Disusun Oleh
Nama : WINDASARI
NPM : 2C214271
Kelas : 4EB31
Dosen : EVAN INDRAJAYA
UNIVERSITAS
GUNADARMA
BEKASI
2017
PT Anabatic Technologies Tbk
1.
Laporan
Posisi Keuangan :
2.
LAPORAN LABA-RUGI
3. Laporan
Ekuitas
TAHUN 2016
Debt to
Asset Ratio = Total Liabilitas / Total Asset
= 1.901.982.065.402 / 2.660.040.152.796
= 0,525 = 52,5 %
Modal
Sendiri = 187.501.000.000
MA =
Bunga 10 %
Asset
turnover = Penjualan bersih / Total Asset
= 4.127.143.385.727
/ 2.660.040.152.796 = 1,2 = 2x
PERKIRAAN
2017
Penjualan/
Pendapatan = Naik 35 %
Assets
turnover = Naik 50 % = 3x
Laba Usaha
(NOI) = 542.524.042.114
Tax = 20 %
PERHITUNGAN
2017
A. Total Sales =
Penjualan + ( Penjualan x % )
=
4.127.143.385.727 + ( 4.127.143.385.727 x 20%)
=
4.127.143.385.727 + 825.428.677.145
=
4.952.572.062.872
B. Assets (OA) = Total Sales / Assets Turnover
= 4.952.572.062.872 / 3
= 1.650.857.354.291
C. Earning Power = NOI / OA
= 542.524.042.114 / 1.650.857.354.291
= 32,9 %
D. ROR jika tambahan assets dibelanjai
dengan MA
EBIT = 542.524.042.114
Coupon 10% = 362.157.283.648
EBT = 180.366.758.466
Tax 20% = 36.073.351.693
EAT = 144.293.406.773
( 144.293.406.773 / 187.501.000.000) x
100% = 77 %
