Anda di halaman 1dari 3

x1

x2
x3
x4
x5

Modal Kerja
Total Aset

3881669
26,533,336

Laba ditahan
Total Harta

7,179,242
26,533,336

EBIT
Total Harta

6,720,450
26,533,336

Market Value of equity


Book Value of debt
Penjualan
Total Aset

84700
67050
36,199,035
26,533,336

Z = 1,2 (X1) + 1,42 (X2) + 3,3 (X3) + 0,6 (X4) + 0,999 (X5)
3.516465957 Model Altman
Z = 0,717(X1) + 0,874 (X2) + 3,107 (X3) + 0,420 (X4) + 0,998 (X5)
3.020441795 Model Altman Revisi

Bankrut

1.81

x1

0.146294

x2

0.270574

x3

0.253283

x4

1.263236

x5

1.364285

Model Altman

Tingkat Keakurasi 94%

Go Public

Model Altman Revisi

Tingkat Keakurasi 95%

Go Public + Tidak Go Pubic

Rawan
Bangkrut
(Grey
Area)

Sehat

2.99

Anda mungkin juga menyukai