Final Result:
- http://www.investdata.net/QQDADRO.TXT
ADRO Date : 30-03-11
Financial Performance (in billion Rp)
www.investdata.net
2010| 2009|
30-03-11 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 24.689 18.074 11.984 6.279 26.938 20.013 12.896 6.532
COGS 16.957 12.026 8.038 4.033 15.900 11.598 7.452 3.703
Gross Marg 7.732 6.048 3.946 2.245 11.037 8.415 5.444 2.829
GM (%) 31 33 32 35 40 42 42 43
Opr Profit 6.774 5.409 3.569 2.056| 9.928 7.575 4.930 2.446
OP (%) 27 29 29 32 36 37 38 37
Net Profit 2.207 1.696 1.152 861| 4.367 3.514 2.248 1.145
NP (%) 8 9 9 13 16 17 17 17
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.225 2.550 2.025 1.990 1.960| 1.730 1.420 1.200 880
Book Value 580 574 559 568| 545 534 503 485
PBV 3,83 4,39 3,52 3,56 3,45| 3,17 2,66 2,38 1,81
DER 1,19 1,21 1,22 1,30| 1,43 1,15 1,27 1,34
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 11 12 12 18| 25 27 27 29
ROE (Qtr) 11 11 6 18 19 29 27 29
ROA (%) 5 5 5 8| 10 12 12 12
Opr prof/share 211 169 111 64| 310 236 154 76
EPS 69 53 36 26| 136 109 70 35
EPS (Qtr) 15 16 9 26| 26 39 34 35
EPS (Annu) 69 70 72 107| 136 146 140 143
PER 32,24 36,95 28,64 27,61 18,20| 12,67 9,69 8,53 6,14
PER (Qtr) 34,81 39,90 29,80 54,53 18,20| 16,23 8,97 8,70 6,14
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 10,51 12,04 8,98 8,92 7,62 5,57 4,50 3,89 2,88
CLOP(year) 13,76 15,29 12,05 11,97 10,50 8,09 6,44 5,96 5,01
CLOP(Qtr) 18,98 11,81 14,12 10,50 8,54 6,15 5,91 5,01
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) -8 -9 -7 -3
Op.Prof Growth(%) -31 -28 -27 -15
Net.Prof/EPS Grow -49 -51 -48 -24
PEG (<1) -0,75 -0,55 -0,57 -0,73
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 6.614 6.090 5.705 6.279 6.924 7.116 6.363 6.532
COGS (Qtr) 4.930 3.988 4.004 4.033 4.301 4.145 3.748 3.703
Gross Marg(Qtr) 1.683 2.101 1.700 2.245 2.622 2.970 2.615 2.829
GM (%) 25 34 29 35 37 41 41 43
OP.PR (Qtr) 1.364 1.839 1.513 2.056 2.352 2.644 2.484 2.446
OP % 20 30 26 32 33 37 39 37
NET.PR (Qtr) 511 543 291 861 852 1.266 1.103 1.145
NP % 7 8 5 13 12 17 17 17
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 40.600 40.547 39.726 41.850|42.465 36.712 36.495 36.356
Liability 22.024 22.171 21.822 23.681|25.020 19.610 20.385 20.834
Equity 18.576 18.376 17.903 18.168|17.444 17.102 16.110 15.521
Capitalis. 71.168 81.564 64.771 63.652 62.692|55.335 45.420 38.383 28.147
Share(mil) 31.985 31.985 31.985 31.985 31.985 31.985 31.985 31.985
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSIONSector Comparison:
- http://www.investdata.net/QZA4COA6.TXT
Date: 30-03-11 FINANCIAL RATIO COMPARISON 2010
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 7.909| 46 29 25| 7,7| 0,3| 23| 31 31|38 19|24| 26 24|21| 22 20|22| 23 21|-11 -35|-26| -4 14| 28|-0,93|21.450| 49.423|
| 2 ITMG$ 1.668| 32 21 12| 8,1| 0,5| 18| 34 28|10 80|28| 31 21|16| 17 13|17| 18 14| 10 -16|-39| 13 -34|-64|-0,74|46.900| 5.888|
| 3 ADRO 24.689| 31 27 8| 3,8| 1,1| 5| 12 11|11 34|32| 36 28|10| 12 8|13| 15 12| -8 -31|-49| 8 -25| -5|-0,65| 2.225| 71.168|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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 GrowthPak Rei, kenapa bisa jadi begini ? Ada yg tahu kenapa ?
No comments:
Post a Comment