MIRA INFORM REPORT

 

 

Report Date :

13.01.2011

 

IDENTIFICATION DETAILS

 

Name :

P.T. BUMI RESOURCES Tbk

 

 

Formerly Known As :

P.T. BUMI MODERN TBK

 

 

Registered Office :

Wisma Bakrie Building 2, 7th Floor, Jl. HR. Rasuna Said Kav. B-2, Jakarta 12920

 

 

Country :

Indonesia

 

 

Financials (as on) :

30.09.2010

 

 

Date of Incorporation :

26.06.1973

 

 

Com. Reg. No.:

No. AHU-41681.AH.01.02.Tahun 2010

 

 

Legal Form :

Public Listed Company

 

 

Line of Business :

Investment Holding

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

US$. 400.0 million

Status :

Satisfactory

Payment Behaviour :

No Complaints

Litigation :

Clear

 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – June 30, 2010

 

Country Name

Previous Rating

                   (01.04.2010)                  

Current Rating

(30.06.2010)

Indonesia

b1

b1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

Name of company

 

P.T. BUMI RESOURCES Tbk

 

company Address

 

Head Office

Wisma Bakrie Building 2, 7th Floor

Jl. HR. Rasuna Said Kav. B-2

Jakarta 12920

Indonesia

Phones             - (62-21) 5794 2080 (hunting)

Fax                   - (62-21) 5794 2070

Email                - operation@bumiresources.com

Website            - http://www.bumiresources.com

Building Area     - 36 storey

Office Space      - 800 sq. meters

Region              - Commercial

Status               - Owned by Bakrie Group

 

 

Date of Incorporation

 

26 June 1973 as P.T. BUMI MODERN, changed its name to P.T. BUMI MODERN TBK., on August 19, 1997 and changed again to P.T. BUMI RESOURCES TBK., on July 5, 2000.

         

 

Legal Form

 

P.T. Tbk. (Perseroan Terbatas Terbuka) or Public Listed Company

                                                       

 

Company Reg. No.

 

The Ministry of Law and Human Rights

  a.  No. AHU-94186.AH.01.02.Tahun 2008

      Dated 09 December 2008

 

  b.  No. AHU-41681.AH.01.02.Tahun 2010

      Dated 24 August 2010

 


Company Status

 

Foreign Investment Company (PMA)

 

 

Permit by the Government Department

 

  a.  The Capital Investment Coordinating Board

      No. 259/II/PMDN/1990

      Dated 7 June 1990

 

  b.  The Department of Industry and Trade

      TDP. No. 090311129169

      Dated 13 February 2001

 

  c.  The Department of Finance

      NPWP No. 01.122.101.7-054.000

 

  d.  The Market Supervisory Agency

      No. Kep-179/BL/2008

     Dated 14 May 2008

 

Related Company :        

The BUMI RESOURCES Group Members

 

 

CAPITAL AND OWNERSHIP

 

Capital Structure :

Authorized Capital                             - US$. 1,400,714,922

Issued Capital                                   - US$. 1,400,714,922

Paid up Capital                                  - US$. 1,400,714,922

 

Shareholders (as of 30 September 2010) :

a. Glencore International AG.,     - US$       69,908,841  (    5.12%)

b. PT. Bakrie & Brothers Tbk.     - US$.      48,449,143  (    3.55%)

c. The Publics                           - US$. 1,248,197,179  (  91.33%)

Sub-Total                                  - US$. 1,366,555,163  (100.00%)

d. Treasury Stock                      - US$.      34,159,759

Total                                        - US$. 1,400,714,992

 

 


BUSINESS ACTIVITIES

 

Lines of Business :                         

Investment Holding

 

Production Capacity :

None

 

Total Assets (30 September 2010) :     

a. Current Assets                 - US$ 2,676,752,211

b. Non Current Assets          - US$ 5,713,448,272

c. Total Assets                    - US$ 8,390,200,483

 

Started Operation  :

1979

 

Brand Name :                                 

BUMI RESOURCES

 

Technical Assistance :                    

None

 

Number of Employee :

7,130 persons

 

Marketing Area :

Domestic (Local)      - 50 %

Export                     - 50%                     

 

Market Situation :                           

Competitive

 

Business Trend :                           

Growing

 

 

BANKER, AUDITOR & LITIGATION

 

Bankers :

a. P.T. Bank NEGARA INDONESIA Tbk

    Gedung BNI Wisma 46

    Jl. Jend. Sudirman Kav. 1

    Jakarta Pusat

b. CITIBANK N.A.

