DAFTAR LAMPIRAN
DAFTAR LAMPIRAN
1.2 X1 1.4 X2 3.3 X3 0.6 X4 0.999 X5 Sub Sektor Semen
NO Kode Perusahaan
(WC/Tot.Asset)
(RE/Tot.Asset)
(EBIT/Tot.Asset)
(MV E / BV Liabilities)
(Sales/Tot.Asset)
Sub Sektor Keramik, Porselin, Kaca 4 AMFG 2012
0.999 0.909 AMFG 2014
AMFG 2013
0.999 0.937 AMFG 2015
0.999 0.858 AMFG 2016
5 ARNA 2012
ARNA 2013
0.999 1.249 ARNA 2014
0.999 1.278 ARNA 2015
0.999 0.903 ARNA 2016
6 IKAI 2012
1.2 -0.205
1.4 -0.295
3.3 -0.055
0.999 0.439 IKAI 2014
IKAI 2013
1.4 -0.400
3.3 -0.067
0.999 0.506 IKAI 2015
1.2 -0.065
1.4 -0.423
3.3 -0.029
0.999 0.362 IKAI 2016
1.2 -0.087
1.4 -0.842
3.3 -0.248
1.2 -0.577
1.4 -1.782
3.3 -0.524
1.2 X1 1.4 X2 3.3 X3 0.6 X4 0.999 X5 Sub Sektor Keramik, Porselin, Kaca
NO Kode Perusahaan
(WC/Tot.Asset)
(RE/Tot.Asset)
(EBIT/Tot.Asset)
(MV E / BV Liabilities)
(Sales/Tot.Asset)
Sub Sektor Logam & Sejenisnya 9 ALKA 2012
12 CTBN 2012 (US$)
0.999 0.891 CTBN 2014 (US$)
CTBN 2013 (US$)
0.999 0.798 CTBN 2015 (US$)
0.999 0.493 CTBN 2016 (US$)
3.3 -0.001
1.2 X1 1.4 X2 3.3 X3 0.6 X4 0.999 X5 Sub Sektor Logam & Sejenisnya
NO Kode Perusahaan
(WC/Tot.Asset)
(RE/Tot.Asset)
(EBIT/Tot.Asset)
(MV E / BV Liabilities)
(Sales/Tot.Asset)
17 KRAS 2012 (US$)
KRAS 2013 (US$)
0.6 0.477 0.999 0.876 KRAS 2014 (US$)
0.6 0.359 0.999 0.719 KRAS 2015 (US$)
0.6 0.174 0.999 0.357 KRAS 2016 (US$)
1.2 -0.153
1.4 -0.097
3.3 -0.066
1.2 -0.058
1.4 -0.130
3.3 -0.019
18 LION 2012
0.6 7.540 0.999 0.669 LION 2014
LION 2013
0.6 3.098 0.999 0.629 LION 2015
0.6 2.957 0.999 0.609 LION 2016
1.2 X1 1.4 X2 3.3 X3 0.6 X4 0.999 X5 Sub Sektor Logam & Sejenisnya
NO Kode Perusahaan
(WC/Tot.Asset)
(RE/Tot.Asset)
(EBIT/Tot.Asset)
(MV E / BV Liabilities)
(Sales/Tot.Asset)
20 NIKL 2012 (US$)
0.999 1.386 NIKL 2014 (US$)
NIKL 2013 (US$)
0.999 1.342 NIKL 2015 (US$)
0.999 1.208 NIKL 2016 (US$)
Sub Sektor Kimia 22 BRPT 2012 (US$)
0.999 1.085 BRPT 2014 (US$)
BRPT 2013 (US$)
0.999 1.065 BRPT 2015 (US$)
0.999 0.624 BRPT 2016 (US$)
1.4 -0.055
23 BUDI 2012
BUDI 2013
0.999 1.078 BUDI 2014
0.999 0.922 BUDI 2015
0.999 0.728 BUDI 2016
24 DPNS 2012
0.999 0.512 DPNS 2014
DPNS 2013
0.999 0.494 DPNS 2015
0.999 0.432 DPNS 2016
1.2 X1 1.4 X2 3.3 X3 0.6 X4 0.999 X5 Sub Sektor Kimia
NO Kode Perusahaan
(WC/Tot.Asset)
(RE/Tot.Asset)
(EBIT/Tot.Asset)
(MV E / BV Liabilities)
(Sales/Tot.Asset)
28 UNIC 2012 (US$)
0.999 1.630 UNIC 2014 (US$)
UNIC 2013 (US$)
0.999 1.695 UNIC 2015 (US$)
0.999 1.283 UNIC 2016 (US$)
Sub Sektor Plastik & Kemasan 29 AKPI 2012
AKPI 2013
0.999 0.798 AKPI 2014
0.999 0.874 AKPI 2015
0.999 0.700 AKPI 2016
30 APLI 2012
0.999 0.927 APLI 2014
APLI 2013
0.999 1.077 APLI 2015
0.999 0.845 APLI 2016
1.2 X1 1.4 X2 3.3 X3 0.6 X4 0.999 X5 Sub Sektor Plastik & Kemasan
NO Kode Perusahaan
