BRPT - Icmd 2009 (B05)

PTBaritoPacificTbk.
(FormerlyPTBaritoPacificTimberTbk.)
Business
IntegratedTimber(Plywood)
CompanyStatus
PMDN
Underwriter
PTMakindoSecuritiesTbk
Shareholders
2000
PTBaritoPacificLumberCo.
PTTunggalSetiaPratama
PTTaspen(Persero)
PrajogoPangestu
PTMuktilestariKencana
Cooperative
Public
2001
30.44%
23.56%
13.06%
7.97%
1.16%
0.69%
23.12%
2005
Commersbank(SEA)Ltd.Singapura
WhistlerPetrochemicalCorp.
UnionBankofSwitzerland(UBSAG)
PrajogoPangestu
Cooperative
PTTaspen(Persero)
Public
PTTaspen(Persero)
PrajogoPangestu
NorbaxInc.
Cooperative
Public
2002
30.44%
19.20%
11.74%
7.95%
7.57%
1.16%
0.69%
21.25%
2006
21.00%
12.70%
10.92%
9.40%
7.35%
2.74%
0.62%
0.37%
0.01%
34.89%
PrajogoPangestu
Cooperative
PTTaspen(Persero)
Public
PTTaspen(Persero)
PrajogoPangestu
NorbaxInc.
Cooperative
Public
2003
30.44%
19.20%
11.69%
7.95%
1.85%
1.16%
0.69%
27.02%
2007
21.00%
12.69%
9.77%
9.40%
0.77%
0.62%
0.17%
0.01%
45.57%
PrajogoPangestu
Cooperative
PTTaspen(Persero)
Public
PTTaspen(Persero)
PrajogoPangestu
Cooperative
Public
2004
21.32%
12.89%
11.70%
9.54%
4.11%
2.78%
0.63%
0.38%
36.65%
2008
21.00%
12.69%
9.77%
9.40%
0.77%
0.62%
0.15%
0.01%
45.59%
MagnaResourcesCorporationPte.,Ltd.
PrajogoPangestu
Cooperative
Public
PTTaspen(Persero)
PrajogoPangestu
Cooperative
Public
21.00%
12.70%
11.53%
9.40%
4.04%
2.74%
0.62%
0.37%
37.60%
2009
52.13%
7.88%
4.76%
3.66%
3.53%
0.29%
0.23%
0.01%
27.51%
MagnaResourcesCorporationPte.,Ltd.
Commerzbank(SEA)Ltd.Singapura
PrajogoPangestu
Cooperatives
Public
52.13%
7.88%
4.76%
3.66%
3.53%
0.42%
0.23%
0.01%
27.38%
Management & Number of Employees

Board of Commissioners
Board of Directors
Number of Employees
2000
President Commissioner
Commissioners
Prajogo Pangestu
H. M. Widarsadipradja
Jusran
Pamudji
Harlina Tjandinegara
President Director
Vice President Director
Directors
Yohannes Hardian Widjanarko

Susana Sutanto
Juhannes Djalimin
Andito Ario Bismo
Soedibjo
Andria Bachrudin, Ak
Riskintono Rachman
Agus Salim Pangestu
16,774
2001
Commissioners
Prajogo Pangestu
Haji Mas Widarsadipradja
Jusran
Pamudji
Didi Achdijat
President Director
Directors
Yohannes Hardian Widjonarko

Juhannes Djalimin
Soedibjo
Andria Bachrudin
Agus Salim Pangestu
Andito Ario Bismo
Sugijanto
17,958
2002
Commissioners
Prajogo Pangestu
Haji Mas Widarsadipradja
Jusran
Pamudji
Didi Achdijat
President Director
Directors
Yohannes Hardian Widjonarko

Juhannes Djalimin
Soedibjo
Andria Bachrudin
Agus Salim Pangestu
Andito Ario Bismo
Sugijanto
17,958
2003
Commissioners
Prajogo Pangestu
FX. Soedibyo
Pamudji
Didi Achdijat
President Director
Directors
Juhannes Djalimin
Agus Salim Pangestu
Andria Bachrudin
Simon Nurgiri Simansjah
Andito Ario Bismo
Tjong Bunardi
Salwati Agustina
Henky Susanto
18,622
2004
Commissioners
Prajogo Pangestu
FX. Soedibyo
Pamudji
Didi Achdijat
President Director
Directors
Juhannes Djalimin
Agus Salim Pangestu
Andria Bachrudin
Andito Ario Bismo
Tjong Bunardi
Salwati Agustina
Henky Susanto
16,058
2005
Commissioners
Prajogo Pangestu
FX. Soedibyo
Pamudji
Didi Achdijat
President Director
Directors
Anton B.S. Hudyana

Agus Salim Pangestu
Andria Bachrudin
Andito Ario Bismo
Tjong Bunardi
Salwati Agustina
Henky Susanto
11,099
2006
Commissioners
Prajogo Pangestu
FX. Soedibyo
Didi Achdijat
President Director
Directors
Antonius Budi Setiawan Hudyana

Agus Salim Pangestu
Salwati Agustina
Henky Susanto
11,099
2007
Commissioners
Prajogo Pangestu
FX. Soedibyo
Didi Achdijat
President Director
Directors

