Escolar Documentos
Profissional Documentos
Cultura Documentos
NERACA KONSOLIDASIAN
31 DESEMBER 2007 - 2010
ANALISA COMMON SIZE (DALAM RUPIAH PENUH)
AKTIVA
AKTIVA LANCAR :
Kas dan Setara Kas
Investasi Sementara
Piutang Usaha
Pihak yang mempunyai hubungan istimewa
Pihak ketiga
Piutang Retensi
Pihak yang mempunyai hubungan istimewa
Pihak Ketiga
Tagihan Bruto pemberi kerja
Pihak yang mempunyai hubungan istimewa
Pihak ketiga
Piutang lain-lain kepada pihak ketiga
Persediaan
Uang muka
Biaya dibayar dimuka
Pajak dibayar dimuka
Jumlah Aktiva Lancar
2007
(RP)
784,297,751,668
2,290,171,047
2008
(RP)
364,904,002,740
858,577,480
2009
(RP)
306,902,360,957
280,551,677
2010
(RP)
242,117,620,949
2,006,411,315
2007
18.100
0.053
PERSENTASE (%)
2008
2009
7.120
5.452
0.017
0.005
2010
4.913
0.041
184,318,260,156
5,925,889,911,396
374,740,551,501
741,518,078,060
352,427,308,521
980,653,403,067
632,875,562,112
459,855,763,471
4.254
136.757
7.311
14.468
6.260
17.420
12.843
9.332
92,390,617,624
177,458,084,908
120,390,158,401
186,350,059,757
147,031,440,533
226,911,011,972
179,261,010,174
276,325,798,975
2.132
4.095
2.349
3.636
2.612
4.031
3.638
5.608
570,620,889,000
847,379,807,160
44,290,263,509
264,230,912,130
155,514,016,810
168,917,930,125
68,358,310,391
3,952,656,925,924
707,217,056,036
889,026,499,038
53,695,604,276
580,233,658,847
315,173,029,215
197,925,564,929
120,943,570,991
4,652,976,411,278
964,937,443,768
941,895,285,293
82,255,357,000
510,173,578,566
262,274,229,893
344,309,437,173
84,314,953,183
5,204,366,361,603
867,230,973,657
634,773,213,795
109,068,930,959
61,766,216,479
117,155,249,952
124,974,546,640
236,421,213,184
3,943,832,511,662
13.169
19.556
1.022
6.098
3.589
3.898
1.578
91.219
13.798
17.346
1.048
11.321
6.149
3.862
2.360
90.783
17.141
16.732
1.461
9.063
4.659
6.116
1.498
92.449
17.599
12.882
2.213
1.253
2.377
2.536
4.798
80.034
0.433
0.054
1.695
0.049
3.398
11.567
1.704
0.143
0.149
0.976
0.065
1.209
0.318
3.255
1.700
1.578
0.077
0.039
0.049
0.316
1.093
0.174
2.276
1.437
2.102
0.070
0.035
8.781
100
9.217
100
12.989
100
18,775,827,497
2,318,279,987
73,460,010,001
2,119,042,504
147,232,941,546
501,204,498,347
73,835,237,021
6,181,057,476
6,467,528,975
50,047,081,779
3,306,440,418
61,947,516,238
16,320,737,207
166,809,583,460
87,129,744,489
80,901,680,072
3,941,680,072
1,987,451,290
2,745,561,549
17,796,498,764
61,545,255,165
9,811,941,013
128,128,294,785
80,870,374,694
118,306,055,671
3,933,327,527
1,950,664,622
380,510,423,354
4,333,167,349,278
472,392,130,242
5,125,368,541,520
731,199,659,939
5,629,454,335,393
11,685,761,634
983,863,690,613
4,927,696,202,275
77,177,114,217
1,550,587,426,451
311,147,285,951
58,083,385,179
2,297,521,458,628
217,249,868,999
128,185,237,843
2,721,533,277,856
353,740,840,321
83,246,706,913
