Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

19
universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamakassar universitasatmajayamauniver Analisis Profitabilitas dan Prospektif Laporan Keuangan Kelompok 8 Inneke Wangsaharja (10 13 008) Michella Yapari A. (10 13 026) Desy Krisma (10 13 050) Tresna Seplinawati M. (10 13 051) Kelas Akuntansi C UNIVERSITAS ATMA JAYA MAKASSAR FAKULTAS EKONOMI JURUSAN AKUNTANSI

Transcript of Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

Page 1: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

universitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamauniver

Kelompok 8

Inneke Wangsaharja (10 13 008)Michella Yapari A. (10 13 026)

Desy Krisma (10 13 050)Tresna Seplinawati M. (10 13 051)

Kelas Akuntansi C

UNIVERSITAS ATMA JAYA MAKASSARFAKULTAS EKONOMIJURUSAN AKUNTANSI

2011/2012

Page 2: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

universitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamakassaruniversitasatmajayamauniver

Page 3: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx
Page 4: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx
Page 5: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx
Page 6: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx
Page 7: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

Analisis ProfitabilitasNOPAT untuk tahun 2010 dan 2011 adalah

Tahu

nEffective tax rate NOPAT

2010 Rp93.022.310 .631Rp 482.272.893 .555

=19,29 % Rp 374.920.290.937 x ( 1 – 19,29%) = Rp 302.598.166.815,2527

2011 Rp124.766 .421 .467Rp618.777 .509 .297

=20,16 % Rp 539.458.727.099 x ( 1 – 20.16%)= Rp 430.703.847.715,8416

Return on net operating assets (RNOA) untuk tahun 2010 adalah:

RNOA= NOPATAverageNOA

=Rp 302.598.166.815,2527

[ ( Rp 9.378.342.136.927+Rp11.524.866.822.316 )÷2 ]

=Rp 302.598.166.815,2527( Rp20.903.208.959.243÷2)

=Rp 302.598.166.815,2527Rp10.415.604.479.621,5

=2,89%

Return on net operating assets (RNOA) untuk tahun 2011 adalah:

RNOA= NOPATAverageNOA

=Rp430.703 .847 .715,8416

[ ( Rp 9.378.342.136.927+Rp11.524.866.822.316 )÷2 ]

=Rp 430.703.847.715,8416( Rp20.903.208.959.243÷2)

=Rp 430.703.847.715,8416Rp10.415.604.479.621,5

=4,12%

Page 8: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

Return on common equity (ROCE) untuk tahun 2010 adalah:

ROCE=Lababersih−dividensaham preferenrata−rata ekuitas pemegang saham

¿ Rp389.250 .582.924−0

[ (Rp3.798 .627 .978 .190+Rp3.798 .627 .978 .190 )÷2 ]¿Rp389.250 .582.924Rp3.798 .627 .978 .190

¿10,24 %

Return on common equity (ROCE) untuk tahun 2010 adalah:

ROCE=Lababersih−dividensaham preferenrata−rata ekuitas pemegang saham

¿ Rp494.011.087 .830−0

[ (Rp3.798 .627 .978 .190+Rp3.798 .627 .978 .190 )÷2 ]¿Rp 494.011.087 .830Rp3.798 .627 .978 .190

¿13 %

Analisis Prospektif1. Proyeksi Laporan Laba Rugi

Berdasarkan laporan laba rugi PT. CIPUTRA Development Tbk sebelumnya, maka dapat dihitung rasio-rasio pada tahun 2011 sebagai berikut: Sales Growth

