PT Paramitra Alfa Sekuritas

English

| Indonesian

Astra Agro Lestari Tbk

PERIODE

Harga Saham

Audit

Mata Uang

Kurs

Satuan

LABA(RUGI)

Penjualan

BP Penjualan

Penyusutan & Amortisasi 1

Laba Kotor

Beban Usaha

Penyusutan & Amortisasi 2

Laba Usaha

EBITDA

Pendapatan(Biaya) Lain-Lain

Biaya Bunga

Laba(Rugi) Kurs

Laba Penj Aset Tetap

Bag Laba(Rugi) Anak Usaha

Laba sebelum Pajak

Biaya Pajak

Pos Luar Biasa

Hak Minoritas

Laba Bersih

Dividen

NERACA

Aset Lancar

Kas

Aset Tidak Lancar

Total Aset

Kewajiban Lancar

Bag Hutang Jangka Panjang

Kewajiban Tidak Lancar

Hutang Jangka Panjang

Total Kewajiban

Hak Minoritas

Ekuitas

ARUS KAS

Arus Kas Operasi (CFO)

Arus Kas Investasi (CFI)

Arus Kas Pendanaan (CFF)

Total Perubahan Kas

LAIN LAIN

Jumlah Saham (Juta)

Luas Lahan Menghasilkan (Ha)

Luas Lahan Tertanam (Ha)

Luas Lahan Total (Ha)

RASIO KEUANGAN

Profitabilitas

Gross Margin Profit

Op Profit Margin

EBITDA Margin

Net Profit Margin

Asset Turnover

ROE (ann.)

ROA (ann.)

Likuiditas

Current Ratio

Solvabilitas

Debt to Equity

Liab. to Asset

Asset to Equity

EBITDA/Biaya Bunga

CFO/Biaya Bunga

Pertumbuhan

Sales (yoy)

Sales (qoq)

Profit before Tax (yoy)

Profit before Tax (qoq)

Net Profit (yoy)

Net Profit (qoq)

Besaran Nilai

EPS (ann.)

BVS(ann.)

Market Capitalization

Enterprise Value (EV)

DPS

VALUASI

PER(ann.)

PBV(ann.)

Mkt Cap/EBITDA (ann.)

EV/EBITDA (ann.)

Mkt Cap/Lahan Tertanam

EV/Lahan Tertanam


1Q[2009]

14,100
Belum
IDR
1
Jutaan



618,081
393,209
35,371
224,872
92,856
2,312
132,016
169,699
6,624
(13,011)
6,911
0
0
138,640
35,499
0
0
103,141
0



1,353,615
1,008,501
3,636,438
4,990,053
932,368
298,637
757,485
495,819
1,689,853
0
3,300,200



284,966
(158,577)
(152,232)
(25,843)



1,365
75,610
97,407





0.36
0.21
0.27
0.17
0.12
0.11
0.08

1.45

0.24
0.34
1.51
13.04
21.90

0.00
0.00
0.00
0.00
0.00
0.00

302.24
2,644.41
19,246,500
19,032,456
0.00



46.65
5.66
28.35
28.04
198.00
195.00


1H[2009]

16,850
Belum
IDR
1
Jutaan



1,446,424
844,166
72,354
602,258
204,177
4,513
398,081
474,948
7,928
(25,518)
14,587
0
0
406,009
119,308
0
0
286,701
0



959,811
640,751
3,724,238
4,684,049
751,364
262,887
727,772
438,227
1,479,136
0
3,204,913



330,391
(291,936)
(432,048)
(393,593)



1,365
75,595
97,825





0.42
0.28
0.33
0.20
0.31
0.16
0.12

1.28

0.22
0.32
1.46
18.61
12.95

0.00
0.34
0.00
0.93
0.00
0.78

420.07
2,557.96
23,000,250
23,060,612
0.00



40.11
6.87
24.21
24.28
235.00
236.00


9M[2009]

21,050
Belum
IDR
1
Jutaan



2,270,658
1,298,458
111,857
972,200
279,493
6,751
692,707
811,315
(821)
(43,759)
18,391
0
0
691,886
202,565
0
0
489,321
0



1,100,460
808,495
3,793,698
4,894,158
562,566
160,140
854,720
557,597
1,417,268
0
3,476,890



519,474
(395,236)
(350,087)
(225,849)



