Total aset lancar 2,814,123 2,403,615 1,691,694 Total liabilitas jangka pendek 3,522,133 4,110,955 3,759,265
TOTAL ASET 21,512,371 18,559,354 14,964,431 TOTAL LIABILITAS & EKUITAS 21,512,371 18,559,354 14,964,431
PT. ASTRA AGRO LESTARI Tbk
LAPORAN LABA RUGI
(Dinyatakan dalam jutaan Rupiah)
Kas dan setara kas pada awal thn 611,181 709,090 227,769
Kas dan setara kas pada akhir thn 294,441 611,181 709,090
PT. ASTRA AGRO LESTARI Tbk
LAPORAN PERUBAHAN MODAL
(Dinyatakan dalam jutaan Rupiah)
2014
Saldo 1 Januari 2014 787,373 83,603 157,500 8,861,751 9,890,227 373,127 10,263,354
Deviden kas - - - (943,272) (943,272) (71,746) (1,015,018)
Laba komprehensif tahun berjalan - - - 2,468,849 2,468,849 116,593 2,585,442
Saldo 31 Desember 2014 787,373 83,603 157,500 10,387,328 11,415,804 417,974 11,833,778
2015
Saldo 1 Januari 2015 787,373 83,603 157,500 10,387,328 11,415,804 417,974 11,833,778
Deviden kas - - - (743,280) (743,280) (81,114) (824,394)
Laba komprehensif tahun berjalan - - - 612,292 612,292 77,111 689,403
Saldo 31 Desember 2015 787,373 83,603 157,500 10,256,340 11,284,816 413,971 11,698,787
A. Rasio Likuiditas
1. Current ratio : Aktiva lancar
x 100%
Hutang lancar
2013 = 1,691,694
X 100 % =
3,759,265
2014 = 2,403,615
X 100 % =
4,110,955
2015 = 2,814,123
X 100 % =
3,522,133
B. Rasio Aktivitas
1. Total operating asset turnover :
2013 =
45 %
2014 =
58 %
2015 =
80 %
2. Receivables turnover :
40 % 2013 =
x 100% =
(
46 % 2014 =
x 100% =
(
56 % 2015 =
x 100% =
(
1,638,396 2013 = (
x 100% = x 100% = 44 %
3,759,265
2,035,762 2014 = (
x 100% = x 100% = 50 %
4,110,955
2,660,718 2015 = (
x 100% = x 100% = 76 %
3,522,133
4. Inventory turn over :
x 100%
2013 =
x 100% = 36 %
2014 =
x 100% = 35 %
% 2015 =
x 100% = 29 %
2013 =
2014 =
2015 =
2013 =
2014 =
2015 =
2013 =
2014 =
2015 =
ing asset turnover : Penjualan bersih
total aktiva
12,674,999
= 0.85
14,964,431
16,305,831
= 0.88
18,559,354
13,059,216
= 0.61
21,512,371
12,674,999
= 40
674,702 + 146,461 + 126,328 ) / 3
16,305,831
= 52
674,702 + 146,461 + 126,328 ) / 3
13,059,216
= 41
674,702 + 146,461 + 126,328 ) / 3
8,592,003
= 10.70
802,978
11,352,975
= 8.88
1,278,120
9,977,118
= 5.90
1,691,575
12,674,999
= (6.1)
1,691,694 - 3,759,265
16,305,831
= (9.6)
2,403,615 - 4,110,955
13,059,216
= (18.4)
2,814,123 - 3,522,133
12,674,999
= 1.1
12,018,826
16,305,831
= 1.1
14,852,284
13,059,216
= 0.8
16,509,560
hari
hari
hari
C. Rasio Leverage
1. Total debt to total capital asset ratio (Debt rasio) : Total Hutang
x 100%
Total aktiva
2013 = 4,701,077
X 100 % = 31
14,964,431
2014 = 6,725,576
X 100 % = 36
18,559,354
2015 = 9,813,584
X 100 % = 46
21,512,371
2013 = 4,701,077
X 100 % = 46
10,263,354
2014 = 6,725,576
X 100 % = 57
11,833,778
2015 = 9,813,584
X 100 % = 84
11,698,787
2013 = 941,812
X 100 % = 9
10,263,354
2014 = 2,614,621
X 100 % = 22
11,833,778
2015 = 6,291,451
X 100 % = 54
11,698,787
2013 = 2,598,613
= 178
14,608
2014 = 3,681,837
= 198
18,593
2015 = 1,175,513
= 42
27,776
2013 = 2,598,613
