Firmansyah : Analisis Kinerja Keuangan Dengan Menggunakan Rasio Keuangan Dan Economic Value Added EVA Pada PT. Metrodata Electronics Tbk Dan PT. Centrin Online Tbk, 2010.
CR = Lancar
Kewajiban Lancar
Aktiva x 100
CR
2004
=
7.081 280.759.90
5.891 464.790.46
x 100 = 165
CR
2005
=
6.099 313.598.98
9.244 540.733.26
x 100 = 172
CR
2006
=
4.638 415.005.46
2.048 629.601.03
x 100 = 151
CR
2007
=
7.517 787.115.56
605.155 1.007.582.
x 100 = 128
CR
2008
=
0.855 740.209.28
2.776 988.662.08
x 100 = 133
b. Rasio Solvabilitas
1. Debt to Asset Ratio DAR
DAR = Aktiva
Total Kewajiban
Total x 100
DAR
2004
=
1.719 611.041.84
7.900 332.079.45
x 100 = 54,3
DAR
2005
=
3.574 655.698.45
1.664 353.758.95
x 100 = 53,9
DAR
2006
= 9.831
740.800.47 0.423
454.579.37 x 100 = 61,3
DAR
2007
=
916.208 1.162.250.
5.585 819.381.28
x 100 = 70,4
Firmansyah : Analisis Kinerja Keuangan Dengan Menggunakan Rasio Keuangan Dan Economic Value Added EVA Pada PT. Metrodata Electronics Tbk Dan PT. Centrin Online Tbk, 2010.
DAR
2008
=
504.203 1.288.795.
2.370 869.035.71
x 100 = 67,4
2. Debt to Equity Ratio DER
DER =
Ekuitas Total
Kewajiban Total
DER
2004
= 584
. 846
. 151
. 234
900 .
457 .
079 .
332 x 100 = 141,8
DER
2005
=
4.451 249.909.98
1.664 353.758.95
x 100 = 141,5
DER
2006
=
0.674 262.298.37
0.423 454.579.37
x 100 = 173,3
DER
2007
= 7.110
284.281.84 5.585
818.381.28 x 100 = 288
DER
2008
=
2.121 317.150.81
2.370 869.035.71
x 100 = 274
c. Rasio Profitabilitas
1. Net Profit Margin NPM
NPM = Bersih
Penjualan Bersih
Laba
NPM
2004
=
991.571 1.260.769.
.645 12.253.473
x 100 = 0,97
NPM
2005
=
103.070 1.503.906.
.038 16.306.998
x 100 = 1,1
Firmansyah : Analisis Kinerja Keuangan Dengan Menggunakan Rasio Keuangan Dan Economic Value Added EVA Pada PT. Metrodata Electronics Tbk Dan PT. Centrin Online Tbk, 2010.
NPM
2006
=
896.338 1.636.281.
.977 20.775.872
x 100 = 1,2
NPM
2007
=
628.572 2.712.986.
.561 28.480.083
x 100 = 1,0
NPM
2008
=
694.667 3.422.199.
.437 29.956.430
x 100 = 0,8
2. Return on Asset ROA
ROA =
Aktiva Total
Bersih Laba
ROA
2004
=
1.719 661.041.84
.645 12.253.473
x 100 = 2,0
ROA
2005
=
3.574 655.698.45
.038 16.306.998
x 100 = 2,4
ROA
2006
=
9.831 740.800.47
.977. 20.775.872
x 100 = 2,8
ROA
2007
=
916.208 1.162.250.
.561 28.480.083
x 100 = 2,4
ROA
2008
=
504.203 1.288.795.
.437 29.956.430
x 100 = 2,3
3. Return on Equity ROE
ROE =
Ekuitas rata
- Rata
Bersih Laba
ROE
2004
=
6.584 234.151.84
.645 12.253.473
x 100 = 5,2
ROE
2005
= 8.451
249.909.94 .038
16.306.998 x 100 = 6,5
Firmansyah : Analisis Kinerja Keuangan Dengan Menggunakan Rasio Keuangan Dan Economic Value Added EVA Pada PT. Metrodata Electronics Tbk Dan PT. Centrin Online Tbk, 2010.
