Você está na página 1de 3

ASGR Astra Graphia Tbk.

[S]
COMPANY REPORT : JANUARY 2014 As of 30 January 2014
Main Board Individual Index : 354.534
Industry Sector : Trade, Services & Investment (9) Listed Shares : 1,348,780,500
Industry Sub Sector : Computer And Services (97) Market Capitalization : 2,306,414,655,000
194 | 2.31T | 0.05% | 95.86%

136 | 0.82T | 0.07% | 96.10%

COMPANY HISTORY SHAREHOLDERS (January 2014)


Established Date : 31-Oct-1975 1. PT Astra International Tbk. 1,036,752,580 : 76.87%
Listing Date : 15-Nov-1989 2. Public (<5%) 312,027,920 : 23.13%
Under Writer IPO :
PT Inter-Pacific Securities DIVIDEND ANNOUNCEMENT
PT (Persero) Danareksa Bonus Cash Recording Payment
F/I
PT Finconesia Year Shares Dividend Cum Date Ex Date Date Date
PT Usaha Pembiayaan Pembangunan Indonesia 1990 125.00 23-May-90 25-May-90 01-Jun-90 05-Jul-90
Securities Administration Bureau : 1990 200.00 22-Apr-91 23-Apr-91 30-Apr-91 24-May-91 F
PT Blue Chip Mulia 1991 100.00 15-May-92 18-May-92 25-May-92 23-Jun-92 F
Bina Mulia Building I, 4th Fl. 1992 50.00 17-May-93 18-May-93 26-May-93 05-Jun-93 F
Jln. H.R. Rasuna Said Kav. 10, Jakarta 12950 1993 120.00 11-May-94 12-May-94 20-May-94 20-Jun-94 F
Phone : (021) 520-1928, 1983, 1993, 1989 1995 2:3 02-Jan-95 03-Jan-95 10-Jan-95 10-Feb-95
Fax : (021) 520-1924 1994 25.00 22-May-95 23-May-95 01-Jun-95 30-Jun-95 F
1995 100.00 20-Jun-96 21-Jun-96 01-Jul-96 30-Jul-96 F
BOARD OF COMMISSIONERS 1996 75.00 23-Jul-97 24-Jul-97 01-Aug-97 29-Aug-97 F
1. Paulus Bambang W.E.S 1997 1:1 23-Oct-97 24-Oct-97 03-Nov-97 02-Dec-97
2. Gunawan Geniusahardja 1999 1.00 28-Jun-00 29-Jun-00 07-Jul-00 12-Jul-00 F
3. Inget Sembiring *) 2002 11.00 26-Jun-03 27-Jun-03 01-Jul-03 15-Jul-03 F
*) Independent Commissioners 2003 12.00 13-Jul-04 14-Jul-04 16-Jul-04 21-Jul-04 F
2004 17.00 01-Dec-04 02-Dec-04 06-Dec-04 20-Dec-04 I
BOARD OF DIRECTORS 2005 61.00 26-May-05 27-May-05 31-May-05 14-Jun-05
1. Lukito Dewandaya 2005 25.00 05-Jun-06 06-Jun-06 08-Jun-06 22-Jun-06 F
2. Arifin Pranoto 2006 8.00 18-Oct-06 19-Oct-06 30-Oct-06 13-Nov-06 I
3. Herrijadi Halim 2006 40.00 30-May-07 31-May-07 05-Jun-07 19-Jun-07 F
4. Lim Eng Poh 2007 8.00 25-Oct-07 26-Oct-07 30-Oct-07 13-Nov-07 I
5. Michael Alexander R. Roring 2007 32.00 10-Jun-08 11-Jun-08 13-Jun-08 27-Jun-08 F
2008 10.00 23-Oct-08 24-Oct-08 28-Oct-08 11-Nov-08 I
AUDIT COMMITTEE 2008 8.00 09-Jun-09 10-Jun-09 12-Jun-09 26-Jun-09 F
1. Inget Sembiring 2009 6.00 30-Oct-09 02-Nov-09 04-Nov-09 11-Nov-09 I
2. Gede Harja Wasistha 2009 14.00 14-Jun-10 15-Jun-10 17-Jun-10 01-Jul-10 F
3. Soemarso S. Rahardjo 2010 10.00 27-Oct-10 28-Oct-10 01-Nov-10 12-Nov-10 I
2010 25.00 27-May-11 30-May-11 01-Jun-11 13-Jun-11 F
CORPORATE SECRETARY 2011 12.00 02-Nov-11 03-Nov-11 07-Nov-11 15-Nov-11 I
Susy Widjaja 2011 50.00 14-May-12 15-May-12 21-May-12 01-Jun-12 F
2012 15.00 15-Oct-12 16-Oct-12 18-Oct-12 02-Nov-12 I
HEAD OFFICE 2012 61.00 08-May-13 10-May-13 14-May-13 28-May-13 F
Jln. Kramat Raya No. 43 2013 18.00 02-Oct-13 03-Oct-13 07-Oct-13 23-Oct-13 I
Jakarta - 10450
Phone : (021) 390-9190, 230-2429 ISSUED HISTORY
Fax : (021) 390-9388 Listing Trading
No. Type of Listing Shares Date Date
Homepage : www.astragraphia.co.id 1. First Issue 3,075,000 15-Nov-89 15-Nov-89
Email : susy.widjaja@astragraphia.co.id 2. Partial Listing 3,075,000 T: 10-Apr-91 : 24-Apr-91
3. Bonus Shares 74,568,750 T: 13-Feb-95 : 03-Dec-97
4. Right Issue 26,906,250 30-Jul-96 30-Jul-96
5. Company Listing 23,062,500 07-Nov-97 07-Nov-97
6. Stock Split 1,176,187,500 07-Mar-00 07-Mar-00
7. Option Conversion 8,029,000 T: 25-Apr-02 : 10-Jun-02
8. Option Conversion I 967,000 T: 18-Jun-02 : 27-Jun-02
9. Option Conversion II 32,909,500 T: 04-Apr-03 : 02-Sep-04
ASGR Astra Graphia Tbk. [S]
TRADING ACTIVITIES
Closing Price* and Trading Volume
Astra Graphia Tbk. [S] Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2010 - January 2014 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
2,000 160 Jan-10 375 305 350 2,032 68,292 23,314 20
Feb-10 390 325 355 710 15,723 5,447 19
1,750 140 Mar-10 400 340 370 3,958 107,256 39,144 22
Apr-10 510 360 475 5,577 141,392 64,355 21
May-10 495 350 430 7,999 180,968 78,802 19
1,500 120
Jun-10 430 380 395 3,372 57,774 22,952 22
Jul-10 450 380 430 2,951 76,295 32,191 22
1,250 100
Aug-10 445 405 425 1,355 35,317 15,109 21
Sep-10 750 425 680 13,397 302,764 188,875 17
1,000 80
Oct-10 820 670 770 14,414 311,471 234,671 21
Nov-10 800 690 710 4,592 87,872 65,877 21
750 60 Dec-10 740 660 690 3,010 65,081 45,269 20

