ADRO

ADRO

Dari data Q3/2009 ke Q4/2009 jelas terlihat:
- Sales turun -3% (Omzet turun)
- Gross Margin turun dari 41% ke 37% (harga jual coal turun atau cost naik)
- Operating Profit turun dari 37% ke 33% (biaya Sale+Gen/admin naik)
- Net Profit turun dari 17% kE 12% (Biaya lain2 naik parah)

Jadi dari laporan Q4/2009 saja sudah kasih SIGNAL...

--> Jadi engga ada yg dibohongin, semua FAKTA dan pak Halim bisa ngintip FAKTA tsb di http://www.investdata.net/QYADRO.TXT
hehehe...


ADRO 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 26.938 20.013 12.896 6.532 18.092 12.385 7.845 3.413
COGS 15.900 11.598 7.452 3.703 13.149 9.237 5.914 2.663
Gross Marg 11.037 8.415 5.444 2.829 4.943 3.148 1.930 750
GM (%) 40 42 42 43 27 25 24 21
Opr Profit 9.928 7.575 4.930 2.446| 4.211 2.719 1.682 690
OP (%) 36 37 38 37 23 21 21 20
Net Profit 4.367 3.514 2.248 1.145| 887 686 139 -12
NP (%) 16 17 17 17 4 5 1 -0
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 1.910 1.730 1.420 1.200 880| 485 1.400 1.530 0
Book Value 545 534 503 485| 437 439 109 95
PBV 3,50 3,17 2,66 2,38 1,81| 1,11 3,18 14,00 0,00
DER 1,43 1,15 1,27 1,34| 1,41 1,24 6,95 7,57
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 25 27 27 29| 6 6 12 -2
ROE (Qtr) 19 29 27 29 5 15 26 -2
ROA (%) 10 12 12 12| 2 2 1 -0
Opr prof/share 310 236 154 76| 131 85 80 33
EPS 136 109 70 35| 27 21 6 -0
EPS (Qtr) 26 39 34 35| 6 17 7 -0
EPS (Annu) 136 146 140 143| 27 28 13 -2
PER 13,99 12,67 9,69 8,53 6,14| 17,49 48,92 113,98 0,00
PER (Qtr) 17,91 16,23 8,97 8,70 6,14| 19,32 20,48 52,32 0,00
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 6,15 5,57 4,50 3,89 2,88 3,68 12,35 9,48 0,00
CLOP(year) 8,67 8,09 6,44 5,96 5,01 8,36 17,18 14,18 5,43
CLOP(Qtr) 8,54 6,15 5,91 5,01 5,90 15,02 12,03 5,43
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 48 61 64 91
Op.Prof Growth(%) 135 178 193 254
Net.Prof/EPS Grow 392 411 1.507 -9.279
PEG (<1) 0,03 0,02 0,01 -0,00
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 6.924 7.116 6.363 6.532 5.706 4.540 4.431 3.413
COGS (Qtr) 4.301 4.145 3.748 3.703 3.911 3.322 3.251 2.663
Gross Marg(Qtr) 2.622 2.970 2.615 2.829 1.794 1.217 1.180 750
GM (%) 37 41 41 43 31 26 26 21
OP.PR (Qtr) 2.352 2.644 2.484 2.446 1.492 1.036 991 690
OP % 33 37 39 37 26 22 22 20
NET.PR (Qtr) 852 1.266 1.103 1.145 200 546 152 -12
NP % 12 17 17 17 3 12 3 -0
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 42.465 36.712 36.495 36.356|33.720 31.569 18.110 16.977
Liability 25.020 19.610 20.385 20.834|19.710 17.497 15.831 14.996
Equity 17.444 17.102 16.110 15.521|14.009 14.071 2.278 1.980
Capitalis. 61.093 55.335 45.420 38.383 28.147|15.513 44.780 31.895 0
Share(mil) 31.985 31.985 31.985 31.985 31.985 31.985 20.846 20.846
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

See ERROR and OMISSION