analisis common size

Laporan Neraca Keuangan PT Mas Murni Tbk

2010 2011 2012 2013 2014ASET ASET LANCAR Kas dan setara kas 3,560,988,816 3,485,834,750 5,938,722,134 4,830,129,599 2,111,777,767Piutang Usaha

Pihak yang mempunyai Hak istimewa 40,000,000 0 Pihak ketiga 2,134,883,661 3,297,519,987 3,765,093,395 4,811,150,854 5,383,209,035Piutang lain-lain Pihak yang berelasi 0 0 671,000,000 357,176,516 482,961,856Pihak ketiga 5,045,831,494 5,633,618,761 6,314,814,011 6,450,444,771 15,794,289,905Persediaan 1,263,103,963 972,048,377 1,487,662,471 1,465,538,264 2,836,045,737Pajak dibayar dimuka 224,501,732 187,775,910 188,930,458 128,339,553 128,339,553Biaya dibayar dimuka 14,841,008,603 17,471,634,294 9,763,615,762 20,617,600,878 14,715,253,181Uang muka pembelian 95,097,978 393,673,145 1,079,564,500 926,879,642 1,341,576,286Jumlah Aset Lancar 27,205,416,247 31,442,105,224 29,209,402,731 39,587,260,077 42,793,453,320 ASET TIDAK LANCAR Piutang lain-lain 10,236,079,694 10,647,569,992 10,149,597,227 10,253,005,372 2,414,699,993Investasi pada entitas asosiasi 973,500,000 973,500,000 973,500,000 1,644,500,000 1,020,000,000Properti Investasi 49,927,700,000 49,927,700,000 49,927,700,000 50,482,700,000 50,482,700,000

Aset Tetap341,339,427,74

5352,922,732,26

0 Aset dalam rangka kerjasama operasi

223,165,000,000

223,165,000,000

391,658,524,123

414,714,796,754

437,469,948,651

Aktiva lain lain 172,265,945 0223,415,000,00

0223,465,000,00

0228,340,416,21

7Jumlah Aset tidak lancar

625,813,973,384

637,636,502,252

676,124,321,350

700,560,002,126

719,727,764,861

Jumlah aset653,019,389,63

1669,078,607,47

6705,333,724,08

1740,147,262,20

3762,521,218,18

1 LIABILITAS DAN EKUITAS

Liabilitas

Jangka PendekUtang Bank 8,086,187,958 6,626,044,626 6,584,916,864 10,676,725,011 11,713,517,725Utang Usaha- Pihak Ketiga 3,217,410,047 3,292,655,102 3,029,840,327 3,172,164,966 3,328,334,283Utang Lain-lain Pihak ketiga 931,089,296 919,128,969 999,886,346 1,680,534,592 2,615,904,047Pendapatan diterima dimuka 1,624,421,892 1,526,042,518 1,485,748,286 2,558,907,006 1,061,596,194Beban yang harus dibayar 658,446,445 1,548,953,505 1,510,391,648 1,732,729,454 1,773,395,818Utang pajak 5,879,311,321 5,384,331,819 6,473,565,296 7,690,657,014 8,428,284,137Bagian Utang bank yang jatuh tempo dalam satu tahun 6,074,930,663 11,014,240,910 8,780,224,407 12,420,357,969 16,731,363,586Jumlah Liabilitas Jangka Pendek 26,471,797,632 30,311,397,339 28,864,573,174 39,932,076,012 45,652,395,790

Liabilitas Jangka Panjang Liabilitas Pajak tangguhan 12,993,569,761 13,827,842,471 14,772,110,587 16,165,785,306 17,602,255,741Utang bank jangka panjang 25,487,302,176 34,960,655,736 68,920,971,746 88,421,838,520 99,388,399,388Liabilitas manfaat karyawan 3,016,344,466 3,363,865,374 3,820,073,055 4,095,421,256 4,414,529,670Jumlah Liabilitas Jangka Panjang 41,497,216,403 52,152,363,581 87,513,155,388

108,683,045,082

121,405,184,799

Total Liabilitas 67,969,014,035 82,463,760,920116,377,728,56

2148,615,121,09

4167,057,580,58

9

EKUITAS

Modal saham246,498,871,68

0246,498,871,68

0246,498,871,68

0246,498,871,68

0246,498,871,68

0Agio Saham 57,288,228,350 57,288,228,350 57,288,228,350 57,288,228,350 57,288,228,350Modal disetor lainnya

