Analisis Big Project

8/18/2019 Analisis Big Project

http://slidepdf.com/reader/full/analisis-big-project 1/18

1. DAFTAR ISI……………………………………………………………………11.1. KATA PENGANTAR ………………………………………………...2

1.2. BAB II PENDAHULUAN….………………………………………..3

1.2.1. LATAR BELAKANG….…………………………………………..3

1.2.2. TUJUAN………………………………………………………...…...41.2.3. METODE PENELITIAN…..……………………………………….4

1.3. BAB II...………………………………………………………………....5

1.3.1. PROFIL……………………………………………………………...51.3.2. VISI dan MISI…..………………………………………………….6

1.3.3. SEJARA PEN!ATATAN SAAM…………………………….."

1.3.4. STRUKTUR ORGANISASI…………...……………………….....#1.4. BAB III PEMBAHASAN…………………………………………….$

1.4.1. ANALISIS RASIO…………..……………………………………13

1.4.2. ANALISIS !OMMON SI%E……………………………………...1#

KATA PENGANTAR

P&'( )*&+&, +a-( an'a/+an +0ad(,a/ T&an *an Maa E)a a/a) 0,+a/ +a)( dan

0n*0,/aanNA +a-( daa/ -0n*070)a(+an Big Project Ma+a7a 8Ana7()() La9,an

K0&anan ada PT. B&-( S0,9n Da-a( T+.: (n( d0nan a(+ /ana ada a7anan )&a/&

1



aa&n d0nan /0a/ ;a+/&. Ma+a7a (n( +a-( &a/ d0nan /&'&an &n/&+ -0-0n&( /&a)

-a/a +&7(a Ana7()() La9,an K0&anan.

Ka-( -0n*ada,( a;a -a+a7a (n( -a)( 'a& da,( )0-&,na 970 +a,0na (/&

+,(/(+ dan )a,an da,( )0-&a (a+ *an 0,)(<a/ -0-an&n )07a7& +a-( a,a+an d0-(

+0)0-&,naan -a+a7a (n(.

A+(, +a/a +a-( )a-a(+an /0,(-a +a)( +0ada )0-&a (a+ *an /07a 0,0,an

)0,/a da7a- 0n*&)&nan -a+a7a (n( da,( a;a7 )a-a( a+(,. S0-9a T&an *an Maa E)a

)0nan/(a)a -0n*0,/a( dan -0-0,+a/( +(/a )0-&a. A-(n.

Sa7a/(a 2# Ma,0/ 2=16

P0n&7()

BAB I

PENDAHULUAN

A. Latar Belakang

2



La9,an +0&anan -0,&a+an a)(7 da,( )0,an+a(an )(+7&) a+&n/an)(.

Ana7()() /0,ada 7a9,an +0&anan )&a/& 0,&)aaan ada da)a,n*a +a,0na (n(n

-0n0/a&( /(n+a/ profitabilitas >+0&n/&nan? dan /(n+a/ ,()(+9 a/a& /(n+a/+0)0a/an )&a/& 0,&)aaan. Ba+an d0nan /0,)0d(an*a ,9,a-,9,a-

+9-&/0, )00,/( spreadsheet a/a& ,9,a-,9,a- a+&n/an)( a/a& ,9,a-

,9,a- *an +&)&) d(/&7() &n/&+ /&'&an 7a9,an +0&anan 0,(/&nan ,a)(9,a)(9

+0&anan -0n'ad( a7 *an -&da d(7a+&+an dan ()a d(7a+&+an )0@a,a ,&/(n.

Tan/anan ana7()() &+an -07a+&+an 0,(/&nan )0-a@a- (/& -07a(n+an

-07a+&+an ana7()() dan -0n(n/0,,0/a)(+an ,a)(9,a)(9 +0&anan *an -&n@&7.

