- ASII: http://www.investdata.net/QQEASII.TXT
ASII Date : 28-04-11
Financial Performance (in billion Rp)
www.investdata.net
2011| 2010| 2009|
28-04-11 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2|
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Sales 38.693129.991 95.034 61.939 29.688 98.526 70.647 44.761
COGS 31.074103.117 75.652 49.498 23.765 75.755 53.943 34.122
Gross Marg 7.619 26.874 19.382 12.441 5.923 22.771 16.704 10.639
GM (%) 19 20 20 20 19 23 23 23
Opr Profit 4.340|14.725 10.430 6.669 3.247|12.756 9.499 5.886
OP (%) 11 11 10 10 10 12 13 13
Net Profit 4.303|14.366 10.362 6.439 3.014|10.040 7.104 4.243
NP (%) 11 11 10 10 10 10 10 9
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Stk Price 55.600 57.000|54.550 56.700 48.300 41.900|34.700 33.350 23.800
Book Value 15.761|12.180 11.653 10.649 10.619| 9.854 9.407 8.679
PBV 3,53 3,62| 4,48 4,87 4,54 3,95| 3,52 3,55 2,74
DER 0,93| 1,29 1,29 1,42 1,23| 1,23 1,25 1,37
---------- ------ ======|------ ------ ------ ======|------ ------ ------
ROE (%) 26| 29 29 29 28| 25 24 24
ROA (%) 13| 12 12 12 12| 11 11 10
Opr prof/share 1.072| 3.637 2.576 1.647 802| 3.150 2.346 1.453
EPS 1.062| 3.548 2.559 1.590 744| 2.480 1.754 1.048
EPS (Qtr) 1.062| 989 969 846 744| 725 706 584
EPS (Annu) 4.251| 3.548 3.412 3.181 2.978| 2.480 2.339 2.096
PER 13,08 13,41| 15,37 16,61 15,18 14,07| 13,99 14,25 11,35
PER (Qtr) 13,41| 13,79 14,63 14,27 14,07| 11,96 11,80 10,17
---------- ------ ======|------ ------ ------ ======|------ ------ ------
COP (year) 12,97 13,29 15,00 16,51 14,66 13,06 11,01 10,66 8,18
CLOP(year) 16,39 16,72 19,31 20,88 19,27 17,12 14,86 14,41 12,27
CLOP(Qtr*) 16,39 16,72 16,55 19,30 18,77 17,12 14,55 12,63 11,06
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Sales Growth(%) 30 31 34 38
Op.Prof Growth(%) 33 15 9 13
Net.Prof/EPS Grow 42 43 45 51
PEG (<1) 0,31 0,31| 0,36 0,36 0,29
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Sales(Qtr) 38.693 34.957 33.095 32.251 29.688 27.879 25.886 23.224
COGS (Qtr) 31.074 27.465 26.154 25.733 23.765 21.812 19.821 17.540
Gross Marg(Qtr) 7.619 7.492 6.941 6.518 5.923 6.067 6.065 5.684
GM (%) 19 21 20 20 19 21 23 24
OP.PR (Qtr) 4.340 4.295 3.761 3.422 3.247 3.257 3.613 3.264
OP % 11 12 11 10 10 11 13 14
NET.PR (Qtr) 4.303 4.004 3.923 3.425 3.014 2.936 2.861 2.368
NP % 11 11 11 10 10 10 11 10
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Asset 123.284|**.***107.947104.545 95.771|88.938 85.569 83.225
Liability 59.476|63.547 60.771 61.431 52.778|49.044 47.486 48.089
Equity 63.808|49.310 47.176 43.114 42.993|39.894 38.083 35.136
Capitalis.225.088230.756|**.***229.541195.535169.626|**.***135.012 96.350
Share(mil) 4.048 4.048 4.048 4.048 4.048 4.048 4.048 4.048
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION- UNTR: http://www.investdata.net/QQEUNTR.TXT
UNTR Date : 28-04-11
Financial Performance (in billion Rp)
www.investdata.net
2011| 2010| 2009|
28-04-11 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2|
