Pengaruh Likuidtas, Leverage, Profitabilitas, Growth, Dan Rasio Keuangan Dalam Penelitian Altman Terhadap Financial Distress Pada Perusahaan Manufaktur Yang Terdaftar Di BEI Periode 2011-2013
LAMPIRAN
LAMPIRAN I
PERHITUNGAN CURRENT RATIO
2011
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
Aset Lancar
Rp10.314.573
Rp2.468.172
Rp7.646.144.851
Rp261.065.744.312
Rp138.818.710.021
Rp570.329.397.946
Rp1.342.733.528
Rp837.114.048.212
Rp246.208.535
Rp1.226.633.244.426
Rp175.697.116
Rp666.846.887.686
Rp383.676.950.423
Rp110.983.042.371
Rp305.037.245.509
Rp13.213.392
Rp74.303.798.104
Kewajiban Lancar
Rp1.476.597
Rp1.683.799
Rp2.889.137.195
Rp257.010.978.661
Rp245.736.035.404
Rp882.988.100.403
Rp869.330.538
Rp443.637.071.374
Rp195.541.102
Rp1.010.834.784.483
Rp80.390.091
Rp220.681.090.241
Rp322.571.004.720
Rp8.983.230.454
Rp90.141.502.507
Rp9.204.702
Rp31.552.465.802
Rasio Lancar
6,985
1,466
2,647
1,016
0,565
0,646
1,545
1,887
1,259
1,213
2,186
3,022
1,189
12,354
3,384
1,436
2,355
61
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
Rp160.299.366.322
Rp653.979.251
Rp371.050.395.741
Rp1.304.065.270.511
Rp6.956.974
Rp907.001
Rp115.051.347.797
Rp234.484.526.149
Rp99.731.859.727
Rp259.287.595
Rp174.869.936
Rp1.971.884.258
Rp674.856.489
Rp138.856.483.088
Rp297.951.510
Rp153.144
Rp322.889.429.815
Rp835.540
Rp90.916.132.757
Rp5.080.614.935
Rp820.792.293.928
Rp104.594.171.723
Rp720.453.998
Rp1.229.328.573.638
Rp312.597.973.884
Rp720.788.948.613
Rp431.883.936
Rp319.184.194.028
Rp1.323.254.113.455
Rp3.496.204
Rp725.374
Rp22.170.811.806
Rp232.929.885.801
Rp8.904.208.439
Rp81.670.263
Rp109.537.453
Rp5.817.696.181
Rp483.167.190
Rp98.985.394.546
Rp295.219.837
Rp173.943
Rp55.928.177.431
Rp971.888
Rp43.715.144.997
Rp14.677.780.146
Rp588.895.481.277
Rp70.565.595.366
Rp515.044.183
Rp882.649.500.592
Rp1.467.638.162.946
0,222
1,514
1,162
0,985
1,990
1,250
5,189
1,007
11,201
3,175
1,596
0,339
1,397
1,403
1,009
0,880
5,773
0,860
2,080
0,346
1,394
1,482
1,399
1,393
0,213
62
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp503.093.756.412
Rp1.137.863.058.240
Rp1.467.767
Rp61.987
Rp35.644.359.341
Rp1.150.989
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
Aset Lancar
Rp14.579.400
Rp2.186.797
Rp8.231.297.105
Rp323.837.015.729
Rp140.146.896.757
Rp636.294.124.603
Rp1.418.657.427
Rp966.806.112.377
Rp133.816.876
Rp1.196.172.098.410
Rp197.095.232
Rp825.948.822.141
Rp428.198.233.994
Rp102.583.924.976
Rp348.155.114.204
Rp861.199.320.481
Rp1.388.056
Rp53.019
Rp55.728.502.961
Rp598.290
2012
Kewajiban Lancar
Rasio Lancar
Rp2.418.762
Rp1.556.875
Rp4.825.204.637
Rp277.678.054.056
Rp243.975.503.389
Rp108.570.716.767
Rp967.054.285
Rp448.767.622.942
Rp81.820.742
Rp925.798.581.702
Rp110.157.247
Rp356.946.246.804
Rp214.820.869.351
Rp16.992.297.161
1,445
1,321
1,057
1,169
0,640
1,924
6,028
1,405
1,706
1,166
0,574
5,861
1,467
2,154
1,635
1,292
1,789
2,314
1,993
6,037
63
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
Rp264.396.374.195
Rp1.399.654
Rp101.832.924.451
Rp193.490.248.549
Rp76.088
Rp420.816.238.031
Rp149.052.849
Rp755.866
Rp1.026.460
Rp107.455.824.614
Rp295.904.056.307
Rp96.740.984.835
Rp306.887.345
Rp156.649.317
Rp1.539.880.712
Rp792.097.723
Rp140.079.343.003
Rp333.162.076
Rp155.382
Rp265.069.749.187
Rp84.757.988
Rp86.625.682.741
Rp6.877.769.688
Rp838.465.235.358
Rp39.436.586.188
Rp1.244.435
Rp25.036.281.503
Rp425.388.556.445
Rp62.982
Rp338.979.143.093
Rp177.410.037
Rp494.418
Rp907.065
Rp12.506.012.328
Rp383.478.950.310
Rp12.546.019.891
Rp111.511.056
Rp93.819.002
Rp6.582.652.121
Rp563.998.914
Rp97.499.476.226
Rp342.186.183
Rp170.256
Rp60.746.702.955
Rp96.840.291
Rp65.708.930.091
Rp9.979.654.948
Rp643.329.849.780
6,704
1,125
4,067
0,455
1,208
1,241
0,840
1,529
1,132
8,592
0,772
7,711
2,752
1,670
0,234
1,404
1,437
0,974
0,913
4,364
0,875
1,318
0,689
1,303
64
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp169.843.136.732
Rp894.203.546
Rp1.660.345.951.793
Rp494.039.087.216
Rp488.586.868.029
Rp1.680.952.250.957
Rp1.676.978
Rp48.010
Rp35.556.230.959
Rp1.262.551
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
Aset Lancar
Rp16.846.248
Rp2.085.055
Rp9.972.110.370
Rp405.105.632.599
Rp134.782.826.229
Rp740.675.947.313
Rp1.504.650.594
Rp1.089.798.514.557
Rp219.941.926
Rp1.934.929.088.675
Rp126.421.816.118
Rp852.741.232
Rp1.435.662.667.304
Rp1.324.672.722.609
Rp409.076.591.071
Rp2.879.319.498.802
Rp999.308
Rp65.930
Rp15.460.305.339
Rp524.443
2013
Kewajiban Lancar
Rasio Lancar
Rp2.740.089
Rp3.262.054
Rp5.297.630.537
Rp311.780.561.616
Rp129.243.362.968
Rp140.475.900.030
Rp1.332.135.012
Rp496.494.829.421
Rp173.184.454
Rp1.826.964.300.132
1,343
1,049
1,157
0,373
1,194
0,584
1,678
0,728
2,300
2,407
6,148
0,639
1,882
1,299
1,043
5,273
1,130
2,195
1,270
1,059
65
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
Rp198.129.187
Rp865.831.610.675
Rp543.234.334.813
Rp107.859.908.254
Rp235.900.764.907
Rp1.095.219
Rp115.485.009.525
Rp108.574.864.080
Rp91.906
Rp458.864.458.682
Rp126.605.989
Rp853.890
Rp1.094.079
Rp167.103.003.126
Rp552.148.749.153
Rp84.716.525.404
Rp294.789.185
Rp189.934.054
Rp18.923.732.343
Rp943.606.169
Rp126.905.701.667
Rp456.451.073
Rp137.976
Rp262.716.285.534
Rp110.874.090
Rp289.689.021.437
Rp439.441.122.554
Rp9.385.313.775
Rp953.349.851
Rp1.138.174
Rp27.518.969.110
Rp358.599.571.790
Rp77.465
Rp349.346.473.393
Rp154.034.785
Rp632.878
Rp1.016.562
Rp16.424.251.535
Rp525.233.987.715
Rp6.107.335.794
Rp89.839.668
Rp108.322.185
Rp25.267.433.603
Rp694.269.154
Rp68.941.583.137
Rp562.368.619
Rp146.716
Rp77.516.948.155
1,787
2,989
1,236
11,492
247,444
0,962
4,197
0,303
1,186
1,313
0,822
1,349
1,076
10,174
1,051
13,871
3,281
1,753
0,749
1,359
1,841
0,812
0,940
3,389
66
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp85.292.460
Rp149.886.305.472
Rp23.640.000.417
Rp1.194.457.109.014
Rp414.043.404.100
Rp996.980.911
Rp1.403.403.245.982
Rp244.245
Rp401.184.930.295
Rp1.859.839.888.550
Rp1.774.412
Rp49.735
Rp77.239.832.992
Rp1.198.904
Rp96.028.005
Rp150.401.554.306
Rp32.790.776.370
Rp1.045.073.685.266
Rp351.973.723.283
Rp986.471.455
Rp1.224.772.011.935
Rp845.368
Rp409.236.836.600
Rp1.310.179.939.827
Rp1.211.787
Rp77.409
Rp55.576.171.175
Rp540.105
0,888
0,997
0,721
1,143
1,176
1,011
1,146
0,289
0,980
1,420
1,464
0,642
1,390
2,220
67
LAMPIRAN II
PERHITUNGAN DER
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
Total Kewajiban
Rp2.417.380,00
Rp3.423.241,00
Rp5.046.505.788,00
Rp348.334.308.520,00
Rp259.914.352.655,00
Rp979.648.951.284,00
Rp5.246.609.771,00
Rp579.028.772.664,00
Rp209.923.344,00
Rp1.274.907.058.776,00
Rp100.943.673,00
Rp232.090.004.125,00
Rp438.219.669.509,00
Rp669.902.232.231,00
Rp100.029.456.981,00
Rp11.156.569,00
Rp40.816.452.492,00
Rp895.063.639.514,00
Rp477.181.919,00
2011
Total Aset
DER
Rp18.151.331,00
Rp10.950.501,00
Rp19.661.602.767,00
Rp831.507.593.676,00
Rp548.789.990.320,00
Rp2.049.632.940.571,00
Rp6.119.185.665,00
Rp1.339.570.029.820,00
Rp258.483.778,00
Rp1.791.523.164.727,00
Rp246.222.971,00
Rp977.457.487.885,00
Rp544.282.443.363,00
Rp287.131.908.141,00
Rp437.848.660.950,00
Rp21.511.562,00
Rp98.019.132.648,00
Rp861.974.534.206,00
Rp921.277.510,00
0,133
0,313
0,257
0,419
0,474
0,478
0,857
0,432
0,812
0,712
0,410
0,237
0,805
2,333
0,228
0,519
0,416
1,038
0,518
68
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
Rp425.792.245.925,00
Rp1.326.380.351.455,00
Rp9.214.989,00
Rp1.312.254,00
Rp41.153.432.429,00
Rp244.753.971.248,00
Rp13.868.640.301,00
Rp108.941.955,00
Rp137.709.878,00
Rp5.832.610.570,00
Rp740.164.566,00
Rp111.969.959.294,00
Rp389.457.125,00
Rp209.362,00
Rp64.993.639.171,00
Rp1.470.818,00
Rp60.829.935.692,00
Rp68.659.472.864,00
Rp806.029.152.803,00
Rp75.392.271.560,00
Rp905.976.670,00
Rp1.370.530.530.045,00
Rp1.654.048.778.442,00
Rp553.422.620.268,00
Rp3.134.396.282.692,00
Rp561.840.337.025,00
Rp1.464.965.579.262
Rp18.843.727,00
Rp2.123.285,00
Rp172.322.620.690,00
Rp620.709.452.075,00
Rp125.184.677.577,00
Rp361.182.183,00
Rp280.646.814,00
Rp11.767.293.414,00
Rp1.523.749.531,00
Rp333.352.457.870,00
Rp643.963.801,00
Rp331.274,00
Rp355.579.996.944,00
Rp2.619.736,00
Rp163.233.383.441,00
Rp47.684.499.833,00
Rp2.132.449.783.092,00
Rp223.509.413.900,00
Rp1.327.801.184,00
Rp2.641.602.932.160,00
Rp1.695.019.360.412,00
Rp690.932.521.215,00
Rp4.936.093.736.569,00
0,758
0,905
0,489
0,618
0,239
0,394
0,111
0,302
0,491
0,496
0,486
0,336
0,605
0,632
0,183
0,561
0,373
1,440
0,378
0,337
0,682
0,519
0,976
0,801
0,635
69
INKP
INRU
KBRI
TKIM
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
Rp4.295.732,00
Rp194.388,00
Rp69.649.144.730,00
Rp1.826.770,00
Rp6.318.835,00
Rp320.506,00
Rp744.581.030.849,00
Rp2.568.897,00
Total Kewajiban
Rp3.336.422
Rp3.750.461
Rp8.414.229.138
Rp332.551.590.871
Rp258.539.671.311
Rp168.491.645.792
Rp5.321.387.013
Rp624.499.013.875
Rp93.056.183
Rp1.293.685.492.896
Rp125.830.064