    Citibank Tower

    Jl. Jend. Sudirman Kav. 54-44

    Jakarta Selatan

c. P.T. Bank MANDIRI Tbk

    Gedung Bank Mandiri

    Jl. Gatot Subroto Kav. 36-38

    Jakarta Selatan

 

Auditor :

Tjiendradjaja & Handoko Tomo (a member of Mazars)

           

Litigation :                                      

No litigation record in our database

 

 

FINANCIAL FIGURE

 

Annual Sales :

2007 – US$  2,265.5 million

2008 – US$. 3,378.4 million

2009 – US$. 3,219.3 million

2010 – US$. 3,174.1 million (as per 30 September 2010)

 

Net Profit :

2007 – US$. 789.0 million

2008 – US$. 371.7 million

2009 – US$. 190.4 million

2010 – US$. 195.6 million (as per 30 September 2010)

           

Payment Manner :                          

Average

 

Financial Comment :                      

Satisfactory

 

 

KEY EXECUTIVES

 

Board of Management :                

President Director       - Mr. Ari Saptari Hudaya

Directors                    - a. Mr. Eddie Junianto Soebari

                                   b. Mr. Kenneth Patrick Farrell

                                   c. Mr. Dileep Srivastava

                                   d. Mr. Andrew C. Beckham

 

Board of Commissioner :              

President Commissioner                   - Mr. Suryo Bambang Sulisto

Independent Commissioners             - a. Mr. Iman Taufik

                                                        b. Mr. Fuan Hasan Masyhur


Commissioners                                - a. Mr. Sulaiman Zuhdi Pane

                                                        b. Mr. Nalinkant Amratlal Rathod

                                                        c. Mr. Kusumo A. Martoredjo

                                                        d. Mr. Jay Abdullah Alatas

                                                        e. Mr. Anton Setianto Soedarsono

 

Signatories :                                 

President Director (Mr. Ari Saptari Hudaya) or one of the Directors (Mr. Eddie Junianto Soebari,  Mr. Kenneth Patrick Farrell, Mr. Dileep Srivastava and Mr. Andrew C. Beckham) which must be approved by the Board of Commissioners.

 

 

CAPABILITIES

 

Management Capability :             

Satisfactory

 

Business Morality :                        

Satisfactory

 

Credit Risk :

Below Average

 

Credit Recommendation :             

Credit can be proceeded normally

 

Proposed Credit Limit :

Moderate amount

 

Maximum Credit Limit :

US$. 400.0 million on the 90 days of payment

 

 

OVERALL PERFORMANCE

 

Originally named P.T. BUMI MODERN, the company was established in June 1973 with an authorized capital of Rp 200,000,000.- entirely issued and paid up. The company was founded by Mr. Drs. Imam Kadri Soeprakto, Mr. Achmad Soegianto and P.T. INDONESIA MODERN SURABAYA as the original shareholders. The company's notarial act was since revised a couple of times. In December 1981 the authorized capital was increased to Rp 7,500,000,000.- with the issued and paid up capital amounting to Rp 7,375,000,000.- Concurrently all the original shareholders withdrew and were replaced by P.T. ASURANSI JIWA BERSAMA BUMI PUTERA 1912 (P.T. AJB BP 1912), Mr. Haji Abdoel Latief Tojib and Mr. Peter Sondakh. In December 1989 all the above shareholders, except PT AJB BP 1912, pulled out. In July 1990 the company went public, selling 28.60% of its shares through the Stock Exchange.

