ADHI: Final result 2009

ADHI: Final result 2009

ADHI Date : 30-03-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
30-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 7.714 4.857 3.018 1.358 6.639 3.662 1.929 721
COGS 7.059 4.638 2.904 1.335 6.095 3.388 1.777 657
Gross Marg 655 219 114 23 544 274 152 63
GM (%) 8 4 3 1 8 7 7 8
Opr Profit 538 129 59 -16| 367 153 70 22
OP (%) 6 2 1 -1 5 4 3 3
Net Profit 165 64 42 7| 81 52 10 1
NP (%) 2 1 1 0 1 1 0 0
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 440 410 460 425 275| 270 400 600 780
Book Value 405 352 340 328| 324 308 284 295
PBV 1,08 1,01 1,31 1,25 0,84| 0,83 1,30 2,11 2,64
DER 6,70 7,79 7,59 7,57| 7,77 7,68 6,93 6,24
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 22 13 13 5| 13 12 4 1
ROE (Qtr) 55 13 22 5 20 30 6 1
ROA (%) 2 1 1 0| 1 1 0 0
Opr prof/share 299 71 33 -9| 204 85 39 12
EPS 91 35 23 4| 45 28 5 0
EPS (Qtr) 56 12 19 4| 16 23 4 0
EPS (Annu) 91 47 47 16| 45 38 11 3
PER 4,79 4,46 9,69 9,04 16,69| 5,97 10,36 52,05 196,78
PER (Qtr) 1,95 1,82 9,50 5,48 16,69| 4,15 4,31 31,43 196,78
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 1,47 1,37 4,80 6,42 -7,38 1,32 3,52 7,63 15,54
CLOP(year) 10,56 10,46 33,44 45,45 -73,97 13,66 24,35 32,74 52,34
CLOP(Qtr) 3,44 20,66 17,73 -73,97 5,86 15,05 24,05 52,34
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 16 32 56 88
Op.Prof Growth(%) 46 -15 -15 -174
Net.Prof/EPS Grow 103 22 307 315
PEG (<1) 0,04 0,42 0,03 0,05
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 2.856 1.839 1.659 1.358 2.977 1.732 1.207 721
COGS (Qtr) 2.420 1.734 1.569 1.335 2.707 1.610 1.119 657
Gross Marg(Qtr) 435 105 90 23 270 122 88 63
GM (%) 15 5 5 1 9 7 7 8
OP.PR (Qtr) 409 69 76 -16 214 82 48 22
OP % 14 3 4 -1 7 4 3 3
NET.PR (Qtr) 101 21 34 7 29 41 8 1
NP % 3 1 2 0 0 2 0 0
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 5.629 5.578 5.266 5.063| 5.125 4.820 4.067 3.860
Liability 4.898 4.943 4.653 4.472| 4.541 4.265 3.554 3.327
Equity 731 634 612 591| 584 555 513 533
Capitalis. 792 738 828 765 495| 486 720 1.080 1.405
Share(mil) 1.801 1.801 1.801 1.801 1.801 1.801 1.801 1.801
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

http://www.investdata.net/QYADHI.TXT

- Net profit ngeJOZZ...