Analisis Peringkat Keberhasilan Keuangan Perusahaan-Perusahaan yang Listing di Daftar Efek Syariah (DES) Dengan Model Z-Altman

(1)

Lampiran 1

Ringkasan Laporan Keuangan Masing-Masing Perusahaan Tahun 2010 (Dalam Jutaan Rupiah)

NO KODE Total Assets Current Assets

Current Liabilities

Working Capital

Retained Earnings

EBIT Shareholders' Equity

Liabilities Net Sales

1 AALI 8.791.799 2.051.177 1.086.449 964.728 6.586.281 2.964.040 7.457.257 1.334.542 8.843.721 2 BISI 1.363.277 983.905 116.260 867.645 769.492 176.439 1.215.164 148.113 894.865 3 SMAR 12.475.642 6.267.611 4.105.059 2.162.552 3.596.412 1.654.948 5.833.323 6.642.319 20.265.425

4 ALDO 134.414 74.714 75.092 (378) 19.393 9.108 50.716 83.883 220.764

5 ALKA 159.196 14.703 9.801 4.902 (34.696) 5.410 39.008 120.189 84.507

6 AMFG 2.372.657 1.283.712 325.854 957.858 1.460.842 439.009 1.842.925 529.732 2.426.138

7 APLI 335.652 158.859 85.631 73.228 45.917 32.857 22.946 106.192 283.739

8 ARNA 873.154 298.437 307.161 (8.724) 322.890 107.737 415.060 458.094 830.184

9 BRPT 16.015.188 5.915.459 4.104.017 1.811.442 (5.019.220) 131.950 7.869.459 8.145.729 16.965.228 10 BUDI 1.967.633 835.607 811.791 23.816 234.141 71.883 802.010 1.165.623 2.124.381 11 CPIN 6.518.276 4.262.146 1.384.180 2.877.966 4.196.881 2.818.227 4.482.036 2.036.240 15.077.822

12 SMBR 776.742 417.296 144.979 272.317 451.320 298.146 511.735 265.008 885.740

(2)

NO KODE Total Assets Current Assets

17 IKAI 643.788 221.986 297.107 (75.121) (56.247) (34.457) 339.875 303.913 228.717

18 YPAS 200.856 94.078 64.127 29.951 36.642 28.688 131.496 69.360 348.359

19 ADRO 40.600.921 10.200.290 5.793.531 4.406.759 4.699.293 5.049.918 18.630.552 21.970.369 24.689.333

20 ARII 533.760 132.105 294.392 (162.287) 17.119 21.271 213.222 320.538 593.218

21 ARTI 1.367.942 228.584 125.553 103.031 343 34.443 795.290 572.652 335.114

22 ATPK 147.158 132.416 56.539 75.877 (175.808) (18.251) 86.746 60.412 61.168

23 BSSR 500.757 134.083 124.477 9.606 (5.574) (14.249) (1.747) 502.505 252.224

24 BYAN 8.391.834 3.005.714 2.945.083 60.631 966.024 1.079.781 3.062.494 5.329.075 8.745.624 25 CITA 1.313.545 384.947 577.034 (192.087) 351.684 212.265 688.815 624.730 1.806.307

26 CTTH 199.626 116.020 102.518 13.502 (456.313) 12.342 75.076 124.550 152.560

27 DEWA 4.158.441 1.625.695 670.234 955.461 160.655 (20.576) 3.037.303 1.121.138 2.068.705 28 ELSA 3.695.249 2.079.391 1.283.809 795.582 803.712 93.967 1.955.330 1.739.919 4.218.030 29 ITMG 9.797.547 5.467.904 2.980.759 2.487.145 2.813.590 2.493.690 6.482.727 3.314.820 14.998.714

30 KKGI 523.425 397.822 170.172 227.650 255.694 236.930 310.986 220.401 969.355

31 MEDC 20.585.111 6.971.708 4.498.363 2.473.345 5.824.351 1.940.515 7.660.373 13.183.458 8.360.312 32 PTBA 8.718.394 6.645.875 1.148.651 5.497.224 5.253.776 2.599.650 6.436.328 2.282.066 7.909.154

33 ACST 226.444 143.195 95.228 47.967 89.483 35.470 129.483 96.961 303.107

34 APLN 7.755.988 4.476.371 1.491.504 2.984.867 1.405.911 382.490 4.215.809 3.540.183 1.938.719

35 BEST 1.187.414 895.411 244.981 650.430 302.242 122.773 839.513 347.901 232.229

36 BIPP 191.368 20.376 89.629 (69.253) (746.083) (3.387) 94.486 96.882 29.953

37 BKDP 1.017.544 410.099 284.205 125.894 (71.601) (12.825) 728.970 288.575 44.771

(3)

Assets Liabilities Capital Earnings Equity

39 COWL 266.939 92.201 109.287 (17.086) 48.971 13.425 130.501 136.439 100.491

40 CTRA 9.378.342 4.752.732 971.194 3.781.538 2.554.835 482.273 6.353.463 2.126.198 1.692.687 41 CTRP 3.823.459 1.389.200 177.624 1.211.576 745.351 199.968 3.449.433 260.103 355.668 42 CTRS 2.609.230 1.320.104 663.884 656.220 1.173.354 124.362 1.686.070 923.159 593.300 43 DART 2.561.931 620.783 1.048.419 (427.636) (869.680) 80.157 739.010 1.822.921 228.339 44 DGIK 1.959.238 1.487.037 973.126 513.911 96.383.280 111.196 97.128.245 987.956 1.371.059 45 DILD 4.599.239 2.261.034 644.283 1.616.751 (18.705) 429.026 3.624.156 975.083 842.716 46 KIJA 3.335.857 1.417.824 997.511 420.313 1.017.712 92.847 1.668.578 1.662.894 597.420 47 ASRI 4.587.986 1.553.812 1.585.511 (31.699) 416.693 330.182 2.216.421 2.371.565 790.934 48 ACES 1.198.004 862.190 136.993 725.197 484.952 220.007 1.024.574 173.430 1.641.122

49 AIMS 146.195 145.943 124.408 21.535 6.027 639 21.243 124.952 231.255

50 AKRA 7.778.862 4.838.649 4.009.346 829.303 1.925.134 389.491 2.938.814 4.840.048 10.320.713 51 ANJT 6.610.867 2.849.868 1.215.930 1.633.938 3.645.193 353.540 4.063.380 2.547.487 1.084.290

52 ASIA 65.266 35.157 4.279 30.878 (339.024) 7.545 51.093 14.172 95.153

53 ASGR 986.898 747.674 495.056 252.618 274.794 158.490 466.985 519.913 1.565.567

54 CNKO 1.212.312 568.559 385.803 182.756 79.419 94.378 726.574 446.712 762.187

55 CSAP 1.704.911 1.257.862 1.076.522 181.340 182.000 48.996 522.960 1.181.951 3.345.987

56 DNET 16.493 1.609 4.000 (2.391) (31.667) 610 12.701 4.484 16.425

57 DSSA 5.978.986 2.017.956 1.123.047 894.909 2.252.016 133.632 3.017.590 2.961.396 3.273.960 58 ERAA 1.284.992 1.159.477 255.948 903.529 516.899 296.718 1.016.899 268.092 4.638.514 59 FAST 1.236.043 558.177 326.767 231.410 757.039 261.590 801.664 434.379 2.913.605

60 SONA 623.873 278.920 276.270 2.650 169.531 81.097 252.331 371.542 565.995

61 SRAJ 728.173 33.042 52.171 (19.129) 78.215 8.308 556.740 171.435 149.178

(4)

Retained Earnings

63 SUGI 40.779 27.557 254 27.303 (2.404) 2.197 39.444 1.336 480

64 TRIL 324.671 263.169 74.555 188.614 37.605 2.939 240.233 84.438 144.361

65 TURI 2.100.154 1.037.257 686.155 351.102 1.072.853 347.613 1.213.453 886.701 6.825.683 66 UNTR 29.700.914 15.532.762 9.919.225 5.613.537 11.552.123 5.061.260 16.165.406 13.535.508 37.323.872 67 WAPO 3.598.701 134.039 2.789.847 (2.655.808) 148.847 193.914 459.260 3.139.441 1.492.012 68 MASA 3.038.412 665.438 992.648 (327.210) 580.591 227.186 1.588.037 1.409.277 2.006.840

69 PTSN 840.379 431.059 340.231 90.828 202 (13.835) 483.149 357.238 2.220.457

70 RICY 613.323 446.104 245.387 200.717 12.066 14.241 337.981 275.342 580.322

71 ADMG 4.988.727 1.535.645 1.364.956 170.689 460.455 63.946 2.470.134 2.518.641 4.717.669 72 ASII 113.362.000 46.926.000 36.873.000 10.053.000 55.559.000 21.031.000 58.689.000 54.559.000 129.991.000 73 AUTO 5.585.852 2.161.302 1.251.731 909.571 3.672.548 1.394.261 4.103.147 1.482.705 6.255.109

74 BATA 484.253 295.496 141.748 153.748 318.509 84.567 331.509 152.744 644.189

75 BRAM 1.778.226 724.744 180.688 544.056 258.522 213.897 1.446.063 332.163 1.805.360

76 ESTI 697.310 337.183 287.338 49.845 125.650 6.265 369.433 327.841 612.898

77 GDYR 1.148.017 523.161 605.380 (82.219) (289.102) 77.506 415.599 732.418 1.738.602 78 GJTL 10.466.743 4.489.184 2.647.203 1.841.981 1.732.697 1.120.440 3.526.597 6.844.970 9.853.904 79 INDR 5.085.915 2.214.185 2.034.889 179.296 1.145.805 35.246 2.594.563 2.491.352 5.546.887

80 INDS 769.816 530.954 412.928 118.026 187.352 103.585 226.352 543.464 1.027.120

81 KARW 72.930 7.297 159.067 (151.770) (398.449) (398.449) (10.165) 172.303 39.220

82 ADES 324.493 131.881 87.255 44.626 (495.087) 33.543 99.878 224.615 218.748

83 AISA 1.936.950 666.010 518.294 147.716 11.659 94.187 604.375 1.346.881 705.220

84 DAVO 2.857.205 1.028.828 18.709 1.010.119 343.388 (41.867) 965.469 1.891.736 1.610.836 85 ICBP 47.275.955 20.077.994 9.859.118 10.218.876 22.477.062 5.432.375 24.852.838 22.423.117 38.403.360

86 INAF 733.958 582.662 375.536 207.126 (72.386) 20.409 312.641 422.690 1.047.918

(5)

