Hitung Data PT.tbl

8/18/2019 Hitung Data PT.tbl

1/4

Lampiran 1

Tahun Aset Lancar Aset Tidak Lancar Total Asset Kewajiban Lancar

2010 1,631,46,!64 2,01,63",40" 3,6"1,10",16 1,46#,443,3!2 41,06,0#1 2,40,"12,4"3

2011 1,##3,106,000 2,361,"12,000 4,244,61#,000 1,366,20",000 1,2!1,0#,000 2,63!,303,000

2012 2,31#,104,000 2,#!,44#,000 ",1!,""2,000 1,4",!1",000 1,!#,341,000 3,43#,0"6,000

2013 2,"43,132,000 3,66,22!,000 6,212,3",000 2,26,#6,000 2,144,"16,000 4,414,3#",000

2014 2,#60,4"1,000 4,46!,6#,000 !,32#,41,000 2,"0,132,000 2,2!3,#!0,000 4,#64,002,000

Tahun $1 $2 $3 $4 $"

2010 0%044! 0%11#1 0%0### 0%24"6 0%#0#3 1%

2011 0%121# 0%164 0%12!2 0%2342 0%#!2 1%

2012 0%16"2 0%16!3 0%0" 0%1!! 0%!323 1%

2013 0%0440 0%14"6 0%012 0%13 0%"64 1%

2014 0%036 0%0002 0%0!6! 0%13!3 0%#64# 1%

Keteran&an'

$1( )orkin& *apital+Total Assets$2( etained -arnin&s+Total Assets

$3( -arnin& .e/ore nterest dan Ta+Total Assets

$4( arket alue o/ -uit5+.ook alue o/ Total 7ebt

$"( 8ales+Total Assets

PREDIKSI KEBANGKRUTAN PT TUNAS BARU LAMPUNG Tb

MENGGUNAKAN ANALISIS Z-Score

Kewajiban tidaklancar

.ook alue o/ total7ebt

9sc1,2$1:1,4$2:3,


2/4

)orkin& *apital etained -arnin&s -.T 8ales

163,026,32 431,112,000 324,3!,636 "1,##2,16 2,"1,113,#62

"16,01,000 !1,10,000 "3,36,000 61!,!62,000 3,!31,!4,000

#"#,3#,000 #6,"03,000 311,11!,000 61!,!62,000 3,#0",31,000

2!3,263,000 04,"32,000 11,0!1,000 61!,!62,000 3,!0",2##,000

2!0,31,000 1,2!#,60 "62,41,000 66!,!62,000 6,33!,"61,000

Kesimpulan

! esiko .an&krut Tin&&i

2 Abu;abu+Ter&antun& tindakan ana&ement

! esiko .an&krut Tin&&i

0 esiko .an&krut Tin&&i

4 esiko .an&krut Tin&&i

DAN ANAK PERUSAHAAN

odel

arket alue o/euit5

re($3:0,6$4:1$"


3/4

Tahun Aset Lancar Aset Tidak Lancar Total Asset Kewajiban Lancar Kewajiban tidak lancar

2010 1,631,46,!64 2,01,63",40" 3,6"1,10",16 1,46#,443,3!2 41,06,0#1 2,40,"12,4"3

2011 1,##3,106,000 2,361,"12,000 4,244,61#,000 1,366,20",000 1,2!1,0#,000 2,63!,303,000

2012 2,31#,104,000 2,#!,44#,000 ",1!,""2,000 1,4",!1",000 1,!#,341,000 3,43#,0"6,000

2013 2,"43,132,000 3,66,22!,000 6,212,3",000 2,26,#6,000 2,144,"16,000 4,414,3#",000

2014 2,#60,4"1,000 4,46!,6#,000 !,32#,41,000 2,"0,132,000 2,2!3,#!0,000 4,#64,002,000

Tahun $1 $2 $3 $4 $"

2010 0%044! 0%0012 0%0### 0%24"6 0%#0#3 1%

2011 0%121# 0%0012 0%12!2 0%2342 0%#!2 1%

2012 0%16"2 0%0011 0%0" 0%1!! 0%!323 1%

2013 0%0440 0%0010 0%012 0%13 0%"64 0%

2014 0%036 0%000 0%0!6! 0%13!3 0%#64# 1%

Keteran&an'

$1( )orkin& *apital+Total Assets

$2( etained -arnin&s+Total Assets$3( -arnin& .e/ore nterest dan Ta+Total Assets

$4( arket alue o/ -uit5+.ook alue o/ Total 7ebt

$"( 8ales+Total Assets

PREDIKSI KEBANGKRUTAN PT TUNAS BARU LAMPUNG TbK

MENGGUNAKAN ANALISIS Z-Score Mod

.ook alue o/ total7ebt

9sc

1,2$1:1,4$2:3,


4/4

Documents

Hitung Data PT.tbl