Sales Sales

Transcription

1 lix Lampiran I PT. Akasha Wira International Tbk PT. Tiga Pilar Sejahtera Food Tbk PT. Cahaya Kalbar Tbk Sales Sales Cost Of Goods Sold Cost Of Goods Sold Net Operating Income 28 5 (39) Net Operating Income Trade Receivable (Net) Trade Receivable (Net) Inventories (Net) Inventories (Net) Current Assets Current Assets Non-Current Assets Non-Current Assets Total Assets Total Assets Current Liabilities Current Liabilities Non Current Liabilities Non Current Liabilities Total Liabilities Total Liabilities Total Equity Total Equity Net Working Capital (56) (63) (42) (28) Net Working Capital Working Capital Turnover 5,334-14,255-2,173-2,081 6,311 31,451-14,014-17,275 2,570 3,664 8,312 6,738 Working Capital Turnover Receivable Turnover 3,803 7,444 7,969 7,970 4,644 4,711 6,211 6,536 8,175 12,047 23,587 23,622 Receivable Turnover Inventory Turnover 18,400 10,424 11,886 20,921 1,581 1,766 1,920 2,378 2,232 9,170 8,953 2,647 Inventory Turnover Debt Equity Ratio 2,247 1,613 2,569 1,663 2,339 1,462 1,602 1,262 1,754 0,886 1,449 1,801 Debt Equity Ratio Return On Investment 0,086 0,026-0,209 0,688 0,065 0,065 0,111 0,102 0,055 0,164 0,145 0,070 Return On Investment

2 lx PT. Davomas Abadi Tbk PT. Delta Djakarta Tbk PT. Fast Food Indonesia Tbk Sales Sales Cost Of Goods Sold Cost Of Goods Sold Net Operating Income 87 (1.058) Net Operating Income Trade Receivable (Net) Trade Receivable (Net) Inventories (Net) Inventories (Net) Current Assets Current Assets Non-Current Assets Non-Current Assets Total Assets Total Assets Current Liabilities Current Liabilities Non Current Liabilities Non Current Liabilities Total Liabilities Total Liabilities Total Equity Total Equity Net Working Capital Net Working Capital Working Capital Turnover 1,858 0,419 2,818 2,344 2,526 2,880 3,227 2,542 13,897 17,888 28,998 30,162 Working Capital Turnover Receivable Turnover 24,241 7,653 19,349 11,447 8,242 10,769 7,937 4, , , , ,839 Receivable Turnover Inventory Turnover 3,965 2,294 5,959 7,177 2,511 5,723 7,598 8,443 11,965 10,901 11,166 11,386 Inventory Turnover Debt Equity Ratio 1,959 5,279 4,373 22,669 0,199 0,272 0,335 0,287 0,542 1,131 0,626 0,668 Debt Equity Ratio Return On Investment 0,030-0,377 0,031 0,139 0,253 0,211 0,143 0,102 0,165 0,212 0,179 0,212 Return On Investment

3 lxi PT. Indofood Sukses Makmur Tbk PT. Multi Bintang Indonesia Tbk PT. Majora Indah Tbk Sales Sales Cost Of Goods Sold Cost Of Goods Sold Net Operating Income Net Operating Income Trade Receivable (Net) Trade Receivable (Net) Inventories (Net) Inventories (Net) Current Assets Current Assets Non-Current Assets Non-Current Assets Total Assets Total Assets Current Liabilities Current Liabilities Non Current Liabilities Non Current Liabilities Total Liabilities Total Liabilities Total Equity Total Equity Net Working Capital (1.664) (1.080) (35) (291) (36) (158) Net Working Capital Working Capital Turnover 6, ,546-28,288-25,807-11,002-9,888-13,631-6,186 5,492 5,025 5,570 5,795 Working Capital Turnover Receivable Turnover 17,630 17,740 17,651 13,040 11,628 16,568 12,395 8,864 6,714 5,991 5,946 4,902 Receivable Turnover Inventory Turnover 4,820 4,823 5,828 5,089 7,205 7,286 8,331 8,284 11,531 7,339 7,874 8,248 Inventory Turnover Debt Equity Ratio 1,336 2,451 3,110 2,613 1,413 8,440 1,735 2,145 1,707 1,026 1,322 0,726 Debt Equity Ratio Return On Investment 0,142 0,124 0,110 0,097 0,542 0,517 0,304 0,214 0,176 0,189 0,118 0,126 Return On Investment

4 lxii PT. Prasidha Aneka Niaga Tbk PT. Prioneerindo Gourmet International Tbk PT. Sierad Produce Tbk Sales Sales Cost Of Goods Sold Cost Of Goods Sold Net Operating Income Net Operating Income Trade Receivable (Net) Trade Receivable (Net) Inventories (Net) Inventories (Net) Current Assets Current Assets Non-Current Assets Non-Current Assets Total Assets Total Assets Current Liabilities Current Liabilities Non Current Liabilities Non Current Liabilities Total Liabilities Total Liabilities Total Equity Total Equity Net Working Capital Net Working Capital Working Capital Turnover 12,497 6,781 7,506 6,696 32,566 53,976 32,905 16,535 7,624 7,565 5,806 4,292 Working Capital Turnover Receivable Turnover 17,323 21,856 21,841 12, , , , ,818 10,258 11,072 10,446 8,061 Receivable Turnover Inventory Turnover 6,255 0,956 8,622 7,874 7,212 8,190 8,697 6,770 8,225 9,637 7,000 4,715 Inventory Turnover Debt Equity Ratio 1,598 1,433 1,622 2,120 1,860 4,106 15,271 69,000 0,667 0,392 0,340 0,287 Debt Equity Ratio