Assets Liabilities Capital Earnings Equity

88 MERK 434.768 327.436 52.579 274.857 323.055 157.318 363.017 71.752 795.689

89 MRAT 386.352 290.761 39.376 251.385 227.324 32.964 337.524 48.829 369.366

90 MYOR 4.399.191 2.684.854 1.040.334 1.644.520 1.592.660 658.359 2.040.164 2.359.028 7.224.165

91 PSDN 414.611 268.738 194.444 74.294 (526.639) 39.242 192.931 221.580 928.527

92 PYFA 100.587 47.074 15.645 31.429 21.652 5.638 77.225 23.362 140.858

93 TSPC 3.589.596 2.642.066 803.106 1.838.960 2.295.276 629.493 2.644.733 944.863 5.134.242 94 ULTJ 2.006.958 955.442 477.558 477.884 672.317 202.924 1.301.123 705.472 1.880.411 95 UNVR 8.701.262 3.748.130 4.402.940 (654.810) 3.876.553 4.538.643 4.048.853 4.652.409 19.690.239

96 CASS 427.371 262.593 188.294 74.299 9.938 189.251 201.938 225.433 692.113

97 CMNP 2.876.333 414.810 136.212 278.598 812.976 380.327 1.812.976 1.063.357 750.363

98 CMPP 65.280 8.314 24.361 (16.047) (52.309) (129) 30.691 34.589 30.030

99 TOTL 158.935 1.365.428 907.073 458.355 259.229 126.664 600.229 989.121 1.541.101 100 META 1.909.038 556.815 37.126 519.689 (87.224) (73.199) 1.018.561 890.476 270.397

101 NELY 247.152 41.987 53.693 (11.706) 102.758 29.619 182.758 64.394 221.013

102 PGAS 32.087.431 13.858.679 4.035.777 9.822.902 10.967.012 8.063.174 15.100.954 16.986.477 19.765.716

103 PTIS 499.599 172.583 121.241 51.342 144.243 49.772 281.034 218.565 380.817

104 RAJA 904.169 134.506 455.517 (321.011) 94.314 (2.660) 162.183 740.023 155.738

105 RIGS 2.042.396 644.516 519.564 124.952 1.259.356 9.815 1.517.369 1.517.369 394.804

106 SDMU 143.361 25.830 18.051 7.779 57.575 11.954 118.431 24.930 101.909

107 LAPD 1.258.446 52.152 241.438 (189.286) 262.148 16.028 690.789 567.717 307.577

108 TAXI 658.483 182.893 162.174 20.719 38.937 46.337 141.937 516.546 219.254

(6)

Lampiran 2

NO KODE Total Assets Current Assets

Liabilities Net Sales

1 AALI 10.204.495 1.857.025 1.467.569 389.456 7.555.182 3.332.932 8.426.158 1.778.337 10.772.582 2 BISI 1.518.534 1.216.417 200.115 1.016.302 885.659 200.416 1.279.354 239.180 998.656 3 SMAR 14.721.899 7.943.544 4.248.861 3.694.683 5.098.641 2.386.835 7.335.552 7.386.347 31.676.219

4 ALDO 164.621 8.479 8.274 205 10.331 12.351 81.881 8.274 244.803

5 ALKA 258.484 246.209 195.541 50.668 (25.144) 12.432 48.560 209.923 873.024

6 AMFG 2.690.595 1.473.425 333.132 1.140.293 1.763.117 446.661 2.145.200 545.395 2.596.271

7 APLI 334.702 145.914 100.335 45.579 32.303 18.889 215.846 118.856 308.434

8 ARNA 831.508 261.066 257.011 4.055 391.003 129.918 483.173 348.334 922.685

9 BRPT 18.843.727 6.956.974 3.496.204 3.460.770 2.318.483 (518.806) 9.628.738 9.214.989 9.354.195 10 BUDI 2.123.285 907.001 725.374 181.627 241.624 90.095 811.031 1.312.254 2.503.984 11 CPIN 8.848.204 5.225.833 1.357.912 3.867.921 5.904.315 2.974.580 6.189.470 2.658.734 17.957.972

12 SMBR 983.056 607.564 146.110 461.454 655.604 333.048 716.019 267.036 1.050.277

13 SMCB 10.950.501 2.468.172 1.683.799 784.373 1.223.429 1.533.257 7.527.260 3.423.241 7.523.964 14 TPIA 14.553.433 5.910.586 3.358.443 2.552.143 4.140.802 (19.324) 7.233.262 7.320.170 19.926.785 15 TRST 2.078.643 824.544 588.895 235.649 936.269 181.654 1.296.951 781.692 2.025.867 16 UNIC 2.544.972 1.585.721 993.286 592.435 290.189 78.821 1.281.436 1.263.536 4.185.813 17 IKAI 548.790 138.819 245.736 (106.917) (109.863) (43.358) 286.259 259.914 210.970

18 YPAS 223.509 104.594 70.566 34.028 53.263 22.643 148.117 75.392 373.048

(7)

20 ARII 2.327.311 700.367 457.036 243.331 57.337 38.965 1.412.876 914.435 825.660

21 ARTI 1.453.096 249.772 113.373 136.399 8.116 13.969 803.063 650.032 309.745

22 ATPK 111.660 101.253 69.298 31.955 (194.621) (24.407) 38.643 73.017 135.461

23 BSSR 935.521 428.477 404.741 23.736 33.886 51.005 269.245 666.276 505.936

24 BYAN 14.474.773 3.702.017 5.609.808 (1.907.791) 4.430.494 2.555.907 6.526.964 7.947.809 13.235.877 25 CITA 1.781.464 594.095 662.110 (68.015) 614.540 359.790 951.671 829.793 2.914.968

26 CTTH 218.252 130.258 116.440 13.818 (455.397) 1.659 75.992 142.259 148.502

27 DEWA 3.682.750 1.745.792 701.312 1.044.480 (56.016) (150.870) 2.845.268 837.481 2.569.571 28 ELSA 4.389.950 2.476.571 1.987.777 488.794 753.207 (26.083) 1.904.825 2.485.125 4.716.771 29 ITMG 14.313.602 9.670.360 4.087.383 5.582.977 6.100.171 6.619.078 9.663.169 4.512.872 21.598.843

30 KKGI 977.586 750.194 265.049 485.145 601.811 641.800 657.148 320.745 2.127.603

31 MEDC 23.556.811 11.812.419 7.359.261 4.453.158 6.016.263 1.937.789 7.868.008 15.688.802 7.415.057 32 PTBA 11.510.262 8.860.145 1.918.413 6.941.732 6.979.618 4.141.132 8.162.170 3.348.092 10.581.570

33 ACST 359.091 259.326 189.196 70.130 125.541 49.327 165.541 193.550 429.063

34 APLN 10.838.821 4.686.331 2.562.063 2.124.268 1.408.742 888.230 5.031.268 5.807.553 3.824.099

35 BEST 1.643.945 412.049 552.067 (140.018) 194.867 142.528 894.867 749.079 475.957

36 BIPP 195.470 17.628 90.339 (72.711) (746.083) (17.993) 74.284 121.186 25.432

37 BKDP 976.489 337.186 259.297 77.889 (92.385) (19.631) 708.186 268.303 17.719

38 BSDE 12.787.377 7.112.056 3.615.985 3.496.071 1.741.795 1.170.231 8.257.225 4.530.152 2.806.339

39 COWL 385.682 232.849 182.396 50.453 82.292 42.383 163.822 221.860 181.228

(8)

42 CTRS 3.529.028 1.855.102 1.112.927 742.175 1.436.227 239.544 1.948.943 1.580.085 804.769 43 DART 4.103.894 790.159 1.184.997 (394.838) 634.747 99.574 2.243.436 1.860.457 418.674 44 DGIK 1.485.581 1.052.355 456.878 595.477 214.877 41.520 959.842 525.739 1.108.917 45 DILD 5.691.910 2.595.609 1.518.250 1.077.359 160.742 198.563 3.799.002 1.892.908 939.161 46 KIJA 5.597.357 3.396.767 950.915 2.445.852 544.013 363.269 3.501.702 2.095.654 1.148.296 47 ASRI 6.007.548 2.312.258 2.364.798 (52.540) 987.145 671.143 2.786.872 3.220.676 1.381.046 48 ACES 1.451.755 846.867 166.524 680.343 692.251 370.866 1.231.874 219.882 2.409.861

49 AIMS 163.296 163.003 140.772 22.231 6.594 773 21.810 141.486 234.797

50 AKRA 8.417.863 5.226.939 3.860.012 1.366.927 2.715.035 2.299.580 3.671.760 4.746.103 18.805.950 51 ANJT 8.276.463 5.870.935 3.579.007 2.291.928 4.096.098 655.985 4.526.559 3.749.904 1.434.197

52 ASIA 58.681 23.787 2.531 21.256 (347.876) (15.015) 42.241 16.440 7.408

53 ASGR 1.126.055 865.169 543.580 321.589 364.362 181.978 556.553 569.502 1.724.640

54 CNKO 1.710.689 1.036.360 782.234 254.126 189.912 111.901 837.067 873.623 1.036.506 55 CSAP 2.009.182 1.507.062 1.281.146 225.916 253.204 99.109 594.591 1.414.591 4.165.927

56 DNET 16.709 2.282 3.642 (1.360) (31.195) 727 12.481 4.228 18.372

57 DSSA 11.656.354 7.223.916 2.184.911 5.039.005 7.505.307 405.667 8.277.438 3.378.916 5.351.336 58 ERAA 2.929.524 2.208.083 759.966 1.448.117 270.440 357.792 2.147.402 782.122 6.899.545

59 FAST 1.547.982 758.699 422.292 336.407 630.260 298.702 830.718 717.263 3.183.815

60 SONA 677.550 532.740 213.115 319.625 352.763 93.014 435.563 241.987 774.454

61 SRAJ 864.069 30.238 42.227 (11.989) 82.921 5.876 649.423 214.713 167.481

62 SRTG 9.403.898 2.094.415 775.264 1.319.151 7.040.599 748.315 7.122.028 2.281.870 1.130.010

(9)

64 TRIL 246.665 187.076 3.893 183.183 30.213 (9.399) 232.841 13.824 102.458

65 TURI 2.545.309 1.349.747 858.449 491.298 1.327.175 429.517 1.467.775 1.077.534 8.297.532 66 UNTR 47.440.062 26.625.578 14.930.069 11.695.509 16.867.477 7.784.577 27.503.948 18.936.114 55.052.562 67 WAPO 3.906.526 308.526 2.383.909 (2.075.383) 126.241 15.774 436.654 3.469.872 1.653.076 68 MASA 4.736.349 1.261.845 2.619.116 (1.357.271) 718.483 188.233 1.761.070 2.969.322 2.861.930

