Z-Score Construction Firm

Working Capital Total Revenue
Identifier (RIC) Company Name (2014-12-31, FY0, IDR) (2014-12-31, FY0, IDR)
ACST.JK Acset Indonusa Tbk PT 346,109,299,880.00 1,014,502,030,170.00
ADHI.JK Adhi Karya (Persero) Tbk PT 2,557,809,659,670.01 9,854,155,187,250.00
APLN.JK Agung Podomoro Land Tbk PT 3,538,407,988,999.99 4,901,191,373,000.00
ASRI.JK ALAM SUTERA REALTY Tbk PT -918,534,385,000.00 3,684,239,761,000.00
BAPA.JK Bekasi Asri Pemula Tbk PT 159,321,996,350.00 40,154,840,300.00
BCIP.JK Bumi Citra Permai Tbk PT -85,113,359,410.00 179,872,005,360.00
BEST.JK Bekasi Fajar Industrial Estate Tbk PT 727,724,801,960.00 1,323,915,722,980.00
BIPP.JK Bhuwanatala Indah Permai Tbk PT -29,604,350,750.00 57,595,616,620.00
BKDP.JK Bukit Darmo Property Tbk PT 164,604,237,250.00 11,385,096,410.00
BKSL.JK Sentul City Tbk PT 5,205,220,398,870.00 961,988,029,180.00
BSDE.JK Bumi Serpong Damai Tbk PT 7,395,547,865,069.98 5,741,264,172,190.00
COWL.JK Cowell Development Tbk PT -107,347,460,570.00 330,837,427,400.00
CTRA.JK Ciputra Development Tbk PT 2,542,015,700,970.01 5,077,062,064,780.00
DART.JK Duta Anggada Realty Tbk PT 512,315,872,000.00 829,383,362,000.00
DGIK.JK Nusa Konstruksi Enjiniring Tbk PT 553,937,679,190.00 1,452,910,435,800.00
DILD.JK Intiland Development Tbk PT -354,927,970,590.00 1,510,005,415,520.00
DUTI.JK Duta Pertiwi Tbk PT 2,304,165,797,600.00 1,604,535,230,350.00
ELTY.JK Bakrieland Development Tbk PT -1,618,717,945,879.99 3,200,099,599,310.00
EMDE.JK Megapolitan Developments Tbk PT 243,728,022,240.00 225,134,645,500.00
FMII.JK Fortune Mate Indonesia Tbk PT 13,339,267,270.00 50,720,539,330.00
GAMA.JK Gading Development Tbk PT 218,095,843,710.00 120,925,114,530.00
GMTD.JK Gowa Makassar Tourism Development 10,809,830,370.00 301,085,455,290.00
GPRA.JK Perdana Gapura Prima Tbk PT 825,133,120,930.00 518,770,543,340.00
GWSA.JK Greenwood Sejahtera Tbk PT 804,350,315,060.00 91,916,072,170.00
ICON.JK Island Concepts Indonesia Tbk PT 5,060,283,330.00 83,048,276,150.00
JKON.JK Jaya Konstruksi Manggala Pratama Tb 1,035,702,637,499.99 4,623,675,713,710.00
JRPT.JK Jaya Real Property Tbk PT -908,985,039,000.00 1,315,680,488,000.00
KIJA.JK Kawasan Industri Jababeka Tbk PT 3,272,914,692,060.00 2,739,598,333,780.00
KPIG.JK MNC Land Tbk PT 454,482,547,470.00 588,108,771,770.00
LCGP.JK Eureka Prima Jakarta Tbk PT 1,568,805,000,040.00 70,359,010,130.00
LPCK.JK Lippo Cikarang Tbk PT 1,204,703,450,050.00 1,327,909,165,620.00
LPKR.JK Lippo Karawaci Tbk PT 19,171,563,950,940.00 6,666,214,436,740.00
MDLN.JK Modernland Realty Tbk PT -405,054,427,250.00 1,843,944,981,930.00
MKPI.JK Metropolitan Kentjana Tbk PT -345,484,618,530.00 999,232,949,730.00
MTLA.JK Metropolitan Land Tbk PT 820,687,527,000.00 854,973,964,000.00
MTSM.JK Metro Realty Tbk PT 74,425,042,720.00 39,096,387,620.00
MYRX.JK Hanson International Tbk PT -274,945,210,020.00 170,001,502,750.00
NIRO.JK City Retail Developments Tbk PT 362,172,840,770.00 263,489,864,660.00
NRCA.JK Nusa Raya Cipta Tbk PT 511,596,477,480.00 3,006,109,667,440.00
OMRE.JK Indonesia Prima Property Tbk PT -77,088,629,750.00 252,660,725,870.00
PLIN.JK Plaza Indonesia Realty Tbk PT 79,499,510,000.00 1,393,191,548,000.00
PTPP.JK Pembangunan Perumahan (Persero) T 2,983,022,997,079.98 11,655,844,311,520.00
PUDP.JK Pudjiadi Prestige Tbk PT 54,954,530,180.00 95,023,976,610.00
PWON.JK Pakuwon Jati Tbk PT 860,448,784,000.00 3,029,797,151,000.00
RBMS.JK Ristia Bintang Mahkotasejati Tbk PT 57,282,679,610.00 20,544,931,500.00
SCBD.JK Danayasa Arthatama Tbk PT 1,275,530,195,000.00 2,730,844,761,000.00
SMDM.JK Suryamas Dutamakmur Tbk PT 545,706,437,000.00 329,307,227,000.00
SMRA.JK Summarecon Agung Tbk PT 1,409,108,973,000.01 4,093,789,495,000.00
SSIA.JK Surya Semesta Internusa Tbk PT 1,864,804,208,989.99 4,582,741,464,900.00
TARA.JK Sitara Propertindo Tbk PT -239,101,254,420.00 110,985,816,180.00
TOTL.JK Total Bangun Persada Tbk PT 710,479,065,000.00 2,287,323,024,000.00
WIKA.JK Wijaya Karya (Persero) Tbk PT 695,819,189,999.99 11,884,667,552,000.00
WSKT.JK Waskita Karya (Persero) Tbk PT 2,354,273,705,169.99 9,686,610,301,860.00
Z-Score formula = 1,2X1 + 1,4X2 + 3,3X3 + 0,6X4 + 0,99X5
Konstanta X1 1.2
Konstanta X2 1.4
Konstanta X3 3.3
Konstanta X4 0.6
Konstanta X5 0.99
Market Value for Retained Earnings
Company Total Liabilities EBIT (Accumulated Deficit)
(2014-12-31, IDR) (2014-12-31, FY0, IDR) (2014-12-31, FY0, IDR) (2014-12-31, FY0, IDR)
1,862,499,000,000.00 738,179,597,630.00 146,399,358,870.00 279,647,019,760.00
6,268,596,000,000.00 8,181,733,082,660.00 669,855,874,450.00 1,307,300,570,390.00
6,867,804,000,000.00 13,924,198,564,000.00 1,275,609,126,000.00 2,315,937,431,000.00
11,003,670,000,000.00 9,269,880,026,000.00 1,533,221,019,000.00 2,640,107,474,000.00
33,089,220,000.00 83,143,869,510.00 9,631,975,520.00 34,305,367,990.00
1,101,034,000,000.00 216,931,833,160.00 38,103,309,480.00 67,553,220,470.00
7,041,185,000,000.00 884,787,253,400.00 882,943,681,380.00 1,317,145,808,510.00
288,062,600,000.00 198,057,631,940.00 20,816,209,790.00 -660,302,405,840.00
716,871,400,000.00 255,071,620,630.00 -43,635,905,490.00 -161,752,395,130.00
3,265,278,000,000.00 5,237,984,614,990.00 244,772,845,190.00 915,857,853,290.00
33,161,180,000,000.00 12,347,932,928,670.00 2,909,627,167,869.99 5,368,884,885,860.00
3,044,506,000,000.00 762,387,746,290.00 99,454,923,500.00 194,407,887,790.00
18,957,250,000,000.00 13,737,490,591,840.00 1,609,365,583,739.99 1,714,219,478,090.00
2,136,143,000,000.00 1,841,794,054,000.00 325,251,918,000.00 904,058,640,000.00
991,867,700,000.00 1,040,766,028,970.00 79,949,972,060.00 316,092,862,180.00
6,737,805,000,000.00 3,510,517,559,920.00 400,355,381,910.00 502,251,762,120.00
9,028,004,000,000.00 3,181,121,353,120.00 618,986,830,950.00 2,934,829,484,390.00
2,176,094,000,000.00 5,205,983,279,670.00 1,133,241,701,790.00 -443,872,935,220.00
458,949,700,000.00 397,974,385,090.00 56,447,320,130.00 64,838,544,840.00
1,221,729,000,000.00 161,173,847,060.00 14,618,930,720.00 -42,085,478,040.00
510,562,100,000.00 246,489,439,850.00 23,169,396,270.00 34,337,928,380.00
619,382,100,000.00 986,939,780,610.00 96,423,341,530.00 270,138,090,570.00
1,278,719,000,000.00 566,557,775,220.00 172,063,290,300.00 260,038,550,850.00
1,357,331,000,000.00 286,288,980,740.00 -20,122,079,260.00 756,894,059,920.00
488,208,400,000.00 65,593,246,250.00 1,304,350,330.00 -4,664,457,560.00
13,862,240,000,000.00 1,843,286,935,830.00 312,639,490,100.00 687,326,310,050.00
14,300,000,000,000.00 3,666,326,301,000.00 581,002,785,000.00 2,045,481,776,000.00
5,969,402,000,000.00 4,293,312,792,640.00 873,411,140,420.00 897,598,222,370.00
8,347,727,000,000.00 2,906,621,646,930.00 103,804,164,480.00 631,978,749,680.00
3,377,998,000,000.00 126,036,480,830.00 11,340,271,380.00 -11,121,563,150.00
7,238,399,000,000.00 2,035,080,266,360.00 631,978,860,050.00 1,431,628,377,910.00
23,539,220,000,000.00 18,499,487,365,670.00 1,429,559,360,799.99 4,748,452,643,990.00
6,517,191,000,000.00 4,972,133,969,910.00 1,019,821,485,190.00 2,358,627,680,030.00
14,507,360,000,000.00 920,207,775,010.00 469,886,815,840.00 1,954,138,118,800.00
3,372,801,000,000.00 1,115,664,333,000.00 296,978,684,000.00 720,113,124,000.00
160,665,100,000.00 15,577,206,490.00 6,530,730,080.00 21,472,606,340.00
9,951,523,000,000.00 747,441,483,760.00 86,298,369,640.00 -1,150,888,711,450.00
3,353,543,000,000.00 1,108,038,943,410.00 69,483,378,690.00 31,743,165,110.00
2,876,801,000,000.00 839,818,959,720.00 177,236,623,070.00 215,943,970,440.00
593,300,300,000.00 283,967,210,740.00 18,480,354,100.00 -263,432,303,110.00
13,312,490,000,000.00 2,009,536,322,000.00 416,833,742,000.00 1,384,612,081,000.00
17,311,700,000,000.00 10,431,848,504,560.00 1,073,384,951,489.99 1,037,220,400,070.00
145,335,900,000.00 89,557,591,230.00 17,462,061,040.00 152,217,464,200.00
24,802,180,000,000.00 5,421,894,787,000.00 1,508,892,021,000.00 2,310,166,458,000.00
28,751,580,000.00 31,170,182,400.00 934,664,560.00 -13,650,235,320.00
6,644,182,000,000.00 2,161,090,107,000.00 1,617,947,343,000.00 1,436,561,347,000.00
591,744,900,000.00 1,354,890,185,000.00 41,319,152,000.00 71,656,916,000.00
21,928,690,000,000.00 9,228,275,083,000.00 1,350,369,394,000.00 2,963,202,857,000.00
5,034,613,000,000.00 3,494,031,596,420.00 858,286,099,980.00 1,461,241,743,110.00
4,444,439,000,000.00 357,038,201,900.00 27,854,113,320.00 11,002,656,140.00
3,819,196,000,000.00 1,473,288,328,000.00 240,741,291,000.00 408,260,733,000.00
22,629,140,000,000.00 9,645,999,861,000.00 954,947,644,000.00 1,202,094,818,000.00
14,299,420,000,000.00 6,405,901,422,540.00 557,329,600,590.00 591,840,910,640.00
0,6X4 + 0,99X5
Total Assets, Reported
(2014-12-31, FY0, IDR) X1 X2 X3 X4 X5
1,298,358,202,550.00 0.2665745857 0.2153851065 0.112757295 2.5230973681 0.78137299
9,720,961,764,420.00 0.2631231067 0.1344826368 0.0689083951 0.7661697023 1.013701671
19,679,908,990,000.00 0.1797979854 0.1176802917 0.0648178366 0.4932279562 0.249045429
14,428,082,567,000.00 -0.063662956 0.1829839455 0.1062664434 1.1870347803 0.255352001
175,635,233,970.00 0.9071186501 0.1953216744 0.0548407931 0.3979754634 0.228626338
432,316,712,640.00 -0.1968773284 0.1562586375 0.0881374889 5.0754837774 0.416065352
3,360,272,281,410.00 0.2165672127 0.3919759169 0.2627595645 7.9580542926 0.393990609
561,406,598,840.00 -0.0527324595 -1.1761571866 0.0370786696 1.4544382722 0.102591627
845,487,178,850.00 0.1946856692 -0.1913126528 -0.0516103692 2.8104710286 0.013465723
10,665,713,361,700.00 0.488033029 0.0858693481 0.0229495053 0.6233844198 0.090194439
22,572,159,491,480.00 0.327640245 0.2378542863 0.1289033585 2.6855652838 0.254351569
1,944,913,754,310.00 -0.0551939439 0.0999570739 0.0511359042 3.9933826518 0.170103906
20,114,871,381,860.00 0.1263749418 0.0852214983 0.0800087434 1.3799645483 0.252403407
4,768,449,638,000.00 0.1074386668 0.189591735 0.0682091545 1.1598164276 0.17393145
2,100,802,668,870.00 0.263679063 0.1504629001 0.038056869 0.9530169821 0.691597768
7,526,470,401,010.00 -0.0471572931 0.0667313808 0.053192979 1.9193195547 0.200625969
7,473,596,509,700.00 0.3083074922 0.3926930602 0.0828231535 2.8379942158 0.214693853
12,301,124,419,070.00 -0.1315910555 -0.0360839319 0.09212505 0.4179986533 0.260146917
938,536,950,090.00 0.2596893199 0.0690847013 0.0601439508 1.1532141695 0.239878297
429,979,371,880.00 0.03102304 -0.0978779002 0.0339991443 7.5801938235 0.117960401
1,290,583,599,640.00 0.1689900939 0.0266065123 0.0179526505 2.0713345785 0.09369801
1,307,846,871,190.00 0.0082653639 0.2065517734 0.0737267823 0.6275784117 0.230214608
1,332,646,538,410.00 0.6191687722 0.1951294236 0.1291139738 2.2569966488 0.389278423
2,045,701,784,450.00 0.3931904059 0.3699923741 -0.009836272 4.7411220526 0.044931315
73,912,750,950.00 0.0684629278 -0.0631076168 0.0176471625 7.4429674991 1.123598771
3,417,012,222,330.00 0.3031018241 0.2011483323 0.0914949874 7.5203918232 1.353134087
6,163,177,866,000.00 -0.14748642 0.3318875133 0.0942700012 3.9003620589 0.213474366
