INDY: Final result 2009

INDY: Final result 2009

INDY 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 2.486 1.753 815 479 2.314 1.955 1.302 701
COGS 1.866 1.357 708 430 2.027 1.665 1.105 554
Gross Marg 619 395 106 48 286 289 197 146
GM (%) 24 22 13 10 12 14 15 20
Opr Profit 191 100 -40 5| 123 182 152 126
OP (%) 7 5 -4 1 5 9 11 18
Net Profit 725 559 360 451| 1.084 724 483 280
NP (%) 29 31 44 94 46 37 37 39
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.300 2.225 2.450 2.325 1.560| 1.090 2.050 1.560 0
Book Value 1.023 1.003 985 1.112| 1.001 883 834 417
PBV 2,25 2,17 2,44 2,36 1,40| 1,09 2,32 1,87 0,00
DER 1,19 0,86 0,74 0,62| 0,67 0,68 0,27 1,75
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 13 14 14 31| 20 20 22 61
ROE (Qtr) 12 15 -7 31 27 20 18 61
ROA (%) 6 7 8 19| 12 12 17 22
Opr prof/share 36 19 -7 1| 23 35 29 28
EPS 139 107 69 86| 208 139 92 64
EPS (Qtr) 31 38 -17 86| 69 46 38 64
EPS (Annu) 139 143 138 346| 208 185 185 256
PER 16,50 15,97 17,09 16,79 4,50| 5,23 11,05 8,40 0,00
PER (Qtr) 18,05 17,47 16,00 -33,33 4,50| 3,94 11,07 10,00 0,00
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 62,55 60,51 95,63-150,45 359,49 46,06 43,92 26,67 0,00
CLOP(year) 95,72 93,68 129,25-197,44 519,43 74,44 56,71 30,53 6,32
CLOP(Qtr) 49,05 30,73 -86,57 519,43 -38,82 114,90 90,68 6,32
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 7 -10 -37 -31
Op.Prof Growth(%) 55 -45 -126 -95
Net.Prof/EPS Grow -33 -22 -25 61
PEG (<1) -0,48 -0,75 -0,66 0,07
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 733 938 335 479 359 652 601 701
COGS (Qtr) 509 648 278 430 362 560 550 554
Gross Marg(Qtr) 224 289 57 48 -3 92 50 146
GM (%) 30 30 17 10 -0 14 8 20
OP.PR (Qtr) 91 140 -45 5 -59 29 25 126
OP % 12 14 -13 1 -16 4 4 18
NET.PR (Qtr) 165 199 -90 451 360 241 202 280
NP % 22 21 -27 94 100 36 33 39
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 11.683 9.713 8.912 9.404| 8.710 7.708 5.523 5.027
Liability 6.351 4.485 3.781 3.613| 3.496 3.108 1.177 3.200
Equity 5.331 5.227 5.131 5.791| 5.213 4.600 4.346 1.827
Capitalis. 11.976 11.585 12.757 12.106 8.123| 5.675 10.674 8.123 0
Share(mil) 5.207 5.207 5.207 5.207 5.207 5.207 5.207 4.374
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISS

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