Ana7()() )0-a@a- (/& -0na,&)+an )09,an ana7()() &n/&+ -07a+&+an 00,aa

a7

1. M0n0n/&+an d0nan '07a) /&'&an da,( ana7()()

2. M0-aa-( +9n)0+9n)0 dan ,(n)(,(n)( *an -0nda)a,( 7a9,an7a9,an

+0&anan dan ,a)(9,a)(9 +0&anan *an d(/&,&n+an da,( 7a9,an +0&anan

/0,)0&/

3. M0-aa-( +9nd()( 0,0+9n9-(an dan +9nd()( ()n() 7a(n ada &-&-n*a *an

0,+a(/an d0nan -0n&na+an a7a/a7a/ ana7()() )00,/( ,a)(9,a)(9 +0&anan

a/a& ,a)(9,a)(9 7a(nn*a

T,an)a+)( -0,&a+an +0'ad(an *an -0-&n*a( n(7a( 0+9n9-() a(

0,&)aaan. K0'ad(an (n( d(@a/a/ da7a- '&,na7 dan )0@a,a 0,(9d(+ d(@a/a/ da7a-

&+& 0)a,. Pada a+(, 0,(9d0 )a7d9)a7d9 da,( )0-&a ,0+0n(n,0+0n(n &+&

0)a, d((/&n dan d(@an/&-+an da7a- n0,a@a 7a'&,. N0,a@a 7a'&, -0,&a+an a7a/

an/& &n/&+ -0n*&)&n 7a9,an +0&anan

B. Tujuan

S0@a,a &-&- 0n&7()an 0,/&'&an

1. Un/&+ M0-aa-( 7a9,an +0&anan *an -07(&/( 0n*&)&nan 7a9,an

+0&anan ,9)0d&, dan a/&,an 0n@a/a/an dan )0aa(nn*a.2. M0n(n+a/+an 0n0/a&an /0n/an Ana7()() La9,an K0&anan.

C. Metoe Penul!"an

3



Da7a- 0n&7()an -a+a7a (n( 0n&7() -0n&na+an -0/9d0 0nd0+a/an d0)+,(/(<

d(-ana 0n&7() a+an -0na<)(,+an )0,/a -0n&,a(+an da/a *an 0n/(n *an

d(0,970 da,( La9,an K0&anan PT. B&-( S0,9n Da-a( T+ S0)&a( d0nan

-a/0,( *an /07a d(/0/a+an.

BAB II

TENTANG PT. BUMI SERP#NG DAMAI T$k

A. Pro%!l

Na-a P0,&)aaan PT B&-( S0,9n Da-a( T+

B(dan U)aa U/a-a R0a7 E)/a/0 dan P,90,/*

Ta&n B0,d(,( 16 'an&a,( 1$#4A7a-a/ Kan/9, S(na, Ma) Land P7aa BSD G,00n O<<(@0 Pa,+ Tan0,an

4



A7a-a/ E-a(7 0,-a;an.;('a*aC)(na,-a)7and.@9- N9. T07 >6221? 5=36#36# >&n/(n?

Fa >6221? 53"3==#

NPP =1.3"4.24$.$411.===

NPKP B(,9 Ad-(n()/,a)( E<0+ PT. S(na,/a-a G&n(/a

S(/&) ;;;.)d@(/*.@9-

PT B&-( S0,9n Da-a( T+ )a7a )a/& 0n0-an +9/a -and(,( /0,0)a,

d( Ind9n0)(a *an '&a -0,&a+an a(an da,( S(na, Ma) Land 0,d(,( )0'a+ /a&n

1$#4 &n/&+ -0-an&n +9/a BSD !(/* *an /0,70/a+ d( )007a a,a/ da*a Ja+a,/a.

D0nan 7&a) a,0a +&,an )0a,& da,( +9/a Pa,() BSD @(/* -0,&a+an )0&a

0,0n@anaan /a/a a,0a +9-0,)(7 dan ()n(). D0an 7&a) )0+(/a, 6=== 0+/a, BSD @(/*

-a)( -0n*()a+an 34 7&a) 7aan *an -0nan/(+an 0-an&nan )07an'&/n*a.

P0-an&nan BSD !(/* 0,/&-& ada )a/& a7 a( 9,an *an -0n0/a

0+0,'a dan 0,)0nan)0nan d( da7a-n*a. P0n&n( +07a+ a+an -0n(+-a/(

0,aa( K0n*a-anan (d& B0,+&a7(/a) da7a- ,&-a *an n*a-an ,&an ()n()

dan /0-a/ 0,07an'a )0,/a 0,aa( )a,ana 0nd(d(+an )0+a7(&) 0,,0+,0a)( da7a-

)a/& +9/a 7(n+&nann*a &n 70( )0a/ &n/&+ d(&n(

P0,0n@anann*a d(da)a,+an ada ()( +9-&n(/a) 0,a)() +9/a )0(na

daa/ d('&-a( 0,aa( 0,&-aan 0,+&a7(/a) /(n( d0nan a,a /0,'an+a&

+a;a)an ()n() 0,/0+n979( /(n( )0,/a d(+0797a )0@a,a ,9<0)()9na7 dan

/0,)0d(ann*a 0,aa( <a)(7(/a) (&,an dan ,0+,0a)(. S0'a+ /a&n 2==# P0,&)aaan

-0n'ad( 0,&)aaan &7(+ *an /0,@a/a/ d( B&,)a E<0+ Ind9n0)(a d0nan

+a(/a7()a)( a)a, 0, 31 D0)0-0, 2=11 )00)a, 1" /,(7(&n.