 

In August 1997 the company's name was changed to P.T. BUMI MODERN Tbk. and concurrently new shareholders joined the company, namely P.T. BAKRIE CAPITAL INDONESIA (P.T.BCI), P.T. TASPEN, P.T. JAN DARMADI CORPORATION and P.T. JAMINAN SOSIAL TENAGA KERJA (P.T. JAMSOSTEK). On this occasion the authorized capital was increased to Rp 396,000,000,000.- with the issued and paid up capital amounting to Rp 99,000,000,000.-. In November 1997 the company made a second offer of shares on the stock exchange. At the same time the company's issued and paid up capital was stepped up to Rp 396,000,000,000.-. On this occasion P.T. AJB BP 1912 withdrew as a shareholder from the company.

 

In February 2000 the company's authorized capital was increased to Rp 10,000,000,000,000.- with the issued and paid up capital amounting to Rp 9,702,000,000,000.-. Concurrently new shareholders joined the company, namely LONG HAUL HOLDINGS Ltd., of New Jersey and MINARAK LABUAN LTD. of Malaysia. In September 2000 the company's name was changed to P.T. BUMI RESOURCES Tbk, (P.T. BR Tbk.).

 

Pursuant to the notary deed of amended was made by Mr. Aulia Taufani, SH., a public notary in Jakarta, 12 June 2008 that the shareholders of  P.T. BR Tbk., are PT. Bakrie & Brothers Tbk. (14.28%), PT. Samuel Sekuritas Indonesia (3.69%), Jupiter Asia No. 1 Pte. Ltd., (4.30%), JP Morgan Chase Bank NA (1.95%), The Bank of New York (1.89%) and Publics (73.89%). P.T. BR Tbk., obtained its registration number of the Department of Laws and Human Rights of the Republic of Indonesia on December 9, 2008 under number AHU-94186.AH.01.02.Tahun 2008.

 

The latest pursuant to the consolidated financial statement of P.T. BR Tbk., for ended 30 September 2010, that the shareholders of P.T. BR Tbk., are PT. Bakrie & Brothers Tbk. (3.55%), Glencore International AG., (5.12%) and Publics (91.33%).  Concurrently, the authorized capital was converted to US dollar become US$ 1,400,714,922 entirely was issued and fully paid up.  The latest amendment notary deed has obtained registration number from the Department of Law and Human Rights under No. AHU-41681.AH.01.02.Tahun 2010, dated 24 August  2010.  No changes have been effected in term of its shareholding composition and capital structures to date.


Business Activities

P.T. BR Tbk has been in operation since 1979, at first in hotelry development and management. The company at first was managing and developing a hotelry complex named HYATT BUMI SURABAYA, a five star hotel with 511 rooms, in Surabaya, East Java. The hotel's ownership belongs to P.T. BR Tbk. by having taken over the shares of P.T. ASURANSI JIWA BERSAMA BUMIPUTERA 1912 (P.T. AJB BP 1912) in the hotel through the stock exchange in 1997. But in September 1998 the hotel was re-sold to P.T. AJB BP 1912. The resale was affected in the context of the transfer of P.T. BR Tbk.'s debts to P.T. PANIN Bank.

 

Previously in October 1997 P.T. BR Tbk. had expanded business to the Republic of Uzbekistan by having taken over 100% of P.T. BAKRIE INVESTINDO's shares in LIMITED LIABILITY SOCIETY BUMI MODERN UZBEKISTAN (owning an hotel) worth US$ 38,000,000.-. The company then was renamed BUMI UZBEKISTAN Ltd. Initial name of the four-star hotel was Le Meriden Hotel managed by Le Meridien of France. In September 2001 Le Meredien of France pulled out and the hotel was directly managed by BUMI UZBEKISTAN Ltd., and the name was changed to Hotel Bumi Taskent. In May 2002 it was managed under franchise agreement with P.T. AQUALITA INDAH (Choise Hotels Indonesia) which then renamed Hotel Bumi Taskent International. In November 2001 the hotel was sold to P.T. HATI PRIMA PERDASA (the Indonesian national private company) at the price of US$ 5,000,000.-

 

