Profit margin memburuk ....
GGRM Date : 27-07-12
Financial Performance (in billion Rp)
www.investdata.net
2012 2011| 2010|
27-07-12 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 23.558 11.475 41.884 30.567 19.845 9.478 37.692 27.534
COGS 19.010 9.073 31.754 23.016 15.067 7.222 28.826 21.151
Gross Marg 4.547 2.402 10.129 7.551 4.777 2.256 8.865 6.382
GM (%) 19 20 24 24 24 23 23 23
Opr Profit 3.046 1.744| 6.838 5.225 3.170 1.537| 5.857 4.246
OP (%) 12 15 16 17 15 16 15 15
Net Profit 2.100 1.209| 4.894 3.786 2.293 1.100| 4.146 3.009
NP (%) 8 10 11 12 11 11 11 10
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 58.150 61.500 54.350|62.050 52.500 49.800 41.850|40.000 51.600
Book Value 12.762 13.308|12.680 12.104 11.328 11.588|11.016 10.425
PBV 4,56 4,82 4,08| 4,89 4,34 4,40 3,61| 3,63 4,95
DER 0,58 0,47| 0,60 0,49 0,41 0,28| 0,45 0,43
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 17 18| 20 21 21 19| 19 20
ROE (Qtr) 14 18 18 25 21 19 21 24
ROA (%) 10 12| 12 14 14 15| 13 13
Opr prof/share 1.583 906| 3.554 2.716 1.647 798| 3.044 2.206
EPS 1.091 628| 2.543 1.968 1.192 571| 2.154 1.563
EPS (Qtr) 463 628| 575 775 620 571| 590 638
EPS (Annu) 2.183 2.513| 2.543 2.624 2.384 2.287| 2.154 2.085
PER 26,63 28,16 21,62| 24,39 20,01 20,89 18,30| 18,56 24,75
PER (Qtr) 31,37 33,18 21,62| 26,96 16,92 20,07 18,30| 16,92 20,20
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 18,36 19,42 14,99 17,46 14,50 15,11 13,10 13,14 17,54
CLOP(year) 20,68 21,74 16,70 19,61 16,12 16,52 14,10 14,77 19,07
CLOP(Qtr) 24,19 25,42 16,70 20,78 13,66 16,03 14,10 13,42 15,67
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 18 21 11 11
Op.Prof Growth(%) -3 13 16 23
Net.Prof/EPS Grow -8 9 18 25
PEG (<1) -3,35 2,18| 1,35 0,77
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 12.083 11.475 11.316 10.722 10.366 9.478 10.157 9.533
COGS (Qtr) 9.937 9.073 8.738 7.948 7.845 7.222 7.674 7.191
Gross Marg(Qtr) 2.145 2.402 2.578 2.773 2.521 2.256 2.483 2.342
GM (%) 17 20 22 25 24 23 24 24
OP.PR (Qtr) 1.302 1.744 1.612 2.055 1.633 1.537 1.611 1.722
OP % 10 15 14 19 15 16 15 18
NET.PR (Qtr) 891 1.209 1.107 1.492 1.193 1.100 1.137 1.228
NP % 7 10 9 13 11 11 11 12
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 38.700 37.548|39.088 34.607 30.738 28.470|30.741 28.725
Liability 14.144 11.941|14.690 11.317 8.940 6.172| 9.544 8.665
Equity 24.556 25.607|24.398 23.290 21.797 22.297|21.197 20.060
Capitalis.111.885118.331104.574|**.***101.014 95.819 80.523|76.963 99.282
Share(mil) 1.924 1.924 1.924 1.924 1.924 1.924 1.924 1.924
---------- ------ ====== ------|------ ------ ====== ------|------ ------
See ERROR and OMISSION
http://www.investdata.net/QQJGGRM.TXT
GGRM ada dibaris ke empat dari bawah .... hehehe....
