SKYBEE
SKYBEE
SKYBEE
in Indonesian language
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN/AND SUBSIDIARIES
LAPORAN KEUANGAN KONSOLIDASIAN /
CONSOLIDATED FINANCIAL STATEMENTS
31 DESEMBER 2010 DAN 2009/
31 DECEMBER 2010 AND 2009
DAN / AND
LAPORAN AUDITOR INDEPENDEN /
INDEPENDENT AUDITORS REPORT
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
PT SKYBEE Tbk
AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
DAFTAR ISI
CONTENTS
Pernyataan Direksi
Laporan Auditor Independen
Directors Statement
Ekshibit/
Exhibit
Neraca Konsolidasian
Ekshibit A
Exhibit A
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
NERACA KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
A S E T
2010
PT SKYBEE Tbk
AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
Catatan/
Notes
2009
ASET LANCAR
Kas dan bank
Piutang usaha
Pihak ketiga setelah dikurangi
penyisihan piutang ragu-ragu
sejumlah Rp 219.150.157 pada
tahun 2010
Pihak yang mempunyai hubungan
istimewa
Piutang lain-lain
Pihak ketiga setelah dikurangi
penyisihan piutang ragu-ragu
sejumlah Rp 97.011.079 pada
tahun 2010
Pihak yang mempunyai hubungan
istimewa
Persediaan, setelah dikurangi
penyisihan penurunan nilai
sejumlah Rp 909.732.994 pada
pada tahun 2010
Pajak dibayar di muka
Biaya dibayar di muka dan uang muka
Aset lancar lainnya
153.151.663
2c,f,5,6
616.359.865
131.083.273.572
9.408.597.536
35.495.137.686
151.513.300
2g,7,14
15a
2h,8
7.054.372.814
664.298.419
339.524.544
-
Related parties
Inventories, net of
allowance for impairment value
of Rp 909,732,994
in 2010
Prepaid tax
Prepaid expenses and advances
Other current assets
314.123.739.263
20.382.220.182
159.696.765
NON-CURRENT ASSETS
Deferred tax assets, net
140.000.000
1.295.318.378
208.140.235
55.573.088.976
2c,d,k,3,14
2c,e,4,14
68.866.120.544
2.998.129.438
851.444.280
7.491.977.142
2c,f,5
5.900.878.844
2c,6
496.011.084
7.362.079.738
CURRENT ASSETS
Cash on hand and in banks
Trade receivables
Third parties - net of
allowance for doubtful accounts
of Rp 219,150,157
in 2010
Related parties
Other receivables
Third parties - net of
allowance for doubtful accounts
of Rp 97,011,079
in 2010
3.372.678.042
5.433.844.459
9.295.945.830
1.803.155.378
323.419.685.093
22.185.375.560
TOTAL ASSETS
JUMLAH
ASET
489.423.329
15d
2b,9
2i,10
11
Ekshibit A/2
Exhibit A/2
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
NERACA KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Catatan/
Notes
2009
27.549.720.296
2c,3,4,7,14
11.593.859.345
2c,12
122.442.289.075
2c,f,5,12
2010
554.185.885
CURRENT LIABILITIES
Bank loans
Trade payables
Third parties
3.518.570.186
2c,13
48.169.987
676.835.751
3.785.585.436
1.997.060.661
2c,f,5,13
185.229.572
461.635.699
567.206.748
136.186.151
Related parties
Accrued expenses
Taxes payable
Other current liabilities
4.397.810.410
77.193.283
-
NON-CURRENT LIABILITIES
Estimated liabilities for employee
service entitlement benefits
Other-non current liabilities
77.193.283
2l,15b
171.563.920.750
731.799.084
504.343.371
1.236.142.455
4.356.745.851
58.500.000.000
61.046.441.861
26.716.434.176
2m,17
2b,16
18
2p,19
2.445.196.368
LIABILITIES AND
SHAREHOLDERS' EQUITY
Related parties
Other payables
Third parties
EKUITAS
Modal saham nilai nominal per saham
Rp 100
Modal dasar
1.400.000.000 saham pada tahun
2010 dan 400.000.000 saham pada
tahun 2009
Modal ditempatkan dan disetor
penuh 585.000.000 saham pada
tahun 2010 dan 100.000.000
saham pada tahun 2009
Agio saham, bersih
Saldo laba
PT SKYBEE Tbk
AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
10.000.000.000
7.710.371.867
SHAREHOLDERS' EQUITY
Share capital par value per
share of Rp 100
Authorized
1,400,000,000 shares in 2010
and 400,000,000 shares
in 2009
Issued and fully paid in
capital 585,000,000 shares in
2010 and 100,000,000 shares
in 2009
Additional paid-in capital, net
Retained earnings
Ekuitas, Bersih
146.262.876.037
17.710.371.867
323.419.685.093
22.185.375.560
Ekshibit B
Exhibit B
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
LAPORAN LABA RUGI KONSOLIDASIAN
TAHUN YANG BERAKHIR PADA TANGGAL
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
YEARS ENDED
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
Catatan /
Notes
2010
2009
PENJUALAN BERSIH
553.230.075.742 2f,j,k,5,22
288.869.218.194
NET SALES
497.326.528.870
282.005.122.166
6.864.096.028
GROSS PROFIT
2f,j,5,23
LABA KOTOR
55.903.546.872
BEBAN USAHA
Umum dan administrasi
Penjualan dan pemasaran
25.055.735.591
9.225.935.255
4.415.870.755
155.744.469
OPERATING EXPENSES
General and administrative
Selling and marketing
34.281.670.846
4.571.615.224
LABA USAHA
21.621.876.026
2.292.480.804
4.773.154.881
618.412.243
967.194.973
896.040.961
84.070.996
-
2j,24
(
(
(
981.172.017 )
909.732.994 )
212.066.822 )
2b,9
2k
2g,7
(
(
1.499.953.829
326.665.464 )
143.993.906 )
4.533.418.982
1.731.777.698
26.155.295.008
4.024.258.502
PAJAK PENGHASILAN
Tahun berjalan
Tangguhan
7.242.048.250
329.726.564 )
15c
15d
6.912.321.686
2l
19.242.973.322
236.911.013)
2b,16
19.006.062.309
43
2n,21
785.731.520
121.957.139 )
663.774.381
3.360.484.121
3.360.484.121
NET INCOME
192
Ekshibit C
Exhibit C
Catatan/
Notes
Saldo 31 Desember 2008
Tambahan modal disetor