After sale of its hotel assets in Surabaya, P.T. BR Tbk. started to switch its core business from the hotel business to investment holding and took over shares in subsidiaries in the oil sector. The company in December 2000 took over 100% of the shares of GALLO OIL (GO) Ltd. of Jersey which previously was owned by LONG HAUL HOLDING and MINARAK LABUAN Ltd.  GO Ltd. has already been provided with a Petroleum Exploration and Production Authority (PEPA) from the Yaman Republic Government to operate in the oil industry in that country.  The projects are known as BLOK R-2 (East Al Maber) with 50% working interest ownership, and Blok B-13 (Al Armah) with 100% ownership working interest. The oilfield exploration was started since January 2001 producing some 250,000 barrels per day coming from 6 oil wells.

 

To finance its project P.T. BR Tbk in December 2000 issued US$ 12.0 million worth of bonds. Other than to finance the above project, the proceeds of the bond issue were also partly used to finance an oil mining project in TAC Sambidoyong, Cirebon (West Java) in cooperation with KOREA NATIONAL OIL CORPORATION and P.T. PUTRA BHAKTI MAHKOTA for the management of an 11,965 sq. kilometer oilfield expected to start producing in 2002. In this project P.T. BR Tbk. controls 40% of the shares. This oilfield was previously managed by the state oil company PERTAMINA when it produced 4,840 barrels per day. But in June 2002 P.T. BR Tbk., has discontinued the above cooperation.

 

On July 16, 2003 P.T. BR Tbk., signed the agreement on the taking over of 100% shares of RIO TINTO Ltd., Australia in SANGATA HOLDING, Cayman Islands and 100% shares of BP Plc., in KALTIM COAL Ltd., Maruritius.  SANGAT HOLDING, Cayman Island and KALTIM COAL Lt., Mauritius are the majority owners of shares P.T. KALTIM PRIMA COAL..  Besides controlling the companies above, P.T. BR Tbk., is also controlling the majority shares of GALLO OIL (Jersey) Ltd., KALIMANTAN COAL LTD., BUMI RESOURCES JAPAN CO. LTD., INDOCOAL RESOURCES, ENERCORP LIMITED, INDOCOAL KALTIM RESOURCES, INDOCOAL KALSEL RESOURCES, P.T. GORONTALO MINERAL, P.T. CITRA PALU MINERALS, and others.

 

Early 2008 PT. BR Tbk., is planning to acquire (acquisition) shares of HERALD RESOURCES Ltd., an Australian mining company  valuing of A$ 455 million (Rp. 3.70 trillion). Mr. Dileep Srivastava, corporate secretary of PT. BR Tbk., on an interview with Kompas (January 30, 2008) explained that “presently we own shares of Herald Resources amounting to 19,7% and it will be added until its majority ownership, at least 51% until maximal 100%. Offering price of A$ 2.25 per share is the fair price because of Herald’s share price in the Australian stock market amounted to A$ 1.60 until A$ 1.70 per share” Dileep Srivastava said.

 

Herald Resources is an Australian mining company that its main asset is timbale and zinc mining concession in Dairi, North Sumatra, operated by PT. Dairi Prima Mineral (PT. DPM). Shareholders of PT. DPM are Herald Resources Ltd., (80%) and PT. Aneka Tambang Tbk. (20%).

 

In acquiring Herald Resources, PT. BR Tbk., will use its subsidiary company namely Callipso Investment Pte. Ltd. a company established in Singapore. To fund this acquisition, PT. BR Tbk., has obtained a loan commitment from Credit Suisse amounted to US$ 3.75 billion. But until now, there no agreement certainty from the shareholders of Herald Resources. While PT. BR Tbk., is expecting the certainty at least on February 15, 2008.

 

Prior to implementation of such plan, on January 31, 2008, Kompas and Bisnis Indonesia reported that PT. Aneka Tambang (Antam) and Zhenzhen Zhongjin Liugnan Nonfemet Co., from China offered share of Herald Resources at the price of A$ 2.50 per share, meanwhile PT. BR Tbk., (Callipso Investment) just offered A$ 1.25 per share. Because of there is an higher offering, Herald management revoked directly recommendation to the shareholders to release their shares to Callipso and Herald management recommended the shareholders to release their shares to Antam and Zhongjin. It caused by offering price of Antam and Zongjin higher 11% than offering price of Callipso.

