IR PTKS FY2012 Results final2
FY 2012 RESULTS
Jakarta, April 2013
ANNOUNCEMENT OF FULL YEAR 2012 RESULTS
PT Krakatau Steel (Persero) Tbk.
IDX
: KRAS
Reuters
: KRAS.JK
Bloomberg
: KRAS.IJ
Financial Highlights
Market Capitalization - as of December 31, 2012
(IDR million)
10,096,000
840
640
740
640
Ratio
Shareholders composition - as of December 31, 2012
Government of Indonesia
80.00%
Public
20.00%
Board of Directors
President Director
Irvan Kamal Hakim
Production Director
Hilman Hasyim
Finance Director
Sukandar
Marketing Director
Yerry
Logistics Director
Imam Purwanto
Human Resources Director
Dadang Danusiri
Technology and Business
Development Director
Widodo Setiadharmaji
PT Krakatau Wajatama
PT KHI Pipe Industries
PT Meratus Jaya Iron & Steel
PT Krakatau Daya Listrik
PT Krakatau Tirta Industri
PT Krakatau Bandar Samudera
PT Krakatau Industrial Estate Cilegon
PT Krakatau Engineering
PT Krakatau Information Technology
PT Krakatau Medika
Website
http://www.krakatausteel.com
Cilegon Office
Gedung ADB, Jl. Industri No. 5 P.O.Box 14
Cilegon, Banten 42435
Gross Margin
Operating Margin
Net Margin
EBITDA Margin
Debt to Equity
Debt to Assets
Return on Equity (ROE) *
Return on Assets (ROA) *
FY 2012
2,287
2,165
FY 2011
2,033
1,875
Change (%)
12.5
15.5
122
189
158
239
-22.6
-21.0
16
76
(20)
(0.0013)
2,562
(41)
114
93
151
0.0096
2,398
(35)
-86.1
-17.6
-113.5
-113.5
6.8
17.1
FY 2012
5.35%
0.70%
-0.89%
3.34%
88.11%
38.38%
-1.83%
-0.82%
FY 2011
7.78%
5.62%
7.44%
4.56%
68.84%
33.61%
12.92%
6.98%
* return FY 2012 & FY 2011 in 12 months
Consolidated Subsidiaries
Investor Relations
Jakarta Office
PT Krakatau Steel (Persero) Tbk.
Gedung Krakatau Steel, lantai 9
Jl. Jend. Gatot Subroto Kav. 54
Jakarta Selatan 12950
Gross Profit
Operating Expenses
Operating Income
EBITDA
Net Income
EPS (Rp/share)
Total Assets
Interest Expenses
Issued shares - as of December 31, 2012
(million shares)
15,775
Share price (Closing), IDR
2 January 2012
31 December 2012
3 month high
3 month low
Description (USD mn)
Revenue
Cost of Revenues
Starting from FY 2012, the company changed the presentation
currency of the consolidated financial statements from Rupiah to US
Dollar in accordance with the adoption of PSAK No. 10.
Net revenues in FY 2012 grew 12.5% Year-on-Year (YoY) to US$ 2.3
billion, triggered by a 11.4% YoY increase in steel sales volume and
in contribution from non-steel revenues, mainly from the engineering
and construction services.
However, a 15.5% YoY increase in cost of revenues to US$ 2.1 billion
and lower average selling prices of steel products resulted in a 22.6%
YoY decrease in gross profit. The company’s higher cost of revenues
in Q4 2012 as a result of a 35% increase in gas price in September
2012 caused the higher cost of revenues in FY 2012.
The company posted a net loss of US$ 20.4 million compared to a net
income of US$ 151.2 million in FY 2011 (restated from FY 2011 net
profit figure of Rp 1.02 trillion or equivalent to US$ 112.8 million at
exchange rate of Rp 9,068/USD) due to the lower gross profit and
also a drop in operating income. The latter mainly came from a 91.6%
YoY drop in gain on transfer of fixed assets and a 88.4% YoY decline
in gain on site preparation work.
EBITDA decreased 17.6% YoY to US$ 76.4 billion, in line with a
decline in operating income.