ROE
2006
=
0.674 262.298.37
.977 20.775.872
x 100 = 7,9
ROE
2007
=
7.110 284.281.84
.561 28.480.083
x 100 = 10
ROE
2008
=
2.121 317.150.81
.437 29.956.430
x 100 = 9,4
d. Rasio Aktivitas Total Asset Turn Over TATO
TATO =
Aktiva Total
Bersih Penjualan
TATO
2004
=
1.719 611.041.84
991.571 1.260.769.
x 1 Kali = 2,0 Kali
TATO
2005
= 3.574
655.698.45 103.070
1.503.906. x 1 Kali = 2,3 Kali
TATO
2006
=
9.831 740.800.47
896.338 1.636.281.
x 1 Kali = 2,2 Kali
TATO
2007
=
916.208 1.162.250.
628.572 2.712.986.
x 1 Kali = 2,3 Kali
TATO
2008
= 504.203
1.288.795. 694.667
3.422.199. x 1 Kali = 2,6 Kali
2. Perhitungan Rasio Keuangan Pada PT. Centrin Online Tbk a. Rasio Likuiditas
Current Ratio CR
CR
2004
=
114 4.308.374.
.979 46.741.600
x 100 = 1084
Firmansyah : Analisis Kinerja Keuangan Dengan Menggunakan Rasio Keuangan Dan Economic Value Added EVA Pada PT. Metrodata Electronics Tbk Dan PT. Centrin Online Tbk, 2010.
CR
2005
=
595 3.822.281.
.973 51.203.821
x 100 = 1339
CR
2006
=
051 3.311.826.
.571 89.417.458
x 100 = 2699
CR
2007
=
490 2.622.217.
.583 73.932.662
x 100 = 2819
CR
2008
=
.822 12.134.902
.053 40.286.874
x 100 =333,1
b. Rasio Solvabilitas 1. Debt to Asset Ratio DAR
DAR
2004
=
.667 82.889.703
252 7.357.175.
x 100 = 8,87
DAR
2005
= .416
84.768.272 781
6.467.628. x 100 = 7,62
DAR
2006
=
.571 89.417.458
136 5.393.913.
x 100 = 6,00
DAR
2007
=
.117 98.707.930
209 4.691.606.
x 100 = 4,70
DAR
2008
= .872
94.248.794 .562
17.370.360 x 100 = 18,4
2. Debt to Equity Ratio DER
DER
2004
=
751 .
745 .
512 .
75 252
. 175
. 357
. 7
x 100 = 9,7
DER
2005
=
.924 78.284.671
781 6.467.628.
x 100 = 8,2
DER
2006
=
.176 84.007.746
136 5.393.913.
x 100 = 6,4
Firmansyah : Analisis Kinerja Keuangan Dengan Menggunakan Rasio Keuangan Dan Economic Value Added EVA Pada PT. Metrodata Electronics Tbk Dan PT. Centrin Online Tbk, 2010.
DER
2007
=
.880 94.000.820
209 4.691.606.
x 100 = 4,9
DER
2008
=
.158 70.695.814
.562 17.370.360
x 100 = 24
c. Rasio Profitabilitas 1. Net Profit Margin NPM
NPM
2004
=
.749 58.905.676
727 4.136.686.
x 100 = 7,0
NPM
2005
=
.470 61.099.045
748 3.564.364.
x 100 = 5,8
NPM
2006
=
.592 71.088.929
274 7.059.465.
x 100 = 9,9
NPM
2007
=
.617 71.193.185
.288 15.795.827
x 100 = 22
NPM
2008
=
.263 79.665.803
.741 16.299.261
-
x 100 = -20
2. Return on Asset ROA
ROA
2004
=
.667 82.889.703
727 4.136.686.
x 100 = 4,9
ROA
2005
=
.416 84.768.272
748 3.564.364.
x 100 = 4,2
ROA
2006
=
.571 89.417.458
274 7.059.465.
x 100 = 7,8
ROA
2007
=
.117 98.707.930
.288 15.795.827
x 100 = 16
Firmansyah : Analisis Kinerja Keuangan Dengan Menggunakan Rasio Keuangan Dan Economic Value Added EVA Pada PT. Metrodata Electronics Tbk Dan PT. Centrin Online Tbk, 2010.
ROA
2008
=
.872 94.248.794
741 6.299.261.
