You are on page 1of 3

BTEL Bakrie Telecom Tbk.

COMPANY REPORT : JANUARY 2014 As of 30 January 2014


Main Board Individual Index : 46.912
Industry Sector : Infrastructure, Utilities And Transportation (7) Listed Shares : 30,584,590,655
Industry Sub Sector : Telecommunication (73) Market Capitalization : 1,529,229,532,750
231 | 1.53T | 0.04% | 97.43%

177 | 0.36T | 0.03% | 98.19%

COMPANY HISTORY SHAREHOLDERS (January 2014)


Established Date : 13-Aug-1993 1. PT Bakrie & Brothers Tbk. 5,000,439,000 : 16.35%
Listing Date : 03-Feb-2006 2. Raiffeisen Bank International AG, Singapore Branch 2,213,279,000 : 7.24%
Under Writer IPO : 3. PT Bakrie Global Ventura 2,102,173,076 : 6.87%
PT Danatama Makmur 4. Public (<5%) 21,268,699,579 : 69.54%
Securities Administration Bureau :
PT Ficomindo Buana Registrar DIVIDEND ANNOUNCEMENT
Mayapada Tower 10th Fl. Suite 02 B Bonus Cash Recording Payment
F/I
Jln. Jend. Sudirman Kav. 28 Jakarta 12920 Year Shares Dividend Cum Date Ex Date Date Date
Phone : (021) 521-2316, 521-2317 -
Fax : (021) 521-2320
ISSUED HISTORY
BOARD OF COMMISSIONERS Listing Trading
1. Anindya Novyan Bakrie No. Type of Listing Shares Date Date
2. Ai Mulyadi Mamoer *) 1. First Issue 5,500,000,000 03-Feb-06 03-Feb-06
3. Ambono Janurianto 2. Company Listing 13,279,415,495 T: 03-Feb-06 : 03-Oct-06
4. Bobby Gafur Umar 3. Warrant I 1,076,515,248 T: 03-Oct-06 : 21-Oct-08
5. Raj Mitta *) 4. Right Issue 8,626,486,836 08-Apr-08 08-Apr-08
6. Rini Mariani Soemarno *) 5. Penambahan Saham Tanpa Right Issue 566,037,736 22-Jun-12 22-Jun-12
*) Independent Commissioners 6. Additional Listing without RI 1,536,135,340 28-Aug-12 28-Aug-12

BOARD OF DIRECTORS
1. Jastiro Abi
2. Bachder Bachtarudin
3. Eka Anwar
4. Harya Mitra Hidayat
5. Imanuddin Kencana Putra

AUDIT COMMITTEE
1. Ai Mulyadi Mamoer
2. Leo J. Susilo
3. Yansen Pasaribu

CORPORATE SECRETARY
Harya Mitra Hidayat

HEAD OFFICE
Wisma Bakrie 2nd Fl.
Jln. H.R. Rasuna Said Kav B-1
Jakarta - 12920
Phone : (021) 910-1112
Fax : (021) 579-45751, 910-1110, 911-18888

Homepage : www.bakrietelecom.com
Email : corsec@bakrietelecom.com
BTEL Bakrie Telecom Tbk.
TRADING ACTIVITIES
Closing Price* and Trading Volume
Bakrie Telecom Tbk. Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2010 - January 2014 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
400 2,400 Jan-10 167 142 147 27,265 7,940,298 1,229,040 20
Feb-10 151 135 141 10,961 2,885,581 450,202 19
350 2,100 Mar-10 149 138 141 11,192 2,255,950 324,815 22
Apr-10 147 134 139 14,977 2,193,455 307,070 21
May-10 148 119 147 18,791 4,267,286 586,793 19
300 1,800
Jun-10 175 140 170 40,779 14,659,683 2,438,729 22
Jul-10 168 138 154 18,554 6,198,661 995,933 22
250 1,500
Aug-10 163 145 163 13,458 4,329,431 658,282 21
Sep-10 255 160 235 19,952 5,766,506 1,129,444 17
200 1,200
Oct-10 255 220 240 6,903 2,386,039 551,899 21
Nov-10 255 225 235 3,352 1,203,432 281,853 21
150 900 Dec-10 245 230 235 3,345 1,421,035 281,953 20

