Vous êtes sur la page 1sur 15

Kondisi keuangan LEVERAGE

TAHUN NILAI IMPORT PDP 0 1.19


55 11.6 331 0 0.67
56 12.9 351 0 1.48
57 13.4 366 0 5.54
58 13.4 368 0 1.81
59 15.7 400 0 1.53
60 15.1 414 0 0.79
61 14.8 427 0 2.27
62 16.5 458 0 0.98
63 17.2 481 0 1.36
64 18.8 517 0 1.99
65 21.4 559 0 1.37
0 4.07
0 0.11
SISWA SKOR TES 1 SKOR TES 2PERINGKAT 0 1.94
1 74 40 91 0 1.72
2 59 41 72 0 1.01
3 83 45 95 0 1.15
4 76 43 90 0 1.53
5 69 40 82 0 2.08
6 88 47 98 0 0.29
7 71 37 80 0 4.32
8 60 36 75 0 0.72
9 61 34 74 0 2.20
10 70 37 79 0 1.01
0 0.11
0 2.15
0 2.81
0 2.28
0 1.17
0 1.51
0 1.32
0 2.48
0 1.94
0 1.94
0 1.86
0 1.14
0 3.24
0 3.65
1 1.05
1 1.22
1 5.98
1 1.18
1 9.27
1 1.92
1 1.45
1 1.90
1 1.47
1 1.69
1 8.10
1 3.94
1 0.67
1 4.14
1 2.09
1 27.50
1 0.82
1 0.96
1 0.82
1 0.14
1 6.44
1 2.75
1 0.66
1 0.65
1 1.04
1 0.10
1 2.80
1 2.81
1 1.81
1 1.39
1 1.34
1 1.41
1 1.06
1 6.35
1 1.94
1 2.34
1 0.53
1 1.62
1 0.61
ROA
0.71
0.46
1.37
0.17
0.62
0.57
0.70
0.40
0.63
0.61
0.70
0.52
0.24
0.71
0.18
0.54
0.52
0.69
0.52
0.65
0.54
0.22
0.76
0.41
0.79
0.71
0.59
0.75
0.25
0.95
0.56
0.87
0.55
0.57
0.57
0.37
0.54
0.29
0.52
0.39
0.48
1.77
0.47
0.69
0.66
0.84
0.40
0.59
0.55
0.21
0.22
0.55
0.04
0.64
0.81
0.58
0.83
0.45
0.55
0.12
0.39
0.90
0.85
0.62
0.70
0.56
0.75
0.35
0.60
0.59
0.60
0.80
0.49
0.57
0.57
0.54
0.28
0.50
Tahun Perusahaan X1 X2
2014 PT Asuransi Bintang Tbk 11760509 439681392
PT Asuransi Dayin Mitra Tbk 1353902235 24040964
PT Asuransi Harta Aman Pratama Tbk 472589542 36564433256
PT Asuransi Bina Data Arta Tbk 1034076731 2681037810
PT Asuransi Multi Artha Guna Tbk 829910275 165178248
PT Asuransi Jasa Tania Tbk 109480170 31484625377
PT Asuransi Mitra Maparya Tbk 4936003996 515520125346
PT Asuransi Ramayana Tbk 33232210329 1385987344468
PT Lippo General Insurance Tbk 1177859297 218847824491
PT ACE HARDWARE Tbk 39145243839 294734866122
PT Astra agro lestari Tbk 24518758096 26291545867
PT ADHI KARYA (PERSERO) Tbk 81141172339 1045888168427
PT CHITOSE INTERNASIONAL Tbk 365091839717 365091839717
2015 PT Asuransi Bintang Tbk 6983516 494002999
PT Asuransi Dayin Mitra Tbk 12461756 1464530018
PT Asuransi Harta Aman PratamaTbk 10480655076 46859102689
PT Asuransi Bina Data Arta 1071101499 2683026715
PT Asuransi Multi Artha Guna 713350448 2627811764
PT Asuransi Jasa Tania 1666902283 39008314010
PT Asuransi Mitra Maparya 6000217899 559080454850
PT Asuransi Ramayana 36399601119 1422094069358
PT Lippo General Insurance 2068054694 222873023413
PT ACE HARDWARE 621846414979 326754967400
PT Astra agro lestari 294441 21512371
PT ADHI KARYA (PERSERO) Tbk 4317347903384 16761063514879
PT CHITOSE INTERNASIONAL Tbk 63509569740 382807494765
2016 PT Asuransi Bintang Tbk 20921179 525898830
PT Asuransi Dayin Mitra Tbk 28178174 1063853088
PT Asuransi Harta Aman PratamaTbk 53975505471 443993768572
PT Asuransi Bina Data Arta 862527681 2813838947
PT Asuransi Multi Artha Guna 175165913 3436388457
PT Asuransi Jasa Tania 11600901881 427049477330
PT Asuransi Mitra Maparya 495984978 61765115574
PT Asuransi Ramayana 42596023134 1434654843880
PT Lippo General Insurance 17690624602 2300958312318
PT ACE HARDWARE 703935050166 3731101667891
PT Astra agro lestari 532 2422612
PT ADHI KARYA (PERSERO) Tbk 336491048928 20095435959279
PT CHITOSE INTERNASIONAL Tbk 61342994796 399336626636
PT Indosat Tbk 536512750 275412651
X3 Y
11026546 950
38132525 1150
2294113778 216
172242006 6250
133697671 233 X1=Arus Kas
6752472488 147 X2=Total Aset
24060490180 540 X3=Laba
59729708978 1,285 Y=Harga Saham
12787302469 4860
548892765278 785
2537529560 24250
326616041206 2951
33709228270 3220
28199274 440
44273233 1145
1637004981 220
58690444 7975
189257285 380
1910730685 157
7174475534 1205
77085373176 2300
9342331130 5250
58487346398 825
696 15850
465025548006 2140
29477807514 338
15304781 380
39050842 985
8315685359 195
173481650 50
25523178 374
23993975027 186
4299993115 496
63150682797 269000
83158110808 4950
68276464127 83500
2114299 1677500
404656636221 208000
2375616954 31600
138514500 6450
TAHUN BUKU ACCOUNT RECEIVABLE INVENTORY TOTAL ASET
2006
BARITO PACIFIC 20,906 103,650 1,739,140
sumalindo 71,275,773,760 240,708,457,614 1,520,602,499,553