2,130,987,236,913
304,032,612,796
15,477,866,585
7,347,959,012
186,401,376,095
169,621,913,092
8,386,778,168
246,090,937,110
294,653,470,110
44,227,628,066
1.781
35.784
7.181
1.133
44.826
4.239
2.277
48.345
6.284
0.314
0.149
3.783
3.442
0.170
4.994
5.980
0.898
0.237
19.966
100
1.689
43.245
6.170
Hutang pajak
Pendapayan diterima di muka
Uang muka kontrak
Biaya yang harus dibayar
Bagian lancar kewajiban jangka panjang
Hutang obligasi
Hutang retensi
Hutang leasing
Hutang Lainnya
Pihak yang mempunyai hubungan istimewa
Pihak ketiga
Jumlah kewajiban lancar
KEWAJIBAN JANGKA PANJANG :
Hutang obligasi
Hutang kepada pihak yang mempunyai hubungan istimewa
Hutang bank jangka panjang
Hutang retensi
Hutang lain-lain kepada pihak ketiga
Kewajiban imbalan kerja
Kewajiban jangka panjang lainnya
Uang jaminan penyewa
Jumlah kewajiban jangka panjang
Jumlah kewajiban
HAK MINORITAS PADA ANAK PERUSAHAAN
EKUITAS:
Modal saham
Tambahan modal di setor
Selisih penilaia kembali aktiva tetap
Selisih penjabaran laporan keuangan
Selisih restrukturisasi entitas sepengendali
Saldo laba
Dicadangkan
Tidak dicadangkan
Modal saham diperoleh kembali
Jumlah Ekuitas
JUMLAH KEWAJIBAN DAN EKUITAS
30,037,350,788
37,859,615,548
781,990,686,954
166,579,850,225
42,143,681,688
54,777,646,775
926,155,865,245
179,709,287,486
48,079,807,415
93,598,048,553
548,588,874,220
249,232,795,285
17,474,200,768
525,472,069,150
196,342,541,974
139,789,555,629
111,706,093,835
69,518,995,269
6,949,442,440
90,653,414,880
10,845,173,200
3,268,543,873,354
97,957,864,643
7,105,252,671
82,364,585,548
29,159,804,001
73,281,244,068
3,963,050,896,862
4,352,268,432,391
3,450,703,172,062
497,831,438,029
498,313,340,689
498,795,243,349
12,533,612,469
88,902,895,376
16,829,644,728
47,275,103,058
22,775,230,327
1,742,419,075
499,298,167,869
3,705,204,704
40,000,000,000
10,398,139,263
27,518,372,679
25,798,691,637
519,267,945,874
3,787,811,819,628
562,418,088,475
4,525,468,985,337
536,312,892,751
4,888,581,325,142
14,120,869,248
15,620,366,544
180,132,000,000
19,143,631,284
904,419,699
180,132,000,000
19,143,631,284
904,419,699
5,922,363,820
199,537,434,338
73,622,132,081
331,054,609,419
531,234,660,402
4,333,167,349,278
0.822
1.069
18.070
3.506
0.854
1.663
9.745
4.427
0.355
10.664
3.984
2.483
2.267
1.235
0.141
2.092
0.250
75.431
1.911
0.139
1.607
0.569
1.430
77.322
77.312
70.027
11.489
9.722
8.860
0.289
2.052
0.328
0.922
0.405
0.031
10.132
0.075
0.812
0.211
0.558
0.524
2,519,480,567
609,238,056,719
4,059,941,228,781
11.984
87.414
10.973
88.295
9.527
86.839
0.051
12.364
82.390
9,673,350,312
6,641,489,449
0.326
0.305
0.172
0.135
180,132,000,000
19,143,631,284
904,419,699
8,668,848,822
3,232,427,011
180,132,000,000
19,143,631,284
4.157
0.442
0.021
3.515
0.374
0.018
0.116
3.200
0.340
0.016
0.154
0.057
3.656
0.388
7.640
