LAMPIRAN 1 INPUT DATA TIAP VARIABEL
No 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47
Tahun 2008 2008 2008 2008 2008 2008 2008 2008 2008 2008 2008 2008 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2011 2011 2011 2011 2011
Kode ADRO BYAN ELSA ENRG INDY ITMG INCO MEDC MITI RUIS SUGI PTBA ADRO BYAN BUMI CITA DOID ELSA ENRG INDY ITMG INCO MEDC MITI PTRO RUIS PTBA ADRO BYAN BUMI CITA DOID ELSA ENRG INDY ITMG INCO MEDC MITI PTRO RUIS PTBA ADRO BYAN BORN BUMI CITA
NI 887198000000 20710000000 133772000000 -34943284000 1084742426000 2283001150000 1656112406000 2723023395000 2308724000 30072718222 -2461078509 1707771000000 4367252000000 1362870000000 1799168793000 41312261569 -160105733450 466233000000 -1729449764000 725670170000 3169950297000 1609929399000 181684647300 8925071679 15020730000 18616096993 2727734000000 2207313000000 740794000000 2811818387000 99704586889 -158671554045 63906000000 -62318783 772723177000 1844708436000 3952012068000 750526328700 7058787686 381807144000 12825872967 2008891000000 5031314639000 1873210000000 1827621000000 1960226822000 261691866949
CFO 678382000000 -209089000000 38499000000 36470014000 -234998714000 2292106916000 2006310254000 3627367424000 1377364263 6244595308 -7164799556 1609577000000 7097275000000 -347750000000 2324325842000 120280543390 -323772235400 288389000000 -324379805000 130167146000 3785412900000 1950361491000 723605028800 22965826384 361527243000 73717504421 2760210000000 2589628000000 562994000000 2807787843000 248313128524 1164302943882 34030000000 -578645028 -533540825000 2164040676000 5790666384000 794482556100 13686708330 573469740000 16887169756 2489794000000 6491800471000 1133385000000 1007571000000 1243988373000 228353018853
TAC 208816000000 229799000000 95273000000 -71413298000 1319741140000 -9105766000 -350197848000 -904344029000 931359737 23828122914 4703721047 98194000000 -2730023000000 1710620000000 -525157049000 -78968281821 163666501950 177844000000 -1405069959000 595503024000 -615462603000 -340432092000 -541920381500 -14040754705 -346506513000 -55101407428 -32476000000 -382315000000 177800000000 4030544000 -148608541635 -1322974497927 29876000000 516326245 1306264002000 -319332240000 -1838654316000 -43956227400 -6627920644 -191662596000 -4061296789 -480903000000 -1460485832000 739825000000 820050000000 716238449000 33338848096
TA t-1 14688683000000 2837735000000 2159405000000 9374780839000 5009974528000 8535797145000 20768591980000 23988395370000 124356936671 412623611282 56033737745 3979181000000 33720170000000 6747195000000 26635052990000 542229925431 419996233051 2159405000000 12626622529000 8710186004000 9249227055000 17406891050000 18707172780000 127830725345 1684097796000 618513428583 6106828000000 42360347000000 7134566000000 66449537190000 745410457582 6570728530932 4207629000000 10252391543000 11638614752000 10830287560000 18320996020000 18438042740000 109355092689 1757583324000 564166737925 8078578000000 40736194450000 8372079000000 8523960000000 64223448420000 1425400480785
REV thn ini 18092502000000 4876938000000 2543913000000 1859071111000 2314448882000 14493375910000 14439627490000 14156037250000 92953417113 1178572799002 42911263522 7216228000000 26938020000000 7752866000000 30412483420000 577862404269 6350638790348 3662331000000 1444368739000 2486579636000 14249467470000 7188713544000 6308719618000 68328469105 1623240222000 1037581722174 8947854000000 24689333000000 8745624000000 39486604940000 1806307122666 5798901592977 4210786000000 1249710407000 3765466981000 15073782910000 11532854630000 8402155774000 85140507102 1689271164000 1048158672581 7909154000000 36337221770000 13235877000000 6084311000000 36461645760000 2914968357151
REV t-1 11592640000000 3439492000000 2103690000000 1137542666000 2336961514000 8493846085000 25596067290000 11863350050000 51831946515 890978114527 54739686921 4123855000000 18092502000000 4876938000000 37179216120000 1324828308924 9583750000 2543913000000 1859071111000 2314448882000 14493375910000 14439627490000 14156037250000 92953417113 1944135918000 1178572799002 7216228000000 26938020000000 7752866000000 30412483420000 577862404269 6350638790348 3662331000000 1444368739000 2486579636000 14249467470000 7188713544000 6308719618000 68328469105 1623240222000 1037581722174 8947854000000 24689333000000 8745624000000 2751793000000 39486604940000 1806307122666
ΔREV 6499862000000 1437446000000 440223000000 721528445000 -22512632000 5999529825000 -11156439800000 2292687200000 41121470598 287594684475 -11828423399 3092373000000 8845518000000 2875928000000 -6766732700000 -746965904655 6341055040348 1118418000000 -414702372000 172130754000 -243908440000 -7250913946000 -7847317632000 -24624948008 -320895696000 -140991076828 1731626000000 -2248687000000 992758000000 9074121520000 1228444718397 -551737197371 548455000000 -194658332000 1278887345000 824315440000 4344141086000 2093436156000 16812037997 66030942000 10576950407 -1038700000000 11647888770000 4490253000000 3332518000000 -3024959180000 1108661234485
PPE 5924184000000 1923058000000 1213210000000 1872571000 97164297000 3469040120000 14704022610000 1732367735000 44192185930 176821828255 820516592 383932000000 7415677000000 1962032000000 10766921350000 460987255238 3176244298673 1332583000000 896785000 1189110159000 3245186205000 13835207080000 2228748285000 38117395115 1028608254000 165541156648 446754000000 8810252000000 1852993000000 9875568058000 765828523992 4095695269056 1304586000000 4497943000 1895715411000 3147148440000 13233294290000 2283915631000 32892470687 1290169116000 147635959871 921005000000 13052540790000 1949647000000 3015177000000 8241975450000 918810531460
REC thn ini 2243000000 461801000000 822603000000 686687041000 406321141000 2426811595000 1685448765000 3147826521000 49913897940 265579288500 25517888930 1376624000000 2882459000000 602187000000 7122679666000 12082846360 1757522044000 848743000000 396264063000 843010039000 1425231102000 2255537379000 2560022285000 8857613113 272621526000 208663115900 1505459000000 2476369000000 750234000000 6992481112000 91390613770 1359493182000 796134000000 636420973000 683865446000 1368393768000 1796465232000 5185498166000 13963328270 300392784000 254587483600 997178000000 4295339646000 723116000000 3264770000000 5174422813000 121703975400