270,720,021,000

270,720,021,000

270,720,021,000

270,720,021,000

270,720,021,000

saldo laba 7,543,254,466 9,101,942,811 11,415,397,372 14,016,965,123 17,239,856,811kepentingan non pengendali 3,000,000,000 3,005,782,605 3,033,477,117 3,008,054,956 3,716,659,753Jumlah ekuitas

585,050,375,596

586,614,846,446

588,955,995,519

591,532,141,109

595,463,637,594

Jumlah liabilitas Dan Ekuitas

653,019,389,631

669,078,607,476

705,333,724,081

740,147,262,203

762,521,218,183

Analisis Common SizeRasio tiap Pos/Total

2010 2011 2012 2013 2014ASET ASET LANCAR Kas dan setara kas 0.55% 0.52% 0.84% 0.65% 0.28%Piutang Usaha

Pihak yang mempunyai Hak istimewa 0.01% 0.00% 0.00% 0.00% 0.00%Pihak ketiga 0.33% 0.49% 0.53% 0.65% 0.71%Piutang lain-lain Pihak yang berelasi 0.00% 0.00% 0.10% 0.05% 0.06%Pihak ketiga 0.77% 0.84% 0.90% 0.87% 2.07%Persediaan 0.19% 0.15% 0.21% 0.20% 0.37%Pajak dibayar dimuka 0.03% 0.03% 0.03% 0.02% 0.02%Biaya dibayar dimuka 2.27% 2.61% 1.38% 2.79% 1.93%Uang muka pembelian 0.01% 0.06% 0.15% 0.13% 0.18%Jumlah Aset Lancar 4.17% 4.70% 4.14% 5.35% 5.61% ASET TIDAK LANCAR Piutang lain-lain 1.57% 1.59% 1.44% 1.39% 0.32%Investasi pada entitas asosiasi 0.15% 0.15% 0.14% 0.22% 0.13%Properti Investasi 7.65% 7.46% 7.08% 6.82% 6.62%Aset Tetap 52.27% 52.75% 0.00% 0.00% 0.00%Aset dalam rangka kerjasama operasi 34.17% 33.35% 55.53% 56.03% 57.37%Aktiva lain lain 0.03% 0.00% 31.68% 30.19% 29.95%Jumlah Aset tidak lancar 95.83% 95.30% 95.86% 94.65% 94.39%

Jumlah aset100.00

%100.00

%100.00

%100.00

%100.00

% LIABILITAS DAN EKUITAS Liabilitas Jangka Pendek Utang Bank 1.24% 0.99% 0.93% 1.44% 1.54%Utang Usaha- Pihak Ketiga 0.49% 0.49% 0.43% 0.43% 0.44%Utang Lain-lain 0.00% 0.00% 0.00% 0.00% 0.00%Pihak ketiga 0.14% 0.14% 0.14% 0.23% 0.34%Pendapatan diterima dimuka 0.25% 0.23% 0.21% 0.35% 0.14%Beban yang harus dibayar 0.10% 0.23% 0.21% 0.23% 0.23%Utang pajak 0.90% 0.80% 0.92% 1.04% 1.11%Bagian Utang bank yang jatuh tempo dalam satu tahun 0.93% 1.65% 1.24% 1.68% 2.19%Jumlah Liabilitas Jangka Pendek 4.05% 4.53% 4.09% 5.40% 5.99% Liabilitas Jangka Panjang Liabilitas Pajak tangguhan 1.99% 2.07% 2.09% 2.18% 2.31%Utang bank jangka panjang 3.90% 5.23% 9.77% 11.95% 13.03%Liabilitas manfaat karyawan 0.46% 0.50% 0.54% 0.55% 0.58%Jumlah Liabilitas Jangka Panjang 6.35% 7.79% 12.41% 14.68% 15.92%Total Liabilitas 10.41% 12.32% 16.50% 20.08% 21.91% EKUITAS Modal saham 37.75% 36.84% 34.95% 33.30% 32.33%Agio Saham 8.77% 8.56% 8.12% 7.74% 7.51%Modal disetor lainnya 41.46% 40.46% 38.38% 36.58% 35.50%saldo laba 1.16% 1.36% 1.62% 1.89% 2.26%kepentingan non pengendali 0.46% 0.45% 0.43% 0.41% 0.49%Jumlah ekuitas 89.59% 87.68% 83.50% 79.92% 78.09%


