AKRA: Final Result 2009

AKRA: Final Result 2009

AKRA 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 8.959 6.306 3.936 1.834 9.472 7.393 4.719 2.091
COGS 8.006 5.586 3.474 1.599 8.427 6.600 4.203 1.850
Gross Marg 953 720 462 234 1.045 793 516 241
GM (%) 10 11 11 12 11 10 10 11
Opr Profit 539 426 263 123| 623 467 300 134
OP (%) 6 6 6 6 6 6 6 6
Net Profit 274 191 110 43| 210 265 175 83
NP (%) 3 3 2 2 2 3 3 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 950 1.170 1.050 820 540| 720 1.260 1.210 1.370
Book Value 554 535 524 553| 515 513 478 458
PBV 1,71 2,11 1,96 1,56 0,98| 1,40 2,46 2,53 2,99
DER 2,48 2,35 2,22 2,00| 2,03 2,19 2,21 1,89
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 15 15 13 10| 13 22 23 23
ROE (Qtr) 19 19 16 10 -13 22 24 23
ROA (%) 4 4 4 3| 4 6 7 8
Opr prof/share 172 136 84 39| 199 149 96 43
EPS 87 61 35 13| 67 85 56 26
EPS (Qtr) 26 26 21 13| -17 28 29 26
EPS (Annu) 87 81 70 55| 67 113 112 107
PER 10,85 13,37 12,83 11,60 9,65| 10,70 11,10 10,77 12,74
PER (Qtr) 8,99 11,08 10,08 9,60 9,65|-10,04 10,89 10,31 12,74
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 5,52 6,80 5,77 4,86 3,41 3,60 6,31 6,29 7,94
CLOP(year) 13,52 14,80 12,68 11,74 10,38 8,84 11,95 11,78 12,97
CLOP(Qtr) 17,61 11,08 11,06 10,38 8,86 11,15 10,66 12,97
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) -5 -14 -16 -12
Op.Prof Growth(%) -13 -8 -12 -7
Net.Prof/EPS Grow 30 -27 -37 -47
PEG (<1) 0,43 -0,46 -0,31 -0,20
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 2.652 2.370 2.102 1.834 2.079 2.673 2.628 2.091
COGS (Qtr) 2.419 2.112 1.874 1.599 1.827 2.396 2.353 1.850
Gross Marg(Qtr) 233 258 227 234 252 277 275 241
GM (%) 8 10 10 12 12 10 10 11
OP.PR (Qtr) 113 162 139 123 155 167 166 134
OP % 4 6 6 6 7 6 6 6
NET.PR (Qtr) 82 81 66 43 -55 90 91 83
NP % 3 3 3 2 -2 3 3 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 6.059 5.603 5.267 5.181| 4.874 5.117 4.797 4.138
Liability 4.318 3.931 3.629 3.452| 3.266 3.513 3.302 2.708
Equity 1.741 1.672 1.638 1.728| 1.608 1.603 1.495 1.429
Capitalis. 2.981 3.671 3.281 2.562 1.687| 2.246 3.937 3.781 4.274
Share(mil) 3.138 3.125 3.125 3.125 3.120 3.125 3.125 3.120
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

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