You are on page 1of 4

PTFajarSuryaWisesaTbk.

Business

PulpandPaperIndustry

CompanyStatus

PMDN

Underwriter

PTH.G.AsiaIndonesia

Shareholders
2000
PTInterciptaSempana
PTIntratataUsahaMandiri
PTGaramaDhananjaya
PTTatacitaSwadayaAbadi
Public

2005
PTInterciptaSempana
PTIntratataUsahaMandiri
PTGaramaDhananjaya
PTTatacitaSwadayaAbadi
Public

2001
52.40% PTInterciptaSempana
17.50% PTIntratataUsahaMandiri
5.80% PTGaramaDhananjaya
2.00% PTTatacitaSwadayaAbadi
22.30% Public

2006
52.40% PTInterciptaSempana
17.50% PTIntratataUsahaMandiri
5.80% PTGaramaDhananjaya
2.00% PTTatacitaSwadayaAbadi
22.30% Public

2002
52.40% PTInterciptaSempana
17.50% PTIntratataUsahaMandiri
5.80% PTGaramaDhananjaya
2.00% PTTatacitaSwadayaAbadi
22.30% Public

2007
52.40% PTInterciptaSempana
17.50% PTIntratataUsahaMandiri
5.80% PTGaramaDhananjaya
2.00% PTTatacitaSwadayaAbadi
22.30% Public

2003
52.40% PTInterciptaSempana
17.50% PTIntratataUsahaMandiri
5.80% PTGaramaDhananjaya
2.00% PTTatacitaSwadayaAbadi
22.30% Public

2008
52.40% PTInterciptaSempana
17.50% PTIntratataUsahaMandiri
5.80% PTGaramaDhananjaya
2.00% PTTatacitaSwadayaAbadi
22.30% Public

2004
52.40% PTInterciptaSempana
17.50% PTIntratataUsahaMandiri
5.80% PTGaramaDhananjaya
2.00% PTTatacitaSwadayaAbadi
22.30% Public

52.40%
17.50%
5.80%
2.00%
22.30%

2009
52.40% PTInterciptaSempana
17.50% PTIntratataUsahaMandiri
5.80% PTGaramaDhananjaya
2.00% PTTatacitaSwadayaAbadi
22.30% Public

52.40%
17.50%
5.80%
2.00%
22.30%

Management & Number of Employees


Board of Commissioners

Board of Directors

Number of Employees

2000

President Commissioner
Commissioners

Ir. Airlangga
Lila Notopradono
Vilia Sulistyo

President Director
Directors

Winarko Sulistyo
Roy Teguh
Christopher Thomas Pedder
Hadirebowo Ongkowidjojo
Yustinus Yusuf Kusumah

2,368

2001

President Commissioner
Commissioners

Ir. Airlangga
Lila Notopradono
Vilia Sulistyo

President Director
Directors

Winarko Sulistyo
Roy Teguh
Christopher Thomas Pedder
Hadirebowo Ongkowidjojo
Yustinus Yusuf Kusumah

2,111

2002

President Commissioner
Commissioners

Ir. Airlangga
Lila Notopradono
Tony Tjandra

President Director
Directors

Winarko Sulistyo
Roy Teguh
Christopher Thomas Pedder
Ongkowidjojo Hadirebowo
Yustinus Yusuf Kusumah

1,993

2003

President Commissioner
Commissioners

Ir. Airlangga
Lila Notopradono
Tony Tjandra

President Director
Directors

Winarko Sulistyo
Roy Teguh
Christopher Thomas Pedder
Ongkowidjojo Hadirebowo
Yustinus Yusuf Kusumah

1,928

2004

President Commissioner
Commissioners

Ir. Airlangga
Lila Notopradono
Tony Tjandra

President Director
Directors

Winarko Sulistyo
Roy Teguh
Hadi Rebowo Ongkowidjojo
Yustinus Yusuf Kusumah

1,865

2005

President Commissioner
Commissioners

Ir. Airlangga
Lila Notopradono
Tony Tjandra

President Director
Directors

Winarko Sulistyo
Roy Teguh
Hadi Rebowo Ongkowidjojo
Yustinus Yusuf Kusumah
Alexander Beaton Christensen

1,865

2006

President Commissioner
Commissioners

Ir. Airlangga
Lila Notopradono
Tony Tjandra

President Director
Directors

Winarko Sulistyo
Roy Teguh
Hadi Rebowo Ongkowidjojo
Yustinus Yusuf Kusumah
Alexander Beaton Christensen

