DATA PER LEMBAR SAHAM DAN RASIO KINERJA

RUMUS 2017 2018

(−12,115 𝑥 1.000.000) (−7,987 𝑥 1.000.000)
= 𝑅𝑝-19,48
𝐿𝑎𝑏𝑎 𝑠𝑒𝑡𝑒𝑙𝑎ℎ 𝑝𝑎𝑗𝑎𝑘 (410,000,000)
EPS (410,000,000)
𝐿𝑒𝑚𝑏𝑎𝑟 𝑠𝑎ℎ𝑎𝑚 𝑏𝑒𝑟𝑒𝑑𝑎𝑟 = 𝑅𝑝 − 29,548
(791,873 𝑥 1.000.000)
𝐸𝑘𝑢𝑖𝑡𝑎𝑠 𝑝𝑒𝑚𝑒𝑔𝑎𝑛𝑔 𝑠𝑎ℎ𝑎𝑚 (725,870 𝑥 1.000.000) = 𝑅𝑝1931,39
BVPS = 𝑅𝑝 1770,41 410,000,000
𝐿𝑒𝑚𝑏𝑎𝑟 𝑠𝑎ℎ𝑎𝑚 𝑏𝑒𝑟𝑒𝑑𝑎𝑟 (410,000,000)

𝐷𝑖𝑣𝑖𝑑𝑒𝑛 0 0
DPS =0 =0
𝐿𝑒𝑚𝑏𝑎𝑟 𝑠𝑎ℎ𝑎𝑚 𝑏𝑒𝑟𝑒𝑑𝑎𝑟 410,000,000 410,000,000
1,940
=Rp -99,589
Price Earning Ratio 𝐻𝑎𝑟𝑔𝑎 𝑠𝑎ℎ𝑎𝑚 1,700 −19,48
= 𝑅𝑝 − 57,533
(PER) 𝐸𝑃𝑆 −29,548
1,940
Price to Book 𝐻𝑎𝑟𝑔𝑎 𝑠𝑎ℎ𝑎𝑚 = 1,004
1,700 1931,39
Value 𝐵𝑉𝑃𝑆 = 0,960
1770,41
𝐷𝑃𝑆 0 0
Dividen Pay Out =0 =0
𝐸𝑃𝑆 −29,548 −19,48
𝐷𝑃𝑆 0 0
Dividen Yield =0 =0
𝐻𝑎𝑟𝑔𝑎 𝑠𝑎ℎ𝑎𝑚 1,700 1,940
(−12,115 𝑥 1.000.000)
=-5,545% (−7,987 𝑥 1.000.000)
𝐿𝑎𝑏𝑎 𝑠𝑒𝑡𝑒𝑙𝑎ℎ 𝑝𝑎𝑗𝑎𝑘 ( 2,184,771 𝑥 1.000.000)
Net Profit Margin (1,830,842 𝑥 1.000.000)
𝑃𝑒𝑛𝑑𝑎𝑝𝑎𝑡𝑎𝑛
= −0,436%
(−7,987 𝑥 1.000.000)
𝐿𝑎𝑏𝑎 𝑠𝑒𝑡𝑒𝑙𝑎ℎ 𝑝𝑎𝑗𝑎𝑘 (−12,115 𝑥 1.000.000)
ROI ( 1,676,776 𝑥 1.000.000)
=-7,225% (1,910,999 𝑥 1.000.000)
𝑇𝑜𝑡𝑎𝑙 𝐴𝑘𝑡𝑖𝑣𝑎 = −0,417%
 (−12,115 𝑥 1.000.000)
𝐿𝑎𝑏𝑎 𝑠𝑒𝑡𝑒𝑙𝑎ℎ 𝑝𝑎𝑗𝑎𝑘 (−7,987 𝑥 1.000.000)
ROE (725,870 𝑥 1.000.000) =-1,01%
𝐸𝑘𝑢𝑖𝑡𝑎𝑠 𝑝𝑒𝑚𝑒𝑔𝑎𝑛𝑔 𝑠𝑎ℎ𝑎𝑚 (791,873 𝑥 1.000.000)
= −1,67%
 Nilai Economic Value Added (EVA)
rumus 2017 2018
𝑇𝑜𝑡𝑎𝑙 𝑢𝑡𝑎𝑛𝑔 950,907 𝑥 1.000.000 1,119,126 𝑥 1.000.000
= =
D 𝑇𝑜𝑡𝑎𝑙 𝑢𝑡𝑎𝑛𝑔 & 𝑒𝑘𝑢𝑖𝑡𝑎𝑠 950,907 + 725,870 𝑥 1.000.000 1,119,126 + 791,873 𝑥 1.000.000

𝐵𝑒𝑏𝑎𝑛 𝑏𝑢𝑛𝑔𝑎 1,978,987 𝑥 1.000.000 1,978,987𝑥 1.000.000

= =
RD 𝑈𝑡𝑎𝑛𝑔 𝑗𝑎𝑛𝑔𝑘𝑎 𝑝𝑎𝑛𝑗𝑎𝑛𝑔 37,672 𝑥 1.000.000 29,922 𝑥 1.000.000

𝑇𝑜𝑡𝑎𝑙 𝑒𝑘𝑢𝑖𝑡𝑎𝑠 725,870 𝑥 1.000.000 791,873 𝑥 1.000.000

= =
E 𝑇𝑜𝑡𝑎𝑙 𝑢𝑡𝑎𝑛𝑔 & 𝑒𝑘𝑢𝑖𝑡𝑎𝑠 950,907 + 725,870 𝑥 1.000.000 1,119,126 + 791,873 𝑥 1.000.000

𝐿𝑎𝑏𝑎 𝑏𝑒𝑟𝑠𝑖ℎ 𝑠𝑒𝑡𝑒𝑙𝑎ℎ 𝑝𝑎𝑗𝑎𝑘 −12,115 𝑥 1.000.000 −7,987 𝑥 1.000.000

RE = =
𝑇𝑜𝑡𝑎𝑙 𝑒𝑘𝑢𝑖𝑡𝑎𝑠 725,870 𝑥 1.000.000 791,873 𝑥 1.000.000

𝐵𝑒𝑏𝑎𝑛 𝑝𝑎𝑗𝑎𝑘 8,512 𝑥 1.000.000 4,051 𝑥 1.000.000

TAX = =
𝐿𝑎𝑏𝑎 𝑏𝑒𝑟𝑠𝑖ℎ 𝑠𝑒𝑏𝑒𝑙𝑢𝑚 𝑝𝑎𝑗𝑎𝑘 −3,603 𝑥 1.000.000 −3,936 𝑥 1.000.000

WACC [(D× 𝑟𝑑)(1 − 𝑡𝑎𝑥) + (𝐸 × 𝑟𝑒)] [(87,84×10,13)(1-(-134,26)+(12,15×(-42,04)]