DISCLAIMER
Phone
Fax
Email
: (+62 21) 5253552
: (+62 21) 5200661
: ir@krakatausteel.com
Phone
Fax
Email
: (+62 254) 372301
: (+62 254) 372303
: ir@krakatausteel.com
This document contains financial conditions and result of operation, and may also contain certain projections, plans,
strategies, and objectives of the Company, which would be treated as forward looking statements within the
meaning of applicable law. Forward looking statements, by their nature, involve risk and uncertainty that could
cause actual results and development to differ materially from those expressed or implied in these statements. PT
Krakatau Steel (Persero) Tbk does not guarantee that any action, which should have been taken in reliance on this
document will bring specific results as expected.
FY 2012 RESULTS
MARKETING RESULTS
Steel Sales
(tons)
HRC
CRC
WR
Billet & slab
Bars
Sections
Pipes (spiral & ERW)
Total
FY 2012
FY 2011
Change (%)
1,142,519
509,224
229,476
44,512
196,271
108,608
77,878
2,308,488
1,053,784
405,435
227,399
4,744
186,421
100,008
94,531
2,072,323
8.4
25.6
0.9
838.2
5.3
8.6
-17.6
11.4
Average Selling Price
USD/ton
HRC
CRC
WR
Bars
Sections
Pipes (spiral & ERW)
Market Analysis
FY 2012
FY 2011
Change (%)
772
878
753
743
851
1,177
864
995
776
736
888
1,071
-10.6
-11.7
-2.9
1.0
-4.1
9.9
Sections
4.68%
Sales Volume
Pipes (spiral &
ERW)
3.33%
Bars
10.37%
Economic crisis in Europe negatively affected global steel
demand and prices. Weak demand and prices were seen
in Europe, USA and some parts in Asia starting in Q2
2012. However, steel prices started to pick up in the Asian
market in Q4 2012 due to increasing demand as China’s
economy began to improve.
HRC
49.68%
WR
9.89%
Domestic steel demand continued to increase and steel
consumption in Indonesia is estimated to grow 7.0% to
11.7 million tons, along with GDP growth of 6.2%.
Construction and automotive sectors were the main
drivers in the domestic steel market, triggered by the
government’s infrastructure projects and increasing car
sales.
CRC
22.05%
100%
82%
OPERATIONAL RESULTS
Production (tons)
Sponge Iron
Slab
HRC
FY 2012
522,135
699,510
1,835,968
73%
80%
FY 2011
1,228,312
1,014,165
1,760,851
Change (%)
-57.5%
-31.0%
4.3%
56%
60%
40%
76%
35%
39%
20%
0%
Direct Reduction
Slab Steel Plant
Plant
FY 2011
FY 2012
Hot Strip Mill
Production of HRC in FY 2012 increased 4.3% YoY to 1,835,968 tons and utilization rose to 76%. However, sponge
iron and slab steel production dropped 57.5% YoY and 31.0% YoY, respectively.
The decline in sponge iron production was due to the delay in the start of normal operations of the Direct Reduction
Plant (DRP). The delay was caused by technical problems at the DRP during the startup of the Zero Reformer
technology. As a result of the technical problems, the DRP operates at half of its production capacity.
The decrease in slab steel production and the low utilization rate of the Slab Steel Plant (SSP) was a result of the lower
sponge iron supply from the DRP. On the other hand, the utilization rate of the Hot Strip Mill (HSM) slightly increased as
the company purchased slabs to substitute the decrease in slab production from the SSP.
