JSMR: H1/2010 Result

14:48
JSMR: H1/2010 Result

JSMR Date : 26-07-10
Financial Performance (in billion Rp)
www.investdata.net

2010 2009| 2008|
26-07-10 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 2.103 1.011 3.692 2.618 1.702 832 3.353 2.499
COGS 1.007 500 2.175 1.526 1.013 465 1.982 1.404
Gross Marg 1.096 511 1.516 1.092 688 367 1.371 1.094
GM (%) 52 50 41 41 40 44 40 43
Opr Profit 1.096 511| 1.516 1.092 688 367| 1.371 1.094
OP (%) 52 50 41 41 40 44 40 43
Net Profit 647 303| 992 735 395 196| 707 554
NP (%) 30 29 26 28 23 23 21 22
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 2.175 2.075 1.790| 1.810 1.870 1.550 900| 910 1.010
Book Value 1.059 1.100| 1.056 1.005 962 994| 966 945
PBV 2,05 1,96 1,63| 1,71 1,86 1,61 0,90| 0,94 1,07
DER 1,42 1,21| 1,25 1,29 1,40 1,25| 1,23 1,19
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 17 16| 13 14 12 11| 10 11
ROE (Qtr) 19 16 14 19 12 11 9 11
ROA (%) 7 7| 6 6 5 5| 4 5
Opr prof/share 161 75| 222 160 101 54| 201 161
EPS 95 44| 145 108 58 28| 104 81
EPS (Qtr) 50 44| 37 49 29 28| 22 27
EPS (Annu) 190 178| 145 144 116 115| 104 108
PER 11,42 10,89 10,04| 12,40 12,97 13,32 7,78| 8,74 9,29
PER (Qtr) 10,73 10,24 10,04| 11,95 9,36 13,23 7,78| 10,09 9,04
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 6,75 6,44 5,95 8,12 8,73 7,65 4,16 4,51 4,70
CLOP(year) 11,40 11,09 10,39 14,05 14,81 14,28 9,90 10,40 9,94
CLOP(Qtr) 10,68 10,38 10,39 12,57 13,36 15,31 9,90 12,88 9,57
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) 23 21 10 4
Op.Prof Growth(%) 59 38 10 -0
Net.Prof/EPS Grow 63 54 40 32
PEG (<1) 0,17 0,19| 0,31 0,40
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 1.091 1.011 1.073 916 869 832 853 873
COGS (Qtr) 506 500 649 512 548 465 577 494
Gross Marg(Qtr) 585 511 423 403 321 367 276 379
GM (%) 53 50 39 44 36 44 32 43
OP.PR (Qtr) 585 511 423 403 321 367 276 379
OP % 53 50 39 44 36 44 32 43
NET.PR (Qtr) 344 303 257 339 199 196 153 189
NP % 31 29 23 37 22 23 17 21
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 17.393 16.560|16.174 15.695 15.684 15.199|14.642 14.064
Liability 10.191 9.074| 8.990 8.855 9.140 8.435| 8.070 7.636
Equity 7.201 7.485| 7.183 6.839 6.544 6.764| 6.572 6.427
Capitalis. 14.790 14.110 12.172|12.308 12.716 10.540 6.120| 6.188 6.868
Share(mil) 6.800 6.800 6.800 6.800 6.800 6.800 6.800 6.800
---------- ------ ====== ------|------ ------ ====== ------|------ ------

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

Date: 23-07-10 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|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

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