Zmijewski
Rumus Model
Zmijewski
Keterangan
A = Return on Asset
B = Leverage (Debt Ratio)
X-Score = -4,3 - 4,5A + 5,7B – 0,004C
C = Rasio Likuiditas (Current Ratio)
41.802.000
ROA = 2,14
19.523.000 8.325.000
Currunt
11.945.000 11.135.000 = 0,74
Rasio
Debt
19.523.000 = 0,61
Rasio
X-Score = -4,3 - 4,5A + 5,7B – 0,004C
= -4,3 - 4,5.2,14 + 5,7.0,61 – 0,004.0,74
= -14.13 + 3,447 – 0.00296
= -10.65596
Keterangan
A = Working Capital to Total Asset
B = Net Profit Before Interest and Taxes To
Total asse
C = Net Profit Before Taxes to Current
Liabilities
D = Sales toTotal Asset
Cut Off Point
Springate cut off yang berlaku untuk model ini adalah 0,862 dengan
kriteria penilaian apabila:
● Nilai S-score< 0,862 Perusahaan berpotensi financial distress
● Nilai S-score> 0,862 Perusahaan tidak berpotensi financial distress
Contoh
Diketahui
Working Capital to Total Asset (WCTA) 0.946772
Net Profit Before Interest and Taxes To Total asse (NPBITTA) 0.02075
Net Profit Before Taxes to Current Liabilities (NPBTCL) 1.290198
Sales toTotal Asset (STA) 0.086288
Keterangan
A = Working Capital to Total Asset
B = Earning Before Interest and Taxes to Total Assets Ratio
C = Return on Asset
Cut Off Point
● Jika Nilai G-Score < - 0,02 Perusahaan berpotensi financial distress
● Jika -0,02< Nilai G-Score > 0,01 Perusahaan berada dalam Grey Area
● Jika Nilai G-Score> 0,01 Perusahaan tidak berpotensi financial
distress