AUTO: Final result 2010

AUTO: Final result 2010

Please find attached:
- http://www.investdata.net/QQDAUTO.TXT

AUTO                       Date : 24-02-11
               Financial Performance (in billion Rp)
                          www.investdata.net
             
                                         2010|                       2009|
         24-02-11 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales              6.255  4.615  3.046  1.508  5.265  3.771  2.422  1.212
COGS               5.102  3.782  2.496  1.245  4.317  3.102  2.017    972
Gross Marg         1.152    832    549    262    948    668    405    240
GM (%)                18     18     18     17     18     17     16     19
Opr Profit           573    406    265    130|   419    331    186     80
OP (%)                 9      8      8      8      7      8      7      6
Net Profit         1.141    831    568    277|   768    547    313    132
NP (%)                18     18     18     18     14     14     12     10
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price  13.950 13.950 17.900 13.050  7.100| 5.750  4.825  3.125  2.875
Book Value         5.006  4.759  4.422  4.515| 4.160  3.971  3.667  3.611
PBV          2,79   2,79   3,76   2,95   1,57|  1,38   1,22   0,85   0,80
DER                 0,45   0,46   0,46   0,44|  0,45   0,46   0,48   0,48
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%)               29     30     33     31|    23     23     22     19
ROE (Qtr)             32     28     34     31     27     30     25     19
ROA (%)               20     20     22     22|    16     16     14     12
Opr prof/share       743    526    344    169|   544    430    242    104
EPS                1.479  1.078    737    360|   996    709    406    171
EPS (Qtr)            400    341    376    360|   286    303    235    171
EPS (Annu)         1.479  1.438  1.474  1.441|   996    946    813    686
PER          9,43   9,43  12,44   8,85   4,92|  5,77   5,10   3,84   4,19
PER (Qtr)    8,69   8,70  13,10   8,66   4,92|  5,02   3,98   3,32   4,19
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year)  18,77  18,77  25,48  18,93  10,48  10,56   8,41   6,45   6,87
CLOP(year)  21,78  21,78  28,57  21,87  13,40  13,98  11,59  10,10  11,04
CLOP(Qtr)          18,71  27,54  21,51  13,40  16,66   8,83   8,90  11,04
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%)       18     22     25     24
Op.Prof Growth(%)     36     22     42     61
Net.Prof/EPS Grow     48     51     81    110
PEG (<1)            0,19   0,24   0,11   0,04
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr)         1.640  1.569  1.537  1.508  1.493  1.349  1.210  1.212
COGS (Qtr)         1.320  1.285  1.250  1.245  1.214  1.085  1.044    972
Gross Marg(Qtr)      319    283    287    262    279    263    165    240
GM (%)                19     18     18     17     18     19     13     19
OP.PR (Qtr)          166    140    135    130     88    145    106     80
OP %                  10      8      8      8      5     10      8      6
NET.PR (Qtr)         309    263    290    277    220    233    181    132
NP %                  18     16     18     18     14     17     14     10
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset              5.585  5.347  4.975  5.010| 4.644  4.471  4.192  4.132
Liability          1.725  1.677  1.565  1.528| 1.436  1.408  1.363  1.346
Equity             3.860  3.670  3.410  3.482| 3.208  3.062  2.828  2.785
Capitalis. 10.757 10.757 13.803 10.063  5.475| 4.434  3.720  2.409  2.217
Share(mil)           771    771    771    771    771    771    771    771
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
 
See ERROR and OMISSION