Anda di halaman 1dari 35

Indikator Emiten

Devidend
EPS Growth Payout Devidend
No KODE PER EPS (EOY) Ratio
(%) 5 years Yield %
(TTM) %

1 ANTM 24.62 Rp 33.31 0.15% 38.25% 1.55%


2 TOTL 9.81 Rp 61.19 1.44% 8.33%
3 ERAA 4.92 Rp 220.56 17.98% 3.50%
4 ULTJ 18.29 Rp 71.89 16.49% 0.76%
5 UNVR 37.77 Rp 1,182.00 11.22% 34.69% 2.05%
6 JPFA 8.54 Rp 175.61 27.32% 28.64% 6.67%
7 PTBA 5.71 Rp 446.60 23.71% 76.00% 13.32
8 LPPF 11.88 Rp 340.09 -0.87% 11.32%
9 ITMG 5.26 Rp 3,410.16 5.66% 101.05% 19.33%
10 ICBP 25.86 Rp 416.69 15.51% 32.88% 1.81%
11 INDF 13.7 Rp 492.79 16.84% 13.19% 2.72%
12 CAMP 57.48 Rp 10.53 0.50%
13 ACES 28.51 Rp 56.48 13.72% 1.42%
14 BISI 9.82 Rp 148.74 26.03% 6.85%
15 MYOR 34.18 Rp 76.66 11.48% 1.03%
16 TINS 10.95 Rp 110.03 -1.18% 22.69% 2.08%
17 KBLI 6.24 Rp 81.69 27.81% 1.57%
18 TLKM 20.11 Rp 186.97 4.31% 4.46%
19 BUKK 9.04 Rp 212.33
20 SMDR 11.38 Rp 25.65 -0.09%
21 UNTR 8.17 Rp 3,122.56 18.14% 11.69% 4.67%
22 ASII 12.94 Rp 541.15 2.22% 10.95% 3.06%
23 ADRO 6.36 Rp 194.10 12.28% 54.13% 7.29%
24 INDR 2.77 Rp 1,788.00 164.45%
25 GOOD 31.75 Rp 50.24 1.07%
26 PGAS 11.8 Rp 172.04 -17.64% 33.22% 2.81%
27 CLEO 56.25 Rp 6.65
28 PTRO 4.64 Rp 350.52 5.81% 35.52% 7.58%
Data Keuangan id.investing.com 30/09/2018 08/10/2019

Harga Saham
ROE (EOY) Equity Kewajiban Total Share Laba Bersih Hari Ini

4.14% Rp 19,909,903 Rp 13,689,090 24,030 Rp 171,668 Rp 710


20.26% Rp 1,054,225 Rp 2,174,492 3,410 Rp 15,731 Rp 590
20.43% Rp 4,692,790 Rp 7,990,111 2,900 Rp 213,580 Rp 1,080
18.05% Rp 4,960,257 Rp 894,632 11,553 Rp 299,951 Rp 1,270
112.21% Rp 9,062,375 Rp 12,977,603 7,630 Rp 1,748,520 Rp 41,600
22.34% Rp 9,821,418 Rp 14,415,098 11,719 Rp 310,741 Rp 1,495
29.25% Rp 17,290,069 Rp 7,536,612 10,540 Rp 1,137,209 Rp 2,580
45.60% Rp 1,780,823 Rp 3,484,285 2,918 Rp 142,510 Rp 3,790
27.14% Rp 973 Rp 470 1,097 Rp 63 Rp 17,250
22.92% Rp 22,898,085 Rp 14,581,079 11,661 Rp 1,237,505 Rp 11,225
12.81% Rp 35,186,328 Rp 62,905,053 8,780 Rp 1,349,407 Rp 6,000
7.19% Rp 885,422 Rp 118,853 5,885 Rp 17,397 Rp 605
24.93% Rp 4,225,418 Rp 1,095,762 17,117 Rp 267,182 Rp 1,610
19.33% Rp 2,384,738 Rp 468,733 3,000 Rp 75,229 Rp 1,460
20.82% Rp 8,811,460 Rp 8,587,412 22,358 Rp 466,346 Rp 2,520
12.59% Rp 6,910,129 Rp 11,019,884 7,447 Rp 301,273 Rp 1,205
18.10% Rp 1,974,785 Rp 1,204,585 4,007 Rp 114,983 Rp 510
18.19% Rp 105,108,000 Rp 114,003,000 99,062 Rp 6,224,000 Rp 3,740
32.04% Rp 1,957,620 Rp 2,456,676 2,640 Rp 175,002 Rp 1,910
2.73% Rp 212 Rp 382 3,275 Rp 0 Rp 290
22.26% Rp 56,226,805 Rp 60,697,956 3,730 Rp 3,052,662 Rp 25,425
16.18% Rp 141,797,000 Rp 215,319,000 40,484 Rp 5,215,000 Rp 6,975
12.63% Rp 3,755 Rp 3,273 31,986 Rp 119 Rp 1,255
24.08% Rp 382 Rp 402 654 Rp 33 Rp 5,200
15.86% Rp 2,446,878 Rp 2,173,043 762 Rp 121,754 Rp 1,610
9.84% Rp 2,649 Rp 4,860 24,242 Rp 65 Rp 2,010
15.65% Rp 660,765 Rp 286,926 12,000 Rp 25,288 Rp 378
13.16% Rp 194 Rp 365 1,008 Rp 3 Rp 1,645
Indikator Investasi