7.498
6.514
2.881
(0.173)
12.989
100
9.768
3.796
(0.198)
17.475
100
(6,143,501,000)
584,279,189,639
5,125,368,541,520
2008
31.90 hari
-18.87 hari
132.73 hari
-119.71 hari
2009
24.14 hari
-13.56 hari
191.73 hari
-181.15 hari
481,318,807,376
187,036,417,557
(9,749,733,500)
861,113,484,045
4,927,696,202,275
4.605
1.699
(65,683)
3,232,427,011
384,320,075,836
366,689,974,126
162,178,092,497
(9,749,733,500)
731,199,659,939
5,629,454,335,393
0.693
0.874
18.047
3.844
2010
3.97 hari
8.61 hari
64.19 hari
-51.60 hari
12.260
100
-0.120
11.400
100
0.066
Perputaran Piutang
Perputaran Persediaan
Perputaran Total Aktiva
EPS
P/E Ratio
P/S Ratio
PB/V Ratio
2008
40.76 hari
11.444
1.296
2009
16.67 hari
15.122
1.370
2010
2008
2009
2010
775%
88.30%
(1.50)
2008
669%
86.84%
(2.62)
2009
11.36
44.00
0.00
0.00
40.70 hari
91.878
1.152
471%
82.39%
(2.39)
2010
10.55
47.39
0.00
0.00
6.59
75.87
0.00
0.00
Pendapatan usaha
Beban Pokok penjualan
Laba kotor
Laba-Proyek Kerjasama
Laba kotor setelah proyek kerjasama
Beban operasi
Penjualan
Administrasi dan umum
Pemasaran
Jumlah beban operasi
2007
(Rp)
4,973,866,812,831
(4,516,923,770,409)
456,943,042,422
38,513,100,379
495,456,142,801
(22,115,787,956)
(182,245,941,435)
(204,361,729,391)
Laba usaha
291,094,413,410
(135,061,139,619)
(9,249,472,569)
4,819,128,258
5,122,049,839
3,822,287,723
(22,312,823,050)
15,603,370,391
137,256,599,072
153,837,814,383
(47,066,917,510)
6,140,121,416
112,911,018,289
(1,309,614,777)
111,601,403,512
161.6
Laba bersih
61.96
2008
(Rp)
6,639,941,610,900
(6,095,668,546,767)
544,273,064,133
2009
(Rp)
7,714,613,580,798
(7,059,134,834,802)
655,478,745,996
2010
(Rp)
5,674,980,407,618
4,964,348,195,778
710,632,211,840
PERSENTASE (%)
2007
2008
100
100
(90.813)
(91.803)
9.187
8.197
28,247,588,295
96,401,449,417
58,478,145,306
0.774
0.425
572,520,652,428
751,880,195,413
769,110,357,146
9.961
8.622
(18,344,183,582)
(186,264,714,706)
(16,688,716,364)
(198,372,128,244)
(0.276)
(2.805)
(204,612,898,288)
215,060,844,608
(201,300,768,603)
(16,975,162,082)
(218,275,930,685)
(0.445)
(3.664)
(4.109)
(3.082)
367,907,754,140
536,819,350,805
550,834,426,261
5.852
5.541
(106,289,369,109)
(23,663,379,442)
4,565,040,329
374,199,877
(12,779,730,761)
(146,955,698,236)
39,380,321,466
(245,368,615,876)
122,539,138,264
(107,845,979,569)
(254,447,888,651)
2,400,749,640
44,398,449,274
9,794,627,605
(51,432,153,677)
76,916,906,491
(205,046,001,996)
331,773,348,809
(107,312,461,479)
(25,429,113,414)
13,327,019,038
(2.715)
(0.186)
0.097
0.103
0.077
(0.449)
0.314
2.760
3.093
(1.601)
(0.356)
0.069
0.006
(0.192)
(2.213)
0.593
(3.695)
1.845
(69,464,993,715)
29,920,215,829
(156,787,818,519)
(12,061,771,384)
(0.946)
0.123
(1.046)
0.451
82,994,360,378
(1,511,865,370)
81,482,495,008
162,923,758,906
2,605,974,346
165,529,733,252
