Está en la página 1de 4

PTPioneerindoGourmetInternationalTbk.

(FormerlyPTPutraSejahteraPioneerindoTbk)

Business

Restaurant

CompanyStatus

PMA

Underwriter

PTNikkoSecuritiesIndonesia

Shareholder
2000
EdelweissInvestment
WinvestDevelopmentLimited
SpeedflexHoldingLimited
PTDharmalaMapindo
PTMegaLestariIndah
TradeRichEstablishmentLimited
Public

2001
19.54%
19.35%
18.55%
7.44%
7.08%
5.10%
22.94%

2005
DBNomineesSingaporeLtd
ABNAmroSingaporeNominees
BonyNonTreatyAcct
PTBayuBuanaTbk
DiamondMilleniumLtd.
Public

TuscanAssetLtd.
EdelweissInvestmentLtd.
WinvestDevelopmentLtd
SpeedflexHoldingsLtd.
InComeHoldingsLtd.
Public

2002
47.75%
10.98%
10.87%
10.42%
9.37%
10.61%

2006
59.40%
13.90%
9.99%
8.91%
5.13%
2.67%

DBNomineesSingaporeLtd
ABNAMROSingaporeNominees
BonyNonTreatyAcct
PTBayuBuanaTbk
DiamondMilleniumLtd.
Public

TuscanAssetLtd.
EpiplusCorporation
SpeedflexHoldingsLtd.
InComeHoldingsLtd.
Public

2003
51.00%
10.98%
10.87%
9.37%
17.78%

2007
59.40%
13.90%
9.99%
8.91%
5.12%
2.68%

DBNomineesSingaporeLtd
ABNAMROSingaporeNominees
BonyNonTreatyAcct
PTBayuBuanaTbk
DiamondMilleniumLtd.
Public

DBNomineesSingaporeLtd
EpiplusCorporation
ABNAmroSingaporeNominees
BayuBuana
DiamondMilleniumLtd
Public

2004
59.40%
9.90%
9.37%
8.91%
5.00%
7.42%

2008
59.40%
13.90%
9.99%
8.91%
5.13%
2.67%

DBNomineesSingaporeLtd
ABNAMROSingaporeNominees
BonyNonTreatyAcct
PTBayuBuanaTbk
DiamondMilleniumLtd.
Public

DBNomineesSingaporeLtd
BonyNonTreatyAcct
ABNAmroSingaporeNominees
PTBayuBuana
Public

59.40%
9.99%
9.37%
8.91%
12.33%

2009
59.40%
13.90%
9.99%
8.91%
5.12%
2.68%

DBNomineesSingaporeLtd
ABNAMROSingaporeNominees
BonyNonTreatyAcct
PTBayuBuanaTbk
DiamondMilleniumLtd.
Public