Book Value DER FWD EPS FWD ROE FWD PER FWD DEVIDEN

Rp 829 0.69 Rp 7.14 0.86% 24.85 Rp 2.73


Rp 309 2.06 Rp 4.61 1.49% 31.97 Rp -
Rp 1,618 1.70 Rp 73.65 4.55% 3.67 Rp -
Rp 429 0.18 Rp 25.96 6.05% 12.23 Rp -
Rp 1,188 1.43 Rp 229.16 19.29% 45.38 Rp 79.50
Rp 838 1.47 Rp 26.52 3.16% 14.10 Rp 7.59
Rp 1,640 0.44 Rp 107.89 6.58% 5.98 Rp 82.00
Rp 610 1.96 Rp 48.84 8.00% 19.40 Rp -
Rp 1 0.48 Rp 0.06 6.43% N/A Rp 0.06
Rp 1,964 0.64 Rp 106.12 5.40% 26.44 Rp 34.89
Rp 4,008 1.79 Rp 153.69 3.84% 9.76 Rp 20.27
Rp 150 0.13 Rp 2.96 1.96% 51.16 Rp -
Rp 247 0.26 Rp 15.61 6.32% 25.79 Rp -
Rp 795 0.20 Rp 25.08 3.15% 14.56 Rp -
Rp 394 0.97 Rp 20.86 5.29% 30.20 Rp -
Rp 928 1.59 Rp 40.46 4.36% 7.45 Rp 9.18
Rp 493 0.61 Rp 28.70 5.82% 4.44 Rp -
Rp 1,061 1.08 Rp 62.83 5.92% 14.88 Rp -
Rp 742 1.25 Rp 66.29 8.94% 7.20 Rp -
Rp 0 1.81 Rp 0.00 0.12% N/A Rp -
Rp 15,074 1.08 Rp 818.41 5.43% 7.77 Rp 95.67
Rp 3,503 1.52 Rp 128.82 3.68% 13.54 Rp 14.11
Rp 0 0.87 Rp 0.00 3.16% N/A Rp 0.00
Rp 1 1.05 Rp 0.05 8.59% N/A Rp -
Rp 3,211 0.89 Rp 159.78 4.98% 2.52 Rp -
Rp 0 1.83 Rp 0.00 2.46% N/A Rp 0.00
Rp 55 0.43 Rp 2.11 3.83% 44.84 Rp -
Rp 0 1.89 Rp 0.00 1.60% N/A Rp 0.00
FWD PBV

0.86
1.91
0.67
2.96
35.02
1.78
1.57
6.21
19449.35
5.72
1.50
4.02
6.52
1.84
6.39
1.30
1.03
3.52
2.58
4483.50
1.69
1.99
10689.04
8900.63
0.50
18395.56
6.86
8567.53
VALUATION SAHAM
KODE SAHAM
Harga Saham Saat Ini (IDR)
Fair Value (IDR)
Book Value
Margin of Safety
Price to Earning Ratio (PER)
Price Book Value (PBV)
Debt to Equity Ratio (DER)
EPS (Q Year n)
EPS (End Year n)
P/E (End Year n)
BI rate
Equity Risk Premium
Country Risk Premium
Required Return
Devidend Payout Ratio

STEP 1
PROYEKSI EPS (Year n)
*Pilih EPS Q/End Year EPS (Q Year n)
Akhir tahun n + 1
Akhir tahun n + 2
Akhir tahun n + 3
Akhir tahun n + 4
Akhir tahun n + 5

