Anda di halaman 1dari 3

ARTI Ratu Prabu Energi Tbk.

[S]
COMPANY REPORT : JANUARY 2014 As of 30 January 2014
Main Board Individual Index : 43.615
Industry Sector : Mining (2) Listed Shares : 1,568,000,000
Industry Sub Sector : Crude Petroleum & Natural Gas Production (22) Market Capitalization : 279,104,000,000
370 | 0.28T | 0.006% | 99.70%

287 | 0.05T | 0.004% | 99.81%

COMPANY HISTORY SHAREHOLDERS (January 2014)


Established Date : 31-Mar-1993 1. PT Ratu Prabu 981,121,312 : 62.57%
Listing Date : 30-Apr-2003 2. Theydon Financial Corp 146,279,000 : 9.33%
Under Writer IPO : 3. PT Brent Ventura 104,026,490 : 6.63%
PT Harumdana Sekuritas 4. Public (<5%) 336,573,198 : 21.47%
PT Suprasurya Danawan Sekuritas
Securities Administration Bureau : DIVIDEND ANNOUNCEMENT
PT Ficomindo Buana Registrar Bonus Cash Recording Payment
F/I
Mayapada Tower 10th Fl. Suite 02 B Year Shares Dividend Cum Date Ex Date Date Date
Jln. Jend. Sudirman Kav. 28 Jakarta 12920 2003 0.70 25-Oct-04 26-Oct-04 28-Oct-04 29-Nov-04 F
Phone : (021) 521-2316, 521-2317
Fax : (021) 521-2320 ISSUED HISTORY
Listing Trading
BOARD OF COMMISSIONERS No. Type of Listing Shares Date Date
1. Derek Prabu Maras 1. First Issue 95,000,000 30-Apr-03 30-Apr-03
2. Andi Sangkala *) 2. Company Listing 101,000,000 30-Apr-03 21-Dec-03
*) Independent Commissioners 3. Right Issue 1,372,000,000 04-Aug-08 04-Aug-08

BOARD OF DIRECTORS
1. Burhanuddin Bur Maras
2. Gemilang Zaharin
3. Gregory Quin Maras
4. Iskandarsyah

AUDIT COMMITTEE
1. Andi Sangkala
2. Agung Wiranta
3. Tata Wijaya

CORPORATE SECRETARY
Martini U.D. Suarsa

HEAD OFFICE
Gedung Ratu Prabu I Lt. 9
Jln. TB Simatupang Kav. 20
Jakarta - 12560
Phone : (021) 788-36836
Fax : (021) 780-8037

Homepage : www.rpenergi.com
Email : corsec@rpenergi.com
ARTI Ratu Prabu Energi Tbk. [S]
TRADING ACTIVITIES
Closing Price* and Trading Volume
Ratu Prabu Energi 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)
740 240 Jan-10 480 395 405 205 1,176 494 16
Feb-10 405 295 315 452 42,869 16,856 19
648 210 Mar-10 370 240 305 1,517 29,946 11,240 22
Apr-10 460 250 320 2,206 34,332 12,659 21
May-10 330 225 250 439 52,246 15,185 17
555 180
Jun-10 320 200 255 1,312 29,371 6,312 22
Jul-10 365 220 310 1,076 49,608 12,493 21
463 150
Aug-10 320 255 290 236 16,626 6,093 21
Sep-10 330 265 295 601 28,010 10,687 17
370 120
Oct-10 360 260 290 671 51,690 23,892 20
Nov-10 290 245 280 258 89,871 13,173 19
278 90 Dec-10 285 260 280 406 2,128 575 20

185 60 Jan-11 305 270 280 251 17,063 2,172 18


Feb-11 320 270 295 55 8,136 929 13
93 30 Mar-11 335 245 265 752 6,498 1,716 22
Apr-11 265 205 245 756 8,329 1,980 19
May-11 760 240 560 11,984 125,731 74,430 20
Jun-11 660 440 550 7,479 71,733 41,561 20
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14
Jul-11 640 475 500 8,292 96,744 55,757 21
Aug-11 570 375 390 4,040 46,032 22,549 19
Sep-11 400 215 365 2,188 20,922 6,989 20
Closing Price*, Jakarta Composite Index (IHSG) and Oct-11 370 285 295 1,760 15,575 5,103 21
Mining Index Nov-11 310 199 215 1,647 10,520 2,563 22
January 2010 - January 2014 Dec-11 315 210 255 2,464 19,319 5,062 21
125%
Jan-12 360 260 290 5,931 56,843 17,659 21
100% Feb-12 370 270 300 8,405 67,674 22,393 21
Mar-12 335 295 305 20,943 114,460 36,013 21
75% Apr-12 400 305 345 5,281 96,388 33,734 20
71.6%
May-12 360 275 280 6,450 34,895 12,197 21
50% Jun-12 410 255 310 74,365 515,735 189,428 21
Jul-12 325 260 275 2,036 16,664 4,869 22
Aug-12 275 235 240 779 5,574 1,432 19
25%
Sep-12 290 205 255 2,915 23,153 6,031 20
Oct-12 330 250 285 2,834 26,235 7,465 22
-
Nov-12 330 255 295 1,404 12,809 3,918 20
Dec-12 305 245 260 590 6,417 1,743 18
-25%