BSDE dan ana+ &)aa >,&? /0,-a)&+ da7a- +079-9+ &)aa PT Pa,aa

A,/a-(da )0dan+an 0-0an )aa- a+(, G,& ada7a S(na,-a) Land L(-(/0d

*an 0,+0d&d&+an d( S(na&,a.

5

http://www.bsdcity.com/





P0-0an )aa- *an -0-(7(+( 5H a/a& 70( )aa- B&-( S0,9n Da-a(

T+ an/a,a 7a(n PT Pa,aa A,/a-(da >265"H? dan PT E+a@0n/,a U)aa-a'&

>264"H?. Saa/ (n( BSDE -0-(7(+( ana+ &)aa *an '&a /0,@a/a/ d( B&,)a E<0+

Ind9n0)(a >BEI? *a+n( D&/a P0,/(;( T+ >DUTI?. B0,da)a,+an Ana,an Da)a,

P0,&)aaan ,&an 7(n+& +0(a/an BSDE ada7a 0,&)aa da7a- (dan

0-an&nan ,0a7 0)/a/. Saa/ (n( BSDE -07a+)ana+an 0-an&nan +9/a a,&

)0aa( ;(7a*a 0-&+(-an *an /0,0n@ana dan /0,ad& *an d(70n+a( d0nan

,a)a,ana,a)a,ana <a)(7(/a) 7(n+&nan dan 0n('a&an d0nan na-a BSD !(/*.

Pada /ana7 2# M0( 2==# BSDE -0-0,970 0,n*a/aan 0<0+/(< da,(

BAPEPAMLK &n/&+ -07a+&+an P0na;a,an U-&- P0,dana Saa- BSDE >IPO?

+0ada -a)*a,a+a/ )0an*a+ 1.=$3.562.=== d0nan n(7a( n9-(na7 R1== 0,

)aa- d0nan a,a 0na;a,an R55= 0, )aa-. Saa-)aa- /0,)0&/

d(@a/a/+an ada B&,)a E<0+ Ind9n0)(a >BEI? ada /ana7 =6 J&n( 2==#.

B. &!"! an M!"!

V()(

M0n'ad( 0n0-an +9/a -and(,( /0,+0-&+a d0nan -0-an&n +9/a *an

n*a-an d(na-() dan 7(n+&nan *an )0a/.

M()(

M0-an&n +9/a a,& *an -0n*0d(a+an ,9d&+ 0-&+(-an &n/&+ )0-&a

)0-0n )0,/a ,9d&+ +9-0,)(a7 *an -07(&/( &)aa +0@(7 -0n0na )a-a(

0,&)aaan 0)a,.

M0n(n+a/+an n(7a( /a-a +0ada a,a 0-an+& +00n/(nan.

C. Sejara' Pen(atatan Sa'a)

*en!" Pen(atatan Sa'a) Tgl Pen(atatan

Saa- P0,dana C R55= 1.=$3.562.=== =6J&n2==#

6

http://www.britama.com/index.php/2012/11/sejarah-dan-profil-singkat-duti/

http://www.britama.com/index.php/2012/11/sejarah-dan-profil-singkat-duti/



P0n@a/a/an Saa- P0nd(,( >!9-an* L()/(n? $.#42.=6=.#"= =6J&n2==#

P0na;a,an T0,a/a) >R(/ I))&0 I? 6.561.3"3."22 21D0)2=1=

P0na-aan M9da7 Tana METD C R1.#2= #"4.#4$.#== 16M0(2=14

P0na-aan M9da7 Tana METD C R1.#$= #"4.#4$.#== 14A,2=15

Saa- d(/0,(/+an +0ada PT Pa,aa A,/a-(da dan PT E+a@0n/,a U)aa-a'&

d0nan '&-7a -a)(n-a)(n )0an*a+ 43".424.$== 70-a,.

D0;an K9-()a,() dan D(,0+)(

Na)a *a$atan

M&+/a, (d'a'a P,0)(d0n K9-()a,()

T0+* Ma(79a a+(7 P,0)(d0n K9-()a,()

9)0 F,an@()@&) B9nan K9-()a,()