(WC/Tot.Asset)
(RE/Tot.Asset)
(EBIT/Tot.Asset)
(MV E / BV Liabilities)
(Sales/Tot.Asset)
32 FPNI 2012 (US$)
0.999 2.023 FPNI 2014 (US$)
FPNI 2013 (US$)
0.999 2.427 FPNI 2015 (US$)
0.999 1.962 FPNI 2016 (US$)
34 IPOL 2012 (US$)
0.999 0.841 IPOL 2014 (US$)
IPOL 2013 (US$)
0.999 0.805 IPOL 2015 (US$)
0.999 0.714 IPOL 2016 (US$)
1.2 -0.041
1.2 -0.014
35 SIMA 2012
1.2 -0.064
1.4 -1.344
3.3 -0.109
SIMA 2013
0.999 0.035 SIMA 2014
1.2 -0.140
1.4 -1.109
3.3 -0.108
0.999 0.252 SIMA 2015
1.2 -0.087
1.4 -1.135
0.999 0.190 SIMA 2016
1.4 -1.839
3.3 -0.039
1.4 -1.845
3.3 -0.009
36 TRST 2012
0.999 0.623 TRST 2014
TRST 2013
0.999 0.769 TRST 2015
0.999 0.732 TRST 2016
1.2 X1 1.4 X2 3.3 X3 0.6 X4 0.999 X5 Sub Sektor Plastik & Kemasan
NO Kode Perusahaan
(WC/Tot.Asset)
(RE/Tot.Asset)
(EBIT/Tot.Asset)
(MV E / BV Liabilities)
(Sales/Tot.Asset)
Sub Sektor Pakan Ternak 38 CPIN 2012
CPIN 2013
0.999 1.632 CPIN 2014
0.999 1.397 CPIN 2015
0.999 1.220 CPIN 2016
39 JPFA 2012
0.999 1.435 JPFA 2014
JPFA 2013
0.999 1.555 JPFA 2015
0.999 1.458 JPFA 2016
40 MAIN 2012
MAIN 2013
0.999 1.894 MAIN 2014
0.999 1.275 MAIN 2015
3.3 -0.005
0.999 1.205 MAIN 2016
41 SIPD 2012
0.999 1.221 SIPD 2014
SIPD 2013
0.999 0.895 SIPD 2015
0.999 0.941 SIPD 2016
1.4 -0.100
3.3 -0.141
1.4 -0.082
1.2 X1 1.4 X2 3.3 X3 0.6 X4 0.999 X5 Sub Sektor Kayu & Pengolahannya
NO Kode Perusahaan
(WC/Tot.Asset)
(RE/Tot.Asset)
(EBIT/Tot.Asset)
(MV E / BV Liabilities)
(Sales/Tot.Asset)
0.6 0.152 0.999 0.590 SULI 2015 (US$)
0.6 0.107 0.999 0.756 SULI 2016 (US$)
Sub Sektor Pulp & Kertas 44 ALDO 2012
46 INKP 2012 (US$)
INKP 2013 (US$)
0.6 0.139 0.999 0.391 INKP 2014 (US$)
0.6 0.111 0.999 0.404 INKP 2015 (US$)
0.6 0.085 0.999 0.403 INKP 2016 (US$)
47 INRU 2012 (US$)
0.6 0.629 0.999 0.284 INRU 2014 (US$)
INRU 2013 (US$)
0.6 0.632 0.999 0.331 INRU 2015 (US$)
0.6 0.154 0.999 0.289 INRU 2016 (US$)
1.4 -1.692
1.2 -0.053
1.4 -1.554
3.3 -0.023
1.2 X1 1.4 X2 3.3 X3 0.6 X4 0.999 X5 Sub Sektor Pulp & Kertas
NO Kode Perusahaan
(WC/Tot.Asset)
(RE/Tot.Asset)
(EBIT/Tot.Asset)
(MV E / BV Liabilities)
(Sales/Tot.Asset)
51 TKIM 2012 (US$)
0.999 0.469 TKIM 2014 (US$)
TKIM 2013 (US$)
0.999 0.441 TKIM 2015 (US$)
0.999 0.396 TKIM 2016 (US$)
Keterangan untuk Z-Score :
Keterangan Rasio:
Sehat (>2,99)
Rasio di atas angka 1,00
hampir sehat
Rasio = 1,00
Grey area (1,81-2,99) mendekati grey area Tidak sehat (<1,81) Tidak sehat dengan score negatif
MV. Equity Sub Sektor Semen
NO Tot. Assets
Tot. Liabilitas
Sub Sektor Keramik, Porselin, Kaca
MV. Equity Sub Sektor Keramik, Porselin, Kaca
NO Tot. Assets
Tot. Liabilitas
Sub Sektor Logam & Sejenisnya
MV. Equity Sub SektorLogam & Sejenisnya
NO Tot. Assets
Tot. Liabilitas
WC
RE
EBIT
SALES
MV. Equity Sub Sektor Logam & Sejenisnya
