ELTY: Final Result 2009

ELTY: Final Result 2009

ELTY 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 1.059 656 368 162 1.053 751 404 204
COGS 560 320 188 84 543 392 207 105
Gross Marg 498 335 180 77 510 358 197 99
GM (%) 47 51 48 47 48 47 48 48
Opr Profit 166 146 64 26| 226 167 75 50
OP (%) 15 22 17 16 21 22 18 24
Net Profit 132 94 56 26| 272 133 72 30
NP (%) 12 14 15 16 25 17 17 14
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 250 193 370 295 85| 72 182 235 520
Book Value 233 231 229 227| 226 217 214 211
PBV 1,07 0,83 1,60 1,29 0,37| 0,32 0,84 1,09 2,45
DER 1,50 0,88 0,80 0,81| 0,85 0,67 0,61 0,49
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 2 2 2 2| 6 4 3 2
ROE (Qtr) 3 3 2 2 12 5 3 2
ROA (%) 1 1 1 1| 3 2 2 1
Opr prof/share 8 7 3 1| 11 8 3 2
EPS 6 4 2 1| 13 6 3 1
EPS (Qtr) 1 1 1 1| 6 3 2 1
EPS (Annu) 6 6 5 5| 13 8 7 6
PER 37,65 29,06 58,25 51,63 16,09| 5,27 20,38 32,42 85,99
PER (Qtr) 33,30 25,71 48,51 48,00 16,09| 2,58 14,80 27,81 85,99
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 29,86 23,05 37,70 45,90 16,22 6,34 16,20 31,10 50,90
CLOP(year) 71,54 64,73 58,46 74,33 51,55 23,28 29,28 48,42 61,12
CLOP(Qtr) 133,82 34,58 62,76 51,55 22,58 17,69 74,73 61,12
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 0 -12 -8 -20
Op.Prof Growth(%) -26 -12 -14 -48
Net.Prof/EPS Grow -51 -28 -21 -12
PEG (<1) -0,57 -2,02 -2,44 -1,27
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 402 287 206 162 302 346 200 204
COGS (Qtr) 240 132 104 84 150 184 102 105
Gross Marg(Qtr) 162 155 102 77 152 161 97 99
GM (%) 40 54 49 47 50 46 48 48
OP.PR (Qtr) 20 82 37 26 58 92 24 50
OP % 5 28 18 16 19 26 12 24
NET.PR (Qtr) 37 37 30 26 138 61 42 30
NP % 9 13 14 16 45 17 20 14
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 11.592 8.658 8.203 8.222| 8.334 7.260 6.885 6.298
Liability 6.950 4.056 3.638 3.688| 3.827 2.924 2.606 2.079
Equity 4.642 4.602 4.564 4.533| 4.507 4.336 4.278 4.219
Capitalis. 4.979 3.843 7.368 5.875 1.692| 1.433 3.624 4.680 10.356
Share(mil) 19.916 19.916 19.916 19.916 19.916 19.916 19.916 19.916
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

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