18
9.000.000.000
Agio saham/
additional
paid-in
capital, net
-
274.878.672 )
10.000.000.000
18
25.000.000.000
1b,18
23.500.000.000
274.878.672
Modal saham
ditempatkan
dan disetor
penuh/
Issued and
fully paid-in
capital
1.000.000.000
Selisih nilai
transaksi
restrukturisasi
entitas
sepengendali/
Arising from
restructuring
transaction of
entities under
common control
18
58.500.000.000
Catatan 18/
Note 18
Jumlah
ekuitas, Bersih/
Total
shareholders
equity, Net
Saldo laba/
Retained
earnings
4.349.887.746
3.360.484.121
9.000.000.000
3.360.484.121
274.878.672 )
17.710.371.867
25.000.000.000
61.046.441.861
84.546.441.861
19.006.062.309
19.006.062.309
61.046.441.861
Catatan 19/
Note 19
26.716.434.176
146.262.876.037
7.710.371.867
5.624.766.418
Ekshibit D
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
LAPORAN ARUS KAS KONSOLIDASIAN
TAHUN YANG BERAKHIR PADA TANGGAL
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
2010
Exhibit D
PT SKYBEE Tbk
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2009
478.219.433.420 289.457.347.658
(511.044.876.295)(289.694.531.135)
( 49.431.886.929)( 7.811.363.865)
( 4.319.876.657)( 1.822.874.801)
( 86.577.206.461)(
9.871.422.143)
4.556.250.000
2.502.746.158)(
5.350.000.000
500.954.899)
2.500.000
(
140.000.000)
2.056.003.842
4.709.045.101
109.546.441.861
(
9.000.000.000
1.786.291.652)
27.549.720.296 (
2.087.054.624)
137.096.162.157
52.574.959.538 (
5.126.653.724
35.723.318)
2.998.129.438
3.033.852.756
55.573.088.976
2.998.129.438
Ekshibit E
Exhibit E
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
1. U M U M
1.
a. Pendirian Perusahaan
GENERAL
a. Establishment of the Company
Ekshibit E/2
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
1. U M U M (Lanjutan)
Exhibit E/2
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
1. GENERAL (Continued)
c. Boards of
Employees
Commissioners,
Directors
and
Dewan Komisaris
Komisaris Utama
Komisaris
Komisaris Independen
:
:
:
:
:
:
Board of Commissioners
President Commissioner
Commissioner
Independent Commissioner
Direksi
Direktur Utama
Direktur
Direktur
Direktur tidak terafliasi
:
:
:
:
Hendra Kendro
Ian Rustandi
Stephanus Felix Kristani
Sung Khiun Normina
:
:
:
:
Directors
President Director
Director
Director
Unaffiliated Director
2009
Dewan Komisaris
Komisaris Utama
Komisaris
:
:
:
:
Board of Commissioners
President Commissioner
Commissioner
Direksi
Direktur Utama
Direktur
Direktur
:
:
:
Hendra Kendro
Ian Rustandi
Stephanus Felix Kristani
:
:
:
Directors
President Director
Director
Director
:
:
:
Handoko Setiono
Silvyanna Nagasastra
Hermanto Margono
:
:
:
Chairman
Member
Member
Ekshibit E/3
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
a. Dasar
Penyajian
Konsolidasian
Laporan
Exhibit E/3
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
Keuangan
Laporan
keuangan konsolidasian
disusun
berdasarkan basis akrual dengan menggunakan
konsep biaya historis, kecuali untuk penyertaan
saham tertentu yang disajikan dengan metode
ekuitas (equity method) (Catatan 2b),
persediaan yang dinyatakan sebesar nilai yang
lebih rendah antara biaya perolehan dan nilai
realisasi bersih (2g) dan akun-akun tertentu
yang disusun berdasarkan pengukuran lain yang
dijelaskan dalam kebijakan akuntasi masingmasing akun yang bersangkutan.
b. Prinsip-prinsip Konsolidasian
Laporan keuangan konsolidasian meliputi
laporan keuangan Perusahaan dan anak
perusahaan, yang dimiliki oleh Perusahaan,
baik secara langsung dan/atau tidak langsung,
dengan pemilikan saham lebih dari 50% adalah
sebagai berikut:
b. Principles of Consolidation
The consolidated financial statements include
the accounts of the Company and its
subsidiaries. These subsidiaries, in which the
Company owns, directly and/or indirectly,
more than 50% of the voting shares, are as
follows:
Ekshibit E/4
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
2. IKHTISAR KEBIJAKAN AKUNTANSI YANG PENTING
(Lanjutan)
b. Prinsip-prinsip Konsolidasian (Lanjutan)
Nama anak
perusahaan/
Name of subsidiary
Domisili/
Domicile
Jenis usaha/
Nature
of business
Exhibit E/4
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
b. Principles of Consolidation (Continued)
Mulai beroperasi
secara komersial/
Start of commercial
operations
Persentase
pemilikan (%)/
Percentage of
ownership(%)
2010
2009
Jumlah aset
(dalam jutaan
Rupiah)/
Total assets
(in million Rupiah)
2010
2009
PT Sinergitama
Komindo
Jakarta
Perdagangan dan
jasa/ Trading and
services
2000
55,00
99,75
136.153
PT Intouch Innovate
Indonesia
Jakarta
Perdagangan dan
jasa/ Trading and
services
2008
70,00
20,00
1.239
PT Numedia Global
(dahulu PT Starmedia
Mobile/ formerly PT
Starmedia Mobile)
Jakarta
Perdagangan dan
Jasa/ Trading and
services
2007
70,00
3.604
1.746
Ekshibit E/5
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
2. IKHTISAR KEBIJAKAN AKUNTANSI YANG PENTING
(Lanjutan)
b. Prinsip-Prinsip Konsolidasian (Lanjutan)
Exhibit E/5
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
b. Principles of Consolidation (Continued)
a. Aset Keuangan
a. Financial Assets
Aset
keuangan
Perusahaan
dan
anak
perusahaan terdiri dari kas dan bank, piutang
usaha, piutang lain-lain, dan uang muka
pembelian.