SalesGrowth=Sales2011sales2010

×100 %

¿ Rp2.178 .331 .003 .289Rp1.692 .687 .370 .087

×100 %

¿128,69%

Gross Profit Margin

Gross Profit Margin=Gross Profit2011Sales2011

×100 %

¿ Rp1.042 .992.195 .142Rp2.178 .331 .003.289

×100 %¿47,88 %

Selling , general and administrative expense

Page 9: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

Selling ,general∧administrative expense2011sales2011

×100 %

¿ Rp380.523 .141 .993+Rp163.019 .416 .367Rp2.178 .331.003 .289

×100 %¿24,95 %

Income Tax expense 2011/Pretax expenseIncome Tax expense2011Pretax expense 2011

×100 %

¿ Rp124.766 .421 .467Rp618.777 .509 .297

×100 %¿20,16 %

Projected Income Statement Forecasting step 2012 Estimate

Income statementTotal revenues............................................................... 1 Rp 2.803.294.168.132,6141 Cost of good sold........................................................... 3 1.461.076.920.430,7185

Gross profit.................................................................... 2 1.342.217.247.701,8956Selling, general, and administrative expense................ 4 699.421.894.949,0872

Income before tax......................................................... 5 642.795.352.752,8084Income tax expenses..................................................... 6 129.587.543.114,9661

Net income.................................................................... 7 Rp 513.207.809.637,8422

Forecasting Assumption (In Percent)Sales Growth......................................................................... 128,69%Gross Profit Margin............................................................... 47,88%Selling , general and administrative expense........................ 24,95%Income Tax expense 2011/Pretax expense........................... 20,16%

