Lampiran 1

DAFTAR SAMPEL PERUSAHAAN FOOD AND BEVERAGES

Kriteria Penentuan
Sampel
No. Nama Perusahaan Kode Sampel

1 2 3 4
1 PT. Akasha Wira International Tbk. ADES √ √ - √
2 PT. Tiga Pilar Sejahtera Food Tbk. AISA √ √ √ √ Sampel 1
3 PT. Tri Banyan TirtaTbk. ALTO √ √ √ √ Sampel 2
4 PT. Aqua Golden Mississippi Tbk. AQUA ‐ ‐ - ‐
5 PT. Wilmar Cahaya Indonesia Tbk. CEKA √ √ √ √ Sampel 3
6 PT. Davomas Abadi Tbk. DAVO ‐ ‐ - ‐
7 PT. Delta Djakarta Tbk. DLTA √ √ √ √ Sampel 4
PT. Indofood CBP Sukses
8
MakmurTbk. ICBP √ √ √ √ Sampel 5
9 PT. Indofood Sukses Makmur Tbk. INDF √ √ √ √ Sampel 6
10 PT. Multi Bintang Indonesia Tbk. MLBI √ √ √ √ Sampel 7
11 PT. Mayora Indah Tbk. MYOR √ √ √ √ Sampel 8
12 PT. Prashida Aneka NiagaTbk. PSDN √ √ √ √ Sampel 9
13 PT. Nippon Indosari CorporindoTbk. ROTI √ √ √ √ Sampel 10
14 PT. Sekar BumiTbk. SKBM √ √ √ √ Sampel 11
15 PT. Sekar LautTbk. SKLT √ √ √ √ Sampel 12
16 PT. Siantar Top Tbk. STTP √ √ √ √ Sampel 13
17 PT. Ultra Jaya Milk Tbk. ULTJ √ √ √ √ Sampel 14
 Lampiran 2
RINGKASAN DATA PERUSAHAAN DENGAN MODEL SPRINGATE
TAHUN 2011-2015

Tahun Aset Lancar Kewajiban Lancar Modal Kerja EBIT EBT Total Aset Penjualan

PT. Tiga Pilar Sejahtera Food Tbk.

2011 1,726,581,000,000 911,836,000,000 814,745,000,000 298,148,000,000 185,179,000,000 3,590,309,000,000 1,752,802,000,000

2012 1,544,940,000,000 1,216,997,000,000 327,943,000,000 458,738,000,000 324,465,000,000 3,867,576,000,000 2,747,623,000,000

2013 2,445,504,000,000 1,397,224,000,000 1,048,280,000,000 580,750,000,000 450,800,000,000 5,025,778,000,000 4,056,735,000,000

2014 3,977,086,000,000 1,493,308,000,000 2,483,778,000,000 648,716,000,000 484,284,000,000 7,373,868,000,000 5,139,974,000,000

2015 4,463,635,000,000 2,750,456,000,000 1,713,179,000,000 709,535,000,000 500,435,000,000 9,060,979,000,000 6,010,895,000,000

PT. Tri Banyan Tirta Tbk.

2011 183,009,851,520 139,812,127,661 43,197,723,859 11,492,900,784 4,385,813,378 594,027,609,934 129,525,779,148
2012 449,290,988,242 297,339,300,812 151,951,687,430 74,609,808,153 40,682,828,293 891,412,775,646 498,116,221,735
2013 1,056,508,696,939 679,372,093,890 377,136,603,049 67,679,454,214 23,889,167,908 1,499,429,588,294 487,200,477,334

2014 723,258,668,478 395,208,868,117 328,049,800,361 32,914,683,534 (10,056,343,863) 1,236,807,511,653 332,402,373,397

2015 555,759,090,584 351,136,317,401 204,622,773,183 8,011,709,862 (39,117,374,969) 1,180,228,072,164 301,781,831,914

PT. Wilmar Cahaya Indonesia Tbk.

2011 619,191,085,387 367,059,939,107 252,131,146,280 149,646,152,236 130,254,192,528 823,360,918,368 1,238,169,022,036
Tahun Aset Lancar Kewajiban Lancar Modal Kerja EBIT EBT Total Aset Penjualan
2012 560,259,611,424 545,466,774,883 14,792,836,541 96,378,361,932 83,714,325,804 1,027,692,718,504 1,123,519,657,631
2013 847,045,774,616 518,961,631,842 328,084,142,774 98,246,910,244 86,553,141,929 1,069,627,299,747 2,531,881,182,546
2014 1,053,321,371,198 718,681,070,349 334,640,300,849 97,710,121,467 56,866,547,178 1,284,150,037,341 3,701,868,790,192

2015 1,253,019,074,345 816,471,301,252 436,547,773,093 177,230,927,268 142,271,353,890 1,485,826,210,015 3,485,733,830,354

PT. Delta Djakarta Tbk.

2011 577,644,536,000 96,129,303,000 481,515,233,000 204,871,170,000 204,871,170,000 696,166,676,000 564,051,178,000

2012 631,333,221,000 119,919,552,000 511,413,669,000 287,505,070,000 287,505,070,000 745,306,835,000 719,951,793,000

2013 752,599,078,000 161,579,316,000 591,019,762,000 361,251,281,000 358,395,988,000 872,682,405,000 867,066,542,000

2014 858,313,129,000 195,089,619,000 663,223,510,000 385,085,140,000 380,086,736,000 997,443,167,000 879,253,383,000

2015 902,006,833,000 140,419,495,000 761,587,338,000 255,738,246,000 250,197,742,000 1,038,321,916,000 699,506,819,000

PT. Indofood CBP Sukses Makmur Tbk.

8,689,138,000,000 3,127,996,000,000 5,561,142,000,000 2,791,454,000,000 2,744,910,000,000 15,354,878,000,000 19,367,155,000,000

2011
9,922,662,000,000 3,648,069,000,000 6,274,593,000,000 3,088,091,000,000 3,034,394,000,000 17,819,884,000,000 21,716,913,000,000
2012
2013 11,321,715,000,000 4,696,583,000,000 6,625,132,000,000 3,132,215,000,000 2,966,990,000,000 21,410,331,000,000 25,094,681,000,000

2014 13,621,918,000,000 6,208,146,000,000 7,413,772,000,000 3,666,420,000,000 3,445,380,000,000 25,029,488,000,000 30,022,463,000,000

2015 13,961,500,000,000 6,002,344,000,000 7,959,156,000,000 4,260,335,000,000 4,009,634,000,000 26,560,624,000,000 31,741,094,000,000
Tahun Aset Lancar Kewajiban Lancar Modal Kerja EBIT EBT Total Aset Penjualan

PT. Indofood Sukses Makmur Tbk.

