adaro energy - megaonlinetrading.id update/adro update … · produksi batubara adro ... dengan...
TRANSCRIPT
Your Trusted Professional
1
Company Update
2010 Operation Results - In Line With Our Estimate
Kami masih merekomendasikan BUY terhadap Adaro Energy (ADRO) dalam company update kami terkait kinerja operasional 2010, dimana katalis positif yang kami pertimbangkan adalah : 1) produksi 2010 masih in-line dengan target kami, 2) mulai membaiknya cuaca di 2011, dan 3) target produksi 80 juta ton/tahun masih on-track. Kami masih mempertahankan target price untuk ADRO dalam 12mo ke depan di level IDR 2,900 dimana target price ini memberikan indikasi PE’11f 41.44x dan PE’12f 32.79x serta PBV’11f 4.81x dan PBV’12f 4.19x. Produksi 2010 masih in-line dengan target kami. Produksi batubara ADRO selama 2010 mencapai 42.2 juta ton, atau naik sebesar +4% dibanding produksi tahun 2009 sebesar 40.59 juta ton. Hal ini masih in-line dengan target kami sebesar 43 juta ton. Mulai membaiknya cuaca di 2011. Penurunan produksi pada 4Q10 sebesar –15% disebabkan oleh curah hujan berada di atas rata rata normal 5 tahun terakhir sebagai dampak dari La Nina. Namun kami memproyeksikan memasuki 2Q11 curah hujan sudah kembali normal. Target produksi 80 juta ton/tahun masih on-track. Kami optimis target kenaikan produksi batubara ADRO menjadi 80 juta ton per tahun pada tahun 2014 masih on-track. Untuk tahun 2011 kami proyeksikan produksi batubara ADRO mencapai 48 juta ton, atau naik +13. Valuasi dan Rekomendasi. Dengan menggunakan metode discounted cash flow kami masih mempertahankan 12mo target price untuk ADRO di level IDR 2,900 dimana target price ini memberikan indikasi PE’11f 41.44x dan PE’12f 32.79x serta PBV’11f 4.81x dan PBV’12f 4.19x. Kami tetap merekomendasikan BUY untuk ADRO dimana dengan membandingkan harga penutupan 1 February 2011 pada IDR 2,400, masih memberikan potensi keuntungan sebesar 21%.
Company Description: Adaro Energy merupakan produsen ba-tubara termal terbesar kedua di Indonesia, berdasarkan PKP2B generasi pertama yang berlaku hingga 2022. ADRO memiliki 3.5 miliar ton cadangan & sumberdaya ba-tubara dengan kapasitas produksi 45 juta ton per tahun, yang akan ditingkatkan hingga 80 juta ton per tahun pada 2014. ADRO memiliki tambang terintegrasi yang berlokasi di Kecamatan Tabalong & Balan-gan, Kalimantan Selatan, dengan dua min-ing pit Tutupan & Wara. Saat ini ADRO merupakan satu satunya perusahaan tam-bang batubara terintegrasi mulai dari min-ing pit hingga ke coal port.
Stock Data 52-week Range (IDR) 2,900|1,700 Mkt Cap (IDR bn) 76,766 Shares O/S (mn) 31,985 Shares float 39.66% Beta 1.06 Share Holders: Adaro Strategic Investment 43.91% Garibaldi Thohir 7.13% Public (<5%) 48.96%
Adaro Energy 2 February 2011 BUY Price : IDR 2,400 Target Price : IDR 2,900 Reuters/Bloomberg : ADRO.JK/ADRO.IJ Sector : Pertambangan Danny Eugene [email protected]
Units 4Q09 4Q10 % FY09 FY10 %
Coal Production Mt 12.13 10.36 -15% 40.59 42.20 4%
Coal Sales Mt 12.45 11.48 -8% 41.40 43.84 6%
Overburden Removal Mbcm 54.81 60.35 10% 208.50 225.87 8%
1,500
1,700
1,900
2,100
2,300
2,500
2,700
2,900
Your Trusted Professional
2
Company Update 2 February 2011
Produksi 2010 Masih In-line Dengan Target Kami Produksi Batubara 2010. Selama tahun 2010 lalu ADRO berhasil memproduksi batubara se-banyak 42.2 juta ton, atau naik sebesar +4% dibanding produksi tahun 2009 sebesar 40.59 juta ton. Pencapain produksi sebesar 42.2 juta ton ini memang masih dibawah target awal ADRO di-mana manajemen ADRO menargetkan produksi batubara sebesar 45 juta ton. Tingginya curah hujan pada 4Q10 menyebabkan produksi batubara ADRO meleset –6.22% dari target awal manajemen. Namun demikian, produksi actual batubara ini masih in-line dengan target kami dimana untuk tahun 2010 lalu kami menargetkan total produksi batubara ADRO mencapai 43 juta ton.
