ASRI Date : 31-03-11
Financial Performance (in billion Rp)
www.investdata.net
2010| 2009|
31-03-11 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 765 596 396 205 403 281 232 51
COGS 349 285 224 117 241 177 148 36
Gross Marg 416 311 172 87 162 104 84 14
GM (%) 54 52 43 42 40 37 36 27
Opr Profit 343 239 133 69| 110 70 65 4
OP (%) 44 40 33 33 27 24 28 8
Net Profit 290 231 123 62| 94 70 66 7
NP (%) 37 38 31 30 23 25 28 14
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 285 295 205 183 164| 105 114 109 50
Book Value 123 120 114 111| 107 107 106 102
PBV 2,31 2,39 1,70 1,60 1,47| 0,97 1,07 1,02 0,49
DER 1,08 0,92 0,97 0,86| 0,85 0,76 0,70 0,74
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 13 14 12 12| 4 5 7 1
ROE (Qtr) 10 20 11 12 4 0 12 1
ROA (%) 6 7 6 6| 2 2 4 0
Opr prof/share 19 13 7 3| 6 4 3 0
EPS 16 12 6 3| 5 4 3 0
EPS (Qtr) 3 6 3 3| 1 0 3 0
EPS (Annu) 16 17 13 14| 5 5 7 1
PER 17,53 18,14 11,85 13,19 11,63| 19,95 20,64 14,03 28,64
PER (Qtr) 21,70 22,46 8,48 13,40 11,63| 20,33 109,85 7,91 28,64
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 14,84 15,36 11,47 12,26 10,60 16,95 20,82 14,15 50,30
CLOP(year) 21,78 22,30 17,64 19,66 16,80 31,71 35,77 23,78 127,07
CLOP(Qtr) 18,47 13,26 20,41 16,80 21,75 192,59 12,71 127,07
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 89 111 70 299
Op.Prof Growth(%) 210 240 102 1.523
Net.Prof/EPS Grow 208 226 86 742
PEG (<1) 0,09 0,05 0,15 0,02
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 168 200 191 205 121 48 181 51
COGS (Qtr) 63 60 106 117 64 29 111 36
Gross Marg(Qtr) 104 139 84 87 57 19 70 14
GM (%) 61 69 44 42 47 40 38 27
OP.PR (Qtr) 103 106 64 69 40 4 61 4
OP % 61 53 33 33 33 8 33 8
NET.PR (Qtr) 58 107 60 62 23 4 59 7
NP % 34 53 31 30 18 9 32 14
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 4.587 4.122 4.016 3.703| 3.559 3.234 3.096 3.069
Liability 2.379 1.971 1.974 1.712| 1.632 1.401 1.270 1.307
Equity 2.208 2.151 2.041 1.990| 1.927 1.832 1.826 1.762
Capitalis. 5.090 5.269 3.661 3.268 2.929| 1.875 1.952 1.867 856
Share(mil) 17.863 17.863 17.863 17.863 17.863 17.128 17.128 17.128
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION- http://www.investdata.net/QQDASRI.TXT
ASRI is the LEADER in the sector:
Date: 31-03-11 FINANCIAL RATIO COMPARISON 2010
Sector: PROPERTY
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 ASRI 765| 54 44 37| 2,3| 1,0| 6| 14 13|10 21|17| 18 11|14| 15 11|21| 22 17| 89 210|208|-15 -2|-45| 0,08| 285| 5.090|
| 2 SMRA 1.695| 44 22 13| 3,7| 1,8| 3| 11 10|11 33|34| 32 30|21| 19 19|31| 30 29| 41 18| 39| 28 -4|-15| 0,86| 1.160| 7.972|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZA4PRO6.TXT
No comments:
Post a Comment