PTSunsonTextileManufactureTbk.

Business

Textile

CompanyStatus

PMDN

Underwriter

PTTrimegahSecurindolestariTbk

Shareholder
2000
PTSunsonindoTextileInvestama
SudjonoSuriadi
Public

2005
PTSunsonindoTextileInvestama
SundjonoSuriadi
BenardiWidjajaKusuma
PurnawanSuriadi
Public

2001
57.37% PTSunsonindoTextileInvestama
5.02% SundjonoSuriadi
37.61% BenardiWidjajaKusuma
LiliDarmawanWidjaja
WihardjoHadiseputro
Public

2006
57.37% PTSunsonindoTextileInvestama
7.41% SundjonoSuriadi
1.68% BenardiWidjajaKusuma
1.31% PurnawanSuriadi
32.23% Public

2002
57.37% PTSunsonindoTextileInvestama
5.02% SundjonoSuriadi
1.68% BenardiWidjajaKusuma
0.04% AliSenitro
0.03% LiliDarmawanWidjaja
35.86% WihardjoHadiseputro
Public

2007
57.37% PTSunsonindoTextileInvestama
7.41% SundjonoSuriadi
1.68% BenardiWidjajaKusuma
1.31% PurnawanSuriadi
32.23% Public

2003
57.37% PTSunsonindoTextileInvestama
5.02% SundjonoSuriadi
1.68% BenardiWidjajaKusuma
1.31% PurnawanSuriadi
0.04% LiliDarmawanWidjaja
0.03% WihardjoHadiseputro
34.55% Public

2008
57.37% PTSunsonindoTextileInvestama
7.41% EastRiseCapitalLimited
1.68% EasefullEnterpriseLtd.
1.31% SundjonoSuriadi
32.23% BenardiWidjajaKusuma
PurnawanSuriadi
Public

2004
57.37% PTSunsonindoTextileInvestama
7.41% SundjonoSuriadi
1.68% BenardiWidjajaKusuma
1.31% PurnawanSuriadi
0.04% Public
0.03%
32.16%

57.37%
7.41%
1.68%
1.31%
32.23%

2009
40.99% PTSunsonindoTextileInvestama
14.50% EastRiseCapitalLimited
14.04% EasefullEnterpriseLtd.
3.79% SundjonoSuriadi
1.20% BenardiWidjajaKusuma
0.94% PurnawanSuriadi
24.54% Public

40.99%
14.50%
14.04%
4.51%
1.20%
0.94%
23.82%

Management & Number of Employees

Board of Directors

Number of Employees

2000

President Commissioner
Commissioners

Sundjono Suriadi
Mariah Suriadi, Sidarto Danusubroto,
Susanna Suriadi, Kristoforus P Kiarang

Board of Commissioners
President Director
Directors

Purnawan Suriadi
Drs. H. Sutardja, Wihardjo Hadiseputro,
Lili Darmawan Widjaya

4,600

2001

President Commissioner
Commissioners

Sundjono Suriadi
Mariah Suriadi, Drs. Sidarto Danusubroto, SH, Susanna Suriadi,
Bernardi Wijajakusuma

President Director
Directors

Purnawan Suriadi
Drs. H. Sutardja Suratmaredja, Wihardjo Hadiseputro,
Lili Darmawan Widjaya

4,943

2002

President Commissioner
Commissioners

Sundjono Suriadi
Mariah Suriadi, Drs. Sidarto Danusubroto, SH.,
Ali Senitro, Bernardi Widjajakusuma, Tie Fenny Felani

President Director
Directors

Purnawan Suriadi
Wihardjo Hadiseputro, Lili Darmawan Widjaya

5,016

2003

President Commissioner
Commissioners

Sundjono Suriadi
Mariah Suriadi, Drs. Sidarto Danusubroto, SH.,
Ali Senitro, Bernardi Widjajakusuma, Tie Fenny Felani

President Director
Directors

Purnawan Suriadi
Wihardjo Hadiseputro, Reise Suriadi

4,915

2004

President Commissioner
Commissioners

Sundjono Suriadi
Mariah Suriadi
Drs. Sidarto Danusubroto, SH
Ali Senitro
Ir. Bernardi Widjajakusuma
Tie Fenny Felani

President Director
Directors

Purnawan Suriadi
Wihardjo Hadiseputro, Reise Suriadi,

4,699

2005

President Commissioner
Commissioners

Sundjono Suriadi
Mariah Suriadi, Ali Senitro,
Drs. Sidarto Danusubroto, SH
Ir. Bernardi Widjajakusuma
Alex Hidayat

