You are on page 1of 4

PTFastFoodIndonesiaTbk.

Business

FoodandRestaurant

CompanyStatus

PMDN

Underwriters

PTDanareksaSekuritas,PTMorganGrenfellAsiaIndonesia

Shareholders
2000
PTGelaelPratama
PTMegahEraraharja
Cooperative
Public

2001
44.00%
35.00%
1.00%
20.00%

PTGelaelPratama
PTMegahEraraharja
HongkongandShanghaiBank
BankCentralAsia,PTCustody
Cooperative
Public

2005
PTGelaelPratama
PTMegahEraraharja
Cooperative
Public

2002
44.00%
35.00%
10.00%
7.00%
1.00%
3.00%

2006
44.00%
35.00%
1.00%
20.00%

PTGelaelPratama
PTMegahEraraharja
Cooperative
Public

PTGelaelPratama
PTMegahEraraharja
Cooperative
Public

2003
44.00%
35.00%
1.00%
20.00%

2007
43.70%
35.70%
0.60%
20.00%

PTGelaelPratama
PTMegahEraraharja
Cooperative
Public

PTGelaelPratama
PTMegahEraraharja
Cooperative
Public

2004
44.00%
35.00%
1.00%
20.00%

2008
43.77%
35.77%
0.46%
20.00%

PTGelaelPratama
PTMegahEraraharja
Cooperative
Public

PTGelaelPratama
PTMegahEraraharja
Cooperative
Public

44.00%
35.00%
1.00%
20.00%

2009
43.84%
35.84%
0.32%
20.00%

PTGelaelPratama
PTMegahEraraharja
Cooperative
Public

43.84%
35.84%
0.32%
20.00%

Management & Number of Employees


Board of Commissioners

Board of Directors

Number of Employees

2000

President Commissioner
Vice President Commissioner
Commissioners

Andree Halim
Ny. Elizabeth Gelael
Benny Setiawan Santosa
Rudy Tanudjaja Saputra

President Director
Vice President Director
Directors

Dick Gelael
Anthony Salim
Justinus Dalimin Juwono
Ricardo Gelael
Sinarman Jonathan
Leonny Elimin

6,395

2001

President Commissioner
Vice President Commissioner
Commissioners

Andree Halim
Ny. Elizabeth Gelael
Benny Setiawan Santosa
Rudy Tanudjaja Saputra

President Director
Vice President Director
Directors

Dick Gelael
Anthony Salim
Justinus Dalimin Juwono
Ferry Noviar
Ricardo Gelael
Leonny Elimin

6,618

2002

President Commissioner
Vice President Commissioner
Commissioners

Andree Halim
Ny. Elizabeth Gelael
Benny Setiawan Santosa
Rudy Tanudjaja Saputra
Anton Aditya Subowo

President Director
Vice President Director
Directors

Dick Gelael
Anthony Salim
Justinus Dalimin Juwono
Ferry Noviar
Ricardo Gelael
Leonny Elimin

8,564

2003

President Commissioner
Vice President Commissioner
Commissioners

Andree Halim
Ny. Elizabeth Gelael
Benny Setiawan Santosa
Rudy Tanudjaja Saputra
Ken Laksono

President Director
Vice President Director
Directors

Dick Gelael
Anthony Salim
Justinus Dalimin Juwono
Ferry Noviar
Ricardo Gelael
Leonny Elimin

8,930

2004

President Commissioner
Vice President Commissioner
Commissioners

Anthony Salim
Elizabeth Gelael
Benny Setiawan Santosa
Rudy Tanudjaja Saputra
Ken Laksono
Anton Aditya Subowo

President Director
Vice President Director
Directors

Dick Gelael
Anthony Salim
Justinus Dalimin Juwono
Ferry Noviar Yosaputra
Ricardo Gelael
Leonny Elimin

8,964

2005

President Commissioner
Vice President Commissioner
Commissioners

Anthony Salim
Elizabeth Gelael
Benny Setiawan Santosa
Ken Laksono
Rudy Tanudjaja Saputra
Anton Aditya Subowo

President Director
Vice President Director
Directors

Dick Gelael
Ferry Noviar Yosaputra
Justinus Dalimin Juwono
Leonny Elimin
Ricardo Gelael
Adhi Irawan

