BLTA Berlian Laju Tanker Tbk.

COMPANY REPORT : FEBRUARY 2013 As of 28 February 2013

Main Board Individual Index : 82.756
Industry Sector : Infrastructure, Utilities & Transportation (7) Listed Shares : 11,550,831,470
Industry Sub Sector : Transportation (74) Market Capitalization : 2,263,962,968,120
181 | 2.26T | 0.05% | 96.07%

297 | 0.07T | 0.006% | 99.76%

COMPANY HISTORY SHAREHOLDERS (February 2013)

Established Date : 12-Mar-1981 1. PT Tunggaladhi Baskara - 2 4,326,871,211 : 37.46%
Listing Date : 26-Mar-1990 2. Citibank Singapore S/A CBSG-CDP-Indonesia 1,752,838,893 : 15.18%
Under Writer IPO : 3. Public (<5%) 5,471,121,366 : 47.37%
Bank Pembangunan Indonesia
PT Indonesian Finance and Investment Company (IFI) DIVIDEND ANNOUNCEMENT
Securities Administration Bureau : Bonus Cash Recording Payment
F/I
PT Sinartama Gunita Year Shares Dividend Cum Date Ex Date Date Date
Plaza BII Menara 1, 9th Fl. 1991 2:1 12-Jun-91 13-Jun-91 20-Jun-91 20-Jul-91
Jln. M.H. Thamrin No. 51 Jakarta 10350 1990 70.00 12-Jun-91 13-Jun-91 20-Jun-91 20-Jul-91 F
Phone : 392-2332 1991 5:2 120.00 23-Jul-92 24-Jul-92 01-Aug-92 15-Aug-92 F
Fax : 392-3003 1992 50.00 23-Jul-93 26-Jul-93 02-Aug-93 16-Aug-93 F
1993 50.00 25-Jul-94 26-Jul-94 02-Aug-94 16-Aug-94 F
BOARD OF COMMISSIONERS 1994 100.00 06-Jun-95 07-Jun-95 14-Jun-95 14-Jul-95 F
1. Hadi Surya 1995 100.00 08-Jul-96 09-Jul-96 17-Jul-96 15-Aug-96 F
2. Alan Jonathan Tangkas Darmawan *) 1997 500 : 150 12-Feb-97 13-Feb-97 21-Feb-97 03-Mar-97
3. Jaka Prasetya *) 1996 30.00 08-Jul-97 09-Jul-97 18-Jul-97 18-Aug-97 F
4. Sefzen Noerdin 1997 15.00 07-Jul-98 08-Jul-98 16-Jul-98 14-Aug-98 F
*) Independent Commissioners 1999 10.00 03-Aug-00 04-Aug-00 14-Aug-00 28-Aug-00 F
2000 15.00 30-Jul-01 31-Jul-01 03-Aug-01 20-Aug-01 F
BOARD OF DIRECTORS 2001 12.50 10-Jun-02 11-Jun-02 14-Jun-02 28-Jun-02 F
1. Widihardja Tanudjaja 2002 12.50 18-Jun-03 19-Jun-03 23-Jun-03 07-Jul-03 F
2. Henrianto Kuswendi 2003 15.00 28-Jun-04 29-Jun-04 01-Jul-04 15-Jul-04 F
3. Michael Murni Gunawan 2005 15.00 28-Jun-05 29-Jun-05 01-Jul-05 15-Jul-05
4. Siana Anggraeni Surya 2005 20.00 12-Jul-06 13-Jul-06 17-Jul-06 31-Jul-06 F
5. Wong Kevin 2006 40.00 12-Jul-07 13-Jul-07 17-Jul-07 31-Jul-07 F
2007 50.00 11-Jul-08 14-Jul-08 16-Jul-08 31-Jul-08 F
AUDIT COMMITTEE 2008 5.00 13-Jul-09 14-Jul-09 16-Jul-09 31-Jul-09 F
1. Alan Jonathan Tangkas Darmawan
2. Jaka Prasetya ISSUED HISTORY
3. Max Sumakno Budiarto Listing Trading
No. Type of Listing Shares Date Date
CORPORATE SECRETARY 1. First Issue 2,100,000 26-Mar-90 26-Mar-90
Kevin Wong 2. Bonus Shares 50,680,000 T: 20-Jul-91 : 04-Mar-97
3. Koperasi 28,560 T: 24-Sep-92 : Formula
HEAD OFFICE 4. Company Listing 11,871,440 01-Mar-93 01-Mar-93
Wisma BSG, Lt. 10 5. Right Issue 7,350,668,444 T: 12-Apr-93 : 03-Aug-10
Jln. Abdul Muis No. 40 6. Stock Split 3,671,192,364 T: 27-Jan-97 : 09-Nov-04
Jakarta 7. Warrant I 464,290,662 T: 24-Jul-98 : 24-Jan-08
Phone : (021) 300-60300, 350-5390
Fax : (021) 345-5362, 350-5488