100.00%

100.00%

100.00%

100.00%

100.00%

Analisis Common SizeRasio Tiap Pos/Subtotal

2010 2011 2012 2013 2014ASET ASET LANCAR Kas dan setara kas 13.09% 11.09% 20.33% 12.20% 4.93%Piutang Usaha

Pihak yang mempunyai Hak istimewa 0.15% 0.00% 0.00% 0.00% 0.00%Pihak ketiga 7.85% 10.49% 12.89% 12.15% 12.58%Piutang lain-lain Pihak yang berelasi 0.00% 0.00% 2.30% 0.90% 1.13%Pihak ketiga 18.55% 17.92% 21.62% 16.29% 36.91%Persediaan 4.64% 3.09% 5.09% 3.70% 6.63%Pajak dibayar dimuka 0.83% 0.60% 0.65% 0.32% 0.30%Biaya dibayar dimuka 54.55% 55.57% 33.43% 52.08% 34.39%Uang muka pembelian 0.35% 1.25% 3.70% 2.34% 3.14%Jumlah Aset Lancar

100.00%

100.00%

100.00%

100.00%

100.00%

ASET TIDAK LANCAR Piutang lain-lain 1.64% 1.67% 1.50% 1.46% 0.34%Investasi pada entitas asosiasi 0.16% 0.15% 0.14% 0.23% 0.14%Properti Investasi 7.98% 7.83% 7.38% 7.21% 7.01%

Aset Tetap 54.54% 55.35% 0.00% 0.00% 0.00%Aset dalam rangka kerjasama operasi 35.66% 35.00% 57.93% 59.20% 60.78%Aktiva lain lain 0.03% 0.00% 33.04% 31.90% 31.73%Jumlah Aset tidak lancar

100.00%

100.00%

100.00%

100.00%

100.00%

Jumlah aset100.00

%100.00

%100.00

%100.00

%100.00

% LIABILITAS DAN EKUITAS Liabilitas Jangka Pendek Utang Bank 30.55% 21.86% 22.81% 26.74% 25.66%Utang Usaha- Pihak Ketiga 12.15% 10.86% 10.50% 7.94% 7.29%Utang Lain-lain 0.00% 0.00% 0.00% 0.00% 0.00%Pihak ketiga 3.52% 3.03% 3.46% 4.21% 5.73%Pendapatan diterima dimuka 6.14% 5.03% 5.15% 6.41% 2.33%Beban yang harus dibayar 2.49% 5.11% 5.23% 4.34% 3.88%Utang pajak 22.21% 17.76% 22.43% 19.26% 18.46%Bagian Utang bank yang jatuh tempo dalam satu tahun 22.95% 36.34% 30.42% 31.10% 36.65%Jumlah Liabilitas Jangka Pendek

100.00%

100.00%

100.00%

100.00%

100.00%

Liabilitas Jangka Panjang Liabilitas Pajak tangguhan 19.12% 16.77% 12.69% 10.88% 10.54%Utang bank jangka panjang 37.50% 42.40% 59.22% 59.50% 59.49%Liabilitas manfaat karyawan 4.44% 4.08% 3.28% 2.76% 2.64%Jumlah Liabilitas Jangka Panjang 61.05% 63.24% 75.20% 73.13% 72.67%

Total Liabilitas100.00

%100.00

%100.00

%100.00

%100.00

%

EKUITAS Modal saham 42.13% 42.02% 41.85% 41.67% 41.40%

Agio Saham 9.79% 9.77% 9.73% 9.68% 9.62%Modal disetor lainnya 46.27% 46.15% 45.97% 45.77% 45.46%saldo laba 1.29% 1.55% 1.94% 2.37% 2.90%kepentingan non pengendali 0.51% 0.51% 0.52% 0.51% 0.62%

Jumlah ekuitas100.00

%100.00

%100.00

%100.00

%100.00

%Jumlah liabilitas Dan Ekuitas

100.00%

100.00%

100.00%

100.00%

100.00%

2010 2011 sub

delta2011 2012 sub

deltaASET ASET LANCAR Kas dan setara kas 13.09% 11.09% 2.00% 11.09% 20.33% -9.25%Piutang Usaha

