GGRM Date : 31-03-11
Financial Performance (in billion Rp)
www.investdata.net
2010| 2009|
31-03-11 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 37.692 27.534 18.001 8.594 32.973 23.533 15.065 7.650
COGS 28.826 21.151 13.960 6.691 25.807 18.310 11.802 5.970
Gross Marg 8.865 6.382 4.040 1.903 7.165 5.223 3.262 1.679
GM (%) 23 23 22 22 21 22 21 21
Opr Profit 5.857 4.246 2.523 1.324| 5.206 3.911 2.340 1.192
OP (%) 15 15 14 15 15 16 15 15
Net Profit 4.146 3.009 1.780 927| 3.455 2.475 1.432 780
NP (%) 11 10 9 10 10 10 9 10
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 41.850 40.000 51.600 34.200 24.750|21.550 14.900 12.550 5.900
Book Value 11.016 10.425 9.787 9.994| 9.511 9.002 8.460 8.471
PBV 3,80 3,63 4,95 3,49 2,48| 2,27 1,66 1,48 0,70
DER 0,45 0,43 0,45 0,36| 0,49 0,53 0,54 0,49
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 19 20 18 19| 18 19 17 19
ROE (Qtr) 21 24 18 19 21 24 16 19
ROA (%) 13 13 13 14| 12 12 11 12
Opr prof/share 3.044 2.206 1.311 688| 2.706 2.032 1.216 619
EPS 2.154 1.563 925 482| 1.796 1.286 744 405
EPS (Qtr) 590 638 443 482| 509 541 339 405
EPS (Annu) 2.154 2.085 1.850 1.928| 1.796 1.715 1.489 1.622
PER 19,42 18,56 24,75 18,48 12,83| 12,00 8,69 8,43 3,64
PER (Qtr) 17,70 16,92 20,20 19,30 12,83| 10,57 6,87 9,25 3,64
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 13,75 13,14 17,54 13,04 8,99 7,96 5,50 5,16 2,38
CLOP(year) 15,38 14,77 19,07 14,72 10,28 9,68 7,24 7,03 4,05
CLOP(Qtr) 13,42 15,67 15,48 10,28 9,72 6,01 7,17 4,05
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) 14 17 19 12
Op.Prof Growth(%) 12 8 7 11
Net.Prof/EPS Grow 19 21 24 18
PEG (<1) 0,93 1,15 0,76 0,68
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 10.157 9.533 9.406 8.594 9.439 8.468 7.414 7.650
COGS (Qtr) 7.674 7.191 7.269 6.691 7.496 6.507 5.832 5.970
Gross Marg(Qtr) 2.483 2.342 2.137 1.903 1.942 1.961 1.582 1.679
GM (%) 24 24 22 22 20 23 21 21
OP.PR (Qtr) 1.611 1.722 1.199 1.324 1.295 1.570 1.148 1.192
OP % 15 18 12 15 13 18 15 15
NET.PR (Qtr) 1.137 1.228 852 927 980 1.042 652 780
NP % 11 12 9 10 10 12 8 10
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 30.741 28.725 27.299 26.079|27.230 26.432 25.064 24.263
Liability 9.544 8.665 8.468 6.850| 8.929 9.111 8.786 7.963
Equity 21.197 20.060 18.831 19.229|18.301 17.321 16.278 16.299
Capitalis. 80.523 76.963 99.282 65.803 47.621|41.464 28.668 24.147 11.352
Share(mil) 1.924 1.924 1.924 1.924 1.924 1.924 1.924 1.924
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
See ERROR and OMISSION- http://www.investdata.net/QQDGGRM.TXT
No comments:
Post a Comment