BIMA Primarindo Asia Infrastructure Tbk.

COMPANY REPORT : JANUARY 2014 As of 30 January 2014

Development Board Individual Index : 85.999
Industry Sector : Miscellaneous Industry (4) Listed Shares : 86,000,000
Industry Sub Sector : Footwear (44) Market Capitalization : 60,200,000,000
454 | 0.06T | 0.001% | 99.98%

462 | - T | 0.00000% | 100%

COMPANY HISTORY SHAREHOLDERS (January 2014)

Established Date : 01-Jul-1988 1. PT Golden Lestari 40,150,000 : 46.69%
Listing Date : 30-Aug-1994 2. PT Woori Korindo Securities Indonesia 18,650,000 : 21.69%
Under Writer IPO : 3. PT Usaha Bersama Sekuritas 7,858,000 : 9.14%
PT Danareksa Sekuritas 4. PT Golden Lestari 5,000,000 : 5.81%
Securities Administration Bureau : 5. PT Indomitra Securities 4,750,000 : 5.52%
PT Raya Saham Registra 6. Public (<5%) 9,592,000 : 11.15%
Plaza Central Building 2nd Fl.
Jln. Jend. Sudirman Kav. 47 - 48 Jakarta 12930 DIVIDEND ANNOUNCEMENT
Phone : (021) 252-5666 Bonus Cash Recording Payment
F/I
Fax : (021) 252-5028 Year Shares Dividend Cum Date Ex Date Date Date
1994 60.00 23-Jan-95 24-Jan-95 31-Jan-95 15-Feb-95 I
BOARD OF COMMISSIONERS 1994 80.00 23-Jun-95 26-Jun-95 04-Jul-95 03-Aug-95 F
1. Abdul Rachman Ramly 1995 50.00 14-Aug-96 15-Aug-96 23-Aug-96 20-Sep-96 F
2. Endang Kosasih *) 1996 15.00 03-Jul-97 04-Jul-97 14-Jul-97 11-Aug-97 F
3. Hariadi Darmawan *) 1997 25 : 18 15-Oct-97 16-Oct-97 24-Oct-97 27-Nov-97
*) Independent Commissioners
ISSUED HISTORY
BOARD OF DIRECTORS Listing Trading
1. Bambang Setiyono No. Type of Listing Shares Date Date
2. David Jahja 1. First Issue 10,000,000 30-Aug-94 30-Aug-94
3. Yati Nurhayati 2. Company Listing 15,000,000 30-Aug-94 28-Feb-95
3. Stock Split 25,000,000 03-Nov-97 03-Nov-97
AUDIT COMMITTEE 4. Bonus Shares 36,000,000 04-Nov-97 04-Nov-97
1. Hariadi Darmawan
2. Meery Soetanto
3. Sri Mulyani

CORPORATE SECRETARY
Mohamad Al Hadi

HEAD OFFICE
Jln. Raya Ranca Bolang No. 98
Gedebage
Bandung
Phone : (022) 756-0555
Fax : (022) 756-2406

Homepage :-
Email : tax@primarindo.com
 BIMA Primarindo Asia Infrastructure Tbk.
TRADING ACTIVITIES
Closing Price* and Trading Volume
Primarindo Asia Infrastructure Tbk. Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2010 - January 2014 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
1,000 1.60 Jan-10 - - 900 - - - -
Feb-10 - - 900 - - - -
875 1.40 Mar-10 - - 900 - - - -
Apr-10 - - 900 - - - -
May-10 - - 900 - - - -
750 1.20
Jun-10 - - 900 - - - -
Jul-10 - - 900 - - - -
625 1.00
Aug-10 - - 900 - - - -
Sep-10 - - 900 - - - -
500 0.80
Oct-10 - - 900 1 1,200 600 1
Nov-10 - - 900 - - - -
375 0.60 Dec-10 - - 900 - - - -

250 0.40 Jan-11 - - 900 - - - -

Feb-11 - - 900 - - - -
125 0.20 Mar-11 - - 900 - - - -
Apr-11 - - 900 - - - -
May-11 - - 900 - - - -
Jun-11 - - 900 - - - -
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14
Jul-11 - - 900 - - - -
Aug-11 - - 900 - - - -
Sep-11 - - 900 - - - -
Closing Price*, Jakarta Composite Index (IHSG) and Oct-11 - - 900 - - - -
Miscellaneous Industry Index Nov-11 - - 900 - - - -
January 2010 - January 2014 Dec-11 - - 900 - - - -
150%
Jan-12 - - 900 - - - -
125% Feb-12 - - 900 - - - -
Mar-12 900 900 900 1 0.5 0.5 1
100% Apr-12 - - 900 - - - -
87.9% May-12 - - 900 - - - -
75% Jun-12 - - 900 - - - -
71.6%
Jul-12 - - 900 - - - -
Aug-12 - - 900 - - - -
50%
Sep-12 - - 900 - - - -
Oct-12 - - 900 - - - -
25%
Nov-12 - - 900 - - - -
Dec-12 - - 900 - - - -
-