REC t-1 26128000000 421417000000 643456000000 683010371000 407840448000 870737610000 2088011665000 3139896747000 39710653990 230613164800 14047033440 560508000000 2243000000 461801000000 5158846766000 28348085830 1564734566000 822603000000 686687041000 406321141000 2426811595000 1685448765000 3147826521000 49913897940 581169993000 265579288500 1376624000000 2882459000000 602187000000 7122679666000 12082846360 1757522044000 848743000000 396264063000 843010039000 1425231102000 2255537379000 2560022285000 8857613113 272621526000 208663115900 1505459000000 2476369000000 750234000000 437269000000 6992481112000 91390613770
ΔREC -23885000000 40384000000 179147000000 3676670000 -1519307000 1556073985000 -402562900000 7929774000 10203243950 34966123700 11470855490 816116000000 2880216000000 140386000000 1963832900000 -16265239470 192787478000 26140000000 -290422978000 436688898000 -1001580493000 570088614000 -587804236000 -41056284827 -308548467000 -56916172600 128835000000 -406090000000 148047000000 -130198554000 79307767410 -398028862000 -52609000000 240156910000 -159144593000 -56837334000 -459072147000 2625475881000 5105715157 27771258000 45924367700 -508281000000 1818970646000 -27118000000 2827501000000 -1818058299000 30313361630
No 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 65 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93
Tahun 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012
Kode DEWA DOID ELSA ENRG CNKO SMMT HRUM ITMG PSAB LAPD MEDC MITI PKPK PTRO RUIS KKGI SMRU PTBA INCO ADRO ARII BYAN BIPI BRAU BUMI DKFT CITA CTTH DEWA DOID ELSA ENRG CNKO SMMT GEMS HRUM PSAB LAPD MEDC MITI PTRO RUIS KKGI SMRU PTBA INCO
NI -219250897300 -153375000000 -26083000000 173924495 91466108000 7805111237 1827308395000 4976846238000 1397515002 6504192000 813057622500 27479363875 -2919562074 479735659000 3248824751 450203636878 -20859292502 3088067000000 3041582219000 3724977426000 108355700000 606880227500 -144259000000 1744478180000 6369411414000 303447766556 236313990931 2759299965 -402563786600 -148254115200 135597000000 267922869400 81574186000 14302141068 178934525099 1571110275000 854335725500 15799965000 59168217920 22090674433 477299570000 28993709479 229245899900 -65715372712 3593510000000 1038931944000
CFO 1139488946000 892051000000 340446000000 749916595 -117937090000 31202967 1543485596000 5391360156000 4372517643 146779997000 1289259670000 23053216047 -20347519784 768143883000 15294521176 496251341657 -28638886840 3600649000000 2922994750000 4205143806000 185992802000 386263629700 22959000000 462110336000 1856926966000 228369279069 478861264642 10058369233 281323738700 829269446700 537289000000 160938779700 -88740319000 -7039429482 -472310970396 1089368490000 433168062100 112844164000 2035315131000 21646289326 520641850000 -74997381817 132414406800 -102969740695 2212701000000 769296316000
TAC -1358739843300 -1045426000000 -366529000000 -575992100 209403198000 7773908270 283822799000 -414513918000 -2975002641 -140275805000 -476202047500 4426147828 17427957710 -288408224000 -12045696425 -46047704779 7779594338 -512582000000 118587469000 -480166380000 -77637102000 220616597800 -167218000000 1282367844000 4512484448000 75078487487 -242547273711 -7299069268 -683887525300 -977523561900 -401692000000 106984089700 170314505000 21341570550 651245495495 481741785000 421167663400 -97044199000 -1976146913080 444385107 -43342280000 103991091296 96831493100 37254367983 1380809000000 269635628000
TA t-1 4214867600000 7637438000000 6820719000000 11762035570000 1212738774000 15286803981 3470174000000 9930490778000 12806079700 1258506326000 20760035840000 114924725356 467804659413 2027751856000 594952096488 527245003219 193605875335 8722699000000 19959611560 54993783000000 2494134418000 15512333810000 3763967000000 19453249450000 72861493050000 1301283445488 1781463795640 218251524639 3946731535000 11606359390000 4389950000000 18465281560000 1710689375000 184960426475 3328501769359 4933697135000 11010338510 1184678779000 25245377740000 117966795513 3666581964000 985922224185 1047660088000 1602490003187 11510262000000 23530795920000
REV thn ini 2582322532000 6820719000000 4716771000000 2122862753000 1036506393000 9377219300 7575230515000 21706026880000 16090268210 359115637000 10418843030000 139394287082 389723325782 2403726897000 1164017876608 2127603072558 61080984908 10581570000000 11323403720 36175148100000 944978320000 13827550570000 357108000000 14878870230000 26904172950000 848500274577 2608869416336 161783288701 3255504121000 8194749845000 4777083000000 6361252599000 1515417909000 24003523342 3958897172445 10138800540000 1679742549000 336920981000 8834142973000 150825364700 3746211256000 1602490003187 2088416965000 42162803343 11594057000000 9400483786000
REV t-1 2096775048000 5798901592977 4210786000000 1249710407000 762186617000 28406711969 4486422000000 15073782910000 13858148210 1258506325113 8402155774000 85140507102 290440471584 1689271164000 1048158672581 969354917547 23860194834 7909154000000 11532854630000 36337221770000 884843336000 13235877000000 340033000000 15104159590000 36461645760000 485466804222 2914968357151 148501516234 2582322532000 7548300322000 4716771000000 2122862753000 1036506393000 9377219300 2861548447435 7575230515000 16090268210 359115637000 10418843030000 139394287082 2403726897000 1164017876608 2127603072558 61080984908 10581570000000 11323403720
ΔREV 485547484000 1021817407023 505985000000 873152346000 274319776000 -19029492669 3088808515000 6632243970000 2232120000 -899390688113 2016687256000 54253779980 99282854198 714455733000 115859204027 1158248155011 37220790074 2672416000000 -11521531226280 -162073670000 60134984000 591673570000 17075000000 -225289360000 -9557472810000 363033470355 -306098940815 13281772467 673181589000 646449523000 60312000000 4238389846000 478911516000 14626304042 1097348725010 2563570025000 1663652280790 -22194656000 -1584700057000 11431077618 1342484359000 438472126579 -39186107558 -18918181565 1012487000000 9389160382280
PPE 1776018946000 5089078000000 1413015000000 6972356000 453122152000 1451575696 1041869651000 3138125341000 1031017481 1140356367000 1060277073000 27547396647 178593732021 2317089606000 427428446061 84764762512 98319637638 1140466000000 14392625660000 17191297490000 567647816000 3181086894000 835000000 1606356246000 17152035340000 84076054542 872523233314 59226364832 1856700060000 5814660977000 1257235000000 5819264734 449317182000 2438532428 550663491903 1191170284000 484549926900 1054755270000 1170153923000 413755047200000 3339240852000 407057840913 345769161000 86462943338 1853447000000 15787580980000