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Sales 12.648 37.323 27.813 18.079 8.718 29.241 21.301 13.884
COGS 10.416 30.528 22.751 14.734 7.098 22.570 16.348 10.659
Gross Marg 2.232 6.795 5.061 3.344 1.620 6.671 4.952 3.224
GM (%) 17 18 18 18 18 22 23 23
Opr Profit 1.700| 5.162 3.926 2.649 1.303| 5.168 3.982 2.583
OP (%) 13 13 14 14 14 17 18 18
Net Profit 1.297| 3.872 2.960 1.887 907| 3.817 2.963 1.872
NP (%) 10 10 10 10 10 13 13 13
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Stk Price 23.350 21.700|23.800 20.450 18.750 18.350|15.500 15.600 9.950
Book Value 5.244| 4.850 4.724 4.397 4.433| 4.161 4.028 3.698
PBV 4,45 4,14| 4,91 4,33 4,26 4,14| 3,72 3,87 2,69
DER 0,84| 0,84 0,77 0,89 0,71| 0,76 0,74 0,81
---------- ------ ======|------ ------ ------ ======|------ ------ ------
ROE (%) 29| 24 25 25 24| 27 29 30
ROA (%) 16| 13 14 13 14| 15 16 16
Opr prof/share 511| 1.551 1.180 796 391| 1.553 1.197 776
EPS 390| 1.164 889 567 272| 1.147 890 562
EPS (Qtr) 390| 274 322 294 272| 256 327 318
EPS (Annu) 1.560| 1.164 1.186 1.134 1.091| 1.147 1.187 1.125
PER 14,96 13,91| 20,44 17,24 16,52 16,82| 13,51 13,13 8,84
PER (Qtr) 13,91| 21,69 15,86 15,91 16,82| 15,09 11,90 7,80
---------- ------ ======|------ ------ ------ ======|------ ------ ------
COP (year) 11,42 10,62 15,34 12,99 11,77 11,71 9,98 9,77 6,41
CLOP(year) 13,58 12,77 17,96 15,30 14,24 13,73 12,02 11,65 8,33
CLOP(Qtr*) 13,58 12,77 18,76 15,68 14,01 13,73 13,09 11,06 8,60
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Sales Growth(%) 45 27 30 30
Op.Prof Growth(%) 30 -0 -1 2
Net.Prof/EPS Grow 43 1 -0 0
PEG (<1) 0,35 0,32| 14,09-152,26 20,66
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Sales(Qtr) 12.648 9.510 9.733 9.361 8.718 7.940 7.417 6.919
COGS (Qtr) 10.416 7.776 8.016 7.636 7.098 6.222 5.689 5.347
Gross Marg(Qtr) 2.232 1.734 1.716 1.724 1.620 1.718 1.728 1.571
GM (%) 17 18 17 18 18 21 23 22
OP.PR (Qtr) 1.700 1.235 1.277 1.345 1.303 1.186 1.398 1.251
OP % 13 12 13 14 14 14 18 18
NET.PR (Qtr) 1.297 912 1.072 980 907 854 1.090 1.060
NP % 10 9 11 10 10 10 14 15
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Asset 32.117|29.700 27.781 27.695 25.287|24.404 23.382 22.256
Liability 14.670|13.564 12.065 13.065 10.539|10.561 9.979 9.953
Equity 17.447|16.136 15.716 14.630 14.748|13.843 13.402 12.302
Capitalis. 77.682 72.193|79.179 68.034 62.378 61.048|51.566 51.899 33.102
Share(mil) 3.326 3.326 3.326 3.326 3.326 3.326 3.326 3.326
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION- AALI: http://www.investdata.net/QQEAALI.TXT
AALI Date : 28-04-11
Financial Performance (in billion Rp)
www.investdata.net
2011| 2010| 2009|
28-04-11 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2|
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Sales 2.764 8.843 5.721 3.517 1.633 7.424 5.463 3.537
COGS 1.688 5.234 3.508 2.291 1.071 4.322 3.207 2.158
Gross Marg 1.076 3.609 2.212 1.226 561 3.101 2.255 1.378
GM (%) 38 40 38 34 34 41 41 38
Opr Profit 918| 2.998 1.793 953 436| 2.610 1.912 1.155
