ARTI Ratu Prabu Energi Tbk.

[S]
COMPANY REPORT : JULY 2015 As of 31 July 2015
Main Board Individual Index : 49.250
Industry Sector : Mining (2) Listed Shares : 7,840,000,000
Industry Sub Sector : Crude Petroleum & Natural Gas Production (22) Market Capitalization : 1,575,840,000,000
312 | 0.79T | 0.01% | 98.85%

232 | 0.21T | 0.01% | 99.18%

COMPANY HISTORY SHAREHOLDERS (July 2015)

Established Date : 31-Mar-1993 1. PT Ratu Prabu 6,981,767,312 : 89.53%
Listing Date : 30-Apr-2003 2. Romi Hafnur 493,261,500 : 6.29%
Under Writer IPO : 3. Public (<5%) 364,971,188 : 4.18%
PT Harumdana Sekuritas
PT Suprasurya Danawan Sekuritas DIVIDEND ANNOUNCEMENT
Securities Administration Bureau : Bonus Cash Recording Payment
F/I
PT Ficomindo Buana Registrar Year Shares Dividend Cum Date Ex Date Date Date
Mayapada Tower 10th Fl. Suite 02 B 2003 0.70 25-Oct-04 26-Oct-04 28-Oct-04 29-Nov-04 F
Jln. Jend. Sudirman Kav. 28 Jakarta 12920
Phone : (021) 521-2316, 521-2317 ISSUED HISTORY
Fax : (021) 521-2320 Listing Trading
No. Type of Listing Shares Date Date
BOARD OF COMMISSIONERS 1. First Issue 95,000,000 30-Apr-03 30-Apr-03
1. Derek Prabu Maras 2. Company Listing 101,000,000 30-Apr-03 21-Dec-03
2. Agus Cahyo Baskoro *) 3. Right Issue 1,372,000,000 04-Aug-08 04-Aug-08
*) Independent Commissioners 4. Right Issue II 16,163,100 14-Jan-15 14-Jan-15
5. Right Issue II 6,255,836,900 16-Jan-15 16-Jan-15
BOARD OF DIRECTORS
1. Burhanuddin Bur Maras
2. Gemilang Zaharin
3. Gregory Quin Maras
4. Iskandarsyah

AUDIT COMMITTEE
1. Andi Sangkala
2. Agung Wiranta

CORPORATE SECRETARY
Martini U.D. Suarsa

HEAD OFFICE
Ratu Prabu I Building, 9th Fl.
Jln.TB Simatupang Kav.20 Jakarta 12560

Phone : (021) 7883-6836

Fax : (021) 780-8037

Homepage : www.rpenergi.com
Email : corsec@rpenergi.com; gemilang@lekom-maras.com
martini.suarsa@rpenergi.com; martini.suarsa@gmail.com;
sahrani.suci@rpenergi.com; sahrani.suci@gmail.com
 ARTI Ratu Prabu Energi Tbk. [S]
TRADING ACTIVITIES
Closing Price* and Trading Volume
Ratu Prabu Energi Tbk. [S] Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2011 - July 2015 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
740 400 Jan-11 305 270 280 251 17,063 2,172 18
Feb-11 320 270 295 55 8,136 929 13
648 350 Mar-11 335 245 265 752 6,498 1,716 22
Apr-11 265 205 245 756 8,329 1,980 19
May-11 760 240 560 11,984 125,731 74,430 20
555 300
Jun-11 660 440 550 7,479 71,733 41,561 20
Jul-11 640 475 500 8,292 96,744 55,757 21
463 250
Aug-11 570 375 390 4,040 46,032 22,549 19
Sep-11 400 215 365 2,188 20,922 6,989 20
370 200
Oct-11 370 285 295 1,760 15,575 5,103 21
Nov-11 310 199 215 1,647 10,520 2,563 22
278 150 Dec-11 315 210 255 2,464 19,319 5,062 21

185 100 Jan-12 360 260 290 5,931 56,843 17,659 21

Feb-12 370 270 300 8,405 67,674 22,393 21
93 50 Mar-12 335 295 305 20,943 114,460 36,013 21
Apr-12 400 305 345 5,281 96,388 33,734 20
May-12 360 275 280 6,450 34,895 12,197 21
Jun-12 410 255 310 74,365 515,735 189,428 21
Jan-11 Jan-12 Jan-13 Jan-14 Jan-15
Jul-12 325 260 275 2,036 16,664 4,869 22
Aug-12 275 235 240 779 5,574 1,432 19
Sep-12 290 205 255 2,915 23,153 6,031 20
Closing Price*, Jakarta Composite Index (IHSG) and Oct-12 330 250 285 2,834 26,235 7,465 22
Mining Index Nov-12 330 255 295 1,404 12,809 3,918 20
January 2011 - July 2015 Dec-12 305 245 260 590 6,417 1,743 18
150%
Jan-13 270 250 265 722 8,016 2,106 21
120% Feb-13 280 255 260 1,937 14,551 3,911 20
Mar-13 385 255 355 2,088 26,850 8,379 15
90% Apr-13 395 270 275 835 7,532 2,476 14
May-13 300 220 255 3,538 23,509 5,885 22
60% Jun-13 265 205 235 325 2,258 549 19
Jul-13 245 205 225 831 8,114 1,917 20
Aug-13 225 182 200 204 2,456 523 17
30% 28.8%
Sep-13 210 181 199 584 4,566 890 20
Oct-13 215 191 205 815 4,994 1,016 20
-
Nov-13 205 186 198 121 1,096 245 16
Dec-13 200 179 181 317 2,699 494 17
-30% -30.7%
Jan-14 202 166 178 452 1,950 345 20
-60% Feb-14 199 172 175 613 3,479 608 20
-71.3% Mar-14 182 168 172 598 2,945 509 20
-90% Apr-14 209 160 174 17,102 138,707 25,073 20
Jan 11 Jan 12 Jan 13 Jan 14 Jan 15 May-14 224 169 204 12,694 236,010 47,402 18
Jun-14 215 185 185 18,705 192,000 38,589 21
Jul-14 191 165 167 8,735 279,227 49,956 18
SHARES TRADED 2011 2012 2013 2014 Jul-15 Aug-14 174 121 145 6,809 156,757 23,735 20
Volume (Million Sh.) 447 977 107 1,243 1,396 Sep-14 156 123 137 6,028 86,462 12,014 22
Value (Billion Rp) 221 337 28 214 180 Oct-14 136 112 114 1,805 29,760 3,556 23
Frequency (Thou. X) 42 132 12 78 25 Nov-14 115 98 100 2,529 58,543 6,090 20
Days 236 246 221 242 130 Dec-14 108 97 101 2,175 57,179 5,743 20