Exhibit 1 - Produksi Batubara ADRO 2010
Source : ADRO, MCI
42.20
45.00
43.00
Actual ADRO MCI
mln
to
n
Coal Production 2010
Untuk produksi batubara 4Q10 ADRO mencatatkan kenaikan produksi +1.37% qoq dimana pro-duksi batubara ADRO pada 4Q10 mencapai 10.36 juta ton dibanding produksi 3Q10 sebesar 10.22 juta ton. Namun jika kita bandingkan dengan produksi batubara 4Q09 yang mencapai 12.13 juta ton maka produksi batubara 4Q10 mengalami penurunan –15% yoy.
Your Trusted Professional
3
Company Update 2 February 2011
Exhibit 2 - Coal Production (Yearly)
Source : ADRO, MCI
26.6
34.3 36.1 38.5 40.6 42.248.0
54.0
64.0
80.0 80.0
2005 2006 2007 2008 2009 2010 2011f 2012f 2013f 2014f 2015f
mln
to
n
Coal Production
Exhibit 3 - Coal Production (Quarterly)
9.03 8.95
10.48
12.1311.36
10.26 10.22 10.36
1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10
mln
to
n
Quarterly Coal Production
Source : ADRO, MCI
Your Trusted Professional
4
Company Update 2 February 2011
Penjualan Batubara 2010. Selama tahun 2010 lalu ADRO berhasil menjual batubara sebanyak 43.84 juta ton, atau naik sebesar +6% dibanding penjualan tahun 2009 sebesar 41.40 juta ton. Sementara itu untuk penjualan batubara 4Q10 ADRO mencatatkan kenaikan penjualan +8.20% qoq dimana penjualan batubara ADRO pada 4Q10 mencapai 11.48 juta ton dibanding pen-jualan 3Q10 sebesar 10.61 juta ton. Namun jika kita bandingkan dengan volume penjualan batubara 4Q09 yang mencapai 12.45 juta ton maka penjualan batubara 4Q10 mengalami penurunan –8% yoy.
Exhibit 4 - Coal Sales Volume (Yearly)
Source : ADRO, MCI
26.3
34.7 37.641.1 41.4 43.8
49.255.4
65.7
82.1 82.1
2005 2006 2007 2008 2009 2010 2011f 2012f 2013f 2014f 2015f
mln
to
n
Coal Sales
8.73 9.10
11.15
12.4511.46
10.29 10.6111.48
1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10
mln
to
n
Quarterly Coal Sales
Exhibit 5 - Coal Sales Volume (Quarterly)
Source : ADRO, MCI
Your Trusted Professional
5
Company Update 2 February 2011
Overburden Removal. Overburden removal ADRO pada 4Q10 tercatat sebanyak 60.35 mbcm, atau naik sebesar +2.53% qoq jika dibandingkan overburden removal 3Q10 yang mencapai 58.86 mbcm. Sedangkan jika dibandingkan dengan overburden removal 4Q09 yang mencapai 54.81 mbcm maka overburden removal 4Q10 mengalami kenaikan +10.11% yoy.