5 lxiii Return On Investment 0,111 0,122 0,218 0,095 0,213 0,180 0,168 0,066 0,068 0,044 0,053 0,038 Return On Investment PT. Sekar Laut Tbk PT. SMART Tbk PT. Siantar Top Tbk Sales Sales Cost Of Goods Sold Cost Of Goods Sold Net Operating Income (1) Net Operating Income Trade Receivable (Net) Trade Receivable (Net) Inventories (Net) Inventories (Net) Current Assets Current Assets Non-Current Assets Non-Current Assets Total Assets Total Assets Current Liabilities Current Liabilities Non Current Liabilities Non Current Liabilities Total Liabilities Total Liabilities Total Equity Total Equity Net Working Capital Net Working Capital Working Capital Turnover 7,229 6,658 8,946 8,345 10,160 7,471 9,061 5,123 7,762 9,962 8,984 6,760 Working Capital Turnover Receivable Turnover 3,730 7,529 7,947 5,486 13,599 15,064 18,607 8,883 8,776 9,603 9,833 10,386 Receivable Turnover Inventory Turnover 5,311 5,041 7,146 6,947 7,075 7,176 8,812 4,010 4,881 3,633 3,700 4,629 Inventory Turnover Debt Equity Ratio 0,684 0,729 0,997 0,895 1,115 1,097 1,137 1,285 0,452 0,356 0,724 0,443 Debt Equity Ratio

6 lxiv Return On Investment 0,029 0,009 0,035-0,006 0,134 0,109 0,213 0,206 0,079 0,072 0,046 0,052 Return On Investment PT. Tunas Baru Lampung Tbk Sales Cost Of Goods Sold Net Operating Income Trade Receivable (Net) Inventories (Net) Current Assets Non-Current Assets Total Assets Current Liabilities Non Current Liabilities Total Liabilities Total Equity Net Working Capital Working Capital Turnover 33,823 47,826 14,522 4,192 Receivable Turnover 15,076 15,691 21,989 10,691

7 lxv Inventory Turnover 6,377 9,238 9,037 3,209 Debt Equity Ratio 1,952 2,092 3,290 2,204 Return On Investment 0,096 0,101 0,131 0,103

8 lxvi LAMPIRAN II Hasil Pengolahan Data Dengan SPSS 18.0 Variables Entered/Removed b Model Variables Entered Variables Removed Method 1 IT, WCT, RT a Enter a. All requested variables entered. b. Dependent Variable: ROI Model Summary b Model R R Square Adjusted R Square Std. Error of the Estimate Durbin-Watson 1,380 a,144,101, ,940 a. Predictors: (Constant), WCT, IT, RT b. Dependent Variable: ROI ANOVA b Model Sum of Squares df Mean Square F Sig. 1 Regression,184 3,061 3,366,024 a Residual 1,093 60,018 Total 1, a. Predictors: (Constant), IT, WCT, RT b. Dependent Variable: ROI

9 lxvii Model Unstandardized Coefficients Coefficients a Standardized Coefficients Collinearity Statistics B Std. Error Beta t Sig. Tolerance VIF 1 (Constant),023,038,601,550 WCT -2,053E-6,000 -,001 -,007,994,990 1,010 RT 4,841E-5,000,026,206,838,900 1,111 IT,015,005,371 2,950,005,903 1,107 a. Dependent Variable: ROI Coefficient Correlations a Model IT WCT RT 1 Correlations IT 1,000,070 -,309 WCT,070 1,000 -,092 RT -,309 -,092 1,000 Covariances IT 2,455E-5 9,646E-8-3,598E-7 WCT 9,646E-8 7,804E-8-6,034E-9 RT -3,598E-7-6,034E-9 5,534E-8 a. Dependent Variable: ROI

10 dimension0 dimension1 lxviii Collinearity Diagnostics a Model Dimension Variance Proportions Eigenvalue Condition Index (Constant) WCT RT IT 1 1 2,346 1,000,03,02,07,03 2,915 1,601,00,96,01,01 3,636 1,921,05,00,87,02 4,104 4,758,92,02,05,94 a. Dependent Variable: ROI Casewise Diagnostics a Case Number Std. Residual ROI Predicted Value Residual 17-3,006 -,209, , ,212 -,377, , ,064,542,12846, a. Dependent Variable: ROI

11 lxix Residuals Statistics a Minimum Maximum Mean Std. Deviation N Predicted Value,03757,32877,12675, Std. Predicted Value -1,651 3,739,000 1, Standard Error of Predicted,018,132,028, Value Adjusted Predicted Value -,56970,34581,11538, Residual -,433451,413541,000000, Std. Residual -3,212 3,064,000, Stud. Residual -3,285 3,168,017 1, Deleted Residual -,453398,693700,011366, Stud. Deleted Residual -3,597 3,442,019 1, Mahal. Distance,088 59,193 2,953 8, Cook's Distance,000 6,309,125, Centered Leverage Value,001,940,047, a. Dependent Variable: ROI

12 lxx One-Sample Kolmogorov-Smirnov Test Unstandardized Residual N 64 Normal Parameters a,b Mean, Std. Deviation, Most Extreme Differences Absolute,157 Positive,157 Negative -,148 Kolmogorov-Smirnov Z 1,257 Asymp. Sig. (2-tailed),085

13 lxxi a. Test distribution is Normal. b. Calculated from data.

14 lxxii Runs Test Unstandardized Residual Test Value a -,00221 Cases < Test Value 32 Cases >= Test Value 32 Total Cases 64 Number of Runs 32 Z -,252 Asymp. Sig. (2-tailed),801 a. Median