:
:
:
:
:
www.mncsecurities.com
Modal Dasar
Jumlah
Nilai Nomin al
Saham
(Rp)
Jumlah
N ilai Nominal
Saham
(Rp)
4,500,000,000
450,000,000,000
15,000,000,000
1,500,000,000 ,000
4,500,000,000
450,000,000,000
90.00
500,000,000
50,000,000,000
10.00
500,000,000
50,000,000,000
5.56
0.00
4,000,000,000
400,000,000,000
44.44
9 00,0 00,000,000
50.00
Jumlah Modal
Ditempatkan dan
5,000,000,000
500,000,000 ,000
10,000,000,000
1,000,000,000 ,000
100.00
100 .00
Disetor Penuh
Jumlah Saham Dalam
P ortepel
6 00,000,000,000
Susunan pemegang saham setelah Penawaran Umum dan setelah Pelaksanaan Waran Seri I adalah sebagai
berikut :
Modal Dasar
Jumlah
Nilai Nomin al
Saham
(Rp)
15,000,000,000
1,500,000,000 ,000
4,500,000,000
450,000,000,000
500,000,000
50,000,000,000
4,000,000,000
400,000,000,000
44.44
9,000,000,000
900,000,000 ,000
Jumlah
N ilai Nominal
Saham
(Rp)
50.00
4,500,000,000
450,000,000,000
5.56
500,000,000
50,000,000,000
5.32
440,000,000,000
46.81
9 40,0 00,000,000
100 .00
4400000000
47.87
Jumlah Modal
Ditempatkan dan
100.00
Disetor Penuh
Jumlah Saham Dalam
P ortepel
6,000,000,000
600,000,000 ,000
5 60,000,000,000
: Maksum Khandari
: Nurhandy
: Muhammad Arsyad Zsatur Perwira Putra Pamilih
Direksi
Direktur Utama
Direktur
Direktur
Direktur
:
:
:
:
Susanto Sorip
Bobby Alianto
Elfo Safani
Ir. Nanang Ibnur Rosyid
31 Desember
30 Juni
2012
2011
2010
2009
2008
2007
ASET
Jumlah Aset Lancar
Jumlah Aset Tidak Lancar
JumlahAset
71,491
824,914
896,405
70,407
664,051
734,458
71,086
387,277
458,363
67,766
283,233
350,999
41,572
194,007
235,579
3,396
124,906
128,302
365,986
5,185
371,171
525,234
896,405
15,641
492,547
508,188
226,270
734,458
2,779
232,029
234,808
223,553
458,361
2,466
135,398
137,864
213,135
350,999
1,959
66,114
68,073
167,506
235,579
11,803
90,974
102,777
25,525
128,302
www.mncsecurities.com
Uraian
2012
20,801
(16,598)
4,203
(1,802)
2,401
(151)
2,250
(1,293)
957
558
PenjualanBersih
BebanPokok Penjualan
Laba Bruto
BebanUsaha
Laba (Rugi) Usaha
Pendapatan (beban) lain-lain
Laba (rugi) SebelumPajak Penghasilan
Manfaat (Beban) Pajak Penghasilan
Laba (Rugi) sebelumdampak restrukturisasi
Proforma dampak restrukturisasi entitas pengendali
Laba (Rugi) Bersih Komprehensif
Total labakomprehensif periode berjalan
yang dapat diatribusikan kepada:
Pemilik Entitas
Kepentingannon-pengendali
12 bulan
2011
19,860
(14,926)
4,934
(1,471)
3,463
(72)
3,391
(743)
2,648
187
2011
37,323
(29,933)
7,390
(3,199)
4,191
381
4,572
(1,855)
2,717
1,088
2010
24,808
(22,140)
2,668
(3,998)
(1,330)
66
(1,264)
(219)
(1,483)
423
2009
14,848
(13,810)
1,038
(1,675)
(637)
740
103
(74)
29
(453)
2008
1,447
(1,424)
23
(626)
(603)
1,184
581
581
83
2007
(1,071)
(1,071)
35
(1,036)
(1,036)
-
1,515
2,835
3,805
(1,060)
(424)
664
(1,036)
1,298
217
2,382
453
3,155
650
(1,080)
20
(504)
80
679
(15)
(1,036)
-
Rasio Keuangan
30 Juni
2012
Uraian
2011
31 Desember
2009
2010
2008
2007
20.21
7.28
24.84
14.27
19.80
10.19
10.75
(4.27)
6.99
(2.86)
1.59
45.89
0.29
0.17
1.25
0.39
1.70
0.83
(0.50)
(0.30)
(0.25)
(0.18)
2.60
0.52
0.20
0.71
4.50
2.25
25.58
1.05
27.48
0.65
21.22
0.41
0.29
4.03
Kewajiban/ aset
0.41
0.69
0.51
0.39
0.29
0.80
Komentar:
Berikut adalah tabel rasio-rasio keuangan antara emiten perkebunan yang listing di BEI dibandingkan dengan Perseroan.