ARONA BINA SEJATI 195,546,946 45,075,714,608 119,944,852,445


tempo inti media 37,681,130 8,319,246 117,860,186

DAVOMAS ABADI 142,001,860,000 287,505,423,906 2,707,801,367,905


tunas baru lampung 143,220,795 131,147,559 2,049,162,958

2007

AGIS 153,718,195,758 106,558,222,613 704,436,331,570


ace hardware 19,266,356,433 91,618,193,506 704,402,625,091

DAVOMAS ABADI 244,626,018,617 312,374,901,737 3,868,528,173,315


tunas baru lampung 177,831,466 436,850,101 2,457,120,118

FAJAR SURYA WISESA 464,372,940,439 394,066,219,452 3,769,588,379,462


toba pulp 92,994 145,900 2,831,398

INDAL ALUMINIUM 108,959,306,494 131,057,334,532 288,603,226,305


pelangi indah 85,749,274,024 139,455,189,069 452,880,149,487

HUMPUS INTERMODA 59,232,367 8,234,887 2,048,314,964


samudra indonesia 637,888,637 22,801,545 3,971,871,173

STAR PACIFIC 49,649 81,133

WAHANA PHOENIX MANDIRI 60,226,104,008 74,200,016,702 199,515,841,307


malindo feedmill 126,595,512 95,812,755 504,826,872

2008

ANCORA 352,670 88,915 643,584


catur sentosa/RIMO 348,111,008 471,219,597 1,226,644,857

ANEKA TAMBANG 726,137,069 1,391,471,720 10,245,040,780


energi mega persada 686,687,041 480,703,568 12,626,622,529

ASAHIMAS FLAT GLASS 175,181 619,342 1,993,033


argha karya prima industry 257,376 204,333 1,644,230
ASIAPLAST INDUSTRIS 33,182,247,538 20,969,882,280 270,082,674,266
kageo igar jaya 87,971,906,075 60,959,991,341 305,782,633,658

