 887 686 139 -12
NP (%) 16 17 17 17 4 5 1 -0
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 1.910 1.730 1.420 1.200 880| 485 1.400 1.530 0
Book Value 545 534 503 485| 437 439 109 95
PBV 3,50 3,17 2,66 2,38 1,81| 1,11 3,18 14,00 0,00
DER 1,43 1,15 1,27 1,34| 1,41 1,24 6,95 7,57
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 25 27 27 29| 6 6 12 -2
ROE (Qtr) 19 29 27 29 5 15 26 -2
ROA (%) 10 12 12 12| 2 2 1 -0
Opr prof/share 310 236 154 76| 131 85 80 33
EPS 136 109 70 35| 27 21 6 -0
EPS (Qtr) 26 39 34 35| 6 17 7 -0
EPS (Annu) 136 146 140 143| 27 28 13 -2
PER 13,99 12,67 9,69 8,53 6,14| 17,49 48,92 113,98 0,00
PER (Qtr) 17,91 16,23 8,97 8,70 6,14| 19,32 20,48 52,32 0,00
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 6,15 5,57 4,50 3,89 2,88 3,68 12,35 9,48 0,00
CLOP(year) 8,67 8,09 6,44 5,96 5,01 8,36 17,18 14,18 5,43
CLOP(Qtr) 8,54 6,15 5,91 5,01 5,90 15,02 12,03 5,43
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 48 61 64 91
Op.Prof Growth(%) 135 178 193 254
Net.Prof/EPS Grow 392 411 1.507 -9.279
PEG (<1) 0,03 0,02 0,01 -0,00
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 6.924 7.116 6.363 6.532 5.706 4.540 4.431 3.413
COGS (Qtr) 4.301 4.145 3.748 3.703 3.911 3.322 3.251 2.663
Gross Marg(Qtr) 2.622 2.970 2.615 2.829 1.794 1.217 1.180 750
GM (%) 37 41 41 43 31 26 26 21
OP.PR (Qtr) 2.352 2.644 2.484 2.446 1.492 1.036 991 690
OP % 33 37 39 37 26 22 22 20
NET.PR (Qtr) 852 1.266 1.103 1.145 200 546 152 -12
NP % 12 17 17 17 3 12 3 -0
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 42.465 36.712 36.495 36.356|33.720 31.569 18.110 16.977
Liability 25.020 19.610 20.385 20.834|19.710 17.497 15.831 14.996
Equity 17.444 17.102 16.110 15.521|14.009 14.071 2.278 1.980
Capitalis. 61.093 55.335 45.420 38.383 28.147|15.513 44.780 31.895 0
Share(mil) 31.985 31.985 31.985 31.985 31.985 31.985 20.846 20.846
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

- http://www.investdata.net/QYADRO.TXT

Coal sector comparison:

Date: 30-03-10 FINANCIAL RATIO COMPARISON 2009
Sector: COAL MINING
Ranked by: ROE
www.investdata.net

|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 PTBA 8.947| 54 39 30| 6,9| 0,4| 33| 55 47|35 19|14| 14 10|11| 11 8|11| 11 8| 24 42| 59| 16 -33|-21| 0,24|17.200| 39.631|
| 2 ITMG$ 1.508| 37 28 22| 4,6| 0,5| 28| 49 42|35 13|10| 8 6| 8| 6 5| 9| 7 5| 14 28| 42| 25 -25|-34| 0,26|38.950| 3.667|
| 3 ADRO 26.938| 40 36 16| 3,5| 1,4| 10| 27 25|19 17|13| 12 9| 6| 5 4| 8| 8 6| 48 135|392| -2 -11|-32| 0,04| 1.910| 61.093|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth

- http://www.investdata.net/QZ94COA6.TXT

ADRO: Final result 2009 and Coal sector comparison

WIKA: Final Result 2009

WIKA: Final Result 2009

WIKA Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 6.590 4.580 2.971 1.300 6.559 4.565 2.733 1.142
COGS 5.967 4.120 2.724 1.181 6.113 4.306 2.561 1.071
Gross Marg 623 459 247 118 446 259 172 70
GM (%) 9 10 8 9 6 5 6 6
Opr Profit 484 344 184 77| 287 138 104 45
OP (%) 7 7 6 5 4 3 3 3
Net Profit 189 132 93 45| 156 84 61 36
NP (%) 2 2 3 3 2 1 2 3
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 355 325 280 335 220| 220 265 355 400
Book Value 270 256 249 250| 236 228 224 227
PBV 1,31 1,20 1,09 1,34 0,88| 0,93 1,16 1,58 1,76
DER 2,72 2,95 2,90 2,99| 3,17 3,16 2,60 2,25
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 12 12 13 12| 11 8 9 10
ROE (Qtr) 14 10 13 12 20 6 7 10
ROA (%) 3 3 3 3| 2 2 2 3
Opr prof/share 85 60 32 13| 49 23 17 7
EPS 33 23 16 8| 26 14 10 6
EPS (Qtr) 9 6 8 8| 12 3 4 6
EPS (Annu) 33 31 32 32| 26 19 21 24
PER 10,64 9,74 8,98 10,17 6,80| 8,24 13,68 16,79 16,17
PER (Qtr) 8,88 8,14 10,10 10,01 6,80| 4,52 16,77 20,23 16,17
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 4,15 3,80 3,45 5,14 4,03 4,47 8,41 9,95 12,94
CLOP(year) 12,74 12,39 12,80 16,28 17,73 19,70 31,33 26,36 29,49
CLOP(Qtr) 10,73 9,19 14,02 17,73 9,47 42,50 23,27 29,49
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 0 0 8 13
Op.Prof Growth(%) 68 149 77 71
Net.Prof/EPS Grow 21 56 51 27
PEG (<1) 0,46 0,16 0,20 0,25
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 2.010 1.608 1.671 1.300 1.993 1.832 1.591 1.142
COGS (Qtr) 1.847 1.396 1.542 1.181 1.806 1.745 1.490 1.071
Gross Marg(Qtr) 163 212 128 118 186 86 101 70
GM (%) 8 13 7 9 9 4 6 6
OP.PR (Qtr) 139 160 107 77 149 33 59 45
OP % 6 9 6 5 7 1 3 3
NET.PR (Qtr) 56 39 47 45 71 23 25 36
NP % 2 2 2 3 3 1 1 3
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 5.700 5.757 5.532 5.667| 5.771 5.562 4.734 4.319
Liability 4.167 4.301 4.115 4.246| 4.386 4.224 3.420 2.992
Equity 1.532 1.456 1.417 1.421| 1.384 1.337 1.314 1.327
Capitalis. 2.012 1.842 1.587 1.899 1.248| 1.286 1.549 2.075 2.338
Share(mil) 5.669 5.669 5.669 5.677 5.846 5.846 5.846 5.846
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

