GZCO!

GZCO!
=====

Embah kasih data untuk mendukung pendapat pak Tbumi:

http://www.investdata.net/QQZCO.TXT

CPO sector:
http://www.investdata.net/QZA2CPO6.TXT

Resend...

Embah kasih data untuk mendukung pendapat pak Tbumi:

GZCO Date : 30-07-10
Financial Performance (in billion Rp)
www.investdata.net

2010 2009| 2008|
30-07-10 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3|
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales 166 93 407 305 215 111 290 246
COGS 116 63 260 198 145 74 174 133
Gross Marg 50 29 146 107 69 36 116 113
GM (%) 30 31 36 35 32 33 39 45
Opr Profit 37 23| 121 88 57 32| 98 100
OP (%) 22 25 29 28 26 29 33 40
Net Profit 42 25| 204 127 74 17| 54 75
NP (%) 25 26 50 41 34 15 18 30
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Stk Price 335 325 370| 230 215 181 86| 85 140
Book Value 210 219| 213 198 187 179| 176 180
PBV 1,59 1,54 1,69| 1,08 1,08 0,96 0,48| 0,48 0,78
DER 0,92 0,83| 0,86 0,75 0,79 0,62| 0,62 0,60
---------- ------ ====== ------|------ ------ ====== ------|------ ------
ROE (%) 8 9| 19 17 15 7| 6 11
ROE (Qtr) 6 9 28 21 24 7 -9 0
ROA (%) 4 5| 10 9 8 4| 3 6
Opr prof/share 7 4| 24 17 11 6| 19 20
EPS 8 5| 40 25 14 3| 10 15
EPS (Qtr) 3 5| 15 10 11 3| -4 0
EPS (Annu) 17 20| 40 33 29 14| 10 20
PER 19,62 19,03 18,41| 5,63 6,33 6,09 6,06| 7,76 6,99
PER (Qtr) 23,85 23,14 18,41| 3,74 5,05 4,00 6,06| -5,23 78,55
---------- ------ ====== ------|------ ------ ====== ------|------ ------
COP (year) 22,06 21,40 19,47 9,47 9,10 7,83 3,32 4,32 5,21
CLOP(year) 34,74 34,08 29,05 17,07 15,38 14,24 7,60 9,88 9,26
CLOP(Qtr) 46,38 45,50 29,05 15,76 14,76 16,21 7,60 -97,261983,09
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales Growth(%) -22 -15 40 24
Op.Prof Growth(%) -34 -26 23 -12
Net.Prof/EPS Grow -42 41 273 69
PEG (<1) -0,45 0,44| 0,02 0,09
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Sales(Qtr) 73 93 102 90 103 111 44 47
COGS (Qtr) 52 63 62 52 70 74 41 43
Gross Marg(Qtr) 20 29 39 38 32 36 3 4
GM (%) 28 31 38 41 31 33 7 10
OP.PR (Qtr) 14 23 32 30 25 32 -2 0
OP % 19 25 32 33 24 29 -5 0
NET.PR (Qtr) 17 25 76 53 56 17 -20 2
NP % 23 26 75 58 54 15 -45 4
---------- ------ ====== ------|------ ------ ====== ------|------ ------
Asset 2.016 2.004| 1.993 1.734 1.680 1.455| 1.428 1.447
Liability 963 909| 924 741 741 555| 546 545
Equity 1.052 1.095| 1.069 993 939 899| 881 902
Capitalis. 1.675 1.625 1.850| 1.150 1.075 905 430| 425 700
Share(mil) 5.000 5.000 5.000 5.000 5.000 5.000 5.000 5.000
---------- ------ ====== ------|------ ------ ====== ------|------ ------

See ERROR and OMISSION

http://www.investdata.net/QQBGZCO.TXT

CPO sector:

Date: 30-07-10 FINANCIAL RATIO COMPARISON
Sector: CPO
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 AALI 3.517| 34 27 18| 5,0| 0,2| 16| 16 20|23 21|24| 23 35|16| 15 22|16| 16 23| -0 -17|-17| 15 18| 34|-1,39|19.500| 30.707|
| 2 SGRO 745| 36 25 17| 2,5| 0,3| 10| 9 14|19 12|17| 16 27|11| 11 18|13| 12 20| 33 29| 37| 46 99|105| 0,46| 2.425| 4.583|
| 3 GZCO 166| 30 22 25| 1,5| 0,9| 4| 9 8| 6 23|19| 19 18|22| 21 19|34| 34 29|-22 -34|-42|-21 -40|-30|-0,46| 335| 1.675|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

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/QZA2CPO6.TXT