PT Krakatau Steel (Persero) Tbk - 2
FY 2012 RESULTS
BALANCE SHEET (in million US dollar)
NERACA
12/31/2012
Audited
12/31/2011
Audited
BALANCE SHEET
ASET
ASET LANCAR
Kas dan setara kas
Investasi jangka pendek
Deposito yang dibatasi penggunaannya
Piutang Usaha - bersih
Piutang lain-lain - bersih
Persediaan - bersih
Uang muka dan biaya dibayar dimuka
Pajak dibayar dimuka
Jumlah Aset Lancar
270.3
7.8
4.1
391.6
20.9
652.4
40.9
11.6
1,399.7
396.3
17.9
246.3
15.8
779.1
30.8
1,486.1
ASSETS
CURRENT ASSETS
Cash & cash equivalents
Short-term investments
Restricted time deposits
Trade receivables (net)
Other receivables (net)
Inventories (net)
Advances and prepaid expenses
Prepaid taxes
Total Current Assets
ASET TIDAK LANCAR
Taksiran tagihan pajak
Investasi pada saham - bersih
Aset pajak tangguhan - bersih
Aset tetap - bersih
Aset lain-lain
Jumlah Aset Tidak Lancar
JUMLAH ASET
77.0
244.4
20.1
748.9
71.9
1,162.3
2,561.9
55.8
183.1
3.1
615.8
54.2
912.0
2,398.1
NON CURRENT ASSETS
Estimated claims for tax refund
Investments in shares of stock (net)
Deferred tax assets (net)
Fixed Asset (net)
Other assets
Total Non Current Assets
TOTAL ASSETS
LIABILITAS DAN EKUITAS
LIABILITAS LANCAR
Hutang bank jangka pendek
Hutang usaha
Hutang lain-lain
Hutang pajak
Biaya yang masih harus dibayar
Liabilitas imbalan kerja jangka pendek
Uang muka penjualan dan lainya
Bagian pinjaman jk panjang yg jth tempo 1 th
Bagian liabilities jk panjang yg jth tempo 1 th
Jumlah Liabilitas Lancar
LIABILITAS TIDAK LANCAR
Liabilities pajak tangguhan - bersih
Uang muka konstruksi, bagian jangka panjang
Pinjaman jk panjang stl dikurangi jth tempo 1 th
Liabilities jk panjang stl dikurangi jth tempo 1 th
Liabilitas imbalan kerja jangka panjang
Jumlah Liabilitas Tidak Lancar
JUMLAH LIABILITAS
807.4
264.5
14.7
29.5
24.6
11.0
71.2
21.1
0.4
1,244.4
640.9
221.6
38.0
13.9
17.4
10.7
51.5
20.6
0.5
1,015.0
2.1
154.8
6.9
37.7
201.5
1,446.0
2.8
25.0
144.4
6.0
34.2
212.4
1,227.5
EKUITAS
Modal saham
SHAREHOLDER'S EQUITY
Share capital
nominal Rp.500 (angka penuh) per saham pada tanggal
30 September 2010 dan 31 Desember 2010
nominal Rp.1.000.000 (angka penuh) per saham pada
tanggal 1 Januari 2010/31 Desember 2009
Par valuel Rp.500 (full amount) per share as of
September 30, 2011 and December 31, 2010
par value Rp.1,000,000 (full amount) per share as of
January 1, 2010/December 31, 2009
Modal dasar
Authorized capital
40.000.000.000 saham pada tahun 2011 dan 2010
40.000.000.000 shares in 31/3/2011 and 31/12/2010
8.000.000.000 saham pada 31 Maret 2010
Modal ditempatkan dan disetor penuh
8.000.000.000 shares in 31 Maret 2010
856.0
856.0
15.775.000.000 saham pada tahun 2011 dan 2010
Issued and fully paid
15.775.000.000 shares in 31/3/2011 dan 31/12/2010
2.000.000 saham pada 31 Maret 2010
Tambahan modal disetor
Pendapatan komprehensif lainnya
Saldo laba
Dicadangkan
Tidak dicadangkan
Saldo laba, net
Kepentingan Non Pengendali
Total Ekuitas
JUMLAH LIABILITAS DAN EKUITAS
LIABILITIES
Current Liabilities
Short-term bank loans
Trade payables
Other payables
Taxes payable
Accrued expenses
Short-term employee benefits liabilities
Sales and other advances
Current portion of LT loans
Current portion of LT liability
Total Current Liabilities
NON CURRENT LIABILITIES
Deferred tax liabilities, net
Advance for construction, long term portion
LT loans, net of current portion
LT liabilities, net of current portion
LT employee benefits liabilities
Total Non Current Liabilities
TOTAL LIABILITIES
2.000.000 shares in 31 Maret 2010
117.0
(5.3)
116.0
4.9
146.8
(18.4)
128.5
19.9
1,116.0
2,561.9
141.6
33.1
174.7
19.1
1,170.6
2,398.1
Additional paid-in capital, net
Other comprehensive income
Retained earnings