- http://www.investdata.net/QYWIKA.TXT

ADHI vs WIKA

ADHI vs WIKA , biar jelas

Date: 30-03-10 FINANCIAL RATIO COMPARISON 2009
Sector: CONSTRUCTION
Ranked by: ROE
www.investdata.net

|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 ADHI 7.714| 8 6 2| 1,0| 6,7| 2| 13 22|55 1| 4| 4 9| 1| 1 4|10| 10 33| 16 46|103| 55 486|364| 0,05| 440| 792|
| 2 WIKA 6.590| 9 7 2| 1,3| 2,7| 3| 12 12|14 8|10| 9 8| 4| 3 3|12| 12 12| 0 68| 21| 25 -12| 44| 0,50| 355| 2.012|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth

http://www.investdata.net/QZ94CON6.TXT

ADHI: Final result 2009

ADHI: Final result 2009

ADHI Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 7.714 4.857 3.018 1.358 6.639 3.662 1.929 721
COGS 7.059 4.638 2.904 1.335 6.095 3.388 1.777 657
Gross Marg 655 219 114 23 544 274 152 63
GM (%) 8 4 3 1 8 7 7 8
Opr Profit 538 129 59 -16| 367 153 70 22
OP (%) 6 2 1 -1 5 4 3 3
Net Profit 165 64 42 7| 81 52 10 1
NP (%) 2 1 1 0 1 1 0 0
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 440 410 460 425 275| 270 400 600 780
Book Value 405 352 340 328| 324 308 284 295
PBV 1,08 1,01 1,31 1,25 0,84| 0,83 1,30 2,11 2,64
DER 6,70 7,79 7,59 7,57| 7,77 7,68 6,93 6,24
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 22 13 13 5| 13 12 4 1
ROE (Qtr) 55 13 22 5 20 30 6 1
ROA (%) 2 1 1 0| 1 1 0 0
Opr prof/share 299 71 33 -9| 204 85 39 12
EPS 91 35 23 4| 45 28 5 0
EPS (Qtr) 56 12 19 4| 16 23 4 0
EPS (Annu) 91 47 47 16| 45 38 11 3
PER 4,79 4,46 9,69 9,04 16,69| 5,97 10,36 52,05 196,78
PER (Qtr) 1,95 1,82 9,50 5,48 16,69| 4,15 4,31 31,43 196,78
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 1,47 1,37 4,80 6,42 -7,38 1,32 3,52 7,63 15,54
CLOP(year) 10,56 10,46 33,44 45,45 -73,97 13,66 24,35 32,74 52,34
CLOP(Qtr) 3,44 20,66 17,73 -73,97 5,86 15,05 24,05 52,34
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 16 32 56 88
Op.Prof Growth(%) 46 -15 -15 -174
Net.Prof/EPS Grow 103 22 307 315
PEG (<1) 0,04 0,42 0,03 0,05
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 2.856 1.839 1.659 1.358 2.977 1.732 1.207 721
COGS (Qtr) 2.420 1.734 1.569 1.335 2.707 1.610 1.119 657
Gross Marg(Qtr) 435 105 90 23 270 122 88 63
GM (%) 15 5 5 1 9 7 7 8
OP.PR (Qtr) 409 69 76 -16 214 82 48 22
OP % 14 3 4 -1 7 4 3 3
NET.PR (Qtr) 101 21 34 7 29 41 8 1
NP % 3 1 2 0 0 2 0 0
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 5.629 5.578 5.266 5.063| 5.125 4.820 4.067 3.860
Liability 4.898 4.943 4.653 4.472| 4.541 4.265 3.554 3.327
Equity 731 634 612 591| 584 555 513 533
Capitalis. 792 738 828 765 495| 486 720 1.080 1.405
Share(mil) 1.801 1.801 1.801 1.801 1.801 1.801 1.801 1.801
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

http://www.investdata.net/QYADHI.TXT

- Net profit ngeJOZZ...

RALS: Final Result 2009

RALS: Final Result 2009

RALS Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 5.458 4.389 2.150 977 5.526 4.521 2.206 1.043
COGS 3.987 3.206 1.612 732 4.002 3.260 1.639 776
Gross Marg 1.471 1.183 537 244 1.523 1.261 567 267
GM (%) 26 26 25 25 27 27 25 25
Opr Profit 366 333 53 5| 416 417 87 33
OP (%) 6 7 2 0 7 9 3 3
Net Profit 334 301 79 42| 429 342 99 41
NP (%) 6 6 3 4 7 7 4 3
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 880 620 650 510 435| 500 810 690 810
Book Value 350 345 312 333| 329 320 287 310
PBV 2,51 1,77 1,88 1,63 1,30| 1,52 2,52 2,40 2,61
DER 0,30 0,44 0,51 0,27| 0,29 0,54 0,51 0,34
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 13 16 7 7| 18 20 9 7
ROE (Qtr) 5 36 6 7 14 42 11 7
ROA (%) 10 11 4 5| 14 13 6 5
Opr prof/share 51 47 7 0| 58 59 12 4
EPS 47 42 11 6| 60 48 14 5
EPS (Qtr) 4 31 5 6| 12 34 8 5
EPS (Annu) 47 56 22 24| 60 64 28 23
PER 18,57 13,08 11,44 22,63 17,99| 8,22 12,52 24,44 34,48
PER (Qtr) 46,19 32,55 5,18 24,40 17,99| 10,16 5,88 20,93 34,48
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 16,96 11,95 10,33 33,65 141,01 8,48 10,28 27,82 42,22
CLOP(year) 18,97 13,96 12,74 44,19 170,26 10,10 12,50 33,78 47,74
CLOP(Qtr) 38,72 5,06 24,60 170,26****,** 5,27 27,54 47,74
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) -1 -2 -2 -6
Op.Prof Growth(%) -12 -20 -38 -83
Net.Prof/EPS Grow -22 -12 -20 2
PEG (<1) -0,59 -0,94 -1,12 6,17
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.068 2.239 1.173 977 1.004 2.314 1.163 1.043
COGS (Qtr) 780 1.594 879 732 741 1.620 863 776
Gross Marg(Qtr) 288 645 293 244 262 693 299 267
GM (%) 26 28 24 25 26 29 25 25
OP.PR (Qtr) 33 279 48 5 -0 329 53 33
OP % 3 12 4 0 -0 14 4 3
NET.PR (Qtr) 33 221 36 42 86 243 58 41
NP % 3 9 3 4 8 10 5 3
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 3.209 3.514 3.339 2.996| 3.004 3.498 3.072 2.940
Liability 736 1.075 1.128 637| 676 1.231 1.044 747
Equity 2.472 2.439 2.210 2.358| 2.327 2.266 2.028 2.192
Capitalis. 6.216 4.379 4.591 3.602 3.072| 3.532 5.721 4.874 5.721
Share(mil) 7.064 7.064 7.064 7.064 7.064 7.064 7.064 7.064
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

http://www.investdata.net/QYRALS.TXT

Dan perhatikan terus efek/akibat POLA atau PATTERN EW 5 yang diprediksikan pada gambar,yang dibuat sebelum laporan keuangan ini
keluar:

- http://www.invest2000.net/pwlrals.png

Emiten ranking (update)

Emiten ranking (update)

Rangking by ROE:

