Catatan Harian: October 2012

Wednesday, October 31, 2012

ASII: Q3/2012 Result

Yg ditunggu2, barometer bursa Indonesia...

                               ASII                       Date : 31-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         31-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales            143.138 95.919 46.353162.564119.530 76.264 38.693129.991
COGS             115.852 78.004 37.921130.530 95.708 61.112 31.074103.117
Gross Marg        27.286 17.915  8.432 32.034 23.822 15.152  7.619 26.874
GM (%)                19     18     18     19     19     19     19     20
Opr Profit        15.244  9.992  4.660|17.832 13.310  8.437  4.340|14.725
OP (%)                10     10     10     10     11     11     11     11
Net Profit        14.671  9.678  4.647|17.785 13.441  8.588  4.303|14.366
NP (%)                10     10     10     10     11     11     11     11
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   8.050  7.400  6.850 73.950|74.000 63.650 63.550 57.000|54.550
Book Value         1.643  1.582 15.965|14.931 13.805 13.169 13.256|12.180
PBV          4,90   4,50   4,33   4,63|  4,96   4,61   4,83   4,30|  4,48
DER                 1,68   1,68   1,52|  1,54   1,68   1,55   1,30|  1,29
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               29     30     28|    29     32     32     32|    29
ROE (Qtr)             30     31     28     28     34     32     32     32
ROA (%)               10     11     11|    11     11     12     13|    12
Opr prof/share       376    246  1.151| 4.404  3.287  2.084  1.072| 3.637
EPS                  362    239  1.147| 4.393  3.320  2.121  1.062| 3.548
EPS (Qtr)            123    124  1.147| 1.073  1.198  1.058  1.062|   989
EPS (Annu)           483    478  4.591| 4.393  4.426  4.242  4.251| 3.548
PER         16,66  15,31  14,33  16,11| 16,84  14,38  14,98  13,41| 15,37
PER (Qtr)   16,31  15,00  13,78  16,11| 17,24  13,27  15,01  13,41| 13,79
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  16,03  14,74  13,88  16,06  16,80  14,52  15,25  13,29  15,00
CLOP(year)  21,54  20,25  19,25  21,31  22,02  19,81  20,16  17,30  19,31
CLOP(Qtr)   20,84  19,59  18,04  21,31  21,71  18,04  20,75  17,30  16,55
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       19     25     19     25
Op.Prof Growth(%)     14     18      7     21
Net.Prof/EPS Grow      9     12      7     23
PEG (<1 ----------="----------" ------="------" 0="0" 10="10" 111.973107.419="111.973107.419" 11="11" 12="12" 178.491171.481162.561="178.491171.481162.561" 18="18" 19="19" 1="1" 20="20" 22="22" 27.465="27.465" 2="2" 30.038="30.038" 31.074="31.074" 34.596="34.596" 34.822="34.822" 35.629="35.629" 37.571="37.571" 37.848="37.848" 37.921="37.921" 38.693="38.693" 4.004="4.004" 4.048="4.048" 4.097="4.097" 4.285="4.285" 4.295="4.295" 4.303="4.303" 4.340="4.340" 4.344="4.344" 4.522="4.522" 4.647="4.647" 4.660="4.660" 4.853="4.853" 4.873="4.873" 4.993="4.993" 40.083="40.083" 40.483="40.483" 43.034="43.034" 43.266="43.266" 46.353="46.353" 47.219="47.219" 49.566="49.566" 5.031="5.031" 5.252="5.252" 5.332="5.332" 53.315="53.315" 53.665="53.665" 55.891="55.891" 64.062="64.062" 64.632="64.632" 66.518="66.518" 69.619="69.619" 7.533="7.533" 7.619="7.619" 8.164="8.164" 8.212="8.212" 8.432="8.432" 8.670="8.670" 82.840="82.840" 9.371="9.371" 9.483="9.483" 93.951="93.951" 97.929="97.929" and="and" asset="asset" capitalis.325.892299.578277.312299.375="capitalis.325.892299.578277.312299.375" cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKASII.TXT

Anak2nya memble tapi induknya bisa lain sendiri .... KOK BISA ?

Date: 31-10-12                        FINANCIAL RATIO COMPARISON
                                         Sector: ASTRA GROUP
                               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 ASII 143.138| 19  10  10| 4,9| 1,6| 10| 30  29|30 16|16| 15 14|16| 14 13|21| 20 19| 19  14|  9| -4  -1| -0| 1,82| 8.050|325.892|
| 2 UNTR  44.137| 18  13  10| 2,7| 0,7| 11| 22  21|19 14|13| 12 12| 9|  9  9|12| 12 12| 11   7|  2|-13 -14|-11| 4,79|21.100| 78.705|
| 3 AUTO   6.168| 16   6  12| 3,0| 0,7| 12| 22  20|19 15|14| 14 12|29| 29 25|36| 37 31| 13   4|  1| -1 -19|-10| 8,51| 3.825| 14.748|
| 4 AALI   8.574| 35  27  19| 3,9| 0,4| 18| 24  26|34 11|14| 15 16|10| 10 11|11| 12 12|  8  -5|-10| -4  22| 22|-1,46|20.950| 32.990|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZC3AST2.TXT

Chart LQ45:





- http://www.obrolanbandar.com/pisjklq45121101.png

Note:
Embah sih udah istirahat kemarin2...
- http://finance.groups.yahoo.com/group/obrolan-bandar/message/410187

Q3 pada oke tapi IHSG malah turun

IHSG takut ama Index US yg lagi turun dan Reaksi US market pada Miss Sandy nanti malam....

Contoh pada index Nasdaq:

- http://www.obrolanbandar.com/pisixic121030.png

Previous chart:

- http://www.obrolanbandar.com/pisixic121019.png (11 hari lalu)

Dow future sudah +59 ....

Si Sandy mau dilawan ?

Prof JT sudah memperingatkan soal TMPI ini ....

TMPI cross down Red Alligator di 570, tapi kalo kita DISIPLIN ikut aturan STOP CLOSE ONLY lebih parah lagi ....

Jadi DISIPLIN atau ENGGA DISIPLIN juga debatable

Inilah RESIKO main dibawah Buaya... yaitu diberakin buaya ... hehehe...

Member BARU yg belum mengenal thn 2008, TMPI dan BUMI tentunya belum pernah merasakan KEPEDIHAN main dibursa...

LKH bilang assetnya tinggal 15% akibat krisis 2008...

Tapi orang yg punya duit saat krisis berakhir akan menjadi MILIONER saat ini ....

Jadi yg membuat LKH kaya bukan karena pintarnya tapi karena dia MASIH PUNYA DUIT ketika krisis 2008 berakhir ...

INGAT INI BAIK2 karena ini adalah JURUS SAHAM untuk jadi MILIONER...

Regional vs IHSG

Kalo saham yg breakout TERLALU BANYAK seperti kemarin sore, ini SUDAH ABNORMAL .... hati hati saja ...

[OBP-24] DAILY FRACTAL BREAKOUT
Data Date : 30-10-2012  -  Last Date : 30-10-2012
 
Filter               : Price > Buy Fractal signal
Filter               : Breakout pada tgl Data Date
Ordered by           : Stock Code
Min Vol              :   1,0 miliar      (MAX Line : 50)
Desc                 : Daftar saham2 yg baru breakout hari ini (masih risky)
 
 A    B    C   D        REVIEW      H   I   J   K  L  M        BUY SIGNAL STRENGTH R   S  T    U  V   W  X  Y  Z     AA     A1   A2    A3 A4 A5 A6 A7 A8  A9 AA AB  AC   AD  AE  AF    
--- ----|---------|--------------|PRIC|--------|----------|-------|-----------|-----|---|--------|--------|---B--H|----|------|-----------|---|----------------- DAILY X-ABC ---------------|--------------- WEEKLY X-ABC ----------|--G-|-H-|------I-----|----J----|--Q---|-U-|----V---|---W---|--Y--|--------------------------|----------------|--------|
        |   +/-   | H+N      TOP |EMA |ALIGATOR| GRADIENT |DAY|A G|B Z T 3 2 A|V    | IN|  GREEN |MOMENTUM|L  O  E|LOW |      |  VOLUME   |CDL| WAVE|       X-ABC      |    |   TARGET C    |       X-ABC      |    |   TARGET C    |PRIC|EMA|            |ANGULASI |CROSS |== WEEKLY ==| GREEN |CROSS|            DAILY         |     WEEKLY     |WK.PERFO|
NO  STOC|       5 |      +/-     | 252|   | GA |  EMA |WAV|SIN|L A|K O G G A O|O A A|THE|   BAR  |        |E  D  A| TO |  NEW |    TO  |REV|  C  |NoOf DAY|  %  %  %|BRK |TO |           |NoOf DAY|  %  %  %|BRK | TO|           |EMA |EMA|  GRADIENT  | 5 20 50 |  UP  |ALI|MOMENTUM|  BAR  | UP  |      AO       |    AC    |    AO    |  AC |   +/-  |
    CODE|  D1  DAY|D5 D4 D3 D2 D1|5PPR|GRB|TOR | 20  5| C |DFM|I T|O N R R C +|L O C|ZON| AO  AC | AO  AC |G  Y  D|CLOS|LO  HI| VOL   MA5 |DAY|^ GRA| A  B  C|  A  B  C|OUT |BKO|1xA 1.6 2xA| A  B  C|  A  B  C|OUT |BKO|1xA 1.6 2xA|5252|525| 5 20 50 200|20 50 200|AO AC |GRB| AO  AC | AO  AC|AO AC|               |          |          |     |W3 W2 W1|
--- ---- ----- --- -- -- -- -- -- ---- --- ---- --- -- --- --- - - - - - - - - - - - --- ---- --- --- ---- - -- -- ---- --  -- ----- ----- --- - --- -- -- -- === == == ---- --- --- --- --- -- -- -- === == == ---- --- --- --- --- ---- --- -- -- -- --- -- -- --- --- -- --  ---  --- --- --- -- -- -----+++++----- +++++-----|+++++----- +++++|-- -- --|
  1 BTON| 18,3  21| 1  1  1 -1 18|CCC+|+++| -0 | 38125| 74|11^|+  |$ ^  .     .$    | 1^|  7   1 |  2   2 |0 18 5v| 76^| 1 23^|  3,6  4,7$|   |^  74| 5  1 11|  4 -5 27| 20 |  ~   ~   ~   ~|28 35 28|-27  8 12|    |               |CCC+|C-+|125 38 14  7| 87?24  6|  3  6|+++|  1  -0 | 1$  7 |30  0|--Xvvv^v^^^^X++|^^v^X+++-+|---------+|^^^^^| 2  4:16|  840|BTON|  750
  2 CLPI|  2,2   3| 1  0  0  0  2|CC-+|+C-| -2 |  2 15|  8| 6v|-  |$ ^  .     .$    | 1^|  6   1 | -1   0 |0  3 4v| 46 | 0  6^|  3,5  3,8$|   |v   8|14  4  6| -9  2  1|    |               |70  7 28|-29  7 -5|    |               |CC-+|--+| 15  2 -0  2| 13  2 -2|     4|+--| -2  -1 |**   5 | 0  0|X++--Xvvv^^^^^^|vvv^^^X+-+|-------*vv|^^^^^| 1  0: 2| 1790|CLPI| 1760
  3 DART|  7,1  12| 1  2  1  0  7|C+++|+++| 13$| 41 65| 19| 7v|+ $|$    .     .$ $  | 0 | 13  -5 | 15$  2 |0  7 4v| 60 | 2 11^| 21,7  3,7$| 7v|v  19|10 18  7|-16 38  4|    |               | 7 35 28| 23-25 52| 21 |  ~   ~   ~   ~|C+++|+++| 65 41 22  6| 23 18 15|  9 12|+++| 13   3 | 3$  3$|30  1|vv^^^^X++++++++|+++++-----|----+--+++|vv^X+|29  1: 7|  900|DART|  860
  4 GJTL|  2,2   1|-1  0  0  0  2|CC--|CC-| -2 |  1 13| 23| 6^|-  |~ $  .  $  .$    | 2$|  2   2$| -2   0 |0  2 3v| 40 | 2  4^| 39,0  3,6$|19^|^  23| 2 46  6|  6-13  4|    |  8   2   ~   8|84  7 84|-19 17-13|    |               |CC--|---| 13  1 -1 -2| 12  2  1|     1|+--| -7  -0 | 1$  4 | 0  0|vvvvv^^^^^vvv^^|^X++--Xv^X|^^vvvvvvv^|v^^^^| 0 -1: 2| 2250|GJTL| 2250
  5 ARNA|  5,6^  5|-1  0  0  0  5|C+++|+++| 17$| 31 47|  2|10v|+ $|$ #  .#    .$ $  |-3#| -3# -5 | 14$ -1 |0  4 1 | 75^| 2  7^|  9,1  3,5$|11v|v   2|11 10 10| -3 30  0|    |               |70 35 56| 51-31 70| 35 |  ~   ~   ~   9|C+++|+++| 47 31 22 13| 15  8  9| 31  0|+++| 26$  5$| 6   7 |30  4|---+++++++++---|+++++---Xv|----++++++|X++++|16 -1: 6| 1310|ARNA| 1300
 
