Arpeni Pratama Ocean Line Tbk. ) : Company Report: July 2015 As of 31 July 2015

Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

APOL Arpeni Pratama Ocean Line Tbk.

**)
COMPANY REPORT : JULY 2015 As of 31 July 2015
Main Board Individual Index : 18.560
Industry Sector : Infrastructure, Utilities And Transportation (7) Listed Shares : 8,670,479,000
Industry Sub Sector : Transportation (74) Market Capitalization : 502,887,782,000
336 | 0.65T | 0.01% | 99.18%

180 | 0.55T | 0.04% | 97.94%

COMPANY HISTORY SHAREHOLDERS (July 2015)


Established Date : 04-Oct-1975 1. PT Mandira Sanni Pratama 6,591,625,240 : 76.24%
Listing Date : 22-Jun-2005 2. PT Ayrus Prima 630,853,760 : 7.28%
Under Writer IPO : 3. Public (<5%) 1,448,000,000 : 16.49%
PT Mandiri Sekuritas
PT DBS Vickers Securities Indonesia DIVIDEND ANNOUNCEMENT
Securities Administration Bureau : Bonus Cash Recording Payment
F/I
PT Datindo Entrycom Year Shares Dividend Cum Date Ex Date Date Date
Puri Datindo - Wisma Sudirman 2005 15.00 08-May-06 09-May-06 11-May-06 24-May-06 F
Jln. Jend. Sudirman Kav. 34 - 35, Jakarta 10220 2006 6.00 06-Jul-07 09-Jul-07 11-Jul-07 18-Jul-07 I
Phone : (021) 570-9009 2007 10.00 07-Jul-08 08-Jul-08 10-Jul-08 24-Jul-08 F
Fax : (021) 570-9026
ISSUED HISTORY
BOARD OF COMMISSIONERS Listing Trading
1. Oentoro Surya No. Type of Listing Shares Date Date
2. Yosaphat Didik Heru Purnomo 1. First Issue 500,000,000 22-Jun-05 07-Jun-10
*) Independent Commissioners 2. Company Listing 999,302,000 22-Jun-05 08-Jun-10
3. Stock Split 1,499,302,000 24-Nov-06 24-Nov-06
BOARD OF DIRECTORS 4. Additional Listing without RI 5,671,875,000 23-Feb-12 23-Feb-12
1. Surjono Abdullah Suharsono
2. Mia Sitaresmi Surya
3. Suharyo Irianto

AUDIT COMMITTEE
1. Yosaphat Didik Heru Purnomo
2. Hendrik Loprado
3. Lou Tje Ching

CORPORATE SECRETARY
Ferdy Suwandi

HEAD OFFICE
APOL
Jakarta - 10160
Phone : (021) 350-5350
Fax : (021) 350-5440

Homepage : www.apol.co.id
Email : ferdy.suwandi@apol.co.id
APOL Arpeni Pratama Ocean Line Tbk. **)
TRADING ACTIVITIES
Closing Price* and Trading Volume
Arpeni Pratama Ocean Line Tbk. **) Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2011 - March 2015 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
140 1,600 Jan-11 - - 120 - - - -
Feb-11 - - 120 - - - -
123 1,400 Mar-11 - - 120 - - - -
Apr-11 - - 120 - - - -
May-11 - - 120 - - - -
105 1,200
Jun-11 - - 120 - - - -
Jul-11 - - 120 - - - -
88 1,000
Aug-11 - - 120 - - - -
Sep-11 - - 120 - - - -
70 800
Oct-11 - - 120 - - - -
Nov-11 - - 120 - - - -
53 600 Dec-11 - - 120 - - - -

35 400 Jan-12 - - 120 - - - -


Feb-12 121 74 80 6,280 111,201 11,172 18
18 200 Mar-12 85 72 79 1,237 12,521 989 21
Apr-12 90 77 82 1,388 37,263 3,028 20
May-12 87 55 59 1,510 14,274 1,085 21
Jun-12 63 50 50 1,158 33,052 1,711 21
Jan-11 Jan-12 Jan-13 Jan-14 Jan-15
Jul-12 52 50 50 204 5,126 257 19
Aug-12 81 50 50 4,084 113,573 6,913 15
Sep-12 66 50 50 2,758 109,783 5,977 19
Closing Price*, Jakarta Composite Index (IHSG) and Oct-12 54 50 50 1,232 47,009 2,381 21
Infrastructure, Utilities and Transportation Index Nov-12 50 50 50 46 1,099 52 19
January 2011 - March 2015 Dec-12 50 50 50 29 33,881 1,686 13
60%
Jan-13 50 50 50 36 40,146 2,007 16
48.1%
45% Feb-13 50 50 50 166 1,283 63 18
Mar-13 50 50 50 227 2,247 112 19
33.2% Apr-13 50 50 50 67 1,485 39 14
30%
May-13 50 50 50 12 1,259 440 9
15% Jun-13 50 50 50 3 11 0.4 3
Jul-13 50 50 50 10 1,016 42 6
Aug-13 - - 50 3 2,058 100 3
-
Sep-13 50 50 50 10 4,509 210 8
Oct-13 50 50 50 9 2,504 125 5
-15%
Nov-13 - - 50 3 4,204 210 3
Dec-13 50 50 50 16 2,887 94 8
-30%

