Akbar Indo Makmur Stimec Tbk AIMS

Company Report : July 2007 As of 31 July 2007

Development Board Individual Index : 64.000
Industry Sector : Trade, Services & Investment (9) Listed Shares : 110,000,000
Industry Sub-Sector : Wholesale (Durable & Non Durable Goods) (91) Market Capitalization : 17,600,000,000

Company History Dividend Announcement

Established Date : 07-May-1997 Bonus Cash Cum Ex Recording Payment
F/I
Listing Date : 20-July-2001 Year Shares Dividend Date Date Date Date
Under Writer IPO : 2002 1.00 18-Jul-03 21-Jul-03 23-Jul-03 06-Aug-03 F
PT Sucorinvest Central Gani 2003 1.50 16-Jul-04 17-Jul-04 21-Jul-04 04-Aug-04 F
Securities Administration Bureau :
PT Sinartama Gunita Issued History
Plaza BII Menara 3, 12th Fl. Listing Trading
Jl. MH. Thamrin No. 51 Jakarta 10350 Type of Listing Shares Date Date
Phone : 392-2332 1. First Issue 40,000,000 20-Jul-01 20-Jul-01
Fax : 392-3003 2. Company Listing 70,000,000 20-Jul-01 20-Jul-01

Shareholders (July 2007)

1. PT Stimec International 31,250,000 28.00%
2. Labuan Resources Investment Corp 15,000,000 14.00%
3. PT Brent Securities 10,000,000 9.00%

Board of Commissioners
1. Agus Gurlaya Kartasasmita *)
2. Gunadi Dibjojuwono
3. Tengku Alwin Azis
*) Independent Commissioners

Board of Directors
1. Peter Rulan Isman
2. Johan Yanto

Audit Committee
1. Agus Gurlaya Kartasasmita
2. Amelia Nasrun
3. Erick

Corporate Secretary
Caecilia Kapojos

Head Office:
Jl. Lautze 60
Jakarta - 10710
Phone : (021) 345-6868
Fax : (021) 380-8566