  6 TOTL|  7,8   4|-1 -1  0  0  7|C+++|C++|  7$| 18 47|  4|11v|+ $|$    .     .$    | 0 | -6   1 |  6  -1 |0  7 0 |100^| 1  6^| 15,4  3,5$|13v|v   4| 4  6 11|-10 10  1|    |               |77  7 56| 25-12 39| 25 |  ~   ~   ~   3|C+++|+++| 47 18 13  7| 29  4  5| 30  0|+++| 15   4 | 6  -2#|30  4|+------++------|^^X+-Xvvv^|----++++++|X++--| 4 -1: 7|  690|TOTL|  680
  7 KIAS|  7,3  13| 0  1  5 -1  7|C+++|+++|  2 | 25 62| 68| 7^|+  |$ $  .$    .$    | 3$|  3$  3 |  5   1 |0  6 4v| 60 | 3^10^|  1,0  3,3$|   |^  68| 8 10  7| 19-13 15|  3$|  ~   1   6  17|14 28 21|-12 18  3|    |               |C+++|++-| 62 25 11  2| 37?13  9| 12  2|+++|  1   3 | 5   5 | 0  4|^^^X++++----+++|-+--Xvv^X+|^vv^v^^^^*|X++++|-2  4: 6|  102|KIAS|   99
  8 TSPC|  5,6^ 10| 0 -0  0  4  5|++++|+++|  1 | 20 60| 78| 5^|+  |$ $  .  $  .$    | 2$|  8   2$|  1   1 |0  5 0 |100^| 4^ 5^| 15,6  3,3$|24^|^  78| 9  5  5|  7 -3 13|  9 |  ~   ~   ~   0|14 14 35| 27-15 19|  4$|  ~   4   8  25|++++|+++| 60 20 10  2| 39?10  7|  5  7|+++|  5  -0 | 1$  1 | 7  0|----Xvv^^^X++++|^^^X++--++|*v*++++--+|+--X^| 2  1:10| 3250|TSPC| 3100
  9 ADES| 11,9  15| 4 -0 -0  0 11|CC++|+++| -0 | 23 80| 28| 6v|+  |$ $  .  $ $.$    | 2$|  2   2$|  1   1 |1  7 5v| 63 | 5^16^| 14,4  3,1$| 6v|v  28| 4  1  6| -7 10  5|    |               |56 28 35|-20 18  2|    |               |CC++|C++| 80 23 10  3| 57?13  7|  1$ 5|+++|  7  -0 |-1# -4 |27  0|-------Xvv^^v^X|^^^^^X+-++|----++-++-|X---X|-2  3:11| 1500|ADES| 1420
 10 MYOR|  1,9   3| 0 -0  1  0  1|C+++|+++|  1 |  6 15|  7| 6v|+  |$ $  .$    .$    | 3$|  3$  4 |  2   0 |0  2 0 |100^| 1  1 |  2,1  2,0$|10^|v   7| 7  4  6| -7  4  1|    |               |56 49 21|-24 14 -1|    |               |C+++|+++| 15  6  4  4|  9  2 -0| 25  1|+++|  6  -0 | 2   1 |30  0|--+++++-----+++|+--Xvv^^^X|----+++-++|X+Xv^|-4  0: 1|23450|MYOR|23100
 
 11 ENRG|  1,1   7| 1  1  3  0  1|++--|+++| -3 |  7 20| 41| 7^|+  |~ $  .$    .$    | 3$|  3$  4 |  0   1 |0  2 3v| 40 | 1  4^| 46,0  2,0$|17v|^  41| 2 10  7| 13-10  9|    |  ~   3   7  15|14  7 35| 39-28 15|    |  8  17  27  48|++--|+--| 20  7 -3 -7| 13 10  4|     2|+--|-53   6$| 5   8 | 0  3|vv^^^^^^vvvv^^X|+---Xv^^X+|vvv^v^^^^^|^X+++|-2  5: 1|   91|ENRG|   91
 12 UNVR|  2,3   0|-1  0 -0  0  2|CCC+|CCC| -1 |  1 14|  1|10v|+  |$ ^ $.     .$    | 1^|  1$  1 | -2   0 |0  2 0 |100^| 1  2 | 80,3  2,0$|   |v   1| 2  2 10| -1  1  0|    |               |49 14 35| 27-15  4|    |  8  19  23  43|CCC+|-++| 14  1  1  2| 12  0 -1|     1|+++|  9  -3 |-6   1 |30  0|vvvv^^^^^^^^^v^|X++++---XX|++++------|Xvvv^|-0 -2: 2|26150|UNVR|26050
 13 CSAP|  4,0^  6|-2 -2  6  0  4|C+CC|++C| -4 |  8 38| 63| 5^|+  |$ $  .$    .$    | 3$|  3$  3 | -2   1 |2  4 2 | 75^| 0  4^|  1,8  1,9$|   |^  63|20  7  5|  2 -8 10|  1$|  ~   ~   ~   ~|14 42 42|-25 19-10|    |               |C+CC|C-+| 38  8  1  1| 29  7 -0|     3|+-+| -2  -2 |-7   1 | 0  0|vvvvvv^^^^vv^^^|^X+++-XX++|--+----*vv|^v^v^|-2  2: 4|  260|CSAP|  255
 14 BMRI|  2,4   2|-1 -0  1  0  2|C+++|+++|  1 |  6 19| 21| 7^|+  |$ $  .  $  .$    | 2$|  2   2$|  1   0 |0  1 0 |100^| 1  1 |283,6  1,7$|   |^  21| 6  5  7|  5 -3  5|  1$|  ~   ~   1   4| 7 28 35|-14 11  1|    |               |C+++|+++| 19  6  3  2| 13  2  1| 23  1|+++|  7  -0 |-2  -1 |30  0|+++--+++++---++|^X++--Xv^X|+----+-+--|^^^^v|-0  1: 2| 8400|BMRI| 8300
 15 UNTR|  4,2^  5|-0  0  0  1  4|CCC-|++C| -2 |  8 33| 18| 6v|+  |$ t  .     .$    | 5t|  6   5 | -2   0 |0  4 0 | 95^| 1  4^|217,0  1,7$|   |v  18|75  6  6| -3  4  3|    |               |21 14 42|-15 18 -9|    |               |CCC-|C--| 33  8  1 -2| 25  7  4|     9|+--|-19  -0 | 1$  1 | 0  0|vvvvv^^^v^^^^^^|^X+--+++++|^^v^^^^^v^|++-X^|-1  1: 5|20950|UNTR|20200
 
 16 ARTA| 15,8  25| 1  5  0  1 15|C++-|+++|  4 | 44125|  3|25v|+  |$ $  .     .  $  | 4$|  4   6 | 10$  2 |0 15 0 |100^| 1  9^|  2,2  1,4 | 5v|v   3|14 17 25|-30 50  2|    |               |84 14 28|-65 25  2|    |               |C++-|+--|125 44 15 -5| 81?28 20| 21  3|++-|-33  12$| 6  10 | 0  4|++---------++++|vv^v^^^X++|vvvv^^^^^^|X++++|-1  5:17|  365|ARTA|  340
 17 BWPT|  1,3   2| 0  0 -1  1  1|C+++|+++| -0 |  3 13|  0| 5v|+  |~ ^ $.  $  .     | 1^|  1$  2$| -0   0 |0  1 0 |100^| 1  1 | 31,1  1,2 |21v|v   0| 3 13  5| -4  4  0|    |               |14 14 28| 20-15  7|    |  7  11  18  29|C+++|C-+| 13  3  1  1|  9  2 -0|     1|+++| -2  -1 |-3# -3#| 0  0|v^^^v^^^^v^^vv^|--+-X^vv^X|-*v^^v^vvv|^X-Xv|-0  0: 2| 1490|BWPT| 1490
 18 ITTG|  1,9   4| 0 -0  0  2  1|++++|+++| 14$| 21 25| 48| 5^|+ $|$    .     .  $  | 0 |-11   3 | 16$ -0 |0  1 0 |100^| 1 -0 |  1,2  1,2 |21v|^  48| 4 16  5| 83-34  8|    | 14  44  46  96|49 21 21|-46 45-12|    |               |++++|++C| 25 21 15  1|  4  6 13| 16  0|+++|  9  11$| 5   7 | 1$ 3|++++-----------|-Xv^v^v^^^|*vvvv^^^*+|^X+++| 0  0: 4|  106|ITTG|  105
 19 AALI|  1,2   1| 0 -0  0 -1  1|C---|C--| -2 | -0  4|  0| 6v|-  |~ ^ $.  $  .     | 1^|  1$  3$| -2  -0 |0  0 0 |100^| 0  0 | 13,1  1,2 |   |v   0| 6  1  6| -3  2  0|    |               | 7 28 21| 20-16  3|    | 11  16  23  35|C---|---|  4 -0 -1 -0|  5  0 -1|     0|+--| -2  -1 |-3# -3#| 0  0|vvv^^^^^vvvvvv^|++--Xvv^^^|---+*v^vvv|^^vvv|-2  0: 0|20900|AALI|20900
 20 SMGR|  0,6   1|-0  1  0  0  0|C+++|+++|  2 |  4  6|  2| 5v|+  |$    .     .     | 0 |-14   5 |  2  -0 |1  0 0 |100^| 0  0 | 44,8  1,1 |26v|v   2| 6 15  5| -5  2  0|    |               |28 35 28|-13 26 -2|    |               |C+++|+++|  6  4  5  3|  2 -1  2| 31  0|+++| 14   1 | 8  -3#|17 17|+--------------|^^^vv^^^^^|+-++++++++|++---| 0  0: 0|14850|SMGR|14800
 
 21 BORN|  1,6  12| 1  3  5  0  1|+++-|+++|  5$| 20 32| 71| 7^|+ $|~ $  .$    .     | 3$|  3$  4 |  8   1 |0  3 1 | 66 | 1  3^| 19,9  1,0 |17v|^  71|20  7  7| 26-18 16|    |  ~   6  12  26|14 14 49| 39-29 32|  5 |  ~   2  11  29|+++-|++-| 32 20 11 -3| 11  8 14| 29  2|+++| -8   6$|11   1 | 0 10|--++++++----+++|++--Xv^^X+|^^^^^^^^^^|-++-+| 3  6: 1|  630|BORN|  630
 22 PWON|  7,2   3| 0  0  1 -5  7|C++-|C++|  9$| 16 32|  0| 5v|+ $|~ #  .  #  .     |-2#| -2  -3#|  8  -0 |0  7 0 |100^| 1  1 | 14,3  0,9 |   |v   0| 1 14  5|-10 16  0|    |               |56 28 63| 38-20 47| 25 |  ~   ~   ~  11|C++-|++-| 32 16 12-12| 15  4 25| 31  0|+++|  4  16$|26  -1 | 0 23|--------+++++--|^^^X+++--X|^^^^^^^^^*|++++-| 5  1: 1|  295|PWON|  295
 23 TRAM|  2,2   7| 1 -1  2  2  2|++++|+++|  4 | 15 30| 57| 5^|+  |~ $  .  $  .     | 2$|  2   2$|  6   0 |0  2 1 | 66 | 3^ 2 |125,2  0,9 |   |^  57|21  6  5| 20 -8  9|  2 |  ~   7   8  24|49 70 28| 19-24 22|    |  2   ~   ~  14|++++|++-| 30 15  7 -0| 15  7  8| 15  1|+++| -2   4 | 4   7 | 0  3|X++++++++----++|+++---Xv^X|vvvvvv^^^^|^X+++| 1  1: 4|  910|TRAM|  910
 24 SMRA|  1,1   5| 1  0  0  1  1|++++|+++|  0 |  7 18| 29| 7^|+  |~ $  .     .     | 2$|  2   3 |  1   0 |0  0 0 |100^| 1  0 | 11,0  0,8 |   |^  29| 6  6  7|  5 -5  6|  1 |  ~   ~   ~   4|56 35 28|-18 20  0|    |               |++++|+++| 18  7  4  2| 11  3  2| 31  1|+++|  4   0 |-2  -3#|30  4|----++++-----++|^X+Xvvv^^X|----++++--|X+---|-1  1: 2| 1720|SMRA| 1720