8,255,167,231,160.00 0.3964686118 0.1087316825 0.1058017501 1.3903953167 0.331864668
7,361,429,209,150.00 0.0617383574 0.0858500071 0.0141010885 2.8719689089 0.079890569
1,763,105,707,750.00 0.8897963367 -0.0063079389 0.0064319861 26.8017480158 0.039906291
3,854,166,345,350.00 0.312571732 0.371449556 0.1639729071 3.5568125344 0.344538623
31,300,362,430,270.00 0.6125029381 0.1517059956 0.0456722942 1.2724255291 0.212975631
9,647,813,079,570.00 -0.0419840666 0.2444727795 0.1057049382 1.3107432421 0.191125695
2,838,815,438,870.00 -0.1217002746 0.6883639183 0.1655221433 15.7653090899 0.351989402
2,834,484,171,000.00 0.2895368178 0.2540543819 0.1047734494 3.0231324066 0.301633
98,129,812,820.00 0.7584345734 0.2188183766 0.0665519468 10.3141150567 0.398414982
5,335,862,891,980.00 -0.0515277876 -0.2156893336 0.0161732734 13.3141165111 0.031860171
2,955,009,137,910.00 0.1225623421 0.0107421546 0.023513761 3.0265569815 0.089167191
1,625,318,983,020.00 0.3147668137 0.1328625166 0.1090472854 3.4255013735 1.84955058
822,190,160,770.00 -0.0937600976 -0.3204031326 0.0224769828 2.0893267869 0.307302055
4,126,804,890,000.00 0.0192641795 0.3355167297 0.1010064089 6.6246575662 0.337595691
12,415,669,401,060.00 0.24026276 0.0835412386 0.0864540539 1.6595045444 0.938801118
366,625,848,160.00 0.1498926779 0.4151847584 0.0476291051 1.6228205561 0.259185153
9,298,245,408,000.00 0.0925388335 0.2484518699 0.16227707 4.5744487812 0.325846116
158,997,539,540.00 0.3602740003 -0.0858518651 0.0058784844 0.9224065368 0.129215405
5,550,429,288,000.00 0.2298074849 0.2588198628 0.2914994965 3.07445857 0.492006045
2,950,314,446,000.00 0.1849655171 0.0242878911 0.0140049994 0.4367474992 0.111617671
13,659,136,820,000.00 0.1031623734 0.216939247 0.0988619861 2.3762501446 0.299710703
5,814,435,113,330.00 0.3207197557 0.2513127612 0.147612981 1.4409179943 0.788166241
969,040,858,040.00 -0.2467401167 0.0113541715 0.028744003 12.4480769182 0.114531617
2,226,418,477,000.00 0.3191129935 0.1833710676 0.1081293986 2.5922936654 1.027355391
12,594,962,700,000.00 0.0552458317 0.0954425072 0.0758198072 2.3459610539 0.943604823
8,788,303,237,620.00 0.2678871725 0.0673441613 0.0634172019 2.2322260455 1.102216212
Final Z-Score Healthy Gray Potency Z
3.2809454059 1 0 0
2.1946875995 0 1 0
1.1369006 0 0 1
1.4954805893 0 0 1
2.0080926937 0 1 0
3.7305579771 1 0 0
6.8406367805 1 0 0
-0.6133107285 0 0 1
1.4950845538 0 0 1
1.2449132357 0 0 1
3.0146926011 1 0 0
2.8068881133 0 1 0
1.612846983 0 0 1
1.4875270315 0 0 1
1.9091425827 0 1 0
1.5625834539 0 0 1
3.1083991255 1 0 0
0.603930534 0 0 1
1.5362288192 0 0 1
4.6772928556 1 0 0
1.6348427531 0 0 1
1.1468488104 0 0 1
3.1818434616 1 0 0
3.846513347 1 0 0
5.6301837693 1 0 0
6.7991011525 1 0 0
3.1503066765 1 0 0
2.1399156764 0 1 0
2.0430826399 0 1 0
17.2007060816 1 0 0
3.9114068078 1 0 0
2.0724116823 0 1 0
1.6163676909 0 0 1
11.1715471912 1 0 0
3.1613688132 1 0 0
8.018988506 1 0 0
7.7095848658 1 0 0
2.1439189465 0 1 0
4.8099396398 1 0 0
1.0709226468 0 0 1
5.1351758599 1 0 0
2.6156872571 0 1 0
2.1485915573 0 1 0
4.0616504725 1 0 0
1.0129023611 0 0 1
3.9318262548 1 0 0
0.6747281597 0 0 1
2.4762180304 0 1 0
2.8686597847 0 1 0
7.3968953615 1 0 0
3.5689401382 1 0 0
2.7918652793 0 1 0
3.0555528758 1 0 0
Total 24 13 16
ASRI.JK ALAM SUTERA REALTY Tbk PT 384,980,923,000.00 3,630,914,079,000.00
BCIP.JK Bumi Citra Permai Tbk PT -100,138,962,090.00 215,981,034,970.00
BEST.JK Bekasi Fajar Industrial Estate Tbk PT 696,294,159,000.00 839,637,332,540.00
BIPP.JK Bhuwanatala Indah Permai Tbk PT -11,848,277,550.00 98,672,667,610.00
BKDP.JK Bukit Darmo Property Tbk PT 77,584,423,690.00 107,391,372,310.00
BKSL.JK Sentul City Tbk PT 1,223,610,019,889.99 712,472,394,630.00
COWL.JK Cowell Development Tbk PT -12,865,465,190.00 566,385,701,350.00
DART.JK Duta Anggada Realty Tbk PT 412,115,821,000.00 1,287,984,466,000.00
DILD.JK Intiland Development Tbk PT 722,824,634,960.00 1,827,944,369,890.00
ELTY.JK Bakrieland Development Tbk PT -447,316,192,480.01 1,579,947,206,730.00
KPIG.JK MNC Land Tbk PT 1,030,108,922,490.00 1,013,177,159,750.00
MDLN.JK Modernland Realty Tbk PT 354,046,190,630.00 2,839,771,320,340.00
MKPI.JK Metropolitan Kentjana Tbk PT -606,093,895,910.00 1,154,895,387,800.00
MTLA.JK Metropolitan Land Tbk PT 1,095,612,161,000.00 1,117,732,408,000.00
MYRX.JK Hanson International Tbk PT 63,749,377,570.00 266,364,733,100.00
NIRO.JK City Retail Developments Tbk PT 46,258,294,820.00 245,385,905,040.00
OMRE.JK Indonesia Prima Property Tbk PT 52,612,955,560.00 247,295,677,200.00
PWON.JK Pakuwon Jati Tbk PT 1,593,843,827,999.99 3,872,272,942,000.00
SCBD.JK Danayasa Arthatama Tbk PT 619,596,596,000.00 963,242,156,000.00
WIKA.JK Wijaya Karya (Persero) Tbk PT 1,005,166,944,000.00 12,463,216,288,000.00
Retained Earnings
Market Value for Company Total Liabilities EBIT (Accumulated Deficit)
1,509,999,000,000.00 828,532,501,360.00 176,714,515,000.00 364,586,696,650.00
7,620,212,000,000.00 8,825,060,162,120.00 591,179,101,850.00 1,524,374,955,730.00
6,847,303,000,000.00 17,243,229,025,000.00 1,429,581,652,999.99 3,047,867,641,000.00
6,739,751,000,000.00 10,806,292,329,000.00 1,907,765,637,000.00 3,599,979,558,000.00
33,089,220,000.00 76,635,097,700.00 13,493,283,850.00 41,350,526,490.00
1,215,427,000,000.00 344,431,694,210.00 53,875,624,320.00 97,707,955,770.00
2,836,308,000,000.00 805,219,978,240.00 471,996,725,870.00 1,686,150,731,800.00
410,928,900,000.00 234,825,014,910.00 34,702,780,450.00 -644,955,186,050.00
658,351,800,000.00 229,006,007,970.00 29,887,704,420.00 -154,763,283,040.00
2,003,122,000,000.00 4,472,735,213,540.00 180,530,610,980.00 985,827,110,300.00
34,644,050,000,000.00 12,858,011,218,410.00 2,631,576,330,240.00 8,880,932,191,130.00
2,922,726,000,000.00 2,334,476,894,370.00 312,872,540,190.00 359,798,477,570.00
22,382,750,000,000.00 15,890,612,677,580.00 2,247,683,883,670.00 2,749,881,127,540.00
1,319,383,000,000.00 1,867,463,640,000.00 565,562,102,000.00 1,224,213,074,000.00
470,998,900,000.00 941,106,179,180.00 66,612,464,450.00 360,247,442,690.00
5,068,902,000,000.00 4,632,115,692,730.00 503,338,992,010.00 838,060,362,990.00
11,840,000,000,000.00 3,246,530,526,720.00 479,306,007,320.00 3,522,585,926,350.00
2,176,094,000,000.00 7,201,116,469,030.00 435,986,022,140.00 24,120,930,060.00
482,399,700,000.00 593,654,214,060.00 72,234,276,340.00 109,640,456,450.00
2,176,800,000,000.00 188,835,599,930.00 14,594,768,670.00 -39,490,650,540.00
550,606,300,000.00 298,739,453,780.00 51,023,230,780.00 81,597,043,130.00
761,534,800,000.00 1,084,881,390,880.00 130,728,971,980.00 386,796,283,140.00
851,053,800,000.00 679,661,651,620.00 115,813,200,500.00 331,864,480,940.00
959,492,900,000.00 386,922,974,240.00 52,102,607,900.00 3,954,935,510,410.00
659,299,200,000.00 161,658,843,700.00 4,226,583,080.00 -3,425,763,240.00
13,699,150,000,000.00 2,123,983,425,630.00 333,445,641,710.00 837,482,795,530.00
10,243,750,000,000.00 3,655,174,828,000.00 795,964,667,000.00 2,596,567,997,000.00
5,103,560,000,000.00 4,158,668,741,690.00 884,671,670,860.00 1,240,256,533,580.00
9,715,556,000,000.00 2,201,377,523,240.00 194,441,074,010.00 1,011,066,920,710.00
3,490,598,000,000.00 116,297,552,250.00 24,574,241,750.00 -20,603,858,730.00
5,045,999,000,000.00 1,720,602,607,690.00 843,934,600,040.00 2,282,438,511,620.00
23,885,380,000,000.00 22,268,796,683,050.00 2,879,074,725,649.99 6,958,145,679,170.00
5,852,938,000,000.00 5,115,766,545,340.00 1,296,627,184,470.00 3,007,230,792,370.00
16,000,770,000,000.00 2,169,452,204,050.00 531,502,568,080.00 2,197,457,953,100.00
1,645,850,000,000.00 1,319,565,682,000.00 363,473,962,000.00 936,342,605,000.00
53,089,320,000.00 10,868,688,600.00 -4,087,720,660.00 20,377,586,150.00
9,488,519,000,000.00 1,131,525,992,350.00 49,977,839,700.00 -1,147,415,751,680.00
2,419,675,000,000.00 1,298,538,147,510.00 -11,088,170,360.00 -76,856,200,380.00
1,560,160,000,000.00 861,275,501,340.00 199,034,606,660.00 413,876,337,290.00
523,500,300,000.00 183,733,395,900.00 -2,072,802,600.00 -137,732,547,010.00
14,199,980,000,000.00 2,225,159,475,000.00 503,221,362,000.00 1,587,116,214,000.00
18,764,420,000,000.00 12,230,442,281,320.00 1,268,432,031,420.00 1,443,336,388,480.00
138,415,100,000.00 115,985,338,780.00 6,483,933,860.00 163,484,448,440.00
23,887,140,000,000.00 10,597,666,853,000.00 1,634,144,271,000.00 4,608,953,650,000.00
20,583,520,000.00 22,403,036,640.00 7,087,902,830.00 -9,216,355,080.00
5,630,944,000,000.00 2,152,422,927,000.00 122,405,060,000.00 1,476,500,327,000.00
453,352,900,000.00 1,522,762,157,000.00 67,991,940,000.00 109,761,044,000.00
23,804,180,000,000.00 9,882,611,946,000.00 1,860,539,420,000.00 4,029,681,296,000.00
3,364,251,000,000.00 3,369,229,684,590.00 512,023,725,960.00 1,711,721,322,460.00
5,625,153,000,000.00 291,969,739,900.00 22,594,940,770.00 13,005,156,230.00
2,097,147,000,000.00 1,717,686,714,000.00 89,792,212,000.00 415,441,992,000.00
16,233,950,000,000.00 12,021,632,984,000.00 1,031,721,231,000.00 1,523,052,638,000.00
22,666,050,000,000.00 9,699,070,992,690.00 702,281,836,590.00 997,386,270,190.00
Total Assets, Reported Final Z-
(2015-12-31, FY0, IDR) X1 X2 X3 X4 X5 Score Healthy Gray
1,473,649,276,860.00 0.299885 0.247404 0.119916 1.822498 0.916709 3.102992 1 0
10,458,881,684,270.00 0.203203 0.145749 0.056524 0.863474 0.82739 1.971623 0 1
23,686,158,211,000.00 0.209387 0.128677 0.060355 0.397101 0.223614 1.090224 0 0
16,924,366,954,000.00 0.022747 0.21271 0.112723 0.623688 0.214538 1.283681 0 0
176,171,620,660.00 0.487655 0.234717 0.076592 0.431776 0.257907 1.680936 0 0
590,329,940,920.00 -0.16963 0.165514 0.091264 3.52879 0.365865 2.808811 0 1
3,652,993,439,540.00 0.190609 0.461581 0.129208 3.522401 0.229849 3.642322 1 0
609,006,651,980.00 -0.01946 -1.05903 0.056983 1.749937 0.162022 -0.10758 0 0
829,193,049,940.00 0.093566 -0.18664 0.036044 2.874823 0.129513 1.823037 0 1
9,986,973,579,780.00 0.122521 0.098711 0.018077 0.447852 0.07134 0.684211 0 0
28,206,859,159,580.00 0.203319 0.31485 0.093296 2.694355 0.197536 2.804823 0 1
3,682,393,492,170.00 -0.00349 0.097708 0.084964 1.251983 0.153809 1.316442 0 0
23,538,715,238,880.00 0.140993 0.116824 0.095489 1.408552 0.269354 1.75965 0 0
5,114,273,658,000.00 0.080581 0.239372 0.110585 0.706511 0.251841 1.469978 0 0
2,045,294,737,930.00 0.279532 0.176135 0.032569 0.500474 0.993474 1.973327 0 1
9,010,368,213,930.00 0.080221 0.093011 0.055862 1.094295 0.202871 1.268246 0 0
8,130,786,587,770.00 0.304868 0.43324 0.05895 3.64697 0.189824 3.543019 1 0
14,706,683,713,650.00 -0.03042 0.00164 0.029645 0.302188 0.107431 0.351296 0 0
1,179,018,690,670.00 0.206313 0.092993 0.061266 0.812594 0.264016 1.328877 0 0
459,446,166,180.00 0.090561 -0.08595 0.031766 11.52749 0.096824 7.105516 1 0
1,390,092,733,580.00 0.200635 0.058699 0.036705 1.843099 0.110919 1.659736 0 0
1,524,317,216,550.00 0.363819 0.253751 0.085762 0.701952 0.207725 1.701668 0 0
1,517,576,344,890.00 0.487898 0.218681 0.076315 1.252173 0.372568 2.263614 0 1