President Director
Directors

Purnawan Suriadi
Wihardjo Hadiseputro, Reise Suriadi,
Vinay Gupta

4,651

2006

President Commissioner
Commissioners

Sundjono Suriadi
Mariah Suriadi
Drs. Sidarto Danusubroto, SH
Ali Senitro
Ir. Bernardi Widjajakusuma
Alex Hidayat
Wihardjo Hadiseputro

President Director
Directors

Purnawan Suriadi
Reise Suriadi
Vinay Gupta
Ir. Fransiscus Hadyanto

4,235

2007

President Commissioner
Commissioners

Sundjono Suriadi
Mariah Suriadi, Drs. Sidarto Danusubroto, SH,
Ali Senitro, Ir. Bernardi Widjajakusuma,
Alex Hidayat, Wihardjo Hadiseputro

President Director
Directors

Purnawan Suriadi
Reise Suriadi, Vinay Gupta
Ir. Fransiscus Hadyanto

3,821

2008

President Commissioner
Commissioners

Sundjono Suriadi
Mariah Suriadi, Drs. Sidarto Danusubroto, SH,
Ali Senitro, Ir. Bernardi Widjajakusuma,
Alex Hidayat

President Director
Directors

Purnawan Suriadi
Sandeep Bahl, Vinay Gupta,
Ir. Fransiscus Hadyanto, Wihardjo Hadiseputro

3,544

2009

President Commissioner
Commissioners

Sundjono Suriadi
Mariah Suriadi
Drs. Sidarto Danusubroto, SH
Ali Senitro
Ir. Bernardi Widjajakusuma
Alex Hidayat

President Director
Directors

Purnawan Suriadi
Sandeep Bahl
Ir. Fransiscus Hadyanto
Wihardjo Hadiseputro

3,271

Total Assets
Current Assets
of which
Cash on hand and in banks
Cash and cash equivalents
Time deposits
Trade receivables
Inventories
Receivable from affiliates
Non-current Assets
of which
Fixed Asset Net
Deffered Tax Assets
Investments
Other Assets

1998

1999

2000

750,031
291,316

693,130
274,684

787,577
300,536

65,823

30,663

24,764

(million rupiah)
2001

2,002

2,003

2004

2005

817,268
334,286

811,519
312,854

913,734
348,645

923,895
379,301

898,039
378,875

35,618

20,864

27,227

30,653
6,679

58,983
161,236

54,353
188,370

90,127
177,258

95,128
196,511

444,278

411,326

485,563

478,887

14,438

7,120

1,478

4,095

Liabilities
Current Liabilities
of which
Bank loans
Short-term debt
Bank borrowings
Trade payables
Taxes payable
Accrued expenses
Deferred income
Current maturities of
long-term debt
Long-term Liabilities
of which
Bank borrowings
Government of Indonesia
Non-Current Liabilities
Minority Interests in Subsidiaries

505,365
466,640

414,480
156,650

537,901
231,179

556,508
239,219

418,217
19,629

89,250
13,364

121,188
28,463

154,066
31,177

13,174
38,725

36,210
257,831

61,400
306,722

38,093
317,289

Shareholders' Equity
Paid-up capital
Paid-up capital
in excess of par value
Revaluation of fixed assets
Retained earnings

244,666
209,177

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

278,650
209,177

249,675
209,177

260,760
209,177

99,366
182,564

114,213
198,368

89,611
248,464

113,508
257,287

498,665

565,089

544,595

519,164

485,540

558,492

539,372

516,929

530,592
259,229

574,359
329,657

633,075
440,503

658,635
523,745

173,483

203,137

230,088

239,249

27,567

25,665

35,389

47,268

37,905

78,405

133,674

178,183

271,363

244,702

192,572

134,890

280,925
209,177

339,375
209,177

290,820
209,177

239,404
209,177
29,248

33,234

29,248

29,248

29,248

29,248

29,248

29,248

2,255

40,224

11,250

22,335

42,499

100,950

52,395

450,568
346,513
104,054
34,198
69,856
(11,820)
58,036
40,253

533,298
409,474
123,824
34,222
89,602
(146,975)
(57,373)
(41,441)

588,805
486,288
102,517
36,811
65,706
(49,337)
16,369
11,085

507,144
456,982
50,162
29,321
20,841
19,297
40,138
22,675

526,184
475,831
50,353
39,991
10,363
535
10,898
8,618

548,070
526,722
21,348
34,114
(12,766)
(53,729)
(66,496)
(48,554)