2011 24,608,559,000,000 12,670,150,000,000 11,938,409,000,000 7,229,446,000,000 6,347,274,000,000 53,715,950,000,000 45,768,144,000,000
2012 26,235,990,000,000 12,805,200,000,000 13,430,790,000,000 7,250,869,000,000 6,316,960,000,000 59,389,405,000,000 50,201,548,000,000

2013 32,772,095,000,000 19,471,309,000,000 13,300,786,000,000 5,044,006,000,000 4,000,751,000,000 77,777,940,000,000 55,623,657,000,000

2014 41,014,127,000,000 22,658,835,000,000 18,355,292,000,000 7,842,015,000,000 6,340,185,000,000 86,077,251,000,000 63,594,452,000,000

2015 42,816,745,000,000 25,107,538,000,000 17,709,207,000,000 6,496,207,000,000 4,962,084,000,000 91,831,526,000,000 64,061,947,000,000

PT. Multi Bintang Indonesia Tbk.

2011 656,039,000,000 659,873,000,000 (3,834,000,000) 686,229,000,000 680,487,000,000 1,220,813,000,000 1,858,750,000,000

2012 462,471,000,000 796,679,000,000 (334,208,000,000) 608,592,000,000 607,261,000,000 1,152,048,000,000 1,566,984,000,000

2013 706,252,000,000 722,542,000,000 (16,290,000,000) 1,583,591,000,000 1,576,945,000,000 1,782,148,000,000 3,561,989,000,000
2014 816,494,000,000 1,588,801,000,000 (772,307,000,000) 1,146,368,000,000 1,078,378,000,000 2,231,051,000,000 2,988,501,000,000

2015 709,955,000,000 1,215,227,000,000 (505,272,000,000) 719,548,000,000 675,572,000,000 2,100,853,000,000 2,696,318,000,000

PT. Mayora Indah Tbk.

2011 4,095,298,705,091 1,845,791,716,500 2,249,506,988,591 750,297,133,438 626,440,817,709 6,599,845,533,328 9,453,865,992,878

5,313,599,558,516 1,924,434,119,144 3,389,165,439,372 959,815,066,914 8,302,506,241,903 10,510,625,669,832

2012 1,183,175,686,769
2013 6,430,065,428,871 2,676,892,373,682 3,753,173,055,189 1,612,914,645,231 1,356,073,496,557 9,712,968,922,685 12,017,837,133,337
Tahun Aset Lancar Kewajiban Lancar Modal Kerja EBIT EBT Total Aset Penjualan
2014 6,508,768,623,440 3,114,337,601,361 3,394,431,022,079 887,700,668,071 529,267,706,614 10,297,997,020,540 14,169,088,278,238
2015 7,454,347,029,087 3,151,495,162,694 4,302,851,866,393 2,019,146,306,638 1,640,494,765,801 11,342,715,686,221 14,818,730,635,847

PT. Prashida Aneka NiagaTbk.

2011 277,879,090,840 180,506,510,703 97,372,580,137 46,496,163,397 37,116,872,381 421,366,403,319 1,246,290,753,836

2012 380,247,694,632 236,667,625,895 143,580,068,737 65,246,555,725 50,794,652,652 682,611,125,989 1,305,116,747,447

2013 381,085,626,721 227,496,793,146 153,588,833,575 55,503,065,670 43,237,563,647 682,404,037,795 1,279,553,071,584

2014 289,764,924,677 197,955,125,393 91,809,799,284 (9,730,920,801) (18,289,592,371) 622,508,294,824 975,081,057,089

2015 286,838,275,165 236,911,023,417 49,927,251,748 (23,278,647,738) (33,036,176,490) 620,398,854,182 920,352,848,084

PT. Nippon Indosari Corporindo Tbk.

2011 190,274,251,538 148,209,117,955 42,065,133,583 154,948,034,286 154,948,034,286 759,136,918,500 813,342,078,952
2012 219,818,034,145 195,455,567,772 24,362,466,373 199,792,980,761 199,792,980,761 1,204,944,681,223 1,190,825,893,340

2013 363,881,019,917 320,197,405,822 43,683,614,095 235,202,298,097 210,804,904,162 1,822,689,047,108 1,505,519,937,691

2014 420,316,388,535 307,608,669,233 112,707,719,302 299,693,312,684 252,857,341,173 2,142,894,276,216 1,880,262,901,697

2015 812,990,646,097 395,920,006,814 417,070,639,283 468,491,074,142 378,251,615,088 2,706,323,637,034 2,174,501,712,899

PT. Sekar Bumi Tbk

2011 119,562,738,006 65,113,997,010 54,448,740,996 9,803,957,702 9,484,922,855 191,336,088,495 650,044,284,549
Tahun Aset Lancar Kewajiban Lancar Modal Kerja EBIT EBT Total Aset Penjualan
2012 166,483,464,715 133,675,980,125 32,807,484,590 18,879,187,894 16,561,534,229 288,961,557,631 753,709,821,608
2013 338,468,880,290 254,446,736,904 84,022,143,386 87,247,876,098 78,305,045,914 499,997,370,130 1,296,618,257,503
2014 379,496,707,512 256,924,179,534 122,572,527,978 122,268,363,230 110,903,572,672 652,976,510,619 1,480,764,903,724

2015 341,723,784,839 298,417,379,502 43,306,405,337 68,034,867,181 53,629,853,879 764,484,248,710 1,362,245,580,664

PT. Sekar Laut Tbk.

2011 105,144,724,612 60,394,533,656 44,750,190,956 11,527,120,646 8,016,925,358 214,237,879,424 344,435,729,830

2012 125,666,621,792 88,824,705,832 36,841,915,960 14,744,922,527 11,663,883,341 249,746,467,756 401,724,215,506

2013 154,315,590,972 125,712,112,019 28,603,478,953 21,776,616,753 16,597,785,538 304,009,369,369 567,048,547,543

2014 167,419,411,740 141,425,302,224 25,994,109,516 30,672,036,363 24,044,381,630 336,932,338,819 681,419,524,161

2015 189,758,915,421 159,132,842,277 30,626,073,144 35,904,026,030 27,376,238,223 377,110,748,359 745,107,731,208

PT. Siantar Top Tbk.

2011 314,228,981,919 329,934,183,764 (15,705,201,845) 70,247,242,624 60,382,411,569 934,765,927,864 1,027,683,999,319

2012 569,839,536,195 571,296,021,580 (1,456,485,385) 119,983,770,618 93,116,800,006 1,249,840,835,890 1,283,736,251,902

2013 684,263,795,106 598,988,885,897 85,274,909,209 181,527,885,826 143,095,332,679 1,470,059,394,892 1,694,935,468,814

2014 799,430,399,430 538,631,479,995 260,798,919,435 227,010,419,879 167,977,695,749 1,700,204,093,895 2,170,464,194,350

2015 875,469,433,776 554,491,047,968 320,978,385,808 301,218,622,424 232,005,398,773 1,919,568,037,170 2,544,277,844,656
Tahun Aset Lancar Kewajiban Lancar Modal Kerja EBIT EBT Total Aset Penjualan

PT. Ultra Jaya Milk Tbk.

