SMMT Golden Eagle Energy Tbk.

*)
COMPANY REPORT : JULY 2015 As of 31 July 2015
Development Board Individual Index : 3,930.376
Industry Sector : Mining (2) Listed Shares : 3,150,000,000
Industry Sub Sector : Coal Mining (21) Market Capitalization : 5,292,000,000,000
135 | 5.62T | 0.11% | 90.84%

137 | 1.30T | 0.09% | 95.43%

COMPANY HISTORY SHAREHOLDERS (July 2015)

Established Date : 14-Mar-1980 1. Credit Suisse AG SG Branch S/A 936,018,598 : 29.71%
Listing Date : 29-Feb-2000 2. Credit Suisse AG SG Branch S/A 653,632,010 : 20.75%
Under Writer IPO : 3. Credit Suisse AG SG Br S/A Eag 530,380,445 : 16.84%
- 4. Citibank London S/A Investec B 189,497,000 : 6.02%
Securities Administration Bureau : 5. Credit Suisse International- 9 183,027,850 : 5.81%
PT Sirca Datapro Perdana 6. Public (<5%) 657,444,097 : 20.87%
Wisma Sirca
Jln. Johar No.18, Menteng, Jakarta 10340 DIVIDEND ANNOUNCEMENT
Phone : (021) 314-0032, 390-5920, 390-0645 Bonus Cash Recording Payment
F/I
Fax : (021) 390-0671, 390-0652 Year Shares Dividend Cum Date Ex Date Date Date
-
BOARD OF COMMISSIONERS
1. Darjoto Setiawan ISSUED HISTORY
2. Bambang Setyawan *) Listing Trading
3. Bekto Suprapto *) No. Type of Listing Shares Date Date
4. Harry Wiguna *) 1. Company Listing (BES) 80,000,000 03-Dec-07 03-Dec-07
5. Stephen Sulistyo 2. Right Issues I 820,000,000 17-Jul-12 17-Jul-12
*) Independent Commissioners 3. Bonus Shares 2,250,000,000 24-Jul-14 24-Jul-14

BOARD OF DIRECTORS
1. Hendra Surya
2. Abed Nego
3. Achmad Hawadi

AUDIT COMMITTEE
1. Harry Wiguna
2. Aulia Wirawan
3. Megawati Affan

CORPORATE SECRETARY
Abed Nego

HEAD OFFICE
Menara Rajawali 21st Fl.
Jln. DR. Ide Anak Agung Gede Agung Lot #5.1,
Kawasan Mega Kuningan, Jakarta Selatan 12950
Phone : (021) 576-0808
Fax : (021) 576-3362, 576-1587

Homepage :
Email : chrismasari@rajawali.com
 SMMT Golden Eagle Energy Tbk. *)
TRADING ACTIVITIES
Closing Price* and Trading Volume
Golden Eagle Energy Tbk. *) Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2011 - January 2013 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
4,000 32.0 Jan-11 - - 2,175 - - - -
Feb-11 - - 2,175 1 3 4 1
3,500 28.0 Mar-11 - - 2,175 - - - -
Apr-11 - - 2,175 2 75 99 2
May-11 - - 2,175 - - - -
3,000 24.0
Jun-11 - - 2,175 - - - -
Jul-11 - - 2,175 - - - -
2,500 20.0
Aug-11 - - 2,175 - - - -
Sep-11 - - 2,175 - - - -
2,000 16.0
Oct-11 - - 2,175 - - - -
Nov-11 - - 2,175 - - - -
1,500 12.0 Dec-11 - - 2,175 - - - -

1,000 8.0 Jan-12 - - 2,175 1 7 14 1

Feb-12 - - 2,175 - - - -
500 4.0 Mar-12 - - 2,175 - - - -
Apr-12 - - 2,175 2 55 99 2
May-12 - - 2,175 12 217 465 7
Jun-12 - - 650 20 12,744 6,945 9
Jan-11 Jul-11 Jan-12 Jul-12 Jan-13
Jul-12 2,050 780 1,930 9,148 79,578 115,112 11
Aug-12 3,500 1,850 3,475 7,622 52,430 128,559 18
Sep-12 4,000 3,275 3,500 3,918 32,665 114,091 20
Closing Price*, Jakarta Composite Index (IHSG) and Oct-12 3,875 3,375 3,550 3,689 41,801 149,998 22
Mining Index Nov-12 3,550 3,100 3,500 3,146 34,435 116,087 20
January 2011 - January 2013 Dec-12 3,700 3,450 3,625 463 33,122 115,250 18
525%
512.6%
Jan-13 4,000 3,500 3,975 257 3,971 14,951 21
450%