2.270
(0.026)
2.244
1.250
(0.023)
1.227
207.88
305.49
(2,091,079,379)
(96,151,180,468)
(12,357,260,021)
(230,014,075,723)
320820350738)
(128,427,480,739)
(2,199,307,656)
(130,626,788,395)
190,193,562,343
(709,923,732)
189,483,638,611
46.04
94.2
PERSENTASE (%)
2009
100
(91.503)
8.497
2010
100
87.478
12.522
1.250
1.030
9.746
13.553
(0.216)
(2.571)
2.788
(3.547)
(0.299)
(3.846)
6.958
9.706
(1.398)
(3.298)
0.031
0.576
0.127
(0.667)
0.997
(2.658)
4.301
(1.891)
(0.448)
0.235
(2.032)
(0.156)
(2.263)
(0.039)
(2.302)
3.351
(0.013)
3.339
2.112
0.034
2.146
(0.037)
(1.694)
(0.218)
(4.053)
2007
(RP)
784,297,751,668
2,290,171,047
184,318,260,156
5,925,889,911,396
92,390,617,624
177,458,084,908
570,620,889,000
847,379,807,160
44,290,263,509
264,230,912,130
155,514,016,810
168,917,930,125
68,358,310,391
3,952,656,925,924
18,775,827,497
2,318,279,987
73,460,010,001
2,119,042,504
147,232,941,546
501,204,498,347
73,835,237,021
6,181,057,476
6,467,528,975
380,510,423,354
4,333,167,349,278
KEWAJIBAN LANCAR :
Hutang usaha
Pihak yang mempunyai hubungan istimewa
Pihak ketiga
Hutang bank
Hutang pajak
Pendapayan diterima di muka
Uang muka kontrak
Biaya yang harus dibayar
Bagian lancar kewajiban jangka panjang
Hutang obligasi
Hutang retensi
Hutang leasing
Hutang Lainnya
Pihak yang mempunyai hubungan istimewa
Pihak ketiga
Jumlah kewajiban lancar
KEWAJIBAN JANGKA PANJANG :
Hutang obligasi
Hutang kepada pihak yang mempunyai hubungan istimewa
Hutang bank jangka panjang
Hutang retensi
Kewajiban imbalan kerja
Kewajiban jangka panjang lainnya
Uang jaminan penyewa
Jumlah kewajiban jangka panjang
Jumlah kewajiban
HAK MINORITAS PADA ANAK PERUSAHAAN
Modal saham
Tambahan modal di setor
Selisih penilaia kembali aktiva tetap
Selisih penjabaran laporan keuangan
Selisih restrukturisasi entitas sepengendali
Saldo laba
Dicadangkan
Tidak dicadangkan
Modal saham diperoleh kembali
Jumlah Ekuitas
JUMLAH KEWAJIBAN DAN EKUITAS
77,177,114,217
1,550,587,426,451
311,147,285,951
30,037,350,788
37,859,615,548
781,990,686,954
166,579,850,225
199,537,434,338
73,622,132,081
90,653,414,880
10,845,173,200
3,268,543,873,354
497,831,438,029
12,533,612,469
88,902,895,376
519,267,945,874
3,787,811,819,628
14,120,869,248
180,132,000,000
19,143,631,284
904,419,699
331,054,609,419
531,234,660,402
4,333,167,349,278
2008
PERUBAHAN
(RP)
364,904,002,740
858,577,480
Rupiah
(419,393,748,928)
(1,431,593,567)
374,740,551,501
741,518,078,060
190,422,291,345
(5,184,371,833,336)
2008
%
(53.474)
(62.510)
(RP)
364,904,002,740
858,577,480
103.312
(87.487)
374,740,551,501
741,518,078,060
120,390,158,401
186,350,059,757
27,999,540,777
8,891,974,849
30.306
5.011
120,390,158,401
186,350,059,757
707,217,056,036
889,026,499,038
53,695,604,276
580,233,658,847
315,173,029,215
197,925,564,929
120,943,570,991
4,652,976,411,278
