ARNA: Q3/2012 Result

                               ARNA                       Date : 25-10-12
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                  2012                        2011|  2010|
         25-10-12 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales                829    527    254    922    689    468    233    830
COGS                 549    357    174    636    475    318    158    565
Gross Marg           279    170     80    285    214    150     74    264
GM (%)                33     32     31     30     31     32     31     31
Opr Profit           168     98     46|   148    109     75     36|   147
OP (%)                20     18     18     16     15     16     15     17
Net Profit           114     65     30|    94     69     49     24|    79
NP (%)                13     12     11     10     10     10     10      9
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price   1.230  1.010    760    495|   365    345    360    270|   290
Book Value           301    274    275|   259    249    234    235|   222
PBV          4,08   3,35   2,77   1,79|  1,41   1,38   1,53   1,14|  1,30
DER                 0,60   0,69   0,69|  0,75   0,80   0,92   0,94|  1,14
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%)               27     25     24|    19     20     23     22|    19
ROE (Qtr)             35     27     24     21     17     23     22     16
ROA (%)               17     15     14|    11     11     11     11|     9
Opr prof/share        92     53     25|    81     59     41     19|    80
EPS                   62     35     16|    51     37     27     13|    43
EPS (Qtr)             26     18     16|    13     10     13     13|     9
EPS (Annu)            83     70     66|    51     50     54     52|    43
PER         14,79  12,14  10,73   7,47|  7,07   6,83   6,67   5,12|  6,73
PER (Qtr)   11,40   9,36  10,08   7,47|  6,66   7,91   6,52   5,12|  7,82
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year)  10,02   8,23   7,06   4,90   4,50   4,33   4,36   3,38   3,62
CLOP(year)  11,50   9,71   8,81   6,79   6,88   6,83   6,98   6,15   6,77
CLOP(Qtr)    9,24   7,80   8,30   6,79   6,50   7,38   6,75   6,15   7,82
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%)       20     12      9     11
Op.Prof Growth(%)     54     30     26      1
Net.Prof/EPS Grow     64     31     25     19
PEG (<1 ----------="----------" ------="------" 0="0" 1.394="1.394" 1.835="1.835" 1.853="1.853" 108="108" 10="10" 11="11" 12="12" 145="145" 156="156" 158="158" 159="159" 15="15" 161="161" 16="16" 174="174" 17="17" 183="183" 18="18" 192="192" 19="19" 2.257="2.257" 20="20" 210="210" 221="221" 232="232" 233="233" 234="234" 23="23" 24="24" 254="254" 25="25" 272="272" 29="29" 301="301" 30="30" 31="31" 32="32" 333="333" 33="33" 346="346" 34="34" 351="351" 355="355" 364="364" 36="36" 396="396" 39="39" 405="405" 408="408" 430="430" 432="432" 457="457" 464="464" 46="46" 475="475" 495="495" 49="49" 504="504" 506="506" 52="52" 532="532" 553="553" 633="633" 64="64" 65="65" 660="660" 669="669" 70="70" 71="71" 74="74" 75="75" 80="80" 821="821" 827="827" 831="831" 838="838" 850="850" 857="857" 873="873" 887="887" 89="89" 8="8" 908="908" 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/QQKARNA.TXT