X 100 % = 17,789
14,608
2014 = 3,681,837
X 100 % = 19,802
18,593
2015 = 1,175,513
X 100 % = 4,232
27,776
TUGAS
RASIO KEUANGAN
PT. ASTRA AGRO LESTARI Tbk
(Dinyatakan dalam jutaan Rupiah)
D. Rasio Profitabilitas
1. Gross profit margin :
2013 =
%
2014 =
%
2015 =
%
2013 =
%
2014 =
%
2015 =
%
3. Operating ratio :
2013 =
%
2014 =
%
2015 =
%
14,392,448 2014 =
x 100% = 550 %
2,614,621
17,934,287 2015 =
x 100% = 285 %
6,291,451
2013 =
2014 =
2015 =
2013 =
x 100% = 17788.9718 %
2014 =
x 100% = 19802.275 %
2015 =
x 100% = 4232.11766 %
2013 =
%
2014 =
%
2015 =
%
k
h)
ncome ratio (Operating profit margin) : Penjualan bersih - Harga pokok Penjualan - By adm dll
Penjualan bersih
2,585,442
X 100 % = 16 %
16,305,831
689,403
X 100 % = 5 %
13,059,216
2,598,613
X 100 % = 17 %
14,964,431
3,681,837
X 100 % = 20 %
18,559,354
1,175,513
X 100 % = 5 %
21,512,371
1,937,046
X 100 % = 13 %
14,964,431
2,585,442
X 100 % = 14 %
18,559,354
689,403
X 100 % = 3 %
21,512,371
1,937,046
X 100 % = 19 %
10,263,354
2,585,442
X 100 % = 22 %
11,833,778
689,403
X 100 % = 6 %
11,698,787
%
x 100%
x 100% = 19 %
x 100% = 20 %
x 100% = 9 %
%
E. RASIO PASAR F. ANALISIS TREND
1. Rasio harga/laba (P/E) : Harga per saham No. Perkiraa
Laba per saham 1 NERACA
AKTIVA
2013 = 25,100 1
= 21.93
1,144.43 2
3
2014 = 24,250 4
= 15
1,590.40 5
2015 = 15,850
= 40
393.15
6
2. Rasio arus kas : Harga per saham 7
Arus kas per saham PASIVA
1
2013 = 25,100 2
= 0.110199
227,769 MODAL
1
2014 = 24,250 2
= 0.0341988
709,090
2 LAPORAN LABA R
2015 = 15,850
= 0.0259334
611,181
2014 = 11,833,778
= 7.5374382
1,570,000
2015 = 11,698,787
= 7.4514567
1,570,000
2014 = 24,250
= 3,217
7.54
2015 = 15,850
= 2,127
7.45
TUGAS
RASIO KEUANGAN
PT. ASTRA AGRO LESTARI Tbk
(Dinyatakan dalam jutaan Rupiah)
ANALISIS TREND
Perkiraan Tahun 2015 Tahun 2014 Tahun 2013 Average Industry
NERACA
AKTIVA
Kas 294,441 611,181 709,090 538,237
Piutang 674,702 146,461 126,328 315,830
Persediaan 1,691,575 1,278,120 802,978 1,257,558
Investasi 109,215 29,213 8,382 48,937
Tanaman Perkebunan
1. Tanaman menghasilkan 4,098,397 3,820,764 3,352,681 3,757,281
2. Tanaman blm menghasilkan 2,587,876 2,186,088 1,621,184 2,131,716
3. Perkebunan plasma 461,556 510,429 551,249 507,745
Aktiva tetap 9,361,731 8,335,003 6,493,712 8,063,482
Goodwill 55,951 55,951 55,951 55,951
PASIVA
Kewajiban jangka pendek 3,522,133 4,110,955 3,759,265 3,797,451
Kewajiban jangka panjang 6,291,451 2,614,621 941,812 3,282,628
MODAL
Modal disetor 11,698,787 11,833,778 10,263,354 11,265,306
L/R berjalan 695,684 2,622,072 1,903,884 1,740,547
Keterangan
Kas pada tahun 2013 bisa dijadikan patokan untuk menghitung naik atau turunnya kas di tahun 2014 dan 2015.
Untuk tahun 2013 ke tahun 2014 mengalami penurunan, begitu juga di tahun 2013 ke tahun 2015 masih mengalami pe
Dari Tahun 2013 ke Tahun 2014 Dari Tahun 2013 ke Tahun 2015 Dari Tahun 2014 ke Tahun 2015
% Turun
% Naik
% Naik
% Naik
% Naik
% Naik
% Turun
% Naik
% Tetap
% Turun
% Naik
% Turun
% Turun
% Turun
% Turun
% Naik
% Turun