567,549
544,807
22,741
33,931
(11,190)
(55,776)
(66,966)
(50,369)

(58)
348
n.a
150

(60)
286
n.a
345

503,464
338,745
164,719
38,851
125,868
(116,735)
9,133
8,863

27
336
n.a
90

10
406
n.a
140

978

11
292
8
350

48
333
5
600

(50)
298
465

13
312
3
340

33.04
1.20
0.76
0.02

12.47
1.80
0.10
0.01

(9.39)
1.56
-

25.66
1.09
0.23
0.01

3.32
0.27
n.a
n.a

13.59
0.35
n.a
n.a

(2.58)
0.43
n.a
n.a

(5.73)
1.21
n.a
n.a

0.62
2.07
0.67
0.33
0.25
0.02
2.10
0.67
1.18
3.62

1.75
1.49
0.60
0.23
0.16
0.09
1.84
0.65
5.81
14.45

1.30
2.15
0.68
0.23
0.17
n.a
2.31
0.68
(5.26)
(16.60)

1.40
2.13
0.68
0.17
0.11
0.02
2.47
0.72
1.36
4.25

1.21
1.89
0.65
0.10
0.04
0.04
2.50
0.62
2.79
8.07

1.06
1.69
0.63
0.10
0.02
0.02
2.40
0.58
0.94
2.54

0.86
2.18
0.69
0.04
n.a
n.a
2.12
0.59
(5.26)
(16.70)

0.72
2.75
0.73
0.04
n.a
n.a
2.12
0.63
(5.61)
(21.04)

1998

1999
(7.59)
13.89
(10.51)
354

2000
13.63
(10.40)
18.36
(203)

2001
3.77
4.44
10.41
(127)

2,002
(0.70)
7.73
(13.87)
105

2,003
12.60
20.81
3.75
(62)

2004
1.11
(14.31)
4.16
(663)

2005
(2.80)
(17.68)
3.55
4

SUMMARY OF FINANCIAL STATEMENT

PT. Sunson Textile Manufacturer (SSTM)

2006

2008

TotalAssets
CurrentAssets
ofwhich
Cashandcashequivalents
Tradereceivables
Inventories
NonCurrentAssets
ofwhich
FixedAssetsNet

878,135
382,468

898,750
429,799

900,907
460,664

2,993
99,859
278,533
495,667

9,315
144,175
267,444
468,951

10,433
202,335
239,295
440,242

494,741

468,050

439,341

Liabilities
CurrentLiabilities
ofwhich
Shorttermdebt
Tradepayables
Currentmaturitiesof
longtermdebt
NonCurrentLiabilities

654,241
555,205

672,790
468,574

618,787
420,710

204,130
54,841

329,874
54,745

250,062
86,311

196,232
99,036

10,961
204,216

29,550
198,076

Shareholders'Equity
Paidupcapital
Paidupcapital
inexcessofparvalue
Retainedearnings

223,894
209,177

225,959
209,177

282,120
292,727

NetSales
CostofGoodsSold
GrossProfit
OperatingExpenses
OperatingProfit
OtherIncome(Expenses)
ProfitbeforeTaxes
ProfitafterTaxes

537,254
524,612
12,642
32,227
(19,585)
(5,355)
(24,940)
(15,509)

PerShareData(Rp)
EarningsperShare
EquityperShare
DividendperShare
ClosingPrice

(19) 2 (59)
268 270 241
n.a
n.a
n.a
200 400 250

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(%)

(millionrupiah)
2007

PER=7.25x;PBV=1.06x(June2009)
FinancialYear:December31
PublicAccountant:TanubrataSutanto&Co.

29,248 29,248 70,623

(14,531) (12,466) (81,230)
629,606
576,238
53,367
34,604
18,763
(52,183)
(33,420)
2,065

540,163
530,233
9,930
34,584
(24,653)
(81,882)
(106,536)
(68,764)

(10.79)
0.75
n.a
n.a

162.08
1.48
n.a
n.a

(4.26)
1.04
n.a
n.a

0.69
2.92
0.75
0.02
n.a
n.a
1.88
0.61
(1.77)
(6.93)

0.92
2.98
0.75
0.08
0.03
n.a
2.15
0.70
0.23
0.91

1.09
2.19
0.69
0.02
n.a
n.a
2.22
0.60
(7.63)
(24.37)