5,340,991,746,370.00 0.115259 0.740487 0.009755 2.479803 0.032953 2.72769 0 1
277,005,824,660.00 0.389751 -0.01237 0.015258 4.078337 0.616177 3.557757 1 0
3,843,621,385,140.00 0.268937 0.217889 0.086753 6.449744 1.227249 5.998877 1 0
6,684,613,561,000.00 -0.1113 0.38844 0.119074 2.802534 0.289671 2.771494 0 1
8,508,937,032,120.00 0.485382 0.145759 0.10397 1.22721 0.328956 2.191614 0 1
9,965,854,377,310.00 0.103364 0.101453 0.019511 4.413398 0.101665 3.079144 1 0
1,735,906,822,650.00 0.875375 -0.01187 0.014156 30.01437 0.08312 19.17146 1 0
4,390,498,820,380.00 0.485519 0.519859 0.192218 2.932693 0.391722 4.092165 1 0
37,856,376,874,600.00 0.640132 0.183804 0.076053 1.072594 0.298037 2.215071 0 1
10,446,907,695,180.00 0.03389 0.287858 0.124116 1.144098 0.271829 1.808822 0 0
4,316,214,269,220.00 -0.14042 0.509117 0.123141 7.375489 0.267571 5.640811 1 0
3,250,877,510,000.00 0.33702 0.288028 0.111808 1.247266 0.343825 2.265376 0 1
92,326,274,740.00 0.748345 0.220713 -0.04427 4.884611 0.227221 4.216621 1 0
5,723,420,360,340.00 0.011138 -0.20048 0.008732 8.385595 0.046539 4.838945 1 0
3,037,200,775,670.00 0.015231 -0.0253 -0.00365 1.863384 0.080793 1.168818 0 0
1,844,708,044,790.00 0.292292 0.224359 0.107895 1.811453 1.795344 3.885168 1 0
814,450,866,670.00 0.064599 -0.16911 -0.00255 2.849239 0.303635 1.842507 0 1
4,544,932,176,000.00 0.116659 0.349206 0.110721 6.381556 0.334808 5.154653 1 0
14,579,154,736,210.00 0.249057 0.099 0.087003 1.534239 0.852407 2.489005 0 1
402,028,832,600.00 0.177987 0.406649 0.016128 1.193384 0.210445 1.760486 0 0
16,770,742,538,000.00 0.095037 0.274821 0.09744 2.254 0.230895 2.401332 0 1
155,996,774,020.00 0.486513 -0.05908 0.045436 0.918783 0.315719 1.514874 0 0
5,569,183,172,000.00 0.111254 0.26512 0.021979 2.616096 0.172959 2.318091 0 1
3,156,290,546,000.00 0.146367 0.034775 0.021542 0.297717 0.131996 0.60472 0 0
15,379,478,994,000.00 0.095784 0.262017 0.120975 2.408693 0.346799 2.669531 0 1
5,993,292,754,160.00 0.195859 0.285606 0.085433 0.998522 0.744899 2.253372 0 1
1,317,074,896,140.00 -0.00543 0.009874 0.017155 19.26622 0.04317 11.66639 1 0
2,483,746,395,000.00 0.187184 0.167264 0.036152 1.220914 0.848053 2.150213 0 1
15,909,219,757,000.00 0.063181 0.095734 0.064851 1.350395 0.783396 2.009651 0 1
12,542,041,344,850.00 0.222931 0.079523 0.055994 2.33693 0.820187 2.777774 0 1
Total 15 20
Potency
0
0
1
1
1
0
0
1
0
1
0
1
1
1
0
1
0
1
1
0
1
1
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
1
0
0
0
0
1
0
1
0
1
0
0
0
0
0
0
18
ASRI.JK ALAM SUTERA REALTY Tbk PT -1,053,549,654,000.00 2,783,700,318,000.00
BCIP.JK Bumi Citra Permai Tbk PT 19,415,466,900.00 170,737,112,010.00
BEST.JK Bekasi Fajar Industrial Estate Tbk PT 1,123,387,564,560.00 656,116,357,260.00
BIPP.JK Bhuwanatala Indah Permai Tbk PT 18,330,549,720.00 111,644,042,530.00
BKDP.JK Bukit Darmo Property Tbk PT -24,993,340,770.00 60,101,438,270.00
BKSL.JK Sentul City Tbk PT 963,489,416,530.00 559,801,139,530.00
COWL.JK Cowell Development Tbk PT 7,683,800,850.00 583,329,689,430.00
DART.JK Duta Anggada Realty Tbk PT -248,832,180,000.00 842,706,924,000.00
ELTY.JK Bakrieland Development Tbk PT -1,483,559,097,299.99 1,395,603,904,260.00
KPIG.JK MNC Land Tbk PT 1,629,824,904,279.99 1,139,373,543,600.00
MDLN.JK Modernland Realty Tbk PT -5,112,211,990.00 2,962,460,902,530.00
MKPI.JK Metropolitan Kentjana Tbk PT -158,398,065,430.00 2,094,490,911,230.00
NIRO.JK City Retail Developments Tbk PT 1,028,359,361,969.99 505,050,683,830.00
OMRE.JK Indonesia Prima Property Tbk PT -59,814,590,240.00 262,234,886,920.00
PWON.JK Pakuwon Jati Tbk PT 984,883,832,000.00 4,625,052,737,000.00
SCBD.JK Danayasa Arthatama Tbk PT 152,619,232,000.00 1,014,197,322,000.00
TARA.JK Sitara Propertindo Tbk PT 13,585,242,110.00 111,805,752,820.00
1,973,999,000,000.00 1,265,587,000,000.00 130,916,000,000.00 383,116,000,000.00
7,406,562,000,000.00 11,607,236,276,750.00 635,097,915,790.00 1,789,885,132,120.00
4,305,190,000,000.00 17,749,515,363,000.00 1,688,263,522,000.00 3,837,602,728,000.00
6,916,596,000,000.00 12,255,419,188,000.00 1,484,944,502,000.00 4,061,176,580,000.00
33,089,220,000.00 74,822,605,230.00 7,399,517,450.00 42,554,269,490.00
151,570,900,000.00 422,789,550,640.00 31,779,406,410.00 102,450,197,000.00
2,450,415,000,000.00 1,591,325,101,800.00 365,082,762,720.00 1,877,039,147,520.00
420,268,200,000.00 548,939,445,920.00 42,766,582,150.00 -522,532,539,230.00
512,051,400,000.00 218,598,112,350.00 -8,146,442,650.00 -182,976,498,740.00
3,177,366,000,000.00 5,331,527,179,090.00 267,775,361,110.00 1,040,811,831,650.00
33,777,950,000,000.00 17,306,586,348,780.00 2,546,051,747,799.99 10,727,656,917,700.00
5,285,264,000,000.00 2,366,538,408,140.00 160,678,937,360.00 185,929,220,850.00
20,592,750,000,000.00 17,854,484,000,000.00 2,414,825,103,159.99 3,746,250,000,000.00
1,130,899,000,000.00 2,311,473,821,000.00 304,996,375,000.00 1,405,792,476,000.00
304,763,900,000.00 1,011,218,912,310.00 5,837,167,840.00 339,310,902,860.00
5,182,927,000,000.00 5,607,009,763,740.00 457,149,370,190.00 1,141,402,372,700.00
11,100,010,000,000.00 3,592,484,449,330.00 566,287,936,800.00 4,061,654,304,060.00
2,176,094,000,000.00 8,117,006,633,950.00 -76,685,253,050.00 -702,150,101,480.00
468,999,700,000.00 555,131,419,730.00 103,909,675,740.00 165,185,529,890.00
1,360,499,000,000.00 230,497,031,290.00 185,453,484,350.00 42,741,875,770.00
500,551,100,000.00 240,165,527,800.00 6,664,978,380.00 86,640,944,770.00
705,689,000,000.00 719,732,962,320.00 116,959,703,910.00 501,118,776,200.00
782,627,600,000.00 653,467,046,210.00 97,501,657,820.00 414,657,313,620.00
1,006,297,000,000.00 589,587,516,480.00 -41,481,646,700.00 5,216,349,481,640.00
544,875,400,000.00 310,305,139,760.00 -5,077,147,410.00 -6,273,184,880.00
10,111,280,000,000.00 1,916,121,899,010.00 387,875,310,210.00 1,002,923,233,110.00
12,031,250,000,000.00 3,622,666,403,000.00 953,882,766,000.00 3,235,406,382,000.00
6,033,359,000,000.00 5,056,419,677,460.00 781,236,707,650.00 1,438,353,396,140.00
10,336,600,000,000.00 2,502,830,140,110.00 202,401,427,580.00 1,170,487,817,900.00
760,049,100,000.00 97,138,132,790.00 1,043,663,030.00 -24,952,448,780.00
3,514,799,000,000.00 1,881,513,900,150.00 914,621,058,590.00 3,189,948,176,950.00
16,615,920,000,000.00 24,932,417,301,600.00 1,431,282,575,180.00 7,101,438,271,570.00
4,286,306,000,000.00 6,785,594,826,560.00 1,925,801,366,090.00 3,724,003,397,330.00
24,415,980,000,000.00 2,880,276,496,530.00 786,371,207,370.00 2,874,976,171,870.00
2,709,912,000,000.00 1,510,594,047,000.00 309,247,144,000.00 1,088,840,541,000.00
85,222,310,000.00 11,100,381,070.00 -4,535,341,850.00 15,992,215,400.00
13,361,830,000,000.00 2,614,105,741,730.00 -25,560,084,580.00 -1,127,737,657,820.00
2,086,693,000,000.00 983,663,804,240.00 14,515,133,300.00 -106,755,938,770.00
823,765,200,000.00 908,458,297,140.00 170,487,233,590.00 530,115,471,570.00
376,920,100,000.00 305,865,111,440.00 66,243,430.00 2,626,134,970,440.00
17,217,470,000,000.00 2,318,417,529,000.00 549,076,830,000.00 1,620,015,969,000.00
23,621,580,000,000.00 14,748,883,877,050.00 1,597,018,517,990.00 2,044,974,227,300.00
125,232,800,000.00 135,889,332,920.00 21,024,035,710.00 187,123,474,590.00
27,210,140,000,000.00 11,559,117,266,000.00 1,846,854,030,000.00 5,654,567,573,000.00
27,771,410,000.00 18,065,066,610.00 -3,252,958,990.00 -12,236,883,490.00
5,481,450,000,000.00 2,068,659,155,000.00 116,010,232,000.00 1,557,505,956,000.00
362,682,400,000.00 1,460,508,394,000.00 129,997,292,000.00 170,305,442,000.00
19,115,470,000,000.00 12,745,448,250,000.00 1,793,240,799,000.00 4,545,366,100,000.00
2,042,076,000,000.00 3,555,483,884,130.00 538,512,724,650.00 1,919,821,657,060.00
6,593,120,000,000.00 260,484,775,000.00 20,072,693,610.00 18,086,670,060.00
2,608,647,000,000.00 1,997,522,087,000.00 71,787,793,000.00 504,540,518,000.00
21,169,070,000,000.00 15,227,241,365,000.00 1,225,502,750,999.99 2,013,224,280,000.00
34,612,940,000,000.00 20,762,016,035,570.00 1,268,212,935,220.00 1,804,639,891,260.00
1,929,498,000,000.00 0.202914 0.198557 0.06785 1.55975 0.703223 2.377423 0 1
16,761,063,514,880.00 0.314818 0.106788 0.037891 0.638099 0.560201 1.589785 0 0
24,559,174,988,000.00 0.111582 0.156259 0.068743 0.242553 0.243151 0.965763 0 0
18,709,870,126,000.00 -0.05631 0.217061 0.079367 0.56437 0.148782 0.984141 0 0
175,743,601,670.00 0.379018 0.242138 0.042104 0.442236 0.137383 1.334109 0 0
672,447,578,310.00 0.028873 0.152354 0.047259 0.358502 0.253904 0.870365 0 0
4,631,315,439,420.00 0.242563 0.405293 0.078829 1.539858 0.14167 2.18279 0 1
1,324,396,226,000.00 0.013841 -0.39454 0.032291 0.7656 0.084298 0.113624 0 0
791,161,825,440.00 -0.03159 -0.23128 -0.0103 2.342433 0.075966 1.084992 0 0
11,145,896,809,590.00 0.086443 0.093381 0.024025 0.595958 0.050225 0.721044 0 0
36,205,887,648,220.00 0.29836 0.296296 0.070321 1.95174 0.171507 2.345743 0 1
3,540,585,749,220.00 0.00217 0.052514 0.045382 2.233331 0.164755 1.72899 0 0
26,258,718,000,000.00 0.152687 0.142667 0.091963 1.153366 0.286163 1.661756 0 0
5,739,863,241,000.00 -0.04335 0.244917 0.053137 0.489255 0.146817 0.905114 0 0
2,094,465,627,080.00 0.245673 0.162004 0.002787 0.301383 0.738992 1.44324 0 0
10,288,572,076,880.00 -0.035 0.110939 0.044433 0.924366 0.213917 1.026338 0 0
9,014,911,216,450.00 0.348931 0.450548 0.062817 3.089787 0.187114 3.295895 1 0
14,688,816,418,460.00 -0.101 -0.0478 -0.00522 0.268091 0.095011 0.049566 0 0
1,196,040,969,780.00 0.154309 0.13811 0.086878 0.844844 0.271992 1.441402 0 0
584,000,536,160.00 0.374935 0.073188 0.317557 5.902458 0.409008 5.546716 1 0
1,336,562,720,360.00 0.191117 0.064824 0.004987 2.084192 0.089641 1.67581 0 0
1,273,990,253,790.00 0.025853 0.393346 0.091806 0.980487 0.238104 1.708682 0 0
1,574,174,572,160.00 0.587833 0.263413 0.061938 1.197654 0.264344 2.258867 0 1
6,805,277,762,310.00 0.085161 0.766515 -0.0061 1.706781 0.012305 2.19145 0 1
425,009,656,410.00 0.286347 -0.01476 -0.01195 1.755934 0.405567 1.738603 0 0
3,810,273,494,240.00 0.265744 0.263216 0.101797 5.27695 1.221934 5.399209 1 0
7,578,101,438,000.00 -0.00716 0.426942 0.125874 3.321103 0.28374 3.278078 1 0
9,740,694,660,710.00 0.574739 0.147664 0.080203 1.193208 0.322351 2.196139 0 1
11,127,313,993,460.00 0.146471 0.105191 0.01819 4.129965 0.102394 2.962406 1 0
1,712,398,813,130.00 0.901037 -0.01457 0.000609 7.824415 0.024335 5.781597 1 0
5,476,757,336,510.00 0.573822 0.582452 0.167 1.86807 0.371582 3.543828 1 0
41,326,558,178,050.00 0.694954 0.171837 0.034633 0.666438 0.210607 1.797171 0 0
12,843,050,665,230.00 -0.0004 0.289963 0.149949 0.631677 0.230666 1.507667 0 0
5,709,371,372,470.00 -0.02774 0.503554 0.137733 8.476957 0.366851 6.575561 1 0
3,620,742,578,000.00 0.316298 0.300723 0.08541 1.793938 0.300827 2.456604 0 1
88,172,596,470.00 0.699382 0.181374 -0.05144 7.677422 0.267518 5.794736 1 0
8,298,894,990,880.00 -0.00542 -0.13589 -0.00308 5.111434 0.009864 2.869713 0 1
3,138,623,297,750.00 0.327647 -0.03401 0.004625 2.121348 0.160915 1.792933 0 0
1,995,091,384,710.00 0.345148 0.26571 0.085453 0.906773 1.804741 3.398925 1 0