 

Mr. Dedi Aditya, President Director of Antam told that “acquisition on Herald Resources is an opportunity for Antam to get major ownership on Dairi project and to build strategic partnership with one of the famous timbale and zinc company in China.”

 

If this consortium (Antam & Zhongjin) successfully in purchasing 100% shares of Herald, Antam shall control 52% participation ownership of Dairi project, and the rest shall be controlled by Zhongjin. Zhongjin is a zinc processing and mining company in China and they operated Fankou mining that low cost. Project area that will be established by PT. Dairi Mineral Prima is estimated to have 17 million ton rock ore that containing zinc and timbale with the reserves amounting to 6.6 million ton and mining period of seven years.

 

President Director of PT. BR Tbk., Ari Saptari Hudaya, when asked the possibility to raise offering price of Herald’s share, told that said opportunity is still exist. Pursuant to him (Ari Saptari Hudaya) PT. BR Tbk., shall consider such matter. “But until now, it is still on level of S$ 2.25 per share, let we see later”. While corporate secretary of PT. BR Tbk., Dileep Srivastava told that it is too early to response the offering from Antam and Zhongjin. “We are interested to Herald and it was a fact that we have 19.81% shares of Herald.  We are waiting for more detail information from the other offerer.” Dileep said.

 

Structure of the Company’s Subsidiaries as of September 30, 2010

     

Name of Subsidiaries and Associated

Principal Activities

Percentage of Ownership (%)

Total Assets

(US$)

Direct Ownership :

 

 

 

Forerunner International Pte Ltd

Special Purpose Company

100.00

1,767,030,273

Sangatta Holding Limited

Special Purpose Company

100.00

672,289,128

Enercoal Resources Pte. Ltd.

Special Purpose Company

100.00

567,184,487

Knightley Business Resources Pte

Special Purpose Company

100.00

3,548,662

Bumi Netherlands B.V.

Special Purpose Company

100.00

2,127,792,250

Kalimantan Coal Limited

Special Purpose Company

100.00

667,437,843

PT. Bumi Resources Minerals Tbk.

Trading

99.99

2,121,060,021

PT. Sitrade Coal

Special Purpose Company

99.99

276,569,081

PT. Mitratama Perkasa

Mining Service

30.00

116,485,128

PT. Bumi Resources Investment

Service

99.99

526,485,128

PT. Cipta Prima Sejati

Service

99.75

44,152

PT. Lumbung Capital

Service

99.80

53,085

PT. Kaltim Prima CBM

Coal Bed Methane Mining

99.00

1,111,218

PT. Arutmin CBM

Coal Bed Methane Mining

99.00

10,971

Gallo Oil (Jersey) Ltd.

Oil Mining

79.99

178,885,105

PT. Arutmin Indonesia

Coal Mining

70.00

687,375,461

PT. IndoCoal Kalsel Resources

Special Purpose Company

70.00

837

PT. IndoCoal Kaltim Resources

Special Purpose Company

70.00

543

Westside Corporation Ltd.

Coal Bed Methane Mining

20.20

26,290,000

PT. Visi Multi Artha

Coal Bed Methane Mining

30.00

2,999,136

PT. Artha Widya Persada

Coal Bed Methane Mining

30.00

3,854,163

PT. Kaltim Prima Coal

Coal Mining

13.60

2,172,629,971

PT. Coalindo Energy

Services

6.63

417,295

Calipso Investment Pte. Ltd.

Special Purpose Company

0.01

778,439,895

Lemington Investments Pte. Ltd.

Special Purpose Company

0.01

198,350,184

PT. Citra Palu Mineral

Gold Mining

0.01

15,359,989

PT. Multi Capital

Trading

0.01

1,060,282,188

 

 

 

 

Indirect Ownership :

 

 

 

Herald Resources Ltd.

Coal Steam Gas Mining

99.99

140,886,624

Bumi Resources Japan Co. Ltd.