- http://www.obrolanbandar.com/OB241030.TXT

Q3/2012 Result

UNTR: Q3/2012 Result

                               UNTR                       Date : 30-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         30-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales             44.137 30.610 15.027 55.052 39.752 25.618 12.648 37.323
COGS              35.919 25.076 12.416 44.859 32.520 21.178 10.416 30.528
Gross Marg         8.217  5.534  2.611 10.193  7.231  4.439  2.232  6.795
GM (%)                18     18     17     18     18     17     17     18
Opr Profit         5.922  4.082  1.931| 7.615  5.506  3.343  1.700| 5.162
OP (%)                13     13     12     13     13     13     13     13
Net Profit         4.468  3.087  1.526| 5.900  4.348  2.540  1.297| 3.872
NP (%)                10     10     10     10     10      9     10     10
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  20.950 20.700 21.350 33.000|26.350 22.000 24.900 21.700|23.800
Book Value         7.608  7.423  7.434| 7.056  6.819  6.658  5.231| 4.850
PBV          2,75   2,72   2,88   4,44|  3,73   3,23   3,74   4,15|  4,91
DER                 0,77   0,85   0,72|  0,76   0,74   0,63   0,85|  0,84
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               21     22     22|    22     22     20     29|    24
ROE (Qtr)             19     22     22     23     28     20     29     22
ROA (%)               11     12     12|    12     13     12     16|    13
Opr prof/share     1.587  1.094    517| 2.041  1.476    896    511| 1.551
EPS                1.197    827    409| 1.581  1.165    681    390| 1.164
EPS (Qtr)            370    418    409|   416    484    333    390|   274
EPS (Annu)         1.597  1.655  1.637| 1.581  1.554  1.362  1.560| 1.164
PER         13,12  12,96  12,90  20,16| 16,66  14,15  18,28  13,91| 20,44
PER (Qtr)   14,14  13,97  12,76  20,16| 15,83  11,34  18,69  13,91| 21,69
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)   9,90   9,78   9,75  15,93  12,91  11,18  13,89  10,62  15,34
CLOP(year)  12,67  12,55  12,63  18,50  15,55  13,73  16,23  12,78  17,96
CLOP(Qtr)   13,60  13,47  11,98  18,50  14,04  11,65  16,51  12,78  18,76
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       11     19     18     47
Op.Prof Growth(%)      7     22     13     47
Net.Prof/EPS Grow      2     21     17     52
PEG (<1 ----------="----------" ------="------" 0="0" 1.235="1.235" 1.242="1.242" 1.297="1.297" 1.381="1.381" 1.526="1.526" 1.552="1.552" 1.560="1.560" 1.642="1.642" 1.700="1.700" 1.734="1.734" 1.808="1.808" 1.839="1.839" 1.931="1.931" 10.416="10.416" 10.762="10.762" 10.843="10.843" 10="10" 11.342="11.342" 12.338="12.338" 12.416="12.416" 12.648="12.648" 12.660="12.660" 12.969="12.969" 12="12" 13.526="13.526" 13="13" 14.133="14.133" 14.712="14.712" 15.027="15.027" 15.300="15.300" 15.583="15.583" 15.641="15.641" 15="15" 17.404="17.404" 17="17" 18.736="18.736" 18="18" 19.882="19.882" 19="19" 1="1" 2.108="2.108" 2.150="2.150" 2.163="2.163" 2.207="2.207" 2.232="2.232" 2.611="2.611" 2.683="2.683" 2.791="2.791" 2.922="2.922" 2.961="2.961" 21.921="21.921" 23.470="23.470" 24.836="24.836" 25.437="25.437" 27.691="27.691" 27.730="27.730" 28.378="28.378" 3.326="3.326" 3.730="3.730" 32.117="32.117" 40.477="40.477" 44.173="44.173" 47.612="47.612" 4="4" 50.300="50.300" 51.162="51.162" 7.776="7.776" 72.193="72.193" 77.213="77.213" 78.146="78.146" 79.638123.094="79.638123.094" 82.062="82.062" 9.510="9.510" 912="912" 92.880="92.880" 9="9" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKUNTR.TXT

Note
- Yearly growth masih positif

Lihat Laba Rugi 3 bulanan dibagian bawah:
- Profit 3 bulanan tertinggi = 1808 (QTR 3 2011)
- Profit 3 bulanan terendah = 1381 (QTR 3 2012)

Pertanyaan:
- Apalah Q3/2012 akan jadi Profit terendah lalu naik lagi ?
- Atau Profit Q4/2012 masih akan lebih rendah lagi ?

Tentunya jawaban ini tergantung dari prospek industri batubara kedepan ....

For comparison:

Date: 30-10-12                        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 |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 PWON   1.609| 57  51  35| 5,1| 1,5| 10| 28  28|31 16|18| 16 12|12| 11  8|16| 15 12| 59  99|150|  0  -6| 10| 0,12|   295| 14.207|
| 2 ASRI   1.718| 62  53  42| 2,5| 1,4|  9| 26  23|20 12|10|  8  9| 8|  7  7|13| 12 12| 67  85| 77| 36  24| 17| 0,14|   580| 10.360|
| 3 SMRA   2.199| 50  27  20| 4,2| 2,6|  6| 23  21|21 20|19| 18 17|14| 14 13|23| 22 21| 38  60| 76| -2  -7|-10| 0,25| 1.720| 11.821|
| 4 ARNA     829| 33  20  13| 4,3| 0,6| 17| 25  27|35 12|15| 12 10|10|  8  7|12|  9  8| 20  54| 64| 10  33| 43| 0,24| 1.310|  2.404|
| 5 ROTI     855| 46  14  11|10,2| 0,6| 12| 24  20|15 64|48| 45 28|38| 36 22|41| 38 24| 52  35| 34| -3 -40|-38| 1,40| 6.200|  6.276|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 CPIN  15.911| 24  20  15| 6,3| 0,4| 27| 47  41|39 16|15| 15 16|11| 11 12|12| 12 13| 16  30| 27|  6 -14|-14| 0,55| 3.075| 50.423|
| 7 JSMR   5.593| 41  41  23| 4,7| 1,7|  7| 23  20|18 26|22| 22 19|12| 12 11|17| 17 16| 37  29| 38| 28 -19|-26| 0,59| 5.800| 39.440|
| 8 SMGR  13.667| 46  31  24| 5,5| 0,4| 20| 28  28|32 17|19| 18 15|15| 15 12|16| 16 14| 17  25| 22| 14  17| 17| 0,86|14.850| 88.084|
| 9 UNVR  20.344| 50  24  17|39,0| 1,4| 39|124  95|** 37|40| 40 37|30| 30 28|31| 31 29| 17  21| 20|  3  19| 13| 1,97|26.150|199.524|
|10 TLKM  57.413| 33  33  17| 3,9| 1,1| 12| 28  27|29 13|14| 14 12| 7|  7  6| 9|  9  8|  8  16| 19|  9  12| 15| 0,75| 9.600|193.535|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 UNTR  44.137| 18  13  10| 2,7| 0,7| 11| 22  21|19 14|13| 12 12| 9|  9  9|12| 12 12| 11   7|  2|-13 -14|-11| 4,76|20.950| 78.146|
|12 BBCA  20.143| 70  49  41| 4,0| 7,6|  2| 23  22|24 16|18| 17 16|15| 14 13|43| 42 42| 11   6|  8|  4   3| -0| 2,24| 8.200|200.544|
|13 AUTO   6.168| 16   6  12| 3,0| 0,7| 12| 22  20|19 15|14| 14 12|29| 29 25|36| 37 31| 13   4|  1| -1 -19|-10| 8,56| 3.850| 14.844|
|14 AALI   8.574| 35  27  19| 3,9| 0,4| 18| 24  26|34 11|14| 15 16|10| 10 11|11| 12 12|  8  -5|-10| -4  22| 22|-1,46|20.900| 32.912|
|15 PTBA   8.721| 44  30  25| 4,3| 0,3| 25| 39  35|30 14|12| 12 10|10| 10  8|11| 11  9| 12  -6| -5|  5  -7| -5|-2,33|15.850| 36.520|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|16 GGRM  35.599| 18  12   8| 3,8| 0,6|  9| 17  15|14 26|24| 22 28|16| 15 19|19| 17 21| 16 -15|-20| -0   3|  1|-1,17|50.300| 96.781|
|17 LSIP   3.372| 41  33  28| 2,6| 0,1| 17| 22  20|20 13|12| 13 14|10| 11 12|11| 12 13| -4 -28|-27| -7  -8| -8|-0,46| 2.375| 16.204|
|18 KKGI   1.535| 33  19  14| 4,4| 0,4| 29| 55  43|25 17|10| 10 12| 7|  7  8| 8|  8  9| -1 -36|-36| -1 -37|-42|-0,28| 2.975|  2.975|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZC3ALL2.TXT

============================================================================

KKGI: Q3/2012 Result

                               KKGI                       Date : 30-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         30-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              1.535  1.019    495  2.127  1.566    981    371    969
COGS               1.026    657    302  1.257    922    588    230    628
Gross Marg           508    362    193    869    643    392    141    340
GM (%)                33     35     38     40     41     40     37     35
Opr Profit           298    235    133|   633    471    295    113|   237
OP (%)                19     23     27     29     30     30     30     24
Net Profit           218    174     99|   450    344    214     81|   166
NP (%)                14     17     20     21     22     21     22     17
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   2.975  2.975  4.200  7.050| 6.450  4.725  5.000  3.850| 3.700
Book Value           675    631    756|   657    601    471    388|   306
PBV          4,41   4,41   6,65   9,32|  9,82   7,86  10,60   9,90| 12,06
DER                 0,48   0,49   0,36|  0,49   0,53   0,73   0,56|  0,72
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               43     55     52|    68     76     90     84|    54
ROE (Qtr)             25     47     52     64     86    112     84      0
ROA (%)               29     37     38|    46     50     52     54|    31
Opr prof/share       298    235    133|   633    471    295    113|   237
EPS                  218    174     99|   450    344    214     81|   166
EPS (Qtr)             43     75     99|   105    130    132     81|     0
EPS (Annu)           290    349    397|   450    459    428    327|   166
PER         10,23  10,23  12,03  17,76| 14,33  10,29  11,66  11,75| 22,29
PER (Qtr)   17,08  17,08  13,94  17,76| 15,26   9,08   9,44  11,75|***,**
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)   7,47   7,47   8,92  13,16  10,19   7,51   8,47   8,51  15,60
CLOP(year)   8,28   8,28   9,57  13,68  10,70   8,01   9,05   8,99  16,53
CLOP(Qtr)   13,03  13,03  11,10  13,68  10,50   7,13   7,34   8,99  13,60
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       -1      3     33    119
Op.Prof Growth(%)    -36    -20     18    166
Net.Prof/EPS Grow    -36    -18     21    171
PEG (<1 ----------="----------" ------="------" -0="-0" 0="0" 1.000="1.000" 1.001="1.001" 1.031="1.031" 101="101" 105="105" 113="113" 12="12" 130="130" 132="132" 133="133" 141="141" 145="145" 14="14" 161="161" 169="169" 176="176" 17="17" 182="182" 18="18" 193="193" 19="19" 2.975="2.975" 20="20" 217="217" 21="21" 220="220" 226="226" 22="22" 230="230" 251="251" 275="275" 27="27" 28="28" 29="29" 3.700="3.700" 3.850="3.850" 302="302" 304="304" 306="306" 309="309" 30="30" 316="316" 320="320" 322="322" 325="325" 32="32" 333="333" 335="335" 344="344" 354="354" 358="358" 369="369" 371="371" 37="37" 388="388" 38="38" 4.200="4.200" 4.725="4.725" 40="40" 41="41" 42="42" 43="43" 471="471" 495="495" 5.000="5.000" 515="515" 524="524" 527="527" 561="561" 584="584" 5="5" 6.450="6.450" 601="601" 605="605" 609="609" 631="631" 63="63" 657="657" 675="675" 7.050="7.050" 72="72" 756="756" 75="75" 815="815" 81="81" 8="8" 918="918" 940="940" 977="977" 99="99" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKKKGI.TXT

Perhatikan Profit 3 bulanan KKGI:

- Q4/2010 = 0
---------------
- Q1/2011 = 81
- Q2/2011 = 132 (High)
- Q3/2011 = 130 
- Q4/2011 = 105
---------------
- Q1/2012 = 99
- Q2/2012 = 75
- Q3/2012 = 43 (Low)

Profit 3 bulanan seperti gelombang sinusioida, apakah ini mirip
mewakili growth industri batu bara ? atau ini cuman KKGI doang ?

==========================================================================

ASRI: Q3 2012 Result

                               ASRI                       Date : 30-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         30-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              1.718  1.115    674  1.381  1.024    706    412    790
COGS                 641    413    260    566    438    316    200    384
Gross Marg         1.076    701    413    814    585    390    212    406
GM (%)                62     62     61     58     57     55     51     51
Opr Profit           914    613    371|   693    493    337    186|   333
OP (%)                53     54     55     50     48     47     45     42
Net Profit           738    526    345|   601    415    289    158|   290
NP (%)                42     47     51     43     40     40     38     36
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price     580    495    490    620|   460    385    325    285|   295
Book Value           230    198    195|   153    142    136    132|   123
PBV          2,52   2,15   2,47   3,17|  3,00   2,70   2,38   2,14|  2,39
DER                 1,49   1,32   1,19|  1,19   1,14   0,99   1,04|  1,08
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               23     26     35|    21     21     23     26|    13
ROE (Qtr)             20     18     35     27     19     21     26     10
ROA (%)                9     11     16|    10     10     11     13|     6
Opr prof/share        51     31     18|    38     27     18     10|    18
EPS                   41     26     17|    33     23     16      8|    16
EPS (Qtr)             11      9     17|    10      7      7      8|     3
EPS (Annu)            55     53     70|    33     31     32     35|    16
PER         10,52   8,98   9,15   8,82| 13,66  12,42  10,03   8,03| 18,14
PER (Qtr)   12,16  10,39  13,32   8,82| 11,03  13,65  11,08   8,03| 22,46
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)   8,49   7,25   7,85   8,20  11,85  10,46   8,60   6,81  15,81
CLOP(year)  13,53  12,28  12,04  11,29  16,56  14,87  12,18  10,11  22,95
CLOP(Qtr)   13,68  12,42  15,27  11,29  14,32  15,70  13,64  10,11  20,38
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       67     57     63     74
Op.Prof Growth(%)     85     81     98    108
Net.Prof/EPS Grow     77     81    117    107
PEG (<1 ----------="----------" ------="------" 0="0" 10.251="10.251" 10.360="10.360" 116="116" 12.182="12.182" 122="122" 125="125" 127="127" 130="130" 150="150" 152="152" 155="155" 158="158" 17.863="17.863" 177="177" 180="180" 186="186" 19.649="19.649" 194="194" 195="195" 2.208="2.208" 2.375="2.375" 2.379="2.379" 2.413="2.413" 2.434="2.434" 2.464="2.464" 2.550="2.550" 2.737="2.737" 2.899="2.899" 200="200" 212="212" 228="228" 229="229" 241="241" 260="260" 287="287" 293="293" 3.269="3.269" 3.841="3.841" 3.901="3.901" 301="301" 30="30" 317="317" 345="345" 356="356" 35="35" 371="371" 375="375" 38="38" 39="39" 4.114="4.114" 4.587="4.587" 4.589="4.589" 4.839="4.839" 4.847="4.847" 412="412" 413="413" 41="41" 440="440" 44="44" 45="45" 48="48" 49="49" 5.090="5.090" 5.145="5.145" 5.269="5.269" 5.450="5.450" 5.805="5.805" 51="51" 52="52" 54="54" 55="55" 56="56" 58="58" 6.007="6.007" 6.137="6.137" 6.877="6.877" 603="603" 60="60" 61="61" 62="62" 64="64" 65="65" 674="674" 8.217="8.217" 8.430="8.430" 8.842="8.842" 9.046="9.046" 9.628="9.628" 93="93" 94="94" 99="99" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKASRI.TXT

