SOAL FINANCIAL DISTRESS

Tentukan Perusahan-perusahaan yang mengalami Financial Distress dengan informasi laporan keuangan dibawah ini.

IKHTISAR LAPORAN POSISI KEUANGAN

PT HARUM ENERGY TBK
31 DESEMBER TAHUN 2012 SD 2016 (USD)

POS-POS 2016 2015 2014 2013 2012

ASET
ASET LANCAR 224.009.923 225.450.032 280.935.293 284.658.847 335.580.765
ASET NON LANCAR 600.676.738 155.203.973 163.171.565 190.123.576 203.058.536
TOTAL ASET 824.686.661 380.654.005 444.106.858 474.782.423 538.639.301
LIABILITAS DAN EKUITAS
LIABILITAS
LIABILITAS J. PENDEK 87.981.651 32.609.650 78.548.349 82.438.100 107.154.190
LIABILITAS JK PANJANG 548.554.036 4.614.692 3.589.825 3.207.446 2.845.672
TOTAL LIABILITAS 636.535.687 37.224.342 82.138.174 85.645.546 109.999.862
R/E (126.865.751) 134.833.853 154.162.725 178.948.764 208.338.132
EKUITAS 188.150.974 343.429.663 361.968.684 389.136.877 428.639.439
TOTAL LIABILITAS
824.686.661 380.654.005 444.106.858 474.782.423 538.639.301
DAN EKUITAS

IKHTISAR LAPORAN LABA RUGI

PT HARUM ENERGY TBK
31 DESEMBER TAHUN 2012 SD 2016 (USD)

POS-POS 2016 2015 2014 2013 2012

PENJUALAN 555.483.921 249.328.849 477.643.910 837.079.750 1.043.301.146
BEBAN POKOK
345.075.437 203.488.721 390.742.079 663.774.430 724.315.930
PENJUALAN
LABA KOTOR 210.408.484 45.840.128 86.901.831 173.305.320 318.985.216
BEBAN USAHA 135.079.144 61.244.171 76.433.615 109.134.896 102.674.852
EBIT 75.329.340 (15.404.043) 10.468.216 64.170.424 216.310.364
INTEREST 45.826.631 2.286.150 3.106.551 3.361.592 3.300.651
EBT 29.502.709 (17.690.193) 7.361.665 60.808.832 213.009.713
TAXES (11.487.276) (1.306.636) (4.755.712) (12.927.699) (51.339.588)
NI /EAT 18.015.433 (18.996.829) 2.605.953 47.881.133 161.670.125
IKHTISAR LAPORAN POSISI KEUANGAN
PT BUMI RESOURCES TBK
31 DESEMBER TAHUN 2012 SD 2016 (USD)

POS-POS 2016 2015 2014 2013 2012

ASET
ASET LANCAR 529.147.220 541.962.176 2.346.891.707 1.944.236.777 2.263.210.808
ASET NON LANCAR 2.573.046.480 2.852.314.082 4.153.637.211 5.059.671.338 5.091.116.399
TOTAL ASET 3.102.193.700 3.394.276.258 6.500.528.918 7.003.908.115 7.354.327.207
LIABILITAS DAN EKUITAS
LIABILITAS
LIABILITAS J. PENDEK 764.265.922 5.474.152.654 6.798.673.348 4.719.914.333 2.559.443.581
LIABILITAS JK PANJANG 5.122.702.585 825.035.335 434.896.928 2.586.953.317 4.402.733.923
TOTAL LIABILITAS 5.886.968.507 6.299.187.989 7.233.570.276 7.306.867.650 6.962.177.504
R/E (3.289.442.356) ( 3.357.134.759) ( 1.430.042.391) (1.042.054.234) (433.040.316)
EKUITAS (2.784.774.807) (2.904.911.731) (733.041.358) (302.959.535) 392.149.703
TOTAL LIABILITAS
3.102.193.700 3.394.276.258 6.500.528.918 7.003.908.115 7.354.327.207
DAN EKUITAS

IKHTISAR LAPORAN LABA RUGI

PT BUMI RESOURCES TBK
31 DESEMBER TAHUN 2012 SD 2016 (USD)

POS-POS 2016 2015 2014 2013 2012

PENJUALAN 23.372.429 40.506.538 2.786.067.095 3.547.424.427 3.775.518.192
BEBAN POKOK
0 0 2.298.607.757 2.861.220.277 2.778.275.860
PENJUALAN
LABA KOTOR 23.372.429 40.506.538 487.459.338 686.204.150 997.242.332
BEBAN USAHA (222.069.017) 2.544.294.966 (66.682.761) 770.488.419 992.270.203
EBIT 245.441.446 (2.493.788.428) 554.142.099 (84.284.644) 4.972.129
INTEREST 254.825.478 453.223.802 864.160.519 660.954.644 620.537.761
EBT (9.384.032) (2.040.564.626) (310.018.420) (745.238.913) (615.565.632)
TAXES 129.639.742 (144.915.861) (155.886.244) 85.135.436 (90.060.406)
NI /EAT 120.255.710 (2.185.480.487) (465.904.664) (660.103.477) (705.626.038)
IKHTISAR LAPORAN POSISI KEUANGAN
PT BAYAN RESOURCES TBK
31 DESEMBER TAHUN 2012 SD 2016 (USD)