Agus Salim Pangestu
Salwati Agustina
Henky Susanto
2,322
2008
Commissioners
Prajogo Pangestu
FX. Soedibyo
Didi Achdijat
Didi Andries
President Director
Directors
Loeki Sundjaja Putera

Agus Salim Pangestu
Salwati Agustina
Henky Susanto
2,987
2009
Commissioners
Prajogo Pangestu
FX. Soedibyo
Didi Achdijat
F. Parno Isworo
Rifqi Mushamanto
President Director
Directors
Loeki Sundjaja Putera

Agus Salim Pangestu
Salwati Agustina
Henky Susanto
1,708
1998
1999
2000
Total Assets
Current Assets
of which
Cash on hand and in banks
Cash and cash equivalents
Receivable from affiliates
Trade receivables
Inventories
Non-Current Assets
of which
Fixed Asset Net
Prepaid
Deffered Tax Assets-Net
Investment
Other Assets
6,120,406
1,282,614
5,790,663
813,016
6,688,783
747,957
124,054
93,038
485,004
137,454
405,142
497,594
1,208,790
3,131,409
1,058,982
3,389,301
Liabilities
Current Liabilities
of which
Short-term debt
Bank loans
Bank borrowings
Trade payables
Taxes payable
Notes payable
Current maturities of
long-term debt
Long-term Liabilities
of which
Bank borrowings
Non-Current Liabilities
Minority Interests in Subsidiaries
4,453,209
4,402,113
Shareholders' Equity
Paid-up capital
Paid-up capital
in excess of par value
Revaluation of fixed assets
Retained earnings (accumulated loss)
(million rupiah)
2001
2002
2003
2004
2005
6,520,276
815,337
6,783,881
1,152,767
3,317,768
516,804
3,348,386
482,297
2,290,291
1,005,517
44,517
43,552
122,183
41,725
52,041
95,546
90,209
446,586
484,531
558,665
240,410
612,935
5,631,114
68,738
286,314
2,800,964
44,037
280,844
2,866,089
42,578
149,646
1,284,774
529,365
497,627
462,804
542,871
408,505
371,698
314,736
1,067,136
4,376,063
699,017
4,543,119
222,908
673,545
109,422
151,615
485,816
40,458
158,988
477,028
8,148
25,109
114,601
10,224
4,378,951
4,317,044
6,301,405
6,261,591
7,641,692
7,497,985
5,551,208
3,578,041
3,744,495
1,505,789
3,931,887
1,660,942
1,235,106
855,706
2,478,441
2,191,888
2,751,046
2,981,853
443,790
325,903
357,665
154,725
156,641
233,775
340,773
487,671
357,245
331,817
276,459
1,171,346
108,395
134,237
229,652
51,094
61,905
39,812
136,383
7,324
1,973,167
5,724
2,238,706
3,394
2,270,945
1,493
379,400
520
1,667,198
1,400,000
1,411,712
1,400,000
387,378
1,400,000
(1,121,416)
1,400,000
1,226,949
2,577,988
(430,120)
2,617,460
(584,994)
2,617,460
1,054,665
2,617,460
77,000
944
(66,232)
77,000
944
(1,090,566)
77,000
944
(2,599,360)
1,124,529
944
(2,476,512)
1,124,529
944
(4,173,053)
1,124,529
944
(4,327,927)
1,124,529
944
(2,688,268)
741,043
77,000
944
189,254
Net Sales
Cost of Good Sold
Gross Profit
Operating Expenses
Operating Profit
Other Income (Expenses)
Profit (Loss) before Taxes
Profit (Loss) after Taxes
1,929,206
1,278,459
650,748
164,661
486,087
(1,394,823)
(908,736)
(757,021)
1,595,016
1,270,748
324,268
181,357
142,911
(283,240)
(140,329)
(103,364)
1,410,630
1,331,351
89,176
190,013
(100,837)
(906,384)
(1,007,222)
(1,024,335)
1,600,691
1,535,805
74,301
220,681
(146,380)
(1,105,598)
(1,251,978)
(1,508,794)
2,259,386
2,071,436
187,951
263,657
(75,707)
(497,869)
(573,576)
244,469
1,871,209
1,891,987
(20,778)
266,863
(287,641)
392,446
104,805
229,581
1,278,060
1,036,910
241,150
201,301
39,849
(201,010)
(161,161)
(154,874)
818,030
808,180
9,850
209,628
(199,778)
554,941
355,163
686,842
Per Share Data (Rp)