Date: 30-03-10 FINANCIAL RATIO COMPARISON 2009
Sector: ALL STOCK
Ranked by: ROE
www.investdata.net

|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 PTBA 8.947| 54 39 30| 6,9| 0,4| 33| 55 47|35 19|14| 14 10|11| 11 8|11| 11 8| 24 42| 59| 16 -33|-21| 0,24|17.200| 39.631|
| 2 ADMF 3.941| 42 42 30| 3,1| 0,6| 28| 51 45|47 6| 6| 5 3| 5| 4 2| 6| 5 3| 16 16| 18| 6 -6| 1| 0,36| 8.300| 8.300|
| 3 ITMG$ 1.508| 37 28 22| 4,6| 0,5| 28| 49 42|35 13|10| 8 6| 8| 6 5| 9| 7 5| 14 28| 42| 25 -25|-34| 0,26|38.950| 3.667|
| 4 GJTL 7.936| 22 14 11| 1,0| 2,3| 10| 34 33|45 2| 3| 1 1| 2| 1 1| 7| 6 7| -0 96|***| 1 -25|-32|-0,01| 830| 2.892|
| 5 SMGR 14.387| 47 30 23| 4,3| 0,2| 25| 34 32|36 12|13| 13 11|10| 9 9|10| 10 9| 17 28| 31| 9 12| 2| 0,42| 7.450| 44.187|
| 6 TURI 4.890| 6 2 6| 3,0| 0,7| 17| 30 31|30 9| 9| 7 7|25| 20 35|32| 27 44|-11 -51| 26| -4 139| 49| 0,37| 2.175| 3.034|
| 7 UNTR 29.241| 22 17 13| 4,4| 0,7| 15| 29 27|24 18|16| 13 13|12| 9 9|14| 12 11| 4 24| 43| 7 -15|-21| 0,37|18.700| 62.212|
| 8 AALI 7.424| 41 35 22| 6,1| 0,2| 21| 27 26|26 23|23| 21 19|14| 13 13|15| 14 13| -9 -22|-36| 1 -7|-13|-0,62|24.300| 38.266|
| 9 SMCB 5.943| 37 23 15| 4,8| 1,1| 12| 25 27|39 12|17| 13 13|11| 8 8|14| 11 12| 11 39|217| -0 23| 14| 0,08| 2.075| 15.900|
|10 INTP 10.576| 48 34 25| 4,9| 0,2| 20| 25 25|32 14|19| 18 15|14| 13 11|14| 14 12| 8 50| 57| 19 24| 26| 0,33|14.300| 52.641|
|11 ADRO 26.938| 40 36 16| 3,5| 1,4| 10| 27 25|19 17|13| 12 9| 6| 5 4| 8| 8 6| 48 135|392| -2 -11|-32| 0,04| 1.910| 61.093|
|12 ASII 98.526| 23 12 10| 4,3| 1,2| 11| 24 25|29 14|17| 13 14|13| 11 10|17| 14 14| 1 7| 9| 7 -9| 2| 1,85|42.400|171.650|
|13 AUTO 5.265| 18 7 14| 1,6| 0,4| 16| 23 23|27 6| 7| 5 5|12| 10 8|16| 13 11| -1 -7| 35| 3 -39| -5| 0,20| 7.050| 5.436|
|14 BBCA 22.931| 64 37 29| 4,8| 9,1| 2| 25 24|24 19|19| 17 16|15| 13 13|45| 43 43| 18 11| 17| -0 14| -3| 1,11| 5.550|135.227|
|15 ADHI 7.714| 8 6 2| 1,0| 6,7| 2| 13 22|55 1| 4| 4 9| 1| 1 4|10| 10 33| 16 46|103| 55 486|364| 0,05| 440| 792|
|16 KLBF 9.087| 49 17 10| 4,0| 0,5| 14| 20 21|29 13|18| 13 15|11| 7 8|12| 9 10| 15 37| 31| 13 44| 44| 0,60| 1.860| 17.434|
|17 BMRI 32.598| 51 32 21| 3,2|10,0| 1| 18 20|28 11|16| 13 15|11| 9 10|45| 43 47| 19 31| 34| 6 50| 49| 0,46| 5.500|114.981|
|18 INDF 37.140| 27 13 5| 3,3| 2,9| 5| 21 20|19 16|16| 15 12| 6| 6 5|12| 12 11| -4 15|100|-10 -14|-35| 0,16| 3.850| 33.804|
|19 GGRM 32.973| 21 15 10| 2,6| 0,4| 12| 19 18|21 12|14| 12 8| 9| 7 5|11| 9 7| 9 64| 83| 11 -17| -5| 0,17|25.350| 48.775|
|20 LSIP 3.199| 43 31 22| 3,4| 0,2| 14| 21 18|22 15|18| 15 15|13| 10 11|14| 12 13|-16 -22|-23| 12 10| 7|-0,79| 9.900| 13.272|
|21 ASGR 1.335| 28 8 5| 1,3| 1,0| 8| 17 17|20 6| 7| 6 6| 4| 3 3| 8| 7 7| 29 6| 7| 31 -19| -7| 1,07| 380| 512|
|22 AKRA 8.959| 10 6 3| 1,7| 2,4| 4| 15 15|19 8|10| 13 12| 5| 6 5|13| 14 12| -5 -13| 30| 11 -30| 1| 0,35| 950| 2.981|
|23 SGRO 1.815| 33 25 15| 2,8| 0,2| 12| 16 15|17 16|17| 18 14|10| 11 8|11| 12 9|-20 -24|-35| 0 -34|-28|-0,50| 2.650| 5.008|
|24 RALS 5.458| 26 6 6| 2,5| 0,3| 10| 16 13| 5 46|18| 13 11|16| 11 10|18| 13 12| -1 -12|-22|-52 -88|-84|-0,84| 880| 6.216|
|25 BSDE 1.270| 49 35 24| 2,8| 0,9| 6| 12 13|18 15|21| 31 25|14| 21 17|19| 26 22| -8 10| 38| 18 15| 36| 0,57| 610| 6.670|
|26 WIKA 6.590| 9 7 2| 1,3| 2,7| 3| 12 12|14 8|10| 9 8| 4| 3 3|12| 12 12| 0 68| 21| 25 -12| 44| 0,50| 355| 2.012|
|27 BDMN 17.666| 57 15 8| 2,8| 5,2| 1| 11 9| 4 68|29| 24 20|16| 13 12|46| 43 39| 9 4| 0| 0 -41|-66|**,**| 5.450| 45.720|
|28 ANTM 8.711| 13 6 6| 2,7| 0,2| 6| 4 7|15 17|37| 34 59|38| 35 51|41| 38 56| -9 -65|-55| 31 81|352|-0,66| 2.350| 22.415|
|29 ELTY 1.059| 47 15 12| 1,0| 1,5| 1| 2 2| 3 33|37| 29 58|29| 23 37|71| 64 58| 0 -26|-51| 39 -75| -1|-0,73| 250| 4.979|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth

- http://www.investdata.net/QZ94ALL6.TXT

Rangking by PER:

Date: 30-03-10 FINANCIAL RATIO COMPARISON 2009
Sector: ALL STOCK
Ranked by: PER
www.investdata.net

