JPFA: Final Result 2010

JPFA: Final Result 2010

JPFA                       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             13.955 10.345  6.690  3.385 14.340 10.830  6.921  3.364
COGS              10.906  8.252  5.420  2.755 11.667  8.855  5.769  2.756
Gross Marg         3.049  2.093  1.269    630  2.672  1.974  1.152    608
GM (%)                21     20     18     18     18     18     16     18
Opr Profit         1.575  1.000    503    253| 1.375  1.061    559    287
OP (%)                11      9      7      7      9      9      8      8
Net Profit           959    602    264    166|   814    571    255     78
NP (%)                 6      5      3      4      5      5      3      2
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price   3.475  3.150  4.050  1.510  1.340| 1.400    880    650    500
Book Value         1.483  1.306  1.149  1.090| 1.010    893    747    672
PBV          2,34   2,12   3,10   1,31   1,23|  1,38   0,98   0,87   0,74
DER                 1,27   1,58   1,84   1,76|  1,89   2,37   2,77   3,13
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%)               31     29     22     29|    38     40     32     22
ROE (Qtr)             46     49     16     29     46     68     45     22
ROA (%)               13     11      7     10|    13     12      8      5
Opr prof/share       760    481    242    122|   661    510    269    138
EPS                  462    289    127     80|   391    274    122     37
EPS (Qtr)            172    162     47     80|   116    152     84     37
EPS (Annu)           462    386    254    320|   391    366    245    151
PER          7,51   6,80  10,48   5,93   4,19|  3,57   2,40   2,65   3,31
PER (Qtr)    5,04   4,58   6,23   7,96   4,19|  2,99   1,45   1,91   3,31
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year)   4,57   4,14   6,31   3,12   2,75   2,12   1,29   1,21   0,90
CLOP(year)   7,05   6,62   9,54   7,48   6,67   5,00   4,40   5,05   4,71
CLOP(Qtr)           4,53   6,40   7,54   6,67   5,48   3,10   5,20   4,71
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%)       -2     -4     -3      0
Op.Prof Growth(%)     14     -5    -10    -11
Net.Prof/EPS Grow     17      5      3    111
PEG (<1)            0,38   1,90   1,54   0,04
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr)         3.610  3.655  3.304  3.385  3.510  3.908  3.556  3.364
COGS (Qtr)         2.654  2.831  2.665  2.755  2.811  3.086  3.013  2.756
Gross Marg(Qtr)      955    823    639    630    698    821    543    608
GM (%)                26     22     19     18     19     21     15     18
OP.PR (Qtr)          575    497    249    253    314    502    271    287
OP %                  15     13      7      7      8     12      7      8
NET.PR (Qtr)         356    337     98    166    243    316    176     78
NP %                   9      9      2      4      6      8      4      2
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset              6.979  7.016  6.779  6.254| 6.070  6.259  5.856  5.775
Liability          3.905  4.301  4.390  3.987| 3.968  4.401  4.301  4.376
Equity             3.074  2.715  2.388  2.267| 2.101  1.858  1.554  1.399
Capitalis.  7.199  6.525  8.419  3.139  2.785| 2.910  1.829  1.351  1.039
Share(mil)         2.071  2.079  2.079  2.079  2.079  2.079  2.079  2.079
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
 
See ERROR and OMISSION

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

Note:
- Coba dipelajari ini Susis... hehehe...