ROA
ROE
46.354
100 =1,20
3.856 .594
46.354
100 =4,39
1.054 .149
Total Laba
100
Pendapatan
46.354
100 =3,48
1.328 .361
( penjualanB Operasi)( 1{
NOPAT
1.215.211 x 0,72
874.951
NOA
1.241.645
RNOA
NOPAT
NOA
beban pajak
})
laba sebelum operasi
874.951
=0,7046
1.241 .645
Ekuitas
kewajiban+ ekuitas
1.054 .149
=27,3
2.802445+1.054 .149
Tahun 2012
ROA
ROE
NOPAT
41.343
100 =1,02
4.057 .774
41.343
100 =3,65
1.133 .547
Total Laba
100
Pendapatan
41.343
100 =2,54
1.629 .423
( {
( penjualanB Operasi ) 1
( {
( 1.629.423128.394 ) 1
12.663
54.006
1.501.029 ( 10,23 )
1.155.792
NOA
beban pajak
laba sebelum operasi
})
})
1.887 .512921.156
966.356
RNOA
1.155 .792
=1,2 %
966.356
Ekuitas
kewajiban+ ekuitas
1,133,547
=27,9
2.921,227+ 1,133.547
Tahun 2013
ROA
ROE
NOPAT
39.067
100 =0,9
4.334 .859
39.067
100 =3,3
1.175 .161
Total Laba
100
Pendapatan
39.067
100 =2.8
1.407 .570
( {
( penjualanB Operasi ) 1
beban pajak
laba sebelum operasi
})
( {
886.705
NOA
2.053.6921.095.268
958.424
RNOA
886.705
100 =0,92
958.424
Ekuitas
kewajiban+ ekuitas
1.175.161
=27.1 %
3.159 .698+1.175 .161
11.864
39.067
})