-
x 100 = -17
3. Return on Equity ROE
ROE
2004
=
.751 75.512.745
727 4.136.686.
x 100 = 5,4
ROE
2005
= .924
78.284.671 748
3.564.364. x 100 = 4,5
ROE
2006
=
.176 84.007.746
274 7.059.465.
x 100 = 8,4
ROE
2007
=
.880 94.000.820
.288 15.795.827
x 100 = 16,8
ROE
2008
= .158
70.695.814 .741
16.299.261 -
x 100 = -23
d. Rasio Aktivitas Total Asset Turn Over TATO
TATO
2004
=
.667 82.889.703
.749 58.905.676
x 1 Kali = 2,0 Kali
TATO
2005
=
.416 84.768.272
470 6.099.045.
x 1 Kali = 2,3 Kali
TATO
2006
=
.571 89.417.458
.592 71.088.929
x 1 Kali = 0,79 Kali
TATO
2007
=
.117 98.707.930
.617 71.193.185
x 1 Kali = 0, 72 Kali
TATO
2008
=
.872 94.248.794
.263 79.665.803
x 1 Kali = 0,84 Kali
3. Perhitungan Rasio Keuangan Pada PT. Limas Stokhomindo Tbk.
Firmansyah : Analisis Kinerja Keuangan Dengan Menggunakan Rasio Keuangan Dan Economic Value Added EVA Pada PT. Metrodata Electronics Tbk Dan PT. Centrin Online Tbk, 2010.
a. Rasio Likuiditas Current Ratio CR
CR
2004
=
.970 40.005.364
8.554 125.789.45
x 100 = 314
CR
2005
=
.384 39.094.862
5.615 108.324.00
x 100 = 277
CR
2006
=
.529 71.581.854
.249 83.087.428
x 100 = 116
CR
2007
=
.282 71.657.530
.870 79.250.549
x 100 = 110
CR
2008
=
.506 76.914.867
.105 88.616.134
x 100 = 115
b. Rasio Solvabilitas 1. Debt to Asset Ratio DAR
DAR
2004
=
.578 65.661.715
.637 48.336.039
x 100 = 29
DAR
2005
=
3.896 157.150.02
.619 45.528.023
x 100 = 28
DAR
2006
=
0.842 213.269.09
3.346 110.905.49
x 100 = 52
DAR
2007
=
2.192 215.371.57
0.519 127.711.77
x 100 = 59
DAR
2008
=
8.423 196.896.70
1.955 135.835.96
x 100 = 69
2. Debt to Equity Ratio DER
Firmansyah : Analisis Kinerja Keuangan Dengan Menggunakan Rasio Keuangan Dan Economic Value Added EVA Pada PT. Metrodata Electronics Tbk Dan PT. Centrin Online Tbk, 2010.
DER
2004
=
043 .
135 .
15 .
113 637
. 039
. 336
. 48
x 100 = 42
DER
2005
=
8.129 105.505.23
.619 45.528.023
x 100 = 43
DER
2006
=
.250 91.464.909
3.346 110.905.49
x 100 = 120
DER
2007
=
.767 72.355.723
0.519 127.711.77
x 100 = 176
DER
2008
=
.454 43.588.862
1.955 135.835.96
x 100 = 313
c. Rasio Profitabilitas 1. Net Profit Margin NPM
NPM
2004
= 5.92
103.606.25 .407
42.044.862 x 100 = 40
NPM
2005
=
6.038 100.696.69
6 564.755.97
x 100 = 0,56
NPM
2006
=
4.943 127.797.62
.988 15.255.533
-
x 100 = -11,9
NPM
2007
= 0.267
150.285.27 .483
19.109.185 -
x 100 = -12,7
NPM
2008
=
4.756 179.978.67
2.553 927.075.05
-
x 100 = -15
2. Return on Asset ROA
ROA
2004
=
5.578 165.661.71
.407 42.044.862
x 100 = 25,3
ROA
2005
= 3.896
157.150.02 6
564.755.97 x 100 = 0,35
Firmansyah : Analisis Kinerja Keuangan Dengan Menggunakan Rasio Keuangan Dan Economic Value Added EVA Pada PT. Metrodata Electronics Tbk Dan PT. Centrin Online Tbk, 2010.
ROA
2006
=
0.842 213.269.09
.988 15.255.533
-
x 100 = -7,15
ROA
2007
=
2.192 215.371.57
.483 19.109.185
-
x 100 = -8,8
ROA
2008
=
8.423 196.896.70
.553 27.075.052
-
x 100 = -13,7
3. Return on Equity ROE