Homepage : www.blt.co.id
Email : kevinwong@blt.co.id
 BLTA Berlian Laju Tanker Tbk.
Closing Price* and Trading Volume
TRADING ACTIVITIES
Berlian Laju Tanker Tbk. Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2009 - February 2013 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
720 1,600 Jan-09 670 470 475 5,574 109,823 57,696 19
Feb-09 580 445 500 16,582 417,781 215,921 20
630 1,400 Mar-09 580 470 520 18,934 407,596 211,551 20
Apr-09 740 520 650 16,037 482,451 307,797 20
May-09 1,000 640 820 26,097 785,343 659,561 20
540 1,200
Jun-09 1,020 770 850 18,242 417,084 376,813 22
Jul-09 980 730 830 22,164 589,906 496,439 21
450 1,000
Aug-09 890 730 740 18,914 585,982 479,884 20
Sep-09 810 710 790 15,387 409,297 310,626 18
360 800 Oct-09 850 660 710 18,086 573,921 451,163 22
Nov-09 710 660 660 6,126 119,198 81,635 20
270 600 Dec-09 700 630 650 3,752 111,483 74,625 19

180 400 Jan-10 760 630 690 7,635 147,318 102,518 20

Feb-10 690 600 610 2,942 62,794 39,830 19
90 200 Mar-10 670 600 630 4,653 117,395 74,280 22
Apr-10 710 610 670 6,666 176,060 117,693 21
May-10 670 360 385 6,879 178,064 86,989 19
Jan-09 Jan-10 Jan-11 Jan-12 Jan-13 Jun-10 400 315 330 5,585 141,503 48,946 22
Jul-10 370 220 240 32,438 3,050,859 771,872 22
Aug-10 280 230 240 28,123 3,141,120 789,039 21
Sep-10 295 230 280 21,749 2,079,114 556,137 17
Closing Price*, Jakarta Composite Index (IHSG) and Oct-10 410 265 385 35,019 3,636,057 1,249,498 21
Infrastructure, Utilities and Transportation Index Nov-10 390 310 315 22,062 1,875,780 666,583 21
January 2009 - February 2013 Dec-10 340 300 330 7,385 587,441 185,883 20
240%
233.7%
Jan-11 400 320 355 15,682 1,045,751 383,932 21
200% Feb-11 385 335 350 4,983 268,840 95,472 18
Mar-11 380 340 370 8,375 673,782 239,246 23
160% Apr-11 390 360 390 6,810 550,177 205,654 20
May-11 435 360 365 16,316 918,799 371,585 21
120% Jun-11 365 290 305 8,717 445,382 144,829 20
Jul-11 315 270 295 14,475 1,126,933 325,986 21
90.5% Aug-11 300 225 250 9,946 547,886 143,761 19
80%
Sep-11 265 187 205 7,070 421,353 95,553 20
Oct-11 205 171 192 12,882 547,589 103,426 21
40%
Nov-11 210 177 181 16,379 973,639 185,363 22
Dec-11 197 182 189 13,577 792,664 151,524 21
-

Jan-12 205 189 196 6,531 355,012 69,337 16

-40% Feb-12 - - 196 - - - -
-55.7% Mar-12 - - 196 - - - -
-80% Apr-12 - - 196 - - - -
Jan 09 Jan 10 Jan 11 Jan 12 Jan 13 May-12 - - 196 - - - -
Jun-12 - - 196 - - - -
Jul-12 - - 196 - - - -
SHARES TRADED 2009 2010 2011 2012 Feb-13 Aug-12 - - 196 - - - -
Volume (Million Sh.) 5,010 15,194 8,313 355 - Sep-12 - - 196 - - - -
Value (Billion Rp) 3,724 4,689 2,446 69 - Oct-12 - - 196 - - - -
Frequency (Thou. X) 186 181 135 7 - Nov-12 - - 196 - - - -
Days 241 245 247 16 - Dec-12 - - 196 - - - -

Price (Rupiah) Jan-13 - - 196 - - - -

High 1,020 760 435 205 - Feb-13 - - 196 - - - -
Low 445 220 171 189 -
Close 650 330 189 196 196
Close* 526 330 189 196 196