2011 903,366,925,701 611,785,143,151 291,581,782,550 184,461,792,305 156,817,906,428 2,180,516,519,057 2,102,383,741,532
2012 1,196,426,603,843 592,822,529,143 603,604,074,700 469,919,069,965 457,970,115,184 2,420,793,382,029 2,809,851,307,439

2013 1,565,510,655,138 633,794,053,008 931,716,602,130 444,370,083,679 436,720,187,873 2,811,620,982,142 3,460,231,249,075

2014 1,642,101,746,819 490,967,089,226 1,151,134,657,593 377,649,282,508 374,957,616,094 2,918,133,278,435 3,916,789,366,423

2015 2,103,565,054,627 561,628,179,393 1,541,936,875,234 701,275,216,094 700,675,250,229 3,539,995,910,248 4,393,932,684,171
 Lampiran 3
RINGKASAN DATA PERUSAHAAN DENGAN MODEL ZMIJEWSKI
TAHUN 2011-2015

Tahun Laba Bersih Total Aset Total Kewajiban Aset Lancar Kewajiban Lancar
PT. Tiga Pilar Sejahtera Food Tbk.
2011 149.951.000.000 3.590.309.000.000 1.757.492.000.000 1.726.581.000.000 911.836.000.000
2012 253.664.000.000 3.867.576.000.000 1.834.123.000.000 1.544.940.000.000 1.216.997.000.000
2013 347.648.000.000 5.025.778.000.000 2.666.648.000.000 2.445.504.000.000 1.397.224.000.000
2014 377.911.000.000 7.373.868.000.000 3.787.932.000.000 3.977.086.000.000 1.493.308.000.000
2015 373.750.000.000 9.060.979.000.000 5.094.072.000.000 4.463.635.000.000 2.750.456.000.000
PT. Tri Banyan Tirta Tbk.
2011 3.242.426.738 594.027.609.934 402.414.228.317 183.009.851.520 139.812.127.661
2012 16.305.675.308 891.412.775.646 553.396.886.631 449.290.988.242 297.339.300.812
2013 12.058.794.054 1.499.429.588.294 958.378.698.727 1.056.508.696.939 679.372.093.890
2014 (9.840.906.176) 1.236.807.511.653 705.671.952.606 723.258.668.478 395.208.868.117
2015 (24.345.726.797) 1.180.228.072.164 673.255.888.637 555.759.090.584 351.136.317.401
PT. Wilmar Cahaya Indonesia Tbk.
2011 96.305.943.766 823.360.918.368 418.302.169.536 619.191.085.387 367.059.939.107
Tahun Laba Bersih Total Aset Total Kewajiban Aset Lancar Kewajiban Lancar
2012 58.344.237.476 1.027.692.718.504 564.289.732.196 560.259.611.424 545.466.774.883
2013 65.068.958.558 1.069.627.299.747 541.352.365.829 847.045.774.616 518.961.631.842
2014 41.001.414.954 1.284.150.037.341 746.598.865.219 1.053.321.371.198 718.681.070.349
2015 106.549.446.980 1.485.826.210.015 845.932.695.663 1.253.019.074.345 816.471.301.252
PT. Delta DjakartaTbk.
2011 151.715.042.000 696.166.676.000 123.231.249.000 577.644.536.000 96.129.303.000
2012 213.421.077.000 745.306.835.000 147.095.322.000 631.333.221.000 119.919.552.000
2013 270.498.062.000 872.682.405.000 199.584.996.000 752.599.078.000 161.579.316.000
2014 288.499.375.000 997.443.167.000 237.047.063.000 858.313.129.000 195.089.619.000
2015 192.045.199.000 1.038.321.916.000 188.700.435.000 902.006.833.000 140.419.495.000
PT. Indofood CBP Sukses Makmur Tbk.
2011 2.066.365.000.000 15.354.878.000.000 4.654.102.000.000 8.689.138.000.000 3.127.996.000.000
2012 2.282.371.000.000 17.819.884.000.000 5.835.523.000.000 9.922.662.000.000 3.648.069.000.000
2013 2.235.040.000.000 21.410.331.000.000 8.621.314.000.000 11.321.715.000.000 4.696.583.000.000
2014 2.574.172.000.000 25.029.488.000.000 10.445.187.000.000 13.621.918.000.000 6.208.146.000.000
2015 2.923.148.000.000 26.560.624.000.000 10.173.713.000.000 13.961.500.000.000 6.002.344.000.000
Tahun Laba Bersih Total Aset Total Kewajiban Aset Lancar Kewajiban Lancar
PT. Indofood Sukses Makmur Tbk.
2011 4.891.673.000.000 53.715.950.000.000 22.114.722.000.000 24.608.559.000.000 12.670.150.000.000
2012 4.779.446.000.000 59.389.405.000.000 25.249.168.000.000 26.235.990.000.000 12.805.200.000.000
2013 3.416.635.000.000 77.777.940.000.000 40.893.841.000.000 32.772.095.000.000 19.471.309.000.000
2014 5.229.489.000.000 86.077.251.000.000 45.803.053.000.000 41.014.127.000.000 22.658.835.000.000
2015 3.709.501.000.000 91.831.526.000.000 48.709.933.000.000 42.816.745.000.000 25.107.538.000.000
PT. Multi Bintang Indonesia Tbk.
2011 507.382.000.000 1.220.813.000.000 690.545.000.000 656.039.000.000 659.873.000.000
2012 453.405.000.000 1.152.048.000.000 822.195.000.000 462.471.000.000 796.679.000.000
2013 1.171.229.000.000 1.782.148.000.000 794.615.000.000 706.252.000.000 722.542.000.000
2014 794.883.000.000 2.231.051.000.000 1.677.254.000.000 816.494.000.000 1.588.801.000.000
2015 496.909.000.000 2.100.853.000.000 1.334.373.000.000 709.955.000.000 1.215.227.000.000
PT. Mayora Indah Tbk.
2011 483.486.152.677 6.599.845.533.328 4.175.176.240.894 4.095.298.705.091 1.845.791.716.500
2012 744.428.404.309 8.302.506.241.903 5.234.655.914.665 5.313.599.558.516 1.924.434.119.144
2013 1.013.558.238.779 9.712.968.922.685 5.820.959.652.752 6.430.065.428.871 2.676.892.373.682
Tahun Laba Bersih Total Aset Total Kewajiban Aset Lancar Kewajiban Lancar
2014 409.618.689.484 10.297.997.020.540 6.220.960.735.713 6.508.768.623.440 3.114.337.601.361
2015 1.250.233.128.560 11.342.715.686.221 6.148.255.759.034 7.454.347.029.087 3.151.495.162.694
PT. Prashida Aneka Niaga Tbk.
2011 23.858.490.558 421.366.403.319 215.077.297.281 277.879.090.840 180.506.510.703
2012 25.623.404.271 682.611.125.989 273.033.834.160 380.247.694.632 236.667.625.895
2013 21.322.248.834 682.404.037.795 269.592.330.518 381.085.626.721 227.496.793.146
2014 (27.665.669.917) 622.508.294.824 250.785.019.608 289.764.924.677 197.955.125.393
2015 (42.619.829.577) 620.398.854.182 296.079.753.266 286.838.275.165 236.911.023.417
PT. Nippon Indosari Corporindo Tbk.
2011 115.932.533.042 759.136.918.500 212.695.735.714 190.274.251.538 148.209.117.955
2012 149.149.548.025 1.204.944.681.223 538.337.083.673 219.818.034.145 195.455.567.772
2013 158.015.270.921 1.822.689.047.108 1.045.725.133.498 363.881.019.917 320.197.405.822
2014 188.648.345.876 2.142.894.276.216 1.189.311.196.709 420.316.388.535 307.608.669.233
2015 270.538.700.440 2.706.323.637.034 1.517.788.685.162 812.990.646.097 395.920.006.814
PT. Sekar Bumi Tbk.
2011 7.563.145.189 191.336.088.495 85.384.385.133 119.562.738.006 65.113.997.010
Tahun Laba Bersih Total Aset Total Kewajiban Aset Lancar Kewajiban Lancar
2012 12.703.059.881 288.961.557.631 161.281.794.388 166.483.464.715 133.675.980.125
2013 58.266.986.268 499.997.370.130 305.907.592.991 338.468.880.290 254.446.736.904
2014 90.094.363.594 652.976.510.619 345.361.448.340 379.496.707.512 256.924.179.534
2015 40.150.568.621 764.484.248.710 420.396.809.051 341.723.784.839 298.417.379.502
PT. Sekar Laut Tbk.
2011 5.976.790.919 214.237.879.424 91.337.531.247 105.144.724.612 60.394.533.656
2012 7.962.693.771 249.746.467.756 120.263.906.808 125.666.621.792 88.824.705.832
2013 11.440.014.188 304.009.369.369 170.418.657.744 154.315.590.972 125.712.112.019
2014 16.855.973.113 336.932.338.819 199.636.573.747 167.419.411.740 141.425.302.224
2015 20.066.791.849 377.110.748.359 225.066.080.248 189.758.915.421 159.132.842.277
PT. Siantar Top Tbk.
2011 42.675.154.847 934.765.927.864 444.700.771.028 314.228.981.919 329.934.183.764
2012 74.626.183.474 1.249.840.835.890 670.149.495.580 569.839.536.195 571.296.021.580
2013 114.674.074.530 1.470.059.394.892 780.488.966.725 684.263.795.106 598.988.885.897
2014 123.635.526.965 1.700.204.093.895 884.693.224.635 799.430.399.430 538.631.479.995
2015 185.705.201.171 1.919.568.037.170 910.758.598.913 875.469.433.776 554.491.047.968
Tahun Laba Bersih Total Aset Total Kewajiban Aset Lancar Kewajiban Lancar
PT. Ultra Jaya Milk Tbk.
2011 128.449.344.052 2.180.516.519.057 828.545.205.120 903.366.925.701 611.785.143.151
2012 353.431.619.485 2.420.793.382.029 744.274.268.607 1.196.426.603.843 592.822.529.143
2013 325.127.420.664 2.811.620.982.142 796.474.448.056 1.565.510.655.138 633.794.053.008
2014 283.061.430.451 2.918.133.278.435 644.827.122.017 1.642.101.746.819 490.967.089.226
2015 523.100.215.029 3.539.995.910.248 742.490.216.326 2.103.565.054.627 561.628.179.393
 Lampiran 4
RINGKASAN DATA PERUSAHAAN DENGAN MODEL GROVER
TAHUN 2011-2015