==========================================================================

CPIN: Q3/2012 Result

                               CPIN                       Date : 30-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         30-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales             15.911 10.240  4.894 17.957 13.608  8.863  4.380 15.077
COGS              12.057  7.562  3.642 14.033 10.621  6.950  3.374 11.323
Gross Marg         3.854  2.677  1.251  3.924  2.987  1.913  1.006  3.754
GM (%)                24     26     25     21     21     21     22     24
Opr Profit         3.212  2.206  1.035| 3.009  2.459  1.586    833| 2.761
OP (%)                20     21     21     16     18     17     19     18
Net Profit         2.465  1.689    786| 2.355  1.930  1.252    655| 2.210
NP (%)                15     16     16     13     14     14     14     14
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   3.075  3.025  3.425  2.750| 2.150  2.400  1.990  2.025| 1.840
Book Value           484    436    423|   375    349    310    311|   271
PBV          6,35   6,25   7,84   6,49|  5,72   6,86   6,42   6,50|  6,77
DER                 0,48   0,47   0,38|  0,44   0,37   0,53   0,39|  0,46
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               41     47     45|    38     44     49     51|    49
ROE (Qtr)             39     50     45     27     47     46     51     51
ROA (%)               27     32     32|    26     32     32     37|    33
Opr prof/share       195    134     63|   183    149     96     50|   168
EPS                  150    103     47|   143    117     76     40|   134
EPS (Qtr)             47     55     47|    25     41     36     40|    34
EPS (Annu)           200    206    191|   143    156    152    159|   134
PER         15,34  15,09  16,62  14,33| 14,97  15,29  13,03  12,66| 13,65
PER (Qtr)   16,24  15,98  15,55  14,33| 20,74  14,51  13,68  12,66| 13,17
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  11,77  11,58  12,73  10,89  11,72  12,00  10,28   9,96  10,93
CLOP(year)  12,66  12,47  13,49  11,53  12,61  12,66  11,12  10,55  11,67
CLOP(Qtr)   13,47  13,26  12,71  11,53  17,24  11,90  11,72  10,55  11,44
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       16     15     11     19
Op.Prof Growth(%)     30     39     24      8
Net.Prof/EPS Grow     27     34     19      6
PEG (<1 ----------="----------" ------="------" 0="0" 1.006="1.006" 1.035="1.035" 1.073="1.073" 1.158="1.158" 1.170="1.170" 1.176="1.176" 1.251="1.251" 1.426="1.426" 1.970="1.970" 10.505="10.505" 11.747="11.747" 12="12" 13="13" 14="14" 16.398="16.398" 16="16" 17="17" 18="18" 19="19" 2.059="2.059" 2.139="2.139" 2.649="2.649" 2.677="2.677" 2.686="2.686" 20="20" 21="21" 22="22" 25="25" 26="26" 27="27" 2="2" 3.062="3.062" 3.343="3.343" 3.374="3.374" 3.412="3.412" 3.576="3.576" 3.642="3.642" 3.671="3.671" 3.809="3.809" 3.919="3.919" 32.632="32.632" 33.205="33.205" 39.355="39.355" 4.220="4.220" 4.349="4.349" 4.380="4.380" 4.458="4.458" 4.483="4.483" 4.494="4.494" 4.744="4.744" 4.894="4.894" 424="424" 45.094="45.094" 49.603="49.603" 5.083="5.083" 5.111="5.111" 5.346="5.346" 5.670="5.670" 5.736="5.736" 50.423="50.423" 550="550" 56.163="56.163" 572="572" 596="596" 6.161="6.161" 6.518="6.518" 6.945="6.945" 655="655" 678="678" 7.082="7.082" 7.162="7.162" 7.760="7.760" 7.875="7.875" 7.937="7.937" 704="704" 753="753" 775="775" 786="786" 8.848="8.848" 833="833" 872="872" 9.594="9.594" 903="903" 906="906" 937="937" 9="9" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKCPIN.TXT

Posisi CPIN dalam skala Growth:
- http://www.investdata.net/QZC3ALL2.TXT

=========================================================================

SMGR: Q3/2012 Result

                               SMGR                       Date : 30-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         30-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales             13.667  8.657  4.283 16.378 11.610  7.605  3.553 14.344
COGS               7.260  4.696  2.361  8.891  6.328  4.110  1.909  7.534
Gross Marg         6.407  3.961  1.922  7.486  5.282  3.495  1.643  6.810
GM (%)                46     45     44     45     45     45     46     47
Opr Profit         4.275  2.643  1.253| 4.892  3.402  2.301  1.074| 4.509
OP (%)                31     30     29     29     29     30     30     31
Net Profit         3.389  2.103  1.010| 3.925  2.761  1.873    870| 3.633
NP (%)                24     24     23     23     23     24     24     25
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  14.850 14.450 11.300 12.250|11.450  8.300  9.600  9.100| 9.450
Book Value         2.678  2.461  2.608| 2.438  2.242  2.116  2.170| 2.024
PBV          5,54   5,39   4,59   4,70|  4,70   3,70   4,54   4,19|  4,67
DER                 0,40   0,53   0,38|  0,36   0,34   0,44   0,31|  0,30
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               28     28     26|    27     27     29     27|    30
ROE (Qtr)             32     29     26     32     26     31     27     37
ROA (%)               20     18     18|    19     20     20     20|    23
Opr prof/share       720    445    211|   824    573    388    181|   760
EPS                  571    354    170|   661    465    315    146|   612
EPS (Qtr)            216    184    170|   196    149    168    146|   187
EPS (Annu)           761    709    681|   661    620    631    587|   612
PER         19,49  18,97  15,93  17,98| 17,30  13,37  15,20  15,49| 15,43
PER (Qtr)   17,12  16,66  15,33  17,98| 14,58  13,86  14,21  15,49| 12,61
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  15,45  15,04  12,68  14,49  13,88  10,85  12,37  12,56  12,43
CLOP(year)  16,56  16,15  14,13  15,67  14,94  11,85  13,56  13,48  13,22
CLOP(Qtr)   14,46  14,10  13,44  15,67  12,27  12,21  12,71  13,48  11,44
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       17     13     20     14
Op.Prof Growth(%)     25     14     16      8
Net.Prof/EPS Grow     22     12     16      8
PEG (<1 ----------="----------" ------="------" 0="0" 1.002="1.002" 1.010="1.010" 1.074="1.074" 1.092="1.092" 1.100="1.100" 1.111="1.111" 1.164="1.164" 1.227="1.227" 1.253="1.253" 1.285="1.285" 1.303="1.303" 1.389="1.389" 1.490="1.490" 1.631="1.631" 1.643="1.643" 1.787="1.787" 1.851="1.851" 1.874="1.874" 1.909="1.909" 1.922="1.922" 12.555="12.555" 12.876="12.876" 13.303="13.303" 14.602="14.602" 15.475="15.475" 15.887="15.887" 16.806="16.806" 17.804="17.804" 18.037="18.037" 1="1" 2.039="2.039" 2.177="2.177" 2.200="2.200" 2.204="2.204" 2.217="2.217" 2.334="2.334" 2.361="2.361" 2.445="2.445" 2.563="2.563" 2.564="2.564" 21.418="21.418" 22.209="22.209" 22.278="22.278" 22="22" 23="23" 24="24" 25="25" 27="27" 29="29" 2="2" 3.553="3.553" 3.556="3.556" 3.930="3.930" 30="30" 31="31" 32="32" 4.005="4.005" 4.052="4.052" 4.283="4.283" 4.373="4.373" 4.501="4.501" 4.767="4.767" 44="44" 45="45" 46="46" 48="48" 49.231="49.231" 5.009="5.009" 5.196="5.196" 5.482="5.482" 5.931="5.931" 5.943="5.943" 53.976="53.976" 56.942="56.942" 6.321="6.321" 67.026="67.026" 7.675="7.675" 72.661="72.661" 85.711="85.711" 870="870" 88.084="88.084" 887="887" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKSMGR.TXT

- Yearly growth bagus

- Q3 masih tumbuh terhadap Q2 (kolom 14,15,16), liat dibawah:

- http://www.investdata.net/QZC3ALL2.TXT

========================================================================

LSIP: Q3/2012 Result

                               LSIP                       Date : 30-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         30-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              3.372  2.230  1.000  4.686  3.522  2.382  1.175  3.592
COGS               1.985  1.310    579  2.324  1.685  1.117    551  1.821
Gross Marg         1.387    919    421  2.362  1.837  1.265    624  1.771
GM (%)                41     41     42     50     52     53     53     49
Opr Profit         1.116    744    337| 2.003  1.552  1.058    527| 1.357
OP (%)                33     33     33     42     44     44     44     37
Net Profit           949    639    299| 1.701  1.312    886    393| 1.033
NP (%)                28     28     29     36     37     37     33     28
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   2.375  2.450  2.675  2.875| 2.250  2.050  2.325  2.275|12.850
Book Value           895    849    899|   855    798    736    725| 3.337
PBV          2,65   2,73   3,15   3,20|  2,63   2,57   3,16   3,14|  3,85
DER                 0,19   0,19   0,18|  0,16   0,18   0,28   0,21|  0,22
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               20     22     19|    29     32     35     31|    22
ROE (Qtr)             20     23     19     26     31     39     31     34
ROA (%)               17     18     16|    25     27     27     26|    18
Opr prof/share       163    109     49|   293    227    155     77|   994
EPS                  139     93     43|   249    192    129     57|   757
EPS (Qtr)             45     49     43|    57     62     72     57|   286
EPS (Annu)           185    187    175|   249    256    259    230|   757
PER         12,79  13,20  14,26  16,39|  9,02   7,99   8,95   9,85| 16,97
PER (Qtr)   13,06  13,48  13,39  16,39|  9,86   8,21   8,05   9,85| 11,20
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  10,88  11,23  12,26  14,52   7,66   6,76   7,49   7,35  12,92
CLOP(year)  11,67  12,02  13,00  15,32   8,14   7,24   8,16   7,85  13,66
CLOP(Qtr)   11,67  12,02  11,89  15,32   9,04   7,58   8,14   7,85   9,02
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       -4     -6    -14     30
Op.Prof Growth(%)    -28    -29    -36     47
Net.Prof/EPS Grow    -27    -27    -24     64
PEG (<1 ----------="----------" ------="------" -0="-0" 0="0" 1.000="1.000" 1.007="1.007" 1.050="1.050" 1.081="1.081" 1.097="1.097" 1.140="1.140" 1.142="1.142" 1.163="1.163" 1.174="1.174" 1.175="1.175" 1.189="1.189" 1.207="1.207" 1.229="1.229" 1.364="1.364" 1.417="1.417" 13.986="13.986" 15.522="15.522" 15.863="15.863" 16.204="16.204" 16.716="16.716" 18.251="18.251" 19.615="19.615" 27="27" 299="299" 29="29" 310="310" 32="32" 337="337" 33="33" 340="340" 372="372" 37="37" 389="389" 38="38" 391="391" 393="393" 4.554="4.554" 4.947="4.947" 406="406" 40="40" 421="421" 426="426" 42="42" 43="43" 44="44" 451="451" 45="45" 467="467" 492="492" 494="494" 498="498" 5.024="5.024" 5.450="5.450" 5.561="5.561" 5.796="5.796" 5.839="5.839" 5.998="5.998" 50="50" 513="513" 51="51" 524="524" 527="527" 530="530" 53="53" 551="551" 565="565" 568="568" 571="571" 573="573" 579="579" 6.112="6.112" 6.138="6.138" 6.441="6.441" 6.447="6.447" 6.791="6.791" 6.822="6.822" 6.893="6.893" 615="615" 624="624" 638="638" 641="641" 674="674" 7.220="7.220" 7.287="7.287" 731="731" 952="952" 996="996" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKLSIP.TXT

LSIP dari bintang musti turun kebawah ... hehehe...