LSIP
BWPT
SIMP
SMAR
SGRO
GZCO
JAWA
PER
AALI
1 3.14
11.02
18.90
12.93
8.96
13.91
UNSP
93.00
10.61
9.05
TBLA
8.62
PALM
(17.69)
PBV
3.41
2.29
3.47
1.06
2.26
1.64
0.14
0.72
1.18
1.38
DER
0.40
0.19
1.79
0.65
0.94
0.52
1.16
0.87
0.74
1.83
ROA
1 8.52
17.38
6.57
4.93
13.06
7.77
0.04
3.68
7.38
Average
MAGP
16.59
347.2 - 416.67
3.54
1.92
0.49 - 0.58
3.70
1.16
0.71
5.64
(4.21)
7.34
0.17
ROE
2 5.97
20.72
18.36
8.15
25.29
11.80
0.08
6.90
12.87
15.96
(19.80)
11.48
0.29
NPM
1 9.50
28.17
29.07
9.22
7.55
10.54
0.20
27.77
22.74
7.50
(21.43)
12.80
(63.87)
OPM
2 7.81
33.11
48.41
19.11
11.51
16.86
22.75
23.24
30.27
15.41
16.19
24.06
(30.65)
Per Juni 2012, Penjualan Perseroan sebesar Rp20.801 juta atau meningkat 4,74% dibandingkan dengan periode yang sama tahun sebelumnya. Peningkatan ini disebabkan oleh adanya peningkatan produkstivitas
tanaman.
Dengan harga Rp 100-120 per saham, maka PBV Perseroan sebesar 0.49 0.58 kali, lebih rendah dari PBV
industri sebesar 1.92 kali. Tetapi PER Perseroan sebesar 347.2 416.67, lebih tinggi dibandingkan PER industri.
www.mncsecurities.com
Edwin J. Sebayang
edwin.sebayang@mncsecurities.com
Mining, Energy, Company Groups
Reza Nugraha
reza.nugraha@mncsecurities.com
Cement, Transportation, Infrastructure, Property
Martha Christina
martha.puspitasari@mncsecurities.com
Banking, Multifinance
Dian Agustina
dian.agustina@mncsecurities.com
Plantation
Head of Research
Ext.260
Research
Ext.261
Research
Ext.262
Research
Ext.264
MNC Securities
Disclaimer
This research report has been issued by PT MNC Securities It may not be reproduced or further distributed or published, in whole or in
part, for any purpose. PT MNC Securities has based this document on information obtained from sources it believes to be reliable but
which it has not independently verified; PT MNC Securities makes no guarantee, representation or warranty and accepts no responsibility to liability as to its accuracy or completeness. Expression of opinion herein are those of the research department only and are
subject to change without notice. This document is not and should not be construed as an offer or the solicitation of an offer to purchase or subscribe or sell any investment. PT MNC Securities and its affiliates and/or their offices, directors and employees may own
or have positions in any investment mentioned herein or any investment related thereto and may from time to time add to or dispose
of any such investment. PT MNC Securities and its affiliates may act as market maker or have assumed an underwriting position in
the securities of companies discusses herein (or investment related thereto) and may sell them to or buy them from customers on a
principal basis and may also perform or seek to perform investment banking or underwriting services for or relating to those compa-
www.mncsecurities.com
INDOVISION - Jakarta
Wisma Indovision Lantai Dasar
Jl Raya Panjang Z / III
Jakarta 11520
Telp. 021-5813378 / 79
Fax. 021-5813380
HP. 0815 1650 107
Denny Kurniawan
bhaktiindovision@yahoo.co.id
dennykurniawan78@yahoo.co.id
SURYO - Jakarta
Jl. Suryo No. 20
Senopati
Jakarta Selatan
Telp. ( 021 ) 72799989
Fax. (021 ) 72799977
Suta Vanda Syafril
suta.vanda@bhakti-investama.com
GANDARIA - Jakarta
Jl. Iskandar Muda No. 9 A
Arteri Pondok Indah (depan Gandaria City)
Jakarta 12240
Telp. (021) 7294243, 7294230
Fax. (021) 7294245
A. Dwi Supriyanto
antondwis@ymail.com
Sby-Sulawesi
Jl. Sulawesi No. 60
Surabaya 60281
Telp. 031-5041690
Fax. 031-5041694
HP. 0812 325 2868
Lius Andy H.