Date: 30-07-12 FINANCIAL RATIO COMPARISON
Sector: ALL STOCK
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 |Q2/Q1 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q1 Q2|QUARTR|TDY Q2 Q1|TDY Q2 Q1|TDY Q2 Q1|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 KAEF 1.583| 32 7 5| 2,0| 0,4| 8| 9 12|16 12|16| 17 20|11| 12 14|14| 15 18| 12 111|126| 23 74| 74| 0,13| 490| 2.721|
| 2 PWON 1.049| 57 51 34| 4,2| 1,6| 10| 28 28|30 14|14| 12 14|10| 8 10|13| 12 14| 60 96|107| 12 25| 13| 0,14| 225| 10.835|
| 3 ASRI 1.115| 62 54 47| 2,3| 1,3| 11| 35 26|18 12| 8| 9 8| 7| 7 8|11| 12 11| 57 81| 81|-34 -34|-47| 0,11| 465| 9.136|
| 4 SMRA 1.514| 49 27 20| 4,2| 2,6| 6| 22 23|24 17|17| 17 18|13| 13 12|21| 21 20| 61 78|100|-14 -0| 10| 0,18| 1.620| 11.134|
| 5 ROTI 570| 46 16 12| 8,2| 0,5| 16| 22 24|27 30|33| 28 27|25| 21 20|26| 23 22| 55 43| 39| 8 23| 22| 0,85| 4.825| 4.884|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 ASGR 911| 28 10 7| 3,2| 1,2| 11| 22 25|26 12|12| 12 10| 9| 9 8|13| 13 10| 40 43| 32| 15 8| 9| 0,40| 1.340| 1.807|
| 7 CPIN 10.240| 26 21 16| 7,1| 0,4| 32| 45 47|50 14|15| 16 14|11| 12 10|12| 13 11| 15 39| 34| 9 13| 14| 0,43| 3.100| 50.833|
| 8 BBRI 24.451| 72 42 35| 3,0| 7,6| 3| 31 31|32 9| 9| 9 10| 8| 7 8|28| 27 27| 3 31| 28| 2 1| 5| 0,34| 6.800|167.750|
| 9 ARNA 527| 32 18 12| 3,4| 0,6| 15| 24 25|27 12|13| 10 7| 8| 7 4|10| 8 6| 12 30| 31| 7 13| 13| 0,43| 940| 1.725|
|10 BSDE 1.603| 62 35 31| 2,6| 1,0| 6| 14 13|13 20|19| 20 21|17| 18 21|24| 25 28| 24 26| 30| 0 17| -8| 0,64| 1.130| 19.771|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 INTP 8.192| 46 32 26| 4,4| 0,2| 20| 23 25|27 15|17| 14 16|13| 11 13|14| 12 14| 29 25| 25| 12 18| 16| 0,68|20.150| 74.176|
|12 JSMR 3.273| 48 48 28| 4,8| 1,7| 8| 20 23|25 18|20| 19 21|12| 11 12|16| 16 17| 15 25| 30| 22 30| 25| 0,69| 5.700| 38.760|
|13 AUTO 4.161| 16 6 12| 3,0| 0,7| 13| 22 22|22 13|13| 12 12|26| 25 26|32| 31 32| 16 22| 9| -4 14| 1| 1,33| 3.625| 13.977|
|14 UNTR 30.610| 18 13 10| 2,8| 0,8| 12| 22 22|22 12|12| 12 20| 9| 9 15|12| 12 18| 19 22| 21| 3 11| 2| 0,59|20.850| 77.773|
|15 ASII 95.919| 18 10 10| 4,2| 1,6| 11| 28 30|31 13|14| 14 16|13| 13 16|18| 19 21| 25 18| 12| 6 14| 8| 1,10| 6.700|271.239|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 SMGR 8.657| 45 30 24| 5,3| 0,5| 18| 26 28|29 17|18| 15 17|14| 12 14|16| 14 15| 13 14| 12| 2 10| 8| 1,50|13.050| 77.406|
|17 UNVR 13.359| 50 23 17|49,0| 2,4| 36| 96 124|** 39|39| 37 32|29| 28 24|31| 29 25| 16 12| 12| 2 -1| 0| 3,13|24.100|183.883|
|18 TLKM 36.720| 32 33 17| 4,0| 1,2| 12| 26 28|27 14|14| 12 10| 7| 6 5| 9| 8 8| 6 8| 8| 6 2| -6| 1,73| 9.050|182.447|
|19 GGRM 23.558| 19 12 8| 4,5| 0,5| 10| 18 17|14 31|26| 28 21|18| 19 14|20| 21 16| 18 -3| -8| 5 -25|-26|-3,18|58.400|112.366|
|20 PTBA 5.789| 46 32 26| 4,5| 0,4| 27| 38 39|34 13|11| 10 13| 9| 8 11|10| 9 12| 13 -4| -3| -8 -13|-20|-3,37|15.600| 35.944|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|21 KKGI 1.019| 35 23 17| 5,6| 0,4| 37| 52 55|47 11|10| 12 17| 7| 8 13| 8| 9 13| 3 -20|-18| 5 -24|-24|-0,55| 3.550| 3.550|
|22 AALI 5.646| 31 24 16| 4,4| 0,4| 16| 17 24|29 15|18| 16 24|13| 11 17|14| 12 18| 6 -21|-24| 18 57| 53|-0,76|22.600| 35.589|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
- http://www.investdata.net/QZC2ALL2.TXT
Dan prediksi 4 bulan lalu AKAN MENJADI I TOT YOU, gitu loh... hehehe...
- http://www.invest2000.net/plvggrm120301.png
No comments:
Post a Comment