2,261

2007

President Commissioner
Commissioners

Ir. Airlangga Hartarto, MMT., MBA


Lila Noto Pradono
Tony Tjandra

President Director
Directors

Winarko Sulistyo
Roy Teguh
Hadi Rebowo Ongkowidjojo
Yustinus Yusuf Kusumah
Alexander Beaton Christensen

2,283

2008

President Commissioner
Commissioners

Ir. Airlangga Hartarto, MMT., MBA


Lila Noto Pradono
Tony Tjandra

President Director
Directors

Winarko Sulistyo
Roy Teguh
Hadi Rebowo Ongkowidjojo
Yustinus Yusuf Kusumah
Christopher Thomas Pedder

2,128

2009

President Commissioner
Commissioners

Ir. Airlangga Hartarto, MMT., MBA


Lila Noto Pradono
Tony Tjandra

President Director
Directors

Winarko Sulistyo
Roy Teguh
Hadi Rebowo Ongkowidjojo
Yustinus Yusuf Kusumah
Christopher Thomas Pedder

1,943

Total Assets
Current Assets
of which
Cash on hand and in banks
Cash and cash equivalents
Time Deposits
Trade receivables
Short Term Investment
Inventories
Non-current Assets
of which
Fixed Asset Net
Deffered Tax Assets-Net
Investments
Long-term investment
Other Assets
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
Shareholders' Equity
Paid-up capital
Paid-up capital
in excess of par value
Revaluation of fixed assets
Retained earnings (accumulated loss)

1998

1999

2000

3,348,763
546,955

3,256,736
564,260

3,166,878
572,688

204,184

289,757

214,083

(million rupiah)
2001

2002

2003

2004

2005

2,821,062
365,601

2,720,840
370,602

2,627,238
353,093

2,628,415
422,713

2,881,808
506,738

76,528

46,417

41,939

34,924
41,362

136,226

115,195

164,022

102,833

130,343

115,457

187,384

210,203

187,671

129,841

188,015

181,792

180,119
2,350,238

192,261
2,274,145

197,592
2,205,702

251,012
2,375,070

2,789,042

2,682,551

2,569,438

2,451,279

2,344,031

2,269,086

2,202,711

2,345,404

1,809,422
277,229

12,766

9,926

24,752

4,182

2,771,812
1,462,939

2,469,905
1,294,327

2,512,661
691,894

1,984,601
810,782

1,706,889
241,970

1,565,366
228,479

1,561,857
270,369

359,447
71,384

172,552
32,283

383,321
24,755

489,285
40,095

39,999
43,610
2,258
18,379

38,623
63,602
2,283
16,853

72,512
63,762
6,088
18,146

64,970
3,422
20,292

1,308,872

1,175,578

1,820,768

1,173,819

1,464,918

1,336,887

1,291,488

1,532,193

78,267

576,951
225,263

786,831
337,894

654,216
1,238,944

836,461
1,238,944

1,013,952
1,238,944

1,061,872
1,238,944

1,066,557
1,238,944

1,072,386
1,238,944

106,183

106,183

3,561

3,561

3,561

3,561

3,561

3,561

342,754

(588,289)

Net Sales
Cost of Good Sold
Gross Profit
Operating Expenses
Operating Profit
Other Income (Expenses)
Profit (Loss) before Taxes
Profit (Loss) after Taxes

1,047,522
698,612
348,910
176,296
172,614
(647,888)
(475,273)
(637,459)

1,025,098
807,661
217,437
123,791
93,646
24,339
117,984
209,880

1,262,702
965,526
297,176
108,168
189,008
(346,282)
(157,273)
(130,137)

1,180,203
991,395
188,808
138,231
50,578
221,966
272,543
182,245

Per Share Data (Rp)


Earnings (Loss) per Share
Equity per Share
Dividend per Share
Closing Price

(1,415)
1,281
425

311
1,164
1
825

(53)
264
360

74
338
490

72
409
n.a
420

(0.30)
0.33
-

2.66
0.71
0.32
0.12

(6.79)
1.36
-

6.66
1.45
-

5.86
1.03
n.a
n.a

0.37
4.80
0.83
0.33
0.16
n.a.
3.72
0.31
(19.04)
(110.49)

0.44
3.14
0.76
0.21
0.09
0.20
6.22
0.31
6.44
26.67

0.83
3.84
0.79
0.24
0.15
n.a
5.14
0.40
(4.11)
(19.89)