Rp371.046.594.375
Rp483.005.957.440
Rp677.941.498.373
Rp51.097.519.438
Rp1.445.961
2012
Total Aset
Rp22.755.160
Rp12.168.517
Rp26.579.083.786
Rp937.359.770.277
Rp507.425.275.145
Rp2.143.814.884.435
Rp6.558.955.234
Rp1.522.663.914.388
Rp147.882.362
Rp1.881.568.513.922
Rp268.438.471
Rp1.163.971.056.842
Rp612.224.219.835
Rp278.718.823.565
Rp398.606.524.648
Rp2.561.947
0,680
0,607
0,094
0,711
LEV
0,147
0,308
0,317
0,355
0,510
0,079
0,811
0,410
0,629
0,688
0,469
0,319
0,789
2,432
0,128
0,564
70
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
Rp31.022.520.184
Rp862.949.825.948
Rp67.958
Rp395.503.093.290
Rp177.839.818
Rp1.150.885
Rp1.445.537
Rp28.939.822.487
Rp523.207.574.539
Rp16.518.960.939
Rp132.904.817
Rp108.535.565
Rp6.675.164.650
Rp871.567.714
Rp115.231.507.057
Rp468.553.998
Rp212.800
Rp70.313.908.037
Rp141.807.243
Rp78.573.961.101
Rp64.447.585.666
Rp835.136.579.731
Rp184.848.566.684
Rp1.118.011.031
Rp128.547.715.366
Rp1.116.298.859.905
Rp110.616
Rp594.616.098.268
Rp197.513.161
Rp2.120.461
Rp2.299.672
Rp184.636.344.559
Rp960.956.808.384
Rp132.278.839.079
Rp402.108.960
Rp248.270.710
Rp10.582.842.395
Rp1.714.834.430
Rp333.867.300.446
Rp770.383.930
Rp318.238
Rp312.342.760.278
Rp282.827.869
Rp184.367.259.026
Rp48.804.284.229
Rp2.188.129.039.119
Rp349.438.243.276
Rp1.799.881.575
0,241
0,773
0,614
0,665
0,900
0,543
0,629
0,157
0,544
0,125
0,331
0,437
0,631
0,508
0,345
0,608
0,669
0,225
0,501
0,426
1,321
0,382
0,529
0,621
71
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
Rp2.021.380.807.617
Rp1.475.195.895.066
Rp574.356.916.834
Rp3.771.344.290.709
Rp4.574.704
Rp191.709
Rp29.296.076.634
Rp1.907.754
Rp3.298.123.574.771
Rp1.428.778.840.556
Rp679.649.204.257
Rp5.578.334.207.456
Rp6.647.500
Rp314.695
Rp740.753.171.392
Rp2.682.042
Total Kewajiban
Rp3.629.554
Rp6.122.043
Rp8.988.908.217
Rp366.754.918.531
Rp276.648.973.235
Rp223.804.349.608
Rp5.999.787.094
Rp710.527.268.893
Rp182.253.663
Rp2.094.736.673.254
Rp123.248.227
Rp307.084.100.134
2013
Total Aset
Rp26.607.241
Rp14.894.990
Rp30.792.884.092
Rp1.135.244.802.060
Rp482.057.048.870
Rp2.270.904.910.518
Rp7.189.899.445
Rp1.746.177.682.568
Rp241.912.806
Rp2.752.078.229.707
Rp274.151.287
Rp1.191.496.619.152
0,613
1,032
0,845
0,676
0,688
0,609
0,040
0,711
LEV
0,136
0,411
0,292
0,323
0,574
0,099
0,834
0,407
0,753
0,761
0,450
0,258
72
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
Rp639.563.606.250
Rp670.190.389.365
Rp14.019.207.792
Rp1.327.451
Rp31.229.504.329
Rp454.785.952.485
Rp81.484
Rp406.365.304.333
Rp154.034.785
Rp1.261.910
Rp1.497.754
Rp32.944.704.261
Rp846.050.835.530
Rp10.050.376.983
Rp106.406.914
Rp123.839.050
Rp42.758.443.320
Rp1.055.230.963
Rp85.871.301.621
Rp819.251.536
Rp190.541
Rp89.003.869.709
Rp126.170.732
Rp172.583.639.412
Rp765.881.409.376
Rp262.386.019.471
Rp376.540.741.943
Rp2.379.504
Rp141.697.598.705
Rp5.335.862.891.977
Rp124.420
Rp621.400.236.614
Rp169.262.315
Rp2.321.070
Rp2.382.875
Rp256.372.669.050
Rp1.291.711.270.379
Rp136.142.063.219
Rp420.782.548
Rp269.269.882
Rp45.208.352.407
Rp2.084.567.189
Rp303.594.490.546
Rp1.125.132.715
Rp289.829
Rp314.746.644.499
Rp277.508.446
Rp272.597.818.158
0,835
2,554
0,037
0,558
0,220
0,085
0,655
0,654
0,910
0,544
0,629
0,129
0,655
0,074
0,253
0,460
0,946
0,506
0,283
0,728
0,657
0,283
0,455
0,633
73
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp35.291.657.370
Rp1.551.242.364.818
Rp443.067.408.288
Rp1.351.915.503
Rp1.870.560.118.674
Rp1.313.137
Rp664.163.283.789
Rp4.134.128.366.492
Rp4.483.196
Rp195.214
Rp95.512.957.713
Rp1.806.691
Rp65.314.178.204
Rp3.260.919.505.192
Rp613.878.797.683
Rp2.214.398.692
Rp3.155.680.394.480
Rp941.141
Rp723.177.125.785
Rp5.692.060.407.681
Rp6.777.194
Rp321.970
Rp788.749.190.752
Rp2.604.956
0,540
0,476
0,722
0,611
0,593
1,395
0,918
0,726
0,662
0,606
0,121
0,694
74
LAMPIRAN III
PERHITUNGAN ROA
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
Laba bersih
Rp3.601.516,00
Rp1.063.560,00
Rp3.955.272.512,00
Rp95.949.405.045,00
(Rp50.623.037.636,00)
(Rp20.240.243.616,00)
(Rp38.125.043,00)
Rp218.124.016.284,00
Rp9.969.564,00
Rp32.374.760.744,00
Rp50.171.411,00
Rp99.674.949.180,00
Rp26.356.889.656,00
(Rp2.552.823.221,00)
Rp37.686.233.394,00
Rp1.022.843,00
Rp10.897.341.682,00
Rp101.902.736.278,00
(Rp19.263.242,00)
2011
Total Aset
ROA
Rp18.151.331,00
Rp10.950.501,00
Rp19.661.602.767,00
Rp831.507.593.676,00
Rp548.789.990.320,00
Rp2.049.632.940.571,00
Rp6.119.185.665,00
Rp1.339.570.029.820,00
Rp258.483.778,00
Rp1.791.523.164.727,00
Rp246.222.971,00
Rp977.457.487.885,00
Rp544.282.443.363,00
Rp287.131.908.141,00
Rp437.848.660.950,00
Rp21.511.562,00
Rp98.019.132.648,00
Rp861.974.534.206,00
Rp921.277.510,00
0,198
0,097
0,201
0,115
(0,092)
(0,010)
(0,006)
0,163
0,039
0,018
0,204
0,102
0,048
(0,009)
0,086
0,048
0,111
0,118
(0,021)
75
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
Rp12.630.196.709,00
Rp21.033.879.586,00
(Rp368.239,00)
Rp62.965,00
(Rp6.641.710.478,00)
Rp72.961.045.199,00
(Rp17.169.761.427,00)
Rp23.987.816,00
Rp5.863.852,00
(Rp8.893.325.227,00)
Rp52.852.629,00
Rp21.922.731.031,00
Rp43.796.464,00
(Rp12.804,00)
Rp55.332.166.080,00
Rp52.766,00
Rp3.260.117.339,00
(Rp31.952.799.255,00)
Rp144.001.061.809,00
Rp16.621.158.688,00
Rp204.966.319,00
Rp23.452.266.464,00
(Rp314.850.544.330,00)
Rp4.151.754.741,00
Rp132.338.923.785,00
Rp561.840.337.025,00
Rp1.464.965.579.262
Rp18.843.727,00
Rp2.123.285,00
Rp172.322.620.690,00
Rp620.709.452.075,00
Rp125.184.677.577,00
Rp361.182.183,00
Rp280.646.814,00
Rp11.767.293.414,00
Rp1.523.749.531,00
Rp333.352.457.870,00
Rp643.963.801,00
Rp331.274,00
Rp355.579.996.944,00
Rp2.619.736,00
Rp163.233.383.441,00
Rp47.684.499.833,00
Rp2.132.449.783.092,00
Rp223.509.413.900,00
Rp1.327.801.184,00
Rp2.641.602.932.160,00
Rp1.695.019.360.412,00
Rp690.932.521.215,00
Rp4.936.093.736.569,00
0,022
0,014
(0,020)
0,030
(0,039)
0,118
(0,137)
0,066
0,021
(0,756)
0,035
0,066
0,068
(0,039)
0,156
0,020
0,020
(0,670)
0,068
0,074
0,154
0,009
(0,186)
0,006
0,027
76
INKP
INRU
KBRI
TKIM
Rp16.056,00
Rp37,00
(Rp19.419.434.022,00)
Rp70.412,00
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
Rp6.318.835,00
Rp320.506,00
Rp744.581.030.849,00
Rp2.568.897,00
2012
Total Aset
Laba bersih
Rp4.763.388
Rp1.350.791
Rp4.926.639.847
Rp158.684.349.130
(Rp39.675.848.691)
Rp71.039.439.692
(Rp30.363.959)
Rp235.945.643.357
Rp5.122.929
Rp13.949.141.063
Rp34.315.203
Rp46.591.042.719
Rp23.155.488.541
(Rp16.452.350.718)
Rp9.610.155.243
(Rp19.560)
Rp22.755.160
Rp12.168.517
Rp26.579.083.786
Rp937.359.770.277
Rp507.425.275.145
Rp2.143.814.884.435
Rp6.558.955.234
Rp1.522.663.914.388
Rp147.882.362
Rp1.881.568.513.922
Rp268.438.471
Rp1.163.971.056.842
Rp612.224.219.835
Rp278.718.823.565
Rp398.606.524.648
Rp2.561.947
0,003
0,000
(0,026)
0,027
PRO
0,209
0,111
0,185
0,169
(0,078)
0,033
(0,005)
0,155
0,035
0,007
0,128
0,040
0,038
(0,059)
0,024
(0,008)
77
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
Rp41.282.515.026
Rp28.153.000.404
(Rp6.469)
Rp11.137.571.657
Rp2.655.123
(Rp123.595)
Rp5.084
Rp20.608.530.035
Rp29.663.381.283
Rp4.443.840.864
Rp16.956.040
Rp1.638.636
(Rp2.027.005.099)
Rp31.115.755
Rp4.203.700.813
Rp54.496.290
(Rp16.474)
Rp44.507.701.367
Rp7.489.641
Rp3.389.850.176
(Rp5.233.828.406)
Rp61.453.058.755
Rp16.472.534.252
Rp302.421.030
Rp128.547.715.366
Rp1.116.298.859.905
Rp110.616
Rp594.616.098.268
Rp197.513.161
Rp2.120.461
Rp2.299.672
Rp184.636.344.559
Rp960.956.808.384
Rp132.278.839.079
Rp402.108.960
Rp248.270.710
Rp10.582.842.395
Rp1.714.834.430
Rp333.867.300.446
Rp770.383.930
Rp318.238
Rp312.342.760.278
Rp282.827.869
Rp184.367.259.026
Rp48.804.284.229
Rp2.188.129.039.119
Rp349.438.243.276
Rp1.799.881.575
0,321
0,025
(0,058)
0,019
0,013
(0,058)
0,002
0,112
0,031
0,034
0,042
0,007
(0,192)
0,018
0,013
0,071
(0,052)
0,142
0,026
0,018
(0,107)
0,028
0,047
0,168
78
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp15.061.473.532
(Rp150.683.920.080)
(Rp32.217.613.525)
Rp5.292.462.870
Rp49.693
(Rp3.128)
Rp36.545.690.733
Rp34.817
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
Rp3.298.123.574.771
Rp1.428.778.840.556
Rp679.649.204.257
Rp5.578.334.207.456
Rp6.647.500
Rp314.695
Rp740.753.171.392
Rp2.682.042
2013
Total Aset
Laba bersih
Rp5.012.294
Rp952.305
Rp5.354.298.521
Rp237.697.913.883
(Rp43.088.205.688)
Rp75.360.306.268
(Rp474.045.653)
Rp236.557.513.162
(Rp315.494)
Rp26.118.732.307
Rp38.263.576
Rp91.885.687.801
Rp26.607.241
Rp14.894.990
Rp30.792.884.092
Rp1.135.244.802.060
Rp482.057.048.870
Rp2.270.904.910.518
Rp7.189.899.445
Rp1.746.177.682.568
Rp241.912.806
Rp2.752.078.229.707
Rp274.151.287
Rp1.191.496.619.152
0,005
(0,105)
(0,047)
0,001
0,007
(0,010)
0,049
0,013
PRO
0,188
0,064
0,174
0,209
(0,089)
0,033
(0,066)
0,135
(0,001)
0,009
0,140
0,077
79
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
Rp5.019.540.731
(Rp7.968.797.416)
Rp15.045.492.572
(Rp13.600)