-40.2% Jan-13 270 250 265 722 8,016 2,106 21


-50% Feb-13 280 255 260 1,937 14,551 3,911 20
-62.1% Mar-13 385 255 355 2,088 26,850 8,379 15
-75% Apr-13 395 270 275 835 7,532 2,476 14
Jan 10 Jan 11 Jan 12 Jan 13 Jan 14 May-13 300 220 255 3,538 23,509 5,885 22
Jun-13 265 205 235 325 2,258 549 19
Jul-13 245 205 225 831 8,114 1,917 20
SHARES TRADED 2010 2011 2012 2013 Jan-14 Aug-13 225 182 200 204 2,456 523 17
Volume (Million Sh.) 428 447 977 107 2 Sep-13 210 181 199 584 4,566 890 20
Value (Billion Rp) 130 221 337 28 0.3 Oct-13 215 191 205 815 4,994 1,016 20
Frequency (Thou. X) 9 42 132 12 0.5 Nov-13 205 186 198 121 1,096 245 16
Days 235 236 246 221 20 Dec-13 200 179 181 317 2,699 494 17

Price (Rupiah) Jan-14 202 166 178 452 1,950 345 20


High 480 760 410 395 202
Low 200 199 205 179 166
Close 280 255 260 181 178
Close* 280 255 260 181 178

PER (X) 16.23 41.63 7.86 9.47 9.31


PER Industry (X) 17.69 16.17 8.49 19.30 20.66
PBV (X) 0.55 0.50 0.48 0.32 0.31
* Adjusted price after corporate action
ARTI Ratu Prabu Energi Tbk. [S]
Financial Data and Ratios Book End : December
Public Accountant : Sudin & Rekan

BALANCE SHEET Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(Million Rp except Par Value) Assets Liabilities
Cash & Cash Equivalents 17,212 66,789 14,713 30,075 32,857 1,500

Receivables 109,066 113,207 175,063 225,160 256,796


24,223 22,778 21,158 9,050 13,408 1,200
Inventories
Current Assets 162,979 228,584 249,772 309,426 324,646
900
Fixed Assets 860,089 956,727 963,332 635,024 637,374
Other Assets 91,261 90,108 90,433 94,433 55,507
600
Total Assets 1,175,948 1,367,943 1,453,096 1,432,239 1,410,551
Growth (%) 16.33% 6.22% -1.44% -1.51% 300

Current Liabilities 190,321 125,553 113,373 203,525 159,267 -


Long Term Liabilities 556,325 447,100 536,660 372,955 358,554 2009 2010 2011 2012 Sep-13
Total Liabilities 746,646 572,652 650,032 576,480 517,822
Growth (%) -23.30% 13.51% -11.32% -10.18%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 893
856
Paid up Capital 784,000 784,000 784,000 784,000 784,000 893

794 803
Paid up Capital (Shares) 1,568 1,568 1,568 1,568 1,568
Par Value 500 500 500 500 500
711

Retained Earnings -247,835 -289,786 -260,183 -228,600 -206,112


429
528

Total Equity 428,725 794,290 803,063 855,759 892,730


Growth (%) 85.27% 1.10% 6.56% 4.32% 346

INCOME STATEMENTS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 164

Total Revenues 483,122 335,114 309,745 449,486 282,721


Growth (%) -30.64% -7.57% 45.12%
-18

2009 2010 2011 2012 Sep-13

Cost of Revenues 320,205 196,292 188,843 278,255 174,775


Gross Profit 162,917 138,822 120,902 171,232 107,946
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 96,154 76,333 115,214 96,081 76,960
Operating Profit 66,763 62,490 5,688 75,151 30,986 483
449
Growth (%) -6.40% -90.90% 1,221.17%
483

335
385

Other Income (Expenses) -242,327 -61,032 8,281 -18,415 6,904 310


283
Income before Tax -175,609 26,588 13,969 56,736 37,890 286

Tax 4,846 -846 2,202 4,879 966


Profit for the period -180,455 27,434 11,767 51,857 36,924
187

Growth (%) N/A -57.11% 340.71%


89

Period Attributable - - - 31,583 22,488 -10

Comprehensive Income -180,455 27,050 9,604 51,857 36,924 2009 2010 2011 2012 Sep-13
Comprehensive Attributable - - - 31,583 8,360

RATIOS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 85.63 182.06 220.31 152.03 203.84
52
Dividend (Rp) - - - - - 52

27
37

EPS (Rp) - - - 20.14 14.34 12


2009
BV (Rp) 273.42 506.56 512.16 545.76 569.34 5

DAR (X) 0.63 0.42 0.45 0.40 0.37 2010 2011 2012 Sep-13
1.74 0.72 0.81 0.67 0.58
-41

DER(X)
ROA (%) -15.35 2.01 0.81 3.62 2.62 -88

ROE (%) -42.09 3.45 1.47 6.06 4.14


GPM (%) 33.72 41.43 39.03 38.10 38.18 -134

OPM (%) 13.82 18.65 1.84 16.72 10.96


NPM (%) -37.35 8.19 3.80 11.54 13.06
-180

-180
Payout Ratio (%) - -
Yield (%) - - - - -