0.45
2.37
0.70
0.16
0.04
0.15
5.45
0.42
6.46
21.79

1.53
1.68
0.63
0.17
0.08
0.15
5.44
0.43
6.52
17.50

1.55
1.47
0.60
0.14
0.06
0.05
5.43
0.46
2.08
5.13

1.56
1.46
0.59
0.17
0.10
0.00
6.01
0.54
0.18
0.44

1999
(2.75)
36.38
(2.14)
(132.92)

2000
(2.76)
(16.85)
23.18
(162.01)

2001
(10.92)
27.86
(6.53)
(240.04)

2002
(3.55)
21.22
(0.52)
(2.61)

2003
(3.44)
4.73
2.88
(69.28)

2004
0.04
0.44
18.15
(91.41)

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

245,506

1998

(406,044)

(228,553)
1,174,066
980,094
193,972
104,551
89,421
171,965
261,386
177,490

(180,633)

(175,948)

(170,120)

1,427,031
1,187,962
239,069
101,755
137,314
(124,717)
12,597
4,686

1,506,491
1,252,337
254,154
117,484
136,670
(124,195)
12,475
5,828

22
429
n.a
650

2
430
n.a
950

2
433
n.a
1,000

29.54
1.52
n.a
n.a

502.39
2.21
n.a
n.a

425.17
2.31
n.a
n.a

1,207,859
1,044,035
163,824
89,865
73,959
7,335
81,294
54,525

1.83
1.69
0.63
0.17
0.09
n.a
4.99
0.52
0.20
0.54

2005
9.64
0.55
5.57
24.37

SUMMARY OF FINANCIAL STATEMENT

PT. Fajar Surya Wisesa Tbk. (FASW)


2006

(millionrupiah)
2007

2008

TotalAssets
CurrentAssets
ofwhich
Cashandcashequivalents
Tradereceivables
Inventories
NonCurrentAssets
ofwhich
FixedAssetsNet

3,421,892
647,487

3,769,588
1,039,160

3,718,548
1,094,003

29,760
256,122
357,730
2,774,404

170,038
462,969
394,066
2,730,428

168,651
347,907
486,001
2,624,545

2,765,224

2,722,123

2,620,338

Liabilities
CurrentLiabilities
ofwhich
Bankloans
Tradepayables
Taxespayable
Accruedexpenses
NonCurrentLiabilities

2,247,778
350,632

2,473,504
542,162

2,410,689
524,873

41,432
100,022
14,028
50,506
1,897,146

226,380
107,344
54,856
48,555
1,931,342

248,421
87,070
7,570
76,795
1,885,816

Shareholders'Equity
Paidupcapital
Paidupcapital
inexcessofparvalue
Retainedearnings(accumulatedloss)

1,174,114
1,238,944

1,296,084
1,238,944

1,307,859
1,238,944

3,561
53,579

3,561
65,354

NetSales
CostofGoodsSold
GrossProfit
OperatingExpenses
OperatingProfit
OtherIncome(Expenses)
Profit(Loss)beforeTaxes
Profit(Loss)afterTaxes

1,693,081
1,449,834
243,246
110,197
133,050
16,330
149,380
101,728

2,655,795
2,121,716
534,079
120,362
413,718
(235,201)
178,517
121,970

3,027,012
2,520,687
506,325
117,031
389,295
(353,801)
35,494
36,554

PerShareData(Rp)
Earnings(Loss)perShare
EquityperShare
DividendperShare
ClosingPrice

41
474
n.a
1,150

49
523
n.a
1,780

15
528
n.a
1,520

FinancialRatios
PER(x)
PBV(x)
DividendPayout(%)
DividendYield(%)

28.01
2.43
n.a
n.a

36.16
3.40
n.a
n.a

103.04
2.88
n.a
n.a

1.85
1.91
0.66
0.14
0.08
0.06
4.05
0.49
2.97
8.66

1.92
1.91
0.66
0.20
0.16
0.05
5.38
0.70
3.24
9.41

2.08
1.84
0.65
0.17
0.13
0.01
5.19
0.81
0.98
2.79

CurrentRatio(x)
DebttoEquity(x)
LeverageRatio(x)
GrossProfitMargin(x)
OperatingProfitMargin(x)
NetProfitMargin(x)
InventoryTurnover(x)
TotalAssetsTurnover(x)
ROI(%)
ROE(%)
PER=196.58x;PBV=2.64x(June2009)
FinancialYear:December31
PublicAccountant:OsmanBingSatrio&Co.

3,561
(68,391)