BKDP Bukit Darmo Property Tbk.

[S]
COMPANY REPORT : JANUARY 2014 As of 30 January 2014
Development Board Individual Index : 66.667
Industry Sector : Property, Real Estate And Building Construction (6) Listed Shares : 7,315,022,252
Industry Sub Sector : Property And Real Estate (61) Market Capitalization : 585,201,780,160
303 | 0.59T | 0.01% | 99.03%

346 | 0.01T | 0.001% | 99.97%

COMPANY HISTORY SHAREHOLDERS (January 2014)

Established Date : 12-Jul-1989 1. PT Adhibalaraja 2,600,000,000 : 35.54%
Listing Date : 15-Jun-2007 2. Hendro Sumampow 600,000,000 : 8.20%
Under Writer IPO : 3. PT Bukit Darmo Property Tbk. 484,030,000 : 6.62%
PT Ciptadana Securities 4. Public (<5%) 3,630,992,252 : 49.64%
Securities Administration Bureau :
PT Sharestar Indonesia DIVIDEND ANNOUNCEMENT
Beritasatu Plasa 7th Fl. Bonus Cash Recording Payment
F/I
Jln. Jend. Gatot Subroto Kav. 35 - 36 Jakarta 12950 Year Shares Dividend Cum Date Ex Date Date Date
Phone : (021) 527-7966 -
Fax : (021) 527-7967
ISSUED HISTORY
BOARD OF COMMISSIONERS Listing Trading
1. Hendro Sumampow No. Type of Listing Shares Date Date
2. Agus Widagdo *) 1. First Issue 4,000,000,000 15-Jun-07 15-Jun-07
3. Ievan Daniar Sumampow 2. Company Listing 2,000,000,000 15-Jun-07 15-Feb-08
4. Tarub *) 3. Warrant 1,500,000 04-Jan-08 04-Jan-08
*) Independent Commissioners 4. Warrant 3,500 24-Jan-08 24-Jan-08
5. Warrant 51,450 31-Jan-08 31-Jan-08
BOARD OF DIRECTORS 6. Warrant 2,100,000 05-Mar-08 05-Mar-08
1. Philip Tonggoredjo 7. Warrant 450,000 13-Mar-08 13-Mar-08
2. Brasada Chandra 8. Warrant 12,914,500 10-Jun-08 10-Jun-08
3. Iefenn Adrianne Sumampow 9. Warrant 6,229,500 11-Jun-08 11-Jun-08
4. Marcia Sumampow 10. Warrant 1,246,000 17-Jun-08 17-Jun-08
11. Warrant 20 12-Aug-09 12-Aug-09
AUDIT COMMITTEE 12. Warrant 250,000 19-Mar-10 19-Mar-10
1. Tarub 13. Warrant 250,000 28-Apr-10 28-Apr-10
2. Agus Widagdo 14. Warrant 765,108,500 14-Jun-10 14-Jun-10
3. J. Wahyoedi Hidayat. 15. Warrant 524,918,782 21-Jun-10 21-Jun-10

CORPORATE SECRETARY
Brasada Chandra

HEAD OFFICE
Jln. Tanah Abang III/6Jakarta - 10160
Jln. Bukit Darmo BoulevardSurabaya 60226
Phone : (021) 351-7007, (031) 732-5555
Fax : (021) 351-7008, 732-6666

Homepage : www.bukitdarmoproperty.com
Email : corporatesecretary@bukitdarmoproperty.com
 BKDP Bukit Darmo Property Tbk. [S]
TRADING ACTIVITIES
Closing Price* and Trading Volume
Bukit Darmo Property Tbk. [S] Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2010 - January 2014 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
220 400 Jan-10 153 120 126 5,431 240,887 31,161 20
Feb-10 141 126 138 9,984 913,346 122,704 19
193 350 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
165 300
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
138 250
Aug-10 123 98 111 14,251 797,469 91,231 21
Sep-10 115 100 109 6,002 203,823 22,099 17
110 200
Oct-10 131 106 120 8,195 385,392 45,871 21
Nov-10 123 102 117 2,933 125,317 14,443 21
83 150 Dec-10 124 114 116 2,128 107,713 12,918 20

55 100 Jan-11 131 96 120 2,517 109,947 12,939 21

Feb-11 125 111 118 721 33,166 3,983 18
28 50 Mar-11 130 114 128 6,850 178,203 22,087 23
Apr-11 151 120 141 14,741 486,634 67,715 20
May-11 145 131 135 10,483 255,593 35,525 21
Jun-11 135 125 126 6,238 62,025 8,099 20
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14
Jul-11 148 125 140 18,809 487,766 66,972 21
Aug-11 146 112 119 9,146 206,481 27,648 19
Sep-11 126 83 102 6,457 109,713 13,079 20
Closing Price*, Jakarta Composite Index (IHSG) and Oct-11 126 89 120 11,164 308,340 36,514 21
Property, Real Estate and Bulding Construction Index Nov-11 134 111 111 3,832 68,565 8,671 19
January 2010 - January 2014 Dec-11 130 111 115 2,319 35,142 4,265 20
300%
Jan-12 120 112 112 252 4,361 478 21
250% Feb-12 119 111 114 88 4,124 428 15
Mar-12 120 110 116 186 5,365 599 18
200% Apr-12 124 110 120 1,526 48,778 5,758 19
May-12 121 95 110 582 30,874 3,437 19
150% 149.6%
Jun-12 114 92 109 45 11,867 1,303 11
Jul-12 105 96 99 108 7,076 721 8
Aug-12 110 87 100 67 2,725 288 10
100%
Sep-12 112 90 106 1,176 29,233 3,104 18
71.6% Oct-12 107 95 105 62 812 84 12
50%
Nov-12 101 90 97 180 2,333 222 16
Dec-12 101 88 88 61 3,993 361 14
-