8,949

2006

President Commissioner
Vice President Commissioner
Commissioners

Anthony Salim
Elizabeth Gelael
Benny Setiawan Santosa
Rudy Tanudjaja Saputra
Ken Laksono
P.L. Gunawan Solaiman

President Director
Vice President Director
Directors

Dick Gelael
Ferry Noviar Yosaputra
Justinus Dalimin Juwono
Leonny Elimin
Ricardo Gelael
Adhi Irawan

9,112

2007

President Commissioner
Vice President Commissioner
Commissioners

Anthony Salim
Elizabeth Gelael
Benny Setiawan Santosa
Rudy Tanudjaja Saputra
Ken Laksono
P.L. Gunawan Solaiman

President Director
Vice President Director
Directors

Dick Gelael
Ferry Noviar Yosaputra
Justinus Dalimin Juwono
Leonny Elimin
Ricardo Gelael
Adhi Irawan

10,451

2008

President Commissioner
Vice President Commissioner
Commissioners

Anthony Salim
Elizabeth Gelael
Benny Setiawan Santosa
Ken Laksono
Rudy Tanudjaja Saputra
P.L. Gunawan Solaiman

President Director
Vice President Director
Directors

Dick Gelael
Ferry Noviar Yosaputra
Justinus Dalimin Juwono
Leonny Elimin
Ricardo Gelael
Adhi Irawan

12,544

2009

President Commissioner
Vice President Commissioner
Commissioners

Anthony Salim
Elizabeth Gelael
Benny Setiawan Santosa
Rudy Tanudjaja Saputra
Ken Laksono
P.L. Gunawan Solaiman

President Director
Vice President Director
Directors

Dick Gelael
Ferry Noviar Yosaputra
Justinus Dalimin Juwono
Leonny Elimin
Ricardo Gelael
Adhi Irawan

12,685

Total Assets
Current Assets
of which
Cash on hand and in banks
Cash and cash equivalents
Receivable from affiliates
Trade receivables
Short Term Investment
Inventories
Non-current Assets
of which
Fixed Asset Net
Deffered Tax Assets-Net
Investments
Long-term investment
Other Assets
Liabilities
Current Liabilities
of which
Bank loans
Bank borrowings
Trade payables
Taxes payable
Accrued expenses
Current maturities of
long-term debt
Long-term Liabilities
of which
Bank borrowings
Non-current Liabilities
Minority Interests in Subsidiaries
Shareholders' Equity
Paid-up capital
Paid-up capital
in excess of par value
Revaluation of fixed assets
Retained earnings

1998

1999

2000

128,626
41,390

134,848
52,464

186,774
100,259

2004

2005

210,261
98,705

244,381
113,164

280,571
109,952

322,647
121,349

377,905
125,833

32,472

69,555

60,681

68,396

65,208

85,008

1,732

4,305

4,499

3,977

4,406

2,395

82,698
2,953

18,644

16,529

24,509

29,756

33,175
131,216

33,793
170,618

28,247
201,297

34,436
252,072

38,942

36,190

43,738

54,805

65,614

77,067

78,856

86,949

48,294

46,193

42,777

56,751

4,558

5,346

7,102

8,953

79,081
48,924

73,059
40,160

103,767
73,679

106,266
88,813

107,644
85,078

114,694
86,760

128,049
94,186

149,701
110,742

10,574
10,957

13,519

5,512
35,173

40,786

1,262
37,453
15,140

3,803
36,182
12,218

n.a
40,882
16,771

44,635
15,734

9,591
30,158

13,534
32,899

12,121
30,087

18,013
17,453

25,218

22,742

11,530

22,567

27,934

33,863

38,958

n.a

49,545
44,625

61,788
44,625

83,007
44,625

103,995
44,625

136,737
44,625

165,877
44,625

194,597
44,625

228,205
44,625

223

485

744

1,120

1,483

1,841

4,920

17,163

38,159

58,885

91,368

120,132

148,489

181,738

349,450
175,914
173,535
148,603
24,933
(8,208)
16,725
12,243

422,698
202,234
220,463
188,179
32,284
921
33,205
26,128

593,904
273,578
320,326
286,598
33,727
1,288
35,016
25,897

715,230
292,172
423,058
377,755
45,303
6,140
51,443
37,650

795,290
319,834
475,456
433,997
41,459
8,929
50,389
36,280

889,423
353,017
536,406
488,449
47,957
2,182
50,139
35,861

1,028,393
418,007
610,386
557,707
52,679
5,192
57,871
41,291

274
1,385
110
9,500

59
186
11
950

58
233
11
775

84
306
16
900

81
372
16
925

80
436
18
1,050

93
511
20
1,200

(1.92)
0.52
-

34.63
6.86
40.09
1.16

16.23
5.11
18.79
1.16

13.35
3.33
18.96
1.42

10.67
2.94
18.96
1.78

11.38
2.49
19.68
1.73

13.07
2.41
22.40
1.71

12.97
2.35
21.61
1.67

0.85
1.60
0.61
0.45
n.a.
n.a.
7.34
1.95
(10.39)
(26.97)