Tahun Aset Lancar Kewajiban Lancar Modal Kerja Laba Bersih Total Aset EBIT
PT. Tiga Pilar Sejahtera Food Tbk.
2011 1.726.581.000.000 911.836.000.000 814.745.000.000 149.951.000.000 3.590.309.000.000 298.148.000.000
2012 1.544.940.000.000 1.216.997.000.000 327.943.000.000 253.664.000.000 3.867.576.000.000 458.738.000.000
2013 2.445.504.000.000 1.397.224.000.000 1.048.280.000.000 347.648.000.000 5.025.778.000.000 580.750.000.000
2014 3.977.086.000.000 1.493.308.000.000 2.483.778.000.000 377.911.000.000 7.373.868.000.000 648.716.000.000
2015 4.463.635.000.000 2.750.456.000.000 1.713.179.000.000 373.750.000.000 9.060.979.000.000 709.535.000.000
PT. Tri Banyan Tirta Tbk.
2011 183.009.851.520 139.812.127.661 43.197.723.859 3.242.426.738 594.027.609.934 11.492.900.784
2012 449.290.988.242 297.339.300.812 151.951.687.430 16.305.675.308 891.412.775.646 74.609.808.153
2013 1.056.508.696.939 679.372.093.890 377.136.603.049 12.058.794.054 1.499.429.588.294 67.679.454.214
2014 723.258.668.478 395.208.868.117 328.049.800.361 (9.840.906.176) 1.236.807.511.653 32.914.683.534
2015 555.759.090.584 351.136.317.401 204.622.773.183 (24.345.726.797) 1.180.228.072.164 8.011.709.862
PT. Wilmar Cahaya Indonesia Tbk.
2011 619.191.085.387 367.059.939.107 252.131.146.280 96.305.943.766 823.360.918.368 149.646.152.236
Tahun Aset Lancar Kewajiban Lancar Modal Kerja Laba Bersih Total Aset EBIT
2012 560.259.611.424 545.466.774.883 14.792.836.541 58.344.237.476 1.027.692.718.504 96.378.361.932
2013 847.045.774.616 518.961.631.842 328.084.142.774 65.068.958.558 1.069.627.299.747 98.246.910.244
2014 1.053.321.371.198 718.681.070.349 334.640.300.849 41.001.414.954 1.284.150.037.341 97.710.121.467
2015 1.253.019.074.345 816.471.301.252 436.547.773.093 106.549.446.980 1.485.826.210.015 177.230.927.268
PT. Delta DjakartaTbk.
2011 577.644.536.000 96.129.303.000 481.515.233.000 151.715.042.000 696.166.676.000 204.871.170.000
2012 631.333.221.000 119.919.552.000 511.413.669.000 213.421.077.000 745.306.835.000 287.505.070.000
2013 752.599.078.000 161.579.316.000 591.019.762.000 270.498.062.000 872.682.405.000 361.251.281.000
2014 858.313.129.000 195.089.619.000 663.223.510.000 288.499.375.000 997.443.167.000 385.085.140.000
2015 902.006.833.000 140.419.495.000 761.587.338.000 192.045.199.000 1.038.321.916.000 255.738.246.000
PT. Indofood CBP Sukses Makmur Tbk.
2011 8.689.138.000.000 3.127.996.000.000 5.561.142.000.000 2.066.365.000.000 15.354.878.000.000 2.791.454.000.000
2012 9.922.662.000.000 3.648.069.000.000 6.274.593.000.000 2.282.371.000.000 17.819.884.000.000 3.088.091.000.000
2013 11.321.715.000.000 4.696.583.000.000 6.625.132.000.000 2.235.040.000.000 21.410.331.000.000 3.132.215.000.000
2014 13.621.918.000.000 6.208.146.000.000 7.413.772.000.000 2.574.172.000.000 25.029.488.000.000 3.666.420.000.000
2015 13.961.500.000.000 6.002.344.000.000 7.959.156.000.000 2.923.148.000.000 26.560.624.000.000 4.260.335.000.000
Tahun Aset Lancar Kewajiban Lancar Modal Kerja Laba Bersih Total Aset EBIT
PT. Indofood Sukses Makmur Tbk.
2011 24.608.559.000.000 12.670.150.000.000 11.938.409.000.000 4.891.673.000.000 53.715.950.000.000 7.229.446.000.000
2012 26.235.990.000.000 12.805.200.000.000 13.430.790.000.000 4.779.446.000.000 59.389.405.000.000 7.250.869.000.000
2013 32.772.095.000.000 19.471.309.000.000 13.300.786.000.000 3.416.635.000.000 77.777.940.000.000 5.044.006.000.000
2014 41.014.127.000.000 22.658.835.000.000 18.355.292.000.000 5.229.489.000.000 86.077.251.000.000 7.842.015.000.000
2015 42.816.745.000.000 25.107.538.000.000 17.709.207.000.000 3.709.501.000.000 91.831.526.000.000 6.496.207.000.000
PT. Multi Bintang Indonesia Tbk.
2011 656.039.000.000 659.873.000.000 (3.834.000.000) 507.382.000.000 1.220.813.000.000 686.229.000.000
2012 462.471.000.000 796.679.000.000 (334.208.000.000) 453.405.000.000 1.152.048.000.000 608.592.000.000
2013 706.252.000.000 722.542.000.000 (16.290.000.000) 1.171.229.000.000 1.782.148.000.000 1.583.591.000.000
2014 816.494.000.000 1.588.801.000.000 (772.307.000.000) 794.883.000.000 2.231.051.000.000 1.146.368.000.000