1,365
78,136
97,653





0.43
0.31
0.36
0.22
0.46
0.18
0.13

1.96

0.21
0.29
1.41
18.54
11.87

0.00
0.00
0.00
0.07
0.00
0.10

477.97
2,666.66
28,733,250
28,642,492
0.00



44.04
7.89
26.56
26.48
294.00
293.00


FY[2009]

22,750
Sudah
IDR
1
Jutaan



3,199,687
1,809,194
152,785
1,390,493
371,842
8,998
1,018,651
1,180,434
(10,512)
(53,017)
15,439
0
0
1,008,139
300,652
0
0
707,487
278,847



964,362
682,249
3,881,018
4,845,380
679,496
197,757
352,419
30,346
1,031,915
0
3,813,465



881,167
(531,498)
(701,764)
(352,095)



1,365
77,664
100,296





0.43
0.32
0.37
0.22
0.66
0.19
0.15

1.42

0.06
0.21
1.27
22.27
16.62

0.00
0.13
0.00
0.11
0.00
0.08

518.31
2,793.75
31,053,750
30,599,604
204.00



43.89
7.78
26.31
25.92
310.00
305.00


1Q[2010]

24,600
Belum
IDR
1
Jutaan



680,236
355,597
44,712
324,639
91,222
2,301
233,417
280,430
(8,147)
(8,073)
(11,947)
0
0
225,270
57,391
0
0
167,879
0



1,301,245
986,363
3,928,085
5,229,330
694,482
214,426
560,998
229,802
1,255,480
0
3,973,850



171,963
(98,484)
230,635
304,114



1,365
81,551
100,111





0.48
0.34
0.41
0.25
0.13
0.15
0.12

1.87

0.11
0.24
1.32
34.74
21.30

0.10
(0.27)
0.62
(0.29)
0.63
(0.23)

491.95
3,280.21
33,579,000
33,036,864
0.00



50.00
8.11
29.94
29.45
335.00
330.00


1H[2010]

19,350
Belum
IDR
1
Jutaan



1,566,425
816,040
92,779
750,385
179,714
4,654
570,671
668,104
(7,152)
(15,055)
(13,651)
0
0
563,519
145,742
0
0
417,777
0



1,339,182
1,068,030
3,975,005
5,314,187
824,389
146,376
551,246
183,347
1,375,635
0
3,938,552



460,785
(191,052)
116,048
385,781



1,365
80,928
99,543





0.48
0.36
0.43
0.27
0.29
0.19
0.15

1.62

0.08
0.26
1.35
44.38
30.61

0.07
0.30
0.27
0.50
0.36
0.49

612.13
3,191.45
26,412,750
25,674,444
0.00



31.61
6.37
19.77
19.21
265.00
258.00


9M[2010]

20,700
Belum
IDR
1
Jutaan



2,403,136
1,247,368
144,704
1,155,768
275,305
7,043
880,463
1,032,210
(14,319)
(16,647)
(21,178)
0
0
866,144
224,299
0
0
641,841
0



1,399,020
1,056,015
4,021,308
5,420,328
736,274
143,775
521,433
144,150
1,257,707
0
4,162,621



874,701
(295,600)
(205,335)
373,766



1,365
85,170
99,943





0.48
0.37
0.43
0.27
0.44
0.20
0.15

1.90

0.07
0.23
1.30
62.01
52.54

0.02
(0.06)
0.06
(0.11)
0.11
(0.10)

626.95
3,206.28
28,255,500
27,487,410
0.00



33.02
6.46
20.53
19.97
283.00
275.00


FY[2010]

26,200
Sudah
IDR
1
Jutaan



3,592,658
1,821,244
198,119
1,771,414
371,894
9,481
1,399,520
1,607,120
(17,738)
(26,313)
(17,405)
0
0
1,381,782
348,453
0
0
1,033,329
285,195



1,487,257
1,160,688
4,074,176
5,561,433
621,593
0
385,735
0
1,007,328
0
4,554,105



1,377,227
(402,144)
(496,644)
478,439



1,365
84,929
101,705





0.49
0.39
0.45
0.29
0.65
0.23
0.19

2.39

0.00
0.18
1.22
61.08
52.34

0.28
0.42
0.63
0.70
0.79
0.75

757.02
3,336.34
35,763,000
34,602,312
209.00



34.61
7.43
22.25
21.53
352.00
340.00