136,596,167,036
41,646,691,878
9,405,340,767
316,002,746,717
159,659,012,405
29,007,634,804
52,585,260,600
700,319,485,354
23.938
4.915
21.236
119.593
102.665
17.173
76.926
17.718
707,217,056,036
889,026,499,038
53,695,604,276
580,233,658,847
315,173,029,215
197,925,564,929
120,943,570,991
4,652,976,411,278
31,271,254,282
988,160,431
(11,512,493,763)
14,201,694,703
19,576,641,914
(414,074,753,858)
7,066,443,051
(2,239,377,404)
(4,480,077,685)
166.551
42.625
(15.672)
670.194
13.296
(82.616)
9.571
(36.230)
(69.270)
91,881,706,888
792,201,192,242
24.147
18.282
50,047,081,779
3,306,440,418
61,947,516,238
16,320,737,207
166,809,583,460
87,129,744,489
80,901,680,072
3,941,680,072
1,987,451,290
472,392,130,242
5,125,368,541,520
50,047,081,779
3,306,440,418
61,947,516,238
16,320,737,207
166,809,583,460
87,129,744,489
80,901,680,072
3,941,680,072
1,987,451,290
472,392,130,242
5,125,368,541,520
58,083,385,179
2,297,521,458,628
217,249,868,999
42,143,681,688
54,777,646,775
926,155,865,245
179,709,287,486
(19,093,729,038)
746,934,032,177
(93,897,416,952)
12,106,330,900
16,918,031,227
144,165,178,291
13,129,437,261
(24.740)
48.171
(30.178)
40.304
44.686
18.436
7.882
58,083,385,179
2,297,521,458,628
217,249,868,999
42,143,681,688
54,777,646,775
926,155,865,245
179,709,287,486
97,957,864,643
7,105,252,671
82,364,585,548
29,159,804,001
73,281,244,068
3,963,050,896,862
24,335,732,562
33.055
(61,493,610,879)
62,436,070,868
694,507,023,508
(67.834)
575.704
21.248
97,957,864,643
7,105,252,671
82,364,585,548
29,159,804,001
73,281,244,068
3,963,050,896,862
498,313,340,689
0.097
498,313,340,689
4,296,032,259
(41,627,792,318)
34.276
(46.824)
16,829,644,728
47,275,103,058
562,418,088,475
4,525,468,985,337
43,150,142,601
737,657,165,709
8.310
19.474
562,418,088,475
4,525,468,985,337
15,620,366,544
1,499,497,296
10.619
15,620,366,544
16,829,644,728
47,275,103,058
481,902,660
180,132,000,000
19,143,631,284
904,419,699
5,922,363,820
384,320,075,836
(6,143,501,000)
584,279,189,639
5,125,368,541,520
180,132,000,000
19,143,631,284
904,419,699
5,922,363,820
53,265,466,417
53,044,529,237
792,201,192,242
16.090
384,320,075,836
9.985
18.282
(6,143,501,000)
584,279,189,639
5,125,368,541,520
2009
PERUBAHAN
(RP)
306,902,360,957
280,551,677
Rupiah
(58,001,641,783)
(578,025,803)
352,427,308,521
980,653,403,067
147,031,440,533
226,911,011,972
2009
(15.895)
(67.324)
(RP)
306,902,360,957
280,551,677
(RP)
242,117,620,949
2,006,411,315
(22,313,242,980)
239,135,325,007
(5.954)
32.249
352,427,308,521
980,653,403,067
632,875,562,112
459,855,763,471
26,641,282,132
40,560,952,215
22.129
21.766
147,031,440,533
226,911,011,972
179,261,010,174
276,325,798,975
964,937,443,768
941,895,285,293
82,255,357,000
510,173,578,566
262,274,229,893
344,309,437,173
84,314,953,183