lius.ah@gmail.com
lius_andy@yahoo.com
SURABAYA
GEDUNG ICBC CENTER
JL. BASUKI RAHMAT 16-18
SURABAYA
TELP. 031-5317929
FAX. 031-5353667
HP. 0888 303 7338
ANDRIANTO WIJAYA
bhakti.sby@gmail.com
andriantowi@yahoo.com
MAGELANG
Jl. Cempaka No. 8 B
Komp. Kyai Langgeng
Kel. Jurang Ombo, Magelang 56123
Telp. 0293-313338
0293-313468
Fax. 0293-313438
HP. 0888 282 6180
Deddy Irianto
bhaktimgl@yahoo.com
MALANG
Jl. Pahlawan TRIP No. 9
Malang 65112
Telp. 0341-567555
Fax. 0341-586086
HP. 0888 330 0000
Lanny Tjahjadi
bsmalang@gmail.com
bsmalang@yahoo.com
SOLO
Jl. Dr. Rajiman 64 / 226
Solo
Telp. (0271) 642722,
631662, 633707
Fax. (0271) 637726
Tindawati
LY. Lennywati
bcisol@yahoo.com
BATAM
Hotel Nagoya Plaza
Jl. Imam Bonjol No. 3-4
Lubuk Baja, Batam 29432
Telp. 0778-459997
Fax. 0778-456787
HP. 0812 701 7917
Manan
bs_batam@yahoo.com
bs_batam@gmail.com
MEDAN
Grand Palladium Mall Blok GE-5 No1
Jl. Kapten Maulana Lubis No. 8
Medan 20112, SUMUT
Telp. 061-4517078 , 6822 ,
Fax . 061-4517072
Roni Tanjung
roni_thoriq@yahoo.com
TEGAL
Ahmad Yani No 237
Tegal
Telp. 0283 - 335 7768
Fax. 0283 - 340 520
bstegal08@yahoo.com
Jl.
Bogor
Jl. Raya Pajajaran No. 25
( Depan Hotel Pangrango 2 )
Bogor
Tlp. 0251 8350476 , 08889992200
Fax. 0251-8350 527
HP. 0819 0524 0006
Irwan Oktavian
bsbogor08@gmail.com
DENPASAR
Gedung Bhakti Group
( Koran Seputar Indonesia )
Jl. Diponegoro No. 109
Denpasar - 80114
Telp. 0361-264569
Fax. 0361-264563
MAKASSAR
Jl. Lanto Dg Pasewang No. 28 C
Makassar - Sulawesi Selatan
Kompleks Rukan Ratulangi
Blok. C12-C13
Jl. DR. Sam Ratulangi No. 7
Makassar - 90113
Telp. 0411-858516
Fax. 0411-858526
Fax. 0411 - 850913
Daniel R. Marsan
email: denicivil@gmail.com
aliy.syukur@gmail.com
SEMARANG
Rukan Mutiara Marina No. 36 Lt. 2
Kav. 35 - 36
Semarang
Telp. 024-76631623
Fax. 024-76631627
bsec_smg@yahoo.co.id
Sentul - Bogor
Jl. Ir. H. Djuanda No. 78
Sentul City,
Bogor 16810
Telp. 6221- 87962291 93
Fax. 6221- 87962294
Hari Retnowati
chandrajayapatiwiri@hotmail.com
Bandung
Jl. Gatot Subroto No. 2
Bandung - 40262
Telp No. 022- 733 1916-17
Fax No. 022- 733 1915
Bismar / Dimas Panji
dimas.panji@bhakti-investama.com
PATI
Jalan HOS Cokroaminoto Gang 2 No. 1
Pati Jawa Tengah
Telp (0295) 382722
Faks (0295) 385093
Lukas Bayu AP.
msec.pati@bhakti-investama.com
www.mncsecurities.com