69 PTSN 773.817 344.409 276.719 67.690 (5.100) (9.753) 477.847 295.974 2.127.205

70 RICY 642.095 467.025 262.265 204.760 24.337 15.688 350.252 291.843 616.395

71 ADMG 45.479.105 2.091.910 1.555.124 536.786 776.720 436.483 2.803.521 2.675.584 512.511 72 ASII 154.319.000 66.065.000 49.169.000 16.896.000 72.708.000 25.772.000 75.838.000 78.481.000 162.564.000 73 AUTO 6.964.227 2.509.443 1.892.818 616.625 4.292.295 1.255.083 4.722.894 2.241.333 7.363.659

74 BATA 516.649 316.644 148.823 167.821 341.480 79.656 354.480 162.169 678.592

75 BRAM 1.896.994 846.169 303.091 543.078 200.650 70.076 1.398.362 498.632 1.967.728

76 ESTI 756.071 419.995 353.975 66.020 132.075 8.341 375.857 380.214 713.716

77 GDYR 1.186.115 593.308 695.224 (101.916) (282.948) 28.384 427.788 758.327 1.879.889 78 GJTL 11.609.514 5.073.477 2.900.317 2.173.160 2.636.925 856.614 4.430.825 7.123.318 11.841.396 79 INDR 6.118.883 2.541.468 2.300.443 241.025 1.205.163 89.220 2.666.328 3.452.554 7.078.076

80 INDS 1.139.715 793.907 330.239 463.668 309.727 160.680 632.249 507.466 1.234.986

81 KARW 12.908 1.246 12.726 (11.480) (363.964) 33.830 (65.589) 78.497 25.944

82 ADES 316.048 128.835 75.394 53.441 (469.219) 29.627 125.746 190.302 299.409

(10)

NO KODE Total Assets Current Assets

86 INAF 1.114.902 706.558 459.404 247.154 224.167 55.203 609.194 505.708 1.203.467

87 KAEF 1.794.242 1.263.030 459.694 803.336 653.526 232.007 1.252.506 541.737 3.481.166

88 MERK 584.389 491.726 65.431 426.295 454.220 283.227 494.182 90.207 918.532

89 MRAT 422.493 326.474 53.819 272.655 248.229 36.720 358.429 64.064 406.316

90 MYOR 6.599.846 4.095.299 1.845.792 2.249.507 1.977.165 626.441 2.424.669 4.175.176 9.453.866

91 PSDN 421.366 277.879 180.507 97.372 (513.281) 37.117 206.289 215.078 1.246.291

92 PYFA 118.034 61.889 24.367 37.522 26.824 7.085 82.397 35.636 151.094

93 TSPC 4.250.374 3.121.980 1.046.406 2.075.574 2.696.478 740.100 3.045.935 1.204.439 5.780.664 94 ULTJ 2.180.517 903.367 611.785 291.582 565.731 156.818 1.194.538 780.926 2.102.384 95 UNVR 10.482.312 4.446.219 6.501.681 (2.055.462) 3.508.637 5.574.799 3.680.937 6.801.375 23.469.218

96 CASS 726.593 387.902 212.112 175.790 33.422 197.895 290.134 236.459 803.574

97 CMNP 3.198.595 733.235 119.845 613.390 1.160.741 386.597 2.160.741 1.037.854 803.445

98 CMPP 56.711 9.425 3.336 6.089 (52.192) (534) 30.808 25.903 9.255

99 TOTL 1.897.419 1.605.217 1.143.440 461.777 332.719 172.236 673.719 1.223.700 1.569.453

100 META 1.835.150 350.360 111.239 239.121 (114.955) (20.245) 1.004.000 831.149 232

101 NELY 304.812 57.537 41.254 16.283 147.519 6.038 227.519 77.294 186.649

102 PGAS 30.817.658 13.663.265 2.483.317 11.179.948 13.050.670 7.654.189 17.184.612 13.791.734 19.567.407

103 PTIS 546.463 148.634 79.538 69.096 236.125 37.226 384.730 161.733 392.275

104 RAJA 880.025 154.176 424.815 (270.639) 114.439 46.850 182.309 690.595 826.697

105 RIGS 1.766.565 601.244 235.875 365.369 1.263.664 9.016 1.523.886 1.523.886 1.031.735

106 SDMU 197.860 80.806 18.982 61.824 58.136 7.671 174.020 23.840 100.311

107 LAPD 1.184.679 35.163 230.201 (195.038) 267.161 19.245 695.810 488.869 359.116

108 TAXI 999.157 133.951 273.242 (139.291) 72.136 81.787 207.136 792.020 338.359

109 TLKM 103.054.000 21.258.000 22.189.000 (931.000) 54.868.000 20.857.000 60.981.000 42.073.000 71.253.000

(11)

Lampiran 3

1 AALI 12.419.820 1.780.395 2.600.540 (820.145) 8.494.435 3.524.893 9.365.411 3.054.409 11.564.319 2 BISI 1.587.603 1.304.154 161.466 1.142.688 985.009 129.350 1.378.704 208.899 866.269 3 SMAR 16.247.395 7.345.444 3.498.527 3.846.917 6.608.080 2.882.834 8.939.395 7.308.000 27.526.306

4 ALDO 184.897 10.437 85.298 (74.861) 22.756 16.436 94.306 90.591 279.604

5 ALKA 147.882 133.817 81.821 51.996 (18.878) 6.232 54.826 93.056 836.887

6 AMFG 3.115.421 1.658.468 426.669 1.231.799 2.075.006 463.812 2.457.089 658.332 2.857.310

7 APLI 333.867 140.079 97.499 42.580 35.093 5.961 218.636 115.232 343.678

8 ARNA 937.360 323.837 277.678 46.159 512.638 212.272 604.808 332.552 1.113.664

(12)

Current Liabilities

18 YPAS 349.438 169.843 126.422 43.421 69.736 22.570 164.590 184.849 413.822

19 ADRO 64.714.116 13.672.171 8.695.486 4.976.685 14.481.985 6.901.711 28.962.172 35.751.943 35.996.469 20 ARII 2.892.345 572.773 1.459.232 (886.459) (50.091) (135.767) 1.395.439 1.496.906 940.311

21 ARTI 1.432.239 309.426 203.525 105.901 60.812 56.736 855.759 576.480 449.486

22 ATPK 150.830 145.189 103.446 41.743 (202.323) (16.741) 43.824 107.006 181.495

23 BSSR 1.347.126 764.047 455.275 308.772 53.846 124.850 797.468 549.658 1.053.726

24 BYAN 18.461.045 4.447.422 3.843.562 603.860 4.604.131 759.569 6.843.373 11.617.672 13.759.252 25 CITA 1.968.579 742.099 753.684 (11.585) 797.521 331.252 1.134.652 833.927 2.608.869

26 CTTH 261.439 176.001 155.884 20.117 (452.637) 3.198 78.752 182.687 161.783

27 DEWA 4.249.731 1.703.563 1.207.346 496.217 (448.447) (516.839) 2.645.445 1.604.286 3.239.424 28 ELSA 4.294.557 2.310.356 1.686.450 623.906 890.627 211.071 2.042.245 2.252.312 4.777.083 29 ITMG 14.420.136 9.369.534 4.225.993 5.143.541 5.893.836 5.716.024 9.693.372 4.726.764 23.584.559 30 KKGI 1.003.761 468.286 240.442 227.844 470.650 344.729 708.800 294.961 2.078.102 31 MEDC 25.681.980 11.068.883 4.179.107 6.889.776 6.179.300 1.745.682 8.153.978 17.528.002 8.790.509 32 PTBA 12.728.981 8.718.297 1.770.664 6.947.633 7.322.617 3.911.587 8.505.169 4.223.812 11.594.057

33 ACST 754.771 607.780 527.978 79.802 178.211 72.331 218.211 536.560 669.906

34 APLN 15.195.642 6.727.059 4.298.843 2.428.216 1.405.911 1.097.547 5.028.730 8.846.739 4.689.430 35 BEST 2.285.757 936.167 341.041 595.126 665.239 517.538 1.770.111 515.647 965.113

36 BIPP 178.404 99.118 66.264 32.854 (762.383) (12.545) 84.668 93.736 30.129

37 BKDP 899.948 276.757 224.573 52.184 (150.781) (56.928) 649.790 250.159 13.399

38 BSDE 16.756.718 8.361.247 4.818.548 3.542.699 4.016.274 1.696.564 10.531.704 6.225.014 3.727.812

(13)

Assets Liabilities Capital Earnings Equity

40 CTRA 15.023.392 7.025.033 4.503.802 2.521.231 4.667.154 1.029.411 8.480.745 6.542.647 3.322.669 41 CTRP 5.933.875 1.843.128 1.014.272 828.856 1.284.629 376.044 3.988.710 1.945.164 826.475 42 CTRS 4.428.211 2.184.738 1.732.699 452.039 1.701.869 329.207 2.214.585 2.213.626 1.048.459 43 DART 4.293.161 785.148 674.676 110.472 815.120 240.035 2.837.717 1.455.445 845.719 44 DGIK 1.757.959 1.206.425 678.411 528.014 262.369 84.143 1.007.334 750.626 1.237.994 45 DILD 6.091.751 2.533.265 1.949.664 583.601 312.676 276.240 3.950.935 2.140.816 1.262.036 46 KIJA 7.077.818 4.413.349 1.209.940 3.203.409 1.017.712 457.791 3.975.401 3.102.417 1.400.612 47 ASRI 10.946.417 3.905.746 3.162.986 742.760 2.174.440 1.344.195 4.731.875 6.214.543 2.446.414 48 ACES 1.916.915 1.218.821 208.255 1.010.566 1.078.379 537.312 1.618.001 298.914 3.223.291

49 AIMS 45.766 45.476 22.768 22.708 7.114 693 22.330 23.436 253.337

50 AKRA 11.787.525 7.414.601 5.142.386 2.272.215 3.220.181 618.833 4.209.740 7.577.785 21.673.954 51 ANJT 3.861.887 1.057.112 540.369 516.743 2.455.238 573.070 3.168.560 693.327 1.546.045

52 ASIA 51.672 19.103 2.531 16.572 (354.264) (4.542) 35.853 15.819 4.923

53 ASGR 1.239.927 863.400 542.001 321.399 440.819 226.890 633.010 606.917 2.064.054 54 CNKO 1.503.500 806.088 494.481 311.607 271.486 105.604 918.641 584.859 1.515.418 55 CSAP 2.512.217 1.756.891 1.594.281 162.610 306.887 86.052 648.273 1.863.944 5.021.151