REC thn ini 413453884700 1444379000000 1195040000000 1450167805000 456412543000 1462355359 575346101900 2333119373000 1392439061 28130943000 2410792935000 21714224860 103208541800 492111113000 289980295200 142737096500 21349388780 1180195000000 1785154683000 4606458334000 120755868000 951970965200 147047000000 1452928462000 3650191906000 249408163600 158679837800 34494288910 639931466200 2320806444000 1118512000000 2094844830000 213071052000 9736833735 533960016800 663138351400 58064262840 27120262000 2553799576000 44649338560 801239382000 512463398300 178091718200 210547456 1545556000000 1094635520000
REC t-1 334703011300 1359493182000 796134000000 636420973000 229247528000 1342576437 475310140100 1368393768000 6664200205 29917362000 5185498166000 13963328270 72827127240 300392784000 254587483600 173386827100 3387113043 997178000000 1811773756000 4295339646000 212921380000 723116000000 116873000000 1174337632000 5174422813000 180763628200 121703975400 22598644980 413453884700 1444379000000 1195040000000 1450167805000 456412543000 1462355359 241873307100 575346101900 1392439061 28130943000 2410792935000 21714224860 492111113000 289980295200 142737096500 21349388780 1180195000000 1785154683000
ΔREC 78750873400 84885818000 398906000000 813746832000 227165015000 119778922 100035961800 964725605000 -5271761144 -1786419000 -2774705231000 7750896590 30381414560 191718329000 35392811600 -30649730600 17962275737 183017000000 -26619073000 311118688000 -92165512000 228854965200 30174000000 278590830000 -1524230907000 68644535400 36975862400 11895643930 226477581500 876427444000 -76528000000 644677025000 -243341491000 8274478376 292086709700 87792249500 56671823779 -1010681000 143006641000 22935113700 309128269000 222483103100 35354621700 -21138841324 365361000000 -690519163000
No
Tahun
Kode
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47
2008 2008 2008 2008 2008 2008 2008 2008 2008 2008 2008 2008 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2009 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2010 2011 2011 2011 2011 2011
ADRO BYAN ELSA ENRG INDY ITMG INCO MEDC MITI RUIS SUGI PTBA ADRO BYAN BUMI CITA DOID ELSA ENRG INDY ITMG INCO MEDC MITI PTRO RUIS PTBA ADRO BYAN BUMI CITA DOID ELSA ENRG INDY ITMG INCO MEDC MITI PTRO RUIS PTBA ADRO BYAN BORN BUMI CITA
TAC / TA t-1 0.0142 0.0810 0.0441 -0.0076 0.2634 -0.0011 -0.0169 -0.0377 0.0075 0.0577 0.0839 0.0247 -0.0810 0.2535 -0.0197 -0.1456 0.3897 0.0824 -0.1113 0.0684 -0.0665 -0.0196 -0.0290 -0.1098 -0.2058 -0.0891 -0.0053 -0.0090 0.0249 0.0001 -0.1994 -0.2013 0.0071 0.0001 0.1122 -0.0295 -0.1004 -0.0024 -0.0606 -0.1090 -0.0072 -0.0595 -0.0359 0.0884 0.0962 0.0112 0.0234
ΔREV / TA t-1 0.4425 0.5065 0.2039 0.0770 -0.0045 0.7029 -0.5372 0.0956 0.3307 0.6970 -0.2111 0.7771 0.2623 0.4262 -0.2541 -1.3776 15.0979 0.5179 -0.0328 0.0198 -0.0264 -0.4166 -0.4195 -0.1926 -0.1905 -0.2280 0.2836 -0.0531 0.1391 0.1366 1.6480 -0.0840 0.1303 -0.0190 0.1099 0.0761 0.2371 0.1135 0.1537 0.0376 0.0187 -0.1286 0.2859 0.5363 0.3910 -0.0471 0.7778
PPE / TA t-1 0.4033 0.6777 0.5618 0.0002 0.0194 0.4064 0.7080 0.0722 0.3554 0.4285 0.0146 0.0965 0.2199 0.2908 0.4042 0.8502 7.5626 0.6171 0.0001 0.1365 0.3509 0.7948 0.1191 0.2982 0.6108 0.2676 0.0732 0.2080 0.2597 0.1486 1.0274 0.6233 0.3101 0.0004 0.1629 0.2906 0.7223 0.1239 0.3008 0.7341 0.2617 0.1140 0.3204 0.2329 0.3537 0.1283 0.6446
ΔREV - ΔREC 6523747000000 1397062000000 261076000000 717851775000 -20993325000 4443455840000 -10753876900000 2284757426000 30918226648 252628560775 -23299278889 2276257000000 5965302000000 2735542000000 -8730565600000 -730700665185 6148267562348 1092278000000 -124279394000 -264558144000 757672053000 -7821002560000 -7259513396000 16431336819 -12347229000 -84074904228 1602791000000 -1842597000000 844711000000 9204320074000 1149136950987 -153708335371 601064000000 -434815242000 1438031938000 881152774000 4803213233000 -532039725000 11706322840 38259684000 -35347417293 -530419000000 9828918124000 4517371000000 505017000000 -1206900881000 1078347872855
(ΔREV - ΔREC) / TA t-1 0.4441 0.4923 0.1209 0.0766 -0.0042 0.5206 -0.5178 0.0952 0.2486 0.6122 -0.4158 0.5720 0.1769 0.4054 -0.3278 -1.3476 14.6389 0.5058 -0.0098 -0.0304 0.0819 -0.4493 -0.3881 0.1285 -0.0073 -0.1359 0.2625 -0.0435 0.1184 0.1385 1.5416 -0.0234 0.1429 -0.0424 0.1236 0.0814 0.2622 -0.0289 0.1070 0.0218 -0.0627 -0.0657 0.2413 0.5396 0.0592 -0.0188 0.7565
α0 = 0.015
α1 = 0.067
α0 * (1 / TA t-1) 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015
α1 * ((ΔREV - ΔREC) / TA t-1) 0.0298 0.0330 0.0081 0.0051 -0.0003 0.0349 -0.0347 0.0064 0.0167 0.0410 -0.0279 0.0383 0.0119 0.0272 -0.0220 -0.0903 0.9808 0.0339 -0.0007 -0.0020 0.0055 -0.0301 -0.0260 0.0086 -0.0005 -0.0091 0.0176 -0.0029 0.0079 0.0093 0.1033 -0.0016 0.0096 -0.0028 0.0083 0.0055 0.0176 -0.0019 0.0072 0.0015 -0.0042 -0.0044 0.0162 0.0362 0.0040 -0.0013 0.0507
α2 = -0.089 α2 * (PPE / TA t-1) -0.0359 -0.0603 -0.0500 0.0000 -0.0017 -0.0362 -0.0630 -0.0064 -0.0316 -0.0381 -0.0013 -0.0086 -0.0196 -0.0259 -0.0360 -0.0757 -0.6731 -0.0549 0.0000 -0.0122 -0.0312 -0.0707 -0.0106 -0.0265 -0.0544 -0.0238 -0.0065 -0.0185 -0.0231 -0.0132 -0.0914 -0.0555 -0.0276 0.0000 -0.0145 -0.0259 -0.0643 -0.0110 -0.0268 -0.0653 -0.0233 -0.0101 -0.0285 -0.0207 -0.0315 -0.0114 -0.0574
NDTA
DTA
0.0089 -0.0123 -0.0269 0.0201 0.0130 0.0137 -0.0827 0.0150 0.0000 0.0179 -0.0142 0.0447 0.0073 0.0163 -0.0429 -0.1510 0.3227 -0.0060 0.0143 0.0008 -0.0107 -0.0858 -0.0216 -0.0029 -0.0399 -0.0179 0.0261 -0.0064 -0.0002 0.0111 0.0269 -0.0420 -0.0030 0.0121 0.0088 -0.0054 -0.0317 0.0020 -0.0046 -0.0489 -0.0125 0.0005 0.0026 0.0304 -0.0125 0.0023 0.0083
0.0054 0.0933 0.0710 -0.0277 0.2504 -0.0148 0.0658 -0.0527 0.0075 0.0399 0.0981 -0.0201 -0.0882 0.2372 0.0232 0.0053 0.0669 0.0884 -0.1256 0.0676 -0.0558 0.0663 -0.0074 -0.1069 -0.1659 -0.0712 -0.0314 -0.0026 0.0251 -0.0110 -0.2262 -0.1593 0.0101 -0.0121 0.1035 -0.0241 -0.0686 -0.0044 -0.0560 -0.0602 0.0053 -0.0600 -0.0385 0.0579 0.1087 0.0088 0.0151
ABS DTA 0.0054 0.0933 0.0710 0.0277 0.2504 0.0148 0.0658 0.0527 0.0075 0.0399 0.0981 0.0201 0.0882 0.2372 0.0232 0.0053 0.0669 0.0884 0.1256 0.0676 0.0558 0.0663 0.0074 0.1069 0.1659 0.0712 0.0314 0.0026 0.0251 0.0110 0.2262 0.1593 0.0101 0.0121 0.1035 0.0241 0.0686 0.0044 0.0560 0.0602 0.0053 0.0600 0.0385 0.0579 0.1087 0.0088 0.0151
