PTSupremeCableManufacturing&CommerceTbk.

(FormerlyPTSupremeCableManufacturingCorporationTbk)

Business

Cable

CompanyStatus

PMDN

Underwriter

PT(Persero)Danareksa,PTINDOVEST,PTMULTICOR

Shareholder
2000
PTModasaktiRaharjo
PTTutulanSukma
FurukawaElectricSingapore,PteLtd
Public

2001
24.21%
16.05%
11.81%
47.93%

PTModasaktiRaharjo
PTTutulanSukma
FurukawaElectricSingapore,PteLtd
Public

29.67%
25.78%
11.81%
32.74%

PTModaSukma
PTTutulanSukma
TheFurukawaElectricSingapore,Pte,Ltd.
Public

2005
PTModaSukma
PTTutulanSukma
TheFurukawaElectricSingapore,Pte,Ltd.
Public

2002
28.95%
16.05%
11.81%
43.19%

PTModasaktiRahardjo
PTTutulanSukma
FurukawaElectricSingapore,PteLtd
Public

29.67%
25.78%
11.81%
32.74%

PTModaSukma
PTTutulanSukma
TheFurukawaElectricSingaporeCo.,Pte.,Ltd.
Public

2006

2003
29.67%
16.05%
11.81%
42.47%

PTModasaktiRahardjo
PTTutulanSukma
FurukawaElectricSingapore,PteLtd
Public

29.67%
25.78%
11.81%
32.74%

PTModaSukma
PTTutulanSukma
TheFurukawaElectricSingaporeCo.,Pte.,Ltd.
Public

2007

2004
29.67%
16.05%
11.81%
42.47%

PTModaSukma
PTTutulanSukma
TheFurukawaElectricSingapore,Pte,Ltd.
Public

29.67%
25.78%
11.81%
32.74%

PTModaSukma
PTTutulanSukma
TheFurukawaElectricCo.Ltd.,Japan
Public

2008

29.67%
16.05%
11.81%
42.47%

2009
29.67%
25.78%
11.81%
32.74%

Management & Number of Employees

Board of Commissioners

Board of Directors

Number of Employees

2000

President Commissioner
Vice President Commissioner
Commissioners

Erwin Suryo Raharjo

Dewa Nyoman Adnyana
Prasasto Sudyatmiko

President Director
Vice President Director
Directors

Elly Soepono
Purnawan Arijanto
Robert Tanto, Teddy Rustiadi

+/- 800

2001

President Commissioner
Vice President Commissioner
Commissioners

Erwin Suryo Raharjo

Kazuo Arita
Prasasto Sudyatmiko, SH, Dr. Ir. Dewa Nyoman Adnyana

President Director
Vice President Director
Directors

Elly Soepono
Purnawan Arijanto
Robert Tanto, Teddy Rustiadi

+/- 800

2002

President Commissioner
Vice President Commissioner
Commissioners

Yoshitaka Omura
Djoko Pranoto
Effendi Sudarsono, Kunio Noji,
Hiroshi Okado, Kosuke Yamane

President Director
Vice President Director
Directors

Budiardjo Sosrosukarto
Hideo Fujita
Shiro Hattori, Syafei Juremi, Hideto Kimiya,
Tsugunori Yamamoto, Shuji Yamashita, Bambang Haryanto,
Akihisa Sato, Taketsugu Hori

+/- 800

2003

President Commissioner
Vice President Commissioner
Commissioners

Yoshitaka Omura
Djoko Pranoto
Effendi Sudarsono, Kunio Noji, Hiroshi Okado, Kosuke Yamane

President Director
Vice President Director
Directors

Elly Soepono
Ir. Purnawan Arijanto
Robert Tanto, Ir. Teddy Rustiadi,
Nicodemus M. Trisnadi

896

2004

President Commissioner
Vice President Commissioner
Commissioners

Erwin Suryo Rahardjo

Kazuo Arita
DR. Ir. Dewa Nyoman Adnyana,
Prasasto Sudyatmiko

President Director
Vice President Director
Directors

Elly Soepono
Ir. Purnawan Arijanto
Robert Tanto, Ir. Teddy Rustiadi,
Nicodemus M. Trisnadi

940

2005

President Commissioner
Vice President Commissioner
Commissioners

Erwin Suryo Rahardjo

Takayuki Haseyama
DR. Ir. Dewa Nyoman Adnyana,
Prasasto Sudyatmiko, SH

President Director
Vice President Director
Directors

Elly Soepono
Ir. Purnawan Arijanto
Robert Tanto, Ir. Teddy Rustiadi,
Nicodemus M. Trisnadi