Jan-13 97 78 91 168 3,339 303 19

-50% -47.0% Feb-13 106 92 102 910 14,507 1,438 18
Mar-13 109 93 96 588 6,723 687 17
-100% Apr-13 107 92 101 771 23,969 2,376 21
Jan 10 Jan 11 Jan 12 Jan 13 Jan 14 May-13 117 99 100 765 34,270 3,765 20
Jun-13 105 94 94 105 5,041 506 12
Jul-13 102 90 92 190 8,601 829 17
SHARES TRADED 2010 2011 2012 2013 Jan-14 Aug-13 92 79 86 50 1,610 133 11
Volume (Million Sh.) 6,313 2,342 152 122 1 Sep-13 89 75 81 57 852 69 14
Value (Billion Rp) 901 307 17 12 0.07 Oct-13 81 70 74 381 2,321 175 12
Frequency (Thou. X) 92 93 4 4 0.03 Nov-13 79 70 71 23 285 20 10
Days 245 243 181 181 11 Dec-13 80 71 80 107 20,193 1,439 10

Price (Rupiah) Jan-14 84 70 80 29 1,035 74 11

High 220 151 124 117 84
Low 98 83 87 70 70
Close 116 115 88 80 80
Close* 116 115 88 80 80

PER (X) -57.68 -40.47 -11.02 -10.59 -9.90

PER Industry (X) 9.97 11.09 17.34 17.79 15.57
PBV (X) 1.16 1.19 0.99 0.96 0.99
* Adjusted price after corporate action
 BKDP Bukit Darmo Property Tbk. [S]
Financial Data and Ratios Book End : December
Public Accountant : Hadori Sugiarto Adi & Rekan (Member of HLB International)

BALANCE SHEET Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(Million Rp except Par Value) Assets Liabilities
Cash & Cash Equivalents 2,515 139,317 88,866 30,188 7,493 1,125

Receivables 72,597 92,376 60,867 57,928 44,118

- 162,151 172,302 174,656 177,215 900
Inventories
Investment 70,600 - - - -
675
Fixed Assets 445,958 495,320 528,795 512,536 493,498
Other Assets 4,434 3,331 1,480 1,814 1,683
450
Total Assets 861,241 1,017,544 976,489 899,948 845,236
Growth (%) 18.15% -4.03% -7.84% -6.08% 225

Bank Payable - 194,603 173,560 168,876 -

Trade Payable 31,245 47,655 29,972 30,311 29,762 2009 2010 2011 2012 Sep-13
Total Liabilities 228,060 288,575 268,303 250,159 236,895
Growth (%) 26.53% -7.02% -6.76% -5.30%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 729 708
Paid up Capital 602,449 683,099 731,502 731,502 731,502 729

650
633
608
Paid up Capital (Shares) 6,024 6,831 7,315 7,315 7,315
Par Value 100 100 100 100 100
580

Retained Earnings -3,347 -23,583 -44,275 -102,633 -144,069

431

Total Equity 632,845 728,585 708,186 649,790 608,341

Growth (%) 15.13% -2.80% -8.25% -6.38% 283

INCOME STATEMENTS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 134

Total Revenues 31,173 44,771 17,719 13,399 8,687

Growth (%) 43.62% -60.42% -24.38%
-15

2009 2010 2011 2012 Sep-13

Cost of Revenues 21,290 27,868 13,394 33,954 20,553

Gross Profit 9,883 16,903 4,325 -20,555 -11,866
TOTAL REVENUES (Bill. Rp)
Operating Expenses 15,881 29,363 23,956 36,373 28,542
Operating Profit -5,998 -12,461 -19,631 -56,928 -40,408 45

Growth (%) -107.75% -57.55% -189.99%

45

36

31
Other Income (Expenses) -373 -365 - - -
Income before Tax -6,371 -12,825 -19,631 -56,928 -40,408 27

Tax 772 1,838 1,153 1,468 1,041 18

Profit for the period -7,144 -14,663 -20,784 -58,396 -41,449
17
13

-105.27% -41.74% -180.97% 8.7

Growth (%)
8

Period Attributable - - - -58,396 -41,436 -1

Comprehensive Income -7,163 -14,712 -20,784 -58,396 -41,449 2009 2010 2011 2012 Sep-13
Comprehensive Attributable - - - - -41,436

RATIOS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 PROFIT FOR THE PERIOD (Bill. Rp)
Dividend (Rp) - - - - -
EPS (Rp) - - - -7.98 -5.66 6
2009 2010 2011 2012 Sep-13
BV (Rp) 105.05 106.66 96.81 88.83 83.16
DAR (X) 0.26 0.28 0.27 0.28 0.28 -7

-7.1
DER(X) 0.36 0.40 0.38 0.38 0.39
-15
-0.83 -1.44 -2.13 -6.49 -4.90
-20

ROA (%)
-21
ROE (%) -1.13 -2.01 -2.93 -8.99 -6.81 -33

GPM (%) 31.70 37.75 24.41 -153.40 -136.58

OPM (%) -19.24 -27.83 -110.79 -424.86 -465.13
-41
-46

NPM (%) -22.92 -32.75 -117.30 -435.82 -477.11

Payout Ratio (%) - -
-58

-58
Yield (%) - - - - -