No 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93
Tahun 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2011 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012
Kode DEWA DOID ELSA ENRG CNKO SMMT HRUM ITMG PSAB LAPD MEDC MITI PKPK PTRO RUIS KKGI SMRU PTBA INCO ADRO ARII BYAN BIPI BRAU BUMI DKFT CITA CTTH DEWA DOID ELSA ENRG CNKO SMMT GEMS HRUM PSAB LAPD MEDC MITI PTRO RUIS KKGI SMRU PTBA INCO
TAC / TA t-1 -0.3224 -0.1369 -0.0537 0.0000 0.1727 0.5085 0.0818 -0.0417 -0.2323 -0.1115 -0.0229 0.0385 0.0373 -0.1422 -0.0202 -0.0873 0.0402 -0.0588 5.9414 -0.0087 -0.0311 0.0142 -0.0444 0.0659 0.0619 0.0577 -0.1362 -0.0334 -0.1733 -0.0842 -0.0915 0.0058 0.0996 0.1154 0.1957 0.0976 38.2520 -0.0819 -0.0783 0.0038 -0.0118 0.1055 0.0924 0.0232 0.1200 0.0115
ΔREV / TA t-1 0.1152 0.1338 0.0742 0.0742 0.2262 -1.2448 0.8901 0.6679 0.1743 -0.7146 0.0971 0.4721 0.2122 0.3523 0.1947 2.1968 0.1923 0.3064 -577.2423 -0.0029 0.0241 0.0381 0.0045 -0.0116 -0.1312 0.2790 -0.1718 0.0609 0.1706 0.0557 0.0137 0.2295 0.2800 0.0791 0.3297 0.5196 151.0991 -0.0187 -0.0628 0.0969 0.3661 0.4447 -0.0374 -0.0118 0.0880 0.3990
PPE / TA t-1 0.4214 0.6663 0.2072 0.0006 0.3736 0.0950 0.3002 0.3160 0.0805 0.9061 0.0511 0.2397 0.3818 1.1427 0.7184 0.1608 0.5078 0.1307 721.0875 0.3126 0.2276 0.2051 0.0002 0.0826 0.2354 0.0646 0.4898 0.2714 0.4704 0.5010 0.2864 0.0003 0.2627 0.0132 0.1654 0.2414 44.0086 0.8903 0.0464 3507.3857 0.9107 0.4129 0.3300 0.0540 0.1610 0.6709
ΔREV - ΔREC 406796610600 936931589023 107079000000 59405514000 47154761000 -19149271591 2988772553200 5667518365000 7503881144 -897604269113 4791392487000 46502883390 68901439638 522737404000 80466392427 1188897885611 19258514337 2489399000000 -11494912153280 -473192358000 152300496000 362818604800 -13099000000 -503880190000 -8033241903000 294388934955 -343074803215 1386128537 446704007500 -229977921000 136840000000 3593712821000 722253007000 6351825666 805262015310 2475777775500 1606980457011 -21183975000 -1727706698000 -11504036082 1033356090000 215989023479 -74540729258 2220659759 647126000000 10079679545280
(ΔREV - ΔREC) / TA t-1 0.0965 0.1227 0.0157 0.0051 0.0389 -1.2527 0.8613 0.5707 0.5860 -0.7132 0.2308 0.4046 0.1473 0.2578 0.1352 2.2549 0.0995 0.2854 -575.9086 -0.0086 0.0611 0.0234 -0.0035 -0.0259 -0.1103 0.2262 -0.1926 0.0064 0.1132 -0.0198 0.0312 0.1946 0.4222 0.0343 0.2419 0.5018 145.9520 -0.0179 -0.0684 -0.0975 0.2818 0.2191 -0.0711 0.0014 0.0562 0.4284
α0 = 0.015
α1 = 0.067
α0 * (1 / TA t-1) 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015 0.015
α1 * ((ΔREV - ΔREC) / TA t-1) 0.0065 0.0082 0.0011 0.0003 0.0026 -0.0839 0.0577 0.0382 0.0393 -0.0478 0.0155 0.0271 0.0099 0.0173 0.0091 0.1511 0.0067 0.0191 -38.5859 -0.0006 0.0041 0.0016 -0.0002 -0.0017 -0.0074 0.0152 -0.0129 0.0004 0.0076 -0.0013 0.0021 0.0130 0.0283 0.0023 0.0162 0.0336 9.7788 -0.0012 -0.0046 -0.0065 0.0189 0.0147 -0.0048 0.0001 0.0038 0.0287
α2 = -0.089 α2 * (PPE / TA t-1) -0.0375 -0.0593 -0.0184 -0.0001 -0.0333 -0.0085 -0.0267 -0.0281 -0.0072 -0.0806 -0.0045 -0.0213 -0.0340 -0.1017 -0.0639 -0.0143 -0.0452 -0.0116 -64.1768 -0.0278 -0.0203 -0.0183 0.0000 -0.0073 -0.0210 -0.0058 -0.0436 -0.0242 -0.0419 -0.0446 -0.0255 0.0000 -0.0234 -0.0012 -0.0147 -0.0215 -3.9168 -0.0792 -0.0041 -312.1573 -0.0811 -0.0367 -0.0294 -0.0048 -0.0143 -0.0597
NDTA
DTA
ABS DTA
-0.0160 -0.0361 -0.0024 0.0153 -0.0156 -0.0774 0.0460 0.0251 0.0471 -0.1134 0.0259 0.0208 -0.0091 -0.0694 -0.0399 0.1518 -0.0235 0.0225 -102.7477 -0.0134 -0.0012 -0.0017 0.0147 0.0059 -0.0133 0.0244 -0.0415 -0.0087 -0.0193 -0.0309 -0.0084 0.0280 0.0199 0.0161 0.0165 0.0271 5.8770 -0.0654 0.0063 -312.1489 -0.0472 -0.0071 -0.0191 0.0103 0.0044 -0.0160
-0.3063 -0.1008 -0.0514 -0.0153 0.1883 0.5859 0.0358 -0.0669 -0.2794 0.0020 -0.0489 0.0177 0.0464 -0.0728 0.0196 -0.2391 0.0637 -0.0812 108.6890 0.0047 -0.0300 0.0159 -0.0592 0.0600 0.0753 0.0333 -0.0947 -0.0247 -0.1540 -0.0533 -0.0831 -0.0222 0.0796 0.0993 0.1792 0.0705 32.3750 -0.0165 -0.0846 312.1526 0.0354 0.1125 0.1116 0.0130 0.1155 0.0275
0.3063 0.1008 0.0514 0.0153 0.1883 0.5859 0.0358 0.0669 0.2794 0.0020 0.0489 0.0177 0.0464 0.0728 0.0196 0.2391 0.0637 0.0812 108.6890 0.0047 0.0300 0.0159 0.0592 0.0600 0.0753 0.0333 0.0947 0.0247 0.1540 0.0533 0.0831 0.0222 0.0796 0.0993 0.1792 0.0705 32.3750 0.0165 0.0846 312.1526 0.0354 0.1125 0.1116 0.0130 0.1155 0.0275
No
Tahun
Kode
UDK
TOT_KOM
1
2008
2
2008
3
PDK
KMR
KA
KI
KM
ADRO
2
6
0.3333
1
BYAN
2
5
0.4000
1
2008
ELSA
2
5
0.4000
0
4
2008
ENRG
2
5
0.4000
5
2008
INDY
2
5
0.4000
6
2008
ITMG
2
6
0.3333
7
2008
INCO
3
10
0.3000
8
2008
MEDC
2
5
0.4000
9
2008
MITI
1
3
0.3333
10
2008
RUIS
1
3
0.3333
11
2008
SUGI
1
2
0.5000
12
2008
PTBA
2
6
0.3333
13
2009
ADRO
2
6
0.3333
14
2009
BYAN
2
5
0.4000
15
2009
BUMI
2
8
0.2500
16
2009
CITA
1
2
0.5000
17
2009
DOID
2
6
0.3333
18
2009
ELSA
2
5
0.4000
19
2009
ENRG
2
5
0.4000
20
2009
INDY
2
5
0.4000
21
2009
ITMG
2
6
0.3333
22
2009
INCO
3
10
0.3000
23
2009
MEDC
2
5
0.4000
24
2009
MITI
1
3
0.3333
25
2009
PTRO
4
7
0.5714
26
2009
RUIS
1
3
0.3333
27
2009
PTBA
2
5
0.4000
28
2010
ADRO
2
6
0.3333
29
2010
BYAN
2
5
0.4000
30
2010
BUMI
2
8
0.2500
31
2010
CITA
1
2
0.5000
32
2010
DOID
2
5
0.4000
33
2010
ELSA
2
5
0.4000
34
2010
ENRG
2
5
0.4000
KM (Dummy)
KAP
KAP (Dummy)
Total Hutang
Total Ekuitas
DER
3
0.6311
0.1789
1
Haryanto Sahari dan Rekan
1
4
0.4728
0.7093
1
Haryanto Sahari dan Rekan
1
5
0.7934
0.1751
1
Purwantono, Sarwoko, dan Sandjaja
1
0
3
0.4883
0.3816
1
Jimmy Budhi dan Rekan
0
8879920669000
0
3
0.7309
0.0791
1
Osman Bing Satrio dan Rekan
1
3496524181000
1
4
0.7760
0.0240
1
Haryanto Sahari dan Rekan
1
4087352770000
1
3
0.8207
0.0113
1
Haryanto Sahari dan Rekan
1
0
5
0.5166
0
Purwantono, Sarwoko, dan Sandjaja
0
3
0.3652
0.0760
1
Johan Malonda Astika dan Rekan
0
3
0.7716
0.0265
1
0
3
0.8400
0
1
3
0.2208
0.0173
1
3
0.4909
0.1647
1
5
0.1427
0.7113
1
4
0.1787
1
3
1
3
0
5
0.7934
0
3
0.4501
0
3
0.7312
1
4
0.7372
1
3
0.7986
0.0002
0
5
0.5100
0
3
0.4178
0
3
0.9855
0
3
0.7719
0.0265
1
3
0.2404
0.0173
1
3
0.4391
0.1594
1
1
4
0.3427
0.6080
1
1
4
0.0516
0
1
3
0.9653
0
1
3
0.4005
0
Tjiendradjaja dan Handoko Tomo
0
1
5
0.7934
0.0420
1
Purwantono, Suherman, dan Surja
1
1
3
0.4006
0.9574
1
Tjiendradjaja dan Handoko Tomo
0
Total Aktiva
ROA
19692546000000
14009245000000
1.4057
33720170000000
4734347000000
1992490000000
