EKUITAS
Modal saham - nilai nominal Rp 50 per
saham untuk saham Seri A Diwiwarna
dan saham Seri B
Modal dasar - 1 saham Seri A Dwiwarna
dan 399.999.999.999 saham seri B
Modal ditempatkan dan disetor penuh-
1 saham seri A Dwiwarna
dan 100.799.996.399 saham Seri B 5040 5040 5040
Tambahan modal disetor 2323 1073 1073
Modal saham yang diperoleh kembali -5805 -8067 -6323
Selisih transaksi restrukturisasi dan
transaksi lainnya entitas sepengendali 478 478
Selisih transaksi perubahan ekuitas
entitas asosiasi 386 386 386
Laba belum direalisasi atas kepemilikan
efek yang tersedia untuk dijual 38 42 47
Selisih kurs karena penjabaran laporam
keuangan 391 271 240
Selisih transaksi akuisisi kepemilikan
kepentingan nonpengendali
pada entitas anak -508 -508 -485
Komponen ekuitas lainnya 49 49
Saldo laba
Ditentukan penggunaanya 15337 15337 15337
Belum ditentukan penggunaannya 43291 37440 31717
Jumlah ekuitas yang dapat didistribusikan 60542 51541 47510
kepada pemilik entitas induk -bersih
Kepentingan nonpengendali 16882 15437 13471
JUMLAH EKUITAS 77424 66978 60981
JUMLAH LIABLITAS DAN EKUITAS 127951 111369 103054
INCRESING (DECRESING)
2019-2018 2018-2017
12.03% 36.16%
58.41% 1063.00%
28.39% 72.66%
13.36% 0.29%
112.37% -44.48%
-12.09% -23.61%
5.80% 12.96%
-97.71% 17.52%
41.13% -52.73%
18.24% 31.59%
10.55% 17.02%
12.61% 2.87%
-10.17% 4.14%
50.83% -8.04%
4.50% -19.34%
-7.87% 32.84%
13.77% 1.96%
14.89% 8.07%
91.20% 1.17%
57.33% -13.21%
120.45% 363.16%
-7.92% 77.48%
-14.59% 28.66%
27.89% -3.26%
83.66% -5.17%
1067.57% -63.00%
-9.39% 16.79%
17.96% 8.64%
-1.80% -19.37%
41.32% 38.02%
-3.17% 20.91%
10.75% -23.54%
24.33% 31.08%
138.20% 477.71%
-4.97% -10.98%
-4.83% -5.06%
-16.92% -6.20%
8.90% 2.01%
13.82% 5.51%
0.00% 0.00%
116.50% 0.00%
-28.04% 27.58%
-100.00% 0.00%
0.00% 0.00%
-9.52% -10.64%
44.28% 12.92%
0.00% 4.74%
0.00%
0.00% 0.00%
15.63% 18.04%
17.46% 8.48%
9.36% 14.59%
15.60% 9.83%
14.89% 8.07%
(dalam juta atau milyar Rupiah) INCRESING (DECRESING)
2019 2018 2017 2019-2018
PENDAPATAN 82967 77143 71253 7.55%
Beban operasi, pemeliharaan dan
jasa telkomunikasi -19332 -16803 -16372 15.05%
Beban penyusutan dan amortisasi -15780 -14456 -14863 9.16%
Beban karyawan -9733 -9786 -8555 -0.54%
Beban interkoneksi -4927 -4667 -3555 5.57%
Beban umum dan administrasi -4155 -3036 -2935 36.86%
Beban pemasaran -3044 -3094 -3278 -1.62%
Rugi selisih kurs-bersih -249 -189 -210 31.75%
Penhgasilan lain-lain 2579 2559 665 0.78%
Beban lain-lain -480 -1973 -192 -75.67%
LABA USAHA 27846 25698 21958 8.36%
2.63%
-2.74% 20.56%
14.39% 42.66%
31.28%
3.44%
-5.61%
-10.00%
284.81%
927.60% 9.27%
17.03%
9.16%
25.53%
10.00%
16.16%
16.83%
166.43%
8.89%
18.69%
342.86%
-225.00%
136.36%
18.78%
17.19%
22.35%
18.69%
17.31%
22.35%
18.78%
-76.09%
19.57%
(dalam juta atau milyar Rupiah)
2019 2018 2017
ARUS KAS DARI KEGIATAN OPERASI
Penerimaan kas dari :
Pelanggan 77,013 71,910 67,519
Operator lain 4,521 3,993 3,586
Jumlah penerimaan kas dari pendapatan 81,534 75,903 71,105
Pendapatan bunga diterima 832 585 549
Penerimaan (pengembalian) kas dari (kepada) pelanggan 186 (37) (226)
Penerimaan kas lainnya - neto 216 -
Pembayaran kas untuk beban (27,440) (33,651) (25,416)
Pembayaran kas kepada karyawan (9,883) (8,162) (8,509)
Pembayaran pajak penghasilan (7,395) (5,586) (5,359)
Beban bunga dibayar (1,476) (1,111) (1,591)
Arus kas bersih yang dihasilkan dari kegiatan operasi 36,574 27,941 30,553
6.50%
11.35%
6.75%
6.56%
-83.63%
32.40%
-4.08%
4.24%
-30.17%
-8.55%
542.86%
14323.08%
-10.17%
-37.71%
12045.45%
-494.12%
-41.61%
-27.53%
-22.02%
46.10%
-15.30%
86.71%
-37.21%
17.43%