2015 709.955.000.000 1.215.227.000.000 (505.272.000.000) 496.909.000.000 2.100.853.000.000 719.548.000.000
PT. Mayora Indah Tbk.
2011 4.095.298.705.091 1.845.791.716.500 2.249.506.988.591 483.486.152.677 6.599.845.533.328 750.297.133.438
2012 5.313.599.558.516 1.924.434.119.144 3.389.165.439.372 744.428.404.309 8.302.506.241.903 1.183.175.686.769
2013 6.430.065.428.871 2.676.892.373.682 3.753.173.055.189 1.013.558.238.779 9.712.968.922.685 1.612.914.645.231
Tahun Aset Lancar Kewajiban Lancar Modal Kerja Laba Bersih Total Aset EBIT
2014 6.508.768.623.440 3.114.337.601.361 3.394.431.022.079 409.618.689.484 10.297.997.020.540 887.700.668.071
2015 7.454.347.029.087 3.151.495.162.694 4.302.851.866.393 1.250.233.128.560 11.342.715.686.221 2.019.146.306.638
PT. Prashida Aneka Niaga Tbk.
2011 277.879.090.840 180.506.510.703 97.372.580.137 23.858.490.558 421.366.403.319 46.496.163.397
2012 380.247.694.632 236.667.625.895 143.580.068.737 25.623.404.271 682.611.125.989 65.246.555.725
2013 381.085.626.721 227.496.793.146 153.588.833.575 21.322.248.834 682.404.037.795 55.503.065.670
2014 289.764.924.677 197.955.125.393 91.809.799.284 (27.665.669.917) 622.508.294.824 (9.730.920.801)
2015 286.838.275.165 236.911.023.417 49.927.251.748 (42.619.829.577) 620.398.854.182 (23.278.647.738)
PT. Nippon Indosari Corporindo Tbk.
2011 190.274.251.538 148.209.117.955 42.065.133.583 115.932.533.042 759.136.918.500 154.948.034.286
2012 219.818.034.145 195.455.567.772 24.362.466.373 149.149.548.025 1.204.944.681.223 199.792.980.761
2013 363.881.019.917 320.197.405.822 43.683.614.095 158.015.270.921 1.822.689.047.108 235.202.298.097
2014 420.316.388.535 307.608.669.233 112.707.719.302 188.648.345.876 2.142.894.276.216 299.693.312.684
2015 812.990.646.097 395.920.006.814 417.070.639.283 270.538.700.440 2.706.323.637.034 468.491.074.142
PT. Sekar Bumi Tbk.
2011 119.562.738.006 65.113.997.010 54.448.740.996 7.563.145.189 191.336.088.495 9.803.957.702
Tahun Aset Lancar Kewajiban Lancar Modal Kerja Laba Bersih Total Aset EBIT
2012 166.483.464.715 133.675.980.125 32.807.484.590 12.703.059.881 288.961.557.631 18.879.187.894
2013 338.468.880.290 254.446.736.904 84.022.143.386 58.266.986.268 499.997.370.130 87.247.876.098
2014 379.496.707.512 256.924.179.534 122.572.527.978 90.094.363.594 652.976.510.619 122.268.363.230
2015 341.723.784.839 298.417.379.502 43.306.405.337 40.150.568.621 764.484.248.710 68.034.867.181
PT. Sekar Laut Tbk.
2011 105.144.724.612 60.394.533.656 44.750.190.956 5.976.790.919 214.237.879.424 11.527.120.646
2012 125.666.621.792 88.824.705.832 36.841.915.960 7.962.693.771 249.746.467.756 14.744.922.527
2013 154.315.590.972 125.712.112.019 28.603.478.953 11.440.014.188 304.009.369.369 21.776.616.753
2014 167.419.411.740 141.425.302.224 25.994.109.516 16.855.973.113 336.932.338.819 30.672.036.363
2015 189.758.915.421 159.132.842.277 30.626.073.144 20.066.791.849 377.110.748.359 35.904.026.030
PT. Siantar Top Tbk.
2011 314.228.981.919 329.934.183.764 (15.705.201.845) 42.675.154.847 934.765.927.864 70.247.242.624
2012 569.839.536.195 571.296.021.580 (1.456.485.385) 74.626.183.474 1.249.840.835.890 119.983.770.618
2013 684.263.795.106 598.988.885.897 85.274.909.209 114.674.074.530 1.470.059.394.892 181.527.885.826
2014 799.430.399.430 538.631.479.995 260.798.919.435 123.635.526.965 1.700.204.093.895 227.010.419.879
2015 875.469.433.776 554.491.047.968 320.978.385.808 185.705.201.171 1.919.568.037.170 301.218.622.424
Tahun Aset Lancar Kewajiban Lancar Modal Kerja Laba Bersih Total Aset EBIT
PT. Ultra Jaya Milk Tbk.
2011 903.366.925.701 611.785.143.151 291.581.782.550 128.449.344.052 2.180.516.519.057 184.461.792.305
2012 1.196.426.603.843 592.822.529.143 603.604.074.700 353.431.619.485 2.420.793.382.029 469.919.069.965
2013 1.565.510.655.138 633.794.053.008 931.716.602.130 325.127.420.664 2.811.620.982.142 444.370.083.679
2014 1.642.101.746.819 490.967.089.226 1.151.134.657.593 283.061.430.451 2.918.133.278.435 377.649.282.508
2015 2.103.565.054.627 561.628.179.393 1.541.936.875.234 523.100.215.029 3.539.995.910.248 701.275.216.094
 Lampiran 5
Output Uji Statistik Deskriptif Model Springate

