CODE KETERANGAN
(juta Rupiah) (juta Rupiah) (%) (juta Rupiah)
A Aset 25,922,100 23,791,585 -8% 20,915,638
B Hutang Bank & Obligasi 8,896,270 6,440,200 -28% 5,721,813
C Saldo Laba (2,543,530) (3,257,255) 28% (6,645,575)
D Ekuitas 8,153,900 7,616,775 -7% 5,942,413
E Jumlah Saham Beredar 44,643 44,643 0% 49,107
F Pendapatan/Penjualan 9,821,190 10,044,235 2% 8,603,400
G Laba Kotor 3,614,490 1,758,670 -51% 358,475
H Laba Bersih 2,105,410 (668,790) -132% (3,019,463)
I Harga Saham 560 800 43% 400
J Total Dividen Dikeluarkan - - #DIV/0! -
K Stock Split 0 0 0% 0
L EPS (Rp) 377.29 -119.85 -132% -491.90
PROYEKSI 2020
(juta USD) (%)
679 0%
173 0%
(728) 0%
215 0%
10,342 0%
334 0%
158 0%
28 0%
129 158%
#DIV/0!
1 0%
14100 2%
CODE Ratios 2013 2014 2015
A DER 109.10% 84.55% 96.29%
B Annualized ROE 25.82% -8.78% -50.81%
C Dividen/saham - - -
D Dividen Yield 0.00% 0.00% 0.00%
E Dividen Payout Ratio BLANK 0.00% 0.00%
F PBV 0.38 0.59 0.41
G Annualized PER 1.48 -6.68 -0.81
H Annualized ROA 8.12% -2.81% -14.44%
I OPM 36.80% 17.51% 4.17%
J NPM 21.44% -6.66% -35.10%
K EER -31.19% -42.76% -111.83%
L EAR 31.46% 32.01% 28.41%
M Mkt Cap (juta Rupiah) 3,125,010 4,464,300 2,455,350
N Mkt Cap/Assets 0.12 0.19 0.12
O PEG BLANK 0.0506596884514 -0.0026194245
P HARGA SAHAM + DIVIDEN 560 800 400
KETERANGAN
A DER (Debt to Equity Ratio) = Hutang Bank & Obligasi terhadap Ekuitas
B ROE (Return on Equity Ratio) = Laba Bersih terhadap Ekuitas yang disetahunkan
C Dividen Per Saham = Dividen yang diterima per 1 lembar saham
D Divident Yield = Return dari dividen persaham terhadap harga saham
E Dividen Payout Ratio = Dividen yang dibagikan dibagi laba tahun berjalan di tahun sebelumnya
F PBV (Price to Book Value) = Harga Saham terhadap nilai buku perusahaan
G PER (Price to Earnings Ratio) = Harga Saham terhadap Laba bersih persaham yang disetahunkan
H ROA (Return on Asset Ratio)= Laba Bersih terhadap Aset yang disetahunkan
I OPM (Operating to Profit Margin) = Margin Laba Kotor terhadap Pendapatan/Sales
J NPM (Net Profit Margin) = Margin Laba Bersih terhadap Pendapatan/sales
K EER (Earnings to Equity Ratio) = Saldo Laba terhadap Ekuitas
L EAR (Equity to Asset Ratio) = Ekuitas terhadap Aset
M Market Capitalization = nilai kapitalisasi pasar perusahaan
N Nilai market capitalization perusahaan terhadap asset perusahaan
O PEG (PER to EPS Growth)
P Hasil penjumlahan antara harga saham dengan dividen per lembar saham
2016 2017 2018 2019 Q1 2020 Q2 2020 Q3 2020
434.88% 214.53% 132.81% 80.47% #DIV/0! 103.93% 41.31%
-402.33% 13.95% -6.77% 13.02% BLANK BLANK BLANK
- - - - BLANK BLANK BLANK
0.00% 0.00% 0.00% 0.00% BLANK BLANK BLANK
0.00% 0.00% 0.00% 0.00% BLANK BLANK BLANK
2.12 0.23 0.19 0.17 BLANK BLANK BLANK
-0.53 1.68 -2.77 1.33 BLANK BLANK BLANK
-32.58% 2.75% -1.78% 4.12% BLANK BLANK BLANK
17.33% 41.01% 27.84% 47.31% #DIV/0! 46.31% 43.10%
-65.90% 7.57% -4.76% 8.38% #DIV/0! 18.12% 17.57%
-962.79% -431.98% -393.75% -338.60% #DIV/0! -311.79% -209.18%
8.10% 19.68% 26.27% 31.66% #DIV/0! 30.57% 34.31%
2,455,350 546,282 517,100 517,100 BLANK BLANK BLANK
0.17 0.05 0.05 0.05 BLANK BLANK BLANK
-0.009685893 -0.015681221 0.02063147 -0.0043187846 BLANK BLANK BLANK
400 89 50 50 BLANK BLANK BLANK
tahun sebelumnya
m yang disetahunkan
2020
80.47%
13.02%
-
0.00%
0.00%
0.44
3.38
4.12%
47.31%
8.38%
-338.60%
31.66%
1,334,118
0.14
