a Ria Argaraici W8ar00023, Was TM 42 a BAB 10 PELAPORAN PROSEDUR ANALISA FINAL oes Seria, for vata | anttan7 | auttane | mamma Jaman | Mee ‘setae: as den set at ai07s.ci8q wouaastalaiee.ao.ate] 4% Pitan degang, atts 213.648 37.08 M8 OF 4.309.844.91] Ve, 2 Phatang lin ~ lin 6 Aba FIFA 4.s32.700.29||-490.087444) 204% Penedian fs. 424, ale 254. cee 40st TainIain(trmasuk pajek) |e 869 293.071)4.628.403.9901. 435. 836081] 1.9% ‘Total aset lancar [s.as1 303. i80|F6as8. 168 Atos 383.c20701| 20, 37% Ase dak lanear ‘Asetttap, bersih 0.62.0 MY $4.70.09.00)(7.090.5844)] 7.25% ‘set pajak tangguhan ics. 370.5898] yg ta] 21, 9% vests, bersth 79.60, 79. 236 5.256 8] 3.6.47] 126% "Tota tidak asset lancar ian 523, c3,0nfar 9.9% 26 [2.965.80.08)| 2.90% Toa asset [oc 1541] 7. cain Aap. SS] 6b 07 Labltas jana pendele tang dagang 1 913,043] 1.06.38] S74 SAS] 48,6 % ‘tanglain Iain 2.368.004 Ae] (18-4200 4.603.204] 1.9% Pajek Bh, ae Heo] _22.155.500] 6.04280] 14.54% Toulliabiltasependck __.66,964.99)14.98 i 260|6.088.22.99) 44, 3% shits jangha pangs Prov kewajban karyawan _|\0ATE GB.cc] 80s #H.too|2.244.22,000) 2% 5% al abltas jk panjang __fO.4V¥-923.c0] € A08Au.cro|2.4.00.00 745% 1 0 Peupoan eed Ania “9 _4 Scanned with CamScannerca Informast lapkeu ‘Avait2027 | Auait2nx6 | Huktuasi_ | Fluktwast Ekuitas: c Modal saham_ Al. 331,584. aasuel (| Penghasilan komprehensiflain | 2.1a9.003.244 206. 20930, 123.642.250_ ‘Tax Amnesty 100.020 c09| beo-t ee Saldo laba oats az, ca FF. 010 $1 sol a6 F87- 995] ‘Total ekuitas ts. £38, ts. 031 80.247. 31.443. AB?-B13. 594] “otal linblitas & ekitas (eas: a2] o08. 2.18 4h 408,278,554 ‘Laporan lab rug Pendapatan 2m 535,94 5 084 424.90 42281 -479- ‘Harga pokok penjualan 4.659, A 4H AG 29.10 6.7} Beban operasi (crrons4,aH)(v0-470.8828) | 290.700.594 Tain— Iain BAY. sto] (326.9%) 4.123.518 442) endapatanscbcmpahk | SasaegTe BOHR) ARIA 1,257 Pajak Kini 6 tngguen wean) aetna Fea] 4,16 Taba setelah pak Se SEM AEA (RAS. mA] 1.247% Penghaslan Konprehensf laine Keuntungen aktuaria (s0.c00.coe))t.61.904.c20 |. 9o4.c00 | 140% agian keuntungan sonia — et.242. 250} 9stee.Aa0] ¢S.045-%6o} 68,S% Pajak penghasilan Va.800.cuo [(289.AH.G28) 201-917-628] 1.04% ‘otal penghaslan komprehensf 5.943.260 | gue ao. su] 244.400.6185. ‘Total penghasilan komprehensf [, 90-618 S34|ia.990.O6S3)Ne-340.00.125] 1s 267% 150 Prakthum Aud Bevbass Intemational Standerd on Aesting OSA) Scanned with CamScanner‘Gartent ratio = Current assetCurrent lisbilies au 21,369. | 21.619.24.219 ei testatio= (Cah nd equivalent + Makcableeariens “sccount recevables)/Currentlbiities, peste mt assets] 2% Colleton period = Average account receivale(Sales!360) fg. ageon a] Swca,e24| 97 bas Days toll inventory = Average nventon(GOcsaeay caw ote Bobi-to] 61 bart ‘Capital structure and solvency “otal deb to equity = Totllisbiitca/Sharholdersequiy sagen seaoiansstzscsl| 18% egemdiocein=lagtmliB! |p ragymueniss| 6% ~/-Times interest earned = EBIT/Interest expenses 8.395. U9 s Profitability analysis Return on assets = (Netincome +Tnterestexpensex(I-tax * | cg gg9.qa|ne.oas.509°S rate))/Average total assets Retum on common equlty= NetincomelAveragesharebolders | « ace on 244] 234. 00-807 v% eguity | ‘Operating performance ‘Gross profit margin = (Sales ~ COGS)/sales 6.540.248. 48|co. 85.54.25 peatng prot margin (pret) =Income from operations! | gata, uf) an $4.86] (24%) sales Net profit margin = Net income/sales faawanseoseoas| 2% Bab 10 elporan Posed Aral Fal Scanned with CamScannerAsset utilization Cash turnover = Sales/Average cash and equivalents pe. sss s94 85] ‘Account receivable turnover = Suls/Average account receivables [e035:24.8| Tnventory turnover = COGW/Average Inventory igs. Working capital turnover = Salea/Average working pial $35 0448) PE turnover = Salea/Averoge PPE Loo 88594. Total asset turnover = Sales/Average total assets a0. 285:94.86) Kesimpuilan: = ‘alt i rb teat Snare on Aig A Scanned with CamScanner