BEST Bekasi Fajar Industrial Estate Tbk.

[S]
COMPANY REPORT : JANUARY 2014 As of 30 January 2014
Main Board Individual Index : 254.118
Industry Sector : Property, Real Estate And Building Construction (6) Listed Shares : 9,629,045,000
Industry Sub Sector : Property And Real Estate (61) Market Capitalization : 4,159,747,440,000
139 | 4.16T | 0.10% | 91.94%

63 | 4.41T | 0.40% | 80.99%

COMPANY HISTORY SHAREHOLDERS (January 2014)

Established Date : 24-Aug-1989 1. PT Argo Manunggal Land Development 4,946,849,500 : 51.37%
Listing Date : 10-Apr-2012 2. Daiwa House Industry Co. Ltd 964,750,000 : 10.02%
Under Writer IPO : 3. Public (<5%) 3,717,445,500 : 38.61%
PT Ciptadana Securities
Securities Administration Bureau : DIVIDEND ANNOUNCEMENT
PT Raya Saham Registra Bonus Cash Recording Payment
F/I
Plaza Central Building 2nd Fl. Year Shares Dividend Cum Date Ex Date Date Date
Jln. Jend. Sudirman Kav. 47 - 48 Jakarta 12930 2012 9.51 21-Jun-13 24-Jun-13 26-Jun-13 09-Jul-13 F
Phone : (021) 252-5666 2013 2.28 22-May-14 23-May-14 28-May-14 09-Jun-14 F
Fax : (021) 252-5028
ISSUED HISTORY
BOARD OF COMMISSIONERS Listing Trading
1. Witjaksono Abadiman Sidharta *) No. Type of Listing Shares Date Date
2. Hartono 1. First Issue 1,765,000,000 10-Apr-12 10-Apr-12
3. Hendra Lesmana 2. Company Listing 7,000,000,000 T: 10-Apr-12 : 10-Dec-12
*) Independent Commissioners 3. Warrant I 864,045,000 T: 16-Oct-12 : 22-Jan-14

BOARD OF DIRECTORS
1. Hungkang Sutedja
2. Daishi Asano
3. Formula

AUDIT COMMITTEE
1. Witjaksono Abadiman Sidharta
2. Fernandus Chamsi
3. Herbudianto

CORPORATE SECRETARY
Khrisna Daswara

HEAD OFFICE
Kawasan Industri MM2100
Jln. Sumatera Desa Gandari, Kecamatan Cikarang Barat
Bekasi
Phone : (021) 252-5334
Fax : (021) 252-0087

Homepage : www.bekasifajar.com
Email : corp.secr@bfie.co.id
 BEST Bekasi Fajar Industrial Estate Tbk. [S]
TRADING ACTIVITIES
Closing Price* and Trading Volume
Bekasi Fajar Industrial Estate Tbk. [S] Closing Price Freq. Volume Value

Day
Closing Volume
Price* April 2012 - January 2014 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
1,200 2,400 Apr-12 510 185 485 9,376 899,070 351,601 15
May-12 530 420 425 4,743 464,523 222,757 21
1,050 2,100 Jun-12 490 400 480 2,230 151,899 67,959 21
Jul-12 630 480 610 8,563 647,945 361,077 22
Aug-12 660 570 610 4,283 256,301 156,559 19
900 1,800
Sep-12 710 600 700 4,597 210,854 136,274 20
Oct-12 710 630 680 4,537 308,836 204,006 22
750 1,500
Nov-12 740 640 720 8,969 2,667,385 1,780,414 20
Dec-12 780 660 680 7,550 537,586 390,049 18
600 1,200