500 40 Jan-11 710 590 620 1,710 36,729 24,284 21


Feb-11 750 610 660 3,536 45,260 30,478 18
250 20 Mar-11 700 610 660 2,936 42,504 27,379 23
Apr-11 860 660 830 14,332 174,178 135,900 20
May-11 1,090 800 1,010 9,764 177,997 173,801 21
Jun-11 1,070 900 990 4,696 55,329 55,114 20
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14
Jul-11 1,160 930 1,100 6,049 75,989 79,018 21
Aug-11 1,240 960 1,070 13,572 264,497 296,141 19
Sep-11 1,170 880 990 4,684 59,131 63,445 20
Closing Price*, Jakarta Composite Index (IHSG) and Oct-11 1,140 900 1,100 2,265 34,726 36,163 21
Trade, Sevices and Investment Index Nov-11 1,120 1,000 1,070 1,344 31,684 33,282 22
January 2010 - January 2014 Dec-11 1,180 1,020 1,140 1,348 20,196 22,420 21
525%
Jan-12 1,170 990 1,010 3,310 37,016 40,390 21
450% Feb-12 1,100 990 1,030 6,274 127,229 132,651 21
434.4%
Mar-12 1,150 1,020 1,060 3,109 35,377 38,415 21
375% Apr-12 1,640 1,050 1,500 8,987 142,752 192,080 20
May-12 1,530 1,080 1,120 4,434 83,887 112,849 21
300% Jun-12 1,380 1,020 1,350 2,982 35,095 42,365 21
Jul-12 1,400 1,260 1,320 4,499 42,837 57,173 22
Aug-12 1,370 1,230 1,300 2,547 24,161 31,434 19
225%
Sep-12 1,460 1,280 1,380 3,734 36,490 50,316 20
180.6% Oct-12 1,430 1,310 1,400 2,530 28,730 39,524 22
150%
Nov-12 1,450 1,320 1,360 1,807 36,423 49,396 20
Dec-12 1,460 1,320 1,350 1,819 17,800 24,555 18
75% 71.6%
Jan-13 1,760 1,350 1,500 6,424 73,432 118,176 21
- Feb-13 1,780 1,460 1,710 6,113 69,671 114,227 20
Mar-13 1,970 1,690 1,860 5,403 64,197 117,080 19
-75% Apr-13 2,025 1,760 1,840 4,106 30,864 58,396 22
Jan 10 Jan 11 Jan 12 Jan 13 Jan 14 May-13 2,025 1,650 1,990 7,328 72,559 132,904 22
Jun-13 2,050 1,380 1,440 4,538 46,696 74,450 19
Jul-13 1,470 1,280 1,330 3,168 48,180 64,980 23
SHARES TRADED 2010 2011 2012 2013 Jan-14 Aug-13 1,340 1,220 1,250 808 14,765 18,981 17
Volume (Million Sh.) 1,450 1,018 648 483 4 Sep-13 1,400 1,180 1,370 1,794 15,330 19,627 21
Value (Billion Rp) 816 977 811 797 7 Oct-13 1,760 1,350 1,660 2,601 18,078 28,042 21
Frequency (Thou. X) 63 66 46 44 0.8 Nov-13 1,840 1,630 1,690 1,524 22,678 39,358 20
Days 245 247 246 244 20 Dec-13 1,790 1,640 1,670 633 6,083 10,413 19

