Bukit Darmo Property Tbk

8/6/2019 Bukit Darmo Property Tbk

1/4

BUKIT DARMO PROPERTY TBK.

Company Profile

PT Bukit Darmo Property Tbk (the Company) was established based on Notarial Deed No.

11 of Sugino Saputro,S.H., dated July 12th

1989.

Based on the Companys Articles of Association, the scope of its activities is contractors in

the technical field of work, among other areas of civil works, architecture, decor, electrical

and mechanical business in the field of repair and maintenance; doing business in real

estate by working on land acquisition, land clearing for development and maturation of

housing and housing-construction others, to buy and sell land and buildings, and do all actsand actions that directly or indirectly related to these efforts; doing business in general

trading of all kinds of things that can be done, including exports, imports, inter-island and

local and in this case acts as a distributor, wholesaler, commissioners and agents

commercial business companies, other companies both inside and outside the country;

doing business in agriculture, forestry, animal husbandry and perikananan; do business in

the industrial sector; to do business in the field of transporting goods and passengers;

doing business in the field of mining exploration and exploitation; do business in the

provision of services in general, except for legal services.

As of June 2010, the Company's business activities are the development, sales of

condominiums, land and maturation of contractor activities.

The Company is domiciled at Jalan Khairil Anwar No. 2,1 Surabaya. While the condominium

project located at Jalan Bukit Darmo Boulevard No. 9, Surabaya.

The Company has direct and indirect ownership in subsidiaries: PT IPAC Graha Sentosa, PT

Sentra Multi Unggul and subsidiaries, PT Multi Unggul Sejahtera Utama and PT Mitra Multi

Unggul.

August 2010Disclaimer:

The facts and opinions stated or expressed in this publication are for information purposes only and are not necessarily and must not be relied upon as being those of the publisher orof the institutions for which the contributing authors work. Although every care has been taken to ensure the accuracy of the information contained within the publication it should not beby any person relied upon as the basis for taking any action or making any decision. The Indonesia Stock Exchange cannot be held liable or otherwise responsible in anyway for anyadvice action taken or decision made on the basis of the facts and opinions stated or expressed or stated within this publication.

C O M P A N Y R E P O R T C O M P A N Y R E P O R T

BKDP


2/4


3/4

TRADING ACTIVITIES

Freq. Volume Value

Month High Low Close (X) (Thou. Sh) (Mill ion Rp)

Jun-07 345 204 270 9,180 1,318,455 399,154 11

Jul-07 315 260 260 4,339 530,671 156,351 22

Aug-07 260 150 190 2,335 100,259 20,540 22

Sep-07 270 185 270 3,713 276,253 65,444 20

Oct-07 270 245 250 1,698 122,272 31,663 20

Nov-07 250 190 200 942 36,521 8,250 22

Dec-07 230 190 210 1,354 71,113 14,713.0 16

Jan-00

Jan-08 210 130 165 911 40,169 7,228 20

Feb-08 215 155 205 1,498 56,625 11,285 19

Mar-08 200 140 160 694 19,323 3,462 18

Apr-08 160 136 138 249 343,855 53,274 21

May-08 235 140 220 6,918 648,771 129,435 20

Jun-08 220 155 155 1,181 107,518 21,025 20

Jul-08 185 135 160 353 2,453 380 20

Aug-08 158 130 132 85 151,841 30,264 14

Sep-08 139 75 93 202 2,939 293 20

Oct-08 90 50 50 235 8,015 499 18Nov-08 59 50 52 85 681,078 35,410 17

Dec-08 52 50 50 1,149 11,443 574 13

Jan-00

Jan-09 55 50 50 439 4,925 253 11

Feb-09 51 50 50 18 257 13 7

Mar-09 55 50 51 323 6,360 331 9

Apr-09 68 50 63 1,791 732,834 37,754 20

May-09 100 60 84 1,730 40,111 3,154 20

Jun-09 105 70 95 1,048 54,389 4,774 22

Jul-09 124 85 124 2,175 1,444,039 83,146 20

Aug-09 140 117 126 2,681 187,130 24,186 20

Sep-09 127 118 123 1,634 40,866 4,971 18

Day

Bukit Darmo Property Tbk [S]

