You are on page 1of 4

PT Jaya Pari Steel Tbk.

Business

Steel

Company Status

PMA

Underwriter

BAPINDO, PT MERINCORP, PT INDOVEST, PT MIFC

Shareholder
2000
Njoo Hari Sunyot 
G.M Iron & Steel Ltd. 
Gwie Gunawan 
Jonathan Stevensons S. 
Asean Ferro Trading Co. Ltd. 
PT Modasakti Rahardjo 
Public 

2001
19.94%
17.22%
15.53%
15.50%
11.08%
6.19%
14.54%

Njoo Hari Sunyoto                            
G.M Iron & Steel Ltd.                       
Gwie Gunawan                                 
Jonathan Stevensons S.                     
Asean Ferro Trading Co. Ltd.           
Public                                                

19.94%
17.22%
15.50%
14.96%
13.33%
2.20%
16.85%

Njoo Hari Sunyoto 
G.M Iron & Steel Ltd. 
Jonathan Stevensons S. 
Asean Ferro Trading Co. Ltd. 
Tetsuro Okano 
Gwie Gunawan 
Public 

2005
Njoo Hari Sunyoto 
G.M Iron & Steel Ltd. 
Jonathan Stevensons S. 
Asean Ferro Trading Co. Ltd. 
Tetsuro Okano 
Gwie Gunawan 
Public 

2002
19.94%
17.22%
15.53%
15.50%
11.08%
20.73%

Njoo Hari Sunyoto                                          
G.M Iron & Steel Ltd.                                    
Gwie Gunawan                                                
Jonathan Stevensons S.                                
Asean Ferro Trading Co. Ltd.                       
Public                                                                  

19.94%
17.22%
15.50%
14.96%
13.33%
2.20%
16.85%

Njoo Hari Sunyoto 
G.M Iron & Steel Ltd. 
Jonathan Stevensons S. 
Asean Ferro Trading Co. Ltd. 
Tetsuro Okano 
Ferry Sudjono 
Gwie Gunadi Gunawan 
Public 

2006

2003
19.94%
17.22%
15.53%
15.50%
12.54%
19.27%

Njoo Hari Sunyoto                             
G.M Iron & Steel Ltd.                       
Jonathan Stevensons S.                      
Asean Ferro Trading Co. Ltd.            
Tetsuro Okano                                   
Gwie Gunawan                                    
Public                                                

19.94%
17.22%
15.50%
14.96%
13.33%
6.29%
2.20%
10.56%

International Magnificent Fortune Limited 
G.M. Iron & Steel Ltd. 
Vihara Limited 
Asean Ferro Trading Co. Ltd. 
Tetsuro Okano 
Gwie Gunadi Gunawan 
Public 

2007

2004
19.94%
17.22%
15.50%
13.56%
13.33%
2.20%
18.25%

Njoo Hari Sunyoto 
G.M Iron & Steel Ltd. 
Jonathan Stevensons S. 
Asean Ferro Trading Co. Ltd. 
Tetsuro Okano 
Gwie Gunawan 
Public 

19.94%
17.22%
15.50%
14.96%
13.33%
2.20%
16.85%

International Magnificent Fortune Limited 
G.M. Iron & Steel Ltd.               
Vihara Limited 
Tetsuro Okano
Gwie Gunawan
Public                              