T0dd* Pa;(/,a K9-()a,() Ind00nd0n

S&)(*a/( Ba-an (,a;an K9-()a,() Ind00nd0n

F,an@()@&) a0,(&) R(d;an Da,-a7( P,0)(d0n D(,0+/&,

M(@a07 Ja@+)9n P&,;an/9 (d'a'a a+(7 P,0)(d0n D(,0+/&,

P0/,&) K&)&-a D(,0+/&,

S*&+&, La;(0na D(,0+/&,

0,-a;an ('a*a D(,0+/&,

L(0 Jan( a,'an/9 D(,0+/&,

L(a&; 0,,* 0nda,/a D(,0+/&,

M9n(+ (77(a- D(,0+/&, Ind00nd0n

D. Struktur #rgan!"a"!

7

http://www.britama.com/index.php/2010/11/jadwal-right-issue-i-bsde/

http://www.britama.com/index.php/2015/03/bsde-terbitkan-874-849-800-saham-baru-di-harga-1-890-melalui-pmthmetd/

http://www.britama.com/index.php/2010/11/jadwal-right-issue-i-bsde/

http://www.britama.com/index.php/2015/03/bsde-terbitkan-874-849-800-saham-baru-di-harga-1-890-melalui-pmthmetd/



BAB III

PEMBAHASAN

Anal!"!" La+oran Keuangan PT. Bu)! Ser+ong Da)a! T$k ,

Na)a Akun Ta'un

-// -/- -/0 -/1 -/2

ASET

Ka) dan)0/a,a +a)

3.4"$.=#2.43#.=56

3.$61.464.62#.32=

4.331.624.="4.336

2.$66.#13.5="."=1

4.6$".2#2.5=2.52#

In0)/a)( 666."=1.$$2

."15

"6$.3"".5"=

.#24

1.12$.454.1

$3.611

6$5.3$#.$54

.#16

"2#.6$$.#=2

.531

P(a+

B0,07a)(

2.#6$.$#$.#

44

#.63".#$4.6

21

33.4=#.2=5.

="5

26.5"1.$2#.

5#4

3$.1$4."=5.

144

8



P(a+ +0/(a "2.=22.=6#.

3="

63.$#1.415.

"5"

54.34#.62".

34#

#2.1"1.6==.

=$4

5$.$24.#4=.

3#3

P(&/an 7a(n

7a(n )0/07a

d(+&,an(@adanan

0n&,&nan

n(7a(

12.=#5.453.

1#4

1=.56#.$1".

"46

22.5"=.264.

5"2

2$.##3.21=.

$=$

23.525.$32.

522

0,)0d(aan

)0/07a

d(+&,an(

@adanan

+0,&(an

0n&,&nan

n(7a(

3.=12.2"3.3

$3.424

3.3"4.#=2.2

=3.$65

3."$6.""6.2

35.3##

5.23$.=16.$

1".#=1

5.51".2#4.=

3"."3#

0,70n+aan $4$.4=#.6$$ 1.26#.$4=."

36

1.2#5.461.6

63

3.331.164."

24

3.#62.4=2.4

32

&an -&+a 336.1=".542

.42$

63#.234.#""

.3"3

1."12.1#".3

64.421

2.=1#.4"1.4

=6.66=

2.311.1#6.6

$=.5$=

a'a+ d(a*a,

d(-&+a

2$5.4#5.323

."12

1$=.#6$.2="

.$#4

4#".163.513

.13=

55".56".#="

.#53

311.4"#.26#

."#5

(a*a d(a*a,

d(-&+a

5."$6.123.5

1"

6.#=2.362.1

$=

".634.3#5."

32

3.213.$#5.2

#3

4.43$.$$6.=

41

/ana *an

07&-

d(+0-an+a

n

3."2=.1=5.$

=$.4=$

6.51$.62=.2

$3.3#3

".24".14$.3

"$."=3

#.=3#.2$"."

45."34

#.14=."15.4

$1.3$4

A)0/ /0/a

*an /07a

d(+&,an(

a+&-&7a)(

0n*&)&/an

43#.2"4.56=

.563

415.3"=.551

.$"4

43".#6#.15$

.$=$

6="."#$.#6$

.#"1

"4#.5$3.4"#

.241

A)0/ /0/a

da7a- ,an+a

an&n

+0797a *an

/07a

d(+&,an(

a+&-&7a)(

0n*&)&/an

4#.645.14=.

61#

45.$6#.66".

#=4

9



,90,/(

(n0)/a)(

)0/07a

d(+&,an(

a+&-&7a)(

0n*&)&/an

"66.441.4#$

.432

635.3$#.##$

.3"3

2.5=3.35".$

3".$""

2."14.$51.4

3#.15=

2."3$.53=.5

"1.5#6

G99d;(77 $.3=2.$32.2

$"

$.3=2.$32.2

$"

$.3=2.$32.2

$"

$.3=2.$32.2

$"

$.3=2.$32.2

$"

A)0/ 7a(n7a(n

)0/07a

d(+&,an(

a+&-&7a)(

a-9,/()a)(

5.#4$.263.6

"#

414.55".5== 414.55".5== 414.4$2.5== 415.25#."4$

*u)la' A"et 12."#".3"6.

$14.156

16."56."1#.