Exhibit 5 - Quarterly Overburden Removal
Source : ADRO
Exhibit 6 - 2010 Operational Results
Source : ADRO
41.50
53.9058.20
54.81
48.86
57.80 58.86 60.35
1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10
Mb
cm
Quarterly Overburden Removal
Berikut summary kinerja operasional ADRO selama 4Q10 dan FY10 :
Units 4Q09 4Q10 %
Coal Production Mt 12.13 10.36 -15%
Coal Sales Mt 12.45 11.48 -8%
Overburden Removal Mbcm 54.81 60.35 10%
Units FY09 FY10 %
Coal Production Mt 40.59 42.20 4%
Coal Sales Mt 41.40 43.84 6%
Overburden Removal Mbcm 208.50 225.87 8%
Your Trusted Professional
6
Company Update 2 February 2011
Mulai membaiknya cuaca di 2011 Penurunan produksi pada 4Q10 sebesar –15% sehingga target produksi FY10 sebesar 45 juta ton tidak tercapai sebagian besar disebabkan oleh kondisi cuaca yang kurang menguntungkan bagi ADRO. Selama tahun 2010 curah hujan berada di atas rata rata normal 5 tahun terakhir sebagai dam-pak dari La Nina. Curah hujan abnormal ini terutama terjadi pada 1Q10 dan 4Q10. Namun demikian, kami memproyeksikan memasuki 2Q11 curah hujan sudah kembali normal sehingga produksi batubara ADRO pada 2011 ini tidak banyak terganggu.
Exhibit 7 - Produksi Batubara ADRO 2010
Source : ADRO
Your Trusted Professional
7
Company Update 2 February 2011
Target produksi 80 juta ton/tahun masih on-track. Kami optimis target kenaikan produksi batubara ADRO menjadi 80 juta ton per tahun pada ta-hun 2014 masih on-track. Salah satu langkah yang dilakukan manajemen ADRO untuk menca-pai target ini adalah dengan ekspansi terminal bongkar muat di Kelanis Selatan dimana perlua-san ini dilakukan dengan membangun satu set barge loaders dengan kapasitas 30 juta ton per tahun. Pembangunan ini direncanakan dimulai pada tahun 2011 ini dan diproyeksikan selesai pada 2Q12. Untuk tahun 2011 kami proyeksikan produksi batubara ADRO mencapai 48 juta ton, atau naik +13.74% dibanding produksi 2010. Sementara itu, volume penjualan batubara ADRO di 2011 ini kami proyeksikan naik +12% dibanding volume penjualan 2010 ke level 49 juta ton.
Exhibit 8 - Coal Production & Sales 2011
Source : ADRO
0.0
10.0
20.0
30.0
40.0
50.0
60.0
70.0
80.0
90.0
2005 2006 2007 2008 2009 2010 2011f 2012f 2013f 2014f 2015f
mto
n
Coal Production & Sales 2011
Production Sales
Valuasi & Rekomendasi Discounted Cashflow Model. Dengan menggunakan model discounted cash flow (DCF) kami memperoleh equity value untuk ADRO sebesar IDR 92.7 triliun. Dengan memperhitungkan jum-lah saham yang beredar kami memutuskan untuk mempertahankan 12mo target price untuk ADRO di level IDR 2,900/saham. Target price tersebut (IDR 2,900) mengimplikasikan PE’11f 41344x dan PE’12f 32.79x serta PBV’11f 4.81x dan PBV’12f 4.19x. Adapun asumsi weighted average cost of capital (wacc) yang kami gunakan untuk ADRO adalah sebesar 12.37%. Dengan membandingkan harga penutupan ADRO pada 1 February 2011 pada level IDR 2,400 maka masih terdapat potensi keuntungan sebesar 21%. Oleh karenanya kami masih mereko-mendasikan BUY untuk saham ADRO.