PER (X) -1.44 -2.75 1.02 1.05 1.05

PER Industry (X) 7.19 14.36 11.09 17.53 15.84
PBV (X) 0.67 0.62 0.25 0.26 0.26
* Adjusted price after corporate action
 BLTA Berlian Laju Tanker Tbk.
Financial Data and Ratios Book End : December
Public Accountant : Osman Bing Satrio & Rekan (Member of Deloitte Touche Tohmatsu Limited)

BALANCE SHEET Dec-07 Dec-08 Dec-09 Dec-10 Sep-11 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(Million Rp except Par Value) Assets Liabilities
Cash & Cash Equivalents 1,980,423 714,446 1,119,999 756,702 933,147 27,500

Receivable 739,674 1,109,634 1,295,396 1,544,090 1,468,827

22,000

Inventories 118,865 139,627 147,193 146,171 241,521

16,500
Current Assets 3,624,617 3,541,168 3,183,732 3,440,944 3,959,462
Fixed Assets 15,810,719 20,657,220 18,360,287 20,894,679 21,782,249
11,000
Other Assets - - - - -
Total Assets 20,668,625 24,976,324 23,562,898 25,457,218 26,947,321 5,500
Growth (%) 20.84% -5.66% 8.04% 5.85%
-
Current Liabilities 5,198,831 4,958,871 4,197,345 3,333,100 4,323,349 2007 2008 2009 2010 Sep-11

Long Term Liabilities 12,154,212 14,119,965 13,533,204 15,981,630 13,956,354

Total Liabilities 17,353,043 19,078,836 17,730,550 19,314,731 18,279,703
Growth (%) 9.95% -7.07% 8.93% -5.36% TOTAL EQUITY (Billion Rupiah)

8,668
Minority Interest - - - - -
Authorized Capital 917,280 917,280 917,280 917,280 917,280
Paid up Capital 259,938 286,830 373,849 721,927 721,927
6,899

5,897 6,142
5,832
Paid up Capital (Shares) 4,159 4,589 5,982 11,551 11,551
5,131

Par Value 63 63 63 63 63
3,316
Retained Earnings 3,130,100 4,479,216 2,806,827 1,473,793 2,900,076 3,363

Total Equity 3,315,582 5,897,488 5,832,348 6,142,487 8,667,618

Growth (%) 77.87% -1.10% 5.32% 41.11% 1,595

Dec-07 Dec-08 Dec-09 Dec-10 Sep-11

-173

INCOME STATEMENTS
2007 2008 2009 2010 Sep-11
Total Revenues 3,641,773 7,005,851 5,832,858 5,897,235 4,291,692
Growth (%) 92.37% -16.74% 1.10%

TOTAL REVENUES (Billion Rupiah)

Expenses 2,504,681 4,762,118 4,579,835 5,048,383 3,577,056
Gross Profit 1,137,092 2,243,733 1,253,023 848,852 714,637 7,006
7,006

Operating Expenses 239,021 351,819 310,600 299,578 190,789 5,833 5,897

Operating Profit 898,071 1,891,914 942,423 549,274 523,848 5,577

Growth (%) 110.66% -50.19% -41.72% 4,292

4,147
3,642
Other Income (Expenses) -129,989 -324,103 -3,630,026 -1,924,847 740,214
Income before Tax 768,082 1,567,811 -2,687,603 -1,375,573 1,264,062 2,718

Tax 9,100 9,849 9,065 10,639 10,605

1,289

Minority Interest - - - - -
Net Income 758,982 1,557,962 -2,696,668 -1,386,212 1,611,512 -140

Growth (%) 105.27% N/A 48.60% 2007 2008 2009 2010 Sep-11

RATIOS Dec-07 Dec-08 Dec-09 Dec-10 Sep-11

Current Ratio (%) 69.72 71.41 75.85 103.24 91.58 NET INCOME (Billion Rupiah)
Dividend (Rp) 50.00 5.00 - - -
1,558 1,612
EPS (Rp) 182.49 339.48 -450.83 -120.01 139.51 1,612

BV (Rp) 797.20 1,285.06 975.05 531.78 750.39 759

DAR (X) 0.84 0.76 0.75 0.76 0.68 750

2009 2010
DER(X) 5.23 3.24 3.04 3.14 2.11
-112

ROA (%) 3.72 6.28 -11.41 -5.40 4.69 2007 2008 Sep-11
ROE (%) 23.17 26.58 -46.08 -22.39 14.58 -973

GPM (%) 31.22 32.03 21.48 14.39 16.65

OPM (%) 24.66 27.00 16.16 9.31 12.21 -1,835 -1,386

NPM (%) 20.84 22.24 -46.23 -23.51 37.55

27.40 1.47 - - -
-2,697

Payout Ratio (%)

-2,697
Yield (%) - 0.86 - - -