=2".5"5

22.5"2.15$.

4$1.4"#

2#.134."25.

3$".3$3

31.1##.262.

1#2.15=

L!a$!l!ta"

an Eku!ta"

L!a$!l!ta"

U/an an+ $".===.===.

===

$1.===.===.

===

1.33=.===.=

==.===

1.42=.===.=

==.===

1.44".===.=

==.===

U/an

97(a)(

4$$.===.===

.===

$$=.24#.6"=

.34$

U/an &)aa (a+ +0/(a

44.6=1.$5".=25

1"".6#1.11$.424

$5."14.5$#.636

15#.=55.12#.#6"

225.414.443.1""

U/an a'a+ 36.46#.$64.

165

36.6$=.6"".

#15

42.$5#.151.

$=5

55."2$.#25.

66#

"1.5#5.$6$.

31=

B0an a+,&a7 56.#41.#3$.

54$

$4.332."65.

613

$1.335.2#3.

53#

136.514.#2"

.$3"

1=4.412.514

.5"3

S0/9,an

'a-(nan

1=5.225.5=6

."2"

11".6$#."4#

.6#4

122.="1.3"4

.31"

133.=56.62=

.565

144.4$6.$62

.4"6

Uan -&+a

d(/0,(-a

2.#12.5=#.4

==.#3#

3.#=".$34.6

32.$=6

2.513.34#.#

=6.634

3.=21.634.5

4$.3#1

3.=$$.$2#.$

#1.44"

S0;ad(/0,(-a

d(-&+a

463.33".$11."26

4$3.21=.146.#4=

121.#$$.366.$4$

1"1.142.613.11#

152.1#4.#1$.225

/a+)(,an

7(a(7(/a)

&n/&+

143."33.642

.53#

116.$$5.#=5

.5$=

164.=33.$$3

.#15

10



0n0-an

an ,a)a,ana

L(a(7(/a)

(-a7an +0,'a

'an+a an'an

133.="2.6##

.5#$

164.65#$1".

61"

1$1."2".1"3

.364

2=3.246.343

.6#$

251.$"4.3"$

."$5

O7(a)(

+9n0,)(

6".4=1.===.

===

44.16=.===.

===

L(a(7(/a)

7a(n7a(n

"=.$6=.216.

36=

$=.4=2.143.

454

3$.223."#2.

52"

#1.351.$45.

=#$

*u)la'

L!a$!l!ta"

4.53=.152.1

=$.51"

6.225.=13.6

2#.2$2

$.156.#61.2

=4.5"1

$.661.2$5.3

$1.$"6

1=.261.45".

62#.1#"

Eku!ta"

E+&(/a) *andaa/

d(a/,(&)(+an

+0ada

0-(7(+

0n/&/a) (nd&+

M9da7 )aa-

n(7a( n9-(na7

R 1== 0,

70-a,

)aa-

1."4$.6$$.6

5$.2==

1."4$.6$$.6

5$.2==

1."4$.6$$.6

5$.2==

1.#3".1#4.6

3$.2==

1.$24.66$.6

1$.2==

Ta-aan

-9da7 d()0/9,

4."65."3=.5

51.613

4."65."3=.5

51.613

3.16".$#$.5

"3.112

4.6$4.642.$

25.161

6.3"5.3"1."

=3.4#=

)07()( n(7a(

,0)/,&+/&,()a)

( 0n/(/a)

)00n0nda7(

>1.4"2.=2=.6

44.5#$?

>1.4"2.=2=.4

$".516?

)07()(

/,an)a+)(

0na-aan

(n0)/a)(

ada 0n/(/a)

ana+

>6#.1$3.36".

"32?

>6#.1$3.36"

."32?

>66.461."$4

.1$1?

>1#1.2=$.43

=.51=?

Sa7d9 7aa

d(/0n/&+an

0n&nan*a

25.#12.#"3.

21"

2".#12.#"3.

21"

2$.#12.#"3.

21"

31.#12.#"3.

21"

31.#12.#"3.

21"

11



07&-

d(/0n/&+an

0n&nan*a

1.#=3.=53.$

=#.445

2.$12.13=.$

6".=$$

5.33$.="2.=

12.643

#.##2.=45.$

#3.132

$.63".""6.5

3#.#44

E+&(/a) ada

7aa 07&-d(,0a7()a)(

a/a) +0na(+an

n(7a( (n0)/a)(

/0,)0d(a

&n/&+ d('&a7

25$.""3.$"$ 1.361.511.4

#$

5.#54.#12.3

64

2.54$.$"$.#

"5

2.#1=.$2$.2

21

*u)la' 6.#"2.536.1

21.#65

".$16.521.6

$".3"=

1=.224.226.

