PTBA: Q3/2010 Result

PTBA: Q3/2010 Result

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

2010 2009| 2008|
27-10-10 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4|
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales 5.901 3.794 1.781 8.947 6.554 4.501 2.330 7.216
COGS 3.257 2.125 1.075 4.104 2.721 1.825 873 3.686
Gross Marg 2.644 1.669 706 4.843 3.833 2.675 1.456 3.530
GM (%) 44 43 39 54 58 59 62 48
Opr Profit 1.633 1.046 422| 3.548 2.962 2.085 1.185| 2.493
OP (%) 27 27 23 39 45 46 50 34
Net Profit 1.389 908 373| 2.727 2.228 1.592 920| 1.707
NP (%) 23 23 20 30 33 35 39 23
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Stk Price 19.600 19.450 17.250 17.400|17.250 14.100 11.600 6.750| 6.900
Book Value 2.563 2.355 2.636| 2.474 2.323 2.047 2.134| 1.735
PBV 7,65 7,59 7,32 6,60| 6,97 6,07 5,66 3,16| 3,98
DER 0,40 0,43 0,41| 0,42 0,40 0,50 0,53| 0,53
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
ROE (%) 31 33 24| 47 55 67 74| 42
ROE (Qtr) 32 39 24 35 47 56 74 38
ROA (%) 22 23 17| 33 39 45 49| 27
Opr prof/share 708 454 183| 1.539 1.285 904 514| 1.082
EPS 602 394 161| 1.183 967 691 399| 741
EPS (Qtr) 209 232 161| 216 275 291 399| 167
EPS (Annu) 803 788 647| 1.183 1.289 1.382 1.598| 741
PER 24,38 24,19 21,88 26,87| 14,57 10,94 8,39 4,22| 9,31
PER (Qtr) 23,44 23,26 18,57 26,87| 19,89 12,77 9,95 4,22| 10,29
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
COP (year) 20,74 20,58 19,00 23,70 11,20 8,23 6,41 3,28 6,37
CLOP(year) 21,83 21,67 20,10 25,18 11,87 8,77 6,97 3,82 7,22
CLOP(Qtr) 20,24 20,09 16,87 25,18 17,97 9,87 8,08 3,82 6,21
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales Growth(%) -9 -15 -23 24
Op.Prof Growth(%) -44 -49 -64 42
Net.Prof/EPS Grow -37 -42 -59 59
PEG (<1) -0,64 -0,51 -0,45| 0,24
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Sales(Qtr) 2.106 2.013 1.781 2.392 2.053 2.170 2.330 2.248
COGS (Qtr) 1.131 1.050 1.075 1.382 895 952 873 1.180
Gross Marg(Qtr) 975 962 706 1.010 1.158 1.218 1.456 1.067
GM (%) 46 47 39 42 56 56 62 47
OP.PR (Qtr) 587 623 422 586 877 899 1.185 725
OP % 27 30 23 24 42 41 50 32
NET.PR (Qtr) 481 535 373 499 635 671 920 386
NP % 22 26 20 20 30 30 39 17
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------
Asset 8.277 7.740 8.582| 8.078 7.492 7.062 7.502| 6.106
Liability 2.369 2.313 2.508| 2.377 2.137 2.343 2.584| 2.108
Equity 5.908 5.426 6.074| 5.701 5.354 4.718 4.917| 3.998
Capitalis. 45.178 44.832 39.746 40.091|39.746 32.488 26.727 15.552|15.898
Share(mil) 2.305 2.304 2.304 2.304 2.304 2.304 2.304 2.304
---------- ------ ------ ------ ====== ------ ------ ------ ====== ------

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

EPS growth = -37% (602 vs 967)

Kalo growth negatif, ada yg bisa ngitung Valuasinya engga ?
karena biarpun growthnya negatif, harga PTBA malah naek ... hehehe...