b. Kewajiban Keuangan
Kewajiban keuangan dalam ruang lingkup PSAK
No. 55 (Revisi 2006) diklasifikasikan sebagai
kewajiban keuangan yang diukur pada nilai
wajar melalui laporan laba rugi dan kewajiban
keuangan yang diukur dengan biaya perolehan
diamortisasi. Perusahaan dan anak perusahaan
menentukan klasifikasi kewajiban keuangan
pada saat pengakuan awal.
b. Financial Liabilities
Financial liabilities within the scope of SFAS
No. 55 (Revised 2006) are classified as
financial liabilities measured at fair value
through profit or loss and financial
liabilities measured at amortized cost. The
Company and subsidiaries determine the
classification of its financial liabilities at
initial recognition.
Ekshibit E/6
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/6
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
Aset
dan
kewajiban
keuangan
diklasifikasikan sebagai dimiliki untuk
diperdagangkan jika diperoleh untuk tujuan
dijual atau dibeli kembali dalam waktu
dekat. Aset dan kewajiban derivatif juga
diklasifikasikan sebagai dimiliki untuk
diperdagangkan kecuali ditetapkan sebagai
instrumen lindung nilai yang efektif. Aset
dan kewajiban keuangan pada nilai wajar
melalui laporan laba rugi dicatat di neraca
pada nilai wajar dengan keuntungan atau
kerugian diakui dalam laporan laba rugi
konsolidasian.
ii.
Ekshibit E/7
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/7
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
1.
Ekshibit E/8
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/8
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
4.
Jika
Perusahaan
dan
anak
perusahaan
menentukan tidak terdapat
bukti obyektif
mengenai penurunan nilai aset keuangan yang
dinilai secara individual, terlepas aset keuangan
tersebut signifikan atau tidak, maka Perusahaan
memasukkan aset tersebut ke dalam kelompok
aset keuangan yang memiliki karakteristik risiko
kredit yang serupa dan menilai penurunan nilai
kelompok tersebut secara kolektif. Aset yang
penurunan nilainya dinilai secara individual, dan
untuk itu kerugian penurunan nilai diakui atau
tetap diakui, tidak termasuk dalam penilaian
penurunan nilai secara kolektif.
Ekshibit E/9
Exhibit E/9
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
2.
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2.
5.
Derecognition
Ekshibit E/10
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/10
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
Saling Hapus
6.
d.
e. Piutang
e.
Receivables
f.
Ekshibit E/11
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/11
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
h. Prepaid Expenses
Prepaid expenses are amortized over using the
straight-line
method
over
the
periods
benefitted.
i. Property and Equipment
Prior to 1 January 2008, property and equipment
are
stated
at
cost
less
accumulated
depreciation. Effective 1 January 2008, the
Company and subsidiaries applied SFAS No. 16
(Revised 2007), Fixed Assets, which
supersedes SFAS No. 16 (1994), Fixed Assets
and Other Assets, and SFAS No. 17 (1994),
Accounting for Depreciation. Under SFAS
No. 16 (Revised 2007), an entity shall choose
between the cost model and revaluation model
as the accounting policy for the measurement
of its property and equipment. The Company
and subsidiaries have chosen the cost model as
the accounting policy for the measurement of
its property and equipment. The adoption of
SFAS No. 17 (Revised 2007) did not have
significant
effect
in
the Company and
subsidiaries consolidated financial statements.
Ekshibit E/12
Exhibit E/12
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN
KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2.
SUMMARY OF SIGNIFICANT
POLICIES (Continued)
i.
ACCOUNTING
Tahun/
Years
Bangunan
Kendaraan
Peralatan dan perabotan kantor
Sarana dan prasarana
20
8
4
4
Building
Vehicles
Office equipment and furniture
Facilities and infrastructure
j.
Ekshibit E/13
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/13
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2. SUMMARY
OF SIGNIFICANT
POLICIES (Continued)
k. Foreign
Balances
Currency
ACCOUNTING
Transactions
and
l.
Deferred tax assets relating to the carryforward of unused tax losses are recognized
to the extent that it is probable that future
taxable profits will be available against which
the unused tax losses can be utilized.
Ekshibit E/14
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
2. IKHTISAR
(Lanjutan)
KEBIJAKAN
AKUNTANSI
YANG PENTING
Exhibit E/14
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
Post-employment Benefits
Short-term employee benefits are recognized when
they accrue to the employees. The Company and
subsidiaries provide for defined post-employment
benefits for its permanent employees in accordance
with Labor Law No. 13/2003. No funding has been
made for this defined benefit plan.
n.
Segment Information
Segment information is prepared in accordance with
the accounting policies adopted in preparing the
consolidated financial statements. The primary
segment is the business segment and the secondary
segment is the geographical segment.
p.
q. Penggunaan Estimasi
Segment Information
Expenses incurred in connection with the Companys
shares/public offering including shares issued from
Initial Public Offering through Rights Issues to public
were debited to Additional Paid-in Capital, in
accordance with Decision Letter of the Capital
Market Supervisory Board No. KEP-06/PM/2000 dated
13 March 2000 .
q.
Use of Estimates
The
preparation
of
consolidated
financial
statements in conformity with generally accepted
accounting principles requires management to make
estimates and assumptions that affect amounts
reported therein. Due to inherent uncertainty in
making estimates, actual results reported in future
periods may be based on amounts that differ from
those estimates.
Ekshibit E/15
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/15
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
3.