Your Trusted Professional
8
Company Update 2 February 2011
APPENDIX 1. Lokasi Tambang ADRO
Source : ADRO
Your Trusted Professional
9
Company Update 2 February 2011
APPENDIX 2. Balanced Sheet
(IDR mn)
BALANCE SHEET 2005 2006 2007 2008 2009 2010f 2011f 2012f
CURRENT ASSETS
Cash & cash equivalents 1,969,106 1,512,621 896,435 2,415,853 11,274,623 5,549,703 6,979,197 8,032,183
Available-for-sale investments 491,500 - 1,734,330 1,096,081 - - - -
Trade receivables 1,098,374 1,305,409 1,550,143 2,331,886 2,882,459 3,440,928 4,327,243 4,980,116
Advances & prepayments 356,953 182,923 83,638 567,508 375,346 634,260 797,633 917,976
Inventories 144,537 204,353 238,148 304,670 250,450 2,617,329 3,291,501 3,788,106
Deferred financing costs 156,341 57,313 16,269 36,243 51,195 26,845 14,459 7,788
Prepaid taxes 77,249 135,131 153,997 286,826 304,782 422,971 640,174 809,112
Recoverable taxes 162,495 188,323 210,171 709,722 653,329 748,321 1,132,597 1,431,483
Other receivables 82,492 57,580 60,727 18,043 21,160 2,557,702 3,216,515 3,701,807
Other current assets 3,841 13,088 53,814 89,967 23,515 64,801 81,492 93,788
TOTAL CURRENT ASSETS 4,542,888 3,656,741 4,997,672 7,856,799 15,836,859 16,062,859 20,480,811 23,762,358
NON-CURRENT ASSETS
Restricted cash & cash equivalents 5,120 10,092 11,236 11,036 9,484 19,286 24,253 27,913
Deferred exploration & development exp. 196,122 193,391 86,828 97,651 81,010 76,540 72,317 68,327
Deferred financing costs 353,014 127,543 59,728 144,292 140,710 76,517 41,213 22,197
Fixed assets 1,856,686 2,327,320 3,558,698 5,924,184 7,415,677 7,418,990 9,227,884 10,698,336
Investments in associates 76,322 667,674 4,868 5,593 4,776 4,776 4,776 4,776
Mining properties 140,742 121,247 118,362 10,470,181 9,791,657 9,241,757 8,722,740 8,232,871
Goodwill 19,383 15,508 1,225,532 9,128,419 9,091,776 7,506,309 6,197,323 5,116,604
Deferred tax assets 30,285 33,699 36,823 43,824 37,587 107,435 162,605 205,515
Other receivables 2,701 16,468 26,128 2,243 - 23,287 29,285 33,703
Deferred expenses 27,416 11,918 12,590 5,370 4,265 34,508 43,397 49,944
Other non-current assets 6,602,565 6,161,792 4,550,218 30,578 51,607 47,241 59,409 68,372
TOTAL NON-CURRENT ASSETS 9,310,356 9,686,652 9,691,011 25,863,371 26,628,549 24,556,645 24,585,201 24,528,559
TOTAL ASSETS 13,853,244 13,343,393 14,688,683 33,720,170 42,465,408 40,619,504 45,066,011 48,290,917
CURRENT LIABILITIES
Trade payables 1,273,968 1,389,589 1,688,173 2,601,515 2,168,104 3,615,962 4,547,363 5,233,446
Accrued expenses 285,482 85,652 306,127 265,093 302,161 528,511 664,645 764,924
Short-term bank loan 170,724 345,015 638,722 876,000 188,000 - 340,958 426,353
Taxes payable 236,039 86,209 1,020,045 1,151,214 2,252,058 1,042,050 1,577,161 1,993,365
Royalties payable 550,720 614,554 583,452 576,500 738,044 1,306,929 1,643,568 1,891,542
Current maturity of long-term borrowings 924,653 1,043,264 880,214 1,153,348 2,191,842 1,240,080 2,040,261 2,675,434
Derivative liabilities - - - 51,112 127,163 - - -
Advances from customers - - - 39,794 - - - -
Other current liabilities 102,730 5,896 1,237 7,051 28,654 86,380 108,630 125,019
TOTAL CURRENT LIABILITIES 3,544,316 3,570,179 5,117,970 6,721,627 7,996,026 7,819,913 10,922,586 13,110,082
NON-CURRENT LIABILITIES
Long-term borrowings 9,043,591 8,242,353 5,907,352 9,009,593 6,096,100 5,515,471 3,475,210 799,776
Senior notes - - - - 7,379,848 7,379,848 7,379,848 7,379,848
Derivative liabilities - - - 157,633 40,505 - - -