NO Tot. Assets
Tot. Liabilitas
Sub Sektor Kimia
MV. Equity Sub Sektor Kimia
NO Tot. Assets
Tot. Liabilitas
Sub Sektor Plastik & Kemasan
MV. Equity Sub Sektor Plastik & Kemasan
NO Tot. Assets
Tot. Liabilitas
WC
RE
EBIT
SALES
MV. Equity Sub Sektor Plastik & Kemasan
NO Tot. Assets
Tot. Liabilitas
Sub Sektor Pakan Ternak
MV. Equity Sub Sektor Kayu & Pengolahannya
NO Tot. Assets
Tot. Liabilitas
Sub Sektor Pulp & Kertas
MV. Equity Sub Sektor Pulp & Kertas
NO Tot. Assets
Tot. Liabilitas
WC
RE
EBIT
SALES
48 740,753,171,392 29,296,076,634 20,095,925,620 (2,431,389,213,995) 35,436,731,320 44,640,183,225 434,399,762,100 788,749,190,752 95,512,957,713 21,663,661,817 (2,449,610,118,110) (25,531,120,226) 11,868,785,724 434,399,786,700 1,299,315,036,743 622,269,749,157 56,553,225,245 (2,467,136,398,882) (12,054,616,530) 34,719,548,322 443,087,782,434 1,455,931,208,462 934,677,601,389 (77,066,526,634) (2,621,719,973,990) (83,239,704,749) 241,207,422,568 434,399,786,700 1,263,726,833,318 844,568,778,363 (284,323,442,232) (2,724,480,571,670) (27,728,398,958) 161,367,353,686 434,399,786,700 49 570,564,051,755 254,557,936,376 137,260,716,073 109,899,715,483 57,641,165,097 1,301,332,627,213 200,475,000,000 850,233,842,186 498,224,954,613 150,930,702,489 149,508,887,573 62,304,195,725 1,386,314,584,485 139,725,000,000 952,177,443,047 555,679,416,109 149,636,112,203 193,998,026,938 88,812,151,198 1,626,232,662,544 147,420,000,000
1,177,093,668,866 798,172,379,792 99,013,282,642 196,155,707,511 54,676,338,789 1,713,946,192,967 77,355,000,000 1,142,273,020,550 722,488,734,446 133,587,242,464 243,283,056,578 105,913,934,979 1,995,337,146,834 141,750,000,000 50 1,664,353,264,549 884,860,701,242 300,242,346,863 182,001,777,713 100,963,744,667 1,274,793,105,314 402,852,597,660 1,767,105,818,949 1,011,571,248,744 91,545,684,367 158,145,265,053 21,907,749,946 1,395,838,227,179 313,329,798,180 2,091,957,078,669 1,287,357,023,670 495,830,920,506 206,747,986,452 133,006,553,667 1,550,810,295,608 293,933,191,626 2,185,464,365,772 1,390,005,205,106 (53,102,424,640) 155,414,060,107 39,169,272,917 1,621,516,334,166 149,204,665,800 2,158,852,415,950 1,047,296,887,831 415,389,665,046 232,500,379,043 191,156,154,261 1,932,435,078,255 281,996,818,362
51 2,682,042,000 1,907,754,000 738,108,000 207,238,000 94,757,000 1,321,641,000 272,143,490 2,604,956,000 1,806,691,000 683,411,000 230,842,000 61,736,000 1,222,356,000 194,977,215 2,710,936,000 1,779,629,000 505,732,000 249,016,000 50,636,000 1,194,755,000 181,684,574
2,683,873,000 1,727,754,000 250,256,000 247,374,000 23,136,000 1,062,531,000 95,386,658 2,491,282,000 1,554,204,000 169,391,000 254,046,000 34,803,000 996,902,000 144,421,633
45