Homepage : http://www.aimstimec.co.id
Email : stimec@centrin.net.id

research and development

1
D I V I S I O N
Akbar Indo Makmur Stimec Tbk AIMS
Trading Activities
Composite Composite Index and Trade Index Sectoral
July 2001 - July 2007 Stock Price Volume Value
Index Index
Month High Low Close Freq. (Thou.) (Rp Mill.) Day
2,700 480
Jan03 205 180 180 3 7 1 22
Composite Stock Price Index
2,250 400 Feb03 135 130 130 3 20 3 19
Trade Index
Mar03 125 120 125 6 774 85 20
1,800 320 Apr03 135 115 130 53 219 27 20
May03 130 120 120 9 9 1 19
1,350 240 Jun03 135 120 130 7 344 45 21
Jul03 - - 130 - - - 23
900 160 Aug03 130 130 130 3 33 4 20
Sep03 175 120 160 148 923 138 21
450 80
Oct03 185 55 70 1,854 73,517 5,565 23
Nov03 80 60 70 272 4,727 336 15
- -
Jul-01 Jul-02 Jul-03 Jul-04 Jul-05 Jul-06 Jul-07
Dec03 80 65 80 230 5,088 372 19
Jan00 - - - - - - -
Jan04 95 75 80 442 15,280 1,299 20
Feb04 85 75 80 166 8,013 652 18
Closing Closing Price and Trading Volume Volume
Mar04 90 75 85 142 4,010 338 22
Price*) July 2001 - July 2007 (Mill. Shares)
Apr04 85 75 85 51 1,540 127 20
2,400 18
May04 85 70 75 66 3,752 295 19
2,000 15
Jun04 80 70 80 15 555 42 21
Jul04 90 65 80 27 10,459 787 21
1,600 12 Aug04 95 80 90 79 1,257 105 21
Sep04 175 75 170 778 15,547 2,084 20
1,200 9 Oct04 210 135 150 1,029 23,015 4,154 21
Nov04 180 135 170 167 1,522 247 17
800 6 Dec04 180 135 180 44 704 115 21
Jan00 - - - - - - -
400 3
Jan05 165 140 165 46 846 134 20
Feb05 435 175 395 2,827 50,344 15,934 18
- -
Mar05 430 300 340 484 4,294 1,626 21
Jul-01 Jul-02 Jul-03 Jul-04 Jul-05 Jul-06 Jul-07
Apr05 335 230 275 90 969 295 20
May05 325 220 280 150 34,170 6,306 20
Jun05 280 190 215 94 876 195 22
Closing Closing Price and Trade Index Sectoral
Jul05 370 185 230 603 5,985 1,736 21
Price*) July 2001 - July 2007 Index
Aug05 360 180 245 1,516 16,475 5,068 22
2,400 480
Sep05 270 185 220 54 4,426 1,050 21
2,000
Closing Price
400
Oct05 205 185 200 47 652 128 21
Trade Index Nov05 220 130 190 34 1,142 228 17
1,600 320 Dec05 220 170 170 82 812 163 20
Jan00 - - - - - - -
1,200 240 Jan06 200 180 180 35 712 134 20
Feb06 210 160 160 35 264 46 20
800 160 Mar06 160 125 135 57 759 113 21
Apr06 290 130 235 285 2,807 595 18
400 80 May06 230 140 160 18 329 59 21
Jun06 260 140 260 21 72 12 22
- -
Jul06 220 100 110 54 959 118 21
Jul-01 Jul-02 Jul-03 Jul-04 Jul-05 Jul-06 Jul-07
Aug06 145 105 135 92 10,574 1,082 20
Sep06 170 115 155 175 1,062 158 21
Shares Traded 2003 2004 2005 2006 Jul 07 Oct06 155 140 140 49 278 40 17
Volume (Thou.) 85,659 85,652 120,988 18,716 14,272 Nov06 160 100 140 54 651 92 22
Value (Million) 6,578 10,244 32,864 2,489 1,614 Dec06 165 125 165 16 251 40 19
Frequency (X) 2,588 3,006 6,027 891 503 Jan00 - - - - - - -
Days 93 164 177 140 74 Jan07 200 125 130 18 359 47 22
Feb07 144 130 134 84 434 59 20
Price (Rupiah) Mar07 140 127 128 41 213 28 21
High 205 210 435 290 200 Apr07 139 125 131 74 10,755 1,099 20
Low 55 65 130 100 125 May07 165 129 164 151 1,529 222 21
Close 80 180 170 165 160 Jun07 180 135 146 45 501 78 20
Close * 80 180 170 165 160 Jul07 190 150 160 90 482 82 22
Aug07 - - - - - - -
PER (X) 19.54 27.97 24.79 160.27 22.24 Sep07 - - - - - - -
PER Industry (X) 21.94 10.84 9.39 18.25 20.24 Oct07 - - - - - - -
PBV (X) 0.51 1.11 1.02 0.99 0.94 Nov07 - - - - - - -
Dec07 - - - - - - -
*) Adjusted price after corporate action

research and development

2
D I V I S I O N
Akbar Indo Makmur Stimec Tbk AIMS
Financial Data and Ratios
Public Accountant : Rodi Kartamulja, Budiman & Co. Book End : December

BALANCE SHEET Dec-02 Dec-03 Dec-04 Dec-05 Dec-06 Jun-07

Assets and Liabilities
(Million Rp except Par Value) (Trillion Rp)
Cash & Cash Equivalents 805 3,958 2,541 522 49 39 0.075
Accounts Receivable 7,143 8,378 17,376 47,303 60,516 58,830 Assets Liabilities
0.060