Jan-13 - - 900 - - - -
-25% -22.2% Feb-13 - - 900 - - - -
Mar-13 - - 900 - - - -
-50% Apr-13 - - 900 - - - -
Jan 10 Jan 11 Jan 12 Jan 13 Jan 14 May-13 - - 900 - - - -
Jun-13 - - 900 - - - -
Jul-13 - - 900 - - - -
SHARES TRADED 2010 2011 2012 2013 Jan-14 Aug-13 - - 900 - - - -
Volume (Million Sh.) 1 - 0.001 0.01 - Sep-13 800 800 800 1 5 4 1
Value (Billion Rp) 0.6 - 0.000 0.008 - Oct-13 - - 800 - - - -
Frequency (Thou. X) 0.001 - 0.001 0.002 - Nov-13 - - 800 - - - -
Days 1 - 1 2 - Dec-13 700 700 700 1 5 4 1

Price (Rupiah) Jan-14 - - 700 - - - -

High - - 900 800 -
Low - - 900 700 -
Close 900 900 900 700 700
Close* 900 900 900 700 700

PER (X) 8.46 31.76 29.51 -4.50 -3.73

PER Industry (X) 16.08 12.24 18.33 18.64 14.95
PBV (X) -0.40 -0.41 -0.41 -0.30 -0.30
* Adjusted price after corporate action
 BIMA Primarindo Asia Infrastructure Tbk.
Financial Data and Ratios Book End : December
Public Accountant : AF. Rachman & Soetjipto WS.

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 2,879 2,182 3,466 6,533 13,528 313

Receivables 11,693 8,942 10,526 13,054 19,173

47,684 49,663 53,553 61,646 55,891 250
Inventories
Current Assets 67,047 64,945 72,542 84,504 93,108
188
Fixed Assets 18,728 16,398 15,192 15,034 14,708
Other Assets 170 349 484 562 692
125
Total Assets 94,881 87,275 91,526 100,101 111,282
Growth (%) -8.02% 4.87% 9.37% 11.17% 63

Current Liabilities 114,702 116,597 138,192 154,172 169,951 -

Long Term Liabilities 182,210 163,556 143,776 133,747 139,173 2009 2010 2011 2012 Sep-13
Total Liabilities 296,912 280,153 281,967 287,919 309,124
Growth (%) -5.64% 0.65% 2.11% 7.37%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 172,000 172,000 172,000 172,000 172,000
Paid up Capital 43,000 43,000 43,000 43,000 43,000 20

2009 2010 2011 2012 Sep-13

Paid up Capital (Shares) 86 86 86 86 86
Par Value 500 500 500 500 500
-24

Retained Earnings -245,031 -235,878 -233,441 -230,818 -240,842

-69

Total Equity -202,031 -192,878 -190,441 -187,818 -197,842

Growth (%) 4.53% 1.26% 1.38% -5.34% -113

INCOME STATEMENTS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 -158

Total Revenues 242,228 321,452 184,387 243,531 192,832

Growth (%) 32.71% -42.64% 32.08% -188
-202

-193 -190
-202 -198

Cost of Revenues 202,240 277,852 141,458 188,595 142,513

Gross Profit 39,988 43,600 42,929 54,936 50,319
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 23,664 27,784 38,215 -45,797 32,971
Operating Profit 16,324 15,817 4,713 9,138 17,349 321

Growth (%) -3.11% -70.20% 93.88%

321

256
242 244

Other Income (Expenses) 15,012 -3,311 - - -30,444 193

184
Income before Tax 31,336 12,505 4,713 9,138 -13,095 190

Tax 18,998 - 2,277 -6,515 -3,071

Profit for the period 12,339 12,505 2,437 2,623 -10,024
125

Growth (%) 1.35% -80.51% 7.65%

59

Period Attributable - - - 2,623 -10,024 -6

Comprehensive Income 12,339 9,153 2,437 2,623 -10,024 2009 2010 2011 2012 Sep-13
Comprehensive Attributable - - - - -10,024

RATIOS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 58.45 55.70 52.49 54.81 54.79
12 13
Dividend (Rp) - - - - - 13

EPS (Rp) - - - 30.50 -116.56

BV (Rp) -2,349.20 -2,242.77 -2,214.43 -2,183.93 -2,300.49 8

DAR (X) 3.13 3.21 3.08 2.88 2.78 2.4 2.6

-1.47 -1.45 -1.48 -1.53 -1.56
3

DER(X) Sep-13
ROA (%) 13.00 14.33 2.66 2.62 -9.01 -1

ROE (%) -6.11 -6.48 -1.28 -1.40 5.07 2009 2010 2011 2012

GPM (%) 16.51 13.56 23.28 22.56 26.09 -6

OPM (%) 6.74 4.92 2.56 3.75 9.00

NPM (%) 5.09 3.89 1.32 1.08 -5.20
-10

-10
Payout Ratio (%) - -
Yield (%) - - - - -