1. Nusantara Infrastructure Tbk META
Company Report : January 2008 As of 31 January 2008
Development Board Individual Index : 92.000
Industry Sector : Trade, Services & Investment (9) Listed Shares : 10,128,571,429
Industry Sub Sector : Wholesale (Durable & Non Durable Goods) (91) Market Capitalization : 1,863,657,142,936
COMPANY HISTORY SHAREHOLDERS (January 2008)
Established Date : 01-Sep-1995 1. PT Bosowa Trading Internasional 4,635,212,572 45.76%
Listing Date : 18-Jul-2001 2. Pledge Bosowa Trading International 1,024,800,000 10.12%
Under Writer IPO : 3. UBS AG, Singapore - UBS Equities 209114-40-03 719,868,714 7.11%
PT Harita Kencana Securities 4. PT Bosowa Utama 623,131,447 6.15%
PT Trimegah Securities Tbk
Securities Administration Bureau : DIVIDEND ANNOUNCEMENT
PT Adimitra Transferindo Bonus Cash Cum Ex Recording Payment
Nusalanggeng Building 2nd Fl. Jl. Perintis Kemerdekaan Year Shares Devidend Date Date Date Date F/I
Komplek Pertokoan Pulo Mas Blok VIII No. 1 Jakarta Timur 13210
Phone : 4788-1515 (Hunting) ISSUED HISTORY
Fax : 470-9697 Listing Trading
Type of Listing Shares Date Date
BOARD OF COMMISSIONERS 1. First Issue 60,000,000 18-Jul-01 18-Jul-01
1. John Scott Younger 2. Company Listing 375,000,000 18-Jul-01 18-Jul-01
2. Ruswin Nasir 3. Additional Listing (Merger) 9,693,571,429 08-Nov-06 08-Nov-06
3. Syafrudin HZ
4. Titus Wahyu Dewanto *)
*) Independent Commissioners
BOARD OF DIRECTORS
1. Muhammad Ramdani Basri
2. Eko Rachmansyah Gindo
3. Omar Danni Hasan
AUDIT COMMITTEE
1. Titus Wahyu Dewanto
2. Sutirta Budiman
3. Widialantina
CORPORATE SECRETARY
Muhammad Ramdani Basri
HEAD OFFICE:
Menara Global 23rd Fl.
Jl. Gatot Subroto Kav. 27, Jakarta 12950
Phone : (021) 527-0113
Fax : (021) 527-0133
Homepage : http://www.nusantarainfrastructure.com
Email : -
research and product development
D I V I S I O N 1

2. Nusantara Infrastructure Tbk META
TRADING ACTIVITIES
CLOSING PRICE* AND TRADING VOLUME
NUSANTARA INFRASTRUCTURE TBK Closing Price Freq. Volume Value
JANUARY 2003 - DECEMBER 2007 Month High Low Close (X) (Thou. Sh) (Million Rp) Day
350 2,100 Jan-03 40 40 40 1 2 0 1
Feb-03 - - 40 - - - -
Mar-03 35 20 25 20 275 7 8
300 1,800
Closing Price*
Apr-03 50 30 40 20 227 9 8
May-03 60 40 45 18 47,524 2,354 10
250 1,500 Jun-03 50 30 40 13 15,093 754 12
Jul-03 40 30 30 9 2,694 94 5
Aug-03 - - 30 - - - -
200 1,200 Sep-03 40 20 40 9 142 4 4
Oct-03 55 20 40 23 697 28 9
Volume (Million Shares)
150 900 Nov-03 40 40 40 4 82 3 4
Dec-03 - - 40 - - - -
Jan-00 - - - - - - -
100 600 Jan-04 40 20 25 6 316 11 4
Feb-04 50 35 45 6 65 2 3
50 300 Mar-04 70 45 70 6 35 2 2
Apr-04 - - 70 - - - -
May-04 - - 70 - - - -
- - Jun-04 - - 70 - - - -
Jan-03 Jan-04 Jan-05 Jan-06 Jan-07 Jul-04 - - 70 - - - -
Aug-04 - - 70 - - - -
Sep-04 - - 70 - - - -
CHANGE OF CLOSING PRICE, Oct-04 - - 70 - - - -
TRADE INDEX AND JAKARTA COMPOSITE INDEX
Nov-04 - - 70 - - - -
JANUARY 2003 - DECEMBER 2007
Dec-04 - - 70 - - - -
900% 900% Jan-00 - - - - - - -
Jan-05 - - 70 - - - -
Feb-05 70 70 70 4 758 53 1
750% 750%
Mar-05 - - 70 - - - -
Jakarta Composite Index Apr-05 - - 70 - - - -
600% Trade Index 600% May-05 - - 70 - - - -
Closing Price Jun-05 - - 70 - - - -
450% 450%
Jul-05 - - 70 - - - -
Aug-05 - - 70 - - - -
Sep-05 - - 70 - - - -
300% 300% Oct-05 45 45 45 1 25 1 1
Nov-05 25 25 25 5 105 3 2
150% 150% Dec-05 - - 25 - - - -
Jan-00 - - - - - - -
Jan-06 - - 25 - - - -
0 0 Feb-06 - - 25 - - - -
Mar-06 40 25 40 9 75,580 1,890 6
-150% -150% Apr-06 90 40 90 27 626 40 13
Jan-03 Jan-04 Jan-05 Jan-06 Jan-07 May-06 130 85 130 15 135 14 8
Jun-06 125 120 120 2 50 6 2
Jul-06 120 85 85 12 608 61 7
SHARES TRADED 2003 2004 2005 2006 2007 Aug-06 150 80 130 365 8,312 1,068 13
Volume (Million Sh) 66.73 0.42 0.89 2,161 3,664 Sep-06 175 100 110 1,374 33,417 4,610 21