Accrued stripping costs 11,661 4,273 421,522 596,391 365,980 237,887 154,627 100,507
Deferred tax liabilities 479,361 521,593 473,922 3,144,306 2,933,399 2,412,284 3,651,033 4,614,520
Amounts due to related parties 544 17 8,765 6,339 4,700 7,119 8,953 10,304
Provision for employee benefits 29,580 33,921 50,195 56,657 90,419 96,532 121,396 139,712
Provision for mine reclamation - - - - 27,784 27,725 26,168 24,699
Provision for mine closure - - - - 18,713 18,484 17,445 16,466
TOTAL NON-CURRENT LIABILITIES 9,564,737 8,802,157 6,861,756 12,970,919 16,957,448 15,695,349 14,834,680 13,085,832
TOTAL LIABILITIES 13,109,053 12,372,336 11,979,726 19,692,546 24,953,474 23,515,262 25,757,266 26,195,914
MINORITY INTEREST 438,354 584,036 558,403 18,379 67,043 44,519 10,429 (32,658)
EQUITY
Share capital 143,628 143,628 2,062,478 3,198,596 3,198,596 3,198,596 3,198,596 3,198,596
Additional paid-in-capital - - - 10,732,663 10,732,663 10,732,663 10,732,663 10,732,663
Exchange difference due to fin stm 10,898 (22,596) 18,696 39,926 (214,163) - - -
Difference in value for restructuring 246,770 310,314 325,119 (191,843) (191,843) (191,843) (191,843) (191,843)
Difference from equity changes - - - 4,188 4,188 4,188 4,188 4,188
Fair value reserve - - 2,946 (196,426) (112,677) - - -
Retained earnings (95,459) (44,325) (258,685) 422,141 4,028,127 3,316,120 5,554,712 8,384,056
TOTAL EQUITY 305,837 387,021 2,150,554 14,009,245 17,444,891 17,059,724 19,298,316 22,127,660
TOTAL LIABILITIES & EQUITY 13,853,244 13,343,393 14,688,683 33,720,170 42,465,408 40,619,505 45,066,011 48,290,916
Shares outstanding 143,628 143,628 20,624,780,000 31,985,960,000 31,985,960,000 31,985,962,000 31,985,962,000 31,985,962,000
Book value per share 2,129,368.93 2,694,606.90 104.27 437.98 545.39 533.35 603.34 691.79
Your Trusted Professional
10
Company Update 2 February 2011
APPENDIX 3. Profit & Loss Statement
(IDR mn)
PROFIT & LOSS 2005 2006 2007 2008 2009 2010f
REVENUE 7,174,651 9,748,068 11,592,640 18,092,502 26,938,020 26,202,074
Cost of revenue (5,836,588) (7,787,558) (9,089,223) (13,149,270) (15,900,123) (19,460,087)
GROSS PROFIT 1,338,063 1,960,510 2,503,417 4,943,232 11,037,897 6,741,987
Operating expenses
- Selling & marketing (111,593) (130,217) (173,173) (528,316) (637,457) (506,826)
- General & administration (51,969) (89,079) (77,725) (203,058) (471,993) (271,616)
Total operating expenses (163,562) (219,296) (250,898) (731,374) (1,109,450) (778,442)
OPERATING INCOME 1,174,501 1,741,214 2,252,519 4,211,858 9,928,447 5,963,545
Other income/(expenses)
- Interest expenses (703,287) (1,620,887) (1,725,928) (616,310) (915,813) (799,809)
- Interest income 150,935 512,282 610,722 47,933 68,185 189,689
- Loss on disposal of fixed assets (9,280) 78,598 (1,489) (3,059) (6,650) (4,529)
- Forex gain/(loss) (27,615) 181,090 (167,799) (455,357) 100,215 (111,069)
- Share in net loss of associates 26,527 - (20,541) - (19) -
- Gain on sales of subsidiaries - - - 95,203 - -
- Gain on sales of available invst. - (47,599) - 48,798 37,409 -
- Amortisation of goodwill - - (32,027) (360,233) (507,117) (1,585,467)
- Other expenses (10,086) 6,581 31,568 (44,129) (126,276) (26,906)
Total other income/(expenses) (572,806) (889,935) (1,305,494) (1,287,154) (1,350,066) (2,338,091)
PROFIT BEFORE INCOME TAX 601,695 851,279 947,025 2,924,704 8,578,381 3,625,454
Income tax expense (353,378) (527,972) (656,927) (1,601,976) (4,119,101) (2,123,864)
PROFIT FROM ORDINARY ACTIVITY 248,317 323,307 290,098 1,322,728 4,459,280 1,501,590
