Analisis Investor

1. Degree of Financial Leverage

Base year
2012 2011
Operating Income 85,910 105,397
Interest Income 7,201 5,274
Unrealized Gain 2,233 6,670
Gain on foreign exchanged-net 3,624 1,488
Others-net 2,990 6,155
Earning before interest and tax 101,958 124,984
Interest (60,331) (34,493)
Earning before tax 41627 90,491
Tax (6,810) (20,079)
Net Income 34,817 70,412
Percentage change in net income 50.55%
Percentage change in EBIT 18.42%

Degree of Financial Leverage = % Change Net Income

% Change EBIT
= 50.55%
18.42%
= 2.74396

2. Earnings per Share

Earnings per Share = Net Income Preferred Dividends
Weigthed Average Number of
Common Shares Outsanding
= $ 34,817,000
1,335,702,240
= $ 0.026

3. Price/earnings ratio
2012 2011

Market price per common share (Dec 31, close) $ 0.1980 $ 0.2125
Earnings per Share $ 0.026 $ 0.053
Price/earnings ratio 7.62 4.01
4. Dividend payout ratio

2012 2011

Dividends per share $ 0.00261 $ 0.00176

Earnings per share $ 0.026 $ 0.053
Dividend payout ratio 10.05% 3.32%

5. Dividend yield
2012 2011

Dividends per share $ 0.00261 $ 0.00176

Market price per share $ 0.1980 $ 0.2125
Dividend yield 1.32% 0.83%

6. Book value per share

Book value per share = Total stockholders equity preffered stock equity
Number of Common Shares Outstanding
= $ 537,169,000
1,335,702,420
= $ 0.4022