2010
Kas
2009
54.053.703
Bank
Dalam Rupiah
PT Bank Permata Tbk
PT Bank Central Asia Tbk
5.021.530
47.039.406.593
6.987.703.526
Jumlah
2.993.107.908
379.844.238
1.757.600
1.110.323.316
55.519.035.273
2.993.107.908
55.573.088.976
2.998.129.438
4. PIUTANG USAHA
Cash in banks
In Rupiah
PT Bank Permata Tbk
PT Bank Central Asia Tbk
PT Bank Rakyat Indonesia
(Persero) Tbk
PT Bank Danamon Indonesia Tbk
In US Dollar
PT Bank Danamon Indonesia Tbk
Total
Cash on hand
TRADE RECEIVABLES
The details of this account are as follows:
2010
2009
Pihak ketiga
Toko SMS Shop
Toko Graha Cellular
Toko Star One
Toko Prima Phone
PT Tjipta Widjaya Sejahtera
Toko Internal Cellular
CV Point Multi Media
PT Cipta Multi Usaha Perkasa
Toko T Cell
Toko Star Cell
PT Columbindo Perdana
Toko Selular Satu Mandiri
Lain lain (masing masing saldo di bawah
Rp 1 miliar)
28.457.677.696
851.444.280
Third parties
Toko SMS Shop
Toko Graha Cellular
Toko Star One
Toko Prima Phone
PT Tjipta Widjaya Sejahtera
Toko Internal Cellular
CV Point Multi Media
PT Cipta Multi Usaha Perkasa
Toko T Cell
Toko Star Cell
PT Columbindo Perdana
Toko Selular Satu Mandiri
Others (each below
Rp 1 billion)
69.085.270.701
851.444.280
7.952.500.000
6.342.040.000
6.179.300.000
4.235.000.000
3.898.125.000
2.677.340.000
2.105.138.000
1.795.100.000
1.514.500.000
1.392.250.000
1.380.375.005
1.155.925.000
219.150.157)
68.866.120.544
851.444.280
Sub-total
7.491.977.142
496.011.084
Related parties
(Note 5)
PT Trikomsel Oke Tbk
76.358.097.686
1.347.455.364
Total
Ekshibit E/16
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/16
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
4.
2010
2009
21.899.870.868
1.335.905.364
44.576.302.295
3.462.263.050
748.711.813
326.467.005
5.344.482.655
11.550.000
-
Current
Overdue
1 30 days
31 60 days
61 90 days
91 120 days
Over 120 days
Jumlah
76.358.097.686
1.347.455.364
Tot al
Berdasarkan hasil penelaahan keadaan akun piutang masingmasing pelanggan pada akhir tahun, manajemen
berkeyakinan bahwa jumlah penyisihan piutang ragu-ragu
tersebut di atas cukup untuk menutup kerugian atas tidak
tertagihnya piutang.
5.
PT Infracom Telesarana
Hutang/ Payables
Ekshibit E/17
Exhibit E/17
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
5.
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
Jumlah/ Total
2010
Aset Lancar
Piutang usaha
PT Trikomsel Oke Tbk
Piutang lain-lain
PT Trikomsel Oke Tbk
PT Intouch Innovate Indonesia
Kewajiban Lancar
Hutang usaha
PT Trikomsel Oke Tbk
PT Infracom Telesarana*
2009
Persentase terhadap
jumlah aset/ kewajiban
konsolidasian (%)
/Percentage to total
consolidated assets/
liabilities (%)
2010
2009
7.491.977.142
496.011.084
2,32
153.151.663
-
616.359.865
0,05
153.151.663
616.359.865
122.442.289.075 2.185.156.368
260.040.000
0,05
Other receivables
PT Trikomsel Oke Tbk
2,78 PT Intouch Innovate Indonesia
2,78
70,86
48,83
5,81
70,86
54,64
140.000.000
45.229.572
3,13
1,01
185.229.572
4,14
Jumlah/ Total
2010
2009
122.442.289.075 2.445.196.368
Hutang lain-lain
Bpk. Hendra Kendro
PT Infracom Telesarana*
2,24
Penjualan
PT Trikomsel Oke Tbk
22.623.503.085
Pembelian
PT Trikomsel Oke Tbk
232.951.923.635
287.434.072.709
Current Assets
Trade receivables
PT Trikomsel Oke Tbk
Current Liabilities
Trade payables
PT Trikomsel Oke Tbk
PT Infracom Telesarana
Other payables
Mr. Hendra Kendro
PT Infracom Telesarana
Persentase terhadap
jumlah penjualan /
pembelian
konsolidasian (%) /
Percentage to
consolidated sales /
purchase(%)
2010
2009
4,09
46,84
99,50
Sales
PT Trikomsel Oke Tbk
Purchases
PT Trikomsel Oke Tbk
Pada tahun 2010, PT Infracom Telesarana dan tidak lagi menjadi pihak yang mempunyai hubungan istimewa /
In 2010, PT Infracom Telesarana and is no longer as a related parties.
Ekshibit E/18
Exhibit E/18
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
6.
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
PIUTANG LAIN-LAIN
6. OTHER RECEIVABLES
Pihak ketiga
PT Sinergitama Mandiri
PT SL Trio
Lain lain (masingmasing saldo
di bawah Rp 1 miliar)
Jumlah pihak ketiga
Penyisihan piutang ragu-ragu
Sub-jumlah
2009
4.556.250.000
-
6.788.000.000
1.441.639.923
574.079.738
5.997.889.923
7.362.079.738
97.011.079)
5.900.878.844
7.362.079.738
Sub-total
153.151.663
616.359.865
-
Sub-jumlah
153.151.663
616.359.865
Sub-total
6.054.030.507
7.978.439.603
Total
Jumlah
7.
Third parties
PT Sinergitama Mandiri
PT SL Trio
PERSEDIAAN, BERSIH
2009
Telepon selular
Kartu perdana dan voucher isi ulang
Antena dan unit terminal
125.570.079.802
6.422.926.764
-
6.880.972.814
173.400.000
Mobile phones
Starter packs and reload vouchers
Stand antenna and unit terminals
Jumlah
Penyisihan atas penurunan nilai
persediaan
131.993.006.566
7.054.372.814
Total
Allowance for impairment of
Inventories
Bersih
909.732.994 )
131.083.273.572
7.054.372.814
Net
Manajemen
Perusahaan
dan
anak
perusahaan
berkeyakinan bahwa penyisihan penurunan nilai
persediaan telah mencukupi untuk menutupi kerugian
yang timbul dari persediaan yang tidak lancar, penyisihan
yang dilakukan Perusahaan ditahun berjalan adalah
sebesar Rp 721.361.276 (Catatan 15c).
