PGAS: Final Result 2009

PGAS: Final Result 2009

PGAS 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 18.024 13.513 9.005 4.477 12.793 9.021 5.825 2.767
COGS 7.219 5.457 3.664 1.836 5.227 3.654 2.383 1.155
Gross Marg 10.804 8.056 5.341 2.641 7.566 5.366 3.442 1.612
GM (%) 59 59 59 58 59 59 59 58
Opr Profit 7.676 5.909 3.929 1.997| 4.657 3.514 2.304 1.124
OP (%) 42 43 43 44 36 38 39 40
Net Profit 6.229 4.401 3.185 1.219| 633 1.794 1.354 435
NP (%) 34 32 35 27 4 19 23 15
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 4.175 3.900 3.650 3.150 2.150| 2.150 2.175 13.000 14.150
Book Value 483 413 374 304| 308 357 1.521 1.577
PBV 8,63 8,06 8,83 8,41 7,07| 6,98 6,08 8,54 8,97
DER 1,44 1,76 2,13 3,01| 2,61 1,70 2,17 1,86
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 53 58 70 69| 8 29 38 24
ROE (Qtr) 62 48 87 69 -65 21 52 24
ROA (%) 21 21 22 17| 2 10 12 8
Opr prof/share 316 243 164 86| 202 154 501 244
EPS 256 181 132 53| 27 79 294 94
EPS (Qtr) 75 50 82 53| -50 19 200 94
EPS (Annu) 256 242 265 212| 27 105 589 379
PER 16,25 15,18 15,08 11,85 10,12| 77,90 20,64 22,04 37,30
PER (Qtr) 13,84 12,93 18,20 9,60 10,12|-10,64 28,09 16,24 37,30
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 13,18 12,32 11,23 9,60 6,18 10,60 10,54 12,95 14,45
CLOP(year) 15,39 14,52 13,46 12,04 8,82 14,57 13,48 16,25 17,45
CLOP(Qtr) 15,78 13,39 12,24 8,82 14,84 13,06 15,87 17,45
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 40 49 54 61
Op.Prof Growth(%) 64 68 70 77
Net.Prof/EPS Grow 882 145 135 179
PEG (<1) 0,02 0,10 0,09 0,06
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 4.510 4.508 4.527 4.477 3.772 3.195 3.058 2.767
COGS (Qtr) 1.762 1.793 1.828 1.836 1.573 1.270 1.227 1.155
Gross Marg(Qtr) 2.748 2.715 2.699 2.641 2.199 1.924 1.830 1.612
GM (%) 60 60 59 58 58 60 59 58
OP.PR (Qtr) 1.766 1.979 1.932 1.997 1.143 1.209 1.180 1.124
OP % 39 43 42 44 30 37 38 40
NET.PR (Qtr) 1.827 1.215 1.966 1.219 -1.160 439 919 435
NP % 40 26 43 27 -30 13 30 15
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 28.670 27.608 28.138 28.038|25.550 21.929 22.193 20.753
Liability 16.938 17.588 19.159 21.053|18.475 13.809 15.203 13.505
Equity 11.732 10.019 8.979 6.985| 7.075 8.119 6.990 7.247
Capitalis.101.208 94.541 88.481 75.473 49.379|49.379 49.371 59.714 64.997
Share(mil) 24.241 24.241 23.959 22.967 22.967 22.699 4.593 4.593
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

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