3,718,676,302,820.00 -0.01608 0.706202 1.78E-05 1.232308 0.070518 1.778637 0 0
4,671,089,985,000.00 0.107351 0.346818 0.117548 7.426389 0.352069 5.806655 1 0
19,158,984,502,930.00 0.243231 0.106737 0.083356 1.601584 0.742073 2.411987 0 1
445,919,320,350.00 0.150464 0.419635 0.047148 0.921579 0.306064 1.779585 0 0
18,778,122,467,000.00 0.052448 0.301125 0.098351 2.353998 0.2463 2.465309 0 1
191,275,595,990.00 0.255999 -0.06398 -0.01701 1.537299 0.088721 1.171724 0 0
5,566,425,030,000.00 0.027418 0.279804 0.020841 2.64976 0.182199 2.263635 0 1
3,154,581,181,000.00 0.165856 0.053987 0.041209 0.248326 0.183148 0.740911 0 0
18,758,262,022,000.00 0.153532 0.242313 0.095597 1.499788 0.299791 2.035614 0 1
6,463,923,464,990.00 0.161353 0.297006 0.083311 0.574345 0.753086 1.974519 0 1
1,294,372,965,060.00 0.010496 0.013973 0.015508 25.31096 0.086378 15.35542 1 0
2,846,152,620,000.00 0.161293 0.177271 0.025223 1.305942 0.796222 2.096791 0 1
19,602,406,034,000.00 0.100128 0.102703 0.062518 1.39021 0.694818 1.992243 0 1
30,309,111,177,470.00 0.070633 0.059541 0.041843 1.667128 0.466947 1.768752 0 0
Total 12 15
Potency
0
1
1
1
1
1
0
1
1
1
0
1
1
1
1
1
0
1
1
0
1
1
0
0
1
0
0
0
0
0
0
1
1
0
0
0
0
1
0
1
0
0
1
0
1
0
1
0
0
0
0
0
1
26
APLN.JK Agung Podomoro Land Tbk PT 519,206,171,000.00 6,006,952,123,000.00
ASRI.JK ALAM SUTERA REALTY Tbk PT -351,912,845,000.00 2,715,688,780,000.00
BCIP.JK Bumi Citra Permai Tbk PT 91,923,538,280.00 227,824,738,770.00
BEST.JK Bekasi Fajar Industrial Estate Tbk PT 1,303,939,390,180.00 824,408,087,980.00
BIPP.JK Bhuwanatala Indah Permai Tbk PT 23,651,191,120.00 113,883,200,420.00
BKDP.JK Bukit Darmo Property Tbk PT -188,115,464,940.00 52,413,771,230.00
BKSL.JK Sentul City Tbk PT 1,170,368,964,669.99 1,206,574,998,920.00
COWL.JK Cowell Development Tbk PT 217,158,059,680.00 570,072,055,710.00
DART.JK Duta Anggada Realty Tbk PT -215,229,390,000.00 754,737,513,000.00
ELTY.JK Bakrieland Development Tbk PT 309,246,656,980.00 1,682,846,241,200.00
GPRA.JK Perdana Gapura Prima Tbk PT 1,065,898,884,660.00 429,022,624,430.00
JKON.JK Jaya Konstruksi Manggala Pratama Tbk 1,021,670,121,630.00 4,650,940,587,930.00
KPIG.JK MNC Land Tbk PT 4,374,342,073,550.00 946,473,233,590.00
MDLN.JK Modernland Realty Tbk PT 1,004,787,263,480.00 2,465,211,935,370.00
MKPI.JK Metropolitan Kentjana Tbk PT 238,335,895,230.00 2,564,831,067,150.00
NIRO.JK City Retail Developments Tbk PT 1,210,814,337,670.00 263,633,645,670.00
OMRE.JK Indonesia Prima Property Tbk PT 161,034,351,240.00 242,237,199,640.00
PLIN.JK Plaza Indonesia Realty Tbk PT -97,558,476,000.00 1,659,204,584,000.00
PTPP.JK Pembangunan Perumahan (Persero) Tb 8,660,226,208,949.94 16,458,884,219,700.00
PWON.JK Pakuwon Jati Tbk PT 1,508,590,639,999.99 4,841,104,813,000.00
SCBD.JK Danayasa Arthatama Tbk PT -127,385,816,000.00 1,042,958,048,000.00
1,721,999,000,000.00 1,202,120,000,000.00 124,967,000,000.00 423,812,000,000.00
6,712,197,000,000.00 14,662,179,994,320.00 573,624,398,520.00 1,997,136,966,940.00
4,305,190,000,000.00 18,203,347,461,000.00 1,700,683,467,000.00 4,451,549,106,000.00
6,995,194,000,000.00 13,103,460,344,000.00 964,307,532,000.00 4,580,276,672,000.00
58,237,010,000.00 72,211,765,540.00 12,479,827,370.00 44,211,776,520.00
178,739,300,000.00 489,311,257,150.00 78,920,490,040.00 151,847,813,610.00
2,411,827,000,000.00 1,817,238,627,260.00 520,533,213,840.00 2,203,170,881,840.00
367,092,600,000.00 835,129,543,690.00 38,249,414,920.00 -494,302,872,610.00
548,626,500,000.00 239,375,794,160.00 -17,676,024,480.00 -211,955,472,240.00
7,183,623,000,000.00 4,979,968,432,780.00 643,369,135,750.00 1,565,649,560,660.00
32,719,380,000,000.00 17,895,842,401,000.00 2,445,480,914,479.99 12,412,443,102,330.00
4,286,665,000,000.00 2,293,066,549,460.00 131,265,303,140.00 164,966,539,620.00
21,993,950,000,000.00 16,428,765,000,000.00 1,850,369,999,999.99 7,823,734,000,000.00
961,264,300,000.00 2,443,420,707,000.00 313,514,003,000.00 1,598,007,866,000.00
321,387,400,000.00 796,819,130,470.00 -96,412,044,230.00 -46,299,862,460.00
3,628,048,000,000.00 6,859,937,629,140.00 404,256,991,420.00 1,385,153,341,860.00
9,990,005,000,000.00 3,555,760,725,010.00 756,702,688,950.00 4,759,245,567,980.00
2,176,094,000,000.00 8,109,935,566,160.00 153,686,891,940.00 -1,250,250,687,060.00
870,998,900,000.00 678,435,132,360.00 94,788,976,670.00 224,152,116,580.00
1,401,315,000,000.00 166,733,706,240.00 307,284,203,520.00 293,496,828,210.00
690,760,600,000.00 247,342,450,940.00 3,474,299,560.00 87,769,669,390.00
1,033,149,000,000.00 590,413,631,850.00 91,946,681,140.00 582,389,040,470.00
440,495,300,000.00 629,108,046,810.00 73,495,308,890.00 443,793,361,120.00
1,170,113,000,000.00 539,305,306,540.00 24,522,002,200.00 5,424,273,461,780.00
151,475,300,000.00 350,924,665,200.00 12,687,740,610.00 -3,423,470,400.00
8,806,599,000,000.00 1,862,483,212,000.00 409,991,779,100.00 1,252,057,463,140.00
12,374,990,000,000.00 3,785,381,861,000.00 1,113,307,489,000.00 3,959,522,910,000.00
5,955,914,000,000.00 5,619,843,808,040.00 681,862,767,910.00 1,869,525,379,140.00
9,445,088,000,000.00 3,111,337,958,750.00 35,652,054,950.00 2,928,469,043,450.00
450,399,800,000.00 53,321,568,490.00 7,707,883,880.00 -20,157,113,150.00
2,185,439,000,000.00 1,481,144,061,150.00 529,734,741,520.00 3,729,336,569,760.00
11,261,910,000,000.00 27,031,299,000,000.00 1,523,368,000,000.00 7,945,093,000,000.00
3,684,719,000,000.00 7,944,775,284,720.00 1,096,468,153,809.99 4,228,365,948,940.00
34,609,060,000,000.00 2,897,397,004,640.00 1,103,717,855,330.00 3,764,290,638,490.00
3,046,738,000,000.00 1,582,740,451,000.00 393,295,248,000.00 1,335,685,820,000.00
61,471,860,000.00 9,896,771,000.00 -3,896,250,120.00 13,664,995,700.00
8,888,385,000,000.00 2,654,792,185,750.00 300,251,832,140.00 -1,057,050,550,350.00
1,775,908,000,000.00 1,676,418,215,120.00 -30,154,849,270.00 -143,983,342,750.00
948,577,900,000.00 992,554,055,690.00 115,584,387,230.00 584,586,932,660.00
1,535,600,000,000.00 529,830,520,390.00 -24,220,587,500.00 2,946,957,189,920.00
12,602,490,000,000.00 2,367,172,398,000.00 583,619,941,000.00 2,189,640,485,000.00
16,367,720,000,000.00 21,563,799,194,400.00 1,965,243,771,480.00 2,916,844,742,940.00
148,301,900,000.00 201,762,775,260.00 20,817,313,180.00 204,230,201,180.00
32,989,300,000,000.00 11,990,393,814,000.00 1,928,413,488,000.00 7,108,616,297,000.00
77,759,940,000.00 5,631,397,780.00 -851,099,890.00 -18,835,708,210.00
8,969,646,000,000.00 2,162,152,460,000.00 92,718,381,000.00 1,604,476,872,000.00
505,846,400,000.00 1,387,630,200,110.00 55,471,123,750.00 186,997,120,290.00
13,633,300,000,000.00 14,567,361,413,000.00 1,411,627,097,999.99 4,775,726,363,000.00
2,423,201,000,000.00 4,283,528,432,000.00 393,231,293,800.00 1,918,007,388,150.00
7,854,322,000,000.00 174,653,165,580.00 18,164,806,050.00 22,132,596,170.00
2,250,597,000,000.00 2,025,328,219,000.00 128,656,529,000.00 591,157,695,000.00
13,903,420,000,000.00 19,910,339,690,000.00 1,665,110,775,000.00 3,104,677,062,000.00
29,998,300,000,000.00 50,363,458,925,330.00 2,959,030,644,720.00 3,334,161,614,250.00
2,503,171,000,000.00 0.370349 0.16931 0.049923 1.432468 0.716692 2.415206 0 1
20,095,435,959,280.00 0.188652 0.099383 0.028545 0.45779 0.55057 1.279454 0 0
25,711,953,382,000.00 0.020193 0.173132 0.066144 0.236505 0.233625 0.858082 0 0
20,186,130,682,000.00 -0.01743 0.226902 0.047771 0.533843 0.134532 0.90788 0 0
179,260,878,120.00 0.400339 0.246634 0.069618 0.806475 0.189793 1.727215 0 0
789,137,743,980.00 0.116486 0.192422 0.100009 0.365288 0.288701 1.244189 0 0
5,205,373,116,830.00 0.250499 0.423249 0.099999 1.327193 0.158376 2.176254 0 1
1,648,021,678,720.00 0.014351 -0.29994 0.023209 0.439564 0.069103 0.00605 0 0
785,095,652,150.00 -0.23961 -0.26997 -0.02251 2.291905 0.066761 0.701445 0 0
11,359,506,311,010.00 0.10303 0.137827 0.056637 1.442504 0.106217 1.474154 0 0
38,536,825,180,200.00 0.282143 0.322093 0.063458 1.828323 0.171341 2.265537 0 1
3,493,055,380,120.00 0.062169 0.047227 0.037579 1.869403 0.163202 1.547942 0 0
29,072,250,000,000.00 0.219053 0.269113 0.063647 1.338746 0.231813 1.882401 0 1
6,066,257,596,000.00 -0.03548 0.263426 0.051682 0.393409 0.124416 0.855987 0 0
1,555,022,620,040.00 0.085446 -0.02977 -0.062 0.403338 0.712892 0.804016 0 0
11,840,059,936,440.00 -0.02182 0.116989 0.034143 0.528875 0.192268 0.757937 0 0
9,692,217,785,830.00 0.316619 0.491038 0.078073 2.809527 0.205302 3.214002 1 0
14,176,697,750,340.00 0.021814 -0.08819 0.010841 0.268324 0.118705 0.216997 0 0
1,363,641,661,660.00 0.278969 0.164378 0.069512 1.283835 0.242325 1.804483 0 0
771,547,611,430.00 0.365603 0.3804 0.39827 8.404509 0.521126 7.844195 1 0
1,344,868,368,120.00 0.20649 0.065263 0.002583 2.79273 0.039913 2.062832 0 1
1,229,172,450,340.00 0.058561 0.473806 0.074804 1.749873 0.224763 2.252892 0 1
1,569,319,030,880.00 0.679211 0.282794 0.046833 0.70019 0.273381 2.056274 0 1
6,963,273,062,200.00 0.103183 0.778983 0.003522 2.169667 0.020312 2.547927 0 1
468,521,879,540.00 0.321831 -0.00731 0.02708 0.431646 0.38675 1.107203 0 0
4,007,387,279,840.00 0.254947 0.312437 0.102309 4.728418 1.160592 5.067005 1 0
8,484,436,652,000.00 -0.00923 0.466681 0.131218 3.269152 0.280634 3.314611 1 0
10,733,598,205,120.00 0.587073 0.174175 0.063526 1.059801 0.273069 2.064188 0 1
14,157,428,109,360.00 0.308979 0.20685 0.002518 3.0357 0.066853 2.55628 0 1
1,673,377,584,470.00 0.849082 -0.01205 0.004606 8.44686 0.012875 6.098097 1 0
5,653,153,184,510.00 0.647893 0.659691 0.093706 1.475507 0.262607 3.155555 1 0
45,603,683,000,000.00 0.670716 0.17422 0.033404 0.416625 0.23571 1.64233 0 0
14,540,108,285,180.00 0.069105 0.290807 0.07541 0.463791 0.169546 1.185033 0 0
6,612,200,867,200.00 0.036045 0.569295 0.166921 11.94488 0.387894 8.94205 1 0
3,932,529,273,000.00 0.339538 0.339651 0.100011 1.924976 0.290747 2.655817 0 1
84,641,766,700.00 0.69376 0.161445 -0.04603 6.211305 0.293111 4.923591 1 0
8,410,268,542,380.00 -0.09141 -0.12569 0.035701 3.348053 0.087991 1.928098 0 1
3,791,983,263,310.00 0.319309 -0.03797 -0.00795 1.059347 0.069524 1.008206 0 0
2,134,213,795,110.00 0.351146 0.273912 0.054158 0.955694 1.16031 2.705696 0 1
4,264,983,383,120.00 0.037757 0.690966 -0.00568 2.898285 0.056797 2.78912 0 1
4,586,569,370,000.00 -0.02127 0.477403 0.127245 5.323858 0.361753 4.615199 1 0
31,215,671,256,570.00 0.277432 0.093442 0.062957 0.759037 0.527264 1.648908 0 0
531,168,640,940.00 0.206946 0.384492 0.039192 0.735031 0.271132 1.625396 0 0
20,674,141,654,000.00 0.07297 0.343841 0.093277 2.751311 0.234162 2.759361 0 1
167,489,721,100.00 0.203549 -0.11246 -0.00508 13.80828 0.107141 8.461087 1 0
5,714,281,871,000.00 -0.02229 0.280784 0.016226 4.14848 0.182518 3.089671 1 0
3,098,989,165,920.00 0.097388 0.060341 0.0179 0.36454 0.15964 0.63718 0 0
20,810,319,657,000.00 0.215347 0.229488 0.067833 0.93588 0.259388 1.621872 0 0
7,195,448,327,620.00 0.206287 0.266558 0.05465 0.565702 0.52769 1.662905 0 0
1,218,023,176,510.00 -0.02282 0.018171 0.014913 44.97097 0.041676 27.07111 1 0