Rp14.382.899.194
Rp244.653.747
Rp278
Rp15.439.372.429
(Rp4.445.813)
(Rp20.737)
Rp156.114
Rp66.813.230.321
Rp7.911.201.004
Rp10.331.808.096
Rp15.994.295
Rp10.308.014
(Rp1.460.331.413)
Rp34.620.336
Rp1.881.586.263
Rp31.187.445
(Rp6.150)
Rp35.030.416.158
Rp9.503.444
(Rp5.779.119.179)
Rp765.881.409.376
Rp262.386.019.471
Rp376.540.741.943
Rp2.379.504
Rp141.697.598.705
Rp5.335.862.891.977
Rp124.420
Rp621.400.236.614
Rp169.262.315
Rp2.321.070
Rp2.382.875
Rp256.372.669.050
Rp1.291.711.270.379
Rp136.142.063.219
Rp420.782.548
Rp269.269.882
Rp45.208.352.407
Rp2.084.567.189
Rp303.594.490.546
Rp1.125.132.715
Rp289.829
Rp314.746.644.499
Rp277.508.446
Rp272.597.818.158
0,007
(0,030)
0,040
(0,006)
0,102
0,000
0,002
0,025
(0,026)
(0,009)
0,066
0,261
0,006
0,076
0,038
0,038
(0,032)
0,017
0,006
0,028
(0,021)
0,111
0,034
(0,021)
80
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
(Rp6.847.658.379)
Rp32.965.552.359
Rp6.221.712.803
Rp241.632.645
Rp8.377.508.652
(Rp325.579)
(Rp137.918.597.349)
(Rp249.057.875.558)
Rp221.202
Rp3.780
(Rp24.216.555.605)
Rp27.010
Rp65.314.178.204
Rp3.260.919.505.192
Rp613.878.797.683
Rp2.214.398.692
Rp3.155.680.394.480
Rp941.141
Rp723.177.125.785
Rp5.692.060.407.681
Rp6.777.194
Rp321.970
Rp788.749.190.752
Rp2.604.956
(0,105)
0,010
0,010
0,109
0,003
(0,346)
(0,191)
(0,044)
0,033
0,012
(0,031)
0,010
81
LAMPIRAN IV
PERHITUNGAN RASALT
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
EBIT
Rp4.732.004,00
Rp1.725.702,00
Rp5.117.553.260,00
Rp150.552.757.110,00
(Rp31.236.476.414,00)
Rp31.165.140.335,00
Rp240.999.438,00
Rp305.952.630.299,00
Rp12.568.977,00
Rp82.417.839.542,00
Rp63.281.276,00
Rp146.783.513.943,00
Rp43.205.439.077,00
(Rp2.611.428.714,00)
Rp51.037.174.001,00
Rp1.425.769,00
Rp16.335.363.149,00
Rp120.032.013.698,00
(Rp14.417.037,00)
2011
Total Aset
RASALT
Rp18.151.331,00
Rp10.950.501,00
Rp19.661.602.767,00
Rp831.507.593.676,00
Rp548.789.990.320,00
Rp2.049.632.940.571,00
Rp6.119.185.665,00
Rp1.339.570.029.820,00
Rp258.483.778,00
Rp1.791.523.164.727,00
Rp246.222.971,00
Rp977.457.487.885,00
Rp544.282.443.464,00
Rp287.131.908.141,00
Rp437.848.660.950,00
Rp21.511.562,00
Rp98.019.132.648,00
Rp861.974.534.206,00
Rp921.277.510,00
0,261
0,158
0,260
0,181
(0,057)
0,015
0,039
0,228
0,049
0,046
0,257
0,150
0,079
(0,009)
0,117
0,066
0,167
0,139
(0,016)
82
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
Rp51.262.248.087,00
Rp45.501.367.944,00
(Rp298.033,00)
Rp151.231,00
(Rp7.727.426.212,00)
Rp101.494.764.052,00
(Rp17.469.093.835,00)
Rp38.028.234,00
Rp13.563.714,00
(Rp5.971.407.185,00)
Rp108.981.203,00
Rp19.163.426.918,00
Rp83.138.590,00
(Rp7.518,00)
Rp72.338.578.537,00
Rp128.257,00
Rp9.389.316.393,00
(Rp6.574.449.756,00)
Rp191.416.716.435,00
Rp28.626.594.448,00
Rp316.482.337,00
Rp121.803.518.593,00
(Rp206.000.676.125,00)
Rp19.417.955.373,00
Rp361.515.457.916,00
Rp561.840.337.025,00
Rp1.464.965.579.262
Rp18.843.727,00
Rp2.123.285,00
Rp172.322.620.690,00
Rp620.709.452.075,00
Rp125.184.677.577,00
Rp361.182.183,00
Rp280.646.814,00
Rp11.767.293.414,00
Rp1.523.749.531,00
Rp333.352.457.870,00
Rp643.963.801,00
Rp331.274,00
Rp355.579.996.944,00
Rp2.619.736,00
Rp163.233.383.441,00
Rp47.684.499.833,00
Rp2.132.449.783.092,00
Rp223.509.413.900,00
Rp1.327.801.184,00
Rp2.641.602.932.160,00
Rp1.695.019.360.412,00
Rp690.932.521.215,00
Rp4.936.093.736.569,00
0,091
0,031
(0,016)
0,071
(0,045)
0,164
(0,140)
0,105
0,048
(0,507)
0,072
0,057
0,129
(0,023)
0,203
0,049
0,058
(0,138)
0,090
0,128
0,238
0,046
(0,122)
0,028
0,073
83
INKP
INRU
KBRI
TKIM
Rp97.615,00
Rp3.280,00
(Rp19.483.355.400,00)
Rp124.984,00
Rp6.318.835,00
Rp320.506,00
Rp744.581.030.849,00
Rp2.568.897,00
0,015
0,010
(0,026)
0,049
2012
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
Net income before interest and
Total Aset
tax
Rp22.755.160
Rp6.271.974
Rp2.054.704
Rp12.168.517
Rp6.392.247.100
Rp26.579.083.786
Rp937.359.770.277
Rp225.522.861.306
(Rp27.813.438.612)
Rp507.425.275.145
Rp69.325.411.292
Rp2.143.814.884.435
Rp205.646.660
Rp6.558.955.234
Rp347.932.556.468
Rp1.522.663.914.388
Rp7.894.754
Rp147.882.362
Rp34.927.391.658
Rp1.881.568.513.922
Rp48.315.003
Rp268.438.471
Rp1.163.971.056.842
Rp68.804.850.946
Rp612.224.219.835
Rp50.922.166.034
(Rp16.437.368.433)
Rp278.718.823.565
Rp14.617.468.813
Rp398.606.524.648
RASLT
0,276
0,169
0,240
0,241
(0,055)
0,032
0,031
0,229
0,053
0,019
0,180
0,059
0,083
(0,059)
0,037
84
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
Rp25.152
Rp45.715.495.785
Rp49.257.381.290
(Rp6.733)
Rp49.953.470.540
Rp4.819.127
(Rp94.513)
Rp83.365
Rp25.657.760.096
Rp45.987.753.210
Rp4.742.419.610
Rp31.253.297
Rp9.259.617
(Rp2.433.312.175)
Rp93.192.371
Rp6.831.130.878
Rp108.532.236
(Rp5.067)
Rp59.881.393.589
Rp16.528.499
Rp9.498.633.839
(Rp5.312.818.120)
Rp97.741.043.637
Rp31.102.960.681
Rp2.561.947
Rp128.547.715.366
Rp1.116.298.859.905
Rp110.616
Rp594.616.098.268
Rp197.513.161
Rp2.120.461
Rp2.299.672
Rp184.636.344.559
Rp960.956.808.384
Rp132.278.839.079
Rp402.108.960
Rp248.270.710
Rp10.582.842.395
Rp1.714.834.430
Rp333.867.300.446
Rp770.383.930
Rp318.238
Rp312.342.760.278
Rp282.827.869
Rp184.367.259.026
Rp48.804.284.229
Rp2.188.129.039.119
Rp349.438.243.276
0,010
0,356
0,044
(0,061)
0,084
0,024
(0,045)
0,036
0,139
0,048
0,036
0,078
0,037
(0,230)
0,054
0,020
0,141
(0,016)
0,192
0,058
0,052
(0,109)
0,045
0,089
85
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp450.293.220
Rp142.386.214.042
Rp3.300.358.139
(Rp25.738.763.318)
Rp142.137.182.820
Rp126.988
(Rp1.113)
Rp36.098.486.143
Rp101.958
Rp1.799.881.575
Rp3.298.123.574.771
Rp1.428.778.840.556
Rp679.649.204.257
Rp5.578.334.207.456
Rp6.647.500
Rp314.695
Rp740.753.171.392
Rp2.682.042
0,250
0,043
0,002
(0,038)
0,025
0,019
(0,004)
0,049
0,038
2013
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
Net income before interest and
Total Aset
RASLT
tax
Rp6.646.125
Rp26.607.241
Rp1.857.315
Rp14.894.990
Rp7.260.568.301
Rp30.792.884.092
Rp323.667.081.623
Rp1.135.244.802.060
(Rp32.456.853.004)
Rp482.057.048.870
Rp106.706.006.595
Rp2.270.904.910.518
(Rp121.445.171)
Rp7.189.899.445
Rp1.746.177.682.568
Rp338.207.282.965
Rp1.261.921
Rp241.912.806
Rp69.990.132.795
Rp2.752.078.229.707
0,250
0,125
0,236
0,285
(0,067)
0,047
(0,017)
0,194
0,005
0,025
86
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
Rp55.063.084
Rp133.472.613.878
Rp23.899.945.462
Rp7.946.845.744
Rp19.254.157.147
Rp33.905
Rp19.969.298.123
Rp86.428.908.414
Rp1.179
Rp57.628.848.070
Rp5.812.177
Rp14.512
Rp127.047
Rp87.332.830.461
Rp72.865.970.960
Rp10.866.637.507
Rp39.938.947
Rp23.904.977
Rp1.453.675.120
Rp106.953.416
Rp3.715.858.006
Rp31.382.149
Rp2.860
Rp49.636.260.971
Rp274.151.287
Rp1.191.496.619.152
Rp765.881.409.376
Rp262.386.019.471
Rp376.540.741.943
Rp2.379.504
Rp141.697.598.705
Rp5.335.862.891.977
Rp124.420
Rp621.400.236.614
Rp169.262.315
Rp2.321.070
Rp2.382.875
Rp256.372.669.050
Rp1.291.711.270.379
Rp136.142.063.219
Rp420.782.548
Rp269.269.882
Rp45.208.352.407
Rp2.084.567.189
Rp303.594.490.546
Rp1.125.132.715
Rp289.829
Rp314.746.644.499
0,201
0,112
0,031
0,030
0,051
0,014
0,141
0,016
0,009
0,093
0,034
0,006
0,053
0,341
0,056
0,080
0,095
0,089
0,032
0,051
0,012
0,028
0,010
0,158
87
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp17.328.971
Rp1.076.948.226
(Rp7.060.349.514)
Rp97.077.641.744
Rp25.996.570.909
Rp378.347.042
Rp161.202.254.084
(Rp66.579)
(Rp173.312.413.163)
(Rp187.978.205.364)
Rp350.452
Rp8.819
(Rp22.681.653.942)
Rp63.908
Rp277.508.446
Rp272.597.818.158
Rp65.314.178.204
Rp3.260.919.505.192
Rp613.878.797.683
Rp2.214.398.692
Rp3.155.680.394.480
Rp941.141
Rp723.177.125.785
Rp5.692.060.407.681
Rp6.777.194
Rp321.970
Rp788.749.190.752
Rp2.604.956
0,062
0,004
(0,108)
0,030
0,042
0,171
0,051
(0,071)
(0,240)
(0,033)
0,052
0,027
(0,029)
0,025
88
LAMPIRAN V
DATA SAMPEL
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
2011
Distress
0
0
0
0
1
1
1
0
0
0
0
0
0
1
0
0
0
0
LIK
6,985
1,466
2,647
1,016
0,565
0,646
1,545
1,887
1,259
1,213
2,186
3,022
1,189
12,354
3,384
1,436
2,355
0,222
LEV
0,133
0,313
0,257
0,419
0,474
0,478
0,857
0,493
0,812
0,712
0,410
0,237
0,805
2,333
0,228
0,519
0,416
1,038
PRO
19,842
9,712
20,117
11,539
(9,258)
(0,988)
(0,623)
16,283
3,857
1,807
20,376
10,197
4,843
(0,889)
8,607
4,755
11,118
11,822
Growth
1
1
1
1
0
1
1
1
1
1
0
1
1
0
1
1
1
1
RASLT
0,261
0,158
0,259
0,156
(0,057)
0,152
0,039
0,219
0,039
0,025
0,257
0,015
0,079
(0,009)
0,117
0,066
0,155
0,125
89
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
1
0
0
1
0
1
0
1
0
0
1
0
0
0
1
0
0
0
1
0
0
0
0
1
1,514
1,162
0,985
1,990
1,250
5,189
1,007
11,201
3,175
1,596
0,339
1,396
1,403
1,009
0,880
5,672
0,860
2,080
0,346
1,394
1,482
1,399
1,393
0,213
0,518
0,666
0,905
0,489
0,618
0,237
0,394
0,111
0,302
0,491
0,496
0,514
0,336
0,605
0,632
0,183
0,561
0,373
1,440
0,378
0,337
0,682
0,519
0,976
(2,091)
2,248
1,436
(1,954)
2,965
(3,854)
11,754
(13,716)
6,641