Pihak yang mempunyai Hak istimewa 0.15% 0.00% 0.15% 0.00% 0.00% 0.00%Pihak ketiga 7.85% 10.49% -2.64% 10.49% 12.89% -2.40%Piutang lain-lain 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%Pihak yang berelasi 0.00% 0.00% 0.00% 0.00% 2.30% -2.30%Pihak ketiga 18.55% 17.92% 0.63% 17.92% 21.62% -3.70%Persediaan 4.64% 3.09% 1.55% 3.09% 5.09% -2.00%Pajak dibayar dimuka 0.83% 0.60% 0.23% 0.60% 0.65% -0.05%Biaya dibayar dimuka 54.55% 55.57% -1.02% 55.57% 33.43% 22.14%Uang muka pembelian 0.35% 1.25% -0.90% 1.25% 3.70% -2.44%Jumlah Aset Lancar

100.00%

100.00%

100.00%

100.00%

ASET TIDAK LANCAR Piutang lain-lain 1.57% 1.59% -0.02% 1.59% 1.50% 0.09%Investasi pada entitas asosiasi 0.15% 0.15% 0.00% 0.15% 0.14% 0.00%Properti Investasi 7.65% 7.46% 0.18% 7.46% 7.38% 0.08%Aset Tetap 52.27% 52.75% -0.48% 52.75% 0.00% 52.75%Aset dalam rangka kerjasama operasi 34.17% 33.35% 0.82% 33.35% 57.93%

-24.57%

Aktiva lain lain 0.03% 0.00% 0.03% 0.00% 33.04%-

33.04%Jumlah Aset tidak lancar 95.83% 95.30% 0.53% 95.30%

100.00% -4.70%

Jumlah aset100.00

%100.00

% 100.00

%100.00

% LIABILITAS DAN EKUITAS Liabilitas Jangka Pendek Utang Bank 30.55% 21.86% 8.69% 21.86% 22.81% -0.95%Utang Usaha- Pihak Ketiga 12.15% 10.86% 1.29% 10.86% 10.50% 0.37%Utang Lain-lain 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%Pihak ketiga 3.52% 3.03% 0.48% 3.03% 3.46% -0.43%Pendapatan diterima dimuka 6.14% 5.03% 1.10% 5.03% 5.15% -0.11%Beban yang harus dibayar 2.49% 5.11% -2.62% 5.11% 5.23% -0.12%Utang pajak 22.21% 17.76% 4.45% 17.76% 22.43% -4.66%Bagian Utang bank yang jatuh tempo dalam satu tahun 22.95% 36.34%

-13.39% 36.34% 30.42% 5.92%

Jumlah Liabilitas Jangka Pendek

100.00%

100.00%

100.00%

100.00%

Liabilitas Jangka Panjang Liabilitas Pajak tangguhan 19.12% 16.77% 2.35% 16.77% 12.69% 4.08%Utang bank jangka panjang 37.50% 42.40% -4.90% 42.40% 59.22%

-16.83%

Liabilitas manfaat karyawan 4.44% 4.08% 0.36% 4.08% 3.28% 0.80%Jumlah Liabilitas Jangka Panjang 61.05% 63.24% -2.19% 63.24% 75.20%

-11.95%


%100.00

% 100.00

%100.00

% EKUITAS Modal saham 42.13% 42.02% 0.11% 42.02% 41.85% 0.17%Agio Saham 9.79% 9.77% 0.03% 9.77% 9.73% 0.04%Modal disetor lainnya 46.27% 46.15% 0.12% 46.15% 45.97% 0.18%saldo laba 1.29% 1.55% -0.26% 1.55% 1.94% -0.39%kepentingan non pengendali 0.51% 0.51% 0.00% 0.51% 0.52% 0.00%


%100.00

% 100.00%

100.00%


2012 2013 subdelt

a2013 2014 subdelt

aASET ASET LANCAR Kas dan setara kas 20.33% 12.20% 8.13% 12.20% 4.93% 7.27%Piutang Usaha

Pihak yang mempunyai Hak istimewa 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%Pihak ketiga 12.89% 12.15% 0.74% 12.15% 12.58% -0.43%Piutang lain-lain 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%Pihak yang berelasi 2.30% 0.90% 1.39% 0.90% 1.13% -0.23%