a. Deskriptif statistik nilai S-score Springate tahun 2011-2015

Descriptive Statistics

N Range Minimum Maximum Mean Std. Deviation

S-Score 70 4.730 .228 4.958 1.57616 .866189

Valid N (listwise) 70

b. Deskriptif statistik nilai S-score Springate per tahun

Descriptive Statistics 2011

N Range Minimum Maximum Mean Std. Deviation

S-Score 14 3.104 .242 3.347 1.59957 .847565

Valid N (listwise) 14

Descriptive Statistics 2012

N Range Minimum Maximum Mean Std. Deviation

S-Score 14 3.113 .746 3.860 1.55617 .817891

Valid N (listwise) 14

Descriptive Statistics 2013

N Range Minimum Maximum Mean Std. Deviation

S-Score 14 4.408 .551 4.958 1.76858 1.200885

Valid N (listwise) 14

Descriptive Statistics 2014

N Range Minimum Maximum Mean Std. Deviation

S-Score 14 3.063 .446 3.509 1.51706 .749331

Valid N (listwise) 14

Descriptive Statistics 2015

N Range Minimum Maximum Mean Std. Deviation

S-Score 14 2.729 .228 2.957 1.43940 .725634

Valid N (listwise) 14
 Lampiran 6
Output Uji Statistik Deskriptif Model Zmijewski

a. Deskriptif statistik nilai X-score Zmijewski tahun 2011-2015

Descriptive Statistics

N Range Minimum Maximum Mean Std. Deviation

X-Score 70 4.251 -4.720 -.468 -2.03915 .995101

Valid N (listwise) 70

b. Deskriptif statistik nilai X-score Zmijewski per tahun

Descriptive Statistics 2011

N Range Minimum Maximum Mean Std. Deviation

X-Score 14 3.827 -4.296 -.468 -2.22448 .987150

Valid N (listwise) 14

Descriptive Statistics 2012

N Range Minimum Maximum Mean Std. Deviation

X-Score 14 3.790 -4.248 -.458 -2.20868 .981389

Valid N (listwise) 14

Descriptive Statistics 2013

N Range Minimum Maximum Mean Std. Deviation

X-Score 14 4.021 -4.720 -.699 -2.11137 1.202571

Valid N (listwise) 14

Descriptive Statistics 2014

N Range Minimum Maximum Mean Std. Deviation

X-Score 14 4.021 -4.720 -.699 -2.11137 1.202571

Valid N (listwise) 14

Descriptive Statistics 2015

N Range Minimum Maximum Mean Std. Deviation

X-Score 14 3.160 -4.122 -.962 -1.89364 .965475

Valid N (listwise) 14
 Lampiran 7
Output Uji Statistik Deskriptif Model Grover

a. Deskriptif statistik nilai G-score Grover tahun 2011-2015

Descriptive Statistics

N Range Minimum Maximum Mean Std. Deviation

G-Score 70 2.993 .063 3.056 .94260 .582959

Valid N (listwise) 70

b. Deskriptif statistik nilai G-score Grover per tahun

Descriptive Statistics 2011

N Range Minimum Maximum Mean Std. Deviation

G-Score 14 1.954 .243 2.197 .94534 .562190

Valid N (listwise) 14

Descriptive Statistics 2012

N Range Minimum Maximum Mean Std. Deviation

G-Score 14 2.117 .381 2.498 .90217 .565597

Valid N (listwise) 14

Descriptive Statistics 2013

N Range Minimum Maximum Mean Std. Deviation

G-Score 14 2.601 .455 3.056 1.08160 .779492

Valid N (listwise) 14

Descriptive Statistics 2014

N Range Minimum Maximum Mean Std. Deviation

G-Score 14 2.216 .248 2.464 .91867 .517764

Valid N (listwise) 14

Descriptive Statistics 2015

N Range Minimum Maximum Mean Std. Deviation

G-Score 14 2.040 .063 2.103 .86523 .512331

Valid N (listwise) 14
 Lampiran 8
PERHITUNGAN PRESENTASE STATUS PERUSAHAAN
PERIODE 2011-2015

1. PRESENTASE STATUS MODEL SPRINGATE

SPRINGATE
TOTAL
Tidak Sehat Sehat
2011 3 21% 11 20% 20.0%
Tahun 2012 3 21% 11 20% 20.0%
2013 2 14% 12 21% 20.0%
2014 2 14% 12 21% 20.0%
2015 4 29% 10 18% 20.0%
Total 14 20% 56 80% 100%
Sumber: IDX, diolah

2. PRESENTASE STATUS MODEL ZMIJEWSKI

ZMIJEWSKI
TOTAL
Tidak Sehat Sehat
2011 0 0% 14 20% 20.0%
2012 0 0% 14 20% 20.0%
Tahun 2013 0 0% 14 20% 20.0%
2014 0 0% 14 20% 20.0%
2015 0 0% 14 20% 20.0%
Total 0 0% 70 100% 100%

Sumber: IDX, diolah

3. PRESENTASE STATUS MODEL GROVER

GROVER
TOTAL
Tidak Sehat Sehat
2011 0 0 14 20% 20.0%
2012 0 0 14 20% 20.0%
Tahun 2013 0 0 14 20% 20.0%
2014 0 0 14 20% 20.0%
2015 0 0 14 20% 20.0%
Total 0 0% 70 100% 100%

Sumber: IDX, diolah

 Lampiran 9
PERHITUNGAN MODEL SPRINGATE 2011

X1 X2 X3 X4
KODE S-Score
S = 1,03(X1) + 3, 07(X2) + 0,66(X3) + 0,4(X4)

AISA 0,23 0,08 0,20 0,49 0,818

ALTO 0,07 0,02 0,03 0,22 0,242
CEKA 0,31 0,18 0,35 1,50 1,709
DLTA 0,69 0,29 2,13 0,81 3,347
ICBP 0,36 0,18 0,88 1,26 2,015
INDF 0,22 0,13 0,50 0,85 1,314
MLBI 0,00 0,56 1,03 1,52 3,012
MYOR 0,34 0,11 0,34 1,43 1,497
PSDN 0,23 0,11 0,21 2,96 1,896
ROTI 0,06 0,20 1,05 1,07 1,802
SKBM 0,28 0,05 0,15 3,40 1,906
SKLT 0,21 0,05 0,13 1,61 1,111
STTP -0,02 0,08 0,18 1,10 0,774
ULTJ 0,13 0,08 0,26 0,96 0,952
 PERHITUNGAN MODEL SPRINGATE 2012

X1 X2 X3 X4
KODE S-Score
S = 1,03(X1) + 3, 07(X2) + 0,66(X3) + 0,4(X4)

AISA 0,08 0,12 0,27 0,71 0,912

ALTO 0,17 0,08 0,14 0,56 0,746
CEKA 0,01 0,09 0,15 1,09 0,841
DLTA 0,69 0,39 2,40 0,97 3,860
ICBP 0,35 0,17 0,83 1,22 1,931
INDF 0,23 0,12 0,49 0,85 1,271
MLBI -0,29 0,53 0,76 1,36 2,370
MYOR 0,41 0,14 0,50 1,27 1,694
PSDN 0,21 0,10 0,21 1,91 1,417
ROTI 0,02 0,17 1,02 0,99 1,600
SKBM 0,11 0,07 0,12 2,61 1,443
SKLT 0,15 0,06 0,13 1,61 1,063
STTP 0,00 0,10 0,16 1,03 0,812
ULTJ 0,25 0,19 0,77 1,16 1,827
 PERHITUNGAN MODEL SPRINGATE 2013