Earnings (Loss) per Share
Equity per Share
Dividend per Share
Closing Price
(541)
1,191
350
(74)
1,008
625
(732)
277
130
(1,078)
(801)
50
95
476
n.a
90
88
(164)
n.a
270
(59)
(223)
n.a
450
262
403
n.a
550
Financial Ratios
PER (x)
PBV (x)
Dividend Payout (%)
Dividend Yield (%)
(0.65)
0.29
-
(8.47)
0.62
-
(0.18)
0.47
-
(0.05)
(0.06)
-
0.95
0.19
n.a
n.a
3.08
(1.64)
n.a
n.a
(7.61)
(2.01)
n.a
n.a
2.10
1.36
n.a
n.a
0.29
2.67
0.73
0.34
0.25
n.a.
3.16
0.32
(12.37)
(45.41)
0.19
3.10
0.76
0.20
0.09
n.a.
2.85
0.28
(1.79)
(7.32)
0.12
16.27
0.94
0.06
n.a.
n.a.
2.75
0.21
(15.31)
(264.43)
0.11
n.a.
1.17
0.05
n.a.
n.a.
2.75
0.25
(23.14)
(134.54)
0.32
4.52
0.82
0.08
n.a
0.11
3.38
0.33
3.60
19.92
0.34
n.a
1.13
n.a
n.a
0.12
6.61
0.56
6.92
53.38
0.29
n.a
1.17
0.19
3.12
n.a
3.69
0.38
(4.63)
(26.47)
1.18
1.17
0.54
0.01
n.a
0.84
5.40
0.36
29.99
(65.12)
1998
1999
(5.4)
(15.3)
(17.3)
(86.3)
2000
15.5
(72.6)
(11.6)
891.0
2001
(2.5)
(389.5)
13.5
47.3
2002
4.0
(209.4)
41.2
(116.2)
2003
(51.1)
(135.1)
(17.2)
(6.1)
2004
0.9
36.0
(31.7)
(167.5)
2005
(31.6)
(280.3)
(36.0)
(543.5)
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/Income
Net Provit
Summary of Financial Statement
PT. Barito Pasific Tbk. (BRPT)

2006
(millionrupiah)
2007
2008
1,739,140
525,252
16,912,119
4,813,153
17,243,721
5,129,286
357,152
15,314
103,650
1,213,888
1,036,106
1,149,364
2,042,075
12,098,966
1,570,267
677,200
1,746,179
12,114,435
236,096
15,564
110,580
9,487
10,058,108
17,254
155,164
115,814
11,807,631
7,681
131,969
71,131
677,285
500,341
5,347,552
2,379,186
8,309,297
2,324,998
n.a
73,289
310,827
1,311,914
54,750
1,356,827
205,930
176,944
n.a
407,104
2,968,366
2,244,740
579,959
5,984,299
2,109,433
1,061,855
2,617,460
9,319,827
6,979,893
6,824,991
6,979,893
1,124,529
944
(2,681,078)
5,908,786
944
(3,569,796)
5,908,786
n.a
(6,063,688)
NetSales
CostofGoodsSold
GrossProfit
OperatingExpenses
OperatingProfit(Loss)
OtherIncome(Expenses)
Profit(Loss)beforeTaxes
Profit(Loss)afterTaxes
465,455
473,529
(8,074)
183,745
(191,819)
208,339
16,520
7,191
336,850
251,922
84,928
126,812
(41,884)
89,935
48,051
44,533
18,322,898
19,377,638
(1,054,740)
786,968
(1,841,708)
(2,678,796)
(4,520,504)
(3,399,758)
PerShareData(Rp)
Earnings(Loss)perShare
EquityperShare
DividendperShare
ClosingPrice
3
406
n.a
640
6
1,335
n.a
2,800
(487)
978
n.a
600
232.95
1.58
n.a
n.a
438.86
2.10
n.a
n.a
(1.23)
0.61
n.a
n.a
1.05
0.64
0.39
(0.02)
n.a
0.02
4.57
0.27
0.41
(0.68)
2.02
0.57
0.32
0.25
n.a
0.13
0.12
0.02
0.26
(0.48)
2.21
1.22
0.48
(0.06)
n.a
(0.19)
11.10
1.06
(19.72)
49.81
TotalAssets
CurrentAssets
ofwhich
CashandCashEquivalents
Tradereceivable
Inventories
NonCurrentAssets
ofwhich
FixedAssetsNet
DefferedTaxAssetsNet
Investments
OtherAssets
Liabilities
CurrentLiabilities
ofwhich
BankLoans
Tradepayables
Currentmaturities
oflongtermdebt
NonCurrentLiabilities
MinorityInterestsinSubsidiaries
Shareholders'Equity
Paidupcapital
Paidupcapital
inexcessofparvalue
Revaluationoffixedassets
Retainedearnings(accumulatedloss)
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=6.63x;PBV=1.28x(June2009)
FinancialYear:December31
PublicAccountant:OsmanBingSatrio&Co.(2007);TanubrataSutatno&Co.(2008)

BRPT - Icmd 2009 (B05)

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

BRPT - Icmd 2009 (B05)

Uploaded by

Copyright:

Available Formats

PTBaritoPacificTbk.

Management & Number of Employees

Yohannes Hardian Widjanarko

Yohannes Hardian Widjonarko

Yohannes Hardian Widjonarko

Anton B.S. Hudyana

Antonius Budi Setiawan Hudyana

Antonius Budi Setiawan Hudyana

Loeki Sundjaja Putera

Loeki Sundjaja Putera

Per Share Data (Rp)

Current Ratio (x)

Summary of Financial Statement

PT. Barito Pasific Tbk. (BRPT)

You might also like