375%

300%

225%

150%

75%

19.5%
-

-42.8%
-75%

Jan 11 Jul 11 Jan 12 Jul 12 Jan 13

SHARES TRADED 2009 2010 2011 2012 Jan-13

Volume (Million Sh.) 68 88 0.08 287 4
Value (Billion Rp) 19 22 0.1 747 15
Frequency (Thou. X) 0.8 0.3 0.003 28 0.3
Days 42 40 3 128 21

Price (Rupiah)
High 400 2,175 - 4,000 4,000
Low 145 200 - 780 3,500
Close 225 2,175 2,175 3,625 3,975
Close* 67 649 649 3,625 3,975

PER (X) -101.42 228.11 315.72 4,400.35 -198.88

PER Industry (X) 16.89 19.08 15.42 3.23 -10.63
PBV (X) -9.87 7.31 11.44 12.13 11.97
* Adjusted price after corporate action
 SMMT Golden Eagle Energy Tbk. *)
Financial Data and Ratios Book End : December
Public Accountant : Osman Bing Satrio & Eny (Member of Deloitte Touche Tohmatsu Limited)

BALANCE SHEET Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(Million Rp except Par Value) Assets Liabilities
Cash & Cash Equivalents 3,351 6,521 4,529 156,006 167,526 750

Receivables 1,909 2,476 716 10,003 2,531

1,227 933 1,086 75 12,990 600
Inventories
Current Assets 7,385 10,383 7,159 166,021 183,291
450
Fixed Assets 2,109 4,264 1,452 2,439 40,255
Other Assets 5,407 640 - 2,051 -
300
Total Assets 18,723 15,287 8,822 480,179 626,650
Growth (%) -18.35% -42.29% 5,342.82% 30.50% 150

Current Liabilities 3,928 2,131 24,318 32,561 38,944 -

Long Term Liabilities 24,502 25,971 2,132 1,605 123,479 2009 2010 2011 2012 2013
Total Liabilities 28,430 28,102 26,450 34,166 162,422
Growth (%) -1.15% -5.88% 29.17% 375.40%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 20,000 20,000 20,000 450,000 450,000 464
446
Paid up Capital 10,000 10,000 10,000 112,500 112,500 464

Paid up Capital (Shares) 80 80 80 900 900

Par Value 125 125 125 125 125
368

Retained Earnings -10,939 -14,048 -28,359 678 17,496

271

Total Equity -9,706 -12,816 -17,628 446,014 464,228

Growth (%) -32.03% -37.55% N/A 4.08% 175

INCOME STATEMENTS Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 79

31,143 28,407 28,419 24,004 35,159 2009 2010 2011

Total Revenues
Growth (%) -8.79% 0.04% -15.54% 46.47%
-18

-9.7 -13 -18 2012 2013

Cost of Revenues 15,563 17,798 17,248 - 14,810

Gross Profit 15,580 10,609 11,171 24,004 20,349
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 15,767 13,597 12,732 8,129 -
Operating Profit -186 -2,988 -1,562 - - 35

Growth (%) -1,502.83% 47.74% 100.00% 31

35

28 28
24
28

Other Income (Expenses) 3,189 -31 - - -

Income before Tax 3,003 -3,019 -1,562 15,875 20,349 21

Tax 1,137 91 - 755 1,011

Profit for the period 1,866 -3,109 -1,562 14,302 19,338
14

Growth (%) N/A 49.78% N/A 35.21%

6

Period Attributable - - - 14,302 16,819 -1

Comprehensive Income 1,866 -3,109 -1,716 14,302 19,338 2009 2010 2011 2012 2013
Comprehensive Attributable - - - - 16,819

RATIOS Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 188.01 487.17 29.44 509.88 470.66
19
Dividend (Rp) - - - - - 19

EPS (Rp) - - - 15.89 18.69 14

BV (Rp) -121.33 -160.20 -220.35 495.57 515.81 15

DAR (X) 1.52 1.84 3.00 0.07 0.26

-2.93 -2.19 -1.50 0.08 0.35
10

DER(X)
ROA (%) 9.96 -20.34 -17.70 2.98 3.09 6

ROE (%) -19.22 24.26 8.86 3.21 4.17 1.9

GPM (%) 50.03 37.35 39.31 100.00 57.88 1
2010 2011

OPM (%) -0.60 -10.52 -5.49 - -

2009 2012 2013
NPM (%) 5.99 -10.95 -5.49 59.58 55.00 -1.6
-3

-3.1
Payout Ratio (%) - -
Yield (%) - - - - -