ARNA 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 689 468 233 830 619 411 204 714
COGS 475 318 158 565 420 274 135 501
Gross Marg 214 150 74 264 199 136 69 212
GM (%) 31 32 31 31 32 33 33 29
Opr Profit 109 75 36| 147 115 83 43| 126
OP (%) 15 16 15 17 18 20 21 17
Net Profit 69 49 24| 79 62 43 23| 63
NP (%) 10 10 10 9 10 10 11 8
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 365 345 360 270| 290 315 235 215| 149
Book Value 249 234 235| 222 213 203 199| 186
PBV 1,46 1,38 1,53 1,14| 1,30 1,48 1,16 1,08| 0,80
DER 0,80 0,92 0,94| 1,14 1,18 1,28 1,26| 1,40
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 20 23 22| 19 21 23 25| 18
ROE (Qtr) 17 23 22 16 18 21 25 16
ROA (%) 11 11 11| 9 9 10 11| 7
Opr prof/share 59 41 19| 80 62 45 23| 68
EPS 37 27 13| 43 33 23 12| 34
EPS (Qtr) 10 13 13| 9 10 10 12| 7
EPS (Annu) 50 54 52| 43 45 47 51| 34
PER 7,22 6,83 6,67 5,12| 6,73 6,99 4,96 4,19| 4,28
PER (Qtr) 8,37 7,91 6,52 5,12| 7,82 7,80 5,40 4,19| 4,97
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 4,59 4,33 4,36 3,38 3,62 3,76 2,59 2,25 2,17
CLOP(year) 7,08 6,83 6,98 6,15 6,77 6,77 5,45 4,88 5,98
CLOP(Qtr) 7,65 7,38 6,75 6,15 7,82 8,12 5,77 4,88 6,24
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) 11 13 14 16
Op.Prof Growth(%) -4 -8 -16 16
Net.Prof/EPS Grow 12 13 2 23
PEG (<1) 0,56 0,48 1,72| 0,28
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr) 221 234 233 210 208 207 204 195
COGS (Qtr) 156 159 158 145 145 139 135 141
Gross Marg(Qtr) 64 75 74 65 62 67 69 54
GM (%) 29 32 31 30 30 32 33 27
OP.PR (Qtr) 33 39 36 31 32 39 43 30
OP % 15 16 15 15 15 18 21 15
NET.PR (Qtr) 20 25 24 17 18 19 23 13
NP % 9 10 10 8 8 9 11 7
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset 821 827 838| 873 853 849 828| 822
Liability 364 396 405| 464 461 476 462| 480
Equity 457 430 432| 408 391 373 366| 342
Capitalis. 669 633 660 495| 532 578 431 394| 273
Share(mil) 1.835 1.835 1.835 1.835 1.835 1.835 1.835 1.835
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
See ERROR and OMISSIONAttached, please find ARNA:Q3/2011 Result
- http://www.investdata.net/QQGARNA.TXT
Date: 11-11-11 FINANCIAL RATIO COMPARISON
Sector: GLASS and CERAMIC
Ranked by: YoY Operating Profit Growth
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 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|
| 2 ARNA 689| 31 15 10| 1,4| 0,8| 11| 23 20|17 8| 7| 6 6| 4| 4 4| 7| 6 6| 11 -4| 12| -5 -13|-21| 0,59| 365| 669|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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 GrowthSector Ceramic dan Glass:
- http://www.investdata.net/QZB3GLA2.TXT
No comments:
Post a Comment