Marketing Services

100.00

12,354,357

International Minerals Company, LLC

Special Purpose Company

100.00

45,808,110

Calipso Investment Pte. Ltd.

Special Purpose Company

99.99

778,439,855

Lemington Investments Pte. Ltd.

Special Purpose Company

99.99

198,350,184

PT. Citra Palu Minerals

Gold Mining

96.97

15,359,989

PT. Multi Capital

Trading

99.99

1,060,282,188

PT. Green Resources

Special Purpose Company

99.50

106,737

Konblo Bumi, Inc.

Gold Mining

94.10

5,051,546

Bumi Holdings SAS

Special Purpose Company

60.00

16,034,946

PT. Multi Daerah Bersaing

Trading

75.00

1,074,176,820

PT. Newmont Nusa Tenggara

Mining

18.00

3,380,440,000

Bumi Mauritania SA

Iron Ore Mining

60.00

181,373,561

Pendopo Coal Ltd.

Investment Holding

89.00

6,508,935

PT. Pendopo Energi Batubara

Coal Mining

84.45

6,888,935

PT. Gorontalo Minerals

Gold Mining

80.00

46,235,561

Leap-Forward Finance Ltd.

Special Purpose Company

50.00

54,176,536

PT. Fajar Bumi Sakti

Coal Mining

50.00

56,676,769

IndoCoal Resources (Cayman) Ltd.

Coal Distributor

70.00

596,996,725

Candice Investment Pte. Ltd.

Special Purpose Company

70.00

15,297,229

PT. Marvel Capital Indonesia

Special Purpose Company

69.30

112,561

PT. Dwikarya Prima Abadi

Special Purpose Company

69.30

470,653

PT. Nusa Tambang Pratama

Mining Service

69.30

27,825,688

PT. Dairi Prima Mineral

Lead and Zinc Mining

80.00

684,589,651

Zurich Assets International Ltd.

Special Purpose Company

80.00

--

PT. Kaltim Prima Coal

Coal Mining

51.40

2,172,629,971

PT. Seamgas Indonesia

Methane Gas Exploration and Mining Contractor

50.00

3,383,046

Tansar Gas Pte. Ltd.

Special Purpose Company

50.00

41,872

KPC CBM Pte. Ltd.

Special Purpose Company

50.00

95,886

Arutmin CBM Pte. Ltd.

Special Purpose Company

50.00

9,286

Kalenergy Pte. Ltd.

Special Purpose Company

50.00

154

Westprima Resources Pte. Ltd.

Special Purpose Company

50.00

1,013

PT. Darma Henwa Tbk.

Contractor

28.78

454,530,072

PT. Coalindo Energy

Service

8.95

417,295

PT. Cipta Prima Sejati

Service

0.25

44,152

PT. Bumi Resources Minerals Tbk.

Trading

0.20

2,121,060,021

Source: Consolidated Financial Statement of PT. BR Tbk., (September 30, 2010)

 

P.T. BR Tbk., participates its shares in mining companies particularly coal mining industries.  Generally mining activities for such minerals such as tin, cooper, nickel, bauxite, iron and other minerals have fluctuated and for gold have been expanding in the country in the last five years. The trend has been in line with the weak prices of nickel and bauxite and with the firm price of gold on the international market. The mineral mining activities in Indonesia is seen from the total production of minerals as below

Production Growth of Some Minerals

in Indonesia

 

Year

Tin Ore Concentrate

(Ton)

Cooper Ore Concentrate

(Ton)

Nickel Ore

(Ton)

Bauxite

(Ton)

Coal

(Ton)

Gold

(Kg)

Silver

(Kg)

