JSMR: Final Result 2009

JSMR: Final Result 2009

JSMR 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 3.692 2.618 1.702 832 3.353 2.499 1.626 799
COGS 2.175 1.526 1.013 465 1.982 1.404 910 437
Gross Marg 1.516 1.092 688 367 1.371 1.094 715 361
GM (%) 41 41 40 44 40 43 44 45
Opr Profit 1.516 1.092 688 367| 1.371 1.094 715 361
OP (%) 41 41 40 44 40 43 44 45
Net Profit 992 735 395 196| 707 554 364 188
NP (%) 26 28 23 23 21 22 22 23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 1.800 1.810 1.870 1.550 900| 910 1.010 1.160 1.400
Book Value 1.056 1.005 962 994| 966 945 916 906
PBV 1,70 1,71 1,86 1,61 0,90| 0,94 1,07 1,27 1,54
DER 1,25 1,29 1,40 1,25| 1,23 1,19 1,22 1,23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 13 14 12 11| 10 11 11 12
ROE (Qtr) 14 19 12 11 9 11 11 12
ROA (%) 6 6 5 5| 4 5 5 5
Opr prof/share 222 160 101 54| 201 161 105 53
EPS 145 108 58 28| 104 81 53 27
EPS (Qtr) 37 49 29 28| 22 27 25 27
EPS (Annu) 145 144 116 115| 104 108 107 111
PER 12,33 12,40 12,97 13,32 7,78| 8,74 9,29 10,82 12,59
PER (Qtr) 11,88 11,95 9,36 13,23 7,78| 10,09 9,04 11,23 12,59
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 8,07 8,12 8,73 7,65 4,16 4,51 4,70 5,51 6,58
CLOP(year) 14,00 14,05 14,81 14,28 9,90 10,40 9,94 10,84 11,82
CLOP(Qtr) 12,57 13,36 15,31 9,90 12,88 9,57 10,96 11,82
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 10 4 4 4
Op.Prof Growth(%) 10 -0 -3 1
Net.Prof/EPS Grow 40 32 8 3
PEG (<1) 0,31 0,40 1,56 1,95
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.073 916 869 832 853 873 826 799
COGS (Qtr) 649 512 548 465 577 494 472 437
Gross Marg(Qtr) 423 403 321 367 276 379 353 361
GM (%) 39 44 36 44 32 43 42 45
OP.PR (Qtr) 423 403 321 367 276 379 353 361
OP % 39 44 36 44 32 43 42 45
NET.PR (Qtr) 257 339 199 196 153 189 175 188
NP % 23 37 22 23 17 21 21 23
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 16.174 15.695 15.684 15.199|14.642 14.064 13.865 13.760
Liability 8.990 8.855 9.140 8.435| 8.070 7.636 7.631 7.596
Equity 7.183 6.839 6.544 6.764| 6.572 6.427 6.234 6.164
Capitalis. 12.240 12.308 12.716 10.540 6.120| 6.188 6.868 7.888 9.520
Share(mil) 6.800 6.800 6.800 6.800 6.800 6.800 6.800 6.800
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

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