BULL Buana Listya Tama Tbk.

[S]
COMPANY REPORT : JANUARY 2014 As of 30 January 2014
Main Board Individual Index : 32.258
Industry Sector : Infrastructure, Utilities And Transportation (7) Listed Shares : 17,650,000,000
Industry Sub Sector : Transportation (74) Market Capitalization : 882,500,000,000
272 | 0.88T | 0.02% | 98.52%

462 | - T | 0.00000% | 100%

COMPANY HISTORY SHAREHOLDERS (January 2014)

Established Date : 12-May-2005 1. Berlian Laju Tanker Tbk. 5,800,000,000 : 32.86%
Listing Date : 23-May-2011 2. Kidson Pte Ltd-841864000 2,609,958,541 : 14.79%
Under Writer IPO : 3. PT Southeast Capital Investment 2,017,017,104 : 11.43%
PT Danatama Makmur 4. PT Goldsachs Capital Investment 1,942,000,000 : 11.00%
Securities Administration Bureau : 5. PT Benakat Petroleum Energy Tbk 1,818,000,000 : 10.30%
PT Ficomindo Buana Registrar 6. Public (<5%) 3,463,024,355 : 19.62%
Mayapada Tower 10th Fl. Suite 02 B
Jln. Jend. Sudirman Kav. 28 Jakarta 12920 DIVIDEND ANNOUNCEMENT
Phone : (021) 521-2316, 521-2317 Bonus Cash Recording Payment
F/I
Fax : (021) 521-2320 Year Shares Dividend Cum Date Ex Date Date Date
-
BOARD OF COMMISSIONERS
1. Adhi Utomo Jusman ISSUED HISTORY
2. Iwan Sutadi *) Listing Trading
3. Michael Murni Gunawan No. Type of Listing Shares Date Date
*) Independent Commissioners 1. First Issue 6,650,000,000 23-May-11 23-May-11
2. Company Listing 11,000,000,000 23-May-11 23-May-11
BOARD OF DIRECTORS
1. Wong Kevin
2. Henrianto Kuswendi
3. Rizal
4. Vicky Ganda Saputra

AUDIT COMMITTEE
1. Iwan Sutadi
2. Hadiyanto Lim
3. Vijay Yonathan

CORPORATE SECRETARY
Vicky Ganda Saputra

HEAD OFFICE
Danatama Square II
Jln. Mega Kuningan Timur Blok C.6 Kav. 12A
Kawasan Mega Kuningan, Jakarta - 12950
Phone : (021) 3048-5700
Fax : (021) 3048-5701

Homepage : www.bull.co.id
Email : investor@bull.co.id
 BULL Buana Listya Tama Tbk. [S]
TRADING ACTIVITIES
Closing Price* and Trading Volume
Buana Listya Tama Tbk. [S] Closing Price Freq. Volume Value

Day
Closing Volume
Price* May 2011 - January 2014 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
180 2,400 May-11 180 158 170 6,349 1,401,955 233,326 7
Jun-11 174 160 164 30,783 1,363,471 226,203 20
158 2,100 Jul-11 164 156 159 15,745 651,315 104,837 21
Aug-11 165 125 146 4,062 2,498,311 401,530 19
Sep-11 154 105 113 1,395 161,793 19,565 20
135 1,800
Oct-11 118 103 114 2,796 306,873 33,643 21
Nov-11 118 99 104 7,778 536,983 53,250 22
113 1,500
Dec-11 108 97 100 8,903 863,910 87,864 21

90 1,200
Jan-12 106 80 83 15,841 990,107 94,850 21
Feb-12 84 67 68 10,198 1,028,552 81,388 21
68 900 Mar-12 72 66 69 7,200 461,620 31,531 21
Apr-12 99 68 87 12,303 878,375 75,042 20
45 600 May-12 94 63 64 8,748 561,882 45,947 21
Jun-12 66 50 53 8,318 4,714,256 239,774 21
23 300 Jul-12 - - 53 1 250 12 1
Aug-12 - - 53 1 100 5 1
Sep-12 - - 53 - - - -
Oct-12 - - 53 1 327 13 1
May-11 Nov-11 May-12 Nov-12 May-13 Nov-13
Nov-12 - - 53 1 789 33 1
Dec-12 - - 53 7 2,415 119 4