X1 X2 X3 X4
KODE S-Score
S = 1,03(X1) + 3, 07(X2) + 0,66(X3) + 0,4(X4)

AISA 0,21 0,12 0,32 0,81 1,105

ALTO 0,25 0,05 0,04 0,32 0,551
CEKA 0,31 0,09 0,17 2,37 1,655
DLTA 0,68 0,41 2,22 0,99 3,830
ICBP 0,31 0,15 0,63 1,17 1,654
INDF 0,17 0,06 0,21 0,72 0,797
MLBI -0,01 0,89 2,18 2,00 4,958
MYOR 0,39 0,17 0,51 1,24 1,737
PSDN 0,23 0,08 0,19 1,88 1,357
ROTI 0,02 0,13 0,66 0,83 1,186
SKBM 0,17 0,17 0,31 2,59 1,949
SKLT 0,09 0,07 0,13 1,87 1,150
STTP 0,06 0,12 0,24 1,15 1,058
ULTJ 0,33 0,16 0,69 1,23 1,774
 PERHITUNGAN MODEL SPRINGATE 2014

X1 X2 X3 X4
KODE S-Score
S = 1,03(X1) + 3, 07(X2) + 0,66(X3) + 0,4(X4)

AISA 0,34 0,09 0,32 0,70 1,110

ALTO 0,27 0,03 -0,03 0,27 0,446
CEKA 0,26 0,08 0,08 2,88 1,707
DLTA 0,66 0,39 1,95 0,88 3,509
ICBP 0,30 0,15 0,55 1,20 1,601
INDF 0,21 0,09 0,28 0,74 0,980
MLBI -0,35 0,51 0,68 1,34 2,205
MYOR 0,33 0,09 0,17 1,38 1,267
PSDN 0,15 -0,02 -0,09 1,57 0,669
ROTI 0,05 0,14 0,82 0,88 1,377
SKBM 0,19 0,19 0,43 2,27 1,960
SKLT 0,08 0,09 0,17 2,02 1,280
STTP 0,15 0,13 0,31 1,28 1,284
ULTJ 0,39 0,13 0,76 1,34 1,845
 PERHITUNGAN MODEL SPRINGATE 2015

X1 X2 X3 X4
KODE S-Score
S = 1,03(X1) + 3, 07(X2) + 0,66(X3) + 0,4(X4)

AISA 0,19 0,08 0,18 0,66 0,821

ALTO 0,17 0,01 -0,11 0,26 0,228
CEKA 0,29 0,12 0,17 2,35 1,722
DLTA 0,73 0,25 1,78 0,67 2,957
ICBP 0,30 0,16 0,67 1,20 1,720
INDF 0,19 0,07 0,20 0,70 0,825
MLBI -0,24 0,34 0,56 1,28 1,684
MYOR 0,38 0,18 0,52 1,31 1,803
PSDN 0,08 -0,04 -0,14 1,48 0,469
ROTI 0,15 0,17 0,96 0,80 1,642
SKBM 0,06 0,09 0,18 1,78 1,163
SKLT 0,08 0,10 0,17 1,98 1,280
STTP 0,17 0,16 0,42 1,33 1,460
ULTJ 0,44 0,20 1,25 1,24 2,377
 Lampiran 10
PERHITUNGAN MODEL ZMIJEWSKI 2011

X1 X2 X3 X-Score
KODE X = - 4,3 – 4,5 (X1) + 5,7 (X2) - 0,004 (X3)

AISA 0.04 0.49 1.89 -1.705

ALTO 0.01 0.68 1.31 -0.468
CEKA 0.12 0.51 1.69 -1.937
DLTA 0.22 0.18 6.01 -4.296
ICBP 0.13 0.30 2.78 -3.189
INDF 0.09 0.41 1.94 -2.371
MLBI 0.42 0.57 0.99 -2.950
MYOR 0.07 0.63 2.22 -1.033
PSDN 0.06 0.51 1.54 -1.652
ROTI 0.15 0.28 1.28 -3.395
SKBM 0.04 0.45 1.84 -1.942
SKLT 0.03 0.43 1.74 -2.002
STTP 0.05 0.48 0.95 -1.798
ULTJ 0.06 0.38 1.48 -2.405
 PERHITUNGAN MODEL ZMIJEWSKI 2012

X1 X2 X3 X-Score
KODE X = - 4,3 – 4,5 (X1) + 5,7 (X2) - 0,004 (X3)

AISA 0.07 0.47 1.27 -1.897

ALTO 0.02 0.62 1.51 -0.850
CEKA 0.06 0.55 1.03 -1.430
DLTA 0.29 0.20 5.26 -4.485
ICBP 0.13 0.33 2.72 -3.021
INDF 0.08 0.43 2.05 -2.247
MLBI 0.39 0.71 0.58 -2.005
MYOR 0.09 0.63 2.76 -1.121
PSDN 0.04 0.40 1.61 -2.195
ROTI 0.12 0.45 1.12 -2.315
SKBM 0.04 0.56 1.25 -1.321
SKLT 0.03 0.48 1.41 -1.704
STTP 0.06 0.54 1.00 -1.516
ULTJ 0.15 0.31 2.02 -3.213
 PERHITUNGAN MODEL ZMIJEWSKI 2013

X1 X2 X3 X-Score
KODE X = - 4,3 – 4,5 (X1) + 5,7 (X2) - 0,004 (X3)

AISA 0.07 0.53 1.75 -1.594

ALTO 0.01 0.64 1.56 -0.699
CEKA 0.06 0.51 1.63 -1.695
DLTA 0.31 0.23 4.66 -4.410
ICBP 0.10 0.40 2.41 -2.484
INDF 0.04 0.53 1.68 -1.507
MLBI 0.66 0.45 0.98 -4.720
MYOR 0.10 0.60 2.40 -1.363
PSDN 0.03 0.40 1.68 -2.195
ROTI 0.09 0.57 1.14 -1.424
SKBM 0.12 0.61 1.33 -1.342
SKLT 0.04 0.56 1.23 -1.279
STTP 0.08 0.53 1.14 -1.629
ULTJ 0.12 0.28 2.47 -3.216
 PERHITUNGAN MODEL ZMIJEWSKI 2014

X1 X2 X3 X-Score
KODE X = - 4,3 – 4,5 (X1) + 5,7 (X2) - 0,004 (X3)

AISA 0.05 0.51 2.66 -1.613

ALTO -0.01 0.57 1.83 -1.019
CEKA 0.03 0.58 1.47 -1.136
DLTA 0.29 0.24 4.40 -4.265
ICBP 0.10 0.42 2.19 -2.393
INDF 0.06 0.53 1.81 -1.548
MLBI 0.36 0.75 0.51 -1.620
MYOR 0.04 0.60 2.09 -1.044
PSDN -0.04 0.40 1.46 -1.810
ROTI 0.09 0.56 1.37 -1.538
SKBM 0.14 0.53 1.48 -1.912
SKLT 0.05 0.59 1.18 -1.153
STTP 0.07 0.52 1.48 -1.667
ULTJ 0.10 0.22 3.34 -3.490
 PERHITUNGAN MODEL ZMIJEWSKI 2015