Ekshibit E/19
Exhibit E/19
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
8.
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2009
1.223.136.406
Uang muka
Pembelian telepon selular
New Chabridge
Electronics (HK) Ltd
GS Intl Development.Co
TSD ShenZhen XMT Technology
Co. Ltd
Dynamax Development Co. Ltd
Renovasi kantor
Lain lain (masing masing saldo
di bawah Rp 1 Miliar
339.524.544
Prepaid expenses
18.936.350.200
6.329.518.750
4.241.501.500
2.500.000.000
1.332.300.000
932.330.830
34.272.001.280
Jumlah
35.495.137.686
339.524.544
9. PENYERTAAN SAHAM
Total
9.
2010
Metode Ekuitas/
Equity Method
Akumulasi bagian
atas laba bersih
perusahaan
asosiasi, bersih/
Jumlah
Accumulated
saham/
Persentase
equity in net
Number of
pemilikan/
Biaya
earnings of
shares
Percentage perolehan/
associated
owned
of ownership
Cost
companies, net
510
51%
510.000.000 (
Nilai tercatat/
Carrying
value
494.886.505)
15.113.495
15.113.495)
Ekshibit E/20
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
2009
Metode Ekuitas/
Equity Method
Exhibit E/20
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
9.
Akumulasi bagian
atas laba bersih
perusahaan
asosiasi, bersih/
Jumlah
Accumulated
saham/
Persentase
equity in net
Number of
pemilikan/
Biaya
earnings of
shares
Percentage perolehan/
associated
owned
of ownership
Cost
companies, net
510
200
Jumlah / Total
Cadangan kerugian investasi
dalam saham/
Allowance for impairment of
investment in stock
Jumlah / Total
51%
20%
Nilai tercatat/
Carrying
value
510.000.000 (
140.000.000
494.886.505)
-
15.113.495
140.000.000
650.000.000 (
494.886.505)
155.113.495
15.113.495)
140.000.000
Ekshibit E/21
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/21
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2010
Nilai tercatat
Bangunan
Kendaraan
Peralatan dan
perabotan kantor
Sarana dan prasarana
Sub-jumlah
Aset dalam
penyelesaian
Sarana dan prasarana
Jumlah Nilai Tercatat
Akumulasi
Penyusutan
Bangunan
Kendaraan
Peralatan dan
perabotan kantor
Sarana dan prasarana
Jumlah akumulasi
penyusutan
Nilai Buku
Saldo awal/
Beginning
balance
Penambahan
dari akuisisi /
Addition from
acquisition
Penambahan /
Additions
Pengurangan/
Deductions
1.059.164.900
350.000.000
9.500.000
(
9.500.000
198.810.249
-
390.994.028
-
1.913.584.105
300.486.400
24.920.000
-
1.607.975.149
400.494.028
2.214.070.505
34.420.000
Reklasifikasi /
Saldo akhir/
Reclassifications Ending balance
79.016.900)
79.016.900
-
2010
Carrying value
980.148.000
Building
350.000.000
Vehicles
Office equipment and
2.478.468.382
furniture
379.503.300 Facilities and infrastructure
4.188.119.682
Sub - total
Construction in Progress
1.607.975.149
400.494.028
262.971.500
2.477.042.005
34.420.000
4.451.091.182
206.170.401
18.229.167
9.500.000
49.007.400
43.750.000
88.257.203
-
365.616.590
-
254.761.117
77.867.978
24.920.000
-
312.656.771
375.116.590
425.386.495
34.420.000 (
1.295.318.378
(
9.500.000
1.972.901)
1.646.185
326.716)
253.204.900
61.979.167
Building
Vehicles
Office equipment and
683.714.910
furniture
79.514.163 Facilities and infrastructure
1.078.413.140
Total accumulated
depreciation
3.372.678.042
Ekshibit E/22
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
2009
Nilai tercatat
Bangunan
Kendaraan
Peralatan dan
perabotan kantor
Jumlah Nilai Tercatat
Exhibit E/22
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
10.
Penambahan
dari akuisisi /
Addition from
Acquisition
Penambahan /
Additions
Pengurangan/
Deductions
Saldo akhir/
Reklasifikasi /
Ending balance
Reclassifications
2009
126.872.250
71.937.999
198.810.249
Carrying value
Building
Vehicles
Office equipment and
furniture
1.107.020.250
500.954.899
1.607.975.149
155.516.816
-
50.653.585
18.229.167
206.170.401
18.229.167
980.148.000
-
79.016.900
350.000.000
1.059.164.900
350.000.000
Akumulasi Penyusutan
67.425.932
20.831.271
88.257.203
Accumulated
Depreciation
Building
Vehicles
Office equipment and
furniture
Jumlah akumulasi
penyusutan
222.942.748
89.714.023
312.656.771
Total accumulated
depreciation
Nilai Buku
884.077.502
1.295.318.378
Bangunan
Kendaraan
Peralatan dan
perabotan kantor
11.
2010
2009
4.270.833.333
1.163.011.126
208.140.235
Jumlah
5.433.844.459
208.140.235
Total
Ekshibit E/23
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
Exhibit E/23
1.432.534.345
554.185.885
Third parties
New Chabridge Electronics (HK) Ltd
GS Intl Development.Co
Others (each below
Rp 1 billion)
11.593.859.345
554.185.885
Sub total
122.442.289.075
-
2.185.156.368
260.040.000
Sub-jumlah
122.442.289.075
2.445.196.368
Sub total
Jumlah
134.036.148.420
2.999.382.253
Total
Sub jumlah
6.427.905.000
3.733.420.000
4.847.591.288
128.262.227.851
252.437.028
26.600.700
647.291.553
Jumlah
134.036.148.420
2009
2.999.382.253
-
1
31
61
Above
2.999.382.253
Current
Overdue
30 days
60 days
90 days
90 days
Total
2010
Sub-jumlah
Pihak ketiga
PT Mega Best Realty
Lain lain (masing masing saldo
di bawah Rp 1 miliar).