56 DNET 16.821 2.883 3.342 (459) (30.974) 350 12.701 4.120 13.928

57 DSSA 11.760.763 5.973.235 1.659.779 4.313.456 8.024.771 240.557 8.848.161 2.912.602 6.084.650 58 ERAA 3.887.422 2.839.541 1.269.907 1.569.634 701.976 583.930 2.579.020 1.308.402 12.883.578 59 FAST 1.781.906 802.840 454.122 348.718 790.265 269.217 990.723 791.183 3.559.486

60 SONA 929.094 675.926 203.638 472.288 444.031 118.884 526.831 402.263 856.720

(14)

EBIT Shareholders' Equity

62 SRTG 12.911.436 2.172.925 489.447 1.683.478 9.412.419 1.937.186 9.730 3.181.121 2.358.101 63 SUGI 3.659.459 47.504 329.440 (281.936) (50.160) 23.187 2.589.031 1.070.428 73.072

64 TRIL 223.888 163.242 2.397 160.845 9.642 (24.756) 212.270 11.618 31.871

65 TURI 3.312.385 1.799.872 1.236.526 563.346 1.627.699 545.821 1.768.299 1.544.086 9.963.157 66 UNTR 50.300.633 22.048.115 11.327.164 10.720.951 21.664.086 7.446.755 32.300.557 18.000.076 55.953.915 67 WAPO 3.348.221 338.040 1.700.447 (1.362.407) 133.869 28.118 444.282 2.903.939 1.608.881 68 MASA 6.038.778 1.652.882 1.186.301 466.581 914.048 14.993 3.597.075 2.441.703 3.102.924

69 PTSN 891.918 478.215 348.909 129.306 (17.615) 15.375 519.054 372.864 2.314.745

70 RICY 842.499 601.056 266.784 334.272 41.043 23.519 366.957 475.541 749.973

71 ADMG 5.790.767 2.457.648 1.141.088 1.316.560 933.335 105.326 3.094.689 2.696.078 4.717.669 72 ASII 182.274.000 75.799.000 54.178.000 21.621.000 86.684.000 27.898.000 89.814.000 92.460.000 188.053.000 73 AUTO 8.881.642 3.205.631 2.751.766 453.865 5.054.500 1.263.368 5.485.099 3.396.543 8.277.485

74 BATA 574.108 357.374 168.268 189.106 374.488 99.148 387.488 186.620 751.449

75 BRAM 2.223.454 835.067 392.497 442.570 363.032 244.795 1.640.256 583.198 1.683.897

76 ESTI 778.092 423.962 424.256 (294) (435.519) (55.548) 353.626 424.466 729.405

77 GDYR 1.198.261 601.069 671.723 (70.654) (248.018) 88.001 509.902 688.359 1.966.901 78 GJTL 12.869.793 5.194.057 3.020.030 2.174.027 3.684.484 1.457.400 5.478.384 7.391.409 12.578.596 79 INDR 6.653.020 2.750.138 2.451.090 299.048 1.307.485 35.246 2.865.653 3.787.367 7.204.322 80 INDS 1.664.779 867.620 371.744 495.876 814.050 180.798 1.136.573 528.206 1.476.988

81 KARW 549.107 60.647 560.241 (499.594) (330.745) 53.905 (12.562) 561.669 30.442

82 ADES 389.094 191.489 98.624 92.865 (385.843) 76.631 209.122 179.972 476.638

(15)

86 INAF 1.188.619 777.629 369.864 407.765 265.075 61.732 650.102 538.517 1.156.050

87 KAEF 2.076.348 1.505.798 537.184 968.614 842.554 278.284 1.441.534 634.814 3.734.241

88 MERK 569.431 463.883 119.828 344.055 376.780 145.915 416.742 152.689 929.877

89 MRAT 455.473 352.880 58.646 294.234 275.687 42.552 385.887 69.586 458.197

90 MYOR 8.302.506 5.313.600 1.924.434 3.389.166 2.620.346 959.815 3.067.850 5.234.656 10.510.626

91 PSDN 682.611 380.248 236.668 143.580 104.896 50.795 409.577 273.034 1.305.117

92 PYFA 135.850 68.588 28.420 40.168 32.132 7.972 87.705 48.144 176.731

93 TSPC 4.632.985 3.393.778 1.097.135 2.296.643 3.003.699 812.380 3.353.156 1.279.829 6.630.810

94 ULTJ 2.420.793 1.196.427 592.823 603.604 1.047.712 457.970 1.676.519 744.274 2.809.851 95 UNVR 11.984.979 5.035.962 7.535.896 (2.499.934) 3.796.065 6.466.765 3.968.365 8.016.614 27.303.248

96 CASS 795.015 430.370 247.413 182.957 94.645 252.556 351.357 443.658 1.006.269

97 CMNP 3.759.109 1.133.017 124.262 1.008.755 1.511.334 492.494 2.511.334 1.247.775 903.469

98 CMPP 68.629 23.637 10.556 13.081 (52.039) 167 30.961 37.668 30.030

99 TOTL 2.064.069 1.784.022 1.235.301 548.721 364.837 240.948 705.837 1.358.232 1.833.934 100 META 2.019.528 459.859 255.418 204.441 (70.761) 53.935 1.048.194 971.333 270.397

101 NELY 431.872 137.648 44.831 92.817 60.399 64.350 316.638 115.234 221.013

102 PGAS 37.791.929 19.183.520 4.571.487 14.612.033 17.582.160 11.104.138 22.770.838 15.021.091 24.914.687

103 PTIS 756.284 188.195 145.765 42.430 290.252 46.750 448.722 307.563 434.489

104 RAJA 1.319.322 277.960 205.316 72.644 270.519 111.864 577.164 742.158 1.122.545

105 RIGS 1.620.333 503.352 272.580 230.772 690.059 70.276 967.556 967.556 869.449

106 SDMU 277.672 83.771 73.825 9.946 61.751 7.044 177.635 100.037 128.068

(16)

Lampiran 4

Liabilities Net Sales

1 AALI 14.963.190 1.691.694 3.759.265 (2.067.571) 9.396.883 2.605.071 10.267.859 4.695.331 12.674.999 2 BISI 1.712.683 1.409.031 184.612 1.224.419 1.082.050 156.235 1.475.745 1.475.745 1.056.361 3 SMAR 18.381.114 7.661.950 7.318.180 343.770 4.153.586 1.204.196 6.484.901 11.896.213 23.935.214

4 ALDO 301.479 195.586 150.483 45.103 68.773 33.592 139.883 161.596 399.346

5 ALKA 241.913 219.942 173.184 46.758 (14.045) (577) 59.659 182.254 1.099.620

6 AMFG 3.539.393 1.980.116 473.960 1.506.156 2.378.644 450.753 2.760.727 778.666 3.216.480

7 APLI 303.594 126.906 68.942 57.964 34.180 2.742 217.723 85.871 281.551

8 ARNA 1.135.245 405.106 311.781 93.325 676.490 316.350 768.490 366.755 1.417.640

9 BRPT 28.479.529 10.477.230 7.765.413 2.711.817 1.051.060 (176.565) 12.995.893 15.483.636 30.908.081 10 BUDI 2.382.875 1.094.079 1.016.562 77.517 268.867 38.549 885.121 1.497.754 2.568.954 11 CPIN 15.722.197 8.824.900 2.327.048 6.497.852 9.665.745 3.451.333 9.950.900 5.771.297 25.662.992

12 SMBR 2.711.416 2.106.641 193.631 1.913.010 449.157 400.402 2.466.957 244.459 1.168.608 13 SMCB 14.894.990 2.085.055 3.262.054 (1.176.999) 2.469.116 1.336.548 8.772.947 6.122.043 9.686.262 14 TPIA 23.404.264 9.959.350 7.579.167 2.380.183 4.744.306 209.559 10.494.813 12.909.451 30.753.700 15 TRST 3.260.920 1.194.457 1.045.074 149.383 1.348.995 72.554 1.709.677 1.551.242 2.033.149 16 UNIC 3.303.941 2.330.491 1.329.113 1.001.378 443.292 231.921 1.784.436 1.519.505 5.386.498

17 IKAI 482.057 134.783 129.243 5.540 (190.714) (43.931) 205.408 276.649 211.523

18 YPAS 613.879 414.043 351.974 62.069 75.957 8.433 170.811 443.067 439.681

(17)

20 ARII 3.879.492 544.371 2.089.372 (1.545.001) (202.332) (19.221) 1.631.861 2.247.631 1.407.516 21 ARTI 1.577.432 482.050 129.076 352.974 (100.478) 66.432 927.916 649.516 404.544 22 ATPK 1.489.340 345.398 261.505 83.893 (186.032) 16.299 1.121.217 368.123 409.411 23 BSSR 1.953.881 406.531 823.071 (416.540) 126.421 82.588 1.069.983 883.898 1.756.739 24 BYAN 19.224.499 5.817.790 5.293.972 523.818 2.625.206 (830.078) 5.519.552 13.704.947 14.079.431 25 CITA 3.773.606 2.166.791 1.134.551 1.032.240 1.761.144 915.725 2.098.275 1.675.330 4.124.941

26 CTTH 326.960 231.766 214.803 16.963 (452.153) 1.926 79.236 247.724 240.795

27 DEWA 4.915.822 2.161.605 1.356.694 804.911 (1.200.491) (764.846) 2.725.264 1.762.585 2.724.291 28 ELSA 4.370.964 2.492.219 1.560.197 932.022 1.123.842 337.200 2.285.114 2.085.850 4.111.973 29 ITMG 17.081.558 9.157.445 4.597.250 4.560.195 7.005.372 3.938.032 11.826.501 5.255.057 26.733.422 30 KKGI 1.322.577 616.714 343.399 273.315 597.831 308.436 900.013 401.683 2.373.931 31 MEDC 31.063.707 10.079.144 5.031.361 5.047.783 7.511.229 2.377.151 11.003.201 20.060.506 10.907.385 32 PTBA 11.677.155 6.479.783 2.260.956 4.218.827 6.369.017 2.461.362 7.551.569 4.125.586 11.209.219 33 ACST 1.298.358 1.061.423 715.314 346.109 278.646 130.038 560.443 737.916 1.014.502 34 APLN 19.679.909 8.747.047 5.208.639 3.538.408 3.772.914 1.177.176 7.212.683 12.467.226 4.901.191 35 BEST 3.360.272 1.202.269 474.544 727.725 1.318.480 811.536 2.476.820 883.453 1.323.916