2,089
(75,577)
3,469
6,576
6,801
(3,865)
15,558
2,014
1,997
(67,009)
6,753
7,436
15,437
0,888
(18,575)
0
1
1
1
1
1
1
1
1
1
0
1
1
1
1
0
1
1
1
1
1
1
1
0
(0,016)
0,091
0,019
(0,016)
0,071
(0,042)
0,164
(0,252)
0,105
0,048
(0,507)
0,072
0,056
0,129
(0,023)
0,020
0,049
0,058
(0,138)
0,090
0,128
0,238
0,013
(0,122)
90
TIRT
FASW
INKP
INRU
KBRI
TKIM
0
0
0
1
1
0
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
1,445
1,321
1,057
1,169
0,640
1,924
0,801
0,635
0,680
0,607
0,094
0,711
0,601
2,681
0,254
0,012
(2,608)
2,741
1
1
1
0
0
1
0,028
0,037
0,015
0,010
(0,026)
0,049
2012
Distress
0
0
0
0
1
0
1
0
0
0
0
LIK
6,028
1,405
1,706
1,170
0,574
5,861
1,467
2,154
1,635
1,292
1,789
LEV
0,147
0,308
0,317
0,355
0,510
0,079
0,811
0,410
0,629
0,688
0,469
PRO
20,933
11,101
18,536
16,929
(7,819)
3,314
(0,463)
15,496
3,464
0,741
12,783
Growth
24,499
19,765
19,656
20,698
(4,629)
19,935
17,951
17,500
(4,139)
(10,647)
(1,564)
RASLT
0,276
0,169
0,240
1,421
(0,055)
0,035
0,032
0,229
0,054
0,019
0,180
91
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
0
0
1
0
1
0
0
1
0
0
1
0
0
0
1
0
0
1
0
0
0
1
0
0
2,314
1,993
6,037
6,704
1,125
4,067
0,455
1,208
1,241
0,840
1,529
1,132
8,592
0,772
7,711
2,752
1,670
0,234
1,404
1,437
0,974
0,913
4,364
0,875
0,319
0,789
2,432
0,128
0,564
0,241
0,773
0,614
0,665
0,900
0,543
0,629
0,157
0,544
0,125
0,331
0,437
0,631
0,508
0,345
0,608
0,669
0,225
0,501
4,003
3,782
(5,903)
2,411
(0,763)
32,115
2,522
(5,848)
1,873
1,344
(5,829)
0,221
11,162
3,087
3,359
4,217
0,660
(19,154)
1,815
1,259
7,074
(5,177)
14,250
2,648
(21,285)
4,815
(39,343)
(28,104)
12,524
7,496
(35,723)
(2,092)
(4,502)
0,063
3,981
(8,331)
(9,121)
13,049
28,542
(0,828)
(0,295)
(37,594)
0,240
11,427
23,207
6,115
8,517
9,629
0,059
0,083
(0,059)
0,037
0,010
0,356
0,044
(0,061)
0,084
0,024
(0,045)
0,036
0,139
0,048
0,036
0,078
0,037
(0,230)
0,054
0,020
0,141
(0,016)
0,192
0,058
92
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
0
1
0
0
0
0
1
1
0
1
1
0
0
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
Distress
0
0
0
0
1
0
1
0
1,318
0,689
1,303
1,343
1,049
1,157
0,373
1,194
0,584
1,678
0,728
2,300
2,407
LIK
6,148
0,639
1,882
1,299
1,043
5,273
1,130
2,195
0,426
1,321
0,382
0,529
0,621
0,613
1,032
0,845
0,676
0,688
0,609
0,040
0,711
LEV
0,136
0,411
0,292
0,323
0,574
0,099
0,834
0,407
1,839
(10,724)
2,808
4,714
16,802
0,457
(10,546)
(4,740)
0,095
0,748
(0,994)
4,934
1,298
2013
PRO
18,838
6,393
17,388
20,938
(9,021)
3,319
(6,593)
13,547
4,172
27,019
(3,787)
10,930
27,144
8,075
(25,753)
13,253
(3,297)
(1,635)
18,595
76,161
(4,141)
Growth
8,102
7,493
25,018
27,295
5,129
16,470
13,454
8,533
0,052
(0,109)
0,045
0,089
0,250
0,043
0,002
(0,038)
0,025
0,019
0,004
0,049
0,038
RASLT
0,250
0,125
0,236
0,285
(0,067)
0,049
0,107
0,194
93
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
1
0
0
0
0
1
1
1
0
0
0
0
1
1
0
0
0
0
0
0
0
0
0
1
1,270
1,059
1,787
2,989
1,236
11,492
247,444
0,962
4,197
0,303
1,186
1,313
0,822
1,349
1,076
10,174
1,051
13,871
3,281
1,753
0,749
1,359
1,841
0,811
0,753
0,761
0,445
0,258
0,835
2,554
0,047
0,558
0,220
0,082
0,655
0,654
0,910
0,544
0,629
0,129
0,655
0,074
0,253
0,460
0,946
0,506
0,283
0,728
(0,130)
0,949
13,957
7,712
0,655
(3,037)
3,996
(0,572)
10,150
0,005
0,223
2,484
(2,627)
(0,893)
1,800
26,061
0,612
7,589
3,801
3,828
(32,309)
1,661
0,903
(1,086)
31,394
(10,874)
21,564
(14,431)
9,963
6,393
(57,656)
(8,874)
14,852
44,161
21,838
15,369
(8,451)
9,759
11,919
(10,469)
20,338
25,710
2,127
13,819
294,301
10,217
(18,077)
14,817
(0,005)
0,025
1,955
0,112
0,031
(0,030)
0,051
0,013
0,141
0,016
0,009
0,093
(0,026)
0,006
0,053
0,341
0,056
0,080
0,095
0,089
0,032
0,051
0,012
0,028
94
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
1
0
0
1
1
0
0
0
1
1
1
0
0
1
1
1
0,940
3,389
0,888
0,997
0,721
1,143
1,176
1,011
1,146
0,289
0,980
1,420
1,464
0,642
1,390
2,220
0,657
0,283
0,455
0,633
0,540
0,476
0,722
0,611
0,593
1,395
0,918
0,726
0,662
0,606
0,121
0,694
(2,122)
11,130
3,425
(2,120)
(10,484)
1,011
1,014
10,912
0,265
(34,594)
(19,071)
(4,376)
3,264
1,174
(3,070)
1,037
2,857
15,627
2,732
13,362
(47,172)
4,309
6,249
25,183
(11,487)
(41,365)
13,656
24,401
5,297
(15,344)
(73,412)
(7,512)
0,010
0,158
0,062
0,001
(0,108)
0,030
0,042
0,171
0,051
(0,071)
(0,283)
(0,033)
0,518
0,027
(0,029)
0,025
95
LAMPIRAN VI
OUTPUT SPSS
Descriptives
Descriptive Statistics
Minimu Maximu
N
m
m
Mean
144
,00
1,00
,3056
144
,21
247,44 3,8626
144
,04
2,55
,5641
144
,00
32,12 4,7921
144
,00
294,30 14,2697
144
,00
1,96
,0976
DISTRESS
LIK
LEV
PROF
GROWTH
RASALT
Valid N
(listwise)
Std.
Deviation
,46225
20,58202
,38012
6,49808
27,30038
,21163
144
Logistic Regression
Case Processing Summary
N
Percent
Unweighted Casesa
Selected Cases Included in
144
100,0
Analysis
Missing Cases
Total
Unselected Cases
Total
0
,0
144
100,0
0
,0
144
100,0
a.If weight is in effect, see classification table for the
total number of cases.
96
Dependent Variable
Encoding
Original
Internal
Value
Value
,00
0
1,00
1
Block 0: Beginning Block
Iteration Historya,b,c
Coefficient
s
-2 Log
likelihood
Constant
Iteration
Step 0 1
177,321
-,778
2
177,264
-,821
3
177,264
-,821
a. Constant is included in the model.
b. Initial -2 Log Likelihood: 177,264
c. Estimation terminated at iteration number
3 because parameter estimates changed by
less than ,001.
Classification Tablea,b
Predicted
DISTRESS
Percentage
Observed
,00
1,00
Correct
Step 0 DISTRES ,00
100
0
100,0
S
1,00
44
0
,0
Overall Percentage
69,4
a. Constant is included in the model.
b. The cut value is ,500
97
Step 0 Constant
Variables in the Equation
B
S.E.
Wald
df
-,821
,181 20,595
1
Sig.
Exp(B)
,000
,440
Variables not in the Equation
Step 0 Variables LIK
LEV
PROF
GROWT
H
RASALT
Overall Statistics
Score
2,173
18,511
31,301
df
1
1
1
Sig.
,140
,000
,000
2,645
1
,104
10,747
42,592
1
5
,001
,000
Block 1: Method = Enter
Iteration Historya,b,c,d
Coefficients
Iteration
Step 1 1
2
3
4
5
6
7
8
9
10
-2 Log
likelihood Constant
132,510
-,859
112,934
-,746
93,718
-,238
76,145
,388
66,639
,394
61,519
-,130
59,766
-,505
59,578
-,615
59,575
-,629
59,575
-,630
LIK
,014
,021
,034
,084
,296
,724
1,114
1,263
1,284
1,284
LEV
1,166
1,404
1,234
1,046
1,212
1,730
2,035
2,115
2,124
2,125
PROF
-,100
-,230
-,432
-,747
-1,256
-1,935
-2,621
-2,944
-2,988
-2,989
GROWT
H
-,008
-,011
-,011
-,012
-,014
-,017
-,019
-,020
-,020
-,020
98
Iteration Historya,b,c,d
Iteration
Step 1
Coefficients
RASALT
1
2
3
4
5
6
7
8
9
10
-,375
-1,273
-6,556
-18,739
-24,641
-25,816
-26,841
-27,343
-27,398
-27,398
a. Method: Enter
b. Constant is included in the model.
c. Initial -2 Log Likelihood: 177,264
d. Estimation terminated at iteration number 10 because parameter estimates changed by
less than ,001.
Omnibus Tests of Model Coefficients
Chi-square
df
Sig.
Step 1 Step
117,689
5
,000
Block
117,689
5
,000
Model
117,689
5
,000
99
Model Summary
-2 Log
likelihood
Step
Cox & Snell Nagelkerke R
R Square
Square
59,575a
1
,558
,789
a. Estimation terminated at iteration number 10
because parameter estimates changed by less than
,001.
Hosmer and Lemeshow Test
Step
1
Chi-square
7,194
df
Sig.
8
,516
Contingency Table for Hosmer and Lemeshow Test
Step 1 1
2
3
4
5
6
7
8
9
10
DISTRESS = ,00
DISTRESS = 1,00
Observed Expected Observed Expected
14
14,000
0
,000
14
14,000
0
,000
14
14,000
0
,000
14
13,999
0
,001
14
13,967
0
,033
12
13,270
2
,730
11
9,097
3
4,903
5
4,362
9
9,638
0
2,244
14
11,756
2
1,061
16
16,939
Total
14
14
14
14
14
14
14
14
14
18
100
Classification Tablea
Predicted
DISTRESS
Observed
,00
Step 1 DISTRES
S
,00
1,00
Overall Percentage
Percentage
Correct
1,00
92
5
8
39
92,0
88,6
91,0
a. The cut value is ,500
Step 1a LIK
LEV
PROF
GROWT
H
RASALT
Constant
Variables in the Equation
B
S.E.
Wald
df
1,284
,491
6,826
1
2,125
1,477
2,068
1
-2,989
,924 10,474
1
Sig.
Exp(B)
,009
3,611
,150
8,370
,001
,050
-,020
,021
,934
1
,334
,980
-27,398
-,630
15,103
1,164
3,291
,293
1
1
,070
,588
,000
,533
a. Variable(s) entered on step 1: LIK, LEV, PROF, GROWTH, RASALT.
Correlation Matrix
Step 1 Constant
LIK
LEV
PROF
GROWT
H
RASALT
GROWT RASAL
H
T
,060
-,083
-,109
-,023
-,237
-,137
,098
-,181
Constant
1,000
-,519
-,869
,197
LIK
-,519
1,000
,312
-,793
LEV
-,869
,312
1,000
-,069
PROF
,197
-,793
-,069
1,000
,060
-,109
-,237
,098
1,000
,025
-,083
-,023
-,137
-,181
,025
1,000
101
Step number: 1
Observed Groups and Predicted Probabilities
80 +
+
I
I
I0
I
F
I0
I
R
60 +0
E
I0
I
Q
I0
I
U
I0
I
E
40 +0
N
I0
I
C
I0
I
Y
I0
I
+
+
20 +0
+
I0
I
I0
I
I00
1
1 11
1I
Predicted ---------+---------+---------+---------+---------+---------+---------+---------+--------+---------Prob: 0
,1
,2
,3
,4
,5
,6
,7
,8
,9
1
Group:
000000000000000000000000000000000000000000000000001111111111111111
1111111111111111111111111111111111
Predicted Probability is of Membership for 1,00
102
The Cut Value is ,50
Symbols: 0 - ,00
1 - 1,00
Each Symbol Represents 5 Cases.