|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 GJTL 7.936| 22 14 11| 1,0| 2,3| 10| 34 33|45 2| 3| 1 1| 2| 1 1| 7| 6 7| -0 96|***| 1 -25|-32|-0,01| 830| 2.892|
| 2 ADHI 7.714| 8 6 2| 1,0| 6,7| 2| 13 22|55 1| 4| 4 9| 1| 1 4|10| 10 33| 16 46|103| 55 486|364| 0,05| 440| 792|
| 3 ADMF 3.941| 42 42 30| 3,1| 0,6| 28| 51 45|47 6| 6| 5 3| 5| 4 2| 6| 5 3| 16 16| 18| 6 -6| 1| 0,36| 8.300| 8.300|
| 4 AUTO 5.265| 18 7 14| 1,6| 0,4| 16| 23 23|27 6| 7| 5 5|12| 10 8|16| 13 11| -1 -7| 35| 3 -39| -5| 0,20| 7.050| 5.436|
| 5 ASGR 1.335| 28 8 5| 1,3| 1,0| 8| 17 17|20 6| 7| 6 6| 4| 3 3| 8| 7 7| 29 6| 7| 31 -19| -7| 1,07| 380| 512|
| 6 TURI 4.890| 6 2 6| 3,0| 0,7| 17| 30 31|30 9| 9| 7 7|25| 20 35|32| 27 44|-11 -51| 26| -4 139| 49| 0,37| 2.175| 3.034|
| 7 WIKA 6.590| 9 7 2| 1,3| 2,7| 3| 12 12|14 8|10| 9 8| 4| 3 3|12| 12 12| 0 68| 21| 25 -12| 44| 0,50| 355| 2.012|
| 8 AKRA 8.959| 10 6 3| 1,7| 2,4| 4| 15 15|19 8|10| 13 12| 5| 6 5|13| 14 12| -5 -13| 30| 11 -30| 1| 0,35| 950| 2.981|
| 9 ITMG$ 1.508| 37 28 22| 4,6| 0,5| 28| 49 42|35 13|10| 8 6| 8| 6 5| 9| 7 5| 14 28| 42| 25 -25|-34| 0,26|38.950| 3.667|
|10 SMGR 14.387| 47 30 23| 4,3| 0,2| 25| 34 32|36 12|13| 13 11|10| 9 9|10| 10 9| 17 28| 31| 9 12| 2| 0,42| 7.450| 44.187|
|11 ADRO 26.938| 40 36 16| 3,5| 1,4| 10| 27 25|19 17|13| 12 9| 6| 5 4| 8| 8 6| 48 135|392| -2 -11|-32| 0,04| 1.910| 61.093|
|12 GGRM 32.973| 21 15 10| 2,6| 0,4| 12| 19 18|21 12|14| 12 8| 9| 7 5|11| 9 7| 9 64| 83| 11 -17| -5| 0,17|25.350| 48.775|
|13 PTBA 8.947| 54 39 30| 6,9| 0,4| 33| 55 47|35 19|14| 14 10|11| 11 8|11| 11 8| 24 42| 59| 16 -33|-21| 0,24|17.200| 39.631|
|14 BMRI 32.598| 51 32 21| 3,2|10,0| 1| 18 20|28 11|16| 13 15|11| 9 10|45| 43 47| 19 31| 34| 6 50| 49| 0,46| 5.500|114.981|
|15 INDF 37.140| 27 13 5| 3,3| 2,9| 5| 21 20|19 16|16| 15 12| 6| 6 5|12| 12 11| -4 15|100|-10 -14|-35| 0,16| 3.850| 33.804|
|16 UNTR 29.241| 22 17 13| 4,4| 0,7| 15| 29 27|24 18|16| 13 13|12| 9 9|14| 12 11| 4 24| 43| 7 -15|-21| 0,37|18.700| 62.212|
|17 ASII 98.526| 23 12 10| 4,3| 1,2| 11| 24 25|29 14|17| 13 14|13| 11 10|17| 14 14| 1 7| 9| 7 -9| 2| 1,85|42.400|171.650|
|18 SMCB 5.943| 37 23 15| 4,8| 1,1| 12| 25 27|39 12|17| 13 13|11| 8 8|14| 11 12| 11 39|217| -0 23| 14| 0,08| 2.075| 15.900|
|19 SGRO 1.815| 33 25 15| 2,8| 0,2| 12| 16 15|17 16|17| 18 14|10| 11 8|11| 12 9|-20 -24|-35| 0 -34|-28|-0,50| 2.650| 5.008|
|20 RALS 5.458| 26 6 6| 2,5| 0,3| 10| 16 13| 5 46|18| 13 11|16| 11 10|18| 13 12| -1 -12|-22|-52 -88|-84|-0,84| 880| 6.216|
|21 LSIP 3.199| 43 31 22| 3,4| 0,2| 14| 21 18|22 15|18| 15 15|13| 10 11|14| 12 13|-16 -22|-23| 12 10| 7|-0,79| 9.900| 13.272|
|22 KLBF 9.087| 49 17 10| 4,0| 0,5| 14| 20 21|29 13|18| 13 15|11| 7 8|12| 9 10| 15 37| 31| 13 44| 44| 0,60| 1.860| 17.434|
|23 INTP 10.576| 48 34 25| 4,9| 0,2| 20| 25 25|32 14|19| 18 15|14| 13 11|14| 14 12| 8 50| 57| 19 24| 26| 0,33|14.300| 52.641|
|24 BBCA 22.931| 64 37 29| 4,8| 9,1| 2| 25 24|24 19|19| 17 16|15| 13 13|45| 43 43| 18 11| 17| -0 14| -3| 1,11| 5.550|135.227|
|25 BSDE 1.270| 49 35 24| 2,8| 0,9| 6| 12 13|18 15|21| 31 25|14| 21 17|19| 26 22| -8 10| 38| 18 15| 36| 0,57| 610| 6.670|
|26 AALI 7.424| 41 35 22| 6,1| 0,2| 21| 27 26|26 23|23| 21 19|14| 13 13|15| 14 13| -9 -22|-36| 1 -7|-13|-0,62|24.300| 38.266|
|27 BDMN 17.666| 57 15 8| 2,8| 5,2| 1| 11 9| 4 68|29| 24 20|16| 13 12|46| 43 39| 9 4| 0| 0 -41|-66|**,**| 5.450| 45.720|
|28 ANTM 8.711| 13 6 6| 2,7| 0,2| 6| 4 7|15 17|37| 34 59|38| 35 51|41| 38 56| -9 -65|-55| 31 81|352|-0,66| 2.350| 22.415|
|29 ELTY 1.059| 47 15 12| 1,0| 1,5| 1| 2 2| 3 33|37| 29 58|29| 23 37|71| 64 58| 0 -26|-51| 39 -75| -1|-0,73| 250| 4.979|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth

- http://www.investdata.net/QZ94ALL3.TXT

Rangking by CLOP:

Date: 30-03-10 FINANCIAL RATIO COMPARISON 2009
Sector: ALL STOCK
Ranked by: CLOP
www.investdata.net

