TINS 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 8.339 5.615 3.749 1.835 7.709 5.534 3.539 1.587
COGS 6.415 4.632 3.060 1.465 6.556 4.806 3.164 1.462
Gross Marg 1.924 983 689 369 1.152 728 374 125
GM (%) 23 17 18 20 14 13 10 7
Opr Profit 1.310 623 414 248| 688 401 172 18
OP (%) 15 11 11 13 8 7 4 1
Net Profit 947 475 322 141| 313 170 42 14
NP (%) 11 8 8 7 4 3 1 0
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.600 2.750 3.150 2.150 2.375| 2.000 2.150 2.025 1.060
Book Value 835 740 710 708| 681 655 631 763
PBV 3,11 3,29 4,25 3,03 3,35| 2,93 3,28 3,21 1,39
DER 0,40 0,32 0,41 0,38| 0,42 0,50 0,54 0,49
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 22 16 18 15| 9 6 2 1
ROE (Qtr) 45 16 20 15 16 15 3 1
ROA (%) 16 12 12 11| 6 4 1 1
Opr prof/share 260 123 82 49| 136 79 34 3
EPS 188 94 64 28| 62 33 8 2
EPS (Qtr) 93 30 35 28| 28 25 5 2
EPS (Annu) 188 125 128 112| 62 45 17 11
PER 13,80 14,60 25,03 16,79 21,07| 32,08 47,47 118,99 92,36
PER (Qtr) 6,91 7,32 25,96 14,99 21,07| 17,62 21,11 89,76 92,36
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 9,98 10,56 19,09 13,04 12,05 14,62 20,20 29,49 71,45
CLOP(year) 11,26 11,84 20,51 14,81 13,43 16,69 23,29 34,44 96,62
CLOP(Qtr) 5,64 20,47 18,41 13,43 10,02 13,62 19,31 96,62
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 8 1 5 15
Op.Prof Growth(%) 90 55 140 1.228
Net.Prof/EPS Grow 202 177 652 881
PEG (<1) 0,07 0,14 0,03 0,02
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 2.724 1.865 1.914 1.835 2.175 1.995 1.951 1.587
COGS (Qtr) 1.783 1.571 1.594 1.465 1.750 1.641 1.702 1.462
Gross Marg(Qtr) 941 293 319 369 424 353 249 125
GM (%) 34 15 16 20 19 17 12 7
OP.PR (Qtr) 687 208 166 248 286 229 154 18
OP % 25 11 8 13 13 11 7 1
NET.PR (Qtr) 472 152 180 141 142 128 28 14
NP % 17 8 9 7 6 6 1 0
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 5.881 4.908 5.047 4.933| 4.855 4.956 4.889 5.723
Liability 1.678 1.180 1.471 1.368| 1.425 1.657 1.711 1.879
Equity 4.202 3.728 3.575 3.565| 3.430 3.299 3.178 3.843
Capitalis. 13.085 13.840 15.854 10.820 11.953|10.066 10.820 10.191 5.335
Share(mil) 5.033 5.033 5.033 5.033 5.033 5.033 5.033 5.033
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION- http://www.investdata.net/QQDTINS.TXT
Note:
- Performance Q4 naik luar biasa.
No comments:
Post a Comment