T9 - K6 - ULTJ - NPM (5 Digit Terakhir)
T9 - K6 - ULTJ - NPM (5 Digit Terakhir)
Catatan :
H+1 Artinya, satu hari setelah tanggal yang tertera yaitu pada perusahaan (EURO, SEMA, DEWI,DOOH dan MAXI)
H+2 Artinya, dya hari setelah tanggal yang tertea yaitu pada perusahaan BABY
2.500.000.000
1,347,000,000
2,000,000,000
2.668.586.400
7,737,500,000
9.610.000.000
hun 2022
hun 2023
Sektor Sub Sektor
266.00
266
(H+2)
105.00
100
(H+1)
266.00
100
(H+1)
Lead Underwriter Tanggal dan Jam Akses
Rabu, 15 November 2023
PT. Danatama Makmur Sekuritas
Pukul 11.04
Rabu, 15 November 2023
PT. NH Korindo Sekuritas Indonesia
Pukul 11.05
Rabu, 15 November 2023
PT. Adimitra Jasa Korpora
Pukul 11.06
96.00
106.00
58.00
194.00
127.00
50.00
INDOSAT Tbk,PT
Tax 1,165,586
Tc =
EBT 6,535,789
Tc = 0.18
Ke = Rf + (β x Rp) 0.23
WACC = Wd x Kd (1-Tc) + We x Ke
WACC = 0.084
ANALISIS 2022
2021
Tax 646,853
Tc =
EBT 7,506,974
Tc = 0.09
Ke = Rf + (β x Rp) 2.59
WACC = Wd x Kd (1-Tc) + We x Ke
WACC = 0.56
ANALISIS 2021
2020
Tax 30,619
Tc =
EBT 599,541
Tc = 0.05
Ke = Rf + (β x Rp) 0.24
WACC = Wd x Kd (1-Tc) + We x Ke
WACC = 0.076
ANALISIS 2020
Kd
Yield to Maturity = C+((P-PO)/n)
((P+PO)/2)
= 104+((1000-1366,38)/5.9)
((1000+1366.38)/2)
= 41.90
1183.19
= 0.0354
2022
Wd = Total Liabilitas We =
Total Liabilitas + Ekuitas
Wd = 82,265,242 We =
113,880,230
Wd = 0.72 We =
2021
Wd = Total Liabilitas We =
Total Liabilitas + Ekuitas
Wd = 49,865,344 We =
62,778,740
Wd = 0.79 We =
B
2020
Wd = Total Liabilitas We =
Total Liabilitas + Ekuitas
Wd = 49,865,344 We =
62,778,740
Wd = 0.79 We =
Total Ekuitas
Total Liabilitas + Ekuitas
31,614,988
113,880,230
0.28
Total Ekuitas
Total Liabilitas + Ekuitas
12,913,396
62,778,740
0.21
Total Ekuitas
Total Liabilitas + Ekuitas
12,913,396
62,778,740
0.21