Pihak ketiga 21.62% 16.29% 5.32% 16.29% 36.91%-

20.61%Persediaan 5.09% 3.70% 1.39% 3.70% 6.63% -2.93%Pajak dibayar dimuka 0.65% 0.32% 0.32% 0.32% 0.30% 0.02%

Biaya dibayar dimuka 33.43% 52.08%

-18.66% 52.08% 34.39% 17.69%

Uang muka pembelian 3.70% 2.34% 1.35% 2.34% 3.14% -0.79%Jumlah Aset Lancar

100.00%

100.00%

100.00%

100.00%

ASET TIDAK LANCAR Piutang lain-lain 1.44% 1.39% 0.05% 1.39% 0.32% 1.07%Investasi pada entitas asosiasi 0.14% 0.22% -0.08% 0.22% 0.13% 0.09%Properti Investasi 7.08% 6.82% 0.26% 6.82% 6.62% 0.20%Aset Tetap 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%Aset dalam rangka kerjasama operasi 55.53% 56.03% -0.50% 56.03% 57.37% -1.34%Aktiva lain lain 31.68% 30.19% 1.48% 30.19% 29.95% 0.25%Jumlah Aset tidak lancar 95.86% 94.65% 1.21% 94.65% 94.39% 0.26%

Jumlah aset100.00

%100.00

% 100.00

%100.00

% LIABILITAS DAN EKUITAS Liabilitas Jangka Pendek Utang Bank 22.81% 26.74% -3.92% 26.74% 25.66% 1.08%Utang Usaha- Pihak Ketiga 10.50% 7.94% 2.55% 7.94% 7.29% 0.65%Utang Lain-lain 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%Pihak ketiga 3.46% 4.21% -0.74% 4.21% 5.73% -1.52%Pendapatan diterima dimuka 5.15% 6.41% -1.26% 6.41% 2.33% 4.08%Beban yang harus dibayar 5.23% 4.34% 0.89% 4.34% 3.88% 0.45%Utang pajak 22.43% 19.26% 3.17% 19.26% 18.46% 0.80%Bagian Utang bank yang jatuh tempo dalam satu tahun 30.42% 31.10% -0.69% 31.10% 36.65% -5.55%Jumlah Liabilitas Jangka Pendek

100.00%

100.00%

100.00%

100.00%

Liabilitas Jangka Panjang

Liabilitas Pajak tangguhan 12.69% 10.88% 1.82% 10.88% 10.54% 0.34%Utang bank jangka panjang 59.22% 59.50% -0.28% 59.50% 59.49% 0.00%Liabilitas manfaat karyawan 3.28% 2.76% 0.53% 2.76% 2.64% 0.11%Jumlah Liabilitas Jangka Panjang 75.20% 73.13% 2.07% 73.13% 72.67% 0.46%


%100.00

%100.00

%100.00

% EKUITAS Modal saham 41.85% 41.67% 0.18% 41.67% 41.40% 0.28%Agio Saham 9.73% 9.68% 0.04% 9.68% 9.62% 0.06%Modal disetor lainnya 45.97% 45.77% 0.20% 45.77% 45.46% 0.30%saldo laba 1.94% 2.37% -0.43% 2.37% 2.90% -0.53%kepentingan non pengendali 0.52% 0.51% 0.01% 0.51% 0.62% -0.12%