Jan-14 50 50 50 4 2,003 20 3
-45% Feb-14 50 50 50 16 19,765 45 10
-51.7% Mar-14 50 50 50 17 3,321 79 13
-60% Apr-14 50 50 50 27 465 23 5
Jan 11 Jan 12 Jan 13 Jan 14 Jan 15 May-14 50 50 50 18 928 22 9
Jun-14 50 50 50 25 1,076 54 8
Jul-14 50 50 50 6 1,155 58 4
SHARES TRADED 2011 2012 2013 2014 Mar-15 Aug-14 50 50 50 586 4,555 120 8
Volume (Million Sh.) - 519 64 6,980 3,453 Sep-14 50 50 50 8 2 0.1 4
Value (Billion Rp) - 35 3 552 276 Oct-14 - - 50 - - - -
Frequency (Thou. X) - 20 0.6 122 68 Nov-14 114 50 58 50,713 1,991,207 143,298 18
Days - 207 112 102 62 Dec-14 107 54 77 70,531 4,955,617 408,606 20

Price (Rupiah) Jan-15 97 69 75 34,613 2,244,212 191,981 21


High - 121 50 114 97 Feb-15 77 62 67 14,085 410,263 28,415 19
Low - 50 50 50 57 Mar-15 78 57 58 19,285 798,866 55,362 22
Close 120 50 50 77 58
Close* 120 50 50 77 58

PER (X) -0.17 -0.56 -0.48 7.24 -1.05


PER Industry (X) 11.09 17.53 12.11 20.04 10.01
PBV (X) -0.13 -0.15 -0.10 -0.16 -0.11
* Adjusted price after corporate action
APOL Arpeni Pratama Ocean Line Tbk. **)
Financial Data and Ratios Book End : December
Public Accountant : Kosasih, Nurdiyaman, Tjahjo & Rekan (Member of Crowe Horwath International)

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 106,646 123,801 190,317 98,190 62,164 7,500

Receivables 429,859 311,333 203,265 223,089 172,133


26,915 35,577 36,280 39,885 19,552 6,000
Inventories
Current Assets 693,340 772,242 609,849 443,779 297,775
4,500
Fixed Assets 4,515,509 3,307,265 2,264,641 1,969,391 1,389,736
Other Assets 40,194 38,611 30,944 38,630 38,009
3,000
Total Assets 5,505,205 4,265,546 3,008,037 2,577,574 1,858,191
Growth (%) -22.52% -29.48% -14.31% -27.91% 1,500

Current Liabilities 3,462,647 3,021,795 2,020,134 2,116,979 2,047,873 -


Long Term Liabilities 2,883,903 4,067,941 3,901,215 4,615,127 3,982,181 2010 2011 2012 2013 2014
Total Liabilities 6,346,550 7,089,736 5,921,349 6,732,106 6,030,054
Growth (%) 11.71% -16.48% 13.69% -10.43%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 2,998,604 2,998,604 2,998,604 2,998,604 2,998,604
Paid up Capital 749,651 749,651 2,167,620 1,316,839 1,316,839 2010 2011 2012 2013 2014
Paid up Capital (Shares) 2,999 2,999 8,670 8,670 8,670
Par Value 250 & 100 250 & 100 250 & 100 250&100 250&100
-501

Retained Earnings -1,773,327 -3,843,419 -4,564,392 -5,458,945 -5,437,956 -841


-1,418

Total Equity -841,345 -2,824,190 -2,913,312 -4,154,532 -4,171,863


Growth (%) -235.68% -3.16% -42.61% -0.42% -2,336

INCOME STATEMENTS Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 -3,254


-2,824 -2,913
Total Revenues 1,388,775 1,300,701 1,176,954 1,100,167 824,639
Growth (%) -6.34% -9.51% -6.52% -25.04%
-4,172

-4,155 -4,172

Cost of Revenues 1,256,512 1,754,837 1,647,585 1,420,585 833,596


Gross Profit 132,264 -454,137 -470,631 -320,418 -8,958
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 1,262,992 1,297,983 -466,558 365,108 -3,618
Operating Profit -1,130,728 -1,752,120 -937,189 -685,526 -5,340 1,389
1,301
Growth (%) -54.96% 46.51% 26.85% 99.22%
1,389

1,177
1,100
1,105

Other Income (Expenses) -465,463 -296,589 234,087 -261,601 36,662 825


Income before Tax -1,596,191 -2,048,709 -703,101 -947,127 31,322 822

Tax 38,278 17,175 16,979 18,546 10,823


Profit for the period -1,634,469 -2,065,884 -720,080 -965,673 20,500
539

Growth (%) -26.39% 65.14% -34.11% N/A


256

Period Attributable -1,636,280 -2,070,092 -720,973 -894,554 20,989 -28

Comprehensive Income -1,652,808 -2,098,337 -769,747 -1,241,220 -17,331 2010 2011 2012 2013 2014
Comprehensive Attributable -1,657,156 -2,102,554 -770,661 -1,170,103 -16,841

RATIOS Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 20.02 25.56 30.19 20.96 14.54
2010 2011 2012 2013 20
Dividend (Rp) - - - - -
EPS (Rp) -545.68 -690.35 -83.15 -103.17 2.42 2014
BV (Rp) -280.58 -941.84 -336.00 -479.16 -481.16 -397

DAR (X) 1.15 1.66 1.97 2.61 3.25


-7.54 -2.51 -2.03 -1.62 -1.45
-814

DER(X) -720

ROA (%) -29.69 -48.43 -23.94 -37.46 1.10 -1,231


-966
ROE (%) 194.27 73.15 24.72 23.24 -0.49
GPM (%) 9.52 -34.91 -39.99 -29.12 -1.09 -1,649

-81.42 -134.71 -79.63 -62.31 -0.65 -1,634


OPM (%)
NPM (%) -117.69 -158.83 -61.18 -87.78 2.49
-2,066

-2,066
Payout Ratio (%) - - - - -
Yield (%) - - - - -

You might also like