103
LAMPIRAN I
PERHITUNGAN CURRENT RATIO
2011
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
Aset Lancar
Rp10.314.573
Rp2.468.172
Rp7.646.144.851
Rp261.065.744.312
Rp138.818.710.021
Rp570.329.397.946
Rp1.342.733.528
Rp837.114.048.212
Rp246.208.535
Rp1.226.633.244.426
Rp175.697.116
Rp666.846.887.686
Rp383.676.950.423
Rp110.983.042.371
Rp305.037.245.509
Rp13.213.392
Rp74.303.798.104
Kewajiban Lancar
Rp1.476.597
Rp1.683.799
Rp2.889.137.195
Rp257.010.978.661
Rp245.736.035.404
Rp882.988.100.403
Rp869.330.538
Rp443.637.071.374
Rp195.541.102
Rp1.010.834.784.483
Rp80.390.091
Rp220.681.090.241
Rp322.571.004.720
Rp8.983.230.454
Rp90.141.502.507
Rp9.204.702
Rp31.552.465.802
Rasio Lancar
6,985
1,466
2,647
1,016
0,565
0,646
1,545
1,887
1,259
1,213
2,186
3,022
1,189
12,354
3,384
1,436
2,355
61
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
Rp160.299.366.322
Rp653.979.251
Rp371.050.395.741
Rp1.304.065.270.511
Rp6.956.974
Rp907.001
Rp115.051.347.797
Rp234.484.526.149
Rp99.731.859.727
Rp259.287.595
Rp174.869.936
Rp1.971.884.258
Rp674.856.489
Rp138.856.483.088
Rp297.951.510
Rp153.144
Rp322.889.429.815
Rp835.540
Rp90.916.132.757
Rp5.080.614.935
Rp820.792.293.928
Rp104.594.171.723
Rp720.453.998
Rp1.229.328.573.638
Rp312.597.973.884
Rp720.788.948.613
Rp431.883.936
Rp319.184.194.028
Rp1.323.254.113.455
Rp3.496.204
Rp725.374
Rp22.170.811.806
Rp232.929.885.801
Rp8.904.208.439
Rp81.670.263
Rp109.537.453
Rp5.817.696.181
Rp483.167.190
Rp98.985.394.546
Rp295.219.837
Rp173.943
Rp55.928.177.431
Rp971.888
Rp43.715.144.997
Rp14.677.780.146
Rp588.895.481.277
Rp70.565.595.366
Rp515.044.183
Rp882.649.500.592
Rp1.467.638.162.946
0,222
1,514
1,162
0,985
1,990
1,250
5,189
1,007
11,201
3,175
1,596
0,339
1,397
1,403
1,009
0,880
5,773
0,860
2,080
0,346
1,394
1,482
1,399
1,393
0,213
62
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp503.093.756.412
Rp1.137.863.058.240
Rp1.467.767
Rp61.987
Rp35.644.359.341
Rp1.150.989
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
Aset Lancar
Rp14.579.400
Rp2.186.797
Rp8.231.297.105
Rp323.837.015.729
Rp140.146.896.757
Rp636.294.124.603
Rp1.418.657.427
Rp966.806.112.377
Rp133.816.876
Rp1.196.172.098.410
Rp197.095.232
Rp825.948.822.141
Rp428.198.233.994
Rp102.583.924.976
Rp348.155.114.204
Rp861.199.320.481
Rp1.388.056
Rp53.019
Rp55.728.502.961
Rp598.290
2012
Kewajiban Lancar
Rasio Lancar
Rp2.418.762
Rp1.556.875
Rp4.825.204.637
Rp277.678.054.056
Rp243.975.503.389
Rp108.570.716.767
Rp967.054.285
Rp448.767.622.942
Rp81.820.742
Rp925.798.581.702
Rp110.157.247
Rp356.946.246.804
Rp214.820.869.351
Rp16.992.297.161
1,445
1,321
1,057
1,169
0,640
1,924
6,028
1,405
1,706
1,166
0,574
5,861
1,467
2,154
1,635
1,292
1,789
2,314
1,993
6,037
63
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
Rp264.396.374.195
Rp1.399.654
Rp101.832.924.451
Rp193.490.248.549
Rp76.088
Rp420.816.238.031
Rp149.052.849
Rp755.866
Rp1.026.460
Rp107.455.824.614
Rp295.904.056.307
Rp96.740.984.835
Rp306.887.345
Rp156.649.317
Rp1.539.880.712
Rp792.097.723
Rp140.079.343.003
Rp333.162.076
Rp155.382
Rp265.069.749.187
Rp84.757.988
Rp86.625.682.741
Rp6.877.769.688
Rp838.465.235.358
Rp39.436.586.188
Rp1.244.435
Rp25.036.281.503
Rp425.388.556.445
Rp62.982
Rp338.979.143.093
Rp177.410.037
Rp494.418
Rp907.065
Rp12.506.012.328
Rp383.478.950.310
Rp12.546.019.891
Rp111.511.056
Rp93.819.002
Rp6.582.652.121
Rp563.998.914
Rp97.499.476.226
Rp342.186.183
Rp170.256
Rp60.746.702.955
Rp96.840.291
Rp65.708.930.091
Rp9.979.654.948
Rp643.329.849.780
6,704
1,125
4,067
0,455
1,208
1,241
0,840
1,529
1,132
8,592
0,772
7,711
2,752
1,670
0,234
1,404
1,437
0,974
0,913
4,364
0,875
1,318
0,689
1,303
64
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp169.843.136.732
Rp894.203.546
Rp1.660.345.951.793
Rp494.039.087.216
Rp488.586.868.029
Rp1.680.952.250.957
Rp1.676.978
Rp48.010
Rp35.556.230.959
Rp1.262.551
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
Aset Lancar
Rp16.846.248
Rp2.085.055
Rp9.972.110.370
Rp405.105.632.599
Rp134.782.826.229
Rp740.675.947.313
Rp1.504.650.594
Rp1.089.798.514.557
Rp219.941.926
Rp1.934.929.088.675
Rp126.421.816.118
Rp852.741.232
Rp1.435.662.667.304
Rp1.324.672.722.609
Rp409.076.591.071
Rp2.879.319.498.802
Rp999.308
Rp65.930
Rp15.460.305.339
Rp524.443
2013
Kewajiban Lancar
Rasio Lancar
Rp2.740.089
Rp3.262.054
Rp5.297.630.537
Rp311.780.561.616
Rp129.243.362.968
Rp140.475.900.030
Rp1.332.135.012
Rp496.494.829.421
Rp173.184.454
Rp1.826.964.300.132
1,343
1,049
1,157
0,373
1,194
0,584
1,678
0,728
2,300
2,407
6,148
0,639
1,882
1,299
1,043
5,273
1,130
2,195
1,270
1,059
65
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
Rp198.129.187
Rp865.831.610.675
Rp543.234.334.813
Rp107.859.908.254
Rp235.900.764.907
Rp1.095.219
Rp115.485.009.525
Rp108.574.864.080
Rp91.906
Rp458.864.458.682
Rp126.605.989
Rp853.890
Rp1.094.079
Rp167.103.003.126
Rp552.148.749.153
Rp84.716.525.404
Rp294.789.185
Rp189.934.054
Rp18.923.732.343
Rp943.606.169
Rp126.905.701.667
Rp456.451.073
Rp137.976
Rp262.716.285.534
Rp110.874.090
Rp289.689.021.437
Rp439.441.122.554
Rp9.385.313.775
Rp953.349.851
Rp1.138.174
Rp27.518.969.110
Rp358.599.571.790
Rp77.465
Rp349.346.473.393
Rp154.034.785
Rp632.878
Rp1.016.562
Rp16.424.251.535
Rp525.233.987.715
Rp6.107.335.794
Rp89.839.668
Rp108.322.185
Rp25.267.433.603
Rp694.269.154
Rp68.941.583.137
Rp562.368.619
Rp146.716
Rp77.516.948.155
1,787
2,989
1,236
11,492
247,444
0,962
4,197
0,303
1,186
1,313
0,822
1,349
1,076
10,174
1,051
13,871
3,281
1,753
0,749
1,359
1,841
0,812
0,940
3,389
66
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp85.292.460
Rp149.886.305.472
Rp23.640.000.417
Rp1.194.457.109.014
Rp414.043.404.100
Rp996.980.911
Rp1.403.403.245.982
Rp244.245
Rp401.184.930.295
Rp1.859.839.888.550
Rp1.774.412
Rp49.735
Rp77.239.832.992
Rp1.198.904
Rp96.028.005
Rp150.401.554.306
Rp32.790.776.370
Rp1.045.073.685.266
Rp351.973.723.283
Rp986.471.455
Rp1.224.772.011.935
Rp845.368
Rp409.236.836.600
Rp1.310.179.939.827
Rp1.211.787
Rp77.409
Rp55.576.171.175
Rp540.105
0,888
0,997
0,721
1,143
1,176
1,011
1,146
0,289
0,980
1,420
1,464
0,642
1,390
2,220
67
LAMPIRAN II
PERHITUNGAN DER
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
Total Kewajiban
Rp2.417.380,00
Rp3.423.241,00
Rp5.046.505.788,00
Rp348.334.308.520,00
Rp259.914.352.655,00
Rp979.648.951.284,00
Rp5.246.609.771,00
Rp579.028.772.664,00
Rp209.923.344,00
Rp1.274.907.058.776,00
Rp100.943.673,00
Rp232.090.004.125,00
Rp438.219.669.509,00
Rp669.902.232.231,00
Rp100.029.456.981,00
Rp11.156.569,00
Rp40.816.452.492,00
Rp895.063.639.514,00
Rp477.181.919,00
2011
Total Aset
DER
Rp18.151.331,00
Rp10.950.501,00
Rp19.661.602.767,00
Rp831.507.593.676,00
Rp548.789.990.320,00
Rp2.049.632.940.571,00
Rp6.119.185.665,00
Rp1.339.570.029.820,00
Rp258.483.778,00
Rp1.791.523.164.727,00
Rp246.222.971,00
Rp977.457.487.885,00
Rp544.282.443.363,00
Rp287.131.908.141,00
Rp437.848.660.950,00
Rp21.511.562,00
Rp98.019.132.648,00
Rp861.974.534.206,00
Rp921.277.510,00
0,133
0,313
0,257
0,419
0,474
0,478
0,857
0,432
0,812
0,712
0,410
0,237
0,805
2,333
0,228
0,519
0,416
1,038
0,518
68
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
Rp425.792.245.925,00
Rp1.326.380.351.455,00
Rp9.214.989,00
Rp1.312.254,00
Rp41.153.432.429,00
Rp244.753.971.248,00
Rp13.868.640.301,00
Rp108.941.955,00
Rp137.709.878,00
Rp5.832.610.570,00
Rp740.164.566,00
Rp111.969.959.294,00
Rp389.457.125,00
Rp209.362,00
Rp64.993.639.171,00
Rp1.470.818,00
Rp60.829.935.692,00
Rp68.659.472.864,00
Rp806.029.152.803,00
Rp75.392.271.560,00
Rp905.976.670,00
Rp1.370.530.530.045,00
Rp1.654.048.778.442,00
Rp553.422.620.268,00
Rp3.134.396.282.692,00
Rp561.840.337.025,00
Rp1.464.965.579.262
Rp18.843.727,00
Rp2.123.285,00
Rp172.322.620.690,00
Rp620.709.452.075,00
Rp125.184.677.577,00
Rp361.182.183,00
Rp280.646.814,00
Rp11.767.293.414,00
Rp1.523.749.531,00
Rp333.352.457.870,00
Rp643.963.801,00
Rp331.274,00
Rp355.579.996.944,00
Rp2.619.736,00
Rp163.233.383.441,00
Rp47.684.499.833,00
Rp2.132.449.783.092,00
Rp223.509.413.900,00
Rp1.327.801.184,00
Rp2.641.602.932.160,00
Rp1.695.019.360.412,00
Rp690.932.521.215,00
Rp4.936.093.736.569,00
0,758
0,905
0,489
0,618
0,239
0,394
0,111
0,302
0,491
0,496
0,486
0,336
0,605
0,632
0,183
0,561
0,373
1,440
0,378
0,337
0,682
0,519
0,976
0,801
0,635
69
INKP
INRU
KBRI
TKIM
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
Rp4.295.732,00
Rp194.388,00
Rp69.649.144.730,00
Rp1.826.770,00
Rp6.318.835,00
Rp320.506,00
Rp744.581.030.849,00
Rp2.568.897,00
Total Kewajiban
Rp3.336.422
Rp3.750.461
Rp8.414.229.138
Rp332.551.590.871
Rp258.539.671.311
Rp168.491.645.792
Rp5.321.387.013
Rp624.499.013.875
Rp93.056.183
Rp1.293.685.492.896
Rp125.830.064
Rp371.046.594.375
Rp483.005.957.440
Rp677.941.498.373
Rp51.097.519.438
Rp1.445.961
2012
Total Aset
Rp22.755.160
Rp12.168.517
Rp26.579.083.786
Rp937.359.770.277
Rp507.425.275.145
