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
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
Go Public
Rawan
Bangkrut
(Grey
Area)
Sehat
2.99