08:05
ASII: Final Result 2009
Please find attached:
- http://www.investdata.net/QYASII.TXT
ASII Date : 01-03-10
Financial Performance (in billion Rp)
www.investdata.net
2009| 2008|
01-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 98.526 70.647 44.761 21.537 97.064 73.765 46.267 21.780
COGS 75.755 53.943 34.122 16.582 75.334 56.698 35.190 16.553
Gross Marg 22.771 16.704 10.639 4.955 21.730 17.067 11.077 5.227
GM (%) 23 23 23 23 22 23 23 24
Opr Profit 12.756 9.499 5.886 2.622|11.876 9.964 6.611 3.129
OP (%) 12 13 13 12 12 13 14 14
Net Profit 10.040 7.104 4.243 1.875| 9.191 7.371 4.754 2.250
NP (%) 10 10 9 8 9 9 10 10
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 36.850 34.700 33.350 23.800 14.250|10.550 17.100 19.250 24.250
Book Value 9.854 9.407 8.679 8.640| 8.171 7.661 7.333 7.199
PBV 3,74 3,52 3,55 2,74 1,65| 1,29 2,23 2,63 3,37
DER 1,23 1,25 1,37 1,30| 1,44 1,51 1,50 1,32
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 25 24 24 21| 27 31 32 30
ROE (Qtr) 29 30 26 21 22 33 33 30
ROA (%) 11 11 10 9| 11 12 12 13
Opr prof/share 3.150 2.346 1.453 647| 2.933 2.461 1.633 772
EPS 2.480 1.754 1.048 463| 2.270 1.820 1.174 555
EPS (Qtr) 725 706 584 463| 449 646 618 555
EPS (Annu) 2.480 2.339 2.096 1.852| 2.270 2.427 2.348 2.223
PER 14,86 13,99 14,25 11,35 7,69| 4,65 7,04 8,20 10,91
PER (Qtr) 12,70 11,96 11,80 10,17 7,69| 5,87 6,61 7,78 10,91
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 11,70 11,01 10,66 8,18 5,50 3,60 5,21 5,89 7,84
CLOP(year) 15,54 14,86 14,41 12,27 9,84 7,61 8,73 9,26 10,92
CLOP(Qtr) 14,55 12,63 11,06 9,84 11,82 8,65 8,79 10,92
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 1 -4 -3 -1
Op.Prof Growth(%) 7 -4 -10 -16
Net.Prof/EPS Grow 9 -3 -10 -16
PEG (<1) 1,51 -3,94 -1,06 -0,46
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 27.879 25.886 23.224 21.537 23.299 27.498 24.487 21.780
COGS (Qtr) 21.812 19.821 17.540 16.582 18.636 21.508 18.637 16.553
Gross Marg(Qtr) 6.067 6.065 5.684 4.955 4.663 5.990 5.850 5.227
GM (%) 21 23 24 23 20 21 23 24
OP.PR (Qtr) 3.257 3.613 3.264 2.622 1.912 3.353 3.482 3.129
OP % 11 13 14 12 8 12 14 14
NET.PR (Qtr) 2.936 2.861 2.368 1.875 1.820 2.617 2.504 2.250
NP % 10 11 10 8 7 9 10 10
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 88.938 85.569 83.225 80.511|80.740 77.788 74.127 67.628
Liability 49.044 47.486 48.089 45.531|47.660 46.773 44.440 38.480
Equity 39.894 38.083 35.136 34.980|33.080 31.015 29.687 29.148
Capitalis.149.181140.477135.012 96.350 57.689|42.710 69.226 77.930 98.172
Share(mil) 4.048 4.048 4.048 4.048 4.048 4.048 4.048 4.048
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION
Astra Group: Ratio comparison 2009
http://www.investdata.net/QZ94AST6.TXT
Date: 01-03-10 FINANCIAL RATIO COMPARISON 2009
Sector: ASTRA GROUP
Ranked by: ROE
www.investdata.net
|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 UNTR 29.241| 22 17 13| 4,1| 0,7| 15| 29 27|24 16|14| 13 13|11| 9 9|13| 12 11| 4 24| 43| 7 -15|-21| 0,34|17.150| 57.055|
| 2 AALI 7.424| 41 35 22| 6,0| 0,2| 21| 27 26|26 22|22| 21 19|14| 13 13|14| 14 13| -9 -22|-36| 1 -7|-13|-0,61|23.900| 37.636|
| 3 ASII 98.526| 23 12 10| 3,7| 1,2| 11| 24 25|29 12|14| 13 14|11| 11 10|15| 14 14| 1 7| 9| 7 -9| 2| 1,61|36.850|149.181|
| 4 AUTO 5.265| 18 7 14| 1,6| 0,4| 16| 23 23|27 5| 6| 5 5|12| 10 8|15| 13 11| -1 -7| 35| 3 -39| -5| 0,19| 6.700| 5.166|
| 5 ASGR 1.335| 28 8 5| 1,2| 1,0| 8| 17 17|20 6| 7| 6 6| 4| 3 3| 7| 7 7| 29 6| 7| 31 -19| -7| 1,02| 360| 485|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth
Note:
- PER AUTO masih 6
08:07
ASGR: Final Result 2009
Please find attached:
- http://www.investdata.net/QYASGR.TXT
ASGR 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 1.335 958 672 356 1.027 613 372 184
COGS 950 679 492 268 701 389 226 109
Gross Marg 384 279 180 88 326 223 146 74
GM (%) 28 29 26 24 31 36 39 40
Opr Profit 112 84 48 23| 105 70 49 26
OP (%) 8 8 7 6 10 11 13 14
Net Profit 66 47 25 11| 62 56 35 20
NP (%) 5 4 3 3 6 9 9 11