Price (Rupiah) Jan-15 123 99 101 4,297 90,788 10,144 21

High 760 410 395 224 205 Feb-15 103 87 89 1,665 28,156 2,710 19
Low 199 205 179 97 70 Mar-15 112 86 93 3,531 46,452 4,401 22
Close 255 260 181 101 201 Apr-15 103 73 75 1,103 355,067 26,878 21
Close* 255 260 181 101 201 May-15 185 70 181 8,275 323,655 44,273 18
Jun-15 190 160 178 2,152 89,577 15,587 10
PER (X) 41.63 7.86 7.01 5.57 65.04 Jul-15 205 145 201 4,444 462,308 75,858 19
PER Industry (X) 16.17 8.49 20.76 3.23 -10.63
PBV (X) 0.50 0.48 0.31 0.17 0.92
* Adjusted price after corporate action
 ARTI Ratu Prabu Energi Tbk. [S]
Financial Data and Ratios Book End : December
Public Accountant : Sudin & Rekan

BALANCE SHEET Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(Million Rp except Par Value) Assets Liabilities
Cash & Cash Equivalents 66,789 14,713 30,075 33,469 58,458 1,875

Receivables 113,207 175,063 225,160 267,474 245,670

22,778 21,158 9,050 12,412 11,856 1,500
Inventories
Current Assets 228,584 249,772 309,426 482,050 489,123
1,125
Fixed Assets 956,727 963,332 635,024 624,139 413,344
Other Assets 90,108 90,433 94,433 71,225 151,488
750
Total Assets 1,367,943 1,453,096 1,432,239 1,577,432 1,773,671
Growth (%) 6.22% -1.44% 10.14% 12.44% 375

Current Liabilities 125,553 113,373 203,525 129,076 235,666 -

Long Term Liabilities 447,100 536,660 372,955 520,440 570,593 2010 2011 2012 2013 2014
Total Liabilities 572,652 650,032 576,480 649,516 806,258
Growth (%) 13.51% -11.32% 12.67% 24.13%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 967
928
Paid up Capital 784,000 784,000 784,000 784,000 784,000 967

856
1,568 1,568 1,568 1,568 1,568 794 803
Paid up Capital (Shares)
Par Value 500 500 500 500 500
770

Retained Earnings -289,786 -260,183 -228,600 -154,568 -129,905

573

Total Equity 794,290 803,063 855,759 927,916 967,412

Growth (%) 1.10% 6.56% 8.43% 4.26% 375

INCOME STATEMENTS Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 178

Total Revenues 335,114 309,745 449,486 404,544 357,567

Growth (%) -7.57% 45.12% -10.00% -11.61%
-19

2010 2011 2012 2013 2014

Cost of Revenues 196,292 188,843 278,255 133,947 164,456

Gross Profit 138,822 120,902 171,232 270,597 193,111
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 76,333 115,214 96,081 92,792 101,950
Operating Profit 62,490 5,688 75,151 177,805 91,161 449
405
Growth (%) -90.90% 1,221.17% 136.60% -48.73%
449

358
335
310
358

Other Income (Expenses) -61,032 8,281 -18,415 -110,172 -64,562

Income before Tax 26,588 13,969 56,736 67,632 26,600 266

Tax -846 2,202 4,879 1,200 -3,478

Profit for the period 27,434 11,767 51,857 66,432 30,078
174

Growth (%) -57.11% 340.71% 28.11% -54.72%

83

Period Attributable - - 31,583 40,460 24,467 -9

Comprehensive Income 27,050 9,604 51,857 66,556 30,318 2010 2011 2012 2013 2014
Comprehensive Attributable - - 31,583 40,535 24,663

RATIOS Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 182.06 220.31 152.03 373.46 207.55
66
Dividend (Rp) - - - - - 66

EPS (Rp) - - 20.14 25.80 15.60 52

BV (Rp) 506.56 512.16 545.76 591.78 616.97 53

DAR (X) 0.42 0.45 0.40 0.41 0.45

0.72 0.81 0.67 0.70 0.83
39

DER(X) 27
30
ROA (%) 2.01 0.81 3.62 4.21 1.70 26

ROE (%) 3.45 1.47 6.06 7.16 3.11

12
GPM (%) 41.43 39.03 38.10 66.89 54.01 12

OPM (%) 18.65 1.84 16.72 43.95 25.49

NPM (%) 8.19 3.80 11.54 16.42 8.41
-1

2010 2011 2012 2013 2014

Payout Ratio (%) - - -
Yield (%) - - - - -