KAP Haryanto Sahari & Rekan (Price Waterhouse Coopers)
Shareholder(s) of Arnotts Indonesia, PT
##.##%
:
Arnotts Biscuits Company Pte. Ltd.
#.##%
:
Arnotts Ltd.
Number Of Shares
:
##,###
Share Nominal Value
:
USD #,###,###
Profit and Loss Estimate(In RP Millions)
2015
2016
2017
2018
Net Sales
###,###
###,###
###,###
###,###
Cost of Goods Sold
###,###
###,###
###,###
###,###
Gross Profit
###,###
###,###
###,###
###,###
Operating Expense
###,###
###,###
###,###
###,###
Operating Profit (Loss)
##,###
##,###
##,###
-##,###
Other Income (Expense)
-##,###
###
-#,###
-#,###
Profit After Tax
##,###
##,###
##,###
-##,###
Operating Expense Estimate (In RP Millions)
2015
2016
2017
2018
Bad debt allowances and write off
###
-###
#,###
###
Depreciation
#,###
#,###
#,###
#,###
Distribution and promotion
##,###
##,###
##,###
##,###
General and Administrative
##,###
##,###
##,###
##,###
Office Expense
#,###
#,###
#,###
#,###
Others
#,###
#,###
#,###
#,###
Research and development
#,###
#,###
#,###
#,###
Salaries, Wages and Employee Benefits
##,###
##,###
##,###
##,###
Travel
#,###
#,###
#,###
#,###
Vehicle maintenance expenses
#,###
#,###
#,###
#,###
Other Expense
-#
#.##
###
#,###
Balance Sheet Estimate (In RP Millions)
2015
2016
2017
2018
Total Assets
###,###
###,###
###,###
###,###
Current Assets
###,###
###,###
###,###
###,###
Non Current Assets
###,###
###,###
###,###
###,###
Other Assets
###
#,###
#,###
#,###
Total Liabilities
###,###
###,###
###,###
###,###
Current Liabilities
###,###
###,###
###,###
###,###
Long Term Liabilities
#,###
#,###
##,###
##,###
Shareholder's Equity
###,###
###,###
###,###
###,###
Ratios Estimate (Times)
2015
2016
2017
2018
Current Ratio
#.##
#.##
#.##
#.##
Debt to Equity
#.##
#.##
#.##
#.##
Leverage
#.##
#.##
#.##
#.##
Gross Profit Margin
#.##
#.##
#.##
#.##
Operating Profit Margin
#.##
#.##
#.##
-#.##
Net Profit Margin
#.##
#.##
#.##
-#.##
Inventory Turnover
#.##
#.##
#.##
#.##
Total Assets Turnover
#.##
#.##
#.##
#.##
ROI
##.##
##.##
#.##
-#.##
ROE
##.##
##.##
##.##
-#.##
Copyright & Disclaimer
PT. Dataindo Inti Swakarsa makes no representation to any other person
with regard to the completeness or accuracy of the data or information
contained herein, and it accepts no responsibility and disclaims all
liability (save for liability which cannot be lawfully disclaimed) for
loss or damage whatsoever suffered or incurred by any other person
resulting from the use of, or reliance upon, the features, functions,
tools, data or information contained herein.
Information provided is not financial product advice. This report
contains general information only. It is not intended as financial
product advice and must not be relied upon as such. You should consider
obtaining independent advice tailored to your specific circumstances
before making any financial decisions. Copyright in this publication is
owned by PT. Dataindo Inti Swakarsa. The publication is sold on the
basis that the purchaser agrees not to copy the material contained
within it for other than the purchasers own purposes. In the event that
the purchaser uses or quotes from the material in this publication - in
papers, reports, or opinions prepared for any other person - it is
agreed that it will be sourced to: PT. Dataindo Inti Swakarsa
Instant Access
You can have the information you need on your desktop in minutes. Search. Purchase. Download. It is that easy.