STEP 2
Projected Stock Price
Total EPS ( 5 Years)

STEP 3
Total Devidend ( 5 Years)

STEP 4
Total Stock Price

STEP 5
Price Calculation
PERHITUNGAN HARGA WAJAR SAHAM
Harga Wajar
Tahun n + 4
Tahun n + 3
Tahun n + 2
Tahun n + 1
Tahun n
N SAHAM
GOOD *Pilih Emiten
1610
7294
3211
77.93%
2.52 *< PER sector dan kompetitor pass

0.50 *< 1 Pass

0.89 *< 1 Pass


639.13
50.24
31.75
6.00% *Gunakan Referensi
7.62%
2.54%
16.16%

PS (Year n)
Proyeksi EPS Pada Akhir Tahun
735
845
972
1118
1286

15426
4956

15426

RGA WAJAR SAHAM


Harga Wajar Saham
13280
11433
9842
8473
7294
No KODE 2012 2013 2014 2015 2016 2017

1 ANTM Rp 1,280 Rp 1,090 Rp 1,095 Rp 321 Rp 895 Rp 620


2 TOTL Rp 900 Rp 500 Rp 1,130 Rp 605 Rp 770 Rp 655
3 ERAA Rp 2,950 Rp 1,000 Rp 1,095 Rp 565 Rp 600 Rp 750
4 ULTJ Rp 333 Rp 1,125 Rp 918 Rp 975 Rp 1,138 Rp 1,240
5 UNVR Rp 20,850 Rp 26,000 Rp 31,950 Rp 37,250 Rp 40,000 Rp 54,400
6 JPFA Rp 1,230 Rp 1,220 Rp 950 Rp 615 Rp 1,460 Rp 1,275
7 PTBA Rp 3,020 Rp 2,040 Rp 2,505 Rp 916 Rp 2,500 Rp 2,500
8 LPPF Rp 2,700 Rp 11,000 Rp 14,550 Rp 17,300 Rp 15,100 Rp 11,000
9 ITMG Rp 41,550 Rp 28,500 Rp 15,450 Rp 5,750 Rp 16,500 Rp 20,450
10 ICBP Rp 3,900 Rp 5,100 Rp 6,250 Rp 6,575 Rp 8,625 Rp 8,900
11 INDF Rp 5,850 Rp 6,600 Rp 6,625 Rp 5,125 Rp 7,850 Rp 7,700
12 CAMP Rp 1,485
13 ACES Rp 820 Rp 590 Rp 775 Rp 810 Rp 810 Rp 1,135
14 BISI Rp 790 Rp 560 Rp 790 Rp 1,350 Rp 1,830 Rp 1,770
15 MYOR Rp 672 Rp 1,040 Rp 839 Rp 1,107 Rp 1,640 Rp 2,280
16 TINS Rp 1,540 Rp 1,600 Rp 1,200 Rp 495 Rp 1,140 Rp 775
17 KBLI Rp 187 Rp 142 Rp 139 Rp 118 Rp 278 Rp 428
18 TLKM Rp 1,810 Rp 2,150 Rp 2,850 Rp 3,095 Rp 3,940 Rp 4,390
19 BUKK Rp 635 Rp 735 Rp 1,390
20 SMDR Rp 201 Rp 145 Rp 725 Rp 253 Rp 283 Rp 390
21 UNTR Rp 19,700 Rp 19,000 Rp 17,200 Rp 16,450 Rp 20,950 Rp 34,600
22 ASII Rp 7,600 Rp 6,800 Rp 7,350 Rp 6,025 Rp 8,125 Rp 8,050
23 ADRO Rp 1,590 Rp 1,090 Rp 1,040 Rp 520 Rp 1,690 Rp 1,890
24 INDR Rp 1,400 Rp 1,110 Rp 790 Rp 760 Rp 900 Rp 1,290
25 GOOD
26 PGAS Rp 4,425 Rp 4,475 Rp 5,975 Rp 2,730 Rp 2,760 Rp 1,730
27 CLEO Rp 151
28 PTRO
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
2018 2019 % Year 2013 % Year 2014 % Year 2015 % Year 2016 % Year 2017