|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 ADMF 3.941| 42 42 30| 3,1| 0,6| 28| 51 45|47 6| 6| 5 3| 5| 4 2| 6| 5 3| 16 16| 18| 6 -6| 1| 0,36| 8.300| 8.300|
| 2 GJTL 7.936| 22 14 11| 1,0| 2,3| 10| 34 33|45 2| 3| 1 1| 2| 1 1| 7| 6 7| -0 96|***| 1 -25|-32|-0,01| 830| 2.892|
| 3 ASGR 1.335| 28 8 5| 1,3| 1,0| 8| 17 17|20 6| 7| 6 6| 4| 3 3| 8| 7 7| 29 6| 7| 31 -19| -7| 1,07| 380| 512|
| 4 ADRO 26.938| 40 36 16| 3,5| 1,4| 10| 27 25|19 17|13| 12 9| 6| 5 4| 8| 8 6| 48 135|392| -2 -11|-32| 0,04| 1.910| 61.093|
| 5 ITMG$ 1.508| 37 28 22| 4,6| 0,5| 28| 49 42|35 13|10| 8 6| 8| 6 5| 9| 7 5| 14 28| 42| 25 -25|-34| 0,26|38.950| 3.667|
| 6 ADHI 7.714| 8 6 2| 1,0| 6,7| 2| 13 22|55 1| 4| 4 9| 1| 1 4|10| 10 33| 16 46|103| 55 486|364| 0,05| 440| 792|
| 7 SMGR 14.387| 47 30 23| 4,3| 0,2| 25| 34 32|36 12|13| 13 11|10| 9 9|10| 10 9| 17 28| 31| 9 12| 2| 0,42| 7.450| 44.187|
| 8 GGRM 32.973| 21 15 10| 2,6| 0,4| 12| 19 18|21 12|14| 12 8| 9| 7 5|11| 9 7| 9 64| 83| 11 -17| -5| 0,17|25.350| 48.775|
| 9 PTBA 8.947| 54 39 30| 6,9| 0,4| 33| 55 47|35 19|14| 14 10|11| 11 8|11| 11 8| 24 42| 59| 16 -33|-21| 0,24|17.200| 39.631|
|10 SGRO 1.815| 33 25 15| 2,8| 0,2| 12| 16 15|17 16|17| 18 14|10| 11 8|11| 12 9|-20 -24|-35| 0 -34|-28|-0,50| 2.650| 5.008|
|11 KLBF 9.087| 49 17 10| 4,0| 0,5| 14| 20 21|29 13|18| 13 15|11| 7 8|12| 9 10| 15 37| 31| 13 44| 44| 0,60| 1.860| 17.434|
|12 WIKA 6.590| 9 7 2| 1,3| 2,7| 3| 12 12|14 8|10| 9 8| 4| 3 3|12| 12 12| 0 68| 21| 25 -12| 44| 0,50| 355| 2.012|
|13 INDF 37.140| 27 13 5| 3,3| 2,9| 5| 21 20|19 16|16| 15 12| 6| 6 5|12| 12 11| -4 15|100|-10 -14|-35| 0,16| 3.850| 33.804|
|14 AKRA 8.959| 10 6 3| 1,7| 2,4| 4| 15 15|19 8|10| 13 12| 5| 6 5|13| 14 12| -5 -13| 30| 11 -30| 1| 0,35| 950| 2.981|
|15 LSIP 3.199| 43 31 22| 3,4| 0,2| 14| 21 18|22 15|18| 15 15|13| 10 11|14| 12 13|-16 -22|-23| 12 10| 7|-0,79| 9.900| 13.272|
|16 UNTR 29.241| 22 17 13| 4,4| 0,7| 15| 29 27|24 18|16| 13 13|12| 9 9|14| 12 11| 4 24| 43| 7 -15|-21| 0,37|18.700| 62.212|
|17 SMCB 5.943| 37 23 15| 4,8| 1,1| 12| 25 27|39 12|17| 13 13|11| 8 8|14| 11 12| 11 39|217| -0 23| 14| 0,08| 2.075| 15.900|
|18 INTP 10.576| 48 34 25| 4,9| 0,2| 20| 25 25|32 14|19| 18 15|14| 13 11|14| 14 12| 8 50| 57| 19 24| 26| 0,33|14.300| 52.641|
|19 AALI 7.424| 41 35 22| 6,1| 0,2| 21| 27 26|26 23|23| 21 19|14| 13 13|15| 14 13| -9 -22|-36| 1 -7|-13|-0,62|24.300| 38.266|
|20 AUTO 5.265| 18 7 14| 1,6| 0,4| 16| 23 23|27 6| 7| 5 5|12| 10 8|16| 13 11| -1 -7| 35| 3 -39| -5| 0,20| 7.050| 5.436|
|21 ASII 98.526| 23 12 10| 4,3| 1,2| 11| 24 25|29 14|17| 13 14|13| 11 10|17| 14 14| 1 7| 9| 7 -9| 2| 1,85|42.400|171.650|
|22 RALS 5.458| 26 6 6| 2,5| 0,3| 10| 16 13| 5 46|18| 13 11|16| 11 10|18| 13 12| -1 -12|-22|-52 -88|-84|-0,84| 880| 6.216|
|23 BSDE 1.270| 49 35 24| 2,8| 0,9| 6| 12 13|18 15|21| 31 25|14| 21 17|19| 26 22| -8 10| 38| 18 15| 36| 0,57| 610| 6.670|
|24 TURI 4.890| 6 2 6| 3,0| 0,7| 17| 30 31|30 9| 9| 7 7|25| 20 35|32| 27 44|-11 -51| 26| -4 139| 49| 0,37| 2.175| 3.034|
|25 ANTM 8.711| 13 6 6| 2,7| 0,2| 6| 4 7|15 17|37| 34 59|38| 35 51|41| 38 56| -9 -65|-55| 31 81|352|-0,66| 2.350| 22.415|
|26 BMRI 32.598| 51 32 21| 3,2|10,0| 1| 18 20|28 11|16| 13 15|11| 9 10|45| 43 47| 19 31| 34| 6 50| 49| 0,46| 5.500|114.981|
|27 BBCA 22.931| 64 37 29| 4,8| 9,1| 2| 25 24|24 19|19| 17 16|15| 13 13|45| 43 43| 18 11| 17| -0 14| -3| 1,11| 5.550|135.227|
|28 BDMN 17.666| 57 15 8| 2,8| 5,2| 1| 11 9| 4 68|29| 24 20|16| 13 12|46| 43 39| 9 4| 0| 0 -41|-66|**,**| 5.450| 45.720|
|29 ELTY 1.059| 47 15 12| 1,0| 1,5| 1| 2 2| 3 33|37| 29 58|29| 23 37|71| 64 58| 0 -26|-51| 39 -75| -1|-0,73| 250| 4.979|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth

- http://www.investdata.net/QZ94ALL1.TXT

Rangking by Operating Profit Growth (2009 vs 2008)

Date: 30-03-10 FINANCIAL RATIO COMPARISON 2009
Sector: ALL STOCK
Ranked by: Operating Profit Growth
www.investdata.net