931

2006

President Commissioner
Vice President Commissioner
Commissioners

Erwin Suryo Rahardjo

Takayuki Haseyama
DR. Ir. Dewa Nyoman Adnyana,
Prasasto Sudyatmiko, SH

President Director
Vice President Director
Directors

Elly Soepono
Ir. Purnawan Arijanto
Robert Tanto, Ir. Teddy Rustiadi,
Nicodemus M. Trisnadi

956

2007

President Commissioner
Vice President Commissioner
Commissioners

Erwin Suryo Rahardjo

Takayuki Haseyama
DR. Ir. Dewa Nyoman Adnyana,
Prasasto Sudyatmiko, SH

President Director
Vice President Director
Directors

Elly Soepono
Ir. Purnawan Arijanto
Robert Tanto, Ir. Teddy Rustiadi,
Nicodemus M. Trisnadi

811

2008

President Commissioner
Vice President Commissioner
Commissioners

Erwin Suryo Rahardjo

Takayuki Haseyama
DR. Ir. Dewa Nyoman Adnyana,
Prasasto Sudyatmiko, SH

President Director
Directors

Elly Soepono
Bayu Adiwijaya Soepono, Ir. Teddy Rustiadi,
Nicodemus M. Trisnadi

882

2009

President Commissioner
Vice President Commissioner
Commissioners

Erwin Suryo Rahardjo

Takayuki Haseyama
DR. Ir. Dewa Nyoman Adnyana
Prasasto Sudyatmiko, SH

President Director
Directors

Elly Soepono
Bayu Adiwijaya Soepono
Ir. Teddy Rustiadi
Nicodemus M. Trisnadi

935

Total Assets
Current Assets
of which
Cash on hand and in banks
Cash and cash equivalents
Time deposits
Trade receivables
Inventories
Receivable from affiliates
Non-current Assets
of which
Fixed Asset Net
Deffered Tax Assets
Investments
Other Assets
Liabilities
Current Liabilities
of which
Bank loans
Short-term debt
Bank borrowings
Trade payables
Taxes payable
Accrued expenses
Deferred income
Current maturities of
long-term debt
Long-term Liabilities
of which
Bank borrowings
Government of Indonesia
Non-Current Liabilities
Minority Interests in Subsidiaries

1998

1999

2000

610,726
417,856

556,822
369,737

423,006
241,471

168,476

181,307

47,904

(million rupiah)
2001

2,002

2,003

2004

2005

479,708
293,554

435,378
230,705

559,763
322,469

610,717
378,878

694,151
483,179

8,899

9,128

20,789

8,897
16,980

105,349
107,585

80,264
83,178

109,521
65,367

183,014
43,852

103,680
88,359

158,884
114,708

217,313
125,827

296,673
149,374

204,672

237,295

231,839

210,972

153,788

153,636

142,128

152,239

13,046
26,036

5,343
28,107

12,279
27,128

25,336
8,580

168,213
1,522
34,922
16

198,450
1,963
36,867
16

186,143
10,531
34,934
231

175,024
4,660
28,387
2,902

1,070,359
1,065,699

845,293
841,588

220,453
213,236

280,486
278,262

176,228
175,725

295,108
293,627

386,959
384,293

414,779
411,174

489,760
111,535

721,180
71,337

15,468
184,014

50,307
208,117

63,503
95,572

127,152
162,664

181,589
198,251

212,075

8,383

8,811

8,877

1,301

1,448

1,016

183,689

941

3,720

(181)

3,886

(869)

(1,376)

8,087

3,601

503
4,761

1,482
5,377

2,666
5,310

3,605
5,489

Shareholders' Equity
Paid-up capital
Paid-up capital
in excess of par value
Revaluation of fixed assets
Retained earnings (accumulated loss)

(459,633)
205,583

(288,471)
205,583

202,552
205,583

199,222
205,583

254,389
205,583

259,278
205,583

218,447
205,583

273,884
205,583

7,751
538
(673,506)

7,751
623
(502,428)

7,751
636
(11,418)

7,751
273
(14,385)

7,751
273
40,781

7,751
273
45,670

7,751
273
4,840

7,751
273
60,277

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

293,515
225,332
68,183
52,254
15,929
(485,220)
(469,291)
(432,419)

312,833
276,100
36,734
28,617
8,117
94,692
102,809
171,077

461,666
401,005
60,661
26,009
34,651
(90,321)
(55,669)
491,011

648,626
587,716
60,910
32,583
28,328
(7,365)
20,963
13,480

543,557
472,402
71,155
36,235
34,919
43,279
78,199
61,334

647,473
569,420
78,053
49,739
28,314
(6,868)
21,446
15,168

Per Share Data (Rp)