562.#=4

15.3#1.""4.

6=6.3$4

1"."$1.232.

233.452

Ke+ent!ngan

non+engen

al!

1.3#4.6##.6

#2.""4

2.615.1#2."

=1.$13

3.1$1.="1."

24.1=3

3.=$1.655.3

$$.=23

3.135.5"2.3

2=.511

ju)la'

Eku!ta"

#.25".224.#

=4.63$

1=.531."=4.

3$$.2#3

13.415.2$#.

2#6.$="

1#.4"3.43=.

==5.41"

2=.$26.#=4.

553.$63

*u)la'

L!a$!l!ta"

an Eku!ta"

12."#".3"6.

$14.156

16."56."1#.

=2".5"5

22.5"2.15$.

4$1.4"#

2#.134."25.

3$".3$3

31.1##.262.

1#2.15=

A. Anal!"!" Ra"!o

Ra)(9 ada7a &&nan -a/0-a/() an/a,a d&a +&an/(/a) ,a)(9 da7a-

7a9,an +0&anan a,&) -0na@& ada &&nan *an 0n/(n )0@a,a 0+9n9-(

+a,0na ada &&nan 0n/(n an/a,a 7aa d0nan a))0/ *an d(&na+an &n/&+

-0na)(7+an 7aa -a+a ,a)(9 7aa /0,ada a))0/ -0n'ad( 0n/(n &n/&+

d(ana7()().

R&-&) 2=11 2=12 2=13 2=14 2=15

Ra"!o

L!ku!!ta"

12



!&,,0n/ Ra/(9

>!R?

!A!L 25.5635 25.5635 26.26"1 25.4#1

$

24.$5#=

&(@+ Ra/(9

>R?

>!A

In?!L

15.6#$6 14.5432 1#.6112 2=.15=

"

1#.3532

!a) Ra/(9

>!R?

!a)!L 13.655= 11.$534 12.$265 1=.556

$

$.1234

A)0+ L(+&(d(/a) -0,&a+an a)0+ *an -0n&n'&++an )00,aa

0<()(0n dana *an d(&na+an 970 0,&)aaan. B0,da)a,+an da/a *an ada a)(7

ana7()() da,( a)0+ 7(+&(d(/a) ada /a&n 2=112=15 70( da,( )a/&. a7 /0,)0&/

-0n&n'&++an a;a PT. B&-( S0,9n Da-a( T+ ada /a&n 2=12 dan 2=13

0,&)aaan -0na7a-( 0n(n+a/an *an )ana/ /(n(. M0)+(&n d0-(+(an d(

00,aa /a&n /0,/0n/& -0na7a-( 0n&,&nan dan 0n(n+a/an /0/a( -a)(

da7a- 9na *an a(+. Da7a- da/a *an /0,)0d(a Current Assets *an d(-(7(+(

970 PT. B&-( S0,9n Da-a( T+ -0-(7(+( n(7a( *an 70( 0)a, da,(ada

!&,,0n/ L(a(7(/(0) )0(na daa/ d(+a/a+an a;a 0,&)aaan daa/ 0,/aan

&n/&+ -0-(a*a( +00,7&an 7a(n )07a(n &/an 7an@a,.

R&-&) 2=11 2=12 2=13 2=14 2=15

A(t!3!t4 Rat!o

In0n/9,*

T&,n90,

!OGSI

n

=.33$= =.3$$1 =.414$ =.32#$ =.3235

Da*) Sa70) (n

In0n/9,*

365ITO 1="6.6$

$6

$14.5$

6"

#"$."3

=1

$2=.2"

5

#$=.142

A@@9&n/

R0@0(a70)

T&,n90,

Sa70)A

R

3".4"1" 51.333

6

65.422

4

56.435

3

52.3256

13



A0,a0

!9770@/(9n P0,(9d

365AR

T

$."4=6 ".11=4 5.5"$1 5.3224 5.1122

F(0d A))0/)

T&,n90,

Sa70)N

FA

5."634 #.=#=1 13.111$ 13.352

1

15.2312

T9/a7 A))0/)