5,204,366,361,603
257,720,387,732
52,868,786,255
28,559,752,724
(70,060,080,281)
(52,898,799,322)
146,383,872,244
(36,628,617,808)
551,389,950,325
36.441
5.947
53.188
(12.074)
(16.784)
73.959
(30.286)
11.850
964,937,443,768
941,895,285,293
82,255,357,000
510,173,578,566
262,274,229,893
344,309,437,173
84,314,953,183
5,204,366,361,603
867,230,973,657
634,773,213,795
109,068,930,959
61,766,216,479
117,155,249,952
124,974,546,640
236,421,213,184
3,943,832,511,662
2,745,561,549
17,796,498,764
61,545,255,165
9,811,941,013
128,128,294,785
80,870,374,694
118,306,055,671
3,933,327,527
1,950,664,622
(47,301,520,230)
14,490,058,346
(402,261,073)
(6,508,796,194)
(38,681,288,675)
(6,259,369,795)
37,404,375,599
(8,352,545)
(36,786,668)
(94.514)
438.237
(0.649)
(39.881)
(23.189)
(7.184)
46.234
(0.212)
(1.851)
2,745,561,549
17,796,498,764
61,545,255,165
9,811,941,013
128,128,294,785
80,870,374,694
118,306,055,671
3,933,327,527
1,950,664,622
731,199,659,939
5,629,454,335,393
258,807,529,697
504,085,793,873
2010
54.787
9.835
731,199,659,939
5,629,454,335,393
15,477,866,585
7,347,959,012
186,401,376,095
169,621,913,092
8,386,778,168
246,090,937,110
294,653,470,110
44,227,628,066
11,685,761,634
983,863,690,613
4,927,696,202,275
128,185,237,843
2,721,533,277,856
353,740,840,321
48,079,807,415
93,598,048,553
548,588,874,220
249,232,795,285
70,101,852,664
424,011,819,228
136,490,971,322
5,936,125,727
38,820,401,778
(377,566,991,025)
69,523,507,799
120.692
18.455
62.827
14.085
70.869
(40.767)
38.687
128,185,237,843
2,721,533,277,856
353,740,840,321
48,079,807,415
93,598,048,553
548,588,874,220
249,232,795,285
83,246,706,913
2,130,987,236,913
304,032,612,796
17,474,200,768
525,472,069,150
196,342,541,974
139,789,555,629
41,831,690,986
42.704
139,789,555,629
111,706,093,835
69,518,995,269
(12,845,590,279)
(15.596)
69,518,995,269
6,949,442,440
4,352,268,432,391
389,217,535,529
9.821
4,352,268,432,391
3,450,703,172,062
498,795,243,349
481,902,660
0.097
498,795,243,349
35.328
(96.314)
22,775,230,327
1,742,419,075
499,298,167,869
3,705,204,704
40,000,000,000
10,398,139,263
27,518,372,679
25,798,691,637
22,775,230,327
1,742,419,075
5,945,585,599
(45,532,683,983)
536,312,892,751
4,888,581,325,142
(26,105,195,724)
363,112,339,805
(4.642)
8.024
536,312,892,751
4,888,581,325,142
2,519,480,567
609,238,056,719
4,059,941,228,781
9,673,350,312
(5,947,016,232)
(38.072)
9,673,350,312
6,641,489,449
180,132,000,000
19,143,631,284
904,419,699
8,668,848,822
3,232,427,011
180,132,000,000
19,143,631,284
366,689,974,126
162,178,092,497
(9,749,733,500)
731,199,659,939
5,629,454,335,393
481,318,807,376
187,036,417,557
(9,749,733,500)
861,113,484,045
4,927,696,202,275
180,132,000,000
19,143,631,284
904,419,699
8,668,848,822
3,232,427,011
366,689,974,126
162,178,092,497
(9,749,733,500)
