AKRA: H1/2010 Result

15:49
AKRA: H1/2010 Result

AKRA Date : 27-07-10
Financial Performance (in billion Rp)
www.investdata.net

2010 2009| 2008|
27-07-10 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 5.221 2.432 8.959 6.306 3.936 1.835 9.472 7.393
COGS 4.778 2.207 8.006 5.586 3.474 1.599 8.427 6.600
Gross Marg 443 225 953 720 462 235 1.045 793
GM (%) 8 9 10 11 11 12 11 10
Opr Profit 205 112| 539 426 263 124| 623 467
OP (%) 3 4 6 6 6 6 6 6
Net Profit 140 70| 274 191 110 43| 210 265
NP (%) 2 2 3 3 2 2 2 3
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 1.140 1.060 930| 1.170 1.050 820 540| 720 1.260
Book Value 607 740| 554 535 524 553| 515 513
PBV 1,88 1,74 1,26| 2,11 1,96 1,56 0,98| 1,40 2,46
DER 1,96 1,72| 2,48 2,35 2,22 2,00| 2,03 2,19
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 12 12| 15 15 13 10| 13 22
ROE (Qtr) 12 12 19 19 16 10 -13 22
ROA (%) 4 4| 4 4 4 3| 4 6
Opr prof/share 54 35| 172 136 84 39| 199 149
EPS 37 22| 87 61 35 13| 67 85
EPS (Qtr) 18 22| 26 26 21 13| -17 28
EPS (Annu) 74 89| 87 81 70 55| 67 113
PER 15,32 14,24 10,34| 13,37 12,83 11,60 9,65| 10,70 11,10
PER (Qtr) 15,28 14,21 10,34| 11,08 10,08 9,60 9,65|-10,04 10,89
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 10,49 9,75 6,49 6,80 5,77 4,86 3,38 3,60 6,31
CLOP(year) 21,47 20,73 15,35 14,80 12,68 11,74 10,30 8,84 11,95
CLOP(Qtr) 23,59 22,78 15,35 17,61 11,08 11,14 10,30 8,86 11,15
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 32 32 -5 -14
Op.Prof Growth(%) -22 -10 -13 -8
Net.Prof/EPS Grow 27 60 30 -27
PEG (<1) 0,52 0,17| 0,43 -0,46
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 2.788 2.432 2.652 2.370 2.101 1.835 2.079 2.673
COGS (Qtr) 2.570 2.207 2.419 2.112 1.874 1.599 1.827 2.396
Gross Marg(Qtr) 217 225 233 258 226 235 252 277
GM (%) 7 9 8 10 10 12 12 10
OP.PR (Qtr) 93 112 113 162 139 124 155 167
OP % 3 4 4 6 6 6 7 6
NET.PR (Qtr) 70 70 82 81 66 43 -55 90
NP % 2 2 3 3 3 2 -2 3
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 6.815 6.287| 6.059 5.603 5.267 5.181| 4.874 5.117
Liability 4.515 3.974| 4.318 3.931 3.629 3.452| 3.266 3.513
Equity 2.300 2.312| 1.741 1.672 1.638 1.728| 1.608 1.603
Capitalis. 4.313 4.010 2.906| 3.671 3.281 2.562 1.687| 2.246 3.937
Share(mil) 3.783 3.125 3.138 3.125 3.125 3.125 3.120 3.125
---------- ------ ====== ------|------ ------ ====== ------|------ ------

See ERROR and OMISSION
- http://www.investdata.net/QQBAKRA.TXT

Date: 26-07-10 FINANCIAL RATIO COMPARISON
Sector: ALL STOCK
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 |Q2/Q1 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q1 Q2|QUARTR|TDY Q2 Q1|TDY Q2 Q1|TDY Q2 Q1|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 PTBA 3.794| 43 27 23| 7,0| 0,4| 23| 24 33|39 17|20| 21 26|18| 19 23|19| 20 25|-15 -49|-42| 12 47| 43|-0,49|16.500| 38.018|
| 2 KLBF 4.706| 50 17 12| 4,8| 0,4| 16| 22 24|27 17|19| 17 17|13| 11 11|14| 13 12| 11 20| 43| 15 16| 23| 0,46| 2.425| 22.734|
| 3 ASGR 574| 34 10 7| 1,2| 0,7| 12| 17 21|26 4| 5| 6 7| 4| 4 4| 6| 7 8|-14 23| 71| -2 39| 50| 0,08| 385| 519|
| 4 BMRI 16.217| 57 33 24| 3,5|10,0| 2| 21 22|22 15|15| 15 13|11| 11 10|45| 45 43| -2 23| 37| 1 0| 1| 0,42| 6.150|129.036|
| 5 JSMR 2.103| 52 52 30| 2,0| 1,4| 7| 16 17|19 10|11| 10 10| 6| 6 5|11| 11 10| 23 59| 63| 7 14| 13| 0,18| 2.175| 14.790|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 6 SGRO 745| 36 25 17| 2,5| 0,3| 10| 9 14|19 13|17| 16 27|12| 11 18|13| 12 20| 33 29| 37| 46 99|105| 0,47| 2.475| 4.677|
| 7 AKRA 5.221| 8 3 2| 1,8| 1,9| 4| 12 12|12 15|15| 14 10|10| 9 6|21| 20 15| 32 -22| 27| 14 -16| 0| 0,55| 1.120| 4.237|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

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/QZA2ALL6.TXT

Note:
- Saham yg naik akibat keluarnya laporan keuangan adalah JRMR, ASGR
AKRA dan PTBA

- PTBA 16500 16950
- KLBF 2425 2400
- ASGR 385 425
- BMRI 6150 5950
- JSMR 2175 2525
- SGRO 2475 2425
- AKRA 1120 1160