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

(2,103)
(2,236)
225

832
(1,403)
700

2,388
985
80
1,000

66
969
30
1,000

298
1,237
50
1,025

74
1,261
35
1,025

(164)
1,063
n.a
1,000

276
1,332
70
1,100

(0.11)
(0.10)
-

0.84
(0.50)
-

0.42
1.01
3.35
8.00

15.25
1.03
45.75
3.00

3.44
0.83
16.76
4.88

13.89
0.81
47.44
3.41

(6.11)
0.94
n.a
n.a

3.98
0.83
25.34
6.36

0.39
n.a.
1.75
0.23
0.05
n.a.
2.09
0.48
(70.80)
n.a.

0.44
n.a.
1.52
0.12
0.03
0.55
3.32
0.56
30.72
(59.30)

1.13
1.09
0.52
0.13
0.08
1.06
6.13
1.09
116.08
242.41

1.05
1.41
0.58
0.09
0.04
0.02
13.40
1.35
2.81
6.77

1.31
0.69
0.40
0.13
0.06
0.11
5.35
1.25
14.09
24.11

1.10
1.14
0.53
0.12
0.04
0.02
4.96
1.16
2.71
5.85

0.99
1.77
0.63
0.03
n.a
n.a
7.65
1.62
(5.51)
(15.40)

1.18
1.51
0.60
0.11
0.07
0.04
8.09
1.96
8.18
20.74

1998

1999
(8.83)
(37.24)
6.58
(140)

2000
(24.03)
(170.22)
47.58
187

2001
13.40
(1.64)
40.50
(97)

2,002
(9.24)
27.69
(16.20)
355

2,003
28.57
1.92
19.12
(75)

2004
9.10
(15.75)
53.16
(322)

2005
13.66
25.38
37.16
(269)

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

1
2
3
4

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

991,690
962,840
28,851
50,895
(22,045)
(18,696)
(40,740)
(33,635)

1,360,229
1,208,241
151,988
51,006
100,982
(22,671)
78,311
56,798

SUMMARY OF FINANCIAL STATEMENT

PT. Supreme Cable Manufacturing Corporation (SUCACO) Tbk.

2006

(millionrupiah)
2007

2008

TotalAssets
CurrentAssets
ofwhich
CashandCashEquivalents
Tradereceivables
Inventories
NonCurrentAssets
ofwhich
FixedAssetsNet
DefferedTaxAssets
Investments
OtherAssets

673,668
445,828

1,293,677
1,066,872

1,126,782
891,199

43,709
215,238
151,245
227,839

30,815
624,901
353,218
226,805

18,177
379,937
441,379
235,583

162,069
4,779
35,730
265

178,031
7,266
32,575
4,209

191,498
5,838
17,484
173

Liabilities
CurrentLiabilities
ofwhich
Bankloans
Tradepayables
Accruedexpenses
NonCurrentLiabilities
MinorityInterestsinSubsidiaries

357,709
355,299

938,248
934,423

766,904
751,464

140,560
198,036
720
2,410
4,823

374,343
547,709
791
3,824
4,475

456,703
275,633
402
15,440
3,871

Shareholders'Equity
Paidupcapital
Paidupcapital
inexcessofparvalue
Revaluationoffixedassets
Retainedearnings(accumulatedloss)

311,136
205,583

350,955
205,583

356,007
205,583

7,751
273
97,529

7,751
273
137,348

7,751
n.a
142,672

NetSales
CostofGoodsSold
GrossProfit
OperatingExpenses
OperatingProfit
OtherIncome(Expenses)
Profit(Loss)beforeTaxes
Profit(Loss)afterTaxes

1,483,069
1,335,657
147,412
68,799
78,613
(5,276)
73,337
51,643

2,281,702
2,067,548
214,154
129,234
84,920
(7,172)
77,748
54,209

2,127,032
1,972,691
154,341
89,172
65,168
(40,018)
25,151
11,219

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

251
1,513
70
1,330

264
1,707
30
1,450

55
1,732
n.a
1,450

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

5.29
0.88
27.87
5.26

5.50
0.85
11.38
2.07

26.57
0.84
n.a
n.a

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

1.25
1.15
0.53
0.10
0.05
0.03
8.83
2.20
7.67
16.60

1.14
2.67
0.73
0.09
0.04
0.02
5.85
1.76
4.19
15.45

1.19
2.15
0.68
0.07
0.03
0.01
0.00
1.89
1.00
3.15

PER=17.25x;PBV=0.77x(June2009)
FinancialYear:December31
PublicAccountant:Drs.Wirawan&Co.