Rp 770 -14.84% 0.46% -70.68% 178.82% -30.73%


Rp 560 -44.44% 126.00% -46.46% 27.27% -14.94%
Rp 2,150 -66.10% 9.50% -48.40% 6.19% 25.00%
Rp 1,205 238.35% -18.44% 6.27% 16.67% 9.01%
Rp 46,600 24.70% 22.88% 16.59% 7.38% 36.00%
Rp 2,140 -0.81% -22.13% -35.26% 137.40% -12.67%
Rp 4,290 -32.45% 22.79% -63.43% 172.93% 0.00%
Rp 6,100 307.41% 32.27% 18.90% -12.72% -27.15%
Rp 20,050 -31.41% -45.79% -62.78% 186.96% 23.94%
Rp 10,700 30.77% 22.55% 5.20% 31.18% 3.19%
Rp 7,450 12.82% 0.38% -22.64% 53.17% -1.91%
Rp 374
Rp 1,515 -28.05% 31.36% 4.52% 0.00% 40.12%
Rp 1,555 -29.11% 41.07% 70.89% 35.56% -3.28%
Rp 2,610 54.76% -19.33% 31.94% 48.15% 39.02%
Rp 745 3.90% -25.00% -58.75% 130.30% -32.02%
Rp 302 -24.06% -2.11% -15.11% 135.59% 53.96%
Rp 3,750 18.78% 32.56% 8.60% 27.30% 11.42%
Rp 1,850 15.75% 89.12%
Rp 308 -27.95% 400.00% -65.17% 11.88% 38.05%
Rp 27,600 -3.55% -9.47% -4.36% 27.36% 65.16%
Rp 8,225 -10.53% 8.09% -18.03% 34.85% -0.92%
Rp 1,240 -31.45% -4.59% -50.00% 225.00% 11.83%
Rp 5,750 -20.71% -28.83% -3.80% 18.42% 43.33%
Rp 1,890
Rp 2,160 1.13% 33.52% -54.31% 1.10% -37.32%
Rp 284
% Year 2018 % Year 2019 % CAGR Kode Tahun % Return

24.19% 14.54% ANTM 2013 -14.84%


-14.50% 5.49% Lembar Saham 2014 0.46%
186.67% 18.81% 781,250 2015 -70.68%
-2.82% 41.50% Harga 2012 2016 178.82%
-14.34% 15.54% Rp 1,280 2017 -30.73%
67.84% 22.39% 2018 24.19%
71.60% 28.57% 2019
-44.55% 45.69% 2020
-1.96% 11.49% 2021
20.22% 18.85% 2022
-3.25% 6.43%
-74.81% -74.81%
33.48% 13.57%
-12.15% 17.16%
14.47% 28.17%
-3.87% 2.43%
-29.44% 19.80%
-14.58% 14.01%
33.09% 45.99%
-21.03% 55.96%
-20.23% 9.15%
2.17% 2.61%
-34.39% 19.40%
345.74% 59.03%

24.86% -5.17%
88.08% 88.08%
Saldo Awal Saldo Akhir Margin/Loss Margin Saham

Rp 1,000,000,000 Rp 851,562,500 Rp (148,437,500) Rp (398,437,500)


Rp 851,562,500 Rp 855,468,750 Rp 3,906,250 TOTAL MARGIN
Rp 855,468,750 Rp 250,781,250 Rp (604,687,500) Rp (379,375,000)
Rp 250,781,250 Rp 699,218,750 Rp 448,437,500
Rp 699,218,750 Rp 484,375,000 Rp (214,843,750)
Rp 484,375,000 Rp 601,562,500 Rp 117,187,500
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Total Deviden % Growth

