Analisa laporan keuangan BNBR vs ASII
-
Upload
carl-prananda -
Category
Education
-
view
149 -
download
2
Transcript of Analisa laporan keuangan BNBR vs ASII
ANALISA LAPORAN KEUANGAN
UNTUK SAHAM ASII DAN BNBR
Fena Enandita Purnamasari
Carl Beniddo Prananda
Isabelle Imelda Rahmat
2009 2010 2011 2012 2013 2009 2010 2011 2012 2013
-6,58 -22,03 0,52 2,27 -107,22Return on
Assets 14 15 14 12 10
-19,54 -66,98 3,50 1,45 -740,93Return On
Equity 25 29 28 25 21
74,41 203,31 100,72 149,76 72,70 Current Ratio 140 130 130 140 120
80,88 19,27 78,69 68,41 -219,31Gross Profit
Margin 23 20 20 19 18
270,83 73,97 9,33 49,54 -165,14Net Income
Margin 13 13 13 12 12
345,24 93,24 88,03 117,95 -384,45Liabilities to Total Asset 40 50 50 50 50
*Nilai angka dalam %
2009 2010 2011 2012 2013 2009 2010 2011 2012 2013
69,02 57,04 51,74 65,13 117Liabilities to Total Equity 80 90 100 100 100
222,75 132,78 107,23 186,80 113,2Short Term Debt/Equity 53,86 62,16 63,78 58,60 67,20
48,5 34,4 31,4 17,3 31,26Long Term
Debt/Equity 27,82 30,13 38,65 42,60 34,50
-21,32 -58,29 2,79 0,83 -244,13Net Debt to Equity Ratio -1,5 6 0,8 9,9 3,5
93 39 9 50Total
Debt/Equity 81,69 92,3 102,4 102,9 101,52
44 211 93 133 61 Quick Ratio 62 46 58 106 99
*Nilai angka dalam %
2009 2010 2011 2012 2013
BNBR -6.58% -22.03% 0.52% 2.27% -107.22%
ASII 14.00% 15.00% 14.00% 12.00% 10.00%
-6.58%
-22.03%
0.52% 2.27%
-107.22%
14.00% 15.00% 14.00% 12.00% 10.00%
-120.00%
-100.00%
-80.00%
-60.00%
-40.00%
-20.00%
0.00%
20.00%
40.00%
ROA
2009 2010 2011 2012 2013
BNBR -19.54% -66.98% 3.50% 1.45% -740.93%
ASII 25.00% 29.00% 28.00% 25.00% 21.00%
-19.54%
-66.98%
3.50% 1.45%
-740.93%
25.00% 29.00% 28.00% 25.00% 21.00%
-800.00%
-700.00%
-600.00%
-500.00%
-400.00%
-300.00%
-200.00%
-100.00%
0.00%
100.00%
ROE
2009 2010 2011 2012 2013
BNBR 74.41% 203.31% 100.72% 149.76% 72.70%
ASII 140.00% 130.00% 130.00% 140.00% 120.00%
74.41%
203.31%
100.72%
149.76%
72.70%
140.00%
130.00% 130.00%
140.00%
120.00%
0.00%
50.00%
100.00%
150.00%
200.00%
250.00%
Current Ratio
2009 2010 2011 2012 2013
BNBR 80.88% 19.27% 78.69% 68.41% -219.31%
ASII 53.86% 62.16% 63.78% 58.60% 67.20%
80.88%
19.27%
78.69%68.41%
-219.31%
53.86%62.16% 63.78%
58.60%67.20%
-250.00%
-200.00%
-150.00%
-100.00%
-50.00%
0.00%
50.00%
100.00%
Short Term Debt to Equity
2009 2010 2011 2012 2013
BNBR 270.83% 73.97% 9.33% 49.54% -165.14%
ASII 27.82% 30.13% 38.65% 42.60% 34.50%
270.83%
73.97%
9.33%
49.54%
-165.14%
27.82% 30.13%38.65% 42.60%
34.50%
-200.00%
-150.00%
-100.00%
-50.00%
0.00%
50.00%
100.00%
150.00%
200.00%
250.00%
300.00%
Long Term Debt to Equity
2009 2010 2011 2012 2013
BNBR 345.24% 93.24% 88.03% 117.95% -384.45%
ASII 81.69% 92.30% 102.43% 102.95% 101.52%
345.24%
93.24% 88.03%
117.95%
-384.45%
81.69% 92.30% 102.43% 102.95% 101.52%
-500.00%
-400.00%
-300.00%
-200.00%
-100.00%
0.00%
100.00%
200.00%
300.00%
400.00%
Total Debt to Equity
2009 2010 2011 2012 2013
BNBR 69.02% 57.04% 51.74% 65.13% 117.00%
ASII 40.00% 50.00% 50.00% 50.00% 50.00%
69.02%
57.04%
51.74%
65.13%
117.00%
40.00%
50.00% 50.00% 50.00% 50.00%
0.00%
20.00%
40.00%
60.00%
80.00%
100.00%
120.00%
140.00%
Liabilities to Total Asset
2009 2010 2011 2012 2013
BNBR 222.75% 132.78% 107.23% 186.80% 113.20%
ASII 80.00% 90.00% 100.00% 100.00% 100.00%
222.75%
132.78%
107.23%
186.80%
113.20%
80.00%
90.00%
100.00% 100.00% 100.00%
0.00%
50.00%
100.00%
150.00%
200.00%
250.00%
Liabilities to Total Equity
2009 2010 2011 2012 2013
BNBR 48.50% 34.40% 31.40% 17.30% 31.26%
ASII 23.00% 20.00% 20.00% 19.00% 18.00%
48.50%
34.40%
31.40%
17.30%
31.26%
23.00%
20.00% 20.00%19.00%
18.00%
0.00%
10.00%
20.00%
30.00%
40.00%
50.00%
60.00%
Gross Profit Margin
2009 2010 2011 2012 2013
BNBR -21.32% -58.29% 2.79% 0.83% -244.13%
ASII 13.00% 13.00% 13.00% 12.00% 12.00%
-21.32%
-58.29%
2.79% 0.83%
-244.13%
13.00% 13.00% 13.00% 12.00% 12.00%
-300.00%
-250.00%
-200.00%
-150.00%
-100.00%
-50.00%
0.00%
50.00%
Net Income Margin
2009 2010 2011 2012 2013
BNBR 93.00% 39.00% 9.00% 50.00%
ASII -1.50% 6.00% 0.80% 9.90% 3.50%
93.00%
39.00%
9.00%
50.00%
-1.50%
6.00%
0.80%
9.90%
3.50%
-20.00%
0.00%
20.00%
40.00%
60.00%
80.00%
100.00%
Net Debt to Equity Ratio
2009 2010 2011 2012 2013
BNBR 44.00% 211.00% 93.00% 133.00% 61.00%
ASII 62.00% 46.00% 58.00% 106.00% 99.00%
44.00%
211.00%
93.00%
133.00%
61.00%62.00%
46.00%
58.00%
106.00%99.00%
0.00%
50.00%
100.00%
150.00%
200.00%
250.00%
Quick Ratio