X1 X2 X3 X-Score
KODE X = - 4,3 – 4,5 (X1) + 5,7 (X2) - 0,004 (X3)

AISA 0.04 0.56 1.62 -1.288

ALTO -0.02 0.57 1.58 -0.962
CEKA 0.07 0.57 1.53 -1.384
DLTA 0.18 0.18 6.42 -4.122
ICBP 0.11 0.38 2.33 -2.621
INDF 0.04 0.53 1.71 -1.465
MLBI 0.24 0.64 0.58 -1.746
MYOR 0.11 0.54 2.37 -1.716
PSDN -0.07 0.48 1.21 -1.275
ROTI 0.10 0.56 2.05 -1.561
SKBM 0.05 0.55 1.15 -1.406
SKLT 0.05 0.60 1.19 -1.142
STTP 0.10 0.47 1.58 -2.037
ULTJ 0.15 0.21 3.75 -3.784
 Lampiran 11
PERHITUNGAN MODEL GROVER 2011

X1 X2 X3
G-Score
KODE
G = 1,650 (X1) + 3,404 (X2) – 0,016 (X3) + 0,057

AISA 0,23 0,08 0,04 0,713

ALTO 0,07 0,02 0,01 0,243
CEKA 0,31 0,18 0,12 1,179
DLTA 0,69 0,29 0,22 2,197
ICBP 0,36 0,18 0,13 1,271
INDF 0,22 0,13 0,09 0,880
MLBI 0,00 0,56 0,42 1,959
MYOR 0,34 0,11 0,07 1,005
PSDN 0,23 0,11 0,06 0,813
ROTI 0,06 0,20 0,15 0,841
SKBM 0,28 0,05 0,04 0,700
SKLT 0,21 0,05 0,03 0,584
STTP -0,02 0,08 0,05 0,284
ULTJ 0,13 0,08 0,06 0,565
 PERHITUNGAN MODEL GROVER 2012

X1 X2 X3
G-Score
KODE
G = 1,650 (X1) + 3,404 (X2) – 0,016 (X3) + 0,057

AISA 0,08 0,12 0,07 0,600

ALTO 0,17 0,08 0,02 0,623
CEKA 0,01 0,09 0,06 0,399
DLTA 0,69 0,39 0,29 2,498
ICBP 0,35 0,17 0,13 1,226
INDF 0,23 0,12 0,08 0,844
MLBI -0,29 0,53 0,39 1,370
MYOR 0,41 0,14 0,09 1,214
PSDN 0,21 0,10 0,04 0,729
ROTI 0,02 0,17 0,12 0,653
SKBM 0,11 0,07 0,04 0,466
SKLT 0,15 0,06 0,03 0,501
STTP 0,00 0,10 0,06 0,381
ULTJ 0,25 0,19 0,15 1,127
 PERHITUNGAN MODEL GROVER 2013

X1 X2 X3
G-Score
KODE
G = 1,650 (X1) + 3,404 (X2) – 0,016 (X3) + 0,057

AISA 0,21 0,12 0,07 0,793

ALTO 0,25 0,05 0,01 0,626
CEKA 0,31 0,09 0,06 0,875
DLTA 0,68 0,41 0,31 2,579
ICBP 0,31 0,15 0,10 1,064
INDF 0,17 0,06 0,04 0,559
MLBI -0,01 0,89 0,66 3,056
MYOR 0,39 0,17 0,10 1,258
PSDN 0,23 0,08 0,03 0,705
ROTI 0,02 0,13 0,09 0,534
SKBM 0,17 0,17 0,12 0,926
SKLT 0,09 0,07 0,04 0,455
STTP 0,06 0,12 0,08 0,572
ULTJ 0,33 0,16 0,12 1,140
 PERHITUNGAN MODEL GROVER 2014

X1 X2 X3
G-Score
KODE
G = 1,650 (X1) + 3,404 (X2) – 0,016 (X3) + 0,057

AISA 0,34 0,09 0,05 0,911

ALTO 0,27 0,03 -0,01 0,585
CEKA 0,26 0,08 0,03 0,745
DLTA 0,66 0,39 0,29 2,464
ICBP 0,30 0,15 0,10 1,043
INDF 0,21 0,09 0,06 0,718
MLBI -0,35 0,51 0,36 1,229
MYOR 0,33 0,09 0,04 0,894
PSDN 0,15 -0,02 -0,04 0,248
ROTI 0,05 0,14 0,09 0,618
SKBM 0,19 0,19 0,14 1,002
SKLT 0,08 0,09 0,05 0,493
STTP 0,15 0,13 0,07 0,763
ULTJ 0,39 0,13 0,10 1,147
 PERHITUNGAN MODEL GROVER 2015

X1 X2 X3
G-Score
KODE
G = 1,650 (X1) + 3,404 (X2) – 0,016 (X3) + 0,057

AISA 0,19 0,08 0,04 0,635

ALTO 0,17 0,01 -0,02 0,367
CEKA 0,29 0,12 0,07 0,947
DLTA 0,73 0,25 0,18 2,103
ICBP 0,30 0,16 0,11 1,096
INDF 0,19 0,07 0,04 0,615
MLBI -0,24 0,34 0,24 0,822
MYOR 0,38 0,18 0,11 1,287
PSDN 0,08 -0,04 -0,07 0,063
ROTI 0,15 0,17 0,10 0,899
SKBM 0,06 0,09 0,05 0,453
SKLT 0,08 0,10 0,05 0,514
STTP 0,17 0,16 0,10 0,866
ULTJ 0,44 0,20 0,15 1,448
 Lampiran 12
TABEL RATA-RATA KOMPONEN RASIO MODEL PREDIKSI KEBANGKRUTAN

1. Model Springate

Working Capital to EBIT to Total EBT to Current Sales to Total

Tahun
Total Asset Asset Liabilities Asset
2011 0.22 0.15 0.53 1.37
2012 0.17 0.17 0.57 1.24
2013 0.23 0.19 0.61 1.37
2014 0.22 0.15 0.46 1.34
2015 0.21 0.13 0.49 1.22
Sumber : Hasil Olahan Excel

2. Model Zmijewski

Tahun ROA Leverage Likuiditas

2011 0.11 0.45 1.98
2012 0.11 0.48 1.83
2013 0.13 0.49 1.86
2014 0.09 0.50 1.95
2015 0.08 0.49 2.08
Sumber : Hasil Olahan Excel

3. Model Grover

Working Capital to
Tahun EBIT to Total Asset ROA
Total Asset
2011 0.22 0.15 0.11
2012 0.17 0.17 0.11
2013 0.23 0.19 0.13
2014 0.22 0.15 0.09
2015 0.21 0.13 0.08
Sumber : Hasil Olahan Excel
 JADWAL PENULISAN SKRIPSI

September Oktober November Desember Januari

KETERANGAN
1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4

Penulisan Proposal

Presentasi Proposal

Pengumpulan Data

Analisis Data

Penulisan Laporan Skripsi

Penyerahan Skripsi