Rp2.143.814.884.435
Rp6.558.955.234
Rp1.522.663.914.388
Rp147.882.362
Rp1.881.568.513.922
Rp268.438.471
Rp1.163.971.056.842
Rp612.224.219.835
Rp278.718.823.565
Rp398.606.524.648
Rp2.561.947
0,680
0,607
0,094
0,711
LEV
0,147
0,308
0,317
0,355
0,510
0,079
0,811
0,410
0,629
0,688
0,469
0,319
0,789
2,432
0,128
0,564
70
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
Rp31.022.520.184
Rp862.949.825.948
Rp67.958
Rp395.503.093.290
Rp177.839.818
Rp1.150.885
Rp1.445.537
Rp28.939.822.487
Rp523.207.574.539
Rp16.518.960.939
Rp132.904.817
Rp108.535.565
Rp6.675.164.650
Rp871.567.714
Rp115.231.507.057
Rp468.553.998
Rp212.800
Rp70.313.908.037
Rp141.807.243
Rp78.573.961.101
Rp64.447.585.666
Rp835.136.579.731
Rp184.848.566.684
Rp1.118.011.031
Rp128.547.715.366
Rp1.116.298.859.905
Rp110.616
Rp594.616.098.268
Rp197.513.161
Rp2.120.461
Rp2.299.672
Rp184.636.344.559
Rp960.956.808.384
Rp132.278.839.079
Rp402.108.960
Rp248.270.710
Rp10.582.842.395
Rp1.714.834.430
Rp333.867.300.446
Rp770.383.930
Rp318.238
Rp312.342.760.278
Rp282.827.869
Rp184.367.259.026
Rp48.804.284.229
Rp2.188.129.039.119
Rp349.438.243.276
Rp1.799.881.575
0,241
0,773
0,614
0,665
0,900
0,543
0,629
0,157
0,544
0,125
0,331
0,437
0,631
0,508
0,345
0,608
0,669
0,225
0,501
0,426
1,321
0,382
0,529
0,621
71
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
Rp2.021.380.807.617
Rp1.475.195.895.066
Rp574.356.916.834
Rp3.771.344.290.709
Rp4.574.704
Rp191.709
Rp29.296.076.634
Rp1.907.754
Rp3.298.123.574.771
Rp1.428.778.840.556
Rp679.649.204.257
Rp5.578.334.207.456
Rp6.647.500
Rp314.695
Rp740.753.171.392
Rp2.682.042
Total Kewajiban
Rp3.629.554
Rp6.122.043
Rp8.988.908.217
Rp366.754.918.531
Rp276.648.973.235
Rp223.804.349.608
Rp5.999.787.094
Rp710.527.268.893
Rp182.253.663
Rp2.094.736.673.254
Rp123.248.227
Rp307.084.100.134
2013
Total Aset
Rp26.607.241
Rp14.894.990
Rp30.792.884.092
Rp1.135.244.802.060
Rp482.057.048.870
Rp2.270.904.910.518
Rp7.189.899.445
Rp1.746.177.682.568
Rp241.912.806
Rp2.752.078.229.707
Rp274.151.287
Rp1.191.496.619.152
0,613
1,032
0,845
0,676
0,688
0,609
0,040
0,711
LEV
0,136
0,411
0,292
0,323
0,574
0,099
0,834
0,407
0,753
0,761
0,450
0,258
72
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
Rp639.563.606.250
Rp670.190.389.365
Rp14.019.207.792
Rp1.327.451
Rp31.229.504.329
Rp454.785.952.485
Rp81.484
Rp406.365.304.333
Rp154.034.785
Rp1.261.910
Rp1.497.754
Rp32.944.704.261
Rp846.050.835.530
Rp10.050.376.983
Rp106.406.914
Rp123.839.050
Rp42.758.443.320
Rp1.055.230.963
Rp85.871.301.621
Rp819.251.536
Rp190.541
Rp89.003.869.709
Rp126.170.732
Rp172.583.639.412
Rp765.881.409.376
Rp262.386.019.471
Rp376.540.741.943
Rp2.379.504
Rp141.697.598.705
Rp5.335.862.891.977
Rp124.420
Rp621.400.236.614
Rp169.262.315
Rp2.321.070
Rp2.382.875
Rp256.372.669.050
Rp1.291.711.270.379
Rp136.142.063.219
Rp420.782.548
Rp269.269.882
Rp45.208.352.407
Rp2.084.567.189
Rp303.594.490.546
Rp1.125.132.715
Rp289.829
Rp314.746.644.499
Rp277.508.446
Rp272.597.818.158
0,835
2,554
0,037
0,558
0,220
0,085
0,655
0,654
0,910
0,544
0,629
0,129
0,655
0,074
0,253
0,460
0,946
0,506
0,283
0,728
0,657
0,283
0,455
0,633
73
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp35.291.657.370
Rp1.551.242.364.818
Rp443.067.408.288
Rp1.351.915.503
Rp1.870.560.118.674
Rp1.313.137
Rp664.163.283.789
Rp4.134.128.366.492
Rp4.483.196
Rp195.214
Rp95.512.957.713
Rp1.806.691
Rp65.314.178.204
Rp3.260.919.505.192
Rp613.878.797.683
Rp2.214.398.692
Rp3.155.680.394.480
Rp941.141
Rp723.177.125.785
Rp5.692.060.407.681
Rp6.777.194
Rp321.970
Rp788.749.190.752
Rp2.604.956
0,540
0,476
0,722
0,611
0,593
1,395
0,918
0,726
0,662
0,606
0,121
0,694
74
LAMPIRAN III
PERHITUNGAN ROA
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
Laba bersih
Rp3.601.516,00
Rp1.063.560,00
Rp3.955.272.512,00
Rp95.949.405.045,00
(Rp50.623.037.636,00)
(Rp20.240.243.616,00)
(Rp38.125.043,00)
Rp218.124.016.284,00
Rp9.969.564,00
Rp32.374.760.744,00
Rp50.171.411,00
Rp99.674.949.180,00
Rp26.356.889.656,00
(Rp2.552.823.221,00)
Rp37.686.233.394,00
Rp1.022.843,00
Rp10.897.341.682,00
Rp101.902.736.278,00
(Rp19.263.242,00)
2011
Total Aset
ROA
Rp18.151.331,00
Rp10.950.501,00
Rp19.661.602.767,00
Rp831.507.593.676,00
Rp548.789.990.320,00
Rp2.049.632.940.571,00
Rp6.119.185.665,00
Rp1.339.570.029.820,00
Rp258.483.778,00
Rp1.791.523.164.727,00
Rp246.222.971,00
Rp977.457.487.885,00
Rp544.282.443.363,00
Rp287.131.908.141,00
Rp437.848.660.950,00
Rp21.511.562,00
Rp98.019.132.648,00
Rp861.974.534.206,00
Rp921.277.510,00
0,198
0,097
0,201
0,115
(0,092)
(0,010)
(0,006)
0,163
0,039
0,018
0,204
0,102
0,048
(0,009)
0,086
0,048
0,111
0,118
(0,021)
75
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
Rp12.630.196.709,00
Rp21.033.879.586,00
(Rp368.239,00)
Rp62.965,00
(Rp6.641.710.478,00)
Rp72.961.045.199,00
(Rp17.169.761.427,00)
Rp23.987.816,00
Rp5.863.852,00
(Rp8.893.325.227,00)
Rp52.852.629,00
Rp21.922.731.031,00
Rp43.796.464,00
(Rp12.804,00)
Rp55.332.166.080,00
Rp52.766,00
Rp3.260.117.339,00
(Rp31.952.799.255,00)
Rp144.001.061.809,00
Rp16.621.158.688,00
Rp204.966.319,00
Rp23.452.266.464,00
(Rp314.850.544.330,00)
Rp4.151.754.741,00
Rp132.338.923.785,00
Rp561.840.337.025,00
Rp1.464.965.579.262
Rp18.843.727,00
Rp2.123.285,00
Rp172.322.620.690,00
Rp620.709.452.075,00
Rp125.184.677.577,00
Rp361.182.183,00
Rp280.646.814,00
Rp11.767.293.414,00
Rp1.523.749.531,00
Rp333.352.457.870,00
Rp643.963.801,00
Rp331.274,00
Rp355.579.996.944,00
Rp2.619.736,00
Rp163.233.383.441,00
Rp47.684.499.833,00
Rp2.132.449.783.092,00
Rp223.509.413.900,00
Rp1.327.801.184,00
Rp2.641.602.932.160,00
Rp1.695.019.360.412,00
Rp690.932.521.215,00
Rp4.936.093.736.569,00
0,022
0,014
(0,020)
0,030
(0,039)
0,118
(0,137)
0,066
0,021
(0,756)
0,035
0,066
0,068
(0,039)
0,156
0,020
0,020
(0,670)
0,068
0,074
0,154
0,009
(0,186)
0,006
0,027
76
INKP
INRU
KBRI
TKIM
Rp16.056,00
Rp37,00
(Rp19.419.434.022,00)
Rp70.412,00
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
Rp6.318.835,00
Rp320.506,00
Rp744.581.030.849,00
Rp2.568.897,00
2012
Total Aset
Laba bersih
Rp4.763.388
Rp1.350.791
Rp4.926.639.847
Rp158.684.349.130
(Rp39.675.848.691)
Rp71.039.439.692
(Rp30.363.959)
Rp235.945.643.357
Rp5.122.929
Rp13.949.141.063
Rp34.315.203
Rp46.591.042.719
Rp23.155.488.541
(Rp16.452.350.718)
Rp9.610.155.243
(Rp19.560)
Rp22.755.160
Rp12.168.517
Rp26.579.083.786
Rp937.359.770.277
Rp507.425.275.145
Rp2.143.814.884.435
Rp6.558.955.234
Rp1.522.663.914.388
Rp147.882.362
Rp1.881.568.513.922
Rp268.438.471
Rp1.163.971.056.842
Rp612.224.219.835
Rp278.718.823.565
Rp398.606.524.648
Rp2.561.947
0,003
0,000
(0,026)
0,027
PRO
0,209
0,111
0,185
0,169
(0,078)
0,033
(0,005)
0,155
0,035
0,007
0,128
0,040
0,038
(0,059)
0,024
(0,008)
77
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
Rp41.282.515.026
Rp28.153.000.404
(Rp6.469)
Rp11.137.571.657
Rp2.655.123
(Rp123.595)
Rp5.084
Rp20.608.530.035
Rp29.663.381.283
Rp4.443.840.864
Rp16.956.040
Rp1.638.636
(Rp2.027.005.099)
Rp31.115.755
Rp4.203.700.813
Rp54.496.290
(Rp16.474)
Rp44.507.701.367
Rp7.489.641
Rp3.389.850.176
(Rp5.233.828.406)
Rp61.453.058.755
Rp16.472.534.252
Rp302.421.030
Rp128.547.715.366
Rp1.116.298.859.905
Rp110.616
Rp594.616.098.268
Rp197.513.161
Rp2.120.461
Rp2.299.672
Rp184.636.344.559
Rp960.956.808.384
Rp132.278.839.079
Rp402.108.960
Rp248.270.710
Rp10.582.842.395
Rp1.714.834.430
Rp333.867.300.446
Rp770.383.930
Rp318.238
Rp312.342.760.278
Rp282.827.869
Rp184.367.259.026
Rp48.804.284.229
Rp2.188.129.039.119
Rp349.438.243.276
Rp1.799.881.575
0,321
0,025
(0,058)
0,019
0,013
(0,058)
0,002
0,112
0,031
0,034
0,042
0,007
(0,192)
0,018
0,013
0,071
(0,052)
0,142
0,026
0,018
(0,107)
0,028
0,047
0,168
78
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp15.061.473.532
(Rp150.683.920.080)
(Rp32.217.613.525)
Rp5.292.462.870
Rp49.693
(Rp3.128)
Rp36.545.690.733
Rp34.817
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
Rp3.298.123.574.771
Rp1.428.778.840.556
Rp679.649.204.257
Rp5.578.334.207.456
Rp6.647.500
Rp314.695
Rp740.753.171.392
Rp2.682.042
2013
Total Aset
Laba bersih
Rp5.012.294
Rp952.305
Rp5.354.298.521
Rp237.697.913.883
(Rp43.088.205.688)
Rp75.360.306.268
(Rp474.045.653)
Rp236.557.513.162
(Rp315.494)
Rp26.118.732.307
Rp38.263.576
Rp91.885.687.801
Rp26.607.241
Rp14.894.990
Rp30.792.884.092
Rp1.135.244.802.060
Rp482.057.048.870
Rp2.270.904.910.518
Rp7.189.899.445
Rp1.746.177.682.568
Rp241.912.806
Rp2.752.078.229.707
Rp274.151.287
Rp1.191.496.619.152
0,005
(0,105)
(0,047)
0,001
0,007
(0,010)
0,049
0,013
PRO
0,188
0,064
0,174
0,209
(0,089)
0,033
(0,066)
0,135
(0,001)
0,009
0,140
0,077
79
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
Rp5.019.540.731
(Rp7.968.797.416)
Rp15.045.492.572
(Rp13.600)
Rp14.382.899.194
Rp244.653.747
Rp278
Rp15.439.372.429
(Rp4.445.813)
(Rp20.737)
Rp156.114
Rp66.813.230.321
Rp7.911.201.004
Rp10.331.808.096
Rp15.994.295
Rp10.308.014