36 BIPP 561.407 14.288 43.892 (29.604) (582.899) 109.878 434.438 126.969 434.438

37 BKDP 845.487 239.758 75.153 164.605 (209.920) (57.793) 590.651 254.836 11.385

(18)

NO KODE Total Assets Current Assets

42 CTRS 5.770.170 3.276.921 2.826.340 450.581 1.982.949 488.183 2.495.665 3.274.505 1.261.563 43 DART 4.768.450 1.017.065 504.749 512.316 904.081 348.705 2.926.678 1.841.772 829.383 44 DGIK 2.100.803 1.535.836 981.898 553.938 315.323 110.343 1.060.288 1.040.515 1.453.536 45 DILD 7.526.470 1.334.832 1.689.760 (354.928) 489.589 403.749 4.096.045 3.430.426 1.510.005 46 KIJA 8.255.167 5.025.541 1.752.627 3.272.914 1.121.812 204.165 4.186.032 4.069.135 2.739.598 47 ASRI 14.428.083 2.800.121 3.718.655 (918.534) 2.774.350 1.081.776 5.331.785 9.096.298 3.684.240 48 ACES 2.478.919 1.747.185 439.275 1.307.910 1.375.876 622.994 1.915.498 563.420 3.895.446

49 AIMS 24.649 24.627 479 24.148 8.953 2.453 24.169 480 102.752

50 AKRA 14.633.141 7.723.315 6.593.292 1.130.023 4.313.673 733.053 5.363.161 9.269.980 22.337.928 51 ANJT 4.875.574 884.793 236.034 648.759 2.973.239 409.214 4.474.352 401.222 1.653.972

52 ASIA 51.661 19.178 2.531 16.647 (355.069) (1.016) 35.048 16.613 45.920

53 ASGR 1.451.020 1.055.818 666.602 389.216 544.269 278.388 736.460 714.560 2.261.253 54 CNKO 5.516.122 4.053.425 1.739.221 2.314.204 884.700 126.013 3.256.852 2.259.271 1.643.634 55 CSAP 3.107.895 2.265.881 2.110.834 155.047 375.488 97.362 716.874 2.391.021 6.438.747

56 DNET 7.192.369 275.447 1.763 273.684 161.915 192.870 7.189.765 2.604 9.023

57 DSSA 14.735.412 5.044.488 2.443.186 2.601.302 9.599.616 (97.855) 10.616.430 4.118.982 7.445.655 58 ERAA 5.001.635 3.777.773 2.198.489 1.579.284 876.299 456.847 2.753.343 2.248.291 12.727.248 59 FAST 2.028.125 912.655 535.524 377.131 (43.011) 203.109 1.100.972 927.153 3.960.253

60 SONA 945.482 644.288 172.303 471.985 326.143 86.985 549.568 395.913 1.006.197

(19)

Assets Liabilities Capital Earnings Equity

64 TRIL 185.933 118.288 748 117.540 (26.909) (46.308) 175.720 10.214 11.804

65 TURI 3.465.316 1.671.182 1.113.105 558.077 1.846.562 388.759 1.987.162 1.478.154 11.013.736 66 UNTR 57.362.244 27.814.126 14.560.664 13.253.462 25.012.427 6.587.337 35.648.898 21.713.346 51.012.385

67 WAPO 114.564 35.135 29.718 5.417 (49.413) 310 15.041 99.523 126.893

68 MASA 7.718.627 2.006.941 1.280.969 725.972 1.200.256 (71.143) 4.604.677 3.113.961 3.974.149

69 PTSN 964.802 505.219 298.288 206.931 (14.617) 24.283 631.761 333.041 2.619.377

70 RICY 1.109.865 837.614 474.340 363.274 55.447 16.199 381.190 728.675 984.185

71 ADMG 6.880.234 2.979.386 1.130.520 1.848.866 548.401 180.593 3.919.257 2.960.976 6.200.271 72 ASII 213.994.000 88.352.000 71.139.000 17.213.000 103.025.000 27.523.000 106.188.000 107.806.000 193.880.000 73 AUTO 12.617.678 5.029.517 2.661.312 2.368.205 6.162.727 1.268.604 9.558.754 3.058.924 10.701.988

74 BATA 680.685 435.579 168.268 267.311 383.853 63.758 396.853 194.762 902.459

75 BRAM 2.932.878 1.123.241 714.824 408.417 377.672 102.994 1.998.308 934.571 2.456.059 76 ESTI 903.705 459.324 532.278 (72.954) (634.466) (81.444) 366.858 536.847 604.563 77 GDYR 1.362.561 612.310 652.499 (40.189) (271.813) 81.516 689.892 672.669 2.262.339 78 GJTL 15.350.754 6.843.853 2.964.235 3.879.618 3.930.882 166.473 5.724.782 9.626.411 12.352.917 79 INDR 9.017.479 3.920.118 3.508.902 411.216 1.676.782 50.571 3.653.899 5.363.580 9.306.048 80 INDS 2.196.518 1.086.591 281.799 804.792 1.075.884 184.580 1.752.866 443.653 1.702.447 81 KARW 674.051 20.480 755.871 (735.391) (488.112) (59.296) (84.377) 758.428 32.374

82 ADES 441.064 196.755 108.730 88.025 (330.187) 59.194 264.778 176.286 502.524

83 AISA 5.020.824 2.445.504 1.397.224 1.048.280 1.072.317 449.586 2.356.773 2.664.051 4.056.735

84 DAVO 2.534.325 441.478 442 441.036 (2.458.290) 252.706 2.369.157 165 596

(20)

EBIT Shareholders' Equity

87 KAEF 2.471.940 1.810.615 746.123 1.064.492 1.025.375 284.125 1.624.355 847.585 4.348.074

88 MERK 696.946 588.238 147.818 440.420 472.257 234.708 512.219 184.728 1.193.952

89 MRAT 439.584 313.664 51.810 261.854 267.591 (10.017) 377.791 61.792 358.128

90 MYOR 9.709.838 6.430.065 2.631.646 3.798.419 3.491.257 1.356.073 3.938.761 5.771.077 12.017.837

91 PSDN 681.832 381.086 227.422 153.664 112.918 43.238 417.600 264.233 1.279.553

92 PYFA 175.119 74.974 48.786 26.188 38.328 8.500 93.901 81.218 192.556

93 TSPC 5.407.958 3.991.116 1.347.466 2.643.650 3.240.603 829.935 3.862.952 1.545.006 6.854.889

94 ULTJ 2.811.621 1.565.511 633.794 931.717 1.386.340 436.720 2.015.147 796.474 3.460.231 95 UNVR 13.348.188 5.862.939 8.419.442 (2.556.503) 4.082.370 7.158.808 4.254.670 9.033.518 30.757.435

96 CASS 916.594 482.988 315.416 167.572 335.079 343.043 408.746 507.847 1.319.304

97 CMNP 4.783.203 1.705.687 446.178 1.259.509 1.973.470 503.135 3.253.570 1.529.633 962.564

98 CMPP 59.997 24.122 14.031 10.091 (54.670) 428 28.330 31.667 106.294

99 TOTL 2.226.418 1.936.126 1.225.647 710.479 474.121 290.077 818.990 1.407.428 2.287.323 100 META 2.579.582 896.247 120.131 776.116 431.611 11.473 1.756.404 823.178 1.756.404

101 NELY 435.085 132.467 57.427 75.040 70.733 33.026 324.977 110.108 206.025

102 PGAS 53.536.157 21.847.077 10.868.753 10.978.324 27.312.448 13.804.752 33.463.069 20.073.210 36.828.609

103 PTIS 930.525 167.517 266.942 (99.425) 400.641 52.333 601.719 328.806 447.663

104 RAJA 1.563.788 340.063 337.740 2.323 292.691 132.321 681.785 882.003 1.683.264 105 RIGS 1.937.769 518.653 320.147 198.506 852.026 (14.915) 1.204.135 733.634 653.290

106 SDMU 370.378 94.115 111.898 (17.783) 87.258 8.270 203.142 167.237 176.556

(21)

Perhitungan Nilai Rasio-Rasio & Nilai Z-Altman (Score) Tahun 2010

NO KODE X1 X2 X3 X4 X5 1,2X1 + 1,4 X2 + 3,3 X3 + 0,6 X4 + 1,0 X5 Nilai Z-Altman (Score)

1 AALI 0,11 0,749 0,337 5,588 1,006 0,132 1,049 1,113 3,353 1,006 6,652 2 BISI 0,636 0,564 0,129 8,204 0,656 0,764 0,79 0,427 4,923 0,656 7,56

3 SMAR 0,173 0,288 0,133 0,878 1,624 0,208 0,404 0,438 0,527 1,624 3,201 4 ALDO -0,003 0,144 0,068 0,605 1,642 -0,003 0,202 0,224 0,363 1,642 2,427 5 ALKA 0,031 -0,218 0,034 0,325 0,531 0,037 -0,305 0,112 0,195 0,531 0,57 6 AMFG 0,404 0,616 0,185 3,479 1,023 0,484 0,862 0,611 2,087 1,023 5,067

7 APLI 0,218 0,137 0,098 0,216 0,845 0,262 0,192 0,323 0,13 0,845 1,751 8 ARNA -0,01 0,37 0,123 0,906 0,951 -0,012 0,518 0,407 0,544 0,951 2,407 9 BRPT 0,113 -0,313 0,008 0,966 1,059 0,136 -0,439 0,027 0,58 1,059 1,363 10 BUDI 0,012 0,119 0,037 0,688 1,08 0,015 0,167 0,121 0,413 1,08 1,794 11 CPIN 0,442 0,644 0,432 2,201 2,313 0,53 0,901 1,427 1,321 2,313 6,492

12 SMBR 0,351 0,581 0,384 1,931 1,14 0,421 0,813 1,267 1,159 1,14 4,8 13 SMCB 0,086 0,05 0,11 1,89 0,571 0,103 0,07 0,363 1,134 0,571 2,241 14 TPIA 0,224 0,398 0,029 1,149 1,25 0,269 0,558 0,097 0,689 1,25 2,862

(22)

18 YPAS 0,149 0,182 0,143 1,896 1,734 0,179 0,255 0,471 1,138 1,734 3,778

19 ADRO 0,109 0,116 0,124 0,848 0,608 0,13 0,162 0,41 0,509 0,608 1,82 20 ARII -0,304 0,032 0,04 0,665 1,111 -0,365 0,045 0,132 0,399 1,111 1,322