2,950,559,912,000.00 0.16972 0.200354 0.043604 1.111226 0.806293 2.09302 0 1
31,355,204,690,000.00 0.278831 0.099016 0.053105 0.698301 0.49972 1.56217 0 0
61,433,012,174,450.00 0.137205 0.054273 0.048167 0.595636 0.387224 1.140312 0 0
Total 12 16
Potency
0
1
1
1
1
1
0
1
1
1
0
1
0
1
1
1
0
1
1
0
0
0
0
0
1
0
0
0
0
0
0
1
1
0
0
0
0
1
0
0
0
1
1
0
0
0
1
1
1
0
0
1
1
25
Working Capital
Identifier (RIC) Company Name GICS Industry Name (2018-12-31, FY0, IDR)
ACST.JK Acset Indonusa Tbk PT Construction & Engineering 1,010,675,000,000.00
ADHI.JK Adhi Karya (Persero) Tbk PT Construction & Engineering 7,184,381,961,789.96
APLN.JK Agung Podomoro Land Tbk PT Real Estate Management & Dev 2,212,750,922,000.01
ASRI.JK ALAM SUTERA REALTY Tbk PT Real Estate Management & Dev -825,520,841,000.00
BAPA.JK Bekasi Asri Pemula Tbk PT Real Estate Management & Dev 73,992,718,010.00
BCIP.JK Bumi Citra Permai Tbk PT Real Estate Management & Dev 42,724,892,590.00
BEST.JK Bekasi Fajar Industrial Estate Tbk PT Real Estate Management & Dev 1,303,903,228,790.00
BIPP.JK Bhuwanatala Indah Permai Tbk PT Real Estate Management & Dev 12,125,495,360.00
BKDP.JK Bukit Darmo Property Tbk PT Real Estate Management & Dev -86,107,085,330.00
BKSL.JK Sentul City Tbk PT Real Estate Management & Dev 1,642,589,259,739.99
BSDE.JK Bumi Serpong Damai Tbk PT Real Estate Management & Dev 10,395,706,999,099.90
COWL.JK Cowell Development Tbk PT Real Estate Management & Dev -122,020,098,170.00
CTRA.JK Ciputra Development Tbk PT Real Estate Management & Dev 7,180,165,000,000.03
DART.JK Duta Anggada Realty Tbk PT Real Estate Management & Dev -308,931,342,000.00
DGIK.JK Nusa Konstruksi Enjiniring Tbk PT Construction & Engineering 70,651,707,980.00
DILD.JK Intiland Development Tbk PT Real Estate Management & Dev -496,263,893,720.01
DUTI.JK Duta Pertiwi Tbk PT Real Estate Management & Dev 3,276,419,510,010.00
ELTY.JK Bakrieland Development Tbk PT Real Estate Management & Dev -306,502,537,729.99
EMDE.JK Megapolitan Developments Tbk PT Real Estate Management & Dev 828,455,193,700.00
FMII.JK Fortune Mate Indonesia Tbk PT Real Estate Management & Dev 203,903,722,710.00
GAMA.JK Gading Development Tbk PT Real Estate Management & Dev 370,906,702,590.00
GMTD.JK Gowa Makassar Tourism DevelopmentReal Estate Management & Dev 80,866,099,120.00
GPRA.JK Perdana Gapura Prima Tbk PT Real Estate Management & Dev 978,895,305,040.00
GWSA.JK Greenwood Sejahtera Tbk PT Real Estate Management & Dev 790,668,042,770.00
ICON.JK Island Concepts Indonesia Tbk PT Real Estate Management & Dev 141,000,757,090.00
JKON.JK Jaya Konstruksi Manggala Pratama TbConstruction & Engineering 996,707,985,000.00
JRPT.JK Jaya Real Property Tbk PT Real Estate Management & Dev 355,086,141,000.00
KIJA.JK Kawasan Industri Jababeka Tbk PT Real Estate Management & Dev 6,610,434,957,309.99
KPIG.JK MNC Land Tbk PT Real Estate Management & Dev 3,309,412,162,810.00
LCGP.JK Eureka Prima Jakarta Tbk PT Real Estate Management & Dev 1,422,343,980,780.00
LPCK.JK Lippo Cikarang Tbk PT Real Estate Management & Dev 8,308,717,000,000.00
LPKR.JK Lippo Karawaci Tbk PT Real Estate Management & Dev 36,176,741,000,000.00
MDLN.JK Modernland Realty Tbk PT Real Estate Management & Dev 783,919,614,850.00
MKPI.JK Metropolitan Kentjana Tbk PT Real Estate Management & Dev 781,171,401,870.00
MTLA.JK Metropolitan Land Tbk PT Real Estate Management & Dev 1,534,486,943,000.00
MTSM.JK Metro Realty Tbk PT Real Estate Management & Dev 43,284,060,320.00
MYRX.JK Hanson International Tbk PT Real Estate Management & Dev -1,103,821,073,240.00
NIRO.JK City Retail Developments Tbk PT Real Estate Management & Dev 1,636,230,768,180.00
NRCA.JK Nusa Raya Cipta Tbk PT Construction & Engineering 959,858,074,800.00
OMRE.JK Indonesia Prima Property Tbk PT Real Estate Management & Dev 91,551,073,260.00
PLIN.JK Plaza Indonesia Realty Tbk PT Real Estate Management & Dev 137,808,604,000.00
PTPP.JK Pembangunan Perumahan (Persero) TConstruction & Engineering 9,208,034,260,149.95
PUDP.JK Pudjiadi Prestige Tbk PT Real Estate Management & Dev 62,401,075,430.00
PWON.JK Pakuwon Jati Tbk PT Real Estate Management & Dev 3,514,427,451,000.01
RBMS.JK Ristia Bintang Mahkotasejati Tbk PT Real Estate Management & Dev 61,645,396,360.00
SCBD.JK Danayasa Arthatama Tbk PT Real Estate Management & Dev -58,802,055,000.00
SMDM.JK Suryamas Dutamakmur Tbk PT Real Estate Management & Dev 427,001,628,740.00
SMRA.JK Summarecon Agung Tbk PT Real Estate Management & Dev 2,882,440,898,000.01
SSIA.JK Surya Semesta Internusa Tbk PT Construction & Engineering 2,445,306,948,880.00
TARA.JK Sitara Propertindo Tbk PT Construction & Engineering -6,830,701,370.00
TOTL.JK Total Bangun Persada Tbk PT Construction & Engineering 519,963,410,000.00
WIKA.JK Wijaya Karya (Persero) Tbk PT Construction & Engineering 8,934,490,967,999.99
WSKT.JK Waskita Karya (Persero) Tbk PT Construction & Engineering 117,819,501,560.04
Market Value for
Total Revenue Company Total Liabilities EBIT
(2018-12-31, FY0, IDR) (2018-12-31, IDR) (2018-12-31, FY0, IDR) (2018-12-31, FY0, IDR)
3,026,989,000,000.00 1,088,499,000,000.00 3,895,889,000,000.00 218,598,000,000.00
15,156,178,074,780.00 5,643,942,000,000.00 22,473,702,459,410.00 1,476,729,608,799.99
7,043,036,602,000.00 2,943,412,000,000.00 20,006,873,603,000.00 2,038,684,590,000.00
3,917,107,098,000.00 6,130,619,000,000.00 12,263,015,831,000.00 1,854,586,472,999.99
46,437,737,070.00 72,134,440,000.00 58,900,694,840.00 17,877,610,470.00
189,037,576,140.00 127,262,400,000.00 489,673,405,760.00 73,315,209,970.00
1,006,096,715,440.00 2,006,640,000,000.00 1,873,572,347,360.00 599,364,966,130.00
108,781,215,030.00 442,522,600,000.00 881,239,238,540.00 12,710,371,770.00
43,188,508,730.00 416,690,400,000.00 283,949,082,840.00 -27,391,796,650.00
1,623,484,966,260.00 6,023,192,000,000.00 5,823,724,125,170.00 586,768,125,640.00
10,347,343,192,160.00 24,154,610,000,000.00 20,609,715,653,630.00 5,059,906,867,079.99
525,324,518,120.00 2,036,166,000,000.00 2,451,065,377,340.00 131,091,245,260.00
6,442,797,000,000.00 18,745,890,000,000.00 18,434,782,000,000.00 1,621,542,000,000.00
445,956,264,000.00 760,215,600,000.00 2,801,387,960,000.00 123,145,920,000.00
1,206,234,001,210.00 277,058,100,000.00 1,034,877,833,570.00 -51,805,885,570.00
2,202,820,510,610.00 3,192,683,000,000.00 7,474,056,804,690.00 344,909,760,250.00
1,718,746,728,690.00 8,121,503,000,000.00 3,913,754,493,050.00 627,009,096,710.00
1,239,228,442,090.00 2,176,094,000,000.00 8,354,486,799,960.00 86,947,596,350.00
396,684,909,930.00 850,899,100,000.00 1,085,406,482,740.00 178,050,746,940.00
35,261,236,360.00 1,904,700,000,000.00 187,355,672,430.00 11,959,968,190.00
66,581,958,480.00 580,639,300,000.00 304,744,835,140.00 3,126,720,640.00
227,499,858,130.00 1,523,070,000,000.00 538,877,694,820.00 74,597,970,760.00
366,751,537,540.00 470,431,900,000.00 541,716,685,110.00 57,123,479,060.00
84,985,760,710.00 1,107,707,000,000.00 586,473,907,570.00 -48,022,092,870.00
142,593,033,650.00 106,795,600,000.00 273,374,296,200.00 21,914,389,830.00
4,495,503,187,000.00 5,936,300,000,000.00 1,860,260,202,000.00 300,759,263,000.00
2,405,242,304,000.00 10,175,000,000,000.00 3,746,896,472,000.00 1,253,752,368,999.99
2,994,759,224,060.00 5,747,657,000,000.00 6,095,290,098,150.00 424,941,575,290.00
938,273,924,560.00 10,297,000,000,000.00 3,181,556,518,690.00 8,230,770,830.00
6,000,000,000.00 731,899,400,000.00 51,677,168,090.00 -13,244,679,070.00
1,457,524,000,000.00 1,026,600,000,000.00 4,732,363,000,000.00 353,437,000,000.00
10,902,928,000,000.00 5,861,729,000,000.00 33,943,010,000,000.00 1,176,826,999,999.99
3,195,904,064,860.00 2,832,471,000,000.00 7,522,212,606,110.00 1,243,247,267,490.00
2,541,602,115,030.00 21,334,350,000,000.00 2,276,539,096,110.00 1,104,354,503,820.00
1,263,595,248,000.00 3,429,494,000,000.00 2,126,392,571,000.00 491,657,825,000.00
24,569,351,300.00 53,555,040,000.00 10,749,150,480.00 -3,642,547,250.00
885,133,359,300.00 10,373,730,000,000.00 3,938,996,264,040.00 130,242,937,450.00
380,879,695,330.00 1,975,698,000,000.00 2,787,964,135,900.00 -926,573,310.00
2,163,684,653,860.00 963,555,400,000.00 1,139,310,113,310.00 95,613,849,180.00
182,508,958,370.00 3,123,551,000,000.00 569,869,573,720.00 -65,276,439,190.00
1,609,456,677,000.00 10,223,990,000,000.00 3,731,461,247,000.00 540,498,851,000.00
21,502,259,604,150.00 11,190,800,000,000.00 30,329,060,508,810.00 2,525,355,798,620.00
136,120,329,880.00 158,188,800,000.00 170,336,360,210.00 2,552,962,780.00
5,717,537,579,000.00 29,858,930,000,000.00 13,039,151,695,000.00 2,294,552,474,999.99
73,176,900,000.00 249,684,000,000.00 42,633,415,240.00 15,366,324,120.00
1,038,294,528,000.00 8,969,646,000,000.00 2,175,047,255,000.00 154,579,035,000.00
468,479,918,790.00 658,554,900,000.00 1,419,228,703,820.00 41,427,877,550.00
5,640,751,809,000.00 11,613,560,000,000.00 15,152,810,512,000.00 1,343,522,305,000.00
3,274,150,704,830.00 2,352,623,000,000.00 4,842,853,822,250.00 260,853,165,410.00
51,301,768,860.00 8,861,287,000,000.00 190,650,283,460.00 18,147,133,790.00
2,936,372,440,000.00 1,909,597,000,000.00 2,237,123,846,000.00 119,816,214,000.00
26,176,403,026,000.00 14,845,270,000,000.00 33,050,257,954,000.00 2,199,561,212,999.99
45,212,897,632,600.00 22,804,220,000,000.00 83,889,322,549,270.00 6,192,398,465,849.99
Retained Earnings
(Accumulated Deficit) Total Assets, Reported
(2018-12-31, FY0, IDR) (2018-12-31, FY0, IDR) X1 X2 X3 X4 X5
533,817,000,000.00 5,306,479,000,000.00 0.190461 0.100597 0.041195 0.279397 0.570433
2,445,826,246,760.00 28,332,948,012,950.00 0.25357 0.086324 0.052121 0.251135 0.534931
5,784,458,536,000.00 28,790,116,014,000.00 0.076858 0.200918 0.070812 0.14712 0.244634
5,923,605,512,000.00 20,728,430,487,000.00 -0.03983 0.285772 0.089471 0.499928 0.188973
57,579,944,060.00 179,035,974,050.00 0.413284 0.321611 0.099855 1.224679 0.259377
204,513,475,760.00 843,447,229,260.00 0.050655 0.242473 0.086923 0.259892 0.224125
2,651,745,044,460.00 5,719,000,999,540.00 0.227995 0.463673 0.104802 1.071023 0.175922
-510,014,230,440.00 1,748,640,897,110.00 0.006934 -0.29166 0.007269 0.502159 0.062209
-255,117,859,930.00 783,494,758,700.00 -0.1099 -0.32562 -0.03496 1.467483 0.055123
2,028,890,028,190.00 14,977,041,120,830.00 0.109674 0.135467 0.039178 1.034251 0.108398
17,168,223,687,150.00 45,951,188,475,160.00 0.226234 0.373619 0.110115 1.172001 0.225181
92,678,496,300.00 3,578,766,164,670.00 -0.0341 0.025897 0.03663 0.830727 0.146789
5,223,923,000,000.00 31,872,302,000,000.00 0.225279 0.163902 0.050876 1.016876 0.202144
1,534,828,109,000.00 6,360,845,609,000.00 -0.04857 0.241293 0.01936 0.271371 0.07011
-28,047,859,580.00 1,820,798,804,320.00 0.038803 -0.0154 -0.02845 0.267721 0.662475
1,631,629,931,780.00 13,097,184,984,410.00 -0.03789 0.124579 0.026335 0.427169 0.16819
5,282,713,669,370.00 10,575,681,686,290.00 0.309807 0.499515 0.059288 2.075118 0.162519
-1,521,785,227,590.00 14,082,517,542,900.00 -0.02176 -0.10806 0.006174 0.26047 0.087998