-http://www.investdata.net/QZC3ALL2.TXT

========================================================================

SMRA: Q3/2012 and Property sector comparison

                               SMRA                       Date : 30-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         30-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              2.199  1.514    814  2.359  1.587    938    399  1.700
COGS               1.082    759    456  1.312    846    486    217    947
Gross Marg         1.116    755    358  1.047    740    451    181    753
GM (%)                50     49     43     44     46     48     45     44
Opr Profit           613    419    210|   564    383    235     91|   398
OP (%)                27     27     25     23     24     25     22     23
Net Profit           456    310    147|   392    258    155     58|   233
NP (%)                20     20     18     16     16     16     14     13
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   1.720  1.680  1.620  1.570| 1.240  1.000  1.140  1.160| 1.090
Book Value           402    380    380|   358    338    326    319|   311
PBV          4,27   4,17   4,26   4,13|  3,46   2,95   3,49   3,63|  3,50
DER                 2,60   2,67   2,34|  2,29   2,19   2,11   1,91|  1,87
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               21     23     22|    15     14     13     10|    10
ROE (Qtr)             21     24     22     21     17     17     10     11
ROA (%)                6      6      6|     4      4      4      3|     3
Opr prof/share        89     61     30|    82     55     34     13|    58
EPS                   66     45     21|    57     37     22      8|    33
EPS (Qtr)             21     23     21|    19     14     14      8|     8
EPS (Annu)            88     90     86|    57     50     45     33|    33
PER         19,42  18,97  17,92  18,25| 21,74  19,97  25,26  34,14| 32,09
PER (Qtr)   20,25  19,78  17,09  18,25| 15,91  16,68  20,26  34,14| 31,08
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  14,45  14,12  13,27  12,82  15,10  13,45  16,64  21,85  18,78
CLOP(year)  23,25  22,91  21,59  20,08  25,08  23,44  26,72  33,35  28,80
CLOP(Qtr)   24,52  24,16  21,66  20,08  19,53  20,25  21,81  33,35  26,52
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       38     61    103     38
Op.Prof Growth(%)     60     78    130     41
Net.Prof/EPS Grow     76    100    153     67
PEG (<1 ----------="----------" ------="------" 0="0" 10.790="10.790" 103="103" 108="108" 10="10" 11.134="11.134" 11.546="11.546" 11.821="11.821" 133="133" 144="144" 145="145" 147="147" 14="14" 15="15" 162="162" 17="17" 181="181" 18="18" 193="193" 2.139="2.139" 2.198="2.198" 2.244="2.244" 2.329="2.329" 2.464="2.464" 2.613="2.613" 2.616="2.616" 2.768="2.768" 209="209" 210="210" 217="217" 21="21" 22="22" 23="23" 25="25" 269="269" 26="26" 270="270" 289="289" 28="28" 29="29" 3.999="3.999" 303="303" 306="306" 323="323" 358="358" 359="359" 361="361" 367="367" 36="36" 397="397" 399="399" 39="39" 4.194="4.194" 4.742="4.742" 43="43" 44="44" 456="456" 45="45" 465="465" 5.102="5.102" 5.634="5.634" 50="50" 52="52" 539="539" 56="56" 576="576" 58="58" 6.107="6.107" 6.139="6.139" 6.393="6.393" 6.873="6.873" 6.985="6.985" 6.986="6.986" 60="60" 648="648" 684="684" 7.195="7.195" 7.432="7.432" 7.491="7.491" 7.835="7.835" 7.972="7.972" 700="700" 772="772" 8.099="8.099" 8.522="8.522" 8.721="8.721" 814="814" 9.602="9.602" 9.963="9.963" 91="91" 96="96" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKSMRA.TXT

Property sector comparison

Date: 30-10-12                        FINANCIAL RATIO COMPARISON
                                          Sector: PROPERTY
                               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 PWON   1.609| 57  51  35| 5,1| 1,5| 10| 28  28|31 16|18| 16 12|12| 11  8|16| 15 12| 59  99|150|  0  -6| 10| 0,12|   295| 14.207|
| 2 ASRI   1.718| 62  53  42| 2,5| 1,4|  9| 26  23|20 12|10|  8  9| 8|  7  7|13| 12 12| 67  85| 77| 36  24| 17| 0,14|   580| 10.360|
| 3 SMRA   2.199| 50  27  20| 4,2| 2,6|  6| 23  21|21 20|19| 18 17|14| 14 13|23| 22 21| 38  60| 76| -2  -7|-10| 0,25| 1.720| 11.821|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZC3PRO2.TXT

ASRI masih pilihan terbaik ? ... comment please ...

=======================================================================

TSPC

Sementara TSPC cukup pake X-ABC:







- http://www.obrolanbandar.com/pwqtspc121031.png

Tuesday, October 30, 2012

ROTI, Saham Investor yg kuat melawan badai

ROTI akhirnya jatuh juga karena Q3 (July, Agustus, September) ngedrop ....

                               ROTI                       Date : 29-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales                855    570    273    813    559    366    172    612
COGS                 458    306    150    433    306    195     91    323
Gross Marg           397    263    123    379    253    170     81    289
GM (%)                46     46     45     46     45     46     47     47
Opr Profit           121     92     43|   153     89     67     35|   135
OP (%)                14     16     15     18     15     18     20     22
Net Profit            96     72     32|   115     71     51     27|    99
NP (%)                11     12     11     14     12     14     15     16
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   6.500  5.750  4.125  3.525| 3.325  3.000  2.825  2.825| 2.650
Book Value           606    582    571|   539    496    476    451|   449
PBV         10,71   9,48   7,08   6,16|  6,16   6,05   5,93   6,25|  5,89
DER                 0,65   0,53   0,44|  0,39   0,26   0,25   0,30|  0,25
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               20     24     22|    21     19     21     23|    21
ROE (Qtr)             15     27     22     32     15     20     23     32
ROA (%)               12     16     15|    15     15     17     18|    17
Opr prof/share       119     90     42|   151     87     66     34|   134
EPS                   95     71     32|   114     70     51     26|    98
EPS (Qtr)             24     39     32|    43     19     24     26|    36
EPS (Annu)           127    142    128|   114     94    102    106|    98
PER         51,05  45,16  28,88  27,49| 29,04  31,77  27,68  26,43| 26,89
PER (Qtr)   67,47  59,69  26,20  27,49| 19,03  37,90  29,04  26,43| 18,35
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  40,79  36,08  22,70  20,58  21,97  25,59  21,24  20,36  19,78
CLOP(year)  43,26  38,56  24,40  22,05  23,36  26,70  22,12  21,35  20,61
CLOP(Qtr)   60,17  53,63  23,07  22,05  13,93  36,54  23,13  21,35  14,74
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       52     55     58     32
Op.Prof Growth(%)     35     36     23     12
Net.Prof/EPS Grow     34     39     19     16
PEG (<1 ----------="----------" ------="------" 0="0" 1.012="1.012" 1.013="1.013" 104="104" 10="10" 110="110" 112="112" 118="118" 11="11" 123="123" 125="125" 127="127" 12="12" 131="131" 133="133" 138="138" 13="13" 140="140" 150="150" 152="152" 156="156" 15="15" 16="16" 172="172" 17="17" 183="183" 193="193" 19="19" 1="1" 2.682="2.682" 2.859="2.859" 20="20" 212="212" 21="21" 24="24" 253="253" 254="254" 25="25" 273="273" 27="27" 285="285" 296="296" 29="29" 3.037="3.037" 3.366="3.366" 3.568="3.568" 313="313" 32="32" 35="35" 36="36" 399="399" 39="39" 4.175="4.175" 42="42" 43="43" 44="44" 455="455" 457="457" 45="45" 46="46" 47="47" 482="482" 48="48" 49="49" 5.821="5.821" 502="502" 51="51" 546="546" 568="568" 578="578" 589="589" 596="596" 6.580="6.580" 601="601" 614="614" 633="633" 64="64" 759="759" 81="81" 833="833" 83="83" 88="88" 89="89" 8="8" 903="903" 91="91" 94="94" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKROTI.TXT

Contoh STOP CLOSE ONLY (SCO):
- ROTI 3 kali jatuh dibawah Buaya Merah tapi Close diatas Buaya
- Kalo kita tidak pake SCO maka kita akan KEGOCEK

Chart ROTI:





- http://www.obrolanbandar.com/pwqroti121029.png

Previous Chart:





- http://www.obrolanbandar.com/pwqroti120516.png (grafik 16/05/12)

Financial Comparison for Q3/2012

Ranking by Yearly Operating Profit

Date: 29-10-12                        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 |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 PWON   1.609| 57  51  35| 4,8| 1,5| 10| 28  28|31 15|17| 16 12|12| 11  8|16| 15 12| 59  99|150|  0  -6| 10| 0,11|   275| 13.243|
| 2 ARNA     829| 33  20  13| 4,1| 0,6| 17| 25  27|35 11|14| 12 10|10|  8  7|11|  9  8| 20  54| 64| 10  33| 43| 0,23| 1.240|  2.275|
| 3 ROTI     855| 46  14  11|10,7| 0,6| 12| 24  20|15 67|51| 45 28|40| 36 22|43| 38 24| 52  35| 34| -3 -40|-38| 1,47| 6.500|  6.580|
| 4 JSMR   5.593| 41  41  23| 4,6| 1,7|  7| 23  20|18 25|22| 22 19|12| 12 11|17| 17 16| 37  29| 38| 28 -19|-26| 0,58| 5.700| 38.760|
| 5 UNVR  20.344| 50  24  17|38,1| 1,4| 39|124  95|** 36|40| 40 37|29| 30 28|30| 31 29| 17  21| 20|  3  19| 13| 1,93|25.550|194.946|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 TLKM  57.413| 33  33  17| 3,9| 1,1| 12| 28  27|29 13|14| 14 12| 7|  7  6| 9|  9  8|  8  16| 19|  9  12| 15| 0,76| 9.650|194.543|
| 7 BBCA  20.143| 70  49  41| 4,0| 7,6|  2| 23  22|24 16|17| 17 16|14| 14 13|43| 42 42| 11   6|  8|  4   3| -0| 2,22| 8.100|198.098|
| 8 AUTO   6.168| 16   6  12| 3,0| 0,7| 12| 22  20|19 15|14| 14 12|29| 29 25|36| 37 31| 13   4|  1| -1 -19|-10| 8,45| 3.800| 14.651|
| 9 AALI   8.574| 35  27  19| 3,9| 0,4| 18| 24  26|34 11|14| 15 16|10| 10 11|11| 12 12|  8  -5|-10| -4  22| 22|-1,44|20.650| 32.518|
|10 PTBA   8.721| 44  30  25| 4,3| 0,3| 25| 39  35|30 13|12| 12 10|10| 10  8|10| 11  9| 12  -6| -5|  5  -7| -5|-2,30|15.650| 36.059|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
|11 GGRM  35.599| 18  12   8| 3,8| 0,6|  9| 17  15|14 26|24| 22 28|16| 15 19|19| 17 21| 16 -15|-20| -0   3|  1|-1,18|50.650| 97.455|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
 
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/QZC3ALL2.TXT

Kalo pake kriteria PEG maka saham yg masih layak Invest adalah saham dengan PEG < 1

Coba liat sendiri saham yg layak invest pada List diatas...

Bank terbaik BBCA tumbuh lebih rendah dari TLKM ....

Jadi SHORT banking ... hehehe...

PEG = PER / Growth

Kalo PEG minus:
- Mungkin EPSnya minus
- Atau Growthnya minus

PEG tidak berlaku untuk kasus INI ...