Rp 19,062,500
TOTAL MARGIN -37.94%
(379,375,000)
No KODE 2012 2013 2014 2015 2016 2017

1 ANTM Rp 91 Rp 47 Rp 10
2 TOTL Rp 44 Rp 29 Rp 35 Rp 30 Rp 40 Rp 45
3 ERAA Rp 60 Rp 20 Rp 20 Rp 20
4 ULTJ Rp 10 Rp 12 Rp 26
5 UNVR Rp 596 Rp 664 Rp 707 Rp 832 Rp 799 Rp 870
6 JPFA Rp 75 Rp 20 Rp 10 Rp 15 Rp 50
7 PTBA Rp 700 Rp 721 Rp 462 Rp 325 Rp 290 Rp 286
8 LPPF Rp 158 Rp 292 Rp 427 Rp 485
9 ITMG Rp 4,172 Rp 2,478 Rp 2,075 Rp 1,397 Rp 495 Rp 2,443
10 ICBP Rp 169 Rp 186 Rp 190 Rp 222 Rp 256 Rp 154
11 INDF Rp 175 Rp 185 Rp 142 Rp 220 Rp 168 Rp 235
12 CAMP
13 ACES Rp 25 Rp 10 Rp 6 Rp 16 Rp 15 Rp 16
14 BISI Rp 10 Rp 10 Rp 12 Rp 21 Rp 33 Rp 88
15 MYOR Rp 130 Rp 230 Rp 230 Rp 320 Rp 300 Rp 21
16 TINS Rp 89 Rp 43 Rp 56 Rp 26 Rp 4 Rp 10
17 KBLI Rp 8 Rp 4 Rp 4 Rp 7 Rp 10
18 TLKM Rp 371 Rp 436 Rp 102 Rp 89 Rp 114 Rp 117
19 BUKK
20 SMDR Rp 200 Rp 145 Rp 170 Rp 380 Rp 380 Rp 500
21 UNTR Rp 660 Rp 585 Rp 535 Rp 796 Rp 583 Rp 675
22 ASII Rp 1,446 Rp 214 Rp 216 Rp 216 Rp 168 Rp 168
23 ADRO Rp 76 Rp 28 Rp 25 Rp 34 Rp 42 Rp 42
24 INDR
25 GOOD
26 PGAS
27 CLEO
28 PTRO
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
2018 2019 2020 2021 2022 2023 TOTAL DEVIDEN

Rp 2 Rp 13 Rp 162
Rp 50 Rp 40 Rp 313
Rp 38 Rp 50 Rp 208
Rp 10 Rp 58
Rp 915 Rp 775 Rp 6,158
Rp 100 Rp 50 Rp 320
Rp 319 Rp 340 Rp 3,441
Rp 458 Rp 333 Rp 2,152
Rp 3,260 Rp 2,045 Rp 18,365
Rp 220 Rp 1,397
Rp 302 Rp 1,427
Rp 3 Rp 3
Rp 23 Rp 28 Rp 140
Rp 100 Rp 274
Rp 27 Rp 1,258
Rp 24 Rp 252
Rp 8 Rp 41
Rp 168 Rp 1,398
Rp -
Rp 20 Rp 1,795
Rp 1,258 Rp 828 Rp 5,920
Rp 190 Rp 154 Rp 2,772
Rp 99 Rp 56 Rp 401
Rp -
Rp 17 Rp 17
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Kode Tahun Deviden Saldo Akhir Total Deviden