322,162,828,350.00 1,868,623,723,810.00 0.44335 0.172406 0.095284 0.783945 0.212287
343,725,645,110.00 801,479,951,530.00 0.254409 0.428864 0.014922 10.16623 0.043995
88,055,140,350.00 1,402,556,223,280.00 0.264451 0.062782 0.002229 1.905329 0.047472
647,442,281,110.00 1,242,714,753,940.00 0.065072 0.52099 0.060028 2.826374 0.183067
461,077,720,150.00 1,499,462,028,210.00 0.652831 0.307495 0.038096 0.868409 0.244589
5,614,677,215,600.00 7,200,861,383,400.00 0.109802 0.779723 -0.00667 1.888758 0.011802
6,868,582,590.00 401,013,023,030.00 0.351611 0.017128 0.054648 0.390657 0.355582
1,449,203,635,000.00 4,202,515,316,000.00 0.237169 0.344842 0.071566 3.191113 1.069717
4,747,015,973,000.00 9,472,682,688,000.00 0.037485 0.501127 0.132355 2.715581 0.253914
1,873,426,709,200.00 11,266,320,312,350.00 0.586743 0.166286 0.037718 0.942967 0.265815
4,250,912,955,880.00 15,327,156,276,740.00 0.215918 0.277345 0.000537 3.236466 0.061216
-31,649,422,530.00 1,660,390,874,690.00 0.856632 -0.01906 -0.00798 14.16292 0.003614
4,092,749,000,000.00 12,378,227,000,000.00 0.671236 0.330641 0.028553 0.216932 0.117749
8,491,948,000,000.00 56,772,116,000,000.00 0.637227 0.14958 0.020729 0.172693 0.192047
4,740,091,325,310.00 14,599,669,337,350.00 0.053694 0.324671 0.085156 0.376548 0.218902
4,608,047,062,660.00 6,828,046,514,840.00 0.114406 0.67487 0.161738 9.371396 0.37223
1,746,791,342,000.00 4,873,830,176,000.00 0.314842 0.358402 0.100877 1.612823 0.259261
8,405,633,020.00 80,234,783,500.00 0.539468 0.104763 -0.0454 4.982258 0.306218
-1,179,359,792,070.00 10,008,169,293,650.00 -0.11029 -0.11784 0.013014 2.633597 0.088441
-151,862,494,230.00 4,892,233,716,330.00 0.334455 -0.03104 -0.00019 0.708653 0.077854
645,783,923,750.00 2,342,166,843,820.00 0.409816 0.275721 0.040823 0.845736 0.923796
2,879,168,169,230.00 4,242,934,699,630.00 0.021577 0.678579 -0.01538 5.481168 0.043015
1,818,301,190,000.00 4,639,438,405,000.00 0.029704 0.391923 0.116501 2.739943 0.346908
4,062,974,630,770.00 41,782,780,915,110.00 0.220379 0.09724 0.06044 0.368979 0.51462
209,261,656,380.00 504,843,795,570.00 0.123605 0.414508 0.005057 0.928685 0.269629
8,764,678,943,000.00 23,358,717,736,000.00 0.150455 0.375221 0.098231 2.289944 0.244771
-4,788,744,520.00 218,761,202,250.00 0.281793 -0.02189 0.070242 5.856533 0.334506
1,660,544,084,000.00 5,783,263,814,000.00 -0.01017 0.287129 0.026729 4.123886 0.179534
198,089,774,060.00 3,141,680,323,400.00 0.135915 0.063052 0.013187 0.464023 0.149118
5,042,669,598,000.00 21,662,711,991,000.00 0.13306 0.232781 0.06202 0.766429 0.26039
3,023,495,480,710.00 8,851,436,967,400.00 0.276261 0.341582 0.02947 0.485793 0.3699
21,857,950,980.00 1,234,608,879,830.00 -0.00553 0.017704 0.014699 46.47928 0.041553
682,225,440,000.00 3,243,093,474,000.00 0.160329 0.210363 0.036945 0.853595 0.905423
4,003,197,889,000.00 45,683,774,302,000.00 0.195573 0.087628 0.048148 0.449173 0.572991
6,681,081,107,610.00 97,895,760,838,620.00 0.001204 0.068247 0.063255 0.271837 0.461847
Final Z-
Score Healthy Gray Potency
1.237697 0 0 1
1.277399 0 0 1
0.937654 0 0 1
1.134583 0 0 1
2.267308 0 1 0
1.064915 0 0 1
2.08536 0 1 0
-0.01314 0 0 1
0.231947 0 0 1
1.178414 0 0 1
2.084056 0 1 0
0.759978 0 0 1
1.477937 0 0 1
0.575648 0 0 1
0.747588 0 0 1
0.638655 0 0 1
2.672704 0 1 0
0.08637 0 0 1
1.76836 0 0 1
7.098234 1 0 0
1.602787 0 0 1
2.882627 0 1 0
2.102796 0 1 0
2.346306 0 1 0
1.21267 0 0 1
3.977239 1 0 0
3.064053 1 0 0
1.890298 0 1 0
2.651641 0 1 0
9.476276 1 0 0
1.609337 0 0 1
1.336232 0 0 1
1.242629 0 0 1
7.607187 1 0 0
2.43683 0 1 0
3.936725 1 0 0
1.413334 0 0 1
0.859529 0 0 1
2.434503 0 1 0
4.25642 1 0 0
2.956193 1 0 0
1.330905 0 0 1
1.569468 0 0 1
2.646307 0 1 0
4.384386 1 0 0
3.130055 1 0 0
0.720927 0 0 1
1.407875 0 0 1
1.564657 0 0 1
27.99536 1 0 0
2.017347 0 1 0
1.353019 0 0 1
0.926063 0 0 1
Total 11 13 29
Identifier 2014
(RIC) Company Name X1 X2 X3 X4
ACST.JK Acset Indonusa Tbk PT 0.2665745857 0.2153851065 0.112757295 2.523097368
ADHI.JK Adhi Karya (Persero) Tbk PT 0.2631231067 0.1344826368 0.0689083951 0.766169702
APLN.JK Agung Podomoro Land Tbk PT 0.1797979854 0.1176802917 0.0648178366 0.493227956
ASRI.JK ALAM SUTERA REALTY Tbk PT -0.063662956 0.1829839455 0.1062664434 1.18703478
BAPA.JK Bekasi Asri Pemula Tbk PT 0.9071186501 0.1953216744 0.0548407931 0.397975463
BCIP.JK Bumi Citra Permai Tbk PT -0.196877328 0.1562586375 0.0881374889 5.075483777
BEST.JK Bekasi Fajar Industrial Estate Tbk PT 0.2165672127 0.3919759169 0.2627595645 7.958054293
BIPP.JK Bhuwanatala Indah Permai Tbk PT -0.05273246 -1.176157187 0.0370786696 1.454438272
BKDP.JK Bukit Darmo Property Tbk PT 0.1946856692 -0.191312653 -0.051610369 2.810471029
BKSL.JK Sentul City Tbk PT 0.488033029 0.0858693481 0.0229495053 0.62338442
BSDE.JK Bumi Serpong Damai Tbk PT 0.327640245 0.2378542863 0.1289033585 2.685565284
COWL.JK Cowell Development Tbk PT -0.055193944 0.0999570739 0.0511359042 3.993382652
CTRA.JK Ciputra Development Tbk PT 0.1263749418 0.0852214983 0.0800087434 1.379964548
DART.JK Duta Anggada Realty Tbk PT 0.1074386668 0.189591735 0.0682091545 1.159816428
DGIK.JK Nusa Konstruksi Enjiniring Tbk PT 0.263679063 0.1504629001 0.038056869 0.953016982
DILD.JK Intiland Development Tbk PT -0.047157293 0.0667313808 0.053192979 1.919319555
DUTI.JK Duta Pertiwi Tbk PT 0.3083074922 0.3926930602 0.0828231535 2.837994216
ELTY.JK Bakrieland Development Tbk PT -0.131591055 -0.036083932 0.09212505 0.417998653
EMDE.JK Megapolitan Developments Tbk PT 0.2596893199 0.0690847013 0.0601439508 1.15321417
FMII.JK Fortune Mate Indonesia Tbk PT 0.03102304 -0.0978779 0.0339991443 7.580193824
GAMA.JK Gading Development Tbk PT 0.1689900939 0.0266065123 0.0179526505 2.071334579
GMTD.JK Gowa Makassar Tourism Development Tb0.0082653639 0.2065517734 0.0737267823 0.627578412
GPRA.JK Perdana Gapura Prima Tbk PT 0.6191687722 0.1951294236 0.1291139738 2.256996649
GWSA.JK Greenwood Sejahtera Tbk PT 0.3931904059 0.3699923741 -0.009836272 4.741122053
ICON.JK Island Concepts Indonesia Tbk PT 0.0684629278 -0.063107617 0.0176471625 7.442967499
JKON.JK Jaya Konstruksi Manggala Pratama Tbk P 0.3031018241 0.2011483323 0.0914949874 7.520391823
JRPT.JK Jaya Real Property Tbk PT -0.14748642 0.3318875133 0.0942700012 3.900362059
KIJA.JK Kawasan Industri Jababeka Tbk PT 0.3964686118 0.1087316825 0.1058017501 1.390395317
KPIG.JK MNC Land Tbk PT 0.0617383574 0.0858500071 0.0141010885 2.871968909
LCGP.JK Eureka Prima Jakarta Tbk PT 0.8897963367 -0.006307939 0.0064319861 26.80174802
LPCK.JK Lippo Cikarang Tbk PT 0.312571732 0.371449556 0.1639729071 3.556812534
LPKR.JK Lippo Karawaci Tbk PT 0.6125029381 0.1517059956 0.0456722942 1.272425529
MDLN.JK Modernland Realty Tbk PT -0.041984067 0.2444727795 0.1057049382 1.310743242
MKPI.JK Metropolitan Kentjana Tbk PT -0.121700275 0.6883639183 0.1655221433 15.76530909
MTLA.JK Metropolitan Land Tbk PT 0.2895368178 0.2540543819 0.1047734494 3.023132407
MTSM.JK Metro Realty Tbk PT 0.7584345734 0.2188183766 0.0665519468 10.31411506
MYRX.JK Hanson International Tbk PT -0.051527788 -0.215689334 0.0161732734 13.31411651
NIRO.JK City Retail Developments Tbk PT 0.1225623421 0.0107421546 0.023513761 3.026556982
NRCA.JK Nusa Raya Cipta Tbk PT 0.3147668137 0.1328625166 0.1090472854 3.425501373
OMRE.JK Indonesia Prima Property Tbk PT -0.093760098 -0.320403133 0.0224769828 2.089326787
PLIN.JK Plaza Indonesia Realty Tbk PT 0.0192641795 0.3355167297 0.1010064089 6.624657566
PTPP.JK Pembangunan Perumahan (Persero) Tbk 0.24026276 0.0835412386 0.0864540539 1.659504544
PUDP.JK Pudjiadi Prestige Tbk PT 0.1498926779 0.4151847584 0.0476291051 1.622820556
PWON.JK Pakuwon Jati Tbk PT 0.0925388335 0.2484518699 0.16227707 4.574448781
RBMS.JK Ristia Bintang Mahkotasejati Tbk PT 0.3602740003 -0.085851865 0.0058784844 0.922406537
SCBD.JK Danayasa Arthatama Tbk PT 0.2298074849 0.2588198628 0.2914994965 3.07445857
SMDM.JK Suryamas Dutamakmur Tbk PT 0.1849655171 0.0242878911 0.0140049994 0.436747499
SMRA.JK Summarecon Agung Tbk PT 0.1031623734 0.216939247 0.0988619861 2.376250145
SSIA.JK Surya Semesta Internusa Tbk PT 0.3207197557 0.2513127612 0.147612981 1.440917994
TARA.JK Sitara Propertindo Tbk PT -0.246740117 0.0113541715 0.028744003 12.44807692
TOTL.JK Total Bangun Persada Tbk PT 0.3191129935 0.1833710676 0.1081293986 2.592293665
WIKA.JK Wijaya Karya (Persero) Tbk PT 0.0552458317 0.0954425072 0.0758198072 2.345961054
WSKT.JK Waskita Karya (Persero) Tbk PT 0.2678871725 0.0673441613 0.0634172019 2.232226045
Mean 0.1953269943 0.1201640792 0.0764330569 3.895159964
Median 0.1849655171 0.1504629001 0.0689083951 2.376250145
Standard Deviation 0.2495679416 0.2475977382 0.0607220878 4.624055419
Maksimum 0.9071186501 0.6883639183 0.2914994965 26.80174802
Minimum -0.246740117 -1.176157187 -0.051610369 0.397975463
2015
X5 Z-Score X1 X2 X3 X4 X5
0.78137299 3.2809454059 0.2998850543 0.2474039803 0.1199162635 1.822498209 0.916709222
1.013701671 2.1946875995 0.2032029318 0.145749326 0.0565241218 0.863474227 0.827390401
0.249045429 1.1369006 0.2093873568 0.128677163 0.0603551509 0.397100972 0.223614392
0.255352001 1.4954805893 0.0227471387 0.2127098501 0.112723013 0.623687644 0.21453766
0.228626338 2.0080926937 0.487654714 0.2347172963 0.0765916996 0.431776314 0.257906951
0.416065352 3.7305579771 -0.169632192 0.1655141456 0.0912635809 3.528789657 0.365864951
0.393990609 6.8406367805 0.1906092005 0.461580553 0.1292082052 3.522401427 0.229849121
0.102591627 -0.613310729 -0.019455087 -1.059028147 0.0569825967 1.74993665 0.162022315
0.013465723 1.4950845538 0.093566177 -0.186643247 0.0360443258 2.874823267 0.129513112
0.090194439 1.2449132357 0.1225206025 0.0987112965 0.0180766084 0.447851685 0.07134017
0.254351569 3.0146926011 0.2033194088 0.3148500916 0.093295617 2.694355248 0.197536079
0.170103906 2.8068881133 -0.003493778 0.0977077758 0.0849644507 1.251983263 0.15380912
0.252403407 1.612846983 0.140993282 0.1168237561 0.095488809 1.408551731 0.269353781
0.17393145 1.4875270315 0.0805814957 0.2393718357 0.1105850292 0.706510677 0.251841132
0.691597768 1.9091425827 0.2795321524 0.1761347331 0.0325686383 0.500473709 0.993474111
0.200625969 1.5625834539 0.0802214313 0.0930106676 0.0558622001 1.094295207 0.202871218
0.214693853 3.1083991255 0.3048677657 0.4332404852 0.058949525 3.646970174 0.189824118
0.260146917 0.603930534 -0.030415844 0.0016401339 0.0296454341 0.302188419 0.107430556
0.239878297 1.5362288192 0.2063126756 0.0929929757 0.0612664387 0.812593743 0.264015981
0.117960401 4.6772928556 0.090561147 -0.085952726 0.0317660038 11.52748741 0.09682411
0.09369801 1.6348427531 0.200634787 0.0586989926 0.0367049115 1.843098704 0.110918984
0.230214608 1.1468488104 0.3638191463 0.2537505179 0.0857623141 0.701952127 0.207725116
0.389278423 3.1818434616 0.4878975713 0.2186805837 0.0763145794 1.252172751 0.372568035
0.044931315 3.846513347 0.1152590808 0.7404871039 0.0097552309 2.479803382 0.032952858
1.123598771 5.6301837693 0.3897514931 -0.012367116 0.0152581018 4.07833673 0.616176964