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 355 315 295 270 255| 200 340 500 450
Book Value 282 273 257 255| 246 232 227 247
PBV 1,26 1,12 1,08 1,05 1,00| 0,81 1,46 2,20 1,81
DER 1,03 1,17 1,14 1,43| 1,53 1,29 0,87 0,75
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 17 17 14 13| 18 23 23 24
ROE (Qtr) 20 23 16 13 7 25 20 24
ROA (%) 8 7 6 5| 7 10 12 13
Opr prof/share 83 62 36 17| 78 52 36 19
EPS 49 34 19 8| 46 41 26 15
EPS (Qtr) 14 15 10 8| 4 15 11 15
EPS (Annu) 49 46 38 34| 46 55 53 60
PER 7,15 6,35 6,33 7,10 7,42| 4,32 6,12 9,39 7,45
PER (Qtr) 6,04 5,36 4,63 6,47 7,42| 10,67 5,66 10,84 7,45
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 4,24 3,76 3,55 3,74 3,66 2,55 4,85 6,84 5,70
CLOP(year) 7,73 7,25 7,39 7,80 8,92 7,34 9,12 9,53 8,05
CLOP(Qtr) 7,12 5,84 7,54 8,92 5,56 9,98 10,36 8,05
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 29 56 80 93
Op.Prof Growth(%) 6 18 -1 -11
Net.Prof/EPS Grow 7 -16 -28 -43
PEG (<1) 0,89 -0,39 -0,25 -0,17
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 376 286 316 356 414 240 188 184
COGS (Qtr) 271 187 224 268 311 163 117 109
Gross Marg(Qtr) 105 98 92 88 102 77 71 74
GM (%) 27 34 29 24 24 32 37 40
OP.PR (Qtr) 28 35 25 23 34 21 22 26
OP % 7 12 7 6 8 8 12 14
NET.PR (Qtr) 19 21 14 11 6 20 15 20
NP % 5 7 4 3 1 8 8 11
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 774 800 742 838| 841 717 572 584
Liability 393 431 395 494| 508 404 265 250
Equity 380 369 347 344| 332 313 306 334
Capitalis. 478 424 397 364 343| 269 458 674 606
Share(mil) 1.348 1.348 1.348 1.348 1.348 1.348 1.348 1.348
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION
08:25
AUTO: Final Result 2009
Please find attached:
- http://www.investdata.net/QYAUTO.TXT
AUTO Date : 01-03-10
Financial Performance (in billion Rp)
www.investdata.net
2009| 2008|
01-03-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 5.265 3.864 2.505 1.212 5.337 4.112 2.696 1.262
COGS 4.317 3.054 1.987 972 4.347 3.309 2.160 1.014
Gross Marg 948 809 517 240 989 803 535 247
GM (%) 18 20 20 19 18 19 19 19
Opr Profit 419 331 186 80| 451 436 311 149
OP (%) 7 8 7 6 8 10 11 11
Net Profit 768 547 313 132| 566 574 381 166
NP (%) 14 14 12 10 10 13 14 13
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 6.700 5.750 4.825 3.125 2.875| 3.500 4.025 3.725 3.400
Book Value 4.160 3.971 3.316 3.611| 4.479 3.451 3.279 3.241
PBV 1,61 1,38 1,22 0,94 0,80| 0,78 1,17 1,14 1,05
DER 0,45 0,46 0,64 0,48| 0,15 0,58 0,52 0,48
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 23 23 24 19| 16 28 30 26
ROE (Qtr) 27 30 28 19 -1 28 34 26
ROA (%) 16 16 14 12| 14 18 19 17
Opr prof/share 544 430 242 104| 585 566 404 194
EPS 996 709 406 171| 733 745 495 215
EPS (Qtr) 286 303 235 171| -11 250 279 215
EPS (Annu) 996 946 813 686| 733 993 990 861
PER 6,73 5,77 5,10 3,84 4,19| 4,77 4,05 3,76 3,95
PER (Qtr) 5,84 5,02 3,98 3,32 4,19|-77,57 4,02 3,33 3,95
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 12,30 10,56 8,41 6,45 6,87 5,97 5,33 4,60 4,38
CLOP(year) 15,72 13,98 11,59 10,83 11,04 7,14 7,97 6,71 6,37
CLOP(Qtr) 16,66 8,83 9,54 11,04 52,58 9,31 6,45 6,37
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) -1 -6 -7 -3
Op.Prof Growth(%) -7 -23 -40 -46
Net.Prof/EPS Grow 35 -4 -17 -20
PEG (<1) 0,16 -1,07 -0,22 -0,21
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.401 1.359 1.292 1.212 1.224 1.416 1.434 1.262
COGS (Qtr) 1.262 1.067 1.015 972 1.038 1.148 1.146 1.014
Gross Marg(Qtr) 138 291 277 240 186 268 287 247
GM (%) 9 21 21 19 15 18 20 19
OP.PR (Qtr) 88 145 106 80 15 124 162 149
OP % 6 10 8 6 1 8 11 11
NET.PR (Qtr) 220 233 181 132 -8 192 215 166
NP % 15 17 14 10 -0 13 15 13
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 4.644 4.471 4.192 4.132| 3.981 4.199 3.841 3.692
Liability 1.436 1.408 1.634 1.346| 527 1.537 1.312 1.192
Equity 3.208 3.062 2.557 2.785| 3.454 2.661 2.529 2.499
Capitalis. 5.166 4.434 3.720 2.409 2.217| 2.699 3.103 2.872 2.621
Share(mil) 771 771 771 771 771 771 771 771
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION
No comments:
Post a Comment