MYOH Samindo Resources Tbk.

[S]
COMPANY REPORT : JULY 2015 As of 31 July 2015
Development Board Individual Index : 60.149
Industry Sector : Mining (2) Listed Shares : 2,206,312,500
Industry Sub Sector : Coal Mining (21) Market Capitalization : 1,114,187,812,500
292 | 0.95T | 0.02% | 98.52%

290 | 0.08T | 0.005% | 99.74%

COMPANY HISTORY SHAREHOLDERS (July 2015)

Established Date : 15-Mar-2000 1. Samtan Co., Ltd. 1,304,136,359 : 59.11%
Listing Date : 27-Jul-2000 2. Favor Sun Investments Limited 333,635,000 : 15.12%
Under Writer IPO : 3. Public (<5%) 568,541,141 : 25.77%
PT Asia kapitalindo Securities
PT Usaha Bersama Sekuritas DIVIDEND ANNOUNCEMENT
PT Mahanusa Kapital Bonus Cash Recording Payment
F/I
Securities Administration Bureau : Year Shares Dividend Cum Date Ex Date Date Date
PT Adimitra Transferindo 2013 25.00 09-Jun-14 10-Jun-14 12-Jun-14 26-Jun-14 F
Plaza Property 2nd Fl. Komp. Pertokoan Pulomas Blok VIII No. 1 2014 SD 0.00363 26-May-15 27-May-15 29-May-15 19-Jun-15 F
Jln. Perintis Kemerdekaan Jakarta 13210
Phone : (021) 478-81515 (Hunting) ISSUED HISTORY
Fax : (021) 470-9697 Listing Trading
No. Type of Listing Shares Date Date
BOARD OF COMMISSIONERS 1. Company Listing (BES) 1,681,000,000 03-Dec-07 03-Dec-07
1. Kim, Sung Kook 2. Reverse Split -1,470,875,000 16-Nov-11 16-Nov-11
2. Bob Kamandanu *) 3. Right Issue 1,260,750,000 08-Dec-11 08-Dec-11
3. Lee, Jong Beom 4. Right Issue II 735,437,500 12-Jan-13 12-Jan-13
*) Independent Commissioners

BOARD OF DIRECTORS
1. Lee, Kang Hyeob
2. Ha, Gil Yong
3. Lee, Young Soo
4. Soemarno Witoro Soelarno

AUDIT COMMITTEE
1. Bob Kamandanu
2. Jhon Henry Gultom
3. Kurnianto Rustan

CORPORATE SECRETARY
Hananto Wibowo

HEAD OFFICE
Menara Mulia Building 16th Fl.
Jln. Jend. Gatot Subroto Kav. 9 - 11
Jakarta 12930
Phone : (021) 525-7481
Fax : (021) 525-7508

Homepage : www.samindoresources.com
Email : hananto@samindoresources.com;
admin@samindoresources.com
 MYOH Samindo Resources Tbk. [S]
TRADING ACTIVITIES
Closing Price* and Trading Volume
Samindo Resources Tbk. [S] Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2011 - January 2013 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
5,600 160 Jan-11 - - 50 - - - -
Feb-11 - - 50 1 1 0.1 1
4,900 140 Mar-11 50 50 50 1 0.5 0.0 1
Apr-11 50 50 50 5 161 8 5
May-11 50 50 50 3 4,796 240 2
4,200 120
Jun-11 - - 50 - - - -
Jul-11 50 50 50 5 59,182 1,480 5
3,500 100
Aug-11 121 50 97 4,936 114,061 10,241 10
Sep-11 108 65 96 10,532 292,965 24,285 20
2,800 80
Oct-11 101 73 78 4,567 228,055 19,725 21
Nov-11 700 71 425 8,191 224,789 69,887 22
2,100 60 Dec-11 1,460 430 1,390 15,032 308,273 150,683 15

1,400 40 Jan-12 2,025 1,230 1,930 7,254 34,127 61,913 15

Feb-12 4,350 1,880 3,700 6,438 21,089 58,479 21
700 20 Mar-12 6,150 3,775 5,250 8,088 17,771 86,337 21
Apr-12 5,550 2,250 3,125 12,136 27,490 85,998 20
May-12 3,600 1,070 1,200 28,531 101,628 181,505 21
Jun-12 1,420 1,100 1,300 9,227 38,465 50,102 21
Jan-11 Jul-11 Jan-12 Jul-12 Jan-13
Jul-12 1,340 990 1,280 3,484 11,989 14,695 22
Aug-12 1,400 1,030 1,080 3,631 10,824 13,158 19
Sep-12 1,560 1,020 1,320 8,449 40,968 55,138 20
Closing Price*, Jakarta Composite Index (IHSG) and Oct-12 1,400 1,060 1,080 5,996 24,571 30,900 22
Mining Index Nov-12 1,090 980 990 1,956 7,749 7,935 20
January 2011 - January 2013 Dec-12 1,040 810 840 1,695 7,369 6,614 18
1,330%
Jan-13 940 800 800 5,751 53,993 46,664 21
1,140%