100 600 Jan-11 235 205 220 3,850 1,139,805 227,489 21


Feb-11 305 200 295 4,753 1,191,844 301,541 18
50 300 Mar-11 360 280 355 9,264 1,615,189 503,957 23
Apr-11 395 345 385 4,911 1,789,046 638,070 20
May-11 385 360 375 3,232 967,343 358,476 21
Jun-11 375 330 365 3,001 644,762 221,927 20
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14
Jul-11 365 330 360 2,064 477,339 147,984 21
Aug-11 390 285 370 6,148 870,993 270,306 19
Sep-11 395 295 330 4,329 1,010,734 291,161 20
Closing Price*, Jakarta Composite Index (IHSG) and Oct-11 325 250 295 3,804 2,297,231 612,009 21
Infrastructure, Utilities and Transportation Index Nov-11 295 240 280 4,488 1,826,144 435,814 22
January 2010 - January 2014 Dec-11 295 240 260 4,786 838,274 211,792 21
200%
Jan-12 270 240 255 2,514 784,904 197,189 21
160% Feb-12 285 250 265 4,784 399,601 107,421 21
Mar-12 265 240 255 2,974 1,669,083 385,644 21
120% Apr-12 265 225 255 2,709 2,078,194 457,952 20
May-12 265 200 265 2,102 2,551,048 609,002 21
80% Jun-12 280 190 200 3,313 948,183 200,292 21
71.6% Jul-12 199 155 171 2,237 1,408,935 283,682 22
Aug-12 180 126 144 5,058 308,255 50,487 19
40%
32.1% Sep-12 144 66 75 10,699 624,479 60,920 19
Oct-12 88 50 60 23,592 2,687,480 184,645 22
-
Nov-12 60 50 50 8,554 986,461 53,934 20
Dec-12 51 50 50 759 1,589,795 88,290 18
-40%

-64.8% Jan-13 52 50 50 1,368 291,872 25,302 20


-80% Feb-13 59 50 50 10,045 1,586,823 83,389 20
Mar-13 53 50 50 2,717 321,016 16,174 19
-120% Apr-13 53 50 50 1,939 1,007,841 71,086 22
Jan 10 Jan 11 Jan 12 Jan 13 Jan 14 May-13 50 50 50 192 29,428 1,206 22
Jun-13 50 50 50 82 612,400 30,023 18
Jul-13 50 50 50 110 1,631,621 63,355 22
SHARES TRADED 2010 2011 2012 2013 Jan-14 Aug-13 50 50 50 51 179,635 6,418 14
Volume (Million Sh.) 55,507 14,669 16,036 12,263 2,006 Sep-13 50 50 50 108 1,019,870 42,874 18
Value (Billion Rp) 9,236 4,221 2,679 593 77 Oct-13 50 50 50 65 1,463,801 52,196 20
Frequency (Thou. X) 190 55 69 17 0.06 Nov-13 50 50 50 52 1,755,377 68,605 14
Days 245 247 245 222 19 Dec-13 50 50 50 36 2,363,563 132,236 13

Price (Rupiah) Jan-14 50 50 50 58 2,005,537 76,871 19


High 255 395 285 59 50
Low 119 200 50 50 50
Close 235 260 50 50 50
Close* 235 260 50 50 50

PER (X) 670.97 -8.96 -0.47 -0.75 -0.58


PER Industry (X) 14.36 11.09 17.53 18.40 29.96
PBV (X) 1.29 1.70 0.93 13.03 -1.52
* Adjusted price after corporate action
BTEL Bakrie Telecom Tbk.
Financial Data and Ratios Book End : December
Public Accountant : Tjiendradjaja & Handoko Tomo (Member of Mazars Moores Rowland Indonesia)

BALANCE SHEET Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(Million Rp except Par Value) Assets Liabilities
Cash & Cash Equivalents 715,673 333,683 162,323 260,410 115,212 12,500