Price (Rupiah) Jan-14 1,760 1,650 1,710 799 3,941 6,730 20


High 820 1,240 1,640 2,050 1,760
Low 305 590 990 1,180 1,650
Close 690 1,140 1,350 1,670 1,710
Close* 690 1,140 1,350 1,670 1,710

PER (X) 7.86 11.02 11.09 12.91 13.22


PER Industry (X) 21.27 16.89 19.08 15.43 17.12
PBV (X) 1.99 2.76 2.88 3.44 3.52
* Adjusted price after corporate action
ASGR Astra Graphia Tbk. [S]
Financial Data and Ratios Book End : December
Public Accountant : Tanudiredja, Wibisana & Rekan (Member of PricewaterhouseCoopers Global Network)

BALANCE SHEET Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(Million Rp except Par Value) Assets Liabilities
Cash & Cash Equivalents 176,264 211,075 197,904 154,606 292,552 1,500

Receivables 126,402 325,727 372,687 353,489 357,381


148,684 153,856 221,192 264,070 282,136 1,200
Inventories
Current Assets 524,516 747,672 865,169 863,400 1,055,818
900
Fixed Assets 166,062 170,218 174,158 246,756 265,672
Other Assets 19,386 2,317 3,820 10,328 8,988
600
Total Assets 774,857 982,480 1,126,055 1,239,927 1,451,020
Growth (%) 26.79% 14.61% 10.11% 17.02% 300

Current Liabilities 362,452 495,055 543,580 542,001 666,602 -


Long Term Liabilities 31,464 20,440 25,922 64,916 47,958 2009 2010 2011 2012 2013
Total Liabilities 393,916 515,495 569,502 606,917 714,560
Growth (%) 30.86% 10.48% 6.57% 17.74%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 250,000 250,000 250,000 250,000 250,000 736
Paid up Capital 134,878 134,878 134,878 134,878 134,878 736

633
Paid up Capital (Shares) 1,349 1,349 1,349 1,349 1,349
557
Par Value 100 100 100 100 100
586

467
Retained Earnings 183,490 269,534 359,102 435,559 539,009
436
381
Total Equity 380,939 466,983 556,553 633,010 736,460
Growth (%) 22.59% 19.18% 13.74% 16.34% 286

INCOME STATEMENTS Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 136

Total Revenues 1,335,237 1,565,567 1,724,640 2,064,054 2,261,253


Growth (%) 17.25% 10.16% 19.68% 9.55%
-15

2009 2010 2011 2012 2013

Cost of Revenues 950,824 1,108,618 1,236,999 1,486,944 1,605,203


Gross Profit 384,413 456,949 487,641 577,110 656,050
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 271,552 298,616 318,736 350,220 377,662
Operating Profit 112,861 158,333 168,905 - - 2,261
2,064
Growth (%) 40.29% 6.68% -100.00%
2,261

1,725
1,566
1,800

Other Income (Expenses) -22,168 157 13,073 - -


1,335
Income before Tax 90,692 158,490 181,978 226,890 278,388 1,339

Tax 23,745 40,075 42,505 55,698 69,382


Profit for the period 66,948 118,415 139,473 171,192 209,006
877

Growth (%) 76.88% 17.78% 22.74% 22.09%


416

Period Attributable - - - 171,192 209,006 -45

Comprehensive Income 66,947 118,415 139,473 164,128 210,004 2009 2010 2011 2012 2013
Comprehensive Attributable - - - - 210,004

RATIOS Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 144.71 151.03 159.16 159.30 158.39
209
Dividend (Rp) 20.00 35.00 62.00 76.00 18.00 209

EPS (Rp) - - - 126.92 154.96 171

BV (Rp) 282.43 346.23 412.63 469.32 546.02 166

139
DAR (X) 0.51 0.52 0.51 0.49 0.49 118
1.03 1.10 1.02 0.96 0.97
124

DER(X)
ROA (%) 8.64 12.05 12.39 13.81 14.40 81 67
ROE (%) 17.57 25.36 25.06 27.04 28.38
GPM (%) 28.79 29.19 28.27 27.96 29.01 38

OPM (%) 8.45 10.11 9.79 - -


NPM (%) 5.01 7.56 8.09 8.29 9.24
-4

2009 2010 2011 2012 2013


Payout Ratio (%) 59.88 11.62
Yield (%) 6.35 5.07 5.44 5.63 1.08

Você também pode gostar