AMAG Date : 11-11-11
Financial Performance (in billion Rp)
www.investdata.net
2011 2010| 2009|
11-11-11 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 236 152 69 245 186 119 54 0
COGS 144 87 42 106 114 81 37 0
Gross Marg 92 65 27 139 71 37 17 0
GM (%) 39 43 39 56 38 31 31***.***
Opr Profit 84 61 24| 65 50 29 13| 0
OP (%) 35 40 35 26 27 24 24***.***
Net Profit 74 52 21| 59 41 25 12| 0
NP (%) 31 34 31 24 22 21 22***.***
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 175 157 240 135| 144 125 121 101| 0
Book Value 285 271 259| 244 258 237 230| 0
PBV 0,61 0,55 0,88 0,52| 0,59 0,48 0,51 0,44| 0,00
DER 0,97 0,92 0,84| 0,86 0,87 0,96 0,91| 0,00
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 24 26 23| 16 17 17 17| 0
ROE (Qtr) 21 31 23 19 20 18 17***.***
ROA (%) 12 14 12| 9 9 9 9| 0
Opr prof/share 58 42 17| 45 41 23 11| 0
EPS 51 36 15| 41 34 21 10| 0
EPS (Qtr) 15 21 15| 12 13 11 10| 0
EPS (Annu) 68 73 60| 41 45 42 40| 0
PER 2,54 2,28 3,28 2,23| 3,49 2,74 2,86 2,52| 0,00
PER (Qtr) 2,90 2,61 2,80 2,23| 2,96 2,38 2,71 2,52|***,**
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 2,24 2,01 2,81 1,95 3,15 2,26 2,54 2,27 0,00
CLOP(year) 5,78 5,55 5,74 5,10 7,77 6,35 7,34 6,98 0,00
CLOP(Qtr) 7,10 6,82 4,83 5,10 8,50 4,97 6,87 6,98 0,00
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 27 28 26***.***
Op.Prof Growth(%) 66 111 83***.***
Net.Prof/EPS Grow 77 103 78***.***
PEG (<1) 0,03 0,03 0,03| 0,00
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr) 84 83 69 59 67 64 54 -167
COGS (Qtr) 57 44 42 -8 33 44 37 -110
Gross Marg(Qtr) 26 38 27 68 34 20 17 -57
GM (%) 31 46 39 115 50 31 31 34
OP.PR (Qtr) 22 36 24 15 21 15 13 -52
OP % 27 43 35 25 32 24 24 31
NET.PR (Qtr) 21 30 21 17 16 13 12 -46
NP % 25 36 31 29 23 21 22 27
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset 808 750 686| 654 591 569 537| 0
Liability 397 360 314| 303 275 279 255| 0
Equity 410 389 372| 350 316 290 281| 0
Capitalis. 251 225 344 193| 206 152 147 123| 0
Share(mil) 1.436 1.436 1.436 1.436 1.223 1.219 1.218 0
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
See ERROR and OMISSIONAttached, please find AMAG:Q3/2011 Result
- http://www.investdata.net/QQGAMAG.TXT
Ranking by PER:
Date: 11-11-11 FINANCIAL RATIO COMPARISON
Sector: ALL STOCK
Ranked by: PER
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 |Q3/Q2 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q2 Q3|QUARTR|TDY Q3 Q2|TDY Q3 Q2|TDY Q3 Q2|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 AMAG 236| 39 35 31| 0,6| 0,9| 12| 26 24|21 2| 2| 2 3| 2| 2 2| 5| 5 5| 27 66| 77| 0 -37|-29| 0,03| 175| 251|
| 2 AKRA 14.382| 5 3 14| 3,6| 1,5| 35|105 89|22 16| 4| 3 2|18| 14 15|26| 22 24| 68 45|849| 13 53| 24| 0,00| 3.050| 11.655|
| 3 CFIN 496| 54 54 41| 0,7| 1,4| 6| 17 16|16 4| 4| 4 6| 3| 3 4| 9| 9 10| 71 36| 35| 9 3| 3| 0,12| 460| 1.197|
| 4 TRST 1.566| 15 11 8| 0,9| 0,5| 8| 0 13|41 2| 6| 7 0| 5| 5***| 8| 9***| 25 79| 80| 0 0| 0| 0,09| 440| 1.235|
| 5 LSIP 3.522| 52 44 37| 2,7| 0,1| 27| 35 32|31 8| 8| 7 8| 7| 6 7| 7| 7 7| 46 84|104| -5 -15|-13| 0,08| 2.200| 15.010|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 INCO$ 1.005| 46 44 31| 2,0| 0,3| 17| 26 23|17 11| 8| 7 10| 6| 5 7| 7| 6 8| 6 0| -2|-26 -33|-35|-3,33| 3.375| 3.726|
| 7 SGRO 2.516| 36 25 18| 2,4| 0,3| 19| 30 25|17 13| 9| 8 9| 6| 6 6| 7| 7 7| 83 78| 85|-15 -36|-36| 0,11| 3.100| 5.859|
| 8 AMFG 1.815| 26 17 11| 1,5| 0,4| 10| 13 15|18 8| 9| 12 12| 6| 8 8| 8| 9 9| 5 3| 9| 14 23| 69| 0,99| 6.250| 2.712|