59.40%
13.90%
9.99%
8.91%
5.12%
2.68%

Management & Number of Employees


Board of Commissioners

Board of Directors

Number of Employees

2000

President Commissioner
Commissioners

Tyrone Kaskam Awan


Haryono Winarta, Sarkoro Handajani,
Kuswandi Tamin

President Director
Directors

Budi Hamidjaja
Wilyana Sugityo, Susanna Kusnowo

2,465

2001

President Commissioner
Commissioners

Tyrone Kaskam Awan


Haryono Winarta, Sarkoro Handajani,
Kusuwandi Tamin

President Director
Directors

Budi Hamidjaja
Wilyana Sugityo, Susanna Kusnowo

2,300

2002

President Commissioner
Commissioners

Tyrone Kaskam Awan


Alexander Irwandi Pranata, Teo Cher Cheong

President Director
Directors

Budi Hamidjaja
Kusuwandi Tamin, Susanna Kusnowo

2,660

2003

President Commissioner
Commissioners

Tyrone Kaskam Awan


Ronny Widjaja,
Hendry Paul

President Director
Directors

Budi Hamidjaja
Kusuwandi Tamin, Susanna Kusnowo

2,372

2004

President Commissioner
Commissioners

Tyrone Kaskam Awan


Budi Hamidjaja,
Henry Paul Lumoindong

President Director
Directors

Murniaty Kartono
Kusuwandi Tamin, Susanna Kusnowo
Bong Djun Ngian

1,542

2005

President Commissioner
Commissioners

Tyrone Kaskam Awan


Budi Hamidjaja,
Henry Paul Lumoindong

President Director
Directors

Murniaty Kartono
Kusuwandi Tamin, Susanna Kusnowo
Bong Djun Ngian

1,412

2006

President Commissioner
Commissioners

Tyrone Kaskam Awan


Bong Djun Ngian
Suhanda Wiriaatmadja
Iskonda Japiar Budhi

President Director
Directors

Murniaty Kartono
Kusuwandi Tamin
Susanna Kusnowo
Cecep Rakhman

1,438

2007

President Commissioner
Commissioners

Tjan Soen Eng


Suhanda Wiriaatmadja,
Iskonda Japiar Budhi

President Director
Directors

Kusuwandi Tamin
Teh Kian Kun, Susanna Kusnowo,
Cecep Rakhman

1,367

2008

President Commissioner
Commissioners

Tjan Soen Eng


Suhanda Wiriaatmadja
, Iskonda Japiar Budhi

President Director
Directors

Kusuwandi Tamin
Teh Kian Kun, Susanna Kusnowo, Cecep Rakhman

1,367

2009

President Commissioner
Commissioners

Tjan Soen Eng


Suhanda Wiriaatmadja
Iskonda Japiar Budhi

President Director
Directors

Kusuwandi Tamin
Teh Kian Kun
Susanna Kusnowo
Cecep Rakhman

1,367

Total Assets
Current Assets
of which
Cash on hand and in banks
Cash and cash equivalents
Time deposits
Trade receivables
Inventories
Receivable from affiliates
Non-current Assets
of which
Fixed Asset Net
Deffered Tax Assets-Net
Investments
Other Assets

1998

1999

2000

111,247
32,190

135,197
32,977

147,321
38,065

9,810

9,657

11,712

(million rupiah)
2001

2,002

2,003

2004

2005

134,791
35,006

124,981
36,860

111,320
38,659

84,814
37,905

76,412
33,177

11,046

14,476

15,021

5,350
4,368

625
5,709

1,027
7,248

637
11,232

1,136
9,275

1,424
9,111

807
8,298

724
11,395

2,041
9,217

88,121

72,661

46,909

43,235

43,107

38,493

35,032

34,545

31,064
34,875

27,338
24,101

24,523
408

22,300
n.a

7,465
28,486

7,465
56,262

7,465
66,759

65,241

2,723

2,513

2,132

2,636

Liabilities
Current Liabilities
of which
Bank loans
Short-term debt
Bank borrowings
Trade payables
Payable to affiliates
Taxes payable
Accrued expenses
Current maturities of
long-term debt
Long-term Liabilities
of which
Bank borrowings
Convertible bonds
Non-Current Liabilities
Minority Interests in Subsidiaries

177,683
156,926

185,933
155,440

150,725
127,790

118,541
53,280

93,728
26,658

85,761
27,466

81,305
29,092

69,445
16,266

60,220
3,645

57,048
8,600

31,725
10,333

12,709

7,372

8,426

8,246

5,942

3,823

4,628

5,805

4,669

4,626
5,789

5,086
5,887

5,386
5,759

2,563
3,259

13,790

22,688

19,745

61,599

6,967

7,805

3,190

3,662

67,071
4,594

58,295
5,441

52,213
4,693

53,179
4,866

Shareholders' Equity
Paid-up capital
Paid-up capital
in excess of par value
Revaluation of fixed assets
Retained earnings (accumulated loss)

(66,436)
62,000

(50,736)
62,000

16,251
110,404

26,659
110,404

20,119
110,404

(1,184)
110,404

2,101
110,404

5,900

5,900

(134,336)

(118,636)

(119,708)

(100,053)

(89,645)

(96,185)

(117,488)

(114,203)

Net Sales
Cost of Good Sold
Gross Profit
Operating Expenses
Operating Profit
Other Income (Expenses)
Profit (Loss) before Taxes
Profit (Loss) after Taxes

98,651
45,855
52,796
61,617
(8,821)
(103,927)
(112,748)
(100,301)

114,369
51,344
63,024
56,038
6,986
(8,383)
(1,397)
27,934

137,219
57,413
79,806
69,352
10,454
(20,994)
(10,540)
(1,073)

154,134
65,936
88,198
78,969
9,229
16,197
25,425
20,902

160,930
59,363
101,567
85,003
16,564
3,086
19,650
10,408

153,305
57,205
96,100
89,083
7,017
(3,048)
3,970
(8,272)

160,100
56,630
103,470
90,498
12,972
(8,496)
4,476
(20,940)

152,170
55,194
96,976
89,899
7,077
(595)
6,482
4,658

Per Share Data (Rp)


Earnings (Loss) per Share
Equity per Share
Dividend per Share
Closing Price

(809)
(536)
200

225
(409)
275

(5)
(15)
105

95
74
180

(37)
91
n.a
400

(95)
(5)
n.a
400

21
10
n.a
400

Financial Ratios
PER (x)
PBV (x)
Dividend Payout (%)
Dividend Yield (%)

(0.25)
(0.37)
-

1.22
(0.67)
-

(21.62)
(6.81)
-

1.90
2.45
-

10.61
4.14
n.a
n.a

(10.68)
4.39
n.a
n.a

(4.22)
(74.58)
n.a
n.a

0.21
n.a.
1.60
0.54
n.a.
n.a.
8.03
0.89
(90.16)
n.a.