2.3761
6747195000000
0.0031
1685724000000
1613833000000
1.0445
2159405000000
0.0619
3711240898000
2.3927
12626622529000
-0.0028
5213609175000
0.6707
8710186004000
0.1245
6766561820000
0.6041
9249227055000
0.2468
5062909684000
17530358320000
0.2888
17406891050000
0.0951
1
13689434390000
8127733216000
1.6843
18707172780000
0.1456
0
108176297900
19654427455
5.5039
127830725345
0.0181
Osman Bing Satrio dan Rekan
1
416944964700
201556763500
2.0686
618513428583
0.0486
Purbalauddin dan Rekan
0
4653820054
39538862333
0.1177
44192682387
-0.0557
1
Haryanto Sahari dan Rekan
1
2029169000000
3998132000000
0.5075
6106828000000
0.2796
1
Tanudiredja, Wibisana, dan Rekan
1
21970369000000
18576441000000
1.1827
42360347000000
0.1031
0.0263
1
Tanudiredja, Wibisana, dan Rekan
1
4660542000000
2415132000000
1.9297
7134566000000
0.1910
0
Tjiendradjaja dan Handoko Tomo
0
54380860440000
13758002690000
3.9527
66449537190000
0.0271
0.9180
0
Tjahjadi, Pradhono, dan Teramihardja
0
272395100980
381028074654
0.7149
745410457582
0.0554
0.4515
0
Tjiendradjaja dan Handoko Tomo
0
6370341448173
192827729321
33.0364
6570728530932
-0.0244
0.1177
1
Purwantono, Sarwoko, dan Sandjaja
1
2286168000000
1909678000000
1.1971
4207629000000
0.1108
0.0270
1
Tjiendradjaja dan Handoko Tomo
0
8477966841000
1741368560000
4.8686
10252391543000
-0.1687
0.0793
1
Osman Bing Satrio dan Rekan
1
6338950794000
5331922407000
1.1889
11638614752000
0.0624
0.0183
1
Haryanto Sahari dan Rekan
1
3844878005000
7365356558000
0.5220
10830287560000
0.2927
0.0159
1
Tanudiredja, Wibisana, dan Rekan
1
4271458982000
14789955020000
0.2888
18320996020000
0.0879
0
Purwantono, Sarwoko, dan Sandjaja
1
12402269950000
6695698609000
1.8523
18438042740000
0.0099
1
Tanubrata Sutanto dan Rekan
0
80775593555
28579499134
2.8263
109355092689
0.0816
0
Osman Bing Satrio dan Rekan
1
1081662606000
755863917000
1.4310
1757583324000
0.0085
1
Osman Bing Satrio dan Rekan
1
3524368424
211016895777
0.0167
564166737925
0.0330
1
Tanudiredja, Wibisana, dan Rekan
1
2292740000000
5701372000000
0.4021
8078578000000
0.3377
Tanudiredja, Wibisana, dan Rekan
1
21970369000000
18576441000000
1.1827
40736194450000
0.0542
Tanudiredja, Wibisana, dan Rekan
1
5333856000000
2939406000000
1.8146
8372079000000
0.0885
Tjiendradjaja dan Handoko Tomo
0
59283141800000
14617766500000
4.0556
64223448420000
0.0438
Tjahjadi, Pradhono, dan Teramihardja
0
62472995482
635438157670
0.0983
1425400480785
0.0699
7501452436708
135983967873
55.1642
7637438000000
-0.0208
1728408000000
1937289000000
0.8922
6820719000000
0.0094
5875002790000
5855082271000
1.0034
11762035570000
-0.0000 0.0674
35
2010
INDY
3
6
0.5000
0
3
0.6312
0.0793
1
Osman Bing Satrio dan Rekan
1
6002888394000
5438332251000
1.1038
11458782987000
36
2010
ITMG
2
6
0.3333
1
4
0.6500
0.0048
1
Tanudiredja, Wibisana, dan Rekan
1
3331410552000
6515172864000
0.5113
9930490778000
0.1858
37
2010
INCO
3
10
0.3000
0
3
0.7986
0.0002
1
Tanudiredja, Wibisana, dan Rekan
1
4611929220000
15179034240000
0.3038
19959611560
198.0004
38
2010
MEDC
2
6
0.3333
0
5
0.5088
0
Purwantono, Suherman, dan Surja
1
13221816840000
7102792438000
1.8615
20760035840000
0.0362
39
2010
MITI
2
4
0.5000
1
3
0.3243
0.2697
1
Tanubrata Sutanto Fahmi dan Rekan
0
7941720972
35507515635
0.2237
114924725356
0.0614
40
2010
PTRO
3
6
0.5000
0
3
0.9855
0
Osman Bing Satrio dan Rekan
1
920199132000
1090419300000
0.8439
2027751856000
0.1883
41
2010
RUIS
1
3
0.3333
1
3
0.7719
0.0265
1
Osman Bing Satrio dan Rekan
1
380930014900
214010581675
1.7800
594952096488
0.0216
42
2010
PTBA
2
5
0.4000
1
3
0.2514
0.0162
1
Tanudiredja, Wibisana, dan Rekan
1
2281451000000
6366736000000
0.3583
8722699000000
0.2303
43
2011
ADRO
2
6
0.3333
1
3
0.4391
0.1594
1
Tanudiredja, Wibisana, dan Rekan
1
29314133390000
22255978200000
1.3171
54993783000000
0.0915
44
2011
BYAN
2
5
0.4000
1
3
0.3427
0.6073
45
2011
BORN
3
6
0.5000
1
3
0.7300
46
2011
BUMI
2
8
0.2500
1
3
0.2918
47
2011
CITA
1
2
0.5000
1
3
0.9653
1
Tanudiredja, Wibisana, dan Rekan
1
7954721000000
6431520000000
1.2368
15512333810000
0.1208
0
Tanudiredja, Wibisana, dan Rekan
1
6889825000000
8483984000000
0.8121
15373809000000
0.1189
0
Tjiendradjaja dan Handoko Tomo
0
56425126800000
10720566700000
5.2633
72861493050000
0.0269
0
Teramihardja, Pradhono, dan Chandra
0
829792916217
1020862392908
0.8128
1781463795640
0.1469
No
Tahun
Kode
UDK
TOT_KOM
PDK
KMR
KA
KI
KM
Total Aktiva
ROA
48
2011
DEWA
1
2
0.5000
0
3
0.4733
0
Tjiendradjaja dan Handoko Tomo
0
841637421200
2859387942000
49
2011
DOID
3
8
0.3750
0
3
0.4006
0
Tjiendradjaja dan Handoko Tomo
0
9864475000000
955304000000
0.2943
3946731535000
-0.0556
10.3260
11606359390000
50
2011
ELSA
2
5
0.4000
0
6
0.7372
0
Tanudiredja, Wibisana, dan Rekan
1
2485125000000
1904825000000
-0.0132
1.3046
4389950000000
-0.0059
51
2011
ENRG
2
5
0.4000
1
3
0.3311
1
Tjiendradjaja dan Handoko Tomo
0
11215084920000
52
2011
CNKO
1
3
0.3333
0
3
0.7011
0
Mulyamin Sensi Suryanto dan Lianny
0
873622554000
6139748986000
1.8266
18465281560000
0.0000
837066821000
1.0437
1710689375000
0.0535
53
2011
SMMT
1
3
0.3333
0
3
0.2531
0
Osman Bing Satrio dan Eny
1
54
2011
HRUM
2
5
0.4000
0
3
0.7035
0.0060
1
Osman Bing Satrio dan Eny
1
27170047360
157790379114
0.1722
184960426475
0.0422
10935670080000
3532979811000
3.0953
4933697135000
55
2011
ITMG
2
6
0.3333
1
4
0.6500
0.0178
1
Tanudiredja, Wibisana, dan Rekan
1
0.3704
4535266710000
98493668520000
0.0460
15339610330000
56
2011
PSAB
1
3
0.3333
0
4
0.4867
0
Mulyamin Sensi Suryanto dan Lianny
0
0.3244
7718638096
2606245096
2.9616
11010338510
0.1269
57
2011
LAPD
1
2
0.5000
0
3
0.6302
1
Hananta Budianto dan Rekan
58
2011
MEDC
2
6
0.3333
1
5
0.5819
0
Purwantono, Suherman, dan Surja
0
488869123000
695809656000
0.7026
1184678779000
0.0055
1
15784176130000
779477691000
20.2497
25245377740000
59
2011
MITI
2
4
0.5000
1
3
0.3175
0.3896
1
0.0322
Tanubrata Sutanto Fahmi dan Rekan
0
55160486003
62806309510
0.8783
117966795513
60
2011
PKPK
1
3
0.3333
1
3
0.1011
0.4973
1
0.2329
Junaidi, Chairul, dan Subyakto
0
282151937000
189686346172
1.4875
471838283186
-0.0062
61
2011
PTRO
3
7
0.4286
0
3
0.9855
62
2011
RUIS
1
4
0.2500
0
3
0.7719
0.0265
0
Osman Bing Satrio dan Rekan
1
1987235458000
1451081216000
1.3695
3666581964000
0.1308
1
Aryanto, Amir Jusuf, Mawar, dan Saptoto
0
774059249203
211862974983
3.6536
985922224185
0.0033
63
2011
KKGI
1
4
0.2500
0
3
0.6635
0.3270
64
2011
SMRU
1
3
0.3333
0
3
0.9333
1
Purwantono, Suherman, dan Surja
