JSMR: Final Result 2011

                             JSMR                       Date : 28-03-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                         2011|                       2010|
         28-03-12 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales              4.960  3.595  2.359  1.154  4.378  3.210  2.103  1.014
COGS               2.679  1.837  1.132    552  2.390  1.638  1.007    526
Gross Marg         2.281  1.757  1.227    601  1.988  1.571  1.096    488
GM (%)                45     48     52     52     45     48     52     48
Opr Profit         2.281  1.757  1.227    601| 1.988  1.571  1.096    488
OP (%)                45     48     52     52     45     48     52     48
Net Profit         1.339  1.049    751    372| 1.193    960    647    292
NP (%)                27     29     31     32     27     29     30     28
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price   4.950  4.200  3.975  3.625  3.400| 3.425  3.200  2.075  1.790
Book Value         1.224  1.182  1.244  1.193| 1.138  1.105  1.059  1.100
PBV          4,04   3,43   3,36   2,91   2,85|  3,01   2,89   1,96   1,63
DER                 1,57   1,52   1,42   1,43|  1,45   1,32   1,42   1,21
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%)               16     17     17     18|    15     17     17     15
ROE (Qtr)             13     14     17     18     12     16     19     15
ROA (%)                6      6      7      7|     6      7      7      7
Opr prof/share       335    258    180     88|   292    231    161     71
EPS                  196    154    110     54|   175    141     95     43
EPS (Qtr)             42     43     55     54|    34     46     52     43
EPS (Annu)           196    205    221    219|   175    188    190    171
PER         25,13  21,32  19,33  16,40  15,51| 19,51  16,99  10,89  10,41
PER (Qtr)   28,97  24,58  22,72  16,26  15,51| 25,00  17,38   9,93  10,41
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year)  14,75  12,52  11,53  10,04   9,61  11,71  10,39   6,44   6,24
CLOP(year)  20,50  18,26  16,73  14,93  14,41  17,35  15,12  11,09  10,88
CLOP(Qtr)          19,88  18,50  14,64  14,41  20,70  16,66   9,99  10,88
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%)       13     11     12     13
Op.Prof Growth(%)     14     11     12     23
Net.Prof/EPS Grow     12      9     16     27
PEG (<1)            1,74   2,10   1,02   0,57
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr)         1.365  1.235  1.205  1.154  1.168  1.107  1.088  1.014
COGS (Qtr)           841    705    579    552    751    631    480    526
Gross Marg(Qtr)      523    529    625    601    416    475    608    488
GM (%)                38     42     51     52     35     42     55     48
OP.PR (Qtr)          523    529    625    601    416    475    608    488
OP %                  38     42     51     52     35     42     55     48
NET.PR (Qtr)         290    297    378    372    232    312    355    292
NP %                  21     24     31     32     19     28     32     28
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset             21.432 20.223 20.464 19.686|18.952 17.441 17.393 16.560
Liability         13.103 12.183 11.998 11.573|11.212  9.923 10.191  9.074
Equity             8.328  8.040  8.465  8.112| 7.740  7.518  7.201  7.485
Capitalis. 33.660 28.560 27.030 24.650 23.120|23.290 21.760 14.110 12.172
Share(mil)         6.800  6.800  6.800  6.800  6.800  6.800  6.800  6.800
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
 
See ERROR and OMISSION

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

Note:
- PER = 24 against Profit Growth = 12% ???
- Energy rally JSMR masih tinggi
- Ikut TA aja ... hehehe...