731,199,659,939
5,629,454,335,393
2,746,485,002
(3,606,232,500)
146,920,470,300
504,085,793,873
46.375
58.700
25.146
9.835
(65,683)
3,232,427,011
PERUBAHAN
Rupiah
(64,784,740,008)
1,725,859,638
%
(21.109)
615.166
280,448,253,591
(520,797,639,596)
79.576
(53.107)
32,229,569,641
49,414,787,003
21.920
21.777
(97,706,470,111)
(307,122,071,498)
26,813,573,959
(448,407,362,087)
(145,118,979,941)
(219,334,890,533)
152,106,260,001
(1,260,533,849,941)
(10.126)
(32.607)
32.598
(87.893)
(55.331)
(63.703)
180.402
(24.221)
(2,318,632,179)
(13.029)
(2,463,982,001)
58,273,081,310
88,751,538,398
(25.112)
45.480
109.745
6,436,113,546
329.945
252,664,030,674
(701,758,133,118)
34.555
(12.466)
(44,938,530,930)
(590,546,040,943)
(49,708,227,525)
(30,605,606,647)
431,874,020,597
(352,246,332,246)
(35.057)
(21.699)
(14.052)
(63.656)
461.413
(64.210)
(28,083,461,794)
(20.090)
(62,569,552,829)
(90.004)
(901,565,260,329)
(20.715)
502,924,520
0.101
3,023,461,310
13.275
72,925,163,968
(828,640,096,361)
13.598
(16.951)
(3,031,860,863)
(31.342)
(8,668,914,505)
(100.001)
114,628,833,250
24,858,325,060
31.260
15.328
129,913,824,106
(701,758,133,118)
17.767
(12.466)
Pendapatan usaha
Beban Pokok penjualan
Laba kotor
Laba-Proyek Kerjasama
Laba kotor setelah proyek kerjasama
Beban operasi
Penjualan
Administrasi dan umum
Pemasaran
Jumlah beban operasi
2007
(Rp)
4,973,866,812,831
(4,516,923,770,409)
456,943,042,422
38,513,100,379
495,456,142,801
(22,115,787,956)
(182,245,941,435)
(204,361,729,391)
Laba usaha
291,094,413,410
(135,061,139,619)
(9,249,472,569)
4,819,128,258
5,122,049,839
3,822,287,723
(22,312,823,050)
15,603,370,391
137,256,599,072
153,837,814,383
(47,066,917,510)
6,140,121,416
112,911,018,289
(1,309,614,777)
111,601,403,512
161.6
Laba bersih
61.96
2008
(Rp)
6,639,941,610,900
(6,095,668,546,767)
544,273,064,133
PERUBAHAN
Rupiah
1,666,074,798,069
(1,578,744,776,358)
87,330,021,711
%
33.497
34.952
19.112
2008
(Rp)
6,639,941,610,900
(6,095,668,546,767)
544,273,064,133
28,247,588,295
(10,265,512,084)
(26.655)
28,247,588,295
572,520,652,428
77,064,509,627
15.554
572,520,652,428
(18,344,183,582)
(186,264,714,706)
3,771,604,374
(4,018,773,271)
(17.054)
2.205
(18,344,183,582)
(186,264,714,706)
(204,612,898,288)
(251,168,897)
0.123
(204,612,898,288)
367,907,754,140
76,813,340,730
26.388
367,907,754,140
(106,289,369,109)
(23,663,379,442)
4,565,040,329
374,199,877
(12,779,730,761)
(146,955,698,236)
39,380,321,466
(245,368,615,876)
(21.303)
155.835
(5.272)
(92.694)
(434.348)
558.615
152.383
(278.766)
(20.345)
(106,289,369,109)
(23,663,379,442)
4,565,040,329
374,199,877
(12,779,730,761)
(146,955,698,236)
39,380,321,466
(245,368,615,876)
122,539,138,264
28,771,770,510
(14,413,906,873)
(254,087,929)
(4,747,849,962)
(16,602,018,484)
(124,642,875,186)
23,776,951,075
