CPIN: Final Result 2009

CPIN: Final Result 2009

CPIN Date : 01-04-10
Financial Performance (in billion Rp)
www.investdata.net

2009| 2008|
01-04-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 14.559 10.696 6.722 3.118 13.311 9.976 6.104 2.881
COGS 11.689 8.714 5.520 2.581 11.567 8.604 5.323 2.562
Gross Marg 2.869 1.982 1.201 537 1.743 1.372 781 319
GM (%) 19 18 17 17 13 13 12 11
Opr Profit 2.056 1.457 862 370| 959 769 391 138
OP (%) 14 13 12 11 7 7 6 4
Net Profit 1.612 1.093 631 143| 253 401 209 70
NP (%) 11 10 9 4 1 4 3 2
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 2.800 2.250 1.370 650 500| 500 790 1.000 920
Book Value 892 734 594 445| 401 446 388 346
PBV 3,14 2,52 1,86 1,09 1,12| 1,24 1,77 2,57 2,66
DER 0,82 1,20 1,86 2,65| 2,92 2,81 3,15 3,33
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 54 60 64 39| 19 36 32 24
ROE (Qtr) 70 76 99 39 -44 52 43 24
ROA (%) 30 27 22 10| 4 9 7 5
Opr prof/share 626 443 262 112| 292 234 119 42
EPS 491 332 192 43| 77 122 63 21
EPS (Qtr) 158 140 148 43| -44 58 42 21
EPS (Annu) 491 443 384 175| 77 162 127 86
PER 5,70 4,58 3,09 1,69 2,86| 6,47 4,85 7,83 10,68
PER (Qtr) 4,42 3,56 2,44 1,09 2,86| -2,79 3,38 5,91 10,68
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 4,47 3,59 2,32 1,24 1,11 1,71 2,53 4,19 5,44
CLOP(year) 5,65 4,77 3,80 3,34 3,72 5,73 6,54 9,33 12,27
CLOP(Qtr) 4,09 3,10 2,93 3,72 7,24 4,43 7,23 12,27
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 9 7 10 8
Op.Prof Growth(%) 114 89 120 167
Net.Prof/EPS Grow 534 172 201 103
PEG (<1) 0,01 0,02 0,01 0,03
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 3.862 3.974 3.604 3.118 3.334 3.871 3.223 2.881
COGS (Qtr) 2.975 3.193 2.939 2.581 2.963 3.280 2.761 2.562
Gross Marg(Qtr) 886 780 664 537 370 591 461 319
GM (%) 22 19 18 17 11 15 14 11
OP.PR (Qtr) 599 594 491 370 189 378 252 138
OP % 15 14 13 11 5 9 7 4
NET.PR (Qtr) 519 461 487 143 -147 191 138 70
NP % 13 11 13 4 -4 4 4 2
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 5.349 5.298 5.585 5.336| 5.178 5.586 5.295 4.927
Liability 2.416 2.885 3.633 3.872| 3.858 4.118 4.019 3.790
Equity 2.933 2.413 1.951 1.464| 1.320 1.467 1.275 1.137
Capitalis. 9.196 7.390 4.499 2.134 1.642| 1.642 2.594 3.284 3.021
Share(mil) 3.284 3.284 3.284 3.284 3.284 3.284 3.284 3.284
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

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

Coba perhatikan nanti kalo BISI naek, CPIN bakal turun... hehehe..