RUMUS ALTMAN Z-SCORE Z-Score = 1,2X1 + 1,4X2 + 3,3X3 + 0,6X4 + 0,999X5

EMITEN MGNA KINO DVLA SKBM TCID KICI

TAHUN 2018 2018 2017 2017 2016 2016
MODAL KERJA - 4,307,330,261 659,655,987,204 734,032,736 325,042,846,726 951,177,252,619 64,559,830,510
- ASET LANCAR 34,421,460,904 1,975,979,249,304 1,175,655,601 836,639,597,232 1,174,482,404,487 79,416,740,506
- UTANG LANCAR 38,728,791,165 1,316,323,262,100 441,622,865 511,596,750,506 223,305,151,868 14,856,909,996
TOTAL ASET 204,476,568,540 3,592,164,205,408 1,640,886,147 1,623,027,475,045 2,185,101,038,101 139,809,135,385
LABA DITAHAN - 80,423,484,439 788,270,353,870 806,512,172 215,372,236,498 1,493,933,401,031 - 21,117,380,337
EBIT - 13,238,392,824 236,026,711,691 219,966,023 51,846,949,649 235,853,651,395 1,494,407,979
NILAI PASAR EKUITAS (HARGA PASAR SAHAM X JUMLAH SAHAM BEREDAR) 50,154,048,850 4,000,000,200,000 2,195,200,000 1,234,092,300,155 2,513,333,337,500 33,120,000,000
- HARGA PASAR SAHAM 50 2,800 1,960 715 12,500 120
- JUMLAH SAHAM BEREDAR 1,003,080,977 1,428,571,500 1,120,000,000 1,726,003,217 201,066,667 276,000,000
TOTAL UTANG 187,920,313,606 1,405,264,079,012 524,586,078 599,790,014,646 401,942,530,776 50,799,380,910
PENJUALAN 257,437,549,951 3,611,694,059,699 1,575,647,308 186,165,342,708 2,526,776,164,168 99,382,027,031

KETERANGAN KOEFISIEN JUMLAH

X1 (MODAL KERJA/TOTAL ASET) 1.200 - 0.02107 0.18364 0.44734 0.20027 0.43530 0.46177
X2 (LABA DITAHAN/TOTA ASET) 1.400 - 0.39331 0.21944 0.49151 0.13270 0.68369 - 0.15104
X3 (EBIT/TOTAL ASET) 3.300 - 0.06474 0.06571 0.13405 0.03194 0.10794 0.01069
X4 (NILAI PASAR EKUITAS/TOTAL UTANG) 0.600 0.26689 2.84644 4.18463 2.05754 6.25297 0.65198
X5 (PENJUALAN/TOTAL ASET) 0.999 1.25901 1.00544 0.96024 0.11470 1.15637 0.71084
Z-SCORE 0.62831 3.45671 5.13736 1.88063 6.74271 1.47925