Appropriiated
Unappropriated
Retain Earning, net
Non-controlling interest
Equities, net
TOTAL LIABILITIES AND EQUITY
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
PT Krakatau Steel (Persero) Tbk - 3
FY 2012 RESULTS
INCOME STATEMENT (in million US dollar)
LAPORAN LABA RUGI
Pendapatan bersih
Beban pokok pendapatan
Laba (rugi) kotor
Beban penjualan
Beban umum dan administrasi
Penjualan limbah produksi
Laba pengalihan aset tetap
Laba pematangan tanah
Pendapatan lain-lain
Beban lain-lain
Laba operasi
Bagian laba (rugi) dari entitas asosiasi
Pendapatan keuangan
Laba selisih kurs, neto
Beban keuangan
Laba sebelum beban (manfaat) pajak
Beban (manfaat) pajak - bersih
Laba (rugi) tahun berjalan
Pendapatan komprehensif lain
Selisih kurs karena penjabaran laporan keuangan
Entitas Anak - neto
Total pendapatan (rugi) komprehensif
Total laba (rugi) yang dapat diatribusikan
kepada:
Pemilik entitas induk
Kepentingan non pengendali
Total
Laba Per Saham Dasar dan Dilusian
12/31/2012
Audited
12/31/2011
Audited
2,287.4
2,165.0
122.4
(42.5)
(105.4)
9.6
7.0
0.9
27.9
(4.1)
15.9
(5.4)
9.4
5.2
(40.6)
(15.5)
4.1
(19.6)
2,032.9
1,874.7
158.1
(31.9)
(109.8)
3.6
83.3
7.9
10.6
(7.5)
114.2
0.5
14.7
67.3
(34.7)
162.0
10.7
151.3
(10.2)
(29.8)
(1.7)
149.6
PROFIT & LOSS STATEMENT
Net Revenues
Cost of Revenues
Gross Profit
Selling expenses
General and administrative expenses
Sales of waste products
Gain on transfer of fixed asset
Gain on site preparation work
Other income
Other expenses
Income from Operations
Share in profit (loss) of associates
Finance income
Gain on foreign exchange, net
Finance expenses
Income Before Tax
Tax Expense (Benefit)
Profit (loss) for the year
Other comprehensive income
Difference in foreign currency translation
of the financial statements of Subsidiaries
Total comprehensive income (loss)
Total profit (loss) attributable to:
(20.4)
0.9
(19.6)
151.2
0.1
151.3
(0.0012)
0.0096
Owners of the parent entity
Non-controlling interests
Basic Income Per Share
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
PT Krakatau Steel (Persero) Tbk - 4
Jakarta, April 2013
ANNOUNCEMENT OF FULL YEAR 2012 RESULTS
PT Krakatau Steel (Persero) Tbk.
IDX
: KRAS
Reuters
: KRAS.JK
Bloomberg
: KRAS.IJ
Financial Highlights
Market Capitalization - as of December 31, 2012
(IDR million)
10,096,000
840
640
740
640
Ratio
Shareholders composition - as of December 31, 2012
Government of Indonesia
80.00%
Public
20.00%
Board of Directors
President Director
Irvan Kamal Hakim
Production Director
Hilman Hasyim
Finance Director
Sukandar
Marketing Director
Yerry
Logistics Director
Imam Purwanto
Human Resources Director
Dadang Danusiri
Technology and Business
Development Director
Widodo Setiadharmaji
PT Krakatau Wajatama
PT KHI Pipe Industries
PT Meratus Jaya Iron & Steel
PT Krakatau Daya Listrik
PT Krakatau Tirta Industri
PT Krakatau Bandar Samudera
PT Krakatau Industrial Estate Cilegon
PT Krakatau Engineering
PT Krakatau Information Technology
PT Krakatau Medika
Website
http://www.krakatausteel.com
Cilegon Office
Gedung ADB, Jl. Industri No. 5 P.O.Box 14
Cilegon, Banten 42435
Gross Margin
Operating Margin
Net Margin
EBITDA Margin
Debt to Equity
Debt to Assets
Return on Equity (ROE) *
Return on Assets (ROA) *
FY 2012
2,287
2,165
FY 2011
2,033
1,875
Change (%)
12.5
15.5
122
189
158
239
-22.6
-21.0
16
76
(20)
(0.0013)
2,562
(41)
114
93
151
0.0096
2,398
(35)
-86.1
-17.6
-113.5
-113.5
6.8
17.1
FY 2012
5.35%
0.70%
-0.89%
3.34%
88.11%
38.38%
-1.83%
-0.82%
FY 2011
7.78%
5.62%
7.44%
4.56%
68.84%
33.61%
12.92%
6.98%
* return FY 2012 & FY 2011 in 12 months
Consolidated Subsidiaries
Investor Relations
Jakarta Office
PT Krakatau Steel (Persero) Tbk.