WAPO

WAPO +12%

Menu OBP-09: BREAKOUT TRADING

[OBP-09] BREAKOUT TRADING
Data Date : 29-10-2012  -  Last Date : 29-10-2012
 
Min Vol         :   0,5 miliar 
 
 A    B    C   D        REVIEW      H   I   J   K  L  M        BUY SIGNAL STRENGTH R   S  T    U  V   W  X  Y  Z     AA     A1   A2    A3 A4 A5 A6 A7 A8  A9 AA AB  AC   AD  AE  AF    
--- ----|---------|--------------|PRIC|--------|----------|-------|-----------|-----|---|--------|--------|---B--H|----|------|-----------|---|----------------- DAILY X-ABC ---------------|--------------- WEEKLY X-ABC ----------|--G-|-H-|------I-----|----J----|--Q---|-U-|----V---|---W---|--Y--|--------------------------|----------------|--------|
        |   +/-   | H+N      TOP |EMA |ALIGATOR| GRADIENT |DAY|A G|B Z T 3 2 A|V    | IN|  GREEN |MOMENTUM|L  O  E|LOW |      |  VOLUME   |CDL| WAVE|       X-ABC      |    |   TARGET C    |       X-ABC      |    |   TARGET C    |PRIC|EMA|            |ANGULASI |CROSS |== WEEKLY ==| GREEN |CROSS|            DAILY         |     WEEKLY     |WK.PERFO|
NO  STOC|       5 |      +/-     | 252|   | GA |  EMA |WAV|SIN|L A|K O G G A O|O A A|THE|   BAR  |        |E  D  A| TO |  NEW |    TO  |REV|  C  |NoOf DAY|  %  %  %|BRK |TO |           |NoOf DAY|  %  %  %|BRK | TO|           |EMA |EMA|  GRADIENT  | 5 20 50 |  UP  |ALI|MOMENTUM|  BAR  | UP  |      AO       |    AC    |    AO    |  AC |   +/-  |
    CODE|  D1  DAY|D5 D4 D3 D2 D1|5PPR|GRB|TOR | 20  5| C |DFM|I T|O N R R C +|L O C|ZON| AO  AC | AO  AC |G  Y  D|CLOS|LO  HI| VOL   MA5 |DAY|^ GRA| A  B  C|  A  B  C|OUT |BKO|1xA 1.6 2xA| A  B  C|  A  B  C|OUT |BKO|1xA 1.6 2xA|5252|525| 5 20 50 200|20 50 200|AO AC |GRB| AO  AC | AO  AC|AO AC|               |          |          |     |W3 W2 W1|
--- ---- ----- --- -- -- -- -- -- ---- --- ---- --- -- --- --- - - - - - - - - - - - --- ---- --- --- ---- - -- -- ---- --  -- ----- ----- --- - --- -- -- -- === == == ---- --- --- --- --- -- -- -- === == == ---- --- --- --- --- ---- --- -- -- -- --- -- -- --- --- -- --  ---  --- --- --- -- -- -----+++++----- +++++-----|+++++----- +++++|-- -- --|
  1 VIVA| -1,7  34| 9 13  7  1 -1|+++-|+++| -9 | 40 60|169|19^|+  |~ t  .     .    $| 5t| 11   5 |  8  12$|7^-1 0 | 80^|-5v-1 |  3,4  0,3 |19^|^ 169| 1 14 19| 27-66107|    |  ~   ~   ~   ~|21 63 21| 32-87111|    | 37   ~   ~  15|+++-|+--| 60 40  5  0| 20 34  5|  2 10|+--|-31  -9 |**   2$| 0  0|vvvv^^^^^^^^^X+|X++--+++++|----*vvvvv|vvv^^|-3 10:36|  550|VIVA|  550
  2 BRNA| -0,7  13| 5  1  7 -1 -0|++++|+++|  8$| 26 23| 32|32^|+ $|^ t  .     .  $  | 6t|  6   6 | 14$  3 |1 -2 0 | 40 |-0 -2 |  3,4  1,0 | 3v|^  32|14  7 32| 20-11 34| 21 |  ~   ~   ~   2| 7 49 56| 22-15 46| 27 |  ~   ~   ~   ~|++++|+++| 23 26 17  7| -2  8 10| 31  5|+++| 14   3 | 6   6 |27  3|++++-++--++++++|+-Xv^X++++|----++++++|^X+++| 1  3:14| 3425|BRNA| 2975
  3 KKGI|  4,3^ 11| 2  3  1 -1  4|C+--|++C| -4 | 12 37|  7|28^|+  |$ t  .     .     | 6t|  6   8 | -0   3 |1  2 3v| 55 | 0  5^| 10,2  1,4 |20^|^   7| 2  4 28|  6 -6  7|  0$|  ~   ~   ~   4|56 21 42|-48 16-15|    |               |C+--|+--| 37 12 -0 -7| 24 13  6|     5|+--|-62   6$| 7  -2#| 0  5|^vvvvvvvv^^^^^^|vv^^^X++++|vvv^^^^^^^|+++--|-4 -0: 6| 3025|KKGI| 2925
  4 BIPP| 34,1  39| 1  0  2  0 34|C+++|+++| 12$| 92248|147|11^|+ $|^ t  .     .$ $  | 6t|  6   6 | 13$  3 |1 34 0 |100^| 0 25^|  8,5  3,5$| 3v|^ 147|41  8 11| 40-10 54| 42 |  ~   ~   ~   5| 0140 63|  0-34 49|    |  2   ~   ~   ~|C+++|+++|248 92 48 10|155?43 38| 31  5|+++| 14   7$| 5   6 |13  3|+++-+++--++++++|--Xv^X++++|+----+++++|^X+++| 9  5: 3|  114|BIPP|   80
  5 LCGP|  0,9   6| 0 -3  9 -0  0|+++-|+++| -1 | 11 24| 54| 6^|+  |^ t  .     .     | 6t|  6   7 |  1   2 |0  1 3v| 33 |-0 -1 |  0,5? 0,5 | 3v|^  54| 4 35  6| 12-13 10|    |  2   1   ~  13|77  7 56|-33 20 -4|    |               |+++-|++-| 24 11  4  2| 13  6  2|  2  5|+++| -7   1 | 2  -3#| 0  6|---Xvvvvv^^^^X+|vvv^^X++++|vv^^^^^v^^|++---|-1  2: 5|  102|LCGP|  100
 
  6 ELTY|  8,9  19|-1  2  0  9  8|+++-|+++| -2 | 31105| 29|20^|+  |$ $  .$   $.$    | 3$|  3$  5 |  0   2 |1  8 0 |100^| 7^ 7^| 50,6  2,1$|27v|^  29| 7  7 20| 14-12 19|  7$|  ~   ~   0   6|91 98 42|-54  0 -8|    |               |+++-|C--|105 31  8 -8| 74?22 17|  1$ 2|+--|-52   8$| 8  -3#| 0  6|-------Xvvvv^^X|^^vvv^^^X+|vv^^^^^^^^|++---|-3 -1: 9|   61|ELTY|   57
  7 WAPO| 33,8  40|-3 -1 -5 16 33|C+CC|+++| -1 | 79283|349| 5^|+  |$ $  .  $ $.$    | 2$|  2   2$|  1   2 |0 30 0 |100^|16^26^|  0,7? 4,4$|   |^ 349| 9 12  5| 21-23 58| 27$|  ~   ~   ~   ~| 7  7 28| 33-33 16|    | 15  15   ~  44|C+CC|C--|283 79 27 -1|204?51 29|  1$ 1|+--|-24   2 | 5   5 | 0  3|^v^^^^^^XXv^v^X|--++-X^v^X|vvvvv^^^^^|^X+++|-3 -1: 4|   87|WAPO|   68
  8 PGLI| 25,8  25| 0  0  0  0 25|CCC-|+++|  2 | 51171|173| 5^|+  |$ $  .     .$    | 2$|  2   5 |  5   1 |0 25 7v| 78^| 1 32^|  0,6? 5,0$|   |^ 173| 0  5  5| 10 -6 28| 21$|  ~   ~   ~   ~|70 35 21|-72  7 -4|    |               |CCC-|C--|171 51 18  4|119?32 14| 24  1|+--|-65  11$| 5  13 | 0  3|++++.--------++|Xvvvv^^^^X|vvvvv^^^^^|^X+++| 4 -3: 0|  107|PGLI|   88
  9 ARTA|  1,6   6|-1  1  5  0  1|+++-|+++|  2 | 13 25|-13|25v|+  |^ $  .$    .$    | 3$|  3$  5 |  9   1 |0  1 6v| 20v| 0  6^|  3,5  2,9$| 5v|v -13|14 17 25|-30 50-11|    |               |84 14 28|-65 25-12|    |               |+++-|+--| 25 13  2 -6| 12 10  9| 20  2|+--|-47  14$| 5   9 | 0  3|+++---------+++|vvv^v^^^X+|vvvvv^^^^^|^X+++| 0 -1: 5|  315|ARTA|  295
 10 MYRX|  2,3   4| 0  0  2  0  2|C+C-|+++| -2 |  6 22| 15|20^|+  |^ $  .     .     | 4$|  9   4 | -1   1 |2  2 0 |100^| 0  0 |  1,0  0,7 | 6v|^  15|18  8 20| 14-17 10|    |  6   4   ~  18| 0  7 21| 17-17  7|    |  9   9   ~  25|C+C-|C--| 22  6  1 -2| 16  4  4|     8|+--|-10   1 | 6  -2#| 0  5|Xvvvvv^^^^^^^^^|^^X++-++++|v^vv^^^^^^|+++--| 0  0: 2|  220|MYRX|  215
 
 11 MTDL|  4,9^  7| 0 -1  0  3  4|C+++|+++|  2 | 18 49| 15|25^|+  |$ $  .  $  .$    | 2$|  6   2$|  4   0 |1  3 0 | 87^| 2  2 |  5,2  3,7$|10v|^  15|19 10 25| 13 -7 12|  5 |  ~   ~   1  11|28 63 56| 33-21 14|    |  4  13  20  39|C+++|+++| 49 18  9  2| 31? 9  6| 31  6|+++|  4   1 | 6  -1 |16  4|-----+---++++++|^vvvX++-++|----++++++|X+++-| 0  3: 2|  150|MTDL|  146
 12 GIAA| -1,3   4| 1  1  1  1 -1|++++|+++|  4 | 10  6| 20|18^|+  |^ $  .$ $  .     | 2$|  3$  2$|  8   0 |1  1 1 | 66 |-2 -1 | 16,6  0,6 |   |^  20|17  6 18| 15 -6 12|  5 |  ~   1   2  13|42 56 49| 23-31 25|    |  6   ~   ~  20|++++|+++|  6 10  6  3| -4  4  2| 19  9|+++| -0   3 | 4   7 | 0  2|+.+--++++++-+++|^X++----++|---*vv^^^^|^^X++|-1  2: 5|  720|GIAA|  700
 13 ENRG|  0,0   5| 0  1  1  3  0|++--|+++| -3 |  6 19| 36| 7^|+  |~ $  .     .     | 2$|  2   3 | -1   0 |2  0 0 |100^| 2 -1 | 12,4  0,8 |17v|^  36| 2 10  7| 13-10  8|    |  1   4   8  16|14  7 35| 39-28 13|    | 10  18  29  50|++--|C--| 19  6 -4 -7| 13 10  2|     1|+--|-58   4 | 4   7 | 0  2|vvv^^^^^^vvvv^^|++---Xv^^X|vvvv^v^^^^|^^X++| 0 -2: 5|   90|ENRG|   90
 14 PNBN|  1,4   2| 0  0  1  0  1|C++-|+++|  1 |  6 14| 17|10^|+  |^ $  .$    .     | 3$|  3$  5 |  3   0 |1  1 0 |100^| 0  0 |  3,2  0,9 |   |^  17|14 11 10| 19 -9  5|    |  2  11  13  27|21 14 21|-11 17 -4|    |               |C++-|+C-| 14  6  2 -0|  7  3  3| 19  2|+--|-10   3 | 5   9 | 0  4|+++++-------+++|Xvvvv^^^X+|vvvvv^^^^^|X++++| 0  0: 1|  720|PNBN|  700
 15 ACES| -0,7   3|-1  1  2  1 -0|++++|+++|  4 | 11 12| 18|21^|+  |^ $  .$ $  .     | 2$|  3$  2$|  5   0 |2 -0 0 | 75^|-0 -2 |  1,6  0,6 |17v|^  18| 8  6 21| 14-10 13|  2 |  ~   0   4  12|42 42133| 44-28 43| 14 |  ~   ~   3  23|++++|+++| 12 11  8  5|  1  3  2| 20  2|+++| 14   0 | 1$  1 |30  3|+---++++++--+++|X+++--XvX+|----+-++-+|vX+-+| 1  3: 4| 6950|ACES| 6800
 
 16 ALDO|  0,0   2| 1  1  0  0  0|++++|+++|  4 |  6  4|-16| 6v|+  |^ $  .     .     | 2$|  2   3 |  5   0 |1  0 1 | 50 | 0 -1 |  1,1  0,4 | 6v|v -16| 3  4  6| -7 10 -3|    |               |56 14 21| 29-11 11|  1$|  ~  12  12  34|++++|+++|  4  6  6  1| -2  0  4| 31  1|+++|  9   4 | 9  -3#| 3 17|-----++++----++|^^X+-Xv^^X|v^^^^^*+++|++---| 2  0: 2|  445|ALDO|  440
 17 BORN|  0,0   6|-3  1  3  5  0|+++-|+++|  5$| 18 32| 63| 7^|+ $|^ $  .     .     | 2$|  2   3 |  6   0 |3^ 0 0 |100^| 1  0 |  6,3  0,3 |17v|^  63|20  7  7| 26-18 14|    |  1   8  14  29|14 14 49| 39-29 30|  3$|  ~   4  13  31|+++-|++-| 32 18 10 -3| 13  8 13| 28  1|++-|-12   6$|10  -1 | 0  9|---++++++----++|+++--Xv^^X|^^^^^^^^^^|--++-| 3  3: 6|  620|BORN|  600
 18 MYOR|  0,0   0|-0  0 -0  1  0|++++|+++|  2 |  3  4| -2| 6v|+  |~ $  .     .     | 2$|  2   3 |  1  -0 |0  1 0 |100^|-0  0 |  1,1  1,0 |10^|v  -2| 7  4  6| -7  4 -0|    |               |56 49 21|-24 14 -3|    |               |++++|+++|  4  3  2  4|  0  0 -1| 24  0|+++|  6  -0 | 1$ -2#|30  0|---+++++-----++|++--Xvv^^^|-----+++-+|^X+Xv| 5 -4: 0|23000|MYOR|23000

- http://www.obrolanbandar.com/OB091029.TXT

Data opening yahoo finance

Komentar embah:

- Data dari Yahoo akhir2 ini mencapai TITIK TERENDAH dalam hal CREDIBILITAS sebagai penyedia Data...

Tanya:
- Siapa yg punya yurisdiksi mengontrol CREDIBILITAS ini ? atau penyedia data memang bisa SEMAU GUE karena tidak ada yg mengontrol ? Alias diluar yuridiksi SEC ...

Ternyata produk Kapitalis itu CACAT dan CORRUPT karena Liberalisasi diartikan sebagai BEBAS merugikan/menyesatkan publik ....