(Rp1.460.331.413)
Rp34.620.336
Rp1.881.586.263
Rp31.187.445
(Rp6.150)
Rp35.030.416.158
Rp9.503.444
(Rp5.779.119.179)
Rp765.881.409.376
Rp262.386.019.471
Rp376.540.741.943
Rp2.379.504
Rp141.697.598.705
Rp5.335.862.891.977
Rp124.420
Rp621.400.236.614
Rp169.262.315
Rp2.321.070
Rp2.382.875
Rp256.372.669.050
Rp1.291.711.270.379
Rp136.142.063.219
Rp420.782.548
Rp269.269.882
Rp45.208.352.407
Rp2.084.567.189
Rp303.594.490.546
Rp1.125.132.715
Rp289.829
Rp314.746.644.499
Rp277.508.446
Rp272.597.818.158
0,007
(0,030)
0,040
(0,006)
0,102
0,000
0,002
0,025
(0,026)
(0,009)
0,066
0,261
0,006
0,076
0,038
0,038
(0,032)
0,017
0,006
0,028
(0,021)
0,111
0,034
(0,021)
80
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
(Rp6.847.658.379)
Rp32.965.552.359
Rp6.221.712.803
Rp241.632.645
Rp8.377.508.652
(Rp325.579)
(Rp137.918.597.349)
(Rp249.057.875.558)
Rp221.202
Rp3.780
(Rp24.216.555.605)
Rp27.010
Rp65.314.178.204
Rp3.260.919.505.192
Rp613.878.797.683
Rp2.214.398.692
Rp3.155.680.394.480
Rp941.141
Rp723.177.125.785
Rp5.692.060.407.681
Rp6.777.194
Rp321.970
Rp788.749.190.752
Rp2.604.956
(0,105)
0,010
0,010
0,109
0,003
(0,346)
(0,191)
(0,044)
0,033
0,012
(0,031)
0,010
81
LAMPIRAN IV
PERHITUNGAN RASALT
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
EBIT
Rp4.732.004,00
Rp1.725.702,00
Rp5.117.553.260,00
Rp150.552.757.110,00
(Rp31.236.476.414,00)
Rp31.165.140.335,00
Rp240.999.438,00
Rp305.952.630.299,00
Rp12.568.977,00
Rp82.417.839.542,00
Rp63.281.276,00
Rp146.783.513.943,00
Rp43.205.439.077,00
(Rp2.611.428.714,00)
Rp51.037.174.001,00
Rp1.425.769,00
Rp16.335.363.149,00
Rp120.032.013.698,00
(Rp14.417.037,00)
2011
Total Aset
RASALT
Rp18.151.331,00
Rp10.950.501,00
Rp19.661.602.767,00
Rp831.507.593.676,00
Rp548.789.990.320,00
Rp2.049.632.940.571,00
Rp6.119.185.665,00
Rp1.339.570.029.820,00
Rp258.483.778,00
Rp1.791.523.164.727,00
Rp246.222.971,00
Rp977.457.487.885,00
Rp544.282.443.464,00
Rp287.131.908.141,00
Rp437.848.660.950,00
Rp21.511.562,00
Rp98.019.132.648,00
Rp861.974.534.206,00
Rp921.277.510,00
0,261
0,158
0,260
0,181
(0,057)
0,015
0,039
0,228
0,049
0,046
0,257
0,150
0,079
(0,009)
0,117
0,066
0,167
0,139
(0,016)
82
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
Rp51.262.248.087,00
Rp45.501.367.944,00
(Rp298.033,00)
Rp151.231,00
(Rp7.727.426.212,00)
Rp101.494.764.052,00
(Rp17.469.093.835,00)
Rp38.028.234,00
Rp13.563.714,00
(Rp5.971.407.185,00)
Rp108.981.203,00
Rp19.163.426.918,00
Rp83.138.590,00
(Rp7.518,00)
Rp72.338.578.537,00
Rp128.257,00
Rp9.389.316.393,00
(Rp6.574.449.756,00)
Rp191.416.716.435,00
Rp28.626.594.448,00
Rp316.482.337,00
Rp121.803.518.593,00
(Rp206.000.676.125,00)
Rp19.417.955.373,00
Rp361.515.457.916,00
Rp561.840.337.025,00
Rp1.464.965.579.262
Rp18.843.727,00
Rp2.123.285,00
Rp172.322.620.690,00
Rp620.709.452.075,00
Rp125.184.677.577,00
Rp361.182.183,00
Rp280.646.814,00
Rp11.767.293.414,00
Rp1.523.749.531,00
Rp333.352.457.870,00
Rp643.963.801,00
Rp331.274,00
Rp355.579.996.944,00
Rp2.619.736,00
Rp163.233.383.441,00
Rp47.684.499.833,00
Rp2.132.449.783.092,00
Rp223.509.413.900,00
Rp1.327.801.184,00
Rp2.641.602.932.160,00
Rp1.695.019.360.412,00
Rp690.932.521.215,00
Rp4.936.093.736.569,00
0,091
0,031
(0,016)
0,071
(0,045)
0,164
(0,140)
0,105
0,048
(0,507)
0,072
0,057
0,129
(0,023)
0,203
0,049
0,058
(0,138)
0,090
0,128
0,238
0,046
(0,122)
0,028
0,073
83
INKP
INRU
KBRI
TKIM
Rp97.615,00
Rp3.280,00
(Rp19.483.355.400,00)
Rp124.984,00
Rp6.318.835,00
Rp320.506,00
Rp744.581.030.849,00
Rp2.568.897,00
0,015
0,010
(0,026)
0,049
2012
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
Net income before interest and
Total Aset
tax
Rp22.755.160
Rp6.271.974
Rp2.054.704
Rp12.168.517
Rp6.392.247.100
Rp26.579.083.786
Rp937.359.770.277
Rp225.522.861.306
(Rp27.813.438.612)
Rp507.425.275.145
Rp69.325.411.292
Rp2.143.814.884.435
Rp205.646.660
Rp6.558.955.234
Rp347.932.556.468
Rp1.522.663.914.388
Rp7.894.754
Rp147.882.362
Rp34.927.391.658
Rp1.881.568.513.922
Rp48.315.003
Rp268.438.471
Rp1.163.971.056.842
Rp68.804.850.946
Rp612.224.219.835
Rp50.922.166.034
(Rp16.437.368.433)
Rp278.718.823.565
Rp14.617.468.813
Rp398.606.524.648
RASLT
0,276
0,169
0,240
0,241
(0,055)
0,032
0,031
0,229
0,053
0,019
0,180
0,059
0,083
(0,059)
0,037
84
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
Rp25.152
Rp45.715.495.785
Rp49.257.381.290
(Rp6.733)
Rp49.953.470.540
Rp4.819.127
(Rp94.513)
Rp83.365
Rp25.657.760.096
Rp45.987.753.210
Rp4.742.419.610
Rp31.253.297
Rp9.259.617
(Rp2.433.312.175)
Rp93.192.371
Rp6.831.130.878
Rp108.532.236
(Rp5.067)
Rp59.881.393.589
Rp16.528.499
Rp9.498.633.839
(Rp5.312.818.120)
Rp97.741.043.637
Rp31.102.960.681
Rp2.561.947
Rp128.547.715.366
Rp1.116.298.859.905
Rp110.616
Rp594.616.098.268
Rp197.513.161
Rp2.120.461
Rp2.299.672
Rp184.636.344.559
Rp960.956.808.384
Rp132.278.839.079
Rp402.108.960
Rp248.270.710
Rp10.582.842.395
Rp1.714.834.430
Rp333.867.300.446
Rp770.383.930
Rp318.238
Rp312.342.760.278
Rp282.827.869
Rp184.367.259.026
Rp48.804.284.229
Rp2.188.129.039.119
Rp349.438.243.276
0,010
0,356
0,044
(0,061)
0,084
0,024
(0,045)
0,036
0,139
0,048
0,036
0,078
0,037
(0,230)
0,054
0,020
0,141
(0,016)
0,192
0,058
0,052
(0,109)
0,045
0,089
85
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp450.293.220
Rp142.386.214.042
Rp3.300.358.139
(Rp25.738.763.318)
Rp142.137.182.820
Rp126.988
(Rp1.113)
Rp36.098.486.143
Rp101.958
Rp1.799.881.575
Rp3.298.123.574.771
Rp1.428.778.840.556
Rp679.649.204.257
Rp5.578.334.207.456
Rp6.647.500
Rp314.695
Rp740.753.171.392
Rp2.682.042
0,250
0,043
0,002
(0,038)
0,025
0,019
(0,004)
0,049
0,038
2013
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
Net income before interest and
Total Aset
RASLT
tax
Rp6.646.125
Rp26.607.241
Rp1.857.315
Rp14.894.990
Rp7.260.568.301
Rp30.792.884.092
Rp323.667.081.623
Rp1.135.244.802.060
(Rp32.456.853.004)
Rp482.057.048.870
Rp106.706.006.595
Rp2.270.904.910.518
(Rp121.445.171)
Rp7.189.899.445
Rp1.746.177.682.568
Rp338.207.282.965
Rp1.261.921
Rp241.912.806
Rp69.990.132.795
Rp2.752.078.229.707
0,250
0,125
0,236
0,285
(0,067)
0,047
(0,017)
0,194
0,005
0,025
86
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
Rp55.063.084
Rp133.472.613.878
Rp23.899.945.462
Rp7.946.845.744
Rp19.254.157.147
Rp33.905
Rp19.969.298.123
Rp86.428.908.414
Rp1.179
Rp57.628.848.070
Rp5.812.177
Rp14.512
Rp127.047
Rp87.332.830.461
Rp72.865.970.960
Rp10.866.637.507
Rp39.938.947
Rp23.904.977
Rp1.453.675.120
Rp106.953.416
Rp3.715.858.006
Rp31.382.149
Rp2.860
Rp49.636.260.971
Rp274.151.287
Rp1.191.496.619.152
Rp765.881.409.376
Rp262.386.019.471
Rp376.540.741.943
Rp2.379.504
Rp141.697.598.705
Rp5.335.862.891.977
Rp124.420
Rp621.400.236.614
Rp169.262.315
Rp2.321.070
Rp2.382.875
Rp256.372.669.050
Rp1.291.711.270.379
Rp136.142.063.219
Rp420.782.548
Rp269.269.882
Rp45.208.352.407
Rp2.084.567.189
Rp303.594.490.546
Rp1.125.132.715
Rp289.829
Rp314.746.644.499
0,201
0,112
0,031
0,030
0,051
0,014
0,141
0,016
0,009
0,093
0,034
0,006
0,053
0,341
0,056
0,080
0,095
0,089
0,032
0,051
0,012
0,028
0,010
0,158
87
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
Rp17.328.971
Rp1.076.948.226
(Rp7.060.349.514)
Rp97.077.641.744
Rp25.996.570.909
Rp378.347.042
Rp161.202.254.084
(Rp66.579)
(Rp173.312.413.163)
(Rp187.978.205.364)
Rp350.452
Rp8.819
(Rp22.681.653.942)
Rp63.908
Rp277.508.446
Rp272.597.818.158
Rp65.314.178.204
Rp3.260.919.505.192
Rp613.878.797.683
Rp2.214.398.692
Rp3.155.680.394.480
Rp941.141
Rp723.177.125.785
Rp5.692.060.407.681
Rp6.777.194
Rp321.970
Rp788.749.190.752
Rp2.604.956
0,062
0,004
(0,108)
0,030
0,042
0,171
0,051
(0,071)
(0,240)
(0,033)
0,052
0,027
(0,029)
0,025
88
LAMPIRAN V
DATA SAMPEL
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
2011
Distress
0
0
0
0
1
1
1
0
0
0
0
0
0
1
0
0
0
0
LIK
6,985
1,466
2,647
1,016
0,565
0,646
1,545
1,887
1,259
1,213
2,186
3,022
1,189
12,354
3,384
1,436
2,355
0,222
LEV
0,133
0,313
0,257
0,419
0,474
0,478
0,857
0,493
0,812
0,712
0,410
0,237
0,805
2,333
0,228
0,519
0,416
1,038
PRO
19,842
9,712
20,117
11,539
(9,258)
(0,988)
(0,623)
16,283
3,857
1,807
20,376
10,197
4,843
(0,889)
8,607
4,755
11,118
11,822
Growth
1
1
1
1
0
1
1
1
1
1
0
1
1
0
1
1
1
1
RASLT
0,261
0,158
0,259
0,156
(0,057)
0,152
0,039
0,219
0,039
0,025
0,257
0,015
0,079
(0,009)
0,117
0,066
0,155
0,125
89
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
1
0
0
1
0
1
0
1
0
0
1
0
0
0
1
0
0
0
1
0
0
0
0
1
1,514
1,162
0,985
1,990
1,250
5,189
1,007
11,201
3,175
1,596
0,339
1,396
1,403
1,009
0,880
5,672
0,860
2,080
0,346
1,394
1,482
1,399
1,393
0,213
0,518
0,666
0,905
0,489
0,618
0,237
0,394
0,111
0,302
0,491
0,496
0,514
0,336
0,605
0,632
0,183
0,561
0,373
1,440
0,378
0,337
0,682
0,519
0,976
(2,091)
2,248
1,436
(1,954)
2,965
(3,854)
11,754
(13,716)
6,641
2,089
(75,577)
3,469
6,576
6,801
(3,865)
15,558
2,014
1,997
(67,009)
6,753
7,436
15,437
0,888
(18,575)
0
1
1
1
1
1
1
1
1
1
0
1
1
1
1
0