950%

760%

570%

380%

190%
106.0%
- 19.5%
-42.8%

-190%

Jan 11 Jul 11 Jan 12 Jul 12 Jan 13

SHARES TRADED 2009 2010 2011 2012 Jan-13

Volume (Million Sh.) 26 73 1,232 344 54
Value (Billion Rp) 1 3 277 653 47
Frequency (Thou. X) 0.7 1 43 97 6
Days 72 32 102 240 21

Price (Rupiah)
High 53 50 1,460 6,150 940
Low 50 50 50 810 800
Close 50 50 1,390 840 800
Close* 388 388 1,349 840 800

PER (X) 58.76 34.18 6.23 3.52 3.12

PER Industry (X) 16.89 8.49 20.76 3.23 -10.63
PBV (X) 11.41 4.56 1.38 1.07 1.00
* Adjusted price after corporate action
 MYOH Samindo Resources Tbk. [S]
Financial Data and Ratios Book End : December
Public Accountant : Siddharta Widjaja & Rekan (member of KPMG International)

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 28 25 26,845 80,699 113,414 1,875

Receivables 6,172 614 133,976 162,285 242,952

21 21 42,316 199,594 240,081 1,500
Inventories
Current Assets 6,336 735 222,261 605,026 910,680
1,125
Fixed Assets 116 136 199,436 684,041 897,650
Other Assets - - - 41 466
750
Total Assets 6,931 3,062 423,310 1,292,581 1,815,818
Growth (%) -55.82% 13,723.69% 205.35% 40.48% 375

Current Liabilities 5,077 3,257 238,381 656,407 525,258 -

Long Term Liabilities 897 704 5,669 365,117 508,306 2009 2010 2011 2012 2013
Total Liabilities 5,975 3,961 244,050 1,021,524 1,033,563
Growth (%) -33.70% 6,061.00% 318.57% 1.18%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 100,000 100,000 1,100,000 1,100,000 1,100,000 782
Paid up Capital 42,025 42,025 294,175 374,903 441,263
Paid up Capital (Shares) 1,681 1,681 1,471 1,875 2,206
Par Value 25 25 200 200 200
626

Retained Earnings -62,162 -64,017 -72,099 -36,216 137,239

469

Total Equity 956 -899 179,260 271,057 782,255

Growth (%) N/A N/A 51.21% 188.59% 312
271
179
INCOME STATEMENTS Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 156

Total Revenues 2,047 1,947 878,653 1,793,727 2,455,556 1.0 2010

Growth (%) -4.88% 45,020.21% 104.15% 36.90%
-1

2009 -0.9 2011 2012 2013

Cost of Revenues 2,012 1,867 798,803 1,561,297 2,109,616

Gross Profit 35 80 79,850 232,430 345,941
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 2,012 1,867 34,018 64,349 68,188
Operating Profit 35 80 45,831 168,082 277,752 2,456

Growth (%) 128.53% 56,869.38% 266.74% 65.25%

2,456

1,955 1,794
Other Income (Expenses) -609 72 1,125 -8,324 -43,143
Income before Tax -574 152 46,956 159,758 234,609 1,454

Tax -58 -200 12,163 41,959 60,825

879
Profit for the period -515 352 34,793 36,150 173,784
953

Growth (%) N/A 9,791.12% 3.90% 380.73%

452

2.0 1.9
Period Attributable - - - 36,150 173,455 -49

Comprehensive Income -515 352 34,793 36,150 173,784 2009 2010 2011 2012 2013
Comprehensive Attributable - - - 35,882 -

RATIOS Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 124.79 22.58 93.24 92.17 173.38
174
Dividend (Rp) - - - - 25.00 174

EPS (Rp) - - - 19.28 78.62

BV (Rp) 0.57 -0.53 121.87 144.60 354.55 139

DAR (X) 0.86 1.29 0.58 0.79 0.57

6.25 -4.41 1.36 3.77 1.32
104

DER(X)
ROA (%) -7.44 11.49 8.22 2.80 9.57 69

ROE (%) -53.91 -39.13 19.41 13.34 22.22 35 36

GPM (%) 1.72 4.13 9.09 12.96 14.09 34

OPM (%) 1.72 4.13 5.22 9.37 11.31 2009 0.4

NPM (%) -25.17 18.06 3.96 2.02 7.08
-1

-0.5 2010 2011 2012 2013

Payout Ratio (%) - 31.80
Yield (%) - - - - -