Closing Price

200

400

600

800

1,000

1,200

1,400

50

100

150

200

250

300

350

Jun 07 Jun 08 Jun 09 Jun 10

BUKIT DARMO PROPERTY TBK [S]

JUNE 2007 - AUGUST 2010

CLOSING PRICE* AND TRADING VOLUMEClosing

Price*Volume(Mill.Sh)

60%

90%

60%

90%

Jakarta Composite Index

Property Index

Closing Price

CHANGE OF CLOSING PRICE


PROPERTY INDEX AND JAKARTA COMPOSITE INDEX

BKDP

Oct-09 138 86 100 3,467 99,220 12,376 22

Nov-09 117 90 95 1,764 38,837 4,114 19

Dec-09 159 96 153 18,007 1,684,372 166,581 19

Jan-00

Jan-10 153 120 126 5,431 240,887 31,161 20

Feb-10 141 126 138 9,984 913,346 122,704 19

Mar-10 146 133 143 7,951 686,822 96,668 22

Apr-10 143 133 137 2,755 270,868 37,534 21

May-10 137 124 131 1,432 125,517 16,404 19

Jun-10 220 132 156 25,261 2,179,683 373,781 22

Jul-10 158 101 108 6,080 276,376 36,079 22

Aug-10 123 98 111 14,251 797,469 91,231 21

Sep-10

Oct-10

Nov-10

Dec-10

Jan-00Jan-11

SHARES TRADED 2006 2007 2008 2009 Aug-10 Feb-11

Volume (Million Shares) 0 2,456 2,074 4,333 5,491 Mar-11

Value (Billion Rp) 0 696 293 342 806 Apr-11

Frequency (X) 0 23,561 13,560 35,077 73,145 May-11

Days 0 133 220 207 166 Jun-11

Jul-11

Price (Rupiah) Aug-11

High 0 345 235 159 220 Sep-11

Low 0 150 50 50 98 Oct-11

Close 0 210 50 153 111 Nov-11

Close* 0 210 50 153 111 Dec-11

Jan-00

PER (X) 474.77 363.71 206.05 169.69 Jan-12

PER Industry (X) 20.72 3.61 23.33 24.65 Feb-12

PBV (X) 1.98 0.47 1.43 1.18 Mar-12

Apr-12

* Adjusted price after corporate action

200

400

600

800

1,000

1,200

1,400

50

100

150

200

250

300

350


BUKIT DARMO PROPERTY TBK [S]


CLOSING PRICE* AND TRADING VOLUMEClosing

Price*Volume(Mill.Sh)

-90%

-60%

-30%

-

30%

60%

90%

-90%

-60%

-30%

-

30%

60%

90%


Jakarta Composite Index

Property Index

Closing Price

CHANGE OF CLOSING PRICE


PROPERTY INDEX AND JAKARTA COMPOSITE INDEX

BKDP


4/4

Financial Data and Ratios

Public Accountant : Hadori Sugiarto Adi & Rekan (Member of HLB International) Book End : December

BALANCE SHEET Dec-2006 Dec-2007 Dec-2008 Dec-2009 Jun-2010

(Million Rp except Par Value)

Cash & Cash Equivalents 78,395 25,321 2,515 138,781

Bukit Darmo Property Tbk. [S] BKDP

1,125

Assets Liabilities

TOTAL ASSETS AND LIABILITIES

(Billion Rupiah)

Receivable 8,639 69,601 72,597 94,765

Inventories - 168,814 - -

Investment - 99,000 70,600 -

Fixed Assets 327,163 416,856 445,958 483,646

Other Assets - 1,712 4,434 4,463

Total Assets 730,905 925,683 861,241 1,013,561

Growth (%) 26.65% -6.96% 17.69%

-

225

450

675

900

1,125

2007 2008 2009 Jun-10

Assets Liabilities


(Billion Rupiah)