1
320744961994
657147934326
0.4881
1047660088000
0.4297
0
Purwantono, Suherman, dan Surja
1
47547942057
337478079426
0.1409
1602490003187
-0.0130
65
2011
PTBA
2
6
0.3333
1
3
0.2179
0.0026
66
2011
INCO
2
9
0.2222
1
3
0.7951
0.0042
1
Tanudiredja, Wibisana, dan Rekan
1
3342102000000
8165002000000
0.4093
11510262000000
0.2683
1
Tanudiredja, Wibisana, dan Rekan
1
5943434809000
1612243710000
3.6864
23530795920000
0.1293
67
2012
ADRO
2
6
0.3333
1
3
0.4391
0.1597
68
2012
ARII
3
6
0.5000
1
3
0.5060
0.2591
1
Tanudiredja, Wibisana, dan Rekan
1
35929409040000
29105934770000
1.2344
65035343810000
0.0573
1
Tanudiredja, Wibisana, dan Rekan
1
1504336682000
1402365708000
1.0727
2906702390000
0.0373
69
2012
BYAN
2
5
0.4000
1
3
0.3427
0.6073
70
2012
BIPI
1
3
0.3333
0
4
0.4149
0.0002
1
Tanudiredja, Wibisana, dan Rekan
1
11675340070000
6877342207000
1.6977
18552682270000
0.0327
1
Bismar, Muntalib, dan Yunus
0
755441000000
3723716000000
0.2029
4479157000000
-0.0322
71
2012
BRAU
3
8
0.3750
1
3
0.8800
72
2012
BUMI
3
13
0.2308
1
3
0.2918
0
Tanudiredja, Wibisana, dan Rekan
1
18521108610000
2354399296000
7.8666
20875507900000
0.0836
0
Tjiendradjaja dan Handoko Tomo
0
65005986080000
4549575119000
14.2884
69555561200000
0.0916
73
2012
DKFT
1
3
0.3333
0
3
0.7548
74
2012
CITA
1
2
0.5000
1
3
0.9653
0
Mulyamin Sensi Suryanto dan Lianny
0
149204565244
1386445565793
0.1076
1535650131037
0.1976
0
Teramihardja, Pradhono, dan Chandra
0
833926770928
1134652334465
0.7350
1968579105393
75
2012
CTTH
1
3
0.3333
0
3
0.5222
0.1200
1
Mulyamin Sensi Suryanto dan Lianny
0
182686741400
78751784810
2.3198
261438526210
76
2012
DEWA
1
3
0.3333
0
3
0.3929
0.0106
0
Tjiendradjaja dan Handoko Tomo
0
1612249474000
2658576350000
0.6064
4270825824000
-0.0943
77
2012
DOID
4
8
0.5000
0
3
0.3996
78
2012
ELSA
2
5
0.4000
0
5
0.7158
1
Tjiendradjaja dan Handoko Tomo
0
10400825040000
869827791800
11.9573
11270652830000
-0.0132
0
Tanudiredja, Wibisana, dan Rekan
1
2252312000000
2042245000000
1.1029
4294557000000
79
2012
ENRG
2
4
0.5000
0
3
0.3352
0.0316
0.0043
1
Tjiendradjaja dan Handoko Tomo
0
13426245770000
6712859741000
2.0001
20139105510000
80
2012
CNKO
2
5
0.4000
0
3
0.4969
0.0133
0.0719
1
Mulyamin Sensi Suryanto dan Lianny
0
584858811000
918641264000
0.6367
1503500075000
0.0543
81
2012
SMMT
3
5
0.6000
0
3
0.7743
82
2012
GEMS
3
6
0.5000
0
3
0.9700
0
Osman Bing Satrio dan Eny
1
34165680350
446013614465
0.0766
480179294813
0.0298
0
Purwantono, Suherman, dan Surja
1
538865215532
2901460793901
0.1857
3440326009433
83
2012
HRUM
2
5
0.4000
0
3
0.7048
0.0520
1
Osman Bing Satrio dan Eny
1
1068978659000
4165518068000
0.2566
5234496727000
84
2012
PSAB
1
3
0.3333
0
4
0.9460
0.3001
0
Mulyamin Sensi Suryanto dan Lianny
0
2805523180000
2776598418000
1.0104
5582121599000
85
2012
LAPD
1
2
0.5000
0
3
0.6302
0.1530
1
Hananta Budianto dan Rekan
0
443779592000
712105420000
0.6232
1155885012000
86
2012
MEDC
2
6
0.3333
0
5
0.5750
0.0137
0
Purwantono, Suherman, dan Surja
1
17615007330000
8194452630000
2.1496
25809459960000
87
2012
MITI
2
4
0.5000
1
3
0.3175
0.0023
1
Tanubrata Sutanto Fahmi dan Rekan
0
53730999117
94809733218
0.5667
148540732335
88
2012
PTRO
3
7
0.4286
0
3
0.6980
0.1487
0
Osman Bing Satrio dan Eny
1
3327948536000
1820084220000
1.8285
5148032756000
89
2012
RUIS
1
3
0.3333
0
3
0.7719
0.0927
0.0265
1
Aryanto, Amir Jusuf, Mawar, dan Saptoto
0
938642311170
237936336553
3.9449
1176578647723
90
2012
KKGI
2
5
0.4000
0
3
0.6289
0.0246
0.3275
1
Purwantono, Suherman, dan Surja
1
296424917900
712318136800
0.4161
1008743055000
91
2012
SMRU
1
3
0.3333
0
3
0.8522
0.2273
0
Purwantono, Suherman, dan Surja
1
35785502863
271762706714
0.1317
307548209577
-0.2173
92
2012
PTBA
2
6
0.3333
1
3
0.1875
93
2012
INCO
3
10
0.3000
1
3
0.7951
0.0003
1
Tanudiredja, Wibisana, dan Rekan
1
4223812000000
8505169000000
0.4966
12728981000000
0.2823
0.1412
1
Tanudiredja, Wibisana, dan Rekan
1
5943975828000
16728895610000
0.3553
22672871440000
0.0458
0.0997
0.0504
0.0658 0.0649
0.0100 0.0504 0.3896
KM (Dummy)
KAP
KAP (Dummy)
Total Hutang
Total Ekuitas
DER
LAMPIRAN 2 OUTPUT DATA UJI ASUMSI KLASIK DAN PENGHITUNGAN MANAJEMEN LABA
UJI ASUMSI KLASIK PENGHITUNGAN MANAJEMEN LABA UJI NORMALITAS (SEBELUM DATA NORMAL) Case Processing Summary Cases Valid N
Missing
Percent
Unstandardized Residual
93
N
100.0%
Total
Percent 0
N
0.0%
Percent 93
100.0%
Descriptives Statistic Unstandardized Residual Mean
Std. Error
0E-7 .41264777
95% Confidence Interval for Mean
Lower Bound
-.8195541
Upper Bound
.8195541
5% Trimmed Mean
-.4865399
Median
-.4894765
Variance
15.836
Std. Deviation
3.97943097
Minimum
-2.41832
Maximum
36.56936
Range
38.98768
Interquartile Range
.13653
Skewness Kurtosis
8.770
.250
80.029
.495
M-Estimators Huber's MEstimatora Unstandardized Residual
-.4883622
Tukey's Biweightb -.4915639
a. The weighting constant is 1,339. b. The weighting constant is 4,685. c. The weighting constants are 1,700, 3,400, and 8,500 d. The weighting constant is 1,340*pi.
Hampel's MEstimatorc -.4908879
Andrews' Waved -.4916874
Percentiles Percentiles 5
10
25
50
75
90
95
Weighted Unstandardize Average(Definitio d Residual .689083 .619110 .554148 .489476 .417618 .364539 .217195 n 1) 9 4 9 5 3 9 2 Tukey's Hinges
Unstandardize d Residual
.548474 .489476 .419195 7 5 0 Extreme Values Case Number
Unstandardized Residual
Highest
Lowest
Value
1
84
36.56936
2
66
9.55456
3
53
.03615
4
17
-.21401
5
5
-.21856
1
87
-2.41832
2
48
-.80552
3
56
-.71569
4
31
-.69478
5
25
-.68664
Tests of Normality Kolmogorov-Smirnova Statistic Unstandardized Residual a. Lilliefors Significance Correction
.489
df
Shapiro-Wilk
Sig. 93
.000
Statistic .136
df
Sig. 93
.000
UJI NORMALITAS (SETELAH DATA NORMAL) Case Processing Summary Cases Valid N
Missing
Percent
Unstandardized Residual
87
N
100.0%
Total
Percent 0
N
0.0%
Percent 87
100.0%
Descriptives Statistic Unstandardized Residual
Mean
Std. Error
0E-7 .00918825
95% Confidence Interval for Mean
Lower Bound
-.0182656
Upper Bound
.0182656
5% Trimmed Mean
-.0005519
Median
-.0024108
Variance
.007
Std. Deviation
.08570228
Minimum
-.23523
Maximum
.25077
Range
.48600
Interquartile Range
.11385
Skewness Kurtosis
.092
.258
1.206
.511
M-Estimators Huber's MEstimatora Unstandardized Residual
-.0007674
Tukey's Biweightb -.0011052
a. The weighting constant is 1,339. b. The weighting constant is 4,685. c. The weighting constants are 1,700, 3,400, and 8,500 d. The weighting constant is 1,340*pi.