Closing Price*, Jakarta Composite Index (IHSG) and Jan-13 - - 53 5 52 2 2

Infrastructure, Utilities and Transportation Index Feb-13 - - 53 9 1,000 51 4
May 2011 - January 2014 Mar-13 - - 53 8 8,372 413 6
45% Apr-13 - - 53 25 11,712 494 12
May-13 - - 53 20 11,974 596 11
30% Jun-13 - - 53 21 106,511 6,774 12
24.4% Jul-13 54 50 50 591 32,894 1,652 16
15% 16.9% Aug-13 50 50 50 35 202,373 10,114 12
Sep-13 50 50 50 66 4,781 239 16
- Oct-13 50 50 50 34 5,577 274 16
Nov-13 50 50 50 14 2,673 132 9
Dec-13 50 50 50 26 436 19 10
-15%

Jan-14 50 50 50 20 2,660 55 12
-30%

-45%

-60%

-69.9%
-75%

May 11 Nov 11 May 12 Nov 12 May 13 Nov 13

SHARES TRADED 2011 2012 2013 Jan-14

Volume (Million Sh.) 7,785 8,639 388 3
Value (Billion Rp) 1,160 569 21 0.05
Frequency (Thou. X) 78 63 0.9 0.02
Days 151 133 126 12

Price (Rupiah)
High 180 106 54 50
Low 97 50 50 50
Close 100 53 50 50
Close* 100 53 50 50

PER (X) 3.89 -0.99 5.02 5.02

PER Industry (X) 11.09 17.53 18.40 29.96
PBV (X) 0.61 0.76 0.47 0.47
* Adjusted price after corporate action
 BULL Buana Listya Tama Tbk. [S]
Financial Data and Ratios Book End : December
Public Accountant : Osman Bing Satrio & Eny (Member of Deloitte Touche Tohmatsu Limited)

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 26,235 39,090 3,875

Receivables 176,544 100,624

16,876 33,202 3,100
Inventories
Current Assets 869,276 951,111
2,325
Fixed Assets 1,514,874 1,817,098
Other Assets - -
1,550
Total Assets 3,233,535 3,788,261
Growth (%) 17.16% 775

Current Liabilities 817,807 1,021,017 -

Long Term Liabilities 1,016,335 887,153 2012 Sep-13
Total Liabilities 1,834,142 1,908,171
Growth (%) 4.04%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 4,400,000 4,400,000 1,880
Paid up Capital 1,765,000 1,765,000 1,880

Paid up Capital (Shares) 17,650 17,650

1,399
Par Value 100 100
1,497

Retained Earnings -920,946 -970,133

1,113

Total Equity 1,399,393 1,880,090

Growth (%) 34.35% 729

INCOME STATEMENTS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 346

Total Revenues 347,888 420,612

Growth (%)
-38

2012 Sep-13

Cost of Revenues 263,512 370,914

Gross Profit 84,376 49,698
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 14,289 -87,073
Operating Profit - - 421

Growth (%)
421

348
335

Other Income (Expenses) - -

Income before Tax 70,087 136,772 249

Tax 4,068 4,888

Profit for the period 66,019 131,884
163

Growth (%)
77

Period Attributable 66,019 131,884 -8

Comprehensive Income 66,019 199,517 2012 Sep-13

Comprehensive Attributable 66,019 199,517

RATIOS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 106.29 93.15
132
Dividend (Rp) - - 132

EPS (Rp) 3.74 7.47

BV (Rp) 79.29 106.52 105

DAR (X) 0.57 0.50

66
1.31 1.01
78

DER(X)
ROA (%) 2.04 3.48 51

ROE (%) 4.72 7.01

GPM (%) 24.25 11.82 24

OPM (%) - -
NPM (%) 18.98 31.36
-3

2012 Sep-13
Payout Ratio (%) - -
Yield (%) - -