Q3/2012 Result

PTBA: Q3/2012 Result

                               PTBA                       Date : 29-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              8.721  5.789  3.021 10.581  7.754  5.119  2.315  7.909
COGS               4.804  3.111  1.593  5.302  3.776  2.430  1.071  4.258
Gross Marg         3.916  2.678  1.427  5.278  3.978  2.688  1.243  3.650
GM (%)                44     46     47     49     51     52     53     46
Opr Profit         2.686  1.881  1.010| 3.694  2.862  1.971    944| 2.304
OP (%)                30     32     33     34     36     38     40     29
Net Profit         2.202  1.555    867| 3.085  2.326  1.610    760| 2.008
NP (%)                25     26     28     29     30     31     32     25
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  15.650 16.200 14.650 20.500|17.350 16.800 20.800 21.000|22.950
Book Value         3.638  3.436  3.887| 3.510  3.281  3.008  3.094| 2.763
PBV          4,30   4,45   4,26   5,27|  4,94   5,12   6,91   6,79|  8,31
DER                 0,39   0,41   0,39|  0,42   0,40   0,56   0,39|  0,37
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               35     39     38|    38     41     46     42|    31
ROE (Qtr)             30     34     38     37     37     49     42     38
ROA (%)               25     27     27|    26     29     29     30|    23
Opr prof/share     1.165    816    438| 1.603  1.242    855    409| 1.000
EPS                  955    675    376| 1.339  1.009    699    329|   871
EPS (Qtr)            280    298    376|   329    310    369    329|   268
EPS (Annu)         1.274  1.350  1.505| 1.339  1.346  1.398  1.319|   871
PER         12,28  12,71  10,85  13,61| 12,95  12,48  14,88  15,91| 26,32
PER (Qtr)   13,93  14,42  12,26  13,61| 13,16  13,52  14,09  15,91| 21,36
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  10,07  10,42   8,97  11,69  10,82  10,14  12,15  12,81  22,95
CLOP(year)  10,99  11,35   9,84  12,56  11,75  10,93  13,14  13,54  23,97
CLOP(Qtr)   12,23  12,63  10,62  12,56  13,04  11,72  12,61  13,54  20,59
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       12     13     30     33
Op.Prof Growth(%)     -6     -4      6     60
Net.Prof/EPS Grow     -5     -3     14     53
PEG (<1 ----------="----------" ------="------" -2="-2" -3="-3" 0="0" 1.001="1.001" 1.005="1.005" 1.010="1.010" 1.027="1.027" 1.071="1.071" 1.237="1.237" 1.243="1.243" 1.251="1.251" 1.289="1.289" 1.300="1.300" 1.345="1.345" 1.359="1.359" 1.427="1.427" 1.444="1.444" 1.517="1.517" 1.525="1.525" 1.593="1.593" 1.693="1.693" 10.583="10.583" 10.834="10.834" 11.174="11.174" 11.688="11.688" 12.474="12.474" 2.007="2.007" 2.304="2.304" 2.315="2.315" 2.355="2.355" 2.635="2.635" 2.768="2.768" 2.778="2.778" 2.804="2.804" 2.826="2.826" 2.931="2.931" 22="22" 24="24" 26="26" 27="27" 28="28" 29="29" 3.021="3.021" 3.022="3.022" 3.256="3.256" 3.304="3.304" 3.418="3.418" 3.517="3.517" 3.902="3.902" 30="30" 31="31" 32="32" 33.755="33.755" 33="33" 36.059="36.059" 36="36" 37.326="37.326" 38.709="38.709" 40="40" 42="42" 45="45" 46="46" 47.234="47.234" 47.925="47.925" 47="47" 48.386="48.386" 48="48" 50="50" 51="51" 53="53" 6.366="6.366" 6.932="6.932" 619="619" 646="646" 670="670" 688="688" 7.131="7.131" 7.560="7.560" 7.918="7.918" 715="715" 759="759" 760="760" 8.088="8.088" 8.384="8.384" 8.722="8.722" 8.957="8.957" 804="804" 832="832" 850="850" 867="867" 871="871" 890="890" 9.909="9.909" 944="944" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKPTBA.TXT

AALI: Q3/2012 Result

                               AALI                       Date : 29-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              8.574  5.646  2.581 10.772  7.935  5.296  2.764  8.843
COGS               5.549  3.847  1.842  6.837  4.901  3.237  1.688  5.234
Gross Marg         3.025  1.798    738  3.934  3.034  2.059  1.076  3.609
GM (%)                35     31     28     36     38     38     38     40
Opr Profit         2.385  1.363    530| 3.195  2.523  1.733    918| 2.998
OP (%)                27     24     20     29     31     32     33     33
Net Profit         1.672    958    377| 2.405  1.860  1.269    654| 2.016
NP (%)                19     16     14     22     23     23     23     22
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  20.650 21.950 20.050 23.350|21.700 19.300 23.500 22.700|26.200
Book Value         5.259  5.036  5.363| 5.168  4.822  4.900  4.997| 4.579
PBV          3,93   4,17   3,98   4,35|  4,20   4,00   4,80   4,54|  5,72
DER                 0,45   0,43   0,28|  0,25   0,40   0,26   0,26|  0,22
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               26     24     17|    29     32     32     33|    27
ROE (Qtr)             34     29     17     26     31     31     33     43
ROA (%)               18     16     13|    23     23     26     26|    22
Opr prof/share     1.514    866    337| 2.029  1.602  1.100    583| 1.904
EPS                1.061    608    240| 1.527  1.181    806    415| 1.280
EPS (Qtr)            453    368    240|   346    374    391    415|   500
EPS (Annu)         1.415  1.217    960| 1.527  1.574  1.612  1.661| 1.280
PER         14,59  15,50  16,47  24,32| 14,21  12,25  14,57  13,66| 20,46
PER (Qtr)   11,39  12,11  13,59  24,32| 15,66  12,87  15,02  13,66| 13,08
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  10,23  10,87  11,57  17,32  10,69   9,03  10,67   9,72  13,76
CLOP(year)  11,41  12,05  12,82  18,45  11,34   9,93  11,24  10,29  14,29
CLOP(Qtr)    8,88   9,38  10,49  18,45  13,48  10,57  11,96  10,29   8,89
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)        8      6     -6     21
Op.Prof Growth(%)     -5    -21    -42      6
Net.Prof/EPS Grow    -10    -24    -42     19
PEG (<1 ----------="----------" ------="------" -0="-0" -1="-1" 0="0" 1.021="1.021" 1.060="1.060" 1.076="1.076" 1.205="1.205" 1.226="1.226" 1.396="1.396" 1.548="1.548" 1.574="1.574" 1.580="1.580" 1.664="1.664" 1.688="1.688" 1.701="1.701" 1.725="1.725" 1.842="1.842" 1.935="1.935" 1.975="1.975" 10.610="10.610" 10.836="10.836" 11.322="11.322" 12.040="12.040" 14="14" 18="18" 19="19" 2.005="2.005" 2.064="2.064" 2.082="2.082" 2.391="2.391" 2.531="2.531" 2.581="2.581" 2.639="2.639" 2.764="2.764" 2.836="2.836" 2.927="2.927" 20="20" 22="22" 23="23" 24="24" 25="25" 27="27" 28="28" 29="29" 3.016="3.016" 3.065="3.065" 3.122="3.122" 3.391="3.391" 3.757="3.757" 30.392="30.392" 31.573="31.573" 31="31" 32.518="32.518" 32="32" 33="33" 34.565="34.565" 34="34" 35.740="35.740" 36.763="36.763" 36="36" 37.006="37.006" 377="377" 38="38" 41="41" 44="44" 530="530" 545="545" 580="580" 590="590" 615="615" 654="654" 672="672" 7.211="7.211" 7.594="7.594" 7.717="7.717" 7.868="7.868" 7.931="7.931" 713="713" 738="738" 788="788" 790="790" 8.139="8.139" 8.282="8.282" 8.445="8.445" 8.791="8.791" 814="814" 833="833" 9.692="9.692" 9.950="9.950" 900="900" 918="918" 974="974" 982="982" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKAALI.TXT

UNVR: Q3/2012 Result

                               UNVR                       Date : 29-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales             20.344 13.359  6.604 23.469 17.322 11.464  5.668 19.690
COGS               9.978  6.618  3.288 11.462  8.432  5.559  2.761  9.485
Gross Marg        10.365  6.741  3.315 12.006  8.889  5.905  2.907 10.204
GM (%)                50     50     50     51     51     51     51     51
Opr Profit         4.922  3.086  1.554| 5.455  4.050  2.751  1.323| 4.542
OP (%)                24     23     23     23     23     24     23     23
Net Profit         3.653  2.329  1.162| 4.163  3.025  2.068    997| 3.386
NP (%)                17     17     17     17     17     18     17     17
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  25.550 26.050 22.900 20.000|18.800 16.500 14.900 15.300|16.500
Book Value           669    491    634|   481    582    457    659|   530
PBV         38,18  38,93  46,62  31,53| 39,02  28,32  32,55  23,20| 31,12
DER                 1,43   2,45   1,48|  1,85   1,36   2,32   1,05|  1,15
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               95    124     96|   113     90    118     79|    83
ROE (Qtr)            103    124     96    123     86    122     79     82
ROA (%)               39     36     38|    39     38     35     38|    38
Opr prof/share       645    404    203|   715    530    360    173|   595
EPS                  478    305    152|   545    396    271    130|   443
EPS (Qtr)            173    152    152|   149    125    140    130|   109
EPS (Annu)           638    610    609|   545    528    542    523|   443
PER         40,02  40,80  37,50  32,81| 34,45  31,21  27,48  29,25| 37,17
PER (Qtr)   36,81  37,53  37,43  32,81| 31,51  32,90  26,53  29,25| 37,66
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  29,71  30,29  28,31  24,55  26,29  23,31  20,66  22,05  27,71
CLOP(year)  30,82  31,40  29,80  25,70  27,54  24,43  22,13  23,06  28,74
CLOP(Qtr)   27,54  28,06  30,01  25,70  26,74  25,39  21,32  23,06  28,74
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       17     16     16     19
Op.Prof Growth(%)     21     12     17     20
Net.Prof/EPS Grow     20     12     16     22
PEG (<1 ----------="----------" ------="------" 1.071="1.071" 1.135="1.135" 1.137="1.137" 1.162="1.162" 1.167="1.167" 1.299="1.299" 1.323="1.323" 1.324="1.324" 1.404="1.404" 1.427="1.427" 1.532="1.532" 1.554="1.554" 1.836="1.836" 10.333="10.333" 10.496="10.496" 11.595="11.595" 11.995="11.995" 12.421="12.421" 12.934="12.934" 16="16" 17="17" 18="18" 1="1" 2.414="2.414" 2.591="2.591" 2.761="2.761" 2.797="2.797" 2.873="2.873" 2.907="2.907" 2.984="2.984" 2.997="2.997" 22="22" 23="23" 24="24" 26="26" 2="2" 3.030="3.030" 3.116="3.116" 3.288="3.288" 3.315="3.315" 3.330="3.330" 3.359="3.359" 3.425="3.425" 3.493="3.493" 3.624="3.624" 3.676="3.676" 3.747="3.747" 4.045="4.045" 4.446="4.446" 4.655="4.655" 4.839="4.839" 5.005="5.005" 5.032="5.032" 5.105="5.105" 5.300="5.300" 5.668="5.668" 5.795="5.795" 5.858="5.858" 50="50" 51="51" 6.050="6.050" 6.147="6.147" 6.604="6.604" 6.755="6.755" 6.805="6.805" 6.984="6.984" 7.156="7.156" 7.316="7.316" 7.630="7.630" 8.102="8.102" 8.701="8.701" 835="835" 9.186="9.186" 956="956" 997="997" and="and" asset="asset" capitalis.194.946198.761174.727152.600="capitalis.194.946198.761174.727152.600" cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKUNVR.TXT

AUTO: Q3/2012 Result

                               AUTO                       Date : 29-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales              6.168  4.161  2.128  7.363  5.450  3.562  1.818  6.255
COGS               5.179  3.485  1.787  6.126  4.534  2.961  1.499  5.102
Gross Marg           988    675    340  1.237    916    601    319  1.152
GM (%)                16     16     16     16     16     16     17     18
Opr Profit           375    262    122|   519    357    214    102|   573
OP (%)                 6      6      5      7      6      6      5      9
Net Profit           766    527    262| 1.006    753    480    259| 1.141
NP (%)                12     12     12     13     13     13     14     18
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   3.800  3.875  3.425  3.325| 3.400  3.075  3.250 13.800|13.950
Book Value         1.267  1.205  1.211| 1.147  1.112  1.104  5.346| 5.006
PBV          3,00   3,06   2,84   2,74|  2,96   2,77   2,94   2,58|  2,79
DER                 0,73   0,70   0,67|  0,57   0,58   0,51   0,49|  0,45
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               20     22     22|    22     23     22     25|    29
ROE (Qtr)             19     22     22     22     25     20     25     32
ROA (%)               12     13     13|    14     14     14     16|    20
Opr prof/share        97     68     31|   134     92     55    132|   743
EPS                  198    136     68|   261    195    124    335| 1.479
EPS (Qtr)             61     68     68|    65     70     57    335|   400
EPS (Annu)           265    273    272|   261    260    249  1.343| 1.479
PER         14,33  14,62  12,51  12,21| 13,02  11,79  13,05  10,27|  9,43
PER (Qtr)   15,33  15,64  12,44  12,21| 12,97  10,83  14,16  10,27|  8,70
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  29,30  29,88  25,17  26,20  25,23  24,89  29,23  26,03  18,77
CLOP(year)  36,47  37,05  31,41  32,57  30,12  30,12  34,26  31,01  21,78
CLOP(Qtr)   40,46  41,10  29,42  32,57  24,11  25,10  32,74  31,01  18,71
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       13     16     17     17
Op.Prof Growth(%)      4     22     19     -9
Net.Prof/EPS Grow      1      9      1    -11
PEG (<1 ----------="----------" ------="------" -1="-1" 1.320="1.320" 1.461="1.461" 1.499="1.499" 1.572="1.572" 1.591="1.591" 1.640="1.640" 1.694="1.694" 1.698="1.698" 1.725="1.725" 1.743="1.743" 1.787="1.787" 1.818="1.818" 1.887="1.887" 1.913="1.913" 10.641="10.641" 102="102" 10="10" 11.856="11.856" 112="112" 11="11" 12.531="12.531" 12.820="12.820" 122="122" 12="12" 13.206="13.206" 13="13" 14.651="14.651" 14.941="14.941" 140="140" 142="142" 14="14" 15="15" 162="162" 166="166" 16="16" 17="17" 18="18" 19="19" 1="1" 2.006="2.006" 2.033="2.033" 2.034="2.034" 2.128="2.128" 2.157="2.157" 2.491="2.491" 2.540="2.540" 221="221" 238="238" 252="252" 259="259" 262="262" 265="265" 273="273" 282="282" 3.114="3.114" 3.272="3.272" 3.582="3.582" 3.855="3.855" 3.860="3.860" 309="309" 312="312" 315="315" 319="319" 321="321" 335="335" 340="340" 4.123="4.123" 4.259="4.259" 4.287="4.287" 4.423="4.423" 4.649="4.649" 4.672="4.672" 4.888="4.888" 5.585="5.585" 5="5" 6.157="6.157" 6.416="6.416" 6.779="6.779" 6.964="6.964" 6="6" 7.786="7.786" 7.922="7.922" 771="771" 7="7" 8.470="8.470" 8="8" 9="9" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKAUTO.TXT