2.500.000.000
2009
-
Third parties
PT Mega Best Realty
1.018.570.186
48.169.987
3.518.570.186
48.169.987
Sub-total
140.000.000
45.229.572
Sub-jumlah
185.229.572
Sub-total
233.399.559
Total
Jumlah
3.518.570.186
Ekshibit E/24
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/24
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2009
22.727.846.996
4.821.873.300
Jumlah
27.549.720.296
Total
15. TAXATION
a. Prepaid tax
b. Taxes payable
2010
2009
Pajak Penghasilan :
Pasal 4 ayat 2
Pasal 21
Pasal 23
Pasal 25
Pasal 26
Pasal 29 - 2010
Pasal 29 - 2009
Pasal 29 - 2008
Pajak Pertambahan Nilai
36.084.089
301.315.218
25.808.051
64.761.510
33.625.615
3.208.075.675
115.915.278
24.540.030
11.049.439
1.394.129
52.844.647
126.128.911
301.460.946
49.788.646
-
Income Taxes :
Article 4 (2)
Article 21
Article 23
Article 25
Article 26
Article 29 2010
Article 29 2009
Article 29 - 2008
Value Added Tax
Jumlah
3.785.585.436
567.206.748
Total
Ekshibit E/25
Exhibit E/25
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
c. Pajak kini
c. Current tax
2010
Laba sebelum beban pajak
penghasilan menurut laporan laba
rugi konsolidasian
Rugi (laba) bersih anak perusahaan
sebelum beban pajak penghasilan
penghasilan
Eliminasi
26.155.295.008
25.652.983.567
Beda temporer:
Beban penyisihan imbalan kerja
karyawan
Beban penyisihan penurunan nilai
persediaan
613.256.244 )
718.822.953
4.129.825.211
603.030.690
66.807.959
721.361.276
4.024.258.502
1.313.774.954 (
( 1.816.086.395 )
Beda tetap:
Keuntungan penjualan saham
Penghasilan bunga yang telah
dikenakan pajak final
Pendapatan bunga
Penghasilan sewa
Laba penyertaan saham
2009
1.324.391.966
66.807.959
274.878.672 )
103.508.482
85.830.329 )
( 1.390.448.176 )
2.806.184.994
967.194.973 )
(
(
(
795.451.035 ) (
249.613.024 )
104.166.667 ) (
(
1.816.086.395
667.130.729
206.225.000
97.118.517
264.567.183
934.702.125
27.912.077.658
32.983.363 )
108.000.000 )
992.264.294 )
Ekshibit E/26
Exhibit E/26
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2010
Taksiran penghasilan kena pajak Perusahaan (dibulatkan)
27.912.077.000
Anak perusahaan
Beban pajak penghasilan tahun
berjalan Perusahaan
Anak perusahaan
Beban pajak penghasilan menurut
laporan laba rugi konsolidasian tahun
berjalan
Dikurangi pajak penghasilan dibayar
di muka :
Perusahaan
Pasal 22
Pasal 23
Pasal 25
1.056.116.000
Sub-jumlah
Anak perusahaan
Pasal 23
Jumlah pajak penghasilan dibayar
di muka
2009
2.806.184.000
6.978.019.250
264.029.000
785.731.520
-
7.242.048.250
785.731.520
Subsidiaries
Income tax expense current
Company
Subsidiaries
Income tax expense per
consolidated statements of
income current
3.237.624.944
54.376.100
741.387.531
8.593.751
475.676.823
4.033.388.575
484.270.574
Sub-total
584.000
4.033.972.575
561.588.778 )
Subsidiaries
Article 23
484.270.574
2.944.630.675
263.445.000
301.460.946
-
Jumlah
3.208.075.675
301.460.946
Total
73.446.613
Ekshibit E/27
Exhibit E/27
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
d. Pajak Tangguhan
d. Deferred Tax
Dikreditkan
ke laporan
laba rugi
konsolidasian/
Credited to
consolidated
statement of
income
2009
2010
19.298.321
163.651.450
140.398.444
227.433.249
79.040.309
140.398.444 )
329.726.564
489.423.329
159.696.765
2008
Dikreditkan
ke laporan
laba rugi
konsolidasian/
Credited to
consolidated
statement of
income
182.949.771
Penyesuaian
tarif pajak/
Adjustment
for income
tax rate
2009
16.701.990 (
311.560)
19.298.321
34.831.735
109.298.681 (
3.731.972)
140.398.444
Employee benefits
Fiscal losses of
subsidiaries
37.739.626
126.000.671 (
4.043.532)
159.696.765
Ekshibit E/28
Exhibit E/28
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
16. HAK
MINORITAS
PERUSAHAAN
ATAS
ASET
BERSIH ANAK
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
16. MINORITY
INTEREST
SUBSIDIARIES
IN
NET
ASSETS
OF
Perusahaan
dan
anak
perusahaan
mencatat
kewajiban diestimasi bersih untuk imbalan kerja
karyawan
sejumlah
Rp 731.799.084
dan
Rp 77.193.283
masing-masing
pada
tanggal
31 Desember 2010 dan 2009, yang disajikan sebagai
akun Kewajiban Tidak Lancar - Kewajiban
Diestimasi Imbalan Kerja Karyawan di neraca
konsolidasian. Rincian saldo dari akun tersebut
adalah sebagai berikut:
2010
Nilai kini kewajiban imbalan kerja
karyawan
Keuntungan aktuarial yang tidak diakui
di neraca, bersih
(
Saldo akhir tahun
2009
902.335.763
42.574.580
170.536.679 )
34.618.703
731.799.084
77.193.283
2010
2009
77.193.283
10.385.324
654.605.801
66.807.959
731.799.084
77.193.283
Ekshibit E/29
Exhibit E/29
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2010
Biaya jasa masa kini
Biaya bunga
Amortisasi kerugian aktuaria
Dampak pengurangan pegawai
Jumlah
2009
513.894.436
6.620.000
179.812.412
45.721.047)
65.055.311
1.752.648
-
654.605.801
66.807.959
Total
2010
Tingkat mortalita
Tingkat diskonto
2009
TMI2
Mortality rate
Discount rate
8%
55
8%
10%
2010
Persentase
pemilikan/
Percentage of
ownership
Jumlah saham
ditempatkan dan
disetor penuh/
Number of shares
issued and
fully Paid
Jumlah/ Amount
Shareholders
59,8286%
349.997.500
34.999.750.000
PT Syailendra Capital
40,1710%
235.000.000
23.500.000.000
Pengurus Perusahaan
Bpk. Ian Rustandi
0,0004%
2.500
250.000
Jumlah
100,00%
585.000.000
58.500.000.000
Total
Pemegang Saham
PT Syailendra Capital
Masyarakat (masingmasing dengan pemilikan
kurang dari 5%)
2010
Ekshibit E/30
Exhibit E/30
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2009
Persentase
pemilikan/
Percentage of
ownership
Jumlah saham
ditempatkan dan
disetor penuh/
Number of shares
issued and
fully Paid
Jumlah/ Amount
Shareholders
PT Syailendra Capital
PT Tigadari Fiesta
90,0000%
9,9975%
90.000.000
9.997.500
9.000.000.000
999.750.000
PT Syailendra Capital
PT Tigadari Fiesta
Pengurus Perusahaan
Bpk. Ian Rustandi
0,0025%
2.500
250.000
Jumlah
100,00%
100.000.000
10.000.000.000
Total
Pemegang Saham
2009
Berdasarkan
dengan
Surat
Pernyataan
Efektif
yang
diterbitkan
oleh
Ketua
BAPEPAM-LK
No. S-5887/BL/20104 tanggal 29 Juni 2010, Perusahaan
melakukan penawaran umum perdana kepada
masyarakat sebanyak 235.000.000 saham dengan nilai
nominal Rp 100 per saham melalui Bursa Efek Indonesia
dengan harga penawaran sebesar Rp 375 per saham.