Gedung Krakatau Steel, lantai 9
Jl. Jend. Gatot Subroto Kav. 54
Jakarta Selatan 12950
Gross Profit
Operating Expenses
Operating Income
EBITDA
Net Income
EPS (Rp/share)
Total Assets
Interest Expenses
Issued shares - as of December 31, 2012
(million shares)
15,775
Share price (Closing), IDR
2 January 2012
31 December 2012
3 month high
3 month low
Description (USD mn)
Revenue
Cost of Revenues
Starting from FY 2012, the company changed the presentation
currency of the consolidated financial statements from Rupiah to US
Dollar in accordance with the adoption of PSAK No. 10.
Net revenues in FY 2012 grew 12.5% Year-on-Year (YoY) to US$ 2.3
billion, triggered by a 11.4% YoY increase in steel sales volume and
in contribution from non-steel revenues, mainly from the engineering
and construction services.
However, a 15.5% YoY increase in cost of revenues to US$ 2.1 billion
and lower average selling prices of steel products resulted in a 22.6%
YoY decrease in gross profit. The company’s higher cost of revenues
in Q4 2012 as a result of a 35% increase in gas price in September
2012 caused the higher cost of revenues in FY 2012.
The company posted a net loss of US$ 20.4 million compared to a net
income of US$ 151.2 million in FY 2011 (restated from FY 2011 net
profit figure of Rp 1.02 trillion or equivalent to US$ 112.8 million at
exchange rate of Rp 9,068/USD) due to the lower gross profit and
also a drop in operating income. The latter mainly came from a 91.6%
YoY drop in gain on transfer of fixed assets and a 88.4% YoY decline
in gain on site preparation work.
EBITDA decreased 17.6% YoY to US$ 76.4 billion, in line with a
decline in operating income.
DISCLAIMER
Phone
Fax
: (+62 21) 5253552
: (+62 21) 5200661
: ir@krakatausteel.com
Phone
Fax
: (+62 254) 372301
: (+62 254) 372303
: ir@krakatausteel.com
This document contains financial conditions and result of operation, and may also contain certain projections, plans,
strategies, and objectives of the Company, which would be treated as forward looking statements within the
meaning of applicable law. Forward looking statements, by their nature, involve risk and uncertainty that could
cause actual results and development to differ materially from those expressed or implied in these statements. PT
Krakatau Steel (Persero) Tbk does not guarantee that any action, which should have been taken in reliance on this
document will bring specific results as expected.
FY 2012 RESULTS
MARKETING RESULTS
Steel Sales
(tons)
HRC
CRC
WR
Billet & slab
Bars
Sections
Pipes (spiral & ERW)
Total
FY 2012
FY 2011
Change (%)
1,142,519
509,224
229,476
44,512
196,271
108,608
77,878
2,308,488
1,053,784
405,435
227,399
4,744
186,421
100,008
94,531
2,072,323
8.4
25.6
0.9
838.2
5.3
8.6
-17.6
11.4
Average Selling Price
USD/ton
HRC
CRC
WR
Bars
Sections
Pipes (spiral & ERW)
Market Analysis
FY 2012
FY 2011
Change (%)
772
878
753
743
851
1,177
864
995
776
736
888
1,071
-10.6
-11.7
-2.9
1.0
-4.1
9.9
Sections
4.68%
Sales Volume
Pipes (spiral &
ERW)
3.33%
Bars
10.37%
Economic crisis in Europe negatively affected global steel
demand and prices. Weak demand and prices were seen
in Europe, USA and some parts in Asia starting in Q2
2012. However, steel prices started to pick up in the Asian
market in Q4 2012 due to increasing demand as China’s
economy began to improve.
HRC
49.68%
WR
9.89%
Domestic steel demand continued to increase and steel
consumption in Indonesia is estimated to grow 7.0% to
11.7 million tons, along with GDP growth of 6.2%.
Construction and automotive sectors were the main
drivers in the domestic steel market, triggered by the
government’s infrastructure projects and increasing car
sales.