21 ARTI 0,075 0 0,025 1,389 0,245 0,09 0 0,083 0,833 0,245 1,252

22 ATPK 0,516 -1,195 -0,124 1,436 0,416 0,619 -1,673 -0,409 0,862 0,416 -0,186 23 BSSR 0,019 -0,011 -0,028 -0,003 0,504 0,023 -0,016 -0,094 -0,002 0,504 0,415 24 BYAN 0,007 0,115 0,129 0,575 1,042 0,009 0,161 0,425 0,345 1,042 1,981 25 CITA -0,146 0,268 0,162 1,103 1,375 -0,175 0,375 0,533 0,662 1,375 2,769

26 CTTH 0,068 -2,286 0,062 0,603 0,764 0,081 -3,2 0,204 0,362 0,764 -1,789 27 DEWA 0,23 0,039 -0,005 2,709 0,497 0,276 0,054 -0,016 1,625 0,497 2,436 28 ELSA 0,215 0,217 0,025 1,124 1,141 0,258 0,304 0,084 0,674 1,141 2,463 29 ITMG 0,254 0,287 0,255 1,956 1,531 0,305 0,402 0,84 1,173 1,531 4,251 30 KKGI 0,435 0,489 0,453 1,411 1,852 0,522 0,684 1,494 0,847 1,852 5,398

31 MEDC 0,12 0,283 0,094 0,581 0,406 0,144 0,396 0,311 0,349 0,406 1,606 32 PTBA 0,631 0,603 0,298 2,82 0,907 0,757 0,844 0,984 1,692 0,907 5,184 33 ACST 0,212 0,395 0,157 1,335 1,339 0,254 0,553 0,517 0,801 1,339 3,464

34 APLN 0,385 0,181 0,049 1,191 0,25 0,462 0,254 0,163 0,715 0,25 1,843 35 BEST 0,548 0,255 0,103 2,413 0,196 0,657 0,356 0,341 1,448 0,196 2,998 36 BIPP -0,362 -3,899 -0,018 0,975 0,157 -0,434 -5,458 -0,058 0,585 0,157 -5,209 37 BKDP 0,124 -0,07 -0,013 2,526 0,044 0,148 -0,099 -0,042 1,516 0,044 1,568

(23)

(Score)

(24)

63 SUGI 0,67 -0,059 0,054 29,524 0,012 0,803 -0,083 0,178 17,714 0,012 18,625 64 TRIL 0,581 0,116 0,009 2,845 0,445 0,697 0,162 0,03 1,707 0,445 3,041 65 TURI 0,167 0,511 0,166 1,369 3,25 0,201 0,715 0,546 0,821 3,25 5,533 66 UNTR 0,189 0,389 0,17 1,194 1,257 0,227 0,545 0,562 0,717 1,257 3,307 67 WAPO -0,738 0,041 0,054 0,146 0,415 -0,886 0,058 0,178 0,088 0,415 -0,147 68 MASA -0,108 0,191 0,075 1,127 0,66 -0,129 0,268 0,247 0,676 0,66 1,722

69 PTSN 0,108 0 -0,016 1,352 2,642 0,13 0 -0,054 0,811 2,642 3,529

(25)

(Score)

(26)

Lampiran 6

NO KODE X1 X2 X3 X4 X5 1,2X1 + 1,4 X2 + 3,3 X3 + 0,6 X4 + 1,0 X5 Nilai Z-Altman (Score)

(27)

(Score)

(28)

(29)

(Score)

69 PTSN 0,087 -0,007 -0,013 1,614 2,749 0,105 -0,009 -0,042 0,969 2,749 3,772

70 RICY 0,319 0,038 0,024 1,2 0,96 0,383 0,053 0,081 0,72 0,96 2,196

71 ADMG 0,012 0,017 0,01 1,048 0,011 0,014 0,024 0,032 0,629 0,011 0,71 72 ASII 0,109 0,471 0,167 0,966 1,053 0,131 0,66 0,551 0,58 1,053 2,975 73 AUTO 0,089 0,616 0,18 2,107 1,057 0,106 0,863 0,595 1,264 1,057 3,886

74 BATA 0,325 0,661 0,154 2,186 1,313 0,39 0,925 0,509 1,312 1,313 4,449 75 BRAM 0,286 0,106 0,037 2,804 1,037 0,344 0,148 0,122 1,683 1,037 3,333 76 ESTI 0,087 0,175 0,011 0,989 0,944 0,105 0,245 0,036 0,593 0,944 1,923

77 GDYR -0,086 -0,239 0,024 0,564 1,585 -0,103 -0,334 0,079 0,338 1,585 1,565 78 GJTL 0,187 0,227 0,074 0,622 1,02 0,225 0,318 0,243 0,373 1,02 2,179 79 INDR 0,039 0,197 0,015 0,772 1,157 0,047 0,276 0,048 0,463 1,157 1,991 80 INDS 0,407 0,272 0,141 1,246 1,084 0,488 0,38 0,465 0,748 1,084 3,165

81 KARW -0,889 -28,197 2,621 -0,836 2,01 -1,067 -39,475 8,649 -0,501 2,01 -30,385 82 ADES 0,169 -1,485 0,094 0,661 0,947 0,203 -2,079 0,309 0,396 0,947 -0,222 83 AISA 0,227 0,047 0,052 1,043 0,488 0,272 0,065 0,17 0,626 0,488 1,622 84 DAVO 0,386 0,028 -0,121 0,368 0,512 0,463 0,039 -0,398 0,221 0,512 0,836 85 ICBP 0,218 0,564 0,119 1,438 0,846 0,261 0,789 0,391 0,863 0,846 3,151

86 INAF 0,222 0,201 0,05 1,205 1,079 0,266 0,281 0,163 0,723 1,079 2,513 87 KAEF 0,448 0,364 0,129 2,312 1,94 0,537 0,51 0,427 1,387 1,94 4,801 88 MERK 0,729 0,777 0,485 5,478 1,572 0,875 1,088 1,599 3,287 1,572 8,422

(30)

90 MYOR 0,341 0,3 0,095 0,581 1,432 0,409 0,419 0,313 0,348 1,432 2,923

91 PSDN 0,231 -1,218 0,088 0,959 2,958 0,277 -1,705 0,291 0,575 2,958 2,396 92 PYFA 0,318 0,227 0,06 2,312 1,28 0,381 0,318 0,198 1,387 1,28 3,565 93 TSPC 0,488 0,634 0,174 2,529 1,36 0,586 0,888 0,575 1,517 1,36 4,926

94 ULTJ 0,134 0,259 0,072 1,53 0,964 0,16 0,363 0,237 0,918 0,964 2,643 95 UNVR -0,196 0,335 0,532 0,541 2,239 -0,235 0,469 1,755 0,325 2,239 4,552 96 CASS 0,242 0,046 0,272 1,227 1,106 0,29 0,064 0,899 0,736 1,106 3,096 97 CMNP 0,192 0,363 0,121 2,082 0,251 0,23 0,508 0,399 1,249 0,251 2,637

98 CMPP 0,107 -0,92 -0,009 1,189 0,163 0,129 -1,288 -0,031 0,714 0,163 -0,314 99 TOTL 0,243 0,175 0,091 0,551 0,827 0,292 0,245 0,3 0,33 0,827 1,995 100 META 0,13 -0,063 -0,011 1,208 0 0,156 -0,088 -0,036 0,725 0 0,757 101 NELY 0,053 0,484 0,02 2,944 0,612 0,064 0,678 0,065 1,766 0,612 3,186 102 PGAS 0,363 0,423 0,248 1,246 0,635 0,435 0,593 0,82 0,748 0,635 3,23

103 PTIS 0,126 0,432 0,068 2,379 0,718 0,152 0,605 0,225 1,427 0,718 3,127 104 RAJA -0,308 0,13 0,053 0,264 0,939 -0,369 0,182 0,176 0,158 0,939 1,086

105 RIGS 0,207 0,715 0,005 1 0,584 0,248 1,001 0,017 0,6 0,584 2,451

106 SDMU 0,312 0,294 0,039 7,299 0,507 0,375 0,411 0,128 4,38 0,507 5,801 107 LAPD -0,165 0,226 0,016 1,423 0,303 -0,198 0,316 0,054 0,854 0,303 1,329 108 TAXI -0,139 0,072 0,082 0,262 0,339 -0,167 0,101 0,27 0,157 0,339 0,699 109 TLKM -0,009 0,532 0,202 1,449 0,691 -0,011 0,745 0,668 0,87 0,691 2,963

(31)

Perhitungan Nilai Rasio-Rasio & Nilai Z-Altman (Score) Tahun 2012

1 AALI -0,066 0,684 0,284 3,066 0,931 -0,079 0,958 0,937 1,84 0,931 4,586

2 BISI 0,72 0,62 0,081 6,6 0,546 0,864 0,869 0,269 3,96 0,546 6,507

3 SMAR 0,237 0,407 0,177 1,223 1,694 0,284 0,569 0,586 0,734 1,694 3,867 4 ALDO -0,405 0,123 0,089 1,041 1,512 -0,486 0,172 0,293 0,625 1,512 2,117 5 ALKA 0,352 -0,128 0,042 0,589 5,659 0,422 -0,179 0,139 0,354 5,659 6,395 6 AMFG 0,395 0,666 0,149 3,732 0,917 0,474 0,932 0,491 2,239 0,917 5,055

7 APLI 0,128 0,105 0,018 1,897 1,029 0,153 0,147 0,059 1,138 1,029 2,527 8 ARNA 0,049 0,547 0,226 1,819 1,188 0,059 0,766 0,747 1,091 1,188 3,851 9 BRPT 0,123 -0,002 -0,069 0,842 1,082 0,148 -0,003 -0,228 0,505 1,082 1,505 10 BUDI 0,052 0,107 0,005 0,591 0,998 0,062 0,149 0,018 0,355 0,998 1,582

11 CPIN 0,406 0,639 0,273 1,96 1,726 0,487 0,895 0,902 1,176 1,726 5,186 12 SMBR 0,408 0,262 0,33 3,903 0,916 0,49 0,367 1,089 2,342 0,916 5,203 13 SMCB 0,052 0,174 0,154 2,245 0,741 0,062 0,243 0,508 1,347 0,741 2,9 14 TPIA 0,125 0,225 -0,066 0,746 1,354 0,15 0,315 -0,216 0,448 1,354 2,051

(32)

(33)

(Score)