BIINTANG MITRA 19,742,937,727 1,557,897,700 543,472,914,016


indonesia prima property 21,819,698,829 1,816,259,334 771,688,606,838

CENTRAL PROTEINAPRIMA 2,300,765 1,605,439 9,370,538


astra argo lestari 25,705 781,363 6,519,791

DAVOMAS 106,127 781,179 3,620,074


smart 852,775,619,069 1,340,573,695,347 10,025,915,920,087

DYNAPLAST 229,378,584,251 160,410,797,774 1,235,004,262,542


trias sentosa 274,252,134,107 316,681,700,360 2,158,865,645,281

GEMA GRAHASARANA 477,424,591,491 63,963,102,508 312,562,007,742


limas centric 28,173,152,621 3,628,999,372 196,896,708,423

HUMPUSS INTERMODA 57,088,453 9,586,367 2,967,702,324


samudra indonesia 724,190,935 24,316,139 5,928,068,882

KERTAS BASUKI 1,344,496,878 13,632,122,445 1,124,647,735,826


fajar surya wisesa 349,616,851,533 486,000,829,006 3,718,547,929,224

LAGUNA CIPTA GRIYA 10,563,792,900 36,990,318,308 184,596,262,049


bekasi asri pemula 10,395,063,009 105,854,325,796 127,212,980,516

LIONMESH PRIMA 13,262,242,055 28,538,526,699 61,987,805,413


betonjaya manunggal 12,331,495,488 13,122,456,401 70,508,814,577

MITRA RAJASA 543,769,469,187 208,901,754,011 12,552,923,001,780


berlian laju tanker 1,109,634 139,627 24,976,324

MOBILE - 8 24,568,225,601 81,875,706,246 4,797,891,800,649


bakrie telkom 120,970,886,696 35,757,977,390 8,545,972,606,092

NIPRESS 104,050,757,088 49,061,096,537 325,008,127,626


prima alloy 203,301,847,804 106,930,298,480 555,320,858,382

NEW CENTURY DEVELOP 42,591,355 465,149,949,139 543,403,104,642


indonesia prima property 21,819,698,829 1,816,259,334 771,688,606,838

SURYAINTI PERMATA 74,421,409,262 388,137,896,068 1,791,366,932,641


perdana gapura prima 168,901,346,234 999,230,528,203 1,409,097,674,907

TRUBA JAYA 1,557,416,793 51,101,542 7,234,869,821


darma henwa
ULTRA JAYA MILK 151,204,612,686 284,292,916,789 1,740,646,379,006
sierrad produce 256,695,628,376 292,498,954,027 1,384,706,617,390

WANAHA PHOENIX 58,856,640,060 73,643,788,725 206,763,261,670


malindo feedmill 140,003,169 156,434,639 859,934,901

2009

PETROSEA 271,275 37,600 1,828,385


jaya konstruksi manggala 539,752,932,602 144,113,716,132 1,538,696,405,885

WAHANA PHOENIX 58,004,206,188 64,197,973,636 207,445,499,829


malindo feedmill 134,907,587 121,535,277 885,347,531

BUMI RESORSCES 2,501,564 1,874,250 69,126,345


perusahaan gas negara 1,711,199,955,189 14,120,479,466 28,670,439,792,000

SURYAINTI 256,575,178 819,530,031,103 1,637,620,850,055


perdana gapura prima 219,660,766,480 860,787,685,255 1,323,187,899,971

PAPHROS
merck

2010

BAKRIE N BROTHER 4,618,407,831 455,485,672 31,768,029,375


global mediacom 2,453,904 1,106,101 12,959,942

BAKRIE SUMATRA 503,686,120 200,073,120 18,502,257,139


salim ivomas pratama 851,468 1,321,248 21,063,714

BENAKAT PETROLIUM 160,987,739,236 24,902,336,736 4,697,479,956,890


timah 941,084 1,802,707 5,881,108

ENERGI MEGA PERSADA 636,420,973 356,465,381 11,762,035,570


indika energy 660,818,738 50,445,561 11,458,782,987
SALES NET INCOME CR DER LEV GPM OPM

4,654,555 7,191 1.05 0.64 0.39 (0.02)


703,992,374,835 (53,109,407,142) 1.19 2.61 0.71 0.20

15,130,660,230 (75,925,599,165) 1.22 0.93 0.48 (1.86)