CRC
22.05%
100%
82%
OPERATIONAL RESULTS
Production (tons)
Sponge Iron
Slab
HRC
FY 2012
522,135
699,510
1,835,968
73%
80%
FY 2011
1,228,312
1,014,165
1,760,851
Change (%)
-57.5%
-31.0%
4.3%
56%
60%
40%
76%
35%
39%
20%
0%
Direct Reduction
Slab Steel Plant
Plant
FY 2011
FY 2012
Hot Strip Mill
Production of HRC in FY 2012 increased 4.3% YoY to 1,835,968 tons and utilization rose to 76%. However, sponge
iron and slab steel production dropped 57.5% YoY and 31.0% YoY, respectively.
The decline in sponge iron production was due to the delay in the start of normal operations of the Direct Reduction
Plant (DRP). The delay was caused by technical problems at the DRP during the startup of the Zero Reformer
technology. As a result of the technical problems, the DRP operates at half of its production capacity.
The decrease in slab steel production and the low utilization rate of the Slab Steel Plant (SSP) was a result of the lower
sponge iron supply from the DRP. On the other hand, the utilization rate of the Hot Strip Mill (HSM) slightly increased as
the company purchased slabs to substitute the decrease in slab production from the SSP.
PT Krakatau Steel (Persero) Tbk - 2
FY 2012 RESULTS
BALANCE SHEET (in million US dollar)
NERACA
12/31/2012
Audited
12/31/2011
Audited
BALANCE SHEET
ASET
ASET LANCAR
Kas dan setara kas
Investasi jangka pendek
Deposito yang dibatasi penggunaannya
Piutang Usaha - bersih
Piutang lain-lain - bersih
Persediaan - bersih
Uang muka dan biaya dibayar dimuka
Pajak dibayar dimuka
Jumlah Aset Lancar
270.3
7.8
4.1
391.6
20.9
652.4
40.9
11.6
1,399.7
396.3
17.9
246.3
15.8
779.1
30.8
1,486.1
ASSETS
CURRENT ASSETS
Cash & cash equivalents
Short-term investments
Restricted time deposits
Trade receivables (net)
Other receivables (net)
Inventories (net)
Advances and prepaid expenses
Prepaid taxes
Total Current Assets
ASET TIDAK LANCAR
Taksiran tagihan pajak
Investasi pada saham - bersih
Aset pajak tangguhan - bersih
Aset tetap - bersih
Aset lain-lain
Jumlah Aset Tidak Lancar
JUMLAH ASET
77.0
244.4
20.1
748.9
71.9
1,162.3
2,561.9
55.8
183.1
3.1
615.8
54.2
912.0
2,398.1
NON CURRENT ASSETS
Estimated claims for tax refund
Investments in shares of stock (net)
Deferred tax assets (net)
Fixed Asset (net)
Other assets
Total Non Current Assets
TOTAL ASSETS
LIABILITAS DAN EKUITAS
LIABILITAS LANCAR
Hutang bank jangka pendek
Hutang usaha
Hutang lain-lain
Hutang pajak
Biaya yang masih harus dibayar
Liabilitas imbalan kerja jangka pendek
Uang muka penjualan dan lainya
Bagian pinjaman jk panjang yg jth tempo 1 th
Bagian liabilities jk panjang yg jth tempo 1 th
Jumlah Liabilitas Lancar
LIABILITAS TIDAK LANCAR
Liabilities pajak tangguhan - bersih
Uang muka konstruksi, bagian jangka panjang
Pinjaman jk panjang stl dikurangi jth tempo 1 th
Liabilities jk panjang stl dikurangi jth tempo 1 th
Liabilitas imbalan kerja jangka panjang
Jumlah Liabilitas Tidak Lancar
JUMLAH LIABILITAS
807.4
264.5
14.7
29.5
24.6
11.0
71.2
21.1
0.4
1,244.4
640.9
221.6
38.0
13.9
17.4
10.7
51.5
20.6
0.5
1,015.0
2.1
154.8
6.9
37.7
201.5
1,446.0
2.8
25.0
144.4
6.0
34.2
212.4
1,227.5
EKUITAS
Modal saham
SHAREHOLDER'S EQUITY
Share capital
nominal Rp.500 (angka penuh) per saham pada tanggal
30 September 2010 dan 31 Desember 2010
nominal Rp.1.000.000 (angka penuh) per saham pada
tanggal 1 Januari 2010/31 Desember 2009
Par valuel Rp.500 (full amount) per share as of
September 30, 2011 and December 31, 2010
par value Rp.1,000,000 (full amount) per share as of