Jan-13 770 680 730 8,960 1,814,785 1,294,858 21

450 900 Feb-13 810 700 800 9,875 769,454 569,740 20
Mar-13 990 790 970 15,512 739,348 658,633 19
300 600 Apr-13 1,020 910 1,000 14,245 1,098,653 1,035,946 22
May-13 1,050 910 940 16,591 508,054 494,726 22
150 300 Jun-13 940 680 790 19,253 745,912 575,917 19
Jul-13 810 590 610 18,196 704,111 481,031 23
Aug-13 640 295 425 28,370 1,633,759 717,234 17
Sep-13 570 355 475 25,240 1,062,212 479,980 21
Apr-12 Oct-12 Apr-13 Oct-13
Oct-13 600 450 510 10,565 391,594 209,769 21
Nov-13 530 370 385 12,209 402,514 178,340 20
Dec-13 465 355 445 11,000 341,425 140,044 19
Closing Price*, Jakarta Composite Index (IHSG) and
Property, Real Estate and Bulding Construction Index Jan-14 495 379 432 24,925 389,972 169,054 20
April 2012 - January 2014
280%

240%

200%

160%

120%

80%

51.6%
40%
24.5%

- 6.5%

-40%

Apr 12 Oct 12 Apr 13 Oct 13

SHARES TRADED 2012 2013 Jan-14

Volume (Million Sh.) 6,144 10,212 390
Value (Billion Rp) 3,671 6,836 169
Frequency (Thou. X) 55 190 25
Days 178 244 20

Price (Rupiah)
High 780 1,050 495
Low 185 295 379
Close 680 445 432
Close* 680 445 432

PER (X) 13.53 6.67 5.59

PER Industry (X) 17.34 17.79 15.57
PBV (X) 3.60 1.94 1.68
* Adjusted price after corporate action
 BEST Bekasi Fajar Industrial Estate Tbk. [S]
Financial Data and Ratios Book End : December
Public Accountant : Paul Hadiwinata, Hidajat, Arsono, Ade Fatma & Rekan (Member of PKF International Ltd)

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 60,060 582,657 420,127 3,500

Receivables 10,411 9,224 198,804

1,449,707 271,475 362,613 2,800
Inventories
Investment - - -
2,100
Fixed Assets 74,027 75,973 77,491
Other Assets 350 301 301
1,400
Total Assets 1,643,945 2,285,757 3,401,918
Growth (%) 39.04% 48.83% 700

Bank Payable 250,909 227,208 559,025 -

Trade Payable 57,100 4,934 282,686 2011 2012 Sep-13
Total Liabilities 749,079 515,647 1,187,904
Growth (%) -31.16% 130.37%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 2,800,000 2,800,000 2,800,000 2,214
Paid up Capital 700,000 876,500 962,904 2,214

Paid up Capital (Shares) 700 8,765 9,629 1,770

Par Value 1,000 100 100
1,762

Retained Earnings 193,852 664,135 1,054,439

1,311

Total Equity 894,867 1,770,111 2,214,014

895
Growth (%) 97.81% 25.08% 859

INCOME STATEMENTS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 407

Total Revenues 475,957 965,113 781,501

Growth (%) 102.77%
-44

2011 2012 Sep-13

Cost of Revenues 282,102 390,251 177,215

Gross Profit 193,855 574,862 604,287
TOTAL REVENUES (Bill. Rp)
Operating Expenses 36,133 47,888 51,492
Operating Profit 157,722 526,974 552,795 965

Growth (%) 234.12%

965

782
768

Other Income (Expenses) -15,193 -9,437 -36,333

Income before Tax 142,528 517,538 516,462 571

476
Tax 22,954 47,180 34,453
Profit for the period 119,575 470,357 482,008
374

Growth (%) 293.36%

178

Period Attributable - 470,357 481,876 -19

Comprehensive Income 119,575 470,357 482,008 2011 2012 Sep-13

Comprehensive Attributable - - 481,876

RATIOS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 PROFIT FOR THE PERIOD (Bill. Rp)
Dividend (Rp) - 9.51 2.28
470 482
EPS (Rp) - 53.66 50.04 482

BV (Rp) 1,278.38 201.95 229.93

DAR (X) 0.46 0.23 0.35 384

DER(X) 0.84 0.29 0.54

7.27 20.58 14.17
285

ROA (%)
ROE (%) 13.36 26.57 21.77 187

40.73 59.56 77.32 120

GPM (%)
OPM (%) 33.14 54.60 70.73 89

NPM (%) 25.12 48.74 61.68

Payout Ratio (%) 17.72 4.56
-10

2011 2012 Sep-13

Yield (%) - 1.40 0.48