Extraordinary item - - - (372,741) - -
PROFIT BEFORE PRE-ACQUISITION 248,317 323,307 290,098 949,987 4,459,280 1,501,590
Pre-acquisition income 3,546 (17) (38,048) (126,390) (43,469) -
PROFIT BEFORE MINORITY INTEREST 251,863 323,290 252,050 823,597 4,415,811 1,501,590
Minority interest (185,971) (182,157) (163,516) 63,601 (48,559) (22,524)
NET INCOME 65,892 141,133 88,534 887,198 4,367,252 1,479,066
Shares outstanding 143,628 143,628 20,624,780,000 31,985,960,000 31,985,960,000 31,985,962,000
Earnings per share 458,768.49 982,628.74 4.29 27.74 136.54 46.24
Your Trusted Professional
11
Company Update 2 February 2011
APPENDIX 4. Ratio Analysis
2005 2006 2007 2008 2009 2010f 2011f 2012f
LIQUIDITY
Current ratio (X) 0.49 0.38 0.52 0.30 0.59 0.65 0.83 0.97
GROWTH
Revenue growth (%) 35.87% 18.92% 56.07% 48.89% -2.73% 25.76% 15.09%
Operating income growth (%) 48.25% 29.36% 86.98% 135.73% -39.93% 25.76% 15.09%
Profit before income tax growth (%) 41.48% 11.25% 208.83% 193.31% -57.74% 51.35% 26.39%
Net income growth (%) 114.19% -37.27% 902.10% 392.25% -66.13% 51.35% 26.39%
EPS growth (%) 114.19% -100.00% 546.16% 392.25% -66.13% 51.35% 26.39%
PROFITABILITY
Gross profit margin (%) 18.65% 20.11% 21.59% 27.32% 40.98% 25.73% 25.73% 25.73%
Operating income margin (%) 16.37% 17.86% 19.43% 23.28% 36.86% 22.76% 22.76% 22.76%
Net income margin (%) 0.92% 1.45% 0.76% 4.90% 16.21% 5.64% 6.79% 7.46%
Return on equity (%) 21.54% 36.47% 4.12% 6.33% 25.03% 8.67% 11.60% 12.79%
Return on assets (%) 0.48% 1.06% 0.60% 2.63% 10.28% 3.64% 4.97% 5.86%
LEVERAGE
Debt-to-equity (X) 31.27 22.74 3.19 0.93 0.97 0.92 0.77 0.59
Debt-to-asset (X) 0.69 0.66 0.47 0.38 0.40 0.39 0.33 0.27
VALUATION
Price to earnings ratio (X) 0.01 0.00 675.59 104.55 21.24 62.72 41.44 32.79
Price to book ratio (X) 0.00 0.00 27.81 6.62 5.32 5.44 4.81 4.19
Your Trusted Professional
12
Company Update 2 February 2011
APPENDIX 5. Recommendation History
Date Recommendation 12mo Target Price Stock Price
7-Jan-10 Buy IDR 2,200 IDR 1,790
23-Dec-10 Buy IDR 2,900 IDR 2,475
2-Feb-11 Buy IDR 2,900 IDR 2,400
1,500
1,700
1,900
2,100
2,300
2,500
2,700
2,900
Price 12mo Target
Your Trusted Professional
13
Danny Eugene [email protected]
Head of Research Mining, Infrastructure
Ratna Lim [email protected]
Research Analyst Economics, Telecommunication, Consumer
Mino [email protected]
Research Analyst Heavy Equipment, Cement
Fajar Setiawan [email protected]
Research Analyst Infrastructure, Construction/Property
Equity Sales & Trading Tel. (6221) 7917 5571-76, 79175580
Fax.(6221) 7917 5032
Fixed Income Sales & Trading Tel. (6221) 79175559-62 Fax. (6221) 7919 3900
Fund Management Tel. (6221) 7917 5578-58
Fax.(6221) 7917 5031
Investment Banking Tel. (6221) 7917 5599
Fax. (6221) 7919 3900
Research Department Tel. (6221) 7917 5599 Fax.(6221) 7917 5032
Marketing Department Tel. 021-79175579
Fax. (6221) 7917 5037
DISCLAIMER
This Document is for information only and for the use of the recipient. It is not to be reproduced or copied or made available to others. Under no circumstances is
it to be considered as an offer to sell or solicitation to buy any security. Any recommendation contained in this report may not be suitable for all investors and strictly a personal view and should not be used as a sole judgment for investment. Moreover, although the information contained herein has been obtained from
sources believed to be reliable, its accuracy, completeness and reliability cannot be guaranteed. All rights reserved by PT Mega Capital Indonesia.
