No Nama Perusahaan Aktiva Lancar Total Aset Retained Earning EBIT

1 KIAS 527456425 1767603505 443768803 -17525687.595

2 TOTO 1316631634 2826490815 1575097871 103460830
3 ARNA/ARWANA 740190524 1601346561 921185324 58607067
4 MARK 133906065 227599575 68487189 8735550
5 IKAI/INTI KERAMIK 8077769 229825182 501523954 53433408

<1,23 bangkrut
1,23 - 2,90 grey area
>2,90 tidak bangkrut
Total Equity Total Hutang Sales X1 X2 X3
1426730296 340873208 220805936 0.298402002 0.251056757 -0.00991494
1693791596 1132699218 574793688 0.465818473 0.557262689 0.036603986
1029399792 571946769 441483489 0.462230064 0.575256691 0.036598615
166843865 60755709 50638820 0.588340576 0.300910883 0.038381223
229825182 335252238 13297423 0.03514745 2.182197571 0.23249588
X4 X5 Z-Score
4.185516088 0.12491825 2.277129569 B
1.49535867 0.203359475 1.748691729 B
1.799817479 0.275695155 1.960683427 B
2.746143 0.222490837 2.169163177 B
0.685529151 0.05785886 2.940973561 TB
No Perusahaan Aktiva Lancar Total Aset EBIT EBT
1 KIAS 527456425 1767603505 -17525687.595 -17525929
2 TOTO 1316631634 2826490815 103460830 98772411
3 ARNA/ARWANA 740190524 1601346561 58607067 53409124
4 MARK 133906065 227599575 8735550 8206207
5 IKAI/INTI KERAMIK 8077769 229825182 53433408 53218962

<0,862 bangkrut
>0,862 tidak bangkrut
Hutang Lancar Sales A B C D Score
169750005 220805936 0.298402002 -0.00991494 -0.10324553 0.12491825 0.258740439
573582902 574793688 0.465818473 0.036603986 0.172202502 0.203359475 0.787164705
455152838 441483489 0.462230064 0.036598615 0.117343274 0.275695155 0.776179339
54785566 50638820 0.588340576 0.038381223 0.149787756 0.222490837 0.911677401
239659851 13297423 0.03514745 0.23249588 0.222060398 0.05785886 0.919667632
B
B
B
TB
TB
No Perusahaan ROA DAR CR Score
1 KIAS -0.0042577 0.192844836 3.107254253 -3.19405379 TB
2 TOTO 0.026208933 0.4007439939 2.295451328 -2.14288124 TB
3 ARNA/ARWANA 40003692 0.3571661394 1.626246092 -180016616 TB
4 MARK 0.025548835 0.2669412234 2.444185116 -2.90318152 TB
5 IKAI/INTI KERAMIK -0.02002992 1 0.033705141 4.104744724 B

ROA =LABA BERSIH SETELAH PAJAK/TOTAL RATA-RATA ASET

DAR = TOTAL HUTANG/TOTAL ASET
CR ASET LANCAR/HUTANG LANCAR
No Perusahaan Altman Springate Zmijewski Prediksi
1 KIAS B B TB B
2 TOTO B B TB B
3 ARNA B B TB B
4 MARK B TB TB TB
5 IKAI TB TB B TB