2008

19.94%
17.22%
15.50%
14.96%
13.33%
2.20%
16.85%

2009
35.70%
17.22%
15.50%
13.33%
2.20%
16.05%

Drs. Gwie Gunato Gunawan. Drs. Drs. Syaefullah. Syaefullah. Syaefullah. Ak. Drs. Yurnalis Ilyas. Drs. Ak. Syaefullah. Yurnalis Ilyas. Syaefullah. Yurnalis Ilyas. Gwie Gunato Gunawan. Gwie Gunato Gunawan. Hadi Sutjipto 314 2009 President Commissioner Commissioner Gwie Gunawan Drs. Puguh Sudrajat. Ak Gwie Gunato Gunawan Drs. Syaefullah. AK. Yurnalis Ilyas. Saiful Fuad President Director Directors Gwie Gunadi Gunawan Drs. Ak. Ak. Gwie Gunato Gunawan. Gwie Gunato Gunawan. Drs. Hadi Sutjipto 313 2007 President Commissioner Commissioners Gwie Gunawan Drs. Hadi Sutjipto 303 . Saiful Fuad President Director Directors Gwie Gunadi Gunawan Drs. AK. AK. Hadi Sutjipto 345 2002 President Commissioner Commissioners Gwie Gunawan Drs. Ak. Drs. AK. Ak. Ak. Drs. Yurnalis Ilyas. Hadi Sutjipto 317 2008 President Commissioner Commissioners Gwie Gunawan Drs. AK. AK. Yurnalis Ilyas. Syaefullah. AK President Director Directors Gwie Gunadi Gunawan Drs. Yurnalis Ilyas. Gwie Gunato Gunawan. Hadi Sutjipto 343 2001 President Commissioner Commissioners Gwie Gunawan Ramelan. Yurnalis Ilyas. Hadi Sutjipto 330 2005 President Commissioner Commissioners Gwie Gunawan Drs. Gwie Gunato Gunawan. AK. Hadi Sutjipto 430 2003 President Commissioner Commissioners Gwie Gunawan Drs. Gwie Gunato Gunawan.Management & Number of Employees Board of Commissioners Board of Directors Number of Employees 2000 President Commissioner Commissioners Gwie Gunawan Ramelan. Puguh Sudrajat. Syaefullah. Drs. Yurnalis Ilyas. Drs. Saiful Fuad President Director Directors Gwie Gunadi Gunawan Drs. Saiful Fuad President Director Directors Gwie Gunadi Gunawan Drs. President Director Directors Gwie Gunadi Gunawan Drs. Drs. Ak. Ak. Drs. Gwie Gunato Gunawan. Saiful Fuad President Director Directors Gwie Gunadi Gunawan Drs. Drs. Saiful Fuad President Director Directors Gwie Gunadi Gunawan Drs. Saiful Fuad President Director Directors Gwie Gunadi Gunawan Drs. Yurnalis Ilyas. Saiful Fuad President Director Directors Gwie Gunadi Gunawan Drs. Hadi Sutjipto 320 2006 President Commissioner Commissioners Gwie Gunawan Drs. Hadi Sutjipto 334 2004 President Commissioner Commissioners Gwie Gunawan Drs.

043 35.47 0.26 - 29.52 1.13 0.26 - 1.477 - 24.81 (19.93 0.41 0.710 12.a 130 80 451 n.324 12.54 0.658 318.070 500 2.586 30. 12.270 108.251 75.09 0.91 0.903 247.79 (25.223) (21.720 28.89 0.00 5.580 500 594 500 3.304 120.16 1.974 60.07 n.42) (104.45 0.78) (57.55 25.70 0.795 (33.a.184 25.946 Per Share Data (Rp) Earnings (Loss) per Share Equity per Share Dividend per Share Closing Price (383) 661 175 16 675 475 (59) 279 150 66 345 90 106 451 n.a 900 227 1.20 (823.13 0.886 214.277 92.656 66.887 78.346 5. 2.682 75.398 1.08 0.573 16.62 1.88 n.174 34.880 78.055 27.67 59.88 0.756 1.32 53.395 44.756 75.63 2005 (16.294 48.01 12.731 24.000 888 49.54 92.979 36.a 3.958 166 78 48.19) (21.89) 0.870 49.18 0.44) 44.431 82.500 275 - 41.364 20.49 2003 2.437 219.426 9.228 65.462 67.143 34.015 32.58 0.02 0. n.669 51.38 1.45) 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 1998 348 248 348 348 (7.573 6.591 55.538) (23.984 500 20 500 20 500 20 500 20 95.a.70 - (2.04) (24.a n.06 6.994 13.36 0.037 218.552 62.60 0.476 500 21.895 29.74 0.898 67.93 0.608) (27.642 9.46 1.875 25.095 80 800 Financial Ratios PER (x) PBV (x) Dividend Payout (%) Dividend Yield (%) (0.624 89.27 419.04 n.643 37.272 7.688 3.17 n.26) 2000 (44. n.46) 0.89 9.60) 2002 35.54 - 1.24 0.410 160 395 395 395 395 5 183 6.28 23.60) (45.251 12.000 67.52 0.46 48.500 69.19) 2004 87.932 13.239 962 (million rupiah) 2001 2002 2003 2004 2005 93.221 126.188 28.080 12.532 130.a n.408 115.603 69.780 6.722 117.890 15.679 52.a n.620 75.974 34.909 127.990 180.20 0.48 0.18 (0.14 0.09 4.315 11.41 1.420 25.249 1.47 0.55 0.757) (28.579 26.19 (25.Total Assets Current Assets of which Cash on hand and in banks Cash and cash equivalents Short-term investment Trade receivables Inventories Time deposit Receivable from affiliates Non-current Assets of which Fixed Asset Net Deffered Tax Assets-Net Investments Other Assets Liabilities Current Liabilities of which Bank loans Bank borrowings Short-term debts Trade payables Taxes payable Accrued expenses Current maturities of long-term debt Long-term Liabilities of which Bank borrowings Non-Current Liabilities Minority Interests in Subsidiaries Shareholders' Equity Paid-up capital Paid-up capital in excess of par value Revaluation of fixed assets Retained earnings (accumulated loss) 1998 1999 2000 145.75 1999 (17.09 (2.21 7.02 2.a 2.682) (8.26 0.63 20.000 348 348 11.500 50.554 59.468 11.90 1.77 0.958 36.718 11.485 377.358) 18.691) 87.776 25.96 1.21 0.118 15.185 204.89 (13.728) 253.450 (51) 1.496 49.252 24.a.928 301.519 10.558 37.306 26.215 608 9.121 41.899 81.608 9.29) (17.13) 0.738 34.000 164.063 86.167 75.994 86.11 0.399 220 1.291 70.406 17. 4.826 10.784 13.101 78.a.863 348 348 (7.05 5.65 166.223 40.37 0.99 12.82 0.48) 26.063 13.66 0.38 0.025 379.16 2.95 1.a 395 417 868 n.819 88.65 0.01 10.810 75.851 (41.928 21.22 1.290 245.11) 2.638 63.23 0.02 0.387 6.19 17.084 .a.303 (3.a 4.000 1.505 95.453 19.696 40.246 66.174 763 48.169 33.108 22.73 1.77 2.25 0.335 32.31 0.184 42.29 n.306 125.000 130.666) 348 54.592) Net Sales Cost of Good Sold Gross Profit Operating Expenses Operating Profit Other Income (Expenses) Profit (Loss) before Taxes Profit (Loss) after Taxes 117.308 10.58 19.937 34.191 22.811 53.822 1.972 723 96.18 0.007 5.459) (24.84 16.096 318 6.699 2.55) 0.73 35.833) 94.42) 2001 40.79 1.610 (4.45 23.191 59.839 90.12 n.60 30.12) (212.16 0.93 0.

