You are on page 1of 3

Month AGII BRPT BUDI DPNS EKAD Market

1 770 2640 97 350 715


2 740 2620 110 370 695
3 780 2310 126 350 685
4 720 2470 126 382 675
5 660 2120 120 412 690
6 690 1980 110 378 680
7 590 1815 109 350 710
8 600 1715 108 330 735
9 630 1840 104 338 755
10 640 1875 104 308 760
11 600 2110 95 302 810
12 680 2390 96 316 855
13 640 2610 103 320 870

E (Rp)
Variance term
SD Portfolio
AGII BRPT BUDI DPNS
0.040540541 0.007633588 -0.118181818 -0.054054054
-0.051282051 0.134199134 -0.126984127 0.057142857
0.083333333 -0.064777328 0.000000000 -0.083769634
0.090909091 0.165094340 0.050000000 -0.072815534
-0.043478261 0.070707071 0.090909091 0.089947090
0.169491525 0.090909091 0.009174312 0.080000000
-0.016666667 0.058309038 0.009259259 0.060606061
-0.047619048 -0.067934783 0.038461538 -0.023668639
-0.015625000 -0.018666667 0.000000000 0.097402597
0.066666667 -0.111374408 0.094736842 0.019867550
-0.117647059 -0.117154812 -0.010416667 -0.044303797
0.062500000 -0.084291188 -0.067961165 -0.012500000
#DIV/0! #DIV/0! #DIV/0! #DIV/0!

AGII BRPT BUDI DPNS


E (RI) 0.018426923 0.005221090 -0.002583561 0.009487875
Variance 0.00645512973491 0.0094595267027 0.005102523998 0.00437738210863
SD 0.08034382200835 0.0972600982043 0.07143195362 0.0661617873748

AGII BRPT BUDI DPNS


AGII 0.00645512973491 0.0094595267027 -0.000721829977 0.00191399486606
BRPT 0.0094595267027 -0.000721829977 0.001913994866 0.00093208714024
BUDI 0.00510252399794 0.0006854848525 -0.001031315071 -0.001031315071
DPNS 0.00437738210863 -0.000126423834 -0.000126423834 -0.0001264238343
EKAD 0.0008648376669 0.0008648376669 0.000864837667 0.0008648376669

Stock AGII BRPT BUDI DPNS


Proportion 33.33% 33.33% 33.33%

0.00614224612172 0.0017403458429 0 0.00316230864594


#VALUE!
EKAD
0.028776978
0.014598540
0.014814815
-0.021739130
0.014705882
-0.042253521
-0.034013605
-0.026490066
-0.006578947
-0.061728395
-0.052631579
-0.017241379
#DIV/0!

EKAD
-0.015815034
0.000864837666902
0.029408122464749

EKAD
0.000932087140242
0.000932087140242
-0.00103131507103
-0.00012642383425
0.000864837666902

EKAD
100.00%

You might also like