MCI Research also available on Bloomberg, Factset & Securities.com
Head Office (021) 79175599 (021) 79193900 Cirebon (0231) 235522 (0231) 235521
Menara Bank Mega Lt. 2 Jl. Cirebon Grand Center Blok D No. 12A. Lt. 2 (0231) 235523
Jl. Kapten P. Tendean. Kav 12-14A. Jakarta 12790 Cirebon, Jawa Barat
Jakarta - Roxy (021) 63852841 (021) 63852830 Semarang (024) 3562451 (024) 3566638
Komp. Niaga Roxy Mas Blok D3/12 Ruko Suari, Jl. Suari No. 7C Semarang 50137
`
Surabaya (031) 5461607 (031) 5472492
Jakarta - Tj. Karang (021) 2305373 (021) 2305375 Wisma Dharmala 2nd Floor
Jl. Tanjung Karang No. 3-4 A Jakarta 10230 Jl. Panglima Sudirman Kav.101-103 Surabaya 6027
Jakarta - Sudirman (021) 57936852 (021) 57936844 Surabaya - Mayjend Sungkono (031) 5680774 (031) 5669574
Sudirman Plaza Indofood Tower Mezzanine Floor, Jl. Mayjend Sungkono No. 52 A Surabaya (031) 5680747
Jl. Jend Sudirman Kav 76-78 Jakarta 12910
Malang (0341) 557222 (0341) 557234
Jakarta - Pondok Indah (021) 7257823 (021) 7247640 Ruko Raya Dieng I, Jl. Raya Dieng I Kav. 5 Malang 65116 (0341) 557123
Plaza 5 Pondok Indah Blok D No. 11
Jl. Margaguna Raya Pondok Indah Jakarta Selatan Yogyakarta (0274) 623407 (0274) 623579
Jl. Raya Magelang Km. 5,6 No. 57 B Yogyakarta
Jakarta - Kelapa Gading (021) 4533515
Jl. Boulevard Barat Blok LC 6 / No 27 Jakarta Solo (0271) 731681 (0271) 731685
Ruko Manahan Solo, Jl. Adi Sucipto, Solo, Jawa Tengah (0271) 731683
Medan (061) 4534399 (061) 4559475
Uniplaza Building 3rd Floor East Plaza Pontianak (0561) 746636 (0561) 747009
Jl. Letjen MT. Haryono No. A1 Medan Jl. Teuku Umar, Komp Pontianak Mall Blok B NO. 28 Pontianak (0561) 7506660
Bandar Lampung (0721) 258778 (0721) 266438 Samarinda (0541) 733866 (0541) 733955
Gedung Megalife 3rd Floor Ruko Permata No. 8 Jl. Pahlawan, Samarinda (0541) 204424
Jl. Jendral Sudirman No. 3 C Enggal Bandar Lampung
Banjarmasin ( 0511 ) 3362337 (0511) 3352413
Palembang (0711) 354867 (0711) 354865 Jl. Haryono MT No. 29B Kertak Baru Ulu, Banjarmasin (0511) 3362338
Gedung Megalife 3rd Floor, Jl. R Soekamto NO.28G Palembang
Palangkaraya (0536) 3237401 (0536) 3237403
Batam (0778) 7493791 (0778) 7493792 Jl. Tjilik Riwut MM 2,5 No. 101 Palangkaraya, Kalimantan Tengah
Komp Super Blok Nagoya Hill Blok B No. 3A , Nagoya - Batam
Makassar (0411) 319417 (0411) 319647
Pekanbaru (0761) 29558 (0761) 29591 Jl. Veteran Utara Ruko Metro Square Blok C No. 4 (0411) 319587
Jl. Sudirman No. 255 A Pekanbaru - Riau 28111 Makassar 90141 Sulawesi Selatan (0411) 319303
Bandung (022) 87340972 (022) 87340986 Manado (0431) 879691 (0431) 879691
Menara Bank Mega Lt. 3, Jl. Gatot Subroto No. 283 Bandung Kompleks Ruko Mega Mas Blok 1 C No. 48
Jl. Piere Tendean (Boulevard) Manado 95111
Bandung 2 (022) 4266060 (022) 4219997
Ruko Grand Eastern 16M, Jl. Pasir Kaliki No. 16-18. Bandung (022) 4266069
Company Update 2 February 2011