Pada tanggal 7 Juli 2010, seluruh saham Perusahaan
telah dicatatkan di Bursa Efek Indonesia.
Ekshibit E/31
Exhibit E/31
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2010
Kartu Perdana
dan Voucher Isi
Ulang /
Starter Packs Telepon Selular / Jasa Lainnya/
and Vouchers
Mobile Phones Other Services Jumlah/ Total
PENDAPATAN
Penjualan ekstern
Beban pokok penjualan
REVENUES
258.009.554.501
252.913.432.647
285.258.186.269
239.346.531.692
9.962.334.972 553.230.075.742
5.066.564.531 497.326.528.870
External sales
Cost of goods sold
5.096.121.854
45.911.654.577
4.895.770.441 55.903.546.872
Segment results
Hasil segmen
2009
Kartu Perdana
dan Voucher Isi
Ulang /
Starter Packs Telepon Selular / Jasa Lainnya/
and Vouchers
Mobile Phones OtherServices
Jumlah/ Total
PENDAPATAN
Penjualan ekstern
Beban pokok penjualan
2010
2009
REVENUES
288.157.430.227
281.347.230.164
6.810.200.063
Hasil segmen
b. Informasi Segmen Sekunder
711.787.967 288.869.218.194
657.892.002 282.005.122.166
53.895.965
6.864.096.028
External sales
Cost of goods sold
Segment results
Ekshibit E/32
Exhibit E/32
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2010
Kartu Perdana
dan Voucher Isi
Ulang /
Starter Packs Telepon Selular / Jasa Lainnya/
and Vouchers
Mobile Phones OtherServices Jumlah/ Total
PENDAPATAN
2010
REVENUES
Jawa
Bali
Kalimantan
Sumatera
Sulawesi
7.754.953.420
81.684.088.509
139.894.726.082
28.675.786.490
279.701.763.544
513.509.090
435.963.636
4.067.745.454
539.204.545
9.962.334.972
-
297.419.051.936
513.509.090
82.120.052.145
143.962.471.536
29.214.991.035
Jawa
Bali
Kalimantan
Sumatera
Sulawesi
Jumlah
258.009.554.501
285.258.186.269
9.962.334.972 553.230.075.742
Total
2009
Kartu Perdana
dan Voucher Isi
Ulang /
Starter Packs Telepon Selular / Jasa Lainnya/
and Vouchers
Mobile Phones Other Services Jumlah/ Total
2009
PENDAPATAN
Jawa
REVENUES
-
288.157.430.227
711.787.967 288.869.218.194
2010
Laba bersih
Jawa
2009
19.006.062.309
3.360.484.121
Net income
444.780.822
17.502.521
43
192
2009
Telepon selular
Kartu perdana dan voucher isi ulang
Lain-lain
285.258.186.269
258.009.554.501 288.157.430.227
9.962.334.972
711.787.967
Mobile phone
Starter pack and vouchers
Others
Jumlah
553.230.075.742 288.869.218.194
Total
Ekshibit E/33
Exhibit E/33
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
2010
2009
252.913.432.647
239.346.531.692
5.066.564.531
281.347.230.164
657.892.002
Jumlah
497.326.528.870
282.005.122.166
Total
Jumlah/Total
2010
2009
PT Indosat Tbk
PT Trikomsel Tbk
New Chabridge Electronics (HK)
Limited
244.967.556.438
232.951.923.635
280.622.084.692
-
49,26
46,84
65.378.884.044
13,15
Sub jumlah
Penjualan dan Pemasaran
Promosi dan iklan
Jumlah
99,50
2009
10.564.887.834
3.369.973.304
1.561.080.948
3.479.361.774
162.540.000
1.310.602.172
131.980.052
8.249.191.333
641.988.929
25.055.735.591
4.415.870.755
Sub total
9.225.935.255
155.744.469
34.281.670.846
4.571.615.224
Total
Ekshibit E/34
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
IKATAN DAN
Exhibit E/34
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
25. SIGNIFICANT
AGREEMENTS,
CONTINGENCIES
COMMITMENTS AND
Pihak Ketiga
Third Parties
a.
a.
b.
b.
c.
Pada
tanggal 1 April
2010, Perusahaan
menandatangani perubahan perjanjian sewa
menyewa (addendum) dari perjanjian sewa
menyewa tanggal 15 Oktober 2009 dengan
PT Mega Best Realty sehubungan dengan adanya
tambahan biaya Hak Penamaan Gedung sebesar
Rp 5.000.000.000 yang akan dibayar dengan 2
(dua) kali angsuran dan perubahan masa sewa dari
tanggal 15 Oktober 2009 sampai dengan
14 Oktober 2014.
c.
d.
d.
e.
e.
