TURI: Final Result 2009

TURI: Final Result 2009

TURI 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 4.890 3.542 2.123 1.045 5.522 4.439 2.773 1.325
COGS 4.563 3.330 1.990 987 4.985 4.022 2.509 1.203
Gross Marg 326 211 132 58 537 417 263 121
GM (%) 6 5 6 5 9 9 9 9
Opr Profit 118 51 23 7| 241 222 144 64
OP (%) 2 1 1 0 4 5 5 4
Net Profit 310 234 183 140| 245 205 131 57
NP (%) 6 6 8 13 4 4 4 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.175 1.740 1.740 1.340 990| 750 1.000 1.000 1.000
Book Value 717 734 697 835| 734 705 653 655
PBV 3,03 2,43 2,37 1,92 1,19| 1,02 1,42 1,53 1,53
DER 0,77 0,61 0,62 0,54| 2,50 3,00 3,25 2,95
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 31 30 37 48| 23 27 28 25
ROE (Qtr) 30 19 17 48 15 29 32 25
ROA (%) 17 18 23 31| 6 6 6 6
Opr prof/share 84 37 17 5| 172 159 103 46
EPS 222 167 131 100| 175 147 94 41
EPS (Qtr) 54 36 30 100| 28 52 52 41
EPS (Annu) 222 223 262 402| 175 196 189 166
PER 9,78 7,82 7,78 5,11 2,46| 4,27 5,10 5,29 6,02
PER (Qtr) 9,94 7,96 11,88 10,93 2,46| 6,56 4,75 4,72 6,02
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 25,69 20,55 35,22 39,08 45,88 4,34 4,69 4,83 5,37
CLOP(year) 32,21 27,07 44,24 51,65 66,91 14,95 14,62 15,07 15,76
CLOP(Qtr) 12,03 27,45 37,69 66,91 49,66 13,86 13,68 15,76
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) -11 -20 -23 -21
Op.Prof Growth(%) -51 -76 -83 -88
Net.Prof/EPS Grow 26 14 38 142
PEG (<1) 0,29 0,55 0,13 0,02
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.347 1.418 1.077 1.045 1.082 1.666 1.448 1.325
COGS (Qtr) 1.233 1.339 1.003 987 962 1.512 1.306 1.203
Gross Marg(Qtr) 114 78 74 58 119 153 141 121
GM (%) 8 5 6 5 11 9 9 9
OP.PR (Qtr) 66 27 16 7 18 78 79 64
OP % 4 1 1 0 1 4 5 4
NET.PR (Qtr) 76 51 42 140 39 73 73 57
NP % 5 3 3 13 3 4 5 4
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 1.770 1.645 1.574 1.798| 3.583 3.935 3.872 3.615
Liability 770 621 601 633| 2.558 2.950 2.960 2.701
Equity 1.000 1.024 973 1.164| 1.024 984 911 914
Capitalis. 3.034 2.427 2.427 1.869 1.381| 1.046 1.395 1.395 1.395
Share(mil) 1.395 1.395 1.395 1.395 1.395 1.395 1.395 1.395
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

- http://www.investdata.net/QYTURI.TXT