2.1823506079
129
2013 2014 2015 2016
EMITEN
($ million) ($ million) ($ million) ($ million)
ASET 2,130 1,921 1,517 1,062
EKUITAS 670 615 431 86
PENJUALAN/PENDAPATAN 807 811 624 525
LABA BERSIH 173 (54) (219) (346)
ASET ($ juta)
2,500
2,130
2,000 1,921
1,517
1,500
1,062
1,000 874
731
500
-
2013 2014 2015 2016 2017 2018
EKUITAS ($ juta)
800
700 670
615
600
500
431
EKUITAS ($ juta)
800
700 670
615
600
500
431
400
300
172 192
200
86
100
-
2013 2014 2015 2016 2017 201
PENDAPATAN ($ juta)
900
807 811
800
700 624
600 525
500
400
317
300 273
200
100
-
2013 2014 2015 2016 2017 201
200 173
100
24
-
2013 2014 2015 2016 2017 (13)
2018
(100) (54)
(200)
(219)
(300)
(400) (346)
2017 2018 2019 2020
($ million) ($ million) ($ million) ($ million)
874 731 679 679
172 192 215 215
317 273 334 334
24 (13) 28 28 SILAHKAN
SCROLL
2017 2018 2019 2020 KE BAWAH
5,006,408 3,666,900 2,402,105 2,439,300
214.53% 132.81% 80.47% 80.47%
ta)
874
731 679 679
GASI DER
500.00%
450.00%
400.00%
350.00%
300.00%
5,006,408
214.53% 250.00%
3,666,900 200.00%
132.81% 2,402,105 2,439,300 150.00%
80.47% 80.47% 100.00%
50.00%
0.00%
2017 2018 2019 2020
$ juta)
$ juta)
N ($ juta)
($ juta)
24 28 28
2017 (13)
2018 2019 2020
SILAHKAN
SCROLL
KE BAWAH
Ratios 2013 2014 2015 2016 2017
EKUITAS 8,153,900 7,616,775 5,942,413 1,158,635 2,333,610
ROE 25.82% -8.78% -50.81% -402.33% 13.95%
PBV 0.38 0.59 0.41 2.12 0.23
HARGA SAHAM 560 800 400 400 89
DIVIDEN PER SAHAM - - - - -
DIVIDEN PAYOUT RATIO BLANK 0.00% 0.00% 0.00% 0.00%
9,000,000
8,153,900 2.12
8,000,000 7,616,775
7,000,000
0.38 0.59 0.41
25.82% 5,942,413 0.23
13.95%
6,000,000 -8.78%
-50.81%
5,000,000
4,000,000
3,000,000
2,333,61
2,000,000
1,158,635
-402.33%
1,000,000
-
2013 2014 2015 2016 2017
2018 2019 2020 RATA-RATA
2,760,960 2,985,275 3,031,500 4,247,883 SILAHKAN
SCROLL
-6.77% 13.02% 13.02% -50.36% KE BAWAH
0.19 0.17 0.44 0.57
50 50 129 310
- - - 0
0.00% 0.00% 0.00% 0%
1 HARGA SAHAM
1 900
800
1 800
1 700
1 600 560
1 500
400 400
0 400
0 300
0 200 129
89
0 100 50 50
.00%
- 0.00%
- -
-
2019 2020 2013 2014 2015 2016 2017 2018 2019 2020
BV ROE
3.00
2.12
2.00
1.00
0.23
13.95% 0.19 0.17
13.02% 13.02%
0.44
-6.77%
0.00
-1.00
-5.00
2016 2017 2018 2019 2020
129
50
2019 2020
3.00
2.00
1.00
0.00
-1.00
-2.00
-3.00
-4.00
-5.00
(dlm juta)
Tahun 2013 2014 2015
Aset 25,922,100 23,791,585 20,915,638
Ekuitas 8,153,900 7,616,775 5,942,413
Jumlah saham beredar 44,643 44,643 49,107
Penjualan 9,821,190 10,044,235 8,603,400
Laba Bersih 2,105,410 (668,790) (3,019,463)
ROE (%) 25.82% -8.78% -50.81%
Ekuitas per saham 182.65 170.62 121.01
3. Untuk kolom "Proyeksi kenaikan Laba Bersih" maka pengisian ditambahkan angka 100%
Contoh = proyeksi kenaikan laba bersih 20%, maka diisi 120%
2016 2017 2018 2019 2020
14,307,795 11,857,995 10,511,780 9,427,915 9,573,900
1,158,635 2,333,610 2,760,960 2,985,275 3,031,500
49,107 6,138 10,342 10,342 10,342
7,073,063 4,300,898 3,925,740 4,637,590 4,709,400
(4,661,485) 325,620 (186,940) 388,780 394,800
-402.33% 13.95% -6.77% 13.02% 13.02%
23.59 380.19 266.97 288.66 293.13
2023 2024
- -
0
2023 2024
- -
#DIV/0!
DIV/0!
n angka 100%
Emiten - Simulasi P/L
Lot - Lot -
Jumlah - Avg. Price #DIV/0!
Price - Cash Value -
Cash Value - Price Mtm -
Buy Mtm -
Lot - P/L -
Jumlah - P/L Procentage #DIV/0!
Price -
Cash Value -
Avg. Price #DIV/0!
Tot. Cash Value -
Tot. Lot Saham -