165,171,454 (6,727,586) 0.67 0.84 0.46 0.36 -

1,656,584,248,000 196,277,192,500 5.98 1.77 0.64 0.18 0.17


1,193,998,873 52,884,100 1.48 1.37 0.58 0.22 0.11

405,783,857,844 300,597,240 1.18 0.91 0.47 0.12


886,625,097,772 60,068,440,352 5.54 0.20 0.17 0.37 0.11

2,800,084,343,000 208,455,724,480 9.27 2.27 0.69 0.20 0.19


1,844,206,985 97,227,232 1.81 1.62 0.62 0.24 0.14

2,655,795,017,899 121,970,185,307 1.92 1.91 0.66 0.20 0.16


1,296,243 111,314 1.53 1.33 0.57 0.38 0.29

514,054,505,276 334,370,529 1.45 5.39 0.84 0.16 0.08


336,160,518,038 8,524,937,158 0.79 2.28 0.70 0.15 0.10

780,040,618 240,008,274 1.90 0.80 0.40 0.35 0.26


4,097,783,206 135,663,053 2.27 0.95 0.40 0.14 0.07

81,133 (118,015) 19.54

153,782,693,182 129,908,719 1.47 1.42 0.59 0.13 0.09


1,085,558,691 28,151,030 0.98 1.69 0.63 0.10 0.05

1,037,122 16,166 1.69 2.81 0.55 0.23 0.17


2,711,646,084 56,226,853 1.36 1.72 0.61 0.13 0.04

9,591,981,138 1,368,139,165 8.10 0.26 0.21 0.28 0.18


1,859,071,111 (34,943,284) 1.99 2.39 0.70 0.42 0.31

2,235,021 228,268 3.94 0.29 0.22 0.27 0.18


1,590,795 68,112 1.37 1.17 0.52 0.17 0.09
300,785,347 (4,821,452,181) 0.67 1.20 0.55 0.11 0.08
469,591,156,785 7,348,483,975 4.07 0.38 0.24 0.09 0.03

19,606,272,980 (26,984,908,888) 4.14 0.04 0.04 0.05


190,843,805,226 (35,518,199,110) 0.11 2.51 0.71 0.42 0.10

8,169,928 (406,691) 2.09 1.80 0.64 0.19 0.07


8,161,217 2,631,019 1.94 0.23 0.18 0.47 0.41

3,392,847 (510,652) 27.50 4.37 0.81 0.04 0.03


16,094,424,718,253 1,046,389,267,147 1.72 1.17 0.54 0.23 0.13

1,382,073,857,157 2,799,601 0.82 1.79 0.58 0.14 0.06


1,810,919,929,384 58,025,393,373 1.01 1.08 0.52 0.15 0.08

446,889,819,996 (5,770,324,470) 0.96 4.95 0.83 0.19 0.19


179,978,674,756 (27,075,052,553) 1.15 3.12 0.69 0.52

930,316,493 (66,679,574) 0.82 0.82 0.45 0.25 0.11


5,105,014,871 169,123,444 1.53 1.46 0.52 0.15 0.08

160,562,545,233 (97,591,718,075) 0.14 1.23 0.55 (0.05)


3,027,012,493,144 36,553,869,861 2.08 1.84 0.65 0.17 0.13

11,263,504,456 (722,221,404) 6.44 0.14 0.12 0.41 (0.24)


52,251,587,100 446,623,887 0.29 1.19 0.54 0.31 17.65

163,316,661,433 9,237,180,878 2.75 0.64 0.39 0.13 0.10


172,390,663,400 20,823,061,634 4.32 0.28 0.22 0.17 0.14

1,196,766,028,087 (464,953,120,286) 0.66 10.58 0.90 0.28 22.88


7,005,851 1,557,962 0.72 3.15 0.76 0.26 0.27

731,830,647,016 (1,068,868,003,999) 0.65 5.55 0.85 (0.55) 1.85


2,202,292,036,246 136,812,627,065 2.20 0.68 0.41 0.17 0.83

480,457,824,504 1,550,888,421 1.04 1.64 0.62 0.13 0.07


410,673,009,414 (14,813,293,705) 1.01 3.84 0.79 0.10 0.04

1,351,699,171 (4,622,543,082)
190,843,805,226 (35,518,199,110) 0.11 2.51 0.71 0.10

106,889,772,174 55,244,342,065 2.80 1.27 0.56 0.84 0.77


308,174,176,555 11,370,175,212 2.15 1.45 0.59 0.34 0.20

2,948,679,766 (180,123,842) 2.81 3.17 0.75 0.17 0.06


1,362,606,580,492 303,711,501,204 1.81 0.53 0.35 0.19
2,331,686,331,402 27,253,530,872 2.28 0.34 0.25 0.09 3.19