ANTM 2013 9.67 Rp 7,554,688 Rp 19,062,500


Lembar Saham 2014 0 Rp -
781,250 2015 0 Rp -
Harga 2012 2016 0 Rp -
Rp 1,280 2017 1.99 Rp 1,554,688
2018 12.74 Rp 9,953,125
2019 0 Rp -
2020 0 Rp -
2021 0 Rp -
2022 0 Rp -
Tanggal Kode Share Buy Sell Total Beli
2/8/2019 ANTM 15000 Rp 865 Rp 1,055 Rp 12,975,000
2/13/2019 ANTM 10000 Rp 970 Rp 990 Rp 9,700,000
2/19/2019 ANTM 25000 Rp 1,009 Rp 1,030 Rp 25,225,000
5/24/2019 ANTM
5/8/2019 TLKM 1500 Rp 3,780 Rp 3,900 Rp 5,670,000
5/21/2019 ULTJ 3000 Rp 1,270 Rp 1,310 Rp 3,810,000
7/15/2019 GOOD 1800 Rp 1,678 Rp 1,555 Rp 3,020,400
7/15/2019 GOOD 2200 Rp 1,678 Rp 1,530 Rp 3,691,600
7/24/2019 ANTM 70000 Rp 925 Rp 950 Rp 64,722,000
7/24/2019 CLEO 1000 Rp 466 Rp 476 Rp 466,000
7/25/2019 ANTM 5000 Rp 925 Rp 945 Rp 4,623,000
8/2/2019 UNVR 100 Rp 45,600 Rp 44,950 Rp 4,560,000
8/2/2019 INDF 1000 Rp 6,950 Rp 7,075 Rp 6,950,000
8/6/2019 INKP 1000 Rp 6,600 Rp 6,750 Rp 6,600,000
8/7/2019 ANTM 1000 Rp 995 Rp 1,015 Rp 995,000
8/7/2019 PTBA 1500 Rp 2,550 Rp 2,600 Rp 3,825,000
8/8/2019 ANTM 1500 Rp 1,050 Rp 1,065 Rp 1,575,000
8/8/2019 PTBA 1500 Rp 2,560 Rp 2,580 Rp 3,840,000
8/14/2019 PTBA 3000 Rp 2,550 Rp 2,430 Rp 7,650,000
8/14/2019 INKP 1000 Rp 6,900 Rp 6,950 Rp 6,900,000
8/14/2019 WSBP 15000 Rp 350 Rp 352 Rp 5,250,000
8/14/2019 ANTM 2500 Rp 1,040 Rp 1,100 Rp 2,600,000
8/14/2019 CLEO 5000 Rp 550 Rp 560 Rp 2,750,000
8/23/2019 MYOR 500 Rp 2,430 Rp 2,420 Rp 1,215,000
8/28/2019 GOOD 1000 Rp 1,595 Rp 1,705 Rp 1,595,000
9/2/2019 ANTM 15000 Rp 1,095 Rp 1,150 Rp 16,425,000
9/2/2019 ANTM 15000 Rp 1,095 Rp 1,110 Rp 16,425,000
10/3/2019 ANTM 1500 Rp 1,120 Rp 940 Rp 1,680,000
10/3/2019 TINS 3000 Rp 1,200 Rp 905 Rp 3,600,000
20000 Rp 605 Rp 510 Rp 12,100,000
Total Jual Margin % Gain / Loss
Rp 15,825,000 Rp 2,850,000 21.97% Aset Rp 70,208,363
Rp 9,900,000 Rp 200,000 2.06% Modal Rp 64,426,213
Rp 25,750,000 Rp 525,000 2.08% Margin Rp 5,782,150
Rp 286,650 DEVIDEN
Rp 5,850,000 Rp 180,000 3.17% Cash 30% Rp 19,327,864
Rp 3,930,000 Rp 120,000 3.15% Portofolio Rp 45,098,349
Rp 2,799,000 Rp (221,400) -7.33%
Rp 3,366,000 Rp (325,600) -8.82% % Margin 8.97%
Rp 66,500,000 Rp 1,778,000 2.75%
Rp 476,000 Rp 10,000 2.15%
Rp 4,725,000 Rp 102,000 2.21%
Rp 4,495,000 Rp (65,000) -1.43%
Rp 7,075,000 Rp 125,000 1.80%
Rp 6,750,000 Rp 150,000 2.27%
Rp 1,015,000 Rp 20,000 2.01%
Rp 3,900,000 Rp 75,000 1.96%
Rp 1,597,500 Rp 22,500 1.43%
Rp 3,870,000 Rp 30,000 0.78%
Rp 7,290,000 Rp (360,000) -4.71%
Rp 6,950,000 Rp 50,000 0.72%
Rp 5,280,000 Rp 30,000 0.57%
Rp 2,750,000 Rp 150,000 5.77%
Rp 2,800,000 Rp 50,000 1.82%
Rp 1,210,000 Rp (5,000) -0.41%
Rp 1,705,000 Rp 110,000 6.90%
Rp 17,250,000 Rp 825,000 5.02%
Rp 16,650,000 Rp 225,000 1.37%
Rp 1,410,000 Rp (270,000) -16.07%
Rp 2,715,000 Rp (885,000) -24.58%
Rp 10,200,000 Rp (1,900,000) -15.70%
BULAN 2019
Januari Rp -
Februari Rp 3,575,000
Maret Rp -
April Rp -
Mei Rp 586,650
Juni Rp -
Juli Rp 1,343,000
Agustus Rp 382,500
September Rp 1,050,000
Oktober Rp (1,155,000)
November Rp -
Desember Rp -
TOTAL Rp 5,782,150
No. Kode Lembar Harga Total
1 GOOD 1,000 Rp 1,618 Rp 1,618,000
2 1,000 Rp 1,550 Rp 1,550,000
3 Rp -
4 Rp -
5 Rp -
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
11 Rp -
12 Rp -
13 Rp -
14 Rp -
15 Rp -
16 Rp - HARGA
AKUMULASI 2,000 Rp 1,584 Rp 3,168,000 Rp 1,550

No. Kode Lembar Harga Total


1 CLEO 25,000 Rp 630 Rp 15,750,000
2 5,000 Rp 570 Rp 2,850,000
3 5,000 Rp 515 Rp 2,575,000
4 Rp -
5 Rp -
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
11 Rp -
12 Rp -
13 Rp -
14 Rp -
15 Rp -
16 Rp - HARGA
AKUMULASI 35,000 Rp 605 Rp 21,175,000
%GAIN/LOSS Rp GAIN/LOSS
-2% Rp (68,000)

%GAIN/LOSS Rp GAIN/LOSS
-100% Rp (21,175,000)