1.353134087 6.7991011525 0.2689373855 0.2178889936 0.0867529885 6.449744303 1.227248748
0.213474366 3.1503066765 -0.111300791 0.3884395071 0.1190741484 2.802533526 0.289671261
0.331864668 2.1399156764 0.4853820977 0.1457592798 0.1039697047 1.227210032 0.328955922
0.079890569 2.0430826399 0.1033638345 0.10145311 0.019510728 4.413398382 0.101664857
0.039906291 17.200706082 0.8753754536 -0.011869219 0.014156429 30.01437204 0.083119966
0.344538623 3.9114068078 0.4855186979 0.5198585867 0.1922183867 2.93269287 0.391721764
0.212975631 2.0724116823 0.6401323601 0.1838037935 0.0760525693 1.072594103 0.298037304
0.191125695 1.6163676909 0.0338900468 0.287858463 0.1241158841 1.144097947 0.27182889
0.351989402 11.171547191 -0.140422569 0.5091169752 0.1231409135 7.3754886 0.267571375
0.301633 3.1613688132 0.3370204376 0.2880276486 0.1118079537 1.247266447 0.34382483
0.398414982 8.018988506 0.7483450065 0.2207127517 -0.044274728 4.884611378 0.227220671
0.031860171 7.7095848658 0.0111383357 -0.200477281 0.008732163 8.385595262 0.046539432
0.089167191 2.1439189465 0.0152305686 -0.025304946 -0.003650786 1.86338384 0.080793442
1.84955058 4.8099396398 0.2922924145 0.2243587209 0.107894909 1.811452895 1.795343643
0.307302055 1.0709226468 0.0645992996 -0.169110934 -0.002545031 2.849238689 0.303634863
0.337595691 5.1351758599 0.1166590045 0.3492056982 0.1107214239 6.38155609 0.334808362
0.938801118 2.6156872571 0.2490567572 0.0990000048 0.0870031257 1.534238874 0.852406846
0.259185153 2.1485915573 0.1779874661 0.4066485664 0.016128032 1.193384452 0.210444767
0.325846116 4.0616504725 0.0950371651 0.2748210844 0.0974401859 2.253999897 0.230894543
0.129215405 1.0129023611 0.4865128841 -0.059080421 0.0454362141 0.918782589 0.315718883
0.492006045 3.9318262548 0.1112544833 0.2651197279 0.021978997 2.616095531 0.172959324
0.111617671 0.6747281597 0.1463666628 0.0347753296 0.0215417241 0.297717472 0.131996306
0.299710703 2.4762180304 0.095784103 0.2620167626 0.1209754518 2.408693181 0.346799339
0.788166241 2.8686597847 0.1958594089 0.2856061589 0.0854327908 0.998522308 0.744899368
0.114531617 7.3968953615 -0.005434178 0.0098742724 0.0171553955 19.26621917 0.04316951
1.027355391 3.5689401382 0.1871837241 0.1672642557 0.0361519244 1.220913559 0.848053216
0.943604823 2.7918652793 0.0631814105 0.0957339619 0.0648505236 1.350394744 0.783395822
1.102216212 3.0555528758 0.2229313612 0.0795234398 0.0559942211 2.336930003 0.820186523
0.395632082 3.3836229313 0.2000417084 0.1535752136 0.0651630018 3.241778142 0.365263778
0.255352001 2.7918652793 0.1779874661 0.1672642557 0.0612664387 1.811452895 0.257906951
0.380070968 2.8962091972 0.208539013 0.2461803035 0.0447478495 4.882817063 0.340443667
1.84955058 17.200706082 0.8753754536 0.7404871039 0.1922183867 30.01437204 1.795343643
0.013465723 -0.613310729 -0.169632192 -1.059028147 -0.044274728 0.297717472 0.032952858
2016
Z-Score X1 X2 X3 X4 X5 Z-Score
3.1029923622 0.2029144368 0.198557345 0.0678497723 1.559749745 0.703223325 2.377422795
1.9716232092 0.3148183573 0.1067882793 0.037891266 0.638098667 0.560201332 1.589785316
1.0902236851 0.1115817917 0.1562594318 0.0687426806 0.242552538 0.243150756 0.965762972
1.2836811691 -0.056309833 0.2170606505 0.0793669059 0.564370414 0.14878245 0.984140775
1.6809361506 0.3790176837 0.2421383714 0.0421040503 0.442235604 0.137382719 1.33410856
2.8088110856 0.0288728334 0.1523541765 0.0472593068 0.358502001 0.253903973 0.870365094
3.642322378 0.2425633881 0.4052928746 0.0788291723 1.539858196 0.141669546 2.182790127
-0.107578859 0.013840684 -0.394543966 0.0322913803 0.765600292 0.084298068 0.113624086
1.823037083 -0.031590681 -0.231275692 -0.01029681 2.342432853 0.075966049 1.084991843
0.6842111252 0.086443418 0.0933807166 0.0240245685 0.595957948 0.050224863 0.721043564
2.8048228217 0.2983598134 0.2962959235 0.070321484 1.951739605 0.171507301 2.345742957
1.3164420261 0.0021702061 0.0525136895 0.0453820212 2.233331173 0.164755137 1.728990372
1.7596495487 0.1526865097 0.142666904 0.0919627951 1.153365732 0.2861635 1.661756005
1.4699780878 -0.043351587 0.2449174165 0.053136523 0.489254514 0.146816551 0.905114098
1.9733273102 0.2456725284 0.1620035671 0.0027869485 0.301382714 0.738991559 1.44324023
1.268245542 -0.035001723 0.1109388518 0.0444327324 0.92436561 0.213917 1.026337537
3.5430194123 0.3489311189 0.4505484532 0.0628168069 3.089786513 0.18711359 3.295895002
0.3512964091 -0.100999227 -0.04780168 -0.005220656 0.268090701 0.095011325 0.049566044
1.3288766917 0.1543094633 0.1381102605 0.0868780237 0.844844452 0.271992093 1.441402042
7.1055156849 0.3749351064 0.0731880762 0.3175570447 5.902457799 0.40900755 5.546715836
1.6597355584 0.1911173742 0.064823703 0.0049866559 2.084192118 0.08964085 1.67580971
1.7016684782 0.0258525479 0.3933458476 0.0918058074 0.98048726 0.238104246 1.708681968
2.2636140202 0.587832824 0.2634125344 0.0619382752 1.197654273 0.264344493 2.258866857
2.7276904631 0.0851610073 0.7665152935 -0.006095511 1.706781388 0.012305067 2.191450282
3.5577567978 0.2863470386 -0.0147601 -0.011945958 1.755934176 0.405567336 1.738602815
5.9988771579 0.2657436944 0.2632155499 0.101797236 5.276950284 1.221933552 5.399209469
2.7714937155 -0.007155728 0.4269415511 0.1258735811 3.321103481 0.28373951 3.278078319
2.1916139166 0.5747386039 0.1476643552 0.0802033874 1.193207721 0.32235075 2.196139476
3.0791435956 0.1464706492 0.1051905086 0.0181896033 4.129964649 0.102394301 2.96240633
19.17146184 0.9010374952 -0.014571634 0.0006094743 7.824415378 0.024335383 5.781597228
4.0921654034 0.5738216111 0.5824519841 0.1670004717 1.868069643 0.37158212 3.543828352
2.2150710141 0.6949539167 0.1718371571 0.0346334812 0.666438388 0.210606701 1.797170874
1.8088216907 -0.000398053 0.2899625248 0.1499489036 0.631677268 0.23066645 1.507667399
5.6408105189 -0.027743521 0.5035538914 0.1377334134 8.476956997 0.366851405 6.575560576
2.2653759304 0.3162976562 0.3007229919 0.0854098675 1.793937958 0.300827151 2.456603593
4.2166205502 0.6993817881 0.1813739874 -0.051437091 7.677422015 0.267518324 5.794735678
4.8389451424 -0.005419331 -0.135890099 -0.003079938 5.111434395 0.009863668 2.869712537
1.1688179762 0.327646635 -0.03401362 0.0046246816 2.121347752 0.160914718 1.792932566
3.8851682493 0.3451479446 0.2657098695 0.0854533456 0.906772719 1.804741347 3.398924956
1.8425069771 -0.016084914 0.7062015504 1.781371E-05 1.232308249 0.070518342 1.778637166
5.1546534143 0.1073508251 0.3468175467 0.1175479025 7.426388812 0.352069077 5.806655307
2.4890045326 0.2432305718 0.1067370886 0.0833561151 1.601584242 0.742073405 2.411987006
1.7604864484 0.1504644106 0.4196352704 0.0471476223 0.921579327 0.306064136 1.779584916
2.4013322663 0.0524484721 0.30112529 0.0983513678 2.353998093 0.246300062 2.465309004
1.5148736259 0.2559987076 -0.063975142 -0.01700666 1.537299065 0.088720932 1.171724434
2.3180907381 0.0274178186 0.2798036348 0.0208410661 2.649759863 0.182199045 2.263634961
0.6047199721 0.1658562024 0.0539867045 0.0412090495 0.248326132 0.183148322 0.74091121
2.6695306356 0.1535321062 0.2423127524 0.0955973851 1.499787973 0.299791133 2.035613757
2.253371882 0.161353207 0.2970056294 0.0833105045 0.574345452 0.753085821 1.974518628
11.66638509 0.0104956164 0.0139733064 0.0155076583 25.31096107 0.086378313 15.35542381
2.1502125966 0.1612932131 0.1772710692 0.0252227489 1.305941505 0.796221543 2.096790654
2.0096506774 0.1001280609 0.102702917 0.0625179761 1.390210445 0.69481784 1.992243007
2.7777740385 0.0706326384 0.0595411684 0.0418426303 1.667128083 0.466947142 1.768752003
2.97677128 0.1946191581 0.1913211082 0.0571929978 2.54061025 0.321522664 2.532803021
2.253371882 0.1535321062 0.1718371571 0.0472593068 1.537299065 0.243150756 1.974518628
2.924949501 0.2149349679 0.2074685477 0.0581527567 3.768173237 0.315560245 2.305940403
19.17146184 0.9010374952 0.7665152935 0.3175570447 25.31096107 1.804741347 15.35542381
-0.107578859 -0.100999227 -0.394543966 -0.051437091 0.242552538 0.009863668 0.049566044
2017
X1 X2 X3 X4 X5 Z-Score X1
0.3703486498 0.1693100471 0.0499234771 1.432468472 0.716691748 2.415205834 0.1904605672
0.1886517185 0.0993826146 0.0285450089 0.457789838 0.550569934 1.279454389 0.2535698706
0.0201931827 0.1731315019 0.0661436897 0.236505402 0.233624884 0.858081974 0.0768580064
-0.017433398 0.2269021609 0.0477707961 0.533843261 0.134532409 0.907879616 -0.039825535
0.4003392942 0.2466337161 0.069618243 0.806475365 0.18979324 1.727215085 0.413284081
0.1164860495 0.1924224443 0.1000085101 0.365287529 0.288700852 1.244189125 0.0506550868
0.2504987368 0.423249368 0.0999992128 1.327193338 0.158376368 2.176253609 0.2279949293
0.0143512621 -0.299937118 0.0232092911 0.439563661 0.069102975 0.006050352 0.0069342398
-0.239608339 -0.269974075 -0.022514485 2.291904668 0.066761001 0.701444679 -0.109901291
0.1030299146 0.1378272539 0.0566370684 1.442503722 0.106217204 1.474153644 0.1096738165
0.2821434339 0.3220930381 0.0634582871 1.828322985 0.171341444 2.265536542 0.2262336915
0.0621685132 0.0472270038 0.0375789356 1.869402788 0.163201551 1.547941717 -0.034095577
0.2190533928 0.2691134673 0.0636472925 1.3387464 0.231812639 1.882401344 0.2252791468
-0.035479764 0.2634256526 0.0516816172 0.393409247 0.124415672 0.855986596 -0.048567653
0.0854460692 -0.029774398 -0.062000413 0.403337957 0.712892349 0.804015964 0.0388025892
-0.021824238 0.1169887103 0.0341431541 0.528874779 0.192267575 0.757937284 -0.037890882
0.3166189537 0.4910378278 0.0780732239 2.809526786 0.205301596 3.214001993 0.3098069332
0.02181373 -0.088190544 0.0108408104 0.26832445 0.118705094 0.216997102 -0.021764755
0.2789691002 0.1643775802 0.0695116462 1.283835194 0.242325337 1.804483165 0.4433504633
0.3656034116 0.3804001514 0.3982699175 8.404509392 0.52112589 7.844195299 0.2544090121
0.2064896931 0.0652626469 0.0025833752 2.792729664 0.039913149 2.062832292 0.2644505058
0.0585606128 0.4738058035 0.0748037276 1.749873215 0.22476287 2.252892331 0.0650721325
0.6792110869 0.2827935891 0.0468326118 0.700190217 0.273381394 2.056273658 0.6528310065
0.1031828198 0.7789833047 0.0035216201 2.169667136 0.020312234 2.54792675 0.1098018696
0.3218308193 -0.00730696 0.0270803588 0.431646205 0.386749941 1.107202588 0.3516114166
0.2549466898 0.3124373503 0.1023089985 4.728417923 1.160591743 5.067004592 0.2371693879
-0.009233116 0.4666807087 0.1312176087 3.269152348 0.280634149 3.314610578 0.0374852777
0.587073285 0.1741750849 0.0635260194 1.059800629 0.273069194 2.064187804 0.5867430336
0.3089785828 0.2068503559 0.0025182579 3.035699794 0.066853473 2.556279863 0.215918211
0.8490821826 -0.012045765 0.0046061833 8.44685955 0.012875429 6.098097358 0.8566320151
0.6478928202 0.6596914055 0.0937060653 1.475507385 0.262607499 3.155555222 0.671236438
0.6707155648 0.1742204243 0.033404495 0.416624817 0.235710217 1.64233011 0.637227279
0.0691045241 0.2908070467 0.0754099029 0.463791469 0.169545638 1.185033037 0.0536943404
0.0360448662 0.5692946591 0.1669214045 11.94488016 0.387893701 8.942049858 0.1144062801
0.3395376861 0.3396505728 0.1000107617 1.92497639 0.29074728 2.65581718 0.3148421031