Inventories 4,935 8,599 8,482 5,539 0 0

Current Assets 13,023 21,061 28,526 53,974 67,536 59,226 0.045

Fixed Assets 6,116 6,259 6,843 6,663 425 300

0.030
Other Assets 0 0 0 0 0 0
Total Assets 19,370 27,542 35,583 61,348 68,696 60,255
0.015
Growth (%) 42.19% 29.20% 72.41% 11.98% -12.29%
-
Current Liabilities 1,499 9,319 16,802 41,588 49,921 41,062 2002 2003 2004 2005 2006 Jun-07
Long Term Liabilities 947 959 975 1,496 398 420
Total Liabilities 2,447 10,279 17,777 43,084 50,319 41,482
Growth (%) 320.13% 72.95% 142.36% 16.79% -17.56% Total Equity
(Trillion Rp)
0.019
Minority Interest 0 0 0 0 0 0 0.02
0.017 0.018 0.018 0.018
0.017
Authorized Capital 25,000 25,000 44,000 44,000 44,000 44,000
Paid up Capital 11,000 11,000 11,000 11,000 11,000 11,000 0.02

Paid up Capital (Shares) 110 110 110 110 110 110

0.01

Par Value 100 100 100 100 100 100

Retained Earnings 1,707 2,048 2,591 3,049 3,162 3,558 0.01

Total Equity 16,923 17,263 17,806 18,264 18,377 18,773

Growth (%) 2.01% 3.15% 2.57% 0.62% 2.15% 0.00

INCOME STATEMENTS (Million Rp) 2002 2003 2004 2005 2006 Jun-07
Total Revenues 46,487 59,963 93,099 136,454 174,227 48,406
Growth (%) 28.99% 55.26% 46.57% 27.68%
Total Revenues
Expenses 42,905 55,548 85,042 126,520 166,543 47,171 (Trillion Rp)
Gross Profit 3,582 4,414 8,057 9,934 7,684 1,235 0.174
Operating Expenses 2,770 3,244 5,760 7,034 4,965 804
0.17

Operating Profit 812 1,171 2,298 2,900 2,719 432 0.14

0.136

Growth (%) 44.10% 96.27% 26.23% -6.25%

0.10 0.093
Other Income (Expenses) 56 -552 -1,310 -1,798 -2,254 111
0.060
Income before Tax 868 619 988 1,103 465 542 0.07

0.048
0.046
Tax 57 168 280 348 351 147
0 0 0 0 0 0
0.03

Minority Interest
Net Income 811 450 708 754 113 396 -

Growth (%) -44.47% 57.16% 6.57% -84.99% 2002 2003 2004 2005 2006 Jun-07

RATIOS
Current Ratio (%) 868.76 225.99 169.77 129.78 135.29 144.24 Total Income
(Billion Rp)
Dividend (Rp) 1.00 1.50 - - - -
0.81
EPS (Rp) 7.37 4.10 6.44 6.86 1.03 3.60 0.81 0.75
0.71
BV (Rp) 153.85 156.94 161.88 166.04 167.07 170.66
DAR (X) 0.13 0.37 0.50 0.70 0.73 0.69 0.65

DER(X) 0.14 0.60 1.00 2.36 2.74 2.21 0.49

0.45
0.40
ROA (%) 4.48 2.25 2.78 1.80 0.68 0.90
ROE (%) 5.13 3.58 5.55 6.04 2.53 2.89 0.32

GPM (%) 7.71 7.36 8.65 7.28 4.41 2.55

0.11
OPM (%) 1.75 1.95 2.47 2.13 1.56 0.89
0.16

NPM (%) 1.75 0.75 0.76 0.55 0.06 0.82 -

Payout Ratio (%) 13.56 36.63 - - - - 2002 2003 2004 2005 2006 Jun-07
Yield (%) 0.50 1.88 - - - -

Disclaimer:
The facts and opinions stated or expressed in this publication are for information purposes only and are not necessarily and must not be relied upon as being those of the publisher or of the
institutions for which the contributing authors work. Although every care has been taken to ensure the accuracy of the information contained within the publication it should not be by any person
relied upon as the basis for taking any action or making any decision. The Jakarta Stock Exchange cannot be held liable or otherwise responsible in anyway for any advice action taken or
decision made on the basis of the facts and opinions stated or expressed or stated within this publication.
research and development
3
D I V I S I O N