POS-POS 2016 2015 2014 2013 2012

ASET
ASET LANCAR 224.009.923 281.558.806 323.240.003 474.147.531 465.215.610
ASET NON LANCAR 600.676.738 656.292.922 838.416.311 1.092.641.322 1.197.730.957
TOTAL ASET 824.686.661 937.851.728 1.161.656.314 1.566.788.853 1.662.946.567
LIABILITAS DAN EKUITAS
LIABILITAS
LIABILITAS J. PENDEK 87.981.651 149.337.031 518.794.409 431.456.547 397.472.849
LIABILITAS JK PANJANG 548.554.036 616.354.682 387.329.860 685.491.088 755.636.933
TOTAL LIABILITAS 636.535.687 765.691.713 906.124.269 1.116.947.635 1.153.109.782
R/E (126.865.751) 82.279.118 146.996.782 47.350.726 280.055.336
EKUITAS 188.150.974 172.160.015 255.532.045 449.841.218 509.836.785
TOTAL LIABILITAS
824.686.661 937.851.728 1.161.656.314 1.566.788.853 1.662.946.576
DAN EKUITAS

IKHTISAR LAPORAN LABA RUGI

PT BAYAN RESOURCES TBK
31 DESEMBER TAHUN 2012 SD 2016 (USD)

POS-POS 2016 2015 2014 2013 2012

PENJUALAN 555.483.921 465.007.423 828.259.942 1.147.467.928 1.422.880.281
BEBAN POKOK
345.075.437 342.234.106 731.234.835 984.048.198 1.255.363.520
PENJUALAN
LABA KOTOR 210.408.484 122.773.317 97.025.107 163.419.730 167.516.761
BEBAN USAHA 135.079.144 158.561.056 258.599.313 202.345.990 148.027.450
EBIT 75.329.340 (35.787.739) (161.574.206) (38.925.990) 19.489.311
INTEREST 45.826.631 32.394.565 38.779.131 28.725.041 32.156.513
EBT 29.502.709 (68.182.304) (200.353.337) (67.651.031) (12.667.202)
TAXES (11.487.276) (13.615.750) 11.336.139 12.435.003 (1.081.224)
NI (EAT) 18.015.433 (81.798.054) (189.017.198) (55.216.028) (13.748.426)
IKHTISAR LAPORAN POSISI KEUANGAN
PT GOLDEN EAGLE ENERGY TBK
31 DESEMBER TAHUN 2012 SD 2016 (Rp)

POS-POS 2016 2015 2014 2013 2012

ASET
ASET LANCAR 21.670.034.777 127.208.165.566 160.663.317.659 183.290.996.468 166.021.034.988
ASET NON LANCAR 615.072.305.782 585.576.947.892 564.311.067.961 443.359.335.162 314.158.259.825
TOTAL ASET 636.742.340.559 712.785.113.458 724.974.385.620 626.650.331.630 480.179.294.813
LIABILITAS DAN EKUITAS
LIABILITAS
LIABILITAS J. PENDEK 81.577.226.463 167.590.602.690 133.157.267.853 38.943.695.521 32.560.588.031
LIABILITAS JK PANJANG 173.972.462.533 146.083.187.772 133.629.781.985 123.478.702.898 1.605.092.317
TOTAL LIABILITAS 255.549.688.996 313.673.790.462 266.787.049.838 162.422.398.419 34.165.680.348
R/E (52.388.771.731) (35.952.037.215) 14.213.904.356 17.496.348.711 677.667.755
EKUITAS 381.192.651.563 399.111.322.996 458.187.335.782 464.227.933.211 446.013.614.465
TOTAL LIABILITAS
636.742.340.559 712.785.113.458 724.974.385.620 626.650.331.630 480.179.294.813
DAN EKUITAS

IKHTISAR LAPORAN LABA RUGI

PT GOLDEN EAGLE ENERGY TBK
31 DESEMBER TAHUN 2012 SD 2016 (Rp)