752 14.471 n.444 4.604 101.09 n.048 75.160 41.04 0.344 373.384 17.35 0.798 n.13 0.a n.22 PER = ‐45.423 Net Sales Cost of Goods Sold Gross Profit Operating Expenses Operating Profit (Loss) Other Income (Expenses) Profit (Loss) before Taxes Profit (Loss) after Taxes 340.14x .SUMMARY OF FINANCIAL STATEMENT PT.337 4.75 6.16 0.030 39.459 53.a 166 Financial Ratios PER (x) PBV (x) Dividend Payout (%) Dividend Yield (%) 44.384 166.469 111.33 25.18 0.08 6.614 75.117 486 3.a 355 66 1.248 43.601 108.13 0.15 14.504 55.477 395 5.194 9 1.224 141.896 500 28 19.896 26.757 25.922 12.05 0.a n.19 0.16 0.084 399.266 348 194.500 3.83 12.254 500 28 18.790 248. .796 432.660 59.194 38.771 75.903 22.53 0.97 5.808 362.84 3.283 91.566 732.000 220.549 500 28 10.319 115.501 104.a 2.572 123. PBV = 0.590 55 1.61 15. Jaya Pari Steel Tbk.940 268.97x (June 2009)  Financial Year: December 31 Public Accountant:  Osman Bing Satrio & Co.774 395 6.24 n.826) 37.32 0.000 269.96 1.351 (25.80 14.153 3.632 395 5.50 1.31 18.46 18.48 0.703 617. (JPRS) Total Assets Current Assets   of which   Cash and cash equivalents   Trade receivables   Inventories Non‐Current Assets   of which   Fixed Assets‐Net   Investments   Other Assets Liabilities Current Liabilities   of which   Trade payables   Taxes payable   Current maturities of long term debt  Non‐Current Liabilities   2006      (million rupiah) 2007 2008 189.22 0.722 (1.06 0.948 49.455 Shareholders' Equity   Paid‐up capital   Paid‐up capital               in excess of par value   Retained earnings (accumulated loss) 179.158 Per Share Data (Rp) Earnings (Loss) per Share Equity per Share Dividend per Share Closing Price 36 1.804 70.176 42.16 0.004 14.403 129.700 348 145.a 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 (%) 34.462 21.12 0.52 1.10 3.07 5.000 348 103.403) 72.52 1.85 0.706 116.033 98.882 2.571 20.860 48.41 0.210 286.