1
1
1
1
1
1
1
0
(0,016)
0,091
0,019
(0,016)
0,071
(0,042)
0,164
(0,252)
0,105
0,048
(0,507)
0,072
0,056
0,129
(0,023)
0,020
0,049
0,058
(0,138)
0,090
0,128
0,238
0,013
(0,122)
90
TIRT
FASW
INKP
INRU
KBRI
TKIM
0
0
0
1
1
0
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
ALKA
ALMI
CTBN
1,445
1,321
1,057
1,169
0,640
1,924
0,801
0,635
0,680
0,607
0,094
0,711
0,601
2,681
0,254
0,012
(2,608)
2,741
1
1
1
0
0
1
0,028
0,037
0,015
0,010
(0,026)
0,049
2012
Distress
0
0
0
0
1
0
1
0
0
0
0
LIK
6,028
1,405
1,706
1,170
0,574
5,861
1,467
2,154
1,635
1,292
1,789
LEV
0,147
0,308
0,317
0,355
0,510
0,079
0,811
0,410
0,629
0,688
0,469
PRO
20,933
11,101
18,536
16,929
(7,819)
3,314
(0,463)
15,496
3,464
0,741
12,783
Growth
24,499
19,765
19,656
20,698
(4,629)
19,935
17,951
17,500
(4,139)
(10,647)
(1,564)
RASLT
0,276
0,169
0,240
1,421
(0,055)
0,035
0,032
0,229
0,054
0,019
0,180
91
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
FPNI
IGAR
IPOL
0
0
1
0
1
0
0
1
0
0
1
0
0
0
1
0
0
1
0
0
0
1
0
0
2,314
1,993
6,037
6,704
1,125
4,067
0,455
1,208
1,241
0,840
1,529
1,132
8,592
0,772
7,711
2,752
1,670
0,234
1,404
1,437
0,974
0,913
4,364
0,875
0,319
0,789
2,432
0,128
0,564
0,241
0,773
0,614
0,665
0,900
0,543
0,629
0,157
0,544
0,125
0,331
0,437
0,631
0,508
0,345
0,608
0,669
0,225
0,501
4,003
3,782
(5,903)
2,411
(0,763)
32,115
2,522
(5,848)
1,873
1,344
(5,829)
0,221
11,162
3,087
3,359
4,217
0,660
(19,154)
1,815
1,259
7,074
(5,177)
14,250
2,648
(21,285)
4,815
(39,343)
(28,104)
12,524
7,496
(35,723)
(2,092)
(4,502)
0,063
3,981
(8,331)
(9,121)
13,049
28,542
(0,828)
(0,295)
(37,594)
0,240
11,427
23,207
6,115
8,517
9,629
0,059
0,083
(0,059)
0,037
0,010
0,356
0,044
(0,061)
0,084
0,024
(0,045)
0,036
0,139
0,048
0,036
0,078
0,037
(0,230)
0,054
0,020
0,141
(0,016)
0,192
0,058
92
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
0
1
0
0
0
0
1
1
0
1
1
0
0
Kode
INTP
SMCB
SMGR
ARNA
IKAI
KIAS
MLIA
TOTO
Distress
0
0
0
0
1
0
1
0
1,318
0,689
1,303
1,343
1,049
1,157
0,373
1,194
0,584
1,678
0,728
2,300
2,407
LIK
6,148
0,639
1,882
1,299
1,043
5,273
1,130
2,195
0,426
1,321
0,382
0,529
0,621
0,613
1,032
0,845
0,676
0,688
0,609
0,040
0,711
LEV
0,136
0,411
0,292
0,323
0,574
0,099
0,834
0,407
1,839
(10,724)
2,808
4,714
16,802
0,457
(10,546)
(4,740)
0,095
0,748
(0,994)
4,934
1,298
2013
PRO
18,838
6,393
17,388
20,938
(9,021)
3,319
(6,593)
13,547
4,172
27,019
(3,787)
10,930
27,144
8,075
(25,753)
13,253
(3,297)
(1,635)
18,595
76,161
(4,141)
Growth
8,102
7,493
25,018
27,295
5,129
16,470
13,454
8,533
0,052
(0,109)
0,045
0,089
0,250
0,043
0,002
(0,038)
0,025
0,019
0,004
0,049
0,038
RASLT
0,250
0,125
0,236
0,285
(0,067)
0,049
0,107
0,194
93
ALKA
ALMI
CTBN
GDST
INAI
JKSW
JPRS
KRAS
LMSH
MYRX
NIKL
PICO
TBMS
BRPT
BUDI
DPNS
ETWA
INCI
SRSN
UNIC
AKKU
AKPI
APLI
BRNA
1
0
0
0
0
1
1
1
0
0
0
0
1
1
0
0
0
0
0
0
0
0
0
1
1,270
1,059
1,787
2,989
1,236
11,492
247,444
0,962
4,197
0,303
1,186
1,313
0,822
1,349
1,076
10,174
1,051
13,871
3,281
1,753
0,749
1,359
1,841
0,811
0,753
0,761
0,445
0,258
0,835
2,554
0,047
0,558
0,220
0,082
0,655
0,654
0,910
0,544
0,629
0,129
0,655
0,074
0,253
0,460
0,946
0,506
0,283
0,728
(0,130)
0,949
13,957
7,712
0,655
(3,037)
3,996
(0,572)
10,150
0,005
0,223
2,484
(2,627)
(0,893)
1,800
26,061
0,612
7,589
3,801
3,828
(32,309)
1,661
0,903
(1,086)
31,394
(10,874)
21,564
(14,431)
9,963
6,393
(57,656)
(8,874)
14,852
44,161
21,838
15,369
(8,451)
9,759
11,919
(10,469)
20,338
25,710
2,127
13,819
294,301
10,217
(18,077)
14,817
(0,005)
0,025
1,955
0,112
0,031
(0,030)
0,051
0,013
0,141
0,016
0,009
0,093
(0,026)
0,006
0,053
0,341
0,056
0,080
0,095
0,089
0,032
0,051
0,012
0,028
94
FPNI
IGAR
IPOL
SIAP
SIMA
TRST
YPAS
MAIN
SIPD
SULI
TIRT
FASW
INKP
INRU
KBRI
TKIM
1
0
0
1
1
0
0
0
1
1
1
0
0
1
1
1
0,940
3,389
0,888
0,997
0,721
1,143
1,176
1,011
1,146
0,289
0,980
1,420
1,464
0,642
1,390
2,220
0,657
0,283
0,455
0,633
0,540
0,476
0,722
0,611
0,593
1,395
0,918
0,726
0,662
0,606
0,121
0,694
(2,122)
11,130
3,425
(2,120)
(10,484)
1,011
1,014
10,912
0,265
(34,594)
(19,071)
(4,376)
3,264
1,174
(3,070)
1,037
2,857
15,627
2,732
13,362
(47,172)
4,309
6,249
25,183
(11,487)
(41,365)
13,656
24,401
5,297
(15,344)
(73,412)
(7,512)
0,010
0,158
0,062
0,001
(0,108)
0,030
0,042
0,171
0,051
(0,071)
(0,283)
(0,033)
0,518
0,027
(0,029)
0,025
95
LAMPIRAN VI
OUTPUT SPSS
Descriptives
Descriptive Statistics
Minimu Maximu
N
m
m
Mean
144
,00
1,00
,3056
144
,21
247,44 3,8626
144
,04
2,55
,5641
144
,00
32,12 4,7921
144
,00
294,30 14,2697
144
,00
1,96
,0976
DISTRESS
LIK
LEV
PROF
GROWTH
RASALT
Valid N
(listwise)
Std.
Deviation
,46225
20,58202
,38012
6,49808
27,30038
,21163
144
Logistic Regression
Case Processing Summary
N
Percent
Unweighted Casesa
Selected Cases Included in
144
100,0
Analysis
Missing Cases
Total
Unselected Cases
Total
0
,0
144
100,0
0
,0
144
100,0
a.If weight is in effect, see classification table for the
total number of cases.
96
Dependent Variable
Encoding
Original
Internal
Value
Value
,00
0
1,00
1
Block 0: Beginning Block
Iteration Historya,b,c
Coefficient
s
-2 Log
likelihood
Constant
Iteration
Step 0 1
177,321
-,778
2
177,264
-,821
3
177,264
-,821
a. Constant is included in the model.
b. Initial -2 Log Likelihood: 177,264
c. Estimation terminated at iteration number
3 because parameter estimates changed by
less than ,001.
Classification Tablea,b
Predicted
DISTRESS
Percentage
Observed
,00
1,00
Correct
Step 0 DISTRES ,00
100
0
100,0
S
1,00
44
0
,0
Overall Percentage
69,4
a. Constant is included in the model.
b. The cut value is ,500
97
Step 0 Constant
Variables in the Equation
B
S.E.
Wald
df
-,821
,181 20,595
1
Sig.
Exp(B)
,000
,440
Variables not in the Equation
Step 0 Variables LIK
LEV
PROF
GROWT
H
RASALT
Overall Statistics
Score
2,173
18,511
31,301
df
1
1
1
Sig.
,140
,000
,000
2,645
1
,104
10,747
42,592
1
5
,001
,000
Block 1: Method = Enter
Iteration Historya,b,c,d
Coefficients
Iteration
Step 1 1
2
3
4
5
6
7
8
9
10
-2 Log
likelihood Constant
132,510
-,859
112,934
-,746
93,718
-,238
76,145
,388
66,639
,394
61,519
-,130
59,766
-,505
59,578
-,615
59,575
-,629
59,575
-,630
LIK
,014
,021
,034
,084
,296
,724
1,114
1,263
1,284
1,284
LEV
1,166
1,404
1,234
1,046
1,212
1,730
2,035
2,115
2,124
2,125
PROF
-,100
-,230
-,432
-,747
-1,256
-1,935
-2,621
-2,944
-2,988
-2,989
GROWT
H
-,008
-,011
-,011
-,012
-,014
-,017
-,019
-,020
-,020
-,020
98
Iteration Historya,b,c,d
Iteration
Step 1
Coefficients
RASALT
1
2
3
4
5
6
7
8
9
10
-,375
-1,273
-6,556
-18,739
-24,641
-25,816
-26,841
-27,343
-27,398
-27,398
a. Method: Enter
b. Constant is included in the model.
c. Initial -2 Log Likelihood: 177,264
d. Estimation terminated at iteration number 10 because parameter estimates changed by
less than ,001.
Omnibus Tests of Model Coefficients
Chi-square
df
Sig.
Step 1 Step
117,689
5
,000
Block
117,689
5
,000
Model
117,689
5
,000
99
Model Summary
-2 Log
likelihood
Step
Cox & Snell Nagelkerke R
R Square
Square
59,575a
1
,558
,789
a. Estimation terminated at iteration number 10
because parameter estimates changed by less than
,001.
Hosmer and Lemeshow Test
Step
1
Chi-square
7,194
df
Sig.
8
,516
Contingency Table for Hosmer and Lemeshow Test
Step 1 1
2
3
4
5
6
7
8
9
10
DISTRESS = ,00
DISTRESS = 1,00
Observed Expected Observed Expected
14
14,000
0
,000
14
14,000
0
,000
14
14,000
0
,000
14
13,999
0
,001
14
13,967
0
,033
12
13,270
2
,730
11
9,097
3
4,903
5
4,362
9
9,638
0
2,244
14
11,756
2
1,061
16
16,939
Total
14
14
14
14
14
14
14
14
14
18
100
Classification Tablea
Predicted
DISTRESS
Observed
,00
Step 1 DISTRES
S
,00
1,00
Overall Percentage
Percentage
Correct
1,00
92
5
8
39
92,0
88,6
91,0
a. The cut value is ,500
Step 1a LIK
LEV
PROF
GROWT
H
RASALT
Constant
Variables in the Equation
B
S.E.
Wald
df
1,284
,491
6,826
1
2,125
1,477
2,068
1
-2,989
,924 10,474
1
Sig.
Exp(B)
,009
3,611
,150
8,370
,001
,050
-,020
,021
,934
1
,334
,980
-27,398
-,630
15,103
1,164
3,291
,293
1
1
,070
,588
,000
,533
a. Variable(s) entered on step 1: LIK, LEV, PROF, GROWTH, RASALT.
Correlation Matrix
Step 1 Constant
LIK
LEV
PROF
GROWT
H
RASALT
GROWT RASAL
H
T
,060
-,083
-,109
-,023
-,237
-,137
,098
-,181
Constant
1,000
-,519
-,869
,197
LIK
-,519
1,000
,312
-,793
LEV
-,869
,312
1,000
-,069
PROF
,197
-,793
-,069
1,000
,060
-,109
-,237
,098
1,000
,025
-,083
-,023
-,137
-,181
,025
1,000
101
Step number: 1
Observed Groups and Predicted Probabilities
80 +
+
I
I
I0
I
F
I0
I
R
60 +0
E
I0
I
Q
I0
I
U
I0
I
E
40 +0
N
I0
I
C
I0
I
Y
I0
I
+
+
20 +0
+
I0
I
I0
I
I00
1
1 11
1I
Predicted ---------+---------+---------+---------+---------+---------+---------+---------+--------+---------Prob: 0
,1
,2
,3
,4
,5
,6
,7
,8
,9
1
Group:
000000000000000000000000000000000000000000000000001111111111111111
1111111111111111111111111111111111
Predicted Probability is of Membership for 1,00
102
The Cut Value is ,50
Symbols: 0 - ,00
1 - 1,00
Each Symbol Represents 5 Cases.
103