Intouch
signed
an
agreement
with
PT Telekomunikasi Selular (Telkomsel), where
Telkomsel and Intouch agreed to cooperate held a
Bulk SMS services through the application system
provided by the Telkomsel, and the service is
given to members who Telkomsel is the service
user. This agreement is effective from
1 January 2010 to 31 December 2010.
f.
f.
Ekshibit E/35
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
IKATAN DAN
Exhibit E/35
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
25. SIGNIFICANT
AGREEMENTS,
AND CONTINGENCIES (Continued)
COMMITMENTS
Media
Indonesia
(Kaskus)
in
program
pengebangan Value-Added Service (VAS) for
community members of Kaskus. The agreement
is valid for one year from 22 March 2010 to
21 March 2011 and may be extended upon
mutual agreement of the parties.
h.
i.
j.
j.
k.
Tanggal
1
Maret
2010,
Numedia
menandatangani perjanjian kerja sama tentang
Layanan MIG33 dengan PT Telekomunikasi
Selular
(Telkomsel).
Dimana
Numedia
menyediakan layanan MIG33, yang meliputi
pengembangan dan pemeliharaan aplikasiaplikasi layanan MIG33, sedangkan Telkomsel
bertindak
sebagai
penyedia konektivitas
jaringan
kepada
pelanggan
Telkomsel.
Perjanjian ini berlaku selama dua tahun dan
secara otomatis diperpanjang untuk periode
satu tahun setelahnya, kecuali disetujui lain
oleh kedua pihak.
k.
On 1 March 2010,
Numedia signed a
cooperation agreement regarding the Service
MIG33 with PT Telekomunikasi Selular
(Telkomsel). Where Numedia provides
services
MIG33,
which
includes
the
development and maintenance of service
applications MIG33, while Telkomsel act as a
provider of network connectivity to customers
for service to Telkomsels customers. This
agreement is valid for two years and
automatically extended for a period of one
year afterwards, except as otherwise agreed
by both parties.
h.
i.
Intouch
Intouch
Ekshibit E/36
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/36
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
l.
Pada
28
Desember
2009,
Numedia
menandatangani perjanjian kerja sama tentang
Kerjasama Interactive Cell Broadcast dengan
PT Limas Centric Indonesia Tbk.
Dimana
Numedia
menyediakan
jasa
penyediaan
informasi melalui media selular dan internet.
Pendapatan atas layanan ini akan dibagi oleh
kedua pihak dengan pola revenue sharing.
Perjanjian ini masih berlaku sampai saat ini.
l.
m.
Related Parties
n.
n.
The Company leased outlets located in the ECenter Karawaci, Tangerang, to PT Trikomsel
Oke Tbk, for the rental period from 1 March
2007 until 1 March 2012. Deferred rent income
as of 31 December 2009 amounted to
Rp 80,000,000. Rental income obtained by the
Company relating to these leases for the years
ended 31 December 2010 and 2009 amounted
to Rp 104,166,167 and Rp 120,000,000,
respectively, and presented as part of "Other
income" in the consolidated statements of
income.
o.
Pada
tanggal
8
September
2010,
PT Sinergitama
Komindo
(Sinergitama)
mengadakan perjanjian kerjasama dengan
PT Trikomsel Oke Tbk (Trio), dalam rangka
penawaran, pemasaran dan penjualan telpon
selular, dimana PT Trikomsel Oke Tbk akan
memasok barang pada depo/outlet Sinergitama
untuk dijual ke konsumen. Perjanjian ini
berlaku untuk jangka waktu satu tahun
terhitung sejak perjanjian ini ditandatangani.
o.
p.
p.
Ekshibit E/37
Exhibit E/37
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
26.
Kebijakan
manajemen
risiko
keuangan
Perusahaan dan anak perusahaan bertujuan
untuk mengidentifikasi dan menganalisa risikorisiko keuangan yang dihadapi Perusahaan dan
anak perusahaan, menetapkan batasan risiko
dan pengendalian yang sesuai serta untuk
mengawasi kepatuhan terhadap batasan yang
telah ditetapkan.
a. Risiko kredit
a. Credit risk
Ekshibit E/38
Exhibit E/38
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
d. Liquidity risk
The Company and subsidiaries exposure to
liquidity risk arise primarily from the
placement of funds in excess of those used to
support the business activities of the
Company and subsidiaries. The Company and
subsidiaries manages liquidity risk by
maintaining sufficient cash flows and bank
facilities
by
continuously
monitoring
projected cash flows and availability of
funds. The Company and subsidiaries also
implement
prudent
liquidity
risk
management to maintain sufficient cash
balances arising from revenue collection
place the excess cash in low-risk financial
instruments that provide adequate returns,
and pay close attention to the reputation and
credibility of financial institutions.
Ekshibit E/39
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
28.
29.
Exhibit E/39
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
29. REVISED
STATEMENTS
ACCOUNTING STANDARDS
OF
FINANCIAL
PSAK No. 7 (Revisi 2010), Pengungkapan Pihakpihak Berelasi (efektif untuk laporan keuangan
yang mencakup periode yang dimulai pada atau
setelah 1 Januari 2011).
Ekshibit E/40
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
29. PERNYATAAN
STANDAR
YANG DIREVISI (Lanjutan)
AKUNTANSI
Exhibit E/40
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
KEUANGAN
Ekshibit E/41
PT SKYBEE Tbk
DAN ANAK PERUSAHAAN
CATATAN ATAS LAPORAN KEUANGAN KONSOLIDASIAN
31 DESEMBER 2010 DAN 2009
(Disajikan dalam Rupiah, kecuali dinyatakan lain)
Exhibit E/41
PT SKYBEE Tbk
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
31 DECEMBER 2010 AND 2009
(Expressed in Rupiah, unless otherwise stated)
29. REVISED
STATEMENTS
OF
ACCOUNTING STANDARDS (Continued)
FINANCIAL
30. PENYUSUNAN
DAN PENYELESAIAN
KEUANGAN KONSOLIDASIAN
LAPORAN
30. PREPARATION
AND COMPLETION OF
CONSOLIDATED FINANCIAL STATEMENTS
THE