|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 ADRO 26.938| 40 36 16| 3,5| 1,4| 10| 27 25|19 17|13| 12 9| 6| 5 4| 8| 8 6| 48 135|392| -2 -11|-32| 0,04| 1.910| 61.093|
| 2 GJTL 7.936| 22 14 11| 1,0| 2,3| 10| 34 33|45 2| 3| 1 1| 2| 1 1| 7| 6 7| -0 96|***| 1 -25|-32|-0,01| 830| 2.892|
| 3 WIKA 6.590| 9 7 2| 1,3| 2,7| 3| 12 12|14 8|10| 9 8| 4| 3 3|12| 12 12| 0 68| 21| 25 -12| 44| 0,50| 355| 2.012|
| 4 GGRM 32.973| 21 15 10| 2,6| 0,4| 12| 19 18|21 12|14| 12 8| 9| 7 5|11| 9 7| 9 64| 83| 11 -17| -5| 0,17|25.350| 48.775|
| 5 INTP 10.576| 48 34 25| 4,9| 0,2| 20| 25 25|32 14|19| 18 15|14| 13 11|14| 14 12| 8 50| 57| 19 24| 26| 0,33|14.300| 52.641|
| 6 ADHI 7.714| 8 6 2| 1,0| 6,7| 2| 13 22|55 1| 4| 4 9| 1| 1 4|10| 10 33| 16 46|103| 55 486|364| 0,05| 440| 792|
| 7 PTBA 8.947| 54 39 30| 6,9| 0,4| 33| 55 47|35 19|14| 14 10|11| 11 8|11| 11 8| 24 42| 59| 16 -33|-21| 0,24|17.200| 39.631|
| 8 SMCB 5.943| 37 23 15| 4,8| 1,1| 12| 25 27|39 12|17| 13 13|11| 8 8|14| 11 12| 11 39|217| -0 23| 14| 0,08| 2.075| 15.900|
| 9 KLBF 9.087| 49 17 10| 4,0| 0,5| 14| 20 21|29 13|18| 13 15|11| 7 8|12| 9 10| 15 37| 31| 13 44| 44| 0,60| 1.860| 17.434|
|10 BMRI 32.598| 51 32 21| 3,2|10,0| 1| 18 20|28 11|16| 13 15|11| 9 10|45| 43 47| 19 31| 34| 6 50| 49| 0,46| 5.500|114.981|
|11 SMGR 14.387| 47 30 23| 4,3| 0,2| 25| 34 32|36 12|13| 13 11|10| 9 9|10| 10 9| 17 28| 31| 9 12| 2| 0,42| 7.450| 44.187|
|12 ITMG$ 1.508| 37 28 22| 4,6| 0,5| 28| 49 42|35 13|10| 8 6| 8| 6 5| 9| 7 5| 14 28| 42| 25 -25|-34| 0,26|38.950| 3.667|
|13 UNTR 29.241| 22 17 13| 4,4| 0,7| 15| 29 27|24 18|16| 13 13|12| 9 9|14| 12 11| 4 24| 43| 7 -15|-21| 0,37|18.700| 62.212|
|14 ADMF 3.941| 42 42 30| 3,1| 0,6| 28| 51 45|47 6| 6| 5 3| 5| 4 2| 6| 5 3| 16 16| 18| 6 -6| 1| 0,36| 8.300| 8.300|
|15 INDF 37.140| 27 13 5| 3,3| 2,9| 5| 21 20|19 16|16| 15 12| 6| 6 5|12| 12 11| -4 15|100|-10 -14|-35| 0,16| 3.850| 33.804|
|16 BBCA 22.931| 64 37 29| 4,8| 9,1| 2| 25 24|24 19|19| 17 16|15| 13 13|45| 43 43| 18 11| 17| -0 14| -3| 1,11| 5.550|135.227|
|17 BSDE 1.270| 49 35 24| 2,8| 0,9| 6| 12 13|18 15|21| 31 25|14| 21 17|19| 26 22| -8 10| 38| 18 15| 36| 0,57| 610| 6.670|
|18 ASII 98.526| 23 12 10| 4,3| 1,2| 11| 24 25|29 14|17| 13 14|13| 11 10|17| 14 14| 1 7| 9| 7 -9| 2| 1,85|42.400|171.650|
|19 ASGR 1.335| 28 8 5| 1,3| 1,0| 8| 17 17|20 6| 7| 6 6| 4| 3 3| 8| 7 7| 29 6| 7| 31 -19| -7| 1,07| 380| 512|
|20 BDMN 17.666| 57 15 8| 2,8| 5,2| 1| 11 9| 4 68|29| 24 20|16| 13 12|46| 43 39| 9 4| 0| 0 -41|-66|**,**| 5.450| 45.720|
|21 AUTO 5.265| 18 7 14| 1,6| 0,4| 16| 23 23|27 6| 7| 5 5|12| 10 8|16| 13 11| -1 -7| 35| 3 -39| -5| 0,20| 7.050| 5.436|
|22 RALS 5.458| 26 6 6| 2,5| 0,3| 10| 16 13| 5 46|18| 13 11|16| 11 10|18| 13 12| -1 -12|-22|-52 -88|-84|-0,84| 880| 6.216|
|23 AKRA 8.959| 10 6 3| 1,7| 2,4| 4| 15 15|19 8|10| 13 12| 5| 6 5|13| 14 12| -5 -13| 30| 11 -30| 1| 0,35| 950| 2.981|
|24 LSIP 3.199| 43 31 22| 3,4| 0,2| 14| 21 18|22 15|18| 15 15|13| 10 11|14| 12 13|-16 -22|-23| 12 10| 7|-0,79| 9.900| 13.272|
|25 AALI 7.424| 41 35 22| 6,1| 0,2| 21| 27 26|26 23|23| 21 19|14| 13 13|15| 14 13| -9 -22|-36| 1 -7|-13|-0,62|24.300| 38.266|
|26 SGRO 1.815| 33 25 15| 2,8| 0,2| 12| 16 15|17 16|17| 18 14|10| 11 8|11| 12 9|-20 -24|-35| 0 -34|-28|-0,50| 2.650| 5.008|
|27 ELTY 1.059| 47 15 12| 1,0| 1,5| 1| 2 2| 3 33|37| 29 58|29| 23 37|71| 64 58| 0 -26|-51| 39 -75| -1|-0,73| 250| 4.979|
|28 TURI 4.890| 6 2 6| 3,0| 0,7| 17| 30 31|30 9| 9| 7 7|25| 20 35|32| 27 44|-11 -51| 26| -4 139| 49| 0,37| 2.175| 3.034|
|29 ANTM 8.711| 13 6 6| 2,7| 0,2| 6| 4 7|15 17|37| 34 59|38| 35 51|41| 38 56| -9 -65|-55| 31 81|352|-0,66| 2.350| 22.415|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth

- http://www.investdata.net/QZ94ALL2.TXT

Rangking by Operating Profit Growth (Q4 vs Q3):

Date: 30-03-10 FINANCIAL RATIO COMPARISON 2009
Sector: ALL STOCK
Ranked by: Operating Profit Growth (MRQ)
www.investdata.net

