ADMF: Final Result 2009

ADMF: Final Result 2009


Please find attached:
- http://www.investdata.net/QYADMF.TXT

ADMF Date : 25-02-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
25-02-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 3.941 2.855 1.840 909 3.378 2.458 1.545 733
COGS 2.282 1.602 1.021 492 1.959 1.465 942 485
Gross Marg 1.658 1.253 818 416 1.419 992 603 248
GM (%) 42 43 44 45 42 40 39 33
Opr Profit 1.658 1.253 818 416| 1.419 992 603 246
OP (%) 42 43 44 45 42 40 39 33
Net Profit 1.212 896 584 293| 1.020 693 421 173
NP (%) 30 31 31 32 30 28 27 23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 8.000 6.850 4.475 3.550 2.750| 1.450 1.900 2.025 2.750
Book Value 2.652 2.336 2.024 2.243| 1.950 1.623 1.351 1.398
PBV 3,02 2,58 1,92 1,75 1,23| 0,74 1,17 1,50 1,97
DER 0,63 0,71 0,73 0,71| 0,84 1,09 1,12 1,36
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 45 51 57 52| 52 56 62 49
ROE (Qtr) 47 53 57 52 66 67 73 49
ROA (%) 28 29 33 30| 28 27 29 21
Opr prof/share 1.658 1.253 818 416| 1.419 992 603 246
EPS 1.212 896 584 293| 1.020 693 421 173
EPS (Qtr) 316 311 290 293| 326 272 248 173
EPS (Annu) 1.212 1.195 1.168 1.175| 1.020 924 842 693
PER 6,60 5,65 3,74 3,04 2,34| 1,42 2,05 2,40 3,96
PER (Qtr) 6,32 5,42 3,59 3,06 2,34| 1,11 1,74 2,04 3,96
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 4,82 4,13 2,68 2,17 1,65 1,02 1,44 1,68 2,79
CLOP(year) 5,84 5,14 3,67 3,07 2,60 2,18 2,77 2,94 4,72
CLOP(Qtr) 5,26 3,53 3,12 2,60 1,81 2,35 2,48 4,72
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 16 16 19 23
Op.Prof Growth(%) 16 26 35 69
Net.Prof/EPS Grow 18 29 38 69
PEG (<1) 0,30 0,13 0,08 0,03
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.085 1.015 931 909 920 912 812 733
COGS (Qtr) 680 580 528 492 493 523 456 485
Gross Marg(Qtr) 405 434 402 416 426 389 355 248
GM (%) 37 42 43 45 46 42 43 33
OP.PR (Qtr) 405 434 402 416 426 389 357 246
OP % 37 42 43 45 46 42 44 33
NET.PR (Qtr) 316 311 290 293 326 272 248 173
NP % 29 30 31 32 35 29 30 23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 4.329 3.995 3.499 3.826| 3.592 3.387 2.869 3.294
Liability 1.677 1.659 1.475 1.582| 1.642 1.764 1.518 1.896
Equity 2.652 2.336 2.024 2.243| 1.950 1.623 1.351 1.398
Capitalis. 8.000 6.850 4.475 3.550 2.750| 1.450 1.900 2.025 2.750
Share(mil) 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION