Beruflich Dokumente
Kultur Dokumente
Business
Plywood
CompanyStatus
PMDN
Underwriters
PTDaiwaIndonesiaSecurities,PTMashillJayaSecurities(IPO)
Shareholders
2000
PTBagusnusaSetiaGemilang
Public
2005
PTBagusnusaSetiaGemilang
Public
2001
59.39% PTBagusnusaSetiaGemilang
40.61% NjotoSuhardjojo
WangsaAtmajaSurya
WindiyaRachman
Abikoesmo
Public
2006
59.39% PTBagusnusaSetiaGemilang
40.61% Public
2002
59.39% PTBagusnusaSetiaGemilang
0.10% NjotoSuhardjojo
0.06% WangsaAtmajaSurya
0.05% WindiyaRachman
0.03% Abikoesmo
40.61% Public
2007
59.39% PTBagusnusaSetiaGemilang
40.61% Public
2003
59.39% PTBagusnusaSetiaGemilang
0.10% NjotoSuhardjojo
0.07% WangsaAtmajaSurya
0.05% Abikoesmo
0.03% Public
40.36%
2008
59.39% PTBagusnusaSetiaGemilang
40.61% Public
2004
59.39% PTBagusnusaSetiaGemilang
0.10% Public
0.07%
0.03%
40.41%
59.39%
40.61%
2009
59.39% PTBagusnusaSetiaGemilang
40.61% Public
59.39%
40.61%
Board of Directors
Number of Employees
2000
President Commissioner
Commissioners
Windiya Rachman
Dharma Surya
Budhi Surya
President Director
Directors
Njoto Suhardjojo
Abikoesno
Wangsa Atmaja Surya
4,300
2001
President Commissioner
Commissioners
Windiya Rachman
Dharma Surya
Budhi Surya
President Director
Directors
Njoto Suhardjojo
Abikoesno
Wangsa Atmaja Surya
4,894
2002
President Commissioner
Commissioners
Budhi Surya
Dharma Surya
Tengku Alwin Aziz
President Director
Directors
Njoto Suhardjojo
Abikoesno
Wangsa Atmaja Surya
4,698
2003
President Commissioner
Commissioners
Budhi Surya
Dharma Surya,
Tengku Alwin Aziz
President Director
Directors
Njoto Suhardjojo
Abikoesno
Wangsa Atmaja Surya
4,192
2004
President Commissioner
Commissioners
Budhi Surya
Dharma Surya, MBA
Njoto Suhardjojo
President Director
Directors
Bonifasius
Willy Soetarto
Wangsa Atmaja Surya
Tintin Surya
3,591
2005
President Commissioner
Commissioners
Budhi Surya
Dharma Surya, MBA
Njoto Suhardjojo
Tengku Alwin Aziz
President Director
Directors
Bonifasius
Willy Soetarto
Wijaya Surya
2,931
2006
President Commissioner
Commissioners
Budhi Surya
Dharma Surya, MBA
Njoto Suhardjojo
Tengku Alwin Aziz
President Director
Directors
Bonifasius
Willy Soetarto
Phie Karsa Kosindra
2,700
2007
President Commissioner
Commissioners
Budhi Surya
Njoto Suhardjojo
Tengku Alwin Aziz
President Director
Directors
Bonifasius
Willy Soetarto
Phie Karsa Kosindra
1,806
2008
President Commissioner
Commissioners
Budhi Surya
Njoto Suhardjojo
Tengku Alwin Aziz
President Director
Directors
Bonifasius
Willy Soetarto
Eny Hasta Surya
Nurhadi Purwanto
1,704
2009
President Commissioner
Commissioners
Budhi Surya
Njoto Suhardjojo
Tengku Alwin Aziz
President Director
Directors
Bonifasius
Karlie Hanafi Kalianda
Nurhadi Purwanto
Eny Hasta Surya
Willy Soetarto
1,596
1998
1999
2000
Total Assets
Current Assets
of which
Cash on hand and in banks
Cash and cash equivalents
Time Deposits
Trade receivables
Inventories
Non-current Assets
of which
Fixed Asset Net
Deffered Tax Assets-Net
Investment
Other Assets
418,504
188,053
411,384
195,893
424,158
212,747
13,496
22,749
14,245
(million rupiah)
2001
2002
2003
2004
2005
388,037
195,143
392,037
197,076
413,365
200,614
415,115
196,252
396,039
187,345
15,833
7,659
12,018
7,199
5,823
35,561
89,720
32,204
113,664
31,857
147,749
12,559
134,292
29,888
138,011
194,960
23,909
136,990
212,751
17,833
142,612
218,863
17,612
138,002
208,694
216,717
189,785
180,834
163,643
458
13,277
508
25,198
508
30,069
526
28,724
168,168
1,631
526
1,051
181,929
3,217
546
865
181,392
9,947
405
766
176,221
4,104
416
879
Liabilities
Current Liabilities
of which
Bank loans
Bank borrowings
Trade payables
Taxes payable
Accrued expenses
Current maturities of
long-term debt
Long-term Liabilities
of which
Bank borrowings
Non-current Liabilities
Minority Interests in Subsidiaries
295,852
238,684
266,455
215,090
306,003
197,653
306,055
215,477
281,872
209,562
327,678
263,029
335,423
268,625
367,101
299,999
103,163
31,270
139,614
40,692
121,464
31,492
134,395
27,508
114,336
28,900
136,807
65,055
191,547
34,780
57,951
13,142
11,222
14,682
20,457
26,363
19,339
19,020
16,076
57,091
51,201
108,156
90,411
76
165
195
166
72,310
136
64,649
90
66,799
28
67,102
n.a
Shareholders' Equity
Paid-up capital
Paid-up capital
in excess of par value
Revaluation of fixed assets
Retained earnings
122,652
100,000
144,929
100,000
118,154
100,000
81,982
100,000
110,028
100,000
84,617
100,000
79,664
100,000
22,500
18,534
18,534
152
26,395
Net Sales
Cost of Good Sold
Gross Profit
Operating Expenses
Operating Profit
Other Income (Expenses)
Profit (Loss) before Taxes
Profit (Loss) after Taxes
Per Share Data (Rp)
Earnings (Loss) per Share
Equity per Share
Dividend per Share
Closing Price
Financial Ratios
PER (x)
PBV (x)
Dividend Payout (%)
Dividend Yield (%)
Current Ratio (x)
Debt to Equity (x)
Leverage Ratio (x)
Gross Profit Margin (x)
Operating Profit Margin (x)
Net Profit Margin (x)
Inventory Turnover (x)
Total Assets Turnover (x)
ROI (%)
ROE (%)
1
2
3
4
Growth (%)
Indicators
Total Asset
Share Holder's Equity
Net Sales/Revenue
Net Provit
207,627
570,511
317,956
252,555
110,022
142,533
(130,145)
12,389
7,849
555,586
410,194
145,392
94,631
50,761
(6,743)
44,018
33,366
28,938
100,000
18,534
18,534
18,534
18,534
18,534
(380)
(36,552)
(8,506)
(33,918)
(38,870)
(89,597)
546,227
382,634
163,593
93,147
70,447
(89,305)
(18,858)
(14,275)
600,323
470,168
130,155
115,759
14,396
(43,222)
(28,826)
(36,173)
506,117
405,438
100,678
117,264
(16,585)
(10,139)
(26,724)
(24,220)
521,462
386,883
134,579
110,191
24,388
(36,662)
(12,274)
(5,933)
485,599
399,729
85,870
98,413
(12,543)
(31,973)
(44,516)
(50,726)
542,943
419,530
123,414
106,741
16,672
16,634
33,307
28,046
16
245
45
675
67
290
25
625
(29)
236
250
(72)
164
125
56
220
n.a
120
(48)
169
n.a
75
(12)
159
n.a
335
(101)
58
n.a
170
43.00
2.75
286.66
6.67
9.37
2.16
37.46
4.00
(8.76)
1.06
-
(1.73)
0.76
-
2.14
0.55
n.a
n.a
(1.55)
0.44
n.a
n.a
(28.23)
2.10
n.a
n.a
(1.68)
2.94
n.a
n.a
0.79
2.41
0.71
0.44
0.25
0.01
3.54
1.36
1.88
6.40
0.91
1.84
0.65
0.26
0.09
0.06
3.61
1.35
8.11
23.02
1.08
2.59
0.72
0.30
0.13
n.a
2.59
1.29
(3.37)
(12.08)
0.91
3.73
0.79
0.22
0.02
n.a
3.50
1.55
(9.32)
(44.12)
0.94
2.56
0.72
0.23
0.03
0.05
3.04
1.38
7.15
25.49
0.76
3.87
0.79
0.20
n.a
n.a
2.96
1.22
(5.86)
(28.62)
0.73
4.21
0.81
0.26
0.05
n.a
2.71
1.26
(1.43)
(7.45)
0.62
12.69
0.93
0.18
n.a
n.a
2.90
1.23
(12.81)
(175.29)
1998
1999
(1.70)
18.16
(2.62)
325.10
2000
3.11
(18.47)
(1.68)
(142.78)
2001
(8.52)
(30.61)
9.90
153.40
2002
1.03
34.21
(9.56)
(177.53)
2003
5.44
(23.10)
(6.78)
(186.36)
2004
0.42
(5.85)
3.03
(75.50)
2005
(4.60)
(63.67)
(6.88)
754.98
(millionrupiah)
2007
2008
TotalAssets
CurrentAssets
ofwhich
CashandCashEquivalents
Tradereceivables
Inventories
NonCurrentAssets
ofwhich
FixedAssetsNet
DefferedTaxAssetsNet
Investments
OtherAssets
322,181
128,062
288,943
109,582
236,984
72,242
11,730
6,001
89,389
194,119
7,439
5,267
91,828
179,361
3,047
4,641
62,672
164,742
157,729
n.a
426
258
145,274
n.a
134
942
135,353
n.a
134
1,528
Liabilities
CurrentLiabilities
ofwhich
Bankloans
Tradepayables
Accruedexpenses
NonCurrentLiabilities
MinorityInterestsinSubsidiaries
317,313
209,450
350,101
249,100
376,003
322,727
138,689
48,499
6,345
107,863
n.a
149,820
60,826
7,783
101,001
22
164,990
64,062
5,849
53,276
20
Shareholders'Equity
Paidupcapital
Paidupcapital
inexcessofparvalue
Retainedearnings
4,869
100,000
(61,180)
100,000
(139,039)
100,000
18,534
(113,666)
18,534
(179,714)
18,534
(257,573)
NetSales
CostofGoodsSold
GrossProfit
OperatingExpenses
OperatingProfit
OtherIncome(Expenses)
Profit(Loss)beforeTaxes
Profit(Loss)afterTaxes
397,009
323,283
73,726
70,266
3,460
(13,096)
(9,635)
(24,069)
385,571
331,472
54,099
77,737
(23,638)
(29,512)
(53,150)
(66,049)
388,025
355,800
32,226
70,791
(38,565)
(46,971)
(85,536)
(77,859)
PerShareData(Rp)
Earnings(Loss)perShare
EquityperShare
DividendperShare
ClosingPrice
(48)
10
n.a
160
(132)
(122)
n.a
200
(156)
(278)
n.a
290
(3.32)
16.43
n.a
n.a
(1.51)
(1.63)
n.a
n.a
(1.86)
(1.04)
n.a
n.a
0.61
65.17
0.98
0.19
n.a
n.a
3.62
1.23
(7.47)
(494.35)
0.44
n.a
1.21
0.14
n.a
n.a
3.61
1.33
(22.86)
107.96
0.22
n.a
1.59
0.08
n.a
n.a
5.68
1.64
(32.85)
56.00
FinancialRatios
PER(x)
PBV(x)
DividendPayout(%)
DividendYield(%)
CurrentRatio(x)
DebttoEquity(x)
LeverageRatio(x)
GrossProfitMargin(x)
OperatingProfitMargin(x)
NetProfitMargin(x)
InventoryTurnover(x)
TotalAssetsTurnover(x)
ROI(%)
ROE(%)
PER=1.78x;PBV=0.72x(June2009)
FinancialYear:December31
PublicAccountant:Purwantono,Sarwoko&Sandjaja