Hampel's MEstimatorc -.0002102
Andrews' Waved -.0010784
Percentiles Percentiles 5
10
25
50
75
90
95
Weighted Unstandardize .002410 .058528 .096855 .149734 Average(Definitio d Residual .153923 .093992 .055323 8 3 2 0 n 1) 5 2 0 Tukey's Hinges
Unstandardize d Residual
.055067 .002410 .058290 8 8 5 Extreme Values Case Number
Unstandardized Residual
Highest
Lowest
Value
1
86
.25077
2
85
.23621
3
83
.17626
4
84
.17367
5
82
.11383
1
13
-.23523
2
1
-.23289
3
4
-.15734
4
3
-.15454
5
2
-.15300
Tests of Normality Kolmogorov-Smirnova Statistic Unstandardized Residual
df
.058
*. This is a lower bound of the true significance. a. Lilliefors Significance Correction
Shapiro-Wilk
Sig. 87
Statistic *
.200
.978
df
Sig. 87
.141
UJI HETEROKEDASTISITAS Variables Entered/Removedb Model 1
Variables Entered
Variables Removed
PPE_TA, REV_TAb
Method . Enter
a. Dependent Variable: ABS b. All requested variables entered. Model Summary Model
R .161a
1
Adjusted R Square
R Square .026
Std. Error of the Estimate
.003
.05632376
a. Predictors: (Constant), PPE_TA, REV_TA ANOVAa Model 1
Sum of Squares
Df
Mean Square
Regression
.007
2
.004
Residual
.266
84
.003
Total
.274
86
F
Sig.
1.111
.334b
a. Dependent Variable: ABS b. Predictors: (Constant), PPE_TA, REV_TA Coefficientsa Unstandardized Coefficients Model 1
B (Constant)
Std. Error .071
.008
REV_TA
.013
.009
PPE_TA
-.026
.018
a. Dependent Variable: ABS
Standardized Coefficients Beta
t
Sig.
8.992
.000
.387
1.462
.147
-.385
-1.453
.150
UJI MULTIKOLINEARITAS Coefficientsa Unstandardized Coefficients Model 1
B
Standardized Coefficients
Std. Error
(Constant)
.015
.012
REV_TA
.067
.014
PPE_TA
-.089
.028
Beta
Collinearity Statistics t
Sig.
Tolerance
1.208
.230
1.102
4.844
.000
.165
6.405
-.726
-3.189
.002
.165
6.405
a. Dependent Variable: TAC_TA
UJI AUTOKORELASI Model Summaryb Model 1
R
R Square a
.529
Adjusted R Square
.280
a. Predictors: (Constant), PPE_TA, REV_TA b. Dependent Variable: TAC_TA
VIF
.263
Std. Error of the Estimate .0867165
Durbin-Watson 2.180
PENGUJIAN PENGHITUNGAN MANAJEMEN LABA Variables Entered/Removedb Model 1
Variables Entered
Variables Removed
Method
PPE_TA, REV_TAb
. Enter
a. Dependent Variable: TAC_TA b. All requested variables entered. Model Summaryb Model
R a
1
Adjusted R Square
R Square
.529
.280
Std. Error of the Estimate
.263
Durbin-Watson
.0867165
2.180
a. Predictors: (Constant), PPE_TA, REV_TA b. Dependent Variable: TAC_TA ANOVAb Model 1
Sum of Squares
df
Mean Square
Regression
.246
2
.123
Residual
.632
84
.008
Total
.878
86
F
Sig.
16.347
.000b
a. Dependent Variable: TAC_TA b. Predictors: (Constant), PPE_TA, REV_TA Coefficientsa Unstandardized Coefficients Model 1
B
Standardized Coefficients
Std. Error
(Constant)
.015
.012
REV_TA
.067
.014
PPE_TA
-.089
.028
a. Dependent Variable: TAC_TA
Beta
Collinearity Statistics t
Sig.
Tolerance
VIF
1.208
.230
1.102
4.844
.000
.165
6.045
-.726
-3.189
.002
.165
6.045
LAMPIRAN 3 OUTPUT DATA UJI ASUMSI KLASIK DAN PENGUJIAN HIPOTESIS
UJI ASUMSI KLASIK HIPOTESIS UJI NORMALITAS (SEBELUM DATA NORMAL 87 DATA) Case Processing Summary Cases Valid Missing N Percent N Percent 87 100.0% 0 0.0%
Unstandardized Residual
N
Total Percent 87 100.0%
Descriptives Statistic 0E-7
Mean 95% Confidence Interval for Mean
Lower Bound
-.0115576
Upper Bound
.0115576
5% Trimmed Mean
-.0054756
Median
-.0153143
Variance Unstandardized Residual
Std. Error .00581386
.003
Std. Deviation
.05422812
Minimum
-.07856
Maximum
.19792
Range
.27648
Interquartile Range
.06051
Skewness Kurtosis
1.602 3.207
M-Estimators Huber's MTukey's Estimatora Biweightb Unstandardized Residual -.0089877 -.0129159 a. The weighting constant is 1.339. b. The weighting constant is 4.685. c. The weighting constants are 1.700, 3.400, and 8.500 d. The weighting constant is 1.340*pi.
Hampel's MEstimatorc -.0100384
.258 .511
Andrews' Waved -.0129096
Percentiles
Weighted Unstandardi Average(Definit zed Residual ion 1) Tukey's Hinges
Unstandardi zed Residual
5
10
.06466 71
.05233 10
Percentiles 50 75 .02280 .03770 .01531 48 66 43 .03612 .01531 .02086 97 43 65 25
90
95
.06196 83
.14540 42
Extreme Values
Highest
Unstandardized Residual
Lowest
Unstandardized Residual a. Lilliefors Significance Correction
1 2 3 4 5 1 2 3 4 5
Case Number 14 5 31 60 51 85 54 23 38 82
Tests of Normality Kolmogorov-Smirnova Statistic df Sig. .121 87 .003
Value .19792 .16723 .16627 .16544 .11535 -.07856 -.07165 -.06963 -.06752 -.06039
Statistic .866
Shapiro-Wilk df 87
Sig. .000
UJI NORMALITAS (SEBELUM DATA NORMAL 79 DATA) Case Processing Summary Cases Valid N
Missing
Percent
Unstandardized Residual
79
N
100.0%
Total
Percent 0
N
0.0%
Percent 79
100.0%
Descriptives Statistic Mean
0E-7
95% Confidence Interval for
Lower Bound
-.0122285
Mean
Upper Bound
.0122285
5% Trimmed Mean
-.0052019
Median
-.0125081
Variance Unstandardized Residual
Std. Error .00614234
.003
Std. Deviation
.05459431
Minimum
-.07248
Maximum
.19439
Range
.26687
Interquartile Range
.05058
Skewness
1.519
.271
Kurtosis
2.569
.535
M-Estimators Huber's M-
Tukey's
Hampel's M-
Estimatora
Biweightb
Estimatorc
Unstandardized Residual
-.0108471
a. The weighting constant is 1.339. b. The weighting constant is 4.685. c. The weighting constants are 1.700, 3.400, and 8.500 d. The weighting constant is 1.340*pi.
-.0164923
-.0125552
Andrews' Waved
-.0165574
Percentiles
Weighted Unstandardi Average(Definit zed Residual ion 1) Tukey's Hinges
5
10
.06324 81
.05361 50
Unstandardi zed Residual
Percentiles 25 50 75 .01542 .03516 .01250 11 36 81 .03461 .01250 .01456 91 81 04
90
95
.07670 05
.12791 73
Extreme Values Case Number
Highest
Value
1
3
.19439
2
1
.16331
3
4
.16177
4
2
.12792
5
5
.10415
1
79
-.07248
2
48
-.07194
3
77
-.06663
4
72
-.06325
5
46
-.06124
Unstandardized Residual
Lowest
Tests of Normality Kolmogorov-Smirnova Statistic Unstandardized Residual a. Lilliefors Significance Correction
.162
df
Shapiro-Wilk
Sig. 79
.000
Statistic .871
df
Sig. 79
.000
UJI NORMALITAS (SEBELUM DATA NORMAL 69 DATA) Case Processing Summary Cases Valid N
Missing Percent
Unstandardized Residual
69
N
100.0%
Total
Percent 0
N
Percent
0.0%
69
100.0%
Descriptives Statistic Mean
0E-7
95% Confidence Interval for
Lower Bound
-.0083179
Mean
Upper Bound
.0083179
5% Trimmed Mean
-.0010751
Median
-.0080591
Variance Unstandardized Residual
Std. Error .00416838
.001
Std. Deviation
.03462514
Minimum
-.06444
Maximum
.08154
Range
.14598
Interquartile Range
.04508
Skewness Kurtosis
.671
.289
-.187
.570
M-Estimators Huber's M-
Tukey's Biweightb
Estimatora Unstandardized Residual
-.0049807
a. The weighting constant is 1.339. b. The weighting constant is 4.685. c. The weighting constants are 1.700, 3.400, and 8.500 d. The weighting constant is 1.340*pi.
