- http://www.investdata.net/QQDJSMR.TXT
JSMR 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 4.378 3.210 2.103 1.011 3.692 2.618 1.702 832
COGS 2.390 1.638 1.007 500 2.175 1.526 1.013 465
Gross Marg 1.988 1.571 1.096 511 1.516 1.092 688 367
GM (%) 45 48 52 50 41 41 40 44
Opr Profit 1.988 1.571 1.096 511| 1.516 1.092 688 367
OP (%) 45 48 52 50 41 41 40 44
Net Profit 1.193 960 647 303| 992 735 395 196
NP (%) 27 29 30 29 26 28 23 23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 3.425 3.425 3.200 2.075 1.790| 1.810 1.870 1.550 900
Book Value 1.138 1.105 1.059 1.100| 1.056 1.005 962 994
PBV 3,01 3,01 2,89 1,96 1,63| 1,71 1,86 1,61 0,90
DER 1,45 1,32 1,42 1,21| 1,25 1,29 1,40 1,25
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 15 17 17 16| 13 14 12 11
ROE (Qtr) 12 16 19 16 14 19 12 11
ROA (%) 6 7 7 7| 6 6 5 5
Opr prof/share 292 231 161 75| 222 160 101 54
EPS 175 141 95 44| 145 108 58 28
EPS (Qtr) 34 46 50 44| 37 49 29 28
EPS (Annu) 175 188 190 178| 145 144 116 115
PER 19,51 19,51 16,99 10,89 10,04| 12,40 12,97 13,32 7,78
PER (Qtr) 25,00 25,00 17,38 10,24 10,04| 11,95 9,36 13,23 7,78
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 11,71 11,71 10,39 6,44 5,95 8,12 8,73 7,65 4,16
CLOP(year) 17,35 17,35 15,12 11,09 10,39 14,05 14,81 14,28 9,90
CLOP(Qtr) 20,70 16,66 10,38 10,39 12,57 13,36 15,31 9,90
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 18 22 23 21
Op.Prof Growth(%) 31 43 59 38
Net.Prof/EPS Grow 20 30 63 54
PEG (<1) 0,96 0,55 0,17 0,19
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.168 1.107 1.091 1.011 1.073 916 869 832
COGS (Qtr) 751 631 506 500 649 512 548 465
Gross Marg(Qtr) 416 475 585 511 423 403 321 367
GM (%) 35 42 53 50 39 44 36 44
OP.PR (Qtr) 416 475 585 511 423 403 321 367
OP % 35 42 53 50 39 44 36 44
NET.PR (Qtr) 232 312 344 303 257 339 199 196
NP % 19 28 31 29 23 37 22 23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 18.952 17.441 17.393 16.560|16.174 15.695 15.684 15.199
Liability 11.212 9.923 10.191 9.074| 8.990 8.855 9.140 8.435
Equity 7.740 7.518 7.201 7.485| 7.183 6.839 6.544 6.764
Capitalis. 23.290 23.290 21.760 14.110 12.172|12.308 12.716 10.540 6.120
Share(mil) 6.800 6.800 6.800 6.800 6.800 6.800 6.800 6.800
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSIONLSIP udah minggu lalu... TINS belum dapet... malem ini masih masuk, ADRO aja baru masuk GELAP GELAPAN biar engga keliatan... hehehe...
LSIP Date : 17-03-11
Financial Performance (in billion Rp)
www.investdata.net
2010| 2009|
17-03-11 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 3.592 2.403 1.566 680 3.199 2.270 1.446 618
COGS 1.821 1.247 816 355 1.809 1.298 844 393
Gross Marg 1.771 1.155 750 324 1.390 972 602 224
GM (%) 49 48 47 47 43 42 41 36
Opr Profit 1.399 866 570 233| 1.018 692 398 132
OP (%) 38 36 36 34 31 30 27 21
Net Profit 1.033 641 417 167| 707 489 286 103
NP (%) 28 26 26 24 22 21 19 16
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.225 12.850 9.850 8.300 9.800| 8.350 7.650 6.000 3.300
Book Value 3.337 3.083 2.937 2.912| 2.844 2.593 2.390 2.418
PBV 3,33 3,85 3,19 2,83 3,37| 2,94 2,95 2,51 1,36
DER 0,22 0,30 0,35 0,32| 0,27 0,41 0,46 0,51
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 22 20 21 16| 18 18 17 12
ROE (Qtr) 34 21 25 16 22 23 22 12
ROA (%) 18 15 15 12| 14 13 12 8
Opr prof/share 1.025 641 425 171| 759 516 296 96
EPS 757 475 311 123| 527 365 213 75
EPS (Qtr) 286 165 186 123| 162 151 136 75
EPS (Annu) 757 633 623 492| 527 486 427 302
PER 14,69 16,97 15,54 13,32 19,91| 15,82 15,72 14,03 10,91
PER (Qtr) 9,69 11,20 14,84 11,13 19,91| 12,83 12,65 10,96 10,91
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 10,85 12,53 11,51 9,75 14,32 10,99 11,10 10,10 8,53
CLOP(year) 11,57 13,25 12,60 10,95 15,67 12,01 12,64 11,96 11,73
CLOP(Qtr) 8,69 12,32 9,27 15,67 9,38 9,90 8,95 11,73
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 12 5 8 10
Op.Prof Growth(%) 37 25 43 76
Net.Prof/EPS Grow 46 31 45 62
PEG (<1) 0,37 0,50 0,29 0,32
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.189 836 886 680 929 824 828 618
COGS (Qtr) 573 431 460 355 510 454 450 393
Gross Marg(Qtr) 615 405 425 324 418 369 377 224
GM (%) 51 48 48 47 45 44 45 36
OP.PR (Qtr) 533 295 337 233 325 294 266 132
OP % 44 35 38 34 35 35 32 21
NET.PR (Qtr) 391 224 249 167 218 202 183 103
NP % 32 26 28 24 23 24 22 16
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 5.561 5.420 5.314 5.229| 4.852 4.894 4.684 4.990
Liability 1.007 1.257 1.375 1.255| 1.038 1.417 1.479 1.689
Equity 4.554 4.162 3.938 3.973| 3.813 3.476 3.204 3.300
Capitalis. 15.180 17.534 13.297 11.127 13.372|11.194 10.255 8.043 4.503
Share(mil) 1.364 1.350 1.340 1.364 1.340 1.340 1.340 1.364
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION- http://www.investdata.net/QQDLSIP.TXT
Coal ini bikin heran yah.... Papah Lauren aja recommend ADRO tapi performancenya malah turun saat harga coal naek...
Apa disengaja buat AMUNISI saat IHSG turun ????
No comments:
Post a Comment