Value (Billion Rp) 3.25 0.02 0.06 113 844 Oct-06 135 110 125 351 8,042 974 17
Frequency (X) 117 18 10 3,292 56,595 Nov-06 140 115 120 664 2,018,476 102,330 22
Days 61 9 4 128 244 Dec-06 130 115 125 473 15,610 1,920 19
Jan-00 - - - - - - -
Price (Rupiah) Jan-07 130 113 118 784 36,429 4,533 22
High 60 70 70 175 375 Feb-07 123 114 115 335 6,780 805 19
Low 20 20 25 25 111 Mar-07 120 111 115 210 35,926 4,605 20
Close 40 70 25 125 235 Apr-07 166 113 150 1,819 76,055 10,666 20
Close * 40 70 25 125 235 May-07 210 147 154 3,196 153,359 26,163 21
Jun-07 164 145 152 570 25,870 4,021 20
PER (X) 4.16 -7.21 -4.65 1,401.35 108.49 Jul-07 195 146 169 5,048 303,222 52,844 22
PER Industry (X) 21.94 10.84 9.39 18.25 12.81 Aug-07 220 135 175 12,079 813,863 155,816 22
PBV (X) 1.10 2.69 1.21 3.81 6.82 Sep-07 345 171 325 16,202 1,215,964 300,990 20
*) Adjusted price after corporate action Oct-07 375 265 275 8,389 523,230 167,429 20
Nov-07 295 225 260 6,032 232,841 62,144 22
Dec-07 275 230 235 1,931 240,426 53,662 16
research and product development
D I V I S I O N 2

3. Nusantara Infrastructure Tbk META
Financial Data and Ratios
Public Accountant : Yansen Pasaribu Book End : December
BALANCE SHEET Dec-2003 Dec-2004 Dec-2005 Dec-2006 Sep-2007
TOTAL ASSETS AND LIABILITIES
(Million Rp except Par Value) (in Billion Rupiah)
Cash & Cash Equivalents 49 895 175 4,503 9,919 750
Accounts Receivable 3,850 15,961 21,314 19,541 28,784
600
Inventories - - 910 - - Assets Liabilities
Current Assets 3,939 18,019 23,079 39,962 46,510 450
Fixed Assets 52,586 52,633 47,820 432,823 558,893
Other Assets - - - 281 16,612 300
Total Assets 67,771 83,714 85,196 483,016 631,355
150
Growth (%) 23.52% 1.77% 466.95% 30.71%
0
Current Liabilities 651 6,490 4,607 41,235 48,238 2003 2004 2005 2006 Sep-07
Long Term Liabilities 51,328 65,907 71,576 68,155 191,041
Total Liabilities 51,979 72,397 76,183 109,390 239,279
Growth (%) 39.28% 5.23% 43.59% 118.74% TOTAL EQUITY (in Billion Rupiah)
349
Minority Interest - - - 40,953 42,948 349
333
Authorized Capital 150,000 150,000 150,000 49,630,000 49,630,000
Paid up Capital 43,500 43,500 43,500 354,500 354,500 279
Paid up Capital (Shares) 435 435 435 10,129 10,129
209
Par Value 100 100 100 35 35
Retained Earnings -33,318 -37,542 -39,846 -43,041 -26,586 140
Total Equity 15,792 11,317 9,012 332,673 349,128
Growth (%) -28.34% -20.36% 3,591.26% 4.95% 70
16 11 9
0
INCOME STATEMENTS (Million Rp)
2003 2004 2005 2006 Sep-07
Total Revenues 1,109 3,912 42,022 112,501 136,090
Growth (%) 252.76% 974.10% 167.72%
TOTAL REVENUES (in Billion Rupiah)
Expenses 841 3,690 37,578 54,877 82,896
Gross Profit 268 223 4,444 57,624 53,194 136
136
Operating Expenses 2,928 7,801 8,023 52,440 34,156
113
Operating Profit -2,660 -7,578 -3,579 5,184 19,038 109
Growth (%) -184.88% 52.77% N/A
82
Other Income (Expenses) 258 1,530 -21 -8,870 -4,553
Income before Tax -2,402 -6,048 -3,600 -3,686 14,485
54
42
Tax -6,586 -1,824 -1,260 550 1,389
27
Minority Interest 4,184 -4,224 - -106 -1,995
1 4
Net Income 4,184 -4,224 -2,340 903 16,455 0
Growth (%) N/A 44.59% N/A 2003 2004 2005 2006 Sep-07
RATIOS
Current Ratio (%) 605.26 277.66 500.95 96.91 96.42 TOTAL INCOME (in Billion Rupiah)
Dividend (Rp) - - - - -
16
EPS (Rp) 9.62 -9.71 -5.38 0.09 1.62 16
BV (Rp) 36.30 26.02 20.72 32.85 34.47
DAR (X) 0.77 0.86 0.89 0.23 0.38 12
DER(X) 3.29 6.40 8.45 0.33 0.69
8
ROA (%) -3.54 -7.22 -4.23 -0.76 2.29
4
ROE (%) -15.21 -53.44 -39.94 -1.11 4.15 4
GPM (%) 24.17 5.69 10.58 51.22 39.09 1
OPM (%) -239.85 -193.69 -8.52 4.61 13.99 0
NPM (%) 377.28 -107.96 -5.57 0.80 12.09 2003 2004 2005 2006 Sep-07
-4 -2
Payout Ratio (%) - - - - -
-4
Yield (%) - - - - -
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 product development
D I V I S I O N 3