1. The document presents financial statement data for 5 companies (PIDM, PNB, Proton, Petronas, Measat) for the year ending 31 December 2010. It includes items such as assets, liabilities, equity, revenue and net income.
2. Some key financial metrics are then calculated for each company based on the data, including current and quick ratios, average collection period, inventory turnover, debt ratios, asset turnover, gross and net profit margins, returns on assets and equity, and earnings per share.
3. Assumptions are provided for inventory levels and number of shares to calculate some of the ratios.
1. KUNCI KIRA - KIRA BAGI TAHUN BERAKHIR 31 DISEMBER 2010
BAHAGIAN PIDM PNB PROTON PETRONAS MEASAT
ASET
ASET TETAP
Hartanah 28,047,000 - 30559000
Pelaburan subsidiari 65,438,000 86,119,448 6000 91,959,000 37,137,598
Pelaburan associate 236000 3,412,500 15372000 560000
93,721,000 89,531,948 15378000 123078000 37,137,598
ASET SEMASA
Akaun Belum Terima 83,893,000 48,293 1060000 14,279,000 1000
Cukai Aset Semasa 1,290,000 748000 954
Pelaburan Lain 3,000,000 142773000 18,715,000 15,869,971
Baki tunai 35,222,000 286,481 2183000 321000 121,073
35,048,849 334,774 146,764,000 33315000 15,992,998
JUMLAH ASET 147,126,000 89,866,722 162,142,000 156,393,000 53,130,596
EKUITI DAN LIABILITI
Equity attributable to equity holders of the Company
Share capital 100786000 102,046,114 92933000 85,791,000 245,000,000
Reserve 24644000 9,796,848 43929000 106,184,000
3.2 Lakukan analisis penyata kewangan bagi syarikat
2. Share premium 5,500,450
Unappropriated profit 49,900,000 1,227,722
125430000 111,842,962 186,762,000 191,975,000 91,728,172
LIABILITI
Liabiliti Tetap
Pinjaman Bank 696000 3,002,000
Liabiliti Cukai Tertahan 9000
Liabiliti Semasa
Akaun Belum Bayar 2841481 23,760 216000 10,070,000 383,192
Pinjaman Bank 40000000 1,200,000
Cukai Belum Bayar 148,000
Amount due to subsidiary companies 15,164,000 353,232
Declared Dividen 966,000
42841481 23,760 15,380,000 11,418,000 1,702,424
JUMLAH LIABILITI 43546481 23,760 15,380,000 11,418,000 1,702,424
JUMLAH EKUITI DAN LIABILITI 168976481 111,866,722 202,142,000 203,393,000 93,430,596
3. Bil
Nisbah
Rumus
PIDM PNB PROTON PETRONAS MEASAT JUMLAH
INDEKS
(JUM/10)
1.
Nisbah
Semasa
Aset
Semasa
=
35,048,849 334,774 146,764,000 33315000 15,992,998 231455621
Liabiliti
Semasa 42841481 23,760 15,380,000 11,418,000 1,702,424 71365665
0.82 14.09 9.54 2.92 9.39 36.76245523 7.352491047
2.
Nisbah
Cepat
Aset
Semasa -
Inventori
=
34,948,849 234,774 146,664,000 33305000 15,892,998 231045621
Liabiliti
Semasa 42841481 23,760 15,380,000 11,418,000 1,702,424 71365665
0.82 9.88 9.54 2.92 9.34 32.48524931 6.497049861
3.
Purata
Masa
Kutipan
Akaun
Belum
Terima
=
83,893,000 48,293 1060000 14,279,000 1000 99281293
Jualan / 360
100131 1736 17389 134022 7365 260642.2917
837.84 27.82 60.96 106.54 0.14 1033.289212 206.6578424