0.6937600026 0.161445067 -0.04603224 6.211304677 0.293110672 4.923591076 0.5394675281
-0.091413989 -0.125685707 0.0357006237 3.348053022 0.087990577 1.928097766 -0.110292007
0.3193089878 -0.037970458 -0.007952263 1.059346638 0.069523948 1.008206366 0.3344547426
0.3511462327 0.2739120767 0.0541578297 0.955693944 1.160309625 2.70569612 0.4098162679
0.0377573221 0.6909656909 -0.005678941 2.898285284 0.056796751 2.789120203 0.0215772996
-0.021270468 0.4774026747 0.1272454189 5.323858123 0.361752859 4.61519927 0.0297037253
0.2774320032 0.0934416793 0.0629569602 0.759036933 0.527263504 1.648907752 0.2203786837
0.2069461249 0.3844922035 0.0391915327 0.735031027 0.271131925 1.625395715 0.1236047189
0.0729699286 0.3438409399 0.0932765926 2.7513108 0.234162312 2.759361155 0.1504546393
0.2035486792 -0.112458891 -0.005081505 13.80828402 0.107141365 8.461087367 0.2817930955
-0.022292533 0.2807836414 0.0162257276 4.14847989 0.182517781 3.089671497 -0.010167625
0.0973880287 0.0603413275 0.0178997476 0.364539774 0.159639998 0.637180123 0.135915047
0.2153472715 0.2294883712 0.0678330329 0.935879849 0.259388082 1.621871565 0.1330600203
0.2062867284 0.2665584271 0.0546500059 0.565702093 0.527689597 1.662904849 0.2762610137
-0.022821696 0.0181709155 0.0149133501 44.97096846 0.041675791 27.07110741 -0.005532684
0.1697200585 0.2003544116 0.0436041066 1.111225815 0.806293154 2.09301951 0.1603294552
0.2788314853 0.0990163226 0.0531047649 0.698301496 0.499720307 1.56217036 0.1955725223
0.1372050807 0.0542731261 0.0481667843 0.595636214 0.387223771 1.140312123 0.00120352
0.2078233404 0.2107418575 0.0539090227 3.100237362 0.288995089 2.868573939 0.1998488302
0.2035486792 0.2003544116 0.0499234771 1.327193338 0.233624884 1.928097766 0.1603294552
0.2210094755 0.2203068339 0.0641174444 6.448051887 0.249818351 3.851682861 0.2138528344
0.8490821826 0.7789833047 0.3982699175 44.97096846 1.160591743 27.07110741 0.8566320151
-0.239608339 -0.299937118 -0.062000413 0.236505402 0.012875429 0.006050352 -0.110292007
2018 Average 20
X2 X3 X4 X5 Z-Score X1 X2
0.1005972133 0.0411945473 0.279396821 0.570432673 1.2376972238 0.2660366587 0.1862507384
0.0863244533 0.0521205774 0.251135389 0.534931207 1.2773991126 0.244673197 0.114545462
0.2009182086 0.0708119616 0.147120038 0.244633839 0.9376540963 0.1195636646 0.1553333194
0.2857720229 0.0894706656 0.499927512 0.188972682 1.1345828487 -0.0308969166 0.225085726
0.3216110302 0.0998548508 1.224678931 0.259376571 2.2673075112 0.5174828846 0.2480844177
0.2424733506 0.0869232922 0.259892407 0.22412496 1.0649148134 -0.0340991102 0.1818045509
0.4636727716 0.1048023888 1.071023493 0.175921759 2.0853603157 0.2256466935 0.4291542968
-0.291663218 0.0072687147 0.502159437 0.062209008 -0.013138078 -0.0074122722 -0.6442659269
-0.325615273 -0.034961046 1.467482817 0.055122907 0.2319469834 -0.0185696928 -0.2409641879
0.1354666794 0.0391778403 1.034250914 0.108398245 1.1784136147 0.1819401561 0.1102510589
0.3736187084 0.1101148204 1.172001128 0.225181188 2.0840555817 0.2675393185 0.3089424096
0.0258967734 0.0366302908 0.830726923 0.146789283 0.7599782935 -0.0056889159 0.0646604633
0.1639016535 0.0508762122 1.016876142 0.202144075 1.4779371107 0.1728774546 0.1555454559
0.2412930927 0.019359992 0.271371053 0.070109588 0.5756482434 0.0121242317 0.2357199465
-0.015404151 -0.028452284 0.267720586 0.662475172 0.7475875289 0.1826264804 0.0886845303
0.1245786735 0.0263346483 0.427168683 0.168190379 0.6386551088 -0.012330541 0.1024496568
0.4995151921 0.0592878185 2.075118154 0.162518765 2.6727038601 0.3177064527 0.4534070037
-0.108062015 0.0061741515 0.260470099 0.087997649 0.0863699049 -0.05259143 -0.0556996075
0.1724064745 0.0952844303 0.783945106 0.212287206 1.7683596379 0.2685262045 0.1273943984
0.4288636846 0.0149223548 10.16622542 0.043995157 7.0982342024 0.2233063434 0.1397242572
0.062781897 0.0022293015 1.90532942 0.047471864 1.6027867551 0.2063364908 0.0556347503
0.5209902587 0.060028233 2.826374175 0.183066836 2.8826267625 0.1043139607 0.3696888402
0.3074954293 0.0380959824 0.868409471 0.244588746 2.1027960923 0.6053882522 0.253502312
0.7797229965 -0.006668937 1.888757515 0.011802166 2.3463055987 0.1613190367 0.6871402146
0.0171280786 0.0546475764 0.390657064 0.355582052 1.2126704824 0.2836007391 -0.0160827427
0.3448419639 0.0715664883 3.191112724 1.069717264 3.9772391521 0.2659797963 0.267906438
0.5011268855 0.1323545199 2.715580768 0.25391353 3.0640527446 -0.0475381554 0.4230152332
0.166285589 0.0377178674 0.942966931 0.265815203 1.8902976373 0.5260811264 0.1485231983
0.2773451826 0.0005370057 3.236466157 0.061216439 2.6516411965 0.167293927 0.1553378328
-0.019061429 -0.007976844 14.16291618 0.003613607 9.4762760103 0.8743846966 -0.0127711972
0.3306409714 0.0285531199 0.216931795 0.117749012 1.6093369802 0.5382082598 0.4928185007
0.1495795577 0.0207289614 0.172693258 0.192047237 1.3362324075 0.6511064117 0.1662293856
0.3246711426 0.0851558511 0.376547586 0.218902496 1.2426291398 0.0228613584 0.2875543913
0.6748704849 0.1617379878 9.371396273 0.37222976 7.6071868007 -0.0278830437 0.5890399858
0.3584021763 0.100877094 1.612822602 0.259261239 2.4368301685 0.3194469402 0.3081715543
0.1047629551 -0.045398605 4.98225791 0.306218204 3.9367245417 0.6878777797 0.1774226276
-0.117839712 0.0130136625 2.633597319 0.088441086 1.4133341472 -0.0495029556 -0.1591164266
-0.031041545 -0.000189397 0.708652588 0.077853945 0.8595294768 0.2238406552 -0.0235176828
0.275720718 0.0408228173 0.845735844 0.923796125 2.4345034936 0.3426339347 0.2345127803
0.6785794204 -0.015384738 5.481168225 0.043014793 4.2564198926 0.0028177818 0.3172465189
0.3919226922 0.1165009218 2.739942699 0.346907651 2.9561934749 0.0503414533 0.3801730683
0.0972404072 0.0604401082 0.368979448 0.514620117 1.3309049321 0.2460721552 0.0959920837
0.4145077313 0.005056936 0.928684867 0.269628608 1.5694676175 0.1617790797 0.408093706
0.3752208936 0.0982310973 2.289944216 0.244771038 2.646307296 0.0926898077 0.3086920155
-0.021890283 0.070242456 5.856532924 0.334505841 4.3843859609 0.3176254733 -0.0686513203
0.2871292297 0.0267286847 4.123885575 0.179534353 3.1300547863 0.0672039259 0.2743312193
0.0630521739 0.013186535 0.464023098 0.149117628 0.7209269762 0.1460982916 0.0472886853
0.2327810848 0.0620200419 0.766429435 0.260389918 1.4078753617 0.1401771749 0.2367076436
0.341582445 0.0294701489 0.485792693 0.369900471 1.5646572129 0.2320960227 0.2884130843
0.0177043526 0.0146986905 46.47927524 0.041553054 27.995355219 -0.0540066118 0.0142154037
0.2103625583 0.0369450387 0.853594674 0.905423314 2.0173474407 0.1995278889 0.1877246725
0.0876284403 0.048147537 0.449172591 0.572991252 1.3530186092 0.1385918622 0.0961048298
0.0682468888 0.0632550216 0.271836979 0.461847349 0.9260625025 0.1399719545 0.0657857569
0.2150689993 0.0446144791 2.804097345 0.267043481 2.6349744299 0.1995320063 0.1781742516
0.2103625583 0.0391778403 0.928684867 0.218902496 1.6027867551 0.1728774546 0.1774226276
0.2222332242 0.0435602927 6.628010495 0.229257822 3.9401540046 0.2064266384 0.2089482915
0.7797229965 0.1617379878 46.47927524 1.069717264 27.995355219 0.8743846966 0.6871402146
-0.325615273 -0.045398605 0.147120038 0.003613607 -0.013138078 -0.0540066118 -0.6442659269
Average 2013 - 2018 Classification
X3 X4 X5 Z-Score Healthy Gray Potency
0.078328271 1.523442123 0.7376859916 2.4828527242 0 1 0
0.0487978738 0.5953335645 0.6973589089 1.6625899254 0 0 1
0.0661742639 0.303301381 0.2388138599 0.9977246655 0 0 1
0.0871195648 0.6817727223 0.1884354403 1.1611529996 0 0 1
0.0686019273 0.6606283355 0.2146171639 1.8035320001 0 0 1
0.0827184358 1.9175910742 0.3097320176 1.943767619 0 1 0
0.1351197087 3.0837061492 0.2199614808 3.385472642 1 0 0
0.0313661305 0.9823396626 0.0960447985 -0.1228706457 0 0 1
-0.0166676769 2.3574229267 0.0681657584 1.0673010285 0 0 1
0.0321731182 0.8287897378 0.0852749841 1.0605470367 0 0 1
0.0932187134 2.0663968499 0.203983516 2.5029701007 0 1 0
0.0511383205 2.0357653599 0.1597317993 1.6320481043 0 0 1
0.0763967705 1.2595009107 0.2483754803 1.6789181981 0 0 1
0.0605944632 0.6040723835 0.1534228785 1.0588508114 0 0 1
-0.0034080483 0.4851863895 0.7598861917 1.3754627231 0 0 1
0.0427931428 0.9788047667 0.195574428 1.0507517852 0 0 1
0.0683901056 2.8918791686 0.1918903844 3.1668038785 1 0 0
0.026712958 0.3034144644 0.1338583083 0.2616319988 0 0 1
0.0746168979 0.975686533 0.246099783 1.5758700712 0 0 1
0.159302893 8.7161747684 0.2377826217 6.4543907757 1 0 0
0.0128913789 2.1393368969 0.0763285713 1.7272014136 0 0 1
0.0772253729 1.3772530376 0.2167747352 1.93854367 0 1 0
0.0704590845 1.2550846722 0.3088322184 2.3726788179 0 1 0
-0.0018647739 2.5972262947 0.0244607279 2.731977288 0 1 0
0.0205374484 2.819908335 0.577535013 2.6492832906 0 1 0
0.0907841397 5.4333234115 1.2065250788 5.4482863047 1 0 0
0.1205579719 3.2017464365 0.2642865633 3.1157084067 1 0 0
0.0782437458 1.162716126 0.3044111475 2.096430902 0 1 0
0.0109713367 3.5374995782 0.0824039279 2.6585107249 0 1 0
0.0035654457 17.450062231 0.0327701352 11.5456277035 1 0 0
0.1290901901 2.0100028455 0.2976398035 3.2624585531 1 0 0
0.0420983602 0.7201552191 0.2298754177 1.8126432177 0 1 0
0.108067096 0.7853715023 0.2164138338 1.4721037915 0 0 1
0.1510111725 10.586806224 0.3493071288 7.9874309889 1 0 0
0.1005758253 1.9204271609 0.2992587 2.5951991371 0 1 0
-0.0241181433 6.8139422072 0.2984965704 5.3781320703 1 0 0
0.0141079569 6.5585593017 0.0529389868 3.7519348917 1 0 0
0.0032691993 1.75585756 0.0956506489 1.3946810663 0 0 1
0.0794752374 1.5890313549 1.5067482639 3.4468464917 1 0 0
-0.0002227826 2.9100654467 0.1562533608 2.3475213773 0 1 0
0.1146044152 5.6992806582 0.3466267279 4.7335754653 1 0 0
0.0760420726 1.1846688082 0.7150329981 2.0992982961 0 1 0
0.0310306456 1.080300046 0.2632909178 1.7767052508 0 0 1
0.1099152627 2.8447403575 0.2563948144 2.8667920387 0 1 0
0.0198937979 4.6086610276 0.1950604853 3.3089947497 1 0 0
0.0754547944 3.3225358859 0.2418433095 2.9466556476 1 0 0
0.0215684111 0.3622707951 0.147103985 0.6756932883 0 0 1
0.0890575796 1.5974081165 0.293215835 2.04222187 0 1 0
0.0800952862 0.8130561081 0.6367482998 2.0648224714 0 1 0
0.0182038195 29.695100172 0.0654616569 17.8970333786 1 0 0
0.0500106435 1.4167938436 0.8766693234 2.3852620679 0 1 0
0.0608881218 1.2468080662 0.6989060088 1.9417895865 0 1 0
0.0545351718 1.4207514649 0.6476841994 1.9336907085 0 1 0
0.0594625117 3.1163766125 0.3276914187 2.8793491202 0 1 0
0.0661742639 1.5974081165 0.2388138599 2.096430902 0 1 0
0.0428362577 4.7140450129 0.2928098859 2.8248748988 0 1 0
0.159302893 29.695100172 1.5067482639 17.8970333786 1 0 0
-0.0241181433 0.303301381 0.0244607279 -0.1228706457 0 0 1
15 19 19
28.3% 35.8% 35.8%
Total 53
100%
74 77 114
27.92% 29.06% 43.02%
Total 265

Z-Score Construction Firm

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Z-Score Construction Firm

Загружено:

Авторское право:

Доступные форматы

Working Capital Total Revenue

Z-Score formula = 1,2X1 + 1,4X2 + 3,3X3 + 0,6X4 + 0,99X5

Вам также может понравиться