0.21
n.a.
1.38
0.55
0.06
0.24
7.08
0.85
20.66
(55.06)

0.30
n.a.
1.02
0.58
0.08
n.a.
5.11
0.93
(0.73)
31.51

0.66
n.a.
0.88
0.57
0.06
n.a.
7.11
1.14
15.51
128.62

1.38
3.52
0.75
0.63
0.10
0.06
6.52
1.29
8.33
39.04

1.41
4.26
0.77
0.63
0.05
n.a
6.89
1.38
(7.43)
(41.11)

1.30
n.a
0.96
0.65
0.08
n.a
4.97
1.89
(24.69)
(1,768.16)

2.04
33.05
0.91
0.64
0.05
0.03
5.99
1.99
6.10
(221.70)

1998

1999
21.53
(23.63)
15.93
(128)

2000
8.97
(93.29)
19.98
(104)

2001
(8.51)
(577.41)
12.33
(2,048)

2,002
(7.28)
64.05
4.41
(50)

2,003
(10.93)
(24.53)
(4.74)
(179)

2004
(23.81)
(105.88)
4.43
153

2005
(9.91)
(277.45)
(4.95)
(122)

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

5,900

5,900

(3,404)
110,404
5,900

5,900

47
121
n.a
500

5,900

5,900

18.96
42.04
n.a
n.a

SUMMARY OF FINANCIAL STATEMENT

PT. Pioneerindo Gourmet International (PTSP)


2006

(millionrupiah)
2007

2008

TotalAssets
CurrentAssets
ofwhich
Cashandcashequivalents
Tradereceivables
Inventories
NonCurrentAssets
ofwhich
FixedAssetsNet
DefferedTaxAssets
OtherAssets

75,759
33,143

74,009
31,554

81,755
32,715

6,463
715
9,350
42,616

5,446
1,117
8,731
42,455

7,867
1,676
8,862
49,040

20,026
239
2,281

19,527
479
2,415

21,642
n.a
2,646

Liabilities
CurrentLiabilities
ofwhich
Tradepayables
Taxespayable
Accruedexpenses
NonCurrentLiabilities
MinorityInterestsinSubsidiaries

71,202
16,865

69,144
21,685

73,508
30,085

5,913
2,366
3,999
54,337
4,471

8,117
3,677
6,382
47,459
3,792

13,239
5,682
5,926
43,423
3,436

Shareholders'Equity
Paidupcapital
Paidupcapital
inexcessofparvalue
Retainedearnings(accumulatedloss)

86
110,404

1,073
110,404

4,811
110,404

5,900
(116,218)

5,900
(115,231)

5,900
(111,493)

NetSales
CostofGoodsSold
GrossProfit
OperatingExpenses
OperatingProfit(Loss)
OtherIncome(Expenses)
Profit(Loss)beforeTaxes
Profit(Loss)afterTaxes

145,440
55,224
90,216
93,502
(3,286)
1,518
(1,768)
(1,851)

163,777
58,991
104,786
99,840
4,945
(3,582)
1,364
163

207,324
76,104
131,220
117,488
13,732
(6,845)
6,888
4,287

PerShareData(Rp)
Earnings(Loss)perShare
EquityperShare
DividendperShare
ClosingPrice

(8)
0
n.a
400

1
5
n.a
400

19
22
n.a
400

FinancialRatios
PER(x)
PBV(x)
DividendPayout(%)
DividendYield(%)

(47.72)
1,032.85
n.a
n.a

540.50
82.35
n.a
n.a

20.60
18.36
n.a
n.a

CurrentRatio(x)
DebttoEquity(x)
LeverageRatio(x)
GrossProfitMargin(x)
OperatingProfitMargin(x)
NetProfitMargin(x)
InventoryTurnover(x)
TotalAssetsTurnover(x)
ROI(%)
ROE(%)

1.97
832.64
0.94
0.62
n.a
n.a
5.91
1.92
(2.44)
2,164.37

1.46
64.47
0.93
0.64
0.03
n.a
6.76
2.21
0.22
(15.24)

1.09
15.28
0.90
0.63
0.07
0.02
8.59
2.54
5.24
(89.12)

PER=13.20x;PBV=6.73x(June2009)
FinancialYear:December31
PublicAccountant:AryantoAmirYusuf&Mawar