147,923,820,007 (365,472,322) 1.39 1.52 0.60 0.11 0.07


1,729,647,254 9,041,886 1.17 17.66 0.95 0.09 0.05

1,615,164 14,946 1.34 1.43 0.59 0.32 0.23


2,699,279,335,409 125,968,151,763 1.51 1.30 0.56 0.14 0.07

118,910,879,565 105,922,920 1.41 1.52 0.60 0.12 0.08


1,868,615,769 75,970,111 1.32 6.35 0.87 0.12 0.07

34,451,217 1,790,218 1.06 4.34 0.80 0.30 0.17


18,024,278,937,525 6,229,043,496,319 2.48 1.35 0.55 0.60 0.43

3,700,000,000 43,095,793,239 6.35 0.96 0.49 0.42


305,373,225,589 31,296,373,054 1.94 1.33 0.57 0.48 0.19

13,109,304,596 (7,640,918,548) 2.34 1.69 0.57 0.34 0.27


6,326,514 578,865 1.86 0.64 0.37 0.50 0.23

3,004,453,565 805,630,448 0.53 1.20 0.54 0.43 0.28


9,484,281 970,975 1.14 1.46 0.54 0.37 0.27

231,901,612,221 (96,379,197,746) 1.62 0.40 0.28 0.32 -


8,339,254 947,936 3.24 0.40 0.29 0.23 0.16

1,249,710,407 (62,318,783) 0.61 1.00 0.50 0.27 0.15


3,765,466,981 772,723,177 3.65 1.10 0.52 0.16
NPM INVTURN TATRN ROI ROE

0.02 4.57 0.27 0.41 (0.68)


0.04 2.98 0.46 (3.49) 12.83

0.08 0.13 (63.30) (122.37)


7.18 1.40 (5.71) (10.48)

0.12 4.73 0.61 7.25 20.11


0.04 0.97 0.58 2.58 6.21

3.34 0.58 0.04 0.08


0.07 2.51 1.26 8.53 10.24

0.07 7.18 0.72 5.39 17.60


0.05 0.44 0.75 3.96 10.40

0.05 5.38 0.70 3.24 9.41


0.09 5.49 0.46 3.93 9.15

0.02 3.29 1.06 0.07 0.44


0.03 2.04 0.74 1.88 (6.18)

0.18 78.59 0.42 7.48 13.66


0.03 14.11 1.03 3.41 8.05

- 1.80 0.77 0.07 0.16


0.03 10.17 2.15 5.58 15.00

0.02 0.77 1.61 2.51 12.78


0.02 0.54 2.21 4.58 12.86

0.14 4.99 0.94 13.35 16.97


0.15 (0.28) (0.94)

0.14 3.62 1.02 13.95 17.96


0.04 6.48 0.97 4.14 9.30
0.50 1.90 (1.75) (3.84)
0.02 7.01 1.54 2.40 3.84

2.14 0.04 (4.97) (5.18)


0.25 (5.12) (18.17)

- 4.13 0.87 (4.35) (12.18)


0.32 5.58 1.25 40.35 51.03

4.17 0.94 (14.11) (75.79)


0.06 9.20 1.61 10.44 22.67

7.45 1.12 - -
0.03 4.87 0.84 2.69 5.59

1.43 (1.84) (10.98)


0.91 (13.75) (62.11)

72.37 0.31 (2.25) (4.15)


0.03 16.16 0.86 2.85 8.07

12.38 0.14 (8.68) (19.38)


0.01 5.19 0.81 0.98 2.79

0.04 (3.62) (4.12)


0.01 0.41 0.35 0.77

0.06 4.96 2.63 14.90 9.50


0.12 10.89 2.44 29.53 37.70

4.14 0.10 (3.70) (43.50)


0.30 0.32 9.51 39.43

13.86 0.15 (22.45) (146.96)


0.06 51.00 0.26 1.60 2.69

- 8.48 1.48 0.48 1.26


3.46 0.74 (2.67) (12.91)

0.25 (5.12) (18.17)

0.52 0.04 0.06 3.08 7.03


0.09 0.32 2.71 6.72

47.77 0.41 (2.49) (10.54)


0.22 3.88 0.79 17.67 26.75
1.17 7.23 1.68 1.97 2.64

1.79 0.72 (0.18) (0.45)


- 10.03 2.01 0.49 9.12

0.01 29.16 0.88 0.82 1.99


0.05 16.04 1.75 8.19 18.97

- 1.63 0.57 0.05 0.13


0.04 13.46 2.11 8.58 62.89

0.05 0.50 2.59 14.07


0.35 0.63 21.73 53.09

11.65 - - 2.63 5.20


0.10 - 0.23 2.37 5.58

- 18.89 0.41 (24.05) (71.46)


9.15 2.86 0.49 4.47 7.84

0.27 8.56 0.16 4.35 9.68


0.10 4.49 0.45 4.61 12.56

- 4.22 0.05 (2.05) (2.90)


0.11 3.56 1.42 16.12 22.56

0.11 (0.53) (1.06)


0.21 0.33 6.75 14.21