-41.93%
18.93%
137.50%
135.67%
140.44%
678.57%
-50.00%
-14.32%
551.47%
3260.00%
5.64%
36.16%
rumus 2019 2018
Internal Liquidity
Current Ratio ASET LANCAR/ UTANG LANCAR 1.16 1.16
Quick Ratio 0.73 0.76
Cash Ratio 52% 54%
Receivable Turnover ratio 13.77 14.77
Average Receiable Collection Period 26.51 24.71
Inventory Turnover 163 133.23
Average Inventory Processing Period 2.24 2.74
Payables Turnover Ratio 0
Payables Payment Ratio
Cash Conversion Cycle
Operating Performance
Operating Efficiency Ratios
Total Asset Turnover 0.65 0.69
Net Fixed Asset Turnover 0.22 1.00
Equity Turnover 1.07 1.15
Operating Profitabilitas Ratios
Gross Profit Margin 0.34 0.33
Basic Earning Power 0.22 0.23
Operating Profit Margin 0.33 0.33
Net Profit Margin 11.1 11.5
Return on Total Capital 16% 16%
Return on Total Equity 26% 27%
Leverage Analysis
Debt to equity Ratio 65% 66%
Long-term Debt/Total Capital 0.22 0.23
Debt Ratio 0.39 0.40
Interest Coverage 18.39 21.81
0.96
0.66 Bertujuan mengetahui kemampuan persh
43% membayar liabilitas lancar
14.50
25.18 Bertujuan untuk mengetahui perputaran piutang
94.00
3.88 Bertujuan mengetahui pemakaian persed dan waktunya
0
Bertujuan mengetahui perputaran utang & pelunasannya
0.69
0.95
1.17
0.31
0.21
0.7
10.6
15%
25%
69%
0.25
0.41
13.11
-0.24
0.03
0.04
0.22
1.59
3.5694
25515
Silakan untuk memberikan Simpulan kondisi Perusahaan ANDA..
Dari hasil:
1 Analisis Horozontal Laporan Keuangan
2 Rasio Keuangan
Internal Liquidity
Operating Performance
Operating Efficiency Ratios
Operating Profitabilitas Ratios
Leverage Analysis
Growth Potensial Analysis
Market Value Ratio
3 Valuasi Saham
4 Biaya Modal
2 Internal liquidity
adl ukuran utk mengetahui kemampuan persh memenuhi
kebutuhan finansial dlm jangka pendek
Rasio likuiditas terdiri dari
- Modal kerja bersih
-rasio lancar
-rasio cepat
-cash ratio
-Receivable turn over
4698
3866
5.15252416756176
0.215209518882566
OPERATING PERFORMANCE
2018
Hasil penjualan bersih 2,713,087,099,834.00
Hasil penjualan lain-lain 42,331,126,755.00
2,755,418,226,589.00
Dikurangi:
Harga Pokok Penjualan - 1,428,785,427,219.00
Beban penjualan - 47,478,505,497.00
Beban umum dan administrasi - 491,351,359,932.00
Beban keuangan - 14,905,279,195.00
Beban pajak 850,147,997,720.00
- 1,132,372,574,123.00
Penghasilan bersih 1,623,045,652,466.00
2018 2019
Total Operating Expenses 2,832,668,569,563.00 3,338,000,055,853.00
Total Operating Revenue 2,755,418,226,589.00 3,267,901,435,372.00
Operating Efficiency Ratio 1.03 1.02
2019 2020
3,205,020,519,049.00 3,419,342,747,346.00
62,880,916,323.00 82,143,467,004.00
3,267,901,435,372.00 3,501,486,214,350.00
- 1,670,646,962,091.00 - 1,727,305,152,974.00
- 57,978,380,076.00 - 55,474,777,549.00
- 591,456,510,575.00 - 593,189,921,806.00
- 13,588,036,784.00 - 11,483,569,517.00
1,004,330,166,327.00 1,169,750,150,099.00
- 1,329,339,723,199.00 - 1,217,703,271,747.00
1,938,561,712,173.00 2,283,782,942,603.00
2020
3,557,203,571,945.00
3,501,486,214,350.00
1.02
2018 2019 2020
Operating Profit Ratio
Net profit margin 0.02 0.02 0.03
Operating profit margin 0.24 0.25 0.27
Gross profit margin 0.47 0.48 0.49
Basic Earning Power (BEP) 0.13 0.14 0.14
Return on Total Assets (ROA) 0.01 0.01 0.01
Return on Common Equity (ROE) 0.35 0.44 0.66
Leverage Analysis
Total debt Rp 639,496,458,042 Rp 783,434,418,324 Rp 855,187,376,315
Debt ratio 0.13 0.14 0.13
Debt to equity ratio 0.14 0.16 0.16
Liabilities to asset ratio 0.13 0.14 0.13
Pendapatan bersih/penjualan
EBIT/penjualan
(penjualan-HPP)/penjualan
EBIT/total aset
Pendapatan bersih/total aset
Pendapatan bersih/ekuitas umum