Please find attached:
- http://www.investdata.net/QQDUNTR.TXT
UNTR Date : 24-02-11
Financial Performance (in billion Rp)
www.investdata.net
2010| 2009|
24-02-11 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 37.323 27.813 18.079 8.718 29.241 21.301 13.884 6.965
COGS 30.528 22.751 14.734 7.098 22.570 16.348 10.659 5.311
Gross Marg 6.795 5.061 3.344 1.620 6.671 4.952 3.224 1.653
GM (%) 18 18 18 18 22 23 23 23
Opr Profit 5.162 3.926 2.649 1.303| 5.168 3.982 2.583 1.331
OP (%) 13 14 14 14 17 18 18 19
Net Profit 3.872 2.960 1.887 907| 3.817 2.963 1.872 812
NP (%) 10 10 10 10 13 13 13 11
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 22.900 23.800 20.450 18.750 18.350|15.500 15.600 9.950 6.750
Book Value 4.850 4.724 4.397 4.433| 4.161 4.028 3.698 3.595
PBV 4,72 4,91 4,33 4,26 4,14| 3,72 3,87 2,69 1,88
DER 0,84 0,77 0,89 0,71| 0,76 0,74 0,81 0,90
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 24 25 25 24| 27 29 30 27
ROE (Qtr) 22 27 26 24 24 32 34 27
ROA (%) 13 14 13 14| 15 16 16 14
Opr prof/share 1.551 1.180 796 391| 1.553 1.197 776 400
EPS 1.164 889 567 272| 1.147 890 562 244
EPS (Qtr) 274 322 294 272| 256 327 318 244
EPS (Annu) 1.164 1.186 1.134 1.091| 1.147 1.187 1.125 976
PER 19,67 20,44 17,24 16,52 16,82| 13,51 13,13 8,84 6,91
PER (Qtr) 20,86 21,69 15,86 15,91 16,82| 15,09 11,90 7,80 6,91
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 14,76 15,34 12,99 11,77 11,71 9,98 9,77 6,41 4,22
CLOP(year) 17,38 17,96 15,30 14,24 13,73 12,02 11,65 8,33 6,24
CLOP(Qtr) 18,76 15,68 14,01 13,73 13,09 11,06 8,60 6,24
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 27 30 30 25
Op.Prof Growth(%) -0 -1 2 -2
Net.Prof/EPS Grow 1 -0 0 11
PEG (<1) 14,09-152,26 20,66 1,44
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 9.510 9.733 9.361 8.718 7.940 7.417 6.919 6.965
COGS (Qtr) 7.776 8.016 7.636 7.098 6.222 5.689 5.347 5.311
Gross Marg(Qtr) 1.734 1.716 1.724 1.620 1.718 1.728 1.571 1.653
GM (%) 18 17 18 18 21 23 22 23
OP.PR (Qtr) 1.235 1.277 1.345 1.303 1.186 1.398 1.251 1.331
OP % 12 13 14 14 14 18 18 19
NET.PR (Qtr) 912 1.072 980 907 854 1.090 1.060 812
NP % 9 11 10 10 10 14 15 11
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 29.700 27.781 27.695 25.287|24.404 23.382 22.256 22.771
Liability 13.564 12.065 13.065 10.539|10.561 9.979 9.953 10.810
Equity 16.136 15.716 14.630 14.748|13.843 13.402 12.302 11.961
Capitalis. 76.185 79.179 68.034 62.378 61.048|51.566 51.899 33.102 22.456
Share(mil) 3.326 3.326 3.326 3.326 3.326 3.326 3.326 3.326
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION Astra group Comparison:
- http://www.investdata.net/QZA4AST6.TXT
Date: 24-02-11 FINANCIAL RATIO COMPARISON 2010
Sector: ASTRA GROUP
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 AUTO 6.255| 18 9 18| 2,7| 0,4| 20| 30 29|32 8| 9| 9 12|18| 18 25|21| 21 28| 18 36| 48|-25 -24|-40| 0,19|13.950| 10.757|
| 2 ASII 129.991| 20 11 11| 4,2| 1,2| 12| 29 29|32 12|14| 15 16|14| 15 16|18| 19 20| 31 15| 43|-30 -5|-34| 0,34|51.400|208.085|
| 3 AALI 8.843| 40 33 22| 4,7| 0,2| 22| 24 27|43 10|16| 20 19|11| 13 13|11| 14 14| 19 14| 21| 42 88| 72| 0,79|21.700| 34.171|
| 4 UNTR 37.323| 18 13 10| 4,7| 0,8| 13| 25 24|22 20|19| 20 17|14| 15 13|17| 17 15| 27 -0| 1|-31 -7|-16|13,56|22.900| 76.185|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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 GrowthNote:
- UNTR shows no profit growth in 2010
No comments:
Post a Comment