Trade Payable 461 84,923 31,245 -

Total Liabilities 94,574 285,366 228,060 3,187

Growth (%) 201.74% -20.08% -98.60%

Minority Interest 255 309 335 419

Authorized Capital 1,200,000 1,200,000 1,200,000 1,200,000Paid up Capital 600,150 602,449 602,449 695,896

Paid up Capital (Shares) 6,002 6,024 6,024 6,959

Par Value 100 100 100 100

-

225

450

675

900

1,125

2007 2008 2009 Jun-10

Assets Liabilities


(Billion Rupiah)

636 640 633

764

458

611

764

TOTAL EQUITY (Billion Rupiah)

Retained Earnings 2,988 3,816 -3,347 2,271

Total Equity 636,076 640,009 632,845 763,510

Growth (%) 0.62% -1.12% 20.65%

INCOME STATEMENTS Dec-2006 Dec-2007 Dec-2008 Dec-2009 Jun-2010

Total Revenues 18,681 195,482 31,173 42,593

Growth (%) 946.43% -84.05%

-

225

450

675

900

1,125

2007 2008 2009 Jun-10

Assets Liabilities


(Billion Rupiah)

636 640 633

764

-

153

305

458

611

764

2007 2008 2009 Jun-10


TOTAL REVENUES (Billion Rupiah)Expenses 11,651 168,292 21,290 27,233

Gross Profit 7,030 27,190 9,883 15,360Operating Expenses 7,791 16,929 15,881 7,939

Operating Profit -761 10,261 -5,998 7,422

Growth (%) N/A N/A N/A

Other Income (Expenses) 3,796 -9,031 -373 183

Income before Tax 3,035 1,230 -6,371 7,605

Tax 155 368 772 1,903

-

225

450

675

900

1,125

2007 2008 2009 Jun-10

Assets Liabilities


(Billion Rupiah)

636 640 633

764

-

153

305

458

611

764

2007 2008 2009 Jun-10


19

195

3143

39

78

117

156

TOTAL REVENUES (Billion Rupiah)

Minority Interest -43 -34 -20 -84

Net Income 2,837 828 -7,163 5,618

Growth (%) -70.80% N/A

RATIOS Dec-2006 Dec-2007 Dec-2008 Dec-2009 Jun-2010

Dividend (Rp) - - - - -EPS (Rp) 0.47 0.14 -1.19 0.81

BV (Rp) 105.99 106.23 105.05 109.72

-

225

450

675

900

1,125

2007 2008 2009 Jun-10

Assets Liabilities


(Billion Rupiah)

636 640 633

764

-

153

305

458

611

764

2007 2008 2009 Jun-10


19

195

3143

-

39

78

117

156

2007 2008 2009 Jun-10


3

6

3

6

NET INCOME (Billion Rupiah)

DAR (X) 0.13 0.31 0.26 0.00

DER(X) 0.15 0.45 0.36 0.00

ROA (%) 0.42 0.13 -0.74 0.75

ROE (%) 0.48 0.19 -1.01 1.00

GPM (%) 37.63 13.91 31.70 36.06

OPM (%) -4.07 5.25 -19.24 17.42

NPM (%) 15.18 0.42 -22.98 13.19

Payout Ratio (%) - - - -

Yield (%) - - - -

-

225

450

675

900

1,125

2007 2008 2009 Jun-10

Assets Liabilities


(Billion Rupiah)

636 640 633

764

-

153

305

458

611

764

2007 2008 2009 Jun-10


19

195

3143

-

39

78

117

156

2007 2008 2009 Jun-10


3

1

6

-7

-7

-5

-2

1

3

6

2007 2008 2009 Jun-10


-

225

450

675

900

1,125

2007 2008 2009 Jun-10

Assets Liabilities


(Billion Rupiah)

636 640 633

764

-

153

305

458

611

764

2007 2008 2009 Jun-10


19

195

3143

-

39

78

117

156

2007 2008 2009 Jun-10


3

1

6

-7

-7

-5

-2

1

3

6

2007 2008 2009 Jun-10


Documents

Bukit Darmo Property Tbk