Receivables 94,469 10,278 106,200 95,067 94,967


27,663 27,798 17,060 9,273 10,638 10,000
Inventories
Current Assets 1,731,809 1,436,140 948,354 769,050 681,911
7,500
Fixed Assets 9,314,678 10,296,326 10,630,440 7,423,292 7,497,765
Other Assets - - 30,673 107,132 237,863
5,000
Total Assets 11,436,275 12,352,891 12,213,109 9,052,428 9,473,008
Growth (%) 8.01% -1.13% -25.88% 4.65% 2,500

Current Liabilities 2,061,972 1,759,606 2,955,756 2,874,428 4,375,460 -


Long Term Liabilities 4,337,372 5,398,455 4,888,599 4,540,014 4,980,148 2009 2010 2011 2012 Sep-13
Total Liabilities 6,399,344 7,158,061 7,844,355 7,414,443 9,355,608
Growth (%) 11.86% 9.59% -5.48% 26.18%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 5,211,165 5,211,165 5,211,165 5,211,165 5,211,165 5,195
5,037
Paid up Capital 3,423,392 3,423,392 3,423,392 3,633,609 3,633,609 5,195

4,369
Paid up Capital (Shares) 28,482 28,482 28,482 30,585 30,585
Par Value 200 & 100 200 & 100 200 & 100 200 & 100 200 & 100
4,135

Retained Earnings -611,615 -601,639 -1,384,134 -4,523,062 -6,043,638


3,075

Total Equity 5,036,931 5,194,830 4,368,754 1,637,985 117,400


Growth (%) 3.13% -15.90% -62.51% -92.83% 2,016 1,638

INCOME STATEMENTS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 956

117
Total Revenues 2,742,577 2,765,084 3,195,451 2,360,975 1,596,515
Growth (%) 0.82% 15.56% -26.11%
-104

2009 2010 2011 2012 Sep-13

Cost of Revenues 2,454,160 2,574,280 604,443 2,861,349 1,495,743


Gross Profit 288,418 190,803 2,591,008 -500,374 100,772
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 2,454,160 2,574,280 2,765,018 2,861,349 -
Operating Profit 288,418 190,803 -174,009 -500,374 100,772 3,195

Growth (%) -33.84% N/A -187.56%


3,195

2,743 2,765

2,544
2,361
Other Income (Expenses) -142,703 -98,270 -813,894 -3,033,173 -1,824,478
Income before Tax 145,714 92,533 -987,904 -3,533,547 -1,723,706 1,892

1,597
Tax 47,272 82,557 -205,205 394,611 -203,130
Profit for the period 98,442 9,976 -782,699 -3,138,936 -1,520,576
1,240

Growth (%) -89.87% N/A -301.04%


588

Period Attributable - - - -3,138,936 -1,520,576 -64

Comprehensive Income 98,442 9,976 -826,041 -3,287,537 -1,520,597 2009 2010 2011 2012 Sep-13
Comprehensive Attributable - - - - -1,520,597

RATIOS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 83.99 81.62 32.08 26.75 15.58
98 10.0 2011 2012 Sep-13
Dividend (Rp) - - - - - 98

EPS (Rp) - - - -102.63 -49.72 2009 2010


BV (Rp) 176.84 182.39 153.38 53.56 3.84 -549

DAR (X) 0.56 0.58 0.64 0.82 0.99 -783


1.27 1.38 1.80 4.53 79.69
-1,197

DER(X)
ROA (%) 0.86 0.08 -6.41 -34.68 -16.05 -1,844 -1,521
ROE (%) 1.95 0.19 -17.92 -191.63 -1,295.21
GPM (%) 10.52 6.90 81.08 -21.19 6.31 -2,491

OPM (%) 10.52 6.90 -5.45 -21.19 6.31


NPM (%) 3.59 0.36 -24.49 -132.95 -95.24
-3,139

-3,139
Payout Ratio (%) - -
Yield (%) - - - - -

You might also like