| 9 SMSM 1.306| 24 16 11| 2,8| 0,6| 17| 32 28|28 9| 9| 9 8| 6| 6 5| 8| 7 7| 16 38| 44|-50 -50|-51| 0,22| 1.340| 1.929|
|10 ITMG$ 1.648| 36 29 21| 6,1| 0,6| 32| 46 54|69 8|11| 10 13| 8| 7 10| 9| 8 11| 36 63| 94| 35 45| 41| 0,12|43.800| 5.498|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 ASGR 1.003| 33 10 9| 2,7| 0,7| 13| 21 23|29 9|11| 10 12| 9| 9 10|12| 11 12| 18 14| 25| 6 16| 22| 0,46| 1.060| 1.429|
|12 GJTL 8.721| 13 8 6| 2,2| 1,6| 7| 21 18|15 13|12| 10 12| 9| 9 12|17| 16 20| 22 -27|-10| -0 69| 88|-1,11| 2.725| 9.496|
|13 BBRI 36.908| 72 34 28| 3,7| 7,9| 3| 32 30|32 11|12| 10 11|10| 8 10|31| 29 31| 24 47| 56| 8 19| 3| 0,21| 6.850|168.983|
|14 AUTO 5.450| 16 6 13| 2,9| 0,5| 14| 22 23|25 11|12| 11 13|26| 24 29|31| 30 34| 18 -12| -9| 8 27| 23|-1,32| 3.225| 12.434|
|15 PGAS 14.202| 62 42 31| 5,2| 1,0| 20| 50 41|34 15|12| 10 14| 9| 8 12|11| 9 14| -2 -13| -3| 2 12| 8|-3,16| 3.100| 75.148|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 TLKM 53.050| 30 30 15| 3,1| 1,1| 11| 26 24|21 14|13| 13 12| 6| 6 6| 9| 9 9| 3 -5| -6| 4 -5|-21|-2,03| 7.400|145.630|
|17 PTBA 7.754| 51 36 29| 5,3| 0,4| 29| 46 40|37 14|13| 12 14|10| 10 12|11| 10 13| 31 75| 67| -6 -13|-16| 0,20|17.700| 40.783|
|18 AALI 7.935| 38 31 23| 4,4| 0,4| 23| 34 32|28 15|13| 12 14|10| 9 10|10| 9 11| 38 40| 51| 4 -3|-18| 0,27|21.500| 33.857|
|19 INDF 33.773| 28 15 6| 2,3| 1,8| 5| 17 16|15 14|13| 14 15| 6| 6 7|11| 11 12| 19 11| 3| 7 -0|-12| 4,09| 4.875| 42.804|
|20 ASRI 1.023| 57 48 40| 3,1| 1,1| 10| 23 21|19 16|14| 12 10|12| 10 8|16| 14 12| 71 105| 78| 5 -0| -4| 0,18| 450| 8.038|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 ADRO$ 2.924| 34 31 12| 3,1| 1,3| 9| 24 21|17 17|14| 12 15| 6| 5 8| 8| 7 10| 47 63| 95| 13 17|-36| 0,15| 2.050| 7.285|
|22 SMCB 5.408| 36 21 13| 2,0| 0,4| 9| 12 13|15 12|14| 13 18| 9| 8 11|11| 10 14| 26 16| 19| 0 14| 14| 0,75| 1.890| 14.482|
|23 SMGR 11.610| 45 29 23| 4,1| 0,3| 20| 29 27|26 15|14| 13 15|12| 10 12|13| 11 13| 12 6| 9| -1 -6|-11| 1,57| 9.200| 54.569|
|24 ASII 119.530| 19 11 11| 5,0| 1,6| 11| 32 32|34 14|15| 14 14|15| 14 15|21| 19 20| 26 27| 29| 15 18| 13| 0,53|69.500|281.360|
|25 INTP 9.779| 46 32 26| 3,7| 0,1| 20| 25 23|23 16|15| 14 18|12| 12 14|13| 12 15| 20 7| 8| 1 3| -0| 1,87|14.900| 54.850|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|26 UNTR 39.752| 18 13 10| 3,7| 0,7| 13| 20 22|28 13|16| 14 18|12| 11 13|15| 13 16| 42 40| 46| 8 31| 45| 0,35|25.450| 94.931|
|27 CPIN 13.498| 22 17 14| 7,3| 0,3| 32| 49 44|47 15|16| 89 13|13| 71 10|13| 72 11| 24 16| 17| 7 19| 13| 0,92| 2.575| 42.224|
|28 JSMR 3.595| 48 48 29| 3,2| 1,5| 6| 17 17|14 22|18| 19 16|11| 11 10|16| 16 14| 11 11| 9| 2 -15|-21| 2,03| 3.850| 26.180|
|29 SMRA 1.587| 46 24 16| 3,3| 2,1| 4| 13 14|17 19|22| 19 24|15| 13 16|25| 23 26| 41 31| 49| 20 -2| 5| 0,46| 1.150| 7.822|
|30 GGRM 30.567| 24 17 12| 5,0| 0,4| 14| 21 21|25 19|23| 20 20|16| 14 15|18| 16 16| 11 23| 25| 3 27| 25| 0,89|60.500|116.407|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|31 KLBF 7.691| 51 18 13| 5,7| 0,3| 18| 23 24|26 21|23| 21 23|17| 16 18|18| 17 19| 5 9| 18| 5 13| 8| 1,29| 3.525| 33.046|
|32 MAPI 4.208| 51 10 5| 5,3| 1,5| 7| 19 19|19 27|27| 22 14|15| 12 8|19| 16 13| 24 42| 60| 11 -8|-28| 0,46| 5.350| 8.881|
|33 UNVR 17.322| 51 23 17|27,3| 1,3| 38|118 90|86 31|30| 31 27|22| 23 20|23| 24 22| 17 18| 18| 1 -7|-10| 1,62|15.950|121.698|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZB3ALL3.TXT
No comments:
Post a Comment