Z-SCORE KETERANGAN
>3.00 Perusahaan dianggap aman/terhindar risiko kebangkrutan
2.70-2.99 Terdapat kondisi keuangan perusahaan yang memerlukan perhatian khusus
1.80-2.69 Perusahaan memiliki kemungkinan mengalami financial distress untuk 2 tahun kedepan
<1.80 Perusahaan berpotensi mengalami kebangkrutan
NO KODE NAMA PERUSAHAAN SAHAM
38 PEHA Phapros Tbk. 840,000,000 1911
31 MERK Merck Tbk. 448,000,000 1981
52 UNVR Unilever Indonesia Tbk. 7,630,000,000 1982
11 DLTA Delta Djakarta Tbk. 800,659,050 1984
41 RMBA Bentoel Internasional Investam 36,401,136,250 1990
43 SCPI Merck Sharp Dohme Pharma Tbk. 3,600,000 1990
51 ULTJ Ultra Jaya Milk Industry & Tra 11,553,528,000 1990
35 MYOR Mayora Indah Tbk. 22,358,699,725 1990
16 HMSP H.M. Sampoerna Tbk. 116,318,076,900 1990
14 GGRM Gudang Garam Tbk. 1,924,088,000 1990
27 KLBF Kalbe Farma Tbk. 46,875,122,110 1991
45 SKBM Sekar Bumi Tbk. 1,726,003,217 1993
46 SKLT Sekar Laut Tbk. 690,740,500 1993
49 TCID Mandom Indonesia Tbk. 201,066,667 1993
25 KICI Kedaung Indah Can Tbk 276,000,000 1993
33 MLBI Multi Bintang Indonesia Tbk. 2,107,000,000 1994
1 ADES Akasha Wira International Tbk. 589,896,800 1994
50 TSPC Tempo Scan Pacific Tbk. 4,500,000,000 1994
22 INDF Indofood Sukses Makmur Tbk. 8,780,426,500 1994
12 DVLA Darya-Varia Laboratoria Tbk. 1,120,000,000 1994
29 LMPI Langgeng Makmur Industri Tbk. 1,008,517,669 1994
39 PSDN Prasidha Aneka Niaga Tbk 1,440,000,000 1994
34 MRAT Mustika Ratu Tbk. 428,000,000 1995
5 BUDI Budi Starch & Sweetener Tbk. 4,498,997,362 1995
7 CEKA Wilmar Cahaya Indonesia Tbk. 595,000,000 1996
47 STTP Siantar Top Tbk. 1,310,000,000 1996
2 AISA Tiga Pilar Sejahtera Food Tbk. 3,218,600,000 1997
48 TBLA Tunas Baru Lampung Tbk. 5,342,098,939 2000
21 INAF Indofarma (Persero) Tbk. 3,099,267,500 2001
24 KAEF Kimia Farma (Persero) Tbk. 5,554,000,000 2001
40 PYFA Pyridam Farma Tbk 535,080,000 2001
20 IIKP Inti Agri Resources Tbk 33,600,000,000 2002
4 BTEK Bumi Teknokultura Unggul Tbk 46,277,496,376 2004
42 ROTI Nippon Indosari Corpindo Tbk. 6,186,488,888 2010
19 ICBP Indofood CBP Sukses Makmur Tbk 11,661,908,000 2010
30 MBTO Martina Berto Tbk. 1,070,000,000 2011
3 ALTO Tri Banyan Tirta Tbk. 2,191,870,558 2012
53 WIIM Wismilak Inti Makmur Tbk. 2,099,873,760 2012
44 SIDO Industri Jamu dan Farmasi Sido 15,000,000,000 2013
8 CINT Chitose Internasional Tbk. 1,000,000,000 2014
32 MGNA Magna Investama Mandiri Tbk. 1,003,080,977 2014
26 KINO Kino Indonesia Tbk. 1,428,571,500 2015

18 HRTA Hartadinata Abadi Tbk. 4,605,262,400 2017

54 WOOD Integra Indocabinet Tbk. 6,306,250,000 2017
17 HOKI Buyung Poetra Sembada Tbk. 2,376,448,100 2017
9 CLEO Sariguna Primatirta Tbk. 12,000,000,000 2017
6 CAMP Campina Ice Cream Industry Tbk 5,885,000,000 2017
37 PCAR Prima Cakrawala Abadi Tbk. 1,166,666,700 2017

36 PANI Pratama Abadi Nusa Industri Tb 410,000,000 2018

28 KPAS Cottonindo Ariesta Tbk. 768,042,782 2018
15 GOOD Garudafood Putra Putri Jaya Tb 7,379,580,291 2018
13 FOOD Sentra Food Indonesia Tbk. 650,000,000 2019
10 COCO Wahana Interfood Nusantara Tbk 554,917,005 2019
23 ITIC Indonesian Tobacco Tbk. 940,720,000 2019