ROTI: Q3/2012 Result

                               ROTI                       Date : 29-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales                855    570    273    813    559    366    172    612
COGS                 458    306    150    433    306    195     91    323
Gross Marg           397    263    123    379    253    170     81    289
GM (%)                46     46     45     46     45     46     47     47
Opr Profit           121     92     43|   153     89     67     35|   135
OP (%)                14     16     15     18     15     18     20     22
Net Profit            96     72     32|   115     71     51     27|    99
NP (%)                11     12     11     14     12     14     15     16
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   6.500  5.750  4.125  3.525| 3.325  3.000  2.825  2.825| 2.650
Book Value           606    582    571|   539    496    476    451|   449
PBV         10,71   9,48   7,08   6,16|  6,16   6,05   5,93   6,25|  5,89
DER                 0,65   0,53   0,44|  0,39   0,26   0,25   0,30|  0,25
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               20     24     22|    21     19     21     23|    21
ROE (Qtr)             15     27     22     32     15     20     23     32
ROA (%)               12     16     15|    15     15     17     18|    17
Opr prof/share       119     90     42|   151     87     66     34|   134
EPS                   95     71     32|   114     70     51     26|    98
EPS (Qtr)             24     39     32|    43     19     24     26|    36
EPS (Annu)           127    142    128|   114     94    102    106|    98
PER         51,05  45,16  28,88  27,49| 29,04  31,77  27,68  26,43| 26,89
PER (Qtr)   67,47  59,69  26,20  27,49| 19,03  37,90  29,04  26,43| 18,35
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  40,79  36,08  22,70  20,58  21,97  25,59  21,24  20,36  19,78
CLOP(year)  43,26  38,56  24,40  22,05  23,36  26,70  22,12  21,35  20,61
CLOP(Qtr)   60,17  53,63  23,07  22,05  13,93  36,54  23,13  21,35  14,74
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       52     55     58     32
Op.Prof Growth(%)     35     36     23     12
Net.Prof/EPS Grow     34     39     19     16
PEG (<1 ----------="----------" ------="------" 0="0" 1.012="1.012" 1.013="1.013" 104="104" 10="10" 110="110" 112="112" 118="118" 11="11" 123="123" 125="125" 127="127" 12="12" 131="131" 133="133" 138="138" 13="13" 140="140" 150="150" 152="152" 156="156" 15="15" 16="16" 172="172" 17="17" 183="183" 193="193" 19="19" 1="1" 2.682="2.682" 2.859="2.859" 20="20" 212="212" 21="21" 24="24" 253="253" 254="254" 25="25" 273="273" 27="27" 285="285" 296="296" 29="29" 3.037="3.037" 3.366="3.366" 3.568="3.568" 313="313" 32="32" 35="35" 36="36" 399="399" 39="39" 4.175="4.175" 42="42" 43="43" 44="44" 455="455" 457="457" 45="45" 46="46" 47="47" 482="482" 48="48" 49="49" 5.821="5.821" 502="502" 51="51" 546="546" 568="568" 578="578" 589="589" 596="596" 6.580="6.580" 601="601" 614="614" 633="633" 64="64" 759="759" 81="81" 833="833" 83="83" 88="88" 89="89" 8="8" 903="903" 91="91" 94="94" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKROTI.TXT

BBCA: Q3/2012 Result

                               BBCA                       Date : 29-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales             20.143 13.196  6.521 24.566 18.144 11.841  5.790 20.660
COGS               5.899  4.006  2.052  7.730  5.766  3.810  1.942  7.723
Gross Marg        14.244  9.189  4.468 16.836 12.378  8.030  3.847 12.936
GM (%)                70     69     68     68     68     67     66     62
Opr Profit         9.998  6.393  2.895|13.618  9.406  5.981  2.534|10.653
OP (%)                49     48     44     55     51     50     43     51
Net Profit         8.275  5.298  2.303|10.819  7.655  4.792  2.016| 8.479
NP (%)                41     40     35     44     42     40     34     41
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   8.100  7.900  7.300  8.000| 8.000  7.650  7.450  6.950| 6.400
Book Value         2.011  1.867  1.817| 1.723  1.632  1.523  1.480| 1.399
PBV          4,03   3,93   3,91   4,40|  4,64   4,69   4,89   4,70|  4,57
DER                 7,68   7,98   8,05|  8,09   8,11   8,15   8,05|  8,51
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               22     23     20|    25     25     25     22|    24
ROE (Qtr)             24     26     20     30     28     29     22     27
ROA (%)                2      2      2|     2      2      2      2|     2
Opr prof/share       408    262    118|   558    386    245    104|   437
EPS                  338    217     94|   444    314    196     82|   348
EPS (Qtr)            121    122     94|   129    117    113     82|    97
EPS (Annu)           451    434    378|   444    418    393    331|   348
PER         17,95  17,51  16,78  21,15| 18,02  18,26  18,94  20,99| 18,39
PER (Qtr)   16,63  16,22  14,85  21,15| 15,40  16,28  16,35  20,99| 16,45
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  14,86  14,49  13,91  16,83  14,31  14,86  15,17  16,70  14,64
CLOP(year)  43,20  42,83  42,31  47,61  39,27  40,58  40,48  45,35  41,89
CLOP(Qtr)   39,93  39,59  38,66  47,61  31,74  37,14  35,12  45,35  35,35
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       11     11     12     18
Op.Prof Growth(%)      6      6     14     27
Net.Prof/EPS Grow      8     10     14     27
PEG (<1 ----------="----------" ------="------" 0="0" 1.868="1.868" 1.892="1.892" 1.942="1.942" 1.953="1.953" 1.955="1.955" 1.964="1.964" 1="1" 2.016="2.016" 2.052="2.052" 2.303="2.303" 2.318="2.318" 2.370="2.370" 2.534="2.534" 2.776="2.776" 2.862="2.862" 2.895="2.895" 2.977="2.977" 2.994="2.994" 24.365="24.365" 24.456="24.456" 2="2" 3.155="3.155" 3.164="3.164" 3.425="3.425" 3.446="3.446" 3.460="3.460" 3.498="3.498" 3.605="3.605" 3.847="3.847" 34="34" 35="35" 36.064="36.064" 37.122="37.122" 377.815363.087356.439="377.815363.087356.439" 39.768="39.768" 4.183="4.183" 4.211="4.211" 4.347="4.347" 4.458="4.458" 4.468="4.468" 4.721="4.721" 41="41" 427.014408.578400.731="427.014408.578400.731" 42="42" 43="43" 44.291="44.291" 44="44" 45.491="45.491" 45="45" 49.198="49.198" 49="49" 5.054="5.054" 5.778="5.778" 5.790="5.790" 51="51" 52="52" 54="54" 56="56" 59="59" 6.051="6.051" 6.302="6.302" 6.422="6.422" 6.521="6.521" 6.675="6.675" 6.947="6.947" 65="65" 66="66" 68="68" 69="69" 70="70" 72="72" and="and" asset="asset" capitalis.198.098193.207177.866194.921="capitalis.198.098193.207177.866194.921" cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKBBCA.TXT

GGRM: Q3/2012

                               GGRM                       Date : 29-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         29-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales             35.599 23.558 11.475 41.884 30.567 19.845  9.478 37.692
COGS              28.897 19.010  9.073 31.754 23.016 15.067  7.222 28.826
Gross Marg         6.701  4.547  2.402 10.129  7.551  4.777  2.256  8.865
GM (%)                18     19     20     24     24     24     23     23
Opr Profit         4.391  3.046  1.744| 6.838  5.225  3.170  1.537| 5.857
OP (%)                12     12     15     16     17     15     16     15
Net Profit         3.006  2.100  1.209| 4.894  3.786  2.293  1.100| 4.146
NP (%)                 8      8     10     11     12     11     11     11
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price  50.650 46.450 61.500 54.350|62.050 52.500 49.800 41.850|40.000
Book Value        13.233 12.762 13.308|12.680 12.104 11.328 11.588|11.016
PBV          3,83   3,51   4,82   4,08|  4,89   4,34   4,40   3,61|  3,63
DER                 0,60   0,58   0,47|  0,60   0,49   0,41   0,28|  0,45
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               15     17     18|    20     21     21     19|    19
ROE (Qtr)             14     14     18     18     25     21     19     21
ROA (%)                9     10     12|    12     14     14     15|    13
Opr prof/share     2.282  1.583    906| 3.554  2.716  1.647    798| 3.044
EPS                1.562  1.091    628| 2.543  1.968  1.192    571| 2.154
EPS (Qtr)            470    463    628|   575    775    620    571|   590
EPS (Annu)         2.083  2.183  2.513| 2.543  2.624  2.384  2.287| 2.154
PER         24,31  22,30  28,16  21,62| 24,39  20,01  20,89  18,30| 18,56
PER (Qtr)   26,91  24,68  33,18  21,62| 26,96  16,92  20,07  18,30| 16,92
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  16,64  15,26  19,42  14,99  17,46  14,50  15,11  13,10  13,14
CLOP(year)  19,25  17,87  21,74  16,70  19,61  16,12  16,52  14,10  14,77
CLOP(Qtr)   20,96  19,46  25,42  16,70  20,78  13,66  16,03  14,10  13,42
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       16     18     21     11
Op.Prof Growth(%)    -15     -3     13     16
Net.Prof/EPS Grow    -20     -8      9     18
PEG (<1 ----------="----------" ------="------" -1="-1" -3="-3" 1.100="1.100" 1.107="1.107" 1.137="1.137" 1.193="1.193" 1.209="1.209" 1.302="1.302" 1.344="1.344" 1.492="1.492" 1.537="1.537" 1.611="1.611" 1.612="1.612" 1.633="1.633" 1.744="1.744" 1.924="1.924" 10.157="10.157" 10.366="10.366" 10.722="10.722" 10="10" 11.316="11.316" 11.317="11.317" 11.475="11.475" 11.941="11.941" 11="11" 12.040="12.040" 12.083="12.083" 13="13" 14.144="14.144" 14="14" 15.266="15.266" 15="15" 16="16" 17="17" 19="19" 1="1" 2.055="2.055" 2.145="2.145" 2.153="2.153" 2.256="2.256" 2.402="2.402" 2.483="2.483" 2.521="2.521" 2.578="2.578" 2.773="2.773" 20="20" 21.797="21.797" 22.297="22.297" 22="22" 23.290="23.290" 23="23" 24.556="24.556" 24="24" 25.461="25.461" 25.607="25.607" 25="25" 28.470="28.470" 2="2" 30.738="30.738" 34.607="34.607" 37.548="37.548" 38.700="38.700" 40.728="40.728" 6.172="6.172" 7.222="7.222" 7.674="7.674" 7.845="7.845" 7.948="7.948" 7="7" 8.738="8.738" 8.940="8.940" 80.523="80.523" 89.373118.331104.574="89.373118.331104.574" 891="891" 9.073="9.073" 9.478="9.478" 9.544="9.544" 9.886="9.886" 9.937="9.937" 905="905" 95.819="95.819" 97.455="97.455" 9="9" and="and" asset="asset" capitalis.="capitalis." cogs="cogs" equity="equity" error="error" gm="gm" gross="gross" liability="liability" marg="marg" mil="mil" net.pr="net.pr" np="np" omission="omission" op.pr="op.pr" op="op" pre="pre" sales="sales" see="see" share="share" tr="tr">
- http://www.investdata.net/QQKGGRM.TXT

Note:
- Negative Growth

Paling bawah... hehehe...
- http://www.investdata.net/QZC3ALL2.TXT

Catatan Harian

Wednesday, October 31, 2012

ASII: Q3/2012 Result

Q3 pada oke tapi IHSG malah turun

TMPI

Regional vs IHSG

Q3/2012 Result

Tuesday, October 30, 2012

ROTI, Saham Investor yg kuat melawan badai

Financial Comparison for Q3/2012

WAPO

Data opening yahoo finance

Q3/2012 Result

Search Engine

Followers

Blog Archive

Translate