RMBA: Final Result 2009

GGRM lagi top topnya tapi RMBA lagi amblas, ADA APA ?

RMBA: Final Result 2009

RMBA 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 6.081 4.313 2.860 1.343 5.940 4.431 2.829 1.304
COGS 4.959 3.510 2.343 1.100 4.824 3.639 2.323 1.070
Gross Marg 1.122 802 516 242 1.116 791 506 234
GM (%) 18 18 18 18 18 17 17 17
Opr Profit 265 257 179 84| 410 229 154 77
OP (%) 4 5 6 6 6 5 5 5
Net Profit 25 24 23 17| 239 126 86 39
NP (%) 0 0 0 1 4 2 3 3
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 420 650 640 840 460| 520 690 550 430
Book Value 260 260 260 259| 256 240 234 234
PBV 1,61 2,49 2,46 3,23 1,77| 2,02 2,87 2,35 1,83
DER 1,45 1,53 1,45 1,47| 1,58 1,85 1,55 1,42
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 1 1 2 3| 13 10 10 10
ROE (Qtr) 0 0 1 3 25 10 11 10
ROA (%) 0 0 1 1| 5 3 4 4
Opr prof/share 39 38 26 12| 60 34 22 11
EPS 3 3 3 2| 35 18 12 5
EPS (Qtr) 0 0 0 2| 16 6 6 5
EPS (Annu) 3 4 6 10| 35 25 25 23
PER 112,37 173,91 130,24 122,18 45,20| 14,64 27,47 21,44 18,18
PER (Qtr) 2019,933126,09 645,48 235,03 45,20| 7,80 28,69 19,89 18,18
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 10,65 16,49 12,57 15,77 9,15 8,54 15,17 12,00 9,34
CLOP(year) 20,25 26,08 20,40 22,89 16,75 15,18 24,96 19,92 16,57
CLOP(Qtr) 207,20 22,46 21,68 16,75 8,63 25,34 20,01 16,57
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 2 -2 1 3
Op.Prof Growth(%) -35 11 16 9
Net.Prof/EPS Grow -89 -80 -73 -56
PEG (<1) -1,94 -1,62 -1,67 -0,79
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 1.768 1.452 1.517 1.343 1.508 1.601 1.525 1.304
COGS (Qtr) 1.448 1.166 1.243 1.100 1.184 1.316 1.253 1.070
Gross Marg(Qtr) 319 285 274 242 324 285 272 234
GM (%) 18 19 18 18 21 17 17 17
OP.PR (Qtr) 8 77 94 84 180 75 76 77
OP % 0 5 6 6 11 4 5 5
NET.PR (Qtr) 0 1 6 17 112 40 46 39
NP % 0 0 0 1 7 2 3 3
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 4.302 4.437 4.303 4.320| 4.455 4.617 4.020 3.819
Liability 2.547 2.682 2.550 2.573| 2.725 2.999 2.442 2.238
Equity 1.755 1.755 1.753 1.747| 1.730 1.617 1.577 1.581
Capitalis. 2.827 4.376 4.309 5.655 3.097| 3.501 4.645 3.703 2.895
Share(mil) 6.733 6.733 6.733 6.733 6.733 6.733 6.733 6.733
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION

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

Comparison sector rokok:

Date: 01-04-10 FINANCIAL RATIO COMPARISON 2009
Sector: ROKOK
Ranked by: ROE
www.investdata.net

|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 HMSP 38.972| 28 18 13| 5,8| 0,6| 28| 54 48|53 10|11| 8 9| 8| 6 6| 9| 7 7| 12 17| 30| 9 1| 20| 0,39|13.900| 60.923|
| 2 GGRM 32.973| 21 15 10| 2,6| 0,4| 12| 19 18|21 12|14| 12 8| 9| 7 5|11| 9 7| 9 64| 83| 11 -17| -5| 0,17|25.250| 48.583|
| 3 RMBA 6.081| 18 4 0| 1,6| 1,4| 0| 1 1| 0***|**|173130|10| 16 12|20| 26 20| 2 -35|-89| 21 -89|-79|-1,26| 420| 2.827|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth

- http://www.investdata.net/QZ94ROK6.TXT