1.31
1.18
0.54
0.50
0.07
0.04
10.64
2.59
9.08
19.81

1.36
1.25
0.56
0.52
0.08
0.06
8.25
2.26
13.99
31.48

1.11
1.02
0.51
0.54
0.06
0.04
9.19
2.82
12.32
24.90

1.33
0.79
0.44
0.59
0.06
0.05
8.81
2.93
15.41
27.53

1.27
0.69
0.41
0.60
0.05
0.05
9.46
2.83
12.93
21.87

1.29
0.66
0.40
0.60
0.05
0.04
12.50
2.76
11.11
18.43

1.14
0.66
0.40
0.59
0.05
0.04
12.14
2.72
10.93
18.09

1999
4.84
24.71
39.64
(191.63)

2000
38.51
34.34
20.96
113.41

2001
12.58
25.28
40.50
(0.88)

2002
16.23
31.48
20.43
45.38

2003
14.81
21.31
11.19
(3.64)

2004
15.00
17.31
11.84
(1.15)

2005
17.13
17.27
15.62
15.14

Per Share Data (Rp)


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

(299)
1,110
575

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

1
2
3
4

2003

8,604

250,249
136,780
113,469
114,768
(1,299)
(17,671)
(18,970)
(13,362)

Growth (%)
Indicators
Total Asset
Share Holder's Equity
Net Sales/Revenue
Net Provit

2002

10,346

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

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 (%)

(million rupiah)
2001

1998

SUMMARY OF FINANCIAL STATEMENT

PT. Fast Food Indonesia (FAST)


(millionrupiah)
2006

2007

2008

TotalAssets
CurrentAssets
ofwhich
Cashandcashequivalents
Receivablefromaffiliates
Inventories
NonCurrentAssets
ofwhich
FixedAssetsNet
OtherAssets

483,575
158,552

629,491
240,825

784,759
314,520

103,636
3,522
46,351
325,023

174,836
6,239
54,235
388,666

211,495
6,344
85,895
470,239

112,205
14,259

140,050
19,176

166,690
35,683

Liabilities
CurrentLiabilities
ofwhich
Bankloans
Tradepayables
Taxespayable
NonCurrentLiabilities

195,366
148,045

252,133
187,833

302,214
228,083

n.a
61,491
28,790
47,322

n.a
74,090
39,070
64,300

4,515
104,381
36,892
74,131

Shareholders'Equity
Paidupcapital
Paidupcapital
inexcessofparvalue
Retainedearnings

288,209
44,625

377,358
44,625

482,545
44,625

2,254
241,329

2,944
329,790

3,969
433,951

NetSales
CostofGoodSold
GrossProfit
OperatingExpenses
OperatingProfit(Loss)
OtherIncome(Expense)
Profit(Loss)beforeTaxes
Profit(Loss)afterTaxes

1,276,416
491,546
784,870
696,980
87,891
8,076
95,967
68,929

1,589,643
617,102
972,541
838,809
133,732
10,429
144,161
102,537

2,022,633
781,627
1,241,006
1,100,307
140,699
27,205
167,904
125,268

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

154
646
20
1,820

230
846
45
2,450

281
1,081
57
3,100

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

11.78
2.82
12.95
1.10

10.66
2.90
19.58
1.84

11.04
2.87
20.31
1.84

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

1.07
0.68
0.40
0.61
0.07
0.05
10.60
2.64
14.25
23.92

1.28
0.67
0.40
0.61
0.08
0.06
11.38
2.53
16.29
27.17

1.38
0.63
0.39
0.61
0.07
0.06
9.10
2.58
15.96
25.96

PER=11.07x;PBV=2.60x(June2009)
FinancialYear:December31
PublicAccountant:Purwantono,Sarwoko&Sandjaja

You might also like