|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 ADHI 7.714| 8 6 2| 1,0| 6,7| 2| 13 22|55 1| 4| 4 9| 1| 1 4|10| 10 33| 16 46|103| 55 486|364| 0,05| 440| 792|
| 2 TURI 4.890| 6 2 6| 3,0| 0,7| 17| 30 31|30 9| 9| 7 7|25| 20 35|32| 27 44|-11 -51| 26| -4 139| 49| 0,37| 2.175| 3.034|
| 3 ANTM 8.711| 13 6 6| 2,7| 0,2| 6| 4 7|15 17|37| 34 59|38| 35 51|41| 38 56| -9 -65|-55| 31 81|352|-0,66| 2.350| 22.415|
| 4 BMRI 32.598| 51 32 21| 3,2|10,0| 1| 18 20|28 11|16| 13 15|11| 9 10|45| 43 47| 19 31| 34| 6 50| 49| 0,46| 5.500|114.981|
| 5 KLBF 9.087| 49 17 10| 4,0| 0,5| 14| 20 21|29 13|18| 13 15|11| 7 8|12| 9 10| 15 37| 31| 13 44| 44| 0,60| 1.860| 17.434|
| 6 INTP 10.576| 48 34 25| 4,9| 0,2| 20| 25 25|32 14|19| 18 15|14| 13 11|14| 14 12| 8 50| 57| 19 24| 26| 0,33|14.300| 52.641|
| 7 SMCB 5.943| 37 23 15| 4,8| 1,1| 12| 25 27|39 12|17| 13 13|11| 8 8|14| 11 12| 11 39|217| -0 23| 14| 0,08| 2.075| 15.900|
| 8 BSDE 1.270| 49 35 24| 2,8| 0,9| 6| 12 13|18 15|21| 31 25|14| 21 17|19| 26 22| -8 10| 38| 18 15| 36| 0,57| 610| 6.670|
| 9 BBCA 22.931| 64 37 29| 4,8| 9,1| 2| 25 24|24 19|19| 17 16|15| 13 13|45| 43 43| 18 11| 17| -0 14| -3| 1,11| 5.550|135.227|
|10 SMGR 14.387| 47 30 23| 4,3| 0,2| 25| 34 32|36 12|13| 13 11|10| 9 9|10| 10 9| 17 28| 31| 9 12| 2| 0,42| 7.450| 44.187|
|11 LSIP 3.199| 43 31 22| 3,4| 0,2| 14| 21 18|22 15|18| 15 15|13| 10 11|14| 12 13|-16 -22|-23| 12 10| 7|-0,79| 9.900| 13.272|
|12 ADMF 3.941| 42 42 30| 3,1| 0,6| 28| 51 45|47 6| 6| 5 3| 5| 4 2| 6| 5 3| 16 16| 18| 6 -6| 1| 0,36| 8.300| 8.300|
|13 AALI 7.424| 41 35 22| 6,1| 0,2| 21| 27 26|26 23|23| 21 19|14| 13 13|15| 14 13| -9 -22|-36| 1 -7|-13|-0,62|24.300| 38.266|
|14 ASII 98.526| 23 12 10| 4,3| 1,2| 11| 24 25|29 14|17| 13 14|13| 11 10|17| 14 14| 1 7| 9| 7 -9| 2| 1,85|42.400|171.650|
|15 ADRO 26.938| 40 36 16| 3,5| 1,4| 10| 27 25|19 17|13| 12 9| 6| 5 4| 8| 8 6| 48 135|392| -2 -11|-32| 0,04| 1.910| 61.093|
|16 WIKA 6.590| 9 7 2| 1,3| 2,7| 3| 12 12|14 8|10| 9 8| 4| 3 3|12| 12 12| 0 68| 21| 25 -12| 44| 0,50| 355| 2.012|
|17 INDF 37.140| 27 13 5| 3,3| 2,9| 5| 21 20|19 16|16| 15 12| 6| 6 5|12| 12 11| -4 15|100|-10 -14|-35| 0,16| 3.850| 33.804|
|18 UNTR 29.241| 22 17 13| 4,4| 0,7| 15| 29 27|24 18|16| 13 13|12| 9 9|14| 12 11| 4 24| 43| 7 -15|-21| 0,37|18.700| 62.212|
|19 GGRM 32.973| 21 15 10| 2,6| 0,4| 12| 19 18|21 12|14| 12 8| 9| 7 5|11| 9 7| 9 64| 83| 11 -17| -5| 0,17|25.350| 48.775|
|20 ASGR 1.335| 28 8 5| 1,3| 1,0| 8| 17 17|20 6| 7| 6 6| 4| 3 3| 8| 7 7| 29 6| 7| 31 -19| -7| 1,07| 380| 512|
|21 GJTL 7.936| 22 14 11| 1,0| 2,3| 10| 34 33|45 2| 3| 1 1| 2| 1 1| 7| 6 7| -0 96|***| 1 -25|-32|-0,01| 830| 2.892|
|22 ITMG$ 1.508| 37 28 22| 4,6| 0,5| 28| 49 42|35 13|10| 8 6| 8| 6 5| 9| 7 5| 14 28| 42| 25 -25|-34| 0,26|38.950| 3.667|
|23 AKRA 8.959| 10 6 3| 1,7| 2,4| 4| 15 15|19 8|10| 13 12| 5| 6 5|13| 14 12| -5 -13| 30| 11 -30| 1| 0,35| 950| 2.981|
|24 PTBA 8.947| 54 39 30| 6,9| 0,4| 33| 55 47|35 19|14| 14 10|11| 11 8|11| 11 8| 24 42| 59| 16 -33|-21| 0,24|17.200| 39.631|
|25 SGRO 1.815| 33 25 15| 2,8| 0,2| 12| 16 15|17 16|17| 18 14|10| 11 8|11| 12 9|-20 -24|-35| 0 -34|-28|-0,50| 2.650| 5.008|
|26 AUTO 5.265| 18 7 14| 1,6| 0,4| 16| 23 23|27 6| 7| 5 5|12| 10 8|16| 13 11| -1 -7| 35| 3 -39| -5| 0,20| 7.050| 5.436|
|27 BDMN 17.666| 57 15 8| 2,8| 5,2| 1| 11 9| 4 68|29| 24 20|16| 13 12|46| 43 39| 9 4| 0| 0 -41|-66|**,**| 5.450| 45.720|
|28 ELTY 1.059| 47 15 12| 1,0| 1,5| 1| 2 2| 3 33|37| 29 58|29| 23 37|71| 64 58| 0 -26|-51| 39 -75| -1|-0,73| 250| 4.979|
|29 RALS 5.458| 26 6 6| 2,5| 0,3| 10| 16 13| 5 46|18| 13 11|16| 11 10|18| 13 12| -1 -12|-22|-52 -88|-84|-0,84| 880| 6.216|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth

- http://www.investdata.net/QZ94ALL8.TXT

TURI: Final Result 2009

TURI: Final Result 2009

TURI Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 4.890 3.542 2.123 1.045 5.522 4.439 2.773 1.325
COGS 4.563 3.330 1.990 987 4.985 4.022 2.509 1.203
Gross Marg 326 211 132 58 537 417 263 121
GM (%) 6 5 6 5 9 9 9 9
Opr Profit 118 51 23 7| 241 222 144 64
OP (%) 2 1 1 0 4 5 5 4
Net Profit 310 234 183 140| 245 205 131 57
NP (%) 6 6 8 13 4 4 4 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.175 1.740 1.740 1.340 990| 750 1.000 1.000 1.000
Book Value 717 734 697 835| 734 705 653 655
PBV 3,03 2,43 2,37 1,92 1,19| 1,02 1,42 1,53 1,53
DER 0,77 0,61 0,62 0,54| 2,50 3,00 3,25 2,95
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 31 30 37 48| 23 27 28 25
ROE (Qtr) 30 19 17 48 15 29 32 25
ROA (%) 17 18 23 31| 6 6 6 6
Opr prof/share 84 37 17 5| 172 159 103 46
EPS 222 167 131 100| 175 147 94 41
EPS (Qtr) 54 36 30 100| 28 52 52 41
EPS (Annu) 222 223 262 402| 175 196 189 166
PER 9,78 7,82 7,78 5,11 2,46| 4,27 5,10 5,29 6,02
PER (Qtr) 9,94 7,96 11,88 10,93 2,46| 6,56 4,75 4,72 6,02
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 25,69 20,55 35,22 39,08 45,88 4,34 4,69 4,83 5,37
CLOP(year) 32,21 27,07 44,24 51,65 66,91 14,95 14,62 15,07 15,76
CLOP(Qtr) 12,03 27,45 37,69 66,91 49,66 13,86 13,68 15,76
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) -11 -20 -23 -21
Op.Prof Growth(%) -51 -76 -83 -88
Net.Prof/EPS Grow 26 14 38 142
PEG (<1) 0,29 0,55 0,13 0,02
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.347 1.418 1.077 1.045 1.082 1.666 1.448 1.325
COGS (Qtr) 1.233 1.339 1.003 987 962 1.512 1.306 1.203
Gross Marg(Qtr) 114 78 74 58 119 153 141 121
GM (%) 8 5 6 5 11 9 9 9
OP.PR (Qtr) 66 27 16 7 18 78 79 64
OP % 4 1 1 0 1 4 5 4
NET.PR (Qtr) 76 51 42 140 39 73 73 57
NP % 5 3 3 13 3 4 5 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 1.770 1.645 1.574 1.798| 3.583 3.935 3.872 3.615
Liability 770 621 601 633| 2.558 2.950 2.960 2.701
Equity 1.000 1.024 973 1.164| 1.024 984 911 914
Capitalis. 3.034 2.427 2.427 1.869 1.381| 1.046 1.395 1.395 1.395
Share(mil) 1.395 1.395 1.395 1.395 1.395 1.395 1.395 1.395
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