Hampel's M-
Andrews' Waved
Estimatorc -.0080779
-.0042627
-.0082639
Percentiles Percentiles 5 Weighted Average(Definit ion 1)
Tukey's Hinges
Unstandardi zed Residual
10
25
50
75
90
95
.01985
.05842
.07134
59
97
06
-
-
-
-
.05075
.03399
.02522
.00805
48
35
85
91
-
-
.02444
.00805
.01746
71
91
37
Unstandardi zed Residual
Extreme Values Case Number
Highest
Value
1
68
.08154
2
69
.07415
3
67
.07275
4
64
.06993
5
65
.06839
1
2
-.06444
2
7
-.05384
3
8
-.05308
4
1
-.04843
5
5
-.04643
Unstandardized Residual
Lowest
Tests of Normality Kolmogorov-Smirnova Statistic Unstandardized Residual a. Lilliefors Significance Correction
.116
df
Shapiro-Wilk Sig.
69
.022
Statistic .944
df
Sig. 69
.004
UJI NORMALITAS (SETELAH DATA NORMAL) Case Processing Summary Cases Valid N
Missing Percent
Unstandardized Residual
59
N
100.0%
Total
Percent 0
N
Percent
0.0%
59
100.0%
Descriptives Statistic Mean
0E-7
95% Confidence Interval for
Lower Bound
-.0065139
Mean
Upper Bound
.0065139
5% Trimmed Mean
-.0012712
Median
-.0020837
Variance Unstandardized Residual
Std. Error .00325414
.001
Std. Deviation
.02499553
Minimum
-.03829
Maximum
.06204
Range
.10033
Interquartile Range
.03280
Skewness
.685
.311
Kurtosis
.046
.613
M-Estimators Huber's M-
Tukey's Biweightb
Estimatora Unstandardized Residual
-.0025084
a. The weighting constant is 1.339. b. The weighting constant is 4.685. c. The weighting constants are 1.700, 3.400, and 8.500 d. The weighting constant is 1.340*pi.
Hampel's M-
Andrews' Waved
Estimatorc -.0038001
-.0025723
-.0038273
Percentiles Percentiles 5 Weighted Average(Definit ion 1)
Tukey's Hinges
Unstandardi zed Residual
10
25
50
75
90
95
.01366
.03461
.05618
10
93
86
-
-
-
-
.03256
.03139
.01914
.00208
44
22
38
37
-
-
.01910
.00208
.01362
89
37
98
Unstandardi zed Residual
Extreme Values Case Number
Highest
Value
1
57
.06204
2
58
.05659
3
59
.05619
4
55
.05363
5
56
.04913
1
7
-.03829
2
9
-.03528
3
4
-.03256
4
18
-.03229
5
1
-.03145
Unstandardized Residual
Lowest
Tests of Normality Kolmogorov-Smirnova Statistic Unstandardized Residual a. Lilliefors Significance Correction
.079
df
Shapiro-Wilk Sig.
59
.200*
Statistic .946
df
Sig. 59
.011
UJI HETEROKEDASTISITAS Variables Entered/Removeda Variables Entered
Model 1
Variables Removed
Method
ROA, PDK, KA, UDK, KI, KM, KMR, DER, K_AUDb
. Enter
a. Dependent Variable: ABS b. All requested variables entered. Model Summary Model
R
R Square .490a
1
Adjusted R Square
.240
Std. Error of the Estimate
.101
.01433742
a. Predictors: (Constant), ROA, PDK, KA, UDK, KI, KM, KMR, DER, K_AUD ANOVAa Model 1
Sum of Squares
df
Mean Square
Regression
.003
9
.000
Residual
.010
49
.000
Total
.013
58
F
Sig.
1.722
.109b
a. Dependent Variable: ABS b. Predictors: (Constant), ROA, PDK, KA, UDK, KI, KM, KMR, DER, K_AUD Coefficientsa Unstandardized Coefficients Model 1
B
Std. Error
(Constant)
.025
.022
PDK
.031
.032
UDK
.001
KMR KA
Standardized Coefficients Beta
t
Sig.
1.113
.271
.163
.967
.338
.004
.031
.197
.845
-.001
.005
-.040
-.271
.788
-.005
.003
-.222
-1.582
.120
KI
-.001
.010
-.014
-.083
.935
KM
-.008
.005
-.226
-1.458
.151
K_AUD
-.002
.006
-.055
-.297
.768
DER
.000
.002
-.028
-.155
.878
ROA
.056
.023
.373
1.474
.117
a. Dependent Variable: ABS
UJI MULTIKOLINEARITAS Coefficientsa Unstandardized Coefficients Model 1
B (Constant)
Standardized Coefficients
Std. Error .080
.022
PDK
-.160
.032
UDK
.006
KMR
Beta
Collinearity Statistics t
Sig.
Tolerance
3.624
.001
-.879
-4.966
.000
.231
4.325
.003
.374
2.089
.043
.226
4.425
-.039
.008
-.558
-5.203
.000
.630
1.587
KA
-.010
.005
-.214
-2.269
.028
.814
1.229
KI
-.038
.017
-.275
-2.261
.029
.489
2.044
KM
-.030
.008
-.421
-4.033
.000
.664
1.507
K_AUD
-.023
.008
-.322
-2.805
.008
.549
1.821
DER
.002
.000
.474
4.768
.000
.732
1.367
ROA
.000
.000
-.128
-1.279
.208
.719
1.390
a. Dependent Variable: DTA
UJI AUTOKORELASI Model Summaryb Model 1
VIF
R
R Square a
.834
.696
Adjusted R Square .631
Std. Error of the Estimate
Durbin-Watson
.0210993
a. Predictors: (Constant), ROA, DER, KA, KI, PDK, KM, KMR, K_AUD, UDK b. Dependent Variable: DTA
2.023
PENGUJIAN HIPOTESIS Variables Entered/Removeda Variables Entered
Model 1
Variables Removed
Method
ROA, PDK, KA, UDK, KI, KM, KMR, DER, K_AUDb
. Enter
a. Dependent Variable: DTA b. All requested variables entered. Model Summaryb Model
R a
1
Adjusted R Square
R Square
.834
.696
Std. Error of the Estimate
.631
Durbin-Watson
.0210993
2.023
a. Predictors: (Constant), ROA, DER, KA, KI, PDK, KM, KMR, K_AUD, UDK b. Dependent Variable: DTA ANOVAa Model
Sum of Squares
1
df
Mean Square
Regression
.043
9
.005
Residual
.019
49
.000
Total
.061
58
F
Sig.
10.682
.000b
a. Dependent Variable: DTA b. Predictors: (Constant), ROA, DER, KA, KI, PDK, KM, KMR, K_AUD, UDK Coefficientsa Unstandardized Coefficients Model 1
B (Constant)
Standardized Coefficients
Std. Error .080
.022
PDK
-.160
.032
UDK
.006
KMR
Beta
Collinearity Statistics t
Sig.
Tolerance
VIF
3.624
.001
-.879
-4.966
.000
.231
4.325
.003
.374
2.089
.043
.226
4.425
-.039
.008
-.558
-5.203
.000
.630
1.587
KA
-.010
.005
-.214
-2.269
.028
.814
1.229
KI
-.038
.017
-.275
-2.261
.029
.489
2.044
KM
-.030
.008
-.421
-4.033
.000
.664
1.507
K_AUD
-.023
.008
-.322
-2.805
.008
.549
1.821
DER
.002
.000
.474
4.768
.000
.732
1.367
ROA
.000
.000
-.128
-1.279
.208
.719
1.390
a. Dependent Variable: DTA
STATISTIK DESKRIPTIF Descriptive Statistics N PDK UDK KA KI DER ROA DTA Valid N (listwise)
Minimum 59 59 59 59 59 59 59
.2500 1 3 .0516 .0167 -.0557 .0026
Maximum
Mean
.6000 4 6 .9855 5.5039 .3377 .1659
.381908 1.93 3.39 .573329 1.280981 .092625 .051659
59
KMR Frequency Valid
Percent
Valid Percent
Cumulative Percent
0
24
40.7
40.7
40.7
1
35
59.3
59.3
100.0
Total
59
100.0
100.0
KM Frequency Valid
Valid Percent
Cumulative Percent
0
16
27.1
27.1
27.1
1
43
72.9
72.9
100.0
Total
59
100.0
100.0
Frequency
Valid
Percent
K_AUD Percent
Valid Percent
0 1
19 40
32.2 67.8
32.2 67.8
Total
59
100.0
100.0
Cumulative Percent 32.2 100.0
Std. Deviation .0786481 .666 .743 .2481273 1.1956273 .1005437 .0368694
LAMPIRAN 4 VIPER ANTI PLAGIASI