42 CTRS 0,102 0,384 0,074 1 0,237 0,122 0,538 0,245 0,6 0,237 1,743

43 DART 0,026 0,19 0,056 1,95 0,197 0,031 0,266 0,185 1,17 0,197 1,848 44 DGIK 0,3 0,149 0,048 1,342 0,704 0,36 0,209 0,158 0,805 0,704 2,237 45 DILD 0,096 0,051 0,045 1,846 0,207 0,115 0,072 0,15 1,107 0,207 1,651 46 KIJA 0,453 0,144 0,065 1,281 0,198 0,543 0,201 0,213 0,769 0,198 1,925 47 ASRI 0,068 0,199 0,123 0,761 0,223 0,081 0,278 0,405 0,457 0,223 1,445 48 ACES 0,527 0,563 0,28 5,413 1,681 0,633 0,788 0,925 3,248 1,681 7,274 49 AIMS 0,496 0,155 0,015 0,953 5,535 0,595 0,218 0,05 0,572 5,535 6,97 50 AKRA 0,193 0,273 0,052 0,556 1,839 0,231 0,382 0,173 0,333 1,839 2,959

51 ANJT 0,134 0,636 0,148 4,57 0,4 0,161 0,89 0,49 2,742 0,4 4,683

(34)

66 UNTR 0,213 0,431 0,148 1,794 1,112 0,256 0,603 0,489 1,077 1,112 3,536 67 WAPO -0,407 0,04 0,008 0,153 0,481 -0,488 0,056 0,028 0,092 0,481 0,168 68 MASA 0,077 0,151 0,002 1,473 0,514 0,093 0,212 0,008 0,884 0,514 1,711 69 PTSN 0,145 -0,02 0,017 1,392 2,595 0,174 -0,028 0,057 0,835 2,595 3,634 70 RICY 0,397 0,049 0,028 0,772 0,89 0,476 0,068 0,092 0,463 0,89 1,99 71 ADMG 0,227 0,161 0,018 1,148 0,815 0,273 0,226 0,06 0,689 0,815 2,062 72 ASII 0,119 0,476 0,153 0,971 1,032 0,142 0,666 0,505 0,583 1,032 2,928 73 AUTO 0,051 0,569 0,142 1,615 0,932 0,061 0,797 0,469 0,969 0,932 3,228 74 BATA 0,329 0,652 0,173 2,076 1,309 0,395 0,913 0,57 1,246 1,309 4,433 75 BRAM 0,199 0,163 0,11 2,813 0,757 0,239 0,229 0,363 1,688 0,757 3,276

76 ESTI 0 -0,56 -0,071 0,833 0,937 0 -0,784 -0,236 0,5 0,937 0,418

(35)

(Score)

90 MYOR 0,408 0,316 0,116 0,586 1,266 0,49 0,442 0,381 0,352 1,266 2,931

91 PSDN 0,21 0,154 0,074 1,5 1,912 0,252 0,215 0,246 0,9 1,912 3,525

92 PYFA 0,296 0,237 0,059 1,822 1,301 0,355 0,331 0,194 1,093 1,301 3,274 93 TSPC 0,496 0,648 0,175 2,62 1,431 0,595 0,908 0,579 1,572 1,431 5,084 94 ULTJ 0,249 0,433 0,189 2,253 1,161 0,299 0,606 0,624 1,352 1,161 4,042 95 UNVR -0,209 0,317 0,54 0,495 2,278 -0,25 0,443 1,781 0,297 2,278 4,549 96 CASS 0,23 0,119 0,318 0,792 1,266 0,276 0,167 1,048 0,475 1,266 3,232 97 CMNP 0,268 0,402 0,131 2,013 0,24 0,322 0,563 0,432 1,208 0,24 2,765 98 CMPP 0,191 -0,758 0,002 0,822 0,438 0,229 -1,062 0,008 0,493 0,438 0,106 99 TOTL 0,266 0,177 0,117 0,52 0,889 0,319 0,247 0,385 0,312 0,889 2,152 100 META 0,101 -0,035 0,027 1,079 0,134 0,121 -0,049 0,088 0,647 0,134 0,942 101 NELY 0,215 0,14 0,149 2,748 0,512 0,258 0,196 0,492 1,649 0,512 3,106 102 PGAS 0,387 0,465 0,294 1,516 0,659 0,464 0,651 0,97 0,91 0,659 3,654 103 PTIS 0,056 0,384 0,062 1,459 0,575 0,067 0,537 0,204 0,875 0,575 2,258 104 RAJA 0,055 0,205 0,085 0,778 0,851 0,066 0,287 0,28 0,467 0,851 1,95

105 RIGS 0,142 0,426 0,043 1 0,537 0,171 0,596 0,143 0,6 0,537 2,047

(36)

Lampiran 8

1 AALI -0,138 0,628 0,174 2,187 0,847 -0,166 0,879 0,575 1,312 0,847 3,447 2 BISI 0,715 0,632 0,091 1 0,617 0,858 0,885 0,301 0,6 0,617 3,26

3 SMAR 0,019 0,226 0,066 0,545 1,302 0,022 0,316 0,216 0,327 1,302 2,184 4 ALDO 0,15 0,228 0,111 0,866 1,325 0,18 0,319 0,368 0,519 1,325 2,711 5 ALKA 0,193 -0,058 -0,002 0,327 4,546 0,232 -0,081 -0,008 0,196 4,546 4,885 6 AMFG 0,426 0,672 0,127 3,545 0,909 0,511 0,941 0,42 2,127 0,909 4,908

7 APLI 0,191 0,113 0,009 2,535 0,927 0,229 0,158 0,03 1,521 0,927 2,865 8 ARNA 0,082 0,596 0,279 2,095 1,249 0,099 0,834 0,92 1,257 1,249 4,358 9 BRPT 0,095 0,037 -0,006 0,839 1,085 0,114 0,052 -0,02 0,504 1,085 1,734 10 BUDI 0,033 0,113 0,016 0,591 1,078 0,039 0,158 0,053 0,355 1,078 1,683

11 CPIN 0,413 0,615 0,22 1,724 1,632 0,496 0,861 0,724 1,035 1,632 4,748 12 SMBR 0,706 0,166 0,148 10,091 0,431 0,847 0,232 0,487 6,055 0,431 8,052 13 SMCB -0,079 0,166 0,09 1,433 0,65 -0,095 0,232 0,296 0,86 0,65 1,943 14 TPIA 0,102 0,203 0,009 0,813 1,314 0,122 0,284 0,03 0,488 1,314 2,237

(37)

(Score)

(38)

42 CTRS 0,078 0,344 0,085 0,762 0,219 0,094 0,481 0,279 0,457 0,219 1,53 43 DART 0,107 0,19 0,073 1,589 0,174 0,129 0,265 0,241 0,953 0,174 1,763 44 DGIK 0,264 0,15 0,053 1,019 0,692 0,316 0,21 0,173 0,611 0,692 2,003 45 DILD -0,047 0,065 0,054 1,194 0,201 -0,057 0,091 0,177 0,716 0,201 1,129 46 KIJA 0,396 0,136 0,025 1,029 0,332 0,476 0,19 0,082 0,617 0,332 1,697 47 ASRI -0,064 0,192 0,075 0,586 0,255 -0,076 0,269 0,247 0,352 0,255 1,047 48 ACES 0,528 0,555 0,251 3,4 1,571 0,633 0,777 0,829 2,04 1,571 5,851 49 AIMS 0,98 0,363 0,1 50,352 4,169 1,176 0,509 0,328 30,211 4,169 36,392 50 AKRA 0,077 0,295 0,05 0,579 1,527 0,093 0,413 0,165 0,347 1,527 2,544 51 ANJT 0,133 0,61 0,084 11,152 0,339 0,16 0,854 0,277 6,691 0,339 8,321 52 ASIA 0,322 -6,873 -0,02 2,11 0,889 0,387 -9,622 -0,065 1,266 0,889 -7,146 53 ASGR 0,268 0,375 0,192 1,031 1,558 0,322 0,525 0,633 0,618 1,558 3,657 54 CNKO 0,42 0,16 0,023 1,442 0,298 0,503 0,225 0,075 0,865 0,298 1,966 55 CSAP 0,05 0,121 0,031 0,3 2,072 0,06 0,169 0,103 0,18 2,072 2,584 56 DNET 0,038 0,023 0,027 2761,05 0,001 0,046 0,032 0,088 1656,63 0,001 1656,795 57 DSSA 0,177 0,651 -0,007 2,577 0,505 0,212 0,912 -0,022 1,546 0,505 3,154 58 ERAA 0,316 0,175 0,091 1,225 2,545 0,379 0,245 0,301 0,735 2,545 4,205 59 FAST 0,186 -0,021 0,1 1,187 1,953 0,223 -0,03 0,33 0,712 1,953 3,189 60 SONA 0,499 0,345 0,092 1,388 1,064 0,599 0,483 0,304 0,833 1,064 3,283 61 SRAJ 0,023 0,02 -0,045 1,545 0,138 0,028 0,028 -0,148 0,927 0,138 0,973

62 SRTG -0,035 0,483 0,024 1924823 0,226 -0,042 0,676 0,08 1154894 0,226 1154894,866 63 SUGI -0,083 0,038 0,06 4,03 0,002 -0,099 0,053 0,198 2,418 0,002 2,572

(39)

(Score)

(40)

(41)

Prediksi Kebangkrutan Perusahaan-Perusahaan 2010

NO KODE Z-Score Kategori

1 AALI 6,652 Sehat

2 BISI 7,560 Sehat

3 SMAR 3,201 Sehat

4 ALDO 2,427 Rawan Bangkrut

5 ALKA 0,570 Bangkrut

6 AMFG 5,067 Sehat

7 APLI 1,751 Bangkrut

8 ARNA 2,407 Rawan Bangkrut

9 BRPT 1,363 Bangkrut

10 BUDI 1,794 Bangkrut

11 CPIN 6,492 Sehat

12 SMBR 4,800 Sehat

13 SMCB 2,241 Rawan Bangkrut

14 TPIA 2,862 Rawan Bangkrut

15 TRST 2,806 Rawan Bangkrut

16 UNIC 2,632 Rawan Bangkrut

17 IKAI 0,587 Bangkrut

18 YPAS 3,778 Sehat

19 ADRO 1,820 Rawan Bangkrut

20 ARII 1,322 Bangkrut

21 ARTI 1,252 Bangkrut

22 ATPK -0,186 Bangkrut

23 BSSR 0,415 Bangkrut

24 BYAN 1,981 Rawan Bangkrut

25 CITA 2,769 Rawan Bangkrut

26 CTTH -1,789 Bangkrut

27 DEWA 2,436 Rawan Bangkrut

28 ELSA 2,463 Rawan Bangkrut

29 ITMG 4,251 Sehat

30 KKGI 5,398 Sehat

31 MEDC 1,606 Bangkrut

32 PTBA 5,184 Sehat

33 ACST 3,464 Sehat

34 APLN 1,843 Rawan Bangkrut

(42)