January 1, 2010/December 31, 2009
Modal dasar
Authorized capital
40.000.000.000 saham pada tahun 2011 dan 2010
40.000.000.000 shares in 31/3/2011 and 31/12/2010
8.000.000.000 saham pada 31 Maret 2010
Modal ditempatkan dan disetor penuh
8.000.000.000 shares in 31 Maret 2010
856.0
856.0
15.775.000.000 saham pada tahun 2011 dan 2010
Issued and fully paid
15.775.000.000 shares in 31/3/2011 dan 31/12/2010
2.000.000 saham pada 31 Maret 2010
Tambahan modal disetor
Pendapatan komprehensif lainnya
Saldo laba
Dicadangkan
Tidak dicadangkan
Saldo laba, net
Kepentingan Non Pengendali
Total Ekuitas
JUMLAH LIABILITAS DAN EKUITAS
LIABILITIES
Current Liabilities
Short-term bank loans
Trade payables
Other payables
Taxes payable
Accrued expenses
Short-term employee benefits liabilities
Sales and other advances
Current portion of LT loans
Current portion of LT liability
Total Current Liabilities
NON CURRENT LIABILITIES
Deferred tax liabilities, net
Advance for construction, long term portion
LT loans, net of current portion
LT liabilities, net of current portion
LT employee benefits liabilities
Total Non Current Liabilities
TOTAL LIABILITIES
2.000.000 shares in 31 Maret 2010
117.0
(5.3)
116.0
4.9
146.8
(18.4)
128.5
19.9
1,116.0
2,561.9
141.6
33.1
174.7
19.1
1,170.6
2,398.1
Additional paid-in capital, net
Other comprehensive income
Retained earnings
Appropriiated
Unappropriated
Retain Earning, net
Non-controlling interest
Equities, net
TOTAL LIABILITIES AND EQUITY
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
PT Krakatau Steel (Persero) Tbk - 3
FY 2012 RESULTS
INCOME STATEMENT (in million US dollar)
LAPORAN LABA RUGI
Pendapatan bersih
Beban pokok pendapatan
Laba (rugi) kotor
Beban penjualan
Beban umum dan administrasi
Penjualan limbah produksi
Laba pengalihan aset tetap
Laba pematangan tanah
Pendapatan lain-lain
Beban lain-lain
Laba operasi
Bagian laba (rugi) dari entitas asosiasi
Pendapatan keuangan
Laba selisih kurs, neto
Beban keuangan
Laba sebelum beban (manfaat) pajak
Beban (manfaat) pajak - bersih
Laba (rugi) tahun berjalan
Pendapatan komprehensif lain
Selisih kurs karena penjabaran laporan keuangan
Entitas Anak - neto
Total pendapatan (rugi) komprehensif
Total laba (rugi) yang dapat diatribusikan
kepada:
Pemilik entitas induk
Kepentingan non pengendali
Total
Laba Per Saham Dasar dan Dilusian
12/31/2012
Audited
12/31/2011
Audited
2,287.4
2,165.0
122.4
(42.5)
(105.4)
9.6
7.0
0.9
27.9
(4.1)
15.9
(5.4)
9.4
5.2
(40.6)
(15.5)
4.1
(19.6)
2,032.9
1,874.7
158.1
(31.9)
(109.8)
3.6
83.3
7.9
10.6
(7.5)
114.2
0.5
14.7
67.3
(34.7)
162.0
10.7
151.3
(10.2)
(29.8)
(1.7)
149.6
PROFIT & LOSS STATEMENT
Net Revenues
Cost of Revenues
Gross Profit
Selling expenses
General and administrative expenses
Sales of waste products
Gain on transfer of fixed asset
Gain on site preparation work
Other income
Other expenses
Income from Operations
Share in profit (loss) of associates
Finance income
Gain on foreign exchange, net
Finance expenses
Income Before Tax
Tax Expense (Benefit)
Profit (loss) for the year
Other comprehensive income
Difference in foreign currency translation
of the financial statements of Subsidiaries
Total comprehensive income (loss)
Total profit (loss) attributable to:
(20.4)
0.9
(19.6)
151.2
0.1
151.3
(0.0012)
0.0096
Owners of the parent entity
Non-controlling interests
Basic Income Per Share
See accompanying notes to consolidated financial statements, which form an integral part of the consolidated financial statements.
PT Krakatau Steel (Persero) Tbk - 4