- http://www.investdata.net/QYTURI.TXT

GGRM: Final Result 2009

GGRM: Final Result 2009

GGRM Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 32.973 23.533 15.065 7.650 30.251 23.578 15.056 6.905
COGS 25.807 18.310 11.802 5.970 25.095 19.670 12.629 5.842
Gross Marg 7.165 5.223 3.262 1.679 5.156 3.908 2.427 1.063
GM (%) 21 22 21 21 17 16 16 15
Opr Profit 5.206 3.911 2.340 1.192| 3.165 2.539 1.527 614
OP (%) 15 16 15 15 10 10 10 8
Net Profit 3.455 2.475 1.432 780| 1.880 1.503 891 336
NP (%) 10 10 9 10 6 6 5 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 25.350 21.550 14.900 12.550 5.900| 4.250 5.900 6.450 7.650
Book Value 9.511 9.002 8.460 8.471| 8.065 7.870 7.551 7.048
PBV 2,67 2,27 1,66 1,48 0,70| 0,53 0,75 0,85 1,09
DER 0,49 0,53 0,54 0,49| 0,55 0,67 0,71 0,76
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 18 19 17 19| 12 13 12 9
ROE (Qtr) 21 24 16 19 9 16 15 9
ROA (%) 12 12 11 12| 7 7 7 5
Opr prof/share 2.706 2.032 1.216 619| 1.645 1.319 793 319
EPS 1.796 1.286 744 405| 977 781 463 174
EPS (Qtr) 509 541 339 405| 195 318 288 174
EPS (Annu) 1.796 1.715 1.489 1.622| 977 1.042 926 698
PER 14,11 12,00 8,69 8,43 3,64| 4,35 5,66 6,96 10,95
PER (Qtr) 12,43 10,57 6,87 9,25 3,64| 5,43 4,63 5,59 10,95
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 9,37 7,96 5,50 5,16 2,38 2,58 3,35 4,06 5,98
CLOP(year) 11,08 9,68 7,24 7,03 4,05 5,29 6,37 7,46 10,15
CLOP(Qtr) 9,72 6,01 7,17 4,05 6,68 5,32 6,24 10,15
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 9 -0 0 10
Op.Prof Growth(%) 64 54 53 93
Net.Prof/EPS Grow 83 64 60 132
PEG (<1) 0,14 0,13 0,14 0,03
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 9.439 8.468 7.414 7.650 6.672 8.522 8.150 6.905
COGS (Qtr) 7.496 6.507 5.832 5.970 5.424 7.041 6.786 5.842
Gross Marg(Qtr) 1.942 1.961 1.582 1.679 1.248 1.480 1.364 1.063
GM (%) 20 23 21 21 18 17 16 15
OP.PR (Qtr) 1.295 1.570 1.148 1.192 626 1.012 912 614
OP % 13 18 15 15 9 11 11 8
NET.PR (Qtr) 980 1.042 652 780 376 612 555 336
NP % 10 12 8 10 5 7 6 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 27.230 26.432 25.064 24.263|24.072 25.346 24.904 23.816
Liability 8.929 9.111 8.786 7.963| 8.553 10.203 10.373 10.255
Equity 18.301 17.321 16.278 16.299|15.519 15.142 14.530 13.561
Capitalis. 48.775 41.464 28.668 24.147 11.352| 8.177 11.352 12.410 14.719
Share(mil) 1.924 1.924 1.924 1.924 1.924 1.924 1.924 1.924
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

- http://www.investdata.net/QYGGRM.TXT

KLBF: Final Result 2009

KLBF: Final Result 2009

KLBF Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 9.087 6.493 4.217 1.989 7.877 5.717 3.746 1.743
COGS 4.575 3.301 2.147 1.032 4.073 2.914 1.956 920
Gross Marg 4.511 3.192 2.070 956 3.803 2.803 1.790 822
GM (%) 49 49 49 48 48 49 47 47
Opr Profit 1.565 1.053 698 308| 1.142 817 552 267
OP (%) 17 16 16 15 14 14 14 15
Net Profit 929 615 398 212| 706 503 344 171
NP (%) 10 9 9 10 8 8 9 9
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 1.860 1.300 1.330 1.010 620| 400 650 850 980
Book Value 459 426 416 397| 378 349 356 345
PBV 4,04 2,83 3,12 2,43 1,56| 1,06 1,86 2,38 2,84
DER 0,50 0,57 0,71 0,64| 0,57 0,71 0,64 0,61
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 21 20 20 22| 19 19 19 20
ROE (Qtr) 29 21 19 22 22 18 19 20
ROA (%) 14 13 11 13| 12 11 12 12
Opr prof/share 167 112 74 32| 119 84 56 27
EPS 99 65 42 22| 73 52 35 17
EPS (Qtr) 33 23 19 22| 21 16 17 17
EPS (Annu) 99 87 84 90| 73 69 70 69
PER 18,77 13,12 15,19 11,88 6,84| 5,42 9,34 11,99 14,03
PER (Qtr) 13,91 9,72 14,36 12,75 6,84| 4,72 9,86 11,94 14,03
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 11,13 7,78 8,88 6,78 4,73 3,35 5,76 7,48 9,02
CLOP(year) 12,52 9,17 10,49 8,76 6,66 5,17 7,96 9,48 10,94
CLOP(Qtr) 7,00 10,39 7,84 6,66 4,55 8,19 9,17 10,94
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 15 13 12 14
Op.Prof Growth(%) 37 28 26 15
Net.Prof/EPS Grow 31 22 15 24
PEG (<1) 0,42 0,68 0,76 0,29
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 2.593 2.276 2.228 1.989 2.159 1.971 2.003 1.743
COGS (Qtr) 1.273 1.154 1.115 1.032 1.159 958 1.035 920
Gross Marg(Qtr) 1.319 1.122 1.113 956 1.000 1.012 967 822
GM (%) 50 49 49 48 46 51 48 47
OP.PR (Qtr) 512 354 390 308 325 264 285 267
OP % 19 15 17 15 15 13 14 15
NET.PR (Qtr) 313 216 185 212 202 159 173 171
NP % 12 9 8 10 9 8 8 9
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 6.482 6.264 6.671 6.118| 5.703 5.767 5.679 5.452
Liability 2.172 2.268 2.765 2.382| 2.081 2.398 2.212 2.056
Equity 4.310 3.996 3.906 3.736| 3.622 3.369 3.467 3.396
Capitalis. 17.434 12.185 12.466 9.476 5.827| 3.831 6.274 8.269 9.633
Share(mil) 9.373 9.373 9.382 9.398 9.579 9.653 9.729 9.830
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

http://www.investdata.net/QYKLBF.TXT

Catatan Harian

Wednesday, March 31, 2010

Saham ikan yang kuat melawan arus

DOID technical

IHSG Technical

JSMR: Final Result 2009

INDY: Final result 2009

PGAS: Final Result 2009

PGAS: Final Result 2009

AKRA: Final Result 2009

ADRO: Final result 2009 and Coal sector comparison

ADRO: Final result 2009 and Coal sector comparison

WIKA: Final Result 2009

ADHI vs WIKA

ADHI: Final result 2009

RALS: Final Result 2009

Emiten ranking (update)

TURI: Final Result 2009

GGRM: Final Result 2009

KLBF: Final Result 2009

KLBF: Final Result 2009

Search Engine

Followers

Blog Archive

Translate