POS-POS 2016 2015 2014 2013 2012

PENJUALAN 56.064.913.975 28.770.043.945 8.932.749.050 0 24.003.523.342
BEBAN POKOK
51.985.933.908 28.547.578.518 5.183.080.610 0 0
PENJUALAN
LABA KOTOR 4.078.980.067 222.465.427 3.749.668.440 0 24.003.523.342
BEBAN USAHA 15.636.543.609 49.550.270.610 7.251.764.651 (20.348.658.825) 8.745.379.228
EBIT (11.557.563.542) (49.327.805.183) (3.502.096.211) 20.348.658.825 15.258.144.114
INTEREST 6.723.498.189 11.251.061.923 0 0 200.975.186
EBT (18.281.061.731) (60.578.867.106) (3.502.096.211) 20.348.658.825 15.057.168.928
TAXES 0 0 0 (1.010.850.375) (755.027.860)
NI (EAT) (18.281.061.731) (60.578.867.106) (3.502.096.211) 19.337.808.450 14.302.141.068
IKHTISAR LAPORAN POSISI KEUANGAN
PT INDO TAMBANGRAYA MEGAH TBK
31 DESEMBER TAHUN 2012 SD 2016 (USD 000)

POS-POS 2016 2015 2014 2013 2012

ASET
ASET LANCAR 539.004 512.318 569.553 746.328 968.928
ASET NON LANCAR 670.788 666.045 740.941 645.812 522.296
TOTAL ASET 1.209.792 1.178.363 1.310.494 1.392.140 1.491.224
LIABILITAS DAN EKUITAS
LIABILITAS
LIABILITAS J. PENDEK 238.835 284.344 36.417 374.674 437.021
LIABILITAS JK PANJANG 63.527 59.462 61.704 53.611 51.786
TOTAL LIABILITAS 302.362 343.806 425.874 428.285 488.807
R/E 532.693 442.443 4.917 570.935 609.497
EKUITAS 907.430 834.557 88.462 963.855 1.022.417
TOTAL LIABILITAS
1.209.792 1.178.363 1.310.494 1.392.140 1.491.224
DAN EKUITAS

IKHTISAR LAPORAN LABA RUGI

PT INDO TAMBANGRAYA MEGAH TBK
31 DESEMBER TAHUN 2012 SD 2016 (USD 000)

POS-POS 2016 2015 2014 2013 2012

PENJUALAN 1.367.498 1.589.409 1.942.655 2.178.763 2.438.941
BEBAN POKOK
1.036.799 1.239.178 1.533.734 1.669.569 1.697.774
PENJUALAN
LABA KOTOR 330.699 350.231 408.921 509.194 741.167
BEBAN USAHA 137.796 209.498 145.166 187.345 149.384
EBIT 192.903 140.733 263.755 321.849 591.783
INTEREST 912 1.089 898 901 674
EBT 191.991 139.644 262.857 320.948 591.109
TAXES (61.282) (76.339) (61.886) (90.464) (159.066)
NI (EAT) 130.709 63.107 200.971 230.484 432.043
INFORMASI KEUANGAN DAN NON KEUANGAN LAINNYA

INFORMASI 2016 2015 2014 2013 2012

GNP (miliar Rupiah) 12.406.800 8.982.511 8.564.866 8.156.497 7.727.083
KURS USD 13.436 13.795 12.440 12.189 9.670
KAS DARI AKTIVITAS OPERASIONAL
Harum Energi (USD) 44.915.644 12.356.699 50.461.825 115.656.869 112.098.013
Bumi Resources (USD) (53.056.974) (31.885.164) 61.065.639 29.290.917 240.028.519
Bayan Resources (USD) 99.467.261 51.961.062 65.879.793 45.428.656 (39.105.260)
Golden Eagle E (Rp) (27.256.984.967) (23.463.441.295) (34.183.229.250) (31.031.317.175) (7.039.429.482)
Indo Tambangraya
145.224 192.667 190.926 159.291 414.368
(USD 000)
MARKET VALUE OF EQUITY
OUTSTANDING SAHAM
Harum Energi 2.703.620.000 2.703.620.000 2.703.620.000 2.703.620.000 2.703.545.000
Bumi Resources
36.153.807 36.153.807 25.468.901 20.300.187 20.300.187
(ribuan saham)
Bayan Energi 3.333.333.500 3.333.333.500 3.333.333.500 3.333.333.500 3.333.333.500
Golden Eagle E 3.150.000.000 3.150.000.000 3.150.000.000 900.000.000 900.000.000
Indo Tambangraya 1.129.925.000 1.129.925.000 1.129.925.000 1.129.925.000 1.129.925.000
HARGA SAHAM
Harum Energi 2.140 975 2.045 2.750 5.900
Bumi Resources 278 50 90 300 600
Bayan Energi 6.000 7.875 6.850 8.500 8.450
Golden Eagle E 149 171 1.785 5.900 3.650
Indo Tambangraya 16.875 5.725 15.375 28.500 41.550
NET INCOME 2011
Harum Energi (USD) 1.778.984
Bumi Resources (USD) 214.967.174
Bayan Resources (USD) 213.263.465
Golden Eagle E (Rp) 7.805.111.237
Indo Tambangraya
546.126
(USD 000)