ASGR: H1/2010 Result

ASGR: H1/2010 Result

ASGR 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 574 291 1.335 958 672 356 1.027 613
COGS 377 200 950 679 492 268 701 389
Gross Marg 197 91 384 279 180 88 326 223
GM (%) 34 31 28 29 26 24 31 36
Opr Profit 59 25| 112 84 48 23| 105 70
OP (%) 10 8 8 8 7 6 10 11
Net Profit 43 17| 66 47 25 11| 62 56
NP (%) 7 6 5 4 3 3 6 9
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 405 395 370| 315 295 270 255| 200 340
Book Value 301 295| 282 273 257 255| 246 232
PBV 1,35 1,31 1,25| 1,12 1,08 1,05 1,00| 0,81 1,46
DER 0,78 0,83| 1,03 1,17 1,14 1,43| 1,53 1,29
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 21 17| 17 17 14 13| 18 23
ROE (Qtr) 26 17 20 23 16 13 7 25
ROA (%) 12 9| 8 7 6 5| 7 10
Opr prof/share 44 18| 83 62 36 17| 78 52
EPS 32 13| 49 34 19 8| 46 41
EPS (Qtr) 19 13| 14 15 10 8| 4 15
EPS (Annu) 65 52| 49 46 38 34| 46 55
PER 6,21 6,06 7,10| 6,35 6,33 7,10 7,42| 4,32 6,12
PER (Qtr) 5,17 5,04 7,10| 5,36 4,63 6,47 7,42| 10,67 5,66
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 4,55 4,44 4,97 3,76 3,55 3,74 3,66 2,55 4,85
CLOP(year) 7,20 7,09 8,29 7,25 7,39 7,80 8,92 7,34 9,12
CLOP(Qtr) 6,19 6,09 8,29 7,12 5,84 7,54 8,92 5,56 9,98
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) -14 -18 29 56
Op.Prof Growth(%) 23 6 6 18
Net.Prof/EPS Grow 71 51 7 -16
PEG (<1) 0,08 0,14| 0,89 -0,39
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 283 291 376 286 316 356 414 240
COGS (Qtr) 177 200 271 187 224 268 311 163
Gross Marg(Qtr) 105 91 105 98 92 88 102 77
GM (%) 37 31 27 34 29 24 24 32
OP.PR (Qtr) 34 25 28 35 25 23 34 21
OP % 12 8 7 12 7 6 8 8
NET.PR (Qtr) 26 17 19 21 14 11 6 20
NP % 9 6 5 7 4 3 1 8
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 723 731| 774 800 742 838| 841 717
Liability 317 332| 393 431 395 494| 508 404
Equity 406 398| 380 369 347 344| 332 313
Capitalis. 546 532 499| 424 397 364 343| 269 458
Share(mil) 1.348 1.348 1.348 1.348 1.348 1.348 1.348 1.348
---------- ------ ====== ------|------ ------ ====== ------|------ ------

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