%100.00

% 100.00

%100.00

%


Laporan Laba Rugi PT Mas Murni Indonesia Tbk

2010 2011 2012 2013 2014

Pendapatan bersih58,915,619,6

9672,583,334,7

1174,020,656,4

0080,229,572,4

6382,616,976,8

61

Beban departemenatlisasi

-25,232,069,5

90

-32,550,661,0

34

-33,838,374,1

20

-36,046,635,5

32

-39,979,132,0

85

Laba kotor33,683,550,1

0640,032,673,6

7740,182,282,2

8044,182,936,9

3142,637,844,7

76

Beban Usaha

Beban usaha hotel

-24,187,103,5

42

-25,567,662,6

43

-27,193,960,8

67

-28,767,164,4

94

-26,894,739,0

35

Beban usaha pemilik

-5,192,585,30

2

-5,749,379,24

1

-4,948,121,15

1

-5,171,811,16

6

-5,466,123,10

5

Jumlah beban usaha

-29,379,688,8

44

-31,317,041,8

84

-32,142,082,0

18

-33,938,975,6

60

-32,360,862,1

40

Laba usaha4,303,861,26

28,715,631,79

38,040,200,26

210,243,961,2

7110,276,982,6

36 Pendapatan (beban) lain-lain

Pendapatan lain lain 743,134,474 878,098,802 541,938,896 824,300,166 631,813,431

Beban lain lain

-3,117,820,64

1

-7,188,685,28

5

-5,249,256,15

5

-7,026,220,12

8

-5,948,053,35

3

Jumlah beban lain lain

-2,374,686,16

7

-6,310,586,48

3

-4,707,317,25

9

-6,201,919,96

2

-5,316,239,92

2 Laba sebelum pajak penghasilan

1,929,175,095

2,405,045,310

3,332,883,003

4,042,041,309

4,960,742,714

Penghasilan (beban) pajak

Beban Pajak -835,953,474 -840,574,460 -991,733,930

-1,465,895,71

9

-1,529,746,22

9

Laba (rugi) Bersih1,093,221,62

11,564,470,85

02,341,149,07

32,576,145,59

03,430,996,48

5 Pendapatan komprehensif lain Keuntungan/(kerugian) aktuaria 0 0 - -

Total laba komprehensif tahun berjalan

1,093,221,621

1,564,470,850

2,341,149,073

2,576,145,590

3,430,996,485

Laba yang dapat diatribusikan kepada:

Pemilik entitas induk 01,558,688,24

52,335,366,46

82,566,504,84

63,222,891,68

8Kepentingan non pengendali 0 5,782,605 5,782,605 9,640,744 208,104,796

Total Laba yang dapat diatribusikan 0

1,564,470,850

2,341,149,073

2,576,145,590

3,430,996,484

Jumlah laba komprehensif yang dapat diatribusikan kepada Pemilik entitas induk 0 0 - - -

kepentingan pengendali

0 0 - - -

kepentingan non pengendali

0 0 - - -

Laba bersih setelah pajak penghasilan

1,093,221,621

1,564,470,850

2,341,149,073

2,576,145,590

3,430,996,485

Laba bersih per saham dasar 0,54 0,67 1,01 1,11 1,48

Analisis Common Size

2010 2011 2012 2013 2014

Pendapatan bersih 100.00% 100.00% 100.00%100.00

% 100.00%

Beban departementalisasi -42.83% -44.85% -45.71% -44.93% -48.39%Laba kotor 57.17% 55.15% 54.29% 55.07% 51.61% Beban Usaha Beban usaha hotel -41.05% -35.23% -36.74% -35.86% -32.55%

Beban usaha pemilik -8.81% -7.92% -6.68% -6.45% -6.62%

Jumlah beban usaha -49.87% -43.15% -43.42% -42.30% -39.17% Laba usaha 7.31% 12.01% 10.86% 12.77% 12.44% Pendapatan (beban) lain-lain

Pendapatan lain lain 1.26% 1.21% 0.73% 1.03% 0.76%Beban lain lain -5.29% -9.90% -7.09% -8.76% -7.20%

Jumlah beban lain lain -4.03% -8.69% -6.36% -7.73% -6.43% Laba sebelum pajak penghasilan 3.27% 3.31% 4.50% 5.04% 6.00%

Penghasilan (beban) pajak Beban Pajak -1.42% -1.16% -1.34% -1.83% -1.85% Laba (rugi) Bersih 1.86% 2.16% 3.16% 3.21% 4.15% Pendapatan komprehensif lain Keuntungan/(kerugian) aktuaria 0.00% 0.00% 0.00%

Total laba komprehensif tahun berjalan 1.86% 2.16% 3.16% 3.21% 4.15%

Laba yang dapat diatribusikan kepada:

Pemilik entitas induk 0.00% 2.15% 3.16% 3.20% 3.90%Kepentingan non pengendali 0.00% 0.01% 0.01% 0.01% 0.25%Total Laba yang dapat diatribusikan 0.00% 2.16% 3.16% 3.21% 4.15%

Jumlah laba komprehensif yang dapat diatribusikan kepada

Pemilik entitas induk kepentingan pengendali kepentingan non pengendali Laba bersih setelah pajak penghasilan 1.86% 2.16% 3.16% 3.21% 4.15%

Laba bersih per saham dasar

analisis common size

Documents