Date: 11-03-11 FINANCIAL RATIO COMPARISON 2010 Sector: ASTRA GROUP Ranked by: ROE www.investdata.net |-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ -------- | | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET| | | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. | |NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp | | | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd| |-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======| | 1 AUTO 6.255| 18 9 18| 2,7| 0,4| 20| 30 29|32 8| 9| 9 12|18| 18 25|21| 21 28| 18 36| 48| 4 18| 17| 0,19|13.800| 10.641| | 2 ASII 129.991| 20 11 11| 4,4| 1,2| 12| 29 29|32 13|15| 15 16|14| 15 16|19| 19 20| 31 15| 43| 5 14| 2| 0,36|54.400|220.230| | 3 AALI 8.843| 40 33 22| 4,8| 0,2| 22| 24 27|43 11|17| 20 19|11| 13 13|12| 14 14| 19 14| 21| 41 43| 33| 0,80|22.050| 34.723| | 4 UNTR 37.323| 18 13 10| 4,8| 0,8| 13| 25 24|22 21|20| 20 17|15| 15 13|17| 17 15| 27 -0| 1| -2 -3|-14|13,85|23.400| 77.848| |-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======| 1. GRS MRG: Gross Margin to Sales (in %) 2. OPR PRF: Operating Profit to Sales (in %) 3. NET PRF: Net Profit to Sales (in %) 4. PBV: Stock Price to Book value 5. DER: Debt Equity Ratio 6. ROA: Return On Asset (in %) 7. ROE: Return On Equity (in %) QTR: ROE Quartely, using Most Recent Quarter's Net Profit 8. COP: Capitalisation to Operating Profit (in years) 9. CLOP: Capitalisation + Liability to Operating profit (in years) 10. PER: Price Earning Ratio QTR: PER using Most Recent Quarter's Net Profit 11. Sales Growth in % (Year on Year comparison) 12. Operating Profit Growth in % (YOY comparison) 13. Net Profit Growth in % - (YOY comparison) 14. Sales Growth in % - (Most Recent Quarter comparison) 15. Operating Profit Growth in % - (MRQ comparison) 16. Net Profit Growth in % - (MRQ comparison) 17. PEG = PER / Net Profit Growth