Estimasi Laporan Laba Rugi

Tahun 2012

Page 10: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

1. Sales sales=Rp2.178 .331.003 .289×1,286

¿ Rp2.803.294 .168.132,6141

2. Gross Profit GrossProfit=Rp2.803 .294 .168 .132,6141×0,4788

¿ Rp1.342.217 .247 .701,8956

3. Cost Of Goods SoldCost Of Goods Sold=Rp2.803 .294 .168 .132,6141−Rp1.342.217 .247 .701,8956

¿ Rp1.461.076 .920 .430,7185

4. Selling, General, and Administrativeselling, general ,∧administrative=Rp2.803.294 .168.132,6141×0,2495

¿ Rp699.421.894 .949,0872

5. Income Before TaxIncome BeforeTax=Rp1.342 .217.247 .701,8956−Rp699.421.894 .949,0872

¿ Rp642.795.352 .752,8084

6. Tax ExpenseTax Expense=Rp642.795.352 .752,8084×0,2016

¿ Rp129.587.543 .114,9661

7. Net Income Net Income=Rp642.795 .352 .752,8084−Rp129.587 .543 .114,9661

¿ Rp513.207.809 .637,8422

2. Proyeksi Neraca

Tahun 2010 Account Receivable Turnover Rate

Account ReceivableTurnover Rate= SalesReceivables

¿ Rp1.692 .687 .370 .087Rp179.296 .995 .188

¿9,441×

Inventory Turnover Rate

Inventory Turnover Rate=Cost of goods soldI nventory

Page 11: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

¿ Rp957.985.199 .480Rp2.154 .509 .310 .604

¿0,445×

Accounts Payable Turnover Rate

Accounts Payable Turnover Rate=Cost of goods soldAccounts payable

¿ Rp957.985 .199 .480Rp27.157 .406 .998

¿35,275×

Accrued Expenses Turnover Rate

Accrued Expenses Turnover Rate= SalesAccrued Expenses

¿ Rp1.692 .687 .370 .087Rp26.706 .732 .763

¿63,3805

Tax Payable/Tax expenseTax PayableTaxExpense

×100 %

¿ Rp34.186 .176 .342Rp93.022 .310 .631

×100 %¿36,751%

Tahun 2011 Account Receivable Turnover Rate

Account ReceivableTurnover Rate= SalesReceivables

¿ Rp2.178 .331 .003.289Rp277.277 .894 .330

¿7,85×

Inventory Turnover Rate

Inventory Turnover Rate=Cost of goods soldInventory

¿ Rp1.135 .338 .808 .147Rp2.675 .218 .498 .778

¿0,4243×

Accrued Expenses Turnover Rate

Page 12: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

Accrued Expenses Turnover Rate= SalesAccrued Expenses

¿ Rp2.178 .331 .003.289Rp33.055 .188 .280

¿65,8998

Accounts Payable Turnover Rate

Accounts Payable Turnover Rate=Cost of goods soldAccounts payable

¿ Rp1.135 .338 .808 .147Rp27.962 .855 .820

¿40,60×

Tax Payable/Tax expenseTax PayableTaxExpense

×100 %

¿ Rp52.363 .900 .875Rp124.766 .421 .467

×100 %¿41,96 %

Projected Balance Sheet

(Dalam rupiah) Forecasting Step

2012 Estimates 2011

AsetKas dan setara kas.............................. 7InvestasiPiutang usaha..................................... 1Piutang lain-lainPersediaan.......................................... 2Pajak dibayar dimuka

1.280.537.638.309,503 2.109.129.637.191 261.751.937.186 261.751.937.186 357.107.537.341,7342 277.277.894.330 47.538.192.683 47.538.192.6833.443.499.694.628,1369 2.675.218.498.778 227.062.070.552 227.062.070.552

Page 13: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

Piutang pihak berelasiAset pajak tangguhan-netoTanah untuk pengembanganAset tetapProperti investasiAset lain-lain

Jumlah aset

Liabilitas dan EkuitasLiabilitasUtang bankUtang usaha kepada pihak ketiga...... 3Utang lain-lainUtang pihak berelasiBiaya yang masih harus dibayar........ 4Utang pajak....................................... 5Liabilitas imbalan kerjaUang mukaPendapatan diterima dimukaUtang biaya pembangunan

Liabilitas pajak tangguhan-neto

Jumlah liabilitas

EkuitasModal sahamTambahan modal disetorSelisih perubahan ekuitasSelisih nilai transaksi restrukturisasiSelisih nilai transaksi ekuitasSelisih kursSaldo laba telah ditentukan penggunaannya belum ditentukan penggunaannya

Ekuitas netoKepentingan non pengendali

Jumlah Ekuitas

Jumlah liabilitas dan ekuitas

Selected Ratios

17.340.034.020 17.340.034.020 845.402.661 845.402.6612.110.538.328.855 2.110.538.328.8552.383.992.116.329 2.383.992.116.329 971.707.755.409 971.707.755.409 442.464.954.322 442.464.954.322

11.544.385.662.296,3741 11.524.866.822.316

801.939.388.346 801.939.388.346 35.987.116.266,7664 27.962.855.820 202.910.554.841 202.910.554.841 - - 42.538.735.597,5680 33.055.188.280 54.374.933.091,0397 52.363.900.875 51.501.524.683 51.501.524.683

2.156.910.491.492 2.156.910.491.492 156.256.000.216 156.256.000.216 357.530.626.763 357.530.626.763

37.002.102.186 37.002.102.186

3.896.951.473.482,3741 3.877.432.633.502

3.791.453.998.500 3.791.453.998.500 7.173.979.690 7.173.979.690 838.253.660.301 838.253.660.301 14.962.799.656 14.962.799.656 13.290.036.031 13.290.036.031 1.223.600 1.223.600

10.000.000 10.000.000 441.544.821.940 441.544.821.940

5.106.690.519.718 5.106.690.519.7182.540.743.669.096 2.540.743.669.096

7.647.434.188.814 7.647.434.188.814

11.544.385.662.296,3741 11.524.866.822.316

Page 14: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx

Accounts receivable turnover rateInventory turnover rateAccounts payable turnover rateAccrued expenses turnover rateTaxes payable/Tax expenses

7,85 x 7,85 x 0,4243× 0,4243× 40,60× 40,60× 65,8998 65,8998 41,96% 41,96%

Page 15: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx
Page 16: Analisis Profitabilitas dan Prospektif Laporan Keuangan.docx