2002

88,142

3,786,695

4,366,235

1,283,485

103,060,426

142,238

288,806

2003

71,695

3,238,306

4,395,429

1,262,595

114,610,123

141,019

285,205

2004

70,338

2,810,333

4,118,980

1,330,827

126,850,806

92,444

262,932

2005

78,404

3,553,808

3,706,998

1,419,666

152,722,438

142,894

326,993

2006

80,933

2,938,009

4,353,833

1,501,937

181,060,907

93,176

270,153

2007

66,137

2,814,952

7,118,436

1,251,147

174,832,673

117,851

268,967

2008

52,449

2,601,799

6,966,061

1,764,656

198,167,511

69,914

324,168

2009

44,113

3,484,122

5,806,886

1,276,797

209,344,688

126,963

321,127

Source: Central Bureau of Statistics (BPS),    

 

Financial Situation

Total income of P.T. BR Tbk., in 2008 reached US$ 3,378.4 million with a net profit of US$. 371.7 million, declined to US$. 3,219.3 million with a net profit of US$. 190.4 million in 2009.  Up to 30 September 2010, total income of P.T. BR Tbk., reached US$ 3,174.1 million with a net profit of US$. 195.6 million, and with a total assets of Rp. 8,390.2 million.   The financial highlights of company in the last three years are pictured on the following table:

                                                                                                                                           (in US$)

Description

30 September 2010

31 December 2009

31 December 2008

Assets

 

 

 

a. Current Assets   

2,676,752,211

2,051,639,591

1,632,573,975

b. Non Current Assets

5,713,448,272

5,359,288,943

3,602,220,107

c. Total Assets

8,390,200,483

7,410,928,534

5,234,794,082

 

 

 

 

Liabilities

 

 

 

a. Current Liabilities

2,548,482,085

2,115,257,404

2,102,889,786

b. Non Current Liabilities

4,050,647,460

3,699,011,862

1,613,564,755

c. Total Liabilities

6,599,129,545

5,814,269,265

3,716,454,541

d. Minority Interest

386,251,897

125,687,100

352,858,621

 

 

 

 

e. Stockholders’ Equity - net

1,404,819,041

1,470,972,168

1,165,480,920

f.  Total Liabilities and Stockholder’s

    Equity

8,390,200,483

7,410,928,534

5,234,794,082

 

 

 

 

Income Statements

 

 

 

a. Total Income/Revenue

3,174,108,917

3,219,274,206

3,378,393,105

b. Cost of Revenue

2,000,981,132

2,115,579,560

1,765,663,110

c. Gross Profit

1,173,127,785

1,103,694,646

1,612,729,995

d. Operational Expense

394,039,474

465,447,027

510,520,695

e. Operating Income

779,088,311

638,247,619

1,102,209,300

f.  Operating Profit Before Tax

657,307,930

517,655,112

1,032,726,233

g. Net Profit

195,609,661

190,448,692

371,690,961

Source: P.T. Bumi Resources Tbk

 

P.T. BR Tbk's management is headed by Mr. Ari Saptari Hudaya (52) who already has a long experience in various business fields. He also is a professional manager of the BAKRIE Group. In daily operation he is assisted by four directors namely Mr. Eddie Junianto Soebari (55), Mr. Kenneth Patrick Farrell (56), Mr. Dileep Srivastava (52) and Mr. Andrew C. Beckahm (49).  The president commissioner is Mr. Suryo Bambang Sulisto who is also a commissioner of P.T. JAMSOSTEK, and as a chairman of the Indonesian Indigenous Businessmen (HIPPI).  The management of P.T. BR Tbk., has a closed relation with Indonesian Army (TNI-AD) as the Yayasan Kartika Eka Paksi (YKEP) is shareholder of P.T. BR Tbk. YKEP is a big foundation owning several business activities. It was founded by TNI-AD (Indonesian army) to accommodate activities of officers and members of TNI-AD who are going to retire.

 

So far we have never heard that the board of directors and commissioners of the company involved in business malpractices or detrimental cases that settled through the court.  Their litigation record is clean and they have never involved in civil or criminal cases or politics in the country.  They are not in bankruptcy condition as their business is running well. They are not listed in the black list of Bank Indonesia.

 

P.T. BUMI RESOURCES Tbk. is appraised to be fairly good for business transaction.  However, in view of the unstable economic condition in the country, we recommend to treat prudently in business transaction.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.16

UK Pound

1

Rs.70.64

Euro

1

Rs.58.68

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.