(382,625,214,948)
(31,298,676,119)
(69,464,993,715)
29,920,215,829
(22,398,076,205)
23,780,094,413
47.588
387.290
(69,464,993,715)
29,920,215,829
82,994,360,378
(1,511,865,370)
81,482,495,008
(29,916,657,911)
(202,250,593)
(30,118,908,504)
(26.496)
15.444
(26.988)
82,994,360,378
(1,511,865,370)
81,482,495,008
207.88
46
28.639
122,539,138,264
207.88
46.04
(16)
(25.694)
46.04
2009
(Rp)
7,714,613,580,798
(7,059,134,834,802)
655,478,745,996
PERUBAHAN
Rupiah
1,074,671,969,898
(963,466,288,035)
111,205,681,863
%
16.185
15.806
20.432
2009
(Rp)
7,714,613,580,798
(7,059,134,834,802)
655,478,745,996
96,401,449,417
68,153,861,122
241.273
96,401,449,417
751,880,195,413
179,359,542,985
31.328
751,880,195,413
(16,688,716,364)
(198,372,128,244)
1,655,467,218
(12,107,413,538)
(9.024)
6.500
(16,688,716,364)
(198,372,128,244)
215,060,844,608
419,673,742,896
(205.106)
215,060,844,608
536,819,350,805
168,911,596,665
45.911
536,819,350,805
(107,845,979,569)
(254,447,888,651)
2,400,749,640
44,398,449,274
9,794,627,605
(51,432,153,677)
76,916,906,491
(205,046,001,996)
1.465
975.281
(47.410)
11,764.902
(176.642)
(65.002)
95.318
(16.433)
170.749
(107,845,979,569)
(254,447,888,651)
2,400,749,640
44,398,449,274
9,794,627,605
(51,432,153,677)
76,916,906,491
(205,046,001,996)
331,773,348,809
(1,556,610,460)
(230,784,509,209)
(2,164,290,689)
44,024,249,397
22,574,358,366
95,523,544,559
37,536,585,025
40,322,613,880
209,234,210,545
(156,787,818,519)
(12,061,771,384)
(87,322,824,804)
(41,981,987,213)
125.708
(140.313)
(156,787,818,519)
(12,061,771,384)
162,923,758,906
2,605,974,346
165,529,733,252
79,929,398,528
4,117,839,716
84,047,238,244
96.307
(272.368)
103.148
162,923,758,906
2,605,974,346
165,529,733,252
305.49
98
46.955
331,773,348,809
305.49
94.2
48
104.605
94.2
2010
(Rp)
5,674,980,407,618
4,964,348,195,778
710,632,211,840
PERUBAHAN
Rupiah
(2,039,633,173,180)
12,023,483,030,580
55,153,465,844
%
(26.439)
(170.325)
8.414
58,478,145,306
(37,923,304,111)
(39.339)
769,110,357,146
17,230,161,733
2.292
(201,300,768,603)
(16,975,162,082)
(218,275,930,685)
16,688,716,364
(2,928,640,359)
(16,975,162,082)
(433,336,775,293)
550,834,426,261
14,015,075,456
(107,312,461,479)
(25,429,113,414)
13,327,019,038
533,518,090
229,018,775,237
10,926,269,398
(44,398,449,274)
(11,885,706,984)
(44,719,026,791)
(89,274,166,512)
(24,968,073,727)
(0.495)
(90.006)
455.119
(100.000)
(121.349)
86.948
(116.066)
12.177
28,360,337,780
9,862,463,728
(130,626,788,395)
27,269,803,437
(3,315,898,078)
23,953,905,359
(18.088)
(81.766)
16.738
(127.242)
14.471
(305)
(100.000)
(2,091,079,379)
(96,151,180,468)
(12,357,260,021)
(230,014,075,723)
(100.000)
1.476
(201.495)
2.611
320820350738)
(128,427,480,739)
(2,199,307,656)
(130,626,788,395)
190,193,562,343
(709,923,732)
189,483,638,611
(94)
(100.000)