T&,n90,

Sa70)T

A

=.21$5 =.2225 =.2544 =.3534 =.3323

B0,<&n)( -0n&+&, +0-a-&an 0,&)aaan /0,+a(/ 0-an<aa/an a))0/

da7a- -0na)(7+an ,9<(/. D( da7a- a)0+ (n( -0n@a+& 6 +a7+&7a)( *a(/&

In0n/9,* T&,n90, >IO? Da*) Sa70) In In0n/9,* >IP? A@@9&n/ R0@0(a70

T&,n90, >ARO? A0,a0 !9770@/(9n P0,(9d >A!P? T9/a7 A))0/ T&,n 90,

>TAO? F(0d A))0/ T&,n90, >FAO?. B0,da)a,+an da/a *an ada +0-a-&an

BSDE da7a- -0n&na+an a)0/ -0,0+a &n/&+ -0na)(7+an ,9<(/ da,( /a&n

2=11 (na 2=15 -0na7a-( 0n(n+a/an dan 0n&,&nan. In( d(&+/(+an d0nan

/(n+a/ 0,&/a,an In0n/9,* T&,n90, da,( /a&n 2=11 0,&/a,an 0-an<aa/an

a)0/ *an /0,'ad( d( BSDE /0,&) -0na7a-( 0n&,&nan /(a /a&nn*a (na

/a&n 2=13 d0nan 'an+a 0,(9d0 *an @&+& an'an /0/a( ada /a&n 2=13

(na /a&n 2=15 0-an<aa/an a)0/ d( BSDE &n/&+ -0na)(7+an ,9<(/ -&7a(

0na7a-( 0n(n+a/an -0)+(&n 0n&,&nan 0,(9d0 da,( Da*)) Sa70) (n

In0n/9,* ada /a&n 2=13 (na /a&n 2=15 /(da+ )0and(n d0nan

0n(n+a/an 0,(9d0 Da*) Sa70) (n In0n/9,* *an /0,'ad( d( /a&n 2=11 (na

/a&n 2=13. M0n&,&/ +a-( 0-an<aa/an a)0/ *an /0,'ad( d( BSDE ,07a/(< +&,an

)/a(7 +a,0na -0n(na/ BSDE -0,&a+an 0,&)aaan ,90,/( *an

-0-&/&+an ;a+/& *an 7a-a da7a- -0n'&a7 +0-a7( 0,)0d(aann*a.

R&-&) 2=11 2=12 2=13 2=14 2=15

Le3erage Rat!o

D0/ Ra/(9 TDTE =.3542 =.3"15 =.4=5" =.5325 =.3225

14



E&(/* Ra/(9 T9/a7

0&(/*/9/a7

a))0/

=.645" =.62#5 =.5$43 =.6432 =."543

D0/ /9 E&(/*

Ra/(9

T9/a7

D0/T9/a7

E&(/*

=.54#6 =.5$11 =.6#26 =.3344 =.5342

E&(/* M&7/(7(0, TATE 1.54#6 1.5$11 1.6#26 1.2353 1."326

T(-0) In/0,0)/

Ea,n0d Ra/(9

EBITIn/0,

0)/

=.$#"5 15.#36

"

14.544

3

1"."63

3

15.463

4

A)0+ L00,0n0 -0,&a+an a)0+ *an -0n&n'&++an 0,and(nan an/a,a

0,-9da7an *an d(-(7(+( 0,&)aaan d0nan 0n&naan &/an. Pada a)0+

(n( a7 /0,)0&/ d(/0n/&+an d0nan -07(a/ 0)a,n*a 0,(/&nan D0/ Ra/(9

>DR? D0/ E&(/* Ra/(9 >DER? E&(/* Ra/(9 >ER? dan E&(/* M&7/(7(0, >EM?.

B0,da)a,+an da/a -0na7a-( 0n&,&nan )0dan+an E&(/* Ra/(9 >ER? ada

/a&n 2=11 -0n&'& +0 /a&n 2=15 )0-a+(n 7a-a -0na7a-( 0n(n+a/an

d(+a,0na+an +a,0na 0,&)aaan /(da+ /0,7a7& -0na-(7 ,0)(+9 *an 0)a,.

D(7(a/ da,( E&(/* M&7/(7(0, >EM? dan D0/ E&(/* Ra/(9 >DER? 0,&)aaan

0,&)aa -0-(n(-a7+an ,0)(+9 <(nan@(a7 a/a& &/an )0/(a /a&nn*a. d(a/a)

D0/ ,a/(9 >DR? ada /a&n 2=11 -0n&'& +0 /a&n 2=15 )0-a+(n 7a-a

R&-&) 2=11 2=12 2=13 2=14 2=15

Pro%!ta$!l!t4

Rat!o

G,9)) P,9<(/

Ma,(n

NISa70) =.636= =.63#" =."255 =."#62 =.6352

15



O0,a/(n

P,9<(/ Ma,(n

O0,a/(n

In@9-0N0/

Sa70)

=.3422 =.3#4= =.5=6# =.43"2 =.#"#4

R0/&,n 9<

A))0/)

N0/

(n@9-0/9/a7

a))0/)

=.="$2 =.##25 =.12#" =.3255 =.4352

N0/ P,9<(/

Ma,(n

N0/

(n@9-0N0/

)a70)