NO KODE Z-Score Kategori

36 BIPP -5,209 Bangkrut

37 BKDP 1,568 Bangkrut

38 BSDE 2,023 Rawan Bangkrut

39 COWL 1,296 Bangkrut

40 CTRA 3,008 Sehat

41 CTRP 8,876 Sehat

42 CTRS 2,412 Rawan Bangkrut

43 DART -0,240 Bangkrut

44 DGIK 129,061 Sehat

45 DILD 3,137 Sehat

46 KIJA 1,451 Bangkrut

47 ASRI 1,089 Bangkrut

48 ACES 6,814 Sehat

49 AIMS 1,933 Rawan Bangkrut

50 AKRA 2,331 Rawan Bangkrut

51 ANJT 2,366 Rawan Bangkrut

52 ASIA -2,702 Bangkrut

53 ASGR 3,352 Sehat

54 CNKO 2,134 Rawan Bangkrut

55 CSAP 2,600 Rawan Bangkrut

56 DNET -0,045 Bangkrut

57 DSSA 1,940 Rawan Bangkrut

58 ERAA 8,055 Sehat

59 FAST 5,245 Sehat

60 SONA 2,129 Rawan Bangkrut

61 SRAJ 2,310 Rawan Bangkrut

62 SRTG 6,334 Sehat

63 SUGI 18,625 Sehat

64 TRIL 3,041 Sehat

65 TURI 5,533 Sehat

66 UNTR 3,307 Sehat

67 WAPO -0,147 Bangkrut

68 MASA 1,722 Bangkrut

69 PTSN 3,529 Sehat

70 RICY 2,180 Rawan Bangkrut

71 ADMG 1,747 Bangkrut

72 ASII 3,197 Sehat

(43)

74 BATA 4,511 Sehat

75 BRAM 4,595 Sehat

76 ESTI 1,923 Rawan Bangkrut

77 GDYR 1,639 Bangkrut

78 GJTL 2,047 Rawan Bangkrut

79 INDR 2,096 Rawan Bangkrut

80 INDS 2,553 Rawan Bangkrut

81 KARW -27,673 Bangkrut

82 ADES -0,689 Bangkrut

83 AISA 0,894 Bangkrut

84 DAVO 1,414 Bangkrut

85 ICBP 2,782 Rawan Bangkrut

86 INAF 2,164 Rawan Bangkrut

87 KAEF 4,427 Sehat

88 MERK 7,859 Sehat

89 MRAT 6,990 Sehat

90 MYOR 3,610 Sehat

91 PSDN 1,511 Bangkrut

92 PYFA 4,245 Sehat

93 TSPC 5,198 Sehat

94 ULTJ 3,132 Sehat

95 UNVR 5,040 Sehat

96 CASS 3,859 Sehat

97 CMNP 2,232 Rawan Bangkrut

98 CMPP -0,431 Bangkrut

99 TOTL 18,435 Sehat

100 META 0,964 Bangkrut

101 NELY 3,518 Sehat

102 PGAS 2,824 Rawan Bangkrut

103 PTIS 2,390 Rawan Bangkrut

104 RAJA 0,014 Bangkrut

105 RIGS 1,746 Bangkrut

106 SDMU 4,464 Sehat

107 LAPD 1,128 Bangkrut

108 TAXI 0,851 Bangkrut

109 TLKM 2,834 Rawan Bangkrut

(44)

Lampiran 10

Prediksi Kebangkrutan Perusahaan-Perusahaan 2011

1 AALI 6,059 Sehat

2 BISI 5,922 Sehat

3 SMAR 4,069 Sehat

4 ALDO 7,762 Sehat

5 ALKA 3,774 Sehat

6 AMFG 5,299 Sehat

7 APLI 2,496 Rawan Bangkrut

8 ARNA 3,122 Sehat

10 BUDI 1,952 Rawan Bangkrut

11 CPIN 5,995 Sehat

12 SMBR 5,292 Sehat

15 TRST 3,025 Sehat

16 UNIC 2,794 Rawan Bangkrut

18 YPAS 3,698 Sehat

19 ADRO 2,088 Rawan Bangkrut

23 BSSR 1,044 Bangkrut

24 BYAN 2,260 Rawan Bangkrut

25 CITA 3,428 Sehat

27 DEWA 2,920 Rawan Bangkrut

29 ITMG 5,384 Sehat

30 KKGI 7,030 Sehat

31 MEDC 1,472 Bangkrut

32 PTBA 5,142 Sehat

33 ACST 2,885 Rawan Bangkrut

34 APLN 1,560 Bangkrut

(45)

40 CTRA 2,329 Rawan Bangkrut

41 CTRP 3,789 Sehat

42 CTRS 2,014 Rawan Bangkrut

43 DART 1,007 Bangkrut

44 DGIK 2,618 Rawan Bangkrut

45 DILD 1,751 Bangkrut

46 KIJA 2,082 Rawan Bangkrut

48 ACES 7,094 Sehat

49 AIMS 1,766 Bangkrut

50 AKRA 4,246 Sehat

51 ANJT 2,184 Rawan Bangkrut

53 ASGR 3,447 Sehat

54 CNKO 1,730 Bangkrut

56 DNET 0,303 Bangkrut

57 DSSA 3,464 Sehat

58 ERAA 5,128 Sehat

59 FAST 4,219 Sehat

60 SONA 3,971 Sehat

61 SRAJ 2,149 Rawan Bangkrut

62 SRTG 3,472 Sehat

63 SUGI 4,254 Sehat

64 TRIL 11,458 Sehat

65 TURI 5,596 Sehat

66 UNTR 3,367 Sehat

67 WAPO -0,080 Bangkrut

68 MASA 0,960 Bangkrut

69 PTSN 3,772 Sehat

71 ADMG 0,710 Bangkrut

72 ASII 2,975 Rawan Bangkrut

(46)

NO KODE Z-Score Kategori

74 BATA 4,449 Sehat

75 BRAM 3,333 Sehat

76 ESTI 1,923 Rawan Bangkrut

77 GDYR 1,565 Bangkrut

80 INDS 3,165 Sehat

82 ADES -0,222 Bangkrut

83 AISA 1,622 Bangkrut

84 DAVO 0,836 Bangkrut

85 ICBP 3,151 Sehat

87 KAEF 4,801 Sehat

88 MERK 8,422 Sehat

89 MRAT 6,202 Sehat

90 MYOR 2,923 Rawan Bangkrut

91 PSDN 2,396 Rawan Bangkrut

92 PYFA 3,565 Sehat

93 TSPC 4,926 Sehat

94 ULTJ 2,643 Rawan Bangkrut

95 UNVR 4,552 Sehat

96 CASS 3,096 Sehat

98 CMPP -0,314 Bangkrut

99 TOTL 1,995 Rawan Bangkrut

100 META 0,757 Bangkrut

101 NELY 3,186 Sehat

102 PGAS 3,230 Sehat

103 PTIS 3,127 Sehat

104 RAJA 1,086 Bangkrut

105 RIGS 2,451 Rawan Bangkrut

106 SDMU 5,801 Sehat

107 LAPD 1,329 Bangkrut

108 TAXI 0,699 Bangkrut

109 TLKM 2,963 Rawan Bangkrut

(47)

Lampiran 11

Prediksi Kebangkrutan Perusahaan-Perusahaan 2012

1 AALI 4,586 Sehat

2 BISI 6,507 Sehat

3 SMAR 3,867 Sehat

4 ALDO 2,117 Rawan Bangkrut

5 ALKA 6,395 Sehat

6 AMFG 5,055 Sehat

7 APLI 2,527 Rawan Bangkrut

8 ARNA 3,851 Sehat

10 BUDI 1,582 Bangkrut

11 CPIN 5,186 Sehat

12 SMBR 5,203 Sehat

15 TRST 2,727 Rawan Bangkrut

16 UNIC 3,165 Sehat

18 YPAS 2,360 Rawan Bangkrut

19 ADRO 1,800 Bangkrut

23 BSSR 2,290 Rawan Bangkrut

24 BYAN 1,623 Bangkrut

25 CITA 3,257 Sehat

27 DEWA 1,343 Bangkrut

29 ITMG 5,174 Sehat

30 KKGI 5,574 Sehat

(48)

NO KODE Z-Score Kategori

32 PTBA 4,593 Sehat

33 ACST 1,905 Rawan Bangkrut

34 APLN 1,209 Bangkrut

35 BEST 3,949 Sehat

40 CTRA 1,861 Rawan Bangkrut

41 CTRP 2,049 Rawan Bangkrut

42 CTRS 1,743 Bangkrut

43 DART 1,848 Rawan Bangkrut

44 DGIK 2,237 Rawan Bangkrut

45 DILD 1,651 Bangkrut

46 KIJA 1,925 Rawan Bangkrut

48 ACES 7,274 Sehat

49 AIMS 6,970 Sehat

50 AKRA 2,959 Rawan Bangkrut

51 ANJT 4,683 Sehat

53 ASGR 3,703 Sehat

54 CNKO 2,684 Rawan Bangkrut

56 DNET 0,136 Bangkrut

57 DSSA 3,803 Sehat

58 ERAA 5,730 Sehat

59 FAST 4,103 Sehat

60 SONA 3,409 Sehat

61 SRAJ 0,766 Bangkrut

62 SRTG 1,857 Rawan Bangkrut

63 SUGI 1,380 Bangkrut

64 TRIL 11,662 Sehat

65 TURI 5,131 Sehat

66 UNTR 3,536 Sehat

67 WAPO 0,168 Bangkrut

(49)

69 PTSN 3,634 Sehat

71 ADMG 2,062 Rawan Bangkrut

72 ASII 2,928 Rawan Bangkrut

73 AUTO 3,228 Sehat

74 BATA 4,433 Sehat

75 BRAM 3,276 Sehat

76 ESTI 0,418 Bangkrut

77 GDYR 1,968 Rawan Bangkrut

80 INDS 3,579 Sehat

82 ADES 1,470 Bangkrut

83 AISA 2,025 Rawan Bangkrut

84 DAVO -4,937 Bangkrut

85 ICBP 3,046 Sehat

87 KAEF 4,731 Sehat

88 MERK 5,768 Sehat

89 MRAT 6,264 Sehat

90 MYOR 2,931 Rawan Bangkrut

91 PSDN 3,525 Sehat

92 PYFA 3,274 Sehat

93 TSPC 5,084 Sehat

94 ULTJ 4,042 Sehat

95 UNVR 4,549 Sehat

96 CASS 3,232 Sehat

98 CMPP 0,106 Bangkrut

99 TOTL