OP (%) 33 33 31 27 26 35 35 32
Net Profit 654| 2.016 1.228 636 271| 1.660 1.248 769
NP (%) 23 22 21 18 16 22 22 21
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Stk Price 23.150 22.700|26.200 20.700 19.350 24.600|22.750 21.050 16.850
Book Value 5.171| 4.579 4.268 3.893 4.126| 3.953 3.911 3.608
PBV 4,48 4,39| 5,72 4,85 4,97 5,96| 5,75 5,38 4,67
DER 0,22| 0,22 0,27 0,27 0,27| 0,22 0,27 0,32
---------- ------ ======|------ ------ ------ ======|------ ------ ------
ROE (%) 32| 27 24 20 16| 26 27 27
ROA (%) 26| 22 19 16 13| 21 21 20
Opr prof/share 583| 1.904 1.138 605 277| 1.657 1.214 733
EPS 415| 1.280 779 404 172| 1.054 792 488
EPS (Qtr) 415| 500 375 231 172| 262 303 350
EPS (Annu) 1.661| 1.280 1.039 808 690| 1.054 1.056 977
PER 13,93 13,66| 20,46 19,91 23,94 35,61| 21,57 19,92 17,23
PER (Qtr) 13,66| 13,08 13,77 20,90 35,61| 21,71 17,33 12,01
---------- ------ ======|------ ------ ------ ======|------ ------ ------
COP (year) 9,92 9,72 13,76 13,63 15,97 22,18 13,73 13,00 11,48
CLOP(year) 10,41 10,22 14,29 14,38 16,83 23,17 14,24 13,66 12,28
CLOP(Qtr*) 10,41 10,22 8,89 10,24 15,52 23,17 13,33 11,49 8,09
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Sales Growth(%) 69 19 4 -0
Op.Prof Growth(%) 110 14 -6 -17
Net.Prof/EPS Grow 140 21 -1 -17
PEG (<1) 0,10 0,10| 0,95 -12,49 -1,38
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Sales(Qtr) 2.764 3.122 2.203 1.884 1.633 1.961 1.925 2.129
COGS (Qtr) 1.688 1.725 1.217 1.219 1.071 1.114 1.049 1.132
Gross Marg(Qtr) 1.076 1.396 986 664 561 846 876 997
GM (%) 38 44 44 35 34 43 45 46
OP.PR (Qtr) 918 1.205 839 517 436 697 757 876
OP % 33 38 38 27 26 35 39 41
NET.PR (Qtr) 654 788 591 364 271 412 478 552
NP % 23 25 26 19 16 21 24 25
---------- ------ ======|------ ------ ------ ======|------ ------ ------
Asset 9.950| 8.791 8.510 7.772 8.222| 7.571 7.840 7.528
Liability 1.808| 1.580 1.788 1.642 1.724| 1.345 1.680 1.846
Equity 8.142| 7.211 6.722 6.130 6.498| 6.226 6.160 5.682
Capitalis. 36.449 35.740|41.258 32.597 30.471 38.738|35.825 33.148 26.534
Share(mil) 1.574 1.574 1.574 1.574 1.574 1.574 1.574 1.574
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSIONAstra group performance:
Date: 28-04-11 FINANCIAL RATIO COMPARISON
Sector: ASTRA GROUP
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 |Q1/Q4 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q4 Q1|QUARTR|TDY Q1 Q4|TDY Q1 Q4|TDY Q1 Q4|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- *** *** =====|======|=======|
| 1 AALI 2.764| 38 33 23| 4,4| 0,2| 26| 27 32|32 13|13| 13 20| 9| 9 13|10| 10 14| 69 110|140|-11 -23|-17| 0,10|23.150| 36.449|
| 2 UNTR 12.648| 17 13 10| 4,4| 0,8| 16| 24 29|29 14|14| 13 20|11| 10 15|13| 12 17| 45 30| 43| 33 37| 42| 0,35|23.350| 77.682|
| 3 ASII 38.693| 19 11 11| 3,5| 0,9| 13| 29 26|26 13|13| 13 15|12| 13 15|16| 16 19| 30 33| 42| 10 1| 7| 0,31|55.600|225.088|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
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/QZB1AST6.TXT
No comments:
Post a Comment