ANALISA LAPORAN KEUANGAN

UNTUK SAHAM ASII DAN BNBR

Fena Enandita Purnamasari

Carl Beniddo Prananda

Isabelle Imelda Rahmat

2009 2010 2011 2012 2013 2009 2010 2011 2012 2013

-6,58 -22,03 0,52 2,27 -107,22Return on

Assets 14 15 14 12 10

-19,54 -66,98 3,50 1,45 -740,93Return On

Equity 25 29 28 25 21

74,41 203,31 100,72 149,76 72,70 Current Ratio 140 130 130 140 120

80,88 19,27 78,69 68,41 -219,31Gross Profit

Margin 23 20 20 19 18

270,83 73,97 9,33 49,54 -165,14Net Income

Margin 13 13 13 12 12

345,24 93,24 88,03 117,95 -384,45Liabilities to Total Asset 40 50 50 50 50

*Nilai angka dalam %

2009 2010 2011 2012 2013 2009 2010 2011 2012 2013

69,02 57,04 51,74 65,13 117Liabilities to Total Equity 80 90 100 100 100

222,75 132,78 107,23 186,80 113,2Short Term Debt/Equity 53,86 62,16 63,78 58,60 67,20

48,5 34,4 31,4 17,3 31,26Long Term

Debt/Equity 27,82 30,13 38,65 42,60 34,50

-21,32 -58,29 2,79 0,83 -244,13Net Debt to Equity Ratio -1,5 6 0,8 9,9 3,5

93 39 9 50Total

Debt/Equity 81,69 92,3 102,4 102,9 101,52

44 211 93 133 61 Quick Ratio 62 46 58 106 99

*Nilai angka dalam %

2009 2010 2011 2012 2013

BNBR -6.58% -22.03% 0.52% 2.27% -107.22%

ASII 14.00% 15.00% 14.00% 12.00% 10.00%

-6.58%

-22.03%

0.52% 2.27%

-107.22%

14.00% 15.00% 14.00% 12.00% 10.00%

-120.00%

-100.00%

-80.00%

-60.00%

-40.00%

-20.00%

0.00%

20.00%

40.00%

ROA

2009 2010 2011 2012 2013

BNBR -19.54% -66.98% 3.50% 1.45% -740.93%

ASII 25.00% 29.00% 28.00% 25.00% 21.00%

-19.54%

-66.98%

3.50% 1.45%

-740.93%

25.00% 29.00% 28.00% 25.00% 21.00%

-800.00%

-700.00%

-600.00%

-500.00%

-400.00%

-300.00%

-200.00%

-100.00%

0.00%

100.00%

ROE

2009 2010 2011 2012 2013

BNBR 74.41% 203.31% 100.72% 149.76% 72.70%

ASII 140.00% 130.00% 130.00% 140.00% 120.00%

74.41%

203.31%

100.72%

149.76%

72.70%

140.00%

130.00% 130.00%

140.00%

120.00%

0.00%

50.00%

100.00%

150.00%

200.00%

250.00%

Current Ratio

2009 2010 2011 2012 2013

BNBR 80.88% 19.27% 78.69% 68.41% -219.31%

ASII 53.86% 62.16% 63.78% 58.60% 67.20%

80.88%

19.27%

78.69%68.41%

-219.31%

53.86%62.16% 63.78%

58.60%67.20%

-250.00%

-200.00%

-150.00%

-100.00%

-50.00%

0.00%

50.00%

100.00%

Short Term Debt to Equity

2009 2010 2011 2012 2013

BNBR 270.83% 73.97% 9.33% 49.54% -165.14%

ASII 27.82% 30.13% 38.65% 42.60% 34.50%

270.83%

73.97%

9.33%

49.54%

-165.14%

27.82% 30.13%38.65% 42.60%

34.50%

-200.00%

-150.00%

-100.00%

-50.00%

0.00%

50.00%

100.00%

150.00%

200.00%

250.00%

300.00%

Long Term Debt to Equity

2009 2010 2011 2012 2013

BNBR 345.24% 93.24% 88.03% 117.95% -384.45%

ASII 81.69% 92.30% 102.43% 102.95% 101.52%

345.24%

93.24% 88.03%

117.95%

-384.45%

81.69% 92.30% 102.43% 102.95% 101.52%

-500.00%

-400.00%

-300.00%

-200.00%

-100.00%

0.00%

100.00%

200.00%

300.00%

400.00%

Total Debt to Equity

2009 2010 2011 2012 2013

BNBR 69.02% 57.04% 51.74% 65.13% 117.00%

ASII 40.00% 50.00% 50.00% 50.00% 50.00%

69.02%

57.04%

51.74%

65.13%

117.00%

40.00%

50.00% 50.00% 50.00% 50.00%

0.00%

20.00%

40.00%

60.00%

80.00%

100.00%

120.00%

140.00%

Liabilities to Total Asset

2009 2010 2011 2012 2013

BNBR 222.75% 132.78% 107.23% 186.80% 113.20%

ASII 80.00% 90.00% 100.00% 100.00% 100.00%

222.75%

132.78%

107.23%

186.80%

113.20%

80.00%

90.00%

100.00% 100.00% 100.00%

0.00%

50.00%

100.00%

150.00%

200.00%

250.00%

Liabilities to Total Equity

2009 2010 2011 2012 2013

BNBR 48.50% 34.40% 31.40% 17.30% 31.26%

ASII 23.00% 20.00% 20.00% 19.00% 18.00%

48.50%

34.40%

31.40%

17.30%

31.26%

23.00%

20.00% 20.00%19.00%

18.00%

0.00%

10.00%

20.00%

30.00%

40.00%

50.00%

60.00%

Gross Profit Margin

2009 2010 2011 2012 2013

BNBR -21.32% -58.29% 2.79% 0.83% -244.13%

ASII 13.00% 13.00% 13.00% 12.00% 12.00%

-21.32%

-58.29%

2.79% 0.83%

-244.13%

13.00% 13.00% 13.00% 12.00% 12.00%

-300.00%

-250.00%

-200.00%

-150.00%

-100.00%

-50.00%

0.00%

50.00%

Net Income Margin

2009 2010 2011 2012 2013

BNBR 93.00% 39.00% 9.00% 50.00%

ASII -1.50% 6.00% 0.80% 9.90% 3.50%

93.00%

39.00%

9.00%

50.00%

-1.50%

6.00%

0.80%

9.90%

3.50%

-20.00%

0.00%

20.00%

40.00%

60.00%

80.00%

100.00%

Net Debt to Equity Ratio

2009 2010 2011 2012 2013

BNBR 44.00% 211.00% 93.00% 133.00% 61.00%

ASII 62.00% 46.00% 58.00% 106.00% 99.00%

44.00%

211.00%

93.00%

133.00%

61.00%62.00%

46.00%

58.00%

106.00%99.00%

0.00%

50.00%

100.00%

150.00%

200.00%

250.00%

Quick Ratio

THANK YOU