BDMN: Final Result 2009

BDMN: Final Result 2009

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

BDMN 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 17.666 13.313 8.984 4.557 16.118 11.574 7.383 3.581
COGS 7.469 5.874 4.239 2.329 6.841 4.607 2.863 1.396
Gross Marg 10.196 7.439 4.745 2.227 9.277 6.967 4.519 2.184
GM (%) 57 55 52 48 57 60 61 61
Opr Profit 2.782 2.342 1.592 750| 2.671 2.876 1.932 957
OP (%) 15 17 17 16 16 24 26 26
Net Profit 1.532 1.365 870 393| 1.530 1.763 1.158 562
NP (%) 8 10 9 8 9 15 15 15
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 4.975 4.550 4.550 4.825 3.125| 3.100 4.900 4.850 6.900
Book Value 1.884 1.863 1.748 2.187| 2.105 2.168 2.049 2.220
PBV 2,64 2,41 2,44 2,76 1,43| 1,47 2,26 2,37 3,11
DER 5,24 5,41 5,63 8,54| 9,14 8,50 8,38 7,27
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 9 11 11 14| 14 21 22 20
ROE (Qtr) 4 12 12 14 -8 22 23 20
ROA (%) 1 1 1 1| 1 2 2 2
Opr prof/share 331 279 186 149| 531 572 384 190
EPS 182 162 101 78| 304 350 230 112
EPS (Qtr) 19 59 55 78| -46 120 118 112
EPS (Annu) 182 217 203 312| 304 467 461 448
PER 27,23 24,91 20,95 23,65 9,98| 10,18 10,47 10,51 15,40
PER (Qtr) 62,31 56,99 19,26 21,57 9,98|-16,70 10,18 10,22 15,40
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 15,00 13,72 12,21 12,93 5,23 5,83 6,42 6,30 9,05
CLOP(year) 44,76 43,48 39,27 39,30 36,50 42,03 30,55 28,63 30,20
CLOP(Qtr) 68,75 40,87 37,16 36,50-136,34 31,01 28,38 30,20
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 9 15 21 27
Op.Prof Growth(%) 4 -18 -17 -21
Net.Prof/EPS Grow 0 -22 -24 -30
PEG (<1) 151,76 -0,93 -0,95 -0,33
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 4.352 4.329 4.427 4.557 4.544 4.191 3.801 3.581
COGS (Qtr) 1.595 1.634 1.909 2.329 2.234 1.743 1.466 1.396
Gross Marg(Qtr) 2.757 2.694 2.517 2.227 2.309 2.448 2.334 2.184
GM (%) 63 62 56 48 50 58 61 61
OP.PR (Qtr) 439 750 841 750 -205 944 974 957
OP % 10 17 19 16 -4 22 25 26
NET.PR (Qtr) 167 494 477 393 -233 604 595 562
NP % 3 11 10 8 -5 14 15 15
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 98.597100.127 98.888104.843|**.***103.461 96.582 92.178
Liability 82.792 84.508 83.971 93.854|96.689 92.565 86.285 81.025
Equity 15.805 15.618 14.917 10.988|10.579 10.896 10.296 11.152
Capitalis. 41.735 38.169 38.133 41.167 15.700|15.573 24.616 24.361 34.658
Share(mil) 8.389 8.381 8.532 5.024 5.023 5.023 5.022 5.022
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

Note:
- Performance BDMN thn 2009 menurun dibanding thn 2010