=.36=" =.3$6" =.5=61 =.3256 =.35"5

R0/&,n 9<

E&(/*

N0/

In@9-0T9/a7

E&(/*

=.1226 =.14=4 =.2166 =.1#$= =.1#5"

O0,a/(n

In@9-0 ,0/&,n

9n

In0)/-0n/)

O0,a/(n

In@9-0T9/a7

A))0/)

=.="51 =.=#54 =.12#$ =.2355 =.1325

A)0+ P,9<(/a(7(/a) -0n&n'&++an +0-a-&an 0,&)aaan &n/&+

-0na)(7+an 7aa d0nan -07(a/ a)(7 0,(/&nan da,( G,9)) P,9<(/ Ma,(n

>GPM? O0,a/(n P,9<(/ Ma,(n >OPM? N0/ P,9<(/ Ma,(n >NPM? O0,a/(n

In@9-0 R0/&,n 9n In0)/-0n/ >OIRIOI? R0/&,n 9n A))0/ >ROA? dan R0/&,n 9n

E&(/* >ROE?.

B0,da)a,+an a)(7 da/a *an ada d( /&n'&++an a;a ,9<(/ -a,(n

-0na7a-( 0n(n+a/an. a7 /0,)0&/ -0,&a+an a)(7 *an d( (n(n+an 970

)&a/& 0,&)aaan +a,0na )0-a+(n /(n( ,9<(/ -a,(n da,( )&a/& 0,&)aaan

(a*a da,( ,a/(9 0n'&a7an )0-a+(n ,0nda. S0dan+an a)(7 0,(/&nan ROA

-0n&n'&++an +0&n/&nan ada )&a/& a)0/ da7a- 0,&)aaan. ROA *an /0,'ad(

16



da,( /a&n 2=11 )a-a( 2=15 '&a -0n&n'&++an 0n(n+a/an. B0,a,/( daa/

d(+a/a+an a;a +0&n/&nan 0,&)aaan a/a) +00-(7(+an a)0/ '&a -0n(n+a/.

K9-9n0n 7a(nn*a )00,/( ROE -0,&a+an &+&,an a)(7 da,( +(n0,'a

0,&)aaan. a)(7 *an ada -0n&n'&++an adan*a 0n(n+a/an )0/(a /a&n

)0(na daa/ d(+a/a+an +0-a-&an +(n0,'a 0,&)aaan )0an'an /a&n '&a

-0na7a-( 0n(n+a/an.

a7 /0,)0&/ '&a 0,0na,& /0,ada +0&/&)an (n0)/9, da7a-

-0na-(7 +0&/&)an (n0)/a)( *an a(+.

B. Anal!"!" Co))on S!5e

Ana7()() d0nan 0-a@aan da/ada/a +0&anan &n/&+ 00,aa

0,(9d0 >&n/&+ -0n@a,( /,0nd/,0nd /0,/0n/&? ana7()() common size d()&)&n

d0nan @a,a -0n(/&n /(a/(a ,0+0n(n da7a- 7a9,an 7aa,&( dan n0,a@a

-0n'ad( ,99,)( da,( /9/a7 0n'&a7an >&n/&+ 7a9,an 7aa,&(? a/a& da,( /9/a7

a+/(a >&n/&+ n0,a@a?

Ana7()()

1. K9-9)()( (n0)/a)( >a+/(a? )&a/& 0,&)aaan daa/ -0-0,(+an a-a,an

/0n/an 9)()( ,07a/(< a+/(a 7an@a, /0,ada a+/(a /a+ 7an@a,. Da,( /a&n 2=11

)a-a( 2=15 @9--9n )(0 &n/&+ +a) /0,7(a/ na(+ /&,&n. P0,)0n/a)0 +a) /&,&n da,(

17



/a&n 2=11 (na 2=14 dan na(+ ada /a&n 2=15 *an 0,a,/( 9)()( a,&) +a)

)0dan ada 9)()( *an +&,an a(+. Na-&n '&-7a +a) ada da)a,n*a na(+ (na

/a&n 2=15.

2. K9-9)()( Pa)(a -0na-a,+an /0n/an +9nd()( &/an 0,&)aaan dan -9da7

0,&)aaan. P0,)0n/a)0 &/an 0,&)aaan -0n(n+a/ ada /a&n 2=11 (na 2=13

dan -0n&,&n ada /a&n 2=14 (na 2=15 a7 (n( -0na-a,+an aa(-ana

+0-a-&an 0,&)aaan -07&na)( +0;a'(ann*a *an -&7a( -0n(n+a/ a7 